{"text_format":"1","workbook":"xlsx","n_sheets":28,"sheets":["YEAR","Profile rankings","Profile appraisal","NAVIGATION","overview & guide","CBA profile","CBA trends","LoS trends","BL benchmark","CBA benchmark","scenario testing","LCLR template (trial interface)","BER calc","FRR calc","SER calc","SUA calc","data \"historic\" (TIO)","performance indicators","data \"live\" (TIO)","data (variance)","Public_transport_existing_servi","base data (TIO ext)","Public_transport_extract totals","delta fullnet data (TIO ext)","BER2 calc","ER calc (trial service-package)","BE calc","ORC SGC"],"not_rendered":{"charts":10,"images":9,"macros":1,"external_links":4,"defined_names":17,"comments":18,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"YEAR","index":0,"n_rows":20,"n_cols":7,"rows_kept":20,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[null,null,7]
[null,null,null,null,2016,"2015/16","2015-18"]
[null,"Enter a date",{"$f":"TODAY()","v":"2018-05-18"},null,2017,"2016/17","2015-18"]
[null,null,null,null,2018,"2017/18","2015-18"]
[null,"Calander year:",{"$f":"YEAR(C6)+IF(MONTH(C6)>=C4,1,0)","v":2018},null,2019,"2018/19","2018-21"]
[null,"Fiscal year:",{"$f":"F20","v":"2017/18"},null,2020,"2019/20","2018-21"]
[null,"Fiscal NLTP:",{"$f":"G20","v":"2015-18"},null,2021,"2020/21","2018-21"]
[null,null,null,null,2022,"2021/22","2021-24"]
[null,null,null,null,2023,"2022/23","2021-24"]
[null,null,null,null,2024,"2023/24","2021-24"]
[null,null,null,null,2025,"2024/25","2024-27"]
[null,null,null,null,2026,"2025/26","2024-27"]
[null,null,null,null,2027,"2026/27","2024-27"]
[null,null,null,null,2028,"2027/28","2027-30"]
[null,null,null,null,2030,"2028/29","2027-30"]
[null,null,null,null,2031,"2029/30","2027-30"]
[null,null,null,null,{"$f":"VLOOKUP($C$8,$E4:$F18,1,FALSE)","v":2018},{"$f":"VLOOKUP($C$8,$E4:$G18,2,FALSE)","v":"2017/18"},{"$f":"VLOOKUP($C$8,$E4:$G18,3,FALSE)","v":"2015-18"}]

{"sheet":"Profile rankings","index":1,"n_rows":19,"n_cols":32,"rows_kept":19,"cut":false,"hidden":true,"merged":[[5,19,5,22],[1,18,1,22],[2,18,2,22],[1,27,1,31],[2,27,2,31],[5,28,5,31],[1,1,1,5],[2,1,2,5],[5,2,5,5],[1,9,1,13],[2,9,2,13],[5,10,5,13]]}
[]
[null,"PRIORITISATION PROCESS",null,null,null,null,null,null,null,"PRIORITISATION PROCESS",null,null,null,null,null,null,null,null,"PRIORITISATION PROCESS",null,null,null,null,null,null,null,null,"PRIORITISATION PROCESS"]
[null,{"$f":"'CBA benchmark'!E12","v":"2018-21"},null,null,null,null,null,null,null,"2009-12",null,null,null,null,null,null,null,null,"2012-15",null,null,null,null,null,null,null,null,"2015-18"]
[]
[]
[null,"Priority ranking","Profile type",null,null,null,null,null,null,"Priority ranking","Profile type",null,null,null,null,null,null,null,"Priority ranking","Profile type",null,null,null,null,null,null,null,"Priority ranking","Profile type"]
[null,null,null,null,null,null,null,"Other",null,null,null,null,null,null,null,null,"Other",null,null,null,null,null,null,null,null,"Other"]
[]
[null,1,{"$f":"IF($B$3=$J$3,K9,IF($B$3=$S$3,T9,IF($B$3=$AB$3,AC9,\"\")))","v":""},{"$f":"IF($B$3=$J$3,L9,IF($B$3=$S$3,U9,IF($B$3=$AB$3,AD9,\"\")))","v":""},{"$f":"IF($B$3=$J$3,M9,IF($B$3=$S$3,V9,IF($B$3=$AB$3,AE9,\"\")))","v":""},{"$f":"IF($B$3=$J$3,N9,IF($B$3=$S$3,W9,IF($B$3=$AB$3,AF9,\"\")))","v":""},null,null,null,1,null,null,null,null,null,null,null,null,1,"HHH",null,null,null,null,null,null,null,1,"HHH"]
[null,2,{"$f":"IF($B$3=$J$3,K10,IF($B$3=$S$3,T10,IF($B$3=$AB$3,AC10,\"\")))","v":""},"","",null,null,null,null,2,null,null,null,null,null,null,null,null,2,"HHM","HMH","MHH",null,null,null,null,null,2,"HHM","HMH"]
[null,3,"","","",{"$f":"IF($B$3=$J$3,N11,IF($B$3=$S$3,W11,IF($B$3=$AB$3,AF11,\"\")))","v":""},null,null,null,3,null,null,null,null,null,null,null,null,3,"HHL","HMM",null,null,null,null,null,null,3,"HHL","HMM"]
[null,4,"","","",{"$f":"IF($B$3=$J$3,N12,IF($B$3=$S$3,W12,IF($B$3=$AB$3,AF12,\"\")))","v":""},null,null,null,4,null,null,null,null,null,null,null,null,4,"HLH","MHM","MMH",null,null,null,null,null,4,"HML","MHH"]
[null,5,{"$f":"IF($B$3=$J$3,K13,IF($B$3=$S$3,T13,IF($B$3=$AB$3,AC13,\"\")))","v":""},"",null,null,null,null,null,5,null,null,null,null,null,null,null,null,5,"HML","LHH",null,null,null,null,null,null,5,"MHM","MMH"]
[null,6,"","",{"$f":"IF($B$3=$J$3,M14,IF($B$3=$S$3,V14,IF($B$3=$AB$3,AE14,\"\")))","v":""},"",null,null,null,6,null,null,null,null,null,null,null,null,6,"HLM","MHL","MMM",null,null,null,null,null,6,"MHL","MMM"]
[null,7,"","","","",null,null,null,7,null,null,null,null,null,null,null,null,7,"MLH","LHM","LMH",null,null,null,null,null,7,"MML"]
[null,{"$f":"IF($B$3=$AB$3,\"\",8)","v":8},"","","","",null,null,null,8,null,null,null,null,null,null,null,null,8,"HLL","MML","MLM","LHL",null,null,null,null,null,"HLH","HLL","MLM","HLM"]
[null,{"$f":"IF($B$3=$AB$3,\"\",9)","v":9},"","","","",null,null,null,9,null,null,null,null,null,null,null,null,9,"LMM","LLH",null,null,null,null,null,null,null,"LHH","LMM","LHL","LLH"]
[null,{"$f":"IF($B$3=$AB$3,\"\",10)","v":10},"","","","",null,null,null,10,null,null,null,null,null,null,null,null,10,"MLL","LML","LLM",null,null,null,null,null,null,"MLH","LHM","LMH"]
[null,{"$f":"IF($B$3=$AB$3,\"\",11)","v":11},"","","","",null,null,null,11,null,null,null,null,null,null,null,null,11,"LLL",null,null,null,null,null,null,null,null,"MLL","LML","LLM","LLL"]

{"sheet":"Profile appraisal","index":2,"n_rows":31,"n_cols":71,"rows_kept":31,"cut":false,"hidden":true,"merged":[[1,1,2,3],[14,59,14,70],[4,1,6,2],[10,1,10,3],[14,46,14,57],[14,33,14,44],[12,2,12,3]]}
[]
[null,"SERVICE PROGRAMME \nBENEFIT COST APPRAISAL",null,null,null,"STRATEGIC FIT",null,"EFFECTIVENESS",null,"COST & BENEFIT APPRAISAL",null,"COST & BENEFIT APPRAISAL",null,"RESULTING RANKING",null,"SUMMARY"]
[null,null,null,null,null,null,null,null,null,"[PROG. DO MIN]",null,"[WITH IMPROV.]",null,null,null,"COMMENTS"]
[]
[null,"TARGET:",null,null,null,"HIGH",null,"HIGH",null,"HIGH",null,"HIGH"]
[null,null,null,null,null,"MEDIUM",null,"MEDIUM",null,"MEDIUM",null,"MEDIUM"]
[null,null,null,null,null,"LOW",null,"LOW",null,"LOW",null,"LOW",null,null,null,null,null,null,null,null,null,null,"2009-12","2009-12"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-15","2012-15"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-18","2015-18"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-21","2018-21"]
[null,{"$f":"'CBA benchmark'!E12","v":"2018-21"},null,null,null,{"$f":"IF($B$11=$W$7,$X$7,IF($B$11=$W$8,$X$8,IF($B$11=$W$9,$X$9,IF($B$11=$W$10,$X$10,))))","v":"2018-21"},null,{"$f":"IF($B$11=$W$7,$X$7,IF($B$11=$W$8,$X$8,IF($B$11=$W$9,$X$9,IF($B$11=$W$10,$X$10,))))","v":"2018-21"},null,{"$f":"IF($B$11=$W$7,$X$7,IF($B$11=$W$8,$X$8,IF($B$11=$W$9,$X$9,IF($B$11=$W$10,$X$10,))))","v":"2018-21"},null,{"$f":"IF($B$11=$W$7,$X$7,IF($B$11=$W$8,$X$8,IF($B$11=$W$9,$X$9,IF($B$11=$W$10,$X$10,))))","v":"2018-21"},null,{"$f":"IF($B$11=$W$7,$X$7,IF($B$11=$W$8,$X$8,IF($B$11=$W$9,$X$9,IF($B$11=$W$10,$X$10,))))","v":"2018-21"}]
[null,null,null,null,null,{"$f":"F2","v":"STRATEGIC FIT"},null,{"$f":"H2","v":"EFFECTIVENESS"},null,"BCA (PROG.)",null,"BCA (+ IMPR.)",null,"RANKING"]
[null,{"$f":"'CBA benchmark'!B12","v":0},"programme",null,null,{"$f":"VLOOKUP($B$13,$B17:$P32,5,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP($B$13,$B17:$P32,7,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP($B$13,$B17:$P32,9,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP($B$13,$B17:$P32,11,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP($B$13,$B17:$P32,13,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP($B$13,$B17:$P32,15,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,"GROSS"]
[]
[null,"Total network:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-12",null,null,null,null,null,null,null,null,null,null,null,null,"2012-15",null,null,null,null,null,null,null,null,null,null,null,null,"2015-18"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other"]
[null,"Northland",null,null,null,"MEDIUM",null,"MEDIUM",null,{"$f":"'CBA benchmark'!X21","v":0},null,null,null,{"$f":"IF($B$11=$AH$15,AS17,IF($B$11=$AU$15,BF17,IF($B$11=$BH$15,BS17,)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F17=$F$5,300,IF(F17=$F$6,200,IF(F17=$F$7,100,0)))","v":200},{"$f":"IF(H17=$F$5,30,IF(H17=$F$6,20,IF(H17=$F$7,10,0)))","v":20},{"$f":"IF(J17=$F$5,3,IF(J17=$F$6,2,IF(J17=$F$7,1,0)))","v":0},{"$f":"IF(L17=$F$5,3,IF(L17=$F$6,2,IF(L17=$F$7,1,0)))","v":0},{"$f":"IF(AD17=0,AC17,AD17)","v":0},{"$f":"IF($C$13=$Z$18,SUM(AA17:AC17),(AA17+AB17+AE17))","v":220},{"$f":"IF($AF17=333,\"hhh\",)","v":0},{"$f":"IF($AF17=333,1,)","v":0},{"$f":"IF($AF17=332,2,IF($AF17=233,2,IF($AF17=323,2,)))","v":0},{"$f":"IF($AF17=322,3,IF($AF17=331,3,))","v":0},{"$f":"IF($AF17=313,4,IF($AF17=223,4,IF($AF17=232,4,)))","v":0},{"$f":"IF($AF17=321,5,IF($AF17=133,5,))","v":0},{"$f":"IF($AF17=312,6,IF($AF17=231,6,IF($AF17=222,6,)))","v":0},{"$f":"IF($AF17=132,7,IF($AF17=213,7,IF($AF17=123,7,)))","v":0},{"$f":"IF($AF17=311,8,IF($AF17=221,8,IF($AF17=212,8,IF($AF17=131,8,))))","v":0},{"$f":"IF($AF17=122,9,IF($AF17=113,9,))","v":0},{"$f":"IF($AF17=112,10,IF($AF17=121,10,IF($AF17=211,10,)))","v":0},{"$f":"IF($AF17=111,11,)","v":0},{"$f":"SUM(AH17:AR17)","v":0},null,{"$f":"IF($AF17=333,1,)","v":0},{"$f":"IF($AF17=332,2,IF($AF17=233,2,IF($AF17=323,2,)))","v":0},{"$f":"IF($AF17=322,3,IF($AF17=331,3,))","v":0},{"$f":"IF($AF17=313,4,IF($AF17=223,4,IF($AF17=232,4,)))","v":0},{"$f":"IF($AF17=321,5,IF($AF17=133,5,))","v":0},{"$f":"IF($AF17=312,6,IF($AF17=231,6,IF($AF17=222,6,)))","v":0},{"$f":"IF($AF17=132,7,IF($AF17=213,7,IF($AF17=123,7,)))","v":0},{"$f":"IF($AF17=311,8,IF($AF17=221,8,IF($AF17=212,8,IF($AF17=131,8,))))","v":0},{"$f":"IF($AF17=122,9,IF($AF17=113,9,))","v":0},{"$f":"IF($AF17=112,10,IF($AF17=121,10,IF($AF17=211,10,)))","v":0},{"$f":"IF($AF17=111,11,)","v":0},{"$f":"SUM(AU17:BE17)","v":0},null,{"$f":"IF($AF17=333,1,)","v":0},{"$f":"IF($AF17=332,2,IF($AF17=233,2,IF($AF17=323,2,)))","v":0},{"$f":"IF($AF17=322,3,IF($AF17=331,3,))","v":0},{"$f":"IF($AF17=313,4,IF($AF17=223,4,IF($AF17=232,4,)))","v":0},{"$f":"IF($AF17=321,5,IF($AF17=133,5,))","v":0},{"$f":"IF($AF17=312,6,IF($AF17=231,6,IF($AF17=222,6,)))","v":0},{"$f":"IF($AF17=132,7,IF($AF17=213,7,IF($AF17=123,7,)))","v":0},{"$f":"IF($AF17=311,8,IF($AF17=221,8,IF($AF17=212,8,IF($AF17=131,8,))))","v":0},{"$f":"IF($AF17=122,9,IF($AF17=113,9,))","v":0},{"$f":"IF($AF17=112,10,IF($AF17=121,10,IF($AF17=211,10,)))","v":0},{"$f":"IF($AF17=111,11,)","v":0},{"$f":"SUM(BH17:BR17)","v":0}]
[null,"Auckland",null,null,null,"HIGH",null,"MEDIUM",null,{"$f":"'CBA benchmark'!X22","v":0},null,null,null,{"$f":"IF($B$11=$AH$15,AS18,IF($B$11=$AU$15,BF18,IF($B$11=$BH$15,BS18,)))","v":0},null,null,null,null,null,null,null,null,"Northland","Other","service costs only","programme",300,20,0,0,{"$f":"IF(AD18=0,AC18,AD18)","v":0},320,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH18:AR18)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU18:BE18)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BH18:BR18)","v":0}]
[null,"Waikato",null,null,null,"MEDIUM",null,"MEDIUM",null,{"$f":"'CBA benchmark'!X23","v":0},null,null,null,0,null,null,null,null,null,null,null,null,"Auckland",{"$f":"W19","v":"Auckland"},"total operational costs","improvement & programme",200,20,0,0,0,220,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Bay of Plenty",null,null,null,"MEDIUM",null,"MEDIUM",null,{"$f":"'CBA benchmark'!X24","v":0},null,null,null,0,null,null,null,null,null,null,null,null,"Waikato","Other",null,null,200,20,0,0,0,220,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Gisborne",null,null,null,"MEDIUM",null,"MEDIUM",null,{"$f":"'CBA benchmark'!X25","v":0},null,null,null,0,null,null,null,null,null,null,null,null,"Bay of Plenty","Other",null,null,200,20,0,0,0,220,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hawkes Bay",null,null,null,"MEDIUM",null,"MEDIUM",null,{"$f":"'CBA benchmark'!X26","v":0},null,null,null,0,null,null,null,null,null,null,null,null,"Gisborne",null,"bus network","R/stock IN",200,20,0,0,0,220,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taranaki",null,null,null,"MEDIUM",null,"HIGH",null,{"$f":"'CBA benchmark'!X27","v":0},null,null,null,0,null,null,null,null,null,null,null,null,"Hawkes Bay","Other","ferry network","R/stock OUT",200,30,0,0,0,230,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Manawatu-Wanganui",null,null,null,"MEDIUM",null,"MEDIUM",null,{"$f":"'CBA benchmark'!X28","v":0},null,null,null,0,null,null,null,null,null,null,null,null,"Taranaki","Other","rail network",null,200,20,0,0,0,220,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Wellington",null,null,null,"HIGH",null,"MEDIUM",null,{"$f":"'CBA benchmark'!X29","v":0},null,null,null,0,null,null,null,null,null,null,null,null,"Manawatu-Wanganui","Other","total network",null,300,20,0,0,0,320,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Marlborough",null,null,null,"MEDIUM",null,"MEDIUM",null,{"$f":"'CBA benchmark'!X30","v":0},null,null,null,0,null,null,null,null,null,null,null,null,"Wellington",{"$f":"W26","v":"Wellington"},null,null,200,20,0,0,0,220,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Nelson",null,null,null,"MEDIUM",null,"MEDIUM",null,{"$f":"'CBA benchmark'!X31","v":0},null,null,null,0,null,null,null,null,null,null,null,null,"Marlborough","Other",null,null,200,20,0,0,0,220,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Canterbury",null,null,null,"HIGH",null,"MEDIUM",null,{"$f":"'CBA benchmark'!X32","v":0},null,null,null,0,null,null,null,null,null,null,null,null,"Nelson","Other","Peak",null,300,20,0,0,0,320,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"IF($AF28=322,3,IF($AF28=331,3,))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"West Coast",null,null,null,"MEDIUM",null,"MEDIUM",null,{"$f":"'CBA benchmark'!X33","v":0},null,null,null,0,null,null,null,"Auckland",null,null,null,null,"Canterbury",{"$f":"W29","v":"Canterbury"},"Off-peak",null,200,20,0,0,0,220,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"IF($AF29=322,3,IF($AF29=331,3,))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Otago",null,null,null,"MEDIUM",null,"MEDIUM",null,{"$f":"'CBA benchmark'!X34","v":0},null,"MEDIUM",null,0,null,null,null,"Wellington",null,null,null,null,"West Coast","Other","peak/ off-peak",null,200,20,0,2,2,220,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"IF($AF30=322,3,IF($AF30=331,3,))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Southland",null,null,null,"MEDIUM",null,"MEDIUM",null,{"$f":"'CBA benchmark'!X35","v":0},null,null,null,0,null,null,null,null,null,null,null,null,"Otago","Other",{"$f":"IF(B13=B18,1,IF(B13=B25,1,0))","v":0},null,200,20,0,0,0,220,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"IF($AF31=322,3,IF($AF31=331,3,))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"NAVIGATION","index":3,"n_rows":50,"n_cols":5,"rows_kept":50,"cut":false,"hidden":true,"merged":[]}
[]
[null,"sheet type","title","input to ","role of sheet/ where information is generated"]
[null,"Forecast data -information flow:"]
[null,"Entry sheet","Public_transport_existing_servi","data \"live\" (TIO)","Raw Extract sheet from TIO -directly correlates with 18-21 statistical and financial data provided"]
[null,"Secondary sheet","Public_transport_extract totals","data \"live\" (TIO)","Takes raw data and combines together if sub regional data (e.g. Nelson or West Coast), and leaves separate sub regionally for Otago, and do min vs change (Bay of Plenty)"]
[null,null,"base data (TIO ext)","data \"live\" (TIO)","Basic datasheet based on forecast data extract (\"live forecast data\")"]
[null,null,"delta fullnet data (TIO ext)","data \"live\" (TIO)","Same information as base data sheet with the exception of information measuring within a region (Otago), or where there is a delta change (Bay of Plenty), in such instances the \"overview & guide\" page drives the information necessary for these regions"]
[null,null,"data \"historic\" (TIO)","data \"live\" (TIO)","Forecast information is locked out.  It is based on information provided from 3 years ago, inclusive of the current NLTP, i.e. the current NLTP submission is NOT updated when actual information roles in."]
[null,null,"data \"live\" (TIO)","performance indicators, (& from this all other front end worksheets)","Information here is either from the delta sheet (see above), OR you can take historic forecast information provided from 3 years ago via sheet: \"data \"historic\" (TIO)\" (see immediately above), depending upon the forecast submission you want to review.  If you take the 2018-21 information, data for 2015-18 is updated with actual information as well when it comes in.  Again the \"overview & guide\" page drives the forecast information being used.  Generally the default is the \"live\" up to date, data provided via the current submission (in this case for 18-21 NLTP)."]
[]
[null,"Actual data update -information flow:"]
[null,"Entry sheet","Public_transport_existing_servi","data \"live\" (TIO)","The sheets above are updated upon completion of the end of the current year where forecast information is superseded for \"live\" datasheets and the future NLTP.  Data historic sheets are not updated."]
[null,null,null,null,"Forecast expenditure data for the current year is updated from an external source and fed into this sheet via quarterly updates"]
[]
[]
[null,null,"NOTE: at the above process is new and an added layer of information and analysis, it is a work in progress as to how to best get it working & updated easily."]
[]
[]
[]
[]
[null,null,"How to unhide sheets:"]
[]
[null,null,"This task corresponds to the following VBA command:"]
[null,null,"Sheets(\"SheetName\").Visible = xlVeryHidden\""]
[null,null,"Will hide the sheet(s) and can only be made visible again through the use of VBA code - or via the ‘Developer’ tab."]
[null,null,"Sheets(\"SheetName\").Visible = xlHidden\""]
[null,null,"Will hide the sheet(s) and can only be made visible again through the use of VBA code -  or via ‘Developer’ tab."]
[null,null,"Sheets(\"SheetName\").Visible = True\" "]
[null,null,"Will make sheet(s) visible again through the use of VBA code - or via the ‘Developer’ tab."]
[]
[null,null,"Instructions to change manually via ‘Developers tab’"]
[]
[null,null,"1.       Click on ‘Developer’ Tab or press [ALT]+[F11] to display Visual Basic screen. If you have previously saved this excel file with the ‘Properties Window’ open, then it will already be available to view, in which case go to step 4."]
[]
[]
[null,null,"2.       Click on ‘Visual Basic’ or press [ALT]+[F11] to display. If you have previously saved the file with the ‘Properties Window’ open, then it will already be available to view, in which case go to step 4."]
[]
[]
[null,null,"3.       Click on ‘View’ or press [F4] key to display the ‘Properties Window’"]
[]
[]
[null,null,"4.       Make sure you apply properties to the correct spreadsheet by clinking on the particular ‘Excel Object’ (worksheet) that you want to hide/unhide!"]
[]
[]
[]
[null,null,"5.       The last item choice in the properties window is the worksheet property ‘Visible’. Use the drop down box to select 0, 1 or 2 (visible, hidden, or very hidden)"]
[]
[]
[]
[null,null,"6.       Click Save and close screen or press [ALT]+[Q] . You will be back to spreadsheet. (Note: You can keep both visual basic screen and normal worksheet open whilst you work if you so wish.)"]

{"sheet":"overview & guide","index":4,"n_rows":63,"n_cols":89,"rows_kept":63,"cut":false,"hidden":false,"merged":[[43,2,45,14],[46,2,46,14],[28,2,28,3],[28,4,28,5],[31,2,31,13],[32,2,32,13],[41,2,41,14],[30,2,30,13],[28,9,28,12],[28,6,28,7],[29,2,29,3],[29,4,29,5],[28,13,28,15]]}
[]
[null,null,"PUBLIC TRANSPORT COST - BENEFIT APPRAISAL OVERVIEW AND GUIDELINES"]
[]
[null,null,"Worksheet title (and link):"]
[null,null,null,"    a brief description"]
[]
[null,null,"CBA profile","   -serves as the front-end dashboard to determine a network programme's cost - benefit appraisal (CBA) rating, with various drop-down options selected impacting across other sheets"]
[null,null,null," "]
[null,null,"CBA trends","   -graphically shows performance of the specific region under review, compared against the impact of sensitivity testing and network averages/ comparisons over NLTP cycles "]
[]
[null,null,"CBA benchmark","   -provides  summary information which benchmarks a network programme's efficiency rating against all other regions"]
[null,null,null," "]
[null,null,"scenario testing","   -provides for  the ability to carry out scenario testing (including testing the impact of service trials) for a network and as an input into the CBA trends and CBA benchmark sheets"]
[]
[null,null,"LCLR template (trial interface)","   -data sheet to transfer across the impact of trials from the LCLR template, closely linked with the scenario testing worksheet above  "]
[]
[null,null,"BER\" calc","   -demonstrates the Benefits Efficiency Ratio (BER) calculation in terms of the formula itself and the application of the formula (for the network selected)"]
[]
[null,null,"FRR\" calc","   -demonstrates the Farebox Recovery Ratio (FBR) calculation in terms of the formula itself and the application of the formula (for the network selected)"]
[]
[null,null,"SER\" calc","   -demonstrates the Service Efficiency Ratio (SER) calculation in terms of the formula itself and the application of the formula (for the network selected)"]
[]
[null,null,"SUA calc","   -demonstrates the Service Utilisation Average (SUA) calculation in terms of both the formula used and the application of it (for the network selected)"]
[null,null,"-base data","The raw data, either actual as at end of the year compiled from achievement returns and claims to the Transport Agency"]
[null,null,"-performance indicators","Performance indicators generated from data (supplied  by input into TIO by regions (i.e. achievement returns, claims, or NLTP forecast generated)), for specific mode and for whole regional network(s)"]
[]
[null,null,"Steps to use the appraisal tool:"]
[]
[null,null,"i)  In the cell to the right (E29), enter your region or the region you want to focus the CBA assessment on \n(applied across all worksheets)",null,null,null,"Region wide",null,null,"2018-21 submission",null,null,null,"do-minimum"]
[null,null,"ii) Go into \"CBA profile\" worksheet, select the comparative grouping you want to assess against (cell G4) \nN.B.: relevant for the CBA profile and CBA trends worksheets"]
[null,null,"iii) As necessary also on this worksheet, select the mode of comparison (cell D2), the primary 3 year period of assessment (cell D4) and if the costs applied are only service or full operational costs being assessed (cell D6) \nN.B.: for any of these options selected they apply across all worksheets"]
[null,null,"iv) For any scenario testing including variation to your network you want to test, refer to the \"scenario testing\" worksheet and enter data as necessary (pale yellow cells provided).  To then bring through this scenario option to test and apply in other worksheets, select the scenario as appropriate (cell H3). "]
[]
[null,null,"  general cell guide ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Northland","Dunedin (only)","Tauranga","Christchurch","Main city",{"$f":"IF($E$29=$CE$37,CG34,IF($E$29=$CE$45,CH34,IF($E$29=$CE$47,CF34,\"\")))","v":""},1]
[null,null,"-pale yellow, non-bordered cells are generally open for overlaying or inputting data or information as required",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Auckland","Wakatipu","Rotorua","Timaru","smaller city",{"$f":"IF($E$29=$CE$37,CG35,IF($E$29=$CE$45,CH35,IF($E$29=$CE$47,CF35,\"\")))","v":""},2]
[null,null,"-yellow, blue bordered cells allow drop down options to select varying the impact or focus area/ focus type",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-18 submission","Waikato","Region wide","Region wide","Region wide","Region wide",{"$f":"IF($E$29=$CE$37,CG36,IF($E$29=$CE$45,CH36,IF($E$29=$CE$47,CF36,\"\")))","v":""},3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-21 submission","Bay of Plenty"]
[null,null,"Cost and Benefit Appraisal for public transport programmes (background):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gisborne",null,null,{"$f":"IF(E29=CE37,1,IF(E29=CE47,1,0))","v":0},{"$f":"IF(CJ38=CJ36,3,IF(G29=0,3,CK38))","v":3},{"$f":"IF(G29=0,3,G29)","v":"Region wide"},{"$f":"IF(CH38=1,IF(G29=0,3,VLOOKUP(G29,CJ33:CK36,2,FALSE)),3)","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hawkes Bay"]
[null,null,"As detailed in the Planning and Investment Knowledge Base (PIKB), the Transport Agency requires all investments to be assessed across the Investment Assessment Framework (IAF).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taranaki"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manawatu-Wanganui"]
[null,null,"This includes public transport service and operations programmes as well as improvement initiatives.  As part of this assessment, we need to determine both the efficiency of existing service programme both as of now and in future, and also in combination with any intended service improvements.  This is to ensure what we are investing in is providing  value for money and that the investment and service provision is being optimised, particularly over time.  To do this we have adopted a methodology to apply a Cost - Benefit appraisal to service programmes and variations to these, applicable at the network level and also mode specific for Auckland and Wellington.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wellington",null,"do-minimum"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marlborough",null,"with improvements"]
[null,null,"Information source:\nExpenditure: Expenditure costs used in the assessment are derived from actual expenditure or forecast expenditure associated with the service work categories captured from the information in TIO, i.e.: (511 (bus), 512 (ferry), 515 (rail)).  Addition operational costs (work categories 514 and 524) can also be applied to the appraisal tool as necessary.   Service costs align to those captured in the public transport programme, can potentially also include service improvements, service trials, as well as scenario options.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nelson"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canterbury"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Coast"]
[null,null,"Non expenditure statistical performance data: This data is also sourced from within TIO, based on end of year achievement returns or forecast information provided.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Otago",{"$f":"IF(E29=CE37,2,IF(E29=CE47,2,1))","v":1}]
[null,null,"Knowledge base link:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Southland"]
[]
[null,null,"PIKB (PT programme link)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"ADD IN NEW EEM UPDATE FACTORS"]
[null,null,"ADD IN NEW FORECASTS"]

{"sheet":"CBA profile","index":5,"n_rows":55,"n_cols":27,"rows_kept":55,"cut":false,"hidden":false,"merged":[[8,1,11,2],[13,1,16,2],[18,1,21,2],[1,3,1,4],[3,3,3,4],[5,3,5,4],[15,7,16,8],[8,7,9,7],[8,8,9,8],[10,7,11,8],[13,7,14,7],[13,8,14,8],[30,10,31,19],[18,10,19,10],[18,11,19,11],[31,7,31,8],[28,10,29,11],[30,7,30,8],[18,12,19,12],[18,8,19,8],[20,10,21,12],[23,11,24,11],[23,10,24,10],[28,12,29,12],[25,10,26,12],[23,12,24,12],[18,7,19,7],[28,1,31,2],[23,7,24,7],[23,8,24,8],[20,7,21,8],[25,7,26,8],[23,1,26,2],[1,13,1,15],[10,10,11,12],[15,10,16,12],[8,12,9,12],[13,12,14,12],[8,10,9,10],[13,10,14,10],[8,11,9,11],[13,11,14,11],[1,10,1,11],[3,13,3,15]]}
[]
[null,"network/ modal component:",null,"total network",null,null,null,"Total comparator (by average):",null,null,"Network profiled:",null,{"$f":"IF('overview & guide'!E29=X41,\"Auckland ferry:\",\"\")","v":""},{"$f":"IF('overview & guide'!E29=X41,\"Additional costings:\",IF('overview & guide'!E29=X48,\"Additional costings:\",\"\"))","v":""}]
[]
[null,"NLTP cycle of focus:",null,"2018-21",null,null,null,"National average",{"$f":"IF(H4=Y40,\"\",IF(H4=Y40,\"\",IF(H4=Y41,IF('overview & guide'!E29=X41,\" [Wgtn]\",IF(H4=Y41,IF('overview & guide'!E29=X48,\" [Akl]\",\"\"))))))","v":""},null,{"$f":"IF('overview & guide'!E29=0,\"\",'overview & guide'!E29)","v":""},null,"total","Rail rolling stock OUT"]
[]
[null,"cost profile assigned:",null,"service costs only",null,null,null,{"$f":"K6","v":"forward forecast"},"trend",null,{"$f":"Z51","v":"forward forecast"},"trend","grade"]
[]
[]
[null,"BENEFIT/COST\nEFFICIENCY RATIO",null,"HIGH",{"$f":"'CBA benchmark'!I6","v":"+5"},{"$f":"IF($K$9>='CBA benchmark'!H6,'CBA benchmark'!H6,)","v":{"$error":"#N/A"}},null,{"$f":"IF($D$2=$Z$47,'CBA benchmark'!$G$36,IF($D$2=$Z$44,'CBA benchmark'!$G$42,IF($D$2='CBA profile'!$Z$46,IF('overview & guide'!$E$29=$X$41,'CBA benchmark'!$G$45,IF($D$2='CBA profile'!$Z$46,IF('overview & guide'!$E$29=$X$48,'CBA benchmark'!$G$44,'CBA benchmark'!$G$47))))))","v":6.4362284565596548},{"$f":"IF($D$2=$Z$47,'CBA benchmark'!I36,IF($D$2=$Z$44,'CBA benchmark'!I42,IF($D$2='CBA profile'!$Z$46,IF('overview & guide'!$E$29=$X$41,'CBA benchmark'!I45,IF($D$2='CBA profile'!$Z$46,IF('overview & guide'!$E$29=$X$48,'CBA benchmark'!I44,'CBA benchmark'!I47))))))","v":-5.7837016461488977E-2},null,{"$f":"'CBA benchmark'!G15","v":{"$error":"#N/A"}},{"$f":"'CBA benchmark'!I15","v":""},{"$f":"IF($F$13='CBA benchmark'!H6,D9,IF($F$13='CBA benchmark'!H7,D10,IF($F$13='CBA benchmark'!H8,D11,IF($F$13='CBA benchmark'!H9,D12,\"\"))))","v":{"$error":"#N/A"}}]
[null,null,null,"MEDIUM",{"$f":"'CBA benchmark'!I7","v":"+3"},{"$f":"IF($K$9>='CBA benchmark'!H7,IF($K$9<'CBA benchmark'!H6,'CBA benchmark'!H7,))","v":{"$error":"#N/A"}}]
[null,null,null,"LOW",{"$f":"'CBA benchmark'!I8","v":"+1"},{"$f":"IF($K$9>='CBA benchmark'!H8,IF($K$9<'CBA benchmark'!H7,'CBA benchmark'!H8,))","v":{"$error":"#N/A"}},null,"enter commentary as appropriate for:\n-network performance\n-network trend\n-comparison against the appropriate comparator",null,">>>"]
[null,null,null,"INEFFIECIENT",{"$f":"'CBA benchmark'!I9","v":"<1"},{"$f":"IF($K$9<'CBA benchmark'!H9,-1,)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,{"$f":"SUM(F9:F12)","v":{"$error":"#N/A"}}]
[null,"FAREBOX RECOVERY\nRATIO",null,"HIGH",{"$f":"'CBA benchmark'!M6","v":"+40%"},{"$f":"IF($K$14>='CBA benchmark'!L6,'CBA benchmark'!L6,)","v":{"$error":"#N/A"}},null,{"$f":"IF($D$2=$Z$47,'CBA benchmark'!K36,IF($D$2=$Z$44,'CBA benchmark'!K42,IF($D$2='CBA profile'!$Z$46,IF('overview & guide'!$E$29=$X$41,'CBA benchmark'!K45,IF($D$2='CBA profile'!$Z$46,IF('overview & guide'!$E$29=$X$48,'CBA benchmark'!K44,'CBA benchmark'!K47))))))","v":0.44159621273033284},{"$f":"IF($D$2=$Z$47,'CBA benchmark'!M36,IF($D$2=$Z$44,'CBA benchmark'!M42,IF($D$2='CBA profile'!$Z$46,IF('overview & guide'!$E$29=$X$41,'CBA benchmark'!M45,IF($D$2='CBA profile'!$Z$46,IF('overview & guide'!$E$29=$X$48,'CBA benchmark'!M44,'CBA benchmark'!M47))))))","v":-5.3047670689429172E-2},null,{"$f":"'CBA benchmark'!K15","v":{"$error":"#N/A"}},{"$f":"'CBA benchmark'!M15","v":""},{"$f":"IF($F$18='CBA benchmark'!L6,D14,IF($F$18='CBA benchmark'!L7,D15,IF($F$18='CBA benchmark'!L8,D16,IF($F$18=-1,D17,\"\"))))","v":{"$error":"#N/A"}}]
[null,null,null,"MEDIUM",{"$f":"'CBA benchmark'!M7","v":"+30%"},{"$f":"IF($K$14>='CBA benchmark'!L7,IF($K$14<'CBA benchmark'!L6,'CBA benchmark'!L7,))","v":{"$error":"#N/A"}}]
[null,null,null,"LOW",{"$f":"'CBA benchmark'!M8","v":"+20%"},{"$f":"IF($K$14>='CBA benchmark'!L8,IF($K$14<'CBA benchmark'!L7,'CBA benchmark'!L8,))","v":{"$error":"#N/A"}},null,"enter commentary as appropriate for:\n-network performance\n-network trend\n-comparison against the appropriate comparator",null,">>>"]
[null,null,null,"INEFFIECIENT",{"$f":"'CBA benchmark'!M9","v":"<20%"},{"$f":"IF($K$14<'CBA benchmark'!L9,-1,)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,{"$f":"SUM(F14:F17)","v":{"$error":"#N/A"}}]
[null,"SERVICE EFFICIENCY\nRATIO",null,"HIGH",{"$f":"'CBA benchmark'!Q6","v":"<$1.50"},{"$f":"IF($K$19<G19,G19,)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$D$8='BL benchmark'!$AJ$14,1.5,2.5)","v":1.5},{"$f":"IF($D$2=$Z$47,'CBA benchmark'!O36,IF($D$2=$Z$44,'CBA benchmark'!O42,IF($D$2='CBA profile'!$Z$46,IF('overview & guide'!$E$29=$X$41,'CBA benchmark'!O45,IF($D$2='CBA profile'!$Z$46,IF('overview & guide'!$E$29=$X$48,'CBA benchmark'!O44,'CBA benchmark'!O47))))))","v":4.0266649850762866},{"$f":"IF($D$2=$Z$47,'CBA benchmark'!Q36,IF($D$2=$Z$44,'CBA benchmark'!Q42,IF($D$2='CBA profile'!$Z$46,IF('overview & guide'!$E$29=$X$41,'CBA benchmark'!Q45,IF($D$2='CBA profile'!$Z$46,IF('overview & guide'!$E$29=$X$48,'CBA benchmark'!Q44,'CBA benchmark'!Q47))))))","v":6.3822294857804884E-2},null,{"$f":"'CBA benchmark'!O15","v":{"$error":"#N/A"}},{"$f":"'CBA benchmark'!Q15","v":""},{"$f":"IF($F$23=G19,D19,IF($F$23=G20,D20,IF($F$23=G21,D21,IF($F$23=7,D22,\"\"))))","v":{"$error":"#N/A"}}]
[null,null,null,"MEDIUM",{"$f":"'CBA benchmark'!Q7","v":"<$3.00"},{"$f":"IF($K$19>=G19,IF($K$19<G20,G20,))","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$D$8='BL benchmark'!$AJ$14,3,4.5)","v":3}]
[null,null,null,"LOW",{"$f":"'CBA benchmark'!Q8","v":"<$5.00"},{"$f":"IF($K$19>=G20,IF($K$19<G22,G21,))","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$D$8='BL benchmark'!$AJ$14,5,7)","v":5},"enter commentary as appropriate for:\n-network performance\n-network trend\n-comparison against the appropriate comparator",null,">>>"]
[null,null,null,"INEFFIECIENT",{"$f":"'CBA benchmark'!Q9","v":">$5.00"},{"$f":"IF($K$19>=G22,G22,)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$D$8='BL benchmark'!$AJ$14,5,7)","v":5}]
[null,null,null,null,null,{"$f":"SUM(F19:F22)","v":{"$error":"#N/A"}}]
[null,"SERVICE UTILISATION\n AVERAGE",null,"HIGH",{"$f":"'CBA benchmark'!V6","v":"+10 ave pax"},{"$f":"IF($K$24>='CBA benchmark'!U6,'CBA benchmark'!U6,)","v":{"$error":"#N/A"}},null,{"$f":"IF($D$2=$Z$47,'CBA benchmark'!T36,IF($D$2=$Z$44,'CBA benchmark'!T42,IF($D$2='CBA profile'!$Z$46,IF('overview & guide'!$E$29=$X$41,'CBA benchmark'!T45,IF($D$2='CBA profile'!$Z$46,IF('overview & guide'!$E$29=$X$48,'CBA benchmark'!T44,'CBA benchmark'!T47))))))","v":13.629367090130975},{"$f":"IF($D$2=$Z$47,'CBA benchmark'!V36,IF($D$2=$Z$44,'CBA benchmark'!V42,IF($D$2='CBA profile'!$Z$46,IF('overview & guide'!$E$29=$X$41,'CBA benchmark'!V45,IF($D$2='CBA profile'!$Z$46,IF('overview & guide'!$E$29=$X$48,'CBA benchmark'!V44,'CBA benchmark'!V47))))))","v":1.438558174104787E-2},null,{"$f":"'CBA benchmark'!T15","v":{"$error":"#N/A"}},{"$f":"'CBA benchmark'!V15","v":""},{"$f":"IF($F$28='CBA benchmark'!U6,D24,IF($F$28='CBA benchmark'!U7,D25,IF($F$28='CBA benchmark'!U8,D26,IF($F$28=-1,D27,\"\"))))","v":{"$error":"#N/A"}}]
[null,null,null,"MEDIUM",{"$f":"'CBA benchmark'!V7","v":"+7 ave pax"},{"$f":"IF($K$24>='CBA benchmark'!U7,IF($K$24<'CBA benchmark'!U6,'CBA benchmark'!U7,))","v":{"$error":"#N/A"}}]
[null,null,null,"LOW",{"$f":"'CBA benchmark'!V8","v":"+3 ave pax"},{"$f":"IF($K$24>='CBA benchmark'!U8,IF($K$24<'CBA benchmark'!U7,'CBA benchmark'!U8,))","v":{"$error":"#N/A"}},null,"enter commentary as appropriate for:\n-network performance\n-network trend\n-comparison against the appropriate comparator",null,">>>"]
[null,null,null,"INEFFIECIENT",{"$f":"'CBA benchmark'!V9","v":"<3 ave pax"},{"$f":"IF($K$24<'CBA benchmark'!U9,-1,)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,{"$f":"SUM(F24:F27)","v":{"$error":"#N/A"}}]
[null,"OVERALL\nCOST & BENEFIT APPRAISAL",null,"HIGH","[GOOD]",null,null,null,null,null,"enter overall CBA profile: \n[NZTA entered]"]
[null,null,null,"MEDIUM","[FAIR]"]
[null,null,null,"LOW","[AMBER]",null,null,"justify overall assessment:",null,">>>"]
[null,null,null,"INEFFIECIENT","[POOR]",null,null,"[NZTA entered]"]
[null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Northland","National average","service costs only","2009-12"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Auckland",{"$f":"IF(K4=X41,\"Large networks\", IF(K4=X48,\"Large networks\",\"Accessible networks\"))","v":"Accessible networks"},"total operational costs","2012-15"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waikato",null,null,"2015-18"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bay of Plenty",null,null,"2018-21"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gisborne",null,"bus network","2021-24"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hawkes Bay",null,"ferry network"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taranaki",null,"rail network"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manawatu-Wanganui",null,"total network","contracted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wellington",null,null,"total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marlborough",null,{"$f":"'data \"live\" (TIO)'!G1","v":"2017/18"},{"$f":"'data \"live\" (TIO)'!H1","v":"2015-18"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nelson",null,"current yr","current NLTP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canterbury",null,{"$f":"IF(D4>AA49,\"forward forecast\",IF(D4=AA49,\"current projected\",\"actual\"))","v":"forward forecast"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Coast","Rail rolling stock IN",null,"HIGH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Otago","Rail rolling stock OUT",null,"MEDIUM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Southland",null,{"$f":"IF('overview & guide'!E29=X41,0,IF('overview & guide'!E29=X48,0,1))","v":1},"LOW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('overview & guide'!E29=X41,0,1)","v":1},"INEFFIECIENT"]

{"sheet":"CBA trends","index":6,"n_rows":62,"n_cols":21,"rows_kept":62,"cut":false,"hidden":false,"merged":[[1,20,1,22],[24,2,24,4],[25,2,25,4],[53,2,53,4],[54,2,54,4],[24,13,24,15],[25,13,25,15],[53,13,53,15],[54,13,54,15]]}
[]
[null,"NETWORK PERFORMANCE ON AVERAGE PER NLTP CYCLE ACROSS KEY MEASURES OF COST - BENEFIT APPRAISAL FOR PUBLIC TRANSPORT ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CBA profile'!D2","v":"total network"},"current NLTP:",{"$f":"YEAR!C10","v":"2015-18"},{"$f":"'CBA profile'!K4","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"BENEFITS EFFICIENCY RATIO",null,null,"2009-12","2012-15","2015-18","2018-21","2021-24",null,null,null,"FAREBOX RECOVERY RATIO",null,null,"2009-12","2012-15","2015-18","2018-21",{"$f":"J25","v":"2021-24"}]
[null,null,"[BER]",null,null,"actual","actual","forecast","forecast","forecast",null,null,null,"[FRR]",null,null,"actual","actual","forecast","forecast","forecast"]
[null,null,{"$f":"'CBA benchmark'!B15","v":"National average"},{"$f":"'CBA profile'!I4","v":""},{"$f":"E29","v":"total network"},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!S19,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!S219,IF($E$29='CBA benchmark'!$AJ$28,IF($C$29=\"Auckland\",'performance indicators'!S412,'performance indicators'!S405),IF($E$29='CBA benchmark'!$AJ$29,'performance indicators'!S619,'performance indicators'!S619))))","v":7.1681925607895174},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!T19,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!T219,IF($E$29='CBA benchmark'!$AJ$28,IF($C$29=\"Auckland\",'performance indicators'!T412,'performance indicators'!T405),IF($E$29='CBA benchmark'!$AJ$29,'performance indicators'!T619,'performance indicators'!T619))))","v":7.0590171148539218},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!U19,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!U219,IF($E$29='CBA benchmark'!$AJ$28,IF($C$29=\"Auckland\",'performance indicators'!U412,'performance indicators'!U405),IF($E$29='CBA benchmark'!$AJ$29,'performance indicators'!U619,'performance indicators'!U619))))","v":6.8313323374124826},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!V19,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!V219,IF($E$29='CBA benchmark'!$AJ$28,IF($C$29=\"Auckland\",'performance indicators'!V412,'performance indicators'!V405),IF($E$29='CBA benchmark'!$AJ$29,'performance indicators'!V619,'performance indicators'!V619))))","v":6.4362284565596548},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!W19,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!W219,IF($E$29='CBA benchmark'!$AJ$28,IF($C$29=\"Auckland\",'performance indicators'!W412,'performance indicators'!W405),IF($E$29='CBA benchmark'!$AJ$29,'performance indicators'!W619,'performance indicators'!W619))))","v":6.5845788684469024},null,null,null,{"$f":"C27","v":"National average"},"","total network",{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!S139,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!S339,IF($E$29='CBA benchmark'!$AJ$28,IF($C$29=\"Auckland\",'performance indicators'!S532,'performance indicators'!S525),IF($E$29='CBA benchmark'!$AJ$29,'performance indicators'!S739,'performance indicators'!S739))))","v":0.44810859601498249},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!T139,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!T339,IF($E$29='CBA benchmark'!$AJ$28,IF($C$29=\"Auckland\",'performance indicators'!T532,'performance indicators'!T525),IF($E$29='CBA benchmark'!$AJ$29,'performance indicators'!T739,'performance indicators'!T739))))","v":0.46934916457751485},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!U139,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!U339,IF($E$29='CBA benchmark'!$AJ$28,IF($C$29=\"Auckland\",'performance indicators'!U532,'performance indicators'!U525),IF($E$29='CBA benchmark'!$AJ$29,'performance indicators'!U739,'performance indicators'!U739))))","v":0.46633415332727174},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!V139,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!V339,IF($E$29='CBA benchmark'!$AJ$28,IF($C$29=\"Auckland\",'performance indicators'!V532,'performance indicators'!V525),IF($E$29='CBA benchmark'!$AJ$29,'performance indicators'!V739,'performance indicators'!V739))))","v":0.44159621273033284},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!W139,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!W339,IF($E$29='CBA benchmark'!$AJ$28,IF($C$29=\"Auckland\",'performance indicators'!W532,'performance indicators'!W525),IF($E$29='CBA benchmark'!$AJ$29,'performance indicators'!W739,'performance indicators'!W739))))","v":0.45784664200394076}]
[null,null,{"$f":"C29","v":0},"NLTP SUBMISSION (1518)",{"$f":"E29","v":"total network"},null,null,{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!U21,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!U221,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!U421,'performance indicators'!U621)))","v":{"$error":"#N/A"}},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!V21,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!V221,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!V421,'performance indicators'!V621)))","v":{"$error":"#N/A"}},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!W21,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!W221,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!W421,'performance indicators'!W621)))","v":{"$error":"#N/A"}},null,null,null,{"$f":"C28","v":0},{"$f":"D28","v":"NLTP SUBMISSION (1518)"},{"$f":"E28","v":"total network"},null,null,{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!U141,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!U341,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!U541,'performance indicators'!U741)))","v":{"$error":"#N/A"}},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!V141,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!V341,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!V541,'performance indicators'!V741)))","v":{"$error":"#N/A"}},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!W141,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!W341,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!W541,'performance indicators'!W741)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'CBA benchmark'!B12","v":0},"NLTP ACTUAL/ SUBMISSION (1821)",{"$f":"'CBA benchmark'!C15","v":"total network"},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!S20,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!S220,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!S420,'performance indicators'!S620)))","v":{"$error":"#N/A"}},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!T20,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!T220,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!T420,'performance indicators'!T620)))","v":{"$error":"#N/A"}},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!U20,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!U220,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!U420,'performance indicators'!U620)))","v":{"$error":"#N/A"}},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!V20,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!V220,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!V420,'performance indicators'!V620)))","v":{"$error":"#N/A"}},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!W20,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!W220,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!W420,'performance indicators'!W620)))","v":{"$error":"#N/A"}},null,null,null,0,"NLTP ACTUAL/ SUBMISSION (1821)","total network",{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!S140,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!S340,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!S540,'performance indicators'!S740)))","v":{"$error":"#N/A"}},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!T140,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!T340,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!T540,'performance indicators'!T740)))","v":{"$error":"#N/A"}},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!U140,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!U340,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!U540,'performance indicators'!U740)))","v":{"$error":"#N/A"}},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!V140,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!V340,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!V540,'performance indicators'!V740)))","v":{"$error":"#N/A"}},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!W140,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!W340,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!W540,'performance indicators'!W740)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"C29","v":0},{"$f":"'scenario testing'!H3","v":"DEFAULT (DO MINIMUM)"},{"$f":"E29","v":"total network"},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!S22,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!S222,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!S422,'performance indicators'!S622)))","v":{"$error":"#N/A"}},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!T22,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!T222,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!T422,'performance indicators'!T622)))","v":{"$error":"#N/A"}},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!U22,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!U222,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!U422,'performance indicators'!U622)))","v":{"$error":"#N/A"}},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!V22,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!V222,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!V422,'performance indicators'!V622)))","v":{"$error":"#N/A"}},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!W22,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!W222,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!W422,'performance indicators'!W622)))","v":{"$error":"#N/A"}},null,null,null,{"$f":"N29","v":0},{"$f":"D30","v":"DEFAULT (DO MINIMUM)"},{"$f":"P29","v":"total network"},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!S142,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!S342,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!S542,'performance indicators'!S742)))","v":{"$error":"#N/A"}},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!T142,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!T342,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!T542,'performance indicators'!T742)))","v":{"$error":"#N/A"}},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!U142,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!U342,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!U542,'performance indicators'!U742)))","v":{"$error":"#N/A"}},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!V142,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!V342,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!V542,'performance indicators'!V742)))","v":{"$error":"#N/A"}},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!W142,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!W342,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!W542,'performance indicators'!W742)))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,{"$f":"IF(F$25=$T$2,F27,\"\")","v":""},{"$f":"IF(G$25=$T$2,G27,\"\")","v":""},{"$f":"IF(H$25=$T$2,H27,\"\")","v":6.8313323374124826},{"$f":"IF(I$25=$T$2,I27,\"\")","v":""},{"$f":"IF(J$25=$T$2,J27,\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(Q$25=$T$2,Q27,\"\")","v":""},{"$f":"IF(R$25=$T$2,R27,\"\")","v":""},{"$f":"IF(S$25=$T$2,S27,\"\")","v":0.46633415332727174},{"$f":"IF(T$25=$T$2,T27,\"\")","v":""},{"$f":"IF(U$25=$T$2,U27,\"\")","v":""}]
[null,null,null,null,null,{"$f":"IF(F$25=$T$2,F29,\"\")","v":""},"",{"$error":"#N/A"},"","",null,null,null,null,null,null,{"$f":"IF(Q$25=$T$2,Q29,\"\")","v":""},"",{"$error":"#N/A"},"",""]
[null,null,null,null,null,"","",{"$error":"#N/A"},"","",null,null,null,null,null,null,"","",{"$error":"#N/A"},"",""]
[null,null,null,null,null,{"$f":"IF(F$25=$T$2,\"\",)","v":0},{"$f":"IF(G$25=$T$2,\"\",)","v":0},{"$f":"IF(H$25=$T$2,\"\",)","v":""},{"$f":"IF(I$25=$T$2,\"\",)","v":0},{"$f":"IF(J$25=$T$2,\"\",)","v":0},null,null,null,null,null,null,{"$f":"IF(Q$25=$T$2,\"\",)","v":0},{"$f":"IF(R$25=$T$2,\"\",)","v":0},{"$f":"IF(S$25=$T$2,\"\",)","v":""},{"$f":"IF(T$25=$T$2,\"\",)","v":0},{"$f":"IF(U$25=$T$2,\"\",)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"SERVICE EFFICIENCY RATIO",null,null,"2009-12","2012-15","2015-18","2018-21",{"$f":"J25","v":"2021-24"},null,null,null,"SERVICE UTILISATION AVERAGE",null,null,"2009-12","2012-15","2015-18","2018-21",{"$f":"J25","v":"2021-24"}]
[null,null,"[SER]",null,null,"actual","actual","forecast","forecast","forecast",null,null,null,"[SUA]",null,null,"actual","actual","forecast","forecast","forecast"]
[null,null,{"$f":"C27","v":"National average"},{"$f":"D27","v":""},{"$f":"E27","v":"total network"},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!S99,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!S299,IF($E$29='CBA benchmark'!$AJ$28,IF($C$29=\"Auckland\",'performance indicators'!S492,'performance indicators'!S485),IF($E$29='CBA benchmark'!$AJ$29,'performance indicators'!S699,'performance indicators'!S699))))","v":3.3273517720810273},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!T99,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!T299,IF($E$29='CBA benchmark'!$AJ$28,IF($C$29=\"Auckland\",'performance indicators'!T492,'performance indicators'!T485),IF($E$29='CBA benchmark'!$AJ$29,'performance indicators'!T699,'performance indicators'!T699))))","v":3.3970222785737052},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!U99,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!U299,IF($E$29='CBA benchmark'!$AJ$28,IF($C$29=\"Auckland\",'performance indicators'!U492,'performance indicators'!U485),IF($E$29='CBA benchmark'!$AJ$29,'performance indicators'!U699,'performance indicators'!U699))))","v":3.7850917437432612},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!V99,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!V299,IF($E$29='CBA benchmark'!$AJ$28,IF($C$29=\"Auckland\",'performance indicators'!V492,'performance indicators'!V485),IF($E$29='CBA benchmark'!$AJ$29,'performance indicators'!V699,'performance indicators'!V699))))","v":4.0266649850762866},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!W99,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!W299,IF($E$29='CBA benchmark'!$AJ$28,IF($C$29=\"Auckland\",'performance indicators'!W492,'performance indicators'!W485),IF($E$29='CBA benchmark'!$AJ$29,'performance indicators'!W699,'performance indicators'!W699))))","v":4.0026538381668688},null,null,null,{"$f":"N27","v":"National average"},{"$f":"D27","v":""},{"$f":"P27","v":"total network"},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!S119,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!S319,IF($E$29='CBA benchmark'!$AJ$28,IF($C$29=\"Auckland\",'performance indicators'!S512,'performance indicators'!S505),IF($E$29='CBA benchmark'!$AJ$29,'performance indicators'!S719,'performance indicators'!S719))))","v":12.182378138014212},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!T119,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!T319,IF($E$29='CBA benchmark'!$AJ$28,IF($C$29=\"Auckland\",'performance indicators'!T512,'performance indicators'!T505),IF($E$29='CBA benchmark'!$AJ$29,'performance indicators'!T719,'performance indicators'!T719))))","v":12.903342261171495},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!U119,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!U319,IF($E$29='CBA benchmark'!$AJ$28,IF($C$29=\"Auckland\",'performance indicators'!U512,'performance indicators'!U505),IF($E$29='CBA benchmark'!$AJ$29,'performance indicators'!U719,'performance indicators'!U719))))","v":13.436081245100224},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!V119,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!V319,IF($E$29='CBA benchmark'!$AJ$28,IF($C$29=\"Auckland\",'performance indicators'!V512,'performance indicators'!V505),IF($E$29='CBA benchmark'!$AJ$29,'performance indicators'!V719,'performance indicators'!V719))))","v":13.629367090130975},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!W119,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!W319,IF($E$29='CBA benchmark'!$AJ$28,IF($C$29=\"Auckland\",'performance indicators'!W512,'performance indicators'!W505),IF($E$29='CBA benchmark'!$AJ$29,'performance indicators'!W719,'performance indicators'!W719))))","v":13.876919169530664}]
[null,null,{"$f":"C28","v":0},"NLTP SUBMISSION (1518)","total network",null,null,{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!U101,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!U301,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!U501,'performance indicators'!U701)))","v":{"$error":"#N/A"}},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!V101,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!V301,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!V501,'performance indicators'!V701)))","v":{"$error":"#N/A"}},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!W101,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!W301,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!W501,'performance indicators'!W701)))","v":{"$error":"#N/A"}},null,null,null,{"$f":"N28","v":0},{"$f":"O28","v":"NLTP SUBMISSION (1518)"},{"$f":"P28","v":"total network"},null,null,{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!U119,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!U319,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!U519,'performance indicators'!U719)))","v":13.436081245100224},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!V119,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!V319,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!V519,'performance indicators'!V719)))","v":13.629367090130975},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!W119,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!W319,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!W519,'performance indicators'!W719)))","v":13.876919169530664}]
[null,null,0,"NLTP ACTUAL/ SUBMISSION (1821)","total network",{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!S100,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!S300,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!S500,'performance indicators'!S700)))","v":{"$error":"#N/A"}},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!T100,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!T300,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!T500,'performance indicators'!T700)))","v":{"$error":"#N/A"}},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!U100,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!U300,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!U500,'performance indicators'!U700)))","v":{"$error":"#N/A"}},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!V100,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!V300,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!V500,'performance indicators'!V700)))","v":{"$error":"#N/A"}},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!W100,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!W300,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!W500,'performance indicators'!W700)))","v":{"$error":"#N/A"}},null,null,null,{"$f":"N29","v":0},{"$f":"O29","v":"NLTP ACTUAL/ SUBMISSION (1821)"},{"$f":"P29","v":"total network"},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!S120,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!S320,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!S520,'performance indicators'!S720)))","v":{"$error":"#N/A"}},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!T120,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!T320,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!T520,'performance indicators'!T720)))","v":{"$error":"#N/A"}},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!U120,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!U320,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!U520,'performance indicators'!U720)))","v":{"$error":"#N/A"}},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!V120,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!V320,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!V520,'performance indicators'!V720)))","v":{"$error":"#N/A"}},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!W120,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!W320,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!W520,'performance indicators'!W720)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"C58","v":0},{"$f":"D30","v":"DEFAULT (DO MINIMUM)"},{"$f":"E58","v":"total network"},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!S102,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!S302,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!S502,'performance indicators'!S702)))","v":{"$error":"#N/A"}},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!T102,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!T302,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!T502,'performance indicators'!T702)))","v":{"$error":"#N/A"}},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!U102,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!U302,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!U502,'performance indicators'!U702)))","v":{"$error":"#N/A"}},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!V102,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!V302,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!V502,'performance indicators'!V702)))","v":{"$error":"#N/A"}},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!W102,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!W302,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!W502,'performance indicators'!W702)))","v":{"$error":"#N/A"}},null,null,null,{"$f":"N58","v":0},{"$f":"D59","v":"DEFAULT (DO MINIMUM)"},{"$f":"P58","v":"total network"},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!S122,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!S322,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!S522,'performance indicators'!S722)))","v":{"$error":"#N/A"}},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!T122,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!T322,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!T522,'performance indicators'!T722)))","v":{"$error":"#N/A"}},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!U122,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!U322,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!U522,'performance indicators'!U722)))","v":{"$error":"#N/A"}},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!V122,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!V322,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!V522,'performance indicators'!V722)))","v":{"$error":"#N/A"}},{"$f":"IF($E$29='CBA benchmark'!$AJ$26,'performance indicators'!W122,IF($E$29='CBA benchmark'!$AJ$27,'performance indicators'!W322,IF($E$29='CBA benchmark'!$AJ$28,'performance indicators'!W522,'performance indicators'!W722)))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,{"$f":"IF(F$25=$T$2,F56,\"\")","v":""},{"$f":"IF(G$25=$T$2,G56,\"\")","v":""},{"$f":"IF(H$25=$T$2,H56,\"\")","v":3.7850917437432612},{"$f":"IF(I$25=$T$2,I56,\"\")","v":""},{"$f":"IF(J$25=$T$2,J56,\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(Q$25=$T$2,Q56,\"\")","v":""},{"$f":"IF(R$25=$T$2,R56,\"\")","v":""},{"$f":"IF(S$25=$T$2,S56,\"\")","v":13.436081245100224},{"$f":"IF(T$25=$T$2,T56,\"\")","v":""},{"$f":"IF(U$25=$T$2,U56,\"\")","v":""}]
[null,null,null,null,null,{"$f":"IF(F$25=$T$2,F58,\"\")","v":""},"",{"$error":"#N/A"},"","",null,null,null,null,null,null,{"$f":"IF(Q$25=$T$2,Q58,\"\")","v":""},"",{"$error":"#N/A"},"",""]
[null,null,null,null,null,"","",{"$error":"#N/A"},"","",null,null,null,null,null,null,"","",{"$error":"#N/A"},"",""]

{"sheet":"LoS trends","index":7,"n_rows":118,"n_cols":23,"rows_kept":118,"cut":false,"hidden":false,"merged":[[37,7,37,8]]}
[]
[null,null,"LEVEL OF SERVICE COMPARED TO COST PER KM (% CHANGE OVER TIME)",null,null,null,{"$f":"C25","v":0},{"$f":"'CBA profile'!D2","v":"total network"},{"$f":"'overview & guide'!G29","v":"Region wide"},null,null,null,null,null,null,null,null,{"$f":"M25","v":"National average"},{"$f":"H2","v":"total network"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"applied"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"inflation adjusted"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"'CBA benchmark'!B12","v":0},null,"2009-12","2012-15","2015-18","2018-21","2021-24",null,null,null,{"$f":"'CBA profile'!H4","v":"National average"},null,"2009-12","2012-15","2015-18","2018-21","2021-24"]
[null,null,{"$f":"'CBA benchmark'!C15","v":"total network"},null,"actual","actual","forecast","forecast","forecast",null,null,null,{"$f":"'CBA benchmark'!C15","v":"total network"},null,"actual","actual","forecast","forecast","forecast"]
[]
[null,null,{"$f":"'data \"live\" (TIO)'!B542","v":{"$error":"#N/A"}},null,0,{"$f":"IF($D$30='CBA benchmark'!$AJ$26,'data \"live\" (TIO)'!BV60,IF($D$30='CBA benchmark'!$AJ$27,'data \"live\" (TIO)'!BV180,IF($D$30='CBA benchmark'!$AJ$28,'data \"live\" (TIO)'!BV300,'data \"live\" (TIO)'!BV420)))","v":{"$error":"#N/A"}},{"$f":"IF($D$30='CBA benchmark'!$AJ$26,'data \"live\" (TIO)'!BW60,IF($D$30='CBA benchmark'!$AJ$27,'data \"live\" (TIO)'!BW180,IF($D$30='CBA benchmark'!$AJ$28,'data \"live\" (TIO)'!BW300,'data \"live\" (TIO)'!BW420)))","v":{"$error":"#N/A"}},{"$f":"IF($D$30='CBA benchmark'!$AJ$26,'data \"live\" (TIO)'!BX60,IF($D$30='CBA benchmark'!$AJ$27,'data \"live\" (TIO)'!BX180,IF($D$30='CBA benchmark'!$AJ$28,'data \"live\" (TIO)'!BX300,'data \"live\" (TIO)'!BX420)))","v":{"$error":"#N/A"}},{"$f":"IF($D$30='CBA benchmark'!$AJ$26,'data \"live\" (TIO)'!BY60,IF($D$30='CBA benchmark'!$AJ$27,'data \"live\" (TIO)'!BY180,IF($D$30='CBA benchmark'!$AJ$28,'data \"live\" (TIO)'!BY300,'data \"live\" (TIO)'!BY420)))","v":{"$error":"#N/A"}},null,null,null,{"$f":"'data \"live\" (TIO)'!B541","v":"National total in service vehicle kilometres"},null,0,{"$f":"IF($N$30='CBA benchmark'!$AJ$26,'data \"live\" (TIO)'!BV59,IF($N$30='CBA benchmark'!$AJ$27,'data \"live\" (TIO)'!BV179,IF($N$30='CBA benchmark'!$AJ$28,'data \"live\" (TIO)'!BV299,'data \"live\" (TIO)'!BV419)))","v":6.6589164686115643E-2},{"$f":"IF($N$30='CBA benchmark'!$AJ$26,'data \"live\" (TIO)'!BW59,IF($N$30='CBA benchmark'!$AJ$27,'data \"live\" (TIO)'!BW179,IF($N$30='CBA benchmark'!$AJ$28,'data \"live\" (TIO)'!BW299,'data \"live\" (TIO)'!BW419)))","v":0.11014884037254857},{"$f":"IF($N$30='CBA benchmark'!$AJ$26,'data \"live\" (TIO)'!BX59,IF($N$30='CBA benchmark'!$AJ$27,'data \"live\" (TIO)'!BX179,IF($N$30='CBA benchmark'!$AJ$28,'data \"live\" (TIO)'!BX299,'data \"live\" (TIO)'!BX419)))","v":0.22396560448344949},{"$f":"IF($N$30='CBA benchmark'!$AJ$26,'data \"live\" (TIO)'!BY59,IF($N$30='CBA benchmark'!$AJ$27,'data \"live\" (TIO)'!BY179,IF($N$30='CBA benchmark'!$AJ$28,'data \"live\" (TIO)'!BY299,'data \"live\" (TIO)'!BY419)))","v":0.32946561261538565}]
[]
[null,null,{"$f":"'performance indicators'!B100","v":{"$error":"#N/A"}},null,0,{"$f":"IF($H$38=$W$5,F40,F40-F$34)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,{"$f":"'performance indicators'!B99","v":"National total cost per in-service kilometre:"},null,0,{"$f":"IF($H$38=$W$5,P40,P40-P$34)","v":2.0938725829130922E-2},0.13756885445747424,0.21017110930771454,0.20295481582444386]
[null,null,{"$f":"'performance indicators'!B80","v":{"$error":"#N/A"}},null,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,{"$f":"'performance indicators'!B79","v":"National total cost per passenger kilometre:"},null,0,-3.6105424311693501E-2,3.1423797625691696E-2,8.1690878805512845E-2,5.6059365215302748E-2]
[null,null,{"$f":"'performance indicators'!B180","v":{"$error":"#N/A"}},null,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,{"$f":"'performance indicators'!B179","v":"National total fares per passenger km:"},null,0,4.9994654035165675E-2,0.11003153211613692,5.3538733827471097E-2,9.8389994665571079E-2]
[]
[null,null,{"$f":"IF('CBA profile'!D2='CBA profile'!Z45,\"Ferry cost escalation (CPI index)\",IF('CBA profile'!D2='CBA profile'!Z46,\"Rail cost escalation\",\"Bus cost escalation (CPI index)\"))","v":"Bus cost escalation (CPI index)"},null,0,{"$f":"IF('CBA profile'!$D$2='CBA profile'!$Z$45,'[1]Index values plotted'!$O$19,IF('CBA profile'!$D$2='CBA profile'!$Z$46,'[1]Index values plotted'!$O$19,'[1]Index values plotted'!$G$19))","v":8.023429042441399E-2},{"$f":"IF('CBA profile'!$D$2='CBA profile'!$Z$45,'[1]Index values plotted'!$O$31,IF('CBA profile'!$D$2='CBA profile'!$Z$46,'[1]Index values plotted'!$O$31,'[1]Index values plotted'!$G$31))","v":0.12596367409302167},{"$f":"IF('CBA profile'!$D$2='CBA profile'!$Z$45,'[1]Index values plotted'!$O$31+0.01,IF('CBA profile'!$D$2='CBA profile'!$Z$46,'[1]Index values plotted'!$O$31+0.005,'[1]Index values plotted'!$G$31+0.015))","v":0.14096367409302168},{"$f":"IF('CBA profile'!$D$2='CBA profile'!$Z$45,H34+0.03,IF('CBA profile'!$D$2='CBA profile'!$Z$46,H34+0.02,H34+0.045))","v":0.18596367409302167},null,null,null,{"$f":"C34","v":"Bus cost escalation (CPI index)"},null,{"$f":"E34","v":0},{"$f":"F34","v":8.023429042441399E-2},{"$f":"G34","v":0.12596367409302167},{"$f":"H34","v":0.14096367409302168},{"$f":"I34","v":0.18596367409302167}]
[]
[null,null,null,null,{"$f":"IF(E$25=$D$38,\"\",)","v":0},{"$f":"IF(F$25=$D$38,\"\",)","v":0},{"$f":"IF(G$25=$D$38,\"\",)","v":""},{"$f":"IF(H$25=$D$38,\"\",)","v":0},{"$f":"IF(I$25=$D$38,\"\",)","v":0},null,null,null,null,null,{"$f":"IF(O$25=$N$38,\"\",)","v":0},{"$f":"IF(P$25=$N$38,\"\",)","v":0},{"$f":"IF(Q$25=$N$38,\"\",)","v":0},{"$f":"IF(R$25=$N$38,\"\",)","v":0},{"$f":"IF(S$25=$N$38,\"\",)","v":0}]
[]
[null,null,"current NLTP:",{"$f":"YEAR!C10","v":"2015-18"},null,null,"Cost escalation:","applied",null,null,null,{"$f":"IF(H38=\"applied\",\"(nominal)\",\"(real)\")","v":"(nominal)"}]
[null,null,"[UPDATED DATA]"]
[null,null,null,null,null,{"$f":"IF($C$26='CBA benchmark'!$AJ$26,'performance indicators'!AM100,IF($C$26='CBA benchmark'!$AJ$27,'performance indicators'!AM300,IF($C$26='CBA benchmark'!$AJ$28,'performance indicators'!AM500,'performance indicators'!AM700)))","v":{"$error":"#N/A"}},{"$f":"IF($C$26='CBA benchmark'!$AJ$26,'performance indicators'!AN100,IF($C$26='CBA benchmark'!$AJ$27,'performance indicators'!AN300,IF($C$26='CBA benchmark'!$AJ$28,'performance indicators'!AN500,'performance indicators'!AN700)))","v":{"$error":"#N/A"}},{"$f":"IF($C$26='CBA benchmark'!$AJ$26,'performance indicators'!AO100,IF($C$26='CBA benchmark'!$AJ$27,'performance indicators'!AO300,IF($C$26='CBA benchmark'!$AJ$28,'performance indicators'!AO500,'performance indicators'!AO700)))","v":{"$error":"#N/A"}},{"$f":"IF($C$26='CBA benchmark'!$AJ$26,'performance indicators'!AP100,IF($C$26='CBA benchmark'!$AJ$27,'performance indicators'!AP300,IF($C$26='CBA benchmark'!$AJ$28,'performance indicators'!AP500,'performance indicators'!AP700)))","v":{"$error":"#N/A"}},null,null,null,null,null,null,{"$f":"IF($M$26='CBA benchmark'!$AJ$26,'performance indicators'!AM99,IF($M$26='CBA benchmark'!$AJ$27,'performance indicators'!AM299,IF($M$26='CBA benchmark'!$AJ$28,'performance indicators'!AM499,'performance indicators'!AM699)))","v":2.0938725829130922E-2},{"$f":"IF($M$26='CBA benchmark'!$AJ$26,'performance indicators'!AN99,IF($M$26='CBA benchmark'!$AJ$27,'performance indicators'!AN299,IF($M$26='CBA benchmark'!$AJ$28,'performance indicators'!AN499,'performance indicators'!AN699)))","v":0.13756885445747424},{"$f":"IF($M$26='CBA benchmark'!$AJ$26,'performance indicators'!AO99,IF($M$26='CBA benchmark'!$AJ$27,'performance indicators'!AO299,IF($M$26='CBA benchmark'!$AJ$28,'performance indicators'!AO499,'performance indicators'!AO699)))","v":0.21017110930771454},{"$f":"IF($M$26='CBA benchmark'!$AJ$26,'performance indicators'!AP99,IF($M$26='CBA benchmark'!$AJ$27,'performance indicators'!AP299,IF($M$26='CBA benchmark'!$AJ$28,'performance indicators'!AP499,'performance indicators'!AP699)))","v":0.20295481582444386}]
[null,null,null,null,null,{"$f":"IF($C$26='CBA benchmark'!$AJ$26,'performance indicators'!AM80,IF($C$26='CBA benchmark'!$AJ$27,'performance indicators'!AM280,IF($C$26='CBA benchmark'!$AJ$28,'performance indicators'!AM480,'performance indicators'!AM680)))","v":{"$error":"#N/A"}},{"$f":"IF($C$26='CBA benchmark'!$AJ$26,'performance indicators'!AN80,IF($C$26='CBA benchmark'!$AJ$27,'performance indicators'!AN280,IF($C$26='CBA benchmark'!$AJ$28,'performance indicators'!AN480,'performance indicators'!AN680)))","v":{"$error":"#N/A"}},{"$f":"IF($C$26='CBA benchmark'!$AJ$26,'performance indicators'!AO80,IF($C$26='CBA benchmark'!$AJ$27,'performance indicators'!AO280,IF($C$26='CBA benchmark'!$AJ$28,'performance indicators'!AO480,'performance indicators'!AO680)))","v":{"$error":"#N/A"}},{"$f":"IF($C$26='CBA benchmark'!$AJ$26,'performance indicators'!AP80,IF($C$26='CBA benchmark'!$AJ$27,'performance indicators'!AP280,IF($C$26='CBA benchmark'!$AJ$28,'performance indicators'!AP480,'performance indicators'!AP680)))","v":{"$error":"#N/A"}},null,null,null,null,null,null,{"$f":"IF($M$26='CBA benchmark'!$AJ$26,'performance indicators'!AM79,IF($M$26='CBA benchmark'!$AJ$27,'performance indicators'!AM279,IF($M$26='CBA benchmark'!$AJ$28,'performance indicators'!AM479,'performance indicators'!AM679)))","v":-3.6105424311693501E-2},{"$f":"IF($M$26='CBA benchmark'!$AJ$26,'performance indicators'!AN79,IF($M$26='CBA benchmark'!$AJ$27,'performance indicators'!AN279,IF($M$26='CBA benchmark'!$AJ$28,'performance indicators'!AN479,'performance indicators'!AN679)))","v":3.1423797625691696E-2},{"$f":"IF($M$26='CBA benchmark'!$AJ$26,'performance indicators'!AO79,IF($M$26='CBA benchmark'!$AJ$27,'performance indicators'!AO279,IF($M$26='CBA benchmark'!$AJ$28,'performance indicators'!AO479,'performance indicators'!AO679)))","v":8.1690878805512845E-2},{"$f":"IF($M$26='CBA benchmark'!$AJ$26,'performance indicators'!AP79,IF($M$26='CBA benchmark'!$AJ$27,'performance indicators'!AP279,IF($M$26='CBA benchmark'!$AJ$28,'performance indicators'!AP479,'performance indicators'!AP679)))","v":5.6059365215302748E-2}]
[null,null,null,null,null,{"$f":"IF($C$26='CBA benchmark'!$AJ$26,'performance indicators'!AM180,IF($C$26='CBA benchmark'!$AJ$27,'performance indicators'!AM380,IF($C$26='CBA benchmark'!$AJ$28,'performance indicators'!AM580,'performance indicators'!AM780)))","v":{"$error":"#N/A"}},{"$f":"IF($C$26='CBA benchmark'!$AJ$26,'performance indicators'!AN180,IF($C$26='CBA benchmark'!$AJ$27,'performance indicators'!AN380,IF($C$26='CBA benchmark'!$AJ$28,'performance indicators'!AN580,'performance indicators'!AN780)))","v":{"$error":"#N/A"}},{"$f":"IF($C$26='CBA benchmark'!$AJ$26,'performance indicators'!AO180,IF($C$26='CBA benchmark'!$AJ$27,'performance indicators'!AO380,IF($C$26='CBA benchmark'!$AJ$28,'performance indicators'!AO580,'performance indicators'!AO780)))","v":{"$error":"#N/A"}},{"$f":"IF($C$26='CBA benchmark'!$AJ$26,'performance indicators'!AP180,IF($C$26='CBA benchmark'!$AJ$27,'performance indicators'!AP380,IF($C$26='CBA benchmark'!$AJ$28,'performance indicators'!AP580,'performance indicators'!AP780)))","v":{"$error":"#N/A"}},null,null,null,null,null,null,{"$f":"IF($M$26='CBA benchmark'!$AJ$26,'performance indicators'!AM179,IF($M$26='CBA benchmark'!$AJ$27,'performance indicators'!AM379,IF($M$26='CBA benchmark'!$AJ$28,'performance indicators'!AM579,'performance indicators'!AM779)))","v":4.9994654035165675E-2},{"$f":"IF($M$26='CBA benchmark'!$AJ$26,'performance indicators'!AN179,IF($M$26='CBA benchmark'!$AJ$27,'performance indicators'!AN379,IF($M$26='CBA benchmark'!$AJ$28,'performance indicators'!AN579,'performance indicators'!AN779)))","v":0.11003153211613692},{"$f":"IF($M$26='CBA benchmark'!$AJ$26,'performance indicators'!AO179,IF($M$26='CBA benchmark'!$AJ$27,'performance indicators'!AO379,IF($M$26='CBA benchmark'!$AJ$28,'performance indicators'!AO579,'performance indicators'!AO779)))","v":5.3538733827471097E-2},{"$f":"IF($M$26='CBA benchmark'!$AJ$26,'performance indicators'!AP179,IF($M$26='CBA benchmark'!$AJ$27,'performance indicators'!AP379,IF($M$26='CBA benchmark'!$AJ$28,'performance indicators'!AP579,'performance indicators'!AP779)))","v":9.8389994665571079E-2}]
[null,null,{"$f":"H2","v":"total network"},{"$f":"'data \"live\" (TIO)'!I3","v":"2015/16"},{"$f":"'data \"live\" (TIO)'!J3","v":"2016/17"},{"$f":"'data \"live\" (TIO)'!K3","v":"2017/18"},{"$f":"'data \"live\" (TIO)'!L3","v":"2018/19"},{"$f":"'data \"live\" (TIO)'!M3","v":"2019/20"},{"$f":"'data \"live\" (TIO)'!N3","v":"2020/21"},null,null,null,{"$f":"S2","v":"total network"},{"$f":"'data \"live\" (TIO)'!I3","v":"2015/16"},{"$f":"'data \"live\" (TIO)'!J3","v":"2016/17"},{"$f":"'data \"live\" (TIO)'!K3","v":"2017/18"},{"$f":"'data \"live\" (TIO)'!L3","v":"2018/19"},{"$f":"'data \"live\" (TIO)'!M3","v":"2019/20"},{"$f":"'data \"live\" (TIO)'!N3","v":"2020/21"}]
[null,null,null,"actual","actual","forecast","forecast","forecast","forecast",null,null,null,null,"actual","actual","forecast","forecast","forecast","forecast"]
[null,null,"service costs",null,null,null,null,null,null,null,null,null,"service costs"]
[null,null,"Service cost -annual ($000s)",{"$f":"'scenario testing'!M11/1000","v":{"$error":"#N/A"}},{"$f":"'scenario testing'!N11/1000","v":{"$error":"#N/A"}},{"$f":"'scenario testing'!O11/1000","v":{"$error":"#N/A"}},{"$f":"'scenario testing'!P11/1000","v":{"$error":"#N/A"}},{"$f":"'scenario testing'!Q11/1000","v":{"$error":"#N/A"}},{"$f":"'scenario testing'!R11/1000","v":{"$error":"#N/A"}},null,null,null,"Service cost -annual ($000s)",{"$f":"'data \"live\" (TIO)'!I601/1000","v":376676.74400000001},{"$f":"'data \"live\" (TIO)'!J601/1000","v":408450.33799999999},{"$f":"'data \"live\" (TIO)'!K601/1000","v":492945.68543902069},{"$f":"'data \"live\" (TIO)'!L601/1000","v":498448.12400000001},{"$f":"'data \"live\" (TIO)'!M601/1000","v":497445.73200000002},{"$f":"'data \"live\" (TIO)'!N601/1000","v":503144.25}]
[null,null,"Service cost (year on year % change)",null,{"$f":"E46/D46-1","v":{"$error":"#N/A"}},{"$f":"F46/E46-1","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"H46/G46-1","v":{"$error":"#N/A"}},{"$f":"I46/H46-1","v":{"$error":"#N/A"}},null,null,null,"Service cost (year on year % change)",null,{"$f":"O46/N46-1","v":8.4352417573196448E-2},{"$f":"P46/O46-1","v":0.2068681050743082},{"$f":"Q46/P46-1","v":1.1162362758239341E-2},{"$f":"R46/Q46-1","v":-2.0110257251163555E-3},{"$f":"S46/R46-1","v":1.1455557125978011E-2}]
[null,null,"Service cost (six year % change)",null,{"$f":"E46/$D46-1","v":{"$error":"#N/A"}},{"$f":"F46/$D46-1","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,"Service cost (six year % change)",null,{"$f":"O46/$N46-1","v":8.4352417573196448E-2},{"$f":"P46/$N46-1","v":0.30867034742930843},0.32327820057826551,0.32061705407541696,0.33574545817991885]
[null,null,"Service cost -NLTP 3yr period  ($000s)",null,{"$f":"SUM(D46:F46)","v":{"$error":"#N/A"}},null,null,{"$f":"SUM(G46:I48)","v":{"$error":"#N/A"}},null,null,null,null,"Service cost -NLTP 3yr period  ($000s)",null,{"$f":"SUM(N46:P48)","v":1278073.4516823082},null,null,{"$f":"SUM(Q46:S48)","v":1499039.1062476072}]
[null,null,"Service cost (average programme % change)",null,null,null,null,{"$f":"H49/E49-1","v":{"$error":"#N/A"}},null,null,null,null,"Service cost (average programme % change)",null,null,null,null,{"$f":"R49/O49-1","v":0.17288963656544576}]
[null,null,"service kilometres",null,null,null,null,null,null,null,null,null,"service kilometres"]
[null,null,"Service kms -annual (000s)",{"$f":"'scenario testing'!M10/1000","v":{"$error":"#N/A"}},{"$f":"'scenario testing'!N10/1000","v":{"$error":"#N/A"}},{"$f":"'scenario testing'!O10/1000","v":{"$error":"#N/A"}},{"$f":"'scenario testing'!P10/1000","v":{"$error":"#N/A"}},{"$f":"'scenario testing'!Q10/1000","v":{"$error":"#N/A"}},{"$f":"'scenario testing'!R10/1000","v":{"$error":"#N/A"}},null,null,null,"Service kms -annual (000s)",{"$f":"'data \"live\" (TIO)'!I541/1000","v":109214.499},{"$f":"'data \"live\" (TIO)'!J541/1000","v":111439.79399999999},{"$f":"'data \"live\" (TIO)'!K541/1000","v":117005.36070632539},{"$f":"'data \"live\" (TIO)'!L541/1000","v":122637.52396225077},{"$f":"'data \"live\" (TIO)'!M541/1000","v":123964.13903420401},{"$f":"'data \"live\" (TIO)'!N541/1000","v":125676.16780292084}]
[null,null,"Service kms (year on year % change)",null,{"$f":"E52/D52-1","v":{"$error":"#N/A"}},{"$f":"F52/E52-1","v":{"$error":"#N/A"}},{"$f":"G52/F52-1","v":{"$error":"#N/A"}},{"$f":"H52/G52-1","v":{"$error":"#N/A"}},{"$f":"I52/H52-1","v":{"$error":"#N/A"}},null,null,null,"Service kms (year on year % change)",null,{"$f":"O52/N52-1","v":2.0375453995352677E-2},{"$f":"P52/O52-1","v":4.9942363553950875E-2},{"$f":"Q52/P52-1","v":4.8135941993817655E-2},{"$f":"R52/Q52-1","v":1.0817366733216094E-2},{"$f":"S52/R52-1","v":1.381067768513633E-2}]
[null,null,"Service kms (six year % change)",null,{"$f":"E52/$D52-1","v":{"$error":"#N/A"}},{"$f":"F52/$D52-1","v":{"$error":"#N/A"}},{"$f":"G52/$D52-1","v":{"$error":"#N/A"}},{"$f":"H52/$D52-1","v":{"$error":"#N/A"}},{"$f":"I52/$D52-1","v":{"$error":"#N/A"}},null,null,null,"Service kms (six year % change)",null,{"$f":"O52/$N52-1","v":2.0375453995352677E-2},{"$f":"P52/$N52-1","v":7.1335415880316333E-2},0.12290515531505353,0.13505203218671546,0.15072786995910548]
[null,null,"Service kms -NLTP 3yr period (000s)",null,{"$f":"SUM(D52:F52)","v":{"$error":"#N/A"}},null,null,{"$f":"SUM(G52:I54)","v":{"$error":"#N/A"}},null,null,null,null,"Service kms -NLTP 3yr period (000s)",null,{"$f":"SUM(N52:P54)","v":337659.81573501282},null,null,{"$f":"SUM(Q52:S54)","v":372278.31224841945}]
[null,null,"Service km (average programme % change)",null,null,null,null,{"$f":"H55/E55-1","v":{"$error":"#N/A"}},null,null,null,null,"Service km (average programme % change)",null,null,null,null,{"$f":"R55/O55-1","v":0.1025247746405642}]
[null,null,"passenger kilometres",null,null,null,null,null,null,null,null,null,"passenger kilometres"]
[null,null,"Passenger kms -annual (000s)",{"$f":"'scenario testing'!M9/1000","v":{"$error":"#N/A"}},{"$f":"'scenario testing'!N9/1000","v":{"$error":"#N/A"}},{"$f":"'scenario testing'!O9/1000","v":{"$error":"#N/A"}},{"$f":"'scenario testing'!P9/1000","v":{"$error":"#N/A"}},{"$f":"'scenario testing'!Q9/1000","v":{"$error":"#N/A"}},{"$f":"'scenario testing'!R9/1000","v":{"$error":"#N/A"}},null,null,null,"Passenger kms -annual (000s)",{"$f":"'data \"live\" (TIO)'!I521/1000","v":1469329.1839830617},{"$f":"'data \"live\" (TIO)'!J521/1000","v":1505759.0759999999},{"$f":"'data \"live\" (TIO)'!K521/1000","v":1561734.2804075333},{"$f":"'data \"live\" (TIO)'!L521/1000","v":1638411.3262752527},{"$f":"'data \"live\" (TIO)'!M521/1000","v":1688697.7145228253},{"$f":"'data \"live\" (TIO)'!N521/1000","v":1746802.1746842798}]
[null,null,"Passenger kms (year on year % change)",null,{"$f":"E58/D58-1","v":{"$error":"#N/A"}},{"$f":"F58/E58-1","v":{"$error":"#N/A"}},{"$f":"G58/F58-1","v":{"$error":"#N/A"}},{"$f":"H58/G58-1","v":{"$error":"#N/A"}},{"$f":"I58/H58-1","v":{"$error":"#N/A"}},null,null,null,"Passenger kms (year on year % change)",null,{"$f":"O58/N58-1","v":2.4793553693791104E-2},{"$f":"P58/O58-1","v":3.7174077380446313E-2},{"$f":"Q58/P58-1","v":4.9097370038974075E-2},{"$f":"R58/Q58-1","v":3.0692163464160815E-2},{"$f":"S58/R58-1","v":3.4407851483279295E-2}]
[null,null,"Passenger kms (six year % change)",null,{"$f":"E58/$D58-1","v":{"$error":"#N/A"}},{"$f":"F58/$D58-1","v":{"$error":"#N/A"}},{"$f":"G58/$D58-1","v":{"$error":"#N/A"}},{"$f":"H58/$D58-1","v":{"$error":"#N/A"}},{"$f":"I58/$D58-1","v":{"$error":"#N/A"}},null,null,null,"Passenger kms (six year % change)",null,{"$f":"O58/$N58-1","v":2.4793553693791104E-2},{"$f":"P58/$N58-1","v":6.2889308557786627E-2},0.11507437825051747,0.14929842334247989,0.18884331280281486]
[null,null,"Passenger kms NLTP 3yr period (000s)",null,{"$f":"SUM(D58:F60)","v":{"$error":"#N/A"}},null,null,{"$f":"SUM(G58:I60)","v":{"$error":"#N/A"}},null,null,null,null,"Passenger kms NLTP 3yr period (000s)",null,{"$f":"SUM(N58:P60)","v":4536822.6900410894},null,null,{"$f":"SUM(Q58:S60)","v":5073911.7828958575}]
[null,null,"Passenger km (average programme % change)",null,null,null,null,{"$f":"H61/E61-1","v":{"$error":"#N/A"}},null,null,null,null,"Passenger km (average programme % change)",null,null,null,null,{"$f":"R61/O61-1","v":0.11838441339877526}]
[null,null,"fare revenue",null,null,null,null,null,null,null,null,null,"fare revenue"]
[null,null,"Fare revenue -annual (000s)",{"$f":"'scenario testing'!M13/1000","v":{"$error":"#N/A"}},{"$f":"'scenario testing'!N13/1000","v":{"$error":"#N/A"}},{"$f":"'scenario testing'!O13/1000","v":{"$error":"#N/A"}},{"$f":"'scenario testing'!P13/1000","v":{"$error":"#N/A"}},{"$f":"'scenario testing'!Q13/1000","v":{"$error":"#N/A"}},{"$f":"'scenario testing'!R13/1000","v":{"$error":"#N/A"}},null,null,null,"Fare revenue -annual (000s)",{"$f":"'data \"live\" (TIO)'!I581/1000","v":371884.02600000001},{"$f":"'data \"live\" (TIO)'!J581/1000","v":369032.37800000003},{"$f":"'data \"live\" (TIO)'!K581/1000","v":375904.14130992448},{"$f":"'data \"live\" (TIO)'!L581/1000","v":377134.0536672569},{"$f":"'data \"live\" (TIO)'!M581/1000","v":395010.30075463717},{"$f":"'data \"live\" (TIO)'!N581/1000","v":413323.16109187447}]
[null,null,"Fare revenue (year on year % change)",null,{"$f":"E64/D64-1","v":{"$error":"#N/A"}},{"$f":"F64/E64-1","v":{"$error":"#N/A"}},{"$f":"G64/F64-1","v":{"$error":"#N/A"}},{"$f":"H64/G64-1","v":{"$error":"#N/A"}},{"$f":"I64/H64-1","v":{"$error":"#N/A"}},null,null,null,"Fare revenue (year on year % change)",null,{"$f":"O64/N64-1","v":-7.6681110255593099E-3},{"$f":"P64/O64-1","v":1.8621030889393708E-2},{"$f":"Q64/P64-1","v":3.2718776469089494E-3},{"$f":"R64/Q64-1","v":4.7400246446989813E-2},{"$f":"S64/R64-1","v":4.6360462758191279E-2}]
[null,null,"Fare revenue (six year % change)",null,{"$f":"E64/$D64-1","v":{"$error":"#N/A"}},{"$f":"F64/$D64-1","v":{"$error":"#N/A"}},{"$f":"G64/$D64-1","v":{"$error":"#N/A"}},{"$f":"H64/$D64-1","v":{"$error":"#N/A"}},{"$f":"I64/$D64-1","v":{"$error":"#N/A"}},null,null,null,"Fare revenue (six year % change)",null,{"$f":"O64/$N64-1","v":-7.6681110255593099E-3},{"$f":"P64/$N64-1","v":1.081013173156431E-2},1.4117378806845826E-2,6.2186792488465592E-2,0.11143026372386977]
[null,null,"Fare revenue NLTP 3yr period ($000s)",null,{"$f":"SUM(D64:F66)","v":{"$error":"#N/A"}},null,null,{"$f":"SUM(G64:I66)","v":{"$error":"#N/A"}},null,null,null,null,"Fare revenue NLTP 3yr period ($000s)",null,{"$f":"SUM(N64:P66)","v":1116820.5594048651},null,null,{"$f":"SUM(Q64:S66)","v":1185467.8002807898}]
[null,null,"Fare revenue (average programme % change)",null,null,null,null,{"$f":"H67/E67-1","v":{"$error":"#N/A"}},null,null,null,null,"Fare revenue (average programme % change)",null,null,null,null,{"$f":"R67/O67-1","v":6.1466670091125275E-2}]
[]
[]
[null,null,"[FIRM BID DATA (OLD)]"]
[null,null,{"$f":"C43","v":"total network"},{"$f":"D43","v":"2015/16"},{"$f":"E43","v":"2016/17"},{"$f":"F43","v":"2017/18"},"2018/19","2019/20",{"$f":"I43","v":"2020/21"}]
[null,null,null,"actual","actual","forecast","forecast","forecast","forecast"]
[null,null,"service costs"]
[null,null,"Service cost ($000s)",{"$f":"D46","v":{"$error":"#N/A"}},{"$f":"E46","v":{"$error":"#N/A"}},{"$f":"F46","v":{"$error":"#N/A"}},{"$f":"G118","v":58339.375},{"$f":"H118","v":56247.027000000002},{"$f":"I118","v":57143.281999999999}]
[null,null,"Service cost (six year % change)",null,{"$f":"E75/$D75-1","v":{"$error":"#N/A"}},{"$f":"F75/$D75-1","v":{"$error":"#N/A"}},{"$f":"G75/$D75-1","v":{"$error":"#N/A"}},{"$f":"H75/$D75-1","v":{"$error":"#N/A"}},{"$f":"I75/$D75-1","v":{"$error":"#N/A"}}]
[null,null,"Service cost ($000s)",null,null,{"$f":"SUM(D75:F76)","v":{"$error":"#N/A"}},null,null,{"$f":"SUM(G75:I76)","v":{"$error":"#N/A"}}]
[null,null,"Service cost (average programme % change)",null,null,null,null,null,{"$f":"I77/F77-1","v":{"$error":"#N/A"}}]
[null,null,"service kilometres"]
[null,null,"Service kms (000s)",{"$f":"D52","v":{"$error":"#N/A"}},{"$f":"E52","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Service kms (six year % change)",null,{"$f":"E80/$D80-1","v":{"$error":"#N/A"}},{"$f":"F80/$D80-1","v":{"$error":"#N/A"}},{"$f":"G80/$D80-1","v":{"$error":"#N/A"}},{"$f":"H80/$D80-1","v":{"$error":"#N/A"}},{"$f":"I80/$D80-1","v":{"$error":"#N/A"}}]
[null,null,"Service kms(000s)",null,null,{"$f":"SUM(D80:F81)","v":{"$error":"#N/A"}},null,null,{"$f":"SUM(G80:I81)","v":{"$error":"#N/A"}}]
[null,null,"Service km (average programme % change)",null,null,null,null,null,{"$f":"I82/F82-1","v":{"$error":"#N/A"}}]
[null,null,"passenger kilometres"]
[null,null,"Passenger kms (000s)",{"$f":"D58","v":{"$error":"#N/A"}},{"$f":"E58","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Passenger kms (six year % change)",null,{"$f":"E85/$D85-1","v":{"$error":"#N/A"}},{"$f":"F85/$D85-1","v":{"$error":"#N/A"}},{"$f":"G85/$D85-1","v":{"$error":"#N/A"}},{"$f":"H85/$D85-1","v":{"$error":"#N/A"}},{"$f":"I85/$D85-1","v":{"$error":"#N/A"}}]
[null,null,"Passenger kms(000s)",null,null,{"$f":"SUM(D85:F86)","v":{"$error":"#N/A"}},null,null,{"$f":"SUM(G85:I86)","v":{"$error":"#N/A"}}]
[null,null,"Passenger km (average programme % change)",null,null,null,null,null,{"$f":"I87/F87-1","v":{"$error":"#N/A"}}]
[null,null,"fare revenue"]
[null,null,"Fare revenue (000s)",{"$f":"D64","v":{"$error":"#N/A"}},{"$f":"E64","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Fare revenue (six year % change)",null,{"$f":"E90/$D90-1","v":{"$error":"#N/A"}},{"$f":"F90/$D90-1","v":{"$error":"#N/A"}},{"$f":"G90/$D90-1","v":{"$error":"#N/A"}},{"$f":"H90/$D90-1","v":{"$error":"#N/A"}},{"$f":"I90/$D90-1","v":{"$error":"#N/A"}}]
[null,null,"Fare revenue(000s)",null,null,{"$f":"SUM(D90:F91)","v":{"$error":"#N/A"}},null,null,{"$f":"SUM(G90:I91)","v":{"$error":"#N/A"}}]
[null,null,"Fare revenue (average programme % change)",null,null,null,null,null,{"$f":"I92/F92-1","v":{"$error":"#N/A"}}]
[]
[]
[null,null,"OLD $s entered"]
[null,null,"Bus expenditure",null,null,null,56036582,57262440,66131286]
[null,null,"Rail expenditure",null,null,null,58339375,56247027,57143282]
[null,null,"WC 514",null,null,null,15209428,14177879,13781458]
[null,null,"WC 524",null,null,null,7428006,16877368,16723844]
[null,null,"TM",null,null,null,2731844,2804426,2869637]
[]
[null,null,"NEW $s entered"]
[null,null,"Bus expenditure",null,null,null,46077832,53110893,56576443]
[null,null,"Rail expenditure",null,null,null,61503062,53816487,50643281]
[null,null,"WC 514",null,null,null,12267247,13235744,13673961]
[null,null,"WC 524",null,null,null,10391075,9932518,9610202]
[null,null,"TM",null,null,null,2874482,3007130,2884103]
[]
[null,null,"VARIANCE $s entered"]
[null,null,"Bus expenditure",null,null,null,{"$f":"G104-G97","v":-9958750},-4151547,-9554843]
[null,null,"Rail expenditure",null,null,null,3163687,-2430540,-6500001]
[null,null,"WC 514",null,null,null,{"$f":"G106-G99","v":-2942181},-942135,-107497]
[null,null,"WC 524",null,null,null,{"$f":"G107-G100","v":2963069},-6944850,-7113642]
[null,null,"TM",null,null,null,{"$f":"G108-G101","v":142638},202704,14466]
[]
[]
[null,null,{"$f":"H2","v":"total network"},"OLD DATA",null,null,{"$f":"IF(H2=\"bus network\",G97/1000,G98/1000)","v":58339.375},{"$f":"IF(I2=\"bus network\",H97/1000,H98/1000)","v":56247.027000000002},{"$f":"IF(J2=\"bus network\",I97/1000,I98/1000)","v":57143.281999999999}]

{"sheet":"BL benchmark","index":8,"n_rows":44,"n_cols":43,"rows_kept":44,"cut":false,"hidden":true,"merged":[[10,1,10,3],[13,2,13,3],[15,39,15,40],[15,41,15,42],[4,1,6,3],[7,3,8,3],[12,32,12,34]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY"]
[null,"CAR COMPARISON",null,null,null,{"$f":"K3/1.02/1.02/1.02","v":0.74167835146361505},{"$f":"'performance indicators'!#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"((2422.45+(10*46*5))/5000)/1.2","v":0.78707499999999997},{"$f":"'performance indicators'!Z108","v":8.5246172865322993},null,null,null,{"$f":"K3*1.02*1.02*1.02","v":0.8352502866},{"$f":"'performance indicators'!Z68","v":0.40270788571232508},null,null,null,{"$f":"P3*1.02*1.02*1.02","v":0.88637428614221292},{"$f":"'performance indicators'!Z88","v":3.4329306039661596},null,null,null,"RATING","TREND",null,"COMMENTS",null,null,null,null,null,null,"2009-12","2009-12 performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-15","2012-15 performance"]
[null,"BASELINE TARGET",null,null,null,"HIGH",5,">25% under","<",{"$f":"F3*0.75","v":0.55625876359771131},"HIGH",0.5,">25% under","<",{"$f":"K3*0.75","v":0.59030625000000003},"HIGH",10,">25% under","<",{"$f":"P3*0.75","v":0.62643771495},"HIGH",10,">25% under","<",{"$f":"U3*0.75","v":0.66478071460665966},"HIGH","GOOD",null,null,null,null,null,null,null,null,"2009-12","2009-12 performance"]
[null,null,null,null,null,"MEDIUM",3,"25% under to 25% over",null,null,"MEDIUM",0.4,"25% under to 25% over",null,null,"MEDIUM",7,"25% under to 25% over",null,null,"MEDIUM",7,"25% under to 25% over",null,null,"MEDIUM","FAIR",null,null,null,null,null,null,null,null,"2012-15","2012-15 performance"]
[null,null,null,null,null,"LOW",1,"25% over to 50% over",null,null,"LOW",0.25,"25% over to 50% over",null,null,"LOW",3,"25% over to 50% over",null,null,"LOW",3,"25% over to 50% over",null,null,"LOW","AMBER",null,null,null,null,null,"improvements",null,null,"2015-18","2015-18 performance"]
[null,null,null,{"$f":"'CBA benchmark'!O2","v":"NET"},null,"INEFFIECIENT",1,">50% over",">",{"$f":"F3*1.25","v":0.92709793932951878},"INEFFIECIENT",0.25,">50% over",">",{"$f":"K3*1.25","v":0.98384374999999991},"INEFFIECIENT",3,">50% over",">",{"$f":"P3*1.25","v":1.04406285825},"INEFFIECIENT",3,">50% over",">",{"$f":"U3*1.25","v":1.1079678576777661},"INEFFIECIENT","POOR",null,null,null,null,null,null,null,null,"2018-21","2018-21 performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-24","2021-24 performance"]
[]
[null,"LEVEL OF SERVICE COMPARISON\n [AVERAGE COST PER PERSON PER KM]",null,null,null,"2009-12 \nACTUAL performance",null,null,null,null,"2012-15 \nACTUAL performance",null,"% variance (previous 3 years)",null,null,"2015-18 \nFORECAST\nperformance",null,"% variance (previous 3 years)",null,null,"2018-21 \nFORECAST\nperformance",null,"% variance (previous 3 years)",null,null,null,null,null,null,null,null,null,"use:",null,null,null,null,null,"average distance travelled"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"average passengers on trip"]
[null,{"$f":"'CBA benchmark'!B12","v":0},{"$f":"'CBA benchmark'!C15","v":"total network"},{"$f":"'CBA benchmark'!E15","v":"service costs only"},null,{"$f":"'performance indicators'!S1003","v":{"$error":"#N/A"}},{"$f":"'performance indicators'!#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"'performance indicators'!T1003","v":{"$error":"#N/A"}},{"$f":"'performance indicators'!Z118","v":4.0571817651819044},{"$f":"K13/F13-1","v":{"$error":"#N/A"}},null,null,{"$f":"'performance indicators'!U1003","v":{"$error":"#N/A"}},{"$f":"'performance indicators'!Z78","v":0.6506916153634158},{"$f":"P13/K13-1","v":{"$error":"#N/A"}},null,null,{"$f":"'performance indicators'!V1003","v":{"$error":"#N/A"}},{"$f":"'performance indicators'!Z98","v":2.6399741566092079},{"$f":"U13/P13-1","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,"average passengers on trip",null,null,"GROSS"]
[null,"R/stock OUT",{"$f":"IF(C13=AL23,\"> BUS:  'scenario test'\",IF(C13=AL24,\"> FERRY:  'scenario test'\",IF(C13=AL25,\"> RAIL:  'scenario test'\",\"> NETWORK:  'scenario test'\")))","v":"> NETWORK:  'scenario test'"},null,null,{"$f":"'performance indicators'!S1005","v":{"$error":"#N/A"}},{"$f":"'performance indicators'!Z825","v":{"$error":"#N/A"}},null,null,null,{"$f":"'performance indicators'!T1005","v":{"$error":"#N/A"}},{"$f":"'performance indicators'!Z945","v":{"$error":"#N/A"}},{"$f":"K14/F14-1","v":{"$error":"#N/A"}},null,null,{"$f":"'performance indicators'!U1005","v":{"$error":"#N/A"}},{"$f":"'performance indicators'!Z905","v":{"$error":"#N/A"}},{"$f":"P14/K14-1","v":{"$error":"#N/A"}},null,null,{"$f":"'performance indicators'!V1005","v":{"$error":"#N/A"}},{"$f":"'performance indicators'!Z925","v":{"$error":"#N/A"}},{"$f":"U14/P14-1","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,"NET"]
[]
[null,"Total network:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-12",null,"2012-15"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other"]
[null,"Northland",null,null,null,{"$f":"'performance indicators'!S784","v":0.16341372650386529},{"$f":"'performance indicators'!Z4","v":3.4098297512494944},null,null,null,{"$f":"'performance indicators'!T784","v":0.15493157891342213},{"$f":"'performance indicators'!Z124","v":0.36982368131089555},{"$f":"K18/F18-1","v":-5.1905967582487778E-2},null,null,{"$f":"'performance indicators'!U784","v":0.25195259371602563},{"$f":"'performance indicators'!Z84","v":2.8383576983780596},{"$f":"P18/K18-1","v":0.62621846032318662},null,null,{"$f":"'performance indicators'!V784","v":0.2827344717740034},{"$f":"'performance indicators'!Z104","v":11.582497727972715},{"$f":"U18/P18-1","v":0.1221732930150814},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HIGH","N/A","HIGH","FAIR"]
[null,"Auckland",null,null,null,{"$f":"'performance indicators'!S785","v":0.32662745283049194},{"$f":"'performance indicators'!Z605","v":6.5838174887402401},null,null,null,{"$f":"'performance indicators'!T785","v":0.30545167215426228},{"$f":"'performance indicators'!Z725","v":0.46033121176595015},{"$f":"K19/F19-1","v":-6.4831600934717293E-2},null,null,{"$f":"'performance indicators'!U785","v":0.31403768510663577},{"$f":"'performance indicators'!Z685","v":4.537794680957699},2.8109235388429354E-2,null,null,{"$f":"'performance indicators'!V785","v":0.32842864703020691},{"$f":"'performance indicators'!Z705","v":14.371595189503115},4.582558911260759E-2,null,null,null,null,null,null,null,null,null,null,null,null,"Northland","Other","service costs only",null,"HIGH","N/A","HIGH","FAIR"]
[null,"Waikato",null,null,null,{"$f":"'performance indicators'!S786","v":0.40854526580760825},{"$f":"'performance indicators'!Z6","v":3.9821608582410088},null,null,null,{"$f":"'performance indicators'!T786","v":0.35723606316076573},{"$f":"'performance indicators'!Z126","v":0.327905966390589},-0.12559000664324182,null,null,{"$f":"'performance indicators'!U786","v":0.37403118354117193},{"$f":"'performance indicators'!Z86","v":2.5117430529805786},4.7014067481893518E-2,null,null,{"$f":"'performance indicators'!V786","v":0.43824042324231016},{"$f":"'performance indicators'!Z106","v":6.7301929438382038},0.17166814566965205,null,null,null,null,null,null,null,null,null,null,null,null,"Auckland",{"$f":"AJ20","v":"Auckland"},"total operational costs",null,"LOW","N/A","MEDIUM","GOOD"]
[null,"Bay of Plenty",null,null,null,{"$f":"'performance indicators'!S787","v":0.37744776903373761},{"$f":"'performance indicators'!Z7","v":3.7479737255542829},null,null,null,{"$f":"'performance indicators'!T787","v":0.3673591471540732},{"$f":"'performance indicators'!Z127","v":0.31430491370371783},-2.6728524334615034E-2,null,null,{"$f":"'performance indicators'!U787","v":0.41470931492907459},{"$f":"'performance indicators'!Z87","v":1.6843807221631601},0.12889339531034572,null,null,{"$f":"'performance indicators'!V787","v":0.44009915447005016},{"$f":"'performance indicators'!Z107","v":4.0600628372023202},6.1223219799916517E-2,null,null,null,null,null,null,null,null,null,null,null,null,"Waikato","Other",null,null,"LOW","N/A","MEDIUM","GOOD"]
[null,"Gisborne",null,null,null,{"$f":"'performance indicators'!S788","v":0.27850255234871163},{"$f":"'performance indicators'!Z8","v":4.879635349185274},null,null,null,{"$f":"'performance indicators'!T788","v":0.31093715340726819},{"$f":"'performance indicators'!Z128","v":0.30490692954304438},0.11646069590753827,null,null,{"$f":"'performance indicators'!U788","v":0.40264019026222952},{"$f":"'performance indicators'!Z88","v":3.4329306039661596},0.29492466837775377,null,null,{"$f":"'performance indicators'!V788","v":0.50685950413223135},{"$f":"'performance indicators'!Z108","v":8.5246172865322993},0.25883981875263462,null,null,null,null,null,null,null,null,null,null,null,null,"Bay of Plenty","Other",null,null,"HIGH","N/A","HIGH","AMBER"]
[null,"Hawkes Bay",null,null,null,{"$f":"'performance indicators'!S789","v":0.54417427741884372},{"$f":"'performance indicators'!Z9","v":4.4184218834932558},null,null,null,{"$f":"'performance indicators'!T789","v":0.41131931833966823},{"$f":"'performance indicators'!Z129","v":0.42695053553038498},-0.24414046123117061,null,null,{"$f":"'performance indicators'!U789","v":0.27870609156567622},{"$f":"'performance indicators'!Z89","v":2.1579509199550615},-0.32240942951402973,null,null,{"$f":"'performance indicators'!V789","v":0.29322020638582719},{"$f":"'performance indicators'!Z109","v":7.7690125767906775},5.2076776430022065E-2,null,null,null,null,null,null,null,null,null,null,null,null,"Gisborne",null,"bus network","R/stock IN","LOW","N/A","LOW","FAIR"]
[null,"Taranaki",null,null,null,{"$f":"'performance indicators'!S790","v":0.28634935347274248},{"$f":"'performance indicators'!Z10","v":4.4857263966857692},null,null,null,{"$f":"'performance indicators'!T790","v":0.31980126224103589},{"$f":"'performance indicators'!Z130","v":0.39001434057924711},0.11682201605346965,null,null,{"$f":"'performance indicators'!U790","v":0.27093608625403204},{"$f":"'performance indicators'!Z90","v":2.2893420005184995},-0.15279857135202268,null,null,{"$f":"'performance indicators'!V790","v":0.30418395668954656},{"$f":"'performance indicators'!Z110","v":8.4694673975598889},0.12271481032741072,null,null,null,null,null,null,null,null,null,null,null,null,"Hawkes Bay","Other","ferry network","R/stock OUT","MEDIUM","N/A","MEDIUM","GOOD"]
[null,"Manawatu-Wanganui",null,null,null,{"$f":"'performance indicators'!S791","v":0.19725196396123024},{"$f":"'performance indicators'!Z11","v":5.8128766065789383},null,null,null,{"$f":"'performance indicators'!T791","v":0.18226417549397733},{"$f":"'performance indicators'!Z131","v":0.37332268793101397},-7.5982961924773273E-2,null,null,{"$f":"'performance indicators'!U791","v":0.21360479227688997},{"$f":"'performance indicators'!Z91","v":1.9241180192417902},0.17195160100975659,null,null,{"$f":"'performance indicators'!V791","v":0.26584560085499753},{"$f":"'performance indicators'!Z111","v":9.1424884490028226},0.24456758680951896,null,null,null,null,null,null,null,null,null,null,null,null,"Taranaki","Other","rail network",null,"MEDIUM","N/A","HIGH","GOOD"]
[null,"Wellington",null,null,null,{"$f":"'performance indicators'!S792","v":0.18107632555544839},{"$f":"'performance indicators'!Z612","v":8.5508341348465287},null,null,null,{"$f":"'performance indicators'!T792","v":0.17574324623172685},{"$f":"'performance indicators'!Z732","v":0.52494754977344027},-2.9452107045812914E-2,null,null,{"$f":"'performance indicators'!U792","v":0.20634375263273311},{"$f":"'performance indicators'!Z692","v":4.8708429194050531},0.1741205255800149,null,null,{"$f":"'performance indicators'!V792","v":0.20818695673410342},{"$f":"'performance indicators'!Z712","v":23.538271846595787},8.9326867319845515E-3,null,null,null,null,null,null,null,null,null,null,null,null,"Manawatu-Wanganui","Other","total network",null,"HIGH","N/A","HIGH","FAIR"]
[null,"Marlborough",null,null,null,{"$f":"'performance indicators'!S793","v":0.53061195142231865},{"$f":"'performance indicators'!Z13","v":3.926492193166164},null,null,null,{"$f":"'performance indicators'!T793","v":0.45805034806128597},{"$f":"'performance indicators'!Z133","v":0.36172776539646012},-0.13675078966187904,null,null,{"$f":"'performance indicators'!U793","v":0.51049633258126892},{"$f":"'performance indicators'!Z93","v":1.7453448938721876},0.11449829640335918,null,null,{"$f":"'performance indicators'!V793","v":0.84171450770492529},{"$f":"'performance indicators'!Z113","v":3.5076289227697091},0.64881597375810296,null,null,null,null,null,null,null,null,null,null,null,null,"Wellington",{"$f":"AJ27","v":"Wellington"},null,null,"MEDIUM","N/A","MEDIUM","GOOD"]
[null,"Nelson",null,null,null,{"$f":"'performance indicators'!S794","v":0.53345336969832446},{"$f":"'performance indicators'!Z14","v":8.996937854207161},null,null,null,{"$f":"'performance indicators'!T794","v":0.18970803431015715},{"$f":"'performance indicators'!Z134","v":0.63376970075398764},-0.64437747498447751,null,null,{"$f":"'performance indicators'!U794","v":0.21287004389543007},{"$f":"'performance indicators'!Z94","v":1.3765672701656366},0.1220929291134023,null,null,{"$f":"'performance indicators'!V794","v":0.28709026092414458},{"$f":"'performance indicators'!Z114","v":6.4370276165137845},0.34866445118588096,null,null,null,null,null,null,null,null,null,null,null,null,"Marlborough","Other",null,null,"HIGH","N/A","HIGH","GOOD"]
[null,"Canterbury",null,null,null,{"$f":"'performance indicators'!S795","v":0.27188713190143671},{"$f":"'performance indicators'!Z615","v":6.9064723870253797},null,null,null,{"$f":"'performance indicators'!T795","v":0.27495921384440675},{"$f":"'performance indicators'!Z135","v":0.41404356923420604},1.129910754321295E-2,null,null,{"$f":"'performance indicators'!U795","v":0.27512815768734428},{"$f":"'performance indicators'!Z695","v":2.1389899401627219},6.144323755346015E-4,null,null,{"$f":"'performance indicators'!V795","v":0.30568408852353607},{"$f":"'performance indicators'!Z715","v":7.7648566769184511},0.11106071836862141,null,null,null,null,null,null,null,null,null,null,null,null,"Nelson","Other","Peak",null,"MEDIUM","N/A","MEDIUM","AMBER"]
[null,"West Coast",null,null,null,{"$f":"'performance indicators'!S796","v":0.66051424716082185},{"$f":"'performance indicators'!Z16","v":3.8668892587707568},null,null,null,{"$f":"'performance indicators'!T796","v":0.6339214972239986},{"$f":"'performance indicators'!Z136","v":0.73596909137115474},-4.026067575548975E-2,null,null,null,null,{"$f":"IF(P30=0,\"\",P30/K30-1)","v":""},null,null,null,null,{"$f":"IF(U30=0,\"\",U30/P30-1)","v":""},null,null,null,null,null,null,null,"Auckland",null,null,null,null,"Canterbury",{"$f":"AJ30","v":"Canterbury"},"Off-peak",null,"HIGH","N/A","MEDIUM","POOR"]
[null,"Otago",null,null,null,{"$f":"'performance indicators'!S797","v":0.36144702070964418},{"$f":"'performance indicators'!Z17","v":4.5837802018449452},null,null,null,{"$f":"'performance indicators'!T797","v":0.35755912042221971},{"$f":"'performance indicators'!Z137","v":0.46449783005567319},-1.0756487298722806E-2,null,null,{"$f":"'performance indicators'!U797","v":0.5137441938258458},{"$f":"'performance indicators'!Z97","v":1.8094489788874946},{"$f":"P31/K31-1","v":0.43680908829621434},null,null,{"$f":"'performance indicators'!V797","v":0.39136102273987577},{"$f":"'performance indicators'!Z117","v":3.6062336523926954},-0.2382181104074077,null,null,null,null,null,null,null,"Wellington",null,null,null,null,"West Coast","Other","peak/ off-peak",null,"MEDIUM","N/A","HIGH","AMBER"]
[null,"Southland",null,null,null,{"$f":"'performance indicators'!S798","v":1.1854391038263532},{"$f":"'performance indicators'!Z18","v":3.6469108377108954},null,null,null,{"$f":"'performance indicators'!T798","v":0.85094897782482148},{"$f":"'performance indicators'!Z138","v":0.29835324403977509},-0.28216559157013343,null,null,{"$f":"'performance indicators'!U798","v":0.65059251010300367},{"$f":"'performance indicators'!Z98","v":2.6399741566092079},{"$f":"P32/K32-1","v":-0.23545062388342597},null,null,{"$f":"'performance indicators'!V798","v":0.84268668586315654},{"$f":"'performance indicators'!Z118","v":4.0571817651819044},0.29526035541008611,null,null,null,null,null,null,null,null,null,null,null,null,"Otago","Other",{"$f":"IF(B13=B19,1,IF(B13=B26,1,0))","v":0},null,"LOW","N/A","LOW","AMBER"]
[null,"National (total network)",null,null,null,{"$f":"'performance indicators'!S799","v":0.27306549311416994},{"$f":"'performance indicators'!Z619","v":6.8313323374124826},null,null,null,{"$f":"'performance indicators'!T799","v":0.26326488414760341},{"$f":"'performance indicators'!Z739","v":0.46633415332727174},-3.5891056225360818E-2,null,null,{"$f":"'performance indicators'!U799","v":0.280981004122274},{"$f":"'performance indicators'!Z699","v":3.7850917437432612},{"$f":"P33/K33-1","v":6.729389691310983E-2},null,null,{"$f":"'performance indicators'!V799","v":0.29550583771177014},{"$f":"'performance indicators'!Z719","v":13.436081245100224},5.1693293768625637E-2,null,null,null,null,null,null,null,null,null,null,null,null,"Southland","Other",{"$f":"IF(C13=AL26,1,0)","v":1},"base"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL32:AL33)","v":1},"improvements"]
[null,"Sub network:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($B$13,$AJ19:$AK34,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(B13=AJ20,IF(C13=AL23,11,IF(B13=AJ27,IF(C13=AL23,12,IF(B13=AJ20,IF(C13=AL25,31,IF(B13=AJ27,IF(C13=AL25,32,0))))))))","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other"]
[null,"Auckland (bus)",null,null,null,{"$f":"'performance indicators'!S185","v":0.31739994033482216},{"$f":"'performance indicators'!Z5","v":7.1670760911965798},null,null,null,{"$f":"'performance indicators'!T185","v":0.26446681354668877},{"$f":"'performance indicators'!Z125","v":0.45903010443593861},{"$f":"K37/F37-1","v":-0.16677106722923374},null,null,{"$f":"'performance indicators'!U185","v":0.33379749051882179},{"$f":"'performance indicators'!Z85","v":3.0947166082892394},{"$f":"P37/K37-1","v":0.26215265364436147},null,null,{"$f":"'performance indicators'!V185","v":0.40774055143657872},{"$f":"'performance indicators'!Z105","v":9.2221547202017558},{"$f":"U37/P37-1","v":0.22152072144948476},null,null,{"$f":"IF($B$11=$AJ$5,AN37,IF($B$11=$AJ$6,AP37,IF($B$11=$AJ$7,\"\",\"\")))","v":""},{"$f":"IF($B$11=$AJ$5,AO37,IF($B$11=$AJ$6,AQ37,IF($B$11=$AJ$7,\"\",\"\")))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B13=AJ20,IF(C13=AL24,21,AL35))","v":false},null,"HIGH","N/A","HIGH","GOOD"]
[null,"Wellington (bus)",null,null,null,{"$f":"'performance indicators'!S192","v":0.26212410584846157},{"$f":"'performance indicators'!Z6","v":3.9821608582410088},null,null,null,{"$f":"'performance indicators'!T192","v":0.26596123203826466},{"$f":"'performance indicators'!Z126","v":0.327905966390589},1.4638585708791618E-2,null,null,{"$f":"'performance indicators'!U192","v":0.30520090200217292},{"$f":"'performance indicators'!Z86","v":2.5117430529805786},0.14753905921996457,null,null,{"$f":"'performance indicators'!V192","v":0.26550994772745162},{"$f":"'performance indicators'!Z112","v":10.296704725074317},-0.13004861392722467,null,null,{"$f":"IF($B$11=$AJ$5,AN38,IF($B$11=$AJ$6,AP38,IF($B$11=$AJ$7,\"\",\"\")))","v":""},{"$f":"IF($B$11=$AJ$5,AO38,IF($B$11=$AJ$6,AQ38,IF($B$11=$AJ$7,\"\",\"\")))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"HIGH","N/A","HIGH","GOOD"]
[null,"National (bus network)",null,null,null,{"$f":"'performance indicators'!S199","v":0.30328337701163222},{"$f":"'performance indicators'!Z7","v":3.7479737255542829},null,null,null,{"$f":"'performance indicators'!T199","v":0.27440623180288209},{"$f":"'performance indicators'!Z127","v":0.31430491370371783},-9.5215060888887981E-2,null,null,{"$f":"'performance indicators'!U199","v":0.32338405153045741},{"$f":"'performance indicators'!Z87","v":1.6843807221631601},0.17848654312908674,null,null,{"$f":"'performance indicators'!V199","v":0.36368874275002516},{"$f":"'performance indicators'!Z119","v":8.4335795786239185},0.12463413402368029]
[]
[null,"Auckland (passenger rail)",null,null,null,{"$f":"'performance indicators'!S585","v":0.43148844937723857},{"$f":"'performance indicators'!Z405","v":6.0090240026058499},null,null,null,{"$f":"'performance indicators'!T585","v":0.50010669444092559},{"$f":"'performance indicators'!Z525","v":0.36145089032718186},0.15902684107239207,null,null,{"$f":"'performance indicators'!U585","v":0.34063439974640269},{"$f":"'performance indicators'!Z485","v":19.665872326857869},-0.31887654467972804,null,null,{"$f":"'performance indicators'!V585","v":0.27699656049528648},{"$f":"'performance indicators'!Z505","v":56.60900439432983},-0.18682152859045842,null,null,{"$f":"IF($B$11=$AJ$5,AN41,IF($B$11=$AJ$6,AP41,IF($B$11=$AJ$7,\"\",\"\")))","v":""},{"$f":"IF($B$11=$AJ$5,AO41,IF($B$11=$AJ$6,AQ41,IF($B$11=$AJ$7,\"\",\"\")))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"MEDIUM","N/A","MEDIUM","GOOD"]
[null,"Wellington (passenger rail)",null,null,null,{"$f":"'performance indicators'!S592","v":0.12845007628499833},{"$f":"'performance indicators'!Z412","v":9.0934639199128071},null,null,null,{"$f":"'performance indicators'!T592","v":0.12136663856980191},{"$f":"'performance indicators'!Z532","v":0.51962950421904053},-5.5145453549440115E-2,null,null,{"$f":"'performance indicators'!U592","v":0.1513053124410039},{"$f":"'performance indicators'!Z492","v":13.386413240212592},0.24667960012737167,null,null,{"$f":"'performance indicators'!V592","v":0.17742645711698513},{"$f":"'performance indicators'!Z512","v":88.488576033776255},0.17263864866718559,null,null,{"$f":"IF($B$11=$AJ$5,AN42,IF($B$11=$AJ$6,AP42,IF($B$11=$AJ$7,\"\",\"\")))","v":""},{"$f":"IF($B$11=$AJ$5,AO42,IF($B$11=$AJ$6,AQ42,IF($B$11=$AJ$7,\"\",\"\")))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"HIGH","N/A","HIGH","AMBER"]
[]
[null,"Auckland (passenger ferry)",null,null,null,{"$f":"'performance indicators'!S385","v":0.11943336623540624},{"$f":"'performance indicators'!Z205","v":11.487188687975431},null,null,null,{"$f":"'performance indicators'!T385","v":0.1161627344208835},{"$f":"'performance indicators'!Z325","v":0.7848603419218686},-2.7384573654871569E-2,null,null,{"$f":"'performance indicators'!U385","v":0.11164507593157377},{"$f":"'performance indicators'!Z285","v":6.403511482858864},-3.8890772603038415E-2,null,null,{"$f":"'performance indicators'!V385","v":0.11112219472744127},{"$f":"'performance indicators'!Z305","v":57.3171576985931},-4.6834237853263794E-3,null,null,{"$f":"IF($B$11=$AJ$5,AN44,IF($B$11=$AJ$6,AP44,IF($B$11=$AJ$7,\"\",\"\")))","v":""},{"$f":"IF($B$11=$AJ$5,AO44,IF($B$11=$AJ$6,AQ44,IF($B$11=$AJ$7,\"\",\"\")))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"HIGH","N/A","HIGH","AMBER"]

{"sheet":"CBA benchmark","index":9,"n_rows":47,"n_cols":41,"rows_kept":47,"cut":false,"hidden":false,"merged":[[18,37,18,38],[18,39,18,40],[2,14,2,17],[3,14,3,17],[11,16,11,17],[1,24,2,26],[3,19,3,21],[1,19,2,21],[35,1,35,4],[1,1,3,4],[1,6,2,8],[1,10,2,12],[1,14,1,17],[11,1,11,2],[5,1,7,2],[3,6,3,8],[3,10,3,12]]}
[]
[null,"SERVICE PROGRAMME \nCOST - BENEFIT APPRAISAL",null,null,null,null,"BENEFITS/ COST EFFICIENCY RATIO",null,null,null,"FAREBOX RECOVERY RATIO",null,null,null,{"$f":"IF(N11=\"GROSS\",\"NET\",\"GROSS\")","v":"NET"},null,null,null,null,"SERVICE UTILISATION AVERAGE",null,null,null,null,"SUMMARY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SERVICE EFFICIENCY RATIO"]
[null,null,null,null,null,null,"[BER]",null,null,null,"[FRR]",null,null,null,"[SER]",null,null,null,null,"[SUA]",null,null,null,"RATING","TREND",null,"COMMENTS"]
[]
[null,"TARGET:",null,null,null,null,"HIGH",5,"+5",null,"HIGH",0.4,"+40%",null,"HIGH",10,{"$f":"IF($O$2=\"NET\",\"<$1.50\",\"<$2.50\")","v":"<$1.50"},null,null,"HIGH",10,"+10 ave pax",null,"HIGH","GOOD",null,null,null,null,null,null,null,null,"2009-12","2009-12 ACTUAL performance"]
[null,null,null,null,null,null,"MEDIUM",3,"+3",null,"MEDIUM",0.3,"+30%",null,"MEDIUM",7,{"$f":"IF($O$2=\"NET\",\"<$3.00\",\"<$4.50\")","v":"<$3.00"},null,null,"MEDIUM",7,"+7 ave pax",null,"MEDIUM","FAIR",null,null,null,null,null,null,null,null,"2012-15","2012-15 ACTUAL performance"]
[null,null,null,null,null,null,"LOW",1,"+1",null,"LOW",{"$f":"L9","v":0.2},"+20%",null,"LOW",3,{"$f":"IF($O$2=\"NET\",\"<$5.00\",\"<$7.00\")","v":"<$5.00"},null,null,"LOW",3,"+3 ave pax",null,"LOW","AMBER",null,null,null,null,null,{"$f":"IF('overview & guide'!N29='overview & guide'!CG42,'CBA benchmark'!AK36,IF('overview & guide'!N29='overview & guide'!CG43,'CBA benchmark'!AK37,))","v":"base"},null,null,"2015-18","2015-18 FORECAST performance"]
[null,null,null,null,null,null,"INEFFIECIENT",1,"<1",null,"INEFFIECIENT",0.2,"<20%",null,"INEFFIECIENT",3,{"$f":"IF($O$2=\"NET\",\">$5.00\",\">$7.00\")","v":">$5.00"},null,null,"INEFFIECIENT",3,"<3 ave pax",null,"INEFFIECIENT","POOR",null,null,null,null,null,null,null,null,"2018-21","2018-21 FORECAST performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"NET",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-24","2021-24 FORECAST performance"]
[null,null,null,null,null,null,"peak/ off-peak",null,null,null,null,null,null,"GROSS","NET"]
[null,{"$f":"'overview & guide'!E29","v":0},null,null,{"$f":"'CBA profile'!D4","v":"2018-21"},null,{"$f":"IF($E$12=$AH$6,$AI$6,IF($E$12=$AH$7,$AI$7,IF($E$12=$AH$8,$AI$8,IF($E$12=$AH$9,$AI$9,$AI$10))))","v":"2018-21 FORECAST performance"},null,"% variance (previous 3 years)",null,{"$f":"IF($E$12=$AH$6,$AI$6,IF($E$12=$AH$7,$AI$7,IF($E$12=$AH$8,$AI$8,IF($E$12=$AH$9,$AI$9,$AI$10))))","v":"2018-21 FORECAST performance"},null,"% variance (previous 3 years)",null,{"$f":"IF($E$12=$AH$6,$AI$6,IF($E$12=$AH$7,$AI$7,IF($E$12=$AH$8,$AI$8,IF($E$12=$AH$9,$AI$9,$AI$10))))","v":"2018-21 FORECAST performance"},null,"% variance (previous 3 years)",null,null,{"$f":"IF($E$12=$AH$6,$AI$6,IF($E$12=$AH$7,$AI$7,IF($E$12=$AH$8,$AI$8,IF($E$12=$AH$9,$AI$9,$AI$10))))","v":"2018-21 FORECAST performance"},null,"% variance (previous 3 years)",null,{"$f":"G12","v":"2018-21 FORECAST performance"}]
[]
[]
[null,{"$f":"'CBA profile'!H4","v":"National average"},{"$f":"'CBA profile'!D2","v":"total network"},null,{"$f":"'CBA profile'!D6","v":"service costs only"},null,{"$f":"'performance indicators'!Y823","v":{"$error":"#N/A"}},{"$f":"'performance indicators'!Z823","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(G15/H15-1),\"\",G15/H15-1)","v":""},null,{"$f":"'performance indicators'!Y943","v":{"$error":"#N/A"}},{"$f":"'performance indicators'!Z943","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(K15/L15-1),\"\",K15/L15-1)","v":""},null,{"$f":"'performance indicators'!Y903","v":{"$error":"#N/A"}},{"$f":"'performance indicators'!Z903","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(O15/P15-1),\"\",O15/P15-1)","v":""},{"$f":"O2","v":"NET"},null,{"$f":"'performance indicators'!Y923","v":{"$error":"#N/A"}},{"$f":"'performance indicators'!Z923","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(T15/U15-1),\"\",T15/U15-1)","v":""},null,null,null,null,null,null,null,null,null,null,null,"GROSS"]
[null,{"$f":"IF('CBA profile'!N4='CBA profile'!Y53,\"R/stock OUT\",\"R/stock IN\")","v":"R/stock OUT"},{"$f":"'scenario testing'!H3","v":"DEFAULT (DO MINIMUM)"},null,{"$f":"'scenario testing'!M3","v":"BASE PROGRAMME"},null,{"$f":"'performance indicators'!Y825","v":{"$error":"#N/A"}},{"$f":"'performance indicators'!Z825","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(G16/H16-1),\"\",G16/H16-1)","v":""},null,{"$f":"'performance indicators'!Y945","v":{"$error":"#N/A"}},{"$f":"'performance indicators'!Z945","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(K16/L16-1),\"\",K16/L16-1)","v":""},null,{"$f":"'performance indicators'!Y905","v":{"$error":"#N/A"}},{"$f":"'performance indicators'!Z905","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(O16/P16-1),\"\",O16/P16-1)","v":""},{"$f":"R15","v":"NET"},null,{"$f":"'performance indicators'!Y925","v":{"$error":"#N/A"}},{"$f":"'performance indicators'!Z925","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(T16/U16-1),\"\",T16/U16-1)","v":""},null,null,null,null,null,null,null,null,null,null,null,"NET"]
[]
[]
[null,"Total network:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-12",null,"2012-15"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other"]
[null,"Northland",null,null,null,null,{"$f":"'performance indicators'!Y4","v":3.2160629952180964},{"$f":"'performance indicators'!Z4","v":3.4098297512494944},{"$f":"IF(ISNA(G21/H21-1),\"\",G21/H21-1)","v":-5.6825932720070416E-2},null,{"$f":"'performance indicators'!Y124","v":0.33260711943361199},{"$f":"'performance indicators'!Z124","v":0.36982368131089555},{"$f":"IF(ISNA(K21/L21-1),\"\",K21/L21-1)","v":-0.10063325784158517},null,{"$f":"'performance indicators'!Y84","v":2.5441599330996043},{"$f":"'performance indicators'!Z84","v":2.8383576983780596},{"$f":"IF(ISNA(O21/P21-1),\"\",O21/P21-1)","v":-0.103650701053842},{"$f":"R16","v":"NET"},null,{"$f":"'performance indicators'!Y104","v":9},{"$f":"'performance indicators'!Z104","v":11.582497727972715},{"$f":"IF(ISNA(T21/U21-1),\"\",T21/U21-1)","v":-0.22296552856088747},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HIGH","N/A","HIGH","FAIR"]
[null,"Auckland",null,null,null,null,{"$f":"'performance indicators'!Y605","v":6.2234756607351454},{"$f":"'performance indicators'!Z605","v":6.5838174887402401},{"$f":"IF(ISNA(G22/H22-1),\"\",G22/H22-1)","v":-5.4731442452856216E-2},null,{"$f":"'performance indicators'!Y725","v":0.43107934639934198},{"$f":"'performance indicators'!Z725","v":0.46033121176595015},-6.3545257455801085E-2,null,{"$f":"'performance indicators'!Y685","v":4.6268672572684162},{"$f":"'performance indicators'!Z685","v":4.537794680957699},1.962904506995411E-2,{"$f":"R21","v":"NET"},null,{"$f":"'performance indicators'!Y705","v":14.092770421539422},{"$f":"'performance indicators'!Z705","v":14.371595189503115},-1.9401100872041277E-2,null,null,null,null,null,null,null,null,null,null,null,"Northland","Other","service costs only",null,"HIGH","N/A","HIGH","FAIR"]
[null,"Waikato",null,null,null,null,{"$f":"'performance indicators'!Y6","v":3.4002046427876351},{"$f":"'performance indicators'!Z6","v":3.9821608582410088},-0.14614081052226358,null,{"$f":"'performance indicators'!Y126","v":0.31189134691877068},{"$f":"'performance indicators'!Z126","v":0.327905966390589},-4.8839060929871336E-2,null,{"$f":"'performance indicators'!Y86","v":2.7266301510696405},{"$f":"'performance indicators'!Z86","v":2.5117430529805786},8.5552977974424849E-2,{"$f":"R22","v":"NET"},null,{"$f":"'performance indicators'!Y106","v":6.2210176524452878},{"$f":"'performance indicators'!Z106","v":6.7301929438382038},-7.5655378031782683E-2,null,null,null,null,null,null,null,null,null,null,null,"Auckland",{"$f":"AH23","v":"Auckland"},"total operational costs",null,"LOW","N/A","MEDIUM","GOOD"]
[null,"Bay of Plenty",null,null,null,null,{"$f":"'performance indicators'!Y7","v":3.5668037232645622},{"$f":"'performance indicators'!Z7","v":3.7479737255542829},-4.8338119623004494E-2,null,{"$f":"'performance indicators'!Y127","v":0.30702643411201441},{"$f":"'performance indicators'!Z127","v":0.31430491370371783},-2.3157384038114404E-2,null,{"$f":"'performance indicators'!Y87","v":1.7603908381931268},{"$f":"'performance indicators'!Z87","v":1.6843807221631601},4.5126446194629244E-2,"NET",null,{"$f":"'performance indicators'!Y107","v":4.0177000469713553},{"$f":"'performance indicators'!Z107","v":4.0600628372023202},-1.0434023297076878E-2,null,null,null,null,null,null,null,null,null,null,null,"Waikato","Other",null,null,"LOW","N/A","MEDIUM","GOOD"]
[null,"Gisborne",null,null,null,null,{"$f":"'performance indicators'!Y8","v":4.0336219529593995},{"$f":"'performance indicators'!Z8","v":4.879635349185274},-0.17337635615889391,null,{"$f":"'performance indicators'!Y128","v":0.32245145966249622},{"$f":"'performance indicators'!Z128","v":0.30490692954304438},5.7540608033229468E-2,null,{"$f":"'performance indicators'!Y88","v":4.1579661016949157},{"$f":"'performance indicators'!Z88","v":3.4329306039661596},0.21120016142799458,"NET",null,{"$f":"'performance indicators'!Y108","v":8.203389830508474},{"$f":"'performance indicators'!Z108","v":8.5246172865322993},-3.7682331678551728E-2,null,null,null,null,null,null,null,null,null,null,null,"Bay of Plenty","Other",null,null,"HIGH","N/A","HIGH","AMBER"]
[null,"Hawkes Bay",null,null,null,null,{"$f":"'performance indicators'!Y9","v":3.9810671408564708},{"$f":"'performance indicators'!Z9","v":4.4184218834932558},-9.8984378171467657E-2,null,{"$f":"'performance indicators'!Y129","v":0.38019906077773113},{"$f":"'performance indicators'!Z129","v":0.42695053553038498},-0.10950091605945922,null,{"$f":"'performance indicators'!Y89","v":2.2183931591206409},{"$f":"'performance indicators'!Z89","v":2.1579509199550615},2.8009088903114598E-2,"NET",null,{"$f":"'performance indicators'!Y109","v":7.5656217095816984},{"$f":"'performance indicators'!Z109","v":7.7690125767906775},-2.6179757748956867E-2,null,null,null,null,null,null,null,null,null,null,null,"Gisborne",null,"bus network","R/stock IN","LOW","N/A","LOW","FAIR"]
[null,"Taranaki",null,null,null,null,{"$f":"'performance indicators'!Y10","v":5.0486417536151542},{"$f":"'performance indicators'!Z10","v":4.4857263966857692},0.12549034585463992,null,{"$f":"'performance indicators'!Y130","v":0.39504847507412305},{"$f":"'performance indicators'!Z130","v":0.39001434057924711},1.2907562546031759E-2,null,{"$f":"'performance indicators'!Y90","v":2.5745603894401308},{"$f":"'performance indicators'!Z90","v":2.2893420005184995},0.1245853126605958,"NET",null,{"$f":"'performance indicators'!Y110","v":8.463827012638129},{"$f":"'performance indicators'!Z110","v":8.4694673975598889},-6.6596689697218103E-4,null,null,null,null,null,null,null,null,null,null,null,"Hawkes Bay","Other","ferry network","R/stock OUT","MEDIUM","N/A","MEDIUM","GOOD"]
[null,"Manawatu-Wanganui",null,null,null,null,{"$f":"'performance indicators'!Y11","v":4.9470441583743723},{"$f":"'performance indicators'!Z11","v":5.8128766065789383},-0.14895077029927462,null,{"$f":"'performance indicators'!Y131","v":0.33339570421149711},{"$f":"'performance indicators'!Z131","v":0.37332268793101397},-0.10695032745209132,null,{"$f":"'performance indicators'!Y91","v":2.2856769565038446},{"$f":"'performance indicators'!Z91","v":1.9241180192417902},0.18790891912364538,"NET",null,{"$f":"'performance indicators'!Y111","v":8.598092498782437},{"$f":"'performance indicators'!Z111","v":9.1424884490028226},-5.9545708289055921E-2,null,null,null,null,null,null,null,null,null,null,null,"Taranaki","Other","rail network",null,"MEDIUM","N/A","HIGH","GOOD"]
[null,"Wellington",null,null,null,null,{"$f":"'performance indicators'!Y612","v":8.3698400369573935},{"$f":"'performance indicators'!Z612","v":8.5508341348465287},-2.1166835309264664E-2,null,{"$f":"'performance indicators'!Y732","v":0.51846113229659052},{"$f":"'performance indicators'!Z732","v":0.52494754977344027},-1.2356315368362458E-2,null,{"$f":"'performance indicators'!Y692","v":5.1791733324567968},{"$f":"'performance indicators'!Z692","v":4.8708429194050531},6.3301243368653948E-2,"NET",null,{"$f":"'performance indicators'!Y712","v":24.885284860836052},{"$f":"'performance indicators'!Z712","v":23.538271846595787},5.7226504265863287E-2,null,null,null,null,null,null,null,null,null,null,null,"Manawatu-Wanganui","Other","total network",null,"HIGH","N/A","HIGH","FAIR"]
[null,"Marlborough",null,null,null,null,{"$f":"'performance indicators'!Y13","v":2.1689830211538461},{"$f":"'performance indicators'!Z13","v":3.926492193166164},-0.44760286931708726,null,{"$f":"'performance indicators'!Y133","v":0.2785927008379423},{"$f":"'performance indicators'!Z133","v":0.36172776539646012},-0.22982771164220783,null,{"$f":"'performance indicators'!Y93","v":2.6336047972124308},{"$f":"'performance indicators'!Z93","v":1.7453448938721876},0.50893087461330766,"NET",null,{"$f":"'performance indicators'!Y113","v":3.1288575557446348},{"$f":"'performance indicators'!Z113","v":3.5076289227697091},-0.10798501647830727,null,null,null,null,null,null,null,null,null,null,null,"Wellington",{"$f":"AH30","v":"Wellington"},null,null,"MEDIUM","N/A","MEDIUM","GOOD"]
[null,"Nelson",null,null,null,null,{"$f":"'performance indicators'!Y14","v":6.1871366350864916},{"$f":"'performance indicators'!Z14","v":8.996937854207161},-0.31230639409237959,null,{"$f":"'performance indicators'!Y134","v":0.50995232040624772},{"$f":"'performance indicators'!Z134","v":0.63376970075398764},-0.19536651910060698,null,{"$f":"'performance indicators'!Y94","v":2.0088620217174533},{"$f":"'performance indicators'!Z94","v":1.3765672701656366},0.45932717220258712,"NET",null,{"$f":"'performance indicators'!Y114","v":6.9973185967748233},{"$f":"'performance indicators'!Z114","v":6.4370276165137845},8.7041879208914263E-2,null,null,null,null,null,null,null,null,null,null,null,"Marlborough","Other",null,null,"HIGH","N/A","HIGH","GOOD"]
[null,"Canterbury",null,null,null,null,{"$f":"'performance indicators'!Y615","v":6.3153805586474148},{"$f":"'performance indicators'!Z615","v":6.9064723870253797},-8.5585201135155553E-2,null,{"$f":"'performance indicators'!Y135","v":0.38636329510190531},{"$f":"'performance indicators'!Z135","v":0.41404356923420604},-6.6853529891785946E-2,null,{"$f":"'performance indicators'!Y695","v":2.4190843418528627},{"$f":"'performance indicators'!Z695","v":2.1389899401627219},0.13094704020386039,"NET",null,{"$f":"'performance indicators'!Y715","v":7.9137957931832332},{"$f":"'performance indicators'!Z715","v":7.7648566769184511},1.9181180343935234E-2,null,null,null,null,null,null,null,null,null,null,null,"Nelson","Other","Peak",null,"MEDIUM","N/A","MEDIUM","AMBER"]
[null,"West Coast",null,null,null,null,{"$f":"'performance indicators'!Y16","v":12.50634971098266},{"$f":"'performance indicators'!Z16","v":3.8668892587707568},{"$f":"IF(ISNA(G33/H33-1),\"\",G33/H33-1)","v":2.2342146035385291},null,{"$f":"'performance indicators'!Y136","v":0},{"$f":"'performance indicators'!Z136","v":0.73596909137115474},-1,null,{"$f":"IF(ISERROR('performance indicators'!Y96),\" \",('performance indicators'!Y96))","v":0.59335985731924823},{"$f":"'performance indicators'!Z96","v":2.0580207633659748},-0.71168422210241233,"NET",null,{"$f":"IF(ISERROR('performance indicators'!Y116),\" \",('performance indicators'!Y116))","v":0},{"$f":"'performance indicators'!Z116","v":2.4746250927988123},-1,null,null,null,null,null,null,"Auckland",null,null,null,null,"Canterbury",{"$f":"AH33","v":"Canterbury"},"Off-peak",null,"HIGH","N/A","MEDIUM","POOR"]
[null,{"$f":"IF('overview & guide'!G29='overview & guide'!CJ34,\"Otago (Dunedin -Mosgiel)\",IF('overview & guide'!G29='overview & guide'!CJ35,\"Otago (Wakatipu)\",\"Otago (region-wide)\"))","v":"Otago (region-wide)"},null,null,null,null,{"$f":"'performance indicators'!Y17","v":3.8083698942738815},{"$f":"'performance indicators'!Z17","v":4.5837802018449452},-0.16916393749834813,null,{"$f":"'performance indicators'!Y137","v":0.3907936770237993},{"$f":"'performance indicators'!Z137","v":0.46449783005567319},-0.15867491355780916,null,{"$f":"'performance indicators'!Y97","v":2.5288068677610673},{"$f":"'performance indicators'!Z97","v":1.8094489788874946},0.39755632641040606,"NET",null,{"$f":"'performance indicators'!Y117","v":6.4615705725040451},{"$f":"'performance indicators'!Z117","v":3.6062336523926954},0.79177812514085599,null,null,null,null,null,null,"Wellington",null,null,null,null,"West Coast","Other","peak/ off-peak",null,"MEDIUM","N/A","HIGH","AMBER"]
[null,"Southland",null,null,null,null,{"$f":"'performance indicators'!Y18","v":2.5287543082870436},{"$f":"'performance indicators'!Z18","v":3.6469108377108954},-0.30660374744058727,null,{"$f":"'performance indicators'!Y138","v":0.22827304181809555},{"$f":"'performance indicators'!Z138","v":0.29835324403977509},-0.23489002925785774,null,{"$f":"'performance indicators'!Y98","v":3.0964457235217888},{"$f":"'performance indicators'!Z98","v":2.6399741566092079},0.1729075891784011,"NET",null,{"$f":"'performance indicators'!Y118","v":3.6744922822058443},{"$f":"'performance indicators'!Z118","v":4.0571817651819044},-9.4323967996760905E-2,null,null,null,null,null,null,null,null,null,null,null,"Otago","Other",{"$f":"IF(B12=B22,1,IF(B12=B29,1,0))","v":0},null,"LOW","N/A","LOW","AMBER"]
[null,{"$f":"IF(B15=AI41,\"National (total network) -average\",IF(B15=AI42,\"Accessible (small to medium) networks average comparison\",IF(B15=AI43,IF(B12=AH23,\"Wellington (large network comparison)\",IF(B15=AI43,IF(B12=AH30,\"Auckland (large network comparison)\",\"\"))))))","v":"National (total network) -average"},null,null,null,null,{"$f":"'performance indicators'!Y619","v":6.4362284565596548},{"$f":"'performance indicators'!Z619","v":6.8313323374124826},-5.7837016461488977E-2,null,{"$f":"'performance indicators'!Y739","v":0.44159621273033284},{"$f":"'performance indicators'!Z739","v":0.46633415332727174},-5.3047670689429172E-2,null,{"$f":"'performance indicators'!Y699","v":4.0266649850762866},{"$f":"'performance indicators'!Z699","v":3.7850917437432612},6.3822294857804884E-2,"NET",null,{"$f":"'performance indicators'!Y719","v":13.629367090130975},{"$f":"'performance indicators'!Z719","v":13.436081245100224},1.438558174104787E-2,null,null,null,null,null,null,null,null,null,null,null,"Southland","Other",{"$f":"IF(C15=AJ29,1,0)","v":1},"base"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ35:AJ36)","v":1},"improvements"]
[null,"Sub network:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($B$12,$AH22:$AI37,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(B12=AH23,IF(C15=AJ26,11,IF(B12=AH30,IF(C15=AJ26,12,IF(B12=AH23,IF(C15=AJ28,31,IF(B12=AH30,IF(C15=AJ28,32,0))))))))","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other"]
[null,"Auckland (bus)",null,null,null,null,{"$f":"'performance indicators'!Y5","v":6.0273499790029073},{"$f":"'performance indicators'!Z5","v":7.1670760911965798},{"$f":"IF(ISNA(G40/H40-1),\"\",G40/H40-1)","v":-0.15902246574354273},null,{"$f":"'performance indicators'!Y125","v":0.39552488737973585},{"$f":"'performance indicators'!Z125","v":0.45903010443593861},{"$f":"IF(ISNA(K40/L40-1),\"\",K40/L40-1)","v":-0.13834651898101258},null,{"$f":"'performance indicators'!Y85","v":3.5419403754956842},{"$f":"'performance indicators'!Z85","v":3.0947166082892394},{"$f":"IF(ISNA(O40/P40-1),\"\",O40/P40-1)","v":0.14451202607972236},{"$f":"R36","v":"NET"},null,{"$f":"'performance indicators'!Y105","v":8.6876288207803896},{"$f":"'performance indicators'!Z105","v":9.2221547202017558},{"$f":"IF(ISNA(T40/U40-1),\"\",T40/U40-1)","v":-5.7961063942079671E-2},null,null,{"$f":"IF($E$12=$AH$6,AM40,IF($E$12=$AH$7,AO40,IF($E$12=$AH$8,\"\",\"\")))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B12=AH23,IF(C15=AJ27,21,AJ38))","v":false},null,"HIGH","N/A","HIGH","GOOD"]
[null,"Wellington (bus)",null,null,null,null,{"$f":"'performance indicators'!Y12","v":9.7313717175198331},{"$f":"'performance indicators'!Z12","v":8.4431563966327872},{"$f":"IF(ISNA(G41/H41-1),\"\",G41/H41-1)","v":0.15257508689532262},null,{"$f":"'performance indicators'!Y132","v":0.54152723126237423},{"$f":"'performance indicators'!Z132","v":0.52476863390522566},{"$f":"IF(ISNA(K41/L41-1),\"\",K41/L41-1)","v":3.1935211585407464E-2},null,{"$f":"'performance indicators'!Y92","v":2.7994306646131411},{"$f":"'performance indicators'!Z92","v":3.1448077040430089},{"$f":"IF(ISNA(O41/P41-1),\"\",O41/P41-1)","v":-0.10982453362278599},{"$f":"R36","v":"NET"},null,{"$f":"'performance indicators'!Y112","v":10.540443234821209},{"$f":"'performance indicators'!Z112","v":10.296704725074317},2.3671506200750425E-2,null,{"$f":"IF($E$12=$AH$6,AL41,IF($E$12=$AH$7,AN41,IF($E$12=$AH$8,\"\",\"\")))","v":""},{"$f":"IF($E$12=$AH$6,AM41,IF($E$12=$AH$7,AO41,IF($E$12=$AH$8,\"\",\"\")))","v":""},null,null,null,null,null,null,null,null,null,"National average",null,null,"HIGH","N/A","HIGH","GOOD"]
[null,{"$f":"IF(B15=AI41,\"National (bus network) -average\",IF(B15=AI42,\"Accessible -small to medium (bus) networks average comparison\",IF(B15=AI43,IF(B12=AH23,\"Wellington (large bus network comparison)\",IF(B15=AI43,IF(B12=AH30,\"Auckland (large bus network comparison)\",\"\"))))))","v":"National (bus network) -average"},null,null,null,null,{"$f":"'performance indicators'!Y19","v":6.1222899880975676},{"$f":"'performance indicators'!Z19","v":6.8138305008321787},{"$f":"IF(ISNA(G42/H42-1),\"\",G42/H42-1)","v":-0.10149071255150133},null,{"$f":"'performance indicators'!Y139","v":0.41330475402298583},{"$f":"'performance indicators'!Z139","v":0.45683133144067184},{"$f":"IF(ISNA(K42/L42-1),\"\",K42/L42-1)","v":-9.5279317380486561E-2},null,{"$f":"'performance indicators'!Y99","v":3.0283491911053515},{"$f":"'performance indicators'!Z99","v":2.7315236113155561},{"$f":"IF(ISNA(O42/P42-1),\"\",O42/P42-1)","v":0.10866667180183676},{"$f":"R37","v":0},null,{"$f":"'performance indicators'!Y119","v":8.327262926989075},{"$f":"'performance indicators'!Z119","v":8.4335795786239185},-1.2606349491776636E-2,null,null,null,null,null,null,null,null,null,null,null,null,"Accessible networks"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,"Large networks"]
[null,"Auckland (passenger rail)",null,null,null,null,{"$f":"'performance indicators'!Y405","v":7.386145249371058},{"$f":"'performance indicators'!Z405","v":6.0090240026058499},{"$f":"IF(ISNA(G44/H44-1),\"\",G44/H44-1)","v":0.22917552770100613},null,{"$f":"'performance indicators'!Y525","v":0.40143296404231971},{"$f":"'performance indicators'!Z525","v":0.36145089032718186},{"$f":"IF(ISNA(K44/L44-1),\"\",K44/L44-1)","v":0.11061550762524464},null,{"$f":"'performance indicators'!Y485","v":13.283112785244205},{"$f":"'performance indicators'!Z485","v":19.665872326857869},{"$f":"IF(ISNA(O44/P44-1),\"\",O44/P44-1)","v":-0.32456020437479749},{"$f":"R40","v":"NET"},null,{"$f":"'performance indicators'!Y505","v":48.06533282253082},{"$f":"'performance indicators'!Z505","v":56.60900439432983},-0.15092425071257354,null,{"$f":"IF($E$12=$AH$6,AL44,IF($E$12=$AH$7,AN44,IF($E$12=$AH$8,\"\",\"\")))","v":""},{"$f":"IF($E$12=$AH$6,AM44,IF($E$12=$AH$7,AO44,IF($E$12=$AH$8,\"\",\"\")))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"MEDIUM","N/A","MEDIUM","GOOD"]
[null,"Wellington (passenger rail)",null,null,null,null,{"$f":"'performance indicators'!Y412","v":7.7165309583426165},{"$f":"'performance indicators'!Z412","v":9.0934639199128071},{"$f":"IF(ISNA(G45/H45-1),\"\",G45/H45-1)","v":-0.15142007200963237},null,{"$f":"'performance indicators'!Y532","v":0.49313895614967479},{"$f":"'performance indicators'!Z532","v":0.51962950421904053},{"$f":"IF(ISNA(K45/L45-1),\"\",K45/L45-1)","v":-5.0979684283283366E-2},null,{"$f":"'performance indicators'!Y492","v":16.761830722153039},{"$f":"'performance indicators'!Z492","v":13.386413240212592},{"$f":"IF(ISNA(O45/P45-1),\"\",O45/P45-1)","v":0.25215249382864879},{"$f":"R40","v":"NET"},null,{"$f":"'performance indicators'!Y512","v":94.471991350766942},{"$f":"'performance indicators'!Z512","v":88.488576033776255},6.761794104028529E-2,null,{"$f":"IF($E$12=$AH$6,AL45,IF($E$12=$AH$7,AN45,IF($E$12=$AH$8,\"\",\"\")))","v":""},{"$f":"IF($E$12=$AH$6,AM45,IF($E$12=$AH$7,AO45,IF($E$12=$AH$8,\"\",\"\")))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"HIGH","N/A","HIGH","AMBER"]
[]
[null,"Auckland (passenger ferry)",null,null,null,null,{"$f":"'performance indicators'!Y205","v":10.551894352602238},{"$f":"'performance indicators'!Z205","v":11.487188687975431},{"$f":"IF(ISNA(G47/H47-1),\"\",G47/H47-1)","v":-8.1420647016292258E-2},null,{"$f":"'performance indicators'!Y325","v":0.76421518672287181},{"$f":"'performance indicators'!Z325","v":0.7848603419218686},{"$f":"IF(ISNA(K47/L47-1),\"\",K47/L47-1)","v":-2.6304240507863508E-2},null,{"$f":"'performance indicators'!Y285","v":6.8003465930207376},{"$f":"'performance indicators'!Z285","v":6.403511482858864},{"$f":"IF(ISNA(O47/P47-1),\"\",O47/P47-1)","v":6.197148411838338E-2},{"$f":"R40","v":"NET"},null,{"$f":"'performance indicators'!Y305","v":61.179728610366816},{"$f":"'performance indicators'!Z305","v":57.3171576985931},{"$f":"IF(ISNA(T47/U47-1),\"\",T47/U47-1)","v":6.7389435674486187E-2},null,{"$f":"IF($E$12=$AH$6,AL47,IF($E$12=$AH$7,AN47,IF($E$12=$AH$8,\"\",\"\")))","v":""},{"$f":"IF($E$12=$AH$6,AM47,IF($E$12=$AH$7,AO47,IF($E$12=$AH$8,\"\",\"\")))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"HIGH","N/A","HIGH","AMBER"]

{"sheet":"scenario testing","index":10,"n_rows":111,"n_cols":74,"rows_kept":111,"cut":false,"hidden":false,"merged":[[96,29,96,33],[2,24,2,26],[2,29,2,33],[44,29,44,33],[56,29,56,33],[84,29,84,33],[2,2,2,5],[96,12,96,16],[2,7,2,9],[44,12,44,16],[56,12,56,16],[84,12,84,16],[2,12,2,16]]}
[]
[]
[null,{"$f":"'CBA benchmark'!B12","v":0},{"$f":"'CBA benchmark'!C15","v":"total network"},null,null,null,null,"DEFAULT (DO MINIMUM)",null,null,null,null,{"$f":"IF($H$3=$AY$8,M45,IF($H$3=$AY$9,M57,IF($H$3=$AY$10,M85,\"BASE PROGRAMME\")))","v":"BASE PROGRAMME"},null,null,null,null,null,null,null,null,null,null,null,"DEFAULT (DO MINIMUM)",null,null,null,null,{"$f":"IF($H$3=$AY$8,AD45,IF($H$3=$AY$9,AD57,IF($H$3=$AY$10,AD85,\"BASE PROGRAMME\")))","v":"BASE PROGRAMME"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.05,"continuous"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.04,"1 year"]
[null,null,null,null,null,null,"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",null,"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",null,null,null,null,null,null,null,null,-0.03,"2 years","forecast",null,null,null,null,null,"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",null,"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25"]
[null,null,null,null,null,null,"actual","actual","actual","actual","actual","actual","actual",{"$f":"M7","v":"actual"},"forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast",null,"percentage change","percentage change","percentage change","percentage change","percentage change","percentage change","percentage change","percentage change","percentage change","percentage change","percentage change","percentage change","percentage change","percentage change","percentage change","percentage change",null,null,null,null,null,null,1,250,-0.02,"3 years","actual","DEFAULT (DO MINIMUM)"]
[null,"patronage","S.T variance:","DEFAULT","continuous",null,{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!C380,IF($C$3=$AX$11,'data \"live\" (TIO)'!C20,IF($C$3=$AX$12,'data \"live\" (TIO)'!C140,IF($C$3=$AX$13,'data \"live\" (TIO)'!C260,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!D380,IF($C$3=$AX$11,'data \"live\" (TIO)'!D20,IF($C$3=$AX$12,'data \"live\" (TIO)'!D140,IF($C$3=$AX$13,'data \"live\" (TIO)'!D260,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!E380,IF($C$3=$AX$11,'data \"live\" (TIO)'!E20,IF($C$3=$AX$12,'data \"live\" (TIO)'!E140,IF($C$3=$AX$13,'data \"live\" (TIO)'!E260,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!F380,IF($C$3=$AX$11,'data \"live\" (TIO)'!F20,IF($C$3=$AX$12,'data \"live\" (TIO)'!F140,IF($C$3=$AX$13,'data \"live\" (TIO)'!F260,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!G380,IF($C$3=$AX$11,'data \"live\" (TIO)'!G20,IF($C$3=$AX$12,'data \"live\" (TIO)'!G140,IF($C$3=$AX$13,'data \"live\" (TIO)'!G260,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!H380,IF($C$3=$AX$11,'data \"live\" (TIO)'!H20,IF($C$3=$AX$12,'data \"live\" (TIO)'!H140,IF($C$3=$AX$13,'data \"live\" (TIO)'!H260,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!I380,IF($C$3=$AX$11,'data \"live\" (TIO)'!I20,IF($C$3=$AX$12,'data \"live\" (TIO)'!I140,IF($C$3=$AX$13,'data \"live\" (TIO)'!I260,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!J380,IF($C$3=$AX$11,'data \"live\" (TIO)'!J20,IF($C$3=$AX$12,'data \"live\" (TIO)'!J140,IF($C$3=$AX$13,'data \"live\" (TIO)'!J260,0))))","v":{"$error":"#N/A"}},{"$f":"IF($E$8=$AW$5,BE8,BO8)","v":{"$error":"#N/A"}},{"$f":"IF($E$8=$AW$3,BP8,IF($E$8=$AW$5,BF8,IF($E$8=$AW$6,BF8,BP8)))","v":{"$error":"#N/A"}},{"$f":"IF($E$8=$AW$5,BG8,IF($E$8=$AW$6,BG8,IF($E$8=$AW$7,BG8,IF($E$8=$AW$8,BQ8,BQ8))))","v":{"$error":"#N/A"}},{"$f":"IF($E$8=$AW$5,BH8,IF($E$8=$AW$6,BH8,IF($E$8=$AW$7,BH8,IF($E$8=$AW$8,BH8,BR8))))","v":{"$error":"#N/A"}},{"$f":"IF($E$8=$AW$3,BS8,BI8)","v":{"$error":"#N/A"}},{"$f":"IF($E$8=$AW$3,BT8,BJ8)","v":{"$error":"#N/A"}},{"$f":"IF($E$8=$AW$3,BU8,BK8)","v":{"$error":"#N/A"}},{"$f":"IF($E$8=$AW$3,BV8,BL8)","v":{"$error":"#N/A"}},null,{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!T380,IF($C$3=$AX$11,'data \"live\" (TIO)'!T20,IF($C$3=$AX$12,'data \"live\" (TIO)'!T140,IF($C$3=$AX$13,'data \"live\" (TIO)'!T260,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!U380,IF($C$3=$AX$11,'data \"live\" (TIO)'!U20,IF($C$3=$AX$12,'data \"live\" (TIO)'!U140,IF($C$3=$AX$13,'data \"live\" (TIO)'!U260,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!V380,IF($C$3=$AX$11,'data \"live\" (TIO)'!V20,IF($C$3=$AX$12,'data \"live\" (TIO)'!V140,IF($C$3=$AX$13,'data \"live\" (TIO)'!V260,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!W380,IF($C$3=$AX$11,'data \"live\" (TIO)'!W20,IF($C$3=$AX$12,'data \"live\" (TIO)'!W140,IF($C$3=$AX$13,'data \"live\" (TIO)'!W260,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!X380,IF($C$3=$AX$11,'data \"live\" (TIO)'!X20,IF($C$3=$AX$12,'data \"live\" (TIO)'!X140,IF($C$3=$AX$13,'data \"live\" (TIO)'!X260,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!Y380,IF($C$3=$AX$11,'data \"live\" (TIO)'!Y20,IF($C$3=$AX$12,'data \"live\" (TIO)'!Y140,IF($C$3=$AX$13,'data \"live\" (TIO)'!Y260,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!Z380,IF($C$3=$AX$11,'data \"live\" (TIO)'!Z20,IF($C$3=$AX$12,'data \"live\" (TIO)'!Z140,IF($C$3=$AX$13,'data \"live\" (TIO)'!Z260,0))))","v":{"$error":"#N/A"}},null,{"$f":"IF($H$3=$AY$8,AF49,IF($H$3=$AY$9,AF61,IF($H$3=$AY$10,AF89,AF37)))","v":{"$error":"#N/A"}},{"$f":"IF($H$3=$AY$8,AG49,IF($H$3=$AY$9,AG61,IF($H$3=$AY$10,AG89,AG37)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,2,260,-0.01,"4 years",null,"SCENARIO 1",null,null,null,null,{"$f":"IF($H$3=$AY$8,N49,IF($H$3=$AY$9,N61,IF($H$3=$AY$10,N89,N37)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF($D$8=$AV$9,BD8,BD8*(1+$D$8))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"passenger kilometres","S.T variance:","DEFAULT","continuous",null,{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!C400,IF($C$3=$AX$11,'data \"live\" (TIO)'!C40,IF($C$3=$AX$12,'data \"live\" (TIO)'!C160,IF($C$3=$AX$13,'data \"live\" (TIO)'!C280,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!D400,IF($C$3=$AX$11,'data \"live\" (TIO)'!D40,IF($C$3=$AX$12,'data \"live\" (TIO)'!D160,IF($C$3=$AX$13,'data \"live\" (TIO)'!D280,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!E400,IF($C$3=$AX$11,'data \"live\" (TIO)'!E40,IF($C$3=$AX$12,'data \"live\" (TIO)'!E160,IF($C$3=$AX$13,'data \"live\" (TIO)'!E280,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!F400,IF($C$3=$AX$11,'data \"live\" (TIO)'!F40,IF($C$3=$AX$12,'data \"live\" (TIO)'!F160,IF($C$3=$AX$13,'data \"live\" (TIO)'!F280,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!G400,IF($C$3=$AX$11,'data \"live\" (TIO)'!G40,IF($C$3=$AX$12,'data \"live\" (TIO)'!G160,IF($C$3=$AX$13,'data \"live\" (TIO)'!G280,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!H400,IF($C$3=$AX$11,'data \"live\" (TIO)'!H40,IF($C$3=$AX$12,'data \"live\" (TIO)'!H160,IF($C$3=$AX$13,'data \"live\" (TIO)'!H280,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!I400,IF($C$3=$AX$11,'data \"live\" (TIO)'!I40,IF($C$3=$AX$12,'data \"live\" (TIO)'!I160,IF($C$3=$AX$13,'data \"live\" (TIO)'!I280,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!J400,IF($C$3=$AX$11,'data \"live\" (TIO)'!J40,IF($C$3=$AX$12,'data \"live\" (TIO)'!J160,IF($C$3=$AX$13,'data \"live\" (TIO)'!J280,0))))","v":{"$error":"#N/A"}},{"$f":"IF($E$9=$AW$5,BE9,BO9)","v":{"$error":"#N/A"}},{"$f":"IF($E$9=$AW$3,BP9,IF($E$9=$AW$5,BF9,IF($E$9=$AW$6,BF9,BP9)))","v":{"$error":"#N/A"}},{"$f":"IF($E$9=$AW$5,BG9,IF($E$9=$AW$6,BG9,IF($E$9=$AW$7,BG9,IF($E$9=$AW$8,BQ9,BQ9))))","v":{"$error":"#N/A"}},{"$f":"IF($E$9=$AW$5,BH9,IF($E$9=$AW$6,BH9,IF($E$9=$AW$7,BH9,IF($E$9=$AW$8,BH9,BR9))))","v":{"$error":"#N/A"}},{"$f":"IF($E$9=$AW$3,BS9,BI9)","v":{"$error":"#N/A"}},{"$f":"IF($E$9=$AW$3,BT9,BJ9)","v":{"$error":"#N/A"}},{"$f":"IF($E$9=$AW$3,BU9,BK9)","v":{"$error":"#N/A"}},{"$f":"IF($E$9=$AW$3,BV9,BL9)","v":{"$error":"#N/A"}},null,{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!T400,IF($C$3=$AX$11,'data \"live\" (TIO)'!T40,IF($C$3=$AX$12,'data \"live\" (TIO)'!T160,IF($C$3=$AX$13,'data \"live\" (TIO)'!T280,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!U400,IF($C$3=$AX$11,'data \"live\" (TIO)'!U40,IF($C$3=$AX$12,'data \"live\" (TIO)'!U160,IF($C$3=$AX$13,'data \"live\" (TIO)'!U280,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!V400,IF($C$3=$AX$11,'data \"live\" (TIO)'!V40,IF($C$3=$AX$12,'data \"live\" (TIO)'!V160,IF($C$3=$AX$13,'data \"live\" (TIO)'!V280,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!W400,IF($C$3=$AX$11,'data \"live\" (TIO)'!W40,IF($C$3=$AX$12,'data \"live\" (TIO)'!W160,IF($C$3=$AX$13,'data \"live\" (TIO)'!W280,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!X400,IF($C$3=$AX$11,'data \"live\" (TIO)'!X40,IF($C$3=$AX$12,'data \"live\" (TIO)'!X160,IF($C$3=$AX$13,'data \"live\" (TIO)'!X280,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!Y400,IF($C$3=$AX$11,'data \"live\" (TIO)'!Y40,IF($C$3=$AX$12,'data \"live\" (TIO)'!Y160,IF($C$3=$AX$13,'data \"live\" (TIO)'!Y280,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!Z400,IF($C$3=$AX$11,'data \"live\" (TIO)'!Z40,IF($C$3=$AX$12,'data \"live\" (TIO)'!Z160,IF($C$3=$AX$13,'data \"live\" (TIO)'!Z280,0))))","v":{"$error":"#N/A"}},null,{"$f":"IF($H$3=$AY$8,AF50,IF($H$3=$AY$9,AF62,IF($H$3=$AY$10,AF90,AF38)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,3,375,"DEFAULT","5 years",null,"SCENARIO 2",null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF($D$9=$AV$9,BD9,BD9*(1+$D$9))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"in service vehicle kilometres",null,null,null,null,{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!C420,IF($C$3=$AX$11,'data \"live\" (TIO)'!C60,IF($C$3=$AX$12,'data \"live\" (TIO)'!C180,IF($C$3=$AX$13,'data \"live\" (TIO)'!C300,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!D420,IF($C$3=$AX$11,'data \"live\" (TIO)'!D60,IF($C$3=$AX$12,'data \"live\" (TIO)'!D180,IF($C$3=$AX$13,'data \"live\" (TIO)'!D300,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!E420,IF($C$3=$AX$11,'data \"live\" (TIO)'!E60,IF($C$3=$AX$12,'data \"live\" (TIO)'!E180,IF($C$3=$AX$13,'data \"live\" (TIO)'!E300,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!F420,IF($C$3=$AX$11,'data \"live\" (TIO)'!F60,IF($C$3=$AX$12,'data \"live\" (TIO)'!F180,IF($C$3=$AX$13,'data \"live\" (TIO)'!F300,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!G420,IF($C$3=$AX$11,'data \"live\" (TIO)'!G60,IF($C$3=$AX$12,'data \"live\" (TIO)'!G180,IF($C$3=$AX$13,'data \"live\" (TIO)'!G300,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!H420,IF($C$3=$AX$11,'data \"live\" (TIO)'!H60,IF($C$3=$AX$12,'data \"live\" (TIO)'!H180,IF($C$3=$AX$13,'data \"live\" (TIO)'!H300,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!I420,IF($C$3=$AX$11,'data \"live\" (TIO)'!I60,IF($C$3=$AX$12,'data \"live\" (TIO)'!I180,IF($C$3=$AX$13,'data \"live\" (TIO)'!I300,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!J420,IF($C$3=$AX$11,'data \"live\" (TIO)'!J60,IF($C$3=$AX$12,'data \"live\" (TIO)'!J180,IF($C$3=$AX$13,'data \"live\" (TIO)'!J300,0))))","v":{"$error":"#N/A"}},{"$f":"BO10","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!T420,IF($C$3=$AX$11,'data \"live\" (TIO)'!T60,IF($C$3=$AX$12,'data \"live\" (TIO)'!T180,IF($C$3=$AX$13,'data \"live\" (TIO)'!T300,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!U420,IF($C$3=$AX$11,'data \"live\" (TIO)'!U60,IF($C$3=$AX$12,'data \"live\" (TIO)'!U180,IF($C$3=$AX$13,'data \"live\" (TIO)'!U300,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!V420,IF($C$3=$AX$11,'data \"live\" (TIO)'!V60,IF($C$3=$AX$12,'data \"live\" (TIO)'!V180,IF($C$3=$AX$13,'data \"live\" (TIO)'!V300,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!W420,IF($C$3=$AX$11,'data \"live\" (TIO)'!W60,IF($C$3=$AX$12,'data \"live\" (TIO)'!W180,IF($C$3=$AX$13,'data \"live\" (TIO)'!W300,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!X420,IF($C$3=$AX$11,'data \"live\" (TIO)'!X60,IF($C$3=$AX$12,'data \"live\" (TIO)'!X180,IF($C$3=$AX$13,'data \"live\" (TIO)'!X300,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!Y420,IF($C$3=$AX$11,'data \"live\" (TIO)'!Y60,IF($C$3=$AX$12,'data \"live\" (TIO)'!Y180,IF($C$3=$AX$13,'data \"live\" (TIO)'!Y300,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!Z420,IF($C$3=$AX$11,'data \"live\" (TIO)'!Z60,IF($C$3=$AX$12,'data \"live\" (TIO)'!Z180,IF($C$3=$AX$13,'data \"live\" (TIO)'!Z300,0))))","v":{"$error":"#N/A"}},null,{"$f":"IF($H$3=$AY$8,AF51,IF($H$3=$AY$9,AF63,IF($H$3=$AY$10,AF91,AF39)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,4,null,0.01,null,"TOTAL NETWORK","SCENARIO 3",null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"BD10","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"total net service expenditure",null,null,null,null,{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!C460,IF($C$3=$AX$11,'data \"live\" (TIO)'!C100,IF($C$3=$AX$12,'data \"live\" (TIO)'!C220,IF($C$3=$AX$13,'data \"live\" (TIO)'!C340,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!D460,IF($C$3=$AX$11,'data \"live\" (TIO)'!D100,IF($C$3=$AX$12,'data \"live\" (TIO)'!D220,IF($C$3=$AX$13,'data \"live\" (TIO)'!D340,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!E460,IF($C$3=$AX$11,'data \"live\" (TIO)'!E100,IF($C$3=$AX$12,'data \"live\" (TIO)'!E220,IF($C$3=$AX$13,'data \"live\" (TIO)'!E340,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!F460,IF($C$3=$AX$11,'data \"live\" (TIO)'!F100,IF($C$3=$AX$12,'data \"live\" (TIO)'!F220,IF($C$3=$AX$13,'data \"live\" (TIO)'!F340,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!G460,IF($C$3=$AX$11,'data \"live\" (TIO)'!G100,IF($C$3=$AX$12,'data \"live\" (TIO)'!G220,IF($C$3=$AX$13,'data \"live\" (TIO)'!G340,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!H460,IF($C$3=$AX$11,'data \"live\" (TIO)'!H100,IF($C$3=$AX$12,'data \"live\" (TIO)'!H220,IF($C$3=$AX$13,'data \"live\" (TIO)'!H340,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!I460,IF($C$3=$AX$11,'data \"live\" (TIO)'!I100,IF($C$3=$AX$12,'data \"live\" (TIO)'!I220,IF($C$3=$AX$13,'data \"live\" (TIO)'!I340,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!J460,IF($C$3=$AX$11,'data \"live\" (TIO)'!J100,IF($C$3=$AX$12,'data \"live\" (TIO)'!J220,IF($C$3=$AX$13,'data \"live\" (TIO)'!J340,0))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!T460,IF($C$3=$AX$11,'data \"live\" (TIO)'!T100,IF($C$3=$AX$12,'data \"live\" (TIO)'!T220,IF($C$3=$AX$13,'data \"live\" (TIO)'!T340,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!U460,IF($C$3=$AX$11,'data \"live\" (TIO)'!U100,IF($C$3=$AX$12,'data \"live\" (TIO)'!U220,IF($C$3=$AX$13,'data \"live\" (TIO)'!U340,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!V460,IF($C$3=$AX$11,'data \"live\" (TIO)'!V100,IF($C$3=$AX$12,'data \"live\" (TIO)'!V220,IF($C$3=$AX$13,'data \"live\" (TIO)'!V340,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!W460,IF($C$3=$AX$11,'data \"live\" (TIO)'!W100,IF($C$3=$AX$12,'data \"live\" (TIO)'!W220,IF($C$3=$AX$13,'data \"live\" (TIO)'!W340,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!X460,IF($C$3=$AX$11,'data \"live\" (TIO)'!X100,IF($C$3=$AX$12,'data \"live\" (TIO)'!X220,IF($C$3=$AX$13,'data \"live\" (TIO)'!X340,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!Y460,IF($C$3=$AX$11,'data \"live\" (TIO)'!Y100,IF($C$3=$AX$12,'data \"live\" (TIO)'!Y220,IF($C$3=$AX$13,'data \"live\" (TIO)'!Y340,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!Z460,IF($C$3=$AX$11,'data \"live\" (TIO)'!Z100,IF($C$3=$AX$12,'data \"live\" (TIO)'!Z220,IF($C$3=$AX$13,'data \"live\" (TIO)'!Z340,0))))","v":{"$error":"#N/A"}},null,{"$f":"IF($H$3=$AY$8,AF52,IF($H$3=$AY$9,AF64,IF($H$3=$AY$10,AF92,AF40)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,5,56,0.02,"peak","BUS NETWORK",null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"total net service/ operations/ amenity expenditure",null,null,null,null,{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!C480,IF($C$3=$AX$11,'data \"live\" (TIO)'!C120,IF($C$3=$AX$12,'data \"live\" (TIO)'!C240,IF($C$3=$AX$13,'data \"live\" (TIO)'!C360,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!D480,IF($C$3=$AX$11,'data \"live\" (TIO)'!D120,IF($C$3=$AX$12,'data \"live\" (TIO)'!D240,IF($C$3=$AX$13,'data \"live\" (TIO)'!D360,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!E480,IF($C$3=$AX$11,'data \"live\" (TIO)'!E120,IF($C$3=$AX$12,'data \"live\" (TIO)'!E240,IF($C$3=$AX$13,'data \"live\" (TIO)'!E360,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!F480,IF($C$3=$AX$11,'data \"live\" (TIO)'!F120,IF($C$3=$AX$12,'data \"live\" (TIO)'!F240,IF($C$3=$AX$13,'data \"live\" (TIO)'!F360,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!G480,IF($C$3=$AX$11,'data \"live\" (TIO)'!G120,IF($C$3=$AX$12,'data \"live\" (TIO)'!G240,IF($C$3=$AX$13,'data \"live\" (TIO)'!G360,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!H480,IF($C$3=$AX$11,'data \"live\" (TIO)'!H120,IF($C$3=$AX$12,'data \"live\" (TIO)'!H240,IF($C$3=$AX$13,'data \"live\" (TIO)'!H360,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!I480,IF($C$3=$AX$11,'data \"live\" (TIO)'!I120,IF($C$3=$AX$12,'data \"live\" (TIO)'!I240,IF($C$3=$AX$13,'data \"live\" (TIO)'!I360,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!J480,IF($C$3=$AX$11,'data \"live\" (TIO)'!J120,IF($C$3=$AX$12,'data \"live\" (TIO)'!J240,IF($C$3=$AX$13,'data \"live\" (TIO)'!J360,0))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!T480,IF($C$3=$AX$11,'data \"live\" (TIO)'!T120,IF($C$3=$AX$12,'data \"live\" (TIO)'!T240,IF($C$3=$AX$13,'data \"live\" (TIO)'!T360,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!U480,IF($C$3=$AX$11,'data \"live\" (TIO)'!U120,IF($C$3=$AX$12,'data \"live\" (TIO)'!U240,IF($C$3=$AX$13,'data \"live\" (TIO)'!U360,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!V480,IF($C$3=$AX$11,'data \"live\" (TIO)'!V120,IF($C$3=$AX$12,'data \"live\" (TIO)'!V240,IF($C$3=$AX$13,'data \"live\" (TIO)'!V360,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!W480,IF($C$3=$AX$11,'data \"live\" (TIO)'!W120,IF($C$3=$AX$12,'data \"live\" (TIO)'!W240,IF($C$3=$AX$13,'data \"live\" (TIO)'!W360,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!X480,IF($C$3=$AX$11,'data \"live\" (TIO)'!X120,IF($C$3=$AX$12,'data \"live\" (TIO)'!X240,IF($C$3=$AX$13,'data \"live\" (TIO)'!X360,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!Y480,IF($C$3=$AX$11,'data \"live\" (TIO)'!Y120,IF($C$3=$AX$12,'data \"live\" (TIO)'!Y240,IF($C$3=$AX$13,'data \"live\" (TIO)'!Y360,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!Z480,IF($C$3=$AX$11,'data \"live\" (TIO)'!Z120,IF($C$3=$AX$12,'data \"live\" (TIO)'!Z240,IF($C$3=$AX$13,'data \"live\" (TIO)'!Z360,0))))","v":{"$error":"#N/A"}},null,{"$f":"IF($H$3=$AY$8,AF53,IF($H$3=$AY$9,AF65,IF($H$3=$AY$10,AF93,AF41)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,6,null,0.03,"off-peak","FERRY NETWORK",null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"fare revenue (incl all fare substitutes)","S.T variance:","DEFAULT","continuous",null,{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!C440,IF($C$3=$AX$11,'data \"live\" (TIO)'!C80,IF($C$3=$AX$12,'data \"live\" (TIO)'!C200,IF($C$3=$AX$13,'data \"live\" (TIO)'!C320,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!D440,IF($C$3=$AX$11,'data \"live\" (TIO)'!D80,IF($C$3=$AX$12,'data \"live\" (TIO)'!D200,IF($C$3=$AX$13,'data \"live\" (TIO)'!D320,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!E440,IF($C$3=$AX$11,'data \"live\" (TIO)'!E80,IF($C$3=$AX$12,'data \"live\" (TIO)'!E200,IF($C$3=$AX$13,'data \"live\" (TIO)'!E320,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!F440,IF($C$3=$AX$11,'data \"live\" (TIO)'!F80,IF($C$3=$AX$12,'data \"live\" (TIO)'!F200,IF($C$3=$AX$13,'data \"live\" (TIO)'!F320,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!G440,IF($C$3=$AX$11,'data \"live\" (TIO)'!G80,IF($C$3=$AX$12,'data \"live\" (TIO)'!G200,IF($C$3=$AX$13,'data \"live\" (TIO)'!G320,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!H440,IF($C$3=$AX$11,'data \"live\" (TIO)'!H80,IF($C$3=$AX$12,'data \"live\" (TIO)'!H200,IF($C$3=$AX$13,'data \"live\" (TIO)'!H320,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!I440,IF($C$3=$AX$11,'data \"live\" (TIO)'!I80,IF($C$3=$AX$12,'data \"live\" (TIO)'!I200,IF($C$3=$AX$13,'data \"live\" (TIO)'!I320,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!J440,IF($C$3=$AX$11,'data \"live\" (TIO)'!J80,IF($C$3=$AX$12,'data \"live\" (TIO)'!J200,IF($C$3=$AX$13,'data \"live\" (TIO)'!J320,0))))","v":{"$error":"#N/A"}},{"$f":"IF($E$13=$AW$5,BE13,BO13)","v":{"$error":"#N/A"}},{"$f":"IF($E$13=$AW$3,BP13,IF($E$13=$AW$5,BF13,IF($E$13=$AW$6,BF13,BP13)))","v":{"$error":"#N/A"}},{"$f":"IF($E$13=$AW$5,BG13,IF($E$13=$AW$6,BG13,IF($E$13=$AW$7,BG13,IF($E$13=$AW$8,BQ13,BQ13))))","v":{"$error":"#N/A"}},{"$f":"IF($E$13=$AW$5,BH13,IF($E$13=$AW$6,BH13,IF($E$13=$AW$7,BH13,IF($E$13=$AW$8,BH13,BR13))))","v":{"$error":"#N/A"}},{"$f":"IF($E$13=$AW$3,BS13,BI13)","v":{"$error":"#N/A"}},{"$f":"IF($E$13=$AW$3,BT13,BJ13)","v":{"$error":"#N/A"}},{"$f":"IF($E$13=$AW$3,BU13,BK13)","v":{"$error":"#N/A"}},{"$f":"IF($E$13=$AW$3,BV13,BL13)","v":{"$error":"#N/A"}},null,{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!T440,IF($C$3=$AX$11,'data \"live\" (TIO)'!T80,IF($C$3=$AX$12,'data \"live\" (TIO)'!T200,IF($C$3=$AX$13,'data \"live\" (TIO)'!T320,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!U440,IF($C$3=$AX$11,'data \"live\" (TIO)'!U80,IF($C$3=$AX$12,'data \"live\" (TIO)'!U200,IF($C$3=$AX$13,'data \"live\" (TIO)'!U320,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!V440,IF($C$3=$AX$11,'data \"live\" (TIO)'!V80,IF($C$3=$AX$12,'data \"live\" (TIO)'!V200,IF($C$3=$AX$13,'data \"live\" (TIO)'!V320,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!W440,IF($C$3=$AX$11,'data \"live\" (TIO)'!W80,IF($C$3=$AX$12,'data \"live\" (TIO)'!W200,IF($C$3=$AX$13,'data \"live\" (TIO)'!W320,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!X440,IF($C$3=$AX$11,'data \"live\" (TIO)'!X80,IF($C$3=$AX$12,'data \"live\" (TIO)'!X200,IF($C$3=$AX$13,'data \"live\" (TIO)'!X320,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!Y440,IF($C$3=$AX$11,'data \"live\" (TIO)'!Y80,IF($C$3=$AX$12,'data \"live\" (TIO)'!Y200,IF($C$3=$AX$13,'data \"live\" (TIO)'!Y320,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!Z440,IF($C$3=$AX$11,'data \"live\" (TIO)'!Z80,IF($C$3=$AX$12,'data \"live\" (TIO)'!Z200,IF($C$3=$AX$13,'data \"live\" (TIO)'!Z320,0))))","v":{"$error":"#N/A"}},null,{"$f":"IF($H$3=$AY$8,AF54,IF($H$3=$AY$9,AF66,IF($H$3=$AY$10,AF94,AF42)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,7,null,0.04,"peak/off-peak","RAIL NETWORK",null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF($D$13=$AV$9,BD13,BD13*(1+$D$13))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,52,0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24]
[null,"NETWORK",null,null,null,null,"actual","actual","actual","actual","actual","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast",null,"actual","actual","actual","actual","actual","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast",null,null,null,null,null,null,25]
[null,"patronage",null,null,null,null,{"$f":"G8+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"H8+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"I8+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"J8+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"K8+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BB8+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"BC8+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"BD8+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BE8+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BF8+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BG8+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BH8+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BI8+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BJ8+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BK8+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BL8+#REF!+#REF!","v":{"$error":"#N/A"}},null,{"$f":"X8+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"Y8+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"Z8+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"AA8+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"AB8+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BS8+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BT8+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BU8+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BV8+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BW8+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"BX8+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"BY8+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"BZ8+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"CA8+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"CB8+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"CC8+#REF!+#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,26]
[null,"passenger kilometres",null,null,null,null,{"$f":"G9+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"H9+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"I9+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"J9+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"K9+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BB9+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"BC9+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"BD9+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BE9+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BF9+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BG9+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BH9+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BI9+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BJ9+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BK9+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BL9+#REF!+#REF!","v":{"$error":"#N/A"}},null,{"$f":"X9+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"Y9+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"Z9+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"AA9+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"AB9+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BS9+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BT9+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BU9+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BV9+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BW9+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"BX9+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"BY9+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"BZ9+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"CA9+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"CB9+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"CC9+#REF!+#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,27]
[null,"in service vehicle kilometres",null,null,null,null,{"$f":"G10+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"H10+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"I10+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"J10+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"K10+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BB10+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"BC10+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"BD10+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BE10+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BF10+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BG10+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BH10+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BI10+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BJ10+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BK10+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BL10+#REF!+#REF!","v":{"$error":"#N/A"}},null,{"$f":"X10+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"Y10+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"Z10+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"AA10+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"AB10+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BS10+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BT10+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BU10+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BV10+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BW10+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"BX10+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"BY10+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"BZ10+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"CA10+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"CB10+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"CC10+#REF!+#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,28]
[null,"total net service expenditure",null,null,null,null,{"$f":"G11+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"H11+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"I11+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"J11+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"K11+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BB11+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"BC11+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"BD11+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BE11+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BF11+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BG11+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BH11+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BI11+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BJ11+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BK11+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BL11+#REF!+#REF!","v":{"$error":"#N/A"}},null,{"$f":"X11+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"Y11+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"Z11+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"AA11+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"AB11+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BS11+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BT11+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BU11+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BV11+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BW11+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"BX11+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"BY11+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"BZ11+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"CA11+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"CB11+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"CC11+#REF!+#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,29]
[null,"total net service/ operations expenditure",null,null,null,null,{"$f":"G12+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"H12+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"I12+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"J12+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"K12+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BB12+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"BC12+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"BD12+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BE12+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BF12+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BG12+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BH12+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BI12+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BJ12+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BK12+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BL12+#REF!+#REF!","v":{"$error":"#N/A"}},null,{"$f":"X12+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"Y12+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"Z12+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"AA12+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"AB12+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BS12+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BT12+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BU12+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BV12+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BW12+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"BX12+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"BY12+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"BZ12+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"CA12+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"CB12+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"CC12+#REF!+#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,30]
[null,"fare revenue (incl all fare substitutes)",null,null,null,null,{"$f":"G13+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"H13+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"I13+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"J13+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"K13+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BB13+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"BC13+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"BD13+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BE13+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BF13+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BG13+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BH13+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BI13+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BJ13+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BK13+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BL13+#REF!+#REF!","v":{"$error":"#N/A"}},null,{"$f":"X13+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"Y13+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"Z13+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"AA13+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"AB13+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BS13+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BT13+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BU13+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BV13+#REF!+#REF!","v":{"$error":"#N/A"}},{"$f":"BW13+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"BX13+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"BY13+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"BZ13+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"CA13+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"CB13+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"CC13+#REF!+#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,31]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32]
[null,{"$error":"#REF!"},null,null,null,null,"actual","actual","actual","actual","actual","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast",null,"actual","actual","actual","actual","actual","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast",null,null,null,null,null,null,33]
[null,"patronage",null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,null,34]
[null,"passenger kilometres",null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,null,35]
[null,"in service vehicle kilometres",null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,null,36]
[null,"total net service expenditure",null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,null,37]
[null,"total net service/ operations expenditure",null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,null,38]
[null,"fare revenue (incl all fare substitutes)",null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,null,39]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[]
[">","DEFAULT (PROGRAMME SUBMISSION OR DO MINIMUM)"]
[]
[]
[null,{"$f":"C3","v":"total network"},null,null,null,null,{"$f":"G$7","v":"actual"},"actual","actual","actual","actual","actual","actual","actual","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast",null,"percentage change","percentage change","percentage change","percentage change","percentage change","percentage change","percentage change","percentage change","percentage change","percentage change","percentage change","percentage change","percentage change","percentage change","percentage change","percentage change",null,null,null,null,null,null,1,250]
[null,"patronage",null,null,null,null,{"$f":"G8","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"N8","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!K380,IF($C$3=$AX$11,'data \"live\" (TIO)'!K20,IF($C$3=$AX$12,'data \"live\" (TIO)'!K140,IF($C$3=$AX$13,'data \"live\" (TIO)'!K260,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!L380,IF($C$3=$AX$11,'data \"live\" (TIO)'!L20,IF($C$3=$AX$12,'data \"live\" (TIO)'!L140,IF($C$3=$AX$13,'data \"live\" (TIO)'!L260,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!M380,IF($C$3=$AX$11,'data \"live\" (TIO)'!M20,IF($C$3=$AX$12,'data \"live\" (TIO)'!M140,IF($C$3=$AX$13,'data \"live\" (TIO)'!M260,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!N380,IF($C$3=$AX$11,'data \"live\" (TIO)'!N20,IF($C$3=$AX$12,'data \"live\" (TIO)'!N140,IF($C$3=$AX$13,'data \"live\" (TIO)'!N260,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!O380,IF($C$3=$AX$11,'data \"live\" (TIO)'!O20,IF($C$3=$AX$12,'data \"live\" (TIO)'!O140,IF($C$3=$AX$13,'data \"live\" (TIO)'!O260,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!P380,IF($C$3=$AX$11,'data \"live\" (TIO)'!P20,IF($C$3=$AX$12,'data \"live\" (TIO)'!P140,IF($C$3=$AX$13,'data \"live\" (TIO)'!P260,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!Q380,IF($C$3=$AX$11,'data \"live\" (TIO)'!Q20,IF($C$3=$AX$12,'data \"live\" (TIO)'!Q140,IF($C$3=$AX$13,'data \"live\" (TIO)'!Q260,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!R380,IF($C$3=$AX$11,'data \"live\" (TIO)'!R20,IF($C$3=$AX$12,'data \"live\" (TIO)'!R140,IF($C$3=$AX$13,'data \"live\" (TIO)'!R260,0))))","v":{"$error":"#N/A"}},null,null,null,{"$f":"Z8","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"O37/$N37-1","v":{"$error":"#N/A"}},{"$f":"P37/$N37-1","v":{"$error":"#N/A"}},{"$f":"Q37/$N37-1","v":{"$error":"#N/A"}},{"$f":"R37/$N37-1","v":{"$error":"#N/A"}},{"$f":"S37/$N37-1","v":{"$error":"#N/A"}},{"$f":"T37/$N37-1","v":{"$error":"#N/A"}},{"$f":"U37/$N37-1","v":{"$error":"#N/A"}},{"$f":"V37/$N37-1","v":{"$error":"#N/A"}},null,null,null,null,null,null,2,260,null,null,"PROGRAMME-NO TRIALS"]
[null,"passenger kilometres",null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!K400,IF($C$3=$AX$11,'data \"live\" (TIO)'!K40,IF($C$3=$AX$12,'data \"live\" (TIO)'!K160,IF($C$3=$AX$13,'data \"live\" (TIO)'!K280,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!L400,IF($C$3=$AX$11,'data \"live\" (TIO)'!L40,IF($C$3=$AX$12,'data \"live\" (TIO)'!L160,IF($C$3=$AX$13,'data \"live\" (TIO)'!L280,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!M400,IF($C$3=$AX$11,'data \"live\" (TIO)'!M40,IF($C$3=$AX$12,'data \"live\" (TIO)'!M160,IF($C$3=$AX$13,'data \"live\" (TIO)'!M280,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!N400,IF($C$3=$AX$11,'data \"live\" (TIO)'!N40,IF($C$3=$AX$12,'data \"live\" (TIO)'!N160,IF($C$3=$AX$13,'data \"live\" (TIO)'!N280,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!O400,IF($C$3=$AX$11,'data \"live\" (TIO)'!O40,IF($C$3=$AX$12,'data \"live\" (TIO)'!O160,IF($C$3=$AX$13,'data \"live\" (TIO)'!O280,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!P400,IF($C$3=$AX$11,'data \"live\" (TIO)'!P40,IF($C$3=$AX$12,'data \"live\" (TIO)'!P160,IF($C$3=$AX$13,'data \"live\" (TIO)'!P280,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!Q400,IF($C$3=$AX$11,'data \"live\" (TIO)'!Q40,IF($C$3=$AX$12,'data \"live\" (TIO)'!Q160,IF($C$3=$AX$13,'data \"live\" (TIO)'!Q280,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!R400,IF($C$3=$AX$11,'data \"live\" (TIO)'!R40,IF($C$3=$AX$12,'data \"live\" (TIO)'!R160,IF($C$3=$AX$13,'data \"live\" (TIO)'!R280,0))))","v":{"$error":"#N/A"}},null,null,{"$f":"Y9","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"O38/$N38-1","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,3,375,null,null,"PROGRAMME-WITH TRIALS"]
[null,"in service vehicle kilometres",null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!K420,IF($C$3=$AX$11,'data \"live\" (TIO)'!K60,IF($C$3=$AX$12,'data \"live\" (TIO)'!K180,IF($C$3=$AX$13,'data \"live\" (TIO)'!K300,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!L420,IF($C$3=$AX$11,'data \"live\" (TIO)'!L60,IF($C$3=$AX$12,'data \"live\" (TIO)'!L180,IF($C$3=$AX$13,'data \"live\" (TIO)'!L300,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!M420,IF($C$3=$AX$11,'data \"live\" (TIO)'!M60,IF($C$3=$AX$12,'data \"live\" (TIO)'!M180,IF($C$3=$AX$13,'data \"live\" (TIO)'!M300,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!N420,IF($C$3=$AX$11,'data \"live\" (TIO)'!N60,IF($C$3=$AX$12,'data \"live\" (TIO)'!N180,IF($C$3=$AX$13,'data \"live\" (TIO)'!N300,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!O420,IF($C$3=$AX$11,'data \"live\" (TIO)'!O60,IF($C$3=$AX$12,'data \"live\" (TIO)'!O180,IF($C$3=$AX$13,'data \"live\" (TIO)'!O300,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!P420,IF($C$3=$AX$11,'data \"live\" (TIO)'!P60,IF($C$3=$AX$12,'data \"live\" (TIO)'!P180,IF($C$3=$AX$13,'data \"live\" (TIO)'!P300,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!Q420,IF($C$3=$AX$11,'data \"live\" (TIO)'!Q60,IF($C$3=$AX$12,'data \"live\" (TIO)'!Q180,IF($C$3=$AX$13,'data \"live\" (TIO)'!Q300,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!R420,IF($C$3=$AX$11,'data \"live\" (TIO)'!R60,IF($C$3=$AX$12,'data \"live\" (TIO)'!R180,IF($C$3=$AX$13,'data \"live\" (TIO)'!R300,0))))","v":{"$error":"#N/A"}},null,null,{"$f":"Y10","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,4]
[null,"total net service expenditure",null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!K460,IF($C$3=$AX$11,'data \"live\" (TIO)'!K100,IF($C$3=$AX$12,'data \"live\" (TIO)'!K220,IF($C$3=$AX$13,'data \"live\" (TIO)'!K340,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!L460,IF($C$3=$AX$11,'data \"live\" (TIO)'!L100,IF($C$3=$AX$12,'data \"live\" (TIO)'!L220,IF($C$3=$AX$13,'data \"live\" (TIO)'!L340,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!M460,IF($C$3=$AX$11,'data \"live\" (TIO)'!M100,IF($C$3=$AX$12,'data \"live\" (TIO)'!M220,IF($C$3=$AX$13,'data \"live\" (TIO)'!M340,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!N460,IF($C$3=$AX$11,'data \"live\" (TIO)'!N100,IF($C$3=$AX$12,'data \"live\" (TIO)'!N220,IF($C$3=$AX$13,'data \"live\" (TIO)'!N340,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!O460,IF($C$3=$AX$11,'data \"live\" (TIO)'!O100,IF($C$3=$AX$12,'data \"live\" (TIO)'!O220,IF($C$3=$AX$13,'data \"live\" (TIO)'!O340,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!P460,IF($C$3=$AX$11,'data \"live\" (TIO)'!P100,IF($C$3=$AX$12,'data \"live\" (TIO)'!P220,IF($C$3=$AX$13,'data \"live\" (TIO)'!P340,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!Q460,IF($C$3=$AX$11,'data \"live\" (TIO)'!Q100,IF($C$3=$AX$12,'data \"live\" (TIO)'!Q220,IF($C$3=$AX$13,'data \"live\" (TIO)'!Q340,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!R460,IF($C$3=$AX$11,'data \"live\" (TIO)'!R100,IF($C$3=$AX$12,'data \"live\" (TIO)'!R220,IF($C$3=$AX$13,'data \"live\" (TIO)'!R340,0))))","v":{"$error":"#N/A"}},null,null,{"$f":"Y11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,5,56,null,"peak"]
[null,"total net service/ operations expenditure",null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!K480,IF($C$3=$AX$11,'data \"live\" (TIO)'!K120,IF($C$3=$AX$12,'data \"live\" (TIO)'!K240,IF($C$3=$AX$13,'data \"live\" (TIO)'!K360,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!L480,IF($C$3=$AX$11,'data \"live\" (TIO)'!L120,IF($C$3=$AX$12,'data \"live\" (TIO)'!L240,IF($C$3=$AX$13,'data \"live\" (TIO)'!L360,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!M480,IF($C$3=$AX$11,'data \"live\" (TIO)'!M120,IF($C$3=$AX$12,'data \"live\" (TIO)'!M240,IF($C$3=$AX$13,'data \"live\" (TIO)'!M360,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!N480,IF($C$3=$AX$11,'data \"live\" (TIO)'!N120,IF($C$3=$AX$12,'data \"live\" (TIO)'!N240,IF($C$3=$AX$13,'data \"live\" (TIO)'!N360,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!O480,IF($C$3=$AX$11,'data \"live\" (TIO)'!O120,IF($C$3=$AX$12,'data \"live\" (TIO)'!O240,IF($C$3=$AX$13,'data \"live\" (TIO)'!O360,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!P480,IF($C$3=$AX$11,'data \"live\" (TIO)'!P120,IF($C$3=$AX$12,'data \"live\" (TIO)'!P240,IF($C$3=$AX$13,'data \"live\" (TIO)'!P360,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!Q480,IF($C$3=$AX$11,'data \"live\" (TIO)'!Q120,IF($C$3=$AX$12,'data \"live\" (TIO)'!Q240,IF($C$3=$AX$13,'data \"live\" (TIO)'!Q360,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!R480,IF($C$3=$AX$11,'data \"live\" (TIO)'!R120,IF($C$3=$AX$12,'data \"live\" (TIO)'!R240,IF($C$3=$AX$13,'data \"live\" (TIO)'!R360,0))))","v":{"$error":"#N/A"}},null,null,{"$f":"Y12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,6,null,null,"off-peak"]
[null,"fare revenue (incl all fare substitutes)",null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!K440,IF($C$3=$AX$11,'data \"live\" (TIO)'!K80,IF($C$3=$AX$12,'data \"live\" (TIO)'!K200,IF($C$3=$AX$13,'data \"live\" (TIO)'!K320,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!L440,IF($C$3=$AX$11,'data \"live\" (TIO)'!L80,IF($C$3=$AX$12,'data \"live\" (TIO)'!L200,IF($C$3=$AX$13,'data \"live\" (TIO)'!L320,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!M440,IF($C$3=$AX$11,'data \"live\" (TIO)'!M80,IF($C$3=$AX$12,'data \"live\" (TIO)'!M200,IF($C$3=$AX$13,'data \"live\" (TIO)'!M320,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!N440,IF($C$3=$AX$11,'data \"live\" (TIO)'!N80,IF($C$3=$AX$12,'data \"live\" (TIO)'!N200,IF($C$3=$AX$13,'data \"live\" (TIO)'!N320,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!O440,IF($C$3=$AX$11,'data \"live\" (TIO)'!O80,IF($C$3=$AX$12,'data \"live\" (TIO)'!O200,IF($C$3=$AX$13,'data \"live\" (TIO)'!O320,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!P440,IF($C$3=$AX$11,'data \"live\" (TIO)'!P80,IF($C$3=$AX$12,'data \"live\" (TIO)'!P200,IF($C$3=$AX$13,'data \"live\" (TIO)'!P320,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!Q440,IF($C$3=$AX$11,'data \"live\" (TIO)'!Q80,IF($C$3=$AX$12,'data \"live\" (TIO)'!Q200,IF($C$3=$AX$13,'data \"live\" (TIO)'!Q320,0))))","v":{"$error":"#N/A"}},{"$f":"IF($C$3=$AX$10,'data \"live\" (TIO)'!R440,IF($C$3=$AX$11,'data \"live\" (TIO)'!R80,IF($C$3=$AX$12,'data \"live\" (TIO)'!R200,IF($C$3=$AX$13,'data \"live\" (TIO)'!R320,0))))","v":{"$error":"#N/A"}},null,null,{"$f":"Y13","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,7,null,null,"peak/off-peak"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,52]
[]
[">","SCENARIO 1",null,null,null,null,null,null,null,null,null,"title:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"title:",{"$f":"M45","v":0}]
[]
[]
[null,{"$f":"B36","v":"total network"},null,null,null,null,{"$f":"G$7","v":"actual"},{"$f":"H$7","v":"actual"},"actual","actual","actual","actual","actual","actual","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast",null,{"$f":"X$7","v":"percentage change"},{"$f":"Y$7","v":"percentage change"},"percentage change","percentage change","percentage change","percentage change","percentage change","percentage change","percentage change","percentage change","percentage change","percentage change","percentage change","percentage change","percentage change","percentage change"]
[null,"patronage",null,null,null,null,{"$f":"G37","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"N37","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,{"$f":"Y37","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"O49/$N49-1","v":{"$error":"#N/A"}},{"$f":"P49/$N49-1","v":{"$error":"#N/A"}},{"$f":"Q49/$N49-1","v":{"$error":"#N/A"}},{"$f":"R49/$N49-1","v":{"$error":"#N/A"}},{"$f":"S49/$N49-1","v":{"$error":"#N/A"}},{"$f":"T49/$N49-1","v":{"$error":"#N/A"}},{"$f":"U49/$N49-1","v":{"$error":"#N/A"}},{"$f":"V49/$N49-1","v":{"$error":"#N/A"}}]
[null,"passenger kilometres",null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,{"$f":"Y38","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"in service vehicle kilometres",null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,{"$f":"Y39","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"total net service expenditure",null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,{"$f":"Y40","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"total net service/ operations/ amenity expenditure",null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,{"$f":"Y41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"fare revenue (incl all fare substitutes)",null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,{"$f":"Y42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[">","SCENARIO 2",null,null,null,null,null,null,null,null,null,"title:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"title:",{"$f":"M57","v":0}]
[]
[]
[null,{"$f":"B36","v":"total network"},null,null,null,null,{"$f":"G$7","v":"actual"},"actual","actual","actual","actual","actual","actual","actual","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast",null,"percentage change","percentage change","percentage change","percentage change","percentage change","percentage change","percentage change","percentage change","percentage change","percentage change","percentage change","percentage change","percentage change","percentage change","percentage change","percentage change"]
[null,"patronage",null,null,null,null,{"$f":"G49","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"N49","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,{"$f":"Y49","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"O61/$N61-1","v":{"$error":"#N/A"}},{"$f":"P61/$N61-1","v":{"$error":"#N/A"}},{"$f":"Q61/$N61-1","v":{"$error":"#N/A"}},{"$f":"R61/$N61-1","v":{"$error":"#N/A"}},{"$f":"S61/$N61-1","v":{"$error":"#N/A"}},{"$f":"T61/$N61-1","v":{"$error":"#N/A"}},{"$f":"U61/$N61-1","v":{"$error":"#N/A"}},{"$f":"V61/$N61-1","v":{"$error":"#N/A"}}]
[null,"passenger kilometres",null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,{"$f":"Y50","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"in service vehicle kilometres",null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,{"$f":"Y51","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"total net service expenditure",null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,{"$f":"Y52","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"total net service/ operations/ amenity expenditure",null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,{"$f":"Y53","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"fare revenue (incl all fare substitutes)",null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,{"$f":"Y54","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"NETWORK",null,null,null,null,"actual","actual","actual","actual","actual","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast",null,"actual","actual","actual","actual","actual","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast"]
[null,"patronage",null,null,null,null,{"$f":"G37+G49+G61","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"X37+X49+X61","v":0},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"passenger kilometres",null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"X38+X50+X62","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"in service vehicle kilometres",null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"X39+X51+X63","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"total net service expenditure",null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"X40+X52+X64","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"total net service/ operations expenditure",null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"X41+X53+X65","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"fare revenue (incl all fare substitutes)",null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"X42+X54+X66","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$error":"#REF!"},null,null,null,null,"actual","actual","actual","actual","actual","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast",null,"actual","actual","actual","actual","actual","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast"]
[null,"patronage",null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"passenger kilometres",null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"in service vehicle kilometres",null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"total net service expenditure",null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"total net service/ operations expenditure",null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"fare revenue (incl all fare substitutes)",null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
[">","SCENARIO 3 (PROGRAMME & IMPACT OF TRIALS)",null,null,null,null,null,null,null,null,null,"title:","PROGRAMME-NO TRIALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"title:",{"$f":"M85","v":"PROGRAMME-NO TRIALS"}]
[]
[]
[null,{"$f":"B60","v":"total network"},null,null,null,null,{"$f":"G$7","v":"actual"},"actual","actual","actual","actual","actual","actual","actual","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast",null,"percentage change","percentage change","percentage change","percentage change","percentage change","percentage change","percentage change","percentage change","percentage change","percentage change","percentage change","percentage change","percentage change","percentage change","percentage change","percentage change"]
[null,"patronage",null,null,null,null,{"$f":"G37","v":{"$error":"#N/A"}},{"$f":"H37","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($M$85=$AX$38,O37+O101,O37)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"Y37","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($M$85=$AX$38,AF37+AF101,AF37)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"passenger kilometres",null,null,null,null,{"$f":"G38","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"Y38","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($M$85=$AX$38,AF38+AF102,AF38)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"in service vehicle kilometres",null,null,null,null,{"$f":"G39","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"Y39","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($M$85=$AX$38,AF39+AF103,AF39)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"total net service expenditure",null,null,null,null,{"$f":"G40","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"Y40","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($M$85=$AX$38,AF40+AF104,AF40)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"total net service/ operations/ amenity expenditure",null,null,null,null,{"$f":"G41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"Y41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($M$85=$AX$38,AF41+AF105,AF41)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"fare revenue (incl all fare substitutes)",null,null,null,null,{"$f":"G42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"Y42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"IF($M$85=$AX$38,AF42+AF106,AF42)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[">","SCENARIO X (TRIALS ONLY -TOTAL)",null,null,null,null,null,null,null,null,null,"title:","Low cost- low risk improvement trials only",null,null,null,null,null,"actual",null,null,null,null,null,null,null,null,null,"title:","Low cost- low risk improvement trials only",null,null,null,null,null,"actual"]
[]
[]
[null,{"$f":"B71","v":"in service vehicle kilometres"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$7","v":"forecast"},"forecast","forecast","forecast","forecast","forecast","forecast","forecast",null,null,null,null,null,null,null,null,null,{"$f":"AF$7","v":"percentage change"},"percentage change","percentage change","percentage change","percentage change","percentage change","percentage change","percentage change"]
[null,"patronage",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!H8,IF($S$97=$AX$7,'LCLR template (trial interface)'!H16,))","v":0},{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!I8,IF($S$97=$AX$7,'LCLR template (trial interface)'!I16,))","v":0},{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!J8,IF($S$97=$AX$7,'LCLR template (trial interface)'!J16,))","v":0},{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!K8,IF($S$97=$AX$7,'LCLR template (trial interface)'!K16,))","v":0},{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!L8,IF($S$97=$AX$7,'LCLR template (trial interface)'!L16,))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!Y8,IF($S$97=$AX$7,'LCLR template (trial interface)'!Y16,))","v":0},{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!Z8,IF($S$97=$AX$7,'LCLR template (trial interface)'!Z16,))","v":0},{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!AA8,IF($S$97=$AX$7,'LCLR template (trial interface)'!AA16,))","v":0},{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!AB8,IF($S$97=$AX$7,'LCLR template (trial interface)'!AB16,))","v":0},{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!AC8,IF($S$97=$AX$7,'LCLR template (trial interface)'!AC16,))","v":0}]
[null,"passenger kilometres",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!H9,IF($S$97=$AX$7,'LCLR template (trial interface)'!H17,))","v":0},{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!I9,IF($S$97=$AX$7,'LCLR template (trial interface)'!I17,))","v":0},{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!J9,IF($S$97=$AX$7,'LCLR template (trial interface)'!J17,))","v":0},{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!K9,IF($S$97=$AX$7,'LCLR template (trial interface)'!K17,))","v":0},{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!L9,IF($S$97=$AX$7,'LCLR template (trial interface)'!L17,))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!Y9,IF($S$97=$AX$7,'LCLR template (trial interface)'!Y17,))","v":0},{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!Z9,IF($S$97=$AX$7,'LCLR template (trial interface)'!Z17,))","v":0},{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!AA9,IF($S$97=$AX$7,'LCLR template (trial interface)'!AA17,))","v":0},{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!AB9,IF($S$97=$AX$7,'LCLR template (trial interface)'!AB17,))","v":0},{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!AC9,IF($S$97=$AX$7,'LCLR template (trial interface)'!AC17,))","v":0}]
[null,"in service vehicle kilometres",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!H10,IF($S$97=$AX$7,'LCLR template (trial interface)'!H18,))","v":0},{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!I10,IF($S$97=$AX$7,'LCLR template (trial interface)'!I18,))","v":0},{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!J10,IF($S$97=$AX$7,'LCLR template (trial interface)'!J18,))","v":0},{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!K10,IF($S$97=$AX$7,'LCLR template (trial interface)'!K18,))","v":0},{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!L10,IF($S$97=$AX$7,'LCLR template (trial interface)'!L18,))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!Y10,IF($S$97=$AX$7,'LCLR template (trial interface)'!Y18,))","v":0},{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!Z10,IF($S$97=$AX$7,'LCLR template (trial interface)'!Z18,))","v":0},{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!AA10,IF($S$97=$AX$7,'LCLR template (trial interface)'!AA18,))","v":0},{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!AB10,IF($S$97=$AX$7,'LCLR template (trial interface)'!AB18,))","v":0},{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!AC10,IF($S$97=$AX$7,'LCLR template (trial interface)'!AC18,))","v":0}]
[null,"total net service expenditure",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!H11,IF($S$97=$AX$7,'LCLR template (trial interface)'!H19,))","v":0},{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!I11,IF($S$97=$AX$7,'LCLR template (trial interface)'!I19,))","v":0},{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!J11,IF($S$97=$AX$7,'LCLR template (trial interface)'!J19,))","v":0},{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!K11,IF($S$97=$AX$7,'LCLR template (trial interface)'!K19,))","v":0},{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!L11,IF($S$97=$AX$7,'LCLR template (trial interface)'!L19,))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!Y11,IF($S$97=$AX$7,'LCLR template (trial interface)'!Y19,))","v":0},{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!Z11,IF($S$97=$AX$7,'LCLR template (trial interface)'!Z19,))","v":0},{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!AA11,IF($S$97=$AX$7,'LCLR template (trial interface)'!AA19,))","v":0},{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!AB11,IF($S$97=$AX$7,'LCLR template (trial interface)'!AB19,))","v":0},{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!AC11,IF($S$97=$AX$7,'LCLR template (trial interface)'!AC19,))","v":0}]
[null,"total net service/ operations/ amenity expenditure",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!H12,IF($S$97=$AX$7,'LCLR template (trial interface)'!H20,))","v":0},{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!I12,IF($S$97=$AX$7,'LCLR template (trial interface)'!I20,))","v":0},{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!J12,IF($S$97=$AX$7,'LCLR template (trial interface)'!J20,))","v":0},{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!K12,IF($S$97=$AX$7,'LCLR template (trial interface)'!K20,))","v":0},{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!L12,IF($S$97=$AX$7,'LCLR template (trial interface)'!L20,))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!Y12,IF($S$97=$AX$7,'LCLR template (trial interface)'!Y20,))","v":0},{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!Z12,IF($S$97=$AX$7,'LCLR template (trial interface)'!Z20,))","v":0},{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!AA12,IF($S$97=$AX$7,'LCLR template (trial interface)'!AA20,))","v":0},{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!AB12,IF($S$97=$AX$7,'LCLR template (trial interface)'!AB20,))","v":0},{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!AC12,IF($S$97=$AX$7,'LCLR template (trial interface)'!AC20,))","v":0}]
[null,"fare revenue (incl all fare substitutes)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!H13,IF($S$97=$AX$7,'LCLR template (trial interface)'!H21,))","v":0},{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!I13,IF($S$97=$AX$7,'LCLR template (trial interface)'!I21,))","v":0},{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!J13,IF($S$97=$AX$7,'LCLR template (trial interface)'!J21,))","v":0},{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!K13,IF($S$97=$AX$7,'LCLR template (trial interface)'!K21,))","v":0},{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!L13,IF($S$97=$AX$7,'LCLR template (trial interface)'!L21,))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!Y13,IF($S$97=$AX$7,'LCLR template (trial interface)'!Y21,))","v":0},{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!Z13,IF($S$97=$AX$7,'LCLR template (trial interface)'!Z21,))","v":0},{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!AA13,IF($S$97=$AX$7,'LCLR template (trial interface)'!AA21,))","v":0},{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!AB13,IF($S$97=$AX$7,'LCLR template (trial interface)'!AB21,))","v":0},{"$f":"IF($S$97=$AX$6,'LCLR template (trial interface)'!AC13,IF($S$97=$AX$7,'LCLR template (trial interface)'!AC21,))","v":0}]
[]
[null,null,null,null,null,null,"This sheet is used to either: scenario test existing data (e.g. inclusion of additional service improvements) or to update programme data for a region being analysed for the forward programme.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"This sheet is used to either: scenario test existing data (e.g. inclusion of additional service improvements) or to update programme data for a region being analysed for the forward programme."]
[null,null,null,null,null,null,">Simply overlay the pale yellow coloured cells and the existing data above  with the necessary revised information and various scenarios you want to test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,">Simply overlay the pale yellow coloured cells and the existing data above  with the necessary revised information and various scenarios you want to test"]
[null,null,null,null,null,null,">Bright yellow drop down options (top part of the dashboard) enable you to use a specific scenario to test and adjust/ vary across future years.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,">Bright yellow drop down options (top part of the dashboard) enable you to use a specific scenario to test and adjust/ vary across future years."]
[null,null,null,null,null,null,"NOTE: ensure the region is correct prior to inputting and assessment (go to the CBA profile sheet to alter if not)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTE: ensure the region is correct prior to inputting and assessment (go to the CBA profile sheet to alter if not)"]

{"sheet":"LCLR template (trial interface)","index":11,"n_rows":21,"n_cols":12,"rows_kept":21,"cut":false,"hidden":false,"merged":[[3,8,3,10],[14,2,14,5]]}
[null,null,""]
[null,null,"LOW COST/ LOW RISK IMPACT (TRIAL SERVICES ONLY)"]
[]
[null,null,null,null,null,null,null,null,"2018-21 NLTP"]
[]
[null,null,null,null,null,null,null,"2017/18","2018/19","2019/20","2020/21","2021/22"]
[null,null,"Forecasted impact of trials (in total):",null,null,null,null,"forecast","forecast","forecast","forecast","forecast"]
[null,"Forecast","patronage"]
[null,"Forecast","passenger kilometres"]
[null,"Forecast","in service vehicle kilometres"]
[null,"Forecast","total net service expenditure"]
[null,"Forecast","total net service/ operations/ amenity expenditure"]
[null,"Forecast","fare revenue (incl all fare substitutes)"]
[]
[null,null,"Actual impact of trials (in total):",null,null,null,null,"actual","actual","actual","actual","actual"]
[null,"Actual","patronage",null,null,null,null,{"$f":"H8","v":0},0,0,0,0]
[null,"Actual","passenger kilometres",null,null,null,null,0,0,0,0,0]
[null,"Actual","in service vehicle kilometres",null,null,null,null,0,0,0,0,0]
[null,"Actual","total net service expenditure",null,null,null,null,0,0,{"$f":"J11","v":0},0,0]
[null,"Actual","total net service/ operations/ amenity expenditure",null,null,null,null,{"$f":"H12","v":0},0,0,0,0]
[null,"Actual","fare revenue (incl all fare substitutes)",null,null,null,null,0,0,0,0,0]

{"sheet":"BER calc","index":12,"n_rows":477,"n_cols":37,"rows_kept":477,"cut":false,"hidden":false,"merged":[[16,35,18,35],[16,36,18,36],[16,30,18,30],[16,31,18,31],[16,32,18,32],[16,33,18,33],[4,30,5,30],[4,31,5,31],[16,27,18,27],[16,28,18,28],[16,29,18,29],[20,3,20,4],[20,6,20,7],[16,18,18,18],[16,19,18,19],[16,20,18,20],[16,21,18,21],[16,25,18,25],[16,26,18,26],[16,12,18,12],[16,13,18,13],[16,14,18,14],[16,15,18,15],[16,16,18,16],[16,17,18,17],[7,20,7,21],[10,3,10,4],[10,6,10,7],[12,3,12,4],[12,6,12,7],[14,3,14,4],[14,6,14,7],[7,3,7,4],[7,6,7,7],[4,9,4,10],[4,12,5,12],[4,14,4,16],[4,17,4,19],[5,3,5,4],[5,6,5,7],[5,9,5,10],[4,13,5,13],[2,1,3,1],[2,3,2,4],[2,6,2,7],[4,1,5,1],[4,3,4,4],[4,6,4,7],[2,9,2,10],[3,3,3,4],[3,6,3,7],[3,9,3,10],[1,3,1,4],[1,6,1,7]]}
[]
[null,"BENEFITS/ COST EFFICIENCY RATIO",null,"BER for:",null,null,"BER for:",null,null,null,null,null,"BENEFIT FACTOR CALCULATIONS, as applied in the EEM volume 1, 2013, adjusted with relevant update factors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BENEFIT FACTOR CALCULATIONS -2008 (as applied in the EEM volume 1, 2013)"]
[null,"[BER]",null,{"$f":"'CBA benchmark'!B12","v":0},null,null,{"$f":"D3","v":0},null,null,"change from the previous",null,null,"Urban area","Mode","Road traffic reduction benefits",null,null,"Public transport user benefits",null,null,"Road traffic reduction benefits","Public transport user benefits"]
[null,null,null,{"$f":"'CBA benchmark'!C15","v":"total network"},null,null,{"$f":"D4","v":"total network"},null,null,"three year average to the",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BUS NETWORK","Bus/Ferry","Peak",{"$f":"AB4","v":"Peak"}]
[null,"calculation",null,"average across:",null,null,"average across:",null,null,{"$f":"D6","v":"2018-21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FERRY NETWORK","Bus/Ferry","Off-peak","Off peak"]
[null,null,null,{"$f":"'CBA benchmark'!E12","v":"2018-21"},null,null,{"$f":"'data \"live\" (TIO)'!AC3","v":"2015-18"},null,null,"three year average:",null,null,null,null,"Peak","Off peak","Average","Peak","Off peak","Average",{"$f":"AC8","v":"Average"},{"$f":"U6","v":"Average"},null,null,null,"RAIL NETWORK","Rail","peak/ off-peak","Average",null,null,null,"Peak","Off peak",null,"Peak","Off peak"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL NETWORK","All"]
[null,"calculated by the following formula:",null,"as applied:",null,null,"as applied:",null,null,null,null,null,"User benefits updated  factor applied (adjusted to July 2017):",null,null,null,null,1.19,null,null,{"$f":"D3","v":0},null,null,null,null,{"$f":"D4","v":"total network"},{"$f":"IF(Z8=Z4,AA4,IF(Z8=Z5,AA5,IF(Z8=Z6,AA6,AA7)))","v":"All"},{"$f":"'[2]CBA benchmark'!G11","v":"peak/ off-peak"},{"$f":"IF(AB8=AB4,AC4,IF(AB8=AB5,AC5,AC6))","v":"Average"}]
[]
[null,"PASSENGER BOARDINGS (AVERAGE P/A ACROSS 3 YEARS)",null,{"$f":"'data \"live\" (TIO)'!AB504/1000000","v":{"$error":"#N/A"}},"(M)",null,{"$f":"'data \"live\" (TIO)'!AC504/1000000","v":{"$error":"#N/A"}},"(M)",null,{"$f":"IF(K10>0,\"+\",\"\")","v":{"$error":"#N/A"}},{"$f":"D10/G10-1","v":{"$error":"#N/A"}},null,"Auckland","Bus/ferry",{"$f":"AG10*$R$8","v":13.9587},{"$f":"AH10*$R$8","v":0.90439999999999998},{"$f":"(O10+P10)/2","v":7.4315500000000005},{"$f":"AJ10*$R$8","v":12.090399999999999},{"$f":"AK10*$R$8","v":8.0562999999999985},{"$f":"(R10+S10)/2","v":10.073349999999998},{"$f":"IF($AC$8=$AC$4,O10,IF($AC$8=$AC$5,P10,Q10))","v":7.4315500000000005},{"$f":"IF($AC$8=$AC$4,R10,IF($AC$8=$AC$5,S10,T10))","v":10.073349999999998},null,null,null,{"$f":"IF(M10=M$20,1,0)","v":{"$error":"#N/A"}},{"$f":"IF(N10=N$20,1,0)","v":0},{"$f":"SUM(Z10:AA10)","v":{"$error":"#N/A"}},{"$f":"IF(AB10=2,U10,0)","v":{"$error":"#N/A"}},{"$f":"IF(AB10=2,V10,0)","v":{"$error":"#N/A"}},"Auckland","Bus/ferry",11.73,0.76,null,10.16,6.77]
[null,"x",null,{"$f":"B11","v":"x"},null,null,{"$f":"D11","v":"x"},null,null,null,null,null,"Auckland","Rail",{"$f":"AG11*$R$8","v":20.551299999999998},{"$f":"AH11*$R$8","v":1.9634999999999998},11.257399999999999,19.932499999999997,13.292299999999999,16.612399999999997,11.257399999999999,16.612399999999997,null,null,null,{"$f":"IF(M11=M$20,1,0)","v":{"$error":"#N/A"}},{"$f":"IF(N11=N$20,1,0)","v":0},{"$f":"SUM(Z11:AA11)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"Auckland","Rail",17.27,1.65,null,16.75,11.17]
[null,"ROAD TRAFFIC REDUCTION BENEFIT FACTOR\n(as applied in the Economic Evaluation Manual, updated in 2008)",null,{"$f":"U20","v":{"$error":"#N/A"}},{"$f":"'CBA benchmark'!G11","v":"peak/ off-peak"},null,{"$f":"D12","v":{"$error":"#N/A"}},{"$f":"E12","v":"peak/ off-peak"},null,null,"-",null,"Auckland","All",15.005899999999999,1.0233999999999999,8.0146499999999996,12.959099999999999,8.6394000000000002,10.799250000000001,8.0146499999999996,10.799250000000001,null,null,null,{"$f":"IF(M12=M$20,1,0)","v":{"$error":"#N/A"}},{"$f":"IF(AA8=AA7,1,)","v":1},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"Auckland","All",12.61,0.86,null,10.89,7.26]
[null,"+",null,"+",null,null,"+",null,null,null,null,null,"Wellington","Bus/ferry",14.244300000000001,1.0590999999999999,7.6516999999999999,12.3879,8.2585999999999995,10.32325,7.6516999999999999,10.32325,null,null,null,{"$error":"#N/A"},{"$f":"IF(N13=N$20,1,0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"Wellington","Bus/ferry",11.97,0.89,null,10.41,6.94]
[null,"PASSENGER BOARDINGS (AVERAGE P/A ACROSS 3 YEARS)",null,{"$f":"D10","v":{"$error":"#N/A"}},{"$f":"E10","v":"(M)"},null,{"$f":"G10","v":{"$error":"#N/A"}},{"$f":"H10","v":"(M)"},null,{"$f":"IF(K14>0,\"+\",\"\")","v":{"$error":"#N/A"}},{"$f":"D14/G14-1","v":{"$error":"#N/A"}},null,"Wellington","Rail",21.062999999999999,2.3681000000000001,11.71555,24.882899999999999,16.5886,20.735749999999999,11.71555,20.735749999999999,null,null,null,{"$error":"#N/A"},{"$f":"IF(N14=N$20,1,0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"Wellington","Rail",17.7,1.99,null,20.91,13.94]
[null,"x",null,{"$f":"B15","v":"x"},null,null,{"$f":"D15","v":"x"},null,null,null,null,null,"Wellington","All",15.7675,1.4874999999999998,8.6274999999999995,16.4815,10.983700000000001,13.732600000000001,8.6274999999999995,13.732600000000001,null,null,null,{"$error":"#N/A"},{"$f":"IF(AA8=AA7,1,)","v":1},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"Wellington","All",13.25,1.25,null,13.85,9.23]
[null,"PUBLIC TRANSPORT USER BENEFIT FACTOR\n(as applied in the Economic Evaluation Manual, updated in 2008)",null,{"$f":"V20","v":{"$error":"#N/A"}},{"$f":"E12","v":"peak/ off-peak"},null,{"$f":"D16","v":{"$error":"#N/A"}},{"$f":"E16","v":"peak/ off-peak"},null,null,"-",null,"Canterbury","All",3.2248999999999999,1.4756,2.35025,13.2447,8.8297999999999988,11.03725,2.35025,11.03725,null,null,null,{"$error":"#N/A"},1,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"Canterbury","All",2.71,1.24,null,11.13,7.42]
[null,null,null,null,null,null,null,null,null,null,null,null,"Other","All",2.4514,1.19,1.8207,13.09,8.7226999999999997,10.90635,1.8207,10.90635,null,null,null,{"$error":"#N/A"},1,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"Other","All",2.06,1,null,11,7.33]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0]
[null,"NET GOVERNMENT SUBSIDY PROVISION\n(in-service net costs, inclusive of the related Professional services)",null,{"$f":"'FRR calc'!D20:D21","v":{"$error":"#N/A"}},{"$f":"E10","v":"(M)"},null,{"$f":"'FRR calc'!G20:G21","v":{"$error":"#N/A"}},{"$f":"H10","v":"(M)"},null,{"$f":"IF(K20>0,\"+\",\"\")","v":{"$error":"#N/A"}},{"$f":"D20/G20-1","v":{"$error":"#N/A"}},null,{"$f":"'CBA benchmark'!AI38","v":{"$error":"#N/A"}},{"$f":"AA8","v":"All"},{"$f":"IF($O$6=$AC$8,$U20,0)","v":0},{"$f":"IF($P$6=$AC$8,$U20,0)","v":0},{"$f":"IF($Q$6=$AC$8,$U20,0)","v":{"$error":"#N/A"}},{"$f":"IF($R$6=$AC$8,$V20,0)","v":0},{"$f":"IF($S$6=$AC$8,$V20,0)","v":0},{"$f":"IF($T$6=$AC$8,$V20,0)","v":{"$error":"#N/A"}},{"$f":"AC20","v":{"$error":"#N/A"}},{"$f":"AD20","v":{"$error":"#N/A"}},null,null,null,null,null,null,{"$f":"SUM(AC10:AC19)","v":{"$error":"#N/A"}},{"$f":"SUM(AD10:AD19)","v":{"$error":"#N/A"}}]
[null,"=",null,"=",null,null,"="]
[null,"BENEFITS EFFICIENCY RATIO \n(ratio can be network wide or total across specific mode)",null,{"$f":"(D10*D12+D14*D16)/D20","v":{"$error":"#N/A"}},null,null,{"$f":"(G10*G12+G14*G16)/G20","v":{"$error":"#N/A"}},null,null,{"$f":"IF(K22>0,\"+\",\"\")","v":{"$error":"#N/A"}},{"$f":"D22/G22-1","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Other","All",2.06,1,{"$f":"(O156+P156)/2","v":1.53},11,7.33,{"$f":"(R156+S156)/2","v":9.1649999999999991},{"$f":"IF($U$6=$AC$7,O156,IF($U$6=$AC$5,P156,Q156))","v":1.53},{"$f":"IF($U$6=$AC$7,R156,IF($U$6=$AC$5,S156,T156))","v":9.1649999999999991}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Auckland","Bus/ferry",11.73,0.76,6.2450000000000001,10.16,6.77,8.4649999999999999,6.2450000000000001,8.4649999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,"Other","All",2.06,1,1.53,11,7.33,9.1649999999999991,1.53,9.1649999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,"Other","All",2.06,1,1.53,11,7.33,9.1649999999999991,1.53,9.1649999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,"Other","All",2.06,1,1.53,11,7.33,9.1649999999999991,1.53,9.1649999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,"Other","All",2.06,1,1.53,11,7.33,9.1649999999999991,1.53,9.1649999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,"Wellington","Bus/ferry",11.97,0.89,6.4300000000000006,10.41,6.94,8.6750000000000007,6.4300000000000006,8.6750000000000007]
[null,null,null,null,null,null,null,null,null,null,null,null,"Other","All",2.06,1,1.53,11,7.33,9.1649999999999991,1.53,9.1649999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,"Other","All",2.06,1,1.53,11,7.33,9.1649999999999991,1.53,9.1649999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,"Other","All",2.06,1,1.53,11,7.33,9.1649999999999991,1.53,9.1649999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,"Other","All",2.06,1,1.53,11,7.33,9.1649999999999991,1.53,9.1649999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,"Other","All",2.06,1,1.53,11,7.33,9.1649999999999991,1.53,9.1649999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,"Canterbury","All",2.71,1.24,1.9750000000000001,11.13,7.42,9.2750000000000004,1.9750000000000001,9.2750000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,"Other","All",2.06,1,1.53,11,7.33,9.1649999999999991,1.53,9.1649999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,"Other","All",2.06,1,1.53,11,7.33,9.1649999999999991,1.53,9.1649999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($B$613,$A156:$Z171,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$613,$A156:$Z171,28,FALSE)","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Auckland","Rail",17.27,1.65,{"$f":"(O309+P309)/2","v":9.4599999999999991},16.75,11.17,{"$f":"(R309+S309)/2","v":13.96},{"$f":"IF($U$6=$AC$7,O309,IF($U$6=$AC$5,P309,Q309))","v":9.4599999999999991},{"$f":"IF($U$6=$AC$7,R309,IF($U$6=$AC$5,S309,T309))","v":13.96}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Wellington","Rail",17.7,1.99,{"$f":"(O316+P316)/2","v":9.8449999999999989},20.91,13.94,{"$f":"(R316+S316)/2","v":17.425000000000001},{"$f":"IF($U$6=$AC$7,O316,IF($U$6=$AC$5,P316,Q316))","v":9.8449999999999989},{"$f":"IF($U$6=$AC$7,R316,IF($U$6=$AC$5,S316,T316))","v":17.425000000000001}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$6=$AC$7,O323,IF($U$6=$AC$5,P323,Q323))","v":0},{"$f":"IF($U$6=$AC$7,R323,IF($U$6=$AC$5,S323,T323))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($B$613,$A308:$Z323,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$613,$A308:$Z323,28,FALSE)","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Other","All",2.06,1,{"$f":"(O460+P460)/2","v":1.53},11,7.33,{"$f":"(R460+S460)/2","v":9.1649999999999991},{"$f":"IF($U$6=$AC$7,O460,IF($U$6=$AC$5,P460,Q460))","v":1.53},{"$f":"IF($U$6=$AC$7,R460,IF($U$6=$AC$5,S460,T460))","v":9.1649999999999991}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Auckland","All",12.61,0.86,6.7349999999999994,10.89,7.26,9.0749999999999993,6.7349999999999994,9.0749999999999993]
[null,null,null,null,null,null,null,null,null,null,null,null,"Other","All",2.06,1,1.53,11,7.33,9.1649999999999991,1.53,9.1649999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,"Other","All",2.06,1,1.53,11,7.33,9.1649999999999991,1.53,9.1649999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,"Other","All",2.06,1,1.53,11,7.33,9.1649999999999991,1.53,9.1649999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,"Other","All",2.06,1,1.53,11,7.33,9.1649999999999991,1.53,9.1649999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,"Other","All",2.06,1,1.53,11,7.33,9.1649999999999991,1.53,9.1649999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,"Other","All",2.06,1,1.53,11,7.33,9.1649999999999991,1.53,9.1649999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,"Wellington","All",13.25,1.25,7.25,13.85,9.23,11.54,7.25,11.54]
[null,null,null,null,null,null,null,null,null,null,null,null,"Other","All",2.06,1,1.53,11,7.33,9.1649999999999991,1.53,9.1649999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,"Other","All",2.06,1,1.53,11,7.33,9.1649999999999991,1.53,9.1649999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,"Canterbury","All",2.71,1.24,1.9750000000000001,11.13,7.42,9.2750000000000004,1.9750000000000001,9.2750000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,"Other","All",2.06,1,1.53,11,7.33,9.1649999999999991,1.53,9.1649999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,"Other","All",2.06,1,1.53,11,7.33,9.1649999999999991,1.53,9.1649999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,"Other","All",2.06,1,1.53,11,7.33,9.1649999999999991,1.53,9.1649999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($B$613,$A460:$Z475,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$613,$A460:$Z475,28,FALSE)","v":{"$error":"#N/A"}}]

{"sheet":"FRR calc","index":13,"n_rows":23,"n_cols":11,"rows_kept":23,"cut":false,"hidden":false,"merged":[[2,9,2,10],[3,3,3,4],[3,6,3,7],[3,9,3,10],[1,3,1,4],[1,6,1,7],[2,1,3,1],[2,3,2,4],[2,6,2,7],[4,1,5,1],[4,3,4,4],[4,6,4,7],[4,9,4,10],[5,3,5,4],[5,6,5,7],[5,9,5,10],[7,3,7,4],[7,6,7,7],[9,10,17,10],[15,3,17,3],[15,4,17,4],[15,6,17,6],[15,7,17,7],[9,3,11,3],[9,4,11,4],[9,6,11,6],[9,7,11,7],[9,9,17,9],[21,3,21,4],[21,6,21,7],[18,3,18,4],[18,6,18,7],[19,3,20,3],[19,4,20,4],[19,6,20,6],[19,7,20,7]]}
[]
[null,"FAREBOX RECOVERY RATIO",null,"FRR for:",null,null,"FRR for:"]
[null,"[FRR]",null,{"$f":"'CBA benchmark'!B12","v":0},null,null,{"$f":"D3","v":0},null,null,"change from the previous"]
[null,null,null,{"$f":"'CBA benchmark'!C15","v":"total network"},null,null,{"$f":"D4","v":"total network"},null,null,"three year average to the"]
[null,"calculation",null,"average across:",null,null,"average across:",null,null,{"$f":"D6","v":"2018-21"}]
[null,null,null,{"$f":"'CBA benchmark'!E12","v":"2018-21"},null,null,{"$f":"'data \"live\" (TIO)'!AC3","v":"2015-18"},null,null,"three year average:"]
[]
[null,"calculated by the following formula:",null,"as applied:",null,null,"as applied:"]
[]
[null,"FARE REVENUE -AVERAGE P/A ACROSS 3 YRS\n(exclusive of net subsidy provision)",null,{"$f":"'data \"live\" (TIO)'!AB584/1000000","v":{"$error":"#N/A"}},"(M)",null,{"$f":"'data \"live\" (TIO)'!AC584/1000000","v":{"$error":"#N/A"}},"(M)",null,{"$f":"IF(K10>0,\"+\",\"\")","v":{"$error":"#N/A"}},{"$f":"D16/G16-1","v":{"$error":"#N/A"}}]
[null,"FARE SUBTITUTE -AVERAGE P/A ACROSS 3 YRS\n(additional funding recognised as a fare substitute, non SGC related)"]
[null,"SUPERGOLD FUNDING -AVERAGE P/A ACROSS 3 YRS\n(100% Crown funded, recognised as a stand alone fare substitute)"]
[]
[]
[]
[null,"FARE REVENUE -AVERAGE P/A ACROSS 3 YRS\n(exclusive of net subsidy provision)",null,{"$f":"D10","v":{"$error":"#N/A"}},"(M)",null,{"$f":"G10","v":{"$error":"#N/A"}},"(M)"]
[null,"FARE SUBTITUTE -AVERAGE P/A ACROSS 3 YRS\n(additional funding recognised as a fare substitute, non SGC related)"]
[null,"SUPERGOLD FUNDING -AVERAGE P/A ACROSS 3 YRS\n(100% Crown funded, recognised as a stand alone fare substitute)"," "]
[null,"+",null,"+",null,null,"+"]
[null,"NET GOVERNMENT SUBSIDY PROVISION -AVERAGE P/A ACROSS 3 YRS\n(in-service net costs, inclusive of the related Professional services)",{"$f":"IF('[2]CBA benchmark'!E15='[2]CBA benchmark'!AJ23,\" * inclusive of non service operational costs\",\"\")","v":""},{"$f":"IF('CBA benchmark'!E15='CBA benchmark'!AJ22,'data \"live\" (TIO)'!AB604/1000000,'data \"live\" (TIO)'!AB624/1000000)","v":{"$error":"#N/A"}},{"$f":"E16","v":"(M)"},null,{"$f":"IF('CBA benchmark'!E15='CBA benchmark'!AJ22,'data \"live\" (TIO)'!AC604/1000000,'data \"live\" (TIO)'!AC624/1000000)","v":{"$error":"#N/A"}},{"$f":"H16","v":"(M)"},null,{"$f":"IF(K20>0,\"+\",\"\")","v":{"$error":"#N/A"}},{"$f":"D20/G20-1","v":{"$error":"#N/A"}}]
[null,"SUBSIDY SUBTITUTE -AVERAGE P/A ACROSS 3 YRS\n(additional funding support from within local govt. or third party)"]
[null,"=",null,"=",null,null,"="]
[null,"FAREBOX RECOVERY RATIO \n(ratio can be network wide or total across specific mode)",null,{"$f":"D10/(D16+D20)","v":{"$error":"#N/A"}},null,null,{"$f":"G10/(G16+G20)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(K23>0,\"+\",\"\")","v":{"$error":"#N/A"}},{"$f":"D23/G23-1","v":{"$error":"#N/A"}}]

{"sheet":"SER calc","index":14,"n_rows":21,"n_cols":11,"rows_kept":21,"cut":false,"hidden":false,"merged":[[2,9,2,10],[3,3,3,4],[3,6,3,7],[3,9,3,10],[1,3,1,4],[1,6,1,7],[2,1,3,1],[2,3,2,4],[2,6,2,7],[4,1,5,1],[4,3,4,4],[4,6,4,7],[4,9,4,10],[5,3,5,4],[5,6,5,7],[5,9,5,10],[7,3,7,4],[7,6,7,7],[9,3,11,3],[9,4,11,4],[9,6,11,6],[9,7,11,7],[19,3,19,4],[19,6,19,7],[12,3,12,4],[12,6,12,7],[13,3,14,3],[13,4,14,4],[13,6,14,6],[13,7,14,7]]}
[]
[null,"SERVICE EFFICIENCY RATIO",null,"SER for:",null,null,"SER for:"]
[null,"[SER]",null,{"$f":"'CBA benchmark'!B12","v":0},null,null,{"$f":"D3","v":0},null,null,"change from the previous"]
[null,null,null,{"$f":"'CBA benchmark'!C15","v":"total network"},null,null,{"$f":"D4","v":"total network"},null,null,"three year average to the"]
[null,"calculation",null,"average across:",null,null,"average across:",null,null,{"$f":"D6","v":"2018-21"}]
[null,null,null,{"$f":"'CBA benchmark'!E12","v":"2018-21"},null,null,{"$f":"'data \"live\" (TIO)'!AC3","v":"2015-18"},null,null,"three year average:"]
[]
[null,"calculated by the following formula:",null,"as applied:",null,null,"as applied:"]
[]
[null,"FARE REVENUE -AVERAGE P/A ACROSS 3 YRS\n(exclusive of net subsidy provision)",null,{"$f":"'FRR calc'!D10","v":{"$error":"#N/A"}},"(M)",null,{"$f":"'FRR calc'!G10","v":{"$error":"#N/A"}},"(M)",null,{"$f":"IF(K10>0,\"+\",\"\")","v":{"$error":"#N/A"}},{"$f":"D10/G10-1","v":{"$error":"#N/A"}}]
[null,"FARE SUBTITUTE -AVERAGE P/A ACROSS 3 YRS\n(additional funding recognised as a fare substitute, non SGC related)"]
[null,"SUPERGOLD FUNDING -AVERAGE P/A ACROSS 3 YRS\n(100% Crown funded, recognised as a stand alone fare substitute)"]
[null,"+",null,"+",null,null,"+"]
[null,"NET GOVERNMENT SUBSIDY PROVISION -AVERAGE P/A ACROSS 3 YRS\n(in-service net costs, inclusive of the related Professional services)",null,{"$f":"'FRR calc'!D20","v":{"$error":"#N/A"}},"(M)",null,{"$f":"'FRR calc'!G20","v":{"$error":"#N/A"}},"(M)",null,{"$f":"IF(K14>0,\"+\",\"\")","v":{"$error":"#N/A"}},{"$f":"D14/G14-1","v":{"$error":"#N/A"}}]
[null,"SUBSIDY SUBTITUTE -AVERAGE P/A ACROSS 3 YRS\n(additional funding support from within local govt. or third party)"]
[]
[]
[]
[null,"IN SERVICE VEHICLE KILOMETRES -AVERAGE P/A ACROSS 3 YRS\n(total in service vehicle kilometres travelled)",null,{"$f":"'data \"live\" (TIO)'!AB544/1000000","v":{"$error":"#N/A"}},"(M)",null,{"$f":"'data \"live\" (TIO)'!AC544/1000000","v":{"$error":"#N/A"}},"(M)",null,{"$f":"IF(K19>0,\"+\",\"\")","v":{"$error":"#N/A"}},{"$f":"D19/G19-1","v":{"$error":"#N/A"}}]
[null,"=",null,"=",null,null,"="]
[null,"AVERAGE COST PER SERVICE KM\n(average cost per service kilometre travelled to operate the services)",null,{"$f":"IF('CBA benchmark'!N11='CBA benchmark'!AH16,(D10+D14)/D19,(D14)/D19)","v":{"$error":"#N/A"}},null,null,{"$f":"IF('CBA benchmark'!N11='CBA benchmark'!AH16,(G10+G14)/G19,(G14)/G19)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(K21>0,\"+\",\"\")","v":{"$error":"#N/A"}},{"$f":"D21/G21-1","v":{"$error":"#N/A"}}]

{"sheet":"SUA calc","index":15,"n_rows":16,"n_cols":11,"rows_kept":16,"cut":false,"hidden":false,"merged":[[2,1,3,1],[2,3,2,4],[2,6,2,7],[2,9,2,10],[3,3,3,4],[3,6,3,7],[3,9,3,10],[4,9,4,10],[5,3,5,4],[5,6,5,7],[5,9,5,10],[1,3,1,4],[1,6,1,7],[7,3,7,4],[7,6,7,7],[14,3,14,4],[14,6,14,7],[4,1,5,1],[4,3,4,4],[4,6,4,7]]}
[]
[null,"SERVICE UTILISATION AVERAGE",null,"SUA for:",null,null,"SUA for:"]
[null,"[SUA]",null,{"$f":"'CBA benchmark'!B12","v":0},null,null,{"$f":"D3","v":0},null,null,"change from the previous"]
[null,null,null,{"$f":"'CBA benchmark'!C15","v":"total network"},null,null,{"$f":"D4","v":"total network"},null,null,"three year average to the"]
[null,"calculation",null,"average across:",null,null,"average across:",null,null,{"$f":"D6","v":"2018-21"}]
[null,null,null,{"$f":"'CBA benchmark'!E12","v":"2018-21"},null,null,{"$f":"'data \"live\" (TIO)'!AC3","v":"2015-18"},null,null,"three year average:"]
[]
[null,"calculated by the following formula:",null,"as applied:",null,null,"as applied:"]
[]
[null,"PASSENGER KILOMETRES -AVERAGE P/A ACROSS 3 YRS\n(estimated by the ave trip length X boardings or real via tag on tag off equipment)",null,{"$f":"'data \"live\" (TIO)'!AB524/1000000","v":{"$error":"#N/A"}},"(M)",null,{"$f":"'data \"live\" (TIO)'!AC524/1000000","v":{"$error":"#N/A"}},"(M)",null,{"$f":"IF(K10>0,\"+\",\"\")","v":{"$error":"#N/A"}},{"$f":"D10/G10-1","v":{"$error":"#N/A"}}]
[]
[]
[]
[null,"IN SERVICE VEHICLE KILOMETRES -AVERAGE P/A ACROSS 3 YRS\n(total in service vehicle kilometres travelled)",null,{"$f":"'data \"live\" (TIO)'!AB544/1000000","v":{"$error":"#N/A"}},"(M)",null,{"$f":"'data \"live\" (TIO)'!AC544/1000000","v":{"$error":"#N/A"}},"(M)",null,{"$f":"IF(K14>0,\"+\",\"\")","v":{"$error":"#N/A"}},{"$f":"D14/G14-1","v":{"$error":"#N/A"}}]
[null,"=",null,"=",null,null,"="]
[null,"AVERAGE PASSENGER BOARDINGS\n(average boardings in a vehicle, (vessel or carriage) across any service trip)",null,{"$f":"D10/D14","v":{"$error":"#N/A"}},null,null,{"$f":"G10/G14","v":{"$error":"#N/A"}},null,null,{"$f":"IF(K16>0,\"+\",\"\")","v":{"$error":"#N/A"}},{"$f":"D16/G16-1","v":{"$error":"#N/A"}}]

{"sheet":"data \"historic\" (TIO)","index":16,"n_rows":771,"n_cols":69,"rows_kept":771,"cut":false,"hidden":true,"merged":[[756,8,756,10],[756,11,756,17]]}
[null,{"$f":"'data \"live\" (TIO)'!B1","v":0},{"$f":"'data \"live\" (TIO)'!C1","v":"2018-21"},{"$f":"'data \"live\" (TIO)'!D1","v":"total network"},{"$f":"'data \"live\" (TIO)'!E1","v":"service costs only"},{"$f":"'data \"live\" (TIO)'!F1","v":"peak/ off-peak"},{"$f":"'data \"live\" (TIO)'!G1","v":"2017/18"},{"$f":"'data \"live\" (TIO)'!H1","v":"2015-18"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,"WITH IMPROVEMENTS"]
[null,null,null,null,null,null,"current yr","current NLTP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPROVEMENTS"]
[null,"BUS PATRONAGE","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2009-12","2012-15","2015-18","2018-21","2021-24","2024-27",{"$f":"'[3]CBA benchmark'!E12","v":"2018-21"},{"$f":"'[3]performance indicators'!Z3","v":"2015-18"},null,null,"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28",null,"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28",null,"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25"]
["Northland","Northland total patronage:",289485,287006,305735,305737,323553,312821,343257,353555,364162,375087,386339,397929,409867,422163,434828,447873,null,null,null,{"$f":"AVERAGE(C4:E4)","v":294075.33333333331},{"$f":"AVERAGE(F4:H4)","v":314037},{"$f":"AVERAGE(I4:K4)","v":353658},{"$f":"AVERAGE(L4:N4)","v":386451.66666666669},{"$f":"AVERAGE(O4:Q4)","v":422286},{"$f":"AVERAGE(R4:T4)","v":447873},{"$f":"HLOOKUP($AB$3,$V3:$AA19,2,FALSE)","v":386451.66666666669},{"$f":"HLOOKUP($AC$3,$V3:$AA19,2,FALSE)","v":353658}]
["Auckland","Auckland total patronage:",47611050,51163334,54827193,53530078,55851701,59796338,59441508,60653965,61226239,63266176,64949031,66492888,68213227,70295039,71977423,73761550,null,null,null,51200525.666666664,56392705.666666664,60440570.666666664,{"$f":"AVERAGE(L5:N5)","v":64902698.333333336},70161896.333333328,73761550,{"$f":"HLOOKUP($AB$3,$V3:$AA19,3,FALSE)","v":64902698.333333336},{"$f":"HLOOKUP($AC$3,$V3:$AA19,3,FALSE)","v":60440570.666666664}]
["Waikato","Waikato total patronage:",4323384,4338802,4466401,4322894,4370780,4341361,5141000,5192410,5270295,5349349,5402843,5456870,5538723,5621804,5678022,5734802,null,null,null,4376195.666666667,4345011.666666667,5201235,5403020.666666667,5612849.666666667,5734802,{"$f":"HLOOKUP($AB$3,$V3:$AA19,4,FALSE)","v":5403020.666666667},{"$f":"HLOOKUP($AC$3,$V3:$AA19,4,FALSE)","v":5201235}]
["Bay of Plenty","Bay of Plenty total patronage:",2150662,2479589,2853490,2854444,3005049,3109603,3956300,4035400,4116100,4198400,4282400,4368000,4455400,4544500,4635400,4728100,null,null,null,2494580.3333333335,2989698.6666666665,4035933.3333333335,4282933.333333333,4545100,4728100,{"$f":"HLOOKUP($AB$3,$V3:$AA19,5,FALSE)","v":4282933.333333333},{"$f":"HLOOKUP($AC$3,$V3:$AA19,5,FALSE)","v":4035933.3333333335}]
["Gisborne","Gisborne total patronage:",136020,152258,157596,157008,139473,138261,139500,139500,139500,140500,140500,140500,142500,142500,142500,142500,null,null,null,148624.66666666666,144914,139500,140500,142500,142500,{"$f":"HLOOKUP($AB$3,$V3:$AA19,6,FALSE)","v":140500},{"$f":"HLOOKUP($AC$3,$V3:$AA19,6,FALSE)","v":139500}]
["Hawkes Bay","Hawkes Bay total patronage:",480113,554647,681566,761392,799845,744381,831839,848500,865200,882700,900300,918200,936700,955400,974500,994000,null,null,null,572108.66666666663,768539.33333333337,848513,900400,955533.33333333337,994000,{"$f":"HLOOKUP($AB$3,$V3:$AA19,7,FALSE)","v":900400},{"$f":"HLOOKUP($AC$3,$V3:$AA19,7,FALSE)","v":848513}]
["Taranaki","Taranaki total patronage:",405598,497277,543317,556017,584371,586306,640086,678209,718619,761454,806860,854989,906006,960084,1017407,1078170,null,null,null,482064,575564.66666666663,678971.33333333337,807767.66666666663,961165.66666666663,1078170,{"$f":"HLOOKUP($AB$3,$V3:$AA19,8,FALSE)","v":807767.66666666663},{"$f":"HLOOKUP($AC$3,$V3:$AA19,8,FALSE)","v":678971.33333333337}]
["Manawatu-Wanganui","Manawatu-Wanganui total patronage:",1357004,1599934,1635096,1620202,1577158,1447403,1620718,1842396,1822472,1858313,1893794,1929970,1966851,2004453,2042789,2081874,null,null,null,1530678,1548254.3333333333,1761862,1894025.6666666667,2004697.6666666667,2081874,{"$f":"HLOOKUP($AB$3,$V3:$AA19,9,FALSE)","v":1894025.6666666667},{"$f":"HLOOKUP($AC$3,$V3:$AA19,9,FALSE)","v":1761862}]
["Wellington","Wellington total patronage:",24248085,24022706,24108471,23607936,23981194,24098765,24584300,24953100,25327400,25707300,26092900,26484300,26881600,27284800,27694100,28109500,null,null,null,24126420.666666668,23895965,24954933.333333332,26094833.333333332,27286833.333333332,28109500,{"$f":"HLOOKUP($AB$3,$V3:$AA19,10,FALSE)","v":26094833.333333332},{"$f":"HLOOKUP($AC$3,$V3:$AA19,10,FALSE)","v":24954933.333333332}]
["Marlborough","Marlborough total patronage:",22520,23523,23773,25149,26498,26979,31500,44325,45655,47024,48435,49888,51884,54940,56588,58285,null,null,null,23272,26208.666666666668,40493.333333333336,48449,54470.666666666664,58285,{"$f":"HLOOKUP($AB$3,$V3:$AA19,11,FALSE)","v":48449},{"$f":"HLOOKUP($AC$3,$V3:$AA19,11,FALSE)","v":40493.333333333336}]
["Nelson","Nelson total patronage:",45343,50714,131392,351685,396326,415326,436036,475675,515315,554954,594594,612432,630269,648107,665945,683783,null,null,null,75816.333333333328,387779,475675.33333333331,587326.66666666663,648107,683783,{"$f":"HLOOKUP($AB$3,$V3:$AA19,12,FALSE)","v":587326.66666666663},{"$f":"HLOOKUP($AC$3,$V3:$AA19,12,FALSE)","v":475675.33333333331}]
["Canterbury","Canterbury total patronage:",17293221,13109822,11352649,13417358,14174013,14219679,14891580,15636148,16417955,17238853,18100795,19005834,19956126,20953931,22001628,23101708,null,null,null,13918564,13937016.666666666,15648561,18115160.666666668,20970561.666666668,23101708,{"$f":"HLOOKUP($AB$3,$V3:$AA19,13,FALSE)","v":18115160.666666668},{"$f":"HLOOKUP($AC$3,$V3:$AA19,13,FALSE)","v":15648561}]
["West Coast","West Coast total patronage:",30367,29958,29727,40518,24173,23952,35500,36500,36500,37000,37000,37000,37500,37500,37500,38000,null,null,null,30017.333333333332,29547.666666666668,36166.666666666664,37000,37500,38000,{"$f":"HLOOKUP($AB$3,$V3:$AA19,14,FALSE)","v":37000},{"$f":"HLOOKUP($AC$3,$V3:$AA19,14,FALSE)","v":36166.666666666664}]
["Otago","Otago (DUNEDIN ONLY) total patronage:",{"$f":"C735","v":2171696},2171399,2229556,2249736,2250562,2236713,2831194,2851392,2883707,{"$f":"L735","v":2269705.1968},2281053.2607359998,2292459.1259507202,2303921.7884697346,1015442.144239129,2327019.9871239117,2338654.9969951506,null,null,null,2190883.6666666665,2245670.3333333335,2855431,2281072.5278289067,1882127.9732775919,2338654.9969951506,{"$f":"HLOOKUP($AB$3,$V3:$AA19,15,FALSE)","v":2281072.5278289067},{"$f":"HLOOKUP($AC$3,$V3:$AA19,15,FALSE)","v":2855431}]
["Southland","Southland total patronage:",400000,373000,393000,310531,289745,245118,271500,278287,285244,292375,299685,307177,314857,322727,330796,339066,null,null,null,388666.66666666669,281798,278343.66666666669,299745.66666666669,322793.33333333331,339066,{"$f":"HLOOKUP($AB$3,$V3:$AA19,16,FALSE)","v":299745.66666666669},{"$f":"HLOOKUP($AC$3,$V3:$AA19,16,FALSE)","v":278343.66666666669}]
["National","National total patronage:",{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(C4:C18),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(C4:C18)-C5-C12,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!C12,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!C5,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(D4:D18),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(D4:D18)-D5-D12,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!D12,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!D5,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(E4:E18),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(E4:E18)-E5-E12,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!E12,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!E5,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(F4:F18),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(F4:F18)-F5-F12,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!F12,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!F5,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(G4:G18),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(G4:G18)-G5-G12,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!G12,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!G5,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(H4:H18),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(H4:H18)-H5-H12,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!H12,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!H5,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(I4:I18),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(I4:I18)-I5-I12,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!I12,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!I5,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(J4:J18),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(J4:J18)-J5-J12,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!J12,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!J5,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(K4:K18),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(K4:K18)-K5-K12,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!K12,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!K5,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(L4:L18),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(L4:L18)-L5-L12,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!L12,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!L5,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(M4:M18),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(M4:M18)-M5-M12,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!M12,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!M5,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(N4:N18),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(N4:N18)-N5-N12,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!N12,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!N5,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(O4:O18),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(O4:O18)-O5-O12,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!O12,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!O5,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(P4:P18),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(P4:P18)-P5-P12,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!P12,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!P5,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Q4:Q18),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Q4:Q18)-Q5-Q12,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Q12,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Q5,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(R4:R18),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(R4:R18)-R5-R12,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!R12,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!R5,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(S4:S18),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(S4:S18)-S5-S12,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!S12,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!S5,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(T4:T18),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(T4:T18)-T5-T12,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!T12,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!T5,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(U4:U18),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(U4:U18)-U5-U12,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!U12,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!U5,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(V4:V18),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(V4:V18)-V5-V12,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!V12,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!V5,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(W4:W18),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(W4:W18)-W5-W12,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!W12,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!W5,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(X4:X18),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(X4:X18)-X5-X12,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!X12,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!X5,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Y4:Y18),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Y4:Y18)-Y5-Y12,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Y12,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Y5,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Z4:Z18),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Z4:Z18)-Z5-Z12,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Z12,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Z5,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(AA4:AA18),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(AA4:AA18)-AA5-AA12,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!AA12,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!AA5,0))))))","v":0},{"$f":"HLOOKUP($AB$3,$V3:$AA19,17,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V3:$AA19,17,FALSE)","v":0}]
[null,{"$f":"VLOOKUP($B$484,$A4:$AB19,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AC19,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B20","v":{"$error":"#N/A"}},{"$f":"C20","v":{"$error":"#N/A"}},{"$f":"D20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!N8,'[3]scenario testing'!N8)","v":5192410},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!O8,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!P8,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!Q8,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!R8,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!S8,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!T8,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!U8,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!V8,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!W8,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!X8,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!Y8,0)","v":0},{"$f":"AVERAGE(C22:E22)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F22:H22)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I22:K22)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L22:N22)","v":0},{"$f":"AVERAGE(O22:Q22)","v":0},{"$f":"AVERAGE(R22:T22)","v":0},{"$f":"HLOOKUP($AB$3,$V3:$AA22,19,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V3:$AA22,19,FALSE)","v":0}]
[null,"BUS PASSENGER KILOMETRES","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23",{"$f":"Q3","v":"2023/24"},{"$f":"R3","v":"2024/25"},{"$f":"S3","v":"2025/26"},{"$f":"T3","v":"2026/27"},{"$f":"U3","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y3","v":"2018-21"},{"$f":"Z3","v":"2021-24"},{"$f":"AA3","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland passenger kilometres:",4350872.8126615966,4660962.8714662464,4954507,4953341,5232371,5102110,5003232,4999280,4995328,4988048,5017792,4992000,4922000,5006560,5013840,4988048,null,null,null,{"$f":"AVERAGE(C24:E24)","v":4655447.5613759477},{"$f":"AVERAGE(F24:H24)","v":5095940.666666667},{"$f":"AVERAGE(I24:K24)","v":4999280},{"$f":"AVERAGE(L24:N24)","v":4999280},{"$f":"AVERAGE(O24:Q24)","v":4980800},{"$f":"AVERAGE(R24:T24)","v":4988048},{"$f":"HLOOKUP($AB$3,$V23:$AA39,2,FALSE)","v":4999280},{"$f":"HLOOKUP($AC$3,$V23:$AA39,2,FALSE)","v":4999280}]
["Auckland","Auckland passenger kilometres:",326649647,354516132,449258834,438790183,507174739,458675254,466615840,476133624,480625975,496639483,509849900,521969169,535473834,551816055,565022774,579028163,null,null,null,376808204.33333331,468213392,474458479.66666669,{"$f":"AVERAGE(L25:N25)","v":509486184},550770887.66666663,579028163,{"$f":"HLOOKUP($AB$3,$V23:$AA39,3,FALSE)","v":509486184},{"$f":"HLOOKUP($AC$3,$V23:$AA39,3,FALSE)","v":474458479.66666669}]
["Waikato","Waikato passenger kilometres:",33511595.760154665,35165666.855215095,37655571.36626827,36924380.88261719,37326461.199999996,37075223,43975449,44654726,45324537,46004401,46464441,46929082,47633017,48330314,48830989,49319297,null,null,null,35444277.993879348,37108688.360872395,44651570.666666664,46465974.666666664,48264773.333333336,49319297,{"$f":"HLOOKUP($AB$3,$V23:$AA39,4,FALSE)","v":46465974.666666664},{"$f":"HLOOKUP($AC$3,$V23:$AA39,4,FALSE)","v":44651570.666666664}]
["Bay of Plenty","Bay of Plenty passenger kilometres:",18157942,21202596,26017243,26368092,25050302,26556095,34372300,35059800,35761000,36476200,37205700,37949800,38708800,39483000,40272600,41078100,null,null,null,21792593.666666668,25991496.333333332,35064366.666666664,37210566.666666664,39488133.333333336,41078100,{"$f":"HLOOKUP($AB$3,$V23:$AA39,5,FALSE)","v":37210566.666666664},{"$f":"HLOOKUP($AC$3,$V23:$AA39,5,FALSE)","v":35064366.666666664}]
["Gisborne","Gisborne passenger kilometres:",816120,913548,945576,942048,836838,829566,837000,837000,837000,870000,870000,870000,883500,883500,883500,883500,null,null,null,891748,869484,837000,870000,883500,883500,{"$f":"HLOOKUP($AB$3,$V23:$AA39,6,FALSE)","v":870000},{"$f":"HLOOKUP($AC$3,$V23:$AA39,6,FALSE)","v":837000}]
["Hawkes Bay","Hawkes Bay passenger kilometres:",3360791,3882529,4770892,5558531,5838868,7555620,8471623,8641055,8813876,8990154,9169957,9353356,9540423,9731232,9925856,10124373,null,null,null,4004737.3333333335,6317673,8642184.666666666,9171155.666666666,9732503.666666666,10124373,{"$f":"HLOOKUP($AB$3,$V23:$AA39,7,FALSE)","v":9171155.666666666},{"$f":"HLOOKUP($AC$3,$V23:$AA39,7,FALSE)","v":8642184.666666666}]
["Taranaki","Taranaki passenger kilometres:",3732302,4615457,5071909,5176741,5417954,5394506,5902195,6253726,6626349,7021330,7440009,7883810,8354238,8852892,9381465,9941753,null,null,null,4473222.666666667,5329733.666666667,6260756.666666667,7448383,8862865,9941753,{"$f":"HLOOKUP($AB$3,$V23:$AA39,8,FALSE)","v":7448383},{"$f":"HLOOKUP($AC$3,$V23:$AA39,8,FALSE)","v":6260756.666666667}]
["Manawatu-Wanganui","Manawatu-Wanganui passenger kilometres:",12829416,16371395,16621807,16638914,16417477,16161786,17080971,17422591,17771043,18126464,18488993,18858773,19235949,19620667,20013081,20413342,null,null,null,15274206,16406059,17424868.333333332,18491410,19623232.333333332,20413342,{"$f":"HLOOKUP($AB$3,$V23:$AA39,9,FALSE)","v":18491410},{"$f":"HLOOKUP($AC$3,$V23:$AA39,9,FALSE)","v":17424868.333333332}]
["Wellington","Wellington passenger kilometres:",169960002,165844583,167341426,167918929,167943006,168211609,172141600,174723700,177344600,180004700,182704800,185445400,188227100,191050500,193916300,196825000,null,null,null,167715337,168024514.66666666,174736633.33333334,182718300,191064633.33333334,196825000,{"$f":"HLOOKUP($AB$3,$V23:$AA39,10,FALSE)","v":182718300},{"$f":"HLOOKUP($AC$3,$V23:$AA39,10,FALSE)","v":174736633.33333334}]
["Marlborough","Marlborough passenger kilometres:",168900,176423,178298,188618,198735,202342,189000,265950,273930,282144,290610,299328,311304,329640,339528,349710,null,null,null,174540.33333333334,196565,242960,290694,326824,349710,{"$f":"HLOOKUP($AB$3,$V23:$AA39,11,FALSE)","v":290694},{"$f":"HLOOKUP($AC$3,$V23:$AA39,11,FALSE)","v":242960}]
["Nelson","Nelson passenger kilometres:",394385,436820,833860,2317280,2603481,2784873,2863829,3124177,3384525,3644873,3905222,4022378,4139535,4256691,4373848,4491005,null,null,null,555021.66666666663,2568544.6666666665,3124177,3857491,4256691.333333333,4491005,{"$f":"HLOOKUP($AB$3,$V23:$AA39,12,FALSE)","v":3857491},{"$f":"HLOOKUP($AC$3,$V23:$AA39,12,FALSE)","v":3124177}]
["Canterbury","Canterbury passenger kilometres:",146992379,111433488,96497517,114047543,120479110,120867272,127343430,132907258,139552617,146530250,153856757,161549589,169627071,178108413,187013838,196364518,null,null,null,118307794.66666667,118464641.66666667,133267768.33333333,153978865.33333334,178249774,196364518,{"$f":"HLOOKUP($AB$3,$V23:$AA39,13,FALSE)","v":153978865.33333334},{"$f":"HLOOKUP($AC$3,$V23:$AA39,13,FALSE)","v":133267768.33333333}]
["West Coast","West Coast passenger kilometres:",113835,111662,110956,153369,138508,134016,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,null,null,null,112151,141964.33333333334,70000,70000,70000,70000,{"$f":"HLOOKUP($AB$3,$V23:$AA39,14,FALSE)","v":70000},{"$f":"HLOOKUP($AC$3,$V23:$AA39,14,FALSE)","v":70000}]
["Otago","Otago (DUNEDIN ONLY) passenger kilometres:",{"$f":"C736","v":10334093},11508414,11816646.799999999,11923600.799999999,11927978.6,11854579,16232237,16361735,16491521,{"$f":"L727","v":16647566},16805861,16966455,17129378,17294680,17462399,17577335,null,null,null,11219717.933333332,11902052.799999999,16361831,16806627.333333332,17295485.666666668,17577335,{"$f":"HLOOKUP($AB$3,$V23:$AA39,15,FALSE)","v":16806627.333333332},{"$f":"HLOOKUP($AC$3,$V23:$AA39,15,FALSE)","v":16361831}]
["Southland","Southland passenger kilometres:",1312272,1223700,1289040,889907,830821,1711948,1629000,1669725,1711468,1754254,1798111,1843063,1889140,1936369,1984778,2034397,null,null,null,1275004,1144225.3333333333,1670064.3333333333,1798476,1936762.3333333333,2034397,{"$f":"HLOOKUP($AB$3,$V23:$AA39,16,FALSE)","v":1798476},{"$f":"HLOOKUP($AC$3,$V23:$AA39,16,FALSE)","v":1670064.3333333333}]
["National","National total passenger kilometres",{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(C24:C38),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(C24:C38)-C25-C32,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!C32,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!C25,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(D24:D38),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(D24:D38)-D25-D32,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!D32,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!D25,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(E24:E38),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(E24:E38)-E25-E32,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!E32,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!E25,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(F24:F38),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(F24:F38)-F25-F32,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!F32,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!F25,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(G24:G38),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(G24:G38)-G25-G32,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!G32,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!G25,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(H24:H38),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(H24:H38)-H25-H32,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!H32,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!H25,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(I24:I38),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(I24:I38)-I25-I32,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!I32,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!I25,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(J24:J38),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(J24:J38)-J25-J32,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!J32,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!J25,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(K24:K38),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(K24:K38)-K25-K32,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!K32,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!K25,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(L24:L38),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(L24:L38)-L25-L32,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!L32,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!L25,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(M24:M38),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(M24:M38)-M25-M32,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!M32,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!M25,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(N24:N38),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(N24:N38)-N25-N32,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!N32,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!N25,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(O24:O38),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(O24:O38)-O25-O32,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!O32,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!O25,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(P24:P38),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(P24:P38)-P25-P32,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!P32,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!P25,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Q24:Q38),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Q24:Q38)-Q25-Q32,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Q32,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Q25,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(R24:R38),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(R24:R38)-R25-R32,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!R32,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!R25,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(S24:S38),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(S24:S38)-S25-S32,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!S32,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!S25,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(T24:T38),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(T24:T38)-T25-T32,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!T32,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!T25,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(U24:U38),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(U24:U38)-U25-U32,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!U32,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!U25,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(V24:V38),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(V24:V38)-V25-V32,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!V32,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!V25,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(W24:W38),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(W24:W38)-W25-W32,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!W32,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!W25,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(X24:X38),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(X24:X38)-X25-X32,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!X32,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!X25,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Y24:Y38),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Y24:Y38)-Y25-Y32,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Y32,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Y25,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Z24:Z38),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Z24:Z38)-Z25-Z32,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Z32,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Z25,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(AA24:AA38),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(AA24:AA38)-AA25-AA32,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!AA32,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!AA25,0))))))","v":0},{"$f":"HLOOKUP($AB$3,$V23:$AA39,17,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V23:$AA39,17,FALSE)","v":0}]
[null,{"$f":"VLOOKUP($B$484,$A24:$AB39,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AC39,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B40","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B40","v":{"$error":"#N/A"}},{"$f":"C40","v":{"$error":"#N/A"}},{"$f":"D40","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!N9,'[3]scenario testing'!N9)","v":44654726},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!O9,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!P9,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!Q9,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!R9,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!S9,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!T9,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!U9,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!V9,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!W9,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!X9,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!Y9,0)","v":0},{"$f":"AVERAGE(C42:E42)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F42:H42)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I42:K42)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L42:N42)","v":0},{"$f":"AVERAGE(O42:Q42)","v":0},{"$f":"AVERAGE(R42:T42)","v":0},{"$f":"HLOOKUP($AB$3,$V23:$AA42,19,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V23:$AA42,19,FALSE)","v":0}]
[null,"BUS IN SERVICE VEHICLE KILOMETRES","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S23","v":"2025/26"},{"$f":"T23","v":"2026/27"},{"$f":"U23","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y23","v":"2018-21"},{"$f":"Z3","v":"2021-24"},{"$f":"AA23","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland in service vehicle kilometres:",450783,379825,479441,382108,387601,391751,384864,384560,384256,383696,385984,384000,384000,385120,385680,383696,null,null,null,{"$f":"AVERAGE(C44:E44)","v":436683},{"$f":"AVERAGE(F44:H44)","v":387153.33333333331},{"$f":"AVERAGE(I44:K44)","v":384560},{"$f":"AVERAGE(L44:N44)","v":384560},{"$f":"AVERAGE(O44:Q44)","v":384933.33333333331},{"$f":"AVERAGE(R44:T44)","v":383696},{"$f":"HLOOKUP($AB$3,$V43:$AA59,2,FALSE)","v":384560},{"$f":"HLOOKUP($AC$3,$V43:$AA59,2,FALSE)","v":384560}]
["Auckland","Auckland in service vehicle kilometres:",38635710,40962837,41564412,46175186,47901288,48631594,47099045,48276522,49483435,50720520,51988533,53288247,54620453,55085964,57385613,58820254,null,null,null,40387653,47569356,48286334,{"$f":"AVERAGE(L45:N45)","v":51999100},55697343.333333336,58820254,{"$f":"HLOOKUP($AB$3,$V43:$AA59,3,FALSE)","v":51999100},{"$f":"HLOOKUP($AC$3,$V43:$AA59,3,FALSE)","v":48286334}]
["Waikato","Waikato in service vehicle kilometres:",5280031,5244111,5718423,5771515,5780209,5718423,5780209,5780209,5780209,5780209,5780209,5780209,5780209,5780209,5780209,5780209,null,null,null,5414188.333333333,5756715.666666667,5780209,5780209,5780209,5780209,{"$f":"HLOOKUP($AB$3,$V43:$AA59,4,FALSE)","v":5780209},{"$f":"HLOOKUP($AC$3,$V43:$AA59,4,FALSE)","v":5780209}]
["Bay of Plenty","Bay of Plenty in service vehicle kilometres:",4678107,5117546,4760476,4713062,4798674,5504912,5178474,5178474,5178474,5196474,5196474,5214474,5214474,5232474,5232474,5250474,null,null,null,4852043,5005549.333333333,5178474,5202474,5226474,5250474,{"$f":"HLOOKUP($AB$3,$V43:$AA59,5,FALSE)","v":5202474},{"$f":"HLOOKUP($AC$3,$V43:$AA59,5,FALSE)","v":5178474}]
["Gisborne","Gisborne in service vehicle kilometres:",97558,127481,129552,129552,103512,103512,105000,105000,105000,105000,105000,105000,105000,105000,105000,105000,null,null,null,118197,112192,105000,105000,105000,105000,{"$f":"HLOOKUP($AB$3,$V43:$AA59,6,FALSE)","v":105000},{"$f":"HLOOKUP($AC$3,$V43:$AA59,6,FALSE)","v":105000}]
["Hawkes Bay","Hawkes Bay in service vehicle kilometres:",740496,794660,1036045,1146751,1200851,932537,1016552,1016552,1016552,1016552,1016552,1016552,1016552,1016552,1016552,1016552,null,null,null,857067,1093379.6666666667,1016552,1016552,1016552,1016552,{"$f":"HLOOKUP($AB$3,$V43:$AA59,7,FALSE)","v":1016552},{"$f":"HLOOKUP($AC$3,$V43:$AA59,7,FALSE)","v":1016552}]
["Taranaki","Taranaki in service vehicle kilometres:",471659,825768,857159,853908,677241,627854,737756,737756,737756,807556,807556,807556,884336,884336,884336,884336,null,null,null,718195.33333333337,719667.66666666663,737756,807556,884336,884336,{"$f":"HLOOKUP($AB$3,$V43:$AA59,8,FALSE)","v":807556},{"$f":"HLOOKUP($AC$3,$V43:$AA59,8,FALSE)","v":737756}]
["Manawatu-Wanganui","Manawatu-Wanganui in service vehicle kilometres:",1253112,1375530,1381737,1422181,1391569,1394002,1448299,1555142,2130142,2130142,2130142,2130142,2130142,2130142,2130142,2130142,null,null,null,1336793,1402584,1711194.3333333333,2130142,2130142,2130142,{"$f":"HLOOKUP($AB$3,$V43:$AA59,9,FALSE)","v":2130142},{"$f":"HLOOKUP($AC$3,$V43:$AA59,9,FALSE)","v":1711194.3333333333}]
["Wellington","Wellington in service vehicle kilometres:",17117162,17005944,16780946,16071292,16550815,16754976,16964600,17219100,17477400,17739600,18005700,18275800,18549900,18828100,19110500,19397100,null,null,null,16968017.333333332,16459027.666666666,17220366.666666668,18007033.333333332,18829500,19397100,{"$f":"HLOOKUP($AB$3,$V43:$AA59,10,FALSE)","v":18007033.333333332},{"$f":"HLOOKUP($AC$3,$V43:$AA59,10,FALSE)","v":17220366.666666668}]
["Marlborough","Marlborough in service vehicle kilometres:",37500,37500,39510,43590,43590,43590,55000,90000,90000,90000,90000,90000,95000,110000,110000,110000,null,null,null,38170,43590,78333.333333333328,90000,105000,110000,{"$f":"HLOOKUP($AB$3,$V43:$AA59,11,FALSE)","v":90000},{"$f":"HLOOKUP($AC$3,$V43:$AA59,11,FALSE)","v":78333.333333333328}]
["Nelson","Nelson in service vehicle kilometres:",160776,160776,247852,436248,444311,424876,444311,444311,444311,444311,444311,444311,444311,444311,444311,444311,null,null,null,189801.33333333334,435145,444311,444311,444311,444311,{"$f":"HLOOKUP($AB$3,$V43:$AA59,12,FALSE)","v":444311},{"$f":"HLOOKUP($AC$3,$V43:$AA59,12,FALSE)","v":444311}]
["Canterbury","Canterbury in service vehicle kilometres:",19663443,20392554,18373496,16794358,17479590,17264677,15533518,15533518,15533518,15533518,15533518,15533518,15533518,15533518,15533518,15533518,null,null,null,19476497.666666668,17179541.666666668,15533518,15533518,15533518,15533518,{"$f":"HLOOKUP($AB$3,$V43:$AA59,13,FALSE)","v":15533518},{"$f":"HLOOKUP($AC$3,$V43:$AA59,13,FALSE)","v":15533518}]
["West Coast","West Coast in service vehicle kilometres:",{"$f":"D56","v":93860},{"$f":"E56","v":93860},{"$f":"F56","v":93860},93860,69706,69700,0,0,0,0,0,0,0,0,0,0,null,null,null,93860,77755.333333333328,0,0,0,0,{"$f":"HLOOKUP($AB$3,$V43:$AA59,14,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V43:$AA59,14,FALSE)","v":0}]
["Otago","Otago (DUNEDIN ONLY) in service vehicle kilometres:",{"$f":"C737","v":2639411},2680703,2761562,3051997,3080892,3025156,3877084,3877084,3877084,{"$f":"L737","v":3688395.0335599999},4385880.487999999,4351896.9809999997,4342175.8540000003,4342175.8540000003,4335772.1220000004,4335530.642,null,null,null,2693892,3052681.6666666665,3877084,4142057.5008533322,4340041.2766666673,4335530.642,{"$f":"HLOOKUP($AB$3,$V43:$AA59,15,FALSE)","v":4142057.5008533322},{"$f":"HLOOKUP($AC$3,$V43:$AA59,15,FALSE)","v":3877084}]
["Southland","Southland in service vehicle kilometres:",437424,430000,430000,355000,301676,306692,306000,306000,306000,306000,306000,306000,306000,306000,306000,306000,null,null,null,432474.66666666669,321122.66666666669,306000,306000,306000,306000,{"$f":"HLOOKUP($AB$3,$V43:$AA59,16,FALSE)","v":306000},{"$f":"HLOOKUP($AC$3,$V43:$AA59,16,FALSE)","v":306000}]
["National","National total in service vehicle kilometres",{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(C44:C58),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(C44:C58)-C45-C52,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!C52,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!C45,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(D44:D58),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(D44:D58)-D45-D52,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!D52,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!D45,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(E44:E58),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(E44:E58)-E45-E52,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!E52,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!E45,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(F44:F58),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(F44:F58)-F45-F52,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!F52,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!F45,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(G44:G58),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(G44:G58)-G45-G52,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!G52,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!G45,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(H44:H58),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(H44:H58)-H45-H52,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!H52,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!H45,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(I44:I58),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(I44:I58)-I45-I52,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!I52,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!I45,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(J44:J58),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(J44:J58)-J45-J52,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!J52,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!J45,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(K44:K58),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(K44:K58)-K45-K52,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!K52,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!K45,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(L44:L58),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(L44:L58)-L45-L52,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!L52,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!L45,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(M44:M58),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(M44:M58)-M45-M52,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!M52,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!M45,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(N44:N58),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(N44:N58)-N45-N52,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!N52,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!N45,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(O44:O58),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(O44:O58)-O45-O52,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!O52,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!O45,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(P44:P58),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(P44:P58)-P45-P52,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!P52,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!P45,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Q44:Q58),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Q44:Q58)-Q45-Q52,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Q52,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Q45,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(R44:R58),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(R44:R58)-R45-R52,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!R52,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!R45,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(S44:S58),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(S44:S58)-S45-S52,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!S52,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!S45,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(T44:T58),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(T44:T58)-T45-T52,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!T52,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!T45,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(U44:U58),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(U44:U58)-U45-U52,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!U52,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!U45,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(V44:V58),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(V44:V58)-V45-V52,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!V52,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!V45,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(W44:W58),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(W44:W58)-W45-W52,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!W52,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!W45,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(X44:X58),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(X44:X58)-X45-X52,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!X52,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!X45,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Y44:Y58),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Y44:Y58)-Y45-Y52,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Y52,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Y45,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Z44:Z58),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Z44:Z58)-Z45-Z52,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Z52,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Z45,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(AA44:AA58),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(AA44:AA58)-AA45-AA52,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!AA52,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!AA45,0))))))","v":0},{"$f":"HLOOKUP($AB$3,$V43:$AA59,17,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V43:$AA59,17,FALSE)","v":0}]
[null,{"$f":"VLOOKUP($B$484,$A44:$AB59,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AC59,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B60","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B60","v":{"$error":"#N/A"}},{"$f":"C60","v":{"$error":"#N/A"}},{"$f":"D60","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!N10,'[3]scenario testing'!N10)","v":5780209},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!O10,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!P10,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!Q10,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!R10,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!S10,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!T10,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!U10,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!V10,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!W10,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!X10,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!Y10,0)","v":0},{"$f":"AVERAGE(C62:E62)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F62:H62)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I62:K62)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L62:N62)","v":0},{"$f":"AVERAGE(O62:Q62)","v":0},{"$f":"AVERAGE(R62:T62)","v":0},{"$f":"HLOOKUP($AB$3,$V43:$AA62,19,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V43:$AA62,19,FALSE)","v":0}]
[null,"BUS SERVICE FARE REVENUE (TOTAL)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S43","v":"2025/26"},{"$f":"T43","v":"2026/27"},{"$f":"U43","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y43","v":"2018-21"},{"$f":"Z43","v":"2021-24"},{"$f":"AA43","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland fare revenue (total):",744411,619592,858915.86956521741,672410.47826086963,661116.78260869568,647775,795813.47181363392,815429.11535460467,835615.79279250233,856320.29926439852,878404.44570005627,899947.05913559755,922670.98303340119,946359.07760835486,970573.22016058641,994792.30541480402,null,null,null,{"$f":"AVERAGE(C64:E64)","v":740972.95652173914},{"$f":"AVERAGE(F64:H64)","v":660434.08695652185},{"$f":"AVERAGE(I64:K64)","v":815619.4599869136},{"$f":"AVERAGE(L64:N64)","v":878223.93470001745},{"$f":"AVERAGE(O64:Q64)","v":946534.42693411419},{"$f":"AVERAGE(R64:T64)","v":994792.30541480402},{"$f":"HLOOKUP($AB$3,$V63:$AA79,2,FALSE)","v":878223.93470001745},{"$f":"HLOOKUP($AC$3,$V63:$AA79,2,FALSE)","v":815619.4599869136}]
["Auckland","Auckland fare revenue (total):",84065203,94247846.55855073,103048668.34608695,107313334.8,114596653.3026087,130289786,149795370.94588616,155529334.48570651,159849487.91613248,167965016.82859734,175415958.05327484,182727016.91855592,190720083.51869732,199925176.98989984,208372650.79508156,217232806.01761979,null,null,null,93787239.301545903,117399924.70086956,155058064.44924173,{"$f":"AVERAGE(L65:N65)","v":175369330.60014269},199672637.10122624,217232806.01761979,{"$f":"HLOOKUP($AB$3,$V63:$AA79,3,FALSE)","v":175369330.60014269},{"$f":"HLOOKUP($AC$3,$V63:$AA79,3,FALSE)","v":155058064.44924173}]
["Waikato","Waikato fare revenue (total):",5736845.1333333328,6794732,7461179.3147826083,7002119.4513043482,7279532.637826087,7108862,7221886.2064155908,7315929.5105245654,7444257.3817449836,7805862.9322224185,7958364.8567232313,8062811.4921112042,8204548.8790593641,8349222.8260810161,8460545.9759671222,8574046.8747204766,null,null,null,6664252.1493719807,7130171.3630434787,7327357.6995617142,7942346.4270189507,8338105.8937025005,8574046.8747204766,{"$f":"HLOOKUP($AB$3,$V63:$AA79,4,FALSE)","v":7942346.4270189507},{"$f":"HLOOKUP($AC$3,$V63:$AA79,4,FALSE)","v":7327357.6995617142}]
["Bay of Plenty","Bay of Plenty fare revenue (total):",3277025.9733333336,3525105,4138796.6113043479,4562676.0260869563,4769725.288695652,4841427,6020160.8176284209,6318014.775011925,6636636.592155559,6978175.741760903,7344951.5048666615,7739888.4904917106,8146156.8313569212,8528417.6712807268,8946274.6408850234,9403932.1099585854,null,null,null,3646975.8615458938,4724609.4382608691,6324937.3949319683,7354338.579039759,8540283.0478408914,9403932.1099585854,{"$f":"HLOOKUP($AB$3,$V63:$AA79,5,FALSE)","v":7354338.579039759},{"$f":"HLOOKUP($AC$3,$V63:$AA79,5,FALSE)","v":6324937.3949319683}]
["Gisborne","Gisborne fare revenue (total):",170363.8,207884,213701.91304347827,216457.52173913043,182307.34782608695,178126,186935.91304347827,186935.91304347827,186935.91304347827,187935.91304347827,187935.91304347827,187935.91304347827,188935.91304347827,188935.91304347827,188935.91304347827,188935.91304347827,null,null,null,197316.57101449277,192296.95652173914,186935.91304347827,187935.91304347827,188935.91304347827,188935.91304347827,{"$f":"HLOOKUP($AB$3,$V63:$AA79,6,FALSE)","v":187935.91304347827},{"$f":"HLOOKUP($AC$3,$V63:$AA79,6,FALSE)","v":186935.91304347827}]
["Hawkes Bay","Hawkes Bay fare revenue (total):",852377.30666666664,1008633,1208768.9495652174,1393427.4017391305,1526026.2330434783,1429051,1806696.0890607629,1961510.9718309145,2140431.6613822621,2348352.0605419092,2591210.4103220664,2876216.7960427701,3212230.2150205835,3609796.0026703943,4081756.7659300514,4644152.8373704078,null,null,null,1023259.7520772946,1449501.5449275363,1969546.2407579802,2605259.7556355819,3634594.3278736765,4644152.8373704078,{"$f":"HLOOKUP($AB$3,$V63:$AA79,7,FALSE)","v":2605259.7556355819},{"$f":"HLOOKUP($AC$3,$V63:$AA79,7,FALSE)","v":1969546.2407579802}]
["Taranaki","Taranaki fare revenue (total):",675124.2466666667,838666,900041.84782608692,928064.82608695654,1006440.6956521739,999659,1071816.9259698952,1129336.4825266351,1190815.8169293939,1255253.4214236704,1324061.8243001918,1396263.5907655891,1473397.3238341003,1554313.6652408144,1639979.2963769748,1730675.9392478745,null,null,null,804610.69816425117,978054.84057971009,1130656.408475308,1325192.9454964837,1555896.7618172963,1730675.9392478745,{"$f":"HLOOKUP($AB$3,$V63:$AA79,8,FALSE)","v":1325192.9454964837},{"$f":"HLOOKUP($AC$3,$V63:$AA79,8,FALSE)","v":1130656.408475308}]
["Manawatu-Wanganui","Manawatu-Wanganui fare revenue (total):",1675950.4666666666,1660313,1793855.2104347826,1997148.9886956522,2124656.1191304349,1969992,2041825.3968363127,2118240.6880550454,2202001.7053376641,2294208.4158629365,2396134.043319148,2509263.0539018195,2635317.8822674644,2776301.1725480994,2844537.4362807651,3112737.1765826871,null,null,null,1710039.5590338164,2030599.0359420292,2120689.2634096742,2399868.5043613012,2752052.1636987762,3112737.1765826871,{"$f":"HLOOKUP($AB$3,$V63:$AA79,9,FALSE)","v":2399868.5043613012},{"$f":"HLOOKUP($AC$3,$V63:$AA79,9,FALSE)","v":2120689.2634096742}]
["Wellington","Wellington fare revenue (total):",46483098,52734805.276666664,54540952.519999996,54586185.567826085,55897803.879130438,56478074,57248873.899955772,58761496.799898252,60314937.79851824,61910409.092715017,63549135.188770197,65232253.387685306,66361714.289655432,67514082.318433315,68689936.266368315,69889769.860935196,null,null,null,51252951.932222225,55654021.148985505,58775102.832790755,63563932.556390174,67521910.958152354,69889769.860935196,{"$f":"HLOOKUP($AB$3,$V63:$AA79,10,FALSE)","v":63563932.556390174},{"$f":"HLOOKUP($AC$3,$V63:$AA79,10,FALSE)","v":58775102.832790755}]
["Marlborough","Marlborough fare revenue (total):",62252.333333333328,61834,62486.304347826088,67898.086956521744,63937.869565217392,55886,34764.127245444557,47380.260012805222,48397.173984999645,49441.874417056242,50514.366599353096,51617.655857855716,55472.747554356465,68093.647086715559,69715.359889103624,71382.891432246077,null,null,null,62190.879227053141,62573.985507246376,43513.85374774981,50524.63229142168,64427.251510058552,71382.891432246077,{"$f":"HLOOKUP($AB$3,$V63:$AA79,11,FALSE)","v":50524.63229142168},{"$f":"HLOOKUP($AC$3,$V63:$AA79,11,FALSE)","v":43513.85374774981}]
["Nelson","Nelson fare revenue (total):",126308.86666666667,145055,355704.93913043477,1007640.8478260869,1118525.5869565217,911046,1233549.0336168238,1350123.9777604782,1468697.5105067866,1589520.0274486239,1712877.8143965087,1783668.0767119611,1857673.4777476788,2007113.2507202495,2160631.9564686804,2318743.968706504,null,null,null,209022.93526570048,1012404.1449275361,1350790.1739613628,1695355.3061856979,2008472.8949788697,2318743.968706504,{"$f":"HLOOKUP($AB$3,$V63:$AA79,12,FALSE)","v":1695355.3061856979},{"$f":"HLOOKUP($AC$3,$V63:$AA79,12,FALSE)","v":1350790.1739613628}]
["Canterbury","Canterbury fare revenue (total):",25055154,20550106.698550723,15604412.308695652,18127291.256521739,19086395.956521738,21482866,21022010.308695652,21966410.308695652,22958030.308695652,23999231.308695652,25092492.308695652,26240416.308695652,27445736.308695652,28711322.308695652,30040188.308695652,31435497.308695652,null,null,null,20403224.335748792,19565517.737681162,21982150.308695652,25110713.308695655,28732415.642028987,31435497.308695652,{"$f":"HLOOKUP($AB$3,$V63:$AA79,13,FALSE)","v":25110713.308695655},{"$f":"HLOOKUP($AC$3,$V63:$AA79,13,FALSE)","v":21982150.308695652}]
["West Coast","West Coast fare revenue (total):",205572,206338,216287,262378,285797,275470,215780,221780,221780,224780,224780,224780,227780,227780,227780,230780,null,null,null,209399,274548.33333333331,219780,224780,227780,230780,{"$f":"HLOOKUP($AB$3,$V63:$AA79,14,FALSE)","v":224780},{"$f":"HLOOKUP($AC$3,$V63:$AA79,14,FALSE)","v":219780}]
["Otago","Otago (DUNEDIN ONLY) fare revenue (total):",{"$f":"C738","v":4546683.4666666668},4496176.0666666664,4540671.3,4709015.5173913045,4628843.5739130434,4627631.1273913048,6564545.4531830875,6650822.3427764811,6738796.0573837403,{"$f":"L738","v":5738466.3970746864},65835810.478988789,5917689.708073522,6000013.6515799556,6064885.4824052155,6131323.6863979343,6196407.4725758266,null,null,null,4527843.611111111,4655163.4062318839,6651387.9511144357,25830655.528045669,6065407.6067943685,6196407.4725758266,{"$f":"HLOOKUP($AB$3,$V63:$AA79,15,FALSE)","v":25830655.528045669},{"$f":"HLOOKUP($AC$3,$V63:$AA79,15,FALSE)","v":6651387.9511144357}]
["Southland","Southland fare revenue (total):",256098.66666666666,242108,260009.3,286057.8,342248.34782608697,341417,367619.3,374551.3,381622.3,388834.3,396191.3,403694.3,411348.3,419155.3,427118.3,435240.3,null,null,null,252738.65555555551,323241.04927536234,374597.6333333333,396239.96666666662,419207.3,435240.3,{"$f":"HLOOKUP($AB$3,$V63:$AA79,16,FALSE)","v":396239.96666666662},{"$f":"HLOOKUP($AC$3,$V63:$AA79,16,FALSE)","v":374597.6333333333}]
["National","National total fare revenue (total):",{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(C64:C78),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(C64:C78)-C65-C72,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!C72,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!C65,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(D64:D78),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(D64:D78)-D65-D72,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!D72,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!D65,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(E64:E78),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(E64:E78)-E65-E72,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!E72,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!E65,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(F64:F78),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(F64:F78)-F65-F72,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!F72,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!F65,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(G64:G78),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(G64:G78)-G65-G72,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!G72,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!G65,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(H64:H78),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(H64:H78)-H65-H72,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!H72,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!H65,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(I64:I78),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(I64:I78)-I65-I72,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!I72,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!I65,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(J64:J78),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(J64:J78)-J65-J72,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!J72,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!J65,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(K64:K78),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(K64:K78)-K65-K72,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!K72,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!K65,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(L64:L78),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(L64:L78)-L65-L72,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!L72,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!L65,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(M64:M78),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(M64:M78)-M65-M72,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!M72,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!M65,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(N64:N78),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(N64:N78)-N65-N72,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!N72,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!N65,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(O64:O78),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(O64:O78)-O65-O72,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!O72,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!O65,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(P64:P78),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(P64:P78)-P65-P72,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!P72,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!P65,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Q64:Q78),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Q64:Q78)-Q65-Q72,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Q72,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Q65,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(R64:R78),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(R64:R78)-R65-R72,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!R72,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!R65,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(S64:S78),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(S64:S78)-S65-S72,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!S72,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!S65,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(T64:T78),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(T64:T78)-T65-T72,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!T72,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!T65,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(U64:U78),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(U64:U78)-U65-U72,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!U72,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!U65,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(V64:V78),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(V64:V78)-V65-V72,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!V72,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!V65,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(W64:W78),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(W64:W78)-W65-W72,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!W72,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!W65,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(X64:X78),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(X64:X78)-X65-X72,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!X72,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!X65,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Y64:Y78),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Y64:Y78)-Y65-Y72,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Y72,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Y65,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Z64:Z78),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Z64:Z78)-Z65-Z72,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Z72,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Z65,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(AA64:AA78),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(AA64:AA78)-AA65-AA72,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!AA72,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!AA65,0))))))","v":0},{"$f":"HLOOKUP($AB$3,$V63:$AA79,17,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V63:$AA79,17,FALSE)","v":0}]
[null,{"$f":"VLOOKUP($B$484,$A64:$AB79,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AC79,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B80","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B80","v":{"$error":"#N/A"}},{"$f":"C80","v":{"$error":"#N/A"}},{"$f":"D80","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!N13,'[3]scenario testing'!N13)","v":7315929.5105245654},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!O13,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!P13,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!Q13,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!R13,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!S13,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!T13,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!U13,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!V13,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!W13,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!X13,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!Y13,0)","v":0},{"$f":"AVERAGE(C82:E82)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F82:H82)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I82:K82)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L82:N82)","v":0},{"$f":"AVERAGE(O82:Q82)","v":0},{"$f":"AVERAGE(R82:T82)","v":0},{"$f":"HLOOKUP($AB$3,$V63:$AA82,19,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V63:$AA82,19,FALSE)","v":0}]
[null,"BUS SERVICE EXPENDITURE (NET)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S63","v":"2025/26"},{"$f":"T63","v":"2026/27"},{"$f":"U63","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y63","v":"2018-21"},{"$f":"Z63","v":"2021-24"},{"$f":"AA63","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland service expenditure (net):",838250,663254,798508,704085,818035,847966,1145626,1210530,1192941,2083879,2085050.0000000002,2086928,2087641.9999999998,2089074,2090603,2092172,null,null,null,{"$f":"AVERAGE(C84:E84)","v":766670.66666666663},{"$f":"AVERAGE(F84:H84)","v":790028.66666666663},{"$f":"AVERAGE(I84:K84)","v":1183032.3333333333},{"$f":"AVERAGE(L84:N84)","v":2085285.6666666667},{"$f":"AVERAGE(O84:Q84)","v":2089106.3333333333},{"$f":"AVERAGE(R84:T84)","v":2092172},{"$f":"HLOOKUP($AB$3,$V83:$AA99,2,FALSE)","v":2085285.6666666667},{"$f":"HLOOKUP($AC$3,$V83:$AA99,2,FALSE)","v":1183032.3333333333}]
["Auckland","Auckland service expenditure (net):",113411892.30332322,114320947.30751418,130299652.3393393,118744137,125518005,127206318,143290688,148924131,151910981,161302512,169673759,179330282,189918757,204028698,216417809,229895068,null,null,null,119344163.98339224,123822820,148041933.33333334,{"$f":"AVERAGE(L85:N85)","v":170102184.33333334},203455088,229895068,{"$f":"HLOOKUP($AB$3,$V83:$AA99,3,FALSE)","v":170102184.33333334},{"$f":"HLOOKUP($AC$3,$V83:$AA99,3,FALSE)","v":148041933.33333334}]
["Waikato","Waikato service expenditure (net):",14083062.999999998,14480623.000000002,14835240,13369351,13120738,13278956,13600000,13872000,14150000,14430000,14721000,15020000,15316000,15622000,15935000,16253800,null,null,null,14466308.666666666,13256348.333333334,13874000,14723666.666666666,15624333.333333334,16253800,{"$f":"HLOOKUP($AB$3,$V83:$AA99,4,FALSE)","v":14723666.666666666},{"$f":"HLOOKUP($AC$3,$V83:$AA99,4,FALSE)","v":13874000}]
["Bay of Plenty","Bay of Plenty service expenditure (net):",8190730.0000000009,8049601.0000000009,8500029.9999999981,8414029,9346815,11001359,12679444,12813211,12953474,11553800,11553800,11553800,11553800,11553800,11553800,11553800,null,null,null,8246787,9587401,12815376.333333334,11553800,11553800,11553800,{"$f":"HLOOKUP($AB$3,$V83:$AA99,5,FALSE)","v":11553800},{"$f":"HLOOKUP($AC$3,$V83:$AA99,5,FALSE)","v":12815376.333333334}]
["Gisborne","Gisborne service expenditure (net):",229255,239551,275854,270631,259571.00000000003,276383,365000,365000,365000,350000,350000,350000,350000,350000,350000,350000,null,null,null,248220,268861.66666666669,365000,350000,350000,350000,{"$f":"HLOOKUP($AB$3,$V83:$AA99,6,FALSE)","v":350000},{"$f":"HLOOKUP($AC$3,$V83:$AA99,6,FALSE)","v":365000}]
["Hawkes Bay","Hawkes Bay service expenditure (net):",1775918,1848286,3015090,3035156,2590776,2351952,2475000,2624500,2676900,2827400,2912200,2999500,3089500,3182200,3277700,3376000,null,null,null,2213098,2659294.6666666665,2592133.3333333335,2913033.3333333335,3183133.3333333335,3376000,{"$f":"HLOOKUP($AB$3,$V83:$AA99,7,FALSE)","v":2913033.3333333335},{"$f":"HLOOKUP($AC$3,$V83:$AA99,7,FALSE)","v":2592133.3333333335}]
["Taranaki","Taranaki service expenditure (net):",857889,1542589,1606172,1629983,1733449,1743229,1840381,1866957,1893410,2014269,2074697,2136938,2201046,2267077,2335089,2405142,null,null,null,1335550,1702220.3333333333,1866916,2075301.3333333333,2267737.3333333335,2405142,{"$f":"HLOOKUP($AB$3,$V83:$AA99,8,FALSE)","v":2075301.3333333333},{"$f":"HLOOKUP($AC$3,$V83:$AA99,8,FALSE)","v":1866916}]
["Manawatu-Wanganui","Manawatu-Wanganui service expenditure (net):",2832797,3099952,3075420,2984479,2931942,3053440,3136405,3249370,3312534,3420960,3535500,3652332,3771501,3893053,4017036,4143497.9999999995,null,null,null,3002723,2989953.6666666665,3232769.6666666665,3536264,3893863.3333333335,4143497.9999999995,{"$f":"HLOOKUP($AB$3,$V83:$AA99,9,FALSE)","v":3536264},{"$f":"HLOOKUP($AC$3,$V83:$AA99,9,FALSE)","v":3232769.6666666665}]
["Wellington","Wellington service expenditure (net):",43467621.709857345,42597014.911018386,45789214.73121576,41222608,44465904,48524207,48713128,48716203,53055374,52120867,54712051,57535993,60434144,63829240,67629781,71466312,null,null,null,43951283.784030497,44737573,50161568.333333336,54789637,63964388.333333336,71466312,{"$f":"HLOOKUP($AB$3,$V83:$AA99,10,FALSE)","v":54789637},{"$f":"HLOOKUP($AC$3,$V83:$AA99,10,FALSE)","v":50161568.333333336}]
["Marlborough","Marlborough service expenditure (net):",96986,97451,82802,79173,82873,108064,120000,160000,160000,160000,160000,160000,180000,220000,220000,220000,null,null,null,92413,90036.666666666672,146666.66666666666,160000,206666.66666666666,220000,{"$f":"HLOOKUP($AB$3,$V83:$AA99,11,FALSE)","v":160000},{"$f":"HLOOKUP($AC$3,$V83:$AA99,11,FALSE)","v":146666.66666666666}]
["Nelson","Nelson service expenditure (net):",263284.99999999994,246355,342724,492414.99999999994,570915,403236,479000,510950,530120,781710,803720,827150,852710,880400,910930,943590,null,null,null,284121.33333333331,488855.33333333331,506690,804193.33333333337,881346.66666666663,943590,{"$f":"HLOOKUP($AB$3,$V83:$AA99,12,FALSE)","v":804193.33333333337},{"$f":"HLOOKUP($AC$3,$V83:$AA99,12,FALSE)","v":506690}]
["Canterbury","Canterbury service expenditure (net):",30117159.883980818,30721695.536525976,33945597.196693331,33011273.999999996,31414749,31700000,31884873,33137619,34429778,35806969,37239248,38728818,40277971,41889089,43564653,45307239,null,null,null,31594817.539066706,32042007.666666668,33150756.666666668,37258345,41910571,45307239,{"$f":"HLOOKUP($AB$3,$V83:$AA99,13,FALSE)","v":37258345},{"$f":"HLOOKUP($AC$3,$V83:$AA99,13,FALSE)","v":33150756.666666668}]
["West Coast","West Coast service expenditure (net):",72375,70175,79682,62564.000000000007,109791,88708,93820,95608,97488,99390,101908,104511,106793,109175,112236,115422,null,null,null,74077.333333333328,87021,95638.666666666672,101936.33333333333,109401.33333333333,115422,{"$f":"HLOOKUP($AB$3,$V83:$AA99,14,FALSE)","v":101936.33333333333},{"$f":"HLOOKUP($AC$3,$V83:$AA99,14,FALSE)","v":95638.666666666672}]
["Otago","Otago (DUNEDIN ONLY) service expenditure (net):",{"$f":"C741","v":4088080},5100770,6280180,6143111,5328747,6128746,6262784,6417900,6464375,{"$f":"L741","v":6501412.1169578731},7454013.1474549696,7192656.0081492644,7097969.6846607104,7043426.9824306602,6971787.5148237599,6915719.1758709541,null,null,null,5156343.333333333,5866868,6381686.333333333,7049360.4241873696,7037728.0606383765,6915719.1758709541,{"$f":"HLOOKUP($AB$3,$V83:$AA99,15,FALSE)","v":7049360.4241873696},{"$f":"HLOOKUP($AC$3,$V83:$AA99,15,FALSE)","v":6381686.333333333},null,null,6628267,8188616,8090608,6661967,6155264,6335643,6462369,6696020,6846782,7094152,null,null,null,null,6628267,8188616,8090608,6661967,6155264,6335643,6462369,6696020,6846782,7094152]
["Southland","Southland service expenditure (net):",1437024,1491424,1603858,1187277,942723,845628,730514,743621,738403,760500,783300,806800,831000,856000,881600,900000,null,null,null,1510768.6666666667,991876,737512.66666666663,783533.33333333337,856200,900000,{"$f":"HLOOKUP($AB$3,$V83:$AA99,16,FALSE)","v":783533.33333333337},{"$f":"HLOOKUP($AC$3,$V83:$AA99,16,FALSE)","v":737512.66666666663}]
["National","National total service expenditure (net):",{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(C84:C98),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(C84:C98)-C85-C92,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!C92,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!C85,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(D84:D98),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(D84:D98)-D85-D92,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!D92,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!D85,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(E84:E98),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(E84:E98)-E85-E92,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!E92,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!E85,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(F84:F98),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(F84:F98)-F85-F92,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!F92,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!F85,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(G84:G98),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(G84:G98)-G85-G92,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!G92,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!G85,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(H84:H98),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(H84:H98)-H85-H92,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!H92,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!H85,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(I84:I98),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(I84:I98)-I85-I92,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!I92,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!I85,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(J84:J98),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(J84:J98)-J85-J92,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!J92,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!J85,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(K84:K98),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(K84:K98)-K85-K92,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!K92,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!K85,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(L84:L98),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(L84:L98)-L85-L92,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!L92,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!L85,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(M84:M98),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(M84:M98)-M85-M92,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!M92,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!M85,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(N84:N98),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(N84:N98)-N85-N92,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!N92,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!N85,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(O84:O98),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(O84:O98)-O85-O92,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!O92,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!O85,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(P84:P98),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(P84:P98)-P85-P92,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!P92,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!P85,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Q84:Q98),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Q84:Q98)-Q85-Q92,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Q92,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Q85,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(R84:R98),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(R84:R98)-R85-R92,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!R92,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!R85,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(S84:S98),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(S84:S98)-S85-S92,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!S92,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!S85,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(T84:T98),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(T84:T98)-T85-T92,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!T92,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!T85,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(U84:U98),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(U84:U98)-U85-U92,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!U92,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!U85,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(V84:V98),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(V84:V98)-V85-V92,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!V92,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!V85,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(W84:W98),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(W84:W98)-W85-W92,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!W92,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!W85,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(X84:X98),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(X84:X98)-X85-X92,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!X92,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!X85,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Y84:Y98),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Y84:Y98)-Y85-Y92,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Y92,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Y85,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Z84:Z98),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Z84:Z98)-Z85-Z92,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Z92,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Z85,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(AA84:AA98),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(AA84:AA98)-AA85-AA92,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!AA92,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!AA85,0))))))","v":0},{"$f":"HLOOKUP($AB$3,$V83:$AA99,17,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V83:$AA99,17,FALSE)","v":0}]
[null,{"$f":"VLOOKUP($B$484,$A84:$AB99,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AC99,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B100","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B100","v":{"$error":"#N/A"}},{"$f":"C100","v":{"$error":"#N/A"}},{"$f":"D100","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!N11,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!O11,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!P11,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!Q11,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!R11,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!S11,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!T11,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!U11,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!V11,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!W11,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!X11,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!Y11,0)","v":0},{"$f":"AVERAGE(C102:E102)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F102:H102)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I102:K102)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L102:N102)","v":0},{"$f":"AVERAGE(O102:Q102)","v":0},{"$f":"AVERAGE(R102:T102)","v":0},{"$f":"HLOOKUP($AB$3,$V83:$AA102,19,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V83:$AA102,19,FALSE)","v":0}]
[null,"BUS SERVICE/ OPERATIONS EXPENDITURE (NET)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S83","v":"2025/26"},{"$f":"T83","v":"2026/27"},{"$f":"U83","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y83","v":"2018-21"},{"$f":"Z83","v":"2021-24"},{"$f":"AA83","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland operations expenditure (net):",867829,713518,849744.66666666674,807540.00000000012,919608.99999999988,996138,1450023,1967119,1951869,2341549.9999999995,2345671.0000000005,2350729,2354868.4999999995,2359996.5,2365500,2371171.0000000005,null,null,null,{"$f":"AVERAGE(C104:E104)","v":810363.88888888899},{"$f":"AVERAGE(F104:H104)","v":907762.33333333337},{"$f":"AVERAGE(I104:K104)","v":1789670.3333333333},{"$f":"AVERAGE(L104:N104)","v":2345983.3333333335},{"$f":"AVERAGE(O104:Q104)","v":2360121.6666666665},{"$f":"AVERAGE(R104:T104)","v":2371171.0000000005},{"$f":"HLOOKUP($AB$3,$V103:$AA119,2,FALSE)","v":2345983.3333333335},{"$f":"HLOOKUP($AC$3,$V103:$AA119,2,FALSE)","v":1789670.3333333333}]
["Auckland","Auckland operations expenditure (net):",122458673.95961271,131376320.14562216,146571138.70131895,152501533.17148179,160538596.12770146,165913050.41735297,188152560.76745787,195683609.4170568,200817603.68128711,206540935.50594354,217221374.95672125,228649828.53968638,241533023.61166358,257842682.61516389,272898208.78844398,288313444.81155974,null,null,null,133468710.93551795,159651059.90551206,194884591.28860059,{"$f":"AVERAGE(L105:N105)","v":217470713.00078371},257424638.33842382,288313444.81155974,{"$f":"HLOOKUP($AB$3,$V103:$AA119,3,FALSE)","v":217470713.00078371},{"$f":"HLOOKUP($AC$3,$V103:$AA119,3,FALSE)","v":194884591.28860059}]
["Waikato","Waikato operations expenditure (net):",15157921.999999998,15367380.000000002,15898903.333333334,14842655,14604627,14675504,15397000,15681000,15922000,15676500,15986350,16309050,16635000,16974250,17316450,17664899.999999996,null,null,null,15474735.111111112,14707595.333333334,15666666.666666666,15990633.333333334,16975233.333333332,17664899.999999996,{"$f":"HLOOKUP($AB$3,$V103:$AA119,4,FALSE)","v":15990633.333333334},{"$f":"HLOOKUP($AC$3,$V103:$AA119,4,FALSE)","v":15666666.666666666}]
["Bay of Plenty","Bay of Plenty operations expenditure (net):",8840893,8644671,9110029.9999999981,8841774.0000000019,9796514,11485606,13551562,13878146,16968970,12658500,12658500,12823500,12823500,12988500,12988500,13153500,null,null,null,8865198,10041298,14799559.333333334,12713500,12933500,13153500,{"$f":"HLOOKUP($AB$3,$V103:$AA119,5,FALSE)","v":12713500},{"$f":"HLOOKUP($AC$3,$V103:$AA119,5,FALSE)","v":14799559.333333334}]
["Gisborne","Gisborne operations expenditure (net):",229909,239756,277399,277155.99999999994,281426.00000000006,281241,376000,376000,376000,398000,398000,398000,398000,398000,398000,398000,null,null,null,249021.33333333334,279941,376000,398000,398000,398000,{"$f":"HLOOKUP($AB$3,$V103:$AA119,6,FALSE)","v":398000},{"$f":"HLOOKUP($AC$3,$V103:$AA119,6,FALSE)","v":376000}]
["Hawkes Bay","Hawkes Bay operations expenditure (net):",1868725,1961347,3259153.3333333335,3231281,2761841,2542208,2771500,2968800,2993600,3508885,3624239.4999999995,3743516.4999999995,3866983.5000000005,3994711.9999999995,4126876,4263555,null,null,null,2363075.1111111115,2845110,2911300,3625547,3996190.5,4263555,{"$f":"HLOOKUP($AB$3,$V103:$AA119,7,FALSE)","v":3625547},{"$f":"HLOOKUP($AC$3,$V103:$AA119,7,FALSE)","v":2911300}]
["Taranaki","Taranaki operations expenditure (net):",993689,1620180,1815477,1662703,1834814,1895943,2008501,2034457,2051090.0000000002,2418619,2491197,2565938,2643046,2722077,2803589,2888142,null,null,null,1476448.6666666667,1797820,2031349.3333333333,2491918,2722904,2888142,{"$f":"HLOOKUP($AB$3,$V103:$AA119,8,FALSE)","v":2491918},{"$f":"HLOOKUP($AC$3,$V103:$AA119,8,FALSE)","v":2031349.3333333333}]
["Manawatu-Wanganui","Manawatu-Wanganui operations expenditure (net):",3067213,3289764,3358811.666666667,3124689.9999999995,3092685,3299215,4811353,5914535,6023688,4233022.5,4371924,4513848.5,4658863.5,4807037,4958439,5113143,null,null,null,3238596.2222222225,3172196.6666666665,5583192,4372931.666666667,4808113.166666667,5113143,{"$f":"HLOOKUP($AB$3,$V103:$AA119,9,FALSE)","v":4372931.666666667},{"$f":"HLOOKUP($AC$3,$V103:$AA119,9,FALSE)","v":5583192}]
["Wellington","Wellington operations expenditure (net):",45675794.6503691,44750427.528791383,49442808.561357662,49687894.140882872,53867766.268381022,58354881.176527999,57997253.603726588,60648820.661465138,66982868.097305603,63045659.711433679,66287307.725044012,74752841.772433862,74071377.583015189,76463674.40666151,80705119.643575594,84950431.166346848,null,null,null,46623010.246839382,53970180.528597295,61876314.120832443,68028603.069637179,77080057.211084113,84950431.166346848,{"$f":"HLOOKUP($AB$3,$V103:$AA119,10,FALSE)","v":68028603.069637179},{"$f":"HLOOKUP($AC$3,$V103:$AA119,10,FALSE)","v":61876314.120832443}]
["Marlborough","Marlborough operations expenditure (net):",134127,97451,82802,85173,102561,108064,140000,176000,177000,249500,262000,250500,274000,326500,315000,318500,null,null,null,104793.33333333333,98599.333333333328,164333.33333333334,254000,305166.66666666669,318500,{"$f":"HLOOKUP($AB$3,$V103:$AA119,11,FALSE)","v":254000},{"$f":"HLOOKUP($AC$3,$V103:$AA119,11,FALSE)","v":164333.33333333334}]
["Nelson","Nelson operations expenditure (net):",364102,328268.99999999994,455952.33333333331,555820,664723.99999999988,455245,544000,578875,599800,1091895,1135749,1218146.5,1235405,1292643,1356244,1425520,null,null,null,382774.44444444444,558596.33333333337,574225,1148596.8333333333,1294764,1425520,{"$f":"HLOOKUP($AB$3,$V103:$AA119,12,FALSE)","v":1148596.8333333333},{"$f":"HLOOKUP($AC$3,$V103:$AA119,12,FALSE)","v":574225}]
["Canterbury","Canterbury operations expenditure (net):",35470351.803621523,35375012.31175261,38737924.478914998,36548627.72498434,35098026.931153797,36576310.407084174,36482639.715324096,41686455.320910551,39475904.306804955,41410635.680093311,42730867.812246226,44994489.446032584,46639630.020259023,48314389.77601631,49825354.522386357,51696279.990783222,null,null,null,36527762.864763044,36074321.687740773,39214999.781013198,43045330.979457371,48259791.439553894,51696279.990783222,{"$f":"HLOOKUP($AB$3,$V103:$AA119,13,FALSE)","v":43045330.979457371},{"$f":"HLOOKUP($AC$3,$V103:$AA119,13,FALSE)","v":39214999.781013198}]
["West Coast","West Coast operations expenditure (net):",72375,70175,79682,62564.000000000007,109791,88708,93820,95608,97488,872403,883771,895914,908472.5,921942.5,936926.99999999988,952419.00000000012,null,null,null,74077.333333333328,87021,95638.666666666672,884029.33333333337,922447.33333333337,952419.00000000012,{"$f":"HLOOKUP($AB$3,$V103:$AA119,14,FALSE)","v":884029.33333333337},{"$f":"HLOOKUP($AC$3,$V103:$AA119,14,FALSE)","v":95638.666666666672}]
["Otago","Otago (DUNEDIN ONLY) operations expenditure (net):",{"$f":"C742","v":5190994},5860113,7981441.666666667,6892695.3799999999,5966968.5600000005,7174021.8999999994,12289087,11453763,9702762,{"$f":"L742","v":6759083.1169578731},7714634.1474549696,7456457.0081492644,7365196.1846607095,7314349.4824306602,7246684.5148237599,7194718.1758709541,null,null,null,6344182.888888889,6677895.2800000003,11148537.333333334,7310058.0908540366,7308743.3939717105,7194718.1758709541,{"$f":"HLOOKUP($AB$3,$V103:$AA119,15,FALSE)","v":7310058.0908540366},{"$f":"HLOOKUP($AC$3,$V103:$AA119,15,FALSE)","v":11148537.333333334}]
["Southland","Southland operations expenditure (net):",1482726.9999999998,1547752,1630584.6666666667,1900580,1324578,1167631,1303528,1132371,1138455,1018171,1043920.9999999998,1070601,1098226.5,1126922.5000000002,1156497,1178999,null,null,null,1553687.888888889,1464263,1191451.3333333333,1044231,1127215.3333333333,1178999,{"$f":"HLOOKUP($AB$3,$V103:$AA119,16,FALSE)","v":1044231},{"$f":"HLOOKUP($AC$3,$V103:$AA119,16,FALSE)","v":1191451.3333333333}]
["National","National total operations expenditure (net):",{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(C104:C118),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(C104:C118)-C105-C112,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!C112,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!C105,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(D104:D118),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(D104:D118)-D105-D112,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!D112,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!D105,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(E104:E118),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(E104:E118)-E105-E112,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!E112,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!E105,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(F104:F118),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(F104:F118)-F105-F112,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!F112,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!F105,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(G104:G118),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(G104:G118)-G105-G112,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!G112,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!G105,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(H104:H118),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(H104:H118)-H105-H112,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!H112,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!H105,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(I104:I118),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(I104:I118)-I105-I112,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!I112,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!I105,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(J104:J118),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(J104:J118)-J105-J112,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!J112,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!J105,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(K104:K118),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(K104:K118)-K105-K112,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!K112,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!K105,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(L104:L118),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(L104:L118)-L105-L112,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!L112,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!L105,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(M104:M118),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(M104:M118)-M105-M112,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!M112,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!M105,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(N104:N118),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(N104:N118)-N105-N112,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!N112,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!N105,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(O104:O118),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(O104:O118)-O105-O112,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!O112,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!O105,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(P104:P118),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(P104:P118)-P105-P112,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!P112,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!P105,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Q104:Q118),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Q104:Q118)-Q105-Q112,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Q112,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Q105,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(R104:R118),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(R104:R118)-R105-R112,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!R112,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!R105,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(S104:S118),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(S104:S118)-S105-S112,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!S112,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!S105,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(T104:T118),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(T104:T118)-T105-T112,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!T112,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!T105,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(U104:U118),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(U104:U118)-U105-U112,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!U112,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!U105,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(V104:V118),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(V104:V118)-V105-V112,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!V112,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!V105,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(W104:W118),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(W104:W118)-W105-W112,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!W112,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!W105,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(X104:X118),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(X104:X118)-X105-X112,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!X112,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!X105,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Y104:Y118),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Y104:Y118)-Y105-Y112,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Y112,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Y105,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Z104:Z118),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Z104:Z118)-Z105-Z112,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Z112,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Z105,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(AA104:AA118),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(AA104:AA118)-AA105-AA112,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!AA112,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!AA105,0))))))","v":0},{"$f":"HLOOKUP($AB$3,$V103:$AA119,17,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V103:$AA119,17,FALSE)","v":0}]
[null,{"$f":"VLOOKUP($B$484,$A104:$AB119,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AC119,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B120","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B120","v":{"$error":"#N/A"}},{"$f":"C120","v":{"$error":"#N/A"}},{"$f":"D120","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!N12,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!O12,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!P12,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!Q12,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!R12,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!S12,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!T12,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!U12,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!V12,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!W12,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!X12,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$11,'[3]scenario testing'!Y12,0)","v":0},{"$f":"AVERAGE(C122:E122)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F122:H122)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I122:K122)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L122:N122)","v":0},{"$f":"AVERAGE(O122:Q122)","v":0},{"$f":"AVERAGE(R122:T122)","v":0},{"$f":"HLOOKUP($AB$3,$V103:$AA122,19,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V103:$AA122,19,FALSE)","v":0}]
[null,"FERRY PATRONAGE","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S103","v":"2025/26"},{"$f":"T103","v":"2026/27"},{"$f":"U103","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y103","v":"2018-21"},{"$f":"Z103","v":"2021-24"},{"$f":"AA103","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland total patronage:",null,null,null,null,null,null,0,0,0]
["Auckland","Auckland total patronage:",{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!C685,'data \"historic\" (TIO)'!C694)","v":4528202},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!D685,'data \"historic\" (TIO)'!D694)","v":4735717},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!E685,'data \"historic\" (TIO)'!E694)","v":5049627},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!F685,'data \"historic\" (TIO)'!F694)","v":4957052},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!G685,'data \"historic\" (TIO)'!G694)","v":5109953},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!H685,'data \"historic\" (TIO)'!H694)","v":5536389},1233317.5599999998,1282519.7967999999,1333323.6539119999,{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!L685,'data \"historic\" (TIO)'!L694)","v":1465146.77968664},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!M685,'data \"historic\" (TIO)'!M694)","v":1585722.5248292703},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!N685,'data \"historic\" (TIO)'!N694)","v":1699259.87826662},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!O685,'data \"historic\" (TIO)'!O694)","v":1907209.7058981243},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!P685,'data \"historic\" (TIO)'!P694)","v":2050911.2272506675},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!Q685,'data \"historic\" (TIO)'!Q694)","v":2199668.9917412451},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!R685,'data \"historic\" (TIO)'!R694)","v":2361594.0643370473},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!S685,'data \"historic\" (TIO)'!S694)","v":0},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!T685,'data \"historic\" (TIO)'!T694)","v":0},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!U685,'data \"historic\" (TIO)'!U694)","v":0},{"$f":"AVERAGE(C125:E125)","v":4771182},{"$f":"AVERAGE(F125:H125)","v":5201131.333333333},{"$f":"AVERAGE(I125:K125)","v":1283053.6702373333},{"$f":"AVERAGE(L125:N125)","v":1583376.3942608435},{"$f":"AVERAGE(O125:Q125)","v":2052596.6416300125},{"$f":"AVERAGE(R125:T125)","v":787198.02144568239},{"$f":"HLOOKUP($AB$3,$V123:$AA139,3,FALSE)","v":1583376.3942608435},{"$f":"HLOOKUP($AC$3,$V123:$AA139,3,FALSE)","v":1283053.6702373333}]
["Waikato","Waikato total patronage:",null,null,null,null,null,null,0,0,0]
["Bay of Plenty","Bay of Plenty total patronage:",24713,28411,24666,26321,29959,28778,29960,29960,29960,29960,29960,29960,29960,29960,29960,29960,null,null,null,{"$f":"AVERAGE(C127:E127)","v":25930},{"$f":"AVERAGE(F127:H127)","v":28352.666666666668},{"$f":"AVERAGE(I127:K127)","v":29960},{"$f":"AVERAGE(L127:N127)","v":29960},{"$f":"AVERAGE(O127:Q127)","v":29960},{"$f":"AVERAGE(R127:T127)","v":29960},{"$f":"HLOOKUP($AB$3,$V123:$AA139,5,FALSE)","v":29960},{"$f":"HLOOKUP($AC$3,$V123:$AA139,5,FALSE)","v":29960}]
["Gisborne","Gisborne total patronage:",null,null,null,null,null,null,0,0,0]
["Hawkes Bay","Hawkes Bay total patronage:",null,null,null,null,null,null,0,0,0]
["Taranaki","Taranaki total patronage:",null,null,null,null,null,null,0,0,0]
["Manawatu-Wanganui","Manawatu-Wanganui total patronage:",null,null,null,null,null,null,0,0,0]
["Wellington","Wellington total patronage:",182034,177101,176698,192549,180155,179106,184700,187500,190300,193200,196100,199000,202000,205000,208100,211200,null,null,null,{"$f":"AVERAGE(C132:E132)","v":178611},{"$f":"AVERAGE(F132:H132)","v":183936.66666666666},{"$f":"AVERAGE(I132:K132)","v":187500},{"$f":"AVERAGE(L132:N132)","v":196100},{"$f":"AVERAGE(O132:Q132)","v":205033.33333333334},{"$f":"AVERAGE(R132:T132)","v":211200},{"$f":"HLOOKUP($AB$3,$V123:$AA139,10,FALSE)","v":196100},{"$f":"HLOOKUP($AC$3,$V123:$AA139,10,FALSE)","v":187500}]
["Marlborough","Marlborough total patronage:",null,null,null,null,null,null,0,0,0]
["Nelson","Nelson total patronage:",null,null,null,null,null,null,0,0,0]
["Canterbury","Canterbury total patronage:",135130,122393,79818,112480,130466,124416,128121,134527,141253,148316,155732,163519,171695,180280,189294,198758,null,null,null,{"$f":"AVERAGE(C135:E135)","v":112447},{"$f":"AVERAGE(F135:H135)","v":122454},{"$f":"AVERAGE(I135:K135)","v":134633.66666666666},{"$f":"AVERAGE(L135:N135)","v":155855.66666666666},{"$f":"AVERAGE(O135:Q135)","v":180423},{"$f":"AVERAGE(R135:T135)","v":198758},{"$f":"HLOOKUP($AB$3,$V123:$AA139,13,FALSE)","v":155855.66666666666},{"$f":"HLOOKUP($AC$3,$V123:$AA139,13,FALSE)","v":134633.66666666666}]
["West Coast","West Coast total patronage:",null,null,null,null,null,null,0,0,0]
["Otago","Otago (DUNEDIN ONLY) total patronage:",null,null,null,null,null,null,0,0,0]
["Southland","Southland total patronage:",null,null,null,null,null,null,0,0,0]
["National","National total patronage:",{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(C124:C138),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(C124:C138)-C125-C132,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!C132,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!C125,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(D124:D138),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(D124:D138)-D125-D132,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!D132,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!D125,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(E124:E138),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(E124:E138)-E125-E132,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!E132,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!E125,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(F124:F138),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(F124:F138)-F125-F132,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!F132,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!F125,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(G124:G138),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(G124:G138)-G125-G132,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!G132,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!G125,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(H124:H138),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(H124:H138)-H125-H132,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!H132,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!H125,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(I124:I138),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(I124:I138)-I125-I132,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!I132,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!I125,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(J124:J138),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(J124:J138)-J125-J132,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!J132,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!J125,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(K124:K138),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(K124:K138)-K125-K132,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!K132,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!K125,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(L124:L138),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(L124:L138)-L125-L132,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!L132,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!L125,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(M124:M138),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(M124:M138)-M125-M132,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!M132,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!M125,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(N124:N138),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(N124:N138)-N125-N132,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!N132,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!N125,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(O124:O138),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(O124:O138)-O125-O132,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!O132,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!O125,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(P124:P138),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(P124:P138)-P125-P132,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!P132,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!P125,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Q124:Q138),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Q124:Q138)-Q125-Q132,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Q132,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Q125,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(R124:R138),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(R124:R138)-R125-R132,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!R132,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!R125,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(S124:S138),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(S124:S138)-S125-S132,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!S132,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!S125,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(T124:T138),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(T124:T138)-T125-T132,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!T132,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!T125,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(U124:U138),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(U124:U138)-U125-U132,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!U132,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!U125,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(V124:V138),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(V124:V138)-V125-V132,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!V132,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!V125,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(W124:W138),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(W124:W138)-W125-W132,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!W132,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!W125,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(X124:X138),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(X124:X138)-X125-X132,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!X132,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!X125,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Y124:Y138),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Y124:Y138)-Y125-Y132,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Y132,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Y125,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Z124:Z138),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Z124:Z138)-Z125-Z132,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Z132,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Z125,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(AA124:AA138),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(AA124:AA138)-AA125-AA132,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!AA132,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!AA125,0))))))","v":0},{"$f":"HLOOKUP($AB$3,$V123:$AA139,17,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V123:$AA139,17,FALSE)","v":0}]
[null,{"$f":"VLOOKUP($B$484,$A124:$AB139,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AC139,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B140","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B140","v":{"$error":"#N/A"}},{"$f":"C140","v":{"$error":"#N/A"}},{"$f":"D140","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!N$8,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!O$8,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!P$8,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!Q$8,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!R$8,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!S$8,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!T$8,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!U$8,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!V$8,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!W$8,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!X$8,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!Y$8,0)","v":0},{"$f":"AVERAGE(C142:E142)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F142:H142)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I142:K142)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L142:N142)","v":0},{"$f":"AVERAGE(O142:Q142)","v":0},{"$f":"AVERAGE(R142:T142)","v":0},{"$f":"HLOOKUP($AB$3,$V123:$AA142,19,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V123:$AA142,19,FALSE)","v":0}]
[null,"FERRY PASSENGER KILOMETRES","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S123","v":"2025/26"},{"$f":"T123","v":"2026/27"},{"$f":"U123","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y123","v":"2018-21"},{"$f":"Z123","v":"2021-24"},{"$f":"AA123","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland passenger kilometres:",null,null,null,null,null,null,0,0,0]
["Auckland","Auckland passenger kilometres:",{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!C686,'data \"historic\" (TIO)'!C695)","v":49882352},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!D686,'data \"historic\" (TIO)'!D695)","v":52771317},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!E686,'data \"historic\" (TIO)'!E695)","v":71296085},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!F686,'data \"historic\" (TIO)'!F695)","v":74877792},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!G686,'data \"historic\" (TIO)'!G695)","v":66571640},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!H686,'data \"historic\" (TIO)'!H695)","v":75317758},15882086.712000001,16652800.111359999,17428814.4055744,{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!L686,'data \"historic\" (TIO)'!L695)","v":19423093.780114595},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!M686,'data \"historic\" (TIO)'!M695)","v":21274731.066794906},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!N686,'data \"historic\" (TIO)'!N695)","v":23034830.276225831},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!O686,'data \"historic\" (TIO)'!O695)","v":25872252.279272355},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!P686,'data \"historic\" (TIO)'!P695)","v":28083756.792088881},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!Q686,'data \"historic\" (TIO)'!Q695)","v":30402574.345627572},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!R686,'data \"historic\" (TIO)'!R695)","v":32938456.380861267},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!S686,'data \"historic\" (TIO)'!S695)","v":0},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!T686,'data \"historic\" (TIO)'!T695)","v":0},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!U686,'data \"historic\" (TIO)'!U695)","v":0},{"$f":"AVERAGE(C145:E145)","v":57983251.333333336},{"$f":"AVERAGE(F145:H145)","v":72255730},{"$f":"AVERAGE(I145:K145)","v":16654567.076311467},{"$f":"AVERAGE(L145:N145)","v":21244218.374378443},{"$f":"AVERAGE(O145:Q145)","v":28119527.805662934},{"$f":"AVERAGE(R145:T145)","v":10979485.460287089},{"$f":"HLOOKUP($AB$3,$V143:$AA159,3,FALSE)","v":21244218.374378443},{"$f":"HLOOKUP($AC$3,$V143:$AA159,3,FALSE)","v":16654567.076311467}]
["Waikato","Waikato passenger kilometres:",null,null,null,null,null,null,0,0,0]
["Bay of Plenty","Bay of Plenty passenger kilometres:",74139,85233,73998,78963,89877,86334,89900,89900,89900,89900,89900,89900,89900,89900,89900,0,null,null,null,{"$f":"AVERAGE(C147:E147)","v":77790},{"$f":"AVERAGE(F147:H147)","v":85058},{"$f":"AVERAGE(I147:K147)","v":89900},{"$f":"AVERAGE(L147:N147)","v":89900},{"$f":"AVERAGE(O147:Q147)","v":89900},{"$f":"AVERAGE(R147:T147)","v":0},{"$f":"HLOOKUP($AB$3,$V143:$AA159,5,FALSE)","v":89900},{"$f":"HLOOKUP($AC$3,$V143:$AA159,5,FALSE)","v":89900}]
["Gisborne","Gisborne passenger kilometres:",null,null,null,null,null,null,0,0,0]
["Hawkes Bay","Hawkes Bay passenger kilometres:",null,null,null,null,null,null,0,0,0]
["Taranaki","Taranaki passenger kilometres:",null,null,null,null,null,null,0,0,0]
["Manawatu-Wanganui","Manawatu-Wanganui passenger kilometres:",null,null,null,null,null,null,0,0,0]
["Wellington","Wellington passenger kilometres:",2023679,1946671,1651901,1817630,1990624,1964131,2040400,2071000,2102100,2133700,2165700,2198200,2231200,2264700,2298700,2333100,null,null,null,{"$f":"AVERAGE(C152:E152)","v":1874083.6666666667},{"$f":"AVERAGE(F152:H152)","v":1924128.3333333333},{"$f":"AVERAGE(I152:K152)","v":2071166.6666666667},{"$f":"AVERAGE(L152:N152)","v":2165866.6666666665},{"$f":"AVERAGE(O152:Q152)","v":2264866.6666666665},{"$f":"AVERAGE(R152:T152)","v":2333100},{"$f":"HLOOKUP($AB$3,$V143:$AA159,10,FALSE)","v":2165866.6666666665},{"$f":"HLOOKUP($AC$3,$V143:$AA159,10,FALSE)","v":2071166.6666666667}]
["Marlborough","Marlborough passenger kilometres:",null,null,null,null,null,null,0,0,0]
["Nelson","Nelson passenger kilometres:",null,null,null,null,null,null,0,0,0]
["Canterbury","Canterbury passenger kilometres:",405390,282447,239454,337440,391398,373248,384366,403581,423759,444948,467196,490557,515085,540840,567882,596274,null,null,null,{"$f":"AVERAGE(C155:E155)","v":309097},{"$f":"AVERAGE(F155:H155)","v":367362},{"$f":"AVERAGE(I155:K155)","v":403902},{"$f":"AVERAGE(L155:N155)","v":467567},{"$f":"AVERAGE(O155:Q155)","v":541269},{"$f":"AVERAGE(R155:T155)","v":596274},{"$f":"HLOOKUP($AB$3,$V143:$AA159,13,FALSE)","v":467567},{"$f":"HLOOKUP($AC$3,$V143:$AA159,13,FALSE)","v":403902}]
["West Coast","West Coast passenger kilometres:",0,0,0,0,0,0,0,0,0]
["Otago","Otago (DUNEDIN ONLY) passenger kilometres:",0,0,0,0,0,0,0,0,0]
["Southland","Southland passenger kilometres:",0,0,0,0,0,0,0,0,0]
["National","National total passenger kilometres",{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(C144:C158),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(C144:C158)-C145-C152,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!C152,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!C145,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(D144:D158),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(D144:D158)-D145-D152,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!D152,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!D145,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(E144:E158),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(E144:E158)-E145-E152,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!E152,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!E145,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(F144:F158),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(F144:F158)-F145-F152,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!F152,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!F145,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(G144:G158),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(G144:G158)-G145-G152,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!G152,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!G145,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(H144:H158),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(H144:H158)-H145-H152,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!H152,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!H145,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(I144:I158),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(I144:I158)-I145-I152,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!I152,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!I145,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(J144:J158),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(J144:J158)-J145-J152,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!J152,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!J145,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(K144:K158),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(K144:K158)-K145-K152,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!K152,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!K145,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(L144:L158),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(L144:L158)-L145-L152,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!L152,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!L145,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(M144:M158),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(M144:M158)-M145-M152,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!M152,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!M145,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(N144:N158),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(N144:N158)-N145-N152,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!N152,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!N145,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(O144:O158),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(O144:O158)-O145-O152,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!O152,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!O145,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(P144:P158),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(P144:P158)-P145-P152,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!P152,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!P145,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Q144:Q158),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Q144:Q158)-Q145-Q152,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Q152,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Q145,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(R144:R158),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(R144:R158)-R145-R152,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!R152,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!R145,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(S144:S158),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(S144:S158)-S145-S152,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!S152,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!S145,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(T144:T158),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(T144:T158)-T145-T152,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!T152,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!T145,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(U144:U158),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(U144:U158)-U145-U152,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!U152,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!U145,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(V144:V158),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(V144:V158)-V145-V152,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!V152,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!V145,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(W144:W158),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(W144:W158)-W145-W152,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!W152,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!W145,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(X144:X158),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(X144:X158)-X145-X152,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!X152,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!X145,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Y144:Y158),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Y144:Y158)-Y145-Y152,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Y152,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Y145,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Z144:Z158),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Z144:Z158)-Z145-Z152,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Z152,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Z145,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(AA144:AA158),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(AA144:AA158)-AA145-AA152,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!AA152,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!AA145,0))))))","v":0},{"$f":"HLOOKUP($AB$3,$V143:$AA159,17,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V143:$AA159,17,FALSE)","v":0}]
[null,{"$f":"VLOOKUP($B$484,$A144:$AB159,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AC159,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B160","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B160","v":{"$error":"#N/A"}},{"$f":"C160","v":{"$error":"#N/A"}},{"$f":"D160","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!N$9,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!O$9,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!P$9,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!Q$9,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!R$9,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!S$9,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!T$9,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!U$9,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!V$9,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!W$9,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!X$9,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!Y$9,0)","v":0},{"$f":"AVERAGE(C162:E162)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F162:H162)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I162:K162)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L162:N162)","v":0},{"$f":"AVERAGE(O162:Q162)","v":0},{"$f":"AVERAGE(R162:T162)","v":0},{"$f":"HLOOKUP($AB$3,$V143:$AA162,19,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V143:$AA162,19,FALSE)","v":0}]
[null,"FERRY IN SERVICE VEHICLE KILOMETRES","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S143","v":"2025/26"},{"$f":"T143","v":"2026/27"},{"$f":"U143","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y143","v":"2018-21"},{"$f":"Z143","v":"2021-24"},{"$f":"AA143","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25"]
["Northland","Northland in service vehicle kilometres:",null,null,null,null,null,null,0,0,0]
["Auckland","Auckland in service vehicle kilometres:",{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!C687,'data \"historic\" (TIO)'!C696)","v":853239},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!D687,'data \"historic\" (TIO)'!D696)","v":834203},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!E687,'data \"historic\" (TIO)'!E696)","v":829711},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!F687,'data \"historic\" (TIO)'!F696)","v":850030},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!G687,'data \"historic\" (TIO)'!G696)","v":873012},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!H687,'data \"historic\" (TIO)'!H696)","v":938976},507892.89999999997,542702.76666666672,584336.10000000009,{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!L687,'data \"historic\" (TIO)'!L696)","v":1453393},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!M687,'data \"historic\" (TIO)'!M696)","v":1453393},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!N687,'data \"historic\" (TIO)'!N696)","v":1453393},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!O687,'data \"historic\" (TIO)'!O696)","v":1453393},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!P687,'data \"historic\" (TIO)'!P696)","v":1453393},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!Q687,'data \"historic\" (TIO)'!Q696)","v":1453393},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!R687,'data \"historic\" (TIO)'!R696)","v":1453393},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!S687,'data \"historic\" (TIO)'!S696)","v":0},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!T687,'data \"historic\" (TIO)'!T696)","v":0},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!U687,'data \"historic\" (TIO)'!U696)","v":0},{"$f":"AVERAGE(C165:E165)","v":839051},{"$f":"AVERAGE(F165:H165)","v":887339.33333333337},{"$f":"AVERAGE(I165:K165)","v":544977.25555555557},{"$f":"AVERAGE(L165:N165)","v":1453393},{"$f":"AVERAGE(O165:Q165)","v":1453393},{"$f":"AVERAGE(R165:T165)","v":484464.33333333331},{"$f":"HLOOKUP($AB$3,$V163:$AA179,3,FALSE)","v":1453393},{"$f":"HLOOKUP($AC$3,$V163:$AA179,3,FALSE)","v":544977.25555555557}]
["Waikato","Waikato in service vehicle kilometres:",null,null,null,null,null,null,0,0,0]
["Bay of Plenty","Bay of Plenty in service vehicle kilometres:",0,0,8448,8760,8760,8424,8800,8800,8800,8800,8800,8800,8800,8800,8800,0,null,null,null,{"$f":"AVERAGE(C167:E167)","v":2816},{"$f":"AVERAGE(F167:H167)","v":8648},{"$f":"AVERAGE(I167:K167)","v":8800},{"$f":"AVERAGE(L167:N167)","v":8800},{"$f":"AVERAGE(O167:Q167)","v":8800},{"$f":"AVERAGE(R167:T167)","v":0},{"$f":"HLOOKUP($AB$3,$V163:$AA179,5,FALSE)","v":8800},{"$f":"HLOOKUP($AC$3,$V163:$AA179,5,FALSE)","v":8800}]
["Gisborne","Gisborne in service vehicle kilometres:",null,null,null,null,null,null,0,0,0]
["Hawkes Bay","Hawkes Bay in service vehicle kilometres:",null,null,null,null,null,null,0,0,0]
["Taranaki","Taranaki in service vehicle kilometres:",null,null,null,null,null,null,0,0,0]
["Manawatu-Wanganui","Manawatu-Wanganui in service vehicle kilometres:",null,null,null,null,null,null,0,0,0]
["Wellington","Wellington in service vehicle kilometres:",92444,97908,106261,109083,104858,100304,107500,109100,110700,112400,114100,115800,117500,119200,121000,122800,null,null,null,{"$f":"AVERAGE(C172:E172)","v":98871},{"$f":"AVERAGE(F172:H172)","v":104748.33333333333},{"$f":"AVERAGE(I172:K172)","v":109100},{"$f":"AVERAGE(L172:N172)","v":114100},{"$f":"AVERAGE(O172:Q172)","v":119233.33333333333},{"$f":"AVERAGE(R172:T172)","v":122800},{"$f":"HLOOKUP($AB$3,$V163:$AA179,10,FALSE)","v":114100},{"$f":"HLOOKUP($AC$3,$V163:$AA179,10,FALSE)","v":109100}]
["Marlborough","Marlborough in service vehicle kilometres:",null,null,null,null,null,null,0,0,0]
["Nelson","Nelson in service vehicle kilometres:",null,null,null,null,null,null,0,0,0]
["Canterbury","Canterbury in service vehicle kilometres:",47481,47481,47476,47482,47268,47223,49603,49603,49603,49603,49603,49603,49603,49603,49603,49603,null,null,null,{"$f":"AVERAGE(C175:E175)","v":47479.333333333336},{"$f":"AVERAGE(F175:H175)","v":47324.333333333336},{"$f":"AVERAGE(I175:K175)","v":49603},{"$f":"AVERAGE(L175:N175)","v":49603},{"$f":"AVERAGE(O175:Q175)","v":49603},{"$f":"AVERAGE(R175:T175)","v":49603},{"$f":"HLOOKUP($AB$3,$V163:$AA179,13,FALSE)","v":49603},{"$f":"HLOOKUP($AC$3,$V163:$AA179,13,FALSE)","v":49603}]
["West Coast","West Coast in service vehicle kilometres:",null,null,null,null,null,null,0,0,0]
["Otago","Otago (DUNEDIN ONLY) in service vehicle kilometres:",null,null,null,null,null,null,0,0,0]
["Southland","Southland in service vehicle kilometres:",null,null,null,null,null,null,0,0,0]
["National","National total in service vehicle kilometres",{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(C164:C178),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(C164:C178)-C165-C172,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!C172,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!C165,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(D164:D178),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(D164:D178)-D165-D172,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!D172,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!D165,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(E164:E178),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(E164:E178)-E165-E172,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!E172,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!E165,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(F164:F178),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(F164:F178)-F165-F172,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!F172,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!F165,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(G164:G178),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(G164:G178)-G165-G172,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!G172,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!G165,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(H164:H178),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(H164:H178)-H165-H172,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!H172,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!H165,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(I164:I178),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(I164:I178)-I165-I172,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!I172,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!I165,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(J164:J178),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(J164:J178)-J165-J172,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!J172,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!J165,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(K164:K178),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(K164:K178)-K165-K172,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!K172,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!K165,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(L164:L178),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(L164:L178)-L165-L172,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!L172,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!L165,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(M164:M178),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(M164:M178)-M165-M172,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!M172,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!M165,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(N164:N178),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(N164:N178)-N165-N172,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!N172,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!N165,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(O164:O178),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(O164:O178)-O165-O172,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!O172,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!O165,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(P164:P178),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(P164:P178)-P165-P172,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!P172,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!P165,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Q164:Q178),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Q164:Q178)-Q165-Q172,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Q172,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Q165,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(R164:R178),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(R164:R178)-R165-R172,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!R172,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!R165,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(S164:S178),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(S164:S178)-S165-S172,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!S172,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!S165,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(T164:T178),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(T164:T178)-T165-T172,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!T172,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!T165,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(U164:U178),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(U164:U178)-U165-U172,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!U172,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!U165,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(V164:V178),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(V164:V178)-V165-V172,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!V172,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!V165,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(W164:W178),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(W164:W178)-W165-W172,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!W172,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!W165,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(X164:X178),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(X164:X178)-X165-X172,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!X172,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!X165,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Y164:Y178),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Y164:Y178)-Y165-Y172,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Y172,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Y165,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Z164:Z178),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Z164:Z178)-Z165-Z172,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Z172,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Z165,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(AA164:AA178),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(AA164:AA178)-AA165-AA172,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!AA172,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!AA165,0))))))","v":0},{"$f":"HLOOKUP($AB$3,$V163:$AA179,17,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V163:$AA179,17,FALSE)","v":0}]
[null,{"$f":"VLOOKUP($B$484,$A164:$AB179,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AC179,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B180","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B180","v":{"$error":"#N/A"}},{"$f":"C180","v":{"$error":"#N/A"}},{"$f":"D180","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!N$10,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!O$10,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!P$10,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!Q$10,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!R$10,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!S$10,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!T$10,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!U$10,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!V$10,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!W$10,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!X$10,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!Y$10,0)","v":0},{"$f":"AVERAGE(C182:E182)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F182:H182)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I182:K182)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L182:N182)","v":0},{"$f":"AVERAGE(O182:Q182)","v":0},{"$f":"AVERAGE(R182:T182)","v":0},{"$f":"HLOOKUP($AB$3,$V163:$AA182,19,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V163:$AA182,19,FALSE)","v":0}]
[null,"FERRY SERVICE FARE REVENUE (TOTAL)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S163","v":"2025/26"},{"$f":"T163","v":"2026/27"},{"$f":"U163","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y163","v":"2018-21"},{"$f":"Z163","v":"2021-24"},{"$f":"AA163","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland fare revenue (total):",null,null,null,null,null,null,0,0,0]
["Auckland","Auckland fare revenue (total):",{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!C688,'data \"historic\" (TIO)'!C697)","v":21318547},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!D688,'data \"historic\" (TIO)'!D697)","v":24501665.640579712},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!E688,'data \"historic\" (TIO)'!E697)","v":28129669.838695653},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!F688,'data \"historic\" (TIO)'!F697)","v":28732153.947826087},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!G688,'data \"historic\" (TIO)'!G697)","v":28103455.752173912},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!H688,'data \"historic\" (TIO)'!H697)","v":29756875},6706230.1302999984,6991902.2671139995,7287469.6051505618,{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!L688,'data \"historic\" (TIO)'!L697)","v":10104221.40027456},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!M688,'data \"historic\" (TIO)'!M697)","v":10861567.982358828},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!N688,'data \"historic\" (TIO)'!N697)","v":11584889.430040667},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!O688,'data \"historic\" (TIO)'!O697)","v":12896315.834252607},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!P688,'data \"historic\" (TIO)'!P697)","v":13816172.630497837},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!Q688,'data \"historic\" (TIO)'!Q697)","v":14836243.807641955},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!R688,'data \"historic\" (TIO)'!R697)","v":15861726.832528435},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!S688,'data \"historic\" (TIO)'!S697)","v":0},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!T688,'data \"historic\" (TIO)'!T697)","v":0},{"$f":"IF('[3]CBA benchmark'!$AE$6='[3]CBA benchmark'!$AK$42,'data \"historic\" (TIO)'!U688,'data \"historic\" (TIO)'!U697)","v":0},{"$f":"AVERAGE(C185:E185)","v":24649960.826425124},{"$f":"AVERAGE(F185:H185)","v":28864161.566666666},{"$f":"AVERAGE(I185:K185)","v":6995200.6675215205},{"$f":"AVERAGE(L185:N185)","v":10850226.270891352},{"$f":"AVERAGE(O185:Q185)","v":13849577.424130799},{"$f":"AVERAGE(R185:T185)","v":5287242.2775094779},{"$f":"HLOOKUP($AB$3,$V183:$AA199,3,FALSE)","v":10850226.270891352},{"$f":"HLOOKUP($AC$3,$V183:$AA199,3,FALSE)","v":6995200.6675215205}]
["Waikato","Waikato fare revenue (total):",null,null,null,null,null,null,0,0,0]
["Bay of Plenty","Bay of Plenty fare revenue (total):",33898,38761,33497,35699,40885,39415,40900,40900,40900,40900,40900,40900,40900,40900,40900,0,null,null,null,{"$f":"AVERAGE(C187:E187)","v":35385.333333333336},{"$f":"AVERAGE(F187:H187)","v":38666.333333333336},{"$f":"AVERAGE(I187:K187)","v":40900},{"$f":"AVERAGE(L187:N187)","v":40900},{"$f":"AVERAGE(O187:Q187)","v":40900},{"$f":"AVERAGE(R187:T187)","v":0},{"$f":"HLOOKUP($AB$3,$V183:$AA199,5,FALSE)","v":40900},{"$f":"HLOOKUP($AC$3,$V183:$AA199,5,FALSE)","v":40900}]
["Gisborne","Gisborne fare revenue (total):",null,null,null,null,null,null,0,0,0]
["Hawkes Bay","Hawkes Bay fare revenue (total):",null,null,null,null,null,null,0,0,0]
["Taranaki","Taranaki fare revenue (total):",null,null,null,null,null,null,0,0,0]
["Manawatu-Wanganui","Manawatu-Wanganui fare revenue (total):",null,null,null,null,null,null,0,0,0]
["Wellington","Wellington fare revenue (total):",1203245,1178149.4420289856,1225558.5217391304,1402052.5217391304,1284945.6956521738,1358960,1337153.5217391304,1369153.5217391304,1401953.5217391304,1435553.5217391304,1470053.5217391304,1505453.5217391304,1527053.5217391304,1548953.5217391304,1571153.5217391304,1593753.5217391304,null,null,null,{"$f":"AVERAGE(C192:E192)","v":1202317.654589372},{"$f":"AVERAGE(F192:H192)","v":1348652.7391304348},{"$f":"AVERAGE(I192:K192)","v":1369420.1884057971},{"$f":"AVERAGE(L192:N192)","v":1470353.5217391301},{"$f":"AVERAGE(O192:Q192)","v":1549053.5217391301},{"$f":"AVERAGE(R192:T192)","v":1593753.5217391304},{"$f":"HLOOKUP($AB$3,$V183:$AA199,10,FALSE)","v":1470353.5217391301},{"$f":"HLOOKUP($AC$3,$V183:$AA199,10,FALSE)","v":1369420.1884057971}]
["Marlborough","Marlborough fare revenue (total):",null,null,null,null,null,null,0,0,0]
["Nelson","Nelson fare revenue (total):",null,null,null,null,null,null,0,0,0]
["Canterbury","Canterbury fare revenue (total):",422112,289377.12173913041,227729.53913043477,330215.46956521738,392239.96521739132,412007,441674.29790608108,484717.398252065,535436.97109740681,595671.88302260451,667739.59687252133,754553.99650634523,859792.11133873067,988084.41199940559,1145275.6339216277,1338734.9735328523,null,null,null,{"$f":"AVERAGE(C195:E195)","v":313072.88695652172},{"$f":"AVERAGE(F195:H195)","v":378154.1449275362},{"$f":"AVERAGE(I195:K195)","v":487276.22241851763},{"$f":"AVERAGE(L195:N195)","v":672655.15880049032},{"$f":"AVERAGE(O195:Q195)","v":997717.38575325476},{"$f":"AVERAGE(R195:T195)","v":1338734.9735328523},{"$f":"HLOOKUP($AB$3,$V183:$AA199,13,FALSE)","v":672655.15880049032},{"$f":"HLOOKUP($AC$3,$V183:$AA199,13,FALSE)","v":487276.22241851763}]
["West Coast","West Coast fare revenue (total):",null,null,null,null,null,null,0,0,0]
["Otago","Otago (DUNEDIN ONLY) fare revenue (total):",null,null,null,null,null,null,0,0,0]
["Southland","Southland fare revenue (total):",null,null,null,null,null,null,0,0,0]
["National","National total fare revenue (total):",{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(C184:C198),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(C184:C198)-C185-C192,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!C192,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!C185,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(D184:D198),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(D184:D198)-D185-D192,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!D192,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!D185,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(E184:E198),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(E184:E198)-E185-E192,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!E192,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!E185,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(F184:F198),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(F184:F198)-F185-F192,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!F192,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!F185,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(G184:G198),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(G184:G198)-G185-G192,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!G192,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!G185,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(H184:H198),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(H184:H198)-H185-H192,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!H192,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!H185,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(I184:I198),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(I184:I198)-I185-I192,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!I192,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!I185,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(J184:J198),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(J184:J198)-J185-J192,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!J192,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!J185,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(K184:K198),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(K184:K198)-K185-K192,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!K192,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!K185,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(L184:L198),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(L184:L198)-L185-L192,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!L192,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!L185,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(M184:M198),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(M184:M198)-M185-M192,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!M192,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!M185,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(N184:N198),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(N184:N198)-N185-N192,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!N192,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!N185,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(O184:O198),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(O184:O198)-O185-O192,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!O192,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!O185,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(P184:P198),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(P184:P198)-P185-P192,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!P192,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!P185,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Q184:Q198),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Q184:Q198)-Q185-Q192,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Q192,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Q185,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(R184:R198),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(R184:R198)-R185-R192,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!R192,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!R185,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(S184:S198),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(S184:S198)-S185-S192,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!S192,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!S185,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(T184:T198),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(T184:T198)-T185-T192,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!T192,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!T185,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(U184:U198),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(U184:U198)-U185-U192,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!U192,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!U185,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(V184:V198),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(V184:V198)-V185-V192,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!V192,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!V185,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(W184:W198),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(W184:W198)-W185-W192,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!W192,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!W185,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(X184:X198),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(X184:X198)-X185-X192,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!X192,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!X185,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Y184:Y198),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Y184:Y198)-Y185-Y192,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Y192,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Y185,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Z184:Z198),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Z184:Z198)-Z185-Z192,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Z192,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Z185,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(AA184:AA198),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(AA184:AA198)-AA185-AA192,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!AA192,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!AA185,0))))))","v":0},{"$f":"HLOOKUP($AB$3,$V183:$AA199,17,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V183:$AA199,17,FALSE)","v":0}]
[null,{"$f":"VLOOKUP($B$484,$A184:$AB199,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AC199,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B200","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B200","v":{"$error":"#N/A"}},{"$f":"C200","v":{"$error":"#N/A"}},{"$f":"D200","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!N$13,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!O$13,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!P$13,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!Q$13,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!R$13,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!S$13,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!T$13,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!U$13,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!V$13,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!W$13,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!X$13,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!Y$13,0)","v":0},{"$f":"AVERAGE(C202:E202)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F202:H202)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I202:K202)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L202:N202)","v":0},{"$f":"AVERAGE(O202:Q202)","v":0},{"$f":"AVERAGE(R202:T202)","v":0},{"$f":"HLOOKUP($AB$3,$V183:$AA202,19,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V183:$AA202,19,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1242000,2556000,4310000,{"$f":"4875272*1.03","v":5021530.16},{"$f":"4875272*(1.03*1.03)","v":5172176.0647999998},{"$f":"4875272*(1.03*1.03*1.03)","v":5327341.346744},{"$f":"4875272*(1.03*1.03*1.03*1.03)","v":5487161.5871463204},{"$f":"4875272*(1.03*1.03*1.03*1.03*1.03)","v":5651776.4347607102},{"$f":"4875272*(1.03*1.03*1.03*1.03*1.03)","v":5651776.4347607102},{"$f":"4875272*(1.03*1.03*1.03*1.03*1.03)","v":5651776.4347607102}]
[null,"FERRY SERVICE EXPENDITURE (NET)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S183","v":"2025/26"},{"$f":"T183","v":"2026/27"},{"$f":"U183","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y183","v":"2018-21"},{"$f":"Z183","v":"2021-24"},{"$f":"AA183","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland services expenditure (net):",null,null,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,218000,1268000,2721000,{"$f":"BJ204*1.03","v":2802630},2886708.9,2973310.1669999999,3062509.4720100001,3154384.7561703003,3249016.2988554095,3346486.7878210717]
["Auckland","Auckland services expenditure (net):",6588104.8636502,6631799.9199058264,7574657.9086302202,8174446,8565002,8432752,9394748,10336662,11652293,{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AW205,'data \"historic\" (TIO)'!BK205)","v":12884997},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AX205,'data \"historic\" (TIO)'!BL205)","v":13468475.9},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AY205,'data \"historic\" (TIO)'!BM205)","v":13943507.166999999},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AZ205,'data \"historic\" (TIO)'!BN205)","v":15417303.47201},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!BA205,'data \"historic\" (TIO)'!BO205)","v":16349882.756170301},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!BB205,'data \"historic\" (TIO)'!BP205)","v":16572406.298855409},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!BC205,'data \"historic\" (TIO)'!BQ205)","v":16747114.787821071},null,null,null,{"$f":"AVERAGE(C205:E205)","v":6931520.8973954143},{"$f":"AVERAGE(F205:H205)","v":8390733.333333334},{"$f":"AVERAGE(I205:K205)","v":10461234.333333334},{"$f":"AVERAGE(L205:N205)","v":13432326.689000001},{"$f":"AVERAGE(O205:Q205)","v":16113197.509011904},{"$f":"AVERAGE(R205:T205)","v":16747114.787821071},{"$f":"HLOOKUP($AB$3,$V203:$AA219,3,FALSE)","v":13432326.689000001},{"$f":"HLOOKUP($AC$3,$V203:$AA219,3,FALSE)","v":10461234.333333334},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9176748,9068662,8931293,10082367,10581767,10970197,12354794,13195498,13323390,13400628,null,null,null,null,{"$f":"AT205+BH204","v":9394748},10336662,11652293,12884997,13468475.9,13943507.166999999,15417303.47201,16349882.756170301,16572406.298855409,16747114.787821071]
["Waikato","Waikato services expenditure (net):",null,null,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($AC$3,$V203:$AA219,4,FALSE)","v":0}]
["Bay of Plenty","Bay of Plenty services expenditure (net):",0,0,0,50370,62496,47520,41000,41000,41000,0,0,0,0,0,0,0,null,null,null,{"$f":"AVERAGE(C207:E207)","v":0},{"$f":"AVERAGE(F207:H207)","v":53462},{"$f":"AVERAGE(I207:K207)","v":41000},{"$f":"AVERAGE(L207:N207)","v":0},{"$f":"AVERAGE(O207:Q207)","v":0},{"$f":"AVERAGE(R207:T207)","v":0},{"$f":"HLOOKUP($AB$3,$V203:$AA219,5,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V203:$AA219,5,FALSE)","v":41000}]
["Gisborne","Gisborne services expenditure (net):",null,null,null,null,null,null,0,0,0]
["Hawkes Bay","Hawkes Bay services expenditure (net):",null,null,null,null,null,null,0,0,0]
["Taranaki","Taranaki services expenditure (net):",null,null,null,null,null,null,0,0,0]
["Manawatu-Wanganui","Manawatu-Wanganui services expenditure (net):",null,null,null,null,null,null,0,0,0]
["Wellington","Wellington services expenditure (net):",303501.57398327225,321350.16457601998,341309.53810262994,301025,300708,292759,291867,303058,315294,328344,342268,357477,373724,391089,410055,430357,null,null,null,{"$f":"AVERAGE(C212:E212)","v":322053.75888730737},{"$f":"AVERAGE(F212:H212)","v":298164},{"$f":"AVERAGE(I212:K212)","v":303406.33333333331},{"$f":"AVERAGE(L212:N212)","v":342696.33333333331},{"$f":"AVERAGE(O212:Q212)","v":391622.66666666669},{"$f":"AVERAGE(R212:T212)","v":430357},{"$f":"HLOOKUP($AB$3,$V203:$AA219,10,FALSE)","v":342696.33333333331},{"$f":"HLOOKUP($AC$3,$V203:$AA219,10,FALSE)","v":303406.33333333331}]
["Marlborough","Marlborough services expenditure (net):",null,null,null,null,null,null,0,0,0]
["Nelson","Nelson services expenditure (net):",null,null,null,null,null,null,0,0,0]
["Canterbury","Canterbury services expenditure (net):",456447.11601918045,455412.46347402572,512384.80330667383,631692,635616,552837,698843,719658,741076,583896,607251,631541,656803,683075,710398,738814,null,null,null,{"$f":"AVERAGE(C215:E215)","v":474748.12759996002},{"$f":"AVERAGE(F215:H215)","v":606715},{"$f":"AVERAGE(I215:K215)","v":719859},{"$f":"AVERAGE(L215:N215)","v":607562.66666666663},{"$f":"AVERAGE(O215:Q215)","v":683425.33333333337},{"$f":"AVERAGE(R215:T215)","v":738814},{"$f":"HLOOKUP($AB$3,$V203:$AA219,13,FALSE)","v":607562.66666666663},{"$f":"HLOOKUP($AC$3,$V203:$AA219,13,FALSE)","v":719859}]
["West Coast","West Coast services expenditure (net):",null,null,null,null,null,null,0,0,0]
["Otago","Otago (DUNEDIN ONLY) services expenditure (net):",null,null,null,null,null,null,0,0,0]
["Southland","Southland services expenditure (net):",null,null,null,null,null,null,0,0,0]
["National","National total services expenditure (net):",{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(C204:C218),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(C204:C218)-C205-C212,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!C212,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!C205,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(D204:D218),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(D204:D218)-D205-D212,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!D212,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!D205,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(E204:E218),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(E204:E218)-E205-E212,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!E212,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!E205,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(F204:F218),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(F204:F218)-F205-F212,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!F212,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!F205,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(G204:G218),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(G204:G218)-G205-G212,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!G212,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!G205,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(H204:H218),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(H204:H218)-H205-H212,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!H212,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!H205,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(I204:I218),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(I204:I218)-I205-I212,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!I212,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!I205,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(J204:J218),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(J204:J218)-J205-J212,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!J212,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!J205,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(K204:K218),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(K204:K218)-K205-K212,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!K212,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!K205,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(L204:L218),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(L204:L218)-L205-L212,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!L212,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!L205,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(M204:M218),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(M204:M218)-M205-M212,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!M212,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!M205,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(N204:N218),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(N204:N218)-N205-N212,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!N212,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!N205,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(O204:O218),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(O204:O218)-O205-O212,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!O212,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!O205,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(P204:P218),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(P204:P218)-P205-P212,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!P212,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!P205,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Q204:Q218),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Q204:Q218)-Q205-Q212,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Q212,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Q205,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(R204:R218),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(R204:R218)-R205-R212,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!R212,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!R205,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(S204:S218),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(S204:S218)-S205-S212,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!S212,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!S205,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(T204:T218),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(T204:T218)-T205-T212,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!T212,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!T205,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(U204:U218),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(U204:U218)-U205-U212,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!U212,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!U205,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(V204:V218),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(V204:V218)-V205-V212,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!V212,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!V205,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(W204:W218),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(W204:W218)-W205-W212,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!W212,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!W205,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(X204:X218),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(X204:X218)-X205-X212,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!X212,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!X205,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Y204:Y218),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Y204:Y218)-Y205-Y212,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Y212,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Y205,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Z204:Z218),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Z204:Z218)-Z205-Z212,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Z212,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Z205,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(AA204:AA218),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(AA204:AA218)-AA205-AA212,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!AA212,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!AA205,0))))))","v":0},{"$f":"HLOOKUP($AB$3,$V203:$AA219,17,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V203:$AA219,17,FALSE)","v":0}]
[null,{"$f":"VLOOKUP($B$484,$A204:$AB219,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AC219,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B220","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B220","v":{"$error":"#N/A"}},{"$f":"C220","v":{"$error":"#N/A"}},{"$f":"D220","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!N$11,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!O$11,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!P$11,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!Q$11,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!R$11,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!S$11,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!T$11,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!U$11,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!V$11,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!W$11,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!X$11,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!Y$11,0)","v":0},{"$f":"AVERAGE(C222:E222)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F222:H222)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I222:K222)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L222:N222)","v":0},{"$f":"AVERAGE(O222:Q222)","v":0},{"$f":"AVERAGE(R222:T222)","v":0},{"$f":"HLOOKUP($AB$3,$V203:$AA222,19,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V203:$AA222,19,FALSE)","v":0}]
[null,"FERRY SERVICE/ OPERATIONS EXPENDITURE (NET)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S203","v":"2025/26"},{"$f":"T203","v":"2026/27"},{"$f":"U203","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y203","v":"2018-21"},{"$f":"Z203","v":"2021-24"},{"$f":"AA203","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland operations expenditure (net):",null,null,null,null,null,null,0,0,0]
["Auckland","Auckland operations expenditure (net):",7448528.1223175339,8253905.9939425532,9122209.9388267603,11343846.652444918,11769115.990173927,12016508.710676437,10139659.856144208,11131302.819171121,12511473.472367872,10991723.296001848,11537541.330297822,11961589.641167693,13392313.760180585,14277235.203249723,14458725.919510437,14574919.998677205,null,null,null,{"$f":"AVERAGE(C225:E225)","v":8274881.3516956158},{"$f":"AVERAGE(F225:H225)","v":11709823.784431761},{"$f":"AVERAGE(I225:K225)","v":11260812.049227735},{"$f":"AVERAGE(L225:N225)","v":11496951.422489122},{"$f":"AVERAGE(O225:Q225)","v":14042758.294313582},{"$f":"AVERAGE(R225:T225)","v":14574919.998677205},{"$f":"HLOOKUP($AB$3,$V223:$AA239,3,FALSE)","v":11496951.422489122},{"$f":"HLOOKUP($AC$3,$V223:$AA239,3,FALSE)","v":11260812.049227735},null,null,9921659.8561442085,9863302.8191711213,9790473.4723678716,10082367,10581767,10970197,12354794,13195498,13323390,13400628,null,null,null,null,{"$f":"AF225+BH204","v":10139659.856144208},11131302.819171121,12511473.472367872,12884997,13468475.9,13943507.166999999,15417303.47201,16349882.756170301,16572406.298855409,16747114.787821071]
["Waikato","Waikato operations expenditure (net):",null,null,null,null,null,null,0,0,0]
["Bay of Plenty","Bay of Plenty operations expenditure (net):",0,0,0,50370,62496,47520,41000,41000,41000,0,0,0,0,0,0,0,null,null,null,{"$f":"AVERAGE(C227:E227)","v":0},{"$f":"AVERAGE(F227:H227)","v":53462},{"$f":"AVERAGE(I227:K227)","v":41000},{"$f":"AVERAGE(L227:N227)","v":0},{"$f":"AVERAGE(O227:Q227)","v":0},{"$f":"AVERAGE(R227:T227)","v":0},{"$f":"HLOOKUP($AB$3,$V223:$AA239,5,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V223:$AA239,5,FALSE)","v":41000}]
["Gisborne","Gisborne operations expenditure (net):",null,null,null,null,null,null,0,0,0]
["Hawkes Bay","Hawkes Bay operations expenditure (net):",null,null,null,null,null,null,0,0,0]
["Taranaki","Taranaki operations expenditure (net):",null,null,null,null,null,null,0,0,0]
["Manawatu-Wanganui","Manawatu-Wanganui operations expenditure (net):",null,null,null,null,null,null,0,0,0]
["Wellington","Wellington operations expenditure (net):",320078.65844388492,337516.15510532114,366849.24581682571,357728.82005853014,371338.03188916208,365822.1934483457,361617.93856682116,380172.52617455041,394217.25063532236,410453.25222592632,429266.05104968086,486876.48754468263,476219.58792632888,486047.68606667151,508327.46218604548,531701.80085057172,null,null,null,{"$f":"AVERAGE(C232:E232)","v":341481.35312201059},{"$f":"AVERAGE(F232:H232)","v":364963.0151320126},{"$f":"AVERAGE(I232:K232)","v":378669.23845889798},{"$f":"AVERAGE(L232:N232)","v":442198.59694009664},{"$f":"AVERAGE(O232:Q232)","v":490198.24539301527},{"$f":"AVERAGE(R232:T232)","v":531701.80085057172},{"$f":"HLOOKUP($AB$3,$V223:$AA239,10,FALSE)","v":442198.59694009664},{"$f":"HLOOKUP($AC$3,$V223:$AA239,10,FALSE)","v":378669.23845889798}]
["Marlborough","Marlborough operations expenditure (net):",null,null,null,null,null,null,0,0,0]
["Nelson","Nelson operations expenditure (net):",null,null,null,null,null,null,0,0,0]
["Canterbury","Canterbury operations expenditure (net):",498277.19637847546,491773.68824738491,548474.18775167107,658423.27501565369,669519.0688461985,595502.59291583055,738400.28467590665,793208.67908944923,784490.69319504895,632107.52997210808,654498.52707259927,685448.13330414426,711535.96897138818,738355.51517467503,764262.3742257572,793782.5516296702,null,null,null,{"$f":"AVERAGE(C235:E235)","v":512841.69079251046},{"$f":"AVERAGE(F235:H235)","v":641148.31225922762},{"$f":"AVERAGE(I235:K235)","v":772033.21898680145},{"$f":"AVERAGE(L235:N235)","v":657351.3967829505},{"$f":"AVERAGE(O235:Q235)","v":738051.28612394014},{"$f":"AVERAGE(R235:T235)","v":793782.5516296702},{"$f":"HLOOKUP($AB$3,$V223:$AA239,13,FALSE)","v":657351.3967829505},{"$f":"HLOOKUP($AC$3,$V223:$AA239,13,FALSE)","v":772033.21898680145}]
["West Coast","West Coast operations expenditure (net):",null,null,null,null,null,null,0,0,0]
["Otago","Otago (DUNEDIN ONLY) operations expenditure (net):",null,null,null,null,null,null,0,0,0]
["Southland","Southland operations expenditure (net):",null,null,null,null,null,null,0,0,0]
["National","National total operations expenditure (net):",{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(C224:C238),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(C224:C238)-C225-C232,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!C232,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!C225,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(D224:D238),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(D224:D238)-D225-D232,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!D232,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!D225,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(E224:E238),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(E224:E238)-E225-E232,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!E232,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!E225,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(F224:F238),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(F224:F238)-F225-F232,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!F232,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!F225,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(G224:G238),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(G224:G238)-G225-G232,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!G232,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!G225,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(H224:H238),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(H224:H238)-H225-H232,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!H232,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!H225,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(I224:I238),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(I224:I238)-I225-I232,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!I232,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!I225,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(J224:J238),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(J224:J238)-J225-J232,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!J232,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!J225,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(K224:K238),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(K224:K238)-K225-K232,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!K232,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!K225,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(L224:L238),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(L224:L238)-L225-L232,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!L232,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!L225,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(M224:M238),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(M224:M238)-M225-M232,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!M232,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!M225,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(N224:N238),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(N224:N238)-N225-N232,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!N232,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!N225,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(O224:O238),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(O224:O238)-O225-O232,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!O232,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!O225,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(P224:P238),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(P224:P238)-P225-P232,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!P232,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!P225,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Q224:Q238),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Q224:Q238)-Q225-Q232,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Q232,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Q225,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(R224:R238),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(R224:R238)-R225-R232,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!R232,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!R225,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(S224:S238),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(S224:S238)-S225-S232,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!S232,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!S225,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(T224:T238),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(T224:T238)-T225-T232,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!T232,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!T225,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(U224:U238),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(U224:U238)-U225-U232,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!U232,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!U225,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(V224:V238),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(V224:V238)-V225-V232,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!V232,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!V225,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(W224:W238),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(W224:W238)-W225-W232,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!W232,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!W225,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(X224:X238),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(X224:X238)-X225-X232,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!X232,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!X225,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Y224:Y238),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Y224:Y238)-Y225-Y232,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Y232,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Y225,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Z224:Z238),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Z224:Z238)-Z225-Z232,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Z232,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Z225,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(AA224:AA238),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(AA224:AA238)-AA225-AA232,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!AA232,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!AA225,0))))))","v":0},{"$f":"HLOOKUP($AB$3,$V223:$AA239,17,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V223:$AA239,17,FALSE)","v":0}]
[null,{"$f":"VLOOKUP($B$484,$A224:$AB239,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AC239,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B240","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B240","v":{"$error":"#N/A"}},{"$f":"C240","v":{"$error":"#N/A"}},{"$f":"D240","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!N$12,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!O$12,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!P$12,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!Q$12,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!R$12,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!S$12,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!T$12,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!U$12,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!V$12,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!W$12,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!X$12,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$12,'[3]scenario testing'!Y$12,0)","v":0},{"$f":"AVERAGE(C242:E242)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F242:H242)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I242:K242)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L242:N242)","v":0},{"$f":"AVERAGE(O242:Q242)","v":0},{"$f":"AVERAGE(R242:T242)","v":0},{"$f":"HLOOKUP($AB$3,$V223:$AA242,19,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V223:$AA242,19,FALSE)","v":0}]
[null,"RAIL PATRONAGE","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S223","v":"2025/26"},{"$f":"T223","v":"2026/27"},{"$f":"U223","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y223","v":"2018-21"},{"$f":"Z223","v":"2021-24"},{"$f":"AA223","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland total patronage:",null,null,null,null,null,null,0,0,0]
["Auckland","Auckland total patronage:",8479040,9864604,10904160,10038806,11435082,13916822,14826787,15889467,17001729,18278189,19650383,20535980,20951534,21490773,21930506,22423413,null,null,null,{"$f":"AVERAGE(C245:E245)","v":9749268},{"$f":"AVERAGE(F245:H245)","v":11796903.333333334},{"$f":"AVERAGE(I245:K245)","v":15905994.333333334},{"$f":"AVERAGE(L245:N245)","v":19488184},{"$f":"AVERAGE(O245:Q245)","v":21457604.333333332},{"$f":"AVERAGE(R245:T245)","v":22423413},{"$f":"HLOOKUP($AB$3,$V243:$AA259,3,FALSE)","v":19488184},{"$f":"HLOOKUP($AC$3,$V243:$AA259,3,FALSE)","v":15905994.333333334}]
["Waikato","Waikato total patronage:",null,null,null,null,null,null,0,0,0]
["Bay of Plenty","Bay of Plenty total patronage:",null,null,null,null,null,null,0,0,0]
["Gisborne","Gisborne total patronage:",null,null,null,null,null,null,0,0,0]
["Hawkes Bay","Hawkes Bay total patronage:",null,null,null,null,null,null,0,0,0]
["Taranaki","Taranaki total patronage:",null,null,null,null,null,null,0,0,0]
["Manawatu-Wanganui","Manawatu-Wanganui total patronage:",null,null,null,null,null,null,0,0,0]
["Wellington","Wellington total patronage:",11133677,11202227,11247139,11355403,11643292,12128995,12128000,12309900,12494500,12681900,12872100,13065100,13261100,13460000,13661900,13866800,null,null,null,{"$f":"AVERAGE(C252:E252)","v":11194347.666666666},{"$f":"AVERAGE(F252:H252)","v":11709230},{"$f":"AVERAGE(I252:K252)","v":12310800},{"$f":"AVERAGE(L252:N252)","v":12873033.333333334},{"$f":"AVERAGE(O252:Q252)","v":13461000},{"$f":"AVERAGE(R252:T252)","v":13866800},{"$f":"HLOOKUP($AB$3,$V243:$AA259,10,FALSE)","v":12873033.333333334},{"$f":"HLOOKUP($AC$3,$V243:$AA259,10,FALSE)","v":12310800}]
["Marlborough","Marlborough total patronage:",null,null,null,null,null,null,0,0,0]
["Nelson","Nelson total patronage:",null,null,null,null,null,null,0,0,0]
["Canterbury","Canterbury total patronage:",null,null,null,null,null,null,0,0,0]
["West Coast","West Coast total patronage:",null,null,null,null,null,null,0,0,0]
["Otago","Otago (DUNEDIN ONLY) total patronage:",null,null,null,null,null,null,0,0,0]
["Southland","Southland total patronage:",null,null,null,null,null,null,0,0,0]
["National","National total patronage:",{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(C244:C258),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(C244:C258)-C245-C252,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!C252,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!C245,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(D244:D258),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(D244:D258)-D245-D252,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!D252,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!D245,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(E244:E258),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(E244:E258)-E245-E252,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!E252,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!E245,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(F244:F258),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(F244:F258)-F245-F252,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!F252,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!F245,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(G244:G258),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(G244:G258)-G245-G252,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!G252,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!G245,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(H244:H258),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(H244:H258)-H245-H252,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!H252,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!H245,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(I244:I258),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(I244:I258)-I245-I252,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!I252,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!I245,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(J244:J258),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(J244:J258)-J245-J252,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!J252,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!J245,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(K244:K258),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(K244:K258)-K245-K252,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!K252,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!K245,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(L244:L258),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(L244:L258)-L245-L252,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!L252,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!L245,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(M244:M258),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(M244:M258)-M245-M252,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!M252,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!M245,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(N244:N258),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(N244:N258)-N245-N252,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!N252,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!N245,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(O244:O258),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(O244:O258)-O245-O252,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!O252,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!O245,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(P244:P258),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(P244:P258)-P245-P252,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!P252,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!P245,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Q244:Q258),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Q244:Q258)-Q245-Q252,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Q252,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Q245,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(R244:R258),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(R244:R258)-R245-R252,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!R252,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!R245,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(S244:S258),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(S244:S258)-S245-S252,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!S252,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!S245,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(T244:T258),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(T244:T258)-T245-T252,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!T252,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!T245,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(U244:U258),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(U244:U258)-U245-U252,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!U252,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!U245,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(V244:V258),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(V244:V258)-V245-V252,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!V252,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!V245,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(W244:W258),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(W244:W258)-W245-W252,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!W252,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!W245,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(X244:X258),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(X244:X258)-X245-X252,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!X252,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!X245,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Y244:Y258),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Y244:Y258)-Y245-Y252,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Y252,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Y245,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Z244:Z258),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Z244:Z258)-Z245-Z252,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Z252,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Z245,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(AA244:AA258),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(AA244:AA258)-AA245-AA252,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!AA252,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!AA245,0))))))","v":0},{"$f":"HLOOKUP($AB$3,$V243:$AA259,17,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V243:$AA259,17,FALSE)","v":0}]
[null,{"$f":"VLOOKUP($B$484,$A244:$AB259,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AC259,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B260","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B260","v":{"$error":"#N/A"}},{"$f":"C260","v":{"$error":"#N/A"}},{"$f":"D260","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!N$8,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!O$8,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!P$8,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!Q$8,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!R$8,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!S$8,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!T$8,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!U$8,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!V$8,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!W$8,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!X$8,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!Y$8,0)","v":0},{"$f":"AVERAGE(C262:E262)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F262:H262)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I262:K262)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L262:N262)","v":0},{"$f":"AVERAGE(O262:Q262)","v":0},{"$f":"AVERAGE(R262:T262)","v":0},{"$f":"HLOOKUP($AB$3,$V243:$AA262,19,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V243:$AA262,19,FALSE)","v":0}]
[null,"RAIL PASSENGER KILOMETRES","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S243","v":"2025/26"},{"$f":"T243","v":"2026/27"},{"$f":"U243","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y243","v":"2018-21"},{"$f":"Z243","v":"2021-24"},{"$f":"AA243","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland passenger kilometres:",null,null,null,null,null,null,0,0,0]
["Auckland","Auckland passenger kilometres:",130450086,142647712,166093024,158689294,165580031,186728067,195565319,209582068,224252813,241089314,259188553,270869578,276350739,283463299,289263374,295764813,null,null,null,{"$f":"AVERAGE(C265:E265)","v":146396940.66666666},{"$f":"AVERAGE(F265:H265)","v":170332464},{"$f":"AVERAGE(I265:K265)","v":209800066.66666666},{"$f":"AVERAGE(L265:N265)","v":257049148.33333334},{"$f":"AVERAGE(O265:Q265)","v":283025804},{"$f":"AVERAGE(R265:T265)","v":295764813},{"$f":"HLOOKUP($AB$3,$V263:$AA279,3,FALSE)","v":257049148.33333334},{"$f":"HLOOKUP($AC$3,$V263:$AA279,3,FALSE)","v":209800066.66666666}]
["Waikato","Waikato passenger kilometres:",null,null,null,null,null,null,0,0,0]
["Bay of Plenty","Bay of Plenty passenger kilometres:",null,null,null,null,null,null,0,0,0]
["Gisborne","Gisborne passenger kilometres:",null,null,null,null,null,null,0,0,0]
["Hawkes Bay","Hawkes Bay passenger kilometres:",null,null,null,null,null,null,0,0,0]
["Taranaki","Taranaki passenger kilometres:",null,null,null,null,null,null,0,0,0]
["Manawatu-Wanganui","Manawatu-Wanganui passenger kilometres:",null,null,null,null,null,null,0,0,0]
["Wellington","Wellington passenger kilometres:",259340257,260940146,267528273,269476824,274211501,290527197,281066800,285282800,289562000,293905400,298314000,302788700,307330500,311940500,316619600,321368900,null,null,null,{"$f":"AVERAGE(C272:E272)","v":262602892},{"$f":"AVERAGE(F272:H272)","v":278071840.66666669},{"$f":"AVERAGE(I272:K272)","v":285303866.66666669},{"$f":"AVERAGE(L272:N272)","v":298336033.33333331},{"$f":"AVERAGE(O272:Q272)","v":311963533.33333331},{"$f":"AVERAGE(R272:T272)","v":321368900},{"$f":"HLOOKUP($AB$3,$V263:$AA279,10,FALSE)","v":298336033.33333331},{"$f":"HLOOKUP($AC$3,$V263:$AA279,10,FALSE)","v":285303866.66666669}]
["Marlborough","Marlborough passenger kilometres:",null,null,null,null,null,null,0,0,0]
["Nelson","Nelson passenger kilometres:",null,null,null,null,null,null,0,0,0]
["Canterbury","Canterbury passenger kilometres:",null,null,null,null,null,null,0,0,0]
["West Coast","West Coast passenger kilometres:",null,null,null,null,null,null,0,0,0]
["Otago","Otago (DUNEDIN ONLY) passenger kilometres:",null,null,null,null,null,null,0,0,0]
["Southland","Southland passenger kilometres:",null,null,null,null,null,null,0,0,0]
["National","National total passenger kilometres",{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(C264:C278),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(C264:C278)-C265-C272,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!C272,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!C265,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(D264:D278),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(D264:D278)-D265-D272,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!D272,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!D265,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(E264:E278),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(E264:E278)-E265-E272,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!E272,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!E265,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(F264:F278),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(F264:F278)-F265-F272,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!F272,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!F265,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(G264:G278),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(G264:G278)-G265-G272,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!G272,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!G265,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(H264:H278),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(H264:H278)-H265-H272,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!H272,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!H265,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(I264:I278),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(I264:I278)-I265-I272,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!I272,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!I265,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(J264:J278),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(J264:J278)-J265-J272,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!J272,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!J265,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(K264:K278),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(K264:K278)-K265-K272,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!K272,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!K265,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(L264:L278),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(L264:L278)-L265-L272,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!L272,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!L265,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(M264:M278),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(M264:M278)-M265-M272,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!M272,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!M265,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(N264:N278),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(N264:N278)-N265-N272,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!N272,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!N265,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(O264:O278),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(O264:O278)-O265-O272,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!O272,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!O265,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(P264:P278),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(P264:P278)-P265-P272,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!P272,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!P265,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Q264:Q278),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Q264:Q278)-Q265-Q272,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Q272,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Q265,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(R264:R278),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(R264:R278)-R265-R272,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!R272,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!R265,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(S264:S278),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(S264:S278)-S265-S272,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!S272,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!S265,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(T264:T278),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(T264:T278)-T265-T272,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!T272,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!T265,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(U264:U278),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(U264:U278)-U265-U272,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!U272,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!U265,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(V264:V278),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(V264:V278)-V265-V272,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!V272,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!V265,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(W264:W278),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(W264:W278)-W265-W272,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!W272,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!W265,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(X264:X278),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(X264:X278)-X265-X272,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!X272,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!X265,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Y264:Y278),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Y264:Y278)-Y265-Y272,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Y272,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Y265,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Z264:Z278),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Z264:Z278)-Z265-Z272,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Z272,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Z265,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(AA264:AA278),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(AA264:AA278)-AA265-AA272,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!AA272,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!AA265,0))))))","v":0},{"$f":"HLOOKUP($AB$3,$V263:$AA279,17,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V263:$AA279,17,FALSE)","v":0}]
[null,{"$f":"VLOOKUP($B$484,$A264:$AB279,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AC279,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B280","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B280","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!N$9,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!O$9,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!P$9,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!Q$9,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!R$9,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!S$9,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!T$9,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!U$9,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!V$9,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!W$9,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!X$9,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!Y$9,0)","v":0},{"$f":"AVERAGE(C282:E282)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F282:H282)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I282:K282)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L282:N282)","v":0},{"$f":"AVERAGE(O282:Q282)","v":0},{"$f":"AVERAGE(R282:T282)","v":0},{"$f":"HLOOKUP($AB$3,$V263:$AA282,19,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V263:$AA282,19,FALSE)","v":0}]
[null,"RAIL IN SERVICE VEHICLE KILOMETRES","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S263","v":"2025/26"},{"$f":"T263","v":"2026/27"},{"$f":"U263","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y263","v":"2018-21"},{"$f":"Z263","v":"2021-24"},{"$f":"AA263","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland in service vehicle kilometres:"]
["Auckland","Auckland in service vehicle kilometres:",2596039.6666666665,2525422,2699446,2931068,3105123,3462584,4597219,4858100,4858100,4858100,4858100,4858100,4955262,4955262,4955262,4955262,null,null,null,{"$f":"AVERAGE(C285:E285)","v":2606969.222222222},{"$f":"AVERAGE(F285:H285)","v":3166258.3333333335},{"$f":"AVERAGE(I285:K285)","v":4771139.666666667},{"$f":"AVERAGE(L285:N285)","v":4858100},{"$f":"AVERAGE(O285:Q285)","v":4955262},{"$f":"AVERAGE(R285:T285)","v":4955262},{"$f":"HLOOKUP($AB$3,$V283:$AA299,3,FALSE)","v":4858100},{"$f":"HLOOKUP($AC$3,$V283:$AA299,3,FALSE)","v":4771139.666666667}]
["Waikato","Waikato in service vehicle kilometres:"]
["Bay of Plenty","Bay of Plenty in service vehicle kilometres:"]
["Gisborne","Gisborne in service vehicle kilometres:"]
["Hawkes Bay","Hawkes Bay in service vehicle kilometres:"]
["Taranaki","Taranaki in service vehicle kilometres:"]
["Manawatu-Wanganui","Manawatu-Wanganui in service vehicle kilometres:"]
["Wellington","Wellington in service vehicle kilometres:",2738460,3268116,3306210,3413605,3411182,3580362,3496500,3548900,3602100,3656100,3710900,3766600,3823100,3880400,3938600,3997700,null,null,null,{"$f":"AVERAGE(C292:E292)","v":3104262},{"$f":"AVERAGE(F292:H292)","v":3468383},{"$f":"AVERAGE(I292:K292)","v":3549166.6666666665},{"$f":"AVERAGE(L292:N292)","v":3711200},{"$f":"AVERAGE(O292:Q292)","v":3880700},{"$f":"AVERAGE(R292:T292)","v":3997700},{"$f":"HLOOKUP($AB$3,$V283:$AA299,10,FALSE)","v":3711200},{"$f":"HLOOKUP($AC$3,$V283:$AA299,10,FALSE)","v":3549166.6666666665}]
["Marlborough","Marlborough in service vehicle kilometres:"]
["Nelson","Nelson in service vehicle kilometres:"]
["Canterbury","Canterbury in service vehicle kilometres:"]
["West Coast","West Coast in service vehicle kilometres:"]
["Otago","Otago (DUNEDIN ONLY) in service vehicle kilometres:"]
["Southland","Southland in service vehicle kilometres:"]
["National","National total in service vehicle kilometres",{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(C284:C298),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(C284:C298)-C285-C292,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!C292,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!C285,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(D284:D298),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(D284:D298)-D285-D292,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!D292,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!D285,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(E284:E298),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(E284:E298)-E285-E292,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!E292,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!E285,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(F284:F298),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(F284:F298)-F285-F292,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!F292,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!F285,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(G284:G298),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(G284:G298)-G285-G292,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!G292,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!G285,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(H284:H298),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(H284:H298)-H285-H292,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!H292,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!H285,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(I284:I298),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(I284:I298)-I285-I292,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!I292,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!I285,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(J284:J298),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(J284:J298)-J285-J292,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!J292,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!J285,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(K284:K298),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(K284:K298)-K285-K292,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!K292,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!K285,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(L284:L298),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(L284:L298)-L285-L292,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!L292,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!L285,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(M284:M298),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(M284:M298)-M285-M292,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!M292,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!M285,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(N284:N298),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(N284:N298)-N285-N292,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!N292,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!N285,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(O284:O298),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(O284:O298)-O285-O292,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!O292,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!O285,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(P284:P298),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(P284:P298)-P285-P292,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!P292,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!P285,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Q284:Q298),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Q284:Q298)-Q285-Q292,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Q292,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Q285,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(R284:R298),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(R284:R298)-R285-R292,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!R292,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!R285,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(S284:S298),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(S284:S298)-S285-S292,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!S292,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!S285,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(T284:T298),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(T284:T298)-T285-T292,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!T292,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!T285,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(U284:U298),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(U284:U298)-U285-U292,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!U292,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!U285,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(V284:V298),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(V284:V298)-V285-V292,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!V292,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!V285,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(W284:W298),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(W284:W298)-W285-W292,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!W292,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!W285,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(X284:X298),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(X284:X298)-X285-X292,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!X292,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!X285,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Y284:Y298),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Y284:Y298)-Y285-Y292,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Y292,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Y285,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Z284:Z298),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Z284:Z298)-Z285-Z292,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Z292,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Z285,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(AA284:AA298),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(AA284:AA298)-AA285-AA292,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!AA292,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!AA285,0))))))","v":0},{"$f":"HLOOKUP($AB$3,$V283:$AA299,17,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V283:$AA299,17,FALSE)","v":0}]
[null,{"$f":"VLOOKUP($B$484,$A284:$AB299,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AC299,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B300","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B300","v":{"$error":"#N/A"}},{"$f":"C300","v":{"$error":"#N/A"}},{"$f":"D300","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!N$10,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!O$10,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!P$10,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!Q$10,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!R$10,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!S$10,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!T$10,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!U$10,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!V$10,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!W$10,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!X$10,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!Y$10,0)","v":0},{"$f":"AVERAGE(C302:E302)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F302:H302)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I302:K302)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L302:N302)","v":0},{"$f":"AVERAGE(O302:Q302)","v":0},{"$f":"AVERAGE(R302:T302)","v":0},{"$f":"HLOOKUP($AB$3,$V283:$AA302,19,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V283:$AA302,19,FALSE)","v":0}]
[null,"RAIL SERVICE FARE REVENUE (TOTAL)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S283","v":"2025/26"},{"$f":"T283","v":"2026/27"},{"$f":"U283","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y283","v":"2018-21"},{"$f":"Z283","v":"2021-24"},{"$f":"AA283","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland fare revenue (total):",null,null,null,null,null,null,0,0,0]
["Auckland","Auckland fare revenue (total):",21079066,25097462.418695651,28112027.152608696,28302214.591304347,31802365.620869566,39649605,46814930.124928407,51317107.812606737,56180751.524637625,61797843.962656714,67991643.251695171,72853138.827504128,76364118.77783528,80516743.978781864,84569831.999646842,89083630.667423695,null,null,null,{"$f":"AVERAGE(C305:E305)","v":24762851.857101452},{"$f":"AVERAGE(F305:H305)","v":33251395.070724636},{"$f":"AVERAGE(I305:K305)","v":51437596.487390913},{"$f":"AVERAGE(L305:N305)","v":67547542.013952002},{"$f":"AVERAGE(O305:Q305)","v":80483564.918754652},{"$f":"AVERAGE(R305:T305)","v":89083630.667423695},{"$f":"HLOOKUP($AB$3,$V303:$AA319,3,FALSE)","v":67547542.013952002},{"$f":"HLOOKUP($AC$3,$V303:$AA319,3,FALSE)","v":51437596.487390913}]
["Waikato","Waikato fare revenue (total):",null,null,null,null,null,null,0,0,0]
["Bay of Plenty","Bay of Plenty fare revenue (total):",null,null,null,null,null,null,0,0,0]
["Gisborne","Gisborne fare revenue (total):",null,null,null,null,null,null,0,0,0]
["Hawkes Bay","Hawkes Bay fare revenue (total):",null,null,null,null,null,null,0,0,0]
["Taranaki","Taranaki fare revenue (total):",null,null,null,null,null,null,0,0,0]
["Manawatu-Wanganui","Manawatu-Wanganui fare revenue (total):",null,null,null,null,null,null,0,0,0]
["Wellington","Wellington fare revenue (total):",34984641,36366051.59405797,39427762.71956522,42159594.705652177,43359780.784782611,45310442,46709653.232047841,48179622.125804931,49729161.190825671,51366408.105863988,53100573.244681239,54942094.384876333,56394613.729509331,57959580.459568441,59651682.499451905,61487811.70869533,null,null,null,{"$f":"AVERAGE(C312:E312)","v":36926151.771207727},{"$f":"AVERAGE(F312:H312)","v":43609939.163478263},{"$f":"AVERAGE(I312:K312)","v":48206145.51622615},{"$f":"AVERAGE(L312:N312)","v":53136358.578473859},{"$f":"AVERAGE(O312:Q312)","v":58001958.896176554},{"$f":"AVERAGE(R312:T312)","v":61487811.70869533},{"$f":"HLOOKUP($AB$3,$V303:$AA319,10,FALSE)","v":53136358.578473859},{"$f":"HLOOKUP($AC$3,$V303:$AA319,10,FALSE)","v":48206145.51622615}]
["Marlborough","Marlborough fare revenue (total):",null,null,null,null,null,null,0,0,0]
["Nelson","Nelson fare revenue (total):",null,null,null,null,null,null,0,0,0]
["Canterbury","Canterbury fare revenue (total):",null,null,null,null,null,null,0,0,0]
["West Coast","West Coast fare revenue (total):",null,null,null,null,null,null,0,0,0]
["Otago","Otago (DUNEDIN ONLY) fare revenue (total):",null,null,null,null,null,null,0,0,0]
["Southland","Southland fare revenue (total):",null,null,null,null,null,null,0,0,0]
["National","National total fare revenue (total):",{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(C304:C318),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(C304:C318)-C305-C312,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!C312,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!C305,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(D304:D318),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(D304:D318)-D305-D312,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!D312,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!D305,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(E304:E318),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(E304:E318)-E305-E312,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!E312,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!E305,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(F304:F318),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(F304:F318)-F305-F312,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!F312,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!F305,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(G304:G318),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(G304:G318)-G305-G312,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!G312,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!G305,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(H304:H318),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(H304:H318)-H305-H312,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!H312,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!H305,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(I304:I318),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(I304:I318)-I305-I312,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!I312,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!I305,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(J304:J318),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(J304:J318)-J305-J312,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!J312,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!J305,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(K304:K318),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(K304:K318)-K305-K312,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!K312,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!K305,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(L304:L318),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(L304:L318)-L305-L312,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!L312,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!L305,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(M304:M318),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(M304:M318)-M305-M312,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!M312,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!M305,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(N304:N318),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(N304:N318)-N305-N312,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!N312,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!N305,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(O304:O318),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(O304:O318)-O305-O312,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!O312,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!O305,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(P304:P318),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(P304:P318)-P305-P312,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!P312,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!P305,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Q304:Q318),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Q304:Q318)-Q305-Q312,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Q312,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Q305,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(R304:R318),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(R304:R318)-R305-R312,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!R312,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!R305,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(S304:S318),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(S304:S318)-S305-S312,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!S312,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!S305,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(T304:T318),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(T304:T318)-T305-T312,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!T312,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!T305,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(U304:U318),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(U304:U318)-U305-U312,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!U312,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!U305,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(V304:V318),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(V304:V318)-V305-V312,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!V312,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!V305,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(W304:W318),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(W304:W318)-W305-W312,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!W312,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!W305,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(X304:X318),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(X304:X318)-X305-X312,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!X312,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!X305,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Y304:Y318),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Y304:Y318)-Y305-Y312,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Y312,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Y305,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Z304:Z318),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Z304:Z318)-Z305-Z312,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Z312,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Z305,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(AA304:AA318),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(AA304:AA318)-AA305-AA312,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!AA312,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!AA305,0))))))","v":0},{"$f":"HLOOKUP($AB$3,$V303:$AA319,17,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V303:$AA319,17,FALSE)","v":0}]
[null,{"$f":"VLOOKUP($B$484,$A304:$AB319,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AC319,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B320","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B320","v":{"$error":"#N/A"}},{"$f":"C320","v":{"$error":"#N/A"}},{"$f":"D320","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!N$13,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!O$13,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!P$13,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!Q$13,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!R$13,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!S$13,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!T$13,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!U$13,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!V$13,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!W$13,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!X$13,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!Y$13,0)","v":0},{"$f":"AVERAGE(C322:E322)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F322:H322)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I322:K322)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L322:N322)","v":0},{"$f":"AVERAGE(O322:Q322)","v":0},{"$f":"AVERAGE(R322:T322)","v":0},{"$f":"HLOOKUP($AB$3,$V303:$AA322,19,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V303:$AA322,19,FALSE)","v":0}]
[null,"RAIL SERVICE EXPENDITURE (NET)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S303","v":"2025/26"},{"$f":"T303","v":"2026/27"},{"$f":"U303","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y303","v":"2018-21"},{"$f":"Z303","v":"2021-24"},{"$f":"AA303","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland services expenditure (net):",null,null,null,null,null,null,0,0,0]
["Auckland","Auckland services expenditure (net):",{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!C709,'data \"historic\" (TIO)'!C704)","v":56029391.833026581},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!D709,'data \"historic\" (TIO)'!D704)","v":54619179.772579998},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!E709,'data \"historic\" (TIO)'!E704)","v":79345137.333333343},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!F709,'data \"historic\" (TIO)'!F704)","v":80033963},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!G709,'data \"historic\" (TIO)'!G704)","v":89524776},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!H709,'data \"historic\" (TIO)'!H704)","v":85099278},75161777,79804315,82839322,{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!L709,'data \"historic\" (TIO)'!L704)","v":89040232},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!M709,'data \"historic\" (TIO)'!M704)","v":90332016},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!N709,'data \"historic\" (TIO)'!N704)","v":91812379},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!O709,'data \"historic\" (TIO)'!O704)","v":93342417},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!P709,'data \"historic\" (TIO)'!P704)","v":90270367},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!Q709,'data \"historic\" (TIO)'!Q704)","v":91358434},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!R709,'data \"historic\" (TIO)'!R704)","v":92416430},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!S709,'data \"historic\" (TIO)'!S704)","v":0},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!T709,'data \"historic\" (TIO)'!T704)","v":0},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!U709,'data \"historic\" (TIO)'!U704)","v":0},{"$f":"AVERAGE(C325:E325)","v":63331236.312979974},{"$f":"AVERAGE(F325:H325)","v":84886005.666666672},{"$f":"AVERAGE(I325:K325)","v":79268471.333333328},{"$f":"AVERAGE(L325:N325)","v":90394875.666666672},{"$f":"AVERAGE(O325:Q325)","v":91657072.666666672},{"$f":"AVERAGE(R325:T325)","v":30805476.666666668},{"$f":"HLOOKUP($AB$3,$V323:$AA339,3,FALSE)","v":90394875.666666672},{"$f":"HLOOKUP($AC$3,$V323:$AA339,3,FALSE)","v":79268471.333333328}]
["Waikato","Waikato services expenditure (net):",null,null,null,null,null,null,0,0,0]
["Bay of Plenty","Bay of Plenty services expenditure (net):",null,null,null,null,null,null,0,0,0]
["Gisborne","Gisborne services expenditure (net):",null,null,null,null,null,null,0,0,0]
["Hawkes Bay","Hawkes Bay services expenditure (net):",null,null,null,null,null,null,0,0,0]
["Taranaki","Taranaki services expenditure (net):",null,null,null,null,null,null,0,0,0]
["Manawatu-Wanganui","Manawatu-Wanganui services expenditure (net):",null,null,null,null,null,null,0,0,0]
["Wellington","Wellington services expenditure (net):",{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!C720,'data \"historic\" (TIO)'!C715)","v":29511655.716159377},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!D720,'data \"historic\" (TIO)'!D715)","v":32238759.075761013},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!E720,'data \"historic\" (TIO)'!E715)","v":40246540.219635859},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!F720,'data \"historic\" (TIO)'!F715)","v":33687609},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!G720,'data \"historic\" (TIO)'!G715)","v":33611303},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!H720,'data \"historic\" (TIO)'!H715)","v":33882620},40495855,46644204,58633390,{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!L720,'data \"historic\" (TIO)'!L715)","v":54932349},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!M720,'data \"historic\" (TIO)'!M715)","v":52972968},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!N720,'data \"historic\" (TIO)'!N715)","v":57463284},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!O720,'data \"historic\" (TIO)'!O715)","v":65842572},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!P720,'data \"historic\" (TIO)'!P715)","v":66626920},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!Q720,'data \"historic\" (TIO)'!Q715)","v":72077717},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!R720,'data \"historic\" (TIO)'!R715)","v":69086165},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!S720,'data \"historic\" (TIO)'!S715)","v":0},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!T720,'data \"historic\" (TIO)'!T715)","v":0},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!U720,'data \"historic\" (TIO)'!U715)","v":0},{"$f":"AVERAGE(C332:E332)","v":33998985.003852084},{"$f":"AVERAGE(F332:H332)","v":33727177.333333336},{"$f":"AVERAGE(I332:K332)","v":48591149.666666664},{"$f":"AVERAGE(L332:N332)","v":55122867},{"$f":"AVERAGE(O332:Q332)","v":68182403},{"$f":"AVERAGE(R332:T332)","v":23028721.666666668},{"$f":"HLOOKUP($AB$3,$V323:$AA339,10,FALSE)","v":55122867},{"$f":"HLOOKUP($AC$3,$V323:$AA339,10,FALSE)","v":48591149.666666664}]
["Marlborough","Marlborough services expenditure (net):",null,null,null,null,null,null,0,0,0]
["Nelson","Nelson services expenditure (net):",null,null,null,null,null,null,0,0,0]
["Canterbury","Canterbury services expenditure (net):",null,null,null,null,null,null,0,0,0]
["West Coast","West Coast services expenditure (net):",null,null,null,null,null,null,0,0,0]
["Otago","Otago (DUNEDIN ONLY) services expenditure (net):",null,null,null,null,null,null,0,0,0]
["Southland","Southland services expenditure (net):",null,null,null,null,null,null,0,0,0]
["National","National total services expenditure (net):",{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(C324:C338),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(C324:C338)-C325-C332,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!C332,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!C325,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(D324:D338),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(D324:D338)-D325-D332,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!D332,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!D325,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(E324:E338),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(E324:E338)-E325-E332,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!E332,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!E325,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(F324:F338),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(F324:F338)-F325-F332,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!F332,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!F325,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(G324:G338),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(G324:G338)-G325-G332,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!G332,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!G325,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(H324:H338),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(H324:H338)-H325-H332,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!H332,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!H325,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(I324:I338),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(I324:I338)-I325-I332,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!I332,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!I325,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(J324:J338),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(J324:J338)-J325-J332,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!J332,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!J325,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(K324:K338),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(K324:K338)-K325-K332,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!K332,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!K325,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(L324:L338),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(L324:L338)-L325-L332,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!L332,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!L325,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(M324:M338),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(M324:M338)-M325-M332,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!M332,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!M325,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(N324:N338),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(N324:N338)-N325-N332,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!N332,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!N325,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(O324:O338),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(O324:O338)-O325-O332,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!O332,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!O325,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(P324:P338),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(P324:P338)-P325-P332,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!P332,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!P325,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Q324:Q338),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Q324:Q338)-Q325-Q332,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Q332,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Q325,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(R324:R338),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(R324:R338)-R325-R332,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!R332,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!R325,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(S324:S338),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(S324:S338)-S325-S332,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!S332,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!S325,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(T324:T338),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(T324:T338)-T325-T332,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!T332,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!T325,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(U324:U338),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(U324:U338)-U325-U332,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!U332,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!U325,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(V324:V338),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(V324:V338)-V325-V332,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!V332,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!V325,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(W324:W338),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(W324:W338)-W325-W332,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!W332,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!W325,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(X324:X338),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(X324:X338)-X325-X332,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!X332,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!X325,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Y324:Y338),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Y324:Y338)-Y325-Y332,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Y332,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Y325,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Z324:Z338),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Z324:Z338)-Z325-Z332,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Z332,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Z325,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(AA324:AA338),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(AA324:AA338)-AA325-AA332,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!AA332,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!AA325,0))))))","v":0},{"$f":"HLOOKUP($AB$3,$V323:$AA339,17,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V323:$AA339,17,FALSE)","v":0}]
[null,{"$f":"VLOOKUP($B$484,$A324:$AB339,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AC339,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B340","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B340","v":{"$error":"#N/A"}},{"$f":"C340","v":{"$error":"#N/A"}},{"$f":"D340","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!N$11,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!O$11,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!P$11,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!Q$11,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!R$11,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!S$11,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!T$11,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!U$11,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!V$11,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!W$11,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!X$11,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!Y$11,0)","v":0},{"$f":"AVERAGE(C342:E342)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F342:H342)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I342:K342)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L342:N342)","v":0},{"$f":"AVERAGE(O342:Q342)","v":0},{"$f":"AVERAGE(R342:T342)","v":0},{"$f":"HLOOKUP($AB$3,$V323:$AA342,19,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V323:$AA342,19,FALSE)","v":0}]
[null,"RAIL SERVICE/ OPERATIONS EXPENDITURE (NET)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S323","v":"2025/26"},{"$f":"T323","v":"2026/27"},{"$f":"U323","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y323","v":"2018-21"},{"$f":"Z323","v":"2021-24"},{"$f":"AA323","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland operations expenditure (net):",null,null,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(C344:E344)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(F344:H344)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(I344:K344)","v":0},{"$f":"AVERAGE(L344:N344)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(O344:Q344)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(R344:T344)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AB$3,$V343:$AA359,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,2,FALSE)","v":0}]
["Auckland","Auckland operations expenditure (net):",{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!C710,'data \"historic\" (TIO)'!C705)","v":57640530.91806975},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!D710,'data \"historic\" (TIO)'!D705)","v":58033859.68973624},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!E710,'data \"historic\" (TIO)'!E705)","v":82502575.819001794},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!F710,'data \"historic\" (TIO)'!F705)","v":86206103.147458568},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!G710,'data \"historic\" (TIO)'!G705)","v":96694970.882124603},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!H710,'data \"historic\" (TIO)'!H705)","v":94107767.871970594},122410090.04656278,129704450.31026721,134070649.03112309,{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!L710,'data \"historic\" (TIO)'!L705)","v":101602352.904328},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!M710,'data \"historic\" (TIO)'!M705)","v":103535369.5669609},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!N710,'data \"historic\" (TIO)'!N705)","v":105507774.60760275},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!O710,'data \"historic\" (TIO)'!O705)","v":107675026.47916877},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!P710,'data \"historic\" (TIO)'!P705)","v":105213809.51387359},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!Q710,'data \"historic\" (TIO)'!Q705)","v":107042305.27314453},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!R710,'data \"historic\" (TIO)'!R705)","v":108638452.2471941},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!S710,'data \"historic\" (TIO)'!S705)","v":0},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!T710,'data \"historic\" (TIO)'!T705)","v":0},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!U710,'data \"historic\" (TIO)'!U705)","v":0},66058988.808935933,92336280.633851245,128728396.46265103,{"$f":"AVERAGE(L345:N345)","v":103548499.02629721},106643713.75539564,36212817.415731363,{"$f":"HLOOKUP($AB$3,$V343:$AA359,3,FALSE)","v":103548499.02629721},{"$f":"HLOOKUP($AC$3,$V343:$AA359,3,FALSE)","v":128728396.46265103}]
["Waikato","Waikato operations expenditure (net):",null,null,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($AB$3,$V343:$AA359,4,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,4,FALSE)","v":0}]
["Bay of Plenty","Bay of Plenty operations expenditure (net):",null,null,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($AB$3,$V343:$AA359,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,5,FALSE)","v":0}]
["Gisborne","Gisborne operations expenditure (net):",null,null,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($AB$3,$V343:$AA359,6,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,6,FALSE)","v":0}]
["Hawkes Bay","Hawkes Bay operations expenditure (net):",null,null,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($AB$3,$V343:$AA359,7,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,7,FALSE)","v":0}]
["Taranaki","Taranaki operations expenditure (net):",null,null,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($AB$3,$V343:$AA359,8,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,8,FALSE)","v":0}]
["Manawatu-Wanganui","Manawatu-Wanganui operations expenditure (net):",null,null,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($AB$3,$V343:$AA359,9,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,9,FALSE)","v":0}]
["Wellington","Wellington operations expenditure (net):",{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!C721,'data \"historic\" (TIO)'!C716)","v":30525553.691187017},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!D721,'data \"historic\" (TIO)'!D716)","v":33238146.941655695},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!E721,'data \"historic\" (TIO)'!E716)","v":41969458.550762467},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!F721,'data \"historic\" (TIO)'!F716)","v":37782882.117385648},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!G721,'data \"historic\" (TIO)'!G716)","v":38176072.699729815},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!H721,'data \"historic\" (TIO)'!H716)","v":38830433.630023658},56549194.457706586,69515331.498586133,83184360.257001698,{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!L721,'data \"historic\" (TIO)'!L716)","v":60323384.480487846},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!M721,'data \"historic\" (TIO)'!M716)","v":58684986.648661256},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!N721,'data \"historic\" (TIO)'!N716)","v":65959247.726363845},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!O721,'data \"historic\" (TIO)'!O716)","v":72572110.220417842},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!P721,'data \"historic\" (TIO)'!P716)","v":72861608.928323835},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!Q721,'data \"historic\" (TIO)'!Q716)","v":78529978.055089563},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!R721,'data \"historic\" (TIO)'!R716)","v":75740146.157264665},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!S721,'data \"historic\" (TIO)'!S716)","v":0},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!T721,'data \"historic\" (TIO)'!T716)","v":0},{"$f":"IF('[3]CBA benchmark'!$B$16='[3]CBA benchmark'!$AK$26,'data \"historic\" (TIO)'!U721,'data \"historic\" (TIO)'!U716)","v":0},35244386.394535057,38263129.482379705,69749628.737764806,61655872.951837651,74654565.734610409,25246715.385754887,{"$f":"HLOOKUP($AB$3,$V343:$AA359,10,FALSE)","v":61655872.951837651},{"$f":"HLOOKUP($AC$3,$V343:$AA359,10,FALSE)","v":69749628.737764806}]
["Marlborough","Marlborough operations expenditure (net):",null,null,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($AB$3,$V343:$AA359,11,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,11,FALSE)","v":0}]
["Nelson","Nelson operations expenditure (net):",null,null,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($AB$3,$V343:$AA359,12,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,12,FALSE)","v":0}]
["Canterbury","Canterbury operations expenditure (net):",null,null,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($AB$3,$V343:$AA359,13,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,13,FALSE)","v":0}]
["West Coast","West Coast operations expenditure (net):",null,null,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($AB$3,$V343:$AA359,14,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,14,FALSE)","v":0}]
["Otago","Otago (DUNEDIN ONLY) operations expenditure (net):",null,null,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($AB$3,$V343:$AA359,15,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,15,FALSE)","v":0}]
["Southland","Southland operations expenditure (net):",null,null,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($AB$3,$V343:$AA359,16,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,16,FALSE)","v":0}]
["National","National total operations expenditure (net):",{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(C344:C358),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(C344:C358)-C345-C352,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!C352,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!C345,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(D344:D358),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(D344:D358)-D345-D352,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!D352,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!D345,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(E344:E358),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(E344:E358)-E345-E352,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!E352,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!E345,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(F344:F358),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(F344:F358)-F345-F352,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!F352,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!F345,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(G344:G358),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(G344:G358)-G345-G352,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!G352,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!G345,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(H344:H358),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(H344:H358)-H345-H352,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!H352,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!H345,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(I344:I358),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(I344:I358)-I345-I352,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!I352,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!I345,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(J344:J358),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(J344:J358)-J345-J352,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!J352,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!J345,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(K344:K358),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(K344:K358)-K345-K352,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!K352,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!K345,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(L344:L358),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(L344:L358)-L345-L352,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!L352,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!L345,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(M344:M358),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(M344:M358)-M345-M352,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!M352,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!M345,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(N344:N358),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(N344:N358)-N345-N352,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!N352,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!N345,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(O344:O358),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(O344:O358)-O345-O352,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!O352,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!O345,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(P344:P358),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(P344:P358)-P345-P352,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!P352,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!P345,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Q344:Q358),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Q344:Q358)-Q345-Q352,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Q352,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Q345,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(R344:R358),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(R344:R358)-R345-R352,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!R352,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!R345,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(S344:S358),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(S344:S358)-S345-S352,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!S352,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!S345,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(T344:T358),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(T344:T358)-T345-T352,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!T352,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!T345,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(U344:U358),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(U344:U358)-U345-U352,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!U352,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!U345,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(V344:V358),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(V344:V358)-V345-V352,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!V352,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!V345,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(W344:W358),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(W344:W358)-W345-W352,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!W352,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!W345,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(X344:X358),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(X344:X358)-X345-X352,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!X352,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!X345,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Y344:Y358),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Y344:Y358)-Y345-Y352,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Y352,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Y345,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Z344:Z358),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Z344:Z358)-Z345-Z352,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Z352,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Z345,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(AA344:AA358),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(AA344:AA358)-AA345-AA352,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!AA352,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!AA345,0))))))","v":0},{"$f":"HLOOKUP($AB$3,$V343:$AA359,17,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V343:$AA359,17,FALSE)","v":0}]
[null,{"$f":"VLOOKUP($B$484,$A344:$AB359,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AC359,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B360","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B360","v":{"$error":"#N/A"}},{"$f":"C360","v":{"$error":"#N/A"}},{"$f":"D360","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!N$12,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!O$12,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!P$12,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!Q$12,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!R$12,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!S$12,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!T$12,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!U$12,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!V$12,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!W$12,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!X$12,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$13,'[3]scenario testing'!Y$12,0)","v":0},{"$f":"AVERAGE(C362:E362)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F362:H362)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I362:K362)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L362:N362)","v":0},{"$f":"AVERAGE(O362:Q362)","v":0},{"$f":"AVERAGE(R362:T362)","v":0},{"$f":"HLOOKUP($AB$3,$V343:$AA362,19,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V343:$AA362,19,FALSE)","v":0}]
[null,"NETWORK PATRONAGE","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S343","v":"2025/26"},{"$f":"T343","v":"2026/27"},{"$f":"U343","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y343","v":"2018-21"},{"$f":"Z343","v":"2021-24"},{"$f":"AA343","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland total patronage:",{"$f":"C4+C124+C244","v":289485},287006,305735,305737,323553,312821,343257,353555,364162,375087,386339,397929,409867,422163,434828,447873,null,null,null,{"$f":"AVERAGE(C364:E364)","v":294075.33333333331},{"$f":"AVERAGE(F364:H364)","v":314037},{"$f":"AVERAGE(I364:K364)","v":353658},{"$f":"AVERAGE(L364:N364)","v":386451.66666666669},{"$f":"AVERAGE(O364:Q364)","v":422286},{"$f":"AVERAGE(R364:T364)","v":447873},{"$f":"HLOOKUP($AB$3,$V363:$AA379,2,FALSE)","v":386451.66666666669},{"$f":"HLOOKUP($AC$3,$V363:$AA379,2,FALSE)","v":353658}]
["Auckland","Auckland total patronage:",60618292,65763655,70780980,68525936,72396736,79249549,75501612.560000002,77825951.796800002,79561291.653912008,83009511.77968663,86185136.524829268,88728127.878266618,91071970.705898121,93836723.227250665,96107597.99174124,98546557.064337045,null,null,null,65720975.666666664,73390740.333333328,77629618.670237347,{"$f":"AVERAGE(L365:N365)","v":85974258.727594182},93672097.30829668,98546557.064337045,{"$f":"HLOOKUP($AB$3,$V363:$AA379,3,FALSE)","v":85974258.727594182},{"$f":"HLOOKUP($AC$3,$V363:$AA379,3,FALSE)","v":77629618.670237347}]
["Waikato","Waikato total patronage:",4323384,4338802,4466401,4322894,4370780,4341361,5141000,5192410,5270295,5349349,5402843,5456870,5538723,5621804,5678022,5734802,null,null,null,4376195.666666667,4345011.666666667,5201235,5403020.666666667,5612849.666666667,5734802,{"$f":"HLOOKUP($AB$3,$V363:$AA379,4,FALSE)","v":5403020.666666667},{"$f":"HLOOKUP($AC$3,$V363:$AA379,4,FALSE)","v":5201235}]
["Bay of Plenty","Bay of Plenty total patronage:",2175375,2508000,2878156,2880765,3035008,3138381,3986260,4065360,4146060,4228360,4312360,4397960,4485360,4574460,4665360,4758060,null,null,null,2520510.3333333335,3018051.3333333335,4065893.3333333335,4312893.333333333,4575060,4758060,{"$f":"HLOOKUP($AB$3,$V363:$AA379,5,FALSE)","v":4312893.333333333},{"$f":"HLOOKUP($AC$3,$V363:$AA379,5,FALSE)","v":4065893.3333333335}]
["Gisborne","Gisborne total patronage:",136020,152258,157596,157008,139473,138261,139500,139500,139500,140500,140500,140500,142500,142500,142500,142500,null,null,null,148624.66666666666,144914,139500,140500,142500,142500,{"$f":"HLOOKUP($AB$3,$V363:$AA379,6,FALSE)","v":140500},{"$f":"HLOOKUP($AC$3,$V363:$AA379,6,FALSE)","v":139500}]
["Hawkes Bay","Hawkes Bay total patronage:",480113,554647,681566,761392,799845,744381,831839,848500,865200,882700,900300,918200,936700,955400,974500,994000,null,null,null,572108.66666666663,768539.33333333337,848513,900400,955533.33333333337,994000,{"$f":"HLOOKUP($AB$3,$V363:$AA379,7,FALSE)","v":900400},{"$f":"HLOOKUP($AC$3,$V363:$AA379,7,FALSE)","v":848513}]
["Taranaki","Taranaki total patronage:",405598,497277,543317,556017,584371,586306,640086,678209,718619,761454,806860,854989,906006,960084,1017407,1078170,null,null,null,482064,575564.66666666663,678971.33333333337,807767.66666666663,961165.66666666663,1078170,{"$f":"HLOOKUP($AB$3,$V363:$AA379,8,FALSE)","v":807767.66666666663},{"$f":"HLOOKUP($AC$3,$V363:$AA379,8,FALSE)","v":678971.33333333337}]
["Manawatu-Wanganui","Manawatu-Wanganui total patronage:",1357004,1599934,1635096,1620202,1577158,1447403,1620718,1842396,1822472,1858313,1893794,1929970,1966851,2004453,2042789,2081874,null,null,null,1530678,1548254.3333333333,1761862,1894025.6666666667,2004697.6666666667,2081874,{"$f":"HLOOKUP($AB$3,$V363:$AA379,9,FALSE)","v":1894025.6666666667},{"$f":"HLOOKUP($AC$3,$V363:$AA379,9,FALSE)","v":1761862}]
["Wellington","Wellington total patronage:",35563796,35402034,35532308,35155888,35804641,36406866,36897000,37450500,38012200,38582400,39161100,39748400,40344700,40949800,41564100,42187500,null,null,null,35499379.333333336,35789131.666666664,37453233.333333336,39163966.666666664,40952866.666666664,42187500,{"$f":"HLOOKUP($AB$3,$V363:$AA379,10,FALSE)","v":39163966.666666664},{"$f":"HLOOKUP($AC$3,$V363:$AA379,10,FALSE)","v":37453233.333333336}]
["Marlborough","Marlborough total patronage:",22520,23523,23773,25149,26498,26979,31500,44325,45655,47024,48435,49888,51884,54940,56588,58285,null,null,null,23272,26208.666666666668,40493.333333333336,48449,54470.666666666664,58285,{"$f":"HLOOKUP($AB$3,$V363:$AA379,11,FALSE)","v":48449},{"$f":"HLOOKUP($AC$3,$V363:$AA379,11,FALSE)","v":40493.333333333336}]
["Nelson","Nelson total patronage:",45343,50714,131392,351685,396326,415326,436036,475675,515315,554954,594594,612432,630269,648107,665945,683783,null,null,null,75816.333333333328,387779,475675.33333333331,587326.66666666663,648107,683783,{"$f":"HLOOKUP($AB$3,$V363:$AA379,12,FALSE)","v":587326.66666666663},{"$f":"HLOOKUP($AC$3,$V363:$AA379,12,FALSE)","v":475675.33333333331}]
["Canterbury","Canterbury total patronage:",17428351,13232215,11432467,13529838,14304479,14344095,15019701,15770675,16559208,17387169,18256527,19169353,20127821,21134211,22190922,23300466,null,null,null,14031011,14059470.666666666,15783194.666666666,18271016.333333332,21150984.666666668,23300466,{"$f":"HLOOKUP($AB$3,$V363:$AA379,13,FALSE)","v":18271016.333333332},{"$f":"HLOOKUP($AC$3,$V363:$AA379,13,FALSE)","v":15783194.666666666}]
["West Coast","West Coast total patronage:",30367,29958,29727,40518,24173,23952,35500,36500,36500,37000,37000,37000,37500,37500,37500,38000,null,null,null,30017.333333333332,29547.666666666668,36166.666666666664,37000,37500,38000,{"$f":"HLOOKUP($AB$3,$V363:$AA379,14,FALSE)","v":37000},{"$f":"HLOOKUP($AC$3,$V363:$AA379,14,FALSE)","v":36166.666666666664}]
["Otago","Otago (DUNEDIN ONLY) total patronage:",2171696,2171399,2229556,2249736,2250562,2236713,2831194,2851392,2883707,2269705.1968,2281053.2607359998,2292459.1259507202,2303921.7884697346,1015442.144239129,2327019.9871239117,2338654.9969951506,null,null,null,2190883.6666666665,2245670.3333333335,2855431,2281072.5278289067,1882127.9732775919,2338654.9969951506,{"$f":"HLOOKUP($AB$3,$V363:$AA379,15,FALSE)","v":2281072.5278289067},{"$f":"HLOOKUP($AC$3,$V363:$AA379,15,FALSE)","v":2855431}]
["Southland","Southland total patronage:",400000,373000,393000,310531,289745,245118,271500,278287,285244,292375,299685,307177,314857,322727,330796,339066,null,null,null,388666.66666666669,281798,278343.66666666669,299745.66666666669,322793.33333333331,339066,{"$f":"HLOOKUP($AB$3,$V363:$AA379,16,FALSE)","v":299745.66666666669},{"$f":"HLOOKUP($AC$3,$V363:$AA379,16,FALSE)","v":278343.66666666669}]
["National","National total patronage:",{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(C364:C378),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(C364:C378)-C365-C372,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!C372,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!C365,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(D364:D378),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(D364:D378)-D365-D372,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!D372,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!D365,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(E364:E378),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(E364:E378)-E365-E372,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!E372,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!E365,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(F364:F378),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(F364:F378)-F365-F372,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!F372,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!F365,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(G364:G378),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(G364:G378)-G365-G372,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!G372,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!G365,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(H364:H378),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(H364:H378)-H365-H372,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!H372,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!H365,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(I364:I378),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(I364:I378)-I365-I372,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!I372,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!I365,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(J364:J378),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(J364:J378)-J365-J372,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!J372,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!J365,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(K364:K378),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(K364:K378)-K365-K372,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!K372,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!K365,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(L364:L378),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(L364:L378)-L365-L372,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!L372,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!L365,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(M364:M378),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(M364:M378)-M365-M372,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!M372,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!M365,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(N364:N378),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(N364:N378)-N365-N372,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!N372,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!N365,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(O364:O378),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(O364:O378)-O365-O372,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!O372,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!O365,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(P364:P378),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(P364:P378)-P365-P372,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!P372,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!P365,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Q364:Q378),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Q364:Q378)-Q365-Q372,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Q372,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Q365,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(R364:R378),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(R364:R378)-R365-R372,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!R372,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!R365,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(S364:S378),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(S364:S378)-S365-S372,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!S372,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!S365,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(T364:T378),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(T364:T378)-T365-T372,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!T372,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!T365,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(U364:U378),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(U364:U378)-U365-U372,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!U372,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!U365,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(V364:V378),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(V364:V378)-V365-V372,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!V372,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!V365,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(W364:W378),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(W364:W378)-W365-W372,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!W372,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!W365,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(X364:X378),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(X364:X378)-X365-X372,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!X372,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!X365,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Y364:Y378),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Y364:Y378)-Y365-Y372,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Y372,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Y365,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Z364:Z378),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Z364:Z378)-Z365-Z372,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Z372,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Z365,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(AA364:AA378),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(AA364:AA378)-AA365-AA372,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!AA372,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!AA365,0))))))","v":0},{"$f":"HLOOKUP($AB$3,$V363:$AA379,17,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V363:$AA379,17,FALSE)","v":0}]
[null,{"$f":"VLOOKUP($B$484,$A364:$AB379,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AC379,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B380","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B380","v":{"$error":"#N/A"}},{"$f":"C380","v":{"$error":"#N/A"}},{"$f":"D380","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!N$8,0)","v":5192410},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!O$8,0)","v":5270295},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!P$8,0)","v":5349349},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!Q$8,0)","v":5402843},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!R$8,0)","v":5456870},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!S$8,0)","v":5538723},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!T$8,0)","v":5621804},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!U$8,0)","v":5678022},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!V$8,0)","v":5734802},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!W$8,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!X$8,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!Y$8,0)","v":0},{"$f":"AVERAGE(C382:E382)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F382:H382)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I382:K382)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L382:N382)","v":5403020.666666667},{"$f":"AVERAGE(O382:Q382)","v":5612849.666666667},{"$f":"AVERAGE(R382:T382)","v":1911600.6666666667},{"$f":"HLOOKUP($AB$3,$V363:$AA382,19,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V363:$AA382,19,FALSE)","v":0}]
[null,"NETWORK PASSENGER KILOMETRES","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S363","v":"2025/26"},{"$f":"T363","v":"2026/27"},{"$f":"U363","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y363","v":"2018-21"},{"$f":"Z363","v":"2021-24"},{"$f":"AA363","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland passenger kilometres:",{"$f":"C24+C144+C264","v":4350872.8126615966},4660962.8714662464,4954507,4953341,5232371,5102110,5003232,4999280,4995328,4988048,5017792,4992000,4922000,5006560,5013840,4988048,null,null,null,{"$f":"AVERAGE(C384:E384)","v":4655447.5613759477},{"$f":"AVERAGE(F384:H384)","v":5095940.666666667},{"$f":"AVERAGE(I384:K384)","v":4999280},{"$f":"AVERAGE(L384:N384)","v":4999280},{"$f":"AVERAGE(O384:Q384)","v":4980800},{"$f":"AVERAGE(R384:T384)","v":4988048},{"$f":"HLOOKUP($AB$3,$V383:$AA399,2,FALSE)","v":4999280},{"$f":"HLOOKUP($AC$3,$V383:$AA399,2,FALSE)","v":4999280}]
["Auckland","Auckland passenger kilometres:",506982085,549935161,686647943,672357269,739326410,720721079,678063245.71200001,702368492.11136007,722307602.40557432,757151890.78011465,790313184.06679487,815873577.27622581,837696825.27927232,863363110.79208887,884688722.34562755,907731432.38086128,null,null,null,581188396.33333337,710801586,700913113.40964472,{"$f":"AVERAGE(L385:N385)","v":787779550.70771182},861916219.4723295,907731432.38086128,{"$f":"HLOOKUP($AB$3,$V383:$AA399,3,FALSE)","v":787779550.70771182},{"$f":"HLOOKUP($AC$3,$V383:$AA399,3,FALSE)","v":700913113.40964472}]
["Waikato","Waikato passenger kilometres:",33511595.760154665,35165666.855215095,37655571.36626827,36924380.88261719,37326461.199999996,37075223,43975449,44654726,45324537,46004401,46464441,46929082,47633017,48330314,48830989,49319297,null,null,null,35444277.993879348,37108688.360872395,44651570.666666664,46465974.666666664,48264773.333333336,49319297,{"$f":"HLOOKUP($AB$3,$V383:$AA399,4,FALSE)","v":46465974.666666664},{"$f":"HLOOKUP($AC$3,$V383:$AA399,4,FALSE)","v":44651570.666666664}]
["Bay of Plenty","Bay of Plenty passenger kilometres:",18232081,21287829,26091241,26447055,25140179,26642429,34462200,35149700,35850900,36566100,37295600,38039700,38798700,39572900,40362500,41078100,null,null,null,21870383.666666668,26076554.333333332,35154266.666666664,37300466.666666664,39578033.333333336,41078100,{"$f":"HLOOKUP($AB$3,$V383:$AA399,5,FALSE)","v":37300466.666666664},{"$f":"HLOOKUP($AC$3,$V383:$AA399,5,FALSE)","v":35154266.666666664}]
["Gisborne","Gisborne passenger kilometres:",816120,913548,945576,942048,836838,829566,837000,837000,837000,870000,870000,870000,883500,883500,883500,883500,null,null,null,891748,869484,837000,870000,883500,883500,{"$f":"HLOOKUP($AB$3,$V383:$AA399,6,FALSE)","v":870000},{"$f":"HLOOKUP($AC$3,$V383:$AA399,6,FALSE)","v":837000}]
["Hawkes Bay","Hawkes Bay passenger kilometres:",3360791,3882529,4770892,5558531,5838868,7555620,8471623,8641055,8813876,8990154,9169957,9353356,9540423,9731232,9925856,10124373,null,null,null,4004737.3333333335,6317673,8642184.666666666,9171155.666666666,9732503.666666666,10124373,{"$f":"HLOOKUP($AB$3,$V383:$AA399,7,FALSE)","v":9171155.666666666},{"$f":"HLOOKUP($AC$3,$V383:$AA399,7,FALSE)","v":8642184.666666666}]
["Taranaki","Taranaki passenger kilometres:",3732302,4615457,5071909,5176741,5417954,5394506,5902195,6253726,6626349,7021330,7440009,7883810,8354238,8852892,9381465,9941753,null,null,null,4473222.666666667,5329733.666666667,6260756.666666667,7448383,8862865,9941753,{"$f":"HLOOKUP($AB$3,$V383:$AA399,8,FALSE)","v":7448383},{"$f":"HLOOKUP($AC$3,$V383:$AA399,8,FALSE)","v":6260756.666666667}]
["Manawatu-Wanganui","Manawatu-Wanganui passenger kilometres:",12829416,16371395,16621807,16638914,16417477,16161786,17080971,17422591,17771043,18126464,18488993,18858773,19235949,19620667,20013081,20413342,null,null,null,15274206,16406059,17424868.333333332,18491410,19623232.333333332,20413342,{"$f":"HLOOKUP($AB$3,$V383:$AA399,9,FALSE)","v":18491410},{"$f":"HLOOKUP($AC$3,$V383:$AA399,9,FALSE)","v":17424868.333333332}]
["Wellington","Wellington passenger kilometres:",431323938,428731400,436521600,439213383,444145131,460702937,455248800,462077500,469008700,476043800,483184500,490432300,497788800,505255700,512834600,520527000,null,null,null,432192312.66666669,448020483.66666669,462111666.66666669,483220200,505293033.33333331,520527000,{"$f":"HLOOKUP($AB$3,$V383:$AA399,10,FALSE)","v":483220200},{"$f":"HLOOKUP($AC$3,$V383:$AA399,10,FALSE)","v":462111666.66666669}]
["Marlborough","Marlborough passenger kilometres:",168900,176423,178298,188618,198735,202342,189000,265950,273930,282144,290610,299328,311304,329640,339528,349710,null,null,null,174540.33333333334,196565,242960,290694,326824,349710,{"$f":"HLOOKUP($AB$3,$V383:$AA399,11,FALSE)","v":290694},{"$f":"HLOOKUP($AC$3,$V383:$AA399,11,FALSE)","v":242960}]
["Nelson","Nelson passenger kilometres:",394385,436820,833860,2317280,2603481,2784873,2863829,3124177,3384525,3644873,3905222,4022378,4139535,4256691,4373848,4491005,null,null,null,555021.66666666663,2568544.6666666665,3124177,3857491,4256691.333333333,4491005,{"$f":"HLOOKUP($AB$3,$V383:$AA399,12,FALSE)","v":3857491},{"$f":"HLOOKUP($AC$3,$V383:$AA399,12,FALSE)","v":3124177}]
["Canterbury","Canterbury passenger kilometres:",147397769,111715935,96736971,114384983,120870508,121240520,127727796,133310839,139976376,146975198,154323953,162040146,170142156,178649253,187581720,196960792,null,null,null,118616891.66666667,118832003.66666667,133671670.33333333,154446432.33333334,178791043,196960792,{"$f":"HLOOKUP($AB$3,$V383:$AA399,13,FALSE)","v":154446432.33333334},{"$f":"HLOOKUP($AC$3,$V383:$AA399,13,FALSE)","v":133671670.33333333}]
["West Coast","West Coast passenger kilometres:",113835,111662,110956,153369,138508,134016,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,null,null,null,112151,141964.33333333334,70000,70000,70000,70000,{"$f":"HLOOKUP($AB$3,$V383:$AA399,14,FALSE)","v":70000},{"$f":"HLOOKUP($AC$3,$V383:$AA399,14,FALSE)","v":70000}]
["Otago","Otago (DUNEDIN ONLY) passenger kilometres:",10334093,11508414,11816646.799999999,11923600.799999999,11927978.6,11854579,16232237,16361735,16491521,16647566,16805861,16966455,17129378,17294680,17462399,17577335,null,null,null,11219717.933333332,11902052.799999999,16361831,16806627.333333332,17295485.666666668,17577335,{"$f":"HLOOKUP($AB$3,$V383:$AA399,15,FALSE)","v":16806627.333333332},{"$f":"HLOOKUP($AC$3,$V383:$AA399,15,FALSE)","v":16361831}]
["Southland","Southland passenger kilometres:",1312272,1223700,1289040,889907,830821,1711948,1629000,1669725,1711468,1754254,1798111,1843063,1889140,1936369,1984778,2034397,null,null,null,1275004,1144225.3333333333,1670064.3333333333,1798476,1936762.3333333333,2034397,{"$f":"HLOOKUP($AB$3,$V383:$AA399,16,FALSE)","v":1798476},{"$f":"HLOOKUP($AC$3,$V383:$AA399,16,FALSE)","v":1670064.3333333333}]
["National","National total passenger kilometres",{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(C384:C398),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(C384:C398)-C385-C392,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!C392,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!C385,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(D384:D398),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(D384:D398)-D385-D392,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!D392,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!D385,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(E384:E398),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(E384:E398)-E385-E392,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!E392,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!E385,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(F384:F398),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(F384:F398)-F385-F392,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!F392,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!F385,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(G384:G398),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(G384:G398)-G385-G392,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!G392,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!G385,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(H384:H398),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(H384:H398)-H385-H392,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!H392,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!H385,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(I384:I398),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(I384:I398)-I385-I392,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!I392,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!I385,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(J384:J398),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(J384:J398)-J385-J392,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!J392,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!J385,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(K384:K398),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(K384:K398)-K385-K392,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!K392,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!K385,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(L384:L398),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(L384:L398)-L385-L392,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!L392,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!L385,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(M384:M398),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(M384:M398)-M385-M392,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!M392,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!M385,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(N384:N398),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(N384:N398)-N385-N392,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!N392,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!N385,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(O384:O398),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(O384:O398)-O385-O392,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!O392,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!O385,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(P384:P398),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(P384:P398)-P385-P392,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!P392,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!P385,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Q384:Q398),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Q384:Q398)-Q385-Q392,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Q392,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Q385,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(R384:R398),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(R384:R398)-R385-R392,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!R392,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!R385,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(S384:S398),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(S384:S398)-S385-S392,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!S392,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!S385,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(T384:T398),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(T384:T398)-T385-T392,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!T392,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!T385,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(U384:U398),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(U384:U398)-U385-U392,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!U392,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!U385,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(V384:V398),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(V384:V398)-V385-V392,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!V392,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!V385,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(W384:W398),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(W384:W398)-W385-W392,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!W392,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!W385,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(X384:X398),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(X384:X398)-X385-X392,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!X392,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!X385,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Y384:Y398),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Y384:Y398)-Y385-Y392,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Y392,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Y385,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Z384:Z398),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Z384:Z398)-Z385-Z392,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Z392,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Z385,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(AA384:AA398),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(AA384:AA398)-AA385-AA392,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!AA392,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!AA385,0))))))","v":0},{"$f":"HLOOKUP($AB$3,$V383:$AA399,17,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V383:$AA399,17,FALSE)","v":0}]
[null,{"$f":"VLOOKUP($B$484,$A384:$AB399,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AC399,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B400","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B400","v":{"$error":"#N/A"}},{"$f":"C400","v":{"$error":"#N/A"}},{"$f":"D400","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!N$9,0)","v":44654726},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!O$9,0)","v":45324537},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!P$9,0)","v":46004401},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!Q$9,0)","v":46464441},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!R$9,0)","v":46929082},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!S$9,0)","v":47633017},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!T$9,0)","v":48330314},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!U$9,0)","v":48830989},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!V$9,0)","v":49319297},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!W$9,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!X$9,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!Y$9,0)","v":0},{"$f":"AVERAGE(C402:E402)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F402:H402)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I402:K402)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L402:N402)","v":46465974.666666664},{"$f":"AVERAGE(O402:Q402)","v":48264773.333333336},{"$f":"AVERAGE(R402:T402)","v":16439765.666666666},{"$f":"HLOOKUP($AB$3,$V383:$AA402,19,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V383:$AA402,19,FALSE)","v":0}]
[null,"NETWORK IN SERVICE VEHICLE KILOMETRES","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S383","v":"2025/26"},{"$f":"T383","v":"2026/27"},{"$f":"U383","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y383","v":"2018-21"},{"$f":"Z383","v":"2021-24"},{"$f":"AA383","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland in service vehicle kilometres:",{"$f":"C44+C164+C284","v":450783},379825,479441,382108,387601,391751,384864,384560,384256,383696,385984,384000,384000,385120,385680,383696,null,null,null,{"$f":"AVERAGE(C404:E404)","v":436683},{"$f":"AVERAGE(F404:H404)","v":387153.33333333331},{"$f":"AVERAGE(I404:K404)","v":384560},{"$f":"AVERAGE(L404:N404)","v":384560},{"$f":"AVERAGE(O404:Q404)","v":384933.33333333331},{"$f":"AVERAGE(R404:T404)","v":383696},{"$f":"HLOOKUP($AB$3,$V403:$AA419,2,FALSE)","v":384560},{"$f":"HLOOKUP($AC$3,$V403:$AA419,2,FALSE)","v":384560}]
["Auckland","Auckland in service vehicle kilometres:",42084988.666666664,44322462,45093569,49956284,51879423,53033154,52204156.899999999,53677324.766666666,54925871.100000001,57032013,58300026,59599740,61029108,61494619,63794268,65228909,null,null,null,43833673.222222216,51622953.666666664,53602450.922222219,{"$f":"AVERAGE(L405:N405)","v":58310593},62105998.333333336,65228909,{"$f":"HLOOKUP($AB$3,$V403:$AA419,3,FALSE)","v":58310593},{"$f":"HLOOKUP($AC$3,$V403:$AA419,3,FALSE)","v":53602450.922222219}]
["Waikato","Waikato in service vehicle kilometres:",5280031,5244111,5718423,5771515,5780209,5718423,5780209,5780209,5780209,5780209,5780209,5780209,5780209,5780209,5780209,5780209,null,null,null,5414188.333333333,5756715.666666667,5780209,5780209,5780209,5780209,{"$f":"HLOOKUP($AB$3,$V403:$AA419,4,FALSE)","v":5780209},{"$f":"HLOOKUP($AC$3,$V403:$AA419,4,FALSE)","v":5780209}]
["Bay of Plenty","Bay of Plenty in service vehicle kilometres:",4678107,5117546,4768924,4721822,4807434,5513336,5187274,5187274,5187274,5205274,5205274,5223274,5223274,5241274,5241274,5250474,null,null,null,4854859,5014197.333333333,5187274,5211274,5235274,5250474,{"$f":"HLOOKUP($AB$3,$V403:$AA419,5,FALSE)","v":5211274},{"$f":"HLOOKUP($AC$3,$V403:$AA419,5,FALSE)","v":5187274}]
["Gisborne","Gisborne in service vehicle kilometres:",97558,127481,129552,129552,103512,103512,105000,105000,105000,105000,105000,105000,105000,105000,105000,105000,null,null,null,118197,112192,105000,105000,105000,105000,{"$f":"HLOOKUP($AB$3,$V403:$AA419,6,FALSE)","v":105000},{"$f":"HLOOKUP($AC$3,$V403:$AA419,6,FALSE)","v":105000}]
["Hawkes Bay","Hawkes Bay in service vehicle kilometres:",740496,794660,1036045,1146751,1200851,932537,1016552,1016552,1016552,1016552,1016552,1016552,1016552,1016552,1016552,1016552,null,null,null,857067,1093379.6666666667,1016552,1016552,1016552,1016552,{"$f":"HLOOKUP($AB$3,$V403:$AA419,7,FALSE)","v":1016552},{"$f":"HLOOKUP($AC$3,$V403:$AA419,7,FALSE)","v":1016552}]
["Taranaki","Taranaki in service vehicle kilometres:",471659,825768,857159,853908,677241,627854,737756,737756,737756,807556,807556,807556,884336,884336,884336,884336,null,null,null,718195.33333333337,719667.66666666663,737756,807556,884336,884336,{"$f":"HLOOKUP($AB$3,$V403:$AA419,8,FALSE)","v":807556},{"$f":"HLOOKUP($AC$3,$V403:$AA419,8,FALSE)","v":737756}]
["Manawatu-Wanganui","Manawatu-Wanganui in service vehicle kilometres:",1253112,1375530,1381737,1422181,1391569,1394002,1448299,1555142,2130142,2130142,2130142,2130142,2130142,2130142,2130142,2130142,null,null,null,1336793,1402584,1711194.3333333333,2130142,2130142,2130142,{"$f":"HLOOKUP($AB$3,$V403:$AA419,9,FALSE)","v":2130142},{"$f":"HLOOKUP($AC$3,$V403:$AA419,9,FALSE)","v":1711194.3333333333}]
["Wellington","Wellington in service vehicle kilometres:",19948066,20371968,20193417,19593980,20066855,20435642,20568600,20877100,21190200,21508100,21830700,22158200,22490500,22827700,23170100,23517600,null,null,null,20171150.333333332,20032159,20878633.333333332,21832333.333333332,22829433.333333332,23517600,{"$f":"HLOOKUP($AB$3,$V403:$AA419,10,FALSE)","v":21832333.333333332},{"$f":"HLOOKUP($AC$3,$V403:$AA419,10,FALSE)","v":20878633.333333332}]
["Marlborough","Marlborough in service vehicle kilometres:",37500,37500,39510,43590,43590,43590,55000,90000,90000,90000,90000,90000,95000,110000,110000,110000,null,null,null,38170,43590,78333.333333333328,90000,105000,110000,{"$f":"HLOOKUP($AB$3,$V403:$AA419,11,FALSE)","v":90000},{"$f":"HLOOKUP($AC$3,$V403:$AA419,11,FALSE)","v":78333.333333333328}]
["Nelson","Nelson in service vehicle kilometres:",160776,160776,247852,436248,444311,424876,444311,444311,444311,444311,444311,444311,444311,444311,444311,444311,null,null,null,189801.33333333334,435145,444311,444311,444311,444311,{"$f":"HLOOKUP($AB$3,$V403:$AA419,12,FALSE)","v":444311},{"$f":"HLOOKUP($AC$3,$V403:$AA419,12,FALSE)","v":444311}]
["Canterbury","Canterbury in service vehicle kilometres:",19710924,20440035,18420972,16841840,17526858,17311900,15583121,15583121,15583121,15583121,15583121,15583121,15583121,15583121,15583121,15583121,null,null,null,19523977,17226866,15583121,15583121,15583121,15583121,{"$f":"HLOOKUP($AB$3,$V403:$AA419,13,FALSE)","v":15583121},{"$f":"HLOOKUP($AC$3,$V403:$AA419,13,FALSE)","v":15583121}]
["West Coast","West Coast in service vehicle kilometres:",93860,93860,93860,93860,69706,69700,0,0,0,0,0,0,0,0,0,0,null,null,null,93860,77755.333333333328,0,0,0,0,{"$f":"HLOOKUP($AB$3,$V403:$AA419,14,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V403:$AA419,14,FALSE)","v":0}]
["Otago","Otago (DUNEDIN ONLY) in service vehicle kilometres:",2639411,2680703,2761562,3051997,3080892,3025156,3877084,3877084,3877084,3688395.0335599999,4385880.487999999,4351896.9809999997,4342175.8540000003,4342175.8540000003,4335772.1220000004,4335530.642,null,null,null,2693892,3052681.6666666665,3877084,4142057.5008533322,4340041.2766666673,4335530.642,{"$f":"HLOOKUP($AB$3,$V403:$AA419,15,FALSE)","v":4142057.5008533322},{"$f":"HLOOKUP($AC$3,$V403:$AA419,15,FALSE)","v":3877084}]
["Southland","Southland in service vehicle kilometres:",437424,430000,430000,355000,301676,306692,306000,306000,306000,306000,306000,306000,306000,306000,306000,306000,null,null,null,432474.66666666669,321122.66666666669,306000,306000,306000,306000,{"$f":"HLOOKUP($AB$3,$V403:$AA419,16,FALSE)","v":306000},{"$f":"HLOOKUP($AC$3,$V403:$AA419,16,FALSE)","v":306000}]
["National","National total in service vehicle kilometres",{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(C404:C418),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(C404:C418)-C405-C412,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!C412,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!C405,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(D404:D418),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(D404:D418)-D405-D412,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!D412,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!D405,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(E404:E418),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(E404:E418)-E405-E412,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!E412,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!E405,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(F404:F418),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(F404:F418)-F405-F412,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!F412,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!F405,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(G404:G418),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(G404:G418)-G405-G412,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!G412,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!G405,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(H404:H418),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(H404:H418)-H405-H412,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!H412,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!H405,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(I404:I418),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(I404:I418)-I405-I412,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!I412,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!I405,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(J404:J418),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(J404:J418)-J405-J412,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!J412,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!J405,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(K404:K418),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(K404:K418)-K405-K412,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!K412,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!K405,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(L404:L418),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(L404:L418)-L405-L412,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!L412,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!L405,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(M404:M418),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(M404:M418)-M405-M412,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!M412,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!M405,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(N404:N418),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(N404:N418)-N405-N412,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!N412,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!N405,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(O404:O418),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(O404:O418)-O405-O412,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!O412,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!O405,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(P404:P418),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(P404:P418)-P405-P412,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!P412,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!P405,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Q404:Q418),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Q404:Q418)-Q405-Q412,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Q412,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Q405,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(R404:R418),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(R404:R418)-R405-R412,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!R412,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!R405,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(S404:S418),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(S404:S418)-S405-S412,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!S412,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!S405,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(T404:T418),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(T404:T418)-T405-T412,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!T412,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!T405,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(U404:U418),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(U404:U418)-U405-U412,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!U412,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!U405,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(V404:V418),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(V404:V418)-V405-V412,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!V412,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!V405,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(W404:W418),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(W404:W418)-W405-W412,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!W412,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!W405,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(X404:X418),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(X404:X418)-X405-X412,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!X412,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!X405,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Y404:Y418),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Y404:Y418)-Y405-Y412,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Y412,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Y405,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Z404:Z418),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Z404:Z418)-Z405-Z412,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Z412,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Z405,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(AA404:AA418),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(AA404:AA418)-AA405-AA412,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!AA412,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!AA405,0))))))","v":0},{"$f":"HLOOKUP($AB$3,$V403:$AA419,17,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V403:$AA419,17,FALSE)","v":0}]
[null,{"$f":"VLOOKUP($B$484,$A404:$AB419,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AC419,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B420","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B420","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!N$10,0)","v":5780209},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!O$10,0)","v":5780209},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!P$10,0)","v":5780209},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!Q$10,0)","v":5780209},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!R$10,0)","v":5780209},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!S$10,0)","v":5780209},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!T$10,0)","v":5780209},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!U$10,0)","v":5780209},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!V$10,0)","v":5780209},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!W$10,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!X$10,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!Y$10,0)","v":0},{"$f":"AVERAGE(C422:E422)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F422:H422)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I422:K422)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L422:N422)","v":5780209},{"$f":"AVERAGE(O422:Q422)","v":5780209},{"$f":"AVERAGE(R422:T422)","v":1926736.3333333333},{"$f":"HLOOKUP($AB$3,$V403:$AA422,19,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V403:$AA422,19,FALSE)","v":0}]
[null,"NETWORK SERVICE FARE REVENUE (TOTAL)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S403","v":"2025/26"},{"$f":"T403","v":"2026/27"},{"$f":"U403","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y403","v":"2018-21"},{"$f":"Z403","v":"2021-24"},{"$f":"AA403","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland fare revenue (total):",{"$f":"C64+C184+C304","v":744411},619592,858915.86956521741,672410.47826086963,661116.78260869568,647775,795813.47181363392,815429.11535460467,835615.79279250233,856320.29926439852,878404.44570005627,899947.05913559755,922670.98303340119,946359.07760835486,970573.22016058641,994792.30541480402,null,null,null,{"$f":"AVERAGE(C424:E424)","v":740972.95652173914},{"$f":"AVERAGE(F424:H424)","v":660434.08695652185},{"$f":"AVERAGE(I424:K424)","v":815619.4599869136},{"$f":"AVERAGE(L424:N424)","v":878223.93470001745},{"$f":"AVERAGE(O424:Q424)","v":946534.42693411419},{"$f":"AVERAGE(R424:T424)","v":994792.30541480402},{"$f":"HLOOKUP($AB$3,$V423:$AA439,2,FALSE)","v":878223.93470001745},{"$f":"HLOOKUP($AC$3,$V423:$AA439,2,FALSE)","v":815619.4599869136}]
["Auckland","Auckland fare revenue (total):",126462816,143846974.6178261,159290365.33739129,164347703.33913046,174502474.67565218,199696266,203316531.20111457,213838344.56542724,223317709.04592067,239867082.19152859,254269169.28732884,267165045.1761007,279980518.13078523,294258093.59917957,307778726.60237038,322178163.51757193,null,null,null,143200051.98507246,179515481.33826089,213490861.6041542,{"$f":"AVERAGE(L425:N425)","v":253767098.88498604},294005779.4441117,322178163.51757193,{"$f":"HLOOKUP($AB$3,$V423:$AA439,3,FALSE)","v":253767098.88498604},{"$f":"HLOOKUP($AC$3,$V423:$AA439,3,FALSE)","v":213490861.6041542}]
["Waikato","Waikato fare revenue (total):",5736845.1333333328,6794732,7461179.3147826083,7002119.4513043482,7279532.637826087,7108862,7221886.2064155908,7315929.5105245654,7444257.3817449836,7805862.9322224185,7958364.8567232313,8062811.4921112042,8204548.8790593641,8349222.8260810161,8460545.9759671222,8574046.8747204766,null,null,null,6664252.1493719807,7130171.3630434787,7327357.6995617142,7942346.4270189507,8338105.8937025005,8574046.8747204766,{"$f":"HLOOKUP($AB$3,$V423:$AA439,4,FALSE)","v":7942346.4270189507},{"$f":"HLOOKUP($AC$3,$V423:$AA439,4,FALSE)","v":7327357.6995617142}]
["Bay of Plenty","Bay of Plenty fare revenue (total):",3310923.9733333336,3563866,4172293.6113043479,4598375.0260869563,4810610.288695652,4880842,6061060.8176284209,6358914.775011925,6677536.592155559,7019075.741760903,7385851.5048666615,7780788.4904917106,8187056.8313569212,8569317.6712807268,8987174.6408850234,9403932.1099585854,null,null,null,3682361.1948792269,4763275.7715942031,6365837.3949319683,7395238.579039759,8581183.0478408914,9403932.1099585854,{"$f":"HLOOKUP($AB$3,$V423:$AA439,5,FALSE)","v":7395238.579039759},{"$f":"HLOOKUP($AC$3,$V423:$AA439,5,FALSE)","v":6365837.3949319683}]
["Gisborne","Gisborne fare revenue (total):",170363.8,207884,213701.91304347827,216457.52173913043,182307.34782608695,178126,186935.91304347827,186935.91304347827,186935.91304347827,187935.91304347827,187935.91304347827,187935.91304347827,188935.91304347827,188935.91304347827,188935.91304347827,188935.91304347827,null,null,null,197316.57101449277,192296.95652173914,186935.91304347827,187935.91304347827,188935.91304347827,188935.91304347827,{"$f":"HLOOKUP($AB$3,$V423:$AA439,6,FALSE)","v":187935.91304347827},{"$f":"HLOOKUP($AC$3,$V423:$AA439,6,FALSE)","v":186935.91304347827}]
["Hawkes Bay","Hawkes Bay fare revenue (total):",852377.30666666664,1008633,1208768.9495652174,1393427.4017391305,1526026.2330434783,1429051,1806696.0890607629,1961510.9718309145,2140431.6613822621,2348352.0605419092,2591210.4103220664,2876216.7960427701,3212230.2150205835,3609796.0026703943,4081756.7659300514,4644152.8373704078,null,null,null,1023259.7520772946,1449501.5449275363,1969546.2407579802,2605259.7556355819,3634594.3278736765,4644152.8373704078,{"$f":"HLOOKUP($AB$3,$V423:$AA439,7,FALSE)","v":2605259.7556355819},{"$f":"HLOOKUP($AC$3,$V423:$AA439,7,FALSE)","v":1969546.2407579802}]
["Taranaki","Taranaki fare revenue (total):",675124.2466666667,838666,900041.84782608692,928064.82608695654,1006440.6956521739,999659,1071816.9259698952,1129336.4825266351,1190815.8169293939,1255253.4214236704,1324061.8243001918,1396263.5907655891,1473397.3238341003,1554313.6652408144,1639979.2963769748,1730675.9392478745,null,null,null,804610.69816425117,978054.84057971009,1130656.408475308,1325192.9454964837,1555896.7618172963,1730675.9392478745,{"$f":"HLOOKUP($AB$3,$V423:$AA439,8,FALSE)","v":1325192.9454964837},{"$f":"HLOOKUP($AC$3,$V423:$AA439,8,FALSE)","v":1130656.408475308}]
["Manawatu-Wanganui","Manawatu-Wanganui fare revenue (total):",1675950.4666666666,1660313,1793855.2104347826,1997148.9886956522,2124656.1191304349,1969992,2041825.3968363127,2118240.6880550454,2202001.7053376641,2294208.4158629365,2396134.043319148,2509263.0539018195,2635317.8822674644,2776301.1725480994,2844537.4362807651,3112737.1765826871,null,null,null,1710039.5590338164,2030599.0359420292,2120689.2634096742,2399868.5043613012,2752052.1636987762,3112737.1765826871,{"$f":"HLOOKUP($AB$3,$V423:$AA439,9,FALSE)","v":2399868.5043613012},{"$f":"HLOOKUP($AC$3,$V423:$AA439,9,FALSE)","v":2120689.2634096742}]
["Wellington","Wellington fare revenue (total):",82670984,90279006.312753618,95194273.761304349,98147832.795217395,100542530.35956523,103147476,105295680.65374275,108310272.44744232,111446052.51108304,114712370.72031814,118119761.95519057,121679801.29430076,124283381.5409039,127022616.29974088,129912772.28755935,132971335.09136966,null,null,null,89381421.358019322,100612613.05159421,108350668.5374227,118170644.65660316,127072923.37606804,132971335.09136966,{"$f":"HLOOKUP($AB$3,$V423:$AA439,10,FALSE)","v":118170644.65660316},{"$f":"HLOOKUP($AC$3,$V423:$AA439,10,FALSE)","v":108350668.5374227}]
["Marlborough","Marlborough fare revenue (total):",62252.333333333328,61834,62486.304347826088,67898.086956521744,63937.869565217392,55886,34764.127245444557,47380.260012805222,48397.173984999645,49441.874417056242,50514.366599353096,51617.655857855716,55472.747554356465,68093.647086715559,69715.359889103624,71382.891432246077,null,null,null,62190.879227053141,62573.985507246376,43513.85374774981,50524.63229142168,64427.251510058552,71382.891432246077,{"$f":"HLOOKUP($AB$3,$V423:$AA439,11,FALSE)","v":50524.63229142168},{"$f":"HLOOKUP($AC$3,$V423:$AA439,11,FALSE)","v":43513.85374774981}]
["Nelson","Nelson fare revenue (total):",126308.86666666667,145055,355704.93913043477,1007640.8478260869,1118525.5869565217,911046,1233549.0336168238,1350123.9777604782,1468697.5105067866,1589520.0274486239,1712877.8143965087,1783668.0767119611,1857673.4777476788,2007113.2507202495,2160631.9564686804,2318743.968706504,null,null,null,209022.93526570048,1012404.1449275361,1350790.1739613628,1695355.3061856979,2008472.8949788697,2318743.968706504,{"$f":"HLOOKUP($AB$3,$V423:$AA439,12,FALSE)","v":1695355.3061856979},{"$f":"HLOOKUP($AC$3,$V423:$AA439,12,FALSE)","v":1350790.1739613628}]
["Canterbury","Canterbury fare revenue (total):",25477266,20839483.820289854,15832141.847826086,18457506.726086956,19478635.921739131,21894873,21463684.606601734,22451127.706947718,23493467.279793058,24594903.191718258,25760231.905568171,26994970.305201996,28305528.420034382,29699406.720695056,31185463.942617279,32774232.282228503,null,null,null,20716297.222705312,19943671.882608697,22469426.531114172,25783368.467496142,29730133.027782243,32774232.282228503,{"$f":"HLOOKUP($AB$3,$V423:$AA439,13,FALSE)","v":25783368.467496142},{"$f":"HLOOKUP($AC$3,$V423:$AA439,13,FALSE)","v":22469426.531114172}]
["West Coast","West Coast fare revenue (total):",205572,206338,216287,262378,285797,275470,215780,221780,221780,224780,224780,224780,227780,227780,227780,230780,null,null,null,209399,274548.33333333331,219780,224780,227780,230780,{"$f":"HLOOKUP($AB$3,$V423:$AA439,14,FALSE)","v":224780},{"$f":"HLOOKUP($AC$3,$V423:$AA439,14,FALSE)","v":219780}]
["Otago","Otago (DUNEDIN ONLY) fare revenue (total):",4546683.4666666668,4496176.0666666664,4540671.3,4709015.5173913045,4628843.5739130434,4627631.1273913048,6564545.4531830875,6650822.3427764811,6738796.0573837403,5738466.3970746864,65835810.478988789,5917689.708073522,6000013.6515799556,6064885.4824052155,6131323.6863979343,6196407.4725758266,null,null,null,4527843.611111111,4655163.4062318839,6651387.9511144357,25830655.528045669,6065407.6067943685,6196407.4725758266,{"$f":"HLOOKUP($AB$3,$V423:$AA439,15,FALSE)","v":25830655.528045669},{"$f":"HLOOKUP($AC$3,$V423:$AA439,15,FALSE)","v":6651387.9511144357}]
["Southland","Southland fare revenue (total):",256098.66666666666,242108,260009.3,286057.8,342248.34782608697,341417,367619.3,374551.3,381622.3,388834.3,396191.3,403694.3,411348.3,419155.3,427118.3,435240.3,null,null,null,252738.65555555551,323241.04927536234,374597.6333333333,396239.96666666662,419207.3,435240.3,{"$f":"HLOOKUP($AB$3,$V423:$AA439,16,FALSE)","v":396239.96666666662},{"$f":"HLOOKUP($AC$3,$V423:$AA439,16,FALSE)","v":374597.6333333333}]
["National","National total fare revenue (total):",{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(C424:C438),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(C424:C438)-C425-C432,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!C432,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!C425,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(D424:D438),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(D424:D438)-D425-D432,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!D432,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!D425,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(E424:E438),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(E424:E438)-E425-E432,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!E432,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!E425,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(F424:F438),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(F424:F438)-F425-F432,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!F432,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!F425,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(G424:G438),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(G424:G438)-G425-G432,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!G432,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!G425,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(H424:H438),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(H424:H438)-H425-H432,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!H432,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!H425,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(I424:I438),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(I424:I438)-I425-I432,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!I432,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!I425,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(J424:J438),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(J424:J438)-J425-J432,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!J432,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!J425,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(K424:K438),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(K424:K438)-K425-K432,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!K432,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!K425,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(L424:L438),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(L424:L438)-L425-L432,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!L432,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!L425,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(M424:M438),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(M424:M438)-M425-M432,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!M432,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!M425,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(N424:N438),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(N424:N438)-N425-N432,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!N432,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!N425,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(O424:O438),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(O424:O438)-O425-O432,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!O432,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!O425,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(P424:P438),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(P424:P438)-P425-P432,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!P432,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!P425,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Q424:Q438),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Q424:Q438)-Q425-Q432,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Q432,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Q425,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(R424:R438),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(R424:R438)-R425-R432,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!R432,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!R425,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(S424:S438),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(S424:S438)-S425-S432,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!S432,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!S425,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(T424:T438),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(T424:T438)-T425-T432,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!T432,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!T425,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(U424:U438),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(U424:U438)-U425-U432,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!U432,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!U425,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(V424:V438),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(V424:V438)-V425-V432,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!V432,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!V425,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(W424:W438),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(W424:W438)-W425-W432,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!W432,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!W425,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(X424:X438),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(X424:X438)-X425-X432,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!X432,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!X425,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Y424:Y438),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Y424:Y438)-Y425-Y432,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Y432,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Y425,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Z424:Z438),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Z424:Z438)-Z425-Z432,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Z432,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Z425,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(AA424:AA438),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(AA424:AA438)-AA425-AA432,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!AA432,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!AA425,0))))))","v":0},{"$f":"HLOOKUP($AB$3,$V423:$AA439,17,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V423:$AA439,17,FALSE)","v":0}]
[null,{"$f":"VLOOKUP($B$484,$A424:$AB439,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AC439,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B440","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B440","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!N$13,0)","v":7315929.5105245654},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!O$13,0)","v":7444257.3817449836},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!P$13,0)","v":7805862.9322224185},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!Q$13,0)","v":7958364.8567232313},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!R$13,0)","v":8062811.4921112042},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!S$13,0)","v":8204548.8790593641},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!T$13,0)","v":8349222.8260810161},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!U$13,0)","v":8460545.9759671222},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!V$13,0)","v":8574046.8747204766},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!W$13,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!X$13,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!Y$13,0)","v":0},{"$f":"AVERAGE(C442:E442)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F442:H442)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I442:K442)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L442:N442)","v":7942346.4270189507},{"$f":"AVERAGE(O442:Q442)","v":8338105.8937025005},{"$f":"AVERAGE(R442:T442)","v":2858015.6249068254},{"$f":"HLOOKUP($AB$3,$V423:$AA442,19,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V423:$AA442,19,FALSE)","v":0}]
[null,"NETWORK SERVICE EXPENDITURE (NET)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S423","v":"2025/26"},{"$f":"T423","v":"2026/27"},{"$f":"U423","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y423","v":"2018-21"},{"$f":"Z423","v":"2021-24"},{"$f":"AA423","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland services expenditure (net):",{"$f":"C84+C204+C324","v":838250},663254,798508,704085,818035,847966,1145626,1210530,1192941,2083879,2085050.0000000002,2086928,2087641.9999999998,2089074,2090603,2092172,null,null,null,{"$f":"AVERAGE(C444:E444)","v":766670.66666666663},{"$f":"AVERAGE(F444:H444)","v":790028.66666666663},{"$f":"AVERAGE(I444:K444)","v":1183032.3333333333},{"$f":"AVERAGE(L444:N444)","v":2085285.6666666667},{"$f":"AVERAGE(O444:Q444)","v":2089106.3333333333},{"$f":"AVERAGE(R444:T444)","v":2092172},{"$f":"HLOOKUP($AB$3,$V443:$AA459,2,FALSE)","v":2085285.6666666667},{"$f":"HLOOKUP($AC$3,$V443:$AA459,2,FALSE)","v":1183032.3333333333}]
["Auckland","Auckland services expenditure (net):",176029389,175571927,217219447.58130285,206952546,223607783,220738348,227847213,239065108,246402596,263227741,273474250.89999998,285086168.167,298678477.47201002,310648947.75617027,324348649.29885542,339058612.78782105,null,null,null,189606921.19376764,217099559,237771639,{"$f":"AVERAGE(L445:N445)","v":273929386.68899995},311225358.17567855,339058612.78782105,{"$f":"HLOOKUP($AB$3,$V443:$AA459,3,FALSE)","v":273929386.68899995},{"$f":"HLOOKUP($AC$3,$V443:$AA459,3,FALSE)","v":237771639}]
["Waikato","Waikato services expenditure (net):",14083062.999999998,14480623.000000002,14835240,13369351,13120738,13278956,13600000,13872000,14150000,14430000,14721000,15020000,15316000,15622000,15935000,16253800,null,null,null,14466308.666666666,13256348.333333334,13874000,14723666.666666666,15624333.333333334,16253800,{"$f":"HLOOKUP($AB$3,$V443:$AA459,4,FALSE)","v":14723666.666666666},{"$f":"HLOOKUP($AC$3,$V443:$AA459,4,FALSE)","v":13874000}]
["Bay of Plenty","Bay of Plenty services expenditure (net):",8190730.0000000009,8049601.0000000009,8500029.9999999981,8464399,9409311,11048879,12720444,12854211,12994474,11553800,11553800,11553800,11553800,11553800,11553800,11553800,null,null,null,8246787,9640863,12856376.333333334,11553800,11553800,11553800,{"$f":"HLOOKUP($AB$3,$V443:$AA459,5,FALSE)","v":11553800},{"$f":"HLOOKUP($AC$3,$V443:$AA459,5,FALSE)","v":12856376.333333334}]
["Gisborne","Gisborne services expenditure (net):",229255,239551,275854,270631,259571.00000000003,276383,365000,365000,365000,350000,350000,350000,350000,350000,350000,350000,null,null,null,248220,268861.66666666669,365000,350000,350000,350000,{"$f":"HLOOKUP($AB$3,$V443:$AA459,6,FALSE)","v":350000},{"$f":"HLOOKUP($AC$3,$V443:$AA459,6,FALSE)","v":365000}]
["Hawkes Bay","Hawkes Bay services expenditure (net):",1775918,1848286,3015090,3035156,2590776,2351952,2475000,2624500,2676900,2827400,2912200,2999500,3089500,3182200,3277700,3376000,null,null,null,2213098,2659294.6666666665,2592133.3333333335,2913033.3333333335,3183133.3333333335,3376000,{"$f":"HLOOKUP($AB$3,$V443:$AA459,7,FALSE)","v":2913033.3333333335},{"$f":"HLOOKUP($AC$3,$V443:$AA459,7,FALSE)","v":2592133.3333333335}]
["Taranaki","Taranaki services expenditure (net):",857889,1542589,1606172,1629983,1733449,1743229,1840381,1866957,1893410,2014269,2074697,2136938,2201046,2267077,2335089,2405142,null,null,null,1335550,1702220.3333333333,1866916,2075301.3333333333,2267737.3333333335,2405142,{"$f":"HLOOKUP($AB$3,$V443:$AA459,8,FALSE)","v":2075301.3333333333},{"$f":"HLOOKUP($AC$3,$V443:$AA459,8,FALSE)","v":1866916}]
["Manawatu-Wanganui","Manawatu-Wanganui services expenditure (net):",2832797,3099952,3075420,2984479,2931942,3053440,3136405,3249370,3312534,3420960,3535500,3652332,3771501,3893053,4017036,4143497.9999999995,null,null,null,3002723,2989953.6666666665,3232769.6666666665,3536264,3893863.3333333335,4143497.9999999995,{"$f":"HLOOKUP($AB$3,$V443:$AA459,9,FALSE)","v":3536264},{"$f":"HLOOKUP($AC$3,$V443:$AA459,9,FALSE)","v":3232769.6666666665}]
["Wellington","Wellington services expenditure (net):",73282779,75157124.151355416,86377064.488954246,75211242,78377915,82699586,89500850,95663465,112004058,107381560,108027287,115356754,126650440,130847249,140117553,140982834,null,null,null,78272322.546769887,78762914.333333328,99056124.333333328,110255200.33333333,132538414,140982834,{"$f":"HLOOKUP($AB$3,$V443:$AA459,10,FALSE)","v":110255200.33333333},{"$f":"HLOOKUP($AC$3,$V443:$AA459,10,FALSE)","v":99056124.333333328}]
["Marlborough","Marlborough services expenditure (net):",96986,97451,82802,79173,82873,108064,120000,160000,160000,160000,160000,160000,180000,220000,220000,220000,null,null,null,92413,90036.666666666672,146666.66666666666,160000,206666.66666666666,220000,{"$f":"HLOOKUP($AB$3,$V443:$AA459,11,FALSE)","v":160000},{"$f":"HLOOKUP($AC$3,$V443:$AA459,11,FALSE)","v":146666.66666666666}]
["Nelson","Nelson services expenditure (net):",263284.99999999994,246355,342724,492414.99999999994,570915,403236,479000,510950,530120,781710,803720,827150,852710,880400,910930,943590,null,null,null,284121.33333333331,488855.33333333331,506690,804193.33333333337,881346.66666666663,943590,{"$f":"HLOOKUP($AB$3,$V443:$AA459,12,FALSE)","v":804193.33333333337},{"$f":"HLOOKUP($AC$3,$V443:$AA459,12,FALSE)","v":506690}]
["Canterbury","Canterbury services expenditure (net):",30573607,31177108,34457982.000000007,33642966,32050365,32252837,32583716,33857277,35170854,36390865,37846499,39360359,40934774,42572164,44275051,46046053,null,null,null,32069565.666666668,32648722.666666668,33870615.666666664,37865907.666666664,42593996.333333336,46046053,{"$f":"HLOOKUP($AB$3,$V443:$AA459,13,FALSE)","v":37865907.666666664},{"$f":"HLOOKUP($AC$3,$V443:$AA459,13,FALSE)","v":33870615.666666664}]
["West Coast","West Coast services expenditure (net):",72375,70175,79682,62564.000000000007,109791,88708,93820,95608,97488,99390,101908,104511,106793,109175,112236,115422,null,null,null,74077.333333333328,87021,95638.666666666672,101936.33333333333,109401.33333333333,115422,{"$f":"HLOOKUP($AB$3,$V443:$AA459,14,FALSE)","v":101936.33333333333},{"$f":"HLOOKUP($AC$3,$V443:$AA459,14,FALSE)","v":95638.666666666672}]
["Otago","Otago (DUNEDIN ONLY) services expenditure (net):",4088080,5100770,6280180,6143111,5328747,6128746,6262784,6417900,6464375,6501412.1169578731,7454013.1474549696,7192656.0081492644,7097969.6846607104,7043426.9824306602,6971787.5148237599,6915719.1758709541,null,null,null,5156343.333333333,5866868,6381686.333333333,7049360.4241873696,7037728.0606383765,6915719.1758709541,{"$f":"HLOOKUP($AB$3,$V443:$AA459,15,FALSE)","v":7049360.4241873696},{"$f":"HLOOKUP($AC$3,$V443:$AA459,15,FALSE)","v":6381686.333333333}]
["Southland","Southland services expenditure (net):",1437024,1491424,1603858,1187277,942723,845628,730514,743621,738403,760500,783300,806800,831000,856000,881600,900000,null,null,null,1510768.6666666667,991876,737512.66666666663,783533.33333333337,856200,900000,{"$f":"HLOOKUP($AB$3,$V443:$AA459,16,FALSE)","v":783533.33333333337},{"$f":"HLOOKUP($AC$3,$V443:$AA459,16,FALSE)","v":737512.66666666663}]
["National","National total services expenditure (net):",{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(C444:C458),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(C444:C458)-C445-C452,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!C452,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!C445,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(D444:D458),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(D444:D458)-D445-D452,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!D452,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!D445,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(E444:E458),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(E444:E458)-E445-E452,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!E452,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!E445,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(F444:F458),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(F444:F458)-F445-F452,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!F452,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!F445,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(G444:G458),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(G444:G458)-G445-G452,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!G452,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!G445,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(H444:H458),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(H444:H458)-H445-H452,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!H452,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!H445,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(I444:I458),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(I444:I458)-I445-I452,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!I452,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!I445,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(J444:J458),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(J444:J458)-J445-J452,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!J452,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!J445,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(K444:K458),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(K444:K458)-K445-K452,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!K452,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!K445,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(L444:L458),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(L444:L458)-L445-L452,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!L452,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!L445,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(M444:M458),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(M444:M458)-M445-M452,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!M452,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!M445,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(N444:N458),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(N444:N458)-N445-N452,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!N452,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!N445,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(O444:O458),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(O444:O458)-O445-O452,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!O452,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!O445,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(P444:P458),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(P444:P458)-P445-P452,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!P452,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!P445,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Q444:Q458),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Q444:Q458)-Q445-Q452,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Q452,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Q445,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(R444:R458),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(R444:R458)-R445-R452,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!R452,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!R445,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(S444:S458),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(S444:S458)-S445-S452,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!S452,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!S445,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(T444:T458),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(T444:T458)-T445-T452,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!T452,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!T445,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(U444:U458),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(U444:U458)-U445-U452,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!U452,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!U445,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(V444:V458),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(V444:V458)-V445-V452,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!V452,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!V445,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(W444:W458),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(W444:W458)-W445-W452,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!W452,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!W445,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(X444:X458),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(X444:X458)-X445-X452,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!X452,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!X445,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Y444:Y458),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Y444:Y458)-Y445-Y452,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Y452,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Y445,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Z444:Z458),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Z444:Z458)-Z445-Z452,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Z452,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Z445,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(AA444:AA458),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(AA444:AA458)-AA445-AA452,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!AA452,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!AA445,0))))))","v":0},{"$f":"HLOOKUP($AB$3,$V443:$AA459,17,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V443:$AA459,17,FALSE)","v":0}]
[null,{"$f":"VLOOKUP($B$484,$A444:$AB459,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AC459,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B460","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B460","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!N$11,0)","v":13872000},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!O$11,0)","v":14150000},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!P$11,0)","v":14430000},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!Q$11,0)","v":14721000},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!R$11,0)","v":15020000},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!S$11,0)","v":15316000},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!T$11,0)","v":15622000},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!U$11,0)","v":15935000},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!V$11,0)","v":16253800},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!W$11,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!X$11,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!Y$11,0)","v":0},{"$f":"AVERAGE(C462:E462)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F462:H462)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I462:K462)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L462:N462)","v":14723666.666666666},{"$f":"AVERAGE(O462:Q462)","v":15624333.333333334},{"$f":"AVERAGE(R462:T462)","v":5417933.333333333},{"$f":"HLOOKUP($AB$3,$V443:$AA462,19,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V443:$AA462,19,FALSE)","v":0}]
[null,"NETWORK SERVICE/ OPERATIONS EXPENDITURE (NET)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S443","v":"2025/26"},{"$f":"T443","v":"2026/27"},{"$f":"U443","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y443","v":"2018-21"},{"$f":"Z443","v":"2021-24"},{"$f":"AA443","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland operations expenditure (net):",{"$f":"C104+C224+C344","v":867829},713518,849744.66666666674,807540.00000000012,919608.99999999988,996138,1450023,1967119,1951869,2341549.9999999995,2345671.0000000005,2350729,2354868.4999999995,2359996.5,2365500,2371171.0000000005,null,null,null,{"$f":"AVERAGE(C464:E464)","v":810363.88888888899},{"$f":"AVERAGE(F464:H464)","v":907762.33333333337},{"$f":"AVERAGE(I464:K464)","v":1789670.3333333333},{"$f":"AVERAGE(L464:N464)","v":2345983.3333333335},{"$f":"AVERAGE(O464:Q464)","v":2360121.6666666665},{"$f":"AVERAGE(R464:T464)","v":2371171.0000000005},{"$f":"HLOOKUP($AB$3,$V463:$AA479,2,FALSE)","v":2345983.3333333335},{"$f":"HLOOKUP($AC$3,$V463:$AA479,2,FALSE)","v":1789670.3333333333}]
["Auckland","Auckland operations expenditure (net):",187547733,197664085.82930097,238195924.45914751,250051482.9713853,269002683,272037327,320702310.67016488,336519362.54649514,347399726.18477809,319135011.70627338,332294285.85397995,346119192.7884568,362600363.85101295,377333727.33228719,394399239.98109895,411526817.05743104,null,null,null,207802581.09614953,263697164.32379508,334873799.80047935,{"$f":"AVERAGE(L465:N465)","v":332516163.44957006},378111110.38813305,411526817.05743104,{"$f":"HLOOKUP($AB$3,$V463:$AA479,3,FALSE)","v":332516163.44957006},{"$f":"HLOOKUP($AC$3,$V463:$AA479,3,FALSE)","v":334873799.80047935}]
["Waikato","Waikato operations expenditure (net):",15157921.999999998,15367380.000000002,15898903.333333334,14842655,14604627,14675504,15397000,15681000,15922000,15676500,15986350,16309050,16635000,16974250,17316450,17664899.999999996,null,null,null,15474735.111111112,14707595.333333334,15666666.666666666,15990633.333333334,16975233.333333332,17664899.999999996,{"$f":"HLOOKUP($AB$3,$V463:$AA479,4,FALSE)","v":15990633.333333334},{"$f":"HLOOKUP($AC$3,$V463:$AA479,4,FALSE)","v":15666666.666666666}]
["Bay of Plenty","Bay of Plenty operations expenditure (net):",8840893,8644671,9110029.9999999981,8892144.0000000019,9859010,11533126,13592562,13919146,17009970,12658500,12658500,12823500,12823500,12988500,12988500,13153500,null,null,null,8865198,10094760,14840559.333333334,12713500,12933500,13153500,{"$f":"HLOOKUP($AB$3,$V463:$AA479,5,FALSE)","v":12713500},{"$f":"HLOOKUP($AC$3,$V463:$AA479,5,FALSE)","v":14840559.333333334}]
["Gisborne","Gisborne operations expenditure (net):",229909,239756,277399,277155.99999999994,281426.00000000006,281241,376000,376000,376000,398000,398000,398000,398000,398000,398000,398000,null,null,null,249021.33333333334,279941,376000,398000,398000,398000,{"$f":"HLOOKUP($AB$3,$V463:$AA479,6,FALSE)","v":398000},{"$f":"HLOOKUP($AC$3,$V463:$AA479,6,FALSE)","v":376000}]
["Hawkes Bay","Hawkes Bay operations expenditure (net):",1868725,1961347,3259153.3333333335,3231281,2761841,2542208,2771500,2968800,2993600,3508885,3624239.4999999995,3743516.4999999995,3866983.5000000005,3994711.9999999995,4126876,4263555,null,null,null,2363075.1111111115,2845110,2911300,3625547,3996190.5,4263555,{"$f":"HLOOKUP($AB$3,$V463:$AA479,7,FALSE)","v":3625547},{"$f":"HLOOKUP($AC$3,$V463:$AA479,7,FALSE)","v":2911300}]
["Taranaki","Taranaki operations expenditure (net):",993689,1620180,1815477,1662703,1834814,1895943,2008501,2034457,2051090.0000000002,2418619,2491197,2565938,2643046,2722077,2803589,2888142,null,null,null,1476448.6666666667,1797820,2031349.3333333333,2491918,2722904,2888142,{"$f":"HLOOKUP($AB$3,$V463:$AA479,8,FALSE)","v":2491918},{"$f":"HLOOKUP($AC$3,$V463:$AA479,8,FALSE)","v":2031349.3333333333}]
["Manawatu-Wanganui","Manawatu-Wanganui operations expenditure (net):",3067213,3289764,3358811.666666667,3124689.9999999995,3092685,3299215,4811353,5914535,6023688,4233022.5,4371924,4513848.5,4658863.5,4807037,4958439,5113143,null,null,null,3238596.2222222225,3172196.6666666665,5583192,4372931.666666667,4808113.166666667,5113143,{"$f":"HLOOKUP($AB$3,$V463:$AA479,9,FALSE)","v":4372931.666666667},{"$f":"HLOOKUP($AC$3,$V463:$AA479,9,FALSE)","v":5583192}]
["Wellington","Wellington operations expenditure (net):",76521427,78326090.625552401,91779116.357936949,87828505.07832706,92415177,97551137,114908066,130544324.68622583,150561445.60494262,123779497.44414745,125401560.42475495,141198965.9863424,147119707.39135936,149811331.021052,159743425.16085118,161222279.12446207,null,null,null,82208877.99449645,92598273.026109025,132004612.09705615,130126674.61841492,152224821.19108751,161222279.12446207,{"$f":"HLOOKUP($AB$3,$V463:$AA479,10,FALSE)","v":130126674.61841492},{"$f":"HLOOKUP($AC$3,$V463:$AA479,10,FALSE)","v":132004612.09705615}]
["Marlborough","Marlborough operations expenditure (net):",134127,97451,82802,85173,102561,108064,140000,176000,177000,249500,262000,250500,274000,326500,315000,318500,null,null,null,104793.33333333333,98599.333333333328,164333.33333333334,254000,305166.66666666669,318500,{"$f":"HLOOKUP($AB$3,$V463:$AA479,11,FALSE)","v":254000},{"$f":"HLOOKUP($AC$3,$V463:$AA479,11,FALSE)","v":164333.33333333334}]
["Nelson","Nelson operations expenditure (net):",364102,328268.99999999994,455952.33333333331,555820,664723.99999999988,455245,544000,578875,599800,1091895,1135749,1218146.5,1235405,1292643,1356244,1425520,null,null,null,382774.44444444444,558596.33333333337,574225,1148596.8333333333,1294764,1425520,{"$f":"HLOOKUP($AB$3,$V463:$AA479,12,FALSE)","v":1148596.8333333333},{"$f":"HLOOKUP($AC$3,$V463:$AA479,12,FALSE)","v":574225}]
["Canterbury","Canterbury operations expenditure (net):",35968629,35866785.999999993,39286398.666666672,37207050.999999993,35767545.999999993,37171813.000000007,37221040,42479664,40260395.000000007,42042743.210065417,43385366.339318827,45679937.579336725,47351165.989230409,49052745.291190982,50589616.896612115,52490062.542412892,null,null,null,37040604.55555556,36715470,39987033,43702682.376240321,48997842.72567784,52490062.542412892,{"$f":"HLOOKUP($AB$3,$V463:$AA479,13,FALSE)","v":43702682.376240321},{"$f":"HLOOKUP($AC$3,$V463:$AA479,13,FALSE)","v":39987033}]
["West Coast","West Coast operations expenditure (net):",72375,70175,79682,62564.000000000007,109791,88708,93820,95608,97488,872403,883771,895914,908472.5,921942.5,936926.99999999988,952419.00000000012,null,null,null,74077.333333333328,87021,95638.666666666672,884029.33333333337,922447.33333333337,952419.00000000012,{"$f":"HLOOKUP($AB$3,$V463:$AA479,14,FALSE)","v":884029.33333333337},{"$f":"HLOOKUP($AC$3,$V463:$AA479,14,FALSE)","v":95638.666666666672}]
["Otago","Otago (DUNEDIN ONLY) operations expenditure (net):",5190994,5860113,7981441.666666667,6892695.3799999999,5966968.5600000005,7174021.8999999994,12289087,11453763,9702762,6759083.1169578731,7714634.1474549696,7456457.0081492644,7365196.1846607095,7314349.4824306602,7246684.5148237599,7194718.1758709541,null,null,null,6344182.888888889,6677895.2800000003,11148537.333333334,7310058.0908540366,7308743.3939717105,7194718.1758709541,{"$f":"HLOOKUP($AB$3,$V463:$AA479,15,FALSE)","v":7310058.0908540366},{"$f":"HLOOKUP($AC$3,$V463:$AA479,15,FALSE)","v":11148537.333333334}]
["Southland","Southland operations expenditure (net):",1482726.9999999998,1547752,1630584.6666666667,1900580,1324578,1167631,1303528,1132371,1138455,1018171,1043920.9999999998,1070601,1098226.5,1126922.5000000002,1156497,1178999,null,null,null,1553687.888888889,1464263,1191451.3333333333,1044231,1127215.3333333333,1178999,{"$f":"HLOOKUP($AB$3,$V463:$AA479,16,FALSE)","v":1044231},{"$f":"HLOOKUP($AC$3,$V463:$AA479,16,FALSE)","v":1191451.3333333333}]
["National","National total operations expenditure (net):",{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(C464:C478),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(C464:C478)-C465-C472,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!C472,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!C465,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(D464:D478),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(D464:D478)-D465-D472,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!D472,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!D465,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(E464:E478),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(E464:E478)-E465-E472,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!E472,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!E465,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(F464:F478),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(F464:F478)-F465-F472,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!F472,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!F465,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(G464:G478),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(G464:G478)-G465-G472,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!G472,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!G465,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(H464:H478),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(H464:H478)-H465-H472,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!H472,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!H465,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(I464:I478),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(I464:I478)-I465-I472,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!I472,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!I465,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(J464:J478),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(J464:J478)-J465-J472,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!J472,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!J465,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(K464:K478),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(K464:K478)-K465-K472,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!K472,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!K465,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(L464:L478),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(L464:L478)-L465-L472,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!L472,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!L465,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(M464:M478),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(M464:M478)-M465-M472,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!M472,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!M465,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(N464:N478),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(N464:N478)-N465-N472,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!N472,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!N465,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(O464:O478),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(O464:O478)-O465-O472,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!O472,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!O465,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(P464:P478),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(P464:P478)-P465-P472,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!P472,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!P465,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Q464:Q478),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Q464:Q478)-Q465-Q472,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Q472,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Q465,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(R464:R478),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(R464:R478)-R465-R472,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!R472,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!R465,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(S464:S478),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(S464:S478)-S465-S472,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!S472,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!S465,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(T464:T478),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(T464:T478)-T465-T472,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!T472,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!T465,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(U464:U478),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(U464:U478)-U465-U472,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!U472,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!U465,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(V464:V478),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(V464:V478)-V465-V472,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!V472,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!V465,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(W464:W478),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(W464:W478)-W465-W472,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!W472,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!W465,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(X464:X478),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(X464:X478)-X465-X472,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!X472,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!X465,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Y464:Y478),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Y464:Y478)-Y465-Y472,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Y472,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Y465,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Z464:Z478),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Z464:Z478)-Z465-Z472,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Z472,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Z465,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(AA464:AA478),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(AA464:AA478)-AA465-AA472,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!AA472,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!AA465,0))))))","v":0},{"$f":"HLOOKUP($AB$3,$V463:$AA479,17,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V463:$AA479,17,FALSE)","v":0}]
[null,{"$f":"VLOOKUP($B$484,$A464:$AB479,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AC479,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B480","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B480","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!N$12,0)","v":15681000},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!O$12,0)","v":15922000},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!P$12,0)","v":15676500},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!Q$12,0)","v":15986350},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!R$12,0)","v":16309050},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!S$12,0)","v":16635000},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!T$12,0)","v":16974250},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!U$12,0)","v":17316450},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!V$12,0)","v":17664899.999999996},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!W$12,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!X$12,0)","v":0},{"$f":"IF('[3]scenario testing'!$C$3='[3]scenario testing'!$AH$10,'[3]scenario testing'!Y$12,0)","v":0},{"$f":"AVERAGE(C482:E482)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F482:H482)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I482:K482)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L482:N482)","v":15990633.333333334},{"$f":"AVERAGE(O482:Q482)","v":16975233.333333332},{"$f":"AVERAGE(R482:T482)","v":5888299.9999999991},{"$f":"HLOOKUP($AB$3,$V463:$AA482,19,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V463:$AA482,19,FALSE)","v":0}]
[null,{"$f":"'[3]CBA benchmark'!C15","v":"total network"}]
[null,{"$f":"B1","v":0}]
[null,{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!B3,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!B123,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!B243,'data \"historic\" (TIO)'!B363)))","v":"NETWORK PATRONAGE"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S463","v":"2025/26"},{"$f":"T463","v":"2026/27"},{"$f":"U463","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y463","v":"2018-21"},{"$f":"Z3","v":"2021-24"},{"$f":"AA3","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland total patronage:",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C4,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C124,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C244,'data \"historic\" (TIO)'!C364)))","v":289485},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D4,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D124,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D244,'data \"historic\" (TIO)'!D364)))","v":287006},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E4,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E124,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E244,'data \"historic\" (TIO)'!E364)))","v":305735},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F4,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F124,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F244,'data \"historic\" (TIO)'!F364)))","v":305737},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G4,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G124,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G244,'data \"historic\" (TIO)'!G364)))","v":323553},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H4,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H124,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H244,'data \"historic\" (TIO)'!H364)))","v":312821},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I4,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I124,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I244,'data \"historic\" (TIO)'!I364)))","v":343257},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J4,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J124,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J244,'data \"historic\" (TIO)'!J364)))","v":353555},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K4,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K124,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K244,'data \"historic\" (TIO)'!K364)))","v":364162},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L4,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L124,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L244,'data \"historic\" (TIO)'!L364)))","v":375087},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M4,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M124,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M244,'data \"historic\" (TIO)'!M364)))","v":386339},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N4,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N124,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N244,'data \"historic\" (TIO)'!N364)))","v":397929},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O4,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O124,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O244,'data \"historic\" (TIO)'!O364)))","v":409867},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P4,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P124,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P244,'data \"historic\" (TIO)'!P364)))","v":422163},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q4,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q124,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q244,'data \"historic\" (TIO)'!Q364)))","v":434828},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R4,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R124,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R244,'data \"historic\" (TIO)'!R364)))","v":447873},null,null,null,{"$f":"AVERAGE(C486:E486)","v":294075.33333333331},{"$f":"AVERAGE(F486:H486)","v":314037},{"$f":"AVERAGE(I486:K486)","v":353658},{"$f":"AVERAGE(L486:N486)","v":386451.66666666669},{"$f":"AVERAGE(O486:Q486)","v":422286},{"$f":"AVERAGE(R486:T486)","v":447873},{"$f":"HLOOKUP($AB$3,$V485:$AA501,2,FALSE)","v":386451.66666666669},{"$f":"HLOOKUP($AC$3,$V485:$AA501,2,FALSE)","v":353658}]
["Auckland","Auckland total patronage:",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C5,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C125,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C245,'data \"historic\" (TIO)'!C365)))","v":60618292},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D5,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D125,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D245,'data \"historic\" (TIO)'!D365)))","v":65763655},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E5,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E125,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E245,'data \"historic\" (TIO)'!E365)))","v":70780980},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F5,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F125,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F245,'data \"historic\" (TIO)'!F365)))","v":68525936},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G5,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G125,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G245,'data \"historic\" (TIO)'!G365)))","v":72396736},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H5,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H125,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H245,'data \"historic\" (TIO)'!H365)))","v":79249549},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I5,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I125,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I245,'data \"historic\" (TIO)'!I365)))","v":75501612.560000002},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J5,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J125,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J245,'data \"historic\" (TIO)'!J365)))","v":77825951.796800002},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K5,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K125,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K245,'data \"historic\" (TIO)'!K365)))","v":79561291.653912008},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L5,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L125,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L245,'data \"historic\" (TIO)'!L365)))","v":83009511.77968663},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M5,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M125,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M245,'data \"historic\" (TIO)'!M365)))","v":86185136.524829268},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N5,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N125,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N245,'data \"historic\" (TIO)'!N365)))","v":88728127.878266618},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O5,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O125,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O245,'data \"historic\" (TIO)'!O365)))","v":91071970.705898121},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P5,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P125,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P245,'data \"historic\" (TIO)'!P365)))","v":93836723.227250665},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q5,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q125,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q245,'data \"historic\" (TIO)'!Q365)))","v":96107597.99174124},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R5,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R125,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R245,'data \"historic\" (TIO)'!R365)))","v":98546557.064337045},null,null,null,65720975.666666664,73390740.333333328,77629618.670237347,{"$f":"AVERAGE(L487:N487)","v":85974258.727594182},93672097.30829668,98546557.064337045,{"$f":"HLOOKUP($AB$3,$V485:$AA501,3,FALSE)","v":85974258.727594182},{"$f":"HLOOKUP($AC$3,$V485:$AA501,3,FALSE)","v":77629618.670237347}]
["Waikato","Waikato total patronage:",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C6,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C126,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C246,'data \"historic\" (TIO)'!C366)))","v":4323384},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D6,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D126,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D246,'data \"historic\" (TIO)'!D366)))","v":4338802},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E6,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E126,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E246,'data \"historic\" (TIO)'!E366)))","v":4466401},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F6,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F126,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F246,'data \"historic\" (TIO)'!F366)))","v":4322894},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G6,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G126,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G246,'data \"historic\" (TIO)'!G366)))","v":4370780},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H6,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H126,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H246,'data \"historic\" (TIO)'!H366)))","v":4341361},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I6,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I126,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I246,'data \"historic\" (TIO)'!I366)))","v":5141000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J6,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J126,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J246,'data \"historic\" (TIO)'!J366)))","v":5192410},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K6,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K126,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K246,'data \"historic\" (TIO)'!K366)))","v":5270295},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L6,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L126,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L246,'data \"historic\" (TIO)'!L366)))","v":5349349},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M6,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M126,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M246,'data \"historic\" (TIO)'!M366)))","v":5402843},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N6,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N126,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N246,'data \"historic\" (TIO)'!N366)))","v":5456870},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O6,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O126,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O246,'data \"historic\" (TIO)'!O366)))","v":5538723},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P6,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P126,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P246,'data \"historic\" (TIO)'!P366)))","v":5621804},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q6,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q126,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q246,'data \"historic\" (TIO)'!Q366)))","v":5678022},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R6,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R126,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R246,'data \"historic\" (TIO)'!R366)))","v":5734802},null,null,null,4376195.666666667,4345011.666666667,5201235,5403020.666666667,5612849.666666667,5734802,{"$f":"HLOOKUP($AB$3,$V485:$AA501,4,FALSE)","v":5403020.666666667},{"$f":"HLOOKUP($AC$3,$V485:$AA501,4,FALSE)","v":5201235}]
["Bay of Plenty","Bay of Plenty total patronage:",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C7,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C127,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C247,'data \"historic\" (TIO)'!C367)))","v":2175375},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D7,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D127,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D247,'data \"historic\" (TIO)'!D367)))","v":2508000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E7,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E127,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E247,'data \"historic\" (TIO)'!E367)))","v":2878156},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F7,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F127,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F247,'data \"historic\" (TIO)'!F367)))","v":2880765},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G7,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G127,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G247,'data \"historic\" (TIO)'!G367)))","v":3035008},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H7,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H127,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H247,'data \"historic\" (TIO)'!H367)))","v":3138381},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I7,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I127,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I247,'data \"historic\" (TIO)'!I367)))","v":3986260},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J7,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J127,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J247,'data \"historic\" (TIO)'!J367)))","v":4065360},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K7,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K127,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K247,'data \"historic\" (TIO)'!K367)))","v":4146060},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L7,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L127,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L247,'data \"historic\" (TIO)'!L367)))","v":4228360},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M7,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M127,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M247,'data \"historic\" (TIO)'!M367)))","v":4312360},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N7,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N127,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N247,'data \"historic\" (TIO)'!N367)))","v":4397960},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O7,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O127,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O247,'data \"historic\" (TIO)'!O367)))","v":4485360},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P7,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P127,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P247,'data \"historic\" (TIO)'!P367)))","v":4574460},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q7,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q127,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q247,'data \"historic\" (TIO)'!Q367)))","v":4665360},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R7,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R127,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R247,'data \"historic\" (TIO)'!R367)))","v":4758060},null,null,null,2520510.3333333335,3018051.3333333335,4065893.3333333335,4312893.333333333,4575060,4758060,{"$f":"HLOOKUP($AB$3,$V485:$AA501,5,FALSE)","v":4312893.333333333},{"$f":"HLOOKUP($AC$3,$V485:$AA501,5,FALSE)","v":4065893.3333333335}]
["Gisborne","Gisborne total patronage:",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C8,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C128,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C248,'data \"historic\" (TIO)'!C368)))","v":136020},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D8,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D128,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D248,'data \"historic\" (TIO)'!D368)))","v":152258},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E8,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E128,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E248,'data \"historic\" (TIO)'!E368)))","v":157596},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F8,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F128,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F248,'data \"historic\" (TIO)'!F368)))","v":157008},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G8,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G128,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G248,'data \"historic\" (TIO)'!G368)))","v":139473},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H8,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H128,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H248,'data \"historic\" (TIO)'!H368)))","v":138261},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I8,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I128,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I248,'data \"historic\" (TIO)'!I368)))","v":139500},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J8,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J128,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J248,'data \"historic\" (TIO)'!J368)))","v":139500},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K8,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K128,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K248,'data \"historic\" (TIO)'!K368)))","v":139500},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L8,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L128,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L248,'data \"historic\" (TIO)'!L368)))","v":140500},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M8,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M128,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M248,'data \"historic\" (TIO)'!M368)))","v":140500},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N8,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N128,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N248,'data \"historic\" (TIO)'!N368)))","v":140500},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O8,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O128,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O248,'data \"historic\" (TIO)'!O368)))","v":142500},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P8,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P128,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P248,'data \"historic\" (TIO)'!P368)))","v":142500},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q8,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q128,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q248,'data \"historic\" (TIO)'!Q368)))","v":142500},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R8,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R128,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R248,'data \"historic\" (TIO)'!R368)))","v":142500},null,null,null,148624.66666666666,144914,139500,140500,142500,142500,{"$f":"HLOOKUP($AB$3,$V485:$AA501,6,FALSE)","v":140500},{"$f":"HLOOKUP($AC$3,$V485:$AA501,6,FALSE)","v":139500}]
["Hawkes Bay","Hawkes Bay total patronage:",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C9,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C129,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C249,'data \"historic\" (TIO)'!C369)))","v":480113},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D9,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D129,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D249,'data \"historic\" (TIO)'!D369)))","v":554647},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E9,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E129,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E249,'data \"historic\" (TIO)'!E369)))","v":681566},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F9,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F129,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F249,'data \"historic\" (TIO)'!F369)))","v":761392},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G9,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G129,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G249,'data \"historic\" (TIO)'!G369)))","v":799845},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H9,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H129,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H249,'data \"historic\" (TIO)'!H369)))","v":744381},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I9,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I129,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I249,'data \"historic\" (TIO)'!I369)))","v":831839},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J9,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J129,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J249,'data \"historic\" (TIO)'!J369)))","v":848500},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K9,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K129,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K249,'data \"historic\" (TIO)'!K369)))","v":865200},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L9,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L129,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L249,'data \"historic\" (TIO)'!L369)))","v":882700},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M9,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M129,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M249,'data \"historic\" (TIO)'!M369)))","v":900300},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N9,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N129,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N249,'data \"historic\" (TIO)'!N369)))","v":918200},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O9,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O129,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O249,'data \"historic\" (TIO)'!O369)))","v":936700},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P9,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P129,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P249,'data \"historic\" (TIO)'!P369)))","v":955400},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q9,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q129,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q249,'data \"historic\" (TIO)'!Q369)))","v":974500},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R9,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R129,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R249,'data \"historic\" (TIO)'!R369)))","v":994000},null,null,null,572108.66666666663,768539.33333333337,848513,900400,955533.33333333337,994000,{"$f":"HLOOKUP($AB$3,$V485:$AA501,7,FALSE)","v":900400},{"$f":"HLOOKUP($AC$3,$V485:$AA501,7,FALSE)","v":848513}]
["Taranaki","Taranaki total patronage:",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C10,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C130,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C250,'data \"historic\" (TIO)'!C370)))","v":405598},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D10,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D130,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D250,'data \"historic\" (TIO)'!D370)))","v":497277},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E10,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E130,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E250,'data \"historic\" (TIO)'!E370)))","v":543317},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F10,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F130,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F250,'data \"historic\" (TIO)'!F370)))","v":556017},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G10,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G130,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G250,'data \"historic\" (TIO)'!G370)))","v":584371},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H10,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H130,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H250,'data \"historic\" (TIO)'!H370)))","v":586306},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I10,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I130,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I250,'data \"historic\" (TIO)'!I370)))","v":640086},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J10,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J130,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J250,'data \"historic\" (TIO)'!J370)))","v":678209},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K10,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K130,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K250,'data \"historic\" (TIO)'!K370)))","v":718619},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L10,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L130,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L250,'data \"historic\" (TIO)'!L370)))","v":761454},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M10,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M130,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M250,'data \"historic\" (TIO)'!M370)))","v":806860},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N10,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N130,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N250,'data \"historic\" (TIO)'!N370)))","v":854989},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O10,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O130,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O250,'data \"historic\" (TIO)'!O370)))","v":906006},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P10,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P130,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P250,'data \"historic\" (TIO)'!P370)))","v":960084},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q10,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q130,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q250,'data \"historic\" (TIO)'!Q370)))","v":1017407},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R10,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R130,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R250,'data \"historic\" (TIO)'!R370)))","v":1078170},null,null,null,482064,575564.66666666663,678971.33333333337,807767.66666666663,961165.66666666663,1078170,{"$f":"HLOOKUP($AB$3,$V485:$AA501,8,FALSE)","v":807767.66666666663},{"$f":"HLOOKUP($AC$3,$V485:$AA501,8,FALSE)","v":678971.33333333337}]
["Manawatu-Wanganui","Manawatu-Wanganui total patronage:",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C11,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C131,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C251,'data \"historic\" (TIO)'!C371)))","v":1357004},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D11,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D131,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D251,'data \"historic\" (TIO)'!D371)))","v":1599934},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E11,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E131,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E251,'data \"historic\" (TIO)'!E371)))","v":1635096},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F11,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F131,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F251,'data \"historic\" (TIO)'!F371)))","v":1620202},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G11,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G131,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G251,'data \"historic\" (TIO)'!G371)))","v":1577158},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H11,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H131,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H251,'data \"historic\" (TIO)'!H371)))","v":1447403},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I11,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I131,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I251,'data \"historic\" (TIO)'!I371)))","v":1620718},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J11,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J131,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J251,'data \"historic\" (TIO)'!J371)))","v":1842396},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K11,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K131,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K251,'data \"historic\" (TIO)'!K371)))","v":1822472},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L11,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L131,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L251,'data \"historic\" (TIO)'!L371)))","v":1858313},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M11,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M131,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M251,'data \"historic\" (TIO)'!M371)))","v":1893794},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N11,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N131,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N251,'data \"historic\" (TIO)'!N371)))","v":1929970},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O11,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O131,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O251,'data \"historic\" (TIO)'!O371)))","v":1966851},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P11,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P131,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P251,'data \"historic\" (TIO)'!P371)))","v":2004453},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q11,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q131,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q251,'data \"historic\" (TIO)'!Q371)))","v":2042789},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R11,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R131,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R251,'data \"historic\" (TIO)'!R371)))","v":2081874},null,null,null,1530678,1548254.3333333333,1761862,1894025.6666666667,2004697.6666666667,2081874,{"$f":"HLOOKUP($AB$3,$V485:$AA501,9,FALSE)","v":1894025.6666666667},{"$f":"HLOOKUP($AC$3,$V485:$AA501,9,FALSE)","v":1761862}]
["Wellington","Wellington total patronage:",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C12,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C132,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C252,'data \"historic\" (TIO)'!C372)))","v":35563796},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D12,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D132,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D252,'data \"historic\" (TIO)'!D372)))","v":35402034},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E12,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E132,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E252,'data \"historic\" (TIO)'!E372)))","v":35532308},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F12,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F132,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F252,'data \"historic\" (TIO)'!F372)))","v":35155888},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G12,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G132,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G252,'data \"historic\" (TIO)'!G372)))","v":35804641},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H12,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H132,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H252,'data \"historic\" (TIO)'!H372)))","v":36406866},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I12,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I132,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I252,'data \"historic\" (TIO)'!I372)))","v":36897000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J12,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J132,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J252,'data \"historic\" (TIO)'!J372)))","v":37450500},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K12,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K132,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K252,'data \"historic\" (TIO)'!K372)))","v":38012200},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L12,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L132,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L252,'data \"historic\" (TIO)'!L372)))","v":38582400},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M12,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M132,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M252,'data \"historic\" (TIO)'!M372)))","v":39161100},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N12,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N132,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N252,'data \"historic\" (TIO)'!N372)))","v":39748400},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O12,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O132,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O252,'data \"historic\" (TIO)'!O372)))","v":40344700},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P12,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P132,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P252,'data \"historic\" (TIO)'!P372)))","v":40949800},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q12,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q132,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q252,'data \"historic\" (TIO)'!Q372)))","v":41564100},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R12,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R132,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R252,'data \"historic\" (TIO)'!R372)))","v":42187500},null,null,null,35499379.333333336,35789131.666666664,37453233.333333336,39163966.666666664,40952866.666666664,42187500,{"$f":"HLOOKUP($AB$3,$V485:$AA501,10,FALSE)","v":39163966.666666664},{"$f":"HLOOKUP($AC$3,$V485:$AA501,10,FALSE)","v":37453233.333333336}]
["Marlborough","Marlborough total patronage:",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C13,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C133,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C253,'data \"historic\" (TIO)'!C373)))","v":22520},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D13,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D133,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D253,'data \"historic\" (TIO)'!D373)))","v":23523},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E13,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E133,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E253,'data \"historic\" (TIO)'!E373)))","v":23773},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F13,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F133,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F253,'data \"historic\" (TIO)'!F373)))","v":25149},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G13,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G133,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G253,'data \"historic\" (TIO)'!G373)))","v":26498},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H13,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H133,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H253,'data \"historic\" (TIO)'!H373)))","v":26979},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I13,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I133,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I253,'data \"historic\" (TIO)'!I373)))","v":31500},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J13,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J133,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J253,'data \"historic\" (TIO)'!J373)))","v":44325},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K13,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K133,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K253,'data \"historic\" (TIO)'!K373)))","v":45655},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L13,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L133,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L253,'data \"historic\" (TIO)'!L373)))","v":47024},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M13,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M133,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M253,'data \"historic\" (TIO)'!M373)))","v":48435},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N13,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N133,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N253,'data \"historic\" (TIO)'!N373)))","v":49888},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O13,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O133,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O253,'data \"historic\" (TIO)'!O373)))","v":51884},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P13,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P133,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P253,'data \"historic\" (TIO)'!P373)))","v":54940},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q13,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q133,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q253,'data \"historic\" (TIO)'!Q373)))","v":56588},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R13,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R133,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R253,'data \"historic\" (TIO)'!R373)))","v":58285},null,null,null,23272,26208.666666666668,40493.333333333336,48449,54470.666666666664,58285,{"$f":"HLOOKUP($AB$3,$V485:$AA501,11,FALSE)","v":48449},{"$f":"HLOOKUP($AC$3,$V485:$AA501,11,FALSE)","v":40493.333333333336}]
["Nelson","Nelson total patronage:",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C14,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C134,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C254,'data \"historic\" (TIO)'!C374)))","v":45343},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D14,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D134,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D254,'data \"historic\" (TIO)'!D374)))","v":50714},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E14,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E134,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E254,'data \"historic\" (TIO)'!E374)))","v":131392},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F14,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F134,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F254,'data \"historic\" (TIO)'!F374)))","v":351685},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G14,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G134,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G254,'data \"historic\" (TIO)'!G374)))","v":396326},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H14,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H134,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H254,'data \"historic\" (TIO)'!H374)))","v":415326},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I14,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I134,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I254,'data \"historic\" (TIO)'!I374)))","v":436036},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J14,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J134,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J254,'data \"historic\" (TIO)'!J374)))","v":475675},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K14,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K134,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K254,'data \"historic\" (TIO)'!K374)))","v":515315},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L14,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L134,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L254,'data \"historic\" (TIO)'!L374)))","v":554954},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M14,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M134,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M254,'data \"historic\" (TIO)'!M374)))","v":594594},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N14,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N134,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N254,'data \"historic\" (TIO)'!N374)))","v":612432},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O14,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O134,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O254,'data \"historic\" (TIO)'!O374)))","v":630269},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P14,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P134,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P254,'data \"historic\" (TIO)'!P374)))","v":648107},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q14,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q134,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q254,'data \"historic\" (TIO)'!Q374)))","v":665945},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R14,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R134,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R254,'data \"historic\" (TIO)'!R374)))","v":683783},null,null,null,75816.333333333328,387779,475675.33333333331,587326.66666666663,648107,683783,{"$f":"HLOOKUP($AB$3,$V485:$AA501,12,FALSE)","v":587326.66666666663},{"$f":"HLOOKUP($AC$3,$V485:$AA501,12,FALSE)","v":475675.33333333331}]
["Canterbury","Canterbury total patronage:",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C15,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C135,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C255,'data \"historic\" (TIO)'!C375)))","v":17428351},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D15,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D135,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D255,'data \"historic\" (TIO)'!D375)))","v":13232215},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E15,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E135,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E255,'data \"historic\" (TIO)'!E375)))","v":11432467},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F15,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F135,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F255,'data \"historic\" (TIO)'!F375)))","v":13529838},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G15,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G135,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G255,'data \"historic\" (TIO)'!G375)))","v":14304479},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H15,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H135,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H255,'data \"historic\" (TIO)'!H375)))","v":14344095},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I15,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I135,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I255,'data \"historic\" (TIO)'!I375)))","v":15019701},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J15,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J135,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J255,'data \"historic\" (TIO)'!J375)))","v":15770675},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K15,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K135,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K255,'data \"historic\" (TIO)'!K375)))","v":16559208},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L15,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L135,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L255,'data \"historic\" (TIO)'!L375)))","v":17387169},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M15,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M135,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M255,'data \"historic\" (TIO)'!M375)))","v":18256527},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N15,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N135,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N255,'data \"historic\" (TIO)'!N375)))","v":19169353},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O15,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O135,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O255,'data \"historic\" (TIO)'!O375)))","v":20127821},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P15,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P135,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P255,'data \"historic\" (TIO)'!P375)))","v":21134211},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q15,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q135,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q255,'data \"historic\" (TIO)'!Q375)))","v":22190922},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R15,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R135,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R255,'data \"historic\" (TIO)'!R375)))","v":23300466},null,null,null,14031011,14059470.666666666,15783194.666666666,18271016.333333332,21150984.666666668,23300466,{"$f":"HLOOKUP($AB$3,$V485:$AA501,13,FALSE)","v":18271016.333333332},{"$f":"HLOOKUP($AC$3,$V485:$AA501,13,FALSE)","v":15783194.666666666}]
["West Coast","West Coast total patronage:",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C16,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C136,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C256,'data \"historic\" (TIO)'!C376)))","v":30367},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D16,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D136,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D256,'data \"historic\" (TIO)'!D376)))","v":29958},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E16,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E136,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E256,'data \"historic\" (TIO)'!E376)))","v":29727},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F16,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F136,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F256,'data \"historic\" (TIO)'!F376)))","v":40518},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G16,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G136,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G256,'data \"historic\" (TIO)'!G376)))","v":24173},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H16,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H136,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H256,'data \"historic\" (TIO)'!H376)))","v":23952},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I16,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I136,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I256,'data \"historic\" (TIO)'!I376)))","v":35500},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J16,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J136,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J256,'data \"historic\" (TIO)'!J376)))","v":36500},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K16,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K136,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K256,'data \"historic\" (TIO)'!K376)))","v":36500},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L16,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L136,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L256,'data \"historic\" (TIO)'!L376)))","v":37000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M16,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M136,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M256,'data \"historic\" (TIO)'!M376)))","v":37000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N16,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N136,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N256,'data \"historic\" (TIO)'!N376)))","v":37000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O16,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O136,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O256,'data \"historic\" (TIO)'!O376)))","v":37500},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P16,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P136,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P256,'data \"historic\" (TIO)'!P376)))","v":37500},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q16,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q136,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q256,'data \"historic\" (TIO)'!Q376)))","v":37500},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R16,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R136,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R256,'data \"historic\" (TIO)'!R376)))","v":38000},null,null,null,30017.333333333332,29547.666666666668,36166.666666666664,37000,37500,38000,{"$f":"HLOOKUP($AB$3,$V485:$AA501,14,FALSE)","v":37000},{"$f":"HLOOKUP($AC$3,$V485:$AA501,14,FALSE)","v":36166.666666666664}]
["Otago","Otago (DUNEDIN ONLY) total patronage:",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C17,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C137,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C257,'data \"historic\" (TIO)'!C377)))","v":2171696},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D17,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D137,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D257,'data \"historic\" (TIO)'!D377)))","v":2171399},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E17,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E137,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E257,'data \"historic\" (TIO)'!E377)))","v":2229556},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F17,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F137,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F257,'data \"historic\" (TIO)'!F377)))","v":2249736},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G17,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G137,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G257,'data \"historic\" (TIO)'!G377)))","v":2250562},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H17,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H137,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H257,'data \"historic\" (TIO)'!H377)))","v":2236713},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I17,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I137,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I257,'data \"historic\" (TIO)'!I377)))","v":2831194},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J17,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J137,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J257,'data \"historic\" (TIO)'!J377)))","v":2851392},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K17,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K137,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K257,'data \"historic\" (TIO)'!K377)))","v":2883707},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L17,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L137,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L257,'data \"historic\" (TIO)'!L377)))","v":2269705.1968},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M17,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M137,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M257,'data \"historic\" (TIO)'!M377)))","v":2281053.2607359998},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N17,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N137,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N257,'data \"historic\" (TIO)'!N377)))","v":2292459.1259507202},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O17,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O137,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O257,'data \"historic\" (TIO)'!O377)))","v":2303921.7884697346},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P17,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P137,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P257,'data \"historic\" (TIO)'!P377)))","v":1015442.144239129},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q17,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q137,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q257,'data \"historic\" (TIO)'!Q377)))","v":2327019.9871239117},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R17,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R137,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R257,'data \"historic\" (TIO)'!R377)))","v":2338654.9969951506},null,null,null,2190883.6666666665,2245670.3333333335,2855431,2281072.5278289067,1882127.9732775919,2338654.9969951506,{"$f":"HLOOKUP($AB$3,$V485:$AA501,15,FALSE)","v":2281072.5278289067},{"$f":"HLOOKUP($AC$3,$V485:$AA501,15,FALSE)","v":2855431}]
["Southland","Southland total patronage:",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C18,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C138,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C258,'data \"historic\" (TIO)'!C378)))","v":400000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D18,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D138,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D258,'data \"historic\" (TIO)'!D378)))","v":373000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E18,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E138,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E258,'data \"historic\" (TIO)'!E378)))","v":393000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F18,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F138,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F258,'data \"historic\" (TIO)'!F378)))","v":310531},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G18,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G138,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G258,'data \"historic\" (TIO)'!G378)))","v":289745},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H18,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H138,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H258,'data \"historic\" (TIO)'!H378)))","v":245118},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I18,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I138,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I258,'data \"historic\" (TIO)'!I378)))","v":271500},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J18,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J138,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J258,'data \"historic\" (TIO)'!J378)))","v":278287},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K18,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K138,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K258,'data \"historic\" (TIO)'!K378)))","v":285244},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L18,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L138,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L258,'data \"historic\" (TIO)'!L378)))","v":292375},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M18,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M138,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M258,'data \"historic\" (TIO)'!M378)))","v":299685},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N18,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N138,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N258,'data \"historic\" (TIO)'!N378)))","v":307177},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O18,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O138,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O258,'data \"historic\" (TIO)'!O378)))","v":314857},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P18,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P138,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P258,'data \"historic\" (TIO)'!P378)))","v":322727},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q18,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q138,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q258,'data \"historic\" (TIO)'!Q378)))","v":330796},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R18,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R138,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R258,'data \"historic\" (TIO)'!R378)))","v":339066},null,null,null,388666.66666666669,281798,278343.66666666669,299745.66666666669,322793.33333333331,339066,{"$f":"HLOOKUP($AB$3,$V485:$AA501,16,FALSE)","v":299745.66666666669},{"$f":"HLOOKUP($AC$3,$V485:$AA501,16,FALSE)","v":278343.66666666669}]
["National","National total patronage:",{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(C486:C500),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(C486:C500)-C487-C494,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!C494,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!C487,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(D486:D500),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(D486:D500)-D487-D494,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!D494,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!D487,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(E486:E500),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(E486:E500)-E487-E494,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!E494,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!E487,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(F486:F500),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(F486:F500)-F487-F494,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!F494,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!F487,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(G486:G500),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(G486:G500)-G487-G494,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!G494,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!G487,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(H486:H500),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(H486:H500)-H487-H494,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!H494,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!H487,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(I486:I500),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(I486:I500)-I487-I494,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!I494,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!I487,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(J486:J500),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(J486:J500)-J487-J494,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!J494,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!J487,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(K486:K500),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(K486:K500)-K487-K494,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!K494,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!K487,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(L486:L500),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(L486:L500)-L487-L494,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!L494,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!L487,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(M486:M500),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(M486:M500)-M487-M494,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!M494,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!M487,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(N486:N500),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(N486:N500)-N487-N494,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!N494,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!N487,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(O486:O500),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(O486:O500)-O487-O494,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!O494,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!O487,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(P486:P500),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(P486:P500)-P487-P494,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!P494,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!P487,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Q486:Q500),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Q486:Q500)-Q487-Q494,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Q494,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Q487,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(R486:R500),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(R486:R500)-R487-R494,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!R494,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!R487,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(S486:S500),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(S486:S500)-S487-S494,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!S494,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!S487,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(T486:T500),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(T486:T500)-T487-T494,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!T494,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!T487,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(U486:U500),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(U486:U500)-U487-U494,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!U494,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!U487,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(V486:V500),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(V486:V500)-V487-V494,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!V494,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!V487,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(W486:W500),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(W486:W500)-W487-W494,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!W494,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!W487,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(X486:X500),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(X486:X500)-X487-X494,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!X494,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!X487,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Y486:Y500),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Y486:Y500)-Y487-Y494,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Y494,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Y487,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Z486:Z500),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Z486:Z500)-Z487-Z494,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Z494,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Z487,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(AA486:AA500),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(AA486:AA500)-AA487-AA494,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!AA494,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!AA487,0))))))","v":0},{"$f":"HLOOKUP($AB$3,$V485:$AA501,17,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V485:$AA501,17,FALSE)","v":0}]
[null,{"$f":"VLOOKUP($B$484,$A486:$AB501,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C20,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C140,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C260,'data \"historic\" (TIO)'!C380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D20,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D140,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D260,'data \"historic\" (TIO)'!D380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E20,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E140,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E260,'data \"historic\" (TIO)'!E380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F20,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F140,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F260,'data \"historic\" (TIO)'!F380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G20,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G140,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G260,'data \"historic\" (TIO)'!G380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H20,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H140,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H260,'data \"historic\" (TIO)'!H380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I20,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I140,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I260,'data \"historic\" (TIO)'!I380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J20,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J140,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J260,'data \"historic\" (TIO)'!J380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K20,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K140,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K260,'data \"historic\" (TIO)'!K380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L20,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L140,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L260,'data \"historic\" (TIO)'!L380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M20,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M140,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M260,'data \"historic\" (TIO)'!M380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N20,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N140,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N260,'data \"historic\" (TIO)'!N380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O20,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O140,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O260,'data \"historic\" (TIO)'!O380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P20,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P140,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P260,'data \"historic\" (TIO)'!P380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q20,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q140,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q260,'data \"historic\" (TIO)'!Q380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R20,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R140,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R260,'data \"historic\" (TIO)'!R380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!S20,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!S140,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!S260,'data \"historic\" (TIO)'!S380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!T20,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!T140,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!T260,'data \"historic\" (TIO)'!T380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!U20,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!U140,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!U260,'data \"historic\" (TIO)'!U380)))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A486:$AB501,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A486:$AB501,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A486:$AB501,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A486:$AB501,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A486:$AB501,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A486:$AB501,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A486:$AB501,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A486:$AC501,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B502","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B502","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C22,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C142,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C262,'data \"historic\" (TIO)'!C382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D22,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D142,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D262,'data \"historic\" (TIO)'!D382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E22,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E142,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E262,'data \"historic\" (TIO)'!E382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F22,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F142,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F262,'data \"historic\" (TIO)'!F382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G22,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G142,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G262,'data \"historic\" (TIO)'!G382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H22,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H142,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H262,'data \"historic\" (TIO)'!H382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I22,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I142,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I262,'data \"historic\" (TIO)'!I382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J22,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J142,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J262,'data \"historic\" (TIO)'!J382)))","v":5192410},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K22,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K142,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K262,'data \"historic\" (TIO)'!K382)))","v":5270295},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L22,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L142,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L262,'data \"historic\" (TIO)'!L382)))","v":5349349},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M22,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M142,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M262,'data \"historic\" (TIO)'!M382)))","v":5402843},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N22,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N142,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N262,'data \"historic\" (TIO)'!N382)))","v":5456870},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O22,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O142,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O262,'data \"historic\" (TIO)'!O382)))","v":5538723},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P22,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P142,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P262,'data \"historic\" (TIO)'!P382)))","v":5621804},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q22,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q142,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q262,'data \"historic\" (TIO)'!Q382)))","v":5678022},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R22,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R142,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R262,'data \"historic\" (TIO)'!R382)))","v":5734802},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!S22,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!S142,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!S262,'data \"historic\" (TIO)'!S382)))","v":0},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!T22,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!T142,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!T262,'data \"historic\" (TIO)'!T382)))","v":0},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!U22,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!U142,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!U262,'data \"historic\" (TIO)'!U382)))","v":0},{"$f":"AVERAGE(C504:E504)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F504:H504)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I504:K504)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L504:N504)","v":5403020.666666667},{"$f":"AVERAGE(O504:Q504)","v":5612849.666666667},{"$f":"AVERAGE(R504:T504)","v":1911600.6666666667},{"$f":"HLOOKUP($AB$3,$V485:$AA504,19,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V485:$AA504,19,FALSE)","v":0}]
[null,{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!B23,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!B143,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!B263,'data \"historic\" (TIO)'!B383)))","v":"NETWORK PASSENGER KILOMETRES"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S485","v":"2025/26"},{"$f":"T485","v":"2026/27"},{"$f":"U485","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y485","v":"2018-21"},{"$f":"Z485","v":"2021-24"},{"$f":"AA485","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland passenger kilometres:",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C24,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C144,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C264,'data \"historic\" (TIO)'!C384)))","v":4350872.8126615966},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D24,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D144,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D264,'data \"historic\" (TIO)'!D384)))","v":4660962.8714662464},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E24,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E144,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E264,'data \"historic\" (TIO)'!E384)))","v":4954507},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F24,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F144,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F264,'data \"historic\" (TIO)'!F384)))","v":4953341},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G24,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G144,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G264,'data \"historic\" (TIO)'!G384)))","v":5232371},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H24,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H144,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H264,'data \"historic\" (TIO)'!H384)))","v":5102110},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I24,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I144,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I264,'data \"historic\" (TIO)'!I384)))","v":5003232},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J24,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J144,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J264,'data \"historic\" (TIO)'!J384)))","v":4999280},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K24,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K144,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K264,'data \"historic\" (TIO)'!K384)))","v":4995328},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L24,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L144,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L264,'data \"historic\" (TIO)'!L384)))","v":4988048},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M24,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M144,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M264,'data \"historic\" (TIO)'!M384)))","v":5017792},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N24,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N144,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N264,'data \"historic\" (TIO)'!N384)))","v":4992000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O24,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O144,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O264,'data \"historic\" (TIO)'!O384)))","v":4922000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P24,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P144,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P264,'data \"historic\" (TIO)'!P384)))","v":5006560},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q24,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q144,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q264,'data \"historic\" (TIO)'!Q384)))","v":5013840},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R24,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R144,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R264,'data \"historic\" (TIO)'!R384)))","v":4988048},null,null,null,{"$f":"AVERAGE(C506:E506)","v":4655447.5613759477},{"$f":"AVERAGE(F506:H506)","v":5095940.666666667},{"$f":"AVERAGE(I506:K506)","v":4999280},{"$f":"AVERAGE(L506:N506)","v":4999280},{"$f":"AVERAGE(O506:Q506)","v":4980800},{"$f":"AVERAGE(R506:T506)","v":4988048},{"$f":"HLOOKUP($AB$3,$V505:$AA521,2,FALSE)","v":4999280},{"$f":"HLOOKUP($AC$3,$V505:$AA521,2,FALSE)","v":4999280}]
["Auckland","Auckland passenger kilometres:",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C25,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C145,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C265,'data \"historic\" (TIO)'!C385)))","v":506982085},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D25,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D145,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D265,'data \"historic\" (TIO)'!D385)))","v":549935161},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E25,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E145,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E265,'data \"historic\" (TIO)'!E385)))","v":686647943},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F25,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F145,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F265,'data \"historic\" (TIO)'!F385)))","v":672357269},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G25,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G145,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G265,'data \"historic\" (TIO)'!G385)))","v":739326410},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H25,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H145,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H265,'data \"historic\" (TIO)'!H385)))","v":720721079},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I25,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I145,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I265,'data \"historic\" (TIO)'!I385)))","v":678063245.71200001},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J25,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J145,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J265,'data \"historic\" (TIO)'!J385)))","v":702368492.11136007},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K25,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K145,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K265,'data \"historic\" (TIO)'!K385)))","v":722307602.40557432},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L25,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L145,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L265,'data \"historic\" (TIO)'!L385)))","v":757151890.78011465},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M25,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M145,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M265,'data \"historic\" (TIO)'!M385)))","v":790313184.06679487},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N25,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N145,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N265,'data \"historic\" (TIO)'!N385)))","v":815873577.27622581},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O25,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O145,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O265,'data \"historic\" (TIO)'!O385)))","v":837696825.27927232},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P25,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P145,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P265,'data \"historic\" (TIO)'!P385)))","v":863363110.79208887},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q25,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q145,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q265,'data \"historic\" (TIO)'!Q385)))","v":884688722.34562755},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R25,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R145,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R265,'data \"historic\" (TIO)'!R385)))","v":907731432.38086128},null,null,null,581188396.33333337,710801586,700913113.40964472,{"$f":"AVERAGE(L507:N507)","v":787779550.70771182},861916219.4723295,907731432.38086128,{"$f":"HLOOKUP($AB$3,$V505:$AA521,3,FALSE)","v":787779550.70771182},{"$f":"HLOOKUP($AC$3,$V505:$AA521,3,FALSE)","v":700913113.40964472}]
["Waikato","Waikato passenger kilometres:",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C26,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C146,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C266,'data \"historic\" (TIO)'!C386)))","v":33511595.760154665},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D26,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D146,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D266,'data \"historic\" (TIO)'!D386)))","v":35165666.855215095},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E26,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E146,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E266,'data \"historic\" (TIO)'!E386)))","v":37655571.36626827},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F26,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F146,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F266,'data \"historic\" (TIO)'!F386)))","v":36924380.88261719},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G26,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G146,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G266,'data \"historic\" (TIO)'!G386)))","v":37326461.199999996},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H26,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H146,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H266,'data \"historic\" (TIO)'!H386)))","v":37075223},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I26,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I146,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I266,'data \"historic\" (TIO)'!I386)))","v":43975449},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J26,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J146,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J266,'data \"historic\" (TIO)'!J386)))","v":44654726},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K26,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K146,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K266,'data \"historic\" (TIO)'!K386)))","v":45324537},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L26,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L146,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L266,'data \"historic\" (TIO)'!L386)))","v":46004401},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M26,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M146,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M266,'data \"historic\" (TIO)'!M386)))","v":46464441},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N26,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N146,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N266,'data \"historic\" (TIO)'!N386)))","v":46929082},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O26,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O146,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O266,'data \"historic\" (TIO)'!O386)))","v":47633017},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P26,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P146,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P266,'data \"historic\" (TIO)'!P386)))","v":48330314},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q26,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q146,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q266,'data \"historic\" (TIO)'!Q386)))","v":48830989},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R26,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R146,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R266,'data \"historic\" (TIO)'!R386)))","v":49319297},null,null,null,35444277.993879348,37108688.360872395,44651570.666666664,46465974.666666664,48264773.333333336,49319297,{"$f":"HLOOKUP($AB$3,$V505:$AA521,4,FALSE)","v":46465974.666666664},{"$f":"HLOOKUP($AC$3,$V505:$AA521,4,FALSE)","v":44651570.666666664}]
["Bay of Plenty","Bay of Plenty passenger kilometres:",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C27,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C147,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C267,'data \"historic\" (TIO)'!C387)))","v":18232081},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D27,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D147,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D267,'data \"historic\" (TIO)'!D387)))","v":21287829},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E27,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E147,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E267,'data \"historic\" (TIO)'!E387)))","v":26091241},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F27,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F147,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F267,'data \"historic\" (TIO)'!F387)))","v":26447055},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G27,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G147,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G267,'data \"historic\" (TIO)'!G387)))","v":25140179},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H27,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H147,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H267,'data \"historic\" (TIO)'!H387)))","v":26642429},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I27,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I147,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I267,'data \"historic\" (TIO)'!I387)))","v":34462200},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J27,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J147,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J267,'data \"historic\" (TIO)'!J387)))","v":35149700},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K27,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K147,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K267,'data \"historic\" (TIO)'!K387)))","v":35850900},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L27,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L147,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L267,'data \"historic\" (TIO)'!L387)))","v":36566100},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M27,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M147,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M267,'data \"historic\" (TIO)'!M387)))","v":37295600},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N27,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N147,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N267,'data \"historic\" (TIO)'!N387)))","v":38039700},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O27,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O147,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O267,'data \"historic\" (TIO)'!O387)))","v":38798700},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P27,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P147,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P267,'data \"historic\" (TIO)'!P387)))","v":39572900},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q27,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q147,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q267,'data \"historic\" (TIO)'!Q387)))","v":40362500},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R27,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R147,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R267,'data \"historic\" (TIO)'!R387)))","v":41078100},null,null,null,21870383.666666668,26076554.333333332,35154266.666666664,37300466.666666664,39578033.333333336,41078100,{"$f":"HLOOKUP($AB$3,$V505:$AA521,5,FALSE)","v":37300466.666666664},{"$f":"HLOOKUP($AC$3,$V505:$AA521,5,FALSE)","v":35154266.666666664}]
["Gisborne","Gisborne passenger kilometres:",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C28,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C148,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C268,'data \"historic\" (TIO)'!C388)))","v":816120},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D28,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D148,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D268,'data \"historic\" (TIO)'!D388)))","v":913548},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E28,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E148,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E268,'data \"historic\" (TIO)'!E388)))","v":945576},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F28,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F148,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F268,'data \"historic\" (TIO)'!F388)))","v":942048},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G28,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G148,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G268,'data \"historic\" (TIO)'!G388)))","v":836838},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H28,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H148,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H268,'data \"historic\" (TIO)'!H388)))","v":829566},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I28,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I148,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I268,'data \"historic\" (TIO)'!I388)))","v":837000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J28,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J148,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J268,'data \"historic\" (TIO)'!J388)))","v":837000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K28,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K148,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K268,'data \"historic\" (TIO)'!K388)))","v":837000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L28,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L148,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L268,'data \"historic\" (TIO)'!L388)))","v":870000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M28,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M148,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M268,'data \"historic\" (TIO)'!M388)))","v":870000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N28,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N148,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N268,'data \"historic\" (TIO)'!N388)))","v":870000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O28,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O148,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O268,'data \"historic\" (TIO)'!O388)))","v":883500},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P28,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P148,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P268,'data \"historic\" (TIO)'!P388)))","v":883500},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q28,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q148,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q268,'data \"historic\" (TIO)'!Q388)))","v":883500},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R28,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R148,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R268,'data \"historic\" (TIO)'!R388)))","v":883500},null,null,null,891748,869484,837000,870000,883500,883500,{"$f":"HLOOKUP($AB$3,$V505:$AA521,6,FALSE)","v":870000},{"$f":"HLOOKUP($AC$3,$V505:$AA521,6,FALSE)","v":837000}]
["Hawkes Bay","Hawkes Bay passenger kilometres:",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C29,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C149,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C269,'data \"historic\" (TIO)'!C389)))","v":3360791},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D29,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D149,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D269,'data \"historic\" (TIO)'!D389)))","v":3882529},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E29,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E149,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E269,'data \"historic\" (TIO)'!E389)))","v":4770892},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F29,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F149,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F269,'data \"historic\" (TIO)'!F389)))","v":5558531},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G29,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G149,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G269,'data \"historic\" (TIO)'!G389)))","v":5838868},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H29,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H149,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H269,'data \"historic\" (TIO)'!H389)))","v":7555620},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I29,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I149,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I269,'data \"historic\" (TIO)'!I389)))","v":8471623},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J29,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J149,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J269,'data \"historic\" (TIO)'!J389)))","v":8641055},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K29,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K149,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K269,'data \"historic\" (TIO)'!K389)))","v":8813876},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L29,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L149,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L269,'data \"historic\" (TIO)'!L389)))","v":8990154},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M29,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M149,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M269,'data \"historic\" (TIO)'!M389)))","v":9169957},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N29,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N149,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N269,'data \"historic\" (TIO)'!N389)))","v":9353356},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O29,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O149,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O269,'data \"historic\" (TIO)'!O389)))","v":9540423},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P29,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P149,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P269,'data \"historic\" (TIO)'!P389)))","v":9731232},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q29,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q149,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q269,'data \"historic\" (TIO)'!Q389)))","v":9925856},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R29,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R149,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R269,'data \"historic\" (TIO)'!R389)))","v":10124373},null,null,null,4004737.3333333335,6317673,8642184.666666666,9171155.666666666,9732503.666666666,10124373,{"$f":"HLOOKUP($AB$3,$V505:$AA521,7,FALSE)","v":9171155.666666666},{"$f":"HLOOKUP($AC$3,$V505:$AA521,7,FALSE)","v":8642184.666666666}]
["Taranaki","Taranaki passenger kilometres:",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C30,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C150,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C270,'data \"historic\" (TIO)'!C390)))","v":3732302},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D30,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D150,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D270,'data \"historic\" (TIO)'!D390)))","v":4615457},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E30,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E150,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E270,'data \"historic\" (TIO)'!E390)))","v":5071909},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F30,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F150,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F270,'data \"historic\" (TIO)'!F390)))","v":5176741},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G30,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G150,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G270,'data \"historic\" (TIO)'!G390)))","v":5417954},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H30,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H150,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H270,'data \"historic\" (TIO)'!H390)))","v":5394506},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I30,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I150,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I270,'data \"historic\" (TIO)'!I390)))","v":5902195},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J30,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J150,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J270,'data \"historic\" (TIO)'!J390)))","v":6253726},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K30,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K150,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K270,'data \"historic\" (TIO)'!K390)))","v":6626349},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L30,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L150,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L270,'data \"historic\" (TIO)'!L390)))","v":7021330},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M30,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M150,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M270,'data \"historic\" (TIO)'!M390)))","v":7440009},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N30,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N150,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N270,'data \"historic\" (TIO)'!N390)))","v":7883810},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O30,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O150,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O270,'data \"historic\" (TIO)'!O390)))","v":8354238},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P30,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P150,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P270,'data \"historic\" (TIO)'!P390)))","v":8852892},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q30,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q150,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q270,'data \"historic\" (TIO)'!Q390)))","v":9381465},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R30,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R150,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R270,'data \"historic\" (TIO)'!R390)))","v":9941753},null,null,null,4473222.666666667,5329733.666666667,6260756.666666667,7448383,8862865,9941753,{"$f":"HLOOKUP($AB$3,$V505:$AA521,8,FALSE)","v":7448383},{"$f":"HLOOKUP($AC$3,$V505:$AA521,8,FALSE)","v":6260756.666666667}]
["Manawatu-Wanganui","Manawatu-Wanganui passenger kilometres:",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C31,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C151,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C271,'data \"historic\" (TIO)'!C391)))","v":12829416},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D31,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D151,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D271,'data \"historic\" (TIO)'!D391)))","v":16371395},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E31,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E151,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E271,'data \"historic\" (TIO)'!E391)))","v":16621807},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F31,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F151,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F271,'data \"historic\" (TIO)'!F391)))","v":16638914},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G31,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G151,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G271,'data \"historic\" (TIO)'!G391)))","v":16417477},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H31,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H151,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H271,'data \"historic\" (TIO)'!H391)))","v":16161786},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I31,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I151,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I271,'data \"historic\" (TIO)'!I391)))","v":17080971},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J31,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J151,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J271,'data \"historic\" (TIO)'!J391)))","v":17422591},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K31,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K151,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K271,'data \"historic\" (TIO)'!K391)))","v":17771043},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L31,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L151,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L271,'data \"historic\" (TIO)'!L391)))","v":18126464},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M31,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M151,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M271,'data \"historic\" (TIO)'!M391)))","v":18488993},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N31,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N151,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N271,'data \"historic\" (TIO)'!N391)))","v":18858773},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O31,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O151,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O271,'data \"historic\" (TIO)'!O391)))","v":19235949},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P31,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P151,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P271,'data \"historic\" (TIO)'!P391)))","v":19620667},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q31,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q151,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q271,'data \"historic\" (TIO)'!Q391)))","v":20013081},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R31,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R151,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R271,'data \"historic\" (TIO)'!R391)))","v":20413342},null,null,null,15274206,16406059,17424868.333333332,18491410,19623232.333333332,20413342,{"$f":"HLOOKUP($AB$3,$V505:$AA521,9,FALSE)","v":18491410},{"$f":"HLOOKUP($AC$3,$V505:$AA521,9,FALSE)","v":17424868.333333332}]
["Wellington","Wellington passenger kilometres:",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C32,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C152,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C272,'data \"historic\" (TIO)'!C392)))","v":431323938},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D32,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D152,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D272,'data \"historic\" (TIO)'!D392)))","v":428731400},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E32,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E152,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E272,'data \"historic\" (TIO)'!E392)))","v":436521600},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F32,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F152,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F272,'data \"historic\" (TIO)'!F392)))","v":439213383},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G32,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G152,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G272,'data \"historic\" (TIO)'!G392)))","v":444145131},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H32,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H152,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H272,'data \"historic\" (TIO)'!H392)))","v":460702937},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I32,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I152,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I272,'data \"historic\" (TIO)'!I392)))","v":455248800},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J32,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J152,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J272,'data \"historic\" (TIO)'!J392)))","v":462077500},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K32,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K152,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K272,'data \"historic\" (TIO)'!K392)))","v":469008700},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L32,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L152,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L272,'data \"historic\" (TIO)'!L392)))","v":476043800},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M32,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M152,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M272,'data \"historic\" (TIO)'!M392)))","v":483184500},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N32,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N152,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N272,'data \"historic\" (TIO)'!N392)))","v":490432300},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O32,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O152,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O272,'data \"historic\" (TIO)'!O392)))","v":497788800},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P32,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P152,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P272,'data \"historic\" (TIO)'!P392)))","v":505255700},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q32,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q152,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q272,'data \"historic\" (TIO)'!Q392)))","v":512834600},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R32,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R152,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R272,'data \"historic\" (TIO)'!R392)))","v":520527000},null,null,null,432192312.66666669,448020483.66666669,462111666.66666669,483220200,505293033.33333331,520527000,{"$f":"HLOOKUP($AB$3,$V505:$AA521,10,FALSE)","v":483220200},{"$f":"HLOOKUP($AC$3,$V505:$AA521,10,FALSE)","v":462111666.66666669}]
["Marlborough","Marlborough passenger kilometres:",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C33,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C153,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C273,'data \"historic\" (TIO)'!C393)))","v":168900},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D33,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D153,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D273,'data \"historic\" (TIO)'!D393)))","v":176423},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E33,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E153,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E273,'data \"historic\" (TIO)'!E393)))","v":178298},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F33,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F153,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F273,'data \"historic\" (TIO)'!F393)))","v":188618},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G33,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G153,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G273,'data \"historic\" (TIO)'!G393)))","v":198735},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H33,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H153,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H273,'data \"historic\" (TIO)'!H393)))","v":202342},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I33,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I153,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I273,'data \"historic\" (TIO)'!I393)))","v":189000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J33,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J153,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J273,'data \"historic\" (TIO)'!J393)))","v":265950},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K33,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K153,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K273,'data \"historic\" (TIO)'!K393)))","v":273930},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L33,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L153,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L273,'data \"historic\" (TIO)'!L393)))","v":282144},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M33,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M153,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M273,'data \"historic\" (TIO)'!M393)))","v":290610},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N33,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N153,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N273,'data \"historic\" (TIO)'!N393)))","v":299328},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O33,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O153,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O273,'data \"historic\" (TIO)'!O393)))","v":311304},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P33,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P153,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P273,'data \"historic\" (TIO)'!P393)))","v":329640},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q33,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q153,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q273,'data \"historic\" (TIO)'!Q393)))","v":339528},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R33,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R153,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R273,'data \"historic\" (TIO)'!R393)))","v":349710},null,null,null,174540.33333333334,196565,242960,290694,326824,349710,{"$f":"HLOOKUP($AB$3,$V505:$AA521,11,FALSE)","v":290694},{"$f":"HLOOKUP($AC$3,$V505:$AA521,11,FALSE)","v":242960}]
["Nelson","Nelson passenger kilometres:",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C34,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C154,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C274,'data \"historic\" (TIO)'!C394)))","v":394385},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D34,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D154,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D274,'data \"historic\" (TIO)'!D394)))","v":436820},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E34,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E154,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E274,'data \"historic\" (TIO)'!E394)))","v":833860},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F34,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F154,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F274,'data \"historic\" (TIO)'!F394)))","v":2317280},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G34,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G154,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G274,'data \"historic\" (TIO)'!G394)))","v":2603481},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H34,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H154,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H274,'data \"historic\" (TIO)'!H394)))","v":2784873},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I34,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I154,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I274,'data \"historic\" (TIO)'!I394)))","v":2863829},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J34,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J154,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J274,'data \"historic\" (TIO)'!J394)))","v":3124177},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K34,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K154,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K274,'data \"historic\" (TIO)'!K394)))","v":3384525},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L34,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L154,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L274,'data \"historic\" (TIO)'!L394)))","v":3644873},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M34,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M154,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M274,'data \"historic\" (TIO)'!M394)))","v":3905222},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N34,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N154,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N274,'data \"historic\" (TIO)'!N394)))","v":4022378},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O34,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O154,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O274,'data \"historic\" (TIO)'!O394)))","v":4139535},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P34,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P154,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P274,'data \"historic\" (TIO)'!P394)))","v":4256691},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q34,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q154,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q274,'data \"historic\" (TIO)'!Q394)))","v":4373848},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R34,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R154,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R274,'data \"historic\" (TIO)'!R394)))","v":4491005},null,null,null,555021.66666666663,2568544.6666666665,3124177,3857491,4256691.333333333,4491005,{"$f":"HLOOKUP($AB$3,$V505:$AA521,12,FALSE)","v":3857491},{"$f":"HLOOKUP($AC$3,$V505:$AA521,12,FALSE)","v":3124177}]
["Canterbury","Canterbury passenger kilometres:",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C35,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C155,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C275,'data \"historic\" (TIO)'!C395)))","v":147397769},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D35,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D155,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D275,'data \"historic\" (TIO)'!D395)))","v":111715935},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E35,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E155,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E275,'data \"historic\" (TIO)'!E395)))","v":96736971},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F35,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F155,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F275,'data \"historic\" (TIO)'!F395)))","v":114384983},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G35,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G155,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G275,'data \"historic\" (TIO)'!G395)))","v":120870508},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H35,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H155,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H275,'data \"historic\" (TIO)'!H395)))","v":121240520},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I35,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I155,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I275,'data \"historic\" (TIO)'!I395)))","v":127727796},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J35,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J155,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J275,'data \"historic\" (TIO)'!J395)))","v":133310839},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K35,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K155,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K275,'data \"historic\" (TIO)'!K395)))","v":139976376},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L35,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L155,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L275,'data \"historic\" (TIO)'!L395)))","v":146975198},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M35,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M155,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M275,'data \"historic\" (TIO)'!M395)))","v":154323953},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N35,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N155,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N275,'data \"historic\" (TIO)'!N395)))","v":162040146},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O35,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O155,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O275,'data \"historic\" (TIO)'!O395)))","v":170142156},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P35,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P155,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P275,'data \"historic\" (TIO)'!P395)))","v":178649253},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q35,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q155,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q275,'data \"historic\" (TIO)'!Q395)))","v":187581720},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R35,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R155,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R275,'data \"historic\" (TIO)'!R395)))","v":196960792},null,null,null,118616891.66666667,118832003.66666667,133671670.33333333,154446432.33333334,178791043,196960792,{"$f":"HLOOKUP($AB$3,$V505:$AA521,13,FALSE)","v":154446432.33333334},{"$f":"HLOOKUP($AC$3,$V505:$AA521,13,FALSE)","v":133671670.33333333}]
["West Coast","West Coast passenger kilometres:",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C36,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C156,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C276,'data \"historic\" (TIO)'!C396)))","v":113835},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D36,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D156,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D276,'data \"historic\" (TIO)'!D396)))","v":111662},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E36,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E156,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E276,'data \"historic\" (TIO)'!E396)))","v":110956},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F36,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F156,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F276,'data \"historic\" (TIO)'!F396)))","v":153369},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G36,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G156,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G276,'data \"historic\" (TIO)'!G396)))","v":138508},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H36,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H156,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H276,'data \"historic\" (TIO)'!H396)))","v":134016},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I36,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I156,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I276,'data \"historic\" (TIO)'!I396)))","v":70000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J36,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J156,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J276,'data \"historic\" (TIO)'!J396)))","v":70000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K36,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K156,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K276,'data \"historic\" (TIO)'!K396)))","v":70000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L36,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L156,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L276,'data \"historic\" (TIO)'!L396)))","v":70000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M36,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M156,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M276,'data \"historic\" (TIO)'!M396)))","v":70000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N36,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N156,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N276,'data \"historic\" (TIO)'!N396)))","v":70000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O36,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O156,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O276,'data \"historic\" (TIO)'!O396)))","v":70000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P36,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P156,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P276,'data \"historic\" (TIO)'!P396)))","v":70000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q36,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q156,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q276,'data \"historic\" (TIO)'!Q396)))","v":70000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R36,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R156,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R276,'data \"historic\" (TIO)'!R396)))","v":70000},null,null,null,112151,141964.33333333334,70000,70000,70000,70000,{"$f":"HLOOKUP($AB$3,$V505:$AA521,14,FALSE)","v":70000},{"$f":"HLOOKUP($AC$3,$V505:$AA521,14,FALSE)","v":70000}]
["Otago","Otago (DUNEDIN ONLY) passenger kilometres:",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C37,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C157,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C277,'data \"historic\" (TIO)'!C397)))","v":10334093},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D37,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D157,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D277,'data \"historic\" (TIO)'!D397)))","v":11508414},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E37,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E157,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E277,'data \"historic\" (TIO)'!E397)))","v":11816646.799999999},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F37,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F157,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F277,'data \"historic\" (TIO)'!F397)))","v":11923600.799999999},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G37,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G157,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G277,'data \"historic\" (TIO)'!G397)))","v":11927978.6},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H37,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H157,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H277,'data \"historic\" (TIO)'!H397)))","v":11854579},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I37,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I157,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I277,'data \"historic\" (TIO)'!I397)))","v":16232237},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J37,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J157,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J277,'data \"historic\" (TIO)'!J397)))","v":16361735},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K37,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K157,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K277,'data \"historic\" (TIO)'!K397)))","v":16491521},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L37,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L157,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L277,'data \"historic\" (TIO)'!L397)))","v":16647566},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M37,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M157,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M277,'data \"historic\" (TIO)'!M397)))","v":16805861},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N37,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N157,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N277,'data \"historic\" (TIO)'!N397)))","v":16966455},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O37,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O157,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O277,'data \"historic\" (TIO)'!O397)))","v":17129378},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P37,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P157,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P277,'data \"historic\" (TIO)'!P397)))","v":17294680},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q37,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q157,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q277,'data \"historic\" (TIO)'!Q397)))","v":17462399},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R37,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R157,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R277,'data \"historic\" (TIO)'!R397)))","v":17577335},null,null,null,11219717.933333332,11902052.799999999,16361831,16806627.333333332,17295485.666666668,17577335,{"$f":"HLOOKUP($AB$3,$V505:$AA521,15,FALSE)","v":16806627.333333332},{"$f":"HLOOKUP($AC$3,$V505:$AA521,15,FALSE)","v":16361831}]
["Southland","Southland passenger kilometres:",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C38,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C158,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C278,'data \"historic\" (TIO)'!C398)))","v":1312272},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D38,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D158,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D278,'data \"historic\" (TIO)'!D398)))","v":1223700},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E38,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E158,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E278,'data \"historic\" (TIO)'!E398)))","v":1289040},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F38,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F158,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F278,'data \"historic\" (TIO)'!F398)))","v":889907},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G38,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G158,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G278,'data \"historic\" (TIO)'!G398)))","v":830821},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H38,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H158,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H278,'data \"historic\" (TIO)'!H398)))","v":1711948},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I38,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I158,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I278,'data \"historic\" (TIO)'!I398)))","v":1629000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J38,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J158,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J278,'data \"historic\" (TIO)'!J398)))","v":1669725},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K38,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K158,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K278,'data \"historic\" (TIO)'!K398)))","v":1711468},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L38,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L158,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L278,'data \"historic\" (TIO)'!L398)))","v":1754254},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M38,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M158,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M278,'data \"historic\" (TIO)'!M398)))","v":1798111},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N38,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N158,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N278,'data \"historic\" (TIO)'!N398)))","v":1843063},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O38,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O158,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O278,'data \"historic\" (TIO)'!O398)))","v":1889140},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P38,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P158,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P278,'data \"historic\" (TIO)'!P398)))","v":1936369},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q38,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q158,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q278,'data \"historic\" (TIO)'!Q398)))","v":1984778},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R38,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R158,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R278,'data \"historic\" (TIO)'!R398)))","v":2034397},null,null,null,1275004,1144225.3333333333,1670064.3333333333,1798476,1936762.3333333333,2034397,{"$f":"HLOOKUP($AB$3,$V505:$AA521,16,FALSE)","v":1798476},{"$f":"HLOOKUP($AC$3,$V505:$AA521,16,FALSE)","v":1670064.3333333333}]
["National","National total passenger kilometres",{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(C506:C520),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(C506:C520)-C507-C514,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!C514,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!C507,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(D506:D520),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(D506:D520)-D507-D514,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!D514,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!D507,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(E506:E520),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(E506:E520)-E507-E514,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!E514,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!E507,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(F506:F520),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(F506:F520)-F507-F514,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!F514,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!F507,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(G506:G520),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(G506:G520)-G507-G514,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!G514,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!G507,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(H506:H520),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(H506:H520)-H507-H514,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!H514,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!H507,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(I506:I520),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(I506:I520)-I507-I514,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!I514,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!I507,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(J506:J520),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(J506:J520)-J507-J514,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!J514,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!J507,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(K506:K520),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(K506:K520)-K507-K514,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!K514,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!K507,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(L506:L520),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(L506:L520)-L507-L514,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!L514,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!L507,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(M506:M520),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(M506:M520)-M507-M514,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!M514,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!M507,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(N506:N520),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(N506:N520)-N507-N514,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!N514,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!N507,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(O506:O520),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(O506:O520)-O507-O514,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!O514,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!O507,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(P506:P520),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(P506:P520)-P507-P514,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!P514,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!P507,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Q506:Q520),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Q506:Q520)-Q507-Q514,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Q514,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Q507,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(R506:R520),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(R506:R520)-R507-R514,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!R514,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!R507,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(S506:S520),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(S506:S520)-S507-S514,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!S514,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!S507,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(T506:T520),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(T506:T520)-T507-T514,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!T514,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!T507,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(U506:U520),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(U506:U520)-U507-U514,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!U514,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!U507,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(V506:V520),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(V506:V520)-V507-V514,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!V514,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!V507,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(W506:W520),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(W506:W520)-W507-W514,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!W514,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!W507,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(X506:X520),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(X506:X520)-X507-X514,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!X514,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!X507,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Y506:Y520),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Y506:Y520)-Y507-Y514,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Y514,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Y507,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Z506:Z520),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Z506:Z520)-Z507-Z514,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Z514,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Z507,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(AA506:AA520),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(AA506:AA520)-AA507-AA514,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!AA514,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!AA507,0))))))","v":0},{"$f":"HLOOKUP($AB$3,$V505:$AA521,17,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V505:$AA521,17,FALSE)","v":0}]
[null,{"$f":"VLOOKUP($B$484,$A506:$AB521,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C40,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C160,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C280,'data \"historic\" (TIO)'!C400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D40,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D160,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D280,'data \"historic\" (TIO)'!D400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E40,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E160,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E280,'data \"historic\" (TIO)'!E400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F40,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F160,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F280,'data \"historic\" (TIO)'!F400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G40,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G160,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G280,'data \"historic\" (TIO)'!G400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H40,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H160,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H280,'data \"historic\" (TIO)'!H400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I40,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I160,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I280,'data \"historic\" (TIO)'!I400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J40,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J160,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J280,'data \"historic\" (TIO)'!J400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K40,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K160,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K280,'data \"historic\" (TIO)'!K400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L40,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L160,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L280,'data \"historic\" (TIO)'!L400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M40,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M160,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M280,'data \"historic\" (TIO)'!M400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N40,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N160,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N280,'data \"historic\" (TIO)'!N400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O40,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O160,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O280,'data \"historic\" (TIO)'!O400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P40,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P160,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P280,'data \"historic\" (TIO)'!P400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q40,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q160,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q280,'data \"historic\" (TIO)'!Q400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R40,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R160,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R280,'data \"historic\" (TIO)'!R400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!S40,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!S160,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!S280,'data \"historic\" (TIO)'!S400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!T40,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!T160,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!T280,'data \"historic\" (TIO)'!T400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!U40,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!U160,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!U280,'data \"historic\" (TIO)'!U400)))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A506:$AB521,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A506:$AB521,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A506:$AB521,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A506:$AB521,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A506:$AB521,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A506:$AB521,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A506:$AB521,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A506:$AC521,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B522","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B522","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C42,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C162,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C282,'data \"historic\" (TIO)'!C402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D42,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D162,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D282,'data \"historic\" (TIO)'!D402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E42,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E162,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E282,'data \"historic\" (TIO)'!E402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F42,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F162,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F282,'data \"historic\" (TIO)'!F402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G42,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G162,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G282,'data \"historic\" (TIO)'!G402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H42,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H162,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H282,'data \"historic\" (TIO)'!H402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I42,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I162,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I282,'data \"historic\" (TIO)'!I402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J42,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J162,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J282,'data \"historic\" (TIO)'!J402)))","v":44654726},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K42,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K162,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K282,'data \"historic\" (TIO)'!K402)))","v":45324537},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L42,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L162,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L282,'data \"historic\" (TIO)'!L402)))","v":46004401},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M42,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M162,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M282,'data \"historic\" (TIO)'!M402)))","v":46464441},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N42,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N162,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N282,'data \"historic\" (TIO)'!N402)))","v":46929082},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O42,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O162,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O282,'data \"historic\" (TIO)'!O402)))","v":47633017},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P42,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P162,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P282,'data \"historic\" (TIO)'!P402)))","v":48330314},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q42,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q162,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q282,'data \"historic\" (TIO)'!Q402)))","v":48830989},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R42,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R162,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R282,'data \"historic\" (TIO)'!R402)))","v":49319297},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!S42,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!S162,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!S282,'data \"historic\" (TIO)'!S402)))","v":0},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!T42,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!T162,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!T282,'data \"historic\" (TIO)'!T402)))","v":0},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!U42,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!U162,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!U282,'data \"historic\" (TIO)'!U402)))","v":0},{"$f":"AVERAGE(C524:E524)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F524:H524)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I524:K524)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L524:N524)","v":46465974.666666664},{"$f":"AVERAGE(O524:Q524)","v":48264773.333333336},{"$f":"AVERAGE(R524:T524)","v":16439765.666666666},{"$f":"HLOOKUP($AB$3,$V505:$AA524,19,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V505:$AA524,19,FALSE)","v":0}]
[null,{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!B43,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!B163,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!B283,'data \"historic\" (TIO)'!B403)))","v":"NETWORK IN SERVICE VEHICLE KILOMETRES"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S505","v":"2025/26"},{"$f":"T505","v":"2026/27"},{"$f":"U505","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y505","v":"2018-21"},{"$f":"Z505","v":"2021-24"},{"$f":"AA505","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland in service vehicle kilometres:",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C44,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C164,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C284,'data \"historic\" (TIO)'!C404)))","v":450783},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D44,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D164,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D284,'data \"historic\" (TIO)'!D404)))","v":379825},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E44,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E164,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E284,'data \"historic\" (TIO)'!E404)))","v":479441},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F44,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F164,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F284,'data \"historic\" (TIO)'!F404)))","v":382108},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G44,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G164,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G284,'data \"historic\" (TIO)'!G404)))","v":387601},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H44,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H164,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H284,'data \"historic\" (TIO)'!H404)))","v":391751},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I44,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I164,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I284,'data \"historic\" (TIO)'!I404)))","v":384864},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J44,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J164,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J284,'data \"historic\" (TIO)'!J404)))","v":384560},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K44,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K164,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K284,'data \"historic\" (TIO)'!K404)))","v":384256},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L44,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L164,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L284,'data \"historic\" (TIO)'!L404)))","v":383696},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M44,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M164,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M284,'data \"historic\" (TIO)'!M404)))","v":385984},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N44,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N164,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N284,'data \"historic\" (TIO)'!N404)))","v":384000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O44,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O164,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O284,'data \"historic\" (TIO)'!O404)))","v":384000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P44,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P164,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P284,'data \"historic\" (TIO)'!P404)))","v":385120},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q44,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q164,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q284,'data \"historic\" (TIO)'!Q404)))","v":385680},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R44,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R164,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R284,'data \"historic\" (TIO)'!R404)))","v":383696},null,null,null,{"$f":"AVERAGE(C526:E526)","v":436683},{"$f":"AVERAGE(F526:H526)","v":387153.33333333331},{"$f":"AVERAGE(I526:K526)","v":384560},{"$f":"AVERAGE(L526:N526)","v":384560},{"$f":"AVERAGE(O526:Q526)","v":384933.33333333331},{"$f":"AVERAGE(R526:T526)","v":383696},{"$f":"HLOOKUP($AB$3,$V525:$AA541,2,FALSE)","v":384560},{"$f":"HLOOKUP($AC$3,$V525:$AA541,2,FALSE)","v":384560}]
["Auckland","Auckland in service vehicle kilometres:",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C45,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C165,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C285,'data \"historic\" (TIO)'!C405)))","v":42084988.666666664},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D45,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D165,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D285,'data \"historic\" (TIO)'!D405)))","v":44322462},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E45,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E165,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E285,'data \"historic\" (TIO)'!E405)))","v":45093569},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F45,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F165,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F285,'data \"historic\" (TIO)'!F405)))","v":49956284},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G45,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G165,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G285,'data \"historic\" (TIO)'!G405)))","v":51879423},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H45,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H165,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H285,'data \"historic\" (TIO)'!H405)))","v":53033154},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I45,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I165,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I285,'data \"historic\" (TIO)'!I405)))","v":52204156.899999999},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J45,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J165,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J285,'data \"historic\" (TIO)'!J405)))","v":53677324.766666666},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K45,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K165,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K285,'data \"historic\" (TIO)'!K405)))","v":54925871.100000001},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L45,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L165,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L285,'data \"historic\" (TIO)'!L405)))","v":57032013},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M45,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M165,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M285,'data \"historic\" (TIO)'!M405)))","v":58300026},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N45,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N165,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N285,'data \"historic\" (TIO)'!N405)))","v":59599740},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O45,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O165,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O285,'data \"historic\" (TIO)'!O405)))","v":61029108},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P45,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P165,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P285,'data \"historic\" (TIO)'!P405)))","v":61494619},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q45,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q165,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q285,'data \"historic\" (TIO)'!Q405)))","v":63794268},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R45,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R165,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R285,'data \"historic\" (TIO)'!R405)))","v":65228909},null,null,null,43833673.222222216,51622953.666666664,53602450.922222219,{"$f":"AVERAGE(L527:N527)","v":58310593},62105998.333333336,65228909,{"$f":"HLOOKUP($AB$3,$V525:$AA541,3,FALSE)","v":58310593},{"$f":"HLOOKUP($AC$3,$V525:$AA541,3,FALSE)","v":53602450.922222219}]
["Waikato","Waikato in service vehicle kilometres:",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C46,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C166,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C286,'data \"historic\" (TIO)'!C406)))","v":5280031},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D46,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D166,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D286,'data \"historic\" (TIO)'!D406)))","v":5244111},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E46,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E166,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E286,'data \"historic\" (TIO)'!E406)))","v":5718423},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F46,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F166,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F286,'data \"historic\" (TIO)'!F406)))","v":5771515},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G46,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G166,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G286,'data \"historic\" (TIO)'!G406)))","v":5780209},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H46,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H166,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H286,'data \"historic\" (TIO)'!H406)))","v":5718423},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I46,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I166,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I286,'data \"historic\" (TIO)'!I406)))","v":5780209},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J46,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J166,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J286,'data \"historic\" (TIO)'!J406)))","v":5780209},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K46,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K166,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K286,'data \"historic\" (TIO)'!K406)))","v":5780209},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L46,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L166,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L286,'data \"historic\" (TIO)'!L406)))","v":5780209},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M46,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M166,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M286,'data \"historic\" (TIO)'!M406)))","v":5780209},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N46,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N166,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N286,'data \"historic\" (TIO)'!N406)))","v":5780209},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O46,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O166,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O286,'data \"historic\" (TIO)'!O406)))","v":5780209},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P46,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P166,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P286,'data \"historic\" (TIO)'!P406)))","v":5780209},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q46,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q166,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q286,'data \"historic\" (TIO)'!Q406)))","v":5780209},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R46,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R166,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R286,'data \"historic\" (TIO)'!R406)))","v":5780209},null,null,null,5414188.333333333,5756715.666666667,5780209,5780209,5780209,5780209,{"$f":"HLOOKUP($AB$3,$V525:$AA541,4,FALSE)","v":5780209},{"$f":"HLOOKUP($AC$3,$V525:$AA541,4,FALSE)","v":5780209}]
["Bay of Plenty","Bay of Plenty in service vehicle kilometres:",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C47,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C167,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C287,'data \"historic\" (TIO)'!C407)))","v":4678107},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D47,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D167,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D287,'data \"historic\" (TIO)'!D407)))","v":5117546},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E47,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E167,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E287,'data \"historic\" (TIO)'!E407)))","v":4768924},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F47,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F167,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F287,'data \"historic\" (TIO)'!F407)))","v":4721822},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G47,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G167,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G287,'data \"historic\" (TIO)'!G407)))","v":4807434},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H47,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H167,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H287,'data \"historic\" (TIO)'!H407)))","v":5513336},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I47,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I167,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I287,'data \"historic\" (TIO)'!I407)))","v":5187274},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J47,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J167,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J287,'data \"historic\" (TIO)'!J407)))","v":5187274},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K47,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K167,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K287,'data \"historic\" (TIO)'!K407)))","v":5187274},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L47,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L167,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L287,'data \"historic\" (TIO)'!L407)))","v":5205274},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M47,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M167,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M287,'data \"historic\" (TIO)'!M407)))","v":5205274},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N47,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N167,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N287,'data \"historic\" (TIO)'!N407)))","v":5223274},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O47,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O167,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O287,'data \"historic\" (TIO)'!O407)))","v":5223274},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P47,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P167,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P287,'data \"historic\" (TIO)'!P407)))","v":5241274},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q47,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q167,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q287,'data \"historic\" (TIO)'!Q407)))","v":5241274},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R47,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R167,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R287,'data \"historic\" (TIO)'!R407)))","v":5250474},null,null,null,4854859,5014197.333333333,5187274,5211274,5235274,5250474,{"$f":"HLOOKUP($AB$3,$V525:$AA541,5,FALSE)","v":5211274},{"$f":"HLOOKUP($AC$3,$V525:$AA541,5,FALSE)","v":5187274}]
["Gisborne","Gisborne in service vehicle kilometres:",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C48,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C168,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C288,'data \"historic\" (TIO)'!C408)))","v":97558},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D48,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D168,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D288,'data \"historic\" (TIO)'!D408)))","v":127481},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E48,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E168,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E288,'data \"historic\" (TIO)'!E408)))","v":129552},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F48,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F168,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F288,'data \"historic\" (TIO)'!F408)))","v":129552},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G48,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G168,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G288,'data \"historic\" (TIO)'!G408)))","v":103512},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H48,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H168,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H288,'data \"historic\" (TIO)'!H408)))","v":103512},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I48,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I168,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I288,'data \"historic\" (TIO)'!I408)))","v":105000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J48,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J168,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J288,'data \"historic\" (TIO)'!J408)))","v":105000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K48,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K168,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K288,'data \"historic\" (TIO)'!K408)))","v":105000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L48,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L168,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L288,'data \"historic\" (TIO)'!L408)))","v":105000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M48,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M168,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M288,'data \"historic\" (TIO)'!M408)))","v":105000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N48,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N168,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N288,'data \"historic\" (TIO)'!N408)))","v":105000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O48,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O168,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O288,'data \"historic\" (TIO)'!O408)))","v":105000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P48,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P168,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P288,'data \"historic\" (TIO)'!P408)))","v":105000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q48,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q168,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q288,'data \"historic\" (TIO)'!Q408)))","v":105000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R48,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R168,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R288,'data \"historic\" (TIO)'!R408)))","v":105000},null,null,null,118197,112192,105000,105000,105000,105000,{"$f":"HLOOKUP($AB$3,$V525:$AA541,6,FALSE)","v":105000},{"$f":"HLOOKUP($AC$3,$V525:$AA541,6,FALSE)","v":105000}]
["Hawkes Bay","Hawkes Bay in service vehicle kilometres:",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C49,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C169,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C289,'data \"historic\" (TIO)'!C409)))","v":740496},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D49,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D169,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D289,'data \"historic\" (TIO)'!D409)))","v":794660},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E49,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E169,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E289,'data \"historic\" (TIO)'!E409)))","v":1036045},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F49,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F169,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F289,'data \"historic\" (TIO)'!F409)))","v":1146751},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G49,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G169,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G289,'data \"historic\" (TIO)'!G409)))","v":1200851},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H49,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H169,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H289,'data \"historic\" (TIO)'!H409)))","v":932537},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I49,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I169,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I289,'data \"historic\" (TIO)'!I409)))","v":1016552},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J49,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J169,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J289,'data \"historic\" (TIO)'!J409)))","v":1016552},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K49,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K169,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K289,'data \"historic\" (TIO)'!K409)))","v":1016552},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L49,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L169,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L289,'data \"historic\" (TIO)'!L409)))","v":1016552},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M49,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M169,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M289,'data \"historic\" (TIO)'!M409)))","v":1016552},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N49,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N169,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N289,'data \"historic\" (TIO)'!N409)))","v":1016552},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O49,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O169,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O289,'data \"historic\" (TIO)'!O409)))","v":1016552},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P49,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P169,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P289,'data \"historic\" (TIO)'!P409)))","v":1016552},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q49,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q169,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q289,'data \"historic\" (TIO)'!Q409)))","v":1016552},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R49,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R169,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R289,'data \"historic\" (TIO)'!R409)))","v":1016552},null,null,null,857067,1093379.6666666667,1016552,1016552,1016552,1016552,{"$f":"HLOOKUP($AB$3,$V525:$AA541,7,FALSE)","v":1016552},{"$f":"HLOOKUP($AC$3,$V525:$AA541,7,FALSE)","v":1016552}]
["Taranaki","Taranaki in service vehicle kilometres:",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C50,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C170,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C290,'data \"historic\" (TIO)'!C410)))","v":471659},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D50,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D170,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D290,'data \"historic\" (TIO)'!D410)))","v":825768},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E50,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E170,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E290,'data \"historic\" (TIO)'!E410)))","v":857159},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F50,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F170,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F290,'data \"historic\" (TIO)'!F410)))","v":853908},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G50,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G170,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G290,'data \"historic\" (TIO)'!G410)))","v":677241},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H50,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H170,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H290,'data \"historic\" (TIO)'!H410)))","v":627854},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I50,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I170,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I290,'data \"historic\" (TIO)'!I410)))","v":737756},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J50,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J170,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J290,'data \"historic\" (TIO)'!J410)))","v":737756},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K50,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K170,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K290,'data \"historic\" (TIO)'!K410)))","v":737756},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L50,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L170,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L290,'data \"historic\" (TIO)'!L410)))","v":807556},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M50,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M170,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M290,'data \"historic\" (TIO)'!M410)))","v":807556},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N50,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N170,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N290,'data \"historic\" (TIO)'!N410)))","v":807556},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O50,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O170,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O290,'data \"historic\" (TIO)'!O410)))","v":884336},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P50,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P170,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P290,'data \"historic\" (TIO)'!P410)))","v":884336},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q50,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q170,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q290,'data \"historic\" (TIO)'!Q410)))","v":884336},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R50,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R170,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R290,'data \"historic\" (TIO)'!R410)))","v":884336},null,null,null,718195.33333333337,719667.66666666663,737756,807556,884336,884336,{"$f":"HLOOKUP($AB$3,$V525:$AA541,8,FALSE)","v":807556},{"$f":"HLOOKUP($AC$3,$V525:$AA541,8,FALSE)","v":737756}]
["Manawatu-Wanganui","Manawatu-Wanganui in service vehicle kilometres:",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C51,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C171,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C291,'data \"historic\" (TIO)'!C411)))","v":1253112},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D51,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D171,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D291,'data \"historic\" (TIO)'!D411)))","v":1375530},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E51,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E171,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E291,'data \"historic\" (TIO)'!E411)))","v":1381737},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F51,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F171,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F291,'data \"historic\" (TIO)'!F411)))","v":1422181},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G51,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G171,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G291,'data \"historic\" (TIO)'!G411)))","v":1391569},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H51,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H171,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H291,'data \"historic\" (TIO)'!H411)))","v":1394002},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I51,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I171,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I291,'data \"historic\" (TIO)'!I411)))","v":1448299},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J51,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J171,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J291,'data \"historic\" (TIO)'!J411)))","v":1555142},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K51,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K171,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K291,'data \"historic\" (TIO)'!K411)))","v":2130142},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L51,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L171,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L291,'data \"historic\" (TIO)'!L411)))","v":2130142},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M51,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M171,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M291,'data \"historic\" (TIO)'!M411)))","v":2130142},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N51,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N171,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N291,'data \"historic\" (TIO)'!N411)))","v":2130142},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O51,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O171,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O291,'data \"historic\" (TIO)'!O411)))","v":2130142},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P51,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P171,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P291,'data \"historic\" (TIO)'!P411)))","v":2130142},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q51,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q171,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q291,'data \"historic\" (TIO)'!Q411)))","v":2130142},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R51,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R171,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R291,'data \"historic\" (TIO)'!R411)))","v":2130142},null,null,null,1336793,1402584,1711194.3333333333,2130142,2130142,2130142,{"$f":"HLOOKUP($AB$3,$V525:$AA541,9,FALSE)","v":2130142},{"$f":"HLOOKUP($AC$3,$V525:$AA541,9,FALSE)","v":1711194.3333333333}]
["Wellington","Wellington in service vehicle kilometres:",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C52,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C172,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C292,'data \"historic\" (TIO)'!C412)))","v":19948066},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D52,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D172,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D292,'data \"historic\" (TIO)'!D412)))","v":20371968},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E52,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E172,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E292,'data \"historic\" (TIO)'!E412)))","v":20193417},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F52,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F172,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F292,'data \"historic\" (TIO)'!F412)))","v":19593980},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G52,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G172,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G292,'data \"historic\" (TIO)'!G412)))","v":20066855},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H52,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H172,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H292,'data \"historic\" (TIO)'!H412)))","v":20435642},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I52,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I172,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I292,'data \"historic\" (TIO)'!I412)))","v":20568600},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J52,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J172,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J292,'data \"historic\" (TIO)'!J412)))","v":20877100},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K52,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K172,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K292,'data \"historic\" (TIO)'!K412)))","v":21190200},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L52,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L172,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L292,'data \"historic\" (TIO)'!L412)))","v":21508100},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M52,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M172,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M292,'data \"historic\" (TIO)'!M412)))","v":21830700},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N52,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N172,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N292,'data \"historic\" (TIO)'!N412)))","v":22158200},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O52,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O172,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O292,'data \"historic\" (TIO)'!O412)))","v":22490500},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P52,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P172,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P292,'data \"historic\" (TIO)'!P412)))","v":22827700},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q52,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q172,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q292,'data \"historic\" (TIO)'!Q412)))","v":23170100},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R52,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R172,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R292,'data \"historic\" (TIO)'!R412)))","v":23517600},null,null,null,20171150.333333332,20032159,20878633.333333332,21832333.333333332,22829433.333333332,23517600,{"$f":"HLOOKUP($AB$3,$V525:$AA541,10,FALSE)","v":21832333.333333332},{"$f":"HLOOKUP($AC$3,$V525:$AA541,10,FALSE)","v":20878633.333333332}]
["Marlborough","Marlborough in service vehicle kilometres:",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C53,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C173,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C293,'data \"historic\" (TIO)'!C413)))","v":37500},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D53,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D173,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D293,'data \"historic\" (TIO)'!D413)))","v":37500},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E53,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E173,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E293,'data \"historic\" (TIO)'!E413)))","v":39510},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F53,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F173,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F293,'data \"historic\" (TIO)'!F413)))","v":43590},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G53,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G173,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G293,'data \"historic\" (TIO)'!G413)))","v":43590},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H53,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H173,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H293,'data \"historic\" (TIO)'!H413)))","v":43590},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I53,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I173,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I293,'data \"historic\" (TIO)'!I413)))","v":55000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J53,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J173,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J293,'data \"historic\" (TIO)'!J413)))","v":90000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K53,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K173,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K293,'data \"historic\" (TIO)'!K413)))","v":90000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L53,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L173,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L293,'data \"historic\" (TIO)'!L413)))","v":90000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M53,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M173,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M293,'data \"historic\" (TIO)'!M413)))","v":90000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N53,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N173,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N293,'data \"historic\" (TIO)'!N413)))","v":90000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O53,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O173,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O293,'data \"historic\" (TIO)'!O413)))","v":95000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P53,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P173,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P293,'data \"historic\" (TIO)'!P413)))","v":110000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q53,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q173,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q293,'data \"historic\" (TIO)'!Q413)))","v":110000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R53,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R173,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R293,'data \"historic\" (TIO)'!R413)))","v":110000},null,null,null,38170,43590,78333.333333333328,90000,105000,110000,{"$f":"HLOOKUP($AB$3,$V525:$AA541,11,FALSE)","v":90000},{"$f":"HLOOKUP($AC$3,$V525:$AA541,11,FALSE)","v":78333.333333333328}]
["Nelson","Nelson in service vehicle kilometres:",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C54,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C174,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C294,'data \"historic\" (TIO)'!C414)))","v":160776},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D54,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D174,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D294,'data \"historic\" (TIO)'!D414)))","v":160776},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E54,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E174,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E294,'data \"historic\" (TIO)'!E414)))","v":247852},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F54,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F174,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F294,'data \"historic\" (TIO)'!F414)))","v":436248},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G54,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G174,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G294,'data \"historic\" (TIO)'!G414)))","v":444311},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H54,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H174,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H294,'data \"historic\" (TIO)'!H414)))","v":424876},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I54,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I174,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I294,'data \"historic\" (TIO)'!I414)))","v":444311},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J54,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J174,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J294,'data \"historic\" (TIO)'!J414)))","v":444311},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K54,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K174,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K294,'data \"historic\" (TIO)'!K414)))","v":444311},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L54,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L174,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L294,'data \"historic\" (TIO)'!L414)))","v":444311},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M54,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M174,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M294,'data \"historic\" (TIO)'!M414)))","v":444311},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N54,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N174,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N294,'data \"historic\" (TIO)'!N414)))","v":444311},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O54,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O174,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O294,'data \"historic\" (TIO)'!O414)))","v":444311},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P54,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P174,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P294,'data \"historic\" (TIO)'!P414)))","v":444311},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q54,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q174,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q294,'data \"historic\" (TIO)'!Q414)))","v":444311},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R54,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R174,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R294,'data \"historic\" (TIO)'!R414)))","v":444311},null,null,null,189801.33333333334,435145,444311,444311,444311,444311,{"$f":"HLOOKUP($AB$3,$V525:$AA541,12,FALSE)","v":444311},{"$f":"HLOOKUP($AC$3,$V525:$AA541,12,FALSE)","v":444311}]
["Canterbury","Canterbury in service vehicle kilometres:",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C55,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C175,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C295,'data \"historic\" (TIO)'!C415)))","v":19710924},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D55,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D175,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D295,'data \"historic\" (TIO)'!D415)))","v":20440035},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E55,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E175,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E295,'data \"historic\" (TIO)'!E415)))","v":18420972},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F55,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F175,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F295,'data \"historic\" (TIO)'!F415)))","v":16841840},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G55,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G175,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G295,'data \"historic\" (TIO)'!G415)))","v":17526858},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H55,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H175,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H295,'data \"historic\" (TIO)'!H415)))","v":17311900},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I55,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I175,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I295,'data \"historic\" (TIO)'!I415)))","v":15583121},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J55,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J175,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J295,'data \"historic\" (TIO)'!J415)))","v":15583121},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K55,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K175,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K295,'data \"historic\" (TIO)'!K415)))","v":15583121},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L55,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L175,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L295,'data \"historic\" (TIO)'!L415)))","v":15583121},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M55,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M175,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M295,'data \"historic\" (TIO)'!M415)))","v":15583121},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N55,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N175,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N295,'data \"historic\" (TIO)'!N415)))","v":15583121},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O55,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O175,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O295,'data \"historic\" (TIO)'!O415)))","v":15583121},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P55,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P175,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P295,'data \"historic\" (TIO)'!P415)))","v":15583121},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q55,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q175,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q295,'data \"historic\" (TIO)'!Q415)))","v":15583121},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R55,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R175,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R295,'data \"historic\" (TIO)'!R415)))","v":15583121},null,null,null,19523977,17226866,15583121,15583121,15583121,15583121,{"$f":"HLOOKUP($AB$3,$V525:$AA541,13,FALSE)","v":15583121},{"$f":"HLOOKUP($AC$3,$V525:$AA541,13,FALSE)","v":15583121}]
["West Coast","West Coast in service vehicle kilometres:",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C56,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C176,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C296,'data \"historic\" (TIO)'!C416)))","v":93860},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D56,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D176,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D296,'data \"historic\" (TIO)'!D416)))","v":93860},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E56,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E176,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E296,'data \"historic\" (TIO)'!E416)))","v":93860},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F56,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F176,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F296,'data \"historic\" (TIO)'!F416)))","v":93860},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G56,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G176,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G296,'data \"historic\" (TIO)'!G416)))","v":69706},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H56,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H176,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H296,'data \"historic\" (TIO)'!H416)))","v":69700},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I56,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I176,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I296,'data \"historic\" (TIO)'!I416)))","v":0},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J56,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J176,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J296,'data \"historic\" (TIO)'!J416)))","v":0},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K56,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K176,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K296,'data \"historic\" (TIO)'!K416)))","v":0},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L56,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L176,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L296,'data \"historic\" (TIO)'!L416)))","v":0},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M56,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M176,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M296,'data \"historic\" (TIO)'!M416)))","v":0},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N56,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N176,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N296,'data \"historic\" (TIO)'!N416)))","v":0},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O56,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O176,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O296,'data \"historic\" (TIO)'!O416)))","v":0},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P56,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P176,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P296,'data \"historic\" (TIO)'!P416)))","v":0},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q56,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q176,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q296,'data \"historic\" (TIO)'!Q416)))","v":0},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R56,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R176,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R296,'data \"historic\" (TIO)'!R416)))","v":0},null,null,null,93860,77755.333333333328,0,0,0,0,{"$f":"HLOOKUP($AB$3,$V525:$AA541,14,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V525:$AA541,14,FALSE)","v":0}]
["Otago","Otago (DUNEDIN ONLY) in service vehicle kilometres:",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C57,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C177,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C297,'data \"historic\" (TIO)'!C417)))","v":2639411},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D57,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D177,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D297,'data \"historic\" (TIO)'!D417)))","v":2680703},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E57,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E177,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E297,'data \"historic\" (TIO)'!E417)))","v":2761562},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F57,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F177,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F297,'data \"historic\" (TIO)'!F417)))","v":3051997},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G57,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G177,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G297,'data \"historic\" (TIO)'!G417)))","v":3080892},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H57,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H177,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H297,'data \"historic\" (TIO)'!H417)))","v":3025156},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I57,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I177,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I297,'data \"historic\" (TIO)'!I417)))","v":3877084},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J57,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J177,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J297,'data \"historic\" (TIO)'!J417)))","v":3877084},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K57,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K177,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K297,'data \"historic\" (TIO)'!K417)))","v":3877084},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L57,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L177,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L297,'data \"historic\" (TIO)'!L417)))","v":3688395.0335599999},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M57,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M177,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M297,'data \"historic\" (TIO)'!M417)))","v":4385880.487999999},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N57,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N177,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N297,'data \"historic\" (TIO)'!N417)))","v":4351896.9809999997},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O57,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O177,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O297,'data \"historic\" (TIO)'!O417)))","v":4342175.8540000003},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P57,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P177,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P297,'data \"historic\" (TIO)'!P417)))","v":4342175.8540000003},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q57,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q177,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q297,'data \"historic\" (TIO)'!Q417)))","v":4335772.1220000004},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R57,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R177,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R297,'data \"historic\" (TIO)'!R417)))","v":4335530.642},null,null,null,2693892,3052681.6666666665,3877084,4142057.5008533322,4340041.2766666673,4335530.642,{"$f":"HLOOKUP($AB$3,$V525:$AA541,15,FALSE)","v":4142057.5008533322},{"$f":"HLOOKUP($AC$3,$V525:$AA541,15,FALSE)","v":3877084}]
["Southland","Southland in service vehicle kilometres:",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C58,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C178,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C298,'data \"historic\" (TIO)'!C418)))","v":437424},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D58,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D178,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D298,'data \"historic\" (TIO)'!D418)))","v":430000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E58,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E178,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E298,'data \"historic\" (TIO)'!E418)))","v":430000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F58,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F178,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F298,'data \"historic\" (TIO)'!F418)))","v":355000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G58,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G178,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G298,'data \"historic\" (TIO)'!G418)))","v":301676},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H58,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H178,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H298,'data \"historic\" (TIO)'!H418)))","v":306692},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I58,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I178,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I298,'data \"historic\" (TIO)'!I418)))","v":306000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J58,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J178,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J298,'data \"historic\" (TIO)'!J418)))","v":306000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K58,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K178,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K298,'data \"historic\" (TIO)'!K418)))","v":306000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L58,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L178,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L298,'data \"historic\" (TIO)'!L418)))","v":306000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M58,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M178,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M298,'data \"historic\" (TIO)'!M418)))","v":306000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N58,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N178,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N298,'data \"historic\" (TIO)'!N418)))","v":306000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O58,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O178,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O298,'data \"historic\" (TIO)'!O418)))","v":306000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P58,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P178,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P298,'data \"historic\" (TIO)'!P418)))","v":306000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q58,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q178,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q298,'data \"historic\" (TIO)'!Q418)))","v":306000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R58,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R178,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R298,'data \"historic\" (TIO)'!R418)))","v":306000},null,null,null,432474.66666666669,321122.66666666669,306000,306000,306000,306000,{"$f":"HLOOKUP($AB$3,$V525:$AA541,16,FALSE)","v":306000},{"$f":"HLOOKUP($AC$3,$V525:$AA541,16,FALSE)","v":306000}]
["National","National total in service vehicle kilometres",{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(C526:C540),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(C526:C540)-C527-C534,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!C534,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!C527,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(D526:D540),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(D526:D540)-D527-D534,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!D534,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!D527,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(E526:E540),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(E526:E540)-E527-E534,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!E534,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!E527,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(F526:F540),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(F526:F540)-F527-F534,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!F534,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!F527,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(G526:G540),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(G526:G540)-G527-G534,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!G534,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!G527,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(H526:H540),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(H526:H540)-H527-H534,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!H534,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!H527,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(I526:I540),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(I526:I540)-I527-I534,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!I534,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!I527,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(J526:J540),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(J526:J540)-J527-J534,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!J534,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!J527,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(K526:K540),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(K526:K540)-K527-K534,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!K534,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!K527,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(L526:L540),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(L526:L540)-L527-L534,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!L534,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!L527,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(M526:M540),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(M526:M540)-M527-M534,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!M534,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!M527,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(N526:N540),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(N526:N540)-N527-N534,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!N534,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!N527,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(O526:O540),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(O526:O540)-O527-O534,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!O534,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!O527,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(P526:P540),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(P526:P540)-P527-P534,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!P534,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!P527,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Q526:Q540),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Q526:Q540)-Q527-Q534,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Q534,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Q527,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(R526:R540),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(R526:R540)-R527-R534,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!R534,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!R527,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(S526:S540),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(S526:S540)-S527-S534,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!S534,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!S527,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(T526:T540),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(T526:T540)-T527-T534,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!T534,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!T527,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(U526:U540),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(U526:U540)-U527-U534,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!U534,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!U527,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(V526:V540),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(V526:V540)-V527-V534,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!V534,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!V527,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(W526:W540),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(W526:W540)-W527-W534,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!W534,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!W527,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(X526:X540),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(X526:X540)-X527-X534,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!X534,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!X527,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Y526:Y540),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Y526:Y540)-Y527-Y534,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Y534,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Y527,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Z526:Z540),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Z526:Z540)-Z527-Z534,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Z534,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Z527,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(AA526:AA540),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(AA526:AA540)-AA527-AA534,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!AA534,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!AA527,0))))))","v":0},{"$f":"HLOOKUP($AB$3,$V525:$AA541,17,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V525:$AA541,17,FALSE)","v":0}]
[null,{"$f":"VLOOKUP($B$484,$A526:$AB541,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C60,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C180,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C300,'data \"historic\" (TIO)'!C420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D60,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D180,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D300,'data \"historic\" (TIO)'!D420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E60,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E180,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E300,'data \"historic\" (TIO)'!E420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F60,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F180,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F300,'data \"historic\" (TIO)'!F420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G60,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G180,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G300,'data \"historic\" (TIO)'!G420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H60,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H180,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H300,'data \"historic\" (TIO)'!H420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I60,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I180,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I300,'data \"historic\" (TIO)'!I420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J60,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J180,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J300,'data \"historic\" (TIO)'!J420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K60,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K180,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K300,'data \"historic\" (TIO)'!K420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L60,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L180,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L300,'data \"historic\" (TIO)'!L420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M60,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M180,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M300,'data \"historic\" (TIO)'!M420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N60,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N180,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N300,'data \"historic\" (TIO)'!N420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O60,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O180,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O300,'data \"historic\" (TIO)'!O420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P60,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P180,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P300,'data \"historic\" (TIO)'!P420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q60,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q180,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q300,'data \"historic\" (TIO)'!Q420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R60,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R180,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R300,'data \"historic\" (TIO)'!R420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!S60,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!S180,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!S300,'data \"historic\" (TIO)'!S420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!T60,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!T180,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!T300,'data \"historic\" (TIO)'!T420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!U60,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!U180,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!U300,'data \"historic\" (TIO)'!U420)))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A526:$AB541,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A526:$AB541,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A526:$AB541,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A526:$AB541,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A526:$AB541,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A526:$AB541,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A526:$AB541,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A526:$AC541,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B542","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B542","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C62,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C182,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C302,'data \"historic\" (TIO)'!C422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D62,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D182,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D302,'data \"historic\" (TIO)'!D422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E62,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E182,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E302,'data \"historic\" (TIO)'!E422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F62,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F182,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F302,'data \"historic\" (TIO)'!F422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G62,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G182,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G302,'data \"historic\" (TIO)'!G422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H62,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H182,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H302,'data \"historic\" (TIO)'!H422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I62,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I182,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I302,'data \"historic\" (TIO)'!I422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J62,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J182,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J302,'data \"historic\" (TIO)'!J422)))","v":5780209},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K62,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K182,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K302,'data \"historic\" (TIO)'!K422)))","v":5780209},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L62,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L182,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L302,'data \"historic\" (TIO)'!L422)))","v":5780209},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M62,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M182,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M302,'data \"historic\" (TIO)'!M422)))","v":5780209},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N62,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N182,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N302,'data \"historic\" (TIO)'!N422)))","v":5780209},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O62,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O182,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O302,'data \"historic\" (TIO)'!O422)))","v":5780209},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P62,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P182,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P302,'data \"historic\" (TIO)'!P422)))","v":5780209},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q62,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q182,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q302,'data \"historic\" (TIO)'!Q422)))","v":5780209},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R62,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R182,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R302,'data \"historic\" (TIO)'!R422)))","v":5780209},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!S62,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!S182,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!S302,'data \"historic\" (TIO)'!S422)))","v":0},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!T62,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!T182,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!T302,'data \"historic\" (TIO)'!T422)))","v":0},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!U62,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!U182,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!U302,'data \"historic\" (TIO)'!U422)))","v":0},{"$f":"AVERAGE(C544:E544)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F544:H544)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I544:K544)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L544:N544)","v":5780209},{"$f":"AVERAGE(O544:Q544)","v":5780209},{"$f":"AVERAGE(R544:T544)","v":1926736.3333333333},{"$f":"HLOOKUP($AB$3,$V525:$AA544,19,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V525:$AA544,19,FALSE)","v":0}]
[null,{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'[3]performance indicators'!B23,IF($B$483='[3]BER2 calc'!$Y$38,'[3]performance indicators'!B223,IF($B$483='[3]BER2 calc'!$Y$39,'[3]performance indicators'!B423,'[3]performance indicators'!B623)))","v":"NETWORK AVERAGE TRIP LENGTH"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S525","v":"2025/26"},{"$f":"T525","v":"2026/27"},{"$f":"U525","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y525","v":"2018-21"},{"$f":"Z525","v":"2021-24"},{"$f":"AA525","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland average trip length:",{"$f":"C506/C486","v":15.029700373634546},16.239949239619541,16.205233290267717,16.20131354726448,16.171604033960435,16.30999836967467,14.575761018711928,14.140034789495269,13.717323608723589,13.298376110075795,12.98805453241842,12.544951486320423,12.00877357777035,11.859305528907081,11.530628202415668,11.13719290959714,null,null,null,{"$f":"AVERAGE(C546:E546)","v":15.824960967840601},{"$f":"AVERAGE(F546:H546)","v":16.227638650299863},{"$f":"AVERAGE(I546:K546)","v":14.144373138976929},{"$f":"AVERAGE(L546:N546)","v":12.943794042938213},{"$f":"AVERAGE(O546:Q546)","v":11.799569103031033},{"$f":"AVERAGE(R546:T546)","v":11.13719290959714},{"$f":"HLOOKUP($AB$3,$V545:$AA561,2,FALSE)","v":12.943794042938213},{"$f":"HLOOKUP($AC$3,$V545:$AA561,2,FALSE)","v":14.144373138976929}]
["Auckland","Auckland average trip length:",8.363516494328147,8.3622961801621276,9.7010233963982984,9.8117195947531464,10.212151138968474,9.0943240446705893,8.9807783267298209,9.0248622200626869,9.0786309195127135,9.1212666421849544,9.1699475795238978,9.1952078420451926,9.198184894718878,9.2006954324398631,9.2051902329475652,9.211193768933402,null,null,null,8.8089453569628571,9.7060649261307379,9.0280904887684059,{"$f":"AVERAGE(L547:N547)","v":9.1621406879180149},9.20135685336877,9.211193768933402,{"$f":"HLOOKUP($AB$3,$V545:$AA561,3,FALSE)","v":9.1621406879180149},{"$f":"HLOOKUP($AC$3,$V545:$AA561,3,FALSE)","v":9.0280904887684059}]
["Waikato","Waikato average trip length:",7.7512420271145626,8.1049254737171914,8.4308532454359266,8.5415883162106656,8.5399999999999991,8.540000013820551,8.5538706477339037,8.6,8.6,8.5999999252245463,8.5999983712278887,8.6,8.5999998555623733,8.5969404127216098,8.5999999647764653,8.5999999651252121,null,null,null,8.0956735820892263,8.540529443343738,8.5846235492446343,8.5999994321508115,8.5989800776868162,8.5999999651252121,{"$f":"HLOOKUP($AB$3,$V545:$AA561,4,FALSE)","v":8.5999994321508115},{"$f":"HLOOKUP($AC$3,$V545:$AA561,4,FALSE)","v":8.5846235492446343}]
["Bay of Plenty","Bay of Plenty average trip length:",8.3811209561569839,8.4879700956937807,9.0652629669830258,9.1805666203248091,8.2833979350301554,8.4892270887441654,8.6452464214577081,8.6461469586949242,8.646980506794403,8.647820904558742,8.6485358365257081,8.6493965383950737,8.6500749103750874,8.6508352898484198,8.6515295711370612,8.6333715842170964,null,null,null,8.6447846729445974,8.6510638813663761,8.6461246289823457,8.6485844264931746,8.6508132571201894,8.6333715842170964,{"$f":"HLOOKUP($AB$3,$V545:$AA561,5,FALSE)","v":8.6485844264931746},{"$f":"HLOOKUP($AC$3,$V545:$AA561,5,FALSE)","v":8.6461246289823457}]
["Gisborne","Gisborne average trip length:",6,6,6,6,6,6,6,6,6,6.1921708185053381,6.1921708185053381,6.1921708185053381,6.2,6.2,6.2,6.2,null,null,null,6,6,6,6.1921708185053381,6.2,6.2,{"$f":"HLOOKUP($AB$3,$V545:$AA561,6,FALSE)","v":6.1921708185053381},{"$f":"HLOOKUP($AC$3,$V545:$AA561,6,FALSE)","v":6}]
["Hawkes Bay","Hawkes Bay average trip length:",7,7,6.9998972953463054,7.3004851640153827,7.2999993748788832,10.150205338395256,10.184209925237937,10.18391868002357,10.187096625057791,10.184835164835166,10.185445962456958,10.186621651056415,10.185142521618447,10.185505547414696,10.18558850692663,10.185485915492958,null,null,null,6.9999657651154346,8.250229959096508,10.185075076773099,10.185634259449513,10.185412191986591,10.185485915492958,{"$f":"HLOOKUP($AB$3,$V545:$AA561,7,FALSE)","v":10.185634259449513},{"$f":"HLOOKUP($AC$3,$V545:$AA561,7,FALSE)","v":10.185075076773099}]
["Taranaki","Taranaki average trip length:",9.2019733825117473,9.2814608357112842,9.3350824656692133,9.3104005812771913,9.2714285958748803,9.2008371055387457,9.2209406236037026,9.2209422169272308,9.2209487920581008,9.2209509701176966,9.2209416751357107,9.2209490414496553,9.2209521791246409,9.2209556663791918,9.220955822006335,9.2209512414554293,null,null,null,9.2728388946307483,9.2608887608969397,9.2209438775296775,9.2209472289010197,9.2209545558367232,9.2209512414554293,{"$f":"HLOOKUP($AB$3,$V545:$AA561,8,FALSE)","v":9.2209472289010197},{"$f":"HLOOKUP($AC$3,$V545:$AA561,8,FALSE)","v":9.2209438775296775}]
["Manawatu-Wanganui","Manawatu-Wanganui average trip length:",9.4542212108438886,10.232543967438657,10.165645931492708,10.26965403079369,10.409532209201615,11.166058105448172,10.539138209114725,9.4564854678364476,9.7510650369388383,9.7542577595916296,9.7629377852078942,9.7715368632673041,9.7800743421845375,9.7885393172102315,9.7969398699523058,9.8052725573209525,null,null,null,9.9508037032584173,10.615081448481158,9.9155629046300024,9.7629108026889426,9.7885178431156916,9.8052725573209525,{"$f":"HLOOKUP($AB$3,$V545:$AA561,9,FALSE)","v":9.7629108026889426},{"$f":"HLOOKUP($AC$3,$V545:$AA561,9,FALSE)","v":9.9155629046300024}]
["Wellington","Wellington average trip length:",12.128174900114713,12.110360664587803,12.285202526106664,12.493309314217862,12.404680471450614,12.654287161108567,12.338368973087244,12.338353293013444,12.338372943423428,12.33836671643029,12.338379156867402,12.338416137504906,12.338393890647346,12.338416793244411,12.338402611869377,12.338417777777778,null,null,null,12.17457936360306,12.517425648925681,12.338365069841373,12.338387336934199,12.338404431920379,12.338417777777778,{"$f":"HLOOKUP($AB$3,$V545:$AA561,10,FALSE)","v":12.338387336934199},{"$f":"HLOOKUP($AC$3,$V545:$AA561,10,FALSE)","v":12.338365069841373}]
["Marlborough","Marlborough average trip length:",7.5,7.5000212557922037,7.5000210322634926,7.5000198815062227,7.5,7.499981467066978,6,6,6,6,6,6,6,6,6,6,null,null,null,7.5000140960185648,7.5000004495243999,6,6,6,6,{"$f":"HLOOKUP($AB$3,$V545:$AA561,11,FALSE)","v":6},{"$f":"HLOOKUP($AC$3,$V545:$AA561,11,FALSE)","v":6}]
["Nelson","Nelson average trip length:",8.6978144366274837,8.613400638876838,6.3463528981977593,6.5890782944964954,6.5690391243572215,6.7052700769997546,6.5678728361878376,6.5678814316497611,6.5678759593646605,6.5678831038248218,6.5678799315162948,6.5678769234788517,6.5678860930808911,6.5678830810344584,6.5678817319748628,6.5678804533017052,null,null,null,7.8858559912340267,6.6211291652844908,6.5678767424007525,6.567879986273323,6.5678836353634038,6.5678804533017052,{"$f":"HLOOKUP($AB$3,$V545:$AA561,12,FALSE)","v":6.567879986273323},{"$f":"HLOOKUP($AC$3,$V545:$AA561,12,FALSE)","v":6.5678767424007525}]
["Canterbury","Canterbury average trip length:",8.4573560057403014,8.4427236860948831,8.4616007201245367,8.4542758752913372,8.4498364463326485,8.4522948293356954,8.5040172237782894,8.4530839041448758,8.4530839880747912,8.453083880417795,8.453083820378323,8.4530837321426553,8.4530837192957939,8.4530836282461639,8.4530836528558844,8.4530838138602036,null,null,null,8.4538934706532398,8.4521357169865592,8.4700617053326521,8.4530838109795905,8.4530836667992819,8.4530838138602036,{"$f":"HLOOKUP($AB$3,$V545:$AA561,13,FALSE)","v":8.4530838109795905},{"$f":"HLOOKUP($AC$3,$V545:$AA561,13,FALSE)","v":8.4700617053326521}]
["West Coast","West Coast average trip length:",3.7486416175453616,3.7272848654783362,3.7324990749150602,3.7852065748556196,5.729863897737145,5.5951903807615233,1.971830985915493,1.9178082191780821,1.9178082191780821,1.8918918918918919,1.8918918918918919,1.8918918918918919,1.8666666666666667,1.8666666666666667,1.8666666666666667,1.8421052631578947,null,null,null,3.7361418526462526,5.036753617784762,1.9358158080905523,1.8918918918918919,1.8666666666666665,1.8421052631578947,{"$f":"HLOOKUP($AB$3,$V545:$AA561,14,FALSE)","v":1.8918918918918919},{"$f":"HLOOKUP($AC$3,$V545:$AA561,14,FALSE)","v":1.9358158080905523}]
["Otago","Otago (DUNEDIN ONLY) average trip length:",4.7585357250738589,5.2999996776271887,5.3,5.3,5.3,5.3000000447084625,5.7333538429369373,5.7381570124346286,5.7188615209520242,7.334682065085361,7.3675881616974852,7.4009847364077794,7.434878252259308,17.031674426866442,7.5041895199115638,7.5160017285937659,null,null,null,5.1195118009003489,5.300000014902821,5.730124125441197,7.3677516543968755,10.65691406634577,7.5160017285937659,{"$f":"HLOOKUP($AB$3,$V545:$AA561,15,FALSE)","v":7.3677516543968755},{"$f":"HLOOKUP($AC$3,$V545:$AA561,15,FALSE)","v":5.730124125441197}]
["Southland","Southland average trip length:",3.2806799999999998,3.280697050938338,3.28,2.8657589741442884,2.8674213532589001,6.9841790484582935,6,6.0000107802376679,6.0000140230819934,6.000013681060282,6.000003336837012,6.0000032554520679,5.9999936479100038,6.0000216901591745,6.0000060460223219,6.0000029492783113,null,null,null,3.2804590169794459,4.2391197919538266,6.0000082677732207,6.0000067577831215,6.0000071280305001,6.0000029492783113,{"$f":"HLOOKUP($AB$3,$V545:$AA561,16,FALSE)","v":6.0000067577831215},{"$f":"HLOOKUP($AC$3,$V545:$AA561,16,FALSE)","v":6.0000082677732207}]
["National","National total average trip length:",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"L521/L501","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"S521/S501","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(Y546:Y560)","v":123.33518313730403},{"$f":"SUM(Z546:Z560)","v":125.52856347727182},{"$f":"SUM(AA546:AA560)","v":121.71095992811185},{"$f":"AB521/AB501","v":{"$error":"#DIV/0!"}},{"$f":"AC521/AC501","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"VLOOKUP($B$484,$A546:$AB561,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AC561,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B562","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!B63,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!B183,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!B303,'data \"historic\" (TIO)'!B423)))","v":"NETWORK SERVICE FARE REVENUE (TOTAL)"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S545","v":"2025/26"},{"$f":"T545","v":"2026/27"},{"$f":"U545","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y545","v":"2018-21"},{"$f":"Z545","v":"2021-24"},{"$f":"AA545","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland fare revenue (total):",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C64,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C184,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C304,'data \"historic\" (TIO)'!C424)))","v":744411},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D64,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D184,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D304,'data \"historic\" (TIO)'!D424)))","v":619592},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E64,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E184,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E304,'data \"historic\" (TIO)'!E424)))","v":858915.86956521741},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F64,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F184,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F304,'data \"historic\" (TIO)'!F424)))","v":672410.47826086963},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G64,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G184,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G304,'data \"historic\" (TIO)'!G424)))","v":661116.78260869568},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H64,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H184,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H304,'data \"historic\" (TIO)'!H424)))","v":647775},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I64,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I184,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I304,'data \"historic\" (TIO)'!I424)))","v":795813.47181363392},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J64,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J184,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J304,'data \"historic\" (TIO)'!J424)))","v":815429.11535460467},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K64,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K184,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K304,'data \"historic\" (TIO)'!K424)))","v":835615.79279250233},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L64,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L184,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L304,'data \"historic\" (TIO)'!L424)))","v":856320.29926439852},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M64,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M184,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M304,'data \"historic\" (TIO)'!M424)))","v":878404.44570005627},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N64,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N184,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N304,'data \"historic\" (TIO)'!N424)))","v":899947.05913559755},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O64,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O184,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O304,'data \"historic\" (TIO)'!O424)))","v":922670.98303340119},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P64,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P184,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P304,'data \"historic\" (TIO)'!P424)))","v":946359.07760835486},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q64,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q184,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q304,'data \"historic\" (TIO)'!Q424)))","v":970573.22016058641},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R64,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R184,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R304,'data \"historic\" (TIO)'!R424)))","v":994792.30541480402},null,null,null,{"$f":"AVERAGE(C566:E566)","v":740972.95652173914},{"$f":"AVERAGE(F566:H566)","v":660434.08695652185},{"$f":"AVERAGE(I566:K566)","v":815619.4599869136},{"$f":"AVERAGE(L566:N566)","v":878223.93470001745},{"$f":"AVERAGE(O566:Q566)","v":946534.42693411419},{"$f":"AVERAGE(R566:T566)","v":994792.30541480402},{"$f":"HLOOKUP($AB$3,$V565:$AA581,2,FALSE)","v":878223.93470001745},{"$f":"HLOOKUP($AC$3,$V565:$AA581,2,FALSE)","v":815619.4599869136}]
["Auckland","Auckland fare revenue (total):",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C65,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C185,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C305,'data \"historic\" (TIO)'!C425)))","v":126462816},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D65,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D185,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D305,'data \"historic\" (TIO)'!D425)))","v":143846974.6178261},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E65,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E185,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E305,'data \"historic\" (TIO)'!E425)))","v":159290365.33739129},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F65,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F185,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F305,'data \"historic\" (TIO)'!F425)))","v":164347703.33913046},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G65,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G185,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G305,'data \"historic\" (TIO)'!G425)))","v":174502474.67565218},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H65,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H185,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H305,'data \"historic\" (TIO)'!H425)))","v":199696266},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I65,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I185,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I305,'data \"historic\" (TIO)'!I425)))","v":203316531.20111457},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J65,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J185,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J305,'data \"historic\" (TIO)'!J425)))","v":213838344.56542724},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K65,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K185,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K305,'data \"historic\" (TIO)'!K425)))","v":223317709.04592067},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L65,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L185,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L305,'data \"historic\" (TIO)'!L425)))","v":239867082.19152859},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M65,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M185,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M305,'data \"historic\" (TIO)'!M425)))","v":254269169.28732884},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N65,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N185,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N305,'data \"historic\" (TIO)'!N425)))","v":267165045.1761007},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O65,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O185,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O305,'data \"historic\" (TIO)'!O425)))","v":279980518.13078523},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P65,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P185,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P305,'data \"historic\" (TIO)'!P425)))","v":294258093.59917957},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q65,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q185,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q305,'data \"historic\" (TIO)'!Q425)))","v":307778726.60237038},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R65,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R185,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R305,'data \"historic\" (TIO)'!R425)))","v":322178163.51757193},null,null,null,143200051.98507246,179515481.33826089,213490861.6041542,{"$f":"AVERAGE(L567:N567)","v":253767098.88498604},294005779.4441117,322178163.51757193,{"$f":"HLOOKUP($AB$3,$V565:$AA581,3,FALSE)","v":253767098.88498604},{"$f":"HLOOKUP($AC$3,$V565:$AA581,3,FALSE)","v":213490861.6041542}]
["Waikato","Waikato fare revenue (total):",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C66,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C186,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C306,'data \"historic\" (TIO)'!C426)))","v":5736845.1333333328},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D66,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D186,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D306,'data \"historic\" (TIO)'!D426)))","v":6794732},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E66,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E186,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E306,'data \"historic\" (TIO)'!E426)))","v":7461179.3147826083},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F66,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F186,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F306,'data \"historic\" (TIO)'!F426)))","v":7002119.4513043482},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G66,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G186,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G306,'data \"historic\" (TIO)'!G426)))","v":7279532.637826087},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H66,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H186,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H306,'data \"historic\" (TIO)'!H426)))","v":7108862},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I66,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I186,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I306,'data \"historic\" (TIO)'!I426)))","v":7221886.2064155908},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J66,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J186,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J306,'data \"historic\" (TIO)'!J426)))","v":7315929.5105245654},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K66,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K186,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K306,'data \"historic\" (TIO)'!K426)))","v":7444257.3817449836},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L66,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L186,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L306,'data \"historic\" (TIO)'!L426)))","v":7805862.9322224185},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M66,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M186,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M306,'data \"historic\" (TIO)'!M426)))","v":7958364.8567232313},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N66,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N186,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N306,'data \"historic\" (TIO)'!N426)))","v":8062811.4921112042},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O66,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O186,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O306,'data \"historic\" (TIO)'!O426)))","v":8204548.8790593641},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P66,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P186,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P306,'data \"historic\" (TIO)'!P426)))","v":8349222.8260810161},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q66,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q186,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q306,'data \"historic\" (TIO)'!Q426)))","v":8460545.9759671222},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R66,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R186,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R306,'data \"historic\" (TIO)'!R426)))","v":8574046.8747204766},null,null,null,6664252.1493719807,7130171.3630434787,7327357.6995617142,7942346.4270189507,8338105.8937025005,8574046.8747204766,{"$f":"HLOOKUP($AB$3,$V565:$AA581,4,FALSE)","v":7942346.4270189507},{"$f":"HLOOKUP($AC$3,$V565:$AA581,4,FALSE)","v":7327357.6995617142}]
["Bay of Plenty","Bay of Plenty fare revenue (total):",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C67,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C187,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C307,'data \"historic\" (TIO)'!C427)))","v":3310923.9733333336},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D67,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D187,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D307,'data \"historic\" (TIO)'!D427)))","v":3563866},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E67,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E187,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E307,'data \"historic\" (TIO)'!E427)))","v":4172293.6113043479},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F67,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F187,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F307,'data \"historic\" (TIO)'!F427)))","v":4598375.0260869563},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G67,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G187,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G307,'data \"historic\" (TIO)'!G427)))","v":4810610.288695652},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H67,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H187,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H307,'data \"historic\" (TIO)'!H427)))","v":4880842},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I67,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I187,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I307,'data \"historic\" (TIO)'!I427)))","v":6061060.8176284209},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J67,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J187,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J307,'data \"historic\" (TIO)'!J427)))","v":6358914.775011925},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K67,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K187,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K307,'data \"historic\" (TIO)'!K427)))","v":6677536.592155559},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L67,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L187,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L307,'data \"historic\" (TIO)'!L427)))","v":7019075.741760903},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M67,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M187,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M307,'data \"historic\" (TIO)'!M427)))","v":7385851.5048666615},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N67,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N187,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N307,'data \"historic\" (TIO)'!N427)))","v":7780788.4904917106},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O67,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O187,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O307,'data \"historic\" (TIO)'!O427)))","v":8187056.8313569212},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P67,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P187,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P307,'data \"historic\" (TIO)'!P427)))","v":8569317.6712807268},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q67,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q187,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q307,'data \"historic\" (TIO)'!Q427)))","v":8987174.6408850234},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R67,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R187,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R307,'data \"historic\" (TIO)'!R427)))","v":9403932.1099585854},null,null,null,3682361.1948792269,4763275.7715942031,6365837.3949319683,7395238.579039759,8581183.0478408914,9403932.1099585854,{"$f":"HLOOKUP($AB$3,$V565:$AA581,5,FALSE)","v":7395238.579039759},{"$f":"HLOOKUP($AC$3,$V565:$AA581,5,FALSE)","v":6365837.3949319683}]
["Gisborne","Gisborne fare revenue (total):",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C68,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C188,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C308,'data \"historic\" (TIO)'!C428)))","v":170363.8},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D68,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D188,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D308,'data \"historic\" (TIO)'!D428)))","v":207884},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E68,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E188,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E308,'data \"historic\" (TIO)'!E428)))","v":213701.91304347827},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F68,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F188,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F308,'data \"historic\" (TIO)'!F428)))","v":216457.52173913043},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G68,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G188,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G308,'data \"historic\" (TIO)'!G428)))","v":182307.34782608695},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H68,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H188,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H308,'data \"historic\" (TIO)'!H428)))","v":178126},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I68,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I188,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I308,'data \"historic\" (TIO)'!I428)))","v":186935.91304347827},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J68,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J188,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J308,'data \"historic\" (TIO)'!J428)))","v":186935.91304347827},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K68,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K188,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K308,'data \"historic\" (TIO)'!K428)))","v":186935.91304347827},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L68,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L188,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L308,'data \"historic\" (TIO)'!L428)))","v":187935.91304347827},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M68,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M188,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M308,'data \"historic\" (TIO)'!M428)))","v":187935.91304347827},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N68,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N188,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N308,'data \"historic\" (TIO)'!N428)))","v":187935.91304347827},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O68,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O188,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O308,'data \"historic\" (TIO)'!O428)))","v":188935.91304347827},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P68,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P188,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P308,'data \"historic\" (TIO)'!P428)))","v":188935.91304347827},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q68,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q188,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q308,'data \"historic\" (TIO)'!Q428)))","v":188935.91304347827},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R68,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R188,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R308,'data \"historic\" (TIO)'!R428)))","v":188935.91304347827},null,null,null,197316.57101449277,192296.95652173914,186935.91304347827,187935.91304347827,188935.91304347827,188935.91304347827,{"$f":"HLOOKUP($AB$3,$V565:$AA581,6,FALSE)","v":187935.91304347827},{"$f":"HLOOKUP($AC$3,$V565:$AA581,6,FALSE)","v":186935.91304347827}]
["Hawkes Bay","Hawkes Bay fare revenue (total):",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C69,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C189,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C309,'data \"historic\" (TIO)'!C429)))","v":852377.30666666664},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D69,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D189,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D309,'data \"historic\" (TIO)'!D429)))","v":1008633},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E69,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E189,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E309,'data \"historic\" (TIO)'!E429)))","v":1208768.9495652174},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F69,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F189,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F309,'data \"historic\" (TIO)'!F429)))","v":1393427.4017391305},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G69,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G189,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G309,'data \"historic\" (TIO)'!G429)))","v":1526026.2330434783},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H69,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H189,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H309,'data \"historic\" (TIO)'!H429)))","v":1429051},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I69,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I189,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I309,'data \"historic\" (TIO)'!I429)))","v":1806696.0890607629},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J69,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J189,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J309,'data \"historic\" (TIO)'!J429)))","v":1961510.9718309145},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K69,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K189,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K309,'data \"historic\" (TIO)'!K429)))","v":2140431.6613822621},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L69,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L189,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L309,'data \"historic\" (TIO)'!L429)))","v":2348352.0605419092},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M69,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M189,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M309,'data \"historic\" (TIO)'!M429)))","v":2591210.4103220664},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N69,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N189,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N309,'data \"historic\" (TIO)'!N429)))","v":2876216.7960427701},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O69,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O189,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O309,'data \"historic\" (TIO)'!O429)))","v":3212230.2150205835},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P69,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P189,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P309,'data \"historic\" (TIO)'!P429)))","v":3609796.0026703943},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q69,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q189,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q309,'data \"historic\" (TIO)'!Q429)))","v":4081756.7659300514},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R69,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R189,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R309,'data \"historic\" (TIO)'!R429)))","v":4644152.8373704078},null,null,null,1023259.7520772946,1449501.5449275363,1969546.2407579802,2605259.7556355819,3634594.3278736765,4644152.8373704078,{"$f":"HLOOKUP($AB$3,$V565:$AA581,7,FALSE)","v":2605259.7556355819},{"$f":"HLOOKUP($AC$3,$V565:$AA581,7,FALSE)","v":1969546.2407579802}]
["Taranaki","Taranaki fare revenue (total):",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C70,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C190,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C310,'data \"historic\" (TIO)'!C430)))","v":675124.2466666667},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D70,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D190,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D310,'data \"historic\" (TIO)'!D430)))","v":838666},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E70,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E190,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E310,'data \"historic\" (TIO)'!E430)))","v":900041.84782608692},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F70,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F190,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F310,'data \"historic\" (TIO)'!F430)))","v":928064.82608695654},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G70,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G190,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G310,'data \"historic\" (TIO)'!G430)))","v":1006440.6956521739},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H70,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H190,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H310,'data \"historic\" (TIO)'!H430)))","v":999659},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I70,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I190,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I310,'data \"historic\" (TIO)'!I430)))","v":1071816.9259698952},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J70,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J190,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J310,'data \"historic\" (TIO)'!J430)))","v":1129336.4825266351},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K70,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K190,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K310,'data \"historic\" (TIO)'!K430)))","v":1190815.8169293939},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L70,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L190,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L310,'data \"historic\" (TIO)'!L430)))","v":1255253.4214236704},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M70,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M190,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M310,'data \"historic\" (TIO)'!M430)))","v":1324061.8243001918},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N70,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N190,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N310,'data \"historic\" (TIO)'!N430)))","v":1396263.5907655891},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O70,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O190,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O310,'data \"historic\" (TIO)'!O430)))","v":1473397.3238341003},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P70,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P190,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P310,'data \"historic\" (TIO)'!P430)))","v":1554313.6652408144},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q70,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q190,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q310,'data \"historic\" (TIO)'!Q430)))","v":1639979.2963769748},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R70,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R190,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R310,'data \"historic\" (TIO)'!R430)))","v":1730675.9392478745},null,null,null,804610.69816425117,978054.84057971009,1130656.408475308,1325192.9454964837,1555896.7618172963,1730675.9392478745,{"$f":"HLOOKUP($AB$3,$V565:$AA581,8,FALSE)","v":1325192.9454964837},{"$f":"HLOOKUP($AC$3,$V565:$AA581,8,FALSE)","v":1130656.408475308}]
["Manawatu-Wanganui","Manawatu-Wanganui fare revenue (total):",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C71,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C191,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C311,'data \"historic\" (TIO)'!C431)))","v":1675950.4666666666},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D71,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D191,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D311,'data \"historic\" (TIO)'!D431)))","v":1660313},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E71,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E191,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E311,'data \"historic\" (TIO)'!E431)))","v":1793855.2104347826},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F71,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F191,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F311,'data \"historic\" (TIO)'!F431)))","v":1997148.9886956522},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G71,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G191,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G311,'data \"historic\" (TIO)'!G431)))","v":2124656.1191304349},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H71,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H191,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H311,'data \"historic\" (TIO)'!H431)))","v":1969992},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I71,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I191,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I311,'data \"historic\" (TIO)'!I431)))","v":2041825.3968363127},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J71,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J191,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J311,'data \"historic\" (TIO)'!J431)))","v":2118240.6880550454},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K71,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K191,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K311,'data \"historic\" (TIO)'!K431)))","v":2202001.7053376641},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L71,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L191,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L311,'data \"historic\" (TIO)'!L431)))","v":2294208.4158629365},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M71,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M191,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M311,'data \"historic\" (TIO)'!M431)))","v":2396134.043319148},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N71,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N191,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N311,'data \"historic\" (TIO)'!N431)))","v":2509263.0539018195},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O71,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O191,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O311,'data \"historic\" (TIO)'!O431)))","v":2635317.8822674644},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P71,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P191,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P311,'data \"historic\" (TIO)'!P431)))","v":2776301.1725480994},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q71,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q191,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q311,'data \"historic\" (TIO)'!Q431)))","v":2844537.4362807651},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R71,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R191,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R311,'data \"historic\" (TIO)'!R431)))","v":3112737.1765826871},null,null,null,1710039.5590338164,2030599.0359420292,2120689.2634096742,2399868.5043613012,2752052.1636987762,3112737.1765826871,{"$f":"HLOOKUP($AB$3,$V565:$AA581,9,FALSE)","v":2399868.5043613012},{"$f":"HLOOKUP($AC$3,$V565:$AA581,9,FALSE)","v":2120689.2634096742}]
["Wellington","Wellington fare revenue (total):",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C72,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C192,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C312,'data \"historic\" (TIO)'!C432)))","v":82670984},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D72,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D192,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D312,'data \"historic\" (TIO)'!D432)))","v":90279006.312753618},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E72,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E192,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E312,'data \"historic\" (TIO)'!E432)))","v":95194273.761304349},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F72,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F192,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F312,'data \"historic\" (TIO)'!F432)))","v":98147832.795217395},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G72,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G192,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G312,'data \"historic\" (TIO)'!G432)))","v":100542530.35956523},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H72,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H192,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H312,'data \"historic\" (TIO)'!H432)))","v":103147476},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I72,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I192,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I312,'data \"historic\" (TIO)'!I432)))","v":105295680.65374275},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J72,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J192,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J312,'data \"historic\" (TIO)'!J432)))","v":108310272.44744232},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K72,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K192,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K312,'data \"historic\" (TIO)'!K432)))","v":111446052.51108304},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L72,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L192,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L312,'data \"historic\" (TIO)'!L432)))","v":114712370.72031814},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M72,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M192,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M312,'data \"historic\" (TIO)'!M432)))","v":118119761.95519057},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N72,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N192,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N312,'data \"historic\" (TIO)'!N432)))","v":121679801.29430076},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O72,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O192,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O312,'data \"historic\" (TIO)'!O432)))","v":124283381.5409039},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P72,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P192,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P312,'data \"historic\" (TIO)'!P432)))","v":127022616.29974088},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q72,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q192,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q312,'data \"historic\" (TIO)'!Q432)))","v":129912772.28755935},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R72,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R192,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R312,'data \"historic\" (TIO)'!R432)))","v":132971335.09136966},null,null,null,89381421.358019322,100612613.05159421,108350668.5374227,118170644.65660316,127072923.37606804,132971335.09136966,{"$f":"HLOOKUP($AB$3,$V565:$AA581,10,FALSE)","v":118170644.65660316},{"$f":"HLOOKUP($AC$3,$V565:$AA581,10,FALSE)","v":108350668.5374227}]
["Marlborough","Marlborough fare revenue (total):",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C73,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C193,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C313,'data \"historic\" (TIO)'!C433)))","v":62252.333333333328},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D73,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D193,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D313,'data \"historic\" (TIO)'!D433)))","v":61834},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E73,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E193,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E313,'data \"historic\" (TIO)'!E433)))","v":62486.304347826088},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F73,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F193,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F313,'data \"historic\" (TIO)'!F433)))","v":67898.086956521744},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G73,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G193,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G313,'data \"historic\" (TIO)'!G433)))","v":63937.869565217392},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H73,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H193,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H313,'data \"historic\" (TIO)'!H433)))","v":55886},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I73,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I193,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I313,'data \"historic\" (TIO)'!I433)))","v":34764.127245444557},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J73,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J193,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J313,'data \"historic\" (TIO)'!J433)))","v":47380.260012805222},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K73,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K193,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K313,'data \"historic\" (TIO)'!K433)))","v":48397.173984999645},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L73,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L193,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L313,'data \"historic\" (TIO)'!L433)))","v":49441.874417056242},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M73,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M193,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M313,'data \"historic\" (TIO)'!M433)))","v":50514.366599353096},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N73,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N193,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N313,'data \"historic\" (TIO)'!N433)))","v":51617.655857855716},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O73,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O193,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O313,'data \"historic\" (TIO)'!O433)))","v":55472.747554356465},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P73,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P193,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P313,'data \"historic\" (TIO)'!P433)))","v":68093.647086715559},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q73,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q193,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q313,'data \"historic\" (TIO)'!Q433)))","v":69715.359889103624},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R73,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R193,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R313,'data \"historic\" (TIO)'!R433)))","v":71382.891432246077},null,null,null,62190.879227053141,62573.985507246376,43513.85374774981,50524.63229142168,64427.251510058552,71382.891432246077,{"$f":"HLOOKUP($AB$3,$V565:$AA581,11,FALSE)","v":50524.63229142168},{"$f":"HLOOKUP($AC$3,$V565:$AA581,11,FALSE)","v":43513.85374774981}]
["Nelson","Nelson fare revenue (total):",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C74,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C194,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C314,'data \"historic\" (TIO)'!C434)))","v":126308.86666666667},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D74,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D194,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D314,'data \"historic\" (TIO)'!D434)))","v":145055},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E74,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E194,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E314,'data \"historic\" (TIO)'!E434)))","v":355704.93913043477},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F74,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F194,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F314,'data \"historic\" (TIO)'!F434)))","v":1007640.8478260869},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G74,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G194,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G314,'data \"historic\" (TIO)'!G434)))","v":1118525.5869565217},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H74,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H194,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H314,'data \"historic\" (TIO)'!H434)))","v":911046},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I74,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I194,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I314,'data \"historic\" (TIO)'!I434)))","v":1233549.0336168238},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J74,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J194,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J314,'data \"historic\" (TIO)'!J434)))","v":1350123.9777604782},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K74,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K194,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K314,'data \"historic\" (TIO)'!K434)))","v":1468697.5105067866},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L74,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L194,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L314,'data \"historic\" (TIO)'!L434)))","v":1589520.0274486239},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M74,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M194,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M314,'data \"historic\" (TIO)'!M434)))","v":1712877.8143965087},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N74,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N194,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N314,'data \"historic\" (TIO)'!N434)))","v":1783668.0767119611},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O74,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O194,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O314,'data \"historic\" (TIO)'!O434)))","v":1857673.4777476788},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P74,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P194,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P314,'data \"historic\" (TIO)'!P434)))","v":2007113.2507202495},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q74,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q194,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q314,'data \"historic\" (TIO)'!Q434)))","v":2160631.9564686804},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R74,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R194,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R314,'data \"historic\" (TIO)'!R434)))","v":2318743.968706504},null,null,null,209022.93526570048,1012404.1449275361,1350790.1739613628,1695355.3061856979,2008472.8949788697,2318743.968706504,{"$f":"HLOOKUP($AB$3,$V565:$AA581,12,FALSE)","v":1695355.3061856979},{"$f":"HLOOKUP($AC$3,$V565:$AA581,12,FALSE)","v":1350790.1739613628}]
["Canterbury","Canterbury fare revenue (total):",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C75,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C195,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C315,'data \"historic\" (TIO)'!C435)))","v":25477266},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D75,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D195,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D315,'data \"historic\" (TIO)'!D435)))","v":20839483.820289854},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E75,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E195,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E315,'data \"historic\" (TIO)'!E435)))","v":15832141.847826086},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F75,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F195,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F315,'data \"historic\" (TIO)'!F435)))","v":18457506.726086956},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G75,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G195,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G315,'data \"historic\" (TIO)'!G435)))","v":19478635.921739131},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H75,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H195,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H315,'data \"historic\" (TIO)'!H435)))","v":21894873},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I75,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I195,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I315,'data \"historic\" (TIO)'!I435)))","v":21463684.606601734},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J75,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J195,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J315,'data \"historic\" (TIO)'!J435)))","v":22451127.706947718},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K75,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K195,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K315,'data \"historic\" (TIO)'!K435)))","v":23493467.279793058},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L75,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L195,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L315,'data \"historic\" (TIO)'!L435)))","v":24594903.191718258},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M75,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M195,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M315,'data \"historic\" (TIO)'!M435)))","v":25760231.905568171},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N75,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N195,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N315,'data \"historic\" (TIO)'!N435)))","v":26994970.305201996},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O75,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O195,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O315,'data \"historic\" (TIO)'!O435)))","v":28305528.420034382},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P75,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P195,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P315,'data \"historic\" (TIO)'!P435)))","v":29699406.720695056},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q75,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q195,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q315,'data \"historic\" (TIO)'!Q435)))","v":31185463.942617279},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R75,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R195,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R315,'data \"historic\" (TIO)'!R435)))","v":32774232.282228503},null,null,null,20716297.222705312,19943671.882608697,22469426.531114172,25783368.467496142,29730133.027782243,32774232.282228503,{"$f":"HLOOKUP($AB$3,$V565:$AA581,13,FALSE)","v":25783368.467496142},{"$f":"HLOOKUP($AC$3,$V565:$AA581,13,FALSE)","v":22469426.531114172}]
["West Coast","West Coast fare revenue (total):",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C76,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C196,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C316,'data \"historic\" (TIO)'!C436)))","v":205572},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D76,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D196,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D316,'data \"historic\" (TIO)'!D436)))","v":206338},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E76,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E196,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E316,'data \"historic\" (TIO)'!E436)))","v":216287},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F76,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F196,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F316,'data \"historic\" (TIO)'!F436)))","v":262378},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G76,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G196,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G316,'data \"historic\" (TIO)'!G436)))","v":285797},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H76,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H196,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H316,'data \"historic\" (TIO)'!H436)))","v":275470},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I76,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I196,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I316,'data \"historic\" (TIO)'!I436)))","v":215780},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J76,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J196,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J316,'data \"historic\" (TIO)'!J436)))","v":221780},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K76,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K196,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K316,'data \"historic\" (TIO)'!K436)))","v":221780},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L76,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L196,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L316,'data \"historic\" (TIO)'!L436)))","v":224780},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M76,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M196,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M316,'data \"historic\" (TIO)'!M436)))","v":224780},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N76,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N196,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N316,'data \"historic\" (TIO)'!N436)))","v":224780},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O76,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O196,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O316,'data \"historic\" (TIO)'!O436)))","v":227780},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P76,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P196,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P316,'data \"historic\" (TIO)'!P436)))","v":227780},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q76,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q196,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q316,'data \"historic\" (TIO)'!Q436)))","v":227780},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R76,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R196,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R316,'data \"historic\" (TIO)'!R436)))","v":230780},null,null,null,209399,274548.33333333331,219780,224780,227780,230780,{"$f":"HLOOKUP($AB$3,$V565:$AA581,14,FALSE)","v":224780},{"$f":"HLOOKUP($AC$3,$V565:$AA581,14,FALSE)","v":219780}]
["Otago","Otago (DUNEDIN ONLY) fare revenue (total):",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C77,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C197,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C317,'data \"historic\" (TIO)'!C437)))","v":4546683.4666666668},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D77,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D197,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D317,'data \"historic\" (TIO)'!D437)))","v":4496176.0666666664},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E77,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E197,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E317,'data \"historic\" (TIO)'!E437)))","v":4540671.3},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F77,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F197,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F317,'data \"historic\" (TIO)'!F437)))","v":4709015.5173913045},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G77,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G197,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G317,'data \"historic\" (TIO)'!G437)))","v":4628843.5739130434},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H77,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H197,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H317,'data \"historic\" (TIO)'!H437)))","v":4627631.1273913048},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I77,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I197,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I317,'data \"historic\" (TIO)'!I437)))","v":6564545.4531830875},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J77,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J197,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J317,'data \"historic\" (TIO)'!J437)))","v":6650822.3427764811},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K77,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K197,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K317,'data \"historic\" (TIO)'!K437)))","v":6738796.0573837403},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L77,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L197,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L317,'data \"historic\" (TIO)'!L437)))","v":5738466.3970746864},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M77,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M197,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M317,'data \"historic\" (TIO)'!M437)))","v":65835810.478988789},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N77,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N197,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N317,'data \"historic\" (TIO)'!N437)))","v":5917689.708073522},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O77,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O197,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O317,'data \"historic\" (TIO)'!O437)))","v":6000013.6515799556},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P77,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P197,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P317,'data \"historic\" (TIO)'!P437)))","v":6064885.4824052155},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q77,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q197,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q317,'data \"historic\" (TIO)'!Q437)))","v":6131323.6863979343},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R77,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R197,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R317,'data \"historic\" (TIO)'!R437)))","v":6196407.4725758266},null,null,null,4527843.611111111,4655163.4062318839,6651387.9511144357,25830655.528045669,6065407.6067943685,6196407.4725758266,{"$f":"HLOOKUP($AB$3,$V565:$AA581,15,FALSE)","v":25830655.528045669},{"$f":"HLOOKUP($AC$3,$V565:$AA581,15,FALSE)","v":6651387.9511144357}]
["Southland","Southland fare revenue (total):",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C78,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C198,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C318,'data \"historic\" (TIO)'!C438)))","v":256098.66666666666},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D78,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D198,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D318,'data \"historic\" (TIO)'!D438)))","v":242108},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E78,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E198,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E318,'data \"historic\" (TIO)'!E438)))","v":260009.3},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F78,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F198,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F318,'data \"historic\" (TIO)'!F438)))","v":286057.8},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G78,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G198,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G318,'data \"historic\" (TIO)'!G438)))","v":342248.34782608697},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H78,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H198,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H318,'data \"historic\" (TIO)'!H438)))","v":341417},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I78,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I198,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I318,'data \"historic\" (TIO)'!I438)))","v":367619.3},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J78,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J198,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J318,'data \"historic\" (TIO)'!J438)))","v":374551.3},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K78,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K198,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K318,'data \"historic\" (TIO)'!K438)))","v":381622.3},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L78,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L198,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L318,'data \"historic\" (TIO)'!L438)))","v":388834.3},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M78,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M198,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M318,'data \"historic\" (TIO)'!M438)))","v":396191.3},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N78,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N198,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N318,'data \"historic\" (TIO)'!N438)))","v":403694.3},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O78,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O198,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O318,'data \"historic\" (TIO)'!O438)))","v":411348.3},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P78,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P198,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P318,'data \"historic\" (TIO)'!P438)))","v":419155.3},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q78,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q198,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q318,'data \"historic\" (TIO)'!Q438)))","v":427118.3},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R78,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R198,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R318,'data \"historic\" (TIO)'!R438)))","v":435240.3},null,null,null,252738.65555555551,323241.04927536234,374597.6333333333,396239.96666666662,419207.3,435240.3,{"$f":"HLOOKUP($AB$3,$V565:$AA581,16,FALSE)","v":396239.96666666662},{"$f":"HLOOKUP($AC$3,$V565:$AA581,16,FALSE)","v":374597.6333333333}]
["National","National total fare revenue (total):",{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(C566:C580),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(C566:C580)-C567-C574,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!C574,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!C567,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(D566:D580),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(D566:D580)-D567-D574,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!D574,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!D567,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(E566:E580),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(E566:E580)-E567-E574,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!E574,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!E567,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(F566:F580),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(F566:F580)-F567-F574,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!F574,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!F567,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(G566:G580),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(G566:G580)-G567-G574,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!G574,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!G567,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(H566:H580),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(H566:H580)-H567-H574,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!H574,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!H567,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(I566:I580),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(I566:I580)-I567-I574,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!I574,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!I567,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(J566:J580),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(J566:J580)-J567-J574,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!J574,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!J567,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(K566:K580),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(K566:K580)-K567-K574,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!K574,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!K567,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(L566:L580),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(L566:L580)-L567-L574,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!L574,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!L567,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(M566:M580),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(M566:M580)-M567-M574,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!M574,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!M567,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(N566:N580),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(N566:N580)-N567-N574,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!N574,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!N567,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(O566:O580),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(O566:O580)-O567-O574,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!O574,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!O567,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(P566:P580),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(P566:P580)-P567-P574,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!P574,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!P567,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Q566:Q580),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Q566:Q580)-Q567-Q574,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Q574,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Q567,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(R566:R580),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(R566:R580)-R567-R574,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!R574,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!R567,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(S566:S580),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(S566:S580)-S567-S574,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!S574,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!S567,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(T566:T580),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(T566:T580)-T567-T574,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!T574,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!T567,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(U566:U580),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(U566:U580)-U567-U574,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!U574,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!U567,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(V566:V580),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(V566:V580)-V567-V574,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!V574,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!V567,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(W566:W580),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(W566:W580)-W567-W574,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!W574,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!W567,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(X566:X580),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(X566:X580)-X567-X574,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!X574,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!X567,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Y566:Y580),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Y566:Y580)-Y567-Y574,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Y574,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Y567,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Z566:Z580),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Z566:Z580)-Z567-Z574,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Z574,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Z567,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(AA566:AA580),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(AA566:AA580)-AA567-AA574,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!AA574,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!AA567,0))))))","v":0},{"$f":"HLOOKUP($AB$3,$V565:$AA581,17,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V565:$AA581,17,FALSE)","v":0}]
[null,{"$f":"VLOOKUP($B$484,$A566:$AB581,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C80,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C200,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C320,'data \"historic\" (TIO)'!C440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D80,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D200,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D320,'data \"historic\" (TIO)'!D440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E80,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E200,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E320,'data \"historic\" (TIO)'!E440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F80,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F200,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F320,'data \"historic\" (TIO)'!F440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G80,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G200,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G320,'data \"historic\" (TIO)'!G440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H80,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H200,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H320,'data \"historic\" (TIO)'!H440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I80,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I200,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I320,'data \"historic\" (TIO)'!I440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J80,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J200,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J320,'data \"historic\" (TIO)'!J440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K80,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K200,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K320,'data \"historic\" (TIO)'!K440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L80,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L200,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L320,'data \"historic\" (TIO)'!L440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M80,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M200,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M320,'data \"historic\" (TIO)'!M440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N80,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N200,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N320,'data \"historic\" (TIO)'!N440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O80,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O200,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O320,'data \"historic\" (TIO)'!O440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P80,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P200,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P320,'data \"historic\" (TIO)'!P440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q80,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q200,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q320,'data \"historic\" (TIO)'!Q440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R80,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R200,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R320,'data \"historic\" (TIO)'!R440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!S80,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!S200,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!S320,'data \"historic\" (TIO)'!S440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!T80,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!T200,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!T320,'data \"historic\" (TIO)'!T440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!U80,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!U200,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!U320,'data \"historic\" (TIO)'!U440)))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A566:$AB581,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A566:$AB581,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A566:$AB581,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A566:$AB581,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A566:$AB581,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A566:$AB581,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A566:$AB581,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A566:$AC581,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B582","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B582","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C82,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C202,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C322,'data \"historic\" (TIO)'!C442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D82,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D202,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D322,'data \"historic\" (TIO)'!D442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E82,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E202,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E322,'data \"historic\" (TIO)'!E442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F82,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F202,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F322,'data \"historic\" (TIO)'!F442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G82,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G202,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G322,'data \"historic\" (TIO)'!G442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H82,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H202,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H322,'data \"historic\" (TIO)'!H442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I82,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I202,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I322,'data \"historic\" (TIO)'!I442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J82,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J202,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J322,'data \"historic\" (TIO)'!J442)))","v":7315929.5105245654},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K82,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K202,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K322,'data \"historic\" (TIO)'!K442)))","v":7444257.3817449836},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L82,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L202,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L322,'data \"historic\" (TIO)'!L442)))","v":7805862.9322224185},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M82,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M202,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M322,'data \"historic\" (TIO)'!M442)))","v":7958364.8567232313},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N82,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N202,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N322,'data \"historic\" (TIO)'!N442)))","v":8062811.4921112042},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O82,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O202,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O322,'data \"historic\" (TIO)'!O442)))","v":8204548.8790593641},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P82,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P202,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P322,'data \"historic\" (TIO)'!P442)))","v":8349222.8260810161},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q82,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q202,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q322,'data \"historic\" (TIO)'!Q442)))","v":8460545.9759671222},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R82,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R202,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R322,'data \"historic\" (TIO)'!R442)))","v":8574046.8747204766},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!S82,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!S202,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!S322,'data \"historic\" (TIO)'!S442)))","v":0},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!T82,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!T202,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!T322,'data \"historic\" (TIO)'!T442)))","v":0},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!U82,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!U202,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!U322,'data \"historic\" (TIO)'!U442)))","v":0},{"$f":"AVERAGE(C584:E584)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F584:H584)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I584:K584)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L584:N584)","v":7942346.4270189507},{"$f":"AVERAGE(O584:Q584)","v":8338105.8937025005},{"$f":"AVERAGE(R584:T584)","v":2858015.6249068254},{"$f":"HLOOKUP($AB$3,$V565:$AA584,19,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V565:$AA584,19,FALSE)","v":0}]
[null,{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!B83,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!B203,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!B323,'data \"historic\" (TIO)'!B443)))","v":"NETWORK SERVICE EXPENDITURE (NET)"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S565","v":"2025/26"},{"$f":"T565","v":"2026/27"},{"$f":"U565","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y565","v":"2018-21"},{"$f":"Z565","v":"2021-24"},{"$f":"AA565","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland services expenditure (net):",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C84,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C204,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C324,'data \"historic\" (TIO)'!C444)))","v":838250},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D84,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D204,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D324,'data \"historic\" (TIO)'!D444)))","v":663254},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E84,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E204,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E324,'data \"historic\" (TIO)'!E444)))","v":798508},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F84,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F204,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F324,'data \"historic\" (TIO)'!F444)))","v":704085},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G84,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G204,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G324,'data \"historic\" (TIO)'!G444)))","v":818035},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H84,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H204,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H324,'data \"historic\" (TIO)'!H444)))","v":847966},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I84,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I204,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I324,'data \"historic\" (TIO)'!I444)))","v":1145626},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J84,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J204,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J324,'data \"historic\" (TIO)'!J444)))","v":1210530},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K84,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K204,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K324,'data \"historic\" (TIO)'!K444)))","v":1192941},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L84,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L204,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L324,'data \"historic\" (TIO)'!L444)))","v":2083879},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M84,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M204,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M324,'data \"historic\" (TIO)'!M444)))","v":2085050.0000000002},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N84,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N204,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N324,'data \"historic\" (TIO)'!N444)))","v":2086928},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O84,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O204,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O324,'data \"historic\" (TIO)'!O444)))","v":2087641.9999999998},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P84,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P204,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P324,'data \"historic\" (TIO)'!P444)))","v":2089074},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q84,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q204,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q324,'data \"historic\" (TIO)'!Q444)))","v":2090603},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R84,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R204,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R324,'data \"historic\" (TIO)'!R444)))","v":2092172},null,null,null,{"$f":"AVERAGE(C586:E586)","v":766670.66666666663},{"$f":"AVERAGE(F586:H586)","v":790028.66666666663},{"$f":"AVERAGE(I586:K586)","v":1183032.3333333333},{"$f":"AVERAGE(L586:N586)","v":2085285.6666666667},{"$f":"AVERAGE(O586:Q586)","v":2089106.3333333333},{"$f":"AVERAGE(R586:T586)","v":2092172},{"$f":"HLOOKUP($AB$3,$V585:$AA601,2,FALSE)","v":2085285.6666666667},{"$f":"HLOOKUP($AC$3,$V585:$AA601,2,FALSE)","v":1183032.3333333333}]
["Auckland","Auckland services expenditure (net):",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C85,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C205,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C325,'data \"historic\" (TIO)'!C445)))","v":176029389},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D85,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D205,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D325,'data \"historic\" (TIO)'!D445)))","v":175571927},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E85,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E205,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E325,'data \"historic\" (TIO)'!E445)))","v":217219447.58130285},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F85,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F205,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F325,'data \"historic\" (TIO)'!F445)))","v":206952546},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G85,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G205,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G325,'data \"historic\" (TIO)'!G445)))","v":223607783},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H85,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H205,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H325,'data \"historic\" (TIO)'!H445)))","v":220738348},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I85,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I205,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I325,'data \"historic\" (TIO)'!I445)))","v":227847213},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J85,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J205,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J325,'data \"historic\" (TIO)'!J445)))","v":239065108},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K85,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K205,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K325,'data \"historic\" (TIO)'!K445)))","v":246402596},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L85,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L205,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L325,'data \"historic\" (TIO)'!L445)))","v":263227741},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M85,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M205,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M325,'data \"historic\" (TIO)'!M445)))","v":273474250.89999998},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N85,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N205,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N325,'data \"historic\" (TIO)'!N445)))","v":285086168.167},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O85,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O205,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O325,'data \"historic\" (TIO)'!O445)))","v":298678477.47201002},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P85,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P205,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P325,'data \"historic\" (TIO)'!P445)))","v":310648947.75617027},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q85,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q205,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q325,'data \"historic\" (TIO)'!Q445)))","v":324348649.29885542},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R85,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R205,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R325,'data \"historic\" (TIO)'!R445)))","v":339058612.78782105},null,null,null,189606921.19376764,217099559,237771639,{"$f":"AVERAGE(L587:N587)","v":273929386.68899995},311225358.17567855,339058612.78782105,{"$f":"HLOOKUP($AB$3,$V585:$AA601,3,FALSE)","v":273929386.68899995},{"$f":"HLOOKUP($AC$3,$V585:$AA601,3,FALSE)","v":237771639}]
["Waikato","Waikato services expenditure (net):",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C86,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C206,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C326,'data \"historic\" (TIO)'!C446)))","v":14083062.999999998},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D86,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D206,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D326,'data \"historic\" (TIO)'!D446)))","v":14480623.000000002},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E86,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E206,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E326,'data \"historic\" (TIO)'!E446)))","v":14835240},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F86,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F206,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F326,'data \"historic\" (TIO)'!F446)))","v":13369351},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G86,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G206,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G326,'data \"historic\" (TIO)'!G446)))","v":13120738},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H86,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H206,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H326,'data \"historic\" (TIO)'!H446)))","v":13278956},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I86,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I206,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I326,'data \"historic\" (TIO)'!I446)))","v":13600000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J86,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J206,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J326,'data \"historic\" (TIO)'!J446)))","v":13872000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K86,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K206,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K326,'data \"historic\" (TIO)'!K446)))","v":14150000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L86,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L206,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L326,'data \"historic\" (TIO)'!L446)))","v":14430000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M86,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M206,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M326,'data \"historic\" (TIO)'!M446)))","v":14721000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N86,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N206,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N326,'data \"historic\" (TIO)'!N446)))","v":15020000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O86,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O206,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O326,'data \"historic\" (TIO)'!O446)))","v":15316000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P86,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P206,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P326,'data \"historic\" (TIO)'!P446)))","v":15622000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q86,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q206,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q326,'data \"historic\" (TIO)'!Q446)))","v":15935000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R86,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R206,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R326,'data \"historic\" (TIO)'!R446)))","v":16253800},null,null,null,14466308.666666666,13256348.333333334,13874000,14723666.666666666,15624333.333333334,16253800,{"$f":"HLOOKUP($AB$3,$V585:$AA601,4,FALSE)","v":14723666.666666666},{"$f":"HLOOKUP($AC$3,$V585:$AA601,4,FALSE)","v":13874000}]
["Bay of Plenty","Bay of Plenty services expenditure (net):",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C87,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C207,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C327,'data \"historic\" (TIO)'!C447)))","v":8190730.0000000009},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D87,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D207,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D327,'data \"historic\" (TIO)'!D447)))","v":8049601.0000000009},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E87,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E207,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E327,'data \"historic\" (TIO)'!E447)))","v":8500029.9999999981},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F87,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F207,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F327,'data \"historic\" (TIO)'!F447)))","v":8464399},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G87,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G207,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G327,'data \"historic\" (TIO)'!G447)))","v":9409311},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H87,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H207,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H327,'data \"historic\" (TIO)'!H447)))","v":11048879},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I87,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I207,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I327,'data \"historic\" (TIO)'!I447)))","v":12720444},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J87,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J207,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J327,'data \"historic\" (TIO)'!J447)))","v":12854211},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K87,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K207,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K327,'data \"historic\" (TIO)'!K447)))","v":12994474},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L87,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L207,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L327,'data \"historic\" (TIO)'!L447)))","v":11553800},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M87,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M207,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M327,'data \"historic\" (TIO)'!M447)))","v":11553800},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N87,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N207,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N327,'data \"historic\" (TIO)'!N447)))","v":11553800},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O87,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O207,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O327,'data \"historic\" (TIO)'!O447)))","v":11553800},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P87,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P207,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P327,'data \"historic\" (TIO)'!P447)))","v":11553800},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q87,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q207,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q327,'data \"historic\" (TIO)'!Q447)))","v":11553800},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R87,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R207,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R327,'data \"historic\" (TIO)'!R447)))","v":11553800},null,null,null,8246787,9640863,12856376.333333334,11553800,11553800,11553800,{"$f":"HLOOKUP($AB$3,$V585:$AA601,5,FALSE)","v":11553800},{"$f":"HLOOKUP($AC$3,$V585:$AA601,5,FALSE)","v":12856376.333333334}]
["Gisborne","Gisborne services expenditure (net):",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C88,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C208,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C328,'data \"historic\" (TIO)'!C448)))","v":229255},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D88,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D208,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D328,'data \"historic\" (TIO)'!D448)))","v":239551},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E88,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E208,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E328,'data \"historic\" (TIO)'!E448)))","v":275854},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F88,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F208,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F328,'data \"historic\" (TIO)'!F448)))","v":270631},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G88,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G208,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G328,'data \"historic\" (TIO)'!G448)))","v":259571.00000000003},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H88,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H208,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H328,'data \"historic\" (TIO)'!H448)))","v":276383},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I88,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I208,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I328,'data \"historic\" (TIO)'!I448)))","v":365000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J88,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J208,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J328,'data \"historic\" (TIO)'!J448)))","v":365000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K88,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K208,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K328,'data \"historic\" (TIO)'!K448)))","v":365000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L88,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L208,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L328,'data \"historic\" (TIO)'!L448)))","v":350000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M88,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M208,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M328,'data \"historic\" (TIO)'!M448)))","v":350000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N88,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N208,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N328,'data \"historic\" (TIO)'!N448)))","v":350000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O88,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O208,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O328,'data \"historic\" (TIO)'!O448)))","v":350000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P88,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P208,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P328,'data \"historic\" (TIO)'!P448)))","v":350000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q88,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q208,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q328,'data \"historic\" (TIO)'!Q448)))","v":350000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R88,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R208,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R328,'data \"historic\" (TIO)'!R448)))","v":350000},null,null,null,248220,268861.66666666669,365000,350000,350000,350000,{"$f":"HLOOKUP($AB$3,$V585:$AA601,6,FALSE)","v":350000},{"$f":"HLOOKUP($AC$3,$V585:$AA601,6,FALSE)","v":365000}]
["Hawkes Bay","Hawkes Bay services expenditure (net):",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C89,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C209,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C329,'data \"historic\" (TIO)'!C449)))","v":1775918},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D89,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D209,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D329,'data \"historic\" (TIO)'!D449)))","v":1848286},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E89,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E209,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E329,'data \"historic\" (TIO)'!E449)))","v":3015090},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F89,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F209,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F329,'data \"historic\" (TIO)'!F449)))","v":3035156},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G89,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G209,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G329,'data \"historic\" (TIO)'!G449)))","v":2590776},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H89,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H209,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H329,'data \"historic\" (TIO)'!H449)))","v":2351952},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I89,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I209,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I329,'data \"historic\" (TIO)'!I449)))","v":2475000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J89,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J209,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J329,'data \"historic\" (TIO)'!J449)))","v":2624500},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K89,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K209,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K329,'data \"historic\" (TIO)'!K449)))","v":2676900},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L89,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L209,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L329,'data \"historic\" (TIO)'!L449)))","v":2827400},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M89,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M209,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M329,'data \"historic\" (TIO)'!M449)))","v":2912200},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N89,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N209,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N329,'data \"historic\" (TIO)'!N449)))","v":2999500},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O89,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O209,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O329,'data \"historic\" (TIO)'!O449)))","v":3089500},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P89,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P209,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P329,'data \"historic\" (TIO)'!P449)))","v":3182200},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q89,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q209,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q329,'data \"historic\" (TIO)'!Q449)))","v":3277700},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R89,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R209,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R329,'data \"historic\" (TIO)'!R449)))","v":3376000},null,null,null,2213098,2659294.6666666665,2592133.3333333335,2913033.3333333335,3183133.3333333335,3376000,{"$f":"HLOOKUP($AB$3,$V585:$AA601,7,FALSE)","v":2913033.3333333335},{"$f":"HLOOKUP($AC$3,$V585:$AA601,7,FALSE)","v":2592133.3333333335}]
["Taranaki","Taranaki services expenditure (net):",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C90,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C210,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C330,'data \"historic\" (TIO)'!C450)))","v":857889},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D90,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D210,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D330,'data \"historic\" (TIO)'!D450)))","v":1542589},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E90,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E210,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E330,'data \"historic\" (TIO)'!E450)))","v":1606172},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F90,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F210,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F330,'data \"historic\" (TIO)'!F450)))","v":1629983},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G90,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G210,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G330,'data \"historic\" (TIO)'!G450)))","v":1733449},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H90,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H210,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H330,'data \"historic\" (TIO)'!H450)))","v":1743229},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I90,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I210,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I330,'data \"historic\" (TIO)'!I450)))","v":1840381},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J90,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J210,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J330,'data \"historic\" (TIO)'!J450)))","v":1866957},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K90,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K210,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K330,'data \"historic\" (TIO)'!K450)))","v":1893410},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L90,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L210,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L330,'data \"historic\" (TIO)'!L450)))","v":2014269},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M90,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M210,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M330,'data \"historic\" (TIO)'!M450)))","v":2074697},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N90,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N210,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N330,'data \"historic\" (TIO)'!N450)))","v":2136938},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O90,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O210,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O330,'data \"historic\" (TIO)'!O450)))","v":2201046},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P90,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P210,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P330,'data \"historic\" (TIO)'!P450)))","v":2267077},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q90,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q210,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q330,'data \"historic\" (TIO)'!Q450)))","v":2335089},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R90,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R210,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R330,'data \"historic\" (TIO)'!R450)))","v":2405142},null,null,null,1335550,1702220.3333333333,1866916,2075301.3333333333,2267737.3333333335,2405142,{"$f":"HLOOKUP($AB$3,$V585:$AA601,8,FALSE)","v":2075301.3333333333},{"$f":"HLOOKUP($AC$3,$V585:$AA601,8,FALSE)","v":1866916}]
["Manawatu-Wanganui","Manawatu-Wanganui services expenditure (net):",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C91,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C211,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C331,'data \"historic\" (TIO)'!C451)))","v":2832797},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D91,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D211,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D331,'data \"historic\" (TIO)'!D451)))","v":3099952},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E91,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E211,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E331,'data \"historic\" (TIO)'!E451)))","v":3075420},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F91,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F211,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F331,'data \"historic\" (TIO)'!F451)))","v":2984479},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G91,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G211,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G331,'data \"historic\" (TIO)'!G451)))","v":2931942},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H91,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H211,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H331,'data \"historic\" (TIO)'!H451)))","v":3053440},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I91,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I211,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I331,'data \"historic\" (TIO)'!I451)))","v":3136405},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J91,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J211,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J331,'data \"historic\" (TIO)'!J451)))","v":3249370},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K91,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K211,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K331,'data \"historic\" (TIO)'!K451)))","v":3312534},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L91,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L211,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L331,'data \"historic\" (TIO)'!L451)))","v":3420960},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M91,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M211,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M331,'data \"historic\" (TIO)'!M451)))","v":3535500},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N91,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N211,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N331,'data \"historic\" (TIO)'!N451)))","v":3652332},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O91,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O211,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O331,'data \"historic\" (TIO)'!O451)))","v":3771501},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P91,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P211,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P331,'data \"historic\" (TIO)'!P451)))","v":3893053},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q91,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q211,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q331,'data \"historic\" (TIO)'!Q451)))","v":4017036},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R91,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R211,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R331,'data \"historic\" (TIO)'!R451)))","v":4143497.9999999995},null,null,null,3002723,2989953.6666666665,3232769.6666666665,3536264,3893863.3333333335,4143497.9999999995,{"$f":"HLOOKUP($AB$3,$V585:$AA601,9,FALSE)","v":3536264},{"$f":"HLOOKUP($AC$3,$V585:$AA601,9,FALSE)","v":3232769.6666666665}]
["Wellington","Wellington services expenditure (net):",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C92,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C212,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C332,'data \"historic\" (TIO)'!C452)))","v":73282779},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D92,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D212,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D332,'data \"historic\" (TIO)'!D452)))","v":75157124.151355416},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E92,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E212,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E332,'data \"historic\" (TIO)'!E452)))","v":86377064.488954246},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F92,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F212,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F332,'data \"historic\" (TIO)'!F452)))","v":75211242},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G92,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G212,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G332,'data \"historic\" (TIO)'!G452)))","v":78377915},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H92,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H212,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H332,'data \"historic\" (TIO)'!H452)))","v":82699586},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I92,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I212,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I332,'data \"historic\" (TIO)'!I452)))","v":89500850},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J92,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J212,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J332,'data \"historic\" (TIO)'!J452)))","v":95663465},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K92,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K212,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K332,'data \"historic\" (TIO)'!K452)))","v":112004058},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L92,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L212,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L332,'data \"historic\" (TIO)'!L452)))","v":107381560},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M92,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M212,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M332,'data \"historic\" (TIO)'!M452)))","v":108027287},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N92,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N212,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N332,'data \"historic\" (TIO)'!N452)))","v":115356754},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O92,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O212,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O332,'data \"historic\" (TIO)'!O452)))","v":126650440},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P92,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P212,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P332,'data \"historic\" (TIO)'!P452)))","v":130847249},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q92,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q212,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q332,'data \"historic\" (TIO)'!Q452)))","v":140117553},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R92,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R212,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R332,'data \"historic\" (TIO)'!R452)))","v":140982834},null,null,null,78272322.546769887,78762914.333333328,99056124.333333328,110255200.33333333,132538414,140982834,{"$f":"HLOOKUP($AB$3,$V585:$AA601,10,FALSE)","v":110255200.33333333},{"$f":"HLOOKUP($AC$3,$V585:$AA601,10,FALSE)","v":99056124.333333328}]
["Marlborough","Marlborough services expenditure (net):",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C93,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C213,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C333,'data \"historic\" (TIO)'!C453)))","v":96986},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D93,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D213,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D333,'data \"historic\" (TIO)'!D453)))","v":97451},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E93,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E213,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E333,'data \"historic\" (TIO)'!E453)))","v":82802},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F93,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F213,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F333,'data \"historic\" (TIO)'!F453)))","v":79173},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G93,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G213,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G333,'data \"historic\" (TIO)'!G453)))","v":82873},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H93,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H213,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H333,'data \"historic\" (TIO)'!H453)))","v":108064},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I93,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I213,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I333,'data \"historic\" (TIO)'!I453)))","v":120000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J93,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J213,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J333,'data \"historic\" (TIO)'!J453)))","v":160000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K93,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K213,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K333,'data \"historic\" (TIO)'!K453)))","v":160000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L93,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L213,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L333,'data \"historic\" (TIO)'!L453)))","v":160000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M93,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M213,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M333,'data \"historic\" (TIO)'!M453)))","v":160000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N93,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N213,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N333,'data \"historic\" (TIO)'!N453)))","v":160000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O93,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O213,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O333,'data \"historic\" (TIO)'!O453)))","v":180000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P93,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P213,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P333,'data \"historic\" (TIO)'!P453)))","v":220000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q93,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q213,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q333,'data \"historic\" (TIO)'!Q453)))","v":220000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R93,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R213,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R333,'data \"historic\" (TIO)'!R453)))","v":220000},null,null,null,92413,90036.666666666672,146666.66666666666,160000,206666.66666666666,220000,{"$f":"HLOOKUP($AB$3,$V585:$AA601,11,FALSE)","v":160000},{"$f":"HLOOKUP($AC$3,$V585:$AA601,11,FALSE)","v":146666.66666666666}]
["Nelson","Nelson services expenditure (net):",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C94,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C214,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C334,'data \"historic\" (TIO)'!C454)))","v":263284.99999999994},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D94,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D214,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D334,'data \"historic\" (TIO)'!D454)))","v":246355},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E94,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E214,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E334,'data \"historic\" (TIO)'!E454)))","v":342724},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F94,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F214,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F334,'data \"historic\" (TIO)'!F454)))","v":492414.99999999994},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G94,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G214,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G334,'data \"historic\" (TIO)'!G454)))","v":570915},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H94,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H214,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H334,'data \"historic\" (TIO)'!H454)))","v":403236},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I94,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I214,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I334,'data \"historic\" (TIO)'!I454)))","v":479000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J94,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J214,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J334,'data \"historic\" (TIO)'!J454)))","v":510950},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K94,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K214,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K334,'data \"historic\" (TIO)'!K454)))","v":530120},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L94,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L214,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L334,'data \"historic\" (TIO)'!L454)))","v":781710},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M94,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M214,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M334,'data \"historic\" (TIO)'!M454)))","v":803720},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N94,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N214,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N334,'data \"historic\" (TIO)'!N454)))","v":827150},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O94,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O214,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O334,'data \"historic\" (TIO)'!O454)))","v":852710},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P94,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P214,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P334,'data \"historic\" (TIO)'!P454)))","v":880400},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q94,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q214,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q334,'data \"historic\" (TIO)'!Q454)))","v":910930},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R94,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R214,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R334,'data \"historic\" (TIO)'!R454)))","v":943590},null,null,null,284121.33333333331,488855.33333333331,506690,804193.33333333337,881346.66666666663,943590,{"$f":"HLOOKUP($AB$3,$V585:$AA601,12,FALSE)","v":804193.33333333337},{"$f":"HLOOKUP($AC$3,$V585:$AA601,12,FALSE)","v":506690}]
["Canterbury","Canterbury services expenditure (net):",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C95,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C215,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C335,'data \"historic\" (TIO)'!C455)))","v":30573607},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D95,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D215,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D335,'data \"historic\" (TIO)'!D455)))","v":31177108},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E95,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E215,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E335,'data \"historic\" (TIO)'!E455)))","v":34457982.000000007},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F95,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F215,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F335,'data \"historic\" (TIO)'!F455)))","v":33642966},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G95,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G215,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G335,'data \"historic\" (TIO)'!G455)))","v":32050365},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H95,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H215,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H335,'data \"historic\" (TIO)'!H455)))","v":32252837},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I95,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I215,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I335,'data \"historic\" (TIO)'!I455)))","v":32583716},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J95,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J215,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J335,'data \"historic\" (TIO)'!J455)))","v":33857277},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K95,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K215,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K335,'data \"historic\" (TIO)'!K455)))","v":35170854},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L95,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L215,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L335,'data \"historic\" (TIO)'!L455)))","v":36390865},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M95,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M215,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M335,'data \"historic\" (TIO)'!M455)))","v":37846499},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N95,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N215,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N335,'data \"historic\" (TIO)'!N455)))","v":39360359},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O95,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O215,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O335,'data \"historic\" (TIO)'!O455)))","v":40934774},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P95,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P215,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P335,'data \"historic\" (TIO)'!P455)))","v":42572164},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q95,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q215,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q335,'data \"historic\" (TIO)'!Q455)))","v":44275051},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R95,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R215,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R335,'data \"historic\" (TIO)'!R455)))","v":46046053},null,null,null,32069565.666666668,32648722.666666668,33870615.666666664,37865907.666666664,42593996.333333336,46046053,{"$f":"HLOOKUP($AB$3,$V585:$AA601,13,FALSE)","v":37865907.666666664},{"$f":"HLOOKUP($AC$3,$V585:$AA601,13,FALSE)","v":33870615.666666664}]
["West Coast","West Coast services expenditure (net):",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C96,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C216,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C336,'data \"historic\" (TIO)'!C456)))","v":72375},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D96,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D216,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D336,'data \"historic\" (TIO)'!D456)))","v":70175},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E96,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E216,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E336,'data \"historic\" (TIO)'!E456)))","v":79682},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F96,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F216,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F336,'data \"historic\" (TIO)'!F456)))","v":62564.000000000007},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G96,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G216,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G336,'data \"historic\" (TIO)'!G456)))","v":109791},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H96,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H216,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H336,'data \"historic\" (TIO)'!H456)))","v":88708},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I96,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I216,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I336,'data \"historic\" (TIO)'!I456)))","v":93820},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J96,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J216,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J336,'data \"historic\" (TIO)'!J456)))","v":95608},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K96,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K216,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K336,'data \"historic\" (TIO)'!K456)))","v":97488},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L96,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L216,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L336,'data \"historic\" (TIO)'!L456)))","v":99390},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M96,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M216,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M336,'data \"historic\" (TIO)'!M456)))","v":101908},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N96,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N216,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N336,'data \"historic\" (TIO)'!N456)))","v":104511},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O96,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O216,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O336,'data \"historic\" (TIO)'!O456)))","v":106793},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P96,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P216,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P336,'data \"historic\" (TIO)'!P456)))","v":109175},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q96,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q216,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q336,'data \"historic\" (TIO)'!Q456)))","v":112236},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R96,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R216,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R336,'data \"historic\" (TIO)'!R456)))","v":115422},null,null,null,74077.333333333328,87021,95638.666666666672,101936.33333333333,109401.33333333333,115422,{"$f":"HLOOKUP($AB$3,$V585:$AA601,14,FALSE)","v":101936.33333333333},{"$f":"HLOOKUP($AC$3,$V585:$AA601,14,FALSE)","v":95638.666666666672}]
["Otago","Otago (DUNEDIN ONLY) services expenditure (net):",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C97,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C217,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C337,'data \"historic\" (TIO)'!C457)))","v":4088080},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D97,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D217,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D337,'data \"historic\" (TIO)'!D457)))","v":5100770},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E97,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E217,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E337,'data \"historic\" (TIO)'!E457)))","v":6280180},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F97,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F217,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F337,'data \"historic\" (TIO)'!F457)))","v":6143111},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G97,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G217,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G337,'data \"historic\" (TIO)'!G457)))","v":5328747},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H97,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H217,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H337,'data \"historic\" (TIO)'!H457)))","v":6128746},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I97,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I217,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I337,'data \"historic\" (TIO)'!I457)))","v":6262784},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J97,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J217,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J337,'data \"historic\" (TIO)'!J457)))","v":6417900},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K97,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K217,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K337,'data \"historic\" (TIO)'!K457)))","v":6464375},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L97,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L217,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L337,'data \"historic\" (TIO)'!L457)))","v":6501412.1169578731},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M97,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M217,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M337,'data \"historic\" (TIO)'!M457)))","v":7454013.1474549696},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N97,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N217,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N337,'data \"historic\" (TIO)'!N457)))","v":7192656.0081492644},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O97,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O217,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O337,'data \"historic\" (TIO)'!O457)))","v":7097969.6846607104},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P97,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P217,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P337,'data \"historic\" (TIO)'!P457)))","v":7043426.9824306602},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q97,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q217,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q337,'data \"historic\" (TIO)'!Q457)))","v":6971787.5148237599},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R97,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R217,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R337,'data \"historic\" (TIO)'!R457)))","v":6915719.1758709541},null,null,null,5156343.333333333,5866868,6381686.333333333,7049360.4241873696,7037728.0606383765,6915719.1758709541,{"$f":"HLOOKUP($AB$3,$V585:$AA601,15,FALSE)","v":7049360.4241873696},{"$f":"HLOOKUP($AC$3,$V585:$AA601,15,FALSE)","v":6381686.333333333}]
["Southland","Southland services expenditure (net):",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C98,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C218,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C338,'data \"historic\" (TIO)'!C458)))","v":1437024},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D98,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D218,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D338,'data \"historic\" (TIO)'!D458)))","v":1491424},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E98,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E218,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E338,'data \"historic\" (TIO)'!E458)))","v":1603858},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F98,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F218,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F338,'data \"historic\" (TIO)'!F458)))","v":1187277},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G98,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G218,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G338,'data \"historic\" (TIO)'!G458)))","v":942723},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H98,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H218,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H338,'data \"historic\" (TIO)'!H458)))","v":845628},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I98,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I218,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I338,'data \"historic\" (TIO)'!I458)))","v":730514},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J98,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J218,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J338,'data \"historic\" (TIO)'!J458)))","v":743621},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K98,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K218,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K338,'data \"historic\" (TIO)'!K458)))","v":738403},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L98,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L218,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L338,'data \"historic\" (TIO)'!L458)))","v":760500},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M98,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M218,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M338,'data \"historic\" (TIO)'!M458)))","v":783300},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N98,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N218,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N338,'data \"historic\" (TIO)'!N458)))","v":806800},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O98,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O218,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O338,'data \"historic\" (TIO)'!O458)))","v":831000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P98,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P218,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P338,'data \"historic\" (TIO)'!P458)))","v":856000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q98,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q218,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q338,'data \"historic\" (TIO)'!Q458)))","v":881600},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R98,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R218,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R338,'data \"historic\" (TIO)'!R458)))","v":900000},null,null,null,1510768.6666666667,991876,737512.66666666663,783533.33333333337,856200,900000,{"$f":"HLOOKUP($AB$3,$V585:$AA601,16,FALSE)","v":783533.33333333337},{"$f":"HLOOKUP($AC$3,$V585:$AA601,16,FALSE)","v":737512.66666666663}]
["National","National total services expenditure (net):",{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(C586:C600),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(C586:C600)-C587-C594,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!C594,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!C587,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(D586:D600),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(D586:D600)-D587-D594,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!D594,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!D587,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(E586:E600),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(E586:E600)-E587-E594,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!E594,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!E587,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(F586:F600),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(F586:F600)-F587-F594,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!F594,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!F587,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(G586:G600),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(G586:G600)-G587-G594,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!G594,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!G587,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(H586:H600),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(H586:H600)-H587-H594,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!H594,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!H587,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(I586:I600),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(I586:I600)-I587-I594,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!I594,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!I587,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(J586:J600),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(J586:J600)-J587-J594,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!J594,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!J587,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(K586:K600),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(K586:K600)-K587-K594,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!K594,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!K587,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(L586:L600),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(L586:L600)-L587-L594,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!L594,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!L587,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(M586:M600),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(M586:M600)-M587-M594,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!M594,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!M587,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(N586:N600),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(N586:N600)-N587-N594,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!N594,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!N587,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(O586:O600),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(O586:O600)-O587-O594,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!O594,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!O587,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(P586:P600),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(P586:P600)-P587-P594,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!P594,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!P587,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Q586:Q600),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Q586:Q600)-Q587-Q594,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Q594,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Q587,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(R586:R600),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(R586:R600)-R587-R594,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!R594,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!R587,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(S586:S600),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(S586:S600)-S587-S594,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!S594,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!S587,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(T586:T600),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(T586:T600)-T587-T594,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!T594,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!T587,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(U586:U600),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(U586:U600)-U587-U594,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!U594,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!U587,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(V586:V600),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(V586:V600)-V587-V594,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!V594,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!V587,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(W586:W600),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(W586:W600)-W587-W594,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!W594,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!W587,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(X586:X600),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(X586:X600)-X587-X594,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!X594,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!X587,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Y586:Y600),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Y586:Y600)-Y587-Y594,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Y594,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Y587,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Z586:Z600),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Z586:Z600)-Z587-Z594,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Z594,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Z587,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(AA586:AA600),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(AA586:AA600)-AA587-AA594,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!AA594,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!AA587,0))))))","v":0},{"$f":"HLOOKUP($AB$3,$V585:$AA601,17,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V585:$AA601,17,FALSE)","v":0}]
[null,{"$f":"VLOOKUP($B$484,$A586:$AB601,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C100,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C220,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C340,'data \"historic\" (TIO)'!C460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D100,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D220,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D340,'data \"historic\" (TIO)'!D460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E100,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E220,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E340,'data \"historic\" (TIO)'!E460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F100,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F220,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F340,'data \"historic\" (TIO)'!F460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G100,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G220,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G340,'data \"historic\" (TIO)'!G460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H100,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H220,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H340,'data \"historic\" (TIO)'!H460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I100,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I220,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I340,'data \"historic\" (TIO)'!I460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J100,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J220,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J340,'data \"historic\" (TIO)'!J460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K100,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K220,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K340,'data \"historic\" (TIO)'!K460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L100,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L220,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L340,'data \"historic\" (TIO)'!L460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M100,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M220,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M340,'data \"historic\" (TIO)'!M460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N100,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N220,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N340,'data \"historic\" (TIO)'!N460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O100,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O220,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O340,'data \"historic\" (TIO)'!O460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P100,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P220,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P340,'data \"historic\" (TIO)'!P460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q100,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q220,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q340,'data \"historic\" (TIO)'!Q460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R100,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R220,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R340,'data \"historic\" (TIO)'!R460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!S100,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!S220,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!S340,'data \"historic\" (TIO)'!S460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!T100,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!T220,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!T340,'data \"historic\" (TIO)'!T460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!U100,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!U220,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!U340,'data \"historic\" (TIO)'!U460)))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A586:$AB601,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A586:$AB601,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A586:$AB601,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A586:$AB601,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A586:$AB601,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A586:$AB601,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A586:$AB601,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A586:$AC601,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B602","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B602","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C102,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C222,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C342,'data \"historic\" (TIO)'!C462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D102,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D222,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D342,'data \"historic\" (TIO)'!D462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E102,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E222,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E342,'data \"historic\" (TIO)'!E462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F102,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F222,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F342,'data \"historic\" (TIO)'!F462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G102,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G222,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G342,'data \"historic\" (TIO)'!G462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H102,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H222,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H342,'data \"historic\" (TIO)'!H462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I102,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I222,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I342,'data \"historic\" (TIO)'!I462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J102,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J222,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J342,'data \"historic\" (TIO)'!J462)))","v":13872000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K102,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K222,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K342,'data \"historic\" (TIO)'!K462)))","v":14150000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L102,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L222,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L342,'data \"historic\" (TIO)'!L462)))","v":14430000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M102,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M222,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M342,'data \"historic\" (TIO)'!M462)))","v":14721000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N102,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N222,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N342,'data \"historic\" (TIO)'!N462)))","v":15020000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O102,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O222,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O342,'data \"historic\" (TIO)'!O462)))","v":15316000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P102,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P222,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P342,'data \"historic\" (TIO)'!P462)))","v":15622000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q102,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q222,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q342,'data \"historic\" (TIO)'!Q462)))","v":15935000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R102,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R222,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R342,'data \"historic\" (TIO)'!R462)))","v":16253800},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!S102,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!S222,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!S342,'data \"historic\" (TIO)'!S462)))","v":0},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!T102,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!T222,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!T342,'data \"historic\" (TIO)'!T462)))","v":0},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!U102,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!U222,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!U342,'data \"historic\" (TIO)'!U462)))","v":0},{"$f":"AVERAGE(C604:E604)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F604:H604)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I604:K604)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L604:N604)","v":14723666.666666666},{"$f":"AVERAGE(O604:Q604)","v":15624333.333333334},{"$f":"AVERAGE(R604:T604)","v":5417933.333333333},{"$f":"HLOOKUP($AB$3,$V585:$AA604,19,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V585:$AA604,19,FALSE)","v":0}]
[null,{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!B103,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!B223,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!B343,'data \"historic\" (TIO)'!B463)))","v":"NETWORK SERVICE/ OPERATIONS EXPENDITURE (NET)"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S585","v":"2025/26"},{"$f":"T585","v":"2026/27"},{"$f":"U585","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y585","v":"2018-21"},{"$f":"Z585","v":"2021-24"},{"$f":"AA585","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland operations expenditure (net):",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C104,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C224,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C344,'data \"historic\" (TIO)'!C464)))","v":867829},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D104,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D224,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D344,'data \"historic\" (TIO)'!D464)))","v":713518},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E104,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E224,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E344,'data \"historic\" (TIO)'!E464)))","v":849744.66666666674},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F104,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F224,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F344,'data \"historic\" (TIO)'!F464)))","v":807540.00000000012},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G104,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G224,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G344,'data \"historic\" (TIO)'!G464)))","v":919608.99999999988},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H104,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H224,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H344,'data \"historic\" (TIO)'!H464)))","v":996138},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I104,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I224,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I344,'data \"historic\" (TIO)'!I464)))","v":1450023},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J104,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J224,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J344,'data \"historic\" (TIO)'!J464)))","v":1967119},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K104,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K224,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K344,'data \"historic\" (TIO)'!K464)))","v":1951869},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L104,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L224,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L344,'data \"historic\" (TIO)'!L464)))","v":2341549.9999999995},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M104,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M224,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M344,'data \"historic\" (TIO)'!M464)))","v":2345671.0000000005},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N104,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N224,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N344,'data \"historic\" (TIO)'!N464)))","v":2350729},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O104,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O224,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O344,'data \"historic\" (TIO)'!O464)))","v":2354868.4999999995},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P104,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P224,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P344,'data \"historic\" (TIO)'!P464)))","v":2359996.5},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q104,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q224,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q344,'data \"historic\" (TIO)'!Q464)))","v":2365500},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R104,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R224,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R344,'data \"historic\" (TIO)'!R464)))","v":2371171.0000000005},null,null,null,{"$f":"AVERAGE(C606:E606)","v":810363.88888888899},{"$f":"AVERAGE(F606:H606)","v":907762.33333333337},{"$f":"AVERAGE(I606:K606)","v":1789670.3333333333},{"$f":"AVERAGE(L606:N606)","v":2345983.3333333335},{"$f":"AVERAGE(O606:Q606)","v":2360121.6666666665},{"$f":"AVERAGE(R606:T606)","v":2371171.0000000005},{"$f":"HLOOKUP($AB$3,$V605:$AA621,2,FALSE)","v":2345983.3333333335},{"$f":"HLOOKUP($AC$3,$V605:$AA621,2,FALSE)","v":1789670.3333333333}]
["Auckland","Auckland operations expenditure (net):",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C105,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C225,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C345,'data \"historic\" (TIO)'!C465)))","v":187547733},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D105,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D225,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D345,'data \"historic\" (TIO)'!D465)))","v":197664085.82930097},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E105,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E225,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E345,'data \"historic\" (TIO)'!E465)))","v":238195924.45914751},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F105,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F225,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F345,'data \"historic\" (TIO)'!F465)))","v":250051482.9713853},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G105,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G225,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G345,'data \"historic\" (TIO)'!G465)))","v":269002683},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H105,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H225,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H345,'data \"historic\" (TIO)'!H465)))","v":272037327},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I105,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I225,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I345,'data \"historic\" (TIO)'!I465)))","v":320702310.67016488},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J105,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J225,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J345,'data \"historic\" (TIO)'!J465)))","v":336519362.54649514},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K105,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K225,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K345,'data \"historic\" (TIO)'!K465)))","v":347399726.18477809},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L105,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L225,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L345,'data \"historic\" (TIO)'!L465)))","v":319135011.70627338},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M105,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M225,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M345,'data \"historic\" (TIO)'!M465)))","v":332294285.85397995},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N105,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N225,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N345,'data \"historic\" (TIO)'!N465)))","v":346119192.7884568},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O105,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O225,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O345,'data \"historic\" (TIO)'!O465)))","v":362600363.85101295},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P105,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P225,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P345,'data \"historic\" (TIO)'!P465)))","v":377333727.33228719},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q105,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q225,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q345,'data \"historic\" (TIO)'!Q465)))","v":394399239.98109895},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R105,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R225,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R345,'data \"historic\" (TIO)'!R465)))","v":411526817.05743104},null,null,null,207802581.09614953,263697164.32379508,334873799.80047935,{"$f":"AVERAGE(L607:N607)","v":332516163.44957006},378111110.38813305,411526817.05743104,{"$f":"HLOOKUP($AB$3,$V605:$AA621,3,FALSE)","v":332516163.44957006},{"$f":"HLOOKUP($AC$3,$V605:$AA621,3,FALSE)","v":334873799.80047935}]
["Waikato","Waikato operations expenditure (net):",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C106,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C226,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C346,'data \"historic\" (TIO)'!C466)))","v":15157921.999999998},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D106,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D226,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D346,'data \"historic\" (TIO)'!D466)))","v":15367380.000000002},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E106,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E226,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E346,'data \"historic\" (TIO)'!E466)))","v":15898903.333333334},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F106,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F226,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F346,'data \"historic\" (TIO)'!F466)))","v":14842655},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G106,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G226,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G346,'data \"historic\" (TIO)'!G466)))","v":14604627},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H106,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H226,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H346,'data \"historic\" (TIO)'!H466)))","v":14675504},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I106,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I226,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I346,'data \"historic\" (TIO)'!I466)))","v":15397000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J106,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J226,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J346,'data \"historic\" (TIO)'!J466)))","v":15681000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K106,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K226,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K346,'data \"historic\" (TIO)'!K466)))","v":15922000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L106,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L226,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L346,'data \"historic\" (TIO)'!L466)))","v":15676500},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M106,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M226,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M346,'data \"historic\" (TIO)'!M466)))","v":15986350},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N106,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N226,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N346,'data \"historic\" (TIO)'!N466)))","v":16309050},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O106,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O226,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O346,'data \"historic\" (TIO)'!O466)))","v":16635000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P106,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P226,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P346,'data \"historic\" (TIO)'!P466)))","v":16974250},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q106,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q226,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q346,'data \"historic\" (TIO)'!Q466)))","v":17316450},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R106,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R226,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R346,'data \"historic\" (TIO)'!R466)))","v":17664899.999999996},null,null,null,15474735.111111112,14707595.333333334,15666666.666666666,15990633.333333334,16975233.333333332,17664899.999999996,{"$f":"HLOOKUP($AB$3,$V605:$AA621,4,FALSE)","v":15990633.333333334},{"$f":"HLOOKUP($AC$3,$V605:$AA621,4,FALSE)","v":15666666.666666666}]
["Bay of Plenty","Bay of Plenty operations expenditure (net):",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C107,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C227,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C347,'data \"historic\" (TIO)'!C467)))","v":8840893},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D107,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D227,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D347,'data \"historic\" (TIO)'!D467)))","v":8644671},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E107,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E227,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E347,'data \"historic\" (TIO)'!E467)))","v":9110029.9999999981},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F107,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F227,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F347,'data \"historic\" (TIO)'!F467)))","v":8892144.0000000019},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G107,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G227,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G347,'data \"historic\" (TIO)'!G467)))","v":9859010},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H107,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H227,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H347,'data \"historic\" (TIO)'!H467)))","v":11533126},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I107,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I227,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I347,'data \"historic\" (TIO)'!I467)))","v":13592562},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J107,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J227,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J347,'data \"historic\" (TIO)'!J467)))","v":13919146},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K107,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K227,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K347,'data \"historic\" (TIO)'!K467)))","v":17009970},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L107,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L227,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L347,'data \"historic\" (TIO)'!L467)))","v":12658500},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M107,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M227,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M347,'data \"historic\" (TIO)'!M467)))","v":12658500},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N107,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N227,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N347,'data \"historic\" (TIO)'!N467)))","v":12823500},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O107,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O227,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O347,'data \"historic\" (TIO)'!O467)))","v":12823500},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P107,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P227,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P347,'data \"historic\" (TIO)'!P467)))","v":12988500},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q107,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q227,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q347,'data \"historic\" (TIO)'!Q467)))","v":12988500},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R107,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R227,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R347,'data \"historic\" (TIO)'!R467)))","v":13153500},null,null,null,8865198,10094760,14840559.333333334,12713500,12933500,13153500,{"$f":"HLOOKUP($AB$3,$V605:$AA621,5,FALSE)","v":12713500},{"$f":"HLOOKUP($AC$3,$V605:$AA621,5,FALSE)","v":14840559.333333334}]
["Gisborne","Gisborne operations expenditure (net):",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C108,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C228,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C348,'data \"historic\" (TIO)'!C468)))","v":229909},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D108,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D228,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D348,'data \"historic\" (TIO)'!D468)))","v":239756},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E108,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E228,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E348,'data \"historic\" (TIO)'!E468)))","v":277399},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F108,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F228,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F348,'data \"historic\" (TIO)'!F468)))","v":277155.99999999994},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G108,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G228,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G348,'data \"historic\" (TIO)'!G468)))","v":281426.00000000006},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H108,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H228,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H348,'data \"historic\" (TIO)'!H468)))","v":281241},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I108,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I228,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I348,'data \"historic\" (TIO)'!I468)))","v":376000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J108,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J228,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J348,'data \"historic\" (TIO)'!J468)))","v":376000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K108,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K228,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K348,'data \"historic\" (TIO)'!K468)))","v":376000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L108,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L228,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L348,'data \"historic\" (TIO)'!L468)))","v":398000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M108,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M228,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M348,'data \"historic\" (TIO)'!M468)))","v":398000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N108,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N228,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N348,'data \"historic\" (TIO)'!N468)))","v":398000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O108,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O228,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O348,'data \"historic\" (TIO)'!O468)))","v":398000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P108,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P228,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P348,'data \"historic\" (TIO)'!P468)))","v":398000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q108,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q228,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q348,'data \"historic\" (TIO)'!Q468)))","v":398000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R108,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R228,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R348,'data \"historic\" (TIO)'!R468)))","v":398000},null,null,null,249021.33333333334,279941,376000,398000,398000,398000,{"$f":"HLOOKUP($AB$3,$V605:$AA621,6,FALSE)","v":398000},{"$f":"HLOOKUP($AC$3,$V605:$AA621,6,FALSE)","v":376000}]
["Hawkes Bay","Hawkes Bay operations expenditure (net):",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C109,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C229,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C349,'data \"historic\" (TIO)'!C469)))","v":1868725},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D109,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D229,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D349,'data \"historic\" (TIO)'!D469)))","v":1961347},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E109,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E229,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E349,'data \"historic\" (TIO)'!E469)))","v":3259153.3333333335},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F109,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F229,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F349,'data \"historic\" (TIO)'!F469)))","v":3231281},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G109,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G229,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G349,'data \"historic\" (TIO)'!G469)))","v":2761841},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H109,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H229,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H349,'data \"historic\" (TIO)'!H469)))","v":2542208},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I109,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I229,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I349,'data \"historic\" (TIO)'!I469)))","v":2771500},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J109,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J229,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J349,'data \"historic\" (TIO)'!J469)))","v":2968800},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K109,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K229,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K349,'data \"historic\" (TIO)'!K469)))","v":2993600},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L109,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L229,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L349,'data \"historic\" (TIO)'!L469)))","v":3508885},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M109,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M229,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M349,'data \"historic\" (TIO)'!M469)))","v":3624239.4999999995},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N109,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N229,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N349,'data \"historic\" (TIO)'!N469)))","v":3743516.4999999995},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O109,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O229,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O349,'data \"historic\" (TIO)'!O469)))","v":3866983.5000000005},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P109,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P229,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P349,'data \"historic\" (TIO)'!P469)))","v":3994711.9999999995},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q109,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q229,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q349,'data \"historic\" (TIO)'!Q469)))","v":4126876},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R109,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R229,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R349,'data \"historic\" (TIO)'!R469)))","v":4263555},null,null,null,2363075.1111111115,2845110,2911300,3625547,3996190.5,4263555,{"$f":"HLOOKUP($AB$3,$V605:$AA621,7,FALSE)","v":3625547},{"$f":"HLOOKUP($AC$3,$V605:$AA621,7,FALSE)","v":2911300}]
["Taranaki","Taranaki operations expenditure (net):",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C110,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C230,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C350,'data \"historic\" (TIO)'!C470)))","v":993689},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D110,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D230,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D350,'data \"historic\" (TIO)'!D470)))","v":1620180},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E110,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E230,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E350,'data \"historic\" (TIO)'!E470)))","v":1815477},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F110,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F230,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F350,'data \"historic\" (TIO)'!F470)))","v":1662703},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G110,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G230,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G350,'data \"historic\" (TIO)'!G470)))","v":1834814},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H110,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H230,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H350,'data \"historic\" (TIO)'!H470)))","v":1895943},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I110,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I230,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I350,'data \"historic\" (TIO)'!I470)))","v":2008501},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J110,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J230,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J350,'data \"historic\" (TIO)'!J470)))","v":2034457},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K110,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K230,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K350,'data \"historic\" (TIO)'!K470)))","v":2051090.0000000002},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L110,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L230,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L350,'data \"historic\" (TIO)'!L470)))","v":2418619},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M110,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M230,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M350,'data \"historic\" (TIO)'!M470)))","v":2491197},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N110,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N230,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N350,'data \"historic\" (TIO)'!N470)))","v":2565938},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O110,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O230,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O350,'data \"historic\" (TIO)'!O470)))","v":2643046},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P110,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P230,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P350,'data \"historic\" (TIO)'!P470)))","v":2722077},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q110,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q230,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q350,'data \"historic\" (TIO)'!Q470)))","v":2803589},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R110,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R230,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R350,'data \"historic\" (TIO)'!R470)))","v":2888142},null,null,null,1476448.6666666667,1797820,2031349.3333333333,2491918,2722904,2888142,{"$f":"HLOOKUP($AB$3,$V605:$AA621,8,FALSE)","v":2491918},{"$f":"HLOOKUP($AC$3,$V605:$AA621,8,FALSE)","v":2031349.3333333333}]
["Manawatu-Wanganui","Manawatu-Wanganui operations expenditure (net):",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C111,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C231,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C351,'data \"historic\" (TIO)'!C471)))","v":3067213},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D111,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D231,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D351,'data \"historic\" (TIO)'!D471)))","v":3289764},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E111,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E231,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E351,'data \"historic\" (TIO)'!E471)))","v":3358811.666666667},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F111,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F231,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F351,'data \"historic\" (TIO)'!F471)))","v":3124689.9999999995},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G111,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G231,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G351,'data \"historic\" (TIO)'!G471)))","v":3092685},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H111,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H231,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H351,'data \"historic\" (TIO)'!H471)))","v":3299215},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I111,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I231,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I351,'data \"historic\" (TIO)'!I471)))","v":4811353},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J111,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J231,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J351,'data \"historic\" (TIO)'!J471)))","v":5914535},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K111,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K231,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K351,'data \"historic\" (TIO)'!K471)))","v":6023688},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L111,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L231,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L351,'data \"historic\" (TIO)'!L471)))","v":4233022.5},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M111,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M231,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M351,'data \"historic\" (TIO)'!M471)))","v":4371924},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N111,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N231,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N351,'data \"historic\" (TIO)'!N471)))","v":4513848.5},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O111,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O231,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O351,'data \"historic\" (TIO)'!O471)))","v":4658863.5},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P111,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P231,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P351,'data \"historic\" (TIO)'!P471)))","v":4807037},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q111,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q231,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q351,'data \"historic\" (TIO)'!Q471)))","v":4958439},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R111,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R231,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R351,'data \"historic\" (TIO)'!R471)))","v":5113143},null,null,null,3238596.2222222225,3172196.6666666665,5583192,4372931.666666667,4808113.166666667,5113143,{"$f":"HLOOKUP($AB$3,$V605:$AA621,9,FALSE)","v":4372931.666666667},{"$f":"HLOOKUP($AC$3,$V605:$AA621,9,FALSE)","v":5583192}]
["Wellington","Wellington operations expenditure (net):",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C112,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C232,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C352,'data \"historic\" (TIO)'!C472)))","v":76521427},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D112,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D232,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D352,'data \"historic\" (TIO)'!D472)))","v":78326090.625552401},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E112,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E232,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E352,'data \"historic\" (TIO)'!E472)))","v":91779116.357936949},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F112,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F232,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F352,'data \"historic\" (TIO)'!F472)))","v":87828505.07832706},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G112,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G232,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G352,'data \"historic\" (TIO)'!G472)))","v":92415177},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H112,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H232,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H352,'data \"historic\" (TIO)'!H472)))","v":97551137},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I112,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I232,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I352,'data \"historic\" (TIO)'!I472)))","v":114908066},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J112,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J232,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J352,'data \"historic\" (TIO)'!J472)))","v":130544324.68622583},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K112,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K232,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K352,'data \"historic\" (TIO)'!K472)))","v":150561445.60494262},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L112,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L232,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L352,'data \"historic\" (TIO)'!L472)))","v":123779497.44414745},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M112,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M232,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M352,'data \"historic\" (TIO)'!M472)))","v":125401560.42475495},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N112,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N232,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N352,'data \"historic\" (TIO)'!N472)))","v":141198965.9863424},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O112,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O232,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O352,'data \"historic\" (TIO)'!O472)))","v":147119707.39135936},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P112,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P232,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P352,'data \"historic\" (TIO)'!P472)))","v":149811331.021052},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q112,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q232,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q352,'data \"historic\" (TIO)'!Q472)))","v":159743425.16085118},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R112,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R232,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R352,'data \"historic\" (TIO)'!R472)))","v":161222279.12446207},null,null,null,82208877.99449645,92598273.026109025,132004612.09705615,130126674.61841492,152224821.19108751,161222279.12446207,{"$f":"HLOOKUP($AB$3,$V605:$AA621,10,FALSE)","v":130126674.61841492},{"$f":"HLOOKUP($AC$3,$V605:$AA621,10,FALSE)","v":132004612.09705615}]
["Marlborough","Marlborough operations expenditure (net):",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C113,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C233,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C353,'data \"historic\" (TIO)'!C473)))","v":134127},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D113,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D233,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D353,'data \"historic\" (TIO)'!D473)))","v":97451},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E113,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E233,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E353,'data \"historic\" (TIO)'!E473)))","v":82802},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F113,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F233,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F353,'data \"historic\" (TIO)'!F473)))","v":85173},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G113,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G233,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G353,'data \"historic\" (TIO)'!G473)))","v":102561},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H113,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H233,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H353,'data \"historic\" (TIO)'!H473)))","v":108064},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I113,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I233,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I353,'data \"historic\" (TIO)'!I473)))","v":140000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J113,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J233,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J353,'data \"historic\" (TIO)'!J473)))","v":176000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K113,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K233,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K353,'data \"historic\" (TIO)'!K473)))","v":177000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L113,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L233,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L353,'data \"historic\" (TIO)'!L473)))","v":249500},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M113,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M233,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M353,'data \"historic\" (TIO)'!M473)))","v":262000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N113,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N233,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N353,'data \"historic\" (TIO)'!N473)))","v":250500},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O113,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O233,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O353,'data \"historic\" (TIO)'!O473)))","v":274000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P113,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P233,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P353,'data \"historic\" (TIO)'!P473)))","v":326500},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q113,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q233,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q353,'data \"historic\" (TIO)'!Q473)))","v":315000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R113,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R233,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R353,'data \"historic\" (TIO)'!R473)))","v":318500},null,null,null,104793.33333333333,98599.333333333328,164333.33333333334,254000,305166.66666666669,318500,{"$f":"HLOOKUP($AB$3,$V605:$AA621,11,FALSE)","v":254000},{"$f":"HLOOKUP($AC$3,$V605:$AA621,11,FALSE)","v":164333.33333333334}]
["Nelson","Nelson operations expenditure (net):",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C114,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C234,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C354,'data \"historic\" (TIO)'!C474)))","v":364102},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D114,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D234,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D354,'data \"historic\" (TIO)'!D474)))","v":328268.99999999994},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E114,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E234,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E354,'data \"historic\" (TIO)'!E474)))","v":455952.33333333331},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F114,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F234,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F354,'data \"historic\" (TIO)'!F474)))","v":555820},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G114,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G234,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G354,'data \"historic\" (TIO)'!G474)))","v":664723.99999999988},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H114,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H234,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H354,'data \"historic\" (TIO)'!H474)))","v":455245},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I114,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I234,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I354,'data \"historic\" (TIO)'!I474)))","v":544000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J114,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J234,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J354,'data \"historic\" (TIO)'!J474)))","v":578875},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K114,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K234,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K354,'data \"historic\" (TIO)'!K474)))","v":599800},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L114,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L234,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L354,'data \"historic\" (TIO)'!L474)))","v":1091895},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M114,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M234,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M354,'data \"historic\" (TIO)'!M474)))","v":1135749},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N114,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N234,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N354,'data \"historic\" (TIO)'!N474)))","v":1218146.5},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O114,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O234,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O354,'data \"historic\" (TIO)'!O474)))","v":1235405},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P114,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P234,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P354,'data \"historic\" (TIO)'!P474)))","v":1292643},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q114,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q234,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q354,'data \"historic\" (TIO)'!Q474)))","v":1356244},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R114,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R234,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R354,'data \"historic\" (TIO)'!R474)))","v":1425520},null,null,null,382774.44444444444,558596.33333333337,574225,1148596.8333333333,1294764,1425520,{"$f":"HLOOKUP($AB$3,$V605:$AA621,12,FALSE)","v":1148596.8333333333},{"$f":"HLOOKUP($AC$3,$V605:$AA621,12,FALSE)","v":574225}]
["Canterbury","Canterbury operations expenditure (net):",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C115,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C235,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C355,'data \"historic\" (TIO)'!C475)))","v":35968629},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D115,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D235,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D355,'data \"historic\" (TIO)'!D475)))","v":35866785.999999993},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E115,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E235,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E355,'data \"historic\" (TIO)'!E475)))","v":39286398.666666672},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F115,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F235,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F355,'data \"historic\" (TIO)'!F475)))","v":37207050.999999993},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G115,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G235,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G355,'data \"historic\" (TIO)'!G475)))","v":35767545.999999993},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H115,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H235,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H355,'data \"historic\" (TIO)'!H475)))","v":37171813.000000007},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I115,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I235,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I355,'data \"historic\" (TIO)'!I475)))","v":37221040},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J115,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J235,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J355,'data \"historic\" (TIO)'!J475)))","v":42479664},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K115,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K235,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K355,'data \"historic\" (TIO)'!K475)))","v":40260395.000000007},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L115,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L235,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L355,'data \"historic\" (TIO)'!L475)))","v":42042743.210065417},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M115,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M235,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M355,'data \"historic\" (TIO)'!M475)))","v":43385366.339318827},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N115,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N235,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N355,'data \"historic\" (TIO)'!N475)))","v":45679937.579336725},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O115,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O235,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O355,'data \"historic\" (TIO)'!O475)))","v":47351165.989230409},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P115,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P235,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P355,'data \"historic\" (TIO)'!P475)))","v":49052745.291190982},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q115,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q235,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q355,'data \"historic\" (TIO)'!Q475)))","v":50589616.896612115},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R115,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R235,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R355,'data \"historic\" (TIO)'!R475)))","v":52490062.542412892},null,null,null,37040604.55555556,36715470,39987033,43702682.376240321,48997842.72567784,52490062.542412892,{"$f":"HLOOKUP($AB$3,$V605:$AA621,13,FALSE)","v":43702682.376240321},{"$f":"HLOOKUP($AC$3,$V605:$AA621,13,FALSE)","v":39987033}]
["West Coast","West Coast operations expenditure (net):",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C116,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C236,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C356,'data \"historic\" (TIO)'!C476)))","v":72375},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D116,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D236,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D356,'data \"historic\" (TIO)'!D476)))","v":70175},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E116,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E236,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E356,'data \"historic\" (TIO)'!E476)))","v":79682},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F116,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F236,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F356,'data \"historic\" (TIO)'!F476)))","v":62564.000000000007},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G116,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G236,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G356,'data \"historic\" (TIO)'!G476)))","v":109791},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H116,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H236,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H356,'data \"historic\" (TIO)'!H476)))","v":88708},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I116,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I236,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I356,'data \"historic\" (TIO)'!I476)))","v":93820},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J116,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J236,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J356,'data \"historic\" (TIO)'!J476)))","v":95608},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K116,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K236,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K356,'data \"historic\" (TIO)'!K476)))","v":97488},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L116,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L236,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L356,'data \"historic\" (TIO)'!L476)))","v":872403},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M116,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M236,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M356,'data \"historic\" (TIO)'!M476)))","v":883771},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N116,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N236,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N356,'data \"historic\" (TIO)'!N476)))","v":895914},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O116,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O236,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O356,'data \"historic\" (TIO)'!O476)))","v":908472.5},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P116,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P236,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P356,'data \"historic\" (TIO)'!P476)))","v":921942.5},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q116,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q236,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q356,'data \"historic\" (TIO)'!Q476)))","v":936926.99999999988},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R116,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R236,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R356,'data \"historic\" (TIO)'!R476)))","v":952419.00000000012},null,null,null,74077.333333333328,87021,95638.666666666672,884029.33333333337,922447.33333333337,952419.00000000012,{"$f":"HLOOKUP($AB$3,$V605:$AA621,14,FALSE)","v":884029.33333333337},{"$f":"HLOOKUP($AC$3,$V605:$AA621,14,FALSE)","v":95638.666666666672}]
["Otago","Otago (DUNEDIN ONLY) operations expenditure (net):",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C117,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C237,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C357,'data \"historic\" (TIO)'!C477)))","v":5190994},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D117,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D237,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D357,'data \"historic\" (TIO)'!D477)))","v":5860113},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E117,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E237,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E357,'data \"historic\" (TIO)'!E477)))","v":7981441.666666667},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F117,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F237,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F357,'data \"historic\" (TIO)'!F477)))","v":6892695.3799999999},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G117,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G237,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G357,'data \"historic\" (TIO)'!G477)))","v":5966968.5600000005},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H117,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H237,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H357,'data \"historic\" (TIO)'!H477)))","v":7174021.8999999994},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I117,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I237,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I357,'data \"historic\" (TIO)'!I477)))","v":12289087},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J117,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J237,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J357,'data \"historic\" (TIO)'!J477)))","v":11453763},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K117,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K237,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K357,'data \"historic\" (TIO)'!K477)))","v":9702762},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L117,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L237,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L357,'data \"historic\" (TIO)'!L477)))","v":6759083.1169578731},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M117,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M237,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M357,'data \"historic\" (TIO)'!M477)))","v":7714634.1474549696},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N117,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N237,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N357,'data \"historic\" (TIO)'!N477)))","v":7456457.0081492644},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O117,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O237,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O357,'data \"historic\" (TIO)'!O477)))","v":7365196.1846607095},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P117,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P237,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P357,'data \"historic\" (TIO)'!P477)))","v":7314349.4824306602},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q117,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q237,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q357,'data \"historic\" (TIO)'!Q477)))","v":7246684.5148237599},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R117,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R237,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R357,'data \"historic\" (TIO)'!R477)))","v":7194718.1758709541},null,null,null,6344182.888888889,6677895.2800000003,11148537.333333334,7310058.0908540366,7308743.3939717105,7194718.1758709541,{"$f":"HLOOKUP($AB$3,$V605:$AA621,15,FALSE)","v":7310058.0908540366},{"$f":"HLOOKUP($AC$3,$V605:$AA621,15,FALSE)","v":11148537.333333334}]
["Southland","Southland operations expenditure (net):",{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C118,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C238,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C358,'data \"historic\" (TIO)'!C478)))","v":1482726.9999999998},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D118,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D238,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D358,'data \"historic\" (TIO)'!D478)))","v":1547752},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E118,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E238,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E358,'data \"historic\" (TIO)'!E478)))","v":1630584.6666666667},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F118,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F238,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F358,'data \"historic\" (TIO)'!F478)))","v":1900580},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G118,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G238,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G358,'data \"historic\" (TIO)'!G478)))","v":1324578},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H118,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H238,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H358,'data \"historic\" (TIO)'!H478)))","v":1167631},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I118,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I238,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I358,'data \"historic\" (TIO)'!I478)))","v":1303528},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J118,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J238,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J358,'data \"historic\" (TIO)'!J478)))","v":1132371},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K118,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K238,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K358,'data \"historic\" (TIO)'!K478)))","v":1138455},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L118,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L238,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L358,'data \"historic\" (TIO)'!L478)))","v":1018171},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M118,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M238,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M358,'data \"historic\" (TIO)'!M478)))","v":1043920.9999999998},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N118,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N238,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N358,'data \"historic\" (TIO)'!N478)))","v":1070601},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O118,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O238,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O358,'data \"historic\" (TIO)'!O478)))","v":1098226.5},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P118,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P238,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P358,'data \"historic\" (TIO)'!P478)))","v":1126922.5000000002},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q118,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q238,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q358,'data \"historic\" (TIO)'!Q478)))","v":1156497},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R118,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R238,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R358,'data \"historic\" (TIO)'!R478)))","v":1178999},null,null,null,1553687.888888889,1464263,1191451.3333333333,1044231,1127215.3333333333,1178999,{"$f":"HLOOKUP($AB$3,$V605:$AA621,16,FALSE)","v":1044231},{"$f":"HLOOKUP($AC$3,$V605:$AA621,16,FALSE)","v":1191451.3333333333}]
["National","National total operations expenditure (net):",{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(C606:C620),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(C606:C620)-C607-C614,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!C614,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!C607,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(D606:D620),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(D606:D620)-D607-D614,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!D614,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!D607,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(E606:E620),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(E606:E620)-E607-E614,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!E614,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!E607,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(F606:F620),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(F606:F620)-F607-F614,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!F614,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!F607,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(G606:G620),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(G606:G620)-G607-G614,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!G614,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!G607,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(H606:H620),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(H606:H620)-H607-H614,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!H614,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!H607,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(I606:I620),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(I606:I620)-I607-I614,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!I614,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!I607,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(J606:J620),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(J606:J620)-J607-J614,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!J614,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!J607,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(K606:K620),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(K606:K620)-K607-K614,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!K614,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!K607,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(L606:L620),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(L606:L620)-L607-L614,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!L614,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!L607,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(M606:M620),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(M606:M620)-M607-M614,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!M614,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!M607,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(N606:N620),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(N606:N620)-N607-N614,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!N614,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!N607,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(O606:O620),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(O606:O620)-O607-O614,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!O614,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!O607,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(P606:P620),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(P606:P620)-P607-P614,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!P614,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!P607,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Q606:Q620),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Q606:Q620)-Q607-Q614,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Q614,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Q607,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(R606:R620),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(R606:R620)-R607-R614,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!R614,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!R607,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(S606:S620),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(S606:S620)-S607-S614,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!S614,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!S607,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(T606:T620),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(T606:T620)-T607-T614,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!T614,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!T607,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(U606:U620),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(U606:U620)-U607-U614,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!U614,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!U607,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(V606:V620),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(V606:V620)-V607-V614,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!V614,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!V607,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(W606:W620),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(W606:W620)-W607-W614,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!W614,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!W607,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(X606:X620),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(X606:X620)-X607-X614,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!X614,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!X607,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Y606:Y620),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Y606:Y620)-Y607-Y614,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Y614,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Y607,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Z606:Z620),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Z606:Z620)-Z607-Z614,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Z614,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Z607,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(AA606:AA620),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(AA606:AA620)-AA607-AA614,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!AA614,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!AA607,0))))))","v":0},{"$f":"HLOOKUP($AB$3,$V605:$AA621,17,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V605:$AA621,17,FALSE)","v":0}]
[null,{"$f":"VLOOKUP($B$484,$A606:$AB621,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C120,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C240,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C360,'data \"historic\" (TIO)'!C480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D120,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D240,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D360,'data \"historic\" (TIO)'!D480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E120,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E240,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E360,'data \"historic\" (TIO)'!E480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F120,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F240,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F360,'data \"historic\" (TIO)'!F480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G120,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G240,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G360,'data \"historic\" (TIO)'!G480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H120,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H240,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H360,'data \"historic\" (TIO)'!H480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I120,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I240,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I360,'data \"historic\" (TIO)'!I480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J120,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J240,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J360,'data \"historic\" (TIO)'!J480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K120,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K240,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K360,'data \"historic\" (TIO)'!K480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L120,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L240,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L360,'data \"historic\" (TIO)'!L480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M120,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M240,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M360,'data \"historic\" (TIO)'!M480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N120,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N240,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N360,'data \"historic\" (TIO)'!N480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O120,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O240,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O360,'data \"historic\" (TIO)'!O480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P120,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P240,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P360,'data \"historic\" (TIO)'!P480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q120,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q240,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q360,'data \"historic\" (TIO)'!Q480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R120,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R240,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R360,'data \"historic\" (TIO)'!R480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!S120,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!S240,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!S360,'data \"historic\" (TIO)'!S480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!T120,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!T240,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!T360,'data \"historic\" (TIO)'!T480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!U120,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!U240,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!U360,'data \"historic\" (TIO)'!U480)))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A606:$AB621,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A606:$AB621,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A606:$AB621,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A606:$AB621,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A606:$AB621,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A606:$AB621,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A606:$AB621,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A606:$AC621,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B622","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B622","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!C122,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!C242,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!C362,'data \"historic\" (TIO)'!C482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!D122,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!D242,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!D362,'data \"historic\" (TIO)'!D482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!E122,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!E242,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!E362,'data \"historic\" (TIO)'!E482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!F122,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!F242,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!F362,'data \"historic\" (TIO)'!F482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!G122,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!G242,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!G362,'data \"historic\" (TIO)'!G482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!H122,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!H242,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!H362,'data \"historic\" (TIO)'!H482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!I122,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!I242,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!I362,'data \"historic\" (TIO)'!I482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!J122,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!J242,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!J362,'data \"historic\" (TIO)'!J482)))","v":15681000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!K122,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!K242,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!K362,'data \"historic\" (TIO)'!K482)))","v":15922000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!L122,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!L242,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!L362,'data \"historic\" (TIO)'!L482)))","v":15676500},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!M122,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!M242,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!M362,'data \"historic\" (TIO)'!M482)))","v":15986350},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!N122,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!N242,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!N362,'data \"historic\" (TIO)'!N482)))","v":16309050},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!O122,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!O242,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!O362,'data \"historic\" (TIO)'!O482)))","v":16635000},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!P122,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!P242,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!P362,'data \"historic\" (TIO)'!P482)))","v":16974250},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!Q122,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!Q242,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!Q362,'data \"historic\" (TIO)'!Q482)))","v":17316450},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!R122,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!R242,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!R362,'data \"historic\" (TIO)'!R482)))","v":17664899.999999996},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!S122,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!S242,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!S362,'data \"historic\" (TIO)'!S482)))","v":0},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!T122,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!T242,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!T362,'data \"historic\" (TIO)'!T482)))","v":0},{"$f":"IF($B$483='[3]BER2 calc'!$Y$37,'data \"historic\" (TIO)'!U122,IF($B$483='[3]BER2 calc'!$Y$38,'data \"historic\" (TIO)'!U242,IF($B$483='[3]BER2 calc'!$Y$39,'data \"historic\" (TIO)'!U362,'data \"historic\" (TIO)'!U482)))","v":0},{"$f":"AVERAGE(C624:E624)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F624:H624)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I624:K624)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L624:N624)","v":15990633.333333334},{"$f":"AVERAGE(O624:Q624)","v":16975233.333333332},{"$f":"AVERAGE(R624:T624)","v":5888299.9999999991},{"$f":"HLOOKUP($AB$3,$V605:$AA624,19,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V605:$AA624,19,FALSE)","v":0}]
[]
[null,"BUS SUPERGOLD FARE SUBSTITUTE (TOTAL)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S605","v":"2025/26"},{"$f":"T605","v":"2026/27"},{"$f":"U605","v":"2027/28"}]
["Northland","Northland  SuperGold fare substitute (bus):",96446,91977.521739130418,93806.869565217392,97477.478260869568,99733.782608695663,101900,{"$f":"H627/G627*H627","v":104113.26762507317},106374.60741481953,108685.06349647889,111045.70267573089,113457.61492927061,115921.9139080829,118439.73745164796,121012.24811331528,123640.63369708881,126326.10780607113,{"$f":"R627/Q627*R627","v":129069.91040281972},{"$f":"S627/R627*S627","v":131873.30838187423},{"$f":"T627/S627*T627","v":134737.5961547191}]
["Auckland","Auckland  SuperGold fare substitute (bus):",6853415.2000000011,7170948.5585507248,7396795.3460869566,7711258.8000000007,8565283.3026086949,9833731,{"$f":"H628*1.06","v":10423754.860000001},{"$f":"I628*1.06","v":11049180.151600001},11712130.960696002,12414858.818337763,13159750.34743803,13949335.368284313,14786295.490381373,15673473.219804257,16613881.612992514,17610714.509772066,18667357.380358391,19787398.823179893,20974642.752570689]
["Waikato","Waikato  SuperGold fare substitute (bus):",627221.06666666665,659764.11057971022,684558.65739130438,748726.45130434784,842695.63782608684,816884,{"$f":"H629*1.06","v":865897.04},917850.8624000001,972921.91414400015,1031297.2289926403,1093175.0627321987,1158765.5664961308,1228291.5004858987,1301988.9905150526,1380108.3299459559,1462914.8297427134,1550689.7195272762,1643731.1026989128,1742354.9688608476]
["Bay of Plenty","Bay of Plenty  SuperGold fare substitute (bus):",451173.97333333339,492818.3362318842,547718.61130434787,627282.0260869565,673853.28869565215,643040,{"$f":"H630*1.06","v":681622.4},{"$f":"I630*1.06","v":722519.74400000006},{"$f":"J630*1.06","v":765870.92864000006},811823.18435840006,860532.57541990408,912164.52994509833,966894.40174180432,1024908.0658463127,1086402.5497970914,1151586.7027849169,1220681.904952012,1293922.8192491329,1371558.1884040809]
["Gisborne","Gisborne  SuperGold fare substitute (bus):",18740,20657.768115942028,18935.91304347826,19585.521739130436,14167.347826086956,13936,{"$f":"H631*1.05","v":14632.800000000001},15364.440000000002,16132.662000000004,16939.295100000003,17786.259855000004,18675.572847750005,19609.351490137506,20589.81906464438,21619.3100178766,22700.275518770432,23835.289294708953,25027.053759444403,26278.406447416626]
["Hawkes Bay","Hawkes Bay  SuperGold fare substitute (bus):",147180.30666666667,173089.22,210795.94956521739,245205.40173913047,259930.23304347828,239458,251430.90000000002,264002.44500000001,277202.56725000002,291062.69561250001,305615.83039312501,320896.62191278127,336941.45300842036,353788.52565884142,371477.95194178348,390051.84953887266,409554.44201581628,430032.16411660711,451533.77232243749]
["Taranaki","Taranaki  SuperGold fare substitute (bus):",77069.246666666659,93969.537101449285,96239.847826086974,100006.82608695653,106307.69565217392,108270,113683.5,119367.675,125336.05875000001,131602.86168750003,138183.00477187504,145092.15501046879,152346.76276099225,159964.10089904186,167962.30594399397,176360.42124119366,185178.44230325334,194437.36441841602,204159.23263933684]
["Manawatu-Wanganui","Manawatu-Wanganui  SuperGold fare substitute (bus):",120102.46666666666,116403.05072463767,135255.21043478261,149525.98869565217,154028.11913043479,148157,{"$f":"H634*1.03","v":152601.71},157179.76129999998,161895.15413899999,166752.00876316999,171754.56902606509,176907.20609684705,182214.42227975247,187680.85494814505,193311.28059658941,199110.61901448711,205083.93758492172,211236.45571246938,217573.54938384346]
["Wellington","Wellington  SuperGold fare substitute (bus):",3615211.32,4197908.2766666664,4363424.5199999986,4065848.5678260871,4175553.8791304352,4301509,{"$f":"H635*1.02","v":4387539.18},{"$f":"I635*1.02","v":4475289.9635999994},{"$f":"J635*1.03","v":4609548.6625079997},{"$f":"K635*1.03","v":4747835.1223832397},{"$f":"L635*1.05","v":4985226.8785024015},{"$f":"M635*1.05","v":5234488.2224275218},{"$f":"N635*1.05","v":5496212.6335488977},{"$f":"O635*1.03","v":5661099.0125553645},{"$f":"P635*1.03","v":5830931.9829320256},{"$f":"Q635*1.03","v":6005859.9424199862},6186035.7406925857,6371616.8129133638,6562765.3173007648]
["Marlborough","Marlborough  SuperGold fare substitute (bus):",18925.333333333332,16694.63768115942,16807.304347826088,17235.08695652174,18147.869565217392,18317,{"$f":"H636*1.06","v":19416.02},20580.981200000002,21815.840072000003,23124.790476320002,24512.277904899205,25983.014579193157,27541.99545394475,29194.515181181436,30946.186092052325,32802.957257575465,34771.134693029991,36857.402774611794,39068.846941088501]
["Nelson","Nelson  SuperGold fare substitute (bus):",62688.866666666669,69022.40724637681,77742.939130434781,96838.847826086945,110870.58695652173,122491,129840.46,137630.88760000002,145888.74085600002,154642.06530736003,163920.58922580164,173755.82457934975,184181.17405411074,195232.04449735739,206945.96716719883,219362.72519723079,232524.48870906464,246475.95803160852,261264.51551350503]
["Canterbury","Canterbury  SuperGold fare substitute (bus):",2672877.2000000002,2551326.6985507244,2133997.3086956521,2346405.2565217391,2648428.9565217393,2751622,{"$f":"H638*1.1","v":3026784.2},{"$f":"I638*1.06","v":3208391.2520000003},{"$f":"J638*1.06","v":3400894.7271200004},{"$f":"K638*1.05","v":3570939.4634760004},3749486.4366498007,3936960.7584822909,4133808.7964064055,4340499.2362267263,4557524.198038063,4785400.4079399668,5024670.4283369649,5275903.9497538134,5539699.1472415039]
["West Coast","West Coast  SuperGold fare substitute (bus):",null,null,null,null,null,null,{"$f":"H639*1.05","v":0},{"$f":"I639*1.05","v":0},{"$f":"J639*1.05","v":0},0,0,0,0,0,0,0,0,0,0]
["Otago","Otago (DUNEDIN ONLY)  SuperGold fare substitute (bus):",574848.46666666667,657356.06666666665,668067.43043478264,670563.25652173918,688229.09565217386,684755,{"$f":"H640*1.1","v":753230.50000000012},{"$f":"I640*1.1","v":828553.55000000016},{"$f":"J640*1.07","v":886552.29850000027},{"$f":"K640*1.07","v":948610.95939500036},{"$f":"L640*1.07","v":1015013.7265526504},{"$f":"M640*1.05","v":1065764.4128802831},{"$f":"N640*1.05","v":1119052.6335242973},{"$f":"O640*1.03","v":1152624.2125300262},1187202.9389059271,1222819.0270731049,1259503.5978852981,1297288.7058218571,1336207.3669965127]
["Southland","Southland  SuperGold fare substitute (bus):",53818.666666666664,34023.700000000004,21009.300000000003,17142.800000000003,9097.347826086956,16528,{"$f":"H641*1.05","v":17354.400000000001},18222.120000000003,19133.226000000002,20089.887300000002,21094.381665000004,22149.100748250006,23256.555785662509,24419.383574945634,25640.352753692918,26922.370391377564,{"$f":"R641*1.05","v":28268.488910946442},{"$f":"S641*1.05","v":29681.913356493766},{"$f":"T641*1.05","v":31166.009024318457}]
["National","National total  SuperGold fare substitute (bus):",{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(C627:C641),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(C627:C641)-C628-C635,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!C635,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!C628,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(D627:D641),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(D627:D641)-D628-D635,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!D635,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!D628,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(E627:E641),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(E627:E641)-E628-E635,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!E635,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!E628,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(F627:F641),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(F627:F641)-F628-F635,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!F635,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!F628,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(G627:G641),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(G627:G641)-G628-G635,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!G635,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!G628,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(H627:H641),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(H627:H641)-H628-H635,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!H635,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!H628,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(I627:I641),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(I627:I641)-I628-I635,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!I635,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!I628,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(J627:J641),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(J627:J641)-J628-J635,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!J635,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!J628,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(K627:K641),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(K627:K641)-K628-K635,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!K635,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!K628,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(L627:L641),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(L627:L641)-L628-L635,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!L635,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!L628,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(M627:M641),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(M627:M641)-M628-M635,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!M635,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!M628,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(N627:N641),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(N627:N641)-N628-N635,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!N635,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!N628,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(O627:O641),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(O627:O641)-O628-O635,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!O635,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!O628,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(P627:P641),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(P627:P641)-P628-P635,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!P635,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!P628,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Q627:Q641),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Q627:Q641)-Q628-Q635,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Q635,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Q628,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(R627:R641),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(R627:R641)-R628-R635,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!R635,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!R628,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(S627:S641),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(S627:S641)-S628-S635,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!S635,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!S628,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(T627:T641),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(T627:T641)-T628-T635,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!T635,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!T628,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(U627:U641),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(U627:U641)-U628-U635,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!U635,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!U628,0))))))","v":0}]
[null,null,null,null,null,null,2678672.4130434785]
[null,"FERRY SUPERGOLD FARE SUBSTITUTE (TOTAL)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S626","v":"2025/26"},{"$f":"T626","v":"2026/27"},{"$f":"U626","v":"2027/28"}]
["Northland","Northland  SuperGold fare substitute (ferry):"]
["Auckland","Auckland  SuperGold fare substitute (ferry):",2370130.4933333332,1892122.6405797102,2364263.8386956519,2392174.947826087,2546394.7521739132,2774196,{"$f":"H646+600000","v":3374196},3974196,4574196,5174196,5774196,6374196,6974196,7574196,8174196,8774196,{"$f":"R646+600000","v":9374196},{"$f":"S646+600000","v":9974196},{"$f":"T646+600000","v":10574196}]
["Waikato","Waikato  SuperGold fare substitute (ferry):"]
["Bay of Plenty","Bay of Plenty  SuperGold fare substitute (ferry):"]
["Gisborne","Gisborne  SuperGold fare substitute (ferry):"]
["Hawkes Bay","Hawkes Bay  SuperGold fare substitute (ferry):"]
["Taranaki","Taranaki  SuperGold fare substitute (ferry):"]
["Manawatu-Wanganui","Manawatu-Wanganui  SuperGold fare substitute (ferry):"]
["Wellington","Wellington  SuperGold fare substitute (ferry):",79226.666666666672,70388.44202898549,64653.521739130432,83092.521739130432,67215.695652173919,78291,{"$f":"H653*1.25","v":97863.75},122329.6875,152912.109375,191140.13671875,238925.1708984375,298656.46362304688,373320.57952880859,466650.72441101074,583313.40551376343,729141.75689220428,{"$f":"R653*1.25","v":911427.19611525536},{"$f":"S653*1.25","v":1139283.9951440692},{"$f":"T653*1.25","v":1424104.9939300865}]
["Marlborough","Marlborough  SuperGold fare substitute (ferry):"]
["Nelson","Nelson  SuperGold fare substitute (ferry):"]
["Canterbury","Canterbury  SuperGold fare substitute (ferry):",49646.666666666672,30468.121739130434,38498.53913043478,58151.46956521739,65061.965217391305,67637,{"$f":"H656*1.2","v":81164.399999999994},97397.279999999984,116876.73599999998,140252.08319999996,168302.49983999995,201962.99980799994,242355.59976959991,290826.71972351987,348992.06366822385,418790.47640186863,{"$f":"R656*1.2","v":502548.57168224233},{"$f":"S656*1.2","v":603058.28601869079},{"$f":"T656*1.2","v":723669.9432224289}]
["West Coast","West Coast  SuperGold fare substitute (ferry):"]
["Otago","Otago (DUNEDIN ONLY)  SuperGold fare substitute (ferry):"]
["Southland","Southland  SuperGold fare substitute (ferry):"]
["National","National total  SuperGold fare substitute (ferry):",{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(C645:C659),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(C645:C659)-C646-C653,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!C653,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!C646,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(D645:D659),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(D645:D659)-D646-D653,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!D653,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!D646,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(E645:E659),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(E645:E659)-E646-E653,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!E653,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!E646,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(F645:F659),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(F645:F659)-F646-F653,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!F653,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!F646,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(G645:G659),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(G645:G659)-G646-G653,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!G653,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!G646,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(H645:H659),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(H645:H659)-H646-H653,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!H653,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!H646,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(I645:I659),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(I645:I659)-I646-I653,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!I653,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!I646,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(J645:J659),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(J645:J659)-J646-J653,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!J653,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!J646,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(K645:K659),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(K645:K659)-K646-K653,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!K653,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!K646,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(L645:L659),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(L645:L659)-L646-L653,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!L653,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!L646,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(M645:M659),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(M645:M659)-M646-M653,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!M653,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!M646,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(N645:N659),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(N645:N659)-N646-N653,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!N653,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!N646,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(O645:O659),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(O645:O659)-O646-O653,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!O653,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!O646,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(P645:P659),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(P645:P659)-P646-P653,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!P653,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!P646,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Q645:Q659),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Q645:Q659)-Q646-Q653,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Q653,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Q646,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(R645:R659),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(R645:R659)-R646-R653,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!R653,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!R646,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(S645:S659),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(S645:S659)-S646-S653,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!S653,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!S646,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(T645:T659),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(T645:T659)-T646-T653,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!T653,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!T646,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(U645:U659),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(U645:U659)-U646-U653,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!U653,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!U646,0))))))","v":0}]
[null,null,null,null,null,null,3088505.4056521738]
[null,"PASSENGER RAIL SUPERGOLD FARE SUBSTITUTE (TOTAL)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S644","v":"2025/26"},{"$f":"T644","v":"2026/27"},{"$f":"U644","v":"2027/28"}]
["Northland","Northland  SuperGold fare substitute (passenger rail):"]
["Auckland","Auckland  SuperGold fare substitute (passenger rail):",724883.80666666676,838960.41869565216,985569.15260869567,1173191.5913043479,1166433.6208695653,1540158,{"$f":"H664*1.1","v":1694173.8},{"$f":"I664*1.1","v":1863591.1800000002},{"$f":"J664*1.1","v":2049950.2980000004},{"$f":"K664*1.2","v":2459940.3576000002},{"$f":"L664*1.25","v":3074925.4470000002},{"$f":"M664*1.2","v":3689910.5364000001},{"$f":"N664*1.1","v":4058901.5900400006},4464791.7490440011,4911270.9239484016,5402398.0163432425,5942637.8179775672,6536901.5997753246,7190591.7597528575]
["Waikato","Waikato  SuperGold fare substitute (passenger rail):"]
["Bay of Plenty","Bay of Plenty  SuperGold fare substitute (passenger rail):"]
["Gisborne","Gisborne  SuperGold fare substitute (passenger rail):"]
["Hawkes Bay","Hawkes Bay  SuperGold fare substitute (passenger rail):"]
["Taranaki","Taranaki  SuperGold fare substitute (passenger rail):"]
["Manawatu-Wanganui","Manawatu-Wanganui  SuperGold fare substitute (passenger rail):"]
["Wellington","Wellington  SuperGold fare substitute (passenger rail):",1119640.9333333331,1264051.5940579711,1446358.7195652176,1768973.7056521743,1922071.7847826087,2067636,{"$f":"H671*1.08","v":2233046.8800000004},{"$f":"I671*1.05","v":2344699.2240000004},{"$f":"J671*1.05","v":2461934.1852000006},{"$f":"K671*1.05","v":2585030.8944600006},{"$f":"L671*1.03","v":2662581.8212938006},2742459.2759326147,2824733.054210593,2909475.0458369111,2996759.2972120186,3086662.0761283794,{"$f":"R671*1.03","v":3179261.9384122309},{"$f":"S671*1.03","v":3274639.7965645981},{"$f":"T671*1.03","v":3372878.9904615362}]
["Marlborough","Marlborough  SuperGold fare substitute (passenger rail):"]
["Nelson","Nelson  SuperGold fare substitute (passenger rail):"]
["Canterbury","Canterbury  SuperGold fare substitute (passenger rail):"]
["West Coast","West Coast  SuperGold fare substitute (passenger rail):"]
["Otago","Otago (DUNEDIN ONLY)  SuperGold fare substitute (passenger rail):"]
["Southland","Southland  SuperGold fare substitute (passenger rail):"]
["National","National total  SuperGold fare substitute (passenger rail):",{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(C663:C677),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(C663:C677)-C664-C671,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!C671,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!C664,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(D663:D677),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(D663:D677)-D664-D671,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!D671,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!D664,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(E663:E677),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(E663:E677)-E664-E671,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!E671,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!E664,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(F663:F677),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(F663:F677)-F664-F671,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!F671,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!F664,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(G663:G677),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(G663:G677)-G664-G671,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!G671,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!G664,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(H663:H677),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(H663:H677)-H664-H671,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!H671,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!H664,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(I663:I677),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(I663:I677)-I664-I671,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!I671,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!I664,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(J663:J677),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(J663:J677)-J664-J671,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!J671,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!J664,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(K663:K677),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(K663:K677)-K664-K671,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!K671,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!K664,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(L663:L677),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(L663:L677)-L664-L671,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!L671,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!L664,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(M663:M677),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(M663:M677)-M664-M671,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!M671,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!M664,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(N663:N677),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(N663:N677)-N664-N671,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!N671,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!N664,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(O663:O677),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(O663:O677)-O664-O671,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!O671,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!O664,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(P663:P677),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(P663:P677)-P664-P671,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!P671,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!P664,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(Q663:Q677),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(Q663:Q677)-Q664-Q671,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!Q671,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!Q664,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(R663:R677),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(R663:R677)-R664-R671,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!R671,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!R664,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(S663:S677),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(S663:S677)-S664-S671,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!S671,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!S664,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(T663:T677),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(T663:T677)-T664-T671,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!T671,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!T664,0))))))","v":0},{"$f":"IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$41,SUM(U663:U677),IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$42,SUM(U663:U677)-U664-U671,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$23,'data \"historic\" (TIO)'!U671,IF('[3]CBA benchmark'!$B$15='[3]CBA benchmark'!$AI$43,IF('[3]CBA benchmark'!$B$12='[3]CBA benchmark'!$AH$30,'data \"historic\" (TIO)'!U664,0))))))","v":0}]
[]
[]
[]
[null,"AUCKLAND"]
[null,"TOTAL FERRY NETWORK"]
[null,null,"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2024/26","2024/27",{"$f":"U662","v":"2027/28"}]
[null,"TOTAL patronage:",4528202,4735717,5049627,4957052,5109953,5536389,5878184,1282519.7967999999,1333323.6539119999,1465146.77968664,1585722.5248292703,1699259.87826662,1907209.7058981243,2050911.2272506675,2199668.9917412451,2361594.0643370473]
[null,"TOTAL passenger kilometres:",49882352,52771317,71296085,74877792,66571640,75317758,80659606,16652800.111359999,17428814.4055744,19423093.780114595,21274731.066794906,23034830.276225831,25872252.279272355,28083756.792088881,30402574.345627572,32938456.380861267]
[null,"TOTAL in service vehicle kilometres:",853239,834203,829711,850030,873012,938976,1453393,{"$f":"I687","v":1453393},{"$f":"J687","v":1453393},{"$f":"K687","v":1453393},1453393,1453393,1453393,1453393,1453393,1453393]
[null,"TOTAL fare revenue (total):",21318547,24501665.640579712,28129669.838695653,28732153.947826087,28103455.752173912,29756875,32795361,8938032.0197279993,9300998.5993522406,10104221.40027456,10861567.982358828,11584889.430040667,12896315.834252607,13816172.630497837,14836243.807641955,15861726.832528435]
[null,"TOTAL service expenditure (net):",6588104.8636502,6589987.3225565245,7608877.4634950841,8174446,8565002,8432752,9014441,13399480,13806565,10082367,10581767,10970197,12354794,13195498,13323390,13400628]
[null,"TOTAL operations expenditure (net):",7448528.1223175339,8153699.9852563385,9196372.7618412394,11559823.621448096,11769115.990173927,12016508.710676437,12915714.507601647,14316547.272675993,14789657.287589822,10991723.296001848,11537541.330297822,11961589.641167693,13392313.760180585,14277235.203249723,14458725.919510437,14574919.998677205]
[]
[null,"CONTRACTED FERRY SERVICES ONLY"]
[null,null,"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2024/26","2024/27",{"$f":"U684","v":"2027/28"}]
[null,"CONTRACTED FERRY SERVICES patronage:",904817,904817,1046617,1046784,1085156,1176800,1233317.5599999998,1282519.7967999999,1333323.6539119999,1465146.77968664,1585722.5248292703,1699259.87826662,1907209.7058981243,2050911.2272506675,2199668.9917412451,2361594.0643370473]
[null,"CONTRACTED FERRY SERVICES passenger kilometres:",9413278,9644301,11462069,11915925,12863362,14242025,15882086.712000001,16652800.111359999,17428814.4055744,19423093.780114595,21274731.066794906,23034830.276225831,25872252.279272355,28083756.792088881,30402574.345627572,32938456.380861267]
[null,"CONTRACTED FERRY SERVICES in service vehicle kilometres:",451013,451013,438481,462908,498849,503370.94999999995,507892.89999999997,542702.76666666672,584336.10000000009,629993.60000000009,639031.10000000009,665156.10000000009,665156.10000000009,733771.58,762846.58,779296.58]
[null,"CONTRACTED FERRY SERVICES fare revenue (total):",4994110,4994110,5686421.1699999999,5782942,6117516.1399999997,6437575,6706230.1302999984,6991902.2671139995,7287469.6051505618,8004962.8132603317,8684368.6986585315,9325842.6119366065,10541634.883021373,11362695.492288185,12215879.740210759,13147891.471110456]
[null,"CONTRACTED FERRY SERVICES service expenditure (net):",{"$f":"C689","v":6588104.8636502},{"$f":"D689","v":6589987.3225565245},7608877.4634950841,8174446,8565002,8432752,9014441,13399480,13806565,10082367,10581767,10970197,12354794,13195498,13323390,13400628,0,0,0]
[null,"CONTRACTED FERRY SERVICES operations expenditure (net):",{"$f":"C690","v":7448528.1223175339},8153699.9852563385,9196372.7618412394,11559823.621448096,11769115.990173927,12016508.710676437,12915714.507601647,14316547.272675993,14789657.287589822,10991723.296001848,11537541.330297822,11961589.641167693,13392313.760180585,14277235.203249723,14458725.919510437,14574919.998677205,0,0,0]
[]
[null,"AUCKLAND"]
[null,"RAIL NETWORK (ROLLING STOCK OUT)"]
[null,null,"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2024/26","2024/27",{"$f":"U680","v":0}]
[null,"TOTAL service expenditure (net):",56029391.833026581,54619179.772579998,79345137.333333343,80033963,89524776,85099278,76791973,79804315,82839322,89040232,90332016,91812379,93342417,90270367,91358434,92416430]
[null,"TOTAL operations expenditure (net):",57640530.91806975,58033859.68973624,82502575.819001794,86206103.147458568,96694970.882124603,94107767.871970594,87932947.904229,92053855.31026721,96420054.031123072,101602352.904328,103535369.5669609,105507774.60760275,107675026.47916877,105213809.51387359,107042305.27314453,108638452.2471941]
[]
[null,"RAIL NETWORK (ROLLING STOCK IN)"]
[null,null,"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2024/26","2024/27",{"$f":"U703","v":0}]
[null,"TOTAL service expenditure (net):",56029391.833026581,54776611.381334521,79324819.589136332,92904502.000000015,105845599,114386986,111107552,114792528,119509652,126025802.00000001,127317586,128797949.00000001,130327987.00000001,127255937,128344003.99999999,129402000]
[null,"TOTAL operations expenditure (net):",57640530.91806975,58033859.68973624,82502575.819001794,99076642.147458568,113015793.8821246,123395475.87197058,122248526.904229,127042068.31026722,133090384.03112307,138587922.90432799,140520939.56696087,142493344.60760272,144660596.47916874,142199379.51387361,144027875.27314454,145624022.24719411]
[]
[null,"WELLINGTON"]
[null,"RAIL NETWORK (ROLLING STOCK OUT)"]
[null,null,"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2024/26","2024/27",{"$f":"U690","v":0}]
[null,"TOTAL service expenditure (net):",29511655.716159377,32238759.075761013,40246540.219635859,33687609,33611303,33882620,38844475,46644204,58633390,54932349,52972968,57463284,65842572,66626920,72077717,69086165]
[null,"TOTAL operations expenditure (net):",30525553.691187017,33238146.941655695,41969458.550762467,37782882.117385648,38176072.699729815,38830433.630023658,44170541.609418482,52541008.818111904,65521390.298535727,60323384.480487846,58684986.648661256,65959247.726363845,72572110.220417842,72861608.928323835,78529978.055089563,75740146.157264665]
[]
[null,"RAIL NETWORK (ROLLING STOCK IN)"]
[null,null,"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2024/26","2024/27",{"$f":"U714","v":0}]
[null,"TOTAL service expenditure (net):",29511655.716159377,32238759.075761013,40246540.219635859,34671416,36010418,38010986.000000007,48972024,62323183.999999993,74297219,72736518,70777137,75267453.000000015,83646741,84431089,89881886,86890334]
[null,"TOTAL operations expenditure (net):",30525553.691187017,33238146.941655695,41969458.550762467,38766689.117385648,40575187.699729815,42958799.630023666,54298090.609418482,68219988.818111897,81185219.29853572,78127553.480487838,76489155.648661271,83763416.726363838,90376279.220417857,90665777.928323835,96334147.055089563,93544315.15726468]
[]
[null,"Otago"]
[null,"TOTAL NETWORK"]
[null,null,"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2024/26","2024/27",{"$f":"U662","v":"2027/28"}]
[null,"Otago total patronage:",2171696,2689157,2849372,2927188,2851770,2809010,{"$f":"I735+I746","v":2681639},2851392,2883707,2895202,2919060,2943226,2967704,1692500,3017619,3036160,3036160,3036160,3036160]
[null,"Otago passenger kilometres:",10334093,16124517,16713193.199999999,17275471.599999998,16689545.6,15288361,{"$f":"I736+I747","v":14583594},16361735,16491521,16647566,16805861,16966455,17129378,17294680,17462399,17577335,17577335,17577335,17577335]
[null,"Otago in service vehicle kilometres:",2639411,3689782,3770641,3967851,3881055,3825319,{"$f":"I737+I748","v":4625482},3877084,3877084,3877084,3877084,3877084,3877084,3877084,3877084,3877084,3877084,3877084,3877084]
[null,"Otago fare revenue (total):",4965283.4666666668,5047384,5150194.430434783,5358091.2565217391,5356331.0956521742,7160868,7323204,6650822.3427764811,6738796.0573837403,6826706.4086031569,66918753.252487309,7012820.4902459495,7106683.0689599495,7204754.9823066089,7305389.2712963708,7405695.0250212159,7405695.0250212159,7405695.0250212159,7405695.0250212159]
[null,"Otago service expenditure (net):",4088080,5100770,6280180,6143111,5328747,6128746,{"$f":"I741+I752","v":4983176},6417900,6464375,6661967,6155264,6335643,6462369,6696020,6846782,7094152,7094152,7094152,7094152]
[null,"Otago operations expenditure (net):",5190994,5860113,7981441.666666667,6892695.3799999999,5966968.5600000005,7174021.8999999994,{"$f":"I742+I753","v":5564023},11453763,9702762,6919638,6415885,6599444,6729595.4999999991,6966942.5,7121679,7373151,7373151,7373151,7373151]
[]
[null,"DUNEDIN ONLY NETWORK"]
[null,null,"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2024/26","2024/27",{"$f":"U725","v":"2027/28"}]
[null,"Otago (DUNEDIN ONLY) total patronage:",2171696,2171399,2229556,2249736,2250562,2236713,2151771,{"$f":"J726-J746","v":2247177.96},{"$f":"K726-K746","v":2270474.84},2269705.1968,2281053.2607359998,2292459.1259507202,2303921.7884697346,1015442.144239129,2327019.9871239117,2338654.9969951506]
[null,"Otago (DUNEDIN ONLY) passenger kilometres:",10334093,11508414,11816646.799999999,11923600.799999999,11927978.6,11854579,11404386,{"$f":"J727-J747","v":11528022.68},11585663.719999999,11643591.5744,11701807.085887998,11760320.007605759,11819120.307757875,11878217.153913032,11937606.896991294,11997294.975961205]
[null,"Otago (DUNEDIN ONLY) in service vehicle kilometres:",2639411,2680703,2761562,3051997,3080892,3025156,3825319,{"$f":"J763","v":3710741.0821999996},{"$f":"K763","v":3690768.7252000002},3688395.0335599999,4385880.487999999,4351896.9809999997,4342175.8540000003,4342175.8540000003,4335772.1220000004,4335530.642]
[null,"Otago (DUNEDIN ONLY) revenue (total):",{"$f":"C740+C739","v":4546683.4666666668},4496176.0666666664,4540671.3,4709015.5173913045,4628843.5739130434,4627631.1273913048,{"$f":"I739+I740","v":4615171},{"$f":"J739+J740","v":5559448.500068902},{"$f":"K739+K740","v":5647823.1413949337},5738466.3970746864,65835810.478988789,5917689.708073522,6000013.6515799556,6064885.4824052155,6131323.6863979343,6196407.4725758266]
[null,"Otago (DUNEDIN ONLY) fare revenue:",3971835,3838820,3907887,4076111,3976265,3982116.91,3920096,{"$f":"J729-J750","v":4771831.7578580044},{"$f":"K729-K750","v":4803503.1192849567},4835455.9324321039,64867692.715789475,4900220.3646355728,4933038.8558126809,4966152.7636735011,4999566.8036114248,5033283.6386331599]
[null,"Otago (DUNEDIN ONLY) SGC revenue :",{"$f":"C640-C751","v":574848.46666666667},{"$f":"D640-D751","v":657356.06666666665},632784.30000000005,632904.51739130437,652578.57391304336,645514.21739130432,695075.00000000012,{"$f":"J640-J751","v":787616.7422108975},{"$f":"K640-K751","v":844320.02210997674},903010.46464258223,968117.76319931133,1017469.3434379493,1066974.7957672742,1098732.7187317139,1131756.8827865096,1163123.8339426666]
[null,"Otago (DUNEDIN ONLY) service expenditure (net):",4088080,5100770,6280180,6143111,5328747,6128746,4983176,{"$f":"J765","v":6744063.7921610773},{"$f":"K765","v":6557330.6515235752},6501412.1169578731,7454013.1474549696,7192656.0081492644,7097969.6846607104,7043426.9824306602,6971787.5148237599,6915719.1758709541,7094152,7094152,7094152]
[null,"Otago (DUNEDIN ONLY) operations expenditure (net):",5190994,5860113,7981441.666666667,6892695.3799999999,5966968.5600000005,7174021.8999999994,{"$f":"I741+114737+466110","v":5564023},{"$f":"J741+J743","v":11779926.792161077},{"$f":"K741+K743","v":9795717.6515235752},6759083.1169578731,7714634.1474549696,7456457.0081492644,7365196.1846607095,7314349.4824306602,7246684.5148237599,7194718.1758709541,7373151,7373151,7373151]
[null,null,null,null,null,null,null,null,null,5035863,3238387,257671,260621,263801,267226.49999999907,270922.5,274897,278999]
[null,"WAKATIPU BASIN ONLY NETWORK"]
[null,null,"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2024/26","2024/27",{"$f":"U725","v":"2027/28"}]
[null,"Otago (WAKATIPU BASIN ONLY) total patronage:",{"$f":"C726-C735","v":0},517758,619816,677452,601208,572297,529868,604214.03999999992,613232.16,625496.80320000008,638006.73926400009,650766.87404928007,663782.21153026563,677057.85576087097,690599.01287608838,697505.00300484931]
[null,"Otago (WAKATIPU BASIN ONLY) passenger kilometres:",0,4616103,4896546.4000000004,5351870.7999999989,4761567,3433782,3179208,4833712.3199999994,4905857.28,5003974.4256000007,5104053.9141120007,5206134.9923942406,5310257.692242125,5416462.8460869677,5524792.1030087071,5580040.0240387945]
[null,"Otago (WAKATIPU BASIN ONLY) in service vehicle kilometres:",0,1009079,1009079,915854,800163,800163,800163,{"$f":"J728-J737","v":166342.9178000004},186315.27479999978,188688.96644000011,-508796.48799999896,-474812.98099999968,-465091.85400000028,-465091.85400000028,-458688.12200000044,-458446.64199999999]
[null,"Otago (WAKATIPU BASIN ONLY) revenue (total):",418600,551207.93333333358,609523.13043478318,649075.73913043458,727487.52173913084,2533236.8726086952,{"$f":"I750+I751","v":2742106.5},{"$f":"J750+J751","v":1919927.3927075798},{"$f":"K750+K751","v":1977525.2144888071},2036850.9709234713,2097956.5000511752,2160895.1950527104,2225722.0509042917,2292493.7124314206,2361268.5238043633,2432106.5795184942]
[null,"Otago (WAKATIPU BASIN ONLY) fare revenue:",{"$f":"C749-C751","v":418600},551207.93333333358,574240.00000000058,611416.99999999977,691837.00000000035,2493996.0899999994,2683951,1878990.5849184771,1935292.9380987836,1991250.4761710532,2051060.5366978361,2112600.1256103767,2173644.2131472686,2238602.2186331083,2305822.467684946,2372411.386388056]
[null,"Otago (WAKATIPU BASIN ONLY) SGC revenue:",0,{"$f":"'[3]ORC SGC'!AS39","v":0},{"$f":"'[3]ORC SGC'!AS82","v":35283.130434782615},{"$f":"'[3]ORC SGC'!AS139","v":37658.739130434784},{"$f":"'[3]ORC SGC'!AS189","v":35650.52173913044},{"$f":"'[3]ORC SGC'!AS239","v":39240.782608695656},{"$f":"'[3]ORC SGC'!AS291","v":58155.500000000015},40936.807789102633,42232.276390023588,45600.494752418119,46895.963353339081,48295.069442333734,52077.837757022964,53891.493798312309,55446.056119417473,59695.193130438252]
[null,"Otago (WAKATIPU BASIN ONLY) service expenditure (net):",4088080,5100770,6280180,6143111,5328747,6128746,0,6417900,6464375,6661967,6155264,6335643,6462369,6696020,6846782,7094152,7094152,7094152,7094152]
[null,"Otago (WAKATIPU BASIN ONLY) operations expenditure (net):",5190994,5860113,7981441.666666667,6892695.3799999999,5966968.5600000005,7174021.8999999994,0,11453763,9702762,6919638,6415885,6599444,6729595.4999999991,6966942.5,7121679,7373151,7373151,7373151,7373151]
[]
[null,{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AF759,'data \"historic\" (TIO)'!AT759)","v":"Network and service changes (full programme)"}]
[]
[null,null,null,null,null,null,null,null,"Programme 2015-18",null,null,"Programme + 6 years"]
[null,null,null,null,null,null,null,null,"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25"]
[null,"Base case (existing Dunedin network)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base case (existing Dunedin network)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Network and service changes (full programme)"]
[null,"Average trip length",null,null,null,null,null,null,{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AF760,'data \"historic\" (TIO)'!AT760)","v":5.13},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AG760,'data \"historic\" (TIO)'!AU760)","v":5.13},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AH760,'data \"historic\" (TIO)'!AV760)","v":5.13},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AI760,'data \"historic\" (TIO)'!AW760)","v":5.13},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AJ760,'data \"historic\" (TIO)'!AX760)","v":5.13},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AK760,'data \"historic\" (TIO)'!AY760)","v":5.13},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AL760,'data \"historic\" (TIO)'!AZ760)","v":5.13},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AM760,'data \"historic\" (TIO)'!BA760)","v":5.13},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AN760,'data \"historic\" (TIO)'!BB760)","v":5.13},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AO760,'data \"historic\" (TIO)'!BC760)","v":5.13},null,null,null,null,null,null,null,null,null,null,null,null,null,5.13,5.13,5.13,5.13,5.13,5.13,5.13,5.13,5.13,5.13,null,null,null,null,5.13,5.13,5.13,5.13,5.13,5.13,5.13,5.13,5.13,5.13]
[null,"Patronage",null,null,null,null,null,null,{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AF761,'data \"historic\" (TIO)'!AT761)","v":2641875.5253317216},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AG761,'data \"historic\" (TIO)'!AU761)","v":2869212.0159771387},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AH761,'data \"historic\" (TIO)'!AV761)","v":2928088.6811286397},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AI761,'data \"historic\" (TIO)'!AW761)","v":2952216.6483663232},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AJ761,'data \"historic\" (TIO)'!AX761)","v":3186410.5495857582},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AK761,'data \"historic\" (TIO)'!AY761)","v":3261074.8362466758},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AL761,'data \"historic\" (TIO)'!AZ761)","v":3292290.4307035138},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AM761,'data \"historic\" (TIO)'!BA761)","v":3319275.8653557072},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AN761,'data \"historic\" (TIO)'!BB761)","v":3346482.4875667416},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AO761,'data \"historic\" (TIO)'!BC761)","v":3373912.1103122793},null,null,null,null,null,null,null,null,null,null,null,null,null,2585212.7549999999,2598138.8187749991,2611129.5128688742,2624185.1604332179,2637306.086235384,2650492.6166665605,2663745.0797498925,2677063.805148642,2690449.1241743849,2703901.3697952563,null,null,null,null,2641875.5253317216,2869212.0159771387,2928088.6811286397,2952216.6483663232,3186410.5495857582,3261074.8362466758,3292290.4307035138,3319275.8653557072,3346482.4875667416,3373912.1103122793]
[null,"Passenger kilometres",null,null,null,null,null,null,{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AF762,'data \"historic\" (TIO)'!AT762)","v":13552821.444951732},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AG762,'data \"historic\" (TIO)'!AU762)","v":14719057.64196272},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AH762,'data \"historic\" (TIO)'!AV762)","v":15021094.934189921},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AI762,'data \"historic\" (TIO)'!AW762)","v":15144871.406119239},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AJ762,'data \"historic\" (TIO)'!AX762)","v":16346286.11937494},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AK762,'data \"historic\" (TIO)'!AY762)","v":16729313.909945447},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AL762,'data \"historic\" (TIO)'!AZ762)","v":16889449.909509026},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AM762,'data \"historic\" (TIO)'!BA762)","v":17027885.189274777},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AN762,'data \"historic\" (TIO)'!BB762)","v":17167455.161217384},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AO762,'data \"historic\" (TIO)'!BC762)","v":17308169.125901993},null,null,null,null,null,null,null,null,null,null,null,null,null,13262141.433149999,13328452.140315745,13395094.401017325,13462069.873022407,13529380.222387519,13597027.123499455,13665012.259116948,13733337.320412533,13802004.007014595,13871014.027049664,null,null,null,null,13552821.444951732,14719057.64196272,15021094.934189921,15144871.406119239,16346286.11937494,16729313.909945447,16889449.909509026,17027885.189274777,17167455.161217384,17308169.125901993]
[null,"In service vehicle kilometres",null,null,null,null,null,null,{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AF763,'data \"historic\" (TIO)'!AT763)","v":3210718.4065700001},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AG763,'data \"historic\" (TIO)'!AU763)","v":3710741.0821999996},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AH763,'data \"historic\" (TIO)'!AV763)","v":3690768.7252000002},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AI763,'data \"historic\" (TIO)'!AW763)","v":3688395.0335599999},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AJ763,'data \"historic\" (TIO)'!AX763)","v":4385880.487999999},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AK763,'data \"historic\" (TIO)'!AY763)","v":4351896.9809999997},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AL763,'data \"historic\" (TIO)'!AZ763)","v":4342175.8540000003},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AM763,'data \"historic\" (TIO)'!BA763)","v":4342175.8540000003},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AN763,'data \"historic\" (TIO)'!BB763)","v":4335772.1220000004},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AO763,'data \"historic\" (TIO)'!BC763)","v":4335530.642},null,null,null,null,null,null,null,null,null,null,null,null,null,3077084,3077084,3077084,3077084,3077084,3077084,3077084,3077084,3077084,3077084,null,null,null,null,3210718.4065700001,3710741.0821999996,3690768.7252000002,3688395.0335599999,4385880.487999999,4351896.9809999997,4342175.8540000003,4342175.8540000003,4335772.1220000004,4335530.642]
[null,"Fare revenue","Incl SGC and fare substitutes",null,null,null,null,null,{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AF764,'data \"historic\" (TIO)'!AT764)","v":5339733.5252968827},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AG764,'data \"historic\" (TIO)'!AU764)","v":5799223.8642560774},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AH764,'data \"historic\" (TIO)'!AV764)","v":5918224.8163269265},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AI764,'data \"historic\" (TIO)'!AW764)","v":5966992.0327687934},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AJ764,'data \"historic\" (TIO)'!AX764)","v":6440342.5043450287},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AK764,'data \"historic\" (TIO)'!AY764)","v":6591253.2459007334},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AL764,'data \"historic\" (TIO)'!AZ764)","v":6654345.90663929},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AM764,'data \"historic\" (TIO)'!BA764)","v":6708888.6088693393},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AN764,'data \"historic\" (TIO)'!BB764)","v":6763878.3732762402},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AO764,'data \"historic\" (TIO)'!BC764)","v":6819318.8642290467},null,null,null,null,null,null,null,null,null,null,null,null,null,5225207.2762456518,5251333.3126268778,5277589.9791900124,5303977.9290859615,5330497.8187313918,5357150.3078250475,5383936.0593641708,5410855.7396609914,5437910.018359297,5465099.5684510916,null,null,null,null,5339733.5252968827,5799223.8642560774,5918224.8163269265,5966992.0327687934,6440342.5043450287,6591253.2459007334,6654345.90663929,6708888.6088693393,6763878.3732762402,6819318.8642290467]
[null,"Net service expenditure",null,null,null,null,null,null,{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AF765,'data \"historic\" (TIO)'!AT765)","v":5553669.6515077204},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AG765,'data \"historic\" (TIO)'!AU765)","v":6744063.7921610773},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AH765,'data \"historic\" (TIO)'!AV765)","v":6557330.6515235752},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AI765,'data \"historic\" (TIO)'!AW765)","v":6501412.1169578731},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AJ765,'data \"historic\" (TIO)'!AX765)","v":7454013.1474549696},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AK765,'data \"historic\" (TIO)'!AY765)","v":7192656.0081492644},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AL765,'data \"historic\" (TIO)'!AZ765)","v":7097969.6846607104},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AM765,'data \"historic\" (TIO)'!BA765)","v":7043426.9824306602},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AN765,'data \"historic\" (TIO)'!BB765)","v":6971787.5148237599},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AO765,'data \"historic\" (TIO)'!BC765)","v":6915719.1758709541},null,null,null,null,null,null,null,null,null,null,null,null,null,5233884.0792064508,5232568.8266402772,5203490.1317604901,5177665.3615707047,4670025.1812686101,4643372.6921749543,4616586.9406358264,4589667.2603390059,4562612.9816407012,4535423.4315489093,null,null,null,null,5553669.6515077204,6744063.7921610773,6557330.6515235752,6501412.1169578731,7454013.1474549696,7192656.0081492644,7097969.6846607104,7043426.9824306602,6971787.5148237599,6915719.1758709541]
[null,"Cost per passenger",null,null,null,null,null,null,{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AF766,'data \"historic\" (TIO)'!AT766)","v":2.1021693104978461},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AG766,'data \"historic\" (TIO)'!AU766)","v":2.3504933600608524},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AH766,'data \"historic\" (TIO)'!AV766)","v":2.2394576686782703},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AI766,'data \"historic\" (TIO)'!AW766)","v":2.2022137570952247},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AJ766,'data \"historic\" (TIO)'!AX766)","v":2.3393134787430361},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AK766,'data \"historic\" (TIO)'!AY766)","v":2.2056089998926951},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AL766,'data \"historic\" (TIO)'!AZ766)","v":2.1559366751079669},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AM766,'data \"historic\" (TIO)'!BA766)","v":2.1219769817703469},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AN766,'data \"historic\" (TIO)'!BB766)","v":2.0833180931698259},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AO766,'data \"historic\" (TIO)'!BC766)","v":2.0497626937978701},null,null,null,null,null,null,null,null,null,null,null,null,null,2.0245467492312645,2.0139681485946892,1.9928119636024346,1.9730564137158453,1.7707558503134635,1.7518904459408664,1.7331188993014648,1.7144407434413644,1.6958555137298221,1.677362747847692,null,null,null,null,2.1021693104978461,2.3504933600608524,2.2394576686782703,2.2022137570952247,2.3393134787430361,2.2056089998926951,2.1559366751079669,2.1219769817703469,2.0833180931698259,2.0497626937978701]
[null,"Revenue per service km",null,null,null,null,null,null,{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AF767,'data \"historic\" (TIO)'!AT767)","v":1.6630961825771891},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AG767,'data \"historic\" (TIO)'!AU767)","v":1.5628209394814128},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AH767,'data \"historic\" (TIO)'!AV767)","v":1.6035209076955159},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AI767,'data \"historic\" (TIO)'!AW767)","v":1.6177746630922869},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AJ767,'data \"historic\" (TIO)'!AX767)","v":1.4684263563419355},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AK767,'data \"historic\" (TIO)'!AY767)","v":1.5145701460024368},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AL767,'data \"historic\" (TIO)'!AZ767)","v":1.5324911128390448},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AM767,'data \"historic\" (TIO)'!BA767)","v":1.5450522582334223},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AN767,'data \"historic\" (TIO)'!BB767)","v":1.5600170357099408},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AO767,'data \"historic\" (TIO)'!BC767)","v":1.5728914006898274},null,null,null,null,null,null,null,null,null,null,null,null,null,1.6981035539639646,1.7065940717337835,1.7151270420924527,1.7237026773029145,1.7323211906894294,1.7409827966428759,1.7496877106260897,1.7584361491792202,1.7672283299251164,1.7760644715747413,null,null,null,null,1.6630961825771891,1.5628209394814128,1.6035209076955159,1.6177746630922869,1.4684263563419355,1.5145701460024368,1.5324911128390448,1.5450522582334223,1.5600170357099408,1.5728914006898274]
[null,"Benefits efficiency ratio (BER) ","EEM benefits / net service expenditure",null,null,null,null,null,{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AF768,'data \"historic\" (TIO)'!AT768)","v":5.0876016249457825},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AG768,'data \"historic\" (TIO)'!AU768)","v":4.5501085779383406},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AH768,'data \"historic\" (TIO)'!AV768)","v":4.7757098290284699},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AI768,'data \"historic\" (TIO)'!AW768)","v":4.8564767909301283},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AJ768,'data \"historic\" (TIO)'!AX768)","v":4.571854134635541},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AK768,'data \"historic\" (TIO)'!AY768)","v":4.849000888425973},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AL768,'data \"historic\" (TIO)'!AZ768)","v":4.9607208428162224},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AM768,'data \"historic\" (TIO)'!BA768)","v":5.0401112226378881},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AN768,'data \"historic\" (TIO)'!BB768)","v":5.1336375539883408},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AO768,'data \"historic\" (TIO)'!BC768)","v":5.2176771644643107},null,null,null,null,null,null,null,null,null,null,null,null,null,5.2826638871446017,5.3104116902061129,5.3667883349448049,5.4205241804810687,6.0397936836446107,6.1048337952754608,6.170955728606172,6.2381858579329643,6.3065514210451132,6.3760805548610682,null,null,null,null,5.0876016249457825,4.5501085779383406,4.7757098290284699,4.8564767909301283,4.571854134635541,4.849000888425973,4.9607208428162224,5.0401112226378881,5.1336375539883408,5.2176771644643107]
[null,"Farebox recovery ratio (FRR)","Fare revenue / gross service expenditure",null,null,null,null,null,{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AF769,'data \"historic\" (TIO)'!AT769)","v":0.49018047332231435},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AG769,'data \"historic\" (TIO)'!AU769)","v":0.46233683090965316},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AH769,'data \"historic\" (TIO)'!AV769)","v":0.47438567617916394},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AI769,'data \"historic\" (TIO)'!AW769)","v":0.47856902624539982},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AJ769,'data \"historic\" (TIO)'!AX769)","v":0.46352221475709016},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AK769,'data \"historic\" (TIO)'!AY769)","v":0.47818460818465464},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AL769,'data \"historic\" (TIO)'!AZ769)","v":0.48387094249414747},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AM769,'data \"historic\" (TIO)'!BA769)","v":0.48783701656130707},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AN769,'data \"historic\" (TIO)'!BB769)","v":0.49243177785331677},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AO769,'data \"historic\" (TIO)'!BC769)","v":0.49649071552039165},null,null,null,null,null,null,null,null,null,null,null,null,null,0.49958520283139723,0.50089491897851279,0.50353493373989688,0.50602541815307966,0.53302190482751666,0.53568701435165411,0.53836544942341247,0.5410572766705295,0.54376256305388204,0.54648137586915124,null,null,null,null,0.49018047332231435,0.46233683090965316,0.47438567617916394,0.47856902624539982,0.46352221475709016,0.47818460818465464,0.48387094249414747,0.48783701656130707,0.49243177785331677,0.49649071552039165]
[null,"Service efficicency ratio (SER)","Gross service expenditure / in-service kms",null,null,null,null,null,{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AF770,'data \"historic\" (TIO)'!AT770)","v":1.7297280384799261},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AG770,'data \"historic\" (TIO)'!AU770)","v":1.8174439128915729},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AH770,'data \"historic\" (TIO)'!AV770)","v":1.7766842464961654},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AI770,'data \"historic\" (TIO)'!AW770)","v":1.7626669751484778},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AJ770,'data \"historic\" (TIO)'!AX770)","v":1.6995477117649567},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AK770,'data \"historic\" (TIO)'!AY770)","v":1.6527633902070222},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AL770,'data \"historic\" (TIO)'!AZ770)","v":1.6346573522862002},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AM770,'data \"historic\" (TIO)'!BA770)","v":1.6220962068918223},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AN770,'data \"historic\" (TIO)'!BB770)","v":1.6079690810890266},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AO770,'data \"historic\" (TIO)'!BC770)","v":1.5951263517493446},null,null,null,null,null,null,null,null,null,null,null,null,null,1.7009233674499789,1.7004959327208087,1.6910458511241455,1.6826532397460403,1.5176788093105713,1.5090172033571245,1.5003122893739094,1.4915638508207789,1.482771670074883,1.4739355284252589,null,null,null,null,1.7297280384799261,1.8174439128915729,1.7766842464961654,1.7626669751484778,1.6995477117649567,1.6527633902070222,1.6346573522862002,1.6220962068918223,1.6079690810890266,1.5951263517493446]
[null,"Service utilisation average (SUA)","Passenger kms / in-service kms",null,null,null,null,null,{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AF771,'data \"historic\" (TIO)'!AT771)","v":4.2211180579458434},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AG771,'data \"historic\" (TIO)'!AU771)","v":3.9666086412141111},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AH771,'data \"historic\" (TIO)'!AV771)","v":4.0699095642672489},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AI771,'data \"historic\" (TIO)'!AW771)","v":4.1060871377167993},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AJ771,'data \"historic\" (TIO)'!AX771)","v":3.7270249757373106},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AK771,'data \"historic\" (TIO)'!AY771)","v":3.8441429066414403},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AL771,'data \"historic\" (TIO)'!AZ771)","v":3.8896282595165994},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AM771,'data \"historic\" (TIO)'!BA771)","v":3.921509805640123},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AN771,'data \"historic\" (TIO)'!BB771)","v":3.9594920300604723},{"$f":"IF('[3]CBA benchmark'!$AE$8='[3]CBA benchmark'!$AK$36,'data \"historic\" (TIO)'!AO771,'data \"historic\" (TIO)'!BC771)","v":3.9921685613822939},null,null,null,null,null,null,null,null,null,null,null,null,null,4.3099705543137592,4.3315204070853266,4.3531780091207537,4.3749438991663556,4.3968186186621878,4.4188027117554984,4.4408967253142739,4.4631012089408459,4.4854167149855497,4.5078437985604758,null,null,null,null,4.2211180579458434,3.9666086412141111,4.0699095642672489,4.1060871377167993,3.7270249757373106,3.8441429066414403,3.8896282595165994,3.921509805640123,3.9594920300604723,3.9921685613822939]

{"sheet":"performance indicators","index":17,"n_rows":1005,"n_cols":47,"rows_kept":1005,"cut":false,"hidden":false,"merged":[[0,27,1,27],[0,28,1,28],[0,29,0,31],[0,32,0,34]]}
[null,{"$f":"'CBA benchmark'!B12","v":0},{"$f":"'CBA benchmark'!E12","v":"2018-21"},{"$f":"'CBA benchmark'!C15","v":"total network"},{"$f":"'CBA benchmark'!E15","v":"service costs only"},{"$f":"'CBA benchmark'!G11","v":"peak/ off-peak"},{"$f":"YEAR!C9","v":"2017/18"},{"$f":"YEAR!C10","v":"2015-18"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Urban area","Mode","Road traffic reduction benefits",null,null,"Public transport user benefits",null,null,"Road traffic reduction benefits","Public transport user benefits"]
[null,"Network (region) of focus","NLTP of focus","network or mode","costs applied","assessment period","current yr","current NLTP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peak","Off peak","Average","Peak","Off peak","Average",{"$f":"IF($F$1=$AS$7,$AS$7,IF($F$1=$AS$8,$AS$8,$F$1))","v":"peak/ off-peak"},{"$f":"IF($F$1=$AS$7,$AS$7,IF($F$1=$AS$8,$AS$8,$F$1))","v":"peak/ off-peak"}]
[null,"BUS NETWORK PROGRAMME EFFICIENCY RATIO","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2009-12","2012-15","2015-18","2018-21","2021-24","2024-27",{"$f":"'CBA benchmark'!E12","v":"2018-21"},{"$f":"AT7","v":"2015-18"}]
["Northland","Northland programme efficiency ratio:",{"$f":"IF($E$1=$AR$7,($AJ4*'data \"live\" (TIO)'!C4+'performance indicators'!$AK4*'data \"live\" (TIO)'!C4)/'data \"live\" (TIO)'!C84,($AJ4*'data \"live\" (TIO)'!C4+'performance indicators'!$AK4*'data \"live\" (TIO)'!C4)/'data \"live\" (TIO)'!C104)","v":4.3952163068893526},{"$f":"IF($E$1=$AR$7,($AJ4*'data \"live\" (TIO)'!D4+'performance indicators'!$AK4*'data \"live\" (TIO)'!D4)/'data \"live\" (TIO)'!D84,($AJ4*'data \"live\" (TIO)'!D4+'performance indicators'!$AK4*'data \"live\" (TIO)'!D4)/'data \"live\" (TIO)'!D104)","v":5.5073014445446242},{"$f":"IF($E$1=$AR$7,($AJ4*'data \"live\" (TIO)'!E4+'performance indicators'!$AK4*'data \"live\" (TIO)'!E4)/'data \"live\" (TIO)'!E84,($AJ4*'data \"live\" (TIO)'!E4+'performance indicators'!$AK4*'data \"live\" (TIO)'!E4)/'data \"live\" (TIO)'!E104)","v":4.8729688766424379},{"$f":"IF($E$1=$AR$7,($AJ4*'data \"live\" (TIO)'!F4+'performance indicators'!$AK4*'data \"live\" (TIO)'!F4)/'data \"live\" (TIO)'!F84,($AJ4*'data \"live\" (TIO)'!F4+'performance indicators'!$AK4*'data \"live\" (TIO)'!F4)/'data \"live\" (TIO)'!F104)","v":5.5265061545836085},{"$f":"IF($E$1=$AR$7,($AJ4*'data \"live\" (TIO)'!G4+'performance indicators'!$AK4*'data \"live\" (TIO)'!G4)/'data \"live\" (TIO)'!G84,($AJ4*'data \"live\" (TIO)'!G4+'performance indicators'!$AK4*'data \"live\" (TIO)'!G4)/'data \"live\" (TIO)'!G104)","v":5.0338618868997047},{"$f":"IF($E$1=$AR$7,($AJ4*'data \"live\" (TIO)'!H4+'performance indicators'!$AK4*'data \"live\" (TIO)'!H4)/'data \"live\" (TIO)'!H84,($AJ4*'data \"live\" (TIO)'!H4+'performance indicators'!$AK4*'data \"live\" (TIO)'!H4)/'data \"live\" (TIO)'!H104)","v":4.6951039405471446},{"$f":"IF($E$1=$AR$7,($AJ4*'data \"live\" (TIO)'!I4+'performance indicators'!$AK4*'data \"live\" (TIO)'!I4)/'data \"live\" (TIO)'!I84,($AJ4*'data \"live\" (TIO)'!I4+'performance indicators'!$AK4*'data \"live\" (TIO)'!I4)/'data \"live\" (TIO)'!I104)","v":4.2069231672737581},{"$f":"IF($E$1=$AR$7,($AJ4*'data \"live\" (TIO)'!J4+'performance indicators'!$AK4*'data \"live\" (TIO)'!J4)/'data \"live\" (TIO)'!J84,($AJ4*'data \"live\" (TIO)'!J4+'performance indicators'!$AK4*'data \"live\" (TIO)'!J4)/'data \"live\" (TIO)'!J104)","v":3.9635229442246778},{"$f":"IF($E$1=$AR$7,($AJ4*'data \"live\" (TIO)'!K4+'performance indicators'!$AK4*'data \"live\" (TIO)'!K4)/'data \"live\" (TIO)'!K84,($AJ4*'data \"live\" (TIO)'!K4+'performance indicators'!$AK4*'data \"live\" (TIO)'!K4)/'data \"live\" (TIO)'!K104)","v":2.6466681228548463},{"$f":"IF($E$1=$AR$7,($AJ4*'data \"live\" (TIO)'!L4+'performance indicators'!$AK4*'data \"live\" (TIO)'!L4)/'data \"live\" (TIO)'!L84,($AJ4*'data \"live\" (TIO)'!L4+'performance indicators'!$AK4*'data \"live\" (TIO)'!L4)/'data \"live\" (TIO)'!L104)","v":3.343378139318776},{"$f":"IF($E$1=$AR$7,($AJ4*'data \"live\" (TIO)'!M4+'performance indicators'!$AK4*'data \"live\" (TIO)'!M4)/'data \"live\" (TIO)'!M84,($AJ4*'data \"live\" (TIO)'!M4+'performance indicators'!$AK4*'data \"live\" (TIO)'!M4)/'data \"live\" (TIO)'!M104)","v":3.2762974524846475},{"$f":"IF($E$1=$AR$7,($AJ4*'data \"live\" (TIO)'!N4+'performance indicators'!$AK4*'data \"live\" (TIO)'!N4)/'data \"live\" (TIO)'!N84,($AJ4*'data \"live\" (TIO)'!N4+'performance indicators'!$AK4*'data \"live\" (TIO)'!N4)/'data \"live\" (TIO)'!N104)","v":3.0426221011881593},{"$f":"IF($E$1=$AR$7,($AJ4*'data \"live\" (TIO)'!O4+'performance indicators'!$AK4*'data \"live\" (TIO)'!O4)/'data \"live\" (TIO)'!O84,($AJ4*'data \"live\" (TIO)'!O4+'performance indicators'!$AK4*'data \"live\" (TIO)'!O4)/'data \"live\" (TIO)'!O104)","v":2.937156931884803},{"$f":"IF($E$1=$AR$7,($AJ4*'data \"live\" (TIO)'!P4+'performance indicators'!$AK4*'data \"live\" (TIO)'!P4)/'data \"live\" (TIO)'!P84,($AJ4*'data \"live\" (TIO)'!P4+'performance indicators'!$AK4*'data \"live\" (TIO)'!P4)/'data \"live\" (TIO)'!P104)","v":2.9801637711358668},{"$f":"IF($E$1=$AR$7,($AJ4*'data \"live\" (TIO)'!Q4+'performance indicators'!$AK4*'data \"live\" (TIO)'!Q4)/'data \"live\" (TIO)'!Q84,($AJ4*'data \"live\" (TIO)'!Q4+'performance indicators'!$AK4*'data \"live\" (TIO)'!Q4)/'data \"live\" (TIO)'!Q104)","v":3.0240126889508114},{"$f":"IF($E$1=$AR$7,($AJ4*'data \"live\" (TIO)'!R4+'performance indicators'!$AK4*'data \"live\" (TIO)'!R4)/'data \"live\" (TIO)'!R84,($AJ4*'data \"live\" (TIO)'!R4+'performance indicators'!$AK4*'data \"live\" (TIO)'!R4)/'data \"live\" (TIO)'!R104)","v":3.2778878061139682},{"$f":"IF($E$1=$AR$7,($AJ4*'data \"live\" (TIO)'!V4+'performance indicators'!$AK4*'data \"live\" (TIO)'!V4)/'data \"live\" (TIO)'!V84,($AJ4*'data \"live\" (TIO)'!V4+'performance indicators'!$AK4*'data \"live\" (TIO)'!V4)/'data \"live\" (TIO)'!V104)","v":4.8817721008846906},{"$f":"IF($E$1=$AR$7,($AJ4*'data \"live\" (TIO)'!W4+'performance indicators'!$AK4*'data \"live\" (TIO)'!W4)/'data \"live\" (TIO)'!W84,($AJ4*'data \"live\" (TIO)'!W4+'performance indicators'!$AK4*'data \"live\" (TIO)'!W4)/'data \"live\" (TIO)'!W104)","v":5.05901212131121},{"$f":"IF($E$1=$AR$7,($AJ4*'data \"live\" (TIO)'!X4+'performance indicators'!$AK4*'data \"live\" (TIO)'!X4)/'data \"live\" (TIO)'!X84,($AJ4*'data \"live\" (TIO)'!X4+'performance indicators'!$AK4*'data \"live\" (TIO)'!X4)/'data \"live\" (TIO)'!X104)","v":3.4098297512494944},{"$f":"IF($E$1=$AR$7,($AJ4*'data \"live\" (TIO)'!Y4+'performance indicators'!$AK4*'data \"live\" (TIO)'!Y4)/'data \"live\" (TIO)'!Y84,($AJ4*'data \"live\" (TIO)'!Y4+'performance indicators'!$AK4*'data \"live\" (TIO)'!Y4)/'data \"live\" (TIO)'!Y104)","v":3.2160629952180964},{"$f":"IF($E$1=$AR$7,($AJ4*'data \"live\" (TIO)'!Z4+'performance indicators'!$AK4*'data \"live\" (TIO)'!Z4)/'data \"live\" (TIO)'!Z84,($AJ4*'data \"live\" (TIO)'!Z4+'performance indicators'!$AK4*'data \"live\" (TIO)'!Z4)/'data \"live\" (TIO)'!Z104)","v":2.9803107108222218},{"$f":"IF($E$1=$AR$7,($AJ4*'data \"live\" (TIO)'!AA4+'performance indicators'!$AK4*'data \"live\" (TIO)'!AA4)/'data \"live\" (TIO)'!AA84,($AJ4*'data \"live\" (TIO)'!AA4+'performance indicators'!$AK4*'data \"live\" (TIO)'!AA4)/'data \"live\" (TIO)'!AA104)","v":9.9323259704221645},{"$f":"HLOOKUP($Y$3,$S3:$X19,2,FALSE)","v":3.2160629952180964},{"$f":"HLOOKUP($Z$3,$S3:$X19,2,FALSE)","v":3.4098297512494944},null,"Other","All",{"$f":"'BER calc'!O17","v":2.4514},{"$f":"'BER calc'!P17","v":1.19},{"$f":"(AD4+AE4)/2","v":1.8207},{"$f":"'BER calc'!R$17","v":13.09},{"$f":"'BER calc'!S$17","v":8.7226999999999997},{"$f":"(AG4+AH4)/2","v":10.90635},{"$f":"IF($F$1=$AS$7,AD4,IF($F$1=$AS$8,AE4,AF4))","v":1.8207},{"$f":"IF($F$1=$AS$7,AG4,IF($F$1=$AS$8,AH4,AI4))","v":10.90635},null,{"$f":"'data \"live\" (TIO)'!AB4","v":324938},{"$f":"AM4/AM$19","v":2.586829837558203E-3},{"$f":"$AN4*AJ4","v":4.7098410852422206E-3},{"$f":"$AN4*AK4","v":2.8212871598852909E-2}]
["Auckland","Auckland programme efficiency ratio:",{"$f":"IF($E$1=$AR$7,($AJ5*'data \"live\" (TIO)'!C5+'performance indicators'!$AK5*'data \"live\" (TIO)'!C5)/'data \"live\" (TIO)'!C85,($AJ5*'data \"live\" (TIO)'!C5+'performance indicators'!$AK5*'data \"live\" (TIO)'!C5)/'data \"live\" (TIO)'!C105)","v":7.3486708688007552},{"$f":"IF($E$1=$AR$7,($AJ5*'data \"live\" (TIO)'!D5+'performance indicators'!$AK5*'data \"live\" (TIO)'!D5)/'data \"live\" (TIO)'!D85,($AJ5*'data \"live\" (TIO)'!D5+'performance indicators'!$AK5*'data \"live\" (TIO)'!D5)/'data \"live\" (TIO)'!D105)","v":7.8341639605861859},{"$f":"IF($E$1=$AR$7,($AJ5*'data \"live\" (TIO)'!E5+'performance indicators'!$AK5*'data \"live\" (TIO)'!E5)/'data \"live\" (TIO)'!E85,($AJ5*'data \"live\" (TIO)'!E5+'performance indicators'!$AK5*'data \"live\" (TIO)'!E5)/'data \"live\" (TIO)'!E105)","v":7.3656722294717856},{"$f":"IF($E$1=$AR$7,($AJ5*'data \"live\" (TIO)'!F5+'performance indicators'!$AK5*'data \"live\" (TIO)'!F5)/'data \"live\" (TIO)'!F85,($AJ5*'data \"live\" (TIO)'!F5+'performance indicators'!$AK5*'data \"live\" (TIO)'!F5)/'data \"live\" (TIO)'!F105)","v":7.8912415051043743},{"$f":"IF($E$1=$AR$7,($AJ5*'data \"live\" (TIO)'!G5+'performance indicators'!$AK5*'data \"live\" (TIO)'!G5)/'data \"live\" (TIO)'!G85,($AJ5*'data \"live\" (TIO)'!G5+'performance indicators'!$AK5*'data \"live\" (TIO)'!G5)/'data \"live\" (TIO)'!G105)","v":7.7891489817329385},{"$f":"IF($E$1=$AR$7,($AJ5*'data \"live\" (TIO)'!H5+'performance indicators'!$AK5*'data \"live\" (TIO)'!H5)/'data \"live\" (TIO)'!H85,($AJ5*'data \"live\" (TIO)'!H5+'performance indicators'!$AK5*'data \"live\" (TIO)'!H5)/'data \"live\" (TIO)'!H105)","v":8.2285922076307561},{"$f":"IF($E$1=$AR$7,($AJ5*'data \"live\" (TIO)'!I5+'performance indicators'!$AK5*'data \"live\" (TIO)'!I5)/'data \"live\" (TIO)'!I85,($AJ5*'data \"live\" (TIO)'!I5+'performance indicators'!$AK5*'data \"live\" (TIO)'!I5)/'data \"live\" (TIO)'!I105)","v":8.0013507547911189},{"$f":"IF($E$1=$AR$7,($AJ5*'data \"live\" (TIO)'!J5+'performance indicators'!$AK5*'data \"live\" (TIO)'!J5)/'data \"live\" (TIO)'!J85,($AJ5*'data \"live\" (TIO)'!J5+'performance indicators'!$AK5*'data \"live\" (TIO)'!J5)/'data \"live\" (TIO)'!J105)","v":7.3334605480019448},{"$f":"IF($E$1=$AR$7,($AJ5*'data \"live\" (TIO)'!K5+'performance indicators'!$AK5*'data \"live\" (TIO)'!K5)/'data \"live\" (TIO)'!K85,($AJ5*'data \"live\" (TIO)'!K5+'performance indicators'!$AK5*'data \"live\" (TIO)'!K5)/'data \"live\" (TIO)'!K105)","v":6.3957205612275354},{"$f":"IF($E$1=$AR$7,($AJ5*'data \"live\" (TIO)'!L5+'performance indicators'!$AK5*'data \"live\" (TIO)'!L5)/'data \"live\" (TIO)'!L85,($AJ5*'data \"live\" (TIO)'!L5+'performance indicators'!$AK5*'data \"live\" (TIO)'!L5)/'data \"live\" (TIO)'!L105)","v":5.8805018413337278},{"$f":"IF($E$1=$AR$7,($AJ5*'data \"live\" (TIO)'!M5+'performance indicators'!$AK5*'data \"live\" (TIO)'!M5)/'data \"live\" (TIO)'!M85,($AJ5*'data \"live\" (TIO)'!M5+'performance indicators'!$AK5*'data \"live\" (TIO)'!M5)/'data \"live\" (TIO)'!M105)","v":6.0322447687220198},{"$f":"IF($E$1=$AR$7,($AJ5*'data \"live\" (TIO)'!N5+'performance indicators'!$AK5*'data \"live\" (TIO)'!N5)/'data \"live\" (TIO)'!N85,($AJ5*'data \"live\" (TIO)'!N5+'performance indicators'!$AK5*'data \"live\" (TIO)'!N5)/'data \"live\" (TIO)'!N105)","v":6.1652322930163725},{"$f":"IF($E$1=$AR$7,($AJ5*'data \"live\" (TIO)'!O5+'performance indicators'!$AK5*'data \"live\" (TIO)'!O5)/'data \"live\" (TIO)'!O85,($AJ5*'data \"live\" (TIO)'!O5+'performance indicators'!$AK5*'data \"live\" (TIO)'!O5)/'data \"live\" (TIO)'!O105)","v":5.9941495654584287},{"$f":"IF($E$1=$AR$7,($AJ5*'data \"live\" (TIO)'!P5+'performance indicators'!$AK5*'data \"live\" (TIO)'!P5)/'data \"live\" (TIO)'!P85,($AJ5*'data \"live\" (TIO)'!P5+'performance indicators'!$AK5*'data \"live\" (TIO)'!P5)/'data \"live\" (TIO)'!P105)","v":6.0177892776153383},{"$f":"IF($E$1=$AR$7,($AJ5*'data \"live\" (TIO)'!Q5+'performance indicators'!$AK5*'data \"live\" (TIO)'!Q5)/'data \"live\" (TIO)'!Q85,($AJ5*'data \"live\" (TIO)'!Q5+'performance indicators'!$AK5*'data \"live\" (TIO)'!Q5)/'data \"live\" (TIO)'!Q105)","v":6.0274783759779389},{"$f":"IF($E$1=$AR$7,($AJ5*'data \"live\" (TIO)'!R5+'performance indicators'!$AK5*'data \"live\" (TIO)'!R5)/'data \"live\" (TIO)'!R85,($AJ5*'data \"live\" (TIO)'!R5+'performance indicators'!$AK5*'data \"live\" (TIO)'!R5)/'data \"live\" (TIO)'!R105)","v":6.0686518013877508},{"$f":"IF($E$1=$AR$7,($AJ5*'data \"live\" (TIO)'!V5+'performance indicators'!$AK5*'data \"live\" (TIO)'!V5)/'data \"live\" (TIO)'!V85,($AJ5*'data \"live\" (TIO)'!V5+'performance indicators'!$AK5*'data \"live\" (TIO)'!V5)/'data \"live\" (TIO)'!V105)","v":7.509877750429049},{"$f":"IF($E$1=$AR$7,($AJ5*'data \"live\" (TIO)'!W5+'performance indicators'!$AK5*'data \"live\" (TIO)'!W5)/'data \"live\" (TIO)'!W85,($AJ5*'data \"live\" (TIO)'!W5+'performance indicators'!$AK5*'data \"live\" (TIO)'!W5)/'data \"live\" (TIO)'!W105)","v":7.9722677405056128},{"$f":"IF($E$1=$AR$7,($AJ5*'data \"live\" (TIO)'!X5+'performance indicators'!$AK5*'data \"live\" (TIO)'!X5)/'data \"live\" (TIO)'!X85,($AJ5*'data \"live\" (TIO)'!X5+'performance indicators'!$AK5*'data \"live\" (TIO)'!X5)/'data \"live\" (TIO)'!X105)","v":7.1670760911965798},{"$f":"IF($E$1=$AR$7,($AJ5*'data \"live\" (TIO)'!Y5+'performance indicators'!$AK5*'data \"live\" (TIO)'!Y5)/'data \"live\" (TIO)'!Y85,($AJ5*'data \"live\" (TIO)'!Y5+'performance indicators'!$AK5*'data \"live\" (TIO)'!Y5)/'data \"live\" (TIO)'!Y105)","v":6.0273499790029073},{"$f":"IF($E$1=$AR$7,($AJ5*'data \"live\" (TIO)'!Z5+'performance indicators'!$AK5*'data \"live\" (TIO)'!Z5)/'data \"live\" (TIO)'!Z85,($AJ5*'data \"live\" (TIO)'!Z5+'performance indicators'!$AK5*'data \"live\" (TIO)'!Z5)/'data \"live\" (TIO)'!Z105)","v":6.0135152822969484},{"$f":"IF($E$1=$AR$7,($AJ5*'data \"live\" (TIO)'!AA5+'performance indicators'!$AK5*'data \"live\" (TIO)'!AA5)/'data \"live\" (TIO)'!AA85,($AJ5*'data \"live\" (TIO)'!AA5+'performance indicators'!$AK5*'data \"live\" (TIO)'!AA5)/'data \"live\" (TIO)'!AA105)","v":18.864342989657509},{"$f":"HLOOKUP($Y$3,$S3:$X19,3,FALSE)","v":6.0273499790029073},{"$f":"HLOOKUP($Z$3,$S3:$X19,3,FALSE)","v":7.1670760911965798},null,"Auckland","Bus/ferry",{"$f":"'BER calc'!O10","v":13.9587},{"$f":"'BER calc'!P10","v":0.90439999999999998},7.4315500000000005,{"$f":"'BER calc'!R10","v":12.090399999999999},{"$f":"'BER calc'!S10","v":8.0562999999999985},10.073349999999998,7.4315500000000005,10.073349999999998,null,{"$f":"IF('CBA benchmark'!B15='CBA benchmark'!AI42,0,'data \"live\" (TIO)'!AB5)","v":70089122.333333328},{"$f":"AM5/AM$19","v":0.55797916199439179},{"$f":"$AN5*AJ5","v":4.1466500413194227},{"$f":"$AN5*AK5","v":5.6207193914762055}]
["Waikato","Waikato programme efficiency ratio:",{"$f":"IF($E$1=$AR$7,($AJ6*'data \"live\" (TIO)'!C6+'performance indicators'!$AK6*'data \"live\" (TIO)'!C6)/'data \"live\" (TIO)'!C86,($AJ6*'data \"live\" (TIO)'!C6+'performance indicators'!$AK6*'data \"live\" (TIO)'!C6)/'data \"live\" (TIO)'!C106)","v":3.9070992111020173},{"$f":"IF($E$1=$AR$7,($AJ6*'data \"live\" (TIO)'!D6+'performance indicators'!$AK6*'data \"live\" (TIO)'!D6)/'data \"live\" (TIO)'!D86,($AJ6*'data \"live\" (TIO)'!D6+'performance indicators'!$AK6*'data \"live\" (TIO)'!D6)/'data \"live\" (TIO)'!D106)","v":3.8133822000683253},{"$f":"IF($E$1=$AR$7,($AJ6*'data \"live\" (TIO)'!E6+'performance indicators'!$AK6*'data \"live\" (TIO)'!E6)/'data \"live\" (TIO)'!E86,($AJ6*'data \"live\" (TIO)'!E6+'performance indicators'!$AK6*'data \"live\" (TIO)'!E6)/'data \"live\" (TIO)'!E106)","v":3.8316945898448562},{"$f":"IF($E$1=$AR$7,($AJ6*'data \"live\" (TIO)'!F6+'performance indicators'!$AK6*'data \"live\" (TIO)'!F6)/'data \"live\" (TIO)'!F86,($AJ6*'data \"live\" (TIO)'!F6+'performance indicators'!$AK6*'data \"live\" (TIO)'!F6)/'data \"live\" (TIO)'!F106)","v":4.1152100863160825},{"$f":"IF($E$1=$AR$7,($AJ6*'data \"live\" (TIO)'!G6+'performance indicators'!$AK6*'data \"live\" (TIO)'!G6)/'data \"live\" (TIO)'!G86,($AJ6*'data \"live\" (TIO)'!G6+'performance indicators'!$AK6*'data \"live\" (TIO)'!G6)/'data \"live\" (TIO)'!G106)","v":4.2396346607180178},{"$f":"IF($E$1=$AR$7,($AJ6*'data \"live\" (TIO)'!H6+'performance indicators'!$AK6*'data \"live\" (TIO)'!H6)/'data \"live\" (TIO)'!H86,($AJ6*'data \"live\" (TIO)'!H6+'performance indicators'!$AK6*'data \"live\" (TIO)'!H6)/'data \"live\" (TIO)'!H106)","v":4.1609233824594343},{"$f":"IF($E$1=$AR$7,($AJ6*'data \"live\" (TIO)'!I6+'performance indicators'!$AK6*'data \"live\" (TIO)'!I6)/'data \"live\" (TIO)'!I86,($AJ6*'data \"live\" (TIO)'!I6+'performance indicators'!$AK6*'data \"live\" (TIO)'!I6)/'data \"live\" (TIO)'!I106)","v":3.771616241349903},{"$f":"IF($E$1=$AR$7,($AJ6*'data \"live\" (TIO)'!J6+'performance indicators'!$AK6*'data \"live\" (TIO)'!J6)/'data \"live\" (TIO)'!J86,($AJ6*'data \"live\" (TIO)'!J6+'performance indicators'!$AK6*'data \"live\" (TIO)'!J6)/'data \"live\" (TIO)'!J106)","v":3.5343683132350434},{"$f":"IF($E$1=$AR$7,($AJ6*'data \"live\" (TIO)'!K6+'performance indicators'!$AK6*'data \"live\" (TIO)'!K6)/'data \"live\" (TIO)'!K86,($AJ6*'data \"live\" (TIO)'!K6+'performance indicators'!$AK6*'data \"live\" (TIO)'!K6)/'data \"live\" (TIO)'!K106)","v":4.6258833089482758},{"$f":"IF($E$1=$AR$7,($AJ6*'data \"live\" (TIO)'!L6+'performance indicators'!$AK6*'data \"live\" (TIO)'!L6)/'data \"live\" (TIO)'!L86,($AJ6*'data \"live\" (TIO)'!L6+'performance indicators'!$AK6*'data \"live\" (TIO)'!L6)/'data \"live\" (TIO)'!L106)","v":3.4633421683832122},{"$f":"IF($E$1=$AR$7,($AJ6*'data \"live\" (TIO)'!M6+'performance indicators'!$AK6*'data \"live\" (TIO)'!M6)/'data \"live\" (TIO)'!M86,($AJ6*'data \"live\" (TIO)'!M6+'performance indicators'!$AK6*'data \"live\" (TIO)'!M6)/'data \"live\" (TIO)'!M106)","v":3.400937187063529},{"$f":"IF($E$1=$AR$7,($AJ6*'data \"live\" (TIO)'!N6+'performance indicators'!$AK6*'data \"live\" (TIO)'!N6)/'data \"live\" (TIO)'!N86,($AJ6*'data \"live\" (TIO)'!N6+'performance indicators'!$AK6*'data \"live\" (TIO)'!N6)/'data \"live\" (TIO)'!N106)","v":3.3396885778467071},{"$f":"IF($E$1=$AR$7,($AJ6*'data \"live\" (TIO)'!O6+'performance indicators'!$AK6*'data \"live\" (TIO)'!O6)/'data \"live\" (TIO)'!O86,($AJ6*'data \"live\" (TIO)'!O6+'performance indicators'!$AK6*'data \"live\" (TIO)'!O6)/'data \"live\" (TIO)'!O106)","v":3.2795700842737614},{"$f":"IF($E$1=$AR$7,($AJ6*'data \"live\" (TIO)'!P6+'performance indicators'!$AK6*'data \"live\" (TIO)'!P6)/'data \"live\" (TIO)'!P86,($AJ6*'data \"live\" (TIO)'!P6+'performance indicators'!$AK6*'data \"live\" (TIO)'!P6)/'data \"live\" (TIO)'!P106)","v":3.2205634187485805},{"$f":"IF($E$1=$AR$7,($AJ6*'data \"live\" (TIO)'!Q6+'performance indicators'!$AK6*'data \"live\" (TIO)'!Q6)/'data \"live\" (TIO)'!Q86,($AJ6*'data \"live\" (TIO)'!Q6+'performance indicators'!$AK6*'data \"live\" (TIO)'!Q6)/'data \"live\" (TIO)'!Q106)","v":3.1626453815183106},{"$f":"IF($E$1=$AR$7,($AJ6*'data \"live\" (TIO)'!R6+'performance indicators'!$AK6*'data \"live\" (TIO)'!R6)/'data \"live\" (TIO)'!R86,($AJ6*'data \"live\" (TIO)'!R6+'performance indicators'!$AK6*'data \"live\" (TIO)'!R6)/'data \"live\" (TIO)'!R106)","v":3.1057960686545849},{"$f":"IF($E$1=$AR$7,($AJ6*'data \"live\" (TIO)'!V6+'performance indicators'!$AK6*'data \"live\" (TIO)'!V6)/'data \"live\" (TIO)'!V86,($AJ6*'data \"live\" (TIO)'!V6+'performance indicators'!$AK6*'data \"live\" (TIO)'!V6)/'data \"live\" (TIO)'!V106)","v":3.8500534132653423},{"$f":"IF($E$1=$AR$7,($AJ6*'data \"live\" (TIO)'!W6+'performance indicators'!$AK6*'data \"live\" (TIO)'!W6)/'data \"live\" (TIO)'!W86,($AJ6*'data \"live\" (TIO)'!W6+'performance indicators'!$AK6*'data \"live\" (TIO)'!W6)/'data \"live\" (TIO)'!W106)","v":4.1715244154530238},{"$f":"IF($E$1=$AR$7,($AJ6*'data \"live\" (TIO)'!X6+'performance indicators'!$AK6*'data \"live\" (TIO)'!X6)/'data \"live\" (TIO)'!X86,($AJ6*'data \"live\" (TIO)'!X6+'performance indicators'!$AK6*'data \"live\" (TIO)'!X6)/'data \"live\" (TIO)'!X106)","v":3.9821608582410088},{"$f":"IF($E$1=$AR$7,($AJ6*'data \"live\" (TIO)'!Y6+'performance indicators'!$AK6*'data \"live\" (TIO)'!Y6)/'data \"live\" (TIO)'!Y86,($AJ6*'data \"live\" (TIO)'!Y6+'performance indicators'!$AK6*'data \"live\" (TIO)'!Y6)/'data \"live\" (TIO)'!Y106)","v":3.4002046427876351},{"$f":"IF($E$1=$AR$7,($AJ6*'data \"live\" (TIO)'!Z6+'performance indicators'!$AK6*'data \"live\" (TIO)'!Z6)/'data \"live\" (TIO)'!Z86,($AJ6*'data \"live\" (TIO)'!Z6+'performance indicators'!$AK6*'data \"live\" (TIO)'!Z6)/'data \"live\" (TIO)'!Z106)","v":3.219869131380241},{"$f":"IF($E$1=$AR$7,($AJ6*'data \"live\" (TIO)'!AA6+'performance indicators'!$AK6*'data \"live\" (TIO)'!AA6)/'data \"live\" (TIO)'!AA86,($AJ6*'data \"live\" (TIO)'!AA6+'performance indicators'!$AK6*'data \"live\" (TIO)'!AA6)/'data \"live\" (TIO)'!AA106)","v":9.4018898187365476},{"$f":"HLOOKUP($Y$3,$S3:$X19,4,FALSE)","v":3.4002046427876351},{"$f":"HLOOKUP($Z$3,$S3:$X19,4,FALSE)","v":3.9821608582410088},null,"Other","All",{"$f":"AD$4","v":2.4514},{"$f":"AE$4","v":1.19},1.8207,{"$f":"AG$4","v":13.09},{"$f":"AH$4","v":8.7226999999999997},10.90635,1.8207,10.90635,null,{"$f":"'data \"live\" (TIO)'!AB6","v":4163483.3333333335},3.3145470566209409E-2,{"$f":"$AN6*AJ6","v":6.0347958259897472E-2},0.36149610290977796,null,null,null,{"$f":"C1","v":"2018-21"},"2006-09"]
["Bay of Plenty","Bay of Plenty programme efficiency ratio:",{"$f":"IF($E$1=$AR$7,($AJ7*'data \"live\" (TIO)'!C7+'performance indicators'!$AK7*'data \"live\" (TIO)'!C7)/'data \"live\" (TIO)'!C87,($AJ7*'data \"live\" (TIO)'!C7+'performance indicators'!$AK7*'data \"live\" (TIO)'!C7)/'data \"live\" (TIO)'!C107)","v":3.3417757400256138},{"$f":"IF($E$1=$AR$7,($AJ7*'data \"live\" (TIO)'!D7+'performance indicators'!$AK7*'data \"live\" (TIO)'!D7)/'data \"live\" (TIO)'!D87,($AJ7*'data \"live\" (TIO)'!D7+'performance indicators'!$AK7*'data \"live\" (TIO)'!D7)/'data \"live\" (TIO)'!D107)","v":3.9204245256938819},{"$f":"IF($E$1=$AR$7,($AJ7*'data \"live\" (TIO)'!E7+'performance indicators'!$AK7*'data \"live\" (TIO)'!E7)/'data \"live\" (TIO)'!E87,($AJ7*'data \"live\" (TIO)'!E7+'performance indicators'!$AK7*'data \"live\" (TIO)'!E7)/'data \"live\" (TIO)'!E107)","v":4.2725154975335391},{"$f":"IF($E$1=$AR$7,($AJ7*'data \"live\" (TIO)'!F7+'performance indicators'!$AK7*'data \"live\" (TIO)'!F7)/'data \"live\" (TIO)'!F87,($AJ7*'data \"live\" (TIO)'!F7+'performance indicators'!$AK7*'data \"live\" (TIO)'!F7)/'data \"live\" (TIO)'!F107)","v":4.3176285118817628},{"$f":"IF($E$1=$AR$7,($AJ7*'data \"live\" (TIO)'!G7+'performance indicators'!$AK7*'data \"live\" (TIO)'!G7)/'data \"live\" (TIO)'!G87,($AJ7*'data \"live\" (TIO)'!G7+'performance indicators'!$AK7*'data \"live\" (TIO)'!G7)/'data \"live\" (TIO)'!G107)","v":4.0918119033542446},{"$f":"IF($E$1=$AR$7,($AJ7*'data \"live\" (TIO)'!H7+'performance indicators'!$AK7*'data \"live\" (TIO)'!H7)/'data \"live\" (TIO)'!H87,($AJ7*'data \"live\" (TIO)'!H7+'performance indicators'!$AK7*'data \"live\" (TIO)'!H7)/'data \"live\" (TIO)'!H107)","v":3.5973803655666536},{"$f":"IF($E$1=$AR$7,($AJ7*'data \"live\" (TIO)'!I7+'performance indicators'!$AK7*'data \"live\" (TIO)'!I7)/'data \"live\" (TIO)'!I87,($AJ7*'data \"live\" (TIO)'!I7+'performance indicators'!$AK7*'data \"live\" (TIO)'!I7)/'data \"live\" (TIO)'!I107)","v":3.8632582366306742},{"$f":"IF($E$1=$AR$7,($AJ7*'data \"live\" (TIO)'!J7+'performance indicators'!$AK7*'data \"live\" (TIO)'!J7)/'data \"live\" (TIO)'!J87,($AJ7*'data \"live\" (TIO)'!J7+'performance indicators'!$AK7*'data \"live\" (TIO)'!J7)/'data \"live\" (TIO)'!J107)","v":3.6864017599959595},{"$f":"IF($E$1=$AR$7,($AJ7*'data \"live\" (TIO)'!K7+'performance indicators'!$AK7*'data \"live\" (TIO)'!K7)/'data \"live\" (TIO)'!K87,($AJ7*'data \"live\" (TIO)'!K7+'performance indicators'!$AK7*'data \"live\" (TIO)'!K7)/'data \"live\" (TIO)'!K107)","v":3.6948017076186401},{"$f":"IF($E$1=$AR$7,($AJ7*'data \"live\" (TIO)'!L7+'performance indicators'!$AK7*'data \"live\" (TIO)'!L7)/'data \"live\" (TIO)'!L87,($AJ7*'data \"live\" (TIO)'!L7+'performance indicators'!$AK7*'data \"live\" (TIO)'!L7)/'data \"live\" (TIO)'!L107)","v":3.5668037232645622},{"$f":"IF($E$1=$AR$7,($AJ7*'data \"live\" (TIO)'!M7+'performance indicators'!$AK7*'data \"live\" (TIO)'!M7)/'data \"live\" (TIO)'!M87,($AJ7*'data \"live\" (TIO)'!M7+'performance indicators'!$AK7*'data \"live\" (TIO)'!M7)/'data \"live\" (TIO)'!M107)","v":3.5668037232645622},{"$f":"IF($E$1=$AR$7,($AJ7*'data \"live\" (TIO)'!N7+'performance indicators'!$AK7*'data \"live\" (TIO)'!N7)/'data \"live\" (TIO)'!N87,($AJ7*'data \"live\" (TIO)'!N7+'performance indicators'!$AK7*'data \"live\" (TIO)'!N7)/'data \"live\" (TIO)'!N107)","v":3.5668037232645622},{"$f":"IF($E$1=$AR$7,($AJ7*'data \"live\" (TIO)'!O7+'performance indicators'!$AK7*'data \"live\" (TIO)'!O7)/'data \"live\" (TIO)'!O87,($AJ7*'data \"live\" (TIO)'!O7+'performance indicators'!$AK7*'data \"live\" (TIO)'!O7)/'data \"live\" (TIO)'!O107)","v":3.5668037232645622},{"$f":"IF($E$1=$AR$7,($AJ7*'data \"live\" (TIO)'!P7+'performance indicators'!$AK7*'data \"live\" (TIO)'!P7)/'data \"live\" (TIO)'!P87,($AJ7*'data \"live\" (TIO)'!P7+'performance indicators'!$AK7*'data \"live\" (TIO)'!P7)/'data \"live\" (TIO)'!P107)","v":3.5668037232645622},{"$f":"IF($E$1=$AR$7,($AJ7*'data \"live\" (TIO)'!Q7+'performance indicators'!$AK7*'data \"live\" (TIO)'!Q7)/'data \"live\" (TIO)'!Q87,($AJ7*'data \"live\" (TIO)'!Q7+'performance indicators'!$AK7*'data \"live\" (TIO)'!Q7)/'data \"live\" (TIO)'!Q107)","v":3.5668037232645622},{"$f":"IF($E$1=$AR$7,($AJ7*'data \"live\" (TIO)'!R7+'performance indicators'!$AK7*'data \"live\" (TIO)'!R7)/'data \"live\" (TIO)'!R87,($AJ7*'data \"live\" (TIO)'!R7+'performance indicators'!$AK7*'data \"live\" (TIO)'!R7)/'data \"live\" (TIO)'!R107)","v":3.5668037232645622},{"$f":"IF($E$1=$AR$7,($AJ7*'data \"live\" (TIO)'!V7+'performance indicators'!$AK7*'data \"live\" (TIO)'!V7)/'data \"live\" (TIO)'!V87,($AJ7*'data \"live\" (TIO)'!V7+'performance indicators'!$AK7*'data \"live\" (TIO)'!V7)/'data \"live\" (TIO)'!V107)","v":3.8498203762689642},{"$f":"IF($E$1=$AR$7,($AJ7*'data \"live\" (TIO)'!W7+'performance indicators'!$AK7*'data \"live\" (TIO)'!W7)/'data \"live\" (TIO)'!W87,($AJ7*'data \"live\" (TIO)'!W7+'performance indicators'!$AK7*'data \"live\" (TIO)'!W7)/'data \"live\" (TIO)'!W107)","v":3.9687548706474258},{"$f":"IF($E$1=$AR$7,($AJ7*'data \"live\" (TIO)'!X7+'performance indicators'!$AK7*'data \"live\" (TIO)'!X7)/'data \"live\" (TIO)'!X87,($AJ7*'data \"live\" (TIO)'!X7+'performance indicators'!$AK7*'data \"live\" (TIO)'!X7)/'data \"live\" (TIO)'!X107)","v":3.7479737255542829},{"$f":"IF($E$1=$AR$7,($AJ7*'data \"live\" (TIO)'!Y7+'performance indicators'!$AK7*'data \"live\" (TIO)'!Y7)/'data \"live\" (TIO)'!Y87,($AJ7*'data \"live\" (TIO)'!Y7+'performance indicators'!$AK7*'data \"live\" (TIO)'!Y7)/'data \"live\" (TIO)'!Y107)","v":3.5668037232645622},{"$f":"IF($E$1=$AR$7,($AJ7*'data \"live\" (TIO)'!Z7+'performance indicators'!$AK7*'data \"live\" (TIO)'!Z7)/'data \"live\" (TIO)'!Z87,($AJ7*'data \"live\" (TIO)'!Z7+'performance indicators'!$AK7*'data \"live\" (TIO)'!Z7)/'data \"live\" (TIO)'!Z107)","v":3.5668037232645622},{"$f":"IF($E$1=$AR$7,($AJ7*'data \"live\" (TIO)'!AA7+'performance indicators'!$AK7*'data \"live\" (TIO)'!AA7)/'data \"live\" (TIO)'!AA87,($AJ7*'data \"live\" (TIO)'!AA7+'performance indicators'!$AK7*'data \"live\" (TIO)'!AA7)/'data \"live\" (TIO)'!AA107)","v":10.700411169793687},{"$f":"HLOOKUP($Y$3,$S3:$X19,5,FALSE)","v":3.5668037232645622},{"$f":"HLOOKUP($Z$3,$S3:$X19,5,FALSE)","v":3.7479737255542829},null,"Other","All",{"$f":"AD$4","v":2.4514},1.19,1.8207,{"$f":"AG$4","v":13.09},8.7226999999999997,10.90635,1.8207,10.90635,null,{"$f":"'data \"live\" (TIO)'!AB7","v":3134197},2.4951327072812064E-2,4.5428881201468922E-2,0.27212790602056386,null,"service costs only","peak",{"$f":"IF(AT6=AU7,AU6,IF(AT6=AU8,AU7,IF(AT6=AU9,AU8,IF(AT6=AU10,AU9,))))","v":"2015-18"},"2009-12"]
["Gisborne","Gisborne programme efficiency ratio:",{"$f":"IF($E$1=$AR$7,($AJ8*'data \"live\" (TIO)'!C8+'performance indicators'!$AK8*'data \"live\" (TIO)'!C8)/'data \"live\" (TIO)'!C88,($AJ8*'data \"live\" (TIO)'!C8+'performance indicators'!$AK8*'data \"live\" (TIO)'!C8)/'data \"live\" (TIO)'!C108)","v":7.5511257813351946},{"$f":"IF($E$1=$AR$7,($AJ8*'data \"live\" (TIO)'!D8+'performance indicators'!$AK8*'data \"live\" (TIO)'!D8)/'data \"live\" (TIO)'!D88,($AJ8*'data \"live\" (TIO)'!D8+'performance indicators'!$AK8*'data \"live\" (TIO)'!D8)/'data \"live\" (TIO)'!D108)","v":8.089280273929143},{"$f":"IF($E$1=$AR$7,($AJ8*'data \"live\" (TIO)'!E8+'performance indicators'!$AK8*'data \"live\" (TIO)'!E8)/'data \"live\" (TIO)'!E88,($AJ8*'data \"live\" (TIO)'!E8+'performance indicators'!$AK8*'data \"live\" (TIO)'!E8)/'data \"live\" (TIO)'!E108)","v":7.2709917992851292},{"$f":"IF($E$1=$AR$7,($AJ8*'data \"live\" (TIO)'!F8+'performance indicators'!$AK8*'data \"live\" (TIO)'!F8)/'data \"live\" (TIO)'!F88,($AJ8*'data \"live\" (TIO)'!F8+'performance indicators'!$AK8*'data \"live\" (TIO)'!F8)/'data \"live\" (TIO)'!F108)","v":7.3836650878871968},{"$f":"IF($E$1=$AR$7,($AJ8*'data \"live\" (TIO)'!G8+'performance indicators'!$AK8*'data \"live\" (TIO)'!G8)/'data \"live\" (TIO)'!G88,($AJ8*'data \"live\" (TIO)'!G8+'performance indicators'!$AK8*'data \"live\" (TIO)'!G8)/'data \"live\" (TIO)'!G108)","v":6.8385137193677243},{"$f":"IF($E$1=$AR$7,($AJ8*'data \"live\" (TIO)'!H8+'performance indicators'!$AK8*'data \"live\" (TIO)'!H8)/'data \"live\" (TIO)'!H88,($AJ8*'data \"live\" (TIO)'!H8+'performance indicators'!$AK8*'data \"live\" (TIO)'!H8)/'data \"live\" (TIO)'!H108)","v":6.3667253776462376},{"$f":"IF($E$1=$AR$7,($AJ8*'data \"live\" (TIO)'!I8+'performance indicators'!$AK8*'data \"live\" (TIO)'!I8)/'data \"live\" (TIO)'!I88,($AJ8*'data \"live\" (TIO)'!I8+'performance indicators'!$AK8*'data \"live\" (TIO)'!I8)/'data \"live\" (TIO)'!I108)","v":4.8941870774999998},{"$f":"IF($E$1=$AR$7,($AJ8*'data \"live\" (TIO)'!J8+'performance indicators'!$AK8*'data \"live\" (TIO)'!J8)/'data \"live\" (TIO)'!J88,($AJ8*'data \"live\" (TIO)'!J8+'performance indicators'!$AK8*'data \"live\" (TIO)'!J8)/'data \"live\" (TIO)'!J108)","v":4.8843682752569562},{"$f":"IF($E$1=$AR$7,($AJ8*'data \"live\" (TIO)'!K8+'performance indicators'!$AK8*'data \"live\" (TIO)'!K8)/'data \"live\" (TIO)'!K88,($AJ8*'data \"live\" (TIO)'!K8+'performance indicators'!$AK8*'data \"live\" (TIO)'!K8)/'data \"live\" (TIO)'!K108)","v":4.8596935604052796},{"$f":"IF($E$1=$AR$7,($AJ8*'data \"live\" (TIO)'!L8+'performance indicators'!$AK8*'data \"live\" (TIO)'!L8)/'data \"live\" (TIO)'!L88,($AJ8*'data \"live\" (TIO)'!L8+'performance indicators'!$AK8*'data \"live\" (TIO)'!L8)/'data \"live\" (TIO)'!L108)","v":4.1230339062499999},{"$f":"IF($E$1=$AR$7,($AJ8*'data \"live\" (TIO)'!M8+'performance indicators'!$AK8*'data \"live\" (TIO)'!M8)/'data \"live\" (TIO)'!M88,($AJ8*'data \"live\" (TIO)'!M8+'performance indicators'!$AK8*'data \"live\" (TIO)'!M8)/'data \"live\" (TIO)'!M108)","v":4.0342797517123286},{"$f":"IF($E$1=$AR$7,($AJ8*'data \"live\" (TIO)'!N8+'performance indicators'!$AK8*'data \"live\" (TIO)'!N8)/'data \"live\" (TIO)'!N88,($AJ8*'data \"live\" (TIO)'!N8+'performance indicators'!$AK8*'data \"live\" (TIO)'!N8)/'data \"live\" (TIO)'!N108)","v":3.9473756881282909},{"$f":"IF($E$1=$AR$7,($AJ8*'data \"live\" (TIO)'!O8+'performance indicators'!$AK8*'data \"live\" (TIO)'!O8)/'data \"live\" (TIO)'!O88,($AJ8*'data \"live\" (TIO)'!O8+'performance indicators'!$AK8*'data \"live\" (TIO)'!O8)/'data \"live\" (TIO)'!O108)","v":4.0362379721897037},{"$f":"IF($E$1=$AR$7,($AJ8*'data \"live\" (TIO)'!P8+'performance indicators'!$AK8*'data \"live\" (TIO)'!P8)/'data \"live\" (TIO)'!P88,($AJ8*'data \"live\" (TIO)'!P8+'performance indicators'!$AK8*'data \"live\" (TIO)'!P8)/'data \"live\" (TIO)'!P108)","v":4.0032684146496722},{"$f":"IF($E$1=$AR$7,($AJ8*'data \"live\" (TIO)'!Q8+'performance indicators'!$AK8*'data \"live\" (TIO)'!Q8)/'data \"live\" (TIO)'!Q88,($AJ8*'data \"live\" (TIO)'!Q8+'performance indicators'!$AK8*'data \"live\" (TIO)'!Q8)/'data \"live\" (TIO)'!Q108)","v":3.9664127113638412},{"$f":"IF($E$1=$AR$7,($AJ8*'data \"live\" (TIO)'!R8+'performance indicators'!$AK8*'data \"live\" (TIO)'!R8)/'data \"live\" (TIO)'!R88,($AJ8*'data \"live\" (TIO)'!R8+'performance indicators'!$AK8*'data \"live\" (TIO)'!R8)/'data \"live\" (TIO)'!R108)","v":3.9247398303674381},{"$f":"IF($E$1=$AR$7,($AJ8*'data \"live\" (TIO)'!V8+'performance indicators'!$AK8*'data \"live\" (TIO)'!V8)/'data \"live\" (TIO)'!V88,($AJ8*'data \"live\" (TIO)'!V8+'performance indicators'!$AK8*'data \"live\" (TIO)'!V8)/'data \"live\" (TIO)'!V108)","v":7.6204720163564579},{"$f":"IF($E$1=$AR$7,($AJ8*'data \"live\" (TIO)'!W8+'performance indicators'!$AK8*'data \"live\" (TIO)'!W8)/'data \"live\" (TIO)'!W88,($AJ8*'data \"live\" (TIO)'!W8+'performance indicators'!$AK8*'data \"live\" (TIO)'!W8)/'data \"live\" (TIO)'!W108)","v":6.8597645271112153},{"$f":"IF($E$1=$AR$7,($AJ8*'data \"live\" (TIO)'!X8+'performance indicators'!$AK8*'data \"live\" (TIO)'!X8)/'data \"live\" (TIO)'!X88,($AJ8*'data \"live\" (TIO)'!X8+'performance indicators'!$AK8*'data \"live\" (TIO)'!X8)/'data \"live\" (TIO)'!X108)","v":4.879635349185274},{"$f":"IF($E$1=$AR$7,($AJ8*'data \"live\" (TIO)'!Y8+'performance indicators'!$AK8*'data \"live\" (TIO)'!Y8)/'data \"live\" (TIO)'!Y88,($AJ8*'data \"live\" (TIO)'!Y8+'performance indicators'!$AK8*'data \"live\" (TIO)'!Y8)/'data \"live\" (TIO)'!Y108)","v":4.0336219529593995},{"$f":"IF($E$1=$AR$7,($AJ8*'data \"live\" (TIO)'!Z8+'performance indicators'!$AK8*'data \"live\" (TIO)'!Z8)/'data \"live\" (TIO)'!Z88,($AJ8*'data \"live\" (TIO)'!Z8+'performance indicators'!$AK8*'data \"live\" (TIO)'!Z8)/'data \"live\" (TIO)'!Z108)","v":4.0017586895811244},{"$f":"IF($E$1=$AR$7,($AJ8*'data \"live\" (TIO)'!AA8+'performance indicators'!$AK8*'data \"live\" (TIO)'!AA8)/'data \"live\" (TIO)'!AA88,($AJ8*'data \"live\" (TIO)'!AA8+'performance indicators'!$AK8*'data \"live\" (TIO)'!AA8)/'data \"live\" (TIO)'!AA108)","v":11.781784039442245},{"$f":"HLOOKUP($Y$3,$S3:$X19,6,FALSE)","v":4.0336219529593995},{"$f":"HLOOKUP($Z$3,$S3:$X19,6,FALSE)","v":4.879635349185274},null,"Other","All",2.4514,1.19,1.8207,13.09,8.7226999999999997,10.90635,1.8207,10.90635,null,{"$f":"'data \"live\" (TIO)'!AB8","v":155500},1.2379347436751028E-3,2.2539077878092595E-3,1.3501349591680957E-2,null,"total operational costs","off-peak",{"$f":"IF(AT6=AU7,AU8,IF(AT6=AU8,AU9,IF(AT6=AU9,AU10,IF(AT6=AU10,AU11,))))","v":0},"2012-15"]
["Hawkes Bay","Hawkes Bay programme efficiency ratio:",{"$f":"IF($E$1=$AR$7,($AJ9*'data \"live\" (TIO)'!C9+'performance indicators'!$AK9*'data \"live\" (TIO)'!C9)/'data \"live\" (TIO)'!C89,($AJ9*'data \"live\" (TIO)'!C9+'performance indicators'!$AK9*'data \"live\" (TIO)'!C9)/'data \"live\" (TIO)'!C109)","v":3.4407118778288184},{"$f":"IF($E$1=$AR$7,($AJ9*'data \"live\" (TIO)'!D9+'performance indicators'!$AK9*'data \"live\" (TIO)'!D9)/'data \"live\" (TIO)'!D89,($AJ9*'data \"live\" (TIO)'!D9+'performance indicators'!$AK9*'data \"live\" (TIO)'!D9)/'data \"live\" (TIO)'!D109)","v":3.8192250016231251},{"$f":"IF($E$1=$AR$7,($AJ9*'data \"live\" (TIO)'!E9+'performance indicators'!$AK9*'data \"live\" (TIO)'!E9)/'data \"live\" (TIO)'!E89,($AJ9*'data \"live\" (TIO)'!E9+'performance indicators'!$AK9*'data \"live\" (TIO)'!E9)/'data \"live\" (TIO)'!E109)","v":2.8769703591932578},{"$f":"IF($E$1=$AR$7,($AJ9*'data \"live\" (TIO)'!F9+'performance indicators'!$AK9*'data \"live\" (TIO)'!F9)/'data \"live\" (TIO)'!F89,($AJ9*'data \"live\" (TIO)'!F9+'performance indicators'!$AK9*'data \"live\" (TIO)'!F9)/'data \"live\" (TIO)'!F109)","v":3.1926774286395823},{"$f":"IF($E$1=$AR$7,($AJ9*'data \"live\" (TIO)'!G9+'performance indicators'!$AK9*'data \"live\" (TIO)'!G9)/'data \"live\" (TIO)'!G89,($AJ9*'data \"live\" (TIO)'!G9+'performance indicators'!$AK9*'data \"live\" (TIO)'!G9)/'data \"live\" (TIO)'!G109)","v":3.9291962358961179},{"$f":"IF($E$1=$AR$7,($AJ9*'data \"live\" (TIO)'!H9+'performance indicators'!$AK9*'data \"live\" (TIO)'!H9)/'data \"live\" (TIO)'!H89,($AJ9*'data \"live\" (TIO)'!H9+'performance indicators'!$AK9*'data \"live\" (TIO)'!H9)/'data \"live\" (TIO)'!H109)","v":4.0280474287102797},{"$f":"IF($E$1=$AR$7,($AJ9*'data \"live\" (TIO)'!I9+'performance indicators'!$AK9*'data \"live\" (TIO)'!I9)/'data \"live\" (TIO)'!I89,($AJ9*'data \"live\" (TIO)'!I9+'performance indicators'!$AK9*'data \"live\" (TIO)'!I9)/'data \"live\" (TIO)'!I109)","v":3.6991820757097558},{"$f":"IF($E$1=$AR$7,($AJ9*'data \"live\" (TIO)'!J9+'performance indicators'!$AK9*'data \"live\" (TIO)'!J9)/'data \"live\" (TIO)'!J89,($AJ9*'data \"live\" (TIO)'!J9+'performance indicators'!$AK9*'data \"live\" (TIO)'!J9)/'data \"live\" (TIO)'!J109)","v":4.1599135278032682},{"$f":"IF($E$1=$AR$7,($AJ9*'data \"live\" (TIO)'!K9+'performance indicators'!$AK9*'data \"live\" (TIO)'!K9)/'data \"live\" (TIO)'!K89,($AJ9*'data \"live\" (TIO)'!K9+'performance indicators'!$AK9*'data \"live\" (TIO)'!K9)/'data \"live\" (TIO)'!K109)","v":5.5613351818181815},{"$f":"IF($E$1=$AR$7,($AJ9*'data \"live\" (TIO)'!L9+'performance indicators'!$AK9*'data \"live\" (TIO)'!L9)/'data \"live\" (TIO)'!L89,($AJ9*'data \"live\" (TIO)'!L9+'performance indicators'!$AK9*'data \"live\" (TIO)'!L9)/'data \"live\" (TIO)'!L109)","v":4.0156883726548669},{"$f":"IF($E$1=$AR$7,($AJ9*'data \"live\" (TIO)'!M9+'performance indicators'!$AK9*'data \"live\" (TIO)'!M9)/'data \"live\" (TIO)'!M89,($AJ9*'data \"live\" (TIO)'!M9+'performance indicators'!$AK9*'data \"live\" (TIO)'!M9)/'data \"live\" (TIO)'!M109)","v":3.9837639686046513},{"$f":"IF($E$1=$AR$7,($AJ9*'data \"live\" (TIO)'!N9+'performance indicators'!$AK9*'data \"live\" (TIO)'!N9)/'data \"live\" (TIO)'!N89,($AJ9*'data \"live\" (TIO)'!N9+'performance indicators'!$AK9*'data \"live\" (TIO)'!N9)/'data \"live\" (TIO)'!N109)","v":3.9454206103474716},{"$f":"IF($E$1=$AR$7,($AJ9*'data \"live\" (TIO)'!O9+'performance indicators'!$AK9*'data \"live\" (TIO)'!O9)/'data \"live\" (TIO)'!O89,($AJ9*'data \"live\" (TIO)'!O9+'performance indicators'!$AK9*'data \"live\" (TIO)'!O9)/'data \"live\" (TIO)'!O109)","v":3.8729114410872412},{"$f":"IF($E$1=$AR$7,($AJ9*'data \"live\" (TIO)'!P9+'performance indicators'!$AK9*'data \"live\" (TIO)'!P9)/'data \"live\" (TIO)'!P89,($AJ9*'data \"live\" (TIO)'!P9+'performance indicators'!$AK9*'data \"live\" (TIO)'!P9)/'data \"live\" (TIO)'!P109)","v":3.7976749240765799},{"$f":"IF($E$1=$AR$7,($AJ9*'data \"live\" (TIO)'!Q9+'performance indicators'!$AK9*'data \"live\" (TIO)'!Q9)/'data \"live\" (TIO)'!Q89,($AJ9*'data \"live\" (TIO)'!Q9+'performance indicators'!$AK9*'data \"live\" (TIO)'!Q9)/'data \"live\" (TIO)'!Q109)","v":3.7197235623695803},{"$f":"IF($E$1=$AR$7,($AJ9*'data \"live\" (TIO)'!R9+'performance indicators'!$AK9*'data \"live\" (TIO)'!R9)/'data \"live\" (TIO)'!R89,($AJ9*'data \"live\" (TIO)'!R9+'performance indicators'!$AK9*'data \"live\" (TIO)'!R9)/'data \"live\" (TIO)'!R109)","v":3.6475455994972612},{"$f":"IF($E$1=$AR$7,($AJ9*'data \"live\" (TIO)'!V9+'performance indicators'!$AK9*'data \"live\" (TIO)'!V9)/'data \"live\" (TIO)'!V89,($AJ9*'data \"live\" (TIO)'!V9+'performance indicators'!$AK9*'data \"live\" (TIO)'!V9)/'data \"live\" (TIO)'!V109)","v":3.2900737364996937},{"$f":"IF($E$1=$AR$7,($AJ9*'data \"live\" (TIO)'!W9+'performance indicators'!$AK9*'data \"live\" (TIO)'!W9)/'data \"live\" (TIO)'!W89,($AJ9*'data \"live\" (TIO)'!W9+'performance indicators'!$AK9*'data \"live\" (TIO)'!W9)/'data \"live\" (TIO)'!W109)","v":3.6781326435556103},{"$f":"IF($E$1=$AR$7,($AJ9*'data \"live\" (TIO)'!X9+'performance indicators'!$AK9*'data \"live\" (TIO)'!X9)/'data \"live\" (TIO)'!X89,($AJ9*'data \"live\" (TIO)'!X9+'performance indicators'!$AK9*'data \"live\" (TIO)'!X9)/'data \"live\" (TIO)'!X109)","v":4.4184218834932558},{"$f":"IF($E$1=$AR$7,($AJ9*'data \"live\" (TIO)'!Y9+'performance indicators'!$AK9*'data \"live\" (TIO)'!Y9)/'data \"live\" (TIO)'!Y89,($AJ9*'data \"live\" (TIO)'!Y9+'performance indicators'!$AK9*'data \"live\" (TIO)'!Y9)/'data \"live\" (TIO)'!Y109)","v":3.9810671408564708},{"$f":"IF($E$1=$AR$7,($AJ9*'data \"live\" (TIO)'!Z9+'performance indicators'!$AK9*'data \"live\" (TIO)'!Z9)/'data \"live\" (TIO)'!Z89,($AJ9*'data \"live\" (TIO)'!Z9+'performance indicators'!$AK9*'data \"live\" (TIO)'!Z9)/'data \"live\" (TIO)'!Z109)","v":3.7952601932580836},{"$f":"IF($E$1=$AR$7,($AJ9*'data \"live\" (TIO)'!AA9+'performance indicators'!$AK9*'data \"live\" (TIO)'!AA9)/'data \"live\" (TIO)'!AA89,($AJ9*'data \"live\" (TIO)'!AA9+'performance indicators'!$AK9*'data \"live\" (TIO)'!AA9)/'data \"live\" (TIO)'!AA109)","v":11.052431121182561},{"$f":"HLOOKUP($Y$3,$S3:$X19,7,FALSE)","v":3.9810671408564708},{"$f":"HLOOKUP($Z$3,$S3:$X19,7,FALSE)","v":4.4184218834932558},null,"Other","All",2.4514,1.19,1.8207,13.09,8.7226999999999997,10.90635,1.8207,10.90635,null,{"$f":"'data \"live\" (TIO)'!AB9","v":724939.66666666663},5.7712411603531473E-3,1.0507698780654976E-2,6.2943176029217549E-2,null,null,"peak/off-peak",null,"2015-18"]
["Taranaki","Taranaki programme efficiency ratio:",{"$f":"IF($E$1=$AR$7,($AJ10*'data \"live\" (TIO)'!C10+'performance indicators'!$AK10*'data \"live\" (TIO)'!C10)/'data \"live\" (TIO)'!C90,($AJ10*'data \"live\" (TIO)'!C10+'performance indicators'!$AK10*'data \"live\" (TIO)'!C10)/'data \"live\" (TIO)'!C110)","v":6.0171724149627748},{"$f":"IF($E$1=$AR$7,($AJ10*'data \"live\" (TIO)'!D10+'performance indicators'!$AK10*'data \"live\" (TIO)'!D10)/'data \"live\" (TIO)'!D90,($AJ10*'data \"live\" (TIO)'!D10+'performance indicators'!$AK10*'data \"live\" (TIO)'!D10)/'data \"live\" (TIO)'!D110)","v":4.1027579237567489},{"$f":"IF($E$1=$AR$7,($AJ10*'data \"live\" (TIO)'!E10+'performance indicators'!$AK10*'data \"live\" (TIO)'!E10)/'data \"live\" (TIO)'!E90,($AJ10*'data \"live\" (TIO)'!E10+'performance indicators'!$AK10*'data \"live\" (TIO)'!E10)/'data \"live\" (TIO)'!E110)","v":4.3051569974137269},{"$f":"IF($E$1=$AR$7,($AJ10*'data \"live\" (TIO)'!F10+'performance indicators'!$AK10*'data \"live\" (TIO)'!F10)/'data \"live\" (TIO)'!F90,($AJ10*'data \"live\" (TIO)'!F10+'performance indicators'!$AK10*'data \"live\" (TIO)'!F10)/'data \"live\" (TIO)'!F110)","v":4.341429425859042},{"$f":"IF($E$1=$AR$7,($AJ10*'data \"live\" (TIO)'!G10+'performance indicators'!$AK10*'data \"live\" (TIO)'!G10)/'data \"live\" (TIO)'!G90,($AJ10*'data \"live\" (TIO)'!G10+'performance indicators'!$AK10*'data \"live\" (TIO)'!G10)/'data \"live\" (TIO)'!G110)","v":4.2904746176841657},{"$f":"IF($E$1=$AR$7,($AJ10*'data \"live\" (TIO)'!H10+'performance indicators'!$AK10*'data \"live\" (TIO)'!H10)/'data \"live\" (TIO)'!H90,($AJ10*'data \"live\" (TIO)'!H10+'performance indicators'!$AK10*'data \"live\" (TIO)'!H10)/'data \"live\" (TIO)'!H110)","v":4.2805310015494236},{"$f":"IF($E$1=$AR$7,($AJ10*'data \"live\" (TIO)'!I10+'performance indicators'!$AK10*'data \"live\" (TIO)'!I10)/'data \"live\" (TIO)'!I90,($AJ10*'data \"live\" (TIO)'!I10+'performance indicators'!$AK10*'data \"live\" (TIO)'!I10)/'data \"live\" (TIO)'!I110)","v":4.3830568137629839},{"$f":"IF($E$1=$AR$7,($AJ10*'data \"live\" (TIO)'!J10+'performance indicators'!$AK10*'data \"live\" (TIO)'!J10)/'data \"live\" (TIO)'!J90,($AJ10*'data \"live\" (TIO)'!J10+'performance indicators'!$AK10*'data \"live\" (TIO)'!J10)/'data \"live\" (TIO)'!J110)","v":4.2456416715273928},{"$f":"IF($E$1=$AR$7,($AJ10*'data \"live\" (TIO)'!K10+'performance indicators'!$AK10*'data \"live\" (TIO)'!K10)/'data \"live\" (TIO)'!K90,($AJ10*'data \"live\" (TIO)'!K10+'performance indicators'!$AK10*'data \"live\" (TIO)'!K10)/'data \"live\" (TIO)'!K110)","v":4.8136315494473685},{"$f":"IF($E$1=$AR$7,($AJ10*'data \"live\" (TIO)'!L10+'performance indicators'!$AK10*'data \"live\" (TIO)'!L10)/'data \"live\" (TIO)'!L90,($AJ10*'data \"live\" (TIO)'!L10+'performance indicators'!$AK10*'data \"live\" (TIO)'!L10)/'data \"live\" (TIO)'!L110)","v":5.1274351901644115},{"$f":"IF($E$1=$AR$7,($AJ10*'data \"live\" (TIO)'!M10+'performance indicators'!$AK10*'data \"live\" (TIO)'!M10)/'data \"live\" (TIO)'!M90,($AJ10*'data \"live\" (TIO)'!M10+'performance indicators'!$AK10*'data \"live\" (TIO)'!M10)/'data \"live\" (TIO)'!M110)","v":5.0516398313364714},{"$f":"IF($E$1=$AR$7,($AJ10*'data \"live\" (TIO)'!N10+'performance indicators'!$AK10*'data \"live\" (TIO)'!N10)/'data \"live\" (TIO)'!N90,($AJ10*'data \"live\" (TIO)'!N10+'performance indicators'!$AK10*'data \"live\" (TIO)'!N10)/'data \"live\" (TIO)'!N110)","v":4.9700892548056785},{"$f":"IF($E$1=$AR$7,($AJ10*'data \"live\" (TIO)'!O10+'performance indicators'!$AK10*'data \"live\" (TIO)'!O10)/'data \"live\" (TIO)'!O90,($AJ10*'data \"live\" (TIO)'!O10+'performance indicators'!$AK10*'data \"live\" (TIO)'!O10)/'data \"live\" (TIO)'!O110)","v":4.2926506954799999},{"$f":"IF($E$1=$AR$7,($AJ10*'data \"live\" (TIO)'!P10+'performance indicators'!$AK10*'data \"live\" (TIO)'!P10)/'data \"live\" (TIO)'!P90,($AJ10*'data \"live\" (TIO)'!P10+'performance indicators'!$AK10*'data \"live\" (TIO)'!P10)/'data \"live\" (TIO)'!P110)","v":4.2295131479999997},{"$f":"IF($E$1=$AR$7,($AJ10*'data \"live\" (TIO)'!Q10+'performance indicators'!$AK10*'data \"live\" (TIO)'!Q10)/'data \"live\" (TIO)'!Q90,($AJ10*'data \"live\" (TIO)'!Q10+'performance indicators'!$AK10*'data \"live\" (TIO)'!Q10)/'data \"live\" (TIO)'!Q110)","v":4.1689214481923074},{"$f":"IF($E$1=$AR$7,($AJ10*'data \"live\" (TIO)'!R10+'performance indicators'!$AK10*'data \"live\" (TIO)'!R10)/'data \"live\" (TIO)'!R90,($AJ10*'data \"live\" (TIO)'!R10+'performance indicators'!$AK10*'data \"live\" (TIO)'!R10)/'data \"live\" (TIO)'!R110)","v":4.1107170834905657},{"$f":"IF($E$1=$AR$7,($AJ10*'data \"live\" (TIO)'!V10+'performance indicators'!$AK10*'data \"live\" (TIO)'!V10)/'data \"live\" (TIO)'!V90,($AJ10*'data \"live\" (TIO)'!V10+'performance indicators'!$AK10*'data \"live\" (TIO)'!V10)/'data \"live\" (TIO)'!V110)","v":4.593802277114297},{"$f":"IF($E$1=$AR$7,($AJ10*'data \"live\" (TIO)'!W10+'performance indicators'!$AK10*'data \"live\" (TIO)'!W10)/'data \"live\" (TIO)'!W90,($AJ10*'data \"live\" (TIO)'!W10+'performance indicators'!$AK10*'data \"live\" (TIO)'!W10)/'data \"live\" (TIO)'!W110)","v":4.3033443717333109},{"$f":"IF($E$1=$AR$7,($AJ10*'data \"live\" (TIO)'!X10+'performance indicators'!$AK10*'data \"live\" (TIO)'!X10)/'data \"live\" (TIO)'!X90,($AJ10*'data \"live\" (TIO)'!X10+'performance indicators'!$AK10*'data \"live\" (TIO)'!X10)/'data \"live\" (TIO)'!X110)","v":4.4857263966857692},{"$f":"IF($E$1=$AR$7,($AJ10*'data \"live\" (TIO)'!Y10+'performance indicators'!$AK10*'data \"live\" (TIO)'!Y10)/'data \"live\" (TIO)'!Y90,($AJ10*'data \"live\" (TIO)'!Y10+'performance indicators'!$AK10*'data \"live\" (TIO)'!Y10)/'data \"live\" (TIO)'!Y110)","v":5.0486417536151542},{"$f":"IF($E$1=$AR$7,($AJ10*'data \"live\" (TIO)'!Z10+'performance indicators'!$AK10*'data \"live\" (TIO)'!Z10)/'data \"live\" (TIO)'!Z90,($AJ10*'data \"live\" (TIO)'!Z10+'performance indicators'!$AK10*'data \"live\" (TIO)'!Z10)/'data \"live\" (TIO)'!Z110)","v":4.2295530759999993},{"$f":"IF($E$1=$AR$7,($AJ10*'data \"live\" (TIO)'!AA10+'performance indicators'!$AK10*'data \"live\" (TIO)'!AA10)/'data \"live\" (TIO)'!AA90,($AJ10*'data \"live\" (TIO)'!AA10+'performance indicators'!$AK10*'data \"live\" (TIO)'!AA10)/'data \"live\" (TIO)'!AA110)","v":12.332151250471696},{"$f":"HLOOKUP($Y$3,$S3:$X19,8,FALSE)","v":5.0486417536151542},{"$f":"HLOOKUP($Z$3,$S3:$X19,8,FALSE)","v":4.4857263966857692},null,"Other","All",2.4514,1.19,1.8207,13.09,8.7226999999999997,10.90635,1.8207,10.90635,null,{"$f":"'data \"live\" (TIO)'!AB10","v":834852},6.6462527114253822E-3,1.2100832311692193E-2,7.2486358259254216E-2,null,null,null,null,"2018-21"]
["Manawatu-Wanganui","Manawatu-Wanganui programme efficiency ratio:",{"$f":"IF($E$1=$AR$7,($AJ11*'data \"live\" (TIO)'!C11+'performance indicators'!$AK11*'data \"live\" (TIO)'!C11)/'data \"live\" (TIO)'!C91,($AJ11*'data \"live\" (TIO)'!C11+'performance indicators'!$AK11*'data \"live\" (TIO)'!C11)/'data \"live\" (TIO)'!C111)","v":6.0966803333242732},{"$f":"IF($E$1=$AR$7,($AJ11*'data \"live\" (TIO)'!D11+'performance indicators'!$AK11*'data \"live\" (TIO)'!D11)/'data \"live\" (TIO)'!D91,($AJ11*'data \"live\" (TIO)'!D11+'performance indicators'!$AK11*'data \"live\" (TIO)'!D11)/'data \"live\" (TIO)'!D111)","v":6.5686307448308874},{"$f":"IF($E$1=$AR$7,($AJ11*'data \"live\" (TIO)'!E11+'performance indicators'!$AK11*'data \"live\" (TIO)'!E11)/'data \"live\" (TIO)'!E91,($AJ11*'data \"live\" (TIO)'!E11+'performance indicators'!$AK11*'data \"live\" (TIO)'!E11)/'data \"live\" (TIO)'!E111)","v":6.766538731880523},{"$f":"IF($E$1=$AR$7,($AJ11*'data \"live\" (TIO)'!F11+'performance indicators'!$AK11*'data \"live\" (TIO)'!F11)/'data \"live\" (TIO)'!F91,($AJ11*'data \"live\" (TIO)'!F11+'performance indicators'!$AK11*'data \"live\" (TIO)'!F11)/'data \"live\" (TIO)'!F111)","v":6.9092099036716288},{"$f":"IF($E$1=$AR$7,($AJ11*'data \"live\" (TIO)'!G11+'performance indicators'!$AK11*'data \"live\" (TIO)'!G11)/'data \"live\" (TIO)'!G91,($AJ11*'data \"live\" (TIO)'!G11+'performance indicators'!$AK11*'data \"live\" (TIO)'!G11)/'data \"live\" (TIO)'!G111)","v":6.8461684180314606},{"$f":"IF($E$1=$AR$7,($AJ11*'data \"live\" (TIO)'!H11+'performance indicators'!$AK11*'data \"live\" (TIO)'!H11)/'data \"live\" (TIO)'!H91,($AJ11*'data \"live\" (TIO)'!H11+'performance indicators'!$AK11*'data \"live\" (TIO)'!H11)/'data \"live\" (TIO)'!H111)","v":6.0329236373238047},{"$f":"IF($E$1=$AR$7,($AJ11*'data \"live\" (TIO)'!I11+'performance indicators'!$AK11*'data \"live\" (TIO)'!I11)/'data \"live\" (TIO)'!I91,($AJ11*'data \"live\" (TIO)'!I11+'performance indicators'!$AK11*'data \"live\" (TIO)'!I11)/'data \"live\" (TIO)'!I111)","v":5.4537621480596785},{"$f":"IF($E$1=$AR$7,($AJ11*'data \"live\" (TIO)'!J11+'performance indicators'!$AK11*'data \"live\" (TIO)'!J11)/'data \"live\" (TIO)'!J91,($AJ11*'data \"live\" (TIO)'!J11+'performance indicators'!$AK11*'data \"live\" (TIO)'!J11)/'data \"live\" (TIO)'!J111)","v":4.9530927999064565},{"$f":"IF($E$1=$AR$7,($AJ11*'data \"live\" (TIO)'!K11+'performance indicators'!$AK11*'data \"live\" (TIO)'!K11)/'data \"live\" (TIO)'!K91,($AJ11*'data \"live\" (TIO)'!K11+'performance indicators'!$AK11*'data \"live\" (TIO)'!K11)/'data \"live\" (TIO)'!K111)","v":7.0286946265454544},{"$f":"IF($E$1=$AR$7,($AJ11*'data \"live\" (TIO)'!L11+'performance indicators'!$AK11*'data \"live\" (TIO)'!L11)/'data \"live\" (TIO)'!L91,($AJ11*'data \"live\" (TIO)'!L11+'performance indicators'!$AK11*'data \"live\" (TIO)'!L11)/'data \"live\" (TIO)'!L111)","v":4.924361003911633},{"$f":"IF($E$1=$AR$7,($AJ11*'data \"live\" (TIO)'!M11+'performance indicators'!$AK11*'data \"live\" (TIO)'!M11)/'data \"live\" (TIO)'!M91,($AJ11*'data \"live\" (TIO)'!M11+'performance indicators'!$AK11*'data \"live\" (TIO)'!M11)/'data \"live\" (TIO)'!M111)","v":4.9289293021608209},{"$f":"IF($E$1=$AR$7,($AJ11*'data \"live\" (TIO)'!N11+'performance indicators'!$AK11*'data \"live\" (TIO)'!N11)/'data \"live\" (TIO)'!N91,($AJ11*'data \"live\" (TIO)'!N11+'performance indicators'!$AK11*'data \"live\" (TIO)'!N11)/'data \"live\" (TIO)'!N111)","v":4.9866654489542306},{"$f":"IF($E$1=$AR$7,($AJ11*'data \"live\" (TIO)'!O11+'performance indicators'!$AK11*'data \"live\" (TIO)'!O11)/'data \"live\" (TIO)'!O91,($AJ11*'data \"live\" (TIO)'!O11+'performance indicators'!$AK11*'data \"live\" (TIO)'!O11)/'data \"live\" (TIO)'!O111)","v":4.820015407268369},{"$f":"IF($E$1=$AR$7,($AJ11*'data \"live\" (TIO)'!P11+'performance indicators'!$AK11*'data \"live\" (TIO)'!P11)/'data \"live\" (TIO)'!P91,($AJ11*'data \"live\" (TIO)'!P11+'performance indicators'!$AK11*'data \"live\" (TIO)'!P11)/'data \"live\" (TIO)'!P111)","v":4.8200144893441843},{"$f":"IF($E$1=$AR$7,($AJ11*'data \"live\" (TIO)'!Q11+'performance indicators'!$AK11*'data \"live\" (TIO)'!Q11)/'data \"live\" (TIO)'!Q91,($AJ11*'data \"live\" (TIO)'!Q11+'performance indicators'!$AK11*'data \"live\" (TIO)'!Q11)/'data \"live\" (TIO)'!Q111)","v":4.8200178120566273},{"$f":"IF($E$1=$AR$7,($AJ11*'data \"live\" (TIO)'!R11+'performance indicators'!$AK11*'data \"live\" (TIO)'!R11)/'data \"live\" (TIO)'!R91,($AJ11*'data \"live\" (TIO)'!R11+'performance indicators'!$AK11*'data \"live\" (TIO)'!R11)/'data \"live\" (TIO)'!R111)","v":4.8200145697303167},{"$f":"IF($E$1=$AR$7,($AJ11*'data \"live\" (TIO)'!V11+'performance indicators'!$AK11*'data \"live\" (TIO)'!V11)/'data \"live\" (TIO)'!V91,($AJ11*'data \"live\" (TIO)'!V11+'performance indicators'!$AK11*'data \"live\" (TIO)'!V11)/'data \"live\" (TIO)'!V111)","v":6.4877830688678237},{"$f":"IF($E$1=$AR$7,($AJ11*'data \"live\" (TIO)'!W11+'performance indicators'!$AK11*'data \"live\" (TIO)'!W11)/'data \"live\" (TIO)'!W91,($AJ11*'data \"live\" (TIO)'!W11+'performance indicators'!$AK11*'data \"live\" (TIO)'!W11)/'data \"live\" (TIO)'!W111)","v":6.5903062421089924},{"$f":"IF($E$1=$AR$7,($AJ11*'data \"live\" (TIO)'!X11+'performance indicators'!$AK11*'data \"live\" (TIO)'!X11)/'data \"live\" (TIO)'!X91,($AJ11*'data \"live\" (TIO)'!X11+'performance indicators'!$AK11*'data \"live\" (TIO)'!X11)/'data \"live\" (TIO)'!X111)","v":5.8128766065789383},{"$f":"IF($E$1=$AR$7,($AJ11*'data \"live\" (TIO)'!Y11+'performance indicators'!$AK11*'data \"live\" (TIO)'!Y11)/'data \"live\" (TIO)'!Y91,($AJ11*'data \"live\" (TIO)'!Y11+'performance indicators'!$AK11*'data \"live\" (TIO)'!Y11)/'data \"live\" (TIO)'!Y111)","v":4.9470441583743723},{"$f":"IF($E$1=$AR$7,($AJ11*'data \"live\" (TIO)'!Z11+'performance indicators'!$AK11*'data \"live\" (TIO)'!Z11)/'data \"live\" (TIO)'!Z91,($AJ11*'data \"live\" (TIO)'!Z11+'performance indicators'!$AK11*'data \"live\" (TIO)'!Z11)/'data \"live\" (TIO)'!Z111)","v":4.8200159188547662},{"$f":"IF($E$1=$AR$7,($AJ11*'data \"live\" (TIO)'!AA11+'performance indicators'!$AK11*'data \"live\" (TIO)'!AA11)/'data \"live\" (TIO)'!AA91,($AJ11*'data \"live\" (TIO)'!AA11+'performance indicators'!$AK11*'data \"live\" (TIO)'!AA11)/'data \"live\" (TIO)'!AA111)","v":14.751176929365441},{"$f":"HLOOKUP($Y$3,$S3:$X19,9,FALSE)","v":4.9470441583743723},{"$f":"HLOOKUP($Z$3,$S3:$X19,9,FALSE)","v":5.8128766065789383},null,"Other","All",2.4514,1.19,1.8207,13.09,8.7226999999999997,10.90635,1.8207,10.90635,null,{"$f":"'data \"live\" (TIO)'!AB11","v":1381556},1.0998560596352413E-2,2.0025079277778839E-2,0.11995415136002814]
["Wellington","Wellington programme efficiency ratio:",{"$f":"IF($E$1=$AR$7,($AJ12*'data \"live\" (TIO)'!C12+'performance indicators'!$AK12*'data \"live\" (TIO)'!C12)/'data \"live\" (TIO)'!C92,($AJ12*'data \"live\" (TIO)'!C12+'performance indicators'!$AK12*'data \"live\" (TIO)'!C12)/'data \"live\" (TIO)'!C112)","v":10.027190316048705},{"$f":"IF($E$1=$AR$7,($AJ12*'data \"live\" (TIO)'!D12+'performance indicators'!$AK12*'data \"live\" (TIO)'!D12)/'data \"live\" (TIO)'!D92,($AJ12*'data \"live\" (TIO)'!D12+'performance indicators'!$AK12*'data \"live\" (TIO)'!D12)/'data \"live\" (TIO)'!D112)","v":10.137023453796203},{"$f":"IF($E$1=$AR$7,($AJ12*'data \"live\" (TIO)'!E12+'performance indicators'!$AK12*'data \"live\" (TIO)'!E12)/'data \"live\" (TIO)'!E92,($AJ12*'data \"live\" (TIO)'!E12+'performance indicators'!$AK12*'data \"live\" (TIO)'!E12)/'data \"live\" (TIO)'!E112)","v":9.4639876081129746},{"$f":"IF($E$1=$AR$7,($AJ12*'data \"live\" (TIO)'!F12+'performance indicators'!$AK12*'data \"live\" (TIO)'!F12)/'data \"live\" (TIO)'!F92,($AJ12*'data \"live\" (TIO)'!F12+'performance indicators'!$AK12*'data \"live\" (TIO)'!F12)/'data \"live\" (TIO)'!F112)","v":10.294144155149038},{"$f":"IF($E$1=$AR$7,($AJ12*'data \"live\" (TIO)'!G12+'performance indicators'!$AK12*'data \"live\" (TIO)'!G12)/'data \"live\" (TIO)'!G92,($AJ12*'data \"live\" (TIO)'!G12+'performance indicators'!$AK12*'data \"live\" (TIO)'!G12)/'data \"live\" (TIO)'!G112)","v":9.6941864285565842},{"$f":"IF($E$1=$AR$7,($AJ12*'data \"live\" (TIO)'!H12+'performance indicators'!$AK12*'data \"live\" (TIO)'!H12)/'data \"live\" (TIO)'!H92,($AJ12*'data \"live\" (TIO)'!H12+'performance indicators'!$AK12*'data \"live\" (TIO)'!H12)/'data \"live\" (TIO)'!H112)","v":8.9269690885777901},{"$f":"IF($E$1=$AR$7,($AJ12*'data \"live\" (TIO)'!I12+'performance indicators'!$AK12*'data \"live\" (TIO)'!I12)/'data \"live\" (TIO)'!I92,($AJ12*'data \"live\" (TIO)'!I12+'performance indicators'!$AK12*'data \"live\" (TIO)'!I12)/'data \"live\" (TIO)'!I112)","v":9.2887594562778819},{"$f":"IF($E$1=$AR$7,($AJ12*'data \"live\" (TIO)'!J12+'performance indicators'!$AK12*'data \"live\" (TIO)'!J12)/'data \"live\" (TIO)'!J92,($AJ12*'data \"live\" (TIO)'!J12+'performance indicators'!$AK12*'data \"live\" (TIO)'!J12)/'data \"live\" (TIO)'!J112)","v":8.2882770416438127},{"$f":"IF($E$1=$AR$7,($AJ12*'data \"live\" (TIO)'!K12+'performance indicators'!$AK12*'data \"live\" (TIO)'!K12)/'data \"live\" (TIO)'!K92,($AJ12*'data \"live\" (TIO)'!K12+'performance indicators'!$AK12*'data \"live\" (TIO)'!K12)/'data \"live\" (TIO)'!K112)","v":7.8950415835945202},{"$f":"IF($E$1=$AR$7,($AJ12*'data \"live\" (TIO)'!L12+'performance indicators'!$AK12*'data \"live\" (TIO)'!L12)/'data \"live\" (TIO)'!L92,($AJ12*'data \"live\" (TIO)'!L12+'performance indicators'!$AK12*'data \"live\" (TIO)'!L12)/'data \"live\" (TIO)'!L112)","v":9.9067869371521908},{"$f":"IF($E$1=$AR$7,($AJ12*'data \"live\" (TIO)'!M12+'performance indicators'!$AK12*'data \"live\" (TIO)'!M12)/'data \"live\" (TIO)'!M92,($AJ12*'data \"live\" (TIO)'!M12+'performance indicators'!$AK12*'data \"live\" (TIO)'!M12)/'data \"live\" (TIO)'!M112)","v":9.8370046579559531},{"$f":"IF($E$1=$AR$7,($AJ12*'data \"live\" (TIO)'!N12+'performance indicators'!$AK12*'data \"live\" (TIO)'!N12)/'data \"live\" (TIO)'!N92,($AJ12*'data \"live\" (TIO)'!N12+'performance indicators'!$AK12*'data \"live\" (TIO)'!N12)/'data \"live\" (TIO)'!N112)","v":9.4696934912990081},{"$f":"IF($E$1=$AR$7,($AJ12*'data \"live\" (TIO)'!O12+'performance indicators'!$AK12*'data \"live\" (TIO)'!O12)/'data \"live\" (TIO)'!O92,($AJ12*'data \"live\" (TIO)'!O12+'performance indicators'!$AK12*'data \"live\" (TIO)'!O12)/'data \"live\" (TIO)'!O112)","v":8.9907201631237772},{"$f":"IF($E$1=$AR$7,($AJ12*'data \"live\" (TIO)'!P12+'performance indicators'!$AK12*'data \"live\" (TIO)'!P12)/'data \"live\" (TIO)'!P92,($AJ12*'data \"live\" (TIO)'!P12+'performance indicators'!$AK12*'data \"live\" (TIO)'!P12)/'data \"live\" (TIO)'!P112)","v":8.7473402117736594},{"$f":"IF($E$1=$AR$7,($AJ12*'data \"live\" (TIO)'!Q12+'performance indicators'!$AK12*'data \"live\" (TIO)'!Q12)/'data \"live\" (TIO)'!Q92,($AJ12*'data \"live\" (TIO)'!Q12+'performance indicators'!$AK12*'data \"live\" (TIO)'!Q12)/'data \"live\" (TIO)'!Q112)","v":8.3534549226556116},{"$f":"IF($E$1=$AR$7,($AJ12*'data \"live\" (TIO)'!R12+'performance indicators'!$AK12*'data \"live\" (TIO)'!R12)/'data \"live\" (TIO)'!R92,($AJ12*'data \"live\" (TIO)'!R12+'performance indicators'!$AK12*'data \"live\" (TIO)'!R12)/'data \"live\" (TIO)'!R112)","v":8.112307365994937},{"$f":"IF($E$1=$AR$7,($AJ12*'data \"live\" (TIO)'!V12+'performance indicators'!$AK12*'data \"live\" (TIO)'!V12)/'data \"live\" (TIO)'!V92,($AJ12*'data \"live\" (TIO)'!V12+'performance indicators'!$AK12*'data \"live\" (TIO)'!V12)/'data \"live\" (TIO)'!V112)","v":9.8670884630649276},{"$f":"IF($E$1=$AR$7,($AJ12*'data \"live\" (TIO)'!W12+'performance indicators'!$AK12*'data \"live\" (TIO)'!W12)/'data \"live\" (TIO)'!W92,($AJ12*'data \"live\" (TIO)'!W12+'performance indicators'!$AK12*'data \"live\" (TIO)'!W12)/'data \"live\" (TIO)'!W112)","v":9.6010746062766987},{"$f":"IF($E$1=$AR$7,($AJ12*'data \"live\" (TIO)'!X12+'performance indicators'!$AK12*'data \"live\" (TIO)'!X12)/'data \"live\" (TIO)'!X92,($AJ12*'data \"live\" (TIO)'!X12+'performance indicators'!$AK12*'data \"live\" (TIO)'!X12)/'data \"live\" (TIO)'!X112)","v":8.4431563966327872},{"$f":"IF($E$1=$AR$7,($AJ12*'data \"live\" (TIO)'!Y12+'performance indicators'!$AK12*'data \"live\" (TIO)'!Y12)/'data \"live\" (TIO)'!Y92,($AJ12*'data \"live\" (TIO)'!Y12+'performance indicators'!$AK12*'data \"live\" (TIO)'!Y12)/'data \"live\" (TIO)'!Y112)","v":9.7313717175198331},{"$f":"IF($E$1=$AR$7,($AJ12*'data \"live\" (TIO)'!Z12+'performance indicators'!$AK12*'data \"live\" (TIO)'!Z12)/'data \"live\" (TIO)'!Z92,($AJ12*'data \"live\" (TIO)'!Z12+'performance indicators'!$AK12*'data \"live\" (TIO)'!Z12)/'data \"live\" (TIO)'!Z112)","v":8.6871349565363225},{"$f":"IF($E$1=$AR$7,($AJ12*'data \"live\" (TIO)'!AA12+'performance indicators'!$AK12*'data \"live\" (TIO)'!AA12)/'data \"live\" (TIO)'!AA92,($AJ12*'data \"live\" (TIO)'!AA12+'performance indicators'!$AK12*'data \"live\" (TIO)'!AA12)/'data \"live\" (TIO)'!AA112)","v":24.57128576096548},{"$f":"HLOOKUP($Y$3,$S3:$X19,10,FALSE)","v":9.7313717175198331},{"$f":"HLOOKUP($Z$3,$S3:$X19,10,FALSE)","v":8.4431563966327872},null,"Wellington","Bus/ferry",{"$f":"'BER calc'!O13","v":14.244300000000001},{"$f":"'BER calc'!P13","v":1.0590999999999999},7.6516999999999999,{"$f":"'BER calc'!R13","v":12.3879},{"$f":"'BER calc'!S13","v":8.2585999999999995},10.32325,7.6516999999999999,10.32325,null,{"$f":"IF('CBA benchmark'!B15='CBA benchmark'!AI42,0,'data \"live\" (TIO)'!AB12)","v":25355541.666666668},0.20185534388339801,1.5445365347925966,2.0838031787442883]
["Marlborough","Marlborough programme efficiency ratio:",{"$f":"IF($E$1=$AR$7,($AJ13*'data \"live\" (TIO)'!C13+'performance indicators'!$AK13*'data \"live\" (TIO)'!C13)/'data \"live\" (TIO)'!C93,($AJ13*'data \"live\" (TIO)'!C13+'performance indicators'!$AK13*'data \"live\" (TIO)'!C13)/'data \"live\" (TIO)'!C113)","v":2.9552014311343906},{"$f":"IF($E$1=$AR$7,($AJ13*'data \"live\" (TIO)'!D13+'performance indicators'!$AK13*'data \"live\" (TIO)'!D13)/'data \"live\" (TIO)'!D93,($AJ13*'data \"live\" (TIO)'!D13+'performance indicators'!$AK13*'data \"live\" (TIO)'!D13)/'data \"live\" (TIO)'!D113)","v":3.0720915860278497},{"$f":"IF($E$1=$AR$7,($AJ13*'data \"live\" (TIO)'!E13+'performance indicators'!$AK13*'data \"live\" (TIO)'!E13)/'data \"live\" (TIO)'!E93,($AJ13*'data \"live\" (TIO)'!E13+'performance indicators'!$AK13*'data \"live\" (TIO)'!E13)/'data \"live\" (TIO)'!E113)","v":3.6540199469819568},{"$f":"IF($E$1=$AR$7,($AJ13*'data \"live\" (TIO)'!F13+'performance indicators'!$AK13*'data \"live\" (TIO)'!F13)/'data \"live\" (TIO)'!F93,($AJ13*'data \"live\" (TIO)'!F13+'performance indicators'!$AK13*'data \"live\" (TIO)'!F13)/'data \"live\" (TIO)'!F113)","v":4.042698652949869},{"$f":"IF($E$1=$AR$7,($AJ13*'data \"live\" (TIO)'!G13+'performance indicators'!$AK13*'data \"live\" (TIO)'!G13)/'data \"live\" (TIO)'!G93,($AJ13*'data \"live\" (TIO)'!G13+'performance indicators'!$AK13*'data \"live\" (TIO)'!G13)/'data \"live\" (TIO)'!G113)","v":4.0693756820677427},{"$f":"IF($E$1=$AR$7,($AJ13*'data \"live\" (TIO)'!H13+'performance indicators'!$AK13*'data \"live\" (TIO)'!H13)/'data \"live\" (TIO)'!H93,($AJ13*'data \"live\" (TIO)'!H13+'performance indicators'!$AK13*'data \"live\" (TIO)'!H13)/'data \"live\" (TIO)'!H113)","v":3.1774048892323066},{"$f":"IF($E$1=$AR$7,($AJ13*'data \"live\" (TIO)'!I13+'performance indicators'!$AK13*'data \"live\" (TIO)'!I13)/'data \"live\" (TIO)'!I93,($AJ13*'data \"live\" (TIO)'!I13+'performance indicators'!$AK13*'data \"live\" (TIO)'!I13)/'data \"live\" (TIO)'!I113)","v":3.9187231795398274},{"$f":"IF($E$1=$AR$7,($AJ13*'data \"live\" (TIO)'!J13+'performance indicators'!$AK13*'data \"live\" (TIO)'!J13)/'data \"live\" (TIO)'!J93,($AJ13*'data \"live\" (TIO)'!J13+'performance indicators'!$AK13*'data \"live\" (TIO)'!J13)/'data \"live\" (TIO)'!J113)","v":2.9967363808525653},{"$f":"IF($E$1=$AR$7,($AJ13*'data \"live\" (TIO)'!K13+'performance indicators'!$AK13*'data \"live\" (TIO)'!K13)/'data \"live\" (TIO)'!K93,($AJ13*'data \"live\" (TIO)'!K13+'performance indicators'!$AK13*'data \"live\" (TIO)'!K13)/'data \"live\" (TIO)'!K113)","v":4.648427742},{"$f":"IF($E$1=$AR$7,($AJ13*'data \"live\" (TIO)'!L13+'performance indicators'!$AK13*'data \"live\" (TIO)'!L13)/'data \"live\" (TIO)'!L93,($AJ13*'data \"live\" (TIO)'!L13+'performance indicators'!$AK13*'data \"live\" (TIO)'!L13)/'data \"live\" (TIO)'!L113)","v":2.1048582692307694},{"$f":"IF($E$1=$AR$7,($AJ13*'data \"live\" (TIO)'!M13+'performance indicators'!$AK13*'data \"live\" (TIO)'!M13)/'data \"live\" (TIO)'!M93,($AJ13*'data \"live\" (TIO)'!M13+'performance indicators'!$AK13*'data \"live\" (TIO)'!M13)/'data \"live\" (TIO)'!M113)","v":2.1684935192307688},{"$f":"IF($E$1=$AR$7,($AJ13*'data \"live\" (TIO)'!N13+'performance indicators'!$AK13*'data \"live\" (TIO)'!N13)/'data \"live\" (TIO)'!N93,($AJ13*'data \"live\" (TIO)'!N13+'performance indicators'!$AK13*'data \"live\" (TIO)'!N13)/'data \"live\" (TIO)'!N113)","v":2.2335972749999997},{"$f":"IF($E$1=$AR$7,($AJ13*'data \"live\" (TIO)'!O13+'performance indicators'!$AK13*'data \"live\" (TIO)'!O13)/'data \"live\" (TIO)'!O93,($AJ13*'data \"live\" (TIO)'!O13+'performance indicators'!$AK13*'data \"live\" (TIO)'!O13)/'data \"live\" (TIO)'!O113)","v":1.86928546875},{"$f":"IF($E$1=$AR$7,($AJ13*'data \"live\" (TIO)'!P13+'performance indicators'!$AK13*'data \"live\" (TIO)'!P13)/'data \"live\" (TIO)'!P93,($AJ13*'data \"live\" (TIO)'!P13+'performance indicators'!$AK13*'data \"live\" (TIO)'!P13)/'data \"live\" (TIO)'!P113)","v":1.9253640328125001},{"$f":"IF($E$1=$AR$7,($AJ13*'data \"live\" (TIO)'!Q13+'performance indicators'!$AK13*'data \"live\" (TIO)'!Q13)/'data \"live\" (TIO)'!Q93,($AJ13*'data \"live\" (TIO)'!Q13+'performance indicators'!$AK13*'data \"live\" (TIO)'!Q13)/'data \"live\" (TIO)'!Q113)","v":1.9830334781249999},{"$f":"IF($E$1=$AR$7,($AJ13*'data \"live\" (TIO)'!R13+'performance indicators'!$AK13*'data \"live\" (TIO)'!R13)/'data \"live\" (TIO)'!R93,($AJ13*'data \"live\" (TIO)'!R13+'performance indicators'!$AK13*'data \"live\" (TIO)'!R13)/'data \"live\" (TIO)'!R113)","v":2.042691525},{"$f":"IF($E$1=$AR$7,($AJ13*'data \"live\" (TIO)'!V13+'performance indicators'!$AK13*'data \"live\" (TIO)'!V13)/'data \"live\" (TIO)'!V93,($AJ13*'data \"live\" (TIO)'!V13+'performance indicators'!$AK13*'data \"live\" (TIO)'!V13)/'data \"live\" (TIO)'!V113)","v":3.2050026251717831},{"$f":"IF($E$1=$AR$7,($AJ13*'data \"live\" (TIO)'!W13+'performance indicators'!$AK13*'data \"live\" (TIO)'!W13)/'data \"live\" (TIO)'!W93,($AJ13*'data \"live\" (TIO)'!W13+'performance indicators'!$AK13*'data \"live\" (TIO)'!W13)/'data \"live\" (TIO)'!W113)","v":3.704701911443486},{"$f":"IF($E$1=$AR$7,($AJ13*'data \"live\" (TIO)'!X13+'performance indicators'!$AK13*'data \"live\" (TIO)'!X13)/'data \"live\" (TIO)'!X93,($AJ13*'data \"live\" (TIO)'!X13+'performance indicators'!$AK13*'data \"live\" (TIO)'!X13)/'data \"live\" (TIO)'!X113)","v":3.926492193166164},{"$f":"IF($E$1=$AR$7,($AJ13*'data \"live\" (TIO)'!Y13+'performance indicators'!$AK13*'data \"live\" (TIO)'!Y13)/'data \"live\" (TIO)'!Y93,($AJ13*'data \"live\" (TIO)'!Y13+'performance indicators'!$AK13*'data \"live\" (TIO)'!Y13)/'data \"live\" (TIO)'!Y113)","v":2.1689830211538461},{"$f":"IF($E$1=$AR$7,($AJ13*'data \"live\" (TIO)'!Z13+'performance indicators'!$AK13*'data \"live\" (TIO)'!Z13)/'data \"live\" (TIO)'!Z93,($AJ13*'data \"live\" (TIO)'!Z13+'performance indicators'!$AK13*'data \"live\" (TIO)'!Z13)/'data \"live\" (TIO)'!Z113)","v":1.9258943265624999},{"$f":"IF($E$1=$AR$7,($AJ13*'data \"live\" (TIO)'!AA13+'performance indicators'!$AK13*'data \"live\" (TIO)'!AA13)/'data \"live\" (TIO)'!AA93,($AJ13*'data \"live\" (TIO)'!AA13+'performance indicators'!$AK13*'data \"live\" (TIO)'!AA13)/'data \"live\" (TIO)'!AA113)","v":6.3142076812500001},{"$f":"HLOOKUP($Y$3,$S3:$X19,11,FALSE)","v":2.1689830211538461},{"$f":"HLOOKUP($Z$3,$S3:$X19,11,FALSE)","v":3.926492193166164},null,"Other","All",{"$f":"AD$4","v":2.4514},{"$f":"AE$4","v":1.19},1.8207,13.09,8.7226999999999997,10.90635,1.8207,10.90635,null,{"$f":"'data \"live\" (TIO)'!AB13","v":22155},1.763758472419415E-4,3.211275050734029E-4,1.9236167215671487E-3]
["Nelson","Nelson programme efficiency ratio:",{"$f":"IF($E$1=$AR$7,($AJ14*'data \"live\" (TIO)'!C14+'performance indicators'!$AK14*'data \"live\" (TIO)'!C14)/'data \"live\" (TIO)'!C94,($AJ14*'data \"live\" (TIO)'!C14+'performance indicators'!$AK14*'data \"live\" (TIO)'!C14)/'data \"live\" (TIO)'!C114)","v":2.19185532085003},{"$f":"IF($E$1=$AR$7,($AJ14*'data \"live\" (TIO)'!D14+'performance indicators'!$AK14*'data \"live\" (TIO)'!D14)/'data \"live\" (TIO)'!D94,($AJ14*'data \"live\" (TIO)'!D14+'performance indicators'!$AK14*'data \"live\" (TIO)'!D14)/'data \"live\" (TIO)'!D114)","v":2.6199574341904972},{"$f":"IF($E$1=$AR$7,($AJ14*'data \"live\" (TIO)'!E14+'performance indicators'!$AK14*'data \"live\" (TIO)'!E14)/'data \"live\" (TIO)'!E94,($AJ14*'data \"live\" (TIO)'!E14+'performance indicators'!$AK14*'data \"live\" (TIO)'!E14)/'data \"live\" (TIO)'!E114)","v":4.8792397194243762},{"$f":"IF($E$1=$AR$7,($AJ14*'data \"live\" (TIO)'!F14+'performance indicators'!$AK14*'data \"live\" (TIO)'!F14)/'data \"live\" (TIO)'!F94,($AJ14*'data \"live\" (TIO)'!F14+'performance indicators'!$AK14*'data \"live\" (TIO)'!F14)/'data \"live\" (TIO)'!F114)","v":9.0897161525339421},{"$f":"IF($E$1=$AR$7,($AJ14*'data \"live\" (TIO)'!G14+'performance indicators'!$AK14*'data \"live\" (TIO)'!G14)/'data \"live\" (TIO)'!G94,($AJ14*'data \"live\" (TIO)'!G14+'performance indicators'!$AK14*'data \"live\" (TIO)'!G14)/'data \"live\" (TIO)'!G114)","v":8.8350469304537462},{"$f":"IF($E$1=$AR$7,($AJ14*'data \"live\" (TIO)'!H14+'performance indicators'!$AK14*'data \"live\" (TIO)'!H14)/'data \"live\" (TIO)'!H94,($AJ14*'data \"live\" (TIO)'!H14+'performance indicators'!$AK14*'data \"live\" (TIO)'!H14)/'data \"live\" (TIO)'!H114)","v":13.108638039014373},{"$f":"IF($E$1=$AR$7,($AJ14*'data \"live\" (TIO)'!I14+'performance indicators'!$AK14*'data \"live\" (TIO)'!I14)/'data \"live\" (TIO)'!I94,($AJ14*'data \"live\" (TIO)'!I14+'performance indicators'!$AK14*'data \"live\" (TIO)'!I14)/'data \"live\" (TIO)'!I114)","v":9.1580367289059001},{"$f":"IF($E$1=$AR$7,($AJ14*'data \"live\" (TIO)'!J14+'performance indicators'!$AK14*'data \"live\" (TIO)'!J14)/'data \"live\" (TIO)'!J94,($AJ14*'data \"live\" (TIO)'!J14+'performance indicators'!$AK14*'data \"live\" (TIO)'!J14)/'data \"live\" (TIO)'!J114)","v":7.4884211867612169},{"$f":"IF($E$1=$AR$7,($AJ14*'data \"live\" (TIO)'!K14+'performance indicators'!$AK14*'data \"live\" (TIO)'!K14)/'data \"live\" (TIO)'!K94,($AJ14*'data \"live\" (TIO)'!K14+'performance indicators'!$AK14*'data \"live\" (TIO)'!K14)/'data \"live\" (TIO)'!K114)","v":10.615615409838838},{"$f":"IF($E$1=$AR$7,($AJ14*'data \"live\" (TIO)'!L14+'performance indicators'!$AK14*'data \"live\" (TIO)'!L14)/'data \"live\" (TIO)'!L94,($AJ14*'data \"live\" (TIO)'!L14+'performance indicators'!$AK14*'data \"live\" (TIO)'!L14)/'data \"live\" (TIO)'!L114)","v":6.5460475671914367},{"$f":"IF($E$1=$AR$7,($AJ14*'data \"live\" (TIO)'!M14+'performance indicators'!$AK14*'data \"live\" (TIO)'!M14)/'data \"live\" (TIO)'!M94,($AJ14*'data \"live\" (TIO)'!M14+'performance indicators'!$AK14*'data \"live\" (TIO)'!M14)/'data \"live\" (TIO)'!M114)","v":5.9724676950379871},{"$f":"IF($E$1=$AR$7,($AJ14*'data \"live\" (TIO)'!N14+'performance indicators'!$AK14*'data \"live\" (TIO)'!N14)/'data \"live\" (TIO)'!N94,($AJ14*'data \"live\" (TIO)'!N14+'performance indicators'!$AK14*'data \"live\" (TIO)'!N14)/'data \"live\" (TIO)'!N114)","v":6.072469338812561},{"$f":"IF($E$1=$AR$7,($AJ14*'data \"live\" (TIO)'!O14+'performance indicators'!$AK14*'data \"live\" (TIO)'!O14)/'data \"live\" (TIO)'!O94,($AJ14*'data \"live\" (TIO)'!O14+'performance indicators'!$AK14*'data \"live\" (TIO)'!O14)/'data \"live\" (TIO)'!O114)","v":6.6512992888402627},{"$f":"IF($E$1=$AR$7,($AJ14*'data \"live\" (TIO)'!P14+'performance indicators'!$AK14*'data \"live\" (TIO)'!P14)/'data \"live\" (TIO)'!P94,($AJ14*'data \"live\" (TIO)'!P14+'performance indicators'!$AK14*'data \"live\" (TIO)'!P14)/'data \"live\" (TIO)'!P114)","v":6.4790082595721286},{"$f":"IF($E$1=$AR$7,($AJ14*'data \"live\" (TIO)'!Q14+'performance indicators'!$AK14*'data \"live\" (TIO)'!Q14)/'data \"live\" (TIO)'!Q94,($AJ14*'data \"live\" (TIO)'!Q14+'performance indicators'!$AK14*'data \"live\" (TIO)'!Q14)/'data \"live\" (TIO)'!Q114)","v":6.3105258844561538},{"$f":"IF($E$1=$AR$7,($AJ14*'data \"live\" (TIO)'!R14+'performance indicators'!$AK14*'data \"live\" (TIO)'!R14)/'data \"live\" (TIO)'!R94,($AJ14*'data \"live\" (TIO)'!R14+'performance indicators'!$AK14*'data \"live\" (TIO)'!R14)/'data \"live\" (TIO)'!R114)","v":6.1459586215968551},{"$f":"IF($E$1=$AR$7,($AJ14*'data \"live\" (TIO)'!V14+'performance indicators'!$AK14*'data \"live\" (TIO)'!V14)/'data \"live\" (TIO)'!V94,($AJ14*'data \"live\" (TIO)'!V14+'performance indicators'!$AK14*'data \"live\" (TIO)'!V14)/'data \"live\" (TIO)'!V114)","v":3.3961485884551674},{"$f":"IF($E$1=$AR$7,($AJ14*'data \"live\" (TIO)'!W14+'performance indicators'!$AK14*'data \"live\" (TIO)'!W14)/'data \"live\" (TIO)'!W94,($AJ14*'data \"live\" (TIO)'!W14+'performance indicators'!$AK14*'data \"live\" (TIO)'!W14)/'data \"live\" (TIO)'!W114)","v":10.095589401261178},{"$f":"IF($E$1=$AR$7,($AJ14*'data \"live\" (TIO)'!X14+'performance indicators'!$AK14*'data \"live\" (TIO)'!X14)/'data \"live\" (TIO)'!X94,($AJ14*'data \"live\" (TIO)'!X14+'performance indicators'!$AK14*'data \"live\" (TIO)'!X14)/'data \"live\" (TIO)'!X114)","v":8.996937854207161},{"$f":"IF($E$1=$AR$7,($AJ14*'data \"live\" (TIO)'!Y14+'performance indicators'!$AK14*'data \"live\" (TIO)'!Y14)/'data \"live\" (TIO)'!Y94,($AJ14*'data \"live\" (TIO)'!Y14+'performance indicators'!$AK14*'data \"live\" (TIO)'!Y14)/'data \"live\" (TIO)'!Y114)","v":6.1871366350864916},{"$f":"IF($E$1=$AR$7,($AJ14*'data \"live\" (TIO)'!Z14+'performance indicators'!$AK14*'data \"live\" (TIO)'!Z14)/'data \"live\" (TIO)'!Z94,($AJ14*'data \"live\" (TIO)'!Z14+'performance indicators'!$AK14*'data \"live\" (TIO)'!Z14)/'data \"live\" (TIO)'!Z114)","v":6.477291211003946},{"$f":"IF($E$1=$AR$7,($AJ14*'data \"live\" (TIO)'!AA14+'performance indicators'!$AK14*'data \"live\" (TIO)'!AA14)/'data \"live\" (TIO)'!AA94,($AJ14*'data \"live\" (TIO)'!AA14+'performance indicators'!$AK14*'data \"live\" (TIO)'!AA14)/'data \"live\" (TIO)'!AA114)","v":18.437875864790566},{"$f":"HLOOKUP($Y$3,$S3:$X19,12,FALSE)","v":6.1871366350864916},{"$f":"HLOOKUP($Z$3,$S3:$X19,12,FALSE)","v":8.996937854207161},null,"Other","All",{"$f":"AD$4","v":2.4514},{"$f":"AE$4","v":1.19},1.8207,13.09,8.7226999999999997,10.90635,1.8207,10.90635,null,{"$f":"'data \"live\" (TIO)'!AB14","v":408399},3.2512624526184458E-3,5.9195735474824041E-3,3.5459406250115184E-2]
["Canterbury","Canterbury programme efficiency ratio:",{"$f":"IF($E$1=$AR$7,($AJ15*'data \"live\" (TIO)'!C15+'performance indicators'!$AK15*'data \"live\" (TIO)'!C15)/'data \"live\" (TIO)'!C95,($AJ15*'data \"live\" (TIO)'!C15+'performance indicators'!$AK15*'data \"live\" (TIO)'!C15)/'data \"live\" (TIO)'!C115)","v":7.6870792939755486},{"$f":"IF($E$1=$AR$7,($AJ15*'data \"live\" (TIO)'!D15+'performance indicators'!$AK15*'data \"live\" (TIO)'!D15)/'data \"live\" (TIO)'!D95,($AJ15*'data \"live\" (TIO)'!D15+'performance indicators'!$AK15*'data \"live\" (TIO)'!D15)/'data \"live\" (TIO)'!D115)","v":5.7128273345568905},{"$f":"IF($E$1=$AR$7,($AJ15*'data \"live\" (TIO)'!E15+'performance indicators'!$AK15*'data \"live\" (TIO)'!E15)/'data \"live\" (TIO)'!E95,($AJ15*'data \"live\" (TIO)'!E15+'performance indicators'!$AK15*'data \"live\" (TIO)'!E15)/'data \"live\" (TIO)'!E115)","v":4.4772695441724286},{"$f":"IF($E$1=$AR$7,($AJ15*'data \"live\" (TIO)'!F15+'performance indicators'!$AK15*'data \"live\" (TIO)'!F15)/'data \"live\" (TIO)'!F95,($AJ15*'data \"live\" (TIO)'!F15+'performance indicators'!$AK15*'data \"live\" (TIO)'!F15)/'data \"live\" (TIO)'!F115)","v":5.4413192361191518},{"$f":"IF($E$1=$AR$7,($AJ15*'data \"live\" (TIO)'!G15+'performance indicators'!$AK15*'data \"live\" (TIO)'!G15)/'data \"live\" (TIO)'!G95,($AJ15*'data \"live\" (TIO)'!G15+'performance indicators'!$AK15*'data \"live\" (TIO)'!G15)/'data \"live\" (TIO)'!G115)","v":6.0403028856764074},{"$f":"IF($E$1=$AR$7,($AJ15*'data \"live\" (TIO)'!H15+'performance indicators'!$AK15*'data \"live\" (TIO)'!H15)/'data \"live\" (TIO)'!H95,($AJ15*'data \"live\" (TIO)'!H15+'performance indicators'!$AK15*'data \"live\" (TIO)'!H15)/'data \"live\" (TIO)'!H115)","v":6.0052350981861204},{"$f":"IF($E$1=$AR$7,($AJ15*'data \"live\" (TIO)'!I15+'performance indicators'!$AK15*'data \"live\" (TIO)'!I15)/'data \"live\" (TIO)'!I95,($AJ15*'data \"live\" (TIO)'!I15+'performance indicators'!$AK15*'data \"live\" (TIO)'!I15)/'data \"live\" (TIO)'!I115)","v":5.669919859683251},{"$f":"IF($E$1=$AR$7,($AJ15*'data \"live\" (TIO)'!J15+'performance indicators'!$AK15*'data \"live\" (TIO)'!J15)/'data \"live\" (TIO)'!J95,($AJ15*'data \"live\" (TIO)'!J15+'performance indicators'!$AK15*'data \"live\" (TIO)'!J15)/'data \"live\" (TIO)'!J115)","v":5.228136009806498},{"$f":"IF($E$1=$AR$7,($AJ15*'data \"live\" (TIO)'!K15+'performance indicators'!$AK15*'data \"live\" (TIO)'!K15)/'data \"live\" (TIO)'!K95,($AJ15*'data \"live\" (TIO)'!K15+'performance indicators'!$AK15*'data \"live\" (TIO)'!K15)/'data \"live\" (TIO)'!K115)","v":6.509301895324727},{"$f":"IF($E$1=$AR$7,($AJ15*'data \"live\" (TIO)'!L15+'performance indicators'!$AK15*'data \"live\" (TIO)'!L15)/'data \"live\" (TIO)'!L95,($AJ15*'data \"live\" (TIO)'!L15+'performance indicators'!$AK15*'data \"live\" (TIO)'!L15)/'data \"live\" (TIO)'!L115)","v":5.2842680283284595},{"$f":"IF($E$1=$AR$7,($AJ15*'data \"live\" (TIO)'!M15+'performance indicators'!$AK15*'data \"live\" (TIO)'!M15)/'data \"live\" (TIO)'!M95,($AJ15*'data \"live\" (TIO)'!M15+'performance indicators'!$AK15*'data \"live\" (TIO)'!M15)/'data \"live\" (TIO)'!M115)","v":5.2629810101101713},{"$f":"IF($E$1=$AR$7,($AJ15*'data \"live\" (TIO)'!N15+'performance indicators'!$AK15*'data \"live\" (TIO)'!N15)/'data \"live\" (TIO)'!N95,($AJ15*'data \"live\" (TIO)'!N15+'performance indicators'!$AK15*'data \"live\" (TIO)'!N15)/'data \"live\" (TIO)'!N115)","v":5.3144135677478088},{"$f":"IF($E$1=$AR$7,($AJ15*'data \"live\" (TIO)'!O15+'performance indicators'!$AK15*'data \"live\" (TIO)'!O15)/'data \"live\" (TIO)'!O95,($AJ15*'data \"live\" (TIO)'!O15+'performance indicators'!$AK15*'data \"live\" (TIO)'!O15)/'data \"live\" (TIO)'!O115)","v":5.2843626219810913},{"$f":"IF($E$1=$AR$7,($AJ15*'data \"live\" (TIO)'!P15+'performance indicators'!$AK15*'data \"live\" (TIO)'!P15)/'data \"live\" (TIO)'!P95,($AJ15*'data \"live\" (TIO)'!P15+'performance indicators'!$AK15*'data \"live\" (TIO)'!P15)/'data \"live\" (TIO)'!P115)","v":5.131791331332372},{"$f":"IF($E$1=$AR$7,($AJ15*'data \"live\" (TIO)'!Q15+'performance indicators'!$AK15*'data \"live\" (TIO)'!Q15)/'data \"live\" (TIO)'!Q95,($AJ15*'data \"live\" (TIO)'!Q15+'performance indicators'!$AK15*'data \"live\" (TIO)'!Q15)/'data \"live\" (TIO)'!Q115)","v":4.9837583146437323},{"$f":"IF($E$1=$AR$7,($AJ15*'data \"live\" (TIO)'!R15+'performance indicators'!$AK15*'data \"live\" (TIO)'!R15)/'data \"live\" (TIO)'!R95,($AJ15*'data \"live\" (TIO)'!R15+'performance indicators'!$AK15*'data \"live\" (TIO)'!R15)/'data \"live\" (TIO)'!R115)","v":4.8401268202768666},{"$f":"IF($E$1=$AR$7,($AJ15*'data \"live\" (TIO)'!V15+'performance indicators'!$AK15*'data \"live\" (TIO)'!V15)/'data \"live\" (TIO)'!V95,($AJ15*'data \"live\" (TIO)'!V15+'performance indicators'!$AK15*'data \"live\" (TIO)'!V15)/'data \"live\" (TIO)'!V115)","v":5.8976373362371453},{"$f":"IF($E$1=$AR$7,($AJ15*'data \"live\" (TIO)'!W15+'performance indicators'!$AK15*'data \"live\" (TIO)'!W15)/'data \"live\" (TIO)'!W95,($AJ15*'data \"live\" (TIO)'!W15+'performance indicators'!$AK15*'data \"live\" (TIO)'!W15)/'data \"live\" (TIO)'!W115)","v":5.8230374502750406},{"$f":"IF($E$1=$AR$7,($AJ15*'data \"live\" (TIO)'!X15+'performance indicators'!$AK15*'data \"live\" (TIO)'!X15)/'data \"live\" (TIO)'!X95,($AJ15*'data \"live\" (TIO)'!X15+'performance indicators'!$AK15*'data \"live\" (TIO)'!X15)/'data \"live\" (TIO)'!X115)","v":5.8032861874754476},{"$f":"IF($E$1=$AR$7,($AJ15*'data \"live\" (TIO)'!Y15+'performance indicators'!$AK15*'data \"live\" (TIO)'!Y15)/'data \"live\" (TIO)'!Y95,($AJ15*'data \"live\" (TIO)'!Y15+'performance indicators'!$AK15*'data \"live\" (TIO)'!Y15)/'data \"live\" (TIO)'!Y115)","v":5.2872366533975521},{"$f":"IF($E$1=$AR$7,($AJ15*'data \"live\" (TIO)'!Z15+'performance indicators'!$AK15*'data \"live\" (TIO)'!Z15)/'data \"live\" (TIO)'!Z95,($AJ15*'data \"live\" (TIO)'!Z15+'performance indicators'!$AK15*'data \"live\" (TIO)'!Z15)/'data \"live\" (TIO)'!Z115)","v":5.1293755116538069},{"$f":"IF($E$1=$AR$7,($AJ15*'data \"live\" (TIO)'!AA15+'performance indicators'!$AK15*'data \"live\" (TIO)'!AA15)/'data \"live\" (TIO)'!AA95,($AJ15*'data \"live\" (TIO)'!AA15+'performance indicators'!$AK15*'data \"live\" (TIO)'!AA15)/'data \"live\" (TIO)'!AA115)","v":14.666067886477864},{"$f":"HLOOKUP($Y$3,$S3:$X19,13,FALSE)","v":5.2872366533975521},{"$f":"HLOOKUP($Z$3,$S3:$X19,13,FALSE)","v":5.8032861874754476},null,"Canterbury","All",{"$f":"'BER calc'!O16","v":3.2248999999999999},{"$f":"'BER calc'!P16","v":1.4756},2.35025,{"$f":"'BER calc'!R16","v":13.2447},{"$f":"'BER calc'!S16","v":8.8297999999999988},11.03725,2.35025,11.03725,null,{"$f":"'data \"live\" (TIO)'!AB15","v":15284467.333333334},0.12167957009968156,0.28597740962677659,1.3430078350827104]
["West Coast","West Coast programme efficiency ratio:",{"$f":"IF($E$1=$AR$7,($AJ16*'data \"live\" (TIO)'!C16+'performance indicators'!$AK16*'data \"live\" (TIO)'!C16)/'data \"live\" (TIO)'!C96,($AJ16*'data \"live\" (TIO)'!C16+'performance indicators'!$AK16*'data \"live\" (TIO)'!C16)/'data \"live\" (TIO)'!C116)","v":5.3399976145077721},{"$f":"IF($E$1=$AR$7,($AJ16*'data \"live\" (TIO)'!D16+'performance indicators'!$AK16*'data \"live\" (TIO)'!D16)/'data \"live\" (TIO)'!D96,($AJ16*'data \"live\" (TIO)'!D16+'performance indicators'!$AK16*'data \"live\" (TIO)'!D16)/'data \"live\" (TIO)'!D116)","v":5.4332306932668324},{"$f":"IF($E$1=$AR$7,($AJ16*'data \"live\" (TIO)'!E16+'performance indicators'!$AK16*'data \"live\" (TIO)'!E16)/'data \"live\" (TIO)'!E96,($AJ16*'data \"live\" (TIO)'!E16+'performance indicators'!$AK16*'data \"live\" (TIO)'!E16)/'data \"live\" (TIO)'!E116)","v":4.7480863350568514},{"$f":"IF($E$1=$AR$7,($AJ16*'data \"live\" (TIO)'!F16+'performance indicators'!$AK16*'data \"live\" (TIO)'!F16)/'data \"live\" (TIO)'!F96,($AJ16*'data \"live\" (TIO)'!F16+'performance indicators'!$AK16*'data \"live\" (TIO)'!F16)/'data \"live\" (TIO)'!F116)","v":8.2423536202928194},{"$f":"IF($E$1=$AR$7,($AJ16*'data \"live\" (TIO)'!G16+'performance indicators'!$AK16*'data \"live\" (TIO)'!G16)/'data \"live\" (TIO)'!G96,($AJ16*'data \"live\" (TIO)'!G16+'performance indicators'!$AK16*'data \"live\" (TIO)'!G16)/'data \"live\" (TIO)'!G116)","v":2.8021511749596959},{"$f":"IF($E$1=$AR$7,($AJ16*'data \"live\" (TIO)'!H16+'performance indicators'!$AK16*'data \"live\" (TIO)'!H16)/'data \"live\" (TIO)'!H96,($AJ16*'data \"live\" (TIO)'!H16+'performance indicators'!$AK16*'data \"live\" (TIO)'!H16)/'data \"live\" (TIO)'!H116)","v":3.4364240158723001},{"$f":"IF($E$1=$AR$7,($AJ16*'data \"live\" (TIO)'!I16+'performance indicators'!$AK16*'data \"live\" (TIO)'!I16)/'data \"live\" (TIO)'!I96,($AJ16*'data \"live\" (TIO)'!I16+'performance indicators'!$AK16*'data \"live\" (TIO)'!I16)/'data \"live\" (TIO)'!I116)","v":3.4398752141188687},{"$f":"IF($E$1=$AR$7,($AJ16*'data \"live\" (TIO)'!J16+'performance indicators'!$AK16*'data \"live\" (TIO)'!J16)/'data \"live\" (TIO)'!J96,($AJ16*'data \"live\" (TIO)'!J16+'performance indicators'!$AK16*'data \"live\" (TIO)'!J16)/'data \"live\" (TIO)'!J116)","v":3.2581280889621089},{"$f":"IF($E$1=$AR$7,($AJ16*'data \"live\" (TIO)'!K16+'performance indicators'!$AK16*'data \"live\" (TIO)'!K16)/'data \"live\" (TIO)'!K96,($AJ16*'data \"live\" (TIO)'!K16+'performance indicators'!$AK16*'data \"live\" (TIO)'!K16)/'data \"live\" (TIO)'!K116)","v":4.8528116926724918},{"$f":"IF($E$1=$AR$7,($AJ16*'data \"live\" (TIO)'!L16+'performance indicators'!$AK16*'data \"live\" (TIO)'!L16)/'data \"live\" (TIO)'!L96,($AJ16*'data \"live\" (TIO)'!L16+'performance indicators'!$AK16*'data \"live\" (TIO)'!L16)/'data \"live\" (TIO)'!L116)","v":12.50634971098266},{"$f":"IF($E$1=$AR$7,($AJ16*'data \"live\" (TIO)'!M16+'performance indicators'!$AK16*'data \"live\" (TIO)'!M16)/'data \"live\" (TIO)'!M96,($AJ16*'data \"live\" (TIO)'!M16+'performance indicators'!$AK16*'data \"live\" (TIO)'!M16)/'data \"live\" (TIO)'!M116)","v":12.50634971098266},{"$f":"IF($E$1=$AR$7,($AJ16*'data \"live\" (TIO)'!N16+'performance indicators'!$AK16*'data \"live\" (TIO)'!N16)/'data \"live\" (TIO)'!N96,($AJ16*'data \"live\" (TIO)'!N16+'performance indicators'!$AK16*'data \"live\" (TIO)'!N16)/'data \"live\" (TIO)'!N116)","v":12.50634971098266},{"$f":"IF($E$1=$AR$7,($AJ16*'data \"live\" (TIO)'!O16+'performance indicators'!$AK16*'data \"live\" (TIO)'!O16)/'data \"live\" (TIO)'!O96,($AJ16*'data \"live\" (TIO)'!O16+'performance indicators'!$AK16*'data \"live\" (TIO)'!O16)/'data \"live\" (TIO)'!O116)","v":11.530582498401193},{"$f":"IF($E$1=$AR$7,($AJ16*'data \"live\" (TIO)'!P16+'performance indicators'!$AK16*'data \"live\" (TIO)'!P16)/'data \"live\" (TIO)'!P96,($AJ16*'data \"live\" (TIO)'!P16+'performance indicators'!$AK16*'data \"live\" (TIO)'!P16)/'data \"live\" (TIO)'!P116)","v":11.512666815656727},{"$f":"IF($E$1=$AR$7,($AJ16*'data \"live\" (TIO)'!Q16+'performance indicators'!$AK16*'data \"live\" (TIO)'!Q16)/'data \"live\" (TIO)'!Q96,($AJ16*'data \"live\" (TIO)'!Q16+'performance indicators'!$AK16*'data \"live\" (TIO)'!Q16)/'data \"live\" (TIO)'!Q116)","v":11.494318181818182},{"$f":"IF($E$1=$AR$7,($AJ16*'data \"live\" (TIO)'!R16+'performance indicators'!$AK16*'data \"live\" (TIO)'!R16)/'data \"live\" (TIO)'!R96,($AJ16*'data \"live\" (TIO)'!R16+'performance indicators'!$AK16*'data \"live\" (TIO)'!R16)/'data \"live\" (TIO)'!R116)","v":11.475784465566258},{"$f":"IF($E$1=$AR$7,($AJ16*'data \"live\" (TIO)'!V16+'performance indicators'!$AK16*'data \"live\" (TIO)'!V16)/'data \"live\" (TIO)'!V96,($AJ16*'data \"live\" (TIO)'!V16+'performance indicators'!$AK16*'data \"live\" (TIO)'!V16)/'data \"live\" (TIO)'!V116)","v":5.1572064626156449},{"$f":"IF($E$1=$AR$7,($AJ16*'data \"live\" (TIO)'!W16+'performance indicators'!$AK16*'data \"live\" (TIO)'!W16)/'data \"live\" (TIO)'!W96,($AJ16*'data \"live\" (TIO)'!W16+'performance indicators'!$AK16*'data \"live\" (TIO)'!W16)/'data \"live\" (TIO)'!W116)","v":4.321423921237403},{"$f":"IF($E$1=$AR$7,($AJ16*'data \"live\" (TIO)'!X16+'performance indicators'!$AK16*'data \"live\" (TIO)'!X16)/'data \"live\" (TIO)'!X96,($AJ16*'data \"live\" (TIO)'!X16+'performance indicators'!$AK16*'data \"live\" (TIO)'!X16)/'data \"live\" (TIO)'!X116)","v":3.8668892587707568},{"$f":"IF($E$1=$AR$7,($AJ16*'data \"live\" (TIO)'!Y16+'performance indicators'!$AK16*'data \"live\" (TIO)'!Y16)/'data \"live\" (TIO)'!Y96,($AJ16*'data \"live\" (TIO)'!Y16+'performance indicators'!$AK16*'data \"live\" (TIO)'!Y16)/'data \"live\" (TIO)'!Y116)","v":12.50634971098266},{"$f":"IF($E$1=$AR$7,($AJ16*'data \"live\" (TIO)'!Z16+'performance indicators'!$AK16*'data \"live\" (TIO)'!Z16)/'data \"live\" (TIO)'!Z96,($AJ16*'data \"live\" (TIO)'!Z16+'performance indicators'!$AK16*'data \"live\" (TIO)'!Z16)/'data \"live\" (TIO)'!Z116)","v":11.512503458648752},{"$f":"IF($E$1=$AR$7,($AJ16*'data \"live\" (TIO)'!AA16+'performance indicators'!$AK16*'data \"live\" (TIO)'!AA16)/'data \"live\" (TIO)'!AA96,($AJ16*'data \"live\" (TIO)'!AA16+'performance indicators'!$AK16*'data \"live\" (TIO)'!AA16)/'data \"live\" (TIO)'!AA116)","v":34.42735339669877},{"$f":"HLOOKUP($Y$3,$S3:$X19,14,FALSE)","v":12.50634971098266},{"$f":"HLOOKUP($Z$3,$S3:$X19,14,FALSE)","v":3.8668892587707568},null,"Other","All",{"$f":"AD$4","v":2.4514},1.19,1.8207,13.09,8.7226999999999997,10.90635,1.8207,10.90635,null,{"$f":"'data \"live\" (TIO)'!AB16","v":85000},6.7668458657481508E-4,1.2320396267767658E-3,7.3801589407902343E-3]
["Otago","Otago programme efficiency ratio:",{"$f":"IF($E$1=$AR$7,($AJ17*'data \"live\" (TIO)'!C17+'performance indicators'!$AK17*'data \"live\" (TIO)'!C17)/'data \"live\" (TIO)'!C97,($AJ17*'data \"live\" (TIO)'!C17+'performance indicators'!$AK17*'data \"live\" (TIO)'!C17)/'data \"live\" (TIO)'!C117)","v":6.7609448877712763},{"$f":"IF($E$1=$AR$7,($AJ17*'data \"live\" (TIO)'!D17+'performance indicators'!$AK17*'data \"live\" (TIO)'!D17)/'data \"live\" (TIO)'!D97,($AJ17*'data \"live\" (TIO)'!D17+'performance indicators'!$AK17*'data \"live\" (TIO)'!D17)/'data \"live\" (TIO)'!D117)","v":6.7097782485487487},{"$f":"IF($E$1=$AR$7,($AJ17*'data \"live\" (TIO)'!E17+'performance indicators'!$AK17*'data \"live\" (TIO)'!E17)/'data \"live\" (TIO)'!E97,($AJ17*'data \"live\" (TIO)'!E17+'performance indicators'!$AK17*'data \"live\" (TIO)'!E17)/'data \"live\" (TIO)'!E117)","v":5.7743726951456802},{"$f":"IF($E$1=$AR$7,($AJ17*'data \"live\" (TIO)'!F17+'performance indicators'!$AK17*'data \"live\" (TIO)'!F17)/'data \"live\" (TIO)'!F97,($AJ17*'data \"live\" (TIO)'!F17+'performance indicators'!$AK17*'data \"live\" (TIO)'!F17)/'data \"live\" (TIO)'!F117)","v":6.0644302268671364},{"$f":"IF($E$1=$AR$7,($AJ17*'data \"live\" (TIO)'!G17+'performance indicators'!$AK17*'data \"live\" (TIO)'!G17)/'data \"live\" (TIO)'!G97,($AJ17*'data \"live\" (TIO)'!G17+'performance indicators'!$AK17*'data \"live\" (TIO)'!G17)/'data \"live\" (TIO)'!G117)","v":6.8110982522720631},{"$f":"IF($E$1=$AR$7,($AJ17*'data \"live\" (TIO)'!H17+'performance indicators'!$AK17*'data \"live\" (TIO)'!H17)/'data \"live\" (TIO)'!H97,($AJ17*'data \"live\" (TIO)'!H17+'performance indicators'!$AK17*'data \"live\" (TIO)'!H17)/'data \"live\" (TIO)'!H117)","v":5.8332341918722035},{"$f":"IF($E$1=$AR$7,($AJ17*'data \"live\" (TIO)'!I17+'performance indicators'!$AK17*'data \"live\" (TIO)'!I17)/'data \"live\" (TIO)'!I97,($AJ17*'data \"live\" (TIO)'!I17+'performance indicators'!$AK17*'data \"live\" (TIO)'!I17)/'data \"live\" (TIO)'!I117)","v":6.8489159594102231},{"$f":"IF($E$1=$AR$7,($AJ17*'data \"live\" (TIO)'!J17+'performance indicators'!$AK17*'data \"live\" (TIO)'!J17)/'data \"live\" (TIO)'!J97,($AJ17*'data \"live\" (TIO)'!J17+'performance indicators'!$AK17*'data \"live\" (TIO)'!J17)/'data \"live\" (TIO)'!J117)","v":4.7401611787790676},{"$f":"IF($E$1=$AR$7,($AJ17*'data \"live\" (TIO)'!K17+'performance indicators'!$AK17*'data \"live\" (TIO)'!K17)/'data \"live\" (TIO)'!K97,($AJ17*'data \"live\" (TIO)'!K17+'performance indicators'!$AK17*'data \"live\" (TIO)'!K17)/'data \"live\" (TIO)'!K117)","v":3.4265434418127541},{"$f":"IF($E$1=$AR$7,($AJ17*'data \"live\" (TIO)'!L17+'performance indicators'!$AK17*'data \"live\" (TIO)'!L17)/'data \"live\" (TIO)'!L97,($AJ17*'data \"live\" (TIO)'!L17+'performance indicators'!$AK17*'data \"live\" (TIO)'!L17)/'data \"live\" (TIO)'!L117)","v":3.5433840106744086},{"$f":"IF($E$1=$AR$7,($AJ17*'data \"live\" (TIO)'!M17+'performance indicators'!$AK17*'data \"live\" (TIO)'!M17)/'data \"live\" (TIO)'!M97,($AJ17*'data \"live\" (TIO)'!M17+'performance indicators'!$AK17*'data \"live\" (TIO)'!M17)/'data \"live\" (TIO)'!M117)","v":3.795444666024641},{"$f":"IF($E$1=$AR$7,($AJ17*'data \"live\" (TIO)'!N17+'performance indicators'!$AK17*'data \"live\" (TIO)'!N17)/'data \"live\" (TIO)'!N97,($AJ17*'data \"live\" (TIO)'!N17+'performance indicators'!$AK17*'data \"live\" (TIO)'!N17)/'data \"live\" (TIO)'!N117)","v":4.0921510471383815},{"$f":"IF($E$1=$AR$7,($AJ17*'data \"live\" (TIO)'!O17+'performance indicators'!$AK17*'data \"live\" (TIO)'!O17)/'data \"live\" (TIO)'!O97,($AJ17*'data \"live\" (TIO)'!O17+'performance indicators'!$AK17*'data \"live\" (TIO)'!O17)/'data \"live\" (TIO)'!O117)","v":2.8650566931076757},{"$f":"IF($E$1=$AR$7,($AJ17*'data \"live\" (TIO)'!P17+'performance indicators'!$AK17*'data \"live\" (TIO)'!P17)/'data \"live\" (TIO)'!P97,($AJ17*'data \"live\" (TIO)'!P17+'performance indicators'!$AK17*'data \"live\" (TIO)'!P17)/'data \"live\" (TIO)'!P117)","v":2.9286377880492975},{"$f":"IF($E$1=$AR$7,($AJ17*'data \"live\" (TIO)'!Q17+'performance indicators'!$AK17*'data \"live\" (TIO)'!Q17)/'data \"live\" (TIO)'!Q97,($AJ17*'data \"live\" (TIO)'!Q17+'performance indicators'!$AK17*'data \"live\" (TIO)'!Q17)/'data \"live\" (TIO)'!Q117)","v":2.9900192062124482},{"$f":"IF($E$1=$AR$7,($AJ17*'data \"live\" (TIO)'!R17+'performance indicators'!$AK17*'data \"live\" (TIO)'!R17)/'data \"live\" (TIO)'!R97,($AJ17*'data \"live\" (TIO)'!R17+'performance indicators'!$AK17*'data \"live\" (TIO)'!R17)/'data \"live\" (TIO)'!R117)","v":2.9884809323262846},{"$f":"IF($E$1=$AR$7,($AJ17*'data \"live\" (TIO)'!V17+'performance indicators'!$AK17*'data \"live\" (TIO)'!V17)/'data \"live\" (TIO)'!V97,($AJ17*'data \"live\" (TIO)'!V17+'performance indicators'!$AK17*'data \"live\" (TIO)'!V17)/'data \"live\" (TIO)'!V117)","v":6.3435405507811424},{"$f":"IF($E$1=$AR$7,($AJ17*'data \"live\" (TIO)'!W17+'performance indicators'!$AK17*'data \"live\" (TIO)'!W17)/'data \"live\" (TIO)'!W97,($AJ17*'data \"live\" (TIO)'!W17+'performance indicators'!$AK17*'data \"live\" (TIO)'!W17)/'data \"live\" (TIO)'!W117)","v":6.2099856422200057},{"$f":"IF($E$1=$AR$7,($AJ17*'data \"live\" (TIO)'!X17+'performance indicators'!$AK17*'data \"live\" (TIO)'!X17)/'data \"live\" (TIO)'!X97,($AJ17*'data \"live\" (TIO)'!X17+'performance indicators'!$AK17*'data \"live\" (TIO)'!X17)/'data \"live\" (TIO)'!X117)","v":4.5837802018449452},{"$f":"IF($E$1=$AR$7,($AJ17*'data \"live\" (TIO)'!Y17+'performance indicators'!$AK17*'data \"live\" (TIO)'!Y17)/'data \"live\" (TIO)'!Y97,($AJ17*'data \"live\" (TIO)'!Y17+'performance indicators'!$AK17*'data \"live\" (TIO)'!Y17)/'data \"live\" (TIO)'!Y117)","v":3.8083698942738815},{"$f":"IF($E$1=$AR$7,($AJ17*'data \"live\" (TIO)'!Z17+'performance indicators'!$AK17*'data \"live\" (TIO)'!Z17)/'data \"live\" (TIO)'!Z97,($AJ17*'data \"live\" (TIO)'!Z17+'performance indicators'!$AK17*'data \"live\" (TIO)'!Z17)/'data \"live\" (TIO)'!Z117)","v":2.9285770492813237},{"$f":"IF($E$1=$AR$7,($AJ17*'data \"live\" (TIO)'!AA17+'performance indicators'!$AK17*'data \"live\" (TIO)'!AA17)/'data \"live\" (TIO)'!AA97,($AJ17*'data \"live\" (TIO)'!AA17+'performance indicators'!$AK17*'data \"live\" (TIO)'!AA17)/'data \"live\" (TIO)'!AA117)","v":9.321871946594424},{"$f":"HLOOKUP($Y$3,$S3:$X19,15,FALSE)","v":3.8083698942738815},{"$f":"HLOOKUP($Z$3,$S3:$X19,15,FALSE)","v":4.5837802018449452},null,"Other","All",2.4514,1.19,1.8207,13.09,8.7226999999999997,10.90635,1.8207,10.90635,null,{"$f":"'data \"live\" (TIO)'!AB17","v":3444769},2.7423789254243987E-2,4.9930493095202026E-2,0.29909344393302389]
["Southland","Southland programme efficiency ratio:",{"$f":"IF($E$1=$AR$7,($AJ18*'data \"live\" (TIO)'!C18+'performance indicators'!$AK18*'data \"live\" (TIO)'!C18)/'data \"live\" (TIO)'!C98,($AJ18*'data \"live\" (TIO)'!C18+'performance indicators'!$AK18*'data \"live\" (TIO)'!C18)/'data \"live\" (TIO)'!C118)","v":3.5426130670051439},{"$f":"IF($E$1=$AR$7,($AJ18*'data \"live\" (TIO)'!D18+'performance indicators'!$AK18*'data \"live\" (TIO)'!D18)/'data \"live\" (TIO)'!D98,($AJ18*'data \"live\" (TIO)'!D18+'performance indicators'!$AK18*'data \"live\" (TIO)'!D18)/'data \"live\" (TIO)'!D118)","v":3.1829913223871946},{"$f":"IF($E$1=$AR$7,($AJ18*'data \"live\" (TIO)'!E18+'performance indicators'!$AK18*'data \"live\" (TIO)'!E18)/'data \"live\" (TIO)'!E98,($AJ18*'data \"live\" (TIO)'!E18+'performance indicators'!$AK18*'data \"live\" (TIO)'!E18)/'data \"live\" (TIO)'!E118)","v":3.1185620235706648},{"$f":"IF($E$1=$AR$7,($AJ18*'data \"live\" (TIO)'!F18+'performance indicators'!$AK18*'data \"live\" (TIO)'!F18)/'data \"live\" (TIO)'!F98,($AJ18*'data \"live\" (TIO)'!F18+'performance indicators'!$AK18*'data \"live\" (TIO)'!F18)/'data \"live\" (TIO)'!F118)","v":3.3287459990802484},{"$f":"IF($E$1=$AR$7,($AJ18*'data \"live\" (TIO)'!G18+'performance indicators'!$AK18*'data \"live\" (TIO)'!G18)/'data \"live\" (TIO)'!G98,($AJ18*'data \"live\" (TIO)'!G18+'performance indicators'!$AK18*'data \"live\" (TIO)'!G18)/'data \"live\" (TIO)'!G118)","v":3.9116464775443052},{"$f":"IF($E$1=$AR$7,($AJ18*'data \"live\" (TIO)'!H18+'performance indicators'!$AK18*'data \"live\" (TIO)'!H18)/'data \"live\" (TIO)'!H98,($AJ18*'data \"live\" (TIO)'!H18+'performance indicators'!$AK18*'data \"live\" (TIO)'!H18)/'data \"live\" (TIO)'!H118)","v":3.6891269469553989},{"$f":"IF($E$1=$AR$7,($AJ18*'data \"live\" (TIO)'!I18+'performance indicators'!$AK18*'data \"live\" (TIO)'!I18)/'data \"live\" (TIO)'!I98,($AJ18*'data \"live\" (TIO)'!I18+'performance indicators'!$AK18*'data \"live\" (TIO)'!I18)/'data \"live\" (TIO)'!I118)","v":3.7076253957963603},{"$f":"IF($E$1=$AR$7,($AJ18*'data \"live\" (TIO)'!J18+'performance indicators'!$AK18*'data \"live\" (TIO)'!J18)/'data \"live\" (TIO)'!J98,($AJ18*'data \"live\" (TIO)'!J18+'performance indicators'!$AK18*'data \"live\" (TIO)'!J18)/'data \"live\" (TIO)'!J118)","v":3.3676805678215804},{"$f":"IF($E$1=$AR$7,($AJ18*'data \"live\" (TIO)'!K18+'performance indicators'!$AK18*'data \"live\" (TIO)'!K18)/'data \"live\" (TIO)'!K98,($AJ18*'data \"live\" (TIO)'!K18+'performance indicators'!$AK18*'data \"live\" (TIO)'!K18)/'data \"live\" (TIO)'!K118)","v":3.8213838423157891},{"$f":"IF($E$1=$AR$7,($AJ18*'data \"live\" (TIO)'!L18+'performance indicators'!$AK18*'data \"live\" (TIO)'!L18)/'data \"live\" (TIO)'!L98,($AJ18*'data \"live\" (TIO)'!L18+'performance indicators'!$AK18*'data \"live\" (TIO)'!L18)/'data \"live\" (TIO)'!L118)","v":2.6642735299604117},{"$f":"IF($E$1=$AR$7,($AJ18*'data \"live\" (TIO)'!M18+'performance indicators'!$AK18*'data \"live\" (TIO)'!M18)/'data \"live\" (TIO)'!M98,($AJ18*'data \"live\" (TIO)'!M18+'performance indicators'!$AK18*'data \"live\" (TIO)'!M18)/'data \"live\" (TIO)'!M118)","v":2.6198783698527093},{"$f":"IF($E$1=$AR$7,($AJ18*'data \"live\" (TIO)'!N18+'performance indicators'!$AK18*'data \"live\" (TIO)'!N18)/'data \"live\" (TIO)'!N98,($AJ18*'data \"live\" (TIO)'!N18+'performance indicators'!$AK18*'data \"live\" (TIO)'!N18)/'data \"live\" (TIO)'!N118)","v":2.3313240412279361},{"$f":"IF($E$1=$AR$7,($AJ18*'data \"live\" (TIO)'!O18+'performance indicators'!$AK18*'data \"live\" (TIO)'!O18)/'data \"live\" (TIO)'!O98,($AJ18*'data \"live\" (TIO)'!O18+'performance indicators'!$AK18*'data \"live\" (TIO)'!O18)/'data \"live\" (TIO)'!O118)","v":2.2903593908793001},{"$f":"IF($E$1=$AR$7,($AJ18*'data \"live\" (TIO)'!P18+'performance indicators'!$AK18*'data \"live\" (TIO)'!P18)/'data \"live\" (TIO)'!P98,($AJ18*'data \"live\" (TIO)'!P18+'performance indicators'!$AK18*'data \"live\" (TIO)'!P18)/'data \"live\" (TIO)'!P118)","v":2.2501753200245704},{"$f":"IF($E$1=$AR$7,($AJ18*'data \"live\" (TIO)'!Q18+'performance indicators'!$AK18*'data \"live\" (TIO)'!Q18)/'data \"live\" (TIO)'!Q98,($AJ18*'data \"live\" (TIO)'!Q18+'performance indicators'!$AK18*'data \"live\" (TIO)'!Q18)/'data \"live\" (TIO)'!Q118)","v":2.2132257085901137},{"$f":"IF($E$1=$AR$7,($AJ18*'data \"live\" (TIO)'!R18+'performance indicators'!$AK18*'data \"live\" (TIO)'!R18)/'data \"live\" (TIO)'!R98,($AJ18*'data \"live\" (TIO)'!R18+'performance indicators'!$AK18*'data \"live\" (TIO)'!R18)/'data \"live\" (TIO)'!R118)","v":2.1741680959820671},{"$f":"IF($E$1=$AR$7,($AJ18*'data \"live\" (TIO)'!V18+'performance indicators'!$AK18*'data \"live\" (TIO)'!V18)/'data \"live\" (TIO)'!V98,($AJ18*'data \"live\" (TIO)'!V18+'performance indicators'!$AK18*'data \"live\" (TIO)'!V18)/'data \"live\" (TIO)'!V118)","v":3.2742141196997734},{"$f":"IF($E$1=$AR$7,($AJ18*'data \"live\" (TIO)'!W18+'performance indicators'!$AK18*'data \"live\" (TIO)'!W18)/'data \"live\" (TIO)'!W98,($AJ18*'data \"live\" (TIO)'!W18+'performance indicators'!$AK18*'data \"live\" (TIO)'!W18)/'data \"live\" (TIO)'!W118)","v":3.6158322571571451},{"$f":"IF($E$1=$AR$7,($AJ18*'data \"live\" (TIO)'!X18+'performance indicators'!$AK18*'data \"live\" (TIO)'!X18)/'data \"live\" (TIO)'!X98,($AJ18*'data \"live\" (TIO)'!X18+'performance indicators'!$AK18*'data \"live\" (TIO)'!X18)/'data \"live\" (TIO)'!X118)","v":3.6469108377108954},{"$f":"IF($E$1=$AR$7,($AJ18*'data \"live\" (TIO)'!Y18+'performance indicators'!$AK18*'data \"live\" (TIO)'!Y18)/'data \"live\" (TIO)'!Y98,($AJ18*'data \"live\" (TIO)'!Y18+'performance indicators'!$AK18*'data \"live\" (TIO)'!Y18)/'data \"live\" (TIO)'!Y118)","v":2.5287543082870436},{"$f":"IF($E$1=$AR$7,($AJ18*'data \"live\" (TIO)'!Z18+'performance indicators'!$AK18*'data \"live\" (TIO)'!Z18)/'data \"live\" (TIO)'!Z98,($AJ18*'data \"live\" (TIO)'!Z18+'performance indicators'!$AK18*'data \"live\" (TIO)'!Z18)/'data \"live\" (TIO)'!Z118)","v":2.2506187618124032},{"$f":"IF($E$1=$AR$7,($AJ18*'data \"live\" (TIO)'!AA18+'performance indicators'!$AK18*'data \"live\" (TIO)'!AA18)/'data \"live\" (TIO)'!AA98,($AJ18*'data \"live\" (TIO)'!AA18+'performance indicators'!$AK18*'data \"live\" (TIO)'!AA18)/'data \"live\" (TIO)'!AA118)","v":6.5595551998777299},{"$f":"HLOOKUP($Y$3,$S3:$X19,16,FALSE)","v":2.5287543082870436},{"$f":"HLOOKUP($Z$3,$S3:$X19,16,FALSE)","v":3.6469108377108954},null,"Other","All",2.4514,1.19,1.8207,13.09,8.7226999999999997,10.90635,1.8207,10.90635,null,{"$f":"'data \"live\" (TIO)'!AB18","v":203516.66666666666},1.6201951934637384E-3,2.9498893887394285E-3,1.7670415848233242E-2]
["National","National programme efficiency ratio:",{"$f":"IF($E$1=$AR$7,($AJ19*'data \"live\" (TIO)'!C19+'performance indicators'!$AK19*'data \"live\" (TIO)'!C19)/'data \"live\" (TIO)'!C99,($AJ19*'data \"live\" (TIO)'!C19+'performance indicators'!$AK19*'data \"live\" (TIO)'!C19)/'data \"live\" (TIO)'!C119)","v":7.5270387551812084},{"$f":"IF($E$1=$AR$7,($AJ19*'data \"live\" (TIO)'!D19+'performance indicators'!$AK19*'data \"live\" (TIO)'!D19)/'data \"live\" (TIO)'!D99,($AJ19*'data \"live\" (TIO)'!D19+'performance indicators'!$AK19*'data \"live\" (TIO)'!D19)/'data \"live\" (TIO)'!D119)","v":7.462918914252624},{"$f":"IF($E$1=$AR$7,($AJ19*'data \"live\" (TIO)'!E19+'performance indicators'!$AK19*'data \"live\" (TIO)'!E19)/'data \"live\" (TIO)'!E99,($AJ19*'data \"live\" (TIO)'!E19+'performance indicators'!$AK19*'data \"live\" (TIO)'!E19)/'data \"live\" (TIO)'!E119)","v":6.886716725002568},{"$f":"IF($E$1=$AR$7,($AJ19*'data \"live\" (TIO)'!F19+'performance indicators'!$AK19*'data \"live\" (TIO)'!F19)/'data \"live\" (TIO)'!F99,($AJ19*'data \"live\" (TIO)'!F19+'performance indicators'!$AK19*'data \"live\" (TIO)'!F19)/'data \"live\" (TIO)'!F119)","v":7.4883324610683299},{"$f":"IF($E$1=$AR$7,($AJ19*'data \"live\" (TIO)'!G19+'performance indicators'!$AK19*'data \"live\" (TIO)'!G19)/'data \"live\" (TIO)'!G99,($AJ19*'data \"live\" (TIO)'!G19+'performance indicators'!$AK19*'data \"live\" (TIO)'!G19)/'data \"live\" (TIO)'!G119)","v":7.4908325279364005},{"$f":"IF($E$1=$AR$7,($AJ19*'data \"live\" (TIO)'!H19+'performance indicators'!$AK19*'data \"live\" (TIO)'!H19)/'data \"live\" (TIO)'!H99,($AJ19*'data \"live\" (TIO)'!H19+'performance indicators'!$AK19*'data \"live\" (TIO)'!H19)/'data \"live\" (TIO)'!H119)","v":7.5007492207817865},{"$f":"IF($E$1=$AR$7,($AJ19*'data \"live\" (TIO)'!I19+'performance indicators'!$AK19*'data \"live\" (TIO)'!I19)/'data \"live\" (TIO)'!I99,($AJ19*'data \"live\" (TIO)'!I19+'performance indicators'!$AK19*'data \"live\" (TIO)'!I19)/'data \"live\" (TIO)'!I119)","v":7.3853324489681373},{"$f":"IF($E$1=$AR$7,($AJ19*'data \"live\" (TIO)'!J19+'performance indicators'!$AK19*'data \"live\" (TIO)'!J19)/'data \"live\" (TIO)'!J99,($AJ19*'data \"live\" (TIO)'!J19+'performance indicators'!$AK19*'data \"live\" (TIO)'!J19)/'data \"live\" (TIO)'!J119)","v":6.7432023483690591},{"$f":"IF($E$1=$AR$7,($AJ19*'data \"live\" (TIO)'!K19+'performance indicators'!$AK19*'data \"live\" (TIO)'!K19)/'data \"live\" (TIO)'!K99,($AJ19*'data \"live\" (TIO)'!K19+'performance indicators'!$AK19*'data \"live\" (TIO)'!K19)/'data \"live\" (TIO)'!K119)","v":6.4191648583438283},{"$f":"IF($E$1=$AR$7,($AJ19*'data \"live\" (TIO)'!L19+'performance indicators'!$AK19*'data \"live\" (TIO)'!L19)/'data \"live\" (TIO)'!L99,($AJ19*'data \"live\" (TIO)'!L19+'performance indicators'!$AK19*'data \"live\" (TIO)'!L19)/'data \"live\" (TIO)'!L119)","v":6.0480245458921411},{"$f":"IF($E$1=$AR$7,($AJ19*'data \"live\" (TIO)'!M19+'performance indicators'!$AK19*'data \"live\" (TIO)'!M19)/'data \"live\" (TIO)'!M99,($AJ19*'data \"live\" (TIO)'!M19+'performance indicators'!$AK19*'data \"live\" (TIO)'!M19)/'data \"live\" (TIO)'!M119)","v":6.1292406970892257},{"$f":"IF($E$1=$AR$7,($AJ19*'data \"live\" (TIO)'!N19+'performance indicators'!$AK19*'data \"live\" (TIO)'!N19)/'data \"live\" (TIO)'!N99,($AJ19*'data \"live\" (TIO)'!N19+'performance indicators'!$AK19*'data \"live\" (TIO)'!N19)/'data \"live\" (TIO)'!N119)","v":6.1872996640100473},{"$f":"IF($E$1=$AR$7,($AJ19*'data \"live\" (TIO)'!O19+'performance indicators'!$AK19*'data \"live\" (TIO)'!O19)/'data \"live\" (TIO)'!O99,($AJ19*'data \"live\" (TIO)'!O19+'performance indicators'!$AK19*'data \"live\" (TIO)'!O19)/'data \"live\" (TIO)'!O119)","v":5.9353638608640376},{"$f":"IF($E$1=$AR$7,($AJ19*'data \"live\" (TIO)'!P19+'performance indicators'!$AK19*'data \"live\" (TIO)'!P19)/'data \"live\" (TIO)'!P99,($AJ19*'data \"live\" (TIO)'!P19+'performance indicators'!$AK19*'data \"live\" (TIO)'!P19)/'data \"live\" (TIO)'!P119)","v":5.9018002413303332},{"$f":"IF($E$1=$AR$7,($AJ19*'data \"live\" (TIO)'!Q19+'performance indicators'!$AK19*'data \"live\" (TIO)'!Q19)/'data \"live\" (TIO)'!Q99,($AJ19*'data \"live\" (TIO)'!Q19+'performance indicators'!$AK19*'data \"live\" (TIO)'!Q19)/'data \"live\" (TIO)'!Q119)","v":5.8426824061924894},{"$f":"IF($E$1=$AR$7,($AJ19*'data \"live\" (TIO)'!R19+'performance indicators'!$AK19*'data \"live\" (TIO)'!R19)/'data \"live\" (TIO)'!R99,($AJ19*'data \"live\" (TIO)'!R19+'performance indicators'!$AK19*'data \"live\" (TIO)'!R19)/'data \"live\" (TIO)'!R119)","v":5.8145986663935876},{"$f":"IF($E$1=$AR$7,($AJ19*'data \"live\" (TIO)'!V19+'performance indicators'!$AK19*'data \"live\" (TIO)'!V19)/'data \"live\" (TIO)'!V99,($AJ19*'data \"live\" (TIO)'!V19+'performance indicators'!$AK19*'data \"live\" (TIO)'!V19)/'data \"live\" (TIO)'!V119)","v":7.2761723616681762},{"$f":"IF($E$1=$AR$7,($AJ19*'data \"live\" (TIO)'!W19+'performance indicators'!$AK19*'data \"live\" (TIO)'!W19)/'data \"live\" (TIO)'!W99,($AJ19*'data \"live\" (TIO)'!W19+'performance indicators'!$AK19*'data \"live\" (TIO)'!W19)/'data \"live\" (TIO)'!W119)","v":7.4934456093110899},{"$f":"IF($E$1=$AR$7,($AJ19*'data \"live\" (TIO)'!X19+'performance indicators'!$AK19*'data \"live\" (TIO)'!X19)/'data \"live\" (TIO)'!X99,($AJ19*'data \"live\" (TIO)'!X19+'performance indicators'!$AK19*'data \"live\" (TIO)'!X19)/'data \"live\" (TIO)'!X119)","v":6.8138305008321787},{"$f":"IF($E$1=$AR$7,($AJ19*'data \"live\" (TIO)'!Y19+'performance indicators'!$AK19*'data \"live\" (TIO)'!Y19)/'data \"live\" (TIO)'!Y99,($AJ19*'data \"live\" (TIO)'!Y19+'performance indicators'!$AK19*'data \"live\" (TIO)'!Y19)/'data \"live\" (TIO)'!Y119)","v":6.1222899880975676},{"$f":"IF($E$1=$AR$7,($AJ19*'data \"live\" (TIO)'!Z19+'performance indicators'!$AK19*'data \"live\" (TIO)'!Z19)/'data \"live\" (TIO)'!Z99,($AJ19*'data \"live\" (TIO)'!Z19+'performance indicators'!$AK19*'data \"live\" (TIO)'!Z19)/'data \"live\" (TIO)'!Z119)","v":5.8922304280124909},{"$f":"IF($E$1=$AR$7,($AJ19*'data \"live\" (TIO)'!AA19+'performance indicators'!$AK19*'data \"live\" (TIO)'!AA19)/'data \"live\" (TIO)'!AA99,($AJ19*'data \"live\" (TIO)'!AA19+'performance indicators'!$AK19*'data \"live\" (TIO)'!AA19)/'data \"live\" (TIO)'!AA119)","v":17.896294411787395},{"$f":"HLOOKUP($Y$3,$S3:$X19,17,FALSE)","v":6.1222899880975676},{"$f":"HLOOKUP($Z$3,$S3:$X19,17,FALSE)","v":6.8138305008321787},null,"National","Bus/ferry",null,null,null,null,null,null,{"$f":"IF(AJ23=FALSE,AJ24,AJ23)","v":6.1928913076066125},{"$f":"IF(AK23=FALSE,AK24,AK23)","v":10.339779362766311},null,{"$f":"SUM(AM4:AM18)","v":125612437},1,{"$f":"SUM(AO4:AO18)","v":6.1928913076066125},{"$f":"SUM(AP4:AP18)","v":10.339779362766311}]
[null,{"$f":"VLOOKUP($B$805,$A4:$Y19,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A4:$Y19,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A4:$Y19,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A4:$Y19,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A4:$Y19,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A4:$AK19,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A4:$Y19,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A4:$Y19,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A4:$Y19,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A4:$Y19,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A4:$Y19,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A4:$Y19,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A4:$Y19,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A4:$Y19,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A4:$Y19,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A4:$Y19,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A4:$Y19,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A4:$Y19,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A4:$Y19,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A4:$Y19,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A4:$Y19,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A4:$Y19,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A4:$Y19,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A4:$Y19,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A4:$Z19,26,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($E$1=$AR$7,($AJ22*'data \"live\" (TIO)'!I21+'performance indicators'!$AK22*'data \"live\" (TIO)'!I21)/'data \"live\" (TIO)'!I101,($AJ21*'data \"live\" (TIO)'!I21+'performance indicators'!$AK22*'data \"live\" (TIO)'!I21)/'data \"live\" (TIO)'!I121)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ22*'data \"live\" (TIO)'!J21+'performance indicators'!$AK22*'data \"live\" (TIO)'!J21)/'data \"live\" (TIO)'!J101,($AJ21*'data \"live\" (TIO)'!J21+'performance indicators'!$AK22*'data \"live\" (TIO)'!J21)/'data \"live\" (TIO)'!J121)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ22*'data \"live\" (TIO)'!K21+'performance indicators'!$AK22*'data \"live\" (TIO)'!K21)/'data \"live\" (TIO)'!K101,($AJ21*'data \"live\" (TIO)'!K21+'performance indicators'!$AK22*'data \"live\" (TIO)'!K21)/'data \"live\" (TIO)'!K121)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ22*'data \"live\" (TIO)'!L21+'performance indicators'!$AK22*'data \"live\" (TIO)'!L21)/'data \"live\" (TIO)'!L101,($AJ21*'data \"live\" (TIO)'!L21+'performance indicators'!$AK22*'data \"live\" (TIO)'!L21)/'data \"live\" (TIO)'!L121)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ22*'data \"live\" (TIO)'!M21+'performance indicators'!$AK22*'data \"live\" (TIO)'!M21)/'data \"live\" (TIO)'!M101,($AJ21*'data \"live\" (TIO)'!M21+'performance indicators'!$AK22*'data \"live\" (TIO)'!M21)/'data \"live\" (TIO)'!M121)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ22*'data \"live\" (TIO)'!N21+'performance indicators'!$AK22*'data \"live\" (TIO)'!N21)/'data \"live\" (TIO)'!N101,($AJ21*'data \"live\" (TIO)'!N21+'performance indicators'!$AK22*'data \"live\" (TIO)'!N21)/'data \"live\" (TIO)'!N121)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ22*'data \"live\" (TIO)'!O21+'performance indicators'!$AK22*'data \"live\" (TIO)'!O21)/'data \"live\" (TIO)'!O101,($AJ21*'data \"live\" (TIO)'!O21+'performance indicators'!$AK22*'data \"live\" (TIO)'!O21)/'data \"live\" (TIO)'!O121)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ22*'data \"live\" (TIO)'!P21+'performance indicators'!$AK22*'data \"live\" (TIO)'!P21)/'data \"live\" (TIO)'!P101,($AJ21*'data \"live\" (TIO)'!P21+'performance indicators'!$AK22*'data \"live\" (TIO)'!P21)/'data \"live\" (TIO)'!P121)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ22*'data \"live\" (TIO)'!Q21+'performance indicators'!$AK22*'data \"live\" (TIO)'!Q21)/'data \"live\" (TIO)'!Q101,($AJ21*'data \"live\" (TIO)'!Q21+'performance indicators'!$AK22*'data \"live\" (TIO)'!Q21)/'data \"live\" (TIO)'!Q121)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ22*'data \"live\" (TIO)'!R21+'performance indicators'!$AK22*'data \"live\" (TIO)'!R21)/'data \"live\" (TIO)'!R101,($AJ21*'data \"live\" (TIO)'!R21+'performance indicators'!$AK22*'data \"live\" (TIO)'!R21)/'data \"live\" (TIO)'!R121)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ22*'data \"live\" (TIO)'!V21+'performance indicators'!$AK22*'data \"live\" (TIO)'!V21)/'data \"live\" (TIO)'!V101,($AJ22*'data \"live\" (TIO)'!V21+'performance indicators'!$AK22*'data \"live\" (TIO)'!V21)/'data \"live\" (TIO)'!V121)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ22*'data \"live\" (TIO)'!W21+'performance indicators'!$AK22*'data \"live\" (TIO)'!W21)/'data \"live\" (TIO)'!W101,($AJ22*'data \"live\" (TIO)'!W21+'performance indicators'!$AK22*'data \"live\" (TIO)'!W21)/'data \"live\" (TIO)'!W121)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ22*'data \"live\" (TIO)'!X21+'performance indicators'!$AK22*'data \"live\" (TIO)'!X21)/'data \"live\" (TIO)'!X101,($AJ22*'data \"live\" (TIO)'!X21+'performance indicators'!$AK22*'data \"live\" (TIO)'!X21)/'data \"live\" (TIO)'!X121)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ22*'data \"live\" (TIO)'!Y21+'performance indicators'!$AK22*'data \"live\" (TIO)'!Y21)/'data \"live\" (TIO)'!Y101,($AJ22*'data \"live\" (TIO)'!Y21+'performance indicators'!$AK22*'data \"live\" (TIO)'!Y21)/'data \"live\" (TIO)'!Y121)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ22*'data \"live\" (TIO)'!Z21+'performance indicators'!$AK22*'data \"live\" (TIO)'!Z21)/'data \"live\" (TIO)'!Z101,($AJ22*'data \"live\" (TIO)'!Z21+'performance indicators'!$AK22*'data \"live\" (TIO)'!Z21)/'data \"live\" (TIO)'!Z121)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ22*'data \"live\" (TIO)'!AA21+'performance indicators'!$AK22*'data \"live\" (TIO)'!AA21)/'data \"live\" (TIO)'!AA101,($AJ22*'data \"live\" (TIO)'!AA21+'performance indicators'!$AK22*'data \"live\" (TIO)'!AA21)/'data \"live\" (TIO)'!AA121)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S3:$X21,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S3:$X21,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B20","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ22*'data \"live\" (TIO)'!C22+'performance indicators'!$AK22*'data \"live\" (TIO)'!C22)/'data \"live\" (TIO)'!C102,($AJ22*'data \"live\" (TIO)'!C22+'performance indicators'!$AK22*'data \"live\" (TIO)'!C22)/'data \"live\" (TIO)'!C122)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ22*'data \"live\" (TIO)'!D22+'performance indicators'!$AK22*'data \"live\" (TIO)'!D22)/'data \"live\" (TIO)'!D102,($AJ22*'data \"live\" (TIO)'!D22+'performance indicators'!$AK22*'data \"live\" (TIO)'!D22)/'data \"live\" (TIO)'!D122)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ22*'data \"live\" (TIO)'!E22+'performance indicators'!$AK22*'data \"live\" (TIO)'!E22)/'data \"live\" (TIO)'!E102,($AJ22*'data \"live\" (TIO)'!E22+'performance indicators'!$AK22*'data \"live\" (TIO)'!E22)/'data \"live\" (TIO)'!E122)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ22*'data \"live\" (TIO)'!F22+'performance indicators'!$AK22*'data \"live\" (TIO)'!F22)/'data \"live\" (TIO)'!F102,($AJ22*'data \"live\" (TIO)'!F22+'performance indicators'!$AK22*'data \"live\" (TIO)'!F22)/'data \"live\" (TIO)'!F122)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ22*'data \"live\" (TIO)'!G22+'performance indicators'!$AK22*'data \"live\" (TIO)'!G22)/'data \"live\" (TIO)'!G102,($AJ22*'data \"live\" (TIO)'!G22+'performance indicators'!$AK22*'data \"live\" (TIO)'!G22)/'data \"live\" (TIO)'!G122)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ22*'data \"live\" (TIO)'!H22+'performance indicators'!$AK22*'data \"live\" (TIO)'!H22)/'data \"live\" (TIO)'!H102,($AJ22*'data \"live\" (TIO)'!H22+'performance indicators'!$AK22*'data \"live\" (TIO)'!H22)/'data \"live\" (TIO)'!H122)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ22*'data \"live\" (TIO)'!I22+'performance indicators'!$AK22*'data \"live\" (TIO)'!I22)/'data \"live\" (TIO)'!I102,($AJ22*'data \"live\" (TIO)'!I22+'performance indicators'!$AK22*'data \"live\" (TIO)'!I22)/'data \"live\" (TIO)'!I122)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ22*'data \"live\" (TIO)'!J22+'performance indicators'!$AK22*'data \"live\" (TIO)'!J22)/'data \"live\" (TIO)'!J102,($AJ22*'data \"live\" (TIO)'!J22+'performance indicators'!$AK22*'data \"live\" (TIO)'!J22)/'data \"live\" (TIO)'!J122)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ22*'data \"live\" (TIO)'!K22+'performance indicators'!$AK22*'data \"live\" (TIO)'!K22)/'data \"live\" (TIO)'!K102,($AJ22*'data \"live\" (TIO)'!K22+'performance indicators'!$AK22*'data \"live\" (TIO)'!K22)/'data \"live\" (TIO)'!K122)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ22*'data \"live\" (TIO)'!L22+'performance indicators'!$AK22*'data \"live\" (TIO)'!L22)/'data \"live\" (TIO)'!L102,($AJ22*'data \"live\" (TIO)'!L22+'performance indicators'!$AK22*'data \"live\" (TIO)'!L22)/'data \"live\" (TIO)'!L122)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ22*'data \"live\" (TIO)'!M22+'performance indicators'!$AK22*'data \"live\" (TIO)'!M22)/'data \"live\" (TIO)'!M102,($AJ22*'data \"live\" (TIO)'!M22+'performance indicators'!$AK22*'data \"live\" (TIO)'!M22)/'data \"live\" (TIO)'!M122)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ22*'data \"live\" (TIO)'!N22+'performance indicators'!$AK22*'data \"live\" (TIO)'!N22)/'data \"live\" (TIO)'!N102,($AJ22*'data \"live\" (TIO)'!N22+'performance indicators'!$AK22*'data \"live\" (TIO)'!N22)/'data \"live\" (TIO)'!N122)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ22*'data \"live\" (TIO)'!O22+'performance indicators'!$AK22*'data \"live\" (TIO)'!O22)/'data \"live\" (TIO)'!O102,($AJ22*'data \"live\" (TIO)'!O22+'performance indicators'!$AK22*'data \"live\" (TIO)'!O22)/'data \"live\" (TIO)'!O122)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ22*'data \"live\" (TIO)'!P22+'performance indicators'!$AK22*'data \"live\" (TIO)'!P22)/'data \"live\" (TIO)'!P102,($AJ22*'data \"live\" (TIO)'!P22+'performance indicators'!$AK22*'data \"live\" (TIO)'!P22)/'data \"live\" (TIO)'!P122)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ22*'data \"live\" (TIO)'!Q22+'performance indicators'!$AK22*'data \"live\" (TIO)'!Q22)/'data \"live\" (TIO)'!Q102,($AJ22*'data \"live\" (TIO)'!Q22+'performance indicators'!$AK22*'data \"live\" (TIO)'!Q22)/'data \"live\" (TIO)'!Q122)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ22*'data \"live\" (TIO)'!R22+'performance indicators'!$AK22*'data \"live\" (TIO)'!R22)/'data \"live\" (TIO)'!R102,($AJ22*'data \"live\" (TIO)'!R22+'performance indicators'!$AK22*'data \"live\" (TIO)'!R22)/'data \"live\" (TIO)'!R122)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ22*'data \"live\" (TIO)'!V22+'performance indicators'!$AK22*'data \"live\" (TIO)'!V22)/'data \"live\" (TIO)'!V102,($AJ22*'data \"live\" (TIO)'!V22+'performance indicators'!$AK22*'data \"live\" (TIO)'!V22)/'data \"live\" (TIO)'!V122)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ22*'data \"live\" (TIO)'!W22+'performance indicators'!$AK22*'data \"live\" (TIO)'!W22)/'data \"live\" (TIO)'!W102,($AJ22*'data \"live\" (TIO)'!W22+'performance indicators'!$AK22*'data \"live\" (TIO)'!W22)/'data \"live\" (TIO)'!W122)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ22*'data \"live\" (TIO)'!X22+'performance indicators'!$AK22*'data \"live\" (TIO)'!X22)/'data \"live\" (TIO)'!X102,($AJ22*'data \"live\" (TIO)'!X22+'performance indicators'!$AK22*'data \"live\" (TIO)'!X22)/'data \"live\" (TIO)'!X122)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ22*'data \"live\" (TIO)'!Y22+'performance indicators'!$AK22*'data \"live\" (TIO)'!Y22)/'data \"live\" (TIO)'!Y102,($AJ22*'data \"live\" (TIO)'!Y22+'performance indicators'!$AK22*'data \"live\" (TIO)'!Y22)/'data \"live\" (TIO)'!Y122)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ22*'data \"live\" (TIO)'!Z22+'performance indicators'!$AK22*'data \"live\" (TIO)'!Z22)/'data \"live\" (TIO)'!Z102,($AJ22*'data \"live\" (TIO)'!Z22+'performance indicators'!$AK22*'data \"live\" (TIO)'!Z22)/'data \"live\" (TIO)'!Z122)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ22*'data \"live\" (TIO)'!AA22+'performance indicators'!$AK22*'data \"live\" (TIO)'!AA22)/'data \"live\" (TIO)'!AA102,($AJ22*'data \"live\" (TIO)'!AA22+'performance indicators'!$AK22*'data \"live\" (TIO)'!AA22)/'data \"live\" (TIO)'!AA122)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S3:$X30,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S3:$X22,20,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($B$805,$A4:$AK19,36,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A4:$AK19,37,FALSE)","v":{"$error":"#N/A"}}]
[null,"BUS AVERAGE TRIP LENGTH","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2009-12","2012-15","2015-18",{"$f":"V3","v":"2018-21"},{"$f":"W3","v":"2021-24"},{"$f":"X3","v":"2024-27"},{"$f":"'data \"live\" (TIO)'!$AB$3","v":"2018-21"},{"$f":"Z3","v":"2015-18"},null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ24=FALSE,IF('CBA benchmark'!B15<>'CBA benchmark'!AI43,AO19,AJ24))","v":6.1928913076066125},{"$f":"IF(AK24=FALSE,IF('CBA benchmark'!B15<>'CBA benchmark'!AI43,AP19,AK24))","v":10.339779362766311}]
["Northland","Northland average trip length:",{"$f":"'data \"live\" (TIO)'!C24/'data \"live\" (TIO)'!C4","v":15.029700373634546},{"$f":"'data \"live\" (TIO)'!D24/'data \"live\" (TIO)'!D4","v":16.239949239619541},{"$f":"'data \"live\" (TIO)'!E24/'data \"live\" (TIO)'!E4","v":16.205233290267717},{"$f":"'data \"live\" (TIO)'!F24/'data \"live\" (TIO)'!F4","v":16.20131354726448},{"$f":"'data \"live\" (TIO)'!G24/'data \"live\" (TIO)'!G4","v":16.171604033960435},{"$f":"'data \"live\" (TIO)'!H24/'data \"live\" (TIO)'!H4","v":16.30999836967467},{"$f":"'data \"live\" (TIO)'!I24/'data \"live\" (TIO)'!I4","v":16.437239394310744},{"$f":"'data \"live\" (TIO)'!J24/'data \"live\" (TIO)'!J4","v":15.754088781396279},{"$f":"'data \"live\" (TIO)'!K24/'data \"live\" (TIO)'!K4","v":13.717323608723589},{"$f":"'data \"live\" (TIO)'!L24/'data \"live\" (TIO)'!L4","v":13.997429589101458},{"$f":"'data \"live\" (TIO)'!M24/'data \"live\" (TIO)'!M4","v":14},{"$f":"'data \"live\" (TIO)'!N24/'data \"live\" (TIO)'!N4","v":14},{"$f":"'data \"live\" (TIO)'!O24/'data \"live\" (TIO)'!O4","v":14},{"$f":"'data \"live\" (TIO)'!P24/'data \"live\" (TIO)'!P4","v":14.000012136143255},{"$f":"'data \"live\" (TIO)'!Q24/'data \"live\" (TIO)'!Q4","v":13.999969960137102},{"$f":"'data \"live\" (TIO)'!R24/'data \"live\" (TIO)'!R4","v":14.000005948503803},{"$f":"'data \"live\" (TIO)'!V24/'data \"live\" (TIO)'!V4","v":15.830799232994544},{"$f":"'data \"live\" (TIO)'!W24/'data \"live\" (TIO)'!W4","v":16.227198281306556},{"$f":"'data \"live\" (TIO)'!X24/'data \"live\" (TIO)'!X4","v":15.231060829003038},{"$f":"'data \"live\" (TIO)'!Y24/'data \"live\" (TIO)'!Y4","v":13.999138297152072},{"$f":"'data \"live\" (TIO)'!Z24/'data \"live\" (TIO)'!Z4","v":13.999993932137022},{"$f":"'data \"live\" (TIO)'!AA24/'data \"live\" (TIO)'!AA4","v":14.000008834121699},{"$f":"HLOOKUP($Y$3,$S23:$X39,2,FALSE)","v":13.999138297152072},{"$f":"HLOOKUP($Z$3,$S23:$X39,2,FALSE)","v":15.231060829003038},null,null,null,null,null,null,null,null,null,{"$f":"IF('CBA benchmark'!B15='CBA benchmark'!AI43,IF('CBA benchmark'!B12='CBA benchmark'!AH23,'performance indicators'!AJ12,IF('CBA benchmark'!B15='CBA benchmark'!AI43,IF('CBA benchmark'!B12='CBA benchmark'!AH30,'performance indicators'!AJ5,AO19))))","v":false},{"$f":"IF('CBA benchmark'!B15='CBA benchmark'!AI43,IF('CBA benchmark'!B12='CBA benchmark'!AH23,'performance indicators'!AK12,IF('CBA benchmark'!B15='CBA benchmark'!AI43,IF('CBA benchmark'!B12='CBA benchmark'!AH30,'performance indicators'!AK5,AP19))))","v":false}]
["Auckland","Auckland average trip length:",{"$f":"'data \"live\" (TIO)'!C25/'data \"live\" (TIO)'!C5","v":6.8607948574963169},{"$f":"'data \"live\" (TIO)'!D25/'data \"live\" (TIO)'!D5","v":6.9291053628365971},{"$f":"'data \"live\" (TIO)'!E25/'data \"live\" (TIO)'!E5","v":8.1940878133228523},{"$f":"'data \"live\" (TIO)'!F25/'data \"live\" (TIO)'!F5","v":8.1970772207729645},{"$f":"'data \"live\" (TIO)'!G25/'data \"live\" (TIO)'!G5","v":9.0807393493709352},{"$f":"'data \"live\" (TIO)'!H25/'data \"live\" (TIO)'!H5","v":7.6706244787097164},{"$f":"'data \"live\" (TIO)'!I25/'data \"live\" (TIO)'!I5","v":7.5408030311282719},{"$f":"'data \"live\" (TIO)'!J25/'data \"live\" (TIO)'!J5","v":7.2076923664604156},{"$f":"'data \"live\" (TIO)'!K25/'data \"live\" (TIO)'!K5","v":7.1000000031311812},{"$f":"'data \"live\" (TIO)'!L25/'data \"live\" (TIO)'!L5","v":7.1231822298783083},{"$f":"'data \"live\" (TIO)'!M25/'data \"live\" (TIO)'!M5","v":7.1235036493310266},{"$f":"'data \"live\" (TIO)'!N25/'data \"live\" (TIO)'!N5","v":7.1237818839604499},{"$f":"'data \"live\" (TIO)'!O25/'data \"live\" (TIO)'!O5","v":7.1240851266852561},{"$f":"'data \"live\" (TIO)'!P25/'data \"live\" (TIO)'!P5","v":7.124360825174068},{"$f":"'data \"live\" (TIO)'!Q25/'data \"live\" (TIO)'!Q5","v":7.124617481143094},{"$f":"'data \"live\" (TIO)'!R25/'data \"live\" (TIO)'!R5","v":7.1248797058900113},{"$f":"'data \"live\" (TIO)'!V25/'data \"live\" (TIO)'!V5","v":7.35945968184949},{"$f":"'data \"live\" (TIO)'!W25/'data \"live\" (TIO)'!W5","v":8.3027296964181243},{"$f":"'data \"live\" (TIO)'!X25/'data \"live\" (TIO)'!X5","v":7.2782863371990016},{"$f":"'data \"live\" (TIO)'!Y25/'data \"live\" (TIO)'!Y5","v":7.1234968381945833},{"$f":"'data \"live\" (TIO)'!Z25/'data \"live\" (TIO)'!Z5","v":7.1243610073101626},{"$f":"'data \"live\" (TIO)'!AA25/'data \"live\" (TIO)'!AA5","v":6.9766474560200828},{"$f":"HLOOKUP($Y$3,$S23:$X39,3,FALSE)","v":7.1234968381945833},{"$f":"HLOOKUP($Z$3,$S23:$X39,3,FALSE)","v":7.2782863371990016}]
["Waikato","Waikato average trip length:",{"$f":"'data \"live\" (TIO)'!C26/'data \"live\" (TIO)'!C6","v":7.7512420271145626},{"$f":"'data \"live\" (TIO)'!D26/'data \"live\" (TIO)'!D6","v":8.1049254737171914},{"$f":"'data \"live\" (TIO)'!E26/'data \"live\" (TIO)'!E6","v":8.4308532454359266},{"$f":"'data \"live\" (TIO)'!F26/'data \"live\" (TIO)'!F6","v":8.5415883162106656},{"$f":"'data \"live\" (TIO)'!G26/'data \"live\" (TIO)'!G6","v":8.5399999999999991},{"$f":"'data \"live\" (TIO)'!H26/'data \"live\" (TIO)'!H6","v":8.540000013820551},{"$f":"'data \"live\" (TIO)'!I26/'data \"live\" (TIO)'!I6","v":8.5399982425509737},{"$f":"'data \"live\" (TIO)'!J26/'data \"live\" (TIO)'!J6","v":8.5399998194818227},{"$f":"'data \"live\" (TIO)'!K26/'data \"live\" (TIO)'!K6","v":8.6},{"$f":"'data \"live\" (TIO)'!L26/'data \"live\" (TIO)'!L6","v":8.5400005477086989},{"$f":"'data \"live\" (TIO)'!M26/'data \"live\" (TIO)'!M6","v":8.5400019551520785},{"$f":"'data \"live\" (TIO)'!N26/'data \"live\" (TIO)'!N6","v":8.5399989525829536},{"$f":"'data \"live\" (TIO)'!O26/'data \"live\" (TIO)'!O6","v":8.5400009861670032},{"$f":"'data \"live\" (TIO)'!P26/'data \"live\" (TIO)'!P6","v":8.5399994294847872},{"$f":"'data \"live\" (TIO)'!Q26/'data \"live\" (TIO)'!Q6","v":8.5399998146182767},{"$f":"'data \"live\" (TIO)'!R26/'data \"live\" (TIO)'!R6","v":8.5400000918613177},{"$f":"'data \"live\" (TIO)'!V26/'data \"live\" (TIO)'!V6","v":8.099335745852775},{"$f":"'data \"live\" (TIO)'!W26/'data \"live\" (TIO)'!W6","v":8.5405267483069416},{"$f":"'data \"live\" (TIO)'!X26/'data \"live\" (TIO)'!X6","v":8.563696280353831},{"$f":"'data \"live\" (TIO)'!Y26/'data \"live\" (TIO)'!Y6","v":8.5400004803669987},{"$f":"'data \"live\" (TIO)'!Z26/'data \"live\" (TIO)'!Z6","v":8.5400000732607069},{"$f":"'data \"live\" (TIO)'!AA26/'data \"live\" (TIO)'!AA6","v":8.539999983310123},{"$f":"HLOOKUP($Y$3,$S23:$X39,4,FALSE)","v":8.5400004803669987},{"$f":"HLOOKUP($Z$3,$S23:$X39,4,FALSE)","v":8.563696280353831}]
["Bay of Plenty","Bay of Plenty average trip length:",{"$f":"'data \"live\" (TIO)'!C27/'data \"live\" (TIO)'!C7","v":8.4429547739254236},{"$f":"'data \"live\" (TIO)'!D27/'data \"live\" (TIO)'!D7","v":8.5508509676402014},{"$f":"'data \"live\" (TIO)'!E27/'data \"live\" (TIO)'!E7","v":9.117692019246606},{"$f":"'data \"live\" (TIO)'!F27/'data \"live\" (TIO)'!F7","v":9.2375579972842345},{"$f":"'data \"live\" (TIO)'!G27/'data \"live\" (TIO)'!G7","v":8.3360710590742446},{"$f":"'data \"live\" (TIO)'!H27/'data \"live\" (TIO)'!H7","v":8.5400274568811518},{"$f":"'data \"live\" (TIO)'!I27/'data \"live\" (TIO)'!I7","v":8.050565241426936},{"$f":"'data \"live\" (TIO)'!J27/'data \"live\" (TIO)'!J7","v":8.4815775858612792},{"$f":"'data \"live\" (TIO)'!K27/'data \"live\" (TIO)'!K7","v":8.0358625859938666},{"$f":"'data \"live\" (TIO)'!L27/'data \"live\" (TIO)'!L7","v":8.1436096709938788},{"$f":"'data \"live\" (TIO)'!M27/'data \"live\" (TIO)'!M7","v":8.1436096709938788},{"$f":"'data \"live\" (TIO)'!N27/'data \"live\" (TIO)'!N7","v":8.1436096709938788},{"$f":"'data \"live\" (TIO)'!O27/'data \"live\" (TIO)'!O7","v":8.1436096709938788},{"$f":"'data \"live\" (TIO)'!P27/'data \"live\" (TIO)'!P7","v":8.1436096709938788},{"$f":"'data \"live\" (TIO)'!Q27/'data \"live\" (TIO)'!Q7","v":8.1436096709938788},{"$f":"'data \"live\" (TIO)'!R27/'data \"live\" (TIO)'!R7","v":8.1436096709938788},{"$f":"'data \"live\" (TIO)'!V27/'data \"live\" (TIO)'!V7","v":8.7359758976159121},{"$f":"'data \"live\" (TIO)'!W27/'data \"live\" (TIO)'!W7","v":8.6936842910366892},{"$f":"'data \"live\" (TIO)'!X27/'data \"live\" (TIO)'!X7","v":8.1850946442423513},{"$f":"'data \"live\" (TIO)'!Y27/'data \"live\" (TIO)'!Y7","v":8.1436096709938788},{"$f":"'data \"live\" (TIO)'!Z27/'data \"live\" (TIO)'!Z7","v":8.1436096709938788},{"$f":"'data \"live\" (TIO)'!AA27/'data \"live\" (TIO)'!AA7","v":8.1436096709938788},{"$f":"HLOOKUP($Y$3,$S23:$X39,5,FALSE)","v":8.1436096709938788},{"$f":"HLOOKUP($Z$3,$S23:$X39,5,FALSE)","v":8.1850946442423513}]
["Gisborne","Gisborne average trip length:",{"$f":"'data \"live\" (TIO)'!C28/'data \"live\" (TIO)'!C8","v":6},{"$f":"'data \"live\" (TIO)'!D28/'data \"live\" (TIO)'!D8","v":6},{"$f":"'data \"live\" (TIO)'!E28/'data \"live\" (TIO)'!E8","v":6},{"$f":"'data \"live\" (TIO)'!F28/'data \"live\" (TIO)'!F8","v":6},{"$f":"'data \"live\" (TIO)'!G28/'data \"live\" (TIO)'!G8","v":6},{"$f":"'data \"live\" (TIO)'!H28/'data \"live\" (TIO)'!H8","v":6},{"$f":"'data \"live\" (TIO)'!I28/'data \"live\" (TIO)'!I8","v":7.2910921172388781},{"$f":"'data \"live\" (TIO)'!J28/'data \"live\" (TIO)'!J8","v":6.1077451483076146},{"$f":"'data \"live\" (TIO)'!K28/'data \"live\" (TIO)'!K8","v":6},{"$f":"'data \"live\" (TIO)'!L28/'data \"live\" (TIO)'!L8","v":6.22508038585209},{"$f":"'data \"live\" (TIO)'!M28/'data \"live\" (TIO)'!M8","v":6.22508038585209},{"$f":"'data \"live\" (TIO)'!N28/'data \"live\" (TIO)'!N8","v":6.22508038585209},{"$f":"'data \"live\" (TIO)'!O28/'data \"live\" (TIO)'!O8","v":6.22508038585209},{"$f":"'data \"live\" (TIO)'!P28/'data \"live\" (TIO)'!P8","v":6.2194025056215869},{"$f":"'data \"live\" (TIO)'!Q28/'data \"live\" (TIO)'!Q8","v":6.2194025056215869},{"$f":"'data \"live\" (TIO)'!R28/'data \"live\" (TIO)'!R8","v":6.2194025056215869},{"$f":"'data \"live\" (TIO)'!V28/'data \"live\" (TIO)'!V8","v":6},{"$f":"'data \"live\" (TIO)'!W28/'data \"live\" (TIO)'!W8","v":6},{"$f":"'data \"live\" (TIO)'!X28/'data \"live\" (TIO)'!X8","v":6.4766473053864226},{"$f":"'data \"live\" (TIO)'!Y28/'data \"live\" (TIO)'!Y8","v":6.22508038585209},{"$f":"'data \"live\" (TIO)'!Z28/'data \"live\" (TIO)'!Z8","v":6.2212939160239937},{"$f":"'data \"live\" (TIO)'!AA28/'data \"live\" (TIO)'!AA8","v":6.2154093097913323},{"$f":"HLOOKUP($Y$3,$S23:$X39,6,FALSE)","v":6.22508038585209},{"$f":"HLOOKUP($Z$3,$S23:$X39,6,FALSE)","v":6.4766473053864226}]
["Hawkes Bay","Hawkes Bay average trip length:",{"$f":"'data \"live\" (TIO)'!C29/'data \"live\" (TIO)'!C9","v":7},{"$f":"'data \"live\" (TIO)'!D29/'data \"live\" (TIO)'!D9","v":7},{"$f":"'data \"live\" (TIO)'!E29/'data \"live\" (TIO)'!E9","v":6.9998972953463054},{"$f":"'data \"live\" (TIO)'!F29/'data \"live\" (TIO)'!F9","v":7.3004851640153827},{"$f":"'data \"live\" (TIO)'!G29/'data \"live\" (TIO)'!G9","v":7.2999993748788832},{"$f":"'data \"live\" (TIO)'!H29/'data \"live\" (TIO)'!H9","v":10.150205338395256},{"$f":"'data \"live\" (TIO)'!I29/'data \"live\" (TIO)'!I9","v":10.31060805664618},{"$f":"'data \"live\" (TIO)'!J29/'data \"live\" (TIO)'!J9","v":10.660379771300194},{"$f":"'data \"live\" (TIO)'!K29/'data \"live\" (TIO)'!K9","v":10.187096625057791},{"$f":"'data \"live\" (TIO)'!L29/'data \"live\" (TIO)'!L9","v":10.822165411087614},{"$f":"'data \"live\" (TIO)'!M29/'data \"live\" (TIO)'!M9","v":10.872432314927176},{"$f":"'data \"live\" (TIO)'!N29/'data \"live\" (TIO)'!N9","v":11.010798557108121},{"$f":"'data \"live\" (TIO)'!O29/'data \"live\" (TIO)'!O9","v":11.163424774540527},{"$f":"'data \"live\" (TIO)'!P29/'data \"live\" (TIO)'!P9","v":11.318160293990143},{"$f":"'data \"live\" (TIO)'!Q29/'data \"live\" (TIO)'!Q9","v":11.487908781041181},{"$f":"'data \"live\" (TIO)'!R29/'data \"live\" (TIO)'!R9","v":11.647137445051564},{"$f":"'data \"live\" (TIO)'!V29/'data \"live\" (TIO)'!V9","v":6.999959215207368},{"$f":"'data \"live\" (TIO)'!W29/'data \"live\" (TIO)'!W9","v":8.2203639111075635},{"$f":"'data \"live\" (TIO)'!X29/'data \"live\" (TIO)'!X9","v":10.370145041523052},{"$f":"'data \"live\" (TIO)'!Y29/'data \"live\" (TIO)'!Y9","v":10.902707305757399},{"$f":"'data \"live\" (TIO)'!Z29/'data \"live\" (TIO)'!Z9","v":11.324179228486118},{"$f":"'data \"live\" (TIO)'!AA29/'data \"live\" (TIO)'!AA9","v":11.810403821162938},{"$f":"HLOOKUP($Y$3,$S23:$X39,7,FALSE)","v":10.902707305757399},{"$f":"HLOOKUP($Z$3,$S23:$X39,7,FALSE)","v":10.370145041523052}]
["Taranaki","Taranaki average trip length:",{"$f":"'data \"live\" (TIO)'!C30/'data \"live\" (TIO)'!C10","v":9.2019733825117473},{"$f":"'data \"live\" (TIO)'!D30/'data \"live\" (TIO)'!D10","v":9.2814608357112842},{"$f":"'data \"live\" (TIO)'!E30/'data \"live\" (TIO)'!E10","v":9.3350824656692133},{"$f":"'data \"live\" (TIO)'!F30/'data \"live\" (TIO)'!F10","v":9.3104005812771913},{"$f":"'data \"live\" (TIO)'!G30/'data \"live\" (TIO)'!G10","v":9.2714285958748803},{"$f":"'data \"live\" (TIO)'!H30/'data \"live\" (TIO)'!H10","v":9.2008371055387457},{"$f":"'data \"live\" (TIO)'!I30/'data \"live\" (TIO)'!I10","v":11.338918400338175},{"$f":"'data \"live\" (TIO)'!J30/'data \"live\" (TIO)'!J10","v":11.157306879675216},{"$f":"'data \"live\" (TIO)'!K30/'data \"live\" (TIO)'!K10","v":9.2209487920581008},{"$f":"'data \"live\" (TIO)'!L30/'data \"live\" (TIO)'!L10","v":8.2873712519200851},{"$f":"'data \"live\" (TIO)'!M30/'data \"live\" (TIO)'!M10","v":8.2873731051871911},{"$f":"'data \"live\" (TIO)'!N30/'data \"live\" (TIO)'!N10","v":8.2873748985422253},{"$f":"'data \"live\" (TIO)'!O30/'data \"live\" (TIO)'!O10","v":8.2873790046180442},{"$f":"'data \"live\" (TIO)'!P30/'data \"live\" (TIO)'!P10","v":8.2873896071406659},{"$f":"'data \"live\" (TIO)'!Q30/'data \"live\" (TIO)'!Q10","v":8.2873849607710071},{"$f":"'data \"live\" (TIO)'!R30/'data \"live\" (TIO)'!R10","v":8.2873814878640069},{"$f":"'data \"live\" (TIO)'!V30/'data \"live\" (TIO)'!V10","v":9.2793128436611472},{"$f":"'data \"live\" (TIO)'!W30/'data \"live\" (TIO)'!W10","v":9.2600084322989495},{"$f":"'data \"live\" (TIO)'!X30/'data \"live\" (TIO)'!X10","v":10.496400525416535},{"$f":"'data \"live\" (TIO)'!Y30/'data \"live\" (TIO)'!Y10","v":8.2873730912784538},{"$f":"'data \"live\" (TIO)'!Z30/'data \"live\" (TIO)'!Z10","v":8.2873845340533094},{"$f":"'data \"live\" (TIO)'!AA30/'data \"live\" (TIO)'!AA10","v":8.2873814878640069},{"$f":"HLOOKUP($Y$3,$S23:$X39,8,FALSE)","v":8.2873730912784538},{"$f":"HLOOKUP($Z$3,$S23:$X39,8,FALSE)","v":10.496400525416535}]
["Manawatu-Wanganui","Manawatu-Wanganui average trip length:",{"$f":"'data \"live\" (TIO)'!C31/'data \"live\" (TIO)'!C11","v":9.4542212108438886},{"$f":"'data \"live\" (TIO)'!D31/'data \"live\" (TIO)'!D11","v":10.232543967438657},{"$f":"'data \"live\" (TIO)'!E31/'data \"live\" (TIO)'!E11","v":10.165645931492708},{"$f":"'data \"live\" (TIO)'!F31/'data \"live\" (TIO)'!F11","v":10.26965403079369},{"$f":"'data \"live\" (TIO)'!G31/'data \"live\" (TIO)'!G11","v":10.409532209201615},{"$f":"'data \"live\" (TIO)'!H31/'data \"live\" (TIO)'!H11","v":11.166058105448172},{"$f":"'data \"live\" (TIO)'!I31/'data \"live\" (TIO)'!I11","v":11.910482277008972},{"$f":"'data \"live\" (TIO)'!J31/'data \"live\" (TIO)'!J11","v":9.7450248737104008},{"$f":"'data \"live\" (TIO)'!K31/'data \"live\" (TIO)'!K11","v":9.7510650369388383},{"$f":"'data \"live\" (TIO)'!L31/'data \"live\" (TIO)'!L11","v":9.6776404188400207},{"$f":"'data \"live\" (TIO)'!M31/'data \"live\" (TIO)'!M11","v":9.6776314984918468},{"$f":"'data \"live\" (TIO)'!N31/'data \"live\" (TIO)'!N11","v":9.6776325486824657},{"$f":"'data \"live\" (TIO)'!O31/'data \"live\" (TIO)'!O11","v":9.6776270300469065},{"$f":"'data \"live\" (TIO)'!P31/'data \"live\" (TIO)'!P11","v":9.6776294962638882},{"$f":"'data \"live\" (TIO)'!Q31/'data \"live\" (TIO)'!Q11","v":9.6776225458595793},{"$f":"'data \"live\" (TIO)'!R31/'data \"live\" (TIO)'!R11","v":9.6776286083809246},{"$f":"'data \"live\" (TIO)'!V31/'data \"live\" (TIO)'!V11","v":9.9787192342216979},{"$f":"'data \"live\" (TIO)'!W31/'data \"live\" (TIO)'!W11","v":10.596488346122289},{"$f":"'data \"live\" (TIO)'!X31/'data \"live\" (TIO)'!X11","v":10.403257778103118},{"$f":"'data \"live\" (TIO)'!Y31/'data \"live\" (TIO)'!Y11","v":9.6776347345553368},{"$f":"'data \"live\" (TIO)'!Z31/'data \"live\" (TIO)'!Z11","v":9.6776263275865304},{"$f":"'data \"live\" (TIO)'!AA31/'data \"live\" (TIO)'!AA11","v":9.6776253712938747},{"$f":"HLOOKUP($Y$3,$S23:$X39,9,FALSE)","v":9.6776347345553368},{"$f":"HLOOKUP($Z$3,$S23:$X39,9,FALSE)","v":10.403257778103118}]
["Wellington","Wellington average trip length:",{"$f":"'data \"live\" (TIO)'!C32/'data \"live\" (TIO)'!C12","v":7.0092133873664659},{"$f":"'data \"live\" (TIO)'!D32/'data \"live\" (TIO)'!D12","v":6.9036595211213925},{"$f":"'data \"live\" (TIO)'!E32/'data \"live\" (TIO)'!E12","v":6.9411878505277249},{"$f":"'data \"live\" (TIO)'!F32/'data \"live\" (TIO)'!F12","v":7.1128170205137797},{"$f":"'data \"live\" (TIO)'!G32/'data \"live\" (TIO)'!G12","v":7.0031127724499456},{"$f":"'data \"live\" (TIO)'!H32/'data \"live\" (TIO)'!H12","v":6.9800925068151836},{"$f":"'data \"live\" (TIO)'!I32/'data \"live\" (TIO)'!I12","v":6.9539590968184006},{"$f":"'data \"live\" (TIO)'!J32/'data \"live\" (TIO)'!J12","v":6.9543845634121011},{"$f":"'data \"live\" (TIO)'!K32/'data \"live\" (TIO)'!K12","v":7.0020846987847154},{"$f":"'data \"live\" (TIO)'!L32/'data \"live\" (TIO)'!L12","v":6.9547681350620731},{"$f":"'data \"live\" (TIO)'!M32/'data \"live\" (TIO)'!M12","v":6.9547709553392734},{"$f":"'data \"live\" (TIO)'!N32/'data \"live\" (TIO)'!N12","v":6.9547715859154327},{"$f":"'data \"live\" (TIO)'!O32/'data \"live\" (TIO)'!O12","v":6.9547693842211364},{"$f":"'data \"live\" (TIO)'!P32/'data \"live\" (TIO)'!P12","v":6.954771855039878},{"$f":"'data \"live\" (TIO)'!Q32/'data \"live\" (TIO)'!Q12","v":6.9547724048291917},{"$f":"'data \"live\" (TIO)'!R32/'data \"live\" (TIO)'!R12","v":6.9547716214353086},{"$f":"'data \"live\" (TIO)'!V32/'data \"live\" (TIO)'!V12","v":6.9515217079720983},{"$f":"'data \"live\" (TIO)'!W32/'data \"live\" (TIO)'!W12","v":7.0315015387186355},{"$f":"'data \"live\" (TIO)'!X32/'data \"live\" (TIO)'!X12","v":6.9705495880420774},{"$f":"'data \"live\" (TIO)'!Y32/'data \"live\" (TIO)'!Y12","v":6.9547702425340931},{"$f":"'data \"live\" (TIO)'!Z32/'data \"live\" (TIO)'!Z12","v":6.9547712242989173},{"$f":"'data \"live\" (TIO)'!AA32/'data \"live\" (TIO)'!AA12","v":6.9547732259643791},{"$f":"HLOOKUP($Y$3,$S23:$X39,10,FALSE)","v":6.9547702425340931},{"$f":"HLOOKUP($Z$3,$S23:$X39,10,FALSE)","v":6.9705495880420774}]
["Marlborough","Marlborough average trip length:",{"$f":"'data \"live\" (TIO)'!C33/'data \"live\" (TIO)'!C13","v":7.5},{"$f":"'data \"live\" (TIO)'!D33/'data \"live\" (TIO)'!D13","v":7.5000212557922037},{"$f":"'data \"live\" (TIO)'!E33/'data \"live\" (TIO)'!E13","v":7.5000210322634926},{"$f":"'data \"live\" (TIO)'!F33/'data \"live\" (TIO)'!F13","v":7.5000198815062227},{"$f":"'data \"live\" (TIO)'!G33/'data \"live\" (TIO)'!G13","v":7.5},{"$f":"'data \"live\" (TIO)'!H33/'data \"live\" (TIO)'!H13","v":7.499981467066978},{"$f":"'data \"live\" (TIO)'!I33/'data \"live\" (TIO)'!I13","v":7.0194170948887926},{"$f":"'data \"live\" (TIO)'!J33/'data \"live\" (TIO)'!J13","v":6.9808294037283503},{"$f":"'data \"live\" (TIO)'!K33/'data \"live\" (TIO)'!K13","v":6},{"$f":"'data \"live\" (TIO)'!L33/'data \"live\" (TIO)'!L13","v":6.971720930232558},{"$f":"'data \"live\" (TIO)'!M33/'data \"live\" (TIO)'!M13","v":6.9707449209932282},{"$f":"'data \"live\" (TIO)'!N33/'data \"live\" (TIO)'!N13","v":6.9711154941924169},{"$f":"'data \"live\" (TIO)'!O33/'data \"live\" (TIO)'!O13","v":6.9711063829787232},{"$f":"'data \"live\" (TIO)'!P33/'data \"live\" (TIO)'!P13","v":6.9714108655236524},{"$f":"'data \"live\" (TIO)'!Q33/'data \"live\" (TIO)'!Q13","v":6.9720016044925792},{"$f":"'data \"live\" (TIO)'!R33/'data \"live\" (TIO)'!R13","v":6.9716900311526482},{"$f":"'data \"live\" (TIO)'!V33/'data \"live\" (TIO)'!V13","v":7.5000143233642724},{"$f":"'data \"live\" (TIO)'!W33/'data \"live\" (TIO)'!W13","v":7.5},{"$f":"'data \"live\" (TIO)'!X33/'data \"live\" (TIO)'!X13","v":6.5141146005392212},{"$f":"'data \"live\" (TIO)'!Y33/'data \"live\" (TIO)'!Y13","v":6.9711878432257572},{"$f":"'data \"live\" (TIO)'!Z33/'data \"live\" (TIO)'!Z13","v":6.9715151097955523},{"$f":"'data \"live\" (TIO)'!AA33/'data \"live\" (TIO)'!AA13","v":6.9713781809019899},{"$f":"HLOOKUP($Y$3,$S23:$X39,11,FALSE)","v":6.9711878432257572},{"$f":"HLOOKUP($Z$3,$S23:$X39,11,FALSE)","v":6.5141146005392212}]
["Nelson","Nelson average trip length:",{"$f":"'data \"live\" (TIO)'!C34/'data \"live\" (TIO)'!C14","v":8.6978144366274837},{"$f":"'data \"live\" (TIO)'!D34/'data \"live\" (TIO)'!D14","v":8.613400638876838},{"$f":"'data \"live\" (TIO)'!E34/'data \"live\" (TIO)'!E14","v":6.3463528981977593},{"$f":"'data \"live\" (TIO)'!F34/'data \"live\" (TIO)'!F14","v":6.5890782944964954},{"$f":"'data \"live\" (TIO)'!G34/'data \"live\" (TIO)'!G14","v":6.5690391243572215},{"$f":"'data \"live\" (TIO)'!H34/'data \"live\" (TIO)'!H14","v":6.7052700769997546},{"$f":"'data \"live\" (TIO)'!I34/'data \"live\" (TIO)'!I14","v":6.7215185290667643},{"$f":"'data \"live\" (TIO)'!J34/'data \"live\" (TIO)'!J14","v":6.5680009009072418},{"$f":"'data \"live\" (TIO)'!K34/'data \"live\" (TIO)'!K14","v":6.5678759593646605},{"$f":"'data \"live\" (TIO)'!L34/'data \"live\" (TIO)'!L14","v":7.1652746047254201},{"$f":"'data \"live\" (TIO)'!M34/'data \"live\" (TIO)'!M14","v":7.1649465603996036},{"$f":"'data \"live\" (TIO)'!N34/'data \"live\" (TIO)'!N14","v":7.1649465603996036},{"$f":"'data \"live\" (TIO)'!O34/'data \"live\" (TIO)'!O14","v":7.1649465603996036},{"$f":"'data \"live\" (TIO)'!P34/'data \"live\" (TIO)'!P14","v":7.1649465603996036},{"$f":"'data \"live\" (TIO)'!Q34/'data \"live\" (TIO)'!Q14","v":7.1649465603996036},{"$f":"'data \"live\" (TIO)'!R34/'data \"live\" (TIO)'!R14","v":7.1649465603996036},{"$f":"'data \"live\" (TIO)'!V34/'data \"live\" (TIO)'!V14","v":7.3206081363294624},{"$f":"'data \"live\" (TIO)'!W34/'data \"live\" (TIO)'!W14","v":6.6237332776315023},{"$f":"'data \"live\" (TIO)'!X34/'data \"live\" (TIO)'!X14","v":6.6148646555653405},{"$f":"'data \"live\" (TIO)'!Y34/'data \"live\" (TIO)'!Y14","v":7.1650559052952296},{"$f":"'data \"live\" (TIO)'!Z34/'data \"live\" (TIO)'!Z14","v":7.1649465603996036},{"$f":"'data \"live\" (TIO)'!AA34/'data \"live\" (TIO)'!AA14","v":7.1649465603996036},{"$f":"HLOOKUP($Y$3,$S23:$X39,12,FALSE)","v":7.1650559052952296},{"$f":"HLOOKUP($Z$3,$S23:$X39,12,FALSE)","v":6.6148646555653405}]
["Canterbury","Canterbury average trip length:",{"$f":"'data \"live\" (TIO)'!C35/'data \"live\" (TIO)'!C15","v":8.5000000289130639},{"$f":"'data \"live\" (TIO)'!D35/'data \"live\" (TIO)'!D15","v":8.5000000762786865},{"$f":"'data \"live\" (TIO)'!E35/'data \"live\" (TIO)'!E15","v":8.5000000440425847},{"$f":"'data \"live\" (TIO)'!F35/'data \"live\" (TIO)'!F15","v":8.5},{"$f":"'data \"live\" (TIO)'!G35/'data \"live\" (TIO)'!G15","v":8.4999999647241751},{"$f":"'data \"live\" (TIO)'!H35/'data \"live\" (TIO)'!H15","v":8.5000000351625378},{"$f":"'data \"live\" (TIO)'!I35/'data \"live\" (TIO)'!I15","v":8.5000000351625378},{"$f":"'data \"live\" (TIO)'!J35/'data \"live\" (TIO)'!J15","v":8.5},{"$f":"'data \"live\" (TIO)'!K35/'data \"live\" (TIO)'!K15","v":8.4999999695455379},{"$f":"'data \"live\" (TIO)'!L35/'data \"live\" (TIO)'!L15","v":8.4145736133100932},{"$f":"'data \"live\" (TIO)'!M35/'data \"live\" (TIO)'!M15","v":8.4145734977243798},{"$f":"'data \"live\" (TIO)'!N35/'data \"live\" (TIO)'!N15","v":8.4145738864824455},{"$f":"'data \"live\" (TIO)'!O35/'data \"live\" (TIO)'!O15","v":8.4145738526726248},{"$f":"'data \"live\" (TIO)'!P35/'data \"live\" (TIO)'!P15","v":8.4147998260964325},{"$f":"'data \"live\" (TIO)'!Q35/'data \"live\" (TIO)'!Q15","v":8.4148000490187354},{"$f":"'data \"live\" (TIO)'!R35/'data \"live\" (TIO)'!R15","v":8.4145735594229887},{"$f":"'data \"live\" (TIO)'!V35/'data \"live\" (TIO)'!V15","v":8.5000000478976609},{"$f":"'data \"live\" (TIO)'!W35/'data \"live\" (TIO)'!W15","v":8.5},{"$f":"'data \"live\" (TIO)'!X35/'data \"live\" (TIO)'!X15","v":8.4999999996097682},{"$f":"'data \"live\" (TIO)'!Y35/'data \"live\" (TIO)'!Y15","v":8.4145736667477795},{"$f":"'data \"live\" (TIO)'!Z35/'data \"live\" (TIO)'!Z15","v":8.4147253235736468},{"$f":"'data \"live\" (TIO)'!AA35/'data \"live\" (TIO)'!AA15","v":8.4145734422063789},{"$f":"HLOOKUP($Y$3,$S23:$X39,13,FALSE)","v":8.4145736667477795},{"$f":"HLOOKUP($Z$3,$S23:$X39,13,FALSE)","v":8.4999999996097682}]
["West Coast","West Coast average trip length:",{"$f":"'data \"live\" (TIO)'!C36/'data \"live\" (TIO)'!C16","v":3.7486416175453616},{"$f":"'data \"live\" (TIO)'!D36/'data \"live\" (TIO)'!D16","v":3.7272848654783362},{"$f":"'data \"live\" (TIO)'!E36/'data \"live\" (TIO)'!E16","v":3.7324990749150602},{"$f":"'data \"live\" (TIO)'!F36/'data \"live\" (TIO)'!F16","v":3.7852065748556196},{"$f":"'data \"live\" (TIO)'!G36/'data \"live\" (TIO)'!G16","v":5.729863897737145},{"$f":"'data \"live\" (TIO)'!H36/'data \"live\" (TIO)'!H16","v":5.5951903807615233},{"$f":"'data \"live\" (TIO)'!I36/'data \"live\" (TIO)'!I16","v":5.5951903807615233},{"$f":"'data \"live\" (TIO)'!J36/'data \"live\" (TIO)'!J16","v":5.4391587802313355},{"$f":"'data \"live\" (TIO)'!K36/'data \"live\" (TIO)'!K16","v":1.9178082191780821},{"$f":"'data \"live\" (TIO)'!L36/'data \"live\" (TIO)'!L16","v":0},{"$f":"'data \"live\" (TIO)'!M36/'data \"live\" (TIO)'!M16","v":0},{"$f":"'data \"live\" (TIO)'!N36/'data \"live\" (TIO)'!N16","v":0},{"$f":"'data \"live\" (TIO)'!O36/'data \"live\" (TIO)'!O16","v":0},{"$f":"'data \"live\" (TIO)'!P36/'data \"live\" (TIO)'!P16","v":0},{"$f":"'data \"live\" (TIO)'!Q36/'data \"live\" (TIO)'!Q16","v":0},{"$f":"'data \"live\" (TIO)'!R36/'data \"live\" (TIO)'!R16","v":0},{"$f":"'data \"live\" (TIO)'!V36/'data \"live\" (TIO)'!V16","v":3.7362079687291789},{"$f":"'data \"live\" (TIO)'!W36/'data \"live\" (TIO)'!W16","v":4.8045869386189546},{"$f":"'data \"live\" (TIO)'!X36/'data \"live\" (TIO)'!X16","v":3.957543305590844},{"$f":"'data \"live\" (TIO)'!Y36/'data \"live\" (TIO)'!Y16","v":0},{"$f":"'data \"live\" (TIO)'!Z36/'data \"live\" (TIO)'!Z16","v":0},{"$f":"'data \"live\" (TIO)'!AA36/'data \"live\" (TIO)'!AA16","v":0},{"$f":"HLOOKUP($Y$3,$S23:$X39,14,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S23:$X39,14,FALSE)","v":3.957543305590844}]
["Otago","Otago average trip length:",{"$f":"'data \"live\" (TIO)'!C37/'data \"live\" (TIO)'!C17","v":4.7585357250738589},{"$f":"'data \"live\" (TIO)'!D37/'data \"live\" (TIO)'!D17","v":5.9961233204309012},{"$f":"'data \"live\" (TIO)'!E37/'data \"live\" (TIO)'!E17","v":5.8655707994603716},{"$f":"'data \"live\" (TIO)'!F37/'data \"live\" (TIO)'!F17","v":5.9017294413614696},{"$f":"'data \"live\" (TIO)'!G37/'data \"live\" (TIO)'!G17","v":5.8523462972119065},{"$f":"'data \"live\" (TIO)'!H37/'data \"live\" (TIO)'!H17","v":5.4426153698278039},{"$f":"'data \"live\" (TIO)'!I37/'data \"live\" (TIO)'!I17","v":5.4383136581769582},{"$f":"'data \"live\" (TIO)'!J37/'data \"live\" (TIO)'!J17","v":5.4280698016014144},{"$f":"'data \"live\" (TIO)'!K37/'data \"live\" (TIO)'!K17","v":5.7188615209520242},{"$f":"'data \"live\" (TIO)'!L37/'data \"live\" (TIO)'!L17","v":8.5385624953413171},{"$f":"'data \"live\" (TIO)'!M37/'data \"live\" (TIO)'!M17","v":8.5600913330696855},{"$f":"'data \"live\" (TIO)'!N37/'data \"live\" (TIO)'!N17","v":8.5199585171375727},{"$f":"'data \"live\" (TIO)'!O37/'data \"live\" (TIO)'!O17","v":8.6047337318706045},{"$f":"'data \"live\" (TIO)'!P37/'data \"live\" (TIO)'!P17","v":8.7175885363873711},{"$f":"'data \"live\" (TIO)'!Q37/'data \"live\" (TIO)'!Q17","v":8.744907422595908},{"$f":"'data \"live\" (TIO)'!R37/'data \"live\" (TIO)'!R17","v":8.8468226250838846},{"$f":"'data \"live\" (TIO)'!V37/'data \"live\" (TIO)'!V17","v":5.5992922644929308},{"$f":"'data \"live\" (TIO)'!W37/'data \"live\" (TIO)'!W17","v":5.7351608902129119},{"$f":"'data \"live\" (TIO)'!X37/'data \"live\" (TIO)'!X17","v":5.5336474388389094},{"$f":"'data \"live\" (TIO)'!Y37/'data \"live\" (TIO)'!Y17","v":8.5390794951224116},{"$f":"'data \"live\" (TIO)'!Z37/'data \"live\" (TIO)'!Z17","v":8.6907075848160797},{"$f":"'data \"live\" (TIO)'!AA37/'data \"live\" (TIO)'!AA17","v":8.919973094357065},{"$f":"HLOOKUP($Y$3,$S23:$X39,15,FALSE)","v":8.5390794951224116},{"$f":"HLOOKUP($Z$3,$S23:$X39,15,FALSE)","v":5.5336474388389094}]
["Southland","Southland average trip length:",{"$f":"'data \"live\" (TIO)'!C38/'data \"live\" (TIO)'!C18","v":3.2806799999999998},{"$f":"'data \"live\" (TIO)'!D38/'data \"live\" (TIO)'!D18","v":3.280697050938338},{"$f":"'data \"live\" (TIO)'!E38/'data \"live\" (TIO)'!E18","v":3.28},{"$f":"'data \"live\" (TIO)'!F38/'data \"live\" (TIO)'!F18","v":2.8657589741442884},{"$f":"'data \"live\" (TIO)'!G38/'data \"live\" (TIO)'!G18","v":2.8674213532589001},{"$f":"'data \"live\" (TIO)'!H38/'data \"live\" (TIO)'!H18","v":6.9841790484582935},{"$f":"'data \"live\" (TIO)'!I38/'data \"live\" (TIO)'!I18","v":8.0971881281778408},{"$f":"'data \"live\" (TIO)'!J38/'data \"live\" (TIO)'!J18","v":1.5425145604699586},{"$f":"'data \"live\" (TIO)'!K38/'data \"live\" (TIO)'!K18","v":6.0000140230819934},{"$f":"'data \"live\" (TIO)'!L38/'data \"live\" (TIO)'!L18","v":6},{"$f":"'data \"live\" (TIO)'!M38/'data \"live\" (TIO)'!M18","v":5.9675834970530452},{"$f":"'data \"live\" (TIO)'!N38/'data \"live\" (TIO)'!N18","v":5.9502317638448403},{"$f":"'data \"live\" (TIO)'!O38/'data \"live\" (TIO)'!O18","v":5.9303169610452455},{"$f":"'data \"live\" (TIO)'!P38/'data \"live\" (TIO)'!P18","v":5.8962037481979817},{"$f":"'data \"live\" (TIO)'!Q38/'data \"live\" (TIO)'!Q18","v":5.8770257387988565},{"$f":"'data \"live\" (TIO)'!R38/'data \"live\" (TIO)'!R18","v":5.8437869822485204},{"$f":"'data \"live\" (TIO)'!V38/'data \"live\" (TIO)'!V18","v":3.2804562607204115},{"$f":"'data \"live\" (TIO)'!W38/'data \"live\" (TIO)'!W18","v":4.0604451888705144},{"$f":"'data \"live\" (TIO)'!X38/'data \"live\" (TIO)'!X18","v":5.3632420074910678},{"$f":"'data \"live\" (TIO)'!Y38/'data \"live\" (TIO)'!Y18","v":5.9724838260584718},{"$f":"'data \"live\" (TIO)'!Z38/'data \"live\" (TIO)'!Z18","v":5.9010487551036741},{"$f":"'data \"live\" (TIO)'!AA38/'data \"live\" (TIO)'!AA18","v":5.8107790068251353},{"$f":"HLOOKUP($Y$3,$S23:$X39,16,FALSE)","v":5.9724838260584718},{"$f":"HLOOKUP($Z$3,$S23:$X39,16,FALSE)","v":5.3632420074910678}]
["National","National total average trip length:",{"$f":"'data \"live\" (TIO)'!C39/'data \"live\" (TIO)'!C19","v":7.2568497268250658},{"$f":"'data \"live\" (TIO)'!D39/'data \"live\" (TIO)'!D19","v":7.2671098888024392},{"$f":"'data \"live\" (TIO)'!E39/'data \"live\" (TIO)'!E19","v":7.9366647007525168},{"$f":"'data \"live\" (TIO)'!F39/'data \"live\" (TIO)'!F19","v":7.9984564329320715},{"$f":"'data \"live\" (TIO)'!G39/'data \"live\" (TIO)'!G19","v":8.4152659743750426},{"$f":"'data \"live\" (TIO)'!H39/'data \"live\" (TIO)'!H19","v":7.7153384966606016},{"$f":"'data \"live\" (TIO)'!I39/'data \"live\" (TIO)'!I19","v":7.6451190768444484},{"$f":"'data \"live\" (TIO)'!J39/'data \"live\" (TIO)'!J19","v":7.4253964678582296},{"$f":"'data \"live\" (TIO)'!K39/'data \"live\" (TIO)'!K19","v":7.4113137326270966},{"$f":"'data \"live\" (TIO)'!L39/'data \"live\" (TIO)'!L19","v":7.4283979389498453},{"$f":"'data \"live\" (TIO)'!M39/'data \"live\" (TIO)'!M19","v":7.426245116179035},{"$f":"'data \"live\" (TIO)'!N39/'data \"live\" (TIO)'!N19","v":7.4220237066173746},{"$f":"'data \"live\" (TIO)'!O39/'data \"live\" (TIO)'!O19","v":7.4206063467184391},{"$f":"'data \"live\" (TIO)'!P39/'data \"live\" (TIO)'!P19","v":7.4208094719331532},{"$f":"'data \"live\" (TIO)'!Q39/'data \"live\" (TIO)'!Q19","v":7.4197468732343657},{"$f":"'data \"live\" (TIO)'!R39/'data \"live\" (TIO)'!R19","v":7.4198912742822047},{"$f":"'data \"live\" (TIO)'!V39/'data \"live\" (TIO)'!V19","v":7.491560882352303},{"$f":"'data \"live\" (TIO)'!W39/'data \"live\" (TIO)'!W19","v":8.0395682652206037},{"$f":"'data \"live\" (TIO)'!X39/'data \"live\" (TIO)'!X19","v":7.4913256622968012},{"$f":"'data \"live\" (TIO)'!Y39/'data \"live\" (TIO)'!Y19","v":7.4254955900584907},{"$f":"'data \"live\" (TIO)'!Z39/'data \"live\" (TIO)'!Z19","v":7.4203800748131359},{"$f":"'data \"live\" (TIO)'!AA39/'data \"live\" (TIO)'!AA19","v":7.3317566565333898},{"$f":"HLOOKUP($Y$3,$S23:$X39,17,FALSE)","v":7.4254955900584907},{"$f":"HLOOKUP($Z$3,$S23:$X39,17,FALSE)","v":7.4913256622968012}]
[null,{"$f":"VLOOKUP('data \"live\" (TIO)'!$B$484,$A24:$Y39,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A24:$Y39,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A24:$Y39,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A24:$Y39,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A24:$Y39,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A24:$AK39,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A24:$Y39,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A24:$Y39,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A24:$Y39,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A24:$Y39,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A24:$Y39,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A24:$Y39,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A24:$Y39,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A24:$Y39,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A24:$Y39,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A24:$Y39,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A24:$Y39,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A24:$Y39,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A24:$Y39,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A24:$Y39,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A24:$Y39,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A24:$Y39,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A24:$Y39,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A24:$Y39,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A24:$Z39,26,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B40","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!C41/'data \"live\" (TIO)'!C21","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!D41/'data \"live\" (TIO)'!D21","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!E41/'data \"live\" (TIO)'!E21","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!F41/'data \"live\" (TIO)'!F21","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!G41/'data \"live\" (TIO)'!G21","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!H41/'data \"live\" (TIO)'!H21","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!I41/'data \"live\" (TIO)'!I21","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!J41/'data \"live\" (TIO)'!J21","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!K41/'data \"live\" (TIO)'!K21","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!L41/'data \"live\" (TIO)'!L21","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!M41/'data \"live\" (TIO)'!M21","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!N41/'data \"live\" (TIO)'!N21","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!O41/'data \"live\" (TIO)'!O21","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!P41/'data \"live\" (TIO)'!P21","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Q41/'data \"live\" (TIO)'!Q21","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!R41/'data \"live\" (TIO)'!R21","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!V41/'data \"live\" (TIO)'!V21","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!W41/'data \"live\" (TIO)'!W21","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!X41/'data \"live\" (TIO)'!X21","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Y41/'data \"live\" (TIO)'!Y21","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Z41/'data \"live\" (TIO)'!Z21","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!AA41/'data \"live\" (TIO)'!AA21","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S23:$X41,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S23:$X41,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B40","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!C42/'data \"live\" (TIO)'!C22","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!D42/'data \"live\" (TIO)'!D22","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!E42/'data \"live\" (TIO)'!E22","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!F42/'data \"live\" (TIO)'!F22","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!G42/'data \"live\" (TIO)'!G22","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!H42/'data \"live\" (TIO)'!H22","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!I42/'data \"live\" (TIO)'!I22","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!J42/'data \"live\" (TIO)'!J22","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!K42/'data \"live\" (TIO)'!K22","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L42/'data \"live\" (TIO)'!L22","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M42/'data \"live\" (TIO)'!M22","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N42/'data \"live\" (TIO)'!N22","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O42/'data \"live\" (TIO)'!O22","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P42/'data \"live\" (TIO)'!P22","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q42/'data \"live\" (TIO)'!Q22","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R42/'data \"live\" (TIO)'!R22","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!V42/'data \"live\" (TIO)'!V22","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!W42/'data \"live\" (TIO)'!W22","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!X42/'data \"live\" (TIO)'!X22","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Y42/'data \"live\" (TIO)'!Y22","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Z42/'data \"live\" (TIO)'!Z22","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!AA42/'data \"live\" (TIO)'!AA22","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$S23:$X50,20,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$S23:$X42,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"BUS COST PER PASSENGER","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2009-12","2012-15","2015-18",{"$f":"V23","v":"2018-21"},{"$f":"W23","v":"2021-24"},{"$f":"X23","v":"2024-27"},{"$f":"$Y$3","v":"2018-21"},{"$f":"Z23","v":"2015-18"}]
["Northland","Northland cost per passenger:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C104/'data \"live\" (TIO)'!C4,'data \"live\" (TIO)'!C84/'data \"live\" (TIO)'!C4)","v":2.8956595333091526},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D104/'data \"live\" (TIO)'!D4,'data \"live\" (TIO)'!D84/'data \"live\" (TIO)'!D4)","v":2.3109412346780207},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E104/'data \"live\" (TIO)'!E4,'data \"live\" (TIO)'!E84/'data \"live\" (TIO)'!E4)","v":2.6117650906831078},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F104/'data \"live\" (TIO)'!F4,'data \"live\" (TIO)'!F84/'data \"live\" (TIO)'!F4)","v":2.3029106715902885},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G104/'data \"live\" (TIO)'!G4,'data \"live\" (TIO)'!G84/'data \"live\" (TIO)'!G4)","v":2.5282874830398727},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H104/'data \"live\" (TIO)'!H4,'data \"live\" (TIO)'!H84/'data \"live\" (TIO)'!H4)","v":2.710706762014059},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I104/'data \"live\" (TIO)'!I4,'data \"live\" (TIO)'!I84/'data \"live\" (TIO)'!I4)","v":3.0252632372764721},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J104/'data \"live\" (TIO)'!J4,'data \"live\" (TIO)'!J84/'data \"live\" (TIO)'!J4)","v":3.2110448656654853},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K104/'data \"live\" (TIO)'!K4,'data \"live\" (TIO)'!K84/'data \"live\" (TIO)'!K4)","v":4.8087064222740104},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L104/'data \"live\" (TIO)'!L4,'data \"live\" (TIO)'!L84/'data \"live\" (TIO)'!L4)","v":3.8066439001701369},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M104/'data \"live\" (TIO)'!M4,'data \"live\" (TIO)'!M84/'data \"live\" (TIO)'!M4)","v":3.884583187142602},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N104/'data \"live\" (TIO)'!N4,'data \"live\" (TIO)'!N84/'data \"live\" (TIO)'!N4)","v":4.1829216960693287},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O104/'data \"live\" (TIO)'!O4,'data \"live\" (TIO)'!O84/'data \"live\" (TIO)'!O4)","v":4.3331188272030543},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P104/'data \"live\" (TIO)'!P4,'data \"live\" (TIO)'!P84/'data \"live\" (TIO)'!P4)","v":4.2705874500142595},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q104/'data \"live\" (TIO)'!Q4,'data \"live\" (TIO)'!Q84/'data \"live\" (TIO)'!Q4)","v":4.2086628956625445},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R104/'data \"live\" (TIO)'!R4,'data \"live\" (TIO)'!R84/'data \"live\" (TIO)'!R4)","v":3.8826984792650028},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V104/'data \"live\" (TIO)'!V4,'data \"live\" (TIO)'!V84/'data \"live\" (TIO)'!V4)","v":2.6070553350275327},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W104/'data \"live\" (TIO)'!W4,'data \"live\" (TIO)'!W84/'data \"live\" (TIO)'!W4)","v":2.5157184238375305},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X104/'data \"live\" (TIO)'!X4,'data \"live\" (TIO)'!X84/'data \"live\" (TIO)'!X4)","v":3.7324590752181432},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y104/'data \"live\" (TIO)'!Y4,'data \"live\" (TIO)'!Y84/'data \"live\" (TIO)'!Y4)","v":3.9573385281705025},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z104/'data \"live\" (TIO)'!Z4,'data \"live\" (TIO)'!Z84/'data \"live\" (TIO)'!Z4)","v":4.2703768951958709},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA104/'data \"live\" (TIO)'!AA4,'data \"live\" (TIO)'!AA84/'data \"live\" (TIO)'!AA4)","v":1.2813765917369553},{"$f":"HLOOKUP($Y$3,$S43:$X59,2,FALSE)","v":3.9573385281705025},{"$f":"HLOOKUP($Z$3,$S43:$X59,2,FALSE)","v":3.7324590752181432}]
["Auckland","Auckland cost per passenger:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C105/'data \"live\" (TIO)'!C5,'data \"live\" (TIO)'!C85/'data \"live\" (TIO)'!C5)","v":2.3820498036343083},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D105/'data \"live\" (TIO)'!D5,'data \"live\" (TIO)'!D85/'data \"live\" (TIO)'!D5)","v":2.2344311515647939},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E105/'data \"live\" (TIO)'!E5,'data \"live\" (TIO)'!E85/'data \"live\" (TIO)'!E5)","v":2.3765515834330477},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F105/'data \"live\" (TIO)'!F5,'data \"live\" (TIO)'!F85/'data \"live\" (TIO)'!F5)","v":2.2182694559122442},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G105/'data \"live\" (TIO)'!G5,'data \"live\" (TIO)'!G85/'data \"live\" (TIO)'!G5)","v":2.2473443557251729},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H105/'data \"live\" (TIO)'!H5,'data \"live\" (TIO)'!H85/'data \"live\" (TIO)'!H5)","v":2.1273262252280398},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I105/'data \"live\" (TIO)'!I5,'data \"live\" (TIO)'!I85/'data \"live\" (TIO)'!I5)","v":2.1877431119387265},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J105/'data \"live\" (TIO)'!J5,'data \"live\" (TIO)'!J85/'data \"live\" (TIO)'!J5)","v":2.3869904099735471},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K105/'data \"live\" (TIO)'!K5,'data \"live\" (TIO)'!K85/'data \"live\" (TIO)'!K5)","v":2.7369707341685778},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L105/'data \"live\" (TIO)'!L5,'data \"live\" (TIO)'!L85/'data \"live\" (TIO)'!L5)","v":2.9767697506629465},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M105/'data \"live\" (TIO)'!M5,'data \"live\" (TIO)'!M85/'data \"live\" (TIO)'!M5)","v":2.9018882142789035},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N105/'data \"live\" (TIO)'!N5,'data \"live\" (TIO)'!N85/'data \"live\" (TIO)'!N5)","v":2.8392928551659868},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O105/'data \"live\" (TIO)'!O5,'data \"live\" (TIO)'!O85/'data \"live\" (TIO)'!O5)","v":2.920330867429938},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P105/'data \"live\" (TIO)'!P5,'data \"live\" (TIO)'!P85/'data \"live\" (TIO)'!P5)","v":2.9088589168640087},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q105/'data \"live\" (TIO)'!Q5,'data \"live\" (TIO)'!Q85/'data \"live\" (TIO)'!Q5)","v":2.9041829614461099},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R105/'data \"live\" (TIO)'!R5,'data \"live\" (TIO)'!R85/'data \"live\" (TIO)'!R5)","v":2.8844792176076179},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V105/'data \"live\" (TIO)'!V5,'data \"live\" (TIO)'!V85/'data \"live\" (TIO)'!V5)","v":2.3309167714480998},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W105/'data \"live\" (TIO)'!W5,'data \"live\" (TIO)'!W85/'data \"live\" (TIO)'!W5)","v":2.1957240486368579},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X105/'data \"live\" (TIO)'!X5,'data \"live\" (TIO)'!X85/'data \"live\" (TIO)'!X5)","v":2.4424046539008444},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y105/'data \"live\" (TIO)'!Y5,'data \"live\" (TIO)'!Y85/'data \"live\" (TIO)'!Y5)","v":2.9042448274914672},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z105/'data \"live\" (TIO)'!Z5,'data \"live\" (TIO)'!Z85/'data \"live\" (TIO)'!Z5)","v":2.9109263348065779},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA105/'data \"live\" (TIO)'!AA5,'data \"live\" (TIO)'!AA85/'data \"live\" (TIO)'!AA5)","v":0.92793584221815562},{"$f":"HLOOKUP($Y$3,$S43:$X59,3,FALSE)","v":2.9042448274914672},{"$f":"HLOOKUP($Z$3,$S43:$X59,3,FALSE)","v":2.4424046539008444}]
["Waikato","Waikato cost per passenger:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C106/'data \"live\" (TIO)'!C6,'data \"live\" (TIO)'!C86/'data \"live\" (TIO)'!C6)","v":3.2574166439992371},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D106/'data \"live\" (TIO)'!D6,'data \"live\" (TIO)'!D86/'data \"live\" (TIO)'!D6)","v":3.3374703431961179},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E106/'data \"live\" (TIO)'!E6,'data \"live\" (TIO)'!E86/'data \"live\" (TIO)'!E6)","v":3.3215199441339909},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F106/'data \"live\" (TIO)'!F6,'data \"live\" (TIO)'!F86/'data \"live\" (TIO)'!F6)","v":3.0926853630924098},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G106/'data \"live\" (TIO)'!G6,'data \"live\" (TIO)'!G86/'data \"live\" (TIO)'!G6)","v":3.0019213961810021},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H106/'data \"live\" (TIO)'!H6,'data \"live\" (TIO)'!H86/'data \"live\" (TIO)'!H6)","v":3.0587080871643706},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I106/'data \"live\" (TIO)'!I6,'data \"live\" (TIO)'!I86/'data \"live\" (TIO)'!I6)","v":3.3744286760852553},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J106/'data \"live\" (TIO)'!J6,'data \"live\" (TIO)'!J86/'data \"live\" (TIO)'!J6)","v":3.6009404997044014},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K106/'data \"live\" (TIO)'!K6,'data \"live\" (TIO)'!K86/'data \"live\" (TIO)'!K6)","v":2.7512691414806949},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L106/'data \"live\" (TIO)'!L6,'data \"live\" (TIO)'!L86/'data \"live\" (TIO)'!L6)","v":3.6747885081020901},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M106/'data \"live\" (TIO)'!M6,'data \"live\" (TIO)'!M86/'data \"live\" (TIO)'!M6)","v":3.7422184827203226},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N106/'data \"live\" (TIO)'!N6,'data \"live\" (TIO)'!N86/'data \"live\" (TIO)'!N6)","v":3.8108493361994471},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O106/'data \"live\" (TIO)'!O6,'data \"live\" (TIO)'!O86/'data \"live\" (TIO)'!O6)","v":3.8807068222231083},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P106/'data \"live\" (TIO)'!P6,'data \"live\" (TIO)'!P86/'data \"live\" (TIO)'!P6)","v":3.9518085332240935},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q106/'data \"live\" (TIO)'!Q6,'data \"live\" (TIO)'!Q86/'data \"live\" (TIO)'!Q6)","v":4.0241786430984705},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R106/'data \"live\" (TIO)'!R6,'data \"live\" (TIO)'!R86/'data \"live\" (TIO)'!R6)","v":4.0978382735584091},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V106/'data \"live\" (TIO)'!V6,'data \"live\" (TIO)'!V86/'data \"live\" (TIO)'!V6)","v":3.3056814111069222},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W106/'data \"live\" (TIO)'!W6,'data \"live\" (TIO)'!W86/'data \"live\" (TIO)'!W6)","v":3.0509350377655293},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X106/'data \"live\" (TIO)'!X6,'data \"live\" (TIO)'!X86/'data \"live\" (TIO)'!X6)","v":3.1960160458263767},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y106/'data \"live\" (TIO)'!Y6,'data \"live\" (TIO)'!Y86/'data \"live\" (TIO)'!Y6)","v":3.7430247108791117},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z106/'data \"live\" (TIO)'!Z6,'data \"live\" (TIO)'!Z86/'data \"live\" (TIO)'!Z6)","v":3.9526606457276654},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA106/'data \"live\" (TIO)'!AA6,'data \"live\" (TIO)'!AA86/'data \"live\" (TIO)'!AA6)","v":1.3536693415229042},{"$f":"HLOOKUP($Y$3,$S43:$X59,4,FALSE)","v":3.7430247108791117},{"$f":"HLOOKUP($Z$3,$S43:$X59,4,FALSE)","v":3.1960160458263767}]
["Bay of Plenty","Bay of Plenty cost per passenger:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C107/'data \"live\" (TIO)'!C7,'data \"live\" (TIO)'!C87/'data \"live\" (TIO)'!C7)","v":3.8084692062258045},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D107/'data \"live\" (TIO)'!D7,'data \"live\" (TIO)'!D87/'data \"live\" (TIO)'!D7)","v":3.2463448579583152},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E107/'data \"live\" (TIO)'!E7,'data \"live\" (TIO)'!E87/'data \"live\" (TIO)'!E7)","v":2.9788189199892057},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F107/'data \"live\" (TIO)'!F7,'data \"live\" (TIO)'!F87/'data \"live\" (TIO)'!F7)","v":2.9476945422646232},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G107/'data \"live\" (TIO)'!G7,'data \"live\" (TIO)'!G87/'data \"live\" (TIO)'!G7)","v":3.1103702468745102},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H107/'data \"live\" (TIO)'!H7,'data \"live\" (TIO)'!H87/'data \"live\" (TIO)'!H7)","v":3.5378660877288839},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I107/'data \"live\" (TIO)'!I7,'data \"live\" (TIO)'!I87/'data \"live\" (TIO)'!I7)","v":3.2943824151656629},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J107/'data \"live\" (TIO)'!J7,'data \"live\" (TIO)'!J87/'data \"live\" (TIO)'!J7)","v":3.4524316199366045},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K107/'data \"live\" (TIO)'!K7,'data \"live\" (TIO)'!K87/'data \"live\" (TIO)'!K7)","v":3.4445826886344033},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L107/'data \"live\" (TIO)'!L7,'data \"live\" (TIO)'!L87/'data \"live\" (TIO)'!L7)","v":3.5681946603866961},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M107/'data \"live\" (TIO)'!M7,'data \"live\" (TIO)'!M87/'data \"live\" (TIO)'!M7)","v":3.5681946603866961},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N107/'data \"live\" (TIO)'!N7,'data \"live\" (TIO)'!N87/'data \"live\" (TIO)'!N7)","v":3.5681946603866961},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O107/'data \"live\" (TIO)'!O7,'data \"live\" (TIO)'!O87/'data \"live\" (TIO)'!O7)","v":3.5681946603866961},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P107/'data \"live\" (TIO)'!P7,'data \"live\" (TIO)'!P87/'data \"live\" (TIO)'!P7)","v":3.5681946603866961},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q107/'data \"live\" (TIO)'!Q7,'data \"live\" (TIO)'!Q87/'data \"live\" (TIO)'!Q7)","v":3.5681946603866961},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R107/'data \"live\" (TIO)'!R7,'data \"live\" (TIO)'!R87/'data \"live\" (TIO)'!R7)","v":3.5681946603866961},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V107/'data \"live\" (TIO)'!V7,'data \"live\" (TIO)'!V87/'data \"live\" (TIO)'!V7)","v":3.3058815103301944},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W107/'data \"live\" (TIO)'!W7,'data \"live\" (TIO)'!W87/'data \"live\" (TIO)'!W7)","v":3.2068118124725169},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X107/'data \"live\" (TIO)'!X7,'data \"live\" (TIO)'!X87/'data \"live\" (TIO)'!X7)","v":3.3957148400547585},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y107/'data \"live\" (TIO)'!Y7,'data \"live\" (TIO)'!Y87/'data \"live\" (TIO)'!Y7)","v":3.5681946603866961},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z107/'data \"live\" (TIO)'!Z7,'data \"live\" (TIO)'!Z87/'data \"live\" (TIO)'!Z7)","v":3.5681946603866961},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA107/'data \"live\" (TIO)'!AA7,'data \"live\" (TIO)'!AA87/'data \"live\" (TIO)'!AA7)","v":1.1893982201288986},{"$f":"HLOOKUP($Y$3,$S43:$X59,5,FALSE)","v":3.5681946603866961},{"$f":"HLOOKUP($Z$3,$S43:$X59,5,FALSE)","v":3.3957148400547585}]
["Gisborne","Gisborne cost per passenger:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C108/'data \"live\" (TIO)'!C8,'data \"live\" (TIO)'!C88/'data \"live\" (TIO)'!C8)","v":1.6854506690192619},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D108/'data \"live\" (TIO)'!D8,'data \"live\" (TIO)'!D88/'data \"live\" (TIO)'!D8)","v":1.5733229124249628},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E108/'data \"live\" (TIO)'!E8,'data \"live\" (TIO)'!E88/'data \"live\" (TIO)'!E8)","v":1.750387065661565},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F108/'data \"live\" (TIO)'!F8,'data \"live\" (TIO)'!F88/'data \"live\" (TIO)'!F8)","v":1.7236765005604811},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G108/'data \"live\" (TIO)'!G8,'data \"live\" (TIO)'!G88/'data \"live\" (TIO)'!G8)","v":1.8610842241867604},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H108/'data \"live\" (TIO)'!H8,'data \"live\" (TIO)'!H88/'data \"live\" (TIO)'!H8)","v":1.998994655036489},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I108/'data \"live\" (TIO)'!I8,'data \"live\" (TIO)'!I88/'data \"live\" (TIO)'!I8)","v":2.6004420751527761},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J108/'data \"live\" (TIO)'!J8,'data \"live\" (TIO)'!J88/'data \"live\" (TIO)'!J8)","v":2.6056696143229403},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K108/'data \"live\" (TIO)'!K8,'data \"live\" (TIO)'!K88/'data \"live\" (TIO)'!K8)","v":2.6188996984695909},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L108/'data \"live\" (TIO)'!L8,'data \"live\" (TIO)'!L88/'data \"live\" (TIO)'!L8)","v":3.0868167202572345},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M108/'data \"live\" (TIO)'!M8,'data \"live\" (TIO)'!M88/'data \"live\" (TIO)'!M8)","v":3.1547266881028939},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N108/'data \"live\" (TIO)'!N8,'data \"live\" (TIO)'!N88/'data \"live\" (TIO)'!N8)","v":3.2241800643086815},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O108/'data \"live\" (TIO)'!O8,'data \"live\" (TIO)'!O88/'data \"live\" (TIO)'!O8)","v":3.1531961414790999},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P108/'data \"live\" (TIO)'!P8,'data \"live\" (TIO)'!P88/'data \"live\" (TIO)'!P8)","v":3.1791647928043689},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q108/'data \"live\" (TIO)'!Q8,'data \"live\" (TIO)'!Q88/'data \"live\" (TIO)'!Q8)","v":3.2087054288467716},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R108/'data \"live\" (TIO)'!R8,'data \"live\" (TIO)'!R88/'data \"live\" (TIO)'!R8)","v":3.2427754577577899},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V108/'data \"live\" (TIO)'!V8,'data \"live\" (TIO)'!V88/'data \"live\" (TIO)'!V8)","v":1.6701130812740821},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W108/'data \"live\" (TIO)'!W8,'data \"live\" (TIO)'!W88/'data \"live\" (TIO)'!W8)","v":1.855318786774685},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X108/'data \"live\" (TIO)'!X8,'data \"live\" (TIO)'!X88/'data \"live\" (TIO)'!X8)","v":2.6081969428565936},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y108/'data \"live\" (TIO)'!Y8,'data \"live\" (TIO)'!Y88/'data \"live\" (TIO)'!Y8)","v":3.15524115755627},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z108/'data \"live\" (TIO)'!Z8,'data \"live\" (TIO)'!Z88/'data \"live\" (TIO)'!Z8)","v":3.1803641816623824},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA108/'data \"live\" (TIO)'!AA8,'data \"live\" (TIO)'!AA88/'data \"live\" (TIO)'!AA8)","v":1.08023113964687},{"$f":"HLOOKUP($Y$3,$S43:$X59,6,FALSE)","v":3.15524115755627},{"$f":"HLOOKUP($Z$3,$S43:$X59,6,FALSE)","v":2.6081969428565936}]
["Hawkes Bay","Hawkes Bay cost per passenger:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C109/'data \"live\" (TIO)'!C9,'data \"live\" (TIO)'!C89/'data \"live\" (TIO)'!C9)","v":3.6989583702170115},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D109/'data \"live\" (TIO)'!D9,'data \"live\" (TIO)'!D89/'data \"live\" (TIO)'!D9)","v":3.3323645489834073},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E109/'data \"live\" (TIO)'!E9,'data \"live\" (TIO)'!E89/'data \"live\" (TIO)'!E9)","v":4.4237682043998676},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F109/'data \"live\" (TIO)'!F9,'data \"live\" (TIO)'!F89/'data \"live\" (TIO)'!F9)","v":3.986325046756467},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G109/'data \"live\" (TIO)'!G9,'data \"live\" (TIO)'!G89/'data \"live\" (TIO)'!G9)","v":3.2390975751551863},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H109/'data \"live\" (TIO)'!H9,'data \"live\" (TIO)'!H89/'data \"live\" (TIO)'!H9)","v":3.1596077814989902},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I109/'data \"live\" (TIO)'!I9,'data \"live\" (TIO)'!I89/'data \"live\" (TIO)'!I9)","v":3.4405038031435864},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J109/'data \"live\" (TIO)'!J9,'data \"live\" (TIO)'!J89/'data \"live\" (TIO)'!J9)","v":3.0594506147633296},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K109/'data \"live\" (TIO)'!K9,'data \"live\" (TIO)'!K89/'data \"live\" (TIO)'!K9)","v":2.2884882108183078},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L109/'data \"live\" (TIO)'!L9,'data \"live\" (TIO)'!L89/'data \"live\" (TIO)'!L9)","v":3.1693320842986239},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M109/'data \"live\" (TIO)'!M9,'data \"live\" (TIO)'!M89/'data \"live\" (TIO)'!M9)","v":3.1947299338765198},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N109/'data \"live\" (TIO)'!N9,'data \"live\" (TIO)'!N89/'data \"live\" (TIO)'!N9)","v":3.2257777451208511},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O109/'data \"live\" (TIO)'!O9,'data \"live\" (TIO)'!O89/'data \"live\" (TIO)'!O9)","v":3.2861711902266317},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P109/'data \"live\" (TIO)'!P9,'data \"live\" (TIO)'!P89/'data \"live\" (TIO)'!P9)","v":3.3512742018314357},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q109/'data \"live\" (TIO)'!Q9,'data \"live\" (TIO)'!Q89/'data \"live\" (TIO)'!Q9)","v":3.421504256056187},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R109/'data \"live\" (TIO)'!R9,'data \"live\" (TIO)'!R89/'data \"live\" (TIO)'!R9)","v":3.4892092923400768},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V109/'data \"live\" (TIO)'!V9,'data \"live\" (TIO)'!V89/'data \"live\" (TIO)'!V9)","v":3.8683175573871167},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W109/'data \"live\" (TIO)'!W9,'data \"live\" (TIO)'!W89/'data \"live\" (TIO)'!W9)","v":3.4601933191014291},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X109/'data \"live\" (TIO)'!X9,'data \"live\" (TIO)'!X89/'data \"live\" (TIO)'!X9)","v":2.8804515131402177},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y109/'data \"live\" (TIO)'!Y9,'data \"live\" (TIO)'!Y89/'data \"live\" (TIO)'!Y9)","v":3.1968940863584514},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z109/'data \"live\" (TIO)'!Z9,'data \"live\" (TIO)'!Z89/'data \"live\" (TIO)'!Z9)","v":3.3534064469699296},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA109/'data \"live\" (TIO)'!AA9,'data \"live\" (TIO)'!AA89/'data \"live\" (TIO)'!AA9)","v":1.1515158846462246},{"$f":"HLOOKUP($Y$3,$S43:$X59,7,FALSE)","v":3.1968940863584514},{"$f":"HLOOKUP($Z$3,$S43:$X59,7,FALSE)","v":2.8804515131402177}]
["Taranaki","Taranaki cost per passenger:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C110/'data \"live\" (TIO)'!C10,'data \"live\" (TIO)'!C90/'data \"live\" (TIO)'!C10)","v":2.1151213763381476},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D110/'data \"live\" (TIO)'!D10,'data \"live\" (TIO)'!D90/'data \"live\" (TIO)'!D10)","v":3.1020718834774179},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E110/'data \"live\" (TIO)'!E10,'data \"live\" (TIO)'!E90/'data \"live\" (TIO)'!E10)","v":2.9562336536497109},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F110/'data \"live\" (TIO)'!F10,'data \"live\" (TIO)'!F90/'data \"live\" (TIO)'!F10)","v":2.9315344674713182},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G110/'data \"live\" (TIO)'!G10,'data \"live\" (TIO)'!G90/'data \"live\" (TIO)'!G10)","v":2.9663501440009856},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H110/'data \"live\" (TIO)'!H10,'data \"live\" (TIO)'!H90/'data \"live\" (TIO)'!H10)","v":2.9732409356206486},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I110/'data \"live\" (TIO)'!I10,'data \"live\" (TIO)'!I90/'data \"live\" (TIO)'!I10)","v":2.9036926831604202},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J110/'data \"live\" (TIO)'!J10,'data \"live\" (TIO)'!J90/'data \"live\" (TIO)'!J10)","v":2.9976740819536412},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K110/'data \"live\" (TIO)'!K10,'data \"live\" (TIO)'!K90/'data \"live\" (TIO)'!K10)","v":2.6439601513458455},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L110/'data \"live\" (TIO)'!L10,'data \"live\" (TIO)'!L90/'data \"live\" (TIO)'!L10)","v":2.4821474144448241},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M110/'data \"live\" (TIO)'!M10,'data \"live\" (TIO)'!M90/'data \"live\" (TIO)'!M10)","v":2.5193898268540869},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N110/'data \"live\" (TIO)'!N10,'data \"live\" (TIO)'!N90/'data \"live\" (TIO)'!N10)","v":2.5607286604951733},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O110/'data \"live\" (TIO)'!O10,'data \"live\" (TIO)'!O90/'data \"live\" (TIO)'!O10)","v":2.9648464090966233},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P110/'data \"live\" (TIO)'!P10,'data \"live\" (TIO)'!P90/'data \"live\" (TIO)'!P10)","v":3.0091051983177333},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q110/'data \"live\" (TIO)'!Q10,'data \"live\" (TIO)'!Q90/'data \"live\" (TIO)'!Q10)","v":3.0528399630841196},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R110/'data \"live\" (TIO)'!R10,'data \"live\" (TIO)'!R90/'data \"live\" (TIO)'!R10)","v":3.0960656599585246},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V110/'data \"live\" (TIO)'!V10,'data \"live\" (TIO)'!V90/'data \"live\" (TIO)'!V10)","v":2.7704827574761857},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W110/'data \"live\" (TIO)'!W10,'data \"live\" (TIO)'!W90/'data \"live\" (TIO)'!W10)","v":2.9574788584427814},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X110/'data \"live\" (TIO)'!X10,'data \"live\" (TIO)'!X90/'data \"live\" (TIO)'!X10)","v":2.8372327856204609},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y110/'data \"live\" (TIO)'!Y10,'data \"live\" (TIO)'!Y90/'data \"live\" (TIO)'!Y10)","v":2.520885937467559},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z110/'data \"live\" (TIO)'!Z10,'data \"live\" (TIO)'!Z90/'data \"live\" (TIO)'!Z10)","v":3.0090767916397225},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA110/'data \"live\" (TIO)'!AA10,'data \"live\" (TIO)'!AA90/'data \"live\" (TIO)'!AA10)","v":1.0320218866528414},{"$f":"HLOOKUP($Y$3,$S43:$X59,8,FALSE)","v":2.520885937467559},{"$f":"HLOOKUP($Z$3,$S43:$X59,8,FALSE)","v":2.8372327856204609}]
["Manawatu-Wanganui","Manawatu-Wanganui cost per passenger:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C111/'data \"live\" (TIO)'!C11,'data \"live\" (TIO)'!C91/'data \"live\" (TIO)'!C11)","v":2.0875376933303071},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D111/'data \"live\" (TIO)'!D11,'data \"live\" (TIO)'!D91/'data \"live\" (TIO)'!D11)","v":1.9375499239343623},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E111/'data \"live\" (TIO)'!E11,'data \"live\" (TIO)'!E91/'data \"live\" (TIO)'!E11)","v":1.8808803886744265},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F111/'data \"live\" (TIO)'!F11,'data \"live\" (TIO)'!F91/'data \"live\" (TIO)'!F11)","v":1.8420413010229588},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G111/'data \"live\" (TIO)'!G11,'data \"live\" (TIO)'!G91/'data \"live\" (TIO)'!G11)","v":1.8590033465258395},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H111/'data \"live\" (TIO)'!H11,'data \"live\" (TIO)'!H91/'data \"live\" (TIO)'!H11)","v":2.10959905430623},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I111/'data \"live\" (TIO)'!I11,'data \"live\" (TIO)'!I91/'data \"live\" (TIO)'!I11)","v":2.3336276233696749},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J111/'data \"live\" (TIO)'!J11,'data \"live\" (TIO)'!J91/'data \"live\" (TIO)'!J11)","v":2.5695157579604326},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K111/'data \"live\" (TIO)'!K11,'data \"live\" (TIO)'!K91/'data \"live\" (TIO)'!K11)","v":1.8107274076090059},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L111/'data \"live\" (TIO)'!L11,'data \"live\" (TIO)'!L91/'data \"live\" (TIO)'!L11)","v":2.58450791684248},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M111/'data \"live\" (TIO)'!M11,'data \"live\" (TIO)'!M91/'data \"live\" (TIO)'!M11)","v":2.5821125075623459},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N111/'data \"live\" (TIO)'!N11,'data \"live\" (TIO)'!N91/'data \"live\" (TIO)'!N11)","v":2.5522165323260313},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O111/'data \"live\" (TIO)'!O11,'data \"live\" (TIO)'!O91/'data \"live\" (TIO)'!O11)","v":2.64045836467829},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P111/'data \"live\" (TIO)'!P11,'data \"live\" (TIO)'!P91/'data \"live\" (TIO)'!P11)","v":2.6404588675275233},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q111/'data \"live\" (TIO)'!Q11,'data \"live\" (TIO)'!Q91/'data \"live\" (TIO)'!Q11)","v":2.6404570473090354},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R111/'data \"live\" (TIO)'!R11,'data \"live\" (TIO)'!R91/'data \"live\" (TIO)'!R11)","v":2.6404588234910853},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V111/'data \"live\" (TIO)'!V11,'data \"live\" (TIO)'!V91/'data \"live\" (TIO)'!V11)","v":1.9616947522601096},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W111/'data \"live\" (TIO)'!W11,'data \"live\" (TIO)'!W91/'data \"live\" (TIO)'!W11)","v":1.9311773281004865},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X111/'data \"live\" (TIO)'!X11,'data \"live\" (TIO)'!X91/'data \"live\" (TIO)'!X11)","v":2.1894581394684502},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y111/'data \"live\" (TIO)'!Y11,'data \"live\" (TIO)'!Y91/'data \"live\" (TIO)'!Y11)","v":2.5726574480754549},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z111/'data \"live\" (TIO)'!Z11,'data \"live\" (TIO)'!Z91/'data \"live\" (TIO)'!Z11)","v":2.6404580844255681},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA111/'data \"live\" (TIO)'!AA11,'data \"live\" (TIO)'!AA91/'data \"live\" (TIO)'!AA11)","v":0.86278200451002829},{"$f":"HLOOKUP($Y$3,$S43:$X59,9,FALSE)","v":2.5726574480754549},{"$f":"HLOOKUP($Z$3,$S43:$X59,9,FALSE)","v":2.1894581394684502}]
["Wellington","Wellington cost per passenger:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C112/'data \"live\" (TIO)'!C12,'data \"live\" (TIO)'!C92/'data \"live\" (TIO)'!C12)","v":1.7926208073692147},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D112/'data \"live\" (TIO)'!D12,'data \"live\" (TIO)'!D92/'data \"live\" (TIO)'!D12)","v":1.7731980281912614},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E112/'data \"live\" (TIO)'!E12,'data \"live\" (TIO)'!E92/'data \"live\" (TIO)'!E12)","v":1.8992998241661929},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F112/'data \"live\" (TIO)'!F12,'data \"live\" (TIO)'!F92/'data \"live\" (TIO)'!F12)","v":1.7461335035811687},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G112/'data \"live\" (TIO)'!G12,'data \"live\" (TIO)'!G92/'data \"live\" (TIO)'!G12)","v":1.8541989193699029},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H112/'data \"live\" (TIO)'!H12,'data \"live\" (TIO)'!H92/'data \"live\" (TIO)'!H12)","v":2.0135557569028952},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I112/'data \"live\" (TIO)'!I12,'data \"live\" (TIO)'!I92/'data \"live\" (TIO)'!I12)","v":1.9351292370749773},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J112/'data \"live\" (TIO)'!J12,'data \"live\" (TIO)'!J92/'data \"live\" (TIO)'!J12)","v":2.1687197362836983},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K112/'data \"live\" (TIO)'!K12,'data \"live\" (TIO)'!K92/'data \"live\" (TIO)'!K12)","v":2.276739116529924},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L112/'data \"live\" (TIO)'!L12,'data \"live\" (TIO)'!L92/'data \"live\" (TIO)'!L12)","v":1.8144076494257466},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M112/'data \"live\" (TIO)'!M12,'data \"live\" (TIO)'!M92/'data \"live\" (TIO)'!M12)","v":1.8272787931905932},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N112/'data \"live\" (TIO)'!N12,'data \"live\" (TIO)'!N92/'data \"live\" (TIO)'!N12)","v":1.8981554172282171},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O112/'data \"live\" (TIO)'!O12,'data \"live\" (TIO)'!O92/'data \"live\" (TIO)'!O12)","v":1.9992781083016937},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P112/'data \"live\" (TIO)'!P12,'data \"live\" (TIO)'!P92/'data \"live\" (TIO)'!P12)","v":2.0549046412766994},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q112/'data \"live\" (TIO)'!Q12,'data \"live\" (TIO)'!Q92/'data \"live\" (TIO)'!Q12)","v":2.1517982878257587},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R112/'data \"live\" (TIO)'!R12,'data \"live\" (TIO)'!R92/'data \"live\" (TIO)'!R12)","v":2.2157629376011023},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V112/'data \"live\" (TIO)'!V12,'data \"live\" (TIO)'!V92/'data \"live\" (TIO)'!V12)","v":1.8217075956382573},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W112/'data \"live\" (TIO)'!W12,'data \"live\" (TIO)'!W92/'data \"live\" (TIO)'!W12)","v":1.8721810565089128},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X112/'data \"live\" (TIO)'!X12,'data \"live\" (TIO)'!X92/'data \"live\" (TIO)'!X12)","v":2.1289372310062364},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y112/'data \"live\" (TIO)'!Y12,'data \"live\" (TIO)'!Y92/'data \"live\" (TIO)'!Y12)","v":1.8471136980245937},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z112/'data \"live\" (TIO)'!Z12,'data \"live\" (TIO)'!Z92/'data \"live\" (TIO)'!Z12)","v":2.0691459370589609},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA112/'data \"live\" (TIO)'!AA12,'data \"live\" (TIO)'!AA92/'data \"live\" (TIO)'!AA12)","v":0.73154291455742315},{"$f":"HLOOKUP($Y$3,$S43:$X59,10,FALSE)","v":1.8471136980245937},{"$f":"HLOOKUP($Z$3,$S43:$X59,10,FALSE)","v":2.1289372310062364}]
["Marlborough","Marlborough cost per passenger:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C113/'data \"live\" (TIO)'!C13,'data \"live\" (TIO)'!C93/'data \"live\" (TIO)'!C13)","v":4.3066607460035522},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D113/'data \"live\" (TIO)'!D13,'data \"live\" (TIO)'!D93/'data \"live\" (TIO)'!D13)","v":4.1427964120222764},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E113/'data \"live\" (TIO)'!E13,'data \"live\" (TIO)'!E93/'data \"live\" (TIO)'!E13)","v":3.4830269633617972},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F113/'data \"live\" (TIO)'!F13,'data \"live\" (TIO)'!F93/'data \"live\" (TIO)'!F13)","v":3.1481569843731361},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G113/'data \"live\" (TIO)'!G13,'data \"live\" (TIO)'!G93/'data \"live\" (TIO)'!G13)","v":3.1275190580421164},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H113/'data \"live\" (TIO)'!H13,'data \"live\" (TIO)'!H93/'data \"live\" (TIO)'!H13)","v":4.0054857481745065},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I113/'data \"live\" (TIO)'!I13,'data \"live\" (TIO)'!I93/'data \"live\" (TIO)'!I13)","v":3.2477542854901347},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J113/'data \"live\" (TIO)'!J13,'data \"live\" (TIO)'!J93/'data \"live\" (TIO)'!J13)","v":4.2469701643823541},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K113/'data \"live\" (TIO)'!K13,'data \"live\" (TIO)'!K93/'data \"live\" (TIO)'!K13)","v":2.7379257474537289},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L113/'data \"live\" (TIO)'!L13,'data \"live\" (TIO)'!L93/'data \"live\" (TIO)'!L13)","v":6.0465116279069768},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M113/'data \"live\" (TIO)'!M13,'data \"live\" (TIO)'!M93/'data \"live\" (TIO)'!M13)","v":5.8690744920993225},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N113/'data \"live\" (TIO)'!N13,'data \"live\" (TIO)'!N93/'data \"live\" (TIO)'!N13)","v":5.6980056980056979},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O113/'data \"live\" (TIO)'!O13,'data \"live\" (TIO)'!O93/'data \"live\" (TIO)'!O13)","v":6.8085106382978724},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P113/'data \"live\" (TIO)'!P13,'data \"live\" (TIO)'!P93/'data \"live\" (TIO)'!P13)","v":6.6102045032018175},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q113/'data \"live\" (TIO)'!Q13,'data \"live\" (TIO)'!Q93/'data \"live\" (TIO)'!Q13)","v":6.4179703168872848},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R113/'data \"live\" (TIO)'!R13,'data \"live\" (TIO)'!R93/'data \"live\" (TIO)'!R13)","v":6.2305295950155761},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V113/'data \"live\" (TIO)'!V13,'data \"live\" (TIO)'!V93/'data \"live\" (TIO)'!V13)","v":3.9709951873496045},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W113/'data \"live\" (TIO)'!W13,'data \"live\" (TIO)'!W93/'data \"live\" (TIO)'!W13)","v":3.4353776104596445},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X113/'data \"live\" (TIO)'!X13,'data \"live\" (TIO)'!X93/'data \"live\" (TIO)'!X13)","v":3.2413282323980437},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y113/'data \"live\" (TIO)'!Y13,'data \"live\" (TIO)'!Y93/'data \"live\" (TIO)'!Y13)","v":5.8677499435793274},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z113/'data \"live\" (TIO)'!Z13,'data \"live\" (TIO)'!Z93/'data \"live\" (TIO)'!Z13)","v":6.608384387691884},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA113/'data \"live\" (TIO)'!AA13,'data \"live\" (TIO)'!AA93/'data \"live\" (TIO)'!AA13)","v":2.0156210632401108},{"$f":"HLOOKUP($Y$3,$S43:$X59,11,FALSE)","v":5.8677499435793274},{"$f":"HLOOKUP($Z$3,$S43:$X59,11,FALSE)","v":3.2413282323980437}]
["Nelson","Nelson cost per passenger:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C114/'data \"live\" (TIO)'!C14,'data \"live\" (TIO)'!C94/'data \"live\" (TIO)'!C14)","v":5.8065191981121655},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D114/'data \"live\" (TIO)'!D14,'data \"live\" (TIO)'!D94/'data \"live\" (TIO)'!D14)","v":4.8577315928540443},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E114/'data \"live\" (TIO)'!E14,'data \"live\" (TIO)'!E94/'data \"live\" (TIO)'!E14)","v":2.6084084266926451},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F114/'data \"live\" (TIO)'!F14,'data \"live\" (TIO)'!F94/'data \"live\" (TIO)'!F14)","v":1.4001592334048933},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G114/'data \"live\" (TIO)'!G14,'data \"live\" (TIO)'!G94/'data \"live\" (TIO)'!G14)","v":1.4405186639281804},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H114/'data \"live\" (TIO)'!H14,'data \"live\" (TIO)'!H94/'data \"live\" (TIO)'!H14)","v":0.97089033674751879},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I114/'data \"live\" (TIO)'!I14,'data \"live\" (TIO)'!I94/'data \"live\" (TIO)'!I14)","v":1.3897137974811862},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J114/'data \"live\" (TIO)'!J14,'data \"live\" (TIO)'!J94/'data \"live\" (TIO)'!J14)","v":1.6995638576660403},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K114/'data \"live\" (TIO)'!K14,'data \"live\" (TIO)'!K94/'data \"live\" (TIO)'!K14)","v":1.1988989341309619},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L114/'data \"live\" (TIO)'!L14,'data \"live\" (TIO)'!L94/'data \"live\" (TIO)'!L14)","v":1.9442342679860034},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M114/'data \"live\" (TIO)'!M14,'data \"live\" (TIO)'!M94/'data \"live\" (TIO)'!M14)","v":2.1309533428826777},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N114/'data \"live\" (TIO)'!N14,'data \"live\" (TIO)'!N94/'data \"live\" (TIO)'!N14)","v":2.0958607264847395},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O114/'data \"live\" (TIO)'!O14,'data \"live\" (TIO)'!O94/'data \"live\" (TIO)'!O14)","v":1.9134682484298675},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P114/'data \"live\" (TIO)'!P14,'data \"live\" (TIO)'!P94/'data \"live\" (TIO)'!P14)","v":1.9643515627869395},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q114/'data \"live\" (TIO)'!Q14,'data \"live\" (TIO)'!Q94/'data \"live\" (TIO)'!Q14)","v":2.0167970519459848},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R114/'data \"live\" (TIO)'!R14,'data \"live\" (TIO)'!R94/'data \"live\" (TIO)'!R14)","v":2.0707998188073113},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V114/'data \"live\" (TIO)'!V14,'data \"live\" (TIO)'!V94/'data \"live\" (TIO)'!V14)","v":3.7474950428447698},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W114/'data \"live\" (TIO)'!W14,'data \"live\" (TIO)'!W94/'data \"live\" (TIO)'!W14)","v":1.2606544793125294},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X114/'data \"live\" (TIO)'!X14,'data \"live\" (TIO)'!X94/'data \"live\" (TIO)'!X14)","v":1.4145979672459954},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y114/'data \"live\" (TIO)'!Y14,'data \"live\" (TIO)'!Y94/'data \"live\" (TIO)'!Y14)","v":2.0570177693872904},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z114/'data \"live\" (TIO)'!Z14,'data \"live\" (TIO)'!Z94/'data \"live\" (TIO)'!Z14)","v":1.9648722877209306},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA114/'data \"live\" (TIO)'!AA14,'data \"live\" (TIO)'!AA94/'data \"live\" (TIO)'!AA14)","v":0.69026660626910374},{"$f":"HLOOKUP($Y$3,$S43:$X59,12,FALSE)","v":2.0570177693872904},{"$f":"HLOOKUP($Z$3,$S43:$X59,12,FALSE)","v":1.4145979672459954}]
["Canterbury","Canterbury cost per passenger:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C115/'data \"live\" (TIO)'!C15,'data \"live\" (TIO)'!C95/'data \"live\" (TIO)'!C15)","v":1.7415587231540508},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D115/'data \"live\" (TIO)'!D15,'data \"live\" (TIO)'!D95/'data \"live\" (TIO)'!D15)","v":2.3434105769342999},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E115/'data \"live\" (TIO)'!E15,'data \"live\" (TIO)'!E95/'data \"live\" (TIO)'!E15)","v":2.9901036486456447},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F115/'data \"live\" (TIO)'!F15,'data \"live\" (TIO)'!F95/'data \"live\" (TIO)'!F15)","v":2.4603408510080746},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G115/'data \"live\" (TIO)'!G15,'data \"live\" (TIO)'!G95/'data \"live\" (TIO)'!G15)","v":2.2163623668187689},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H115/'data \"live\" (TIO)'!H15,'data \"live\" (TIO)'!H95/'data \"live\" (TIO)'!H15)","v":2.2293048949979815},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I115/'data \"live\" (TIO)'!I15,'data \"live\" (TIO)'!I95/'data \"live\" (TIO)'!I15)","v":2.3611444837507616},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J115/'data \"live\" (TIO)'!J15,'data \"live\" (TIO)'!J95/'data \"live\" (TIO)'!J15)","v":2.5606640636144227},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K115/'data \"live\" (TIO)'!K15,'data \"live\" (TIO)'!K95/'data \"live\" (TIO)'!K15)","v":2.0566721616669068},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L115/'data \"live\" (TIO)'!L15,'data \"live\" (TIO)'!L95/'data \"live\" (TIO)'!L15)","v":2.5334634670745091},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M115/'data \"live\" (TIO)'!M15,'data \"live\" (TIO)'!M95/'data \"live\" (TIO)'!M15)","v":2.5437104892232467},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N115/'data \"live\" (TIO)'!N15,'data \"live\" (TIO)'!N95/'data \"live\" (TIO)'!N15)","v":2.519092620349733},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O115/'data \"live\" (TIO)'!O15,'data \"live\" (TIO)'!O95/'data \"live\" (TIO)'!O15)","v":2.5334181163708762},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P115/'data \"live\" (TIO)'!P15,'data \"live\" (TIO)'!P95/'data \"live\" (TIO)'!P15)","v":2.6087381843182218},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q115/'data \"live\" (TIO)'!Q15,'data \"live\" (TIO)'!Q95/'data \"live\" (TIO)'!Q15)","v":2.6862257667398572},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R115/'data \"live\" (TIO)'!R15,'data \"live\" (TIO)'!R95/'data \"live\" (TIO)'!R15)","v":2.7659399220523322},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V115/'data \"live\" (TIO)'!V15,'data \"live\" (TIO)'!V95/'data \"live\" (TIO)'!V15)","v":2.2699768121960502},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W115/'data \"live\" (TIO)'!W15,'data \"live\" (TIO)'!W95/'data \"live\" (TIO)'!W15)","v":2.2990578567149118},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X115/'data \"live\" (TIO)'!X15,'data \"live\" (TIO)'!X95/'data \"live\" (TIO)'!X15)","v":2.3068826122848591},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y115/'data \"live\" (TIO)'!Y15,'data \"live\" (TIO)'!Y95/'data \"live\" (TIO)'!Y15)","v":2.5320410031953573},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z115/'data \"live\" (TIO)'!Z15,'data \"live\" (TIO)'!Z95/'data \"live\" (TIO)'!Z15)","v":2.6099668409115204},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA115/'data \"live\" (TIO)'!AA15,'data \"live\" (TIO)'!AA95/'data \"live\" (TIO)'!AA15)","v":0.91282135768260653},{"$f":"HLOOKUP($Y$3,$S43:$X59,13,FALSE)","v":2.5320410031953573},{"$f":"HLOOKUP($Z$3,$S43:$X59,13,FALSE)","v":2.3068826122848591}]
["West Coast","West Coast cost per passenger:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C116/'data \"live\" (TIO)'!C16,'data \"live\" (TIO)'!C96/'data \"live\" (TIO)'!C16)","v":2.3833437613198538},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D116/'data \"live\" (TIO)'!D16,'data \"live\" (TIO)'!D96/'data \"live\" (TIO)'!D16)","v":2.3424460911943386},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E116/'data \"live\" (TIO)'!E16,'data \"live\" (TIO)'!E96/'data \"live\" (TIO)'!E16)","v":2.6804588421300499},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F116/'data \"live\" (TIO)'!F16,'data \"live\" (TIO)'!F96/'data \"live\" (TIO)'!F16)","v":1.5441038550767563},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G116/'data \"live\" (TIO)'!G16,'data \"live\" (TIO)'!G96/'data \"live\" (TIO)'!G16)","v":4.5418855748148763},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H116/'data \"live\" (TIO)'!H16,'data \"live\" (TIO)'!H96/'data \"live\" (TIO)'!H16)","v":3.703573814295257},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I116/'data \"live\" (TIO)'!I16,'data \"live\" (TIO)'!I96/'data \"live\" (TIO)'!I16)","v":3.6998580494321978},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J116/'data \"live\" (TIO)'!J16,'data \"live\" (TIO)'!J96/'data \"live\" (TIO)'!J16)","v":3.9062460567823343},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K116/'data \"live\" (TIO)'!K16,'data \"live\" (TIO)'!K96/'data \"live\" (TIO)'!K16)","v":2.6226136116547076},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L116/'data \"live\" (TIO)'!L16,'data \"live\" (TIO)'!L96/'data \"live\" (TIO)'!L16)","v":1.0176470588235293},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M116/'data \"live\" (TIO)'!M16,'data \"live\" (TIO)'!M96/'data \"live\" (TIO)'!M16)","v":1.0176470588235293},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N116/'data \"live\" (TIO)'!N16,'data \"live\" (TIO)'!N96/'data \"live\" (TIO)'!N16)","v":1.0176470588235293},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O116/'data \"live\" (TIO)'!O16,'data \"live\" (TIO)'!O96/'data \"live\" (TIO)'!O16)","v":1.103764705882353},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P116/'data \"live\" (TIO)'!P16,'data \"live\" (TIO)'!P96/'data \"live\" (TIO)'!P16)","v":1.1054823529411764},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q116/'data \"live\" (TIO)'!Q16,'data \"live\" (TIO)'!Q96/'data \"live\" (TIO)'!Q16)","v":1.1072470588235295},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R116/'data \"live\" (TIO)'!R16,'data \"live\" (TIO)'!R96/'data \"live\" (TIO)'!R16)","v":1.1090352941176471},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V116/'data \"live\" (TIO)'!V16,'data \"live\" (TIO)'!V96/'data \"live\" (TIO)'!V16)","v":2.4678185937014168},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W116/'data \"live\" (TIO)'!W16,'data \"live\" (TIO)'!W96/'data \"live\" (TIO)'!W16)","v":2.9451056485001637},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X116/'data \"live\" (TIO)'!X16,'data \"live\" (TIO)'!X96/'data \"live\" (TIO)'!X16)","v":3.2912889788950905},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y116/'data \"live\" (TIO)'!Y16,'data \"live\" (TIO)'!Y96/'data \"live\" (TIO)'!Y16)","v":1.0176470588235293},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z116/'data \"live\" (TIO)'!Z16,'data \"live\" (TIO)'!Z96/'data \"live\" (TIO)'!Z16)","v":1.1054980392156861},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA116/'data \"live\" (TIO)'!AA16,'data \"live\" (TIO)'!AA96/'data \"live\" (TIO)'!AA16)","v":0.36967843137254902},{"$f":"HLOOKUP($Y$3,$S43:$X59,14,FALSE)","v":1.0176470588235293},{"$f":"HLOOKUP($Z$3,$S43:$X59,14,FALSE)","v":3.2912889788950905}]
["Otago","Otago cost per passenger:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C117/'data \"live\" (TIO)'!C17,'data \"live\" (TIO)'!C97/'data \"live\" (TIO)'!C17)","v":1.8824365841259549},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D117/'data \"live\" (TIO)'!D17,'data \"live\" (TIO)'!D97/'data \"live\" (TIO)'!D17)","v":1.8967914480262773},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E117/'data \"live\" (TIO)'!E17,'data \"live\" (TIO)'!E97/'data \"live\" (TIO)'!E17)","v":2.2040575958491906},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F117/'data \"live\" (TIO)'!F17,'data \"live\" (TIO)'!F97/'data \"live\" (TIO)'!F17)","v":2.0986390351422592},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G117/'data \"live\" (TIO)'!G17,'data \"live\" (TIO)'!G97/'data \"live\" (TIO)'!G17)","v":1.8685753058626748},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H117/'data \"live\" (TIO)'!H17,'data \"live\" (TIO)'!H97/'data \"live\" (TIO)'!H17)","v":2.1818170814628641},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I117/'data \"live\" (TIO)'!I17,'data \"live\" (TIO)'!I97/'data \"live\" (TIO)'!I17)","v":1.8582575805319062},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J117/'data \"live\" (TIO)'!J17,'data \"live\" (TIO)'!J97/'data \"live\" (TIO)'!J17)","v":2.6849403469605502},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K117/'data \"live\" (TIO)'!K17,'data \"live\" (TIO)'!K97/'data \"live\" (TIO)'!K17)","v":3.7142532164328763},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L117/'data \"live\" (TIO)'!L17,'data \"live\" (TIO)'!L97/'data \"live\" (TIO)'!L17)","v":3.5917783569773665},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M117/'data \"live\" (TIO)'!M17,'data \"live\" (TIO)'!M97/'data \"live\" (TIO)'!M17)","v":3.3532434589094788},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N117/'data \"live\" (TIO)'!N17,'data \"live\" (TIO)'!N97/'data \"live\" (TIO)'!N17)","v":3.1101124697975053},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O117/'data \"live\" (TIO)'!O17,'data \"live\" (TIO)'!O97/'data \"live\" (TIO)'!O17)","v":4.4421634066148954},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P117/'data \"live\" (TIO)'!P17,'data \"live\" (TIO)'!P97/'data \"live\" (TIO)'!P17)","v":4.345723480020113},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q117/'data \"live\" (TIO)'!Q17,'data \"live\" (TIO)'!Q97/'data \"live\" (TIO)'!Q17)","v":4.2565111199140944},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R117/'data \"live\" (TIO)'!R17,'data \"live\" (TIO)'!R97/'data \"live\" (TIO)'!R17)","v":4.25870209253537},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V117/'data \"live\" (TIO)'!V17,'data \"live\" (TIO)'!V97/'data \"live\" (TIO)'!V17)","v":2.0063007240385331},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W117/'data \"live\" (TIO)'!W17,'data \"live\" (TIO)'!W97/'data \"live\" (TIO)'!W17)","v":2.0494491828567596},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X117/'data \"live\" (TIO)'!X17,'data \"live\" (TIO)'!X97/'data \"live\" (TIO)'!X17)","v":2.7765402003519792},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y117/'data \"live\" (TIO)'!Y17,'data \"live\" (TIO)'!Y97/'data \"live\" (TIO)'!Y17)","v":3.3418628844682083},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z117/'data \"live\" (TIO)'!Z17,'data \"live\" (TIO)'!Z97/'data \"live\" (TIO)'!Z17)","v":4.3458136104437592},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA117/'data \"live\" (TIO)'!AA17,'data \"live\" (TIO)'!AA97/'data \"live\" (TIO)'!AA17)","v":1.3652890828059052},{"$f":"HLOOKUP($Y$3,$S43:$X59,15,FALSE)","v":3.3418628844682083},{"$f":"HLOOKUP($Z$3,$S43:$X59,15,FALSE)","v":2.7765402003519792}]
["Southland","Southland cost per passenger:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C118/'data \"live\" (TIO)'!C18,'data \"live\" (TIO)'!C98/'data \"live\" (TIO)'!C18)","v":3.5925600000000002},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D118/'data \"live\" (TIO)'!D18,'data \"live\" (TIO)'!D98/'data \"live\" (TIO)'!D18)","v":3.9984557640750671},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E118/'data \"live\" (TIO)'!E18,'data \"live\" (TIO)'!E98/'data \"live\" (TIO)'!E18)","v":4.0810636132315521},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F118/'data \"live\" (TIO)'!F18,'data \"live\" (TIO)'!F98/'data \"live\" (TIO)'!F18)","v":3.8233767321137022},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G118/'data \"live\" (TIO)'!G18,'data \"live\" (TIO)'!G98/'data \"live\" (TIO)'!G18)","v":3.2536299159605861},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H118/'data \"live\" (TIO)'!H18,'data \"live\" (TIO)'!H98/'data \"live\" (TIO)'!H18)","v":3.449881281668421},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I118/'data \"live\" (TIO)'!I18,'data \"live\" (TIO)'!I98/'data \"live\" (TIO)'!I18)","v":3.432668795080998},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J118/'data \"live\" (TIO)'!J18,'data \"live\" (TIO)'!J98/'data \"live\" (TIO)'!J18)","v":3.7791737499119833},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K118/'data \"live\" (TIO)'!K18,'data \"live\" (TIO)'!K98/'data \"live\" (TIO)'!K18)","v":3.3304819733280984},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L118/'data \"live\" (TIO)'!L18,'data \"live\" (TIO)'!L98/'data \"live\" (TIO)'!L18)","v":4.776930693069307},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M118/'data \"live\" (TIO)'!M18,'data \"live\" (TIO)'!M98/'data \"live\" (TIO)'!M18)","v":4.8578781925343808},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N118/'data \"live\" (TIO)'!N18,'data \"live\" (TIO)'!N98/'data \"live\" (TIO)'!N18)","v":5.4591510124420592},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O118/'data \"live\" (TIO)'!O18,'data \"live\" (TIO)'!O98/'data \"live\" (TIO)'!O18)","v":5.5567916767481247},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P118/'data \"live\" (TIO)'!P18,'data \"live\" (TIO)'!P98/'data \"live\" (TIO)'!P18)","v":5.6560259490629505},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q118/'data \"live\" (TIO)'!Q18,'data \"live\" (TIO)'!Q98/'data \"live\" (TIO)'!Q18)","v":5.7504528122020968},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R118/'data \"live\" (TIO)'!R18,'data \"live\" (TIO)'!R98/'data \"live\" (TIO)'!R18)","v":5.8537562130177516},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V118/'data \"live\" (TIO)'!V18,'data \"live\" (TIO)'!V98/'data \"live\" (TIO)'!V18)","v":3.8870548885077185},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W118/'data \"live\" (TIO)'!W18,'data \"live\" (TIO)'!W98/'data \"live\" (TIO)'!W18)","v":3.5198120639607096},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X118/'data \"live\" (TIO)'!X18,'data \"live\" (TIO)'!X98/'data \"live\" (TIO)'!X18)","v":3.4898166054392914},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y118/'data \"live\" (TIO)'!Y18,'data \"live\" (TIO)'!Y98/'data \"live\" (TIO)'!Y18)","v":5.0329326017525187},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z118/'data \"live\" (TIO)'!Z18,'data \"live\" (TIO)'!Z98/'data \"live\" (TIO)'!Z18)","v":5.6549115363061402},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA118/'data \"live\" (TIO)'!AA18,'data \"live\" (TIO)'!AA98/'data \"live\" (TIO)'!AA18)","v":1.9402306425041187},{"$f":"HLOOKUP($Y$3,$S43:$X59,16,FALSE)","v":5.0329326017525187},{"$f":"HLOOKUP($Z$3,$S43:$X59,16,FALSE)","v":3.4898166054392914}]
["National","National total cost per passenger:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C119/'data \"live\" (TIO)'!C19,'data \"live\" (TIO)'!C99/'data \"live\" (TIO)'!C19)","v":2.1964375643732037},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D119/'data \"live\" (TIO)'!D19,'data \"live\" (TIO)'!D99/'data \"live\" (TIO)'!D19)","v":2.2153088972732853},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E119/'data \"live\" (TIO)'!E19,'data \"live\" (TIO)'!E99/'data \"live\" (TIO)'!E19)","v":2.4006607692095479},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F119/'data \"live\" (TIO)'!F19,'data \"live\" (TIO)'!F99/'data \"live\" (TIO)'!F19)","v":2.207790687222543},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G119/'data \"live\" (TIO)'!G19,'data \"live\" (TIO)'!G99/'data \"live\" (TIO)'!G19)","v":2.2070538366350849},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H119/'data \"live\" (TIO)'!H19,'data \"live\" (TIO)'!H99/'data \"live\" (TIO)'!H19)","v":2.2041359047929561},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I119/'data \"live\" (TIO)'!I19,'data \"live\" (TIO)'!I99/'data \"live\" (TIO)'!I19)","v":2.2385817814718463},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J119/'data \"live\" (TIO)'!J19,'data \"live\" (TIO)'!J99/'data \"live\" (TIO)'!J19)","v":2.4517536055212088},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K119/'data \"live\" (TIO)'!K19,'data \"live\" (TIO)'!K99/'data \"live\" (TIO)'!K19)","v":2.5755173819664789},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L119/'data \"live\" (TIO)'!L19,'data \"live\" (TIO)'!L99/'data \"live\" (TIO)'!L19)","v":2.7335654055177443},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M119/'data \"live\" (TIO)'!M19,'data \"live\" (TIO)'!M99/'data \"live\" (TIO)'!M19)","v":2.6973440084061768},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N119/'data \"live\" (TIO)'!N19,'data \"live\" (TIO)'!N99/'data \"live\" (TIO)'!N19)","v":2.672033288857703},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O119/'data \"live\" (TIO)'!O19,'data \"live\" (TIO)'!O99/'data \"live\" (TIO)'!O19)","v":2.7854519213867013},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P119/'data \"live\" (TIO)'!P19,'data \"live\" (TIO)'!P99/'data \"live\" (TIO)'!P19)","v":2.801292824957808},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q119/'data \"live\" (TIO)'!Q19,'data \"live\" (TIO)'!Q99/'data \"live\" (TIO)'!Q19)","v":2.8296370606847336},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R119/'data \"live\" (TIO)'!R19,'data \"live\" (TIO)'!R99/'data \"live\" (TIO)'!R19)","v":2.8433038321159056},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V119/'data \"live\" (TIO)'!V19,'data \"live\" (TIO)'!V99/'data \"live\" (TIO)'!V19)","v":2.2721658928077604},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W119/'data \"live\" (TIO)'!W19,'data \"live\" (TIO)'!W99/'data \"live\" (TIO)'!W19)","v":2.2062842025342806},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X119/'data \"live\" (TIO)'!X19,'data \"live\" (TIO)'!X99/'data \"live\" (TIO)'!X19)","v":2.4263401721474835},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y119/'data \"live\" (TIO)'!Y19,'data \"live\" (TIO)'!Y99/'data \"live\" (TIO)'!Y19)","v":2.7004063352951801},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z119/'data \"live\" (TIO)'!Z19,'data \"live\" (TIO)'!Z99/'data \"live\" (TIO)'!Z19)","v":2.8058425196296271},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA119/'data \"live\" (TIO)'!AA19,'data \"live\" (TIO)'!AA99/'data \"live\" (TIO)'!AA19)","v":0.92380412894211661},{"$f":"HLOOKUP($Y$3,$S43:$X59,17,FALSE)","v":2.7004063352951801},{"$f":"HLOOKUP($Z$3,$S43:$X59,17,FALSE)","v":2.4263401721474835}]
[null,{"$f":"VLOOKUP($B$805,$A44:$Y59,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A44:$Y59,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A44:$Y59,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A44:$Y59,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A44:$Y59,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A44:$AK59,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A44:$Y59,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A44:$Y59,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A44:$Y59,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A44:$Y59,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A44:$Y59,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A44:$Y59,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A44:$Y59,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A44:$Y59,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A44:$Y59,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A44:$Y59,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A44:$Y59,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A44:$Y59,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A44:$Y59,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A44:$Y59,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A44:$Y59,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A44:$Y59,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A44:$Y59,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A44:$Y59,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A44:$Z59,26,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B60","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I121/'data \"live\" (TIO)'!I21,'data \"live\" (TIO)'!I101/'data \"live\" (TIO)'!I21)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J121/'data \"live\" (TIO)'!J21,'data \"live\" (TIO)'!J101/'data \"live\" (TIO)'!J21)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K121/'data \"live\" (TIO)'!K21,'data \"live\" (TIO)'!K101/'data \"live\" (TIO)'!K21)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L121/'data \"live\" (TIO)'!L21,'data \"live\" (TIO)'!L101/'data \"live\" (TIO)'!L21)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M121/'data \"live\" (TIO)'!M21,'data \"live\" (TIO)'!M101/'data \"live\" (TIO)'!M21)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N121/'data \"live\" (TIO)'!N21,'data \"live\" (TIO)'!N101/'data \"live\" (TIO)'!N21)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O121/'data \"live\" (TIO)'!O21,'data \"live\" (TIO)'!O101/'data \"live\" (TIO)'!O21)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P121/'data \"live\" (TIO)'!P21,'data \"live\" (TIO)'!P101/'data \"live\" (TIO)'!P21)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q121/'data \"live\" (TIO)'!Q21,'data \"live\" (TIO)'!Q101/'data \"live\" (TIO)'!Q21)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R121/'data \"live\" (TIO)'!R21,'data \"live\" (TIO)'!R101/'data \"live\" (TIO)'!R21)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V121/'data \"live\" (TIO)'!V21,'data \"live\" (TIO)'!V101/'data \"live\" (TIO)'!V21)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W121/'data \"live\" (TIO)'!W21,'data \"live\" (TIO)'!W101/'data \"live\" (TIO)'!W21)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X121/'data \"live\" (TIO)'!X21,'data \"live\" (TIO)'!X101/'data \"live\" (TIO)'!X21)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y121/'data \"live\" (TIO)'!Y21,'data \"live\" (TIO)'!Y101/'data \"live\" (TIO)'!Y21)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z121/'data \"live\" (TIO)'!Z21,'data \"live\" (TIO)'!Z101/'data \"live\" (TIO)'!Z21)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA121/'data \"live\" (TIO)'!AA21,'data \"live\" (TIO)'!AA101/'data \"live\" (TIO)'!AA21)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S43:$X61,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S43:$X61,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B60","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C122/'data \"live\" (TIO)'!C22,'data \"live\" (TIO)'!C102/'data \"live\" (TIO)'!C22)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D122/'data \"live\" (TIO)'!D22,'data \"live\" (TIO)'!D102/'data \"live\" (TIO)'!D22)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E122/'data \"live\" (TIO)'!E22,'data \"live\" (TIO)'!E102/'data \"live\" (TIO)'!E22)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F122/'data \"live\" (TIO)'!F22,'data \"live\" (TIO)'!F102/'data \"live\" (TIO)'!F22)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G122/'data \"live\" (TIO)'!G22,'data \"live\" (TIO)'!G102/'data \"live\" (TIO)'!G22)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H122/'data \"live\" (TIO)'!H22,'data \"live\" (TIO)'!H102/'data \"live\" (TIO)'!H22)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I122/'data \"live\" (TIO)'!I22,'data \"live\" (TIO)'!I102/'data \"live\" (TIO)'!I22)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J122/'data \"live\" (TIO)'!J22,'data \"live\" (TIO)'!J102/'data \"live\" (TIO)'!J22)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K122/'data \"live\" (TIO)'!K22,'data \"live\" (TIO)'!K102/'data \"live\" (TIO)'!K22)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L122/'data \"live\" (TIO)'!L22,'data \"live\" (TIO)'!L102/'data \"live\" (TIO)'!L22)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M122/'data \"live\" (TIO)'!M22,'data \"live\" (TIO)'!M102/'data \"live\" (TIO)'!M22)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N122/'data \"live\" (TIO)'!N22,'data \"live\" (TIO)'!N102/'data \"live\" (TIO)'!N22)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O122/'data \"live\" (TIO)'!O22,'data \"live\" (TIO)'!O102/'data \"live\" (TIO)'!O22)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P122/'data \"live\" (TIO)'!P22,'data \"live\" (TIO)'!P102/'data \"live\" (TIO)'!P22)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q122/'data \"live\" (TIO)'!Q22,'data \"live\" (TIO)'!Q102/'data \"live\" (TIO)'!Q22)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R122/'data \"live\" (TIO)'!R22,'data \"live\" (TIO)'!R102/'data \"live\" (TIO)'!R22)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V122/'data \"live\" (TIO)'!V22,'data \"live\" (TIO)'!V102/'data \"live\" (TIO)'!V22)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W122/'data \"live\" (TIO)'!W22,'data \"live\" (TIO)'!W102/'data \"live\" (TIO)'!W22)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X122/'data \"live\" (TIO)'!X22,'data \"live\" (TIO)'!X102/'data \"live\" (TIO)'!X22)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y122/'data \"live\" (TIO)'!Y22,'data \"live\" (TIO)'!Y102/'data \"live\" (TIO)'!Y22)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z122/'data \"live\" (TIO)'!Z22,'data \"live\" (TIO)'!Z102/'data \"live\" (TIO)'!Z22)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA122/'data \"live\" (TIO)'!AA22,'data \"live\" (TIO)'!AA102/'data \"live\" (TIO)'!AA22)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$S43:$X70,20,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$S43:$X62,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"BUS COST PER PASSENGER KILOMETRE","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2009-12","2012-15","2015-18",{"$f":"V43","v":"2018-21"},{"$f":"W43","v":"2021-24"},{"$f":"X43","v":"2024-27"},{"$f":"$Y$3","v":"2018-21"},{"$f":"Z43","v":"2015-18"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"S63","v":"2009-12"},"2012-15","2015-18","2018-21","2021-24","2024-27","2018-21","2015-18"]
["Northland","Northland cost per passenger kilometre:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C104/'data \"live\" (TIO)'!C24,'data \"live\" (TIO)'!C84/'data \"live\" (TIO)'!C24)","v":0.19266249235339292},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D104/'data \"live\" (TIO)'!D24,'data \"live\" (TIO)'!D84/'data \"live\" (TIO)'!D24)","v":0.14229978188849066},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E104/'data \"live\" (TIO)'!E24,'data \"live\" (TIO)'!E84/'data \"live\" (TIO)'!E24)","v":0.16116800319385965},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F104/'data \"live\" (TIO)'!F24,'data \"live\" (TIO)'!F84/'data \"live\" (TIO)'!F24)","v":0.14214345428671274},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G104/'data \"live\" (TIO)'!G24,'data \"live\" (TIO)'!G84/'data \"live\" (TIO)'!G24)","v":0.15634116923283919},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H104/'data \"live\" (TIO)'!H24,'data \"live\" (TIO)'!H84/'data \"live\" (TIO)'!H24)","v":0.16619908234044348},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I104/'data \"live\" (TIO)'!I24,'data \"live\" (TIO)'!I84/'data \"live\" (TIO)'!I24)","v":0.18404935066672912},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J104/'data \"live\" (TIO)'!J24,'data \"live\" (TIO)'!J84/'data \"live\" (TIO)'!J24)","v":0.20382295099525849},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K104/'data \"live\" (TIO)'!K24,'data \"live\" (TIO)'!K84/'data \"live\" (TIO)'!K24)","v":0.35055719026821625},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L104/'data \"live\" (TIO)'!L24,'data \"live\" (TIO)'!L84/'data \"live\" (TIO)'!L24)","v":0.27195306652115819},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M104/'data \"live\" (TIO)'!M24,'data \"live\" (TIO)'!M84/'data \"live\" (TIO)'!M24)","v":0.27747022765304302},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N104/'data \"live\" (TIO)'!N24,'data \"live\" (TIO)'!N84/'data \"live\" (TIO)'!N24)","v":0.29878012114780916},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O104/'data \"live\" (TIO)'!O24,'data \"live\" (TIO)'!O84/'data \"live\" (TIO)'!O24)","v":0.30950848765736105},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P104/'data \"live\" (TIO)'!P24,'data \"live\" (TIO)'!P84/'data \"live\" (TIO)'!P24)","v":0.30504169628460964},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q104/'data \"live\" (TIO)'!Q24,'data \"live\" (TIO)'!Q84/'data \"live\" (TIO)'!Q24)","v":0.30061942330205749},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R104/'data \"live\" (TIO)'!R24,'data \"live\" (TIO)'!R84/'data \"live\" (TIO)'!R24)","v":0.27733548782384276},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V104/'data \"live\" (TIO)'!V24,'data \"live\" (TIO)'!V84/'data \"live\" (TIO)'!V24)","v":0.16468248359779014},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W104/'data \"live\" (TIO)'!W24,'data \"live\" (TIO)'!W84/'data \"live\" (TIO)'!W24)","v":0.15503097825183992},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X104/'data \"live\" (TIO)'!X24,'data \"live\" (TIO)'!X84/'data \"live\" (TIO)'!X24)","v":0.24505575265714793},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y104/'data \"live\" (TIO)'!Y24,'data \"live\" (TIO)'!Y84/'data \"live\" (TIO)'!Y24)","v":0.28268443701106716},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z104/'data \"live\" (TIO)'!Z24,'data \"live\" (TIO)'!Z84/'data \"live\" (TIO)'!Z24)","v":0.3050270532898739},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA104/'data \"live\" (TIO)'!AA24,'data \"live\" (TIO)'!AA84/'data \"live\" (TIO)'!AA24)","v":9.152684165554982E-2},{"$f":"HLOOKUP($Y$3,$S63:$X79,2,FALSE)","v":0.28268443701106716},{"$f":"HLOOKUP($Z$3,$S63:$X79,2,FALSE)","v":0.24505575265714793},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T64/$S64-1","v":-5.8606751216616515E-2},{"$f":"U64/$S64-1","v":0.48804989640341034},{"$f":"V64/$S64-1","v":0.71654222619982688},{"$f":"W64/$S64-1","v":0.85221309896474629},{"$f":"X64/$S64-1","v":-0.44422236259753611},{"$f":"HLOOKUP($Y$3,$AL63:$AQ79,2,FALSE)","v":0.71654222619982688},{"$f":"HLOOKUP($Z$3,$AL63:$AQ79,2,FALSE)","v":0.48804989640341034}]
["Auckland","Auckland cost per passenger kilometre:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C105/'data \"live\" (TIO)'!C25,'data \"live\" (TIO)'!C85/'data \"live\" (TIO)'!C25)","v":0.3471973514893259},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D105/'data \"live\" (TIO)'!D25,'data \"live\" (TIO)'!D85/'data \"live\" (TIO)'!D25)","v":0.32247036732171663},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E105/'data \"live\" (TIO)'!E25,'data \"live\" (TIO)'!E85/'data \"live\" (TIO)'!E25)","v":0.29003247677782851},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F105/'data \"live\" (TIO)'!F25,'data \"live\" (TIO)'!F85/'data \"live\" (TIO)'!F25)","v":0.2706171231729676},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G105/'data \"live\" (TIO)'!G25,'data \"live\" (TIO)'!G85/'data \"live\" (TIO)'!G25)","v":0.24748473326468257},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H105/'data \"live\" (TIO)'!H25,'data \"live\" (TIO)'!H85/'data \"live\" (TIO)'!H25)","v":0.27733416374801856},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I105/'data \"live\" (TIO)'!I25,'data \"live\" (TIO)'!I85/'data \"live\" (TIO)'!I25)","v":0.29012070768958825},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J105/'data \"live\" (TIO)'!J25,'data \"live\" (TIO)'!J85/'data \"live\" (TIO)'!J25)","v":0.33117262621819704},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K105/'data \"live\" (TIO)'!K25,'data \"live\" (TIO)'!K85/'data \"live\" (TIO)'!K25)","v":0.38548883562838632},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L105/'data \"live\" (TIO)'!L25,'data \"live\" (TIO)'!L85/'data \"live\" (TIO)'!L25)","v":0.41789886241809676},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M105/'data \"live\" (TIO)'!M25,'data \"live\" (TIO)'!M85/'data \"live\" (TIO)'!M25)","v":0.40736810944870111},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N105/'data \"live\" (TIO)'!N25,'data \"live\" (TIO)'!N85/'data \"live\" (TIO)'!N25)","v":0.39856538302482231},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O105/'data \"live\" (TIO)'!O25,'data \"live\" (TIO)'!O85/'data \"live\" (TIO)'!O25)","v":0.409923634473572},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P105/'data \"live\" (TIO)'!P25,'data \"live\" (TIO)'!P85/'data \"live\" (TIO)'!P25)","v":0.40829752847237871},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q105/'data \"live\" (TIO)'!Q25,'data \"live\" (TIO)'!Q85/'data \"live\" (TIO)'!Q25)","v":0.40762651035409053},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R105/'data \"live\" (TIO)'!R25,'data \"live\" (TIO)'!R85/'data \"live\" (TIO)'!R25)","v":0.40484602360697686},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V105/'data \"live\" (TIO)'!V25,'data \"live\" (TIO)'!V85/'data \"live\" (TIO)'!V25)","v":0.31672389988042193},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W105/'data \"live\" (TIO)'!W25,'data \"live\" (TIO)'!W85/'data \"live\" (TIO)'!W25)","v":0.2644580913653149},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X105/'data \"live\" (TIO)'!X25,'data \"live\" (TIO)'!X85/'data \"live\" (TIO)'!X25)","v":0.33557413665052188},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y105/'data \"live\" (TIO)'!Y25,'data \"live\" (TIO)'!Y85/'data \"live\" (TIO)'!Y25)","v":0.40769932147924343},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z105/'data \"live\" (TIO)'!Z25,'data \"live\" (TIO)'!Z85/'data \"live\" (TIO)'!Z25)","v":0.40858770798107158},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA105/'data \"live\" (TIO)'!AA25,'data \"live\" (TIO)'!AA85/'data \"live\" (TIO)'!AA25)","v":0.13300598146427028},{"$f":"HLOOKUP($Y$3,$S63:$X79,3,FALSE)","v":0.40769932147924343},{"$f":"HLOOKUP($Z$3,$S63:$X79,3,FALSE)","v":0.33557413665052188},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T65/$S65-1","v":-0.16502009647784655},5.9516306717670497E-2,0.2872388905073755,0.29004381461371409,-0.58005701017673039,{"$f":"HLOOKUP($Y$3,$AL63:$AQ79,3,FALSE)","v":0.2872388905073755},{"$f":"HLOOKUP($Z$3,$AL63:$AQ79,3,FALSE)","v":5.9516306717670497E-2}]
["Waikato","Waikato cost per passenger kilometre:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C106/'data \"live\" (TIO)'!C26,'data \"live\" (TIO)'!C86/'data \"live\" (TIO)'!C26)","v":0.42024447599552334},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D106/'data \"live\" (TIO)'!D26,'data \"live\" (TIO)'!D86/'data \"live\" (TIO)'!D26)","v":0.41178297740293002},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E106/'data \"live\" (TIO)'!E26,'data \"live\" (TIO)'!E86/'data \"live\" (TIO)'!E26)","v":0.39397197975567982},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F106/'data \"live\" (TIO)'!F26,'data \"live\" (TIO)'!F86/'data \"live\" (TIO)'!F26)","v":0.36207380274028805},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G106/'data \"live\" (TIO)'!G26,'data \"live\" (TIO)'!G86/'data \"live\" (TIO)'!G26)","v":0.35151304404929773},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H106/'data \"live\" (TIO)'!H26,'data \"live\" (TIO)'!H86/'data \"live\" (TIO)'!H26)","v":0.35816253890097977},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I106/'data \"live\" (TIO)'!I26,'data \"live\" (TIO)'!I86/'data \"live\" (TIO)'!I26)","v":0.3951322447904021},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J106/'data \"live\" (TIO)'!J26,'data \"live\" (TIO)'!J86/'data \"live\" (TIO)'!J26)","v":0.4216558051312575},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K106/'data \"live\" (TIO)'!K26,'data \"live\" (TIO)'!K86/'data \"live\" (TIO)'!K26)","v":0.31991501645124359},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L106/'data \"live\" (TIO)'!L26,'data \"live\" (TIO)'!L86/'data \"live\" (TIO)'!L26)","v":0.43030307639594284},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M106/'data \"live\" (TIO)'!M26,'data \"live\" (TIO)'!M86/'data \"live\" (TIO)'!M26)","v":0.43819878524298095},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N106/'data \"live\" (TIO)'!N26,'data \"live\" (TIO)'!N86/'data \"live\" (TIO)'!N26)","v":0.44623533999929144},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O106/'data \"live\" (TIO)'!O26,'data \"live\" (TIO)'!O86/'data \"live\" (TIO)'!O26)","v":0.45441526628732637},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P106/'data \"live\" (TIO)'!P26,'data \"live\" (TIO)'!P86/'data \"live\" (TIO)'!P26)","v":0.46274107695842126},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q106/'data \"live\" (TIO)'!Q26,'data \"live\" (TIO)'!Q86/'data \"live\" (TIO)'!Q26)","v":0.47121530801559441},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R106/'data \"live\" (TIO)'!R26,'data \"live\" (TIO)'!R86/'data \"live\" (TIO)'!R26)","v":0.47984054209363286},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V106/'data \"live\" (TIO)'!V26,'data \"live\" (TIO)'!V86/'data \"live\" (TIO)'!V26)","v":0.40814228658190649},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W106/'data \"live\" (TIO)'!W26,'data \"live\" (TIO)'!W86/'data \"live\" (TIO)'!W26)","v":0.35723031233059965},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X106/'data \"live\" (TIO)'!X26,'data \"live\" (TIO)'!X86/'data \"live\" (TIO)'!X26)","v":0.37320520733067442},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y106/'data \"live\" (TIO)'!Y26,'data \"live\" (TIO)'!Y86/'data \"live\" (TIO)'!Y26)","v":0.43829326701844146},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z106/'data \"live\" (TIO)'!Z26,'data \"live\" (TIO)'!Z86/'data \"live\" (TIO)'!Z26)","v":0.46284082105616148},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA106/'data \"live\" (TIO)'!AA26,'data \"live\" (TIO)'!AA86/'data \"live\" (TIO)'!AA26)","v":0.15850929088623009},{"$f":"HLOOKUP($Y$3,$S63:$X79,4,FALSE)","v":0.43829326701844146},{"$f":"HLOOKUP($Z$3,$S63:$X79,4,FALSE)","v":0.37320520733067442},null,null,null,null,null,null,null,null,null,null,null,null,-0.12474074832500792,-8.560024383609377E-2,7.3873699020609251E-2,0.13401829771754858,-0.61163227605326742,{"$f":"HLOOKUP($Y$3,$AL63:$AQ79,4,FALSE)","v":7.3873699020609251E-2},{"$f":"HLOOKUP($Z$3,$AL63:$AQ79,4,FALSE)","v":-8.560024383609377E-2}]
["Bay of Plenty","Bay of Plenty cost per passenger kilometre:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C107/'data \"live\" (TIO)'!C27,'data \"live\" (TIO)'!C87/'data \"live\" (TIO)'!C27)","v":0.45108250703741654},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D107/'data \"live\" (TIO)'!D27,'data \"live\" (TIO)'!D87/'data \"live\" (TIO)'!D27)","v":0.37965167095576413},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E107/'data \"live\" (TIO)'!E27,'data \"live\" (TIO)'!E87/'data \"live\" (TIO)'!E27)","v":0.32670756082802466},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F107/'data \"live\" (TIO)'!F27,'data \"live\" (TIO)'!F87/'data \"live\" (TIO)'!F27)","v":0.31909889422412513},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G107/'data \"live\" (TIO)'!G27,'data \"live\" (TIO)'!G87/'data \"live\" (TIO)'!G27)","v":0.37312184899008405},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H107/'data \"live\" (TIO)'!H27,'data \"live\" (TIO)'!H87/'data \"live\" (TIO)'!H27)","v":0.41426870178013747},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I107/'data \"live\" (TIO)'!I27,'data \"live\" (TIO)'!I87/'data \"live\" (TIO)'!I27)","v":0.40921131825791457},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J107/'data \"live\" (TIO)'!J27,'data \"live\" (TIO)'!J87/'data \"live\" (TIO)'!J27)","v":0.40705064417400127},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K107/'data \"live\" (TIO)'!K27,'data \"live\" (TIO)'!K87/'data \"live\" (TIO)'!K27)","v":0.42865126820836258},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L107/'data \"live\" (TIO)'!L27,'data \"live\" (TIO)'!L87/'data \"live\" (TIO)'!L27)","v":0.43815885148523082},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M107/'data \"live\" (TIO)'!M27,'data \"live\" (TIO)'!M87/'data \"live\" (TIO)'!M27)","v":0.43815885148523082},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N107/'data \"live\" (TIO)'!N27,'data \"live\" (TIO)'!N87/'data \"live\" (TIO)'!N27)","v":0.43815885148523082},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O107/'data \"live\" (TIO)'!O27,'data \"live\" (TIO)'!O87/'data \"live\" (TIO)'!O27)","v":0.43815885148523082},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P107/'data \"live\" (TIO)'!P27,'data \"live\" (TIO)'!P87/'data \"live\" (TIO)'!P27)","v":0.43815885148523082},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q107/'data \"live\" (TIO)'!Q27,'data \"live\" (TIO)'!Q87/'data \"live\" (TIO)'!Q27)","v":0.43815885148523082},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R107/'data \"live\" (TIO)'!R27,'data \"live\" (TIO)'!R87/'data \"live\" (TIO)'!R27)","v":0.43815885148523082},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V107/'data \"live\" (TIO)'!V27,'data \"live\" (TIO)'!V87/'data \"live\" (TIO)'!V27)","v":0.37842154661076671},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W107/'data \"live\" (TIO)'!W27,'data \"live\" (TIO)'!W87/'data \"live\" (TIO)'!W27)","v":0.36886683540818077},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X107/'data \"live\" (TIO)'!X27,'data \"live\" (TIO)'!X87/'data \"live\" (TIO)'!X27)","v":0.4148656781193617},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y107/'data \"live\" (TIO)'!Y27,'data \"live\" (TIO)'!Y87/'data \"live\" (TIO)'!Y27)","v":0.43815885148523082},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z107/'data \"live\" (TIO)'!Z27,'data \"live\" (TIO)'!Z87/'data \"live\" (TIO)'!Z27)","v":0.43815885148523082},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA107/'data \"live\" (TIO)'!AA27,'data \"live\" (TIO)'!AA87/'data \"live\" (TIO)'!AA27)","v":0.14605295049507694},{"$f":"HLOOKUP($Y$3,$S63:$X79,5,FALSE)","v":0.43815885148523082},{"$f":"HLOOKUP($Z$3,$S63:$X79,5,FALSE)","v":0.4148656781193617},null,null,null,null,null,null,null,null,null,null,null,null,-2.5248856171537271E-2,9.6305646005089507E-2,0.15785915313090815,0.15785915313090815,-0.61404694895636402,{"$f":"HLOOKUP($Y$3,$AL63:$AQ79,5,FALSE)","v":0.15785915313090815},{"$f":"HLOOKUP($Z$3,$AL63:$AQ79,5,FALSE)","v":9.6305646005089507E-2}]
["Gisborne","Gisborne cost per passenger kilometre:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C108/'data \"live\" (TIO)'!C28,'data \"live\" (TIO)'!C88/'data \"live\" (TIO)'!C28)","v":0.28090844483654365},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D108/'data \"live\" (TIO)'!D28,'data \"live\" (TIO)'!D88/'data \"live\" (TIO)'!D28)","v":0.26222048540416049},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E108/'data \"live\" (TIO)'!E28,'data \"live\" (TIO)'!E88/'data \"live\" (TIO)'!E28)","v":0.29173117761026085},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F108/'data \"live\" (TIO)'!F28,'data \"live\" (TIO)'!F88/'data \"live\" (TIO)'!F28)","v":0.28727941676008018},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G108/'data \"live\" (TIO)'!G28,'data \"live\" (TIO)'!G88/'data \"live\" (TIO)'!G28)","v":0.31018070403112674},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H108/'data \"live\" (TIO)'!H28,'data \"live\" (TIO)'!H88/'data \"live\" (TIO)'!H28)","v":0.33316577583941481},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I108/'data \"live\" (TIO)'!I28,'data \"live\" (TIO)'!I88/'data \"live\" (TIO)'!I28)","v":0.35666015918306054},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J108/'data \"live\" (TIO)'!J28,'data \"live\" (TIO)'!J88/'data \"live\" (TIO)'!J28)","v":0.42661727872600275},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K108/'data \"live\" (TIO)'!K28,'data \"live\" (TIO)'!K88/'data \"live\" (TIO)'!K28)","v":0.43648328307826517},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L108/'data \"live\" (TIO)'!L28,'data \"live\" (TIO)'!L88/'data \"live\" (TIO)'!L28)","v":0.49586776859504134},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M108/'data \"live\" (TIO)'!M28,'data \"live\" (TIO)'!M88/'data \"live\" (TIO)'!M28)","v":0.5067768595041322},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N108/'data \"live\" (TIO)'!N28,'data \"live\" (TIO)'!N88/'data \"live\" (TIO)'!N28)","v":0.51793388429752063},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O108/'data \"live\" (TIO)'!O28,'data \"live\" (TIO)'!O88/'data \"live\" (TIO)'!O28)","v":0.50653099173553717},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P108/'data \"live\" (TIO)'!P28,'data \"live\" (TIO)'!P88/'data \"live\" (TIO)'!P28)","v":0.51116884458447398},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q108/'data \"live\" (TIO)'!Q28,'data \"live\" (TIO)'!Q88/'data \"live\" (TIO)'!Q28)","v":0.51591859924590677},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R108/'data \"live\" (TIO)'!R28,'data \"live\" (TIO)'!R88/'data \"live\" (TIO)'!R28)","v":0.52139662207530602},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V108/'data \"live\" (TIO)'!V28,'data \"live\" (TIO)'!V88/'data \"live\" (TIO)'!V28)","v":0.27835218021234698},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W108/'data \"live\" (TIO)'!W28,'data \"live\" (TIO)'!W88/'data \"live\" (TIO)'!W28)","v":0.30921979779578079},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X108/'data \"live\" (TIO)'!X28,'data \"live\" (TIO)'!X88/'data \"live\" (TIO)'!X28)","v":0.40270788571232508},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y108/'data \"live\" (TIO)'!Y28,'data \"live\" (TIO)'!Y88/'data \"live\" (TIO)'!Y28)","v":0.50685950413223135},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z108/'data \"live\" (TIO)'!Z28,'data \"live\" (TIO)'!Z88/'data \"live\" (TIO)'!Z28)","v":0.51120622568093388},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA108/'data \"live\" (TIO)'!AA28,'data \"live\" (TIO)'!AA88/'data \"live\" (TIO)'!AA28)","v":0.173798874025102},{"$f":"HLOOKUP($Y$3,$S63:$X79,6,FALSE)","v":0.50685950413223135},{"$f":"HLOOKUP($Z$3,$S63:$X79,6,FALSE)","v":0.40270788571232508},null,null,null,null,null,null,null,null,null,null,null,null,0.1108941110498427,0.44675671447987453,0.82092880948718494,0.83654471573008404,-0.3756151868739962,{"$f":"HLOOKUP($Y$3,$AL63:$AQ79,6,FALSE)","v":0.82092880948718494},{"$f":"HLOOKUP($Z$3,$AL63:$AQ79,6,FALSE)","v":0.44675671447987453}]
["Hawkes Bay","Hawkes Bay cost per passenger kilometre:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C109/'data \"live\" (TIO)'!C29,'data \"live\" (TIO)'!C89/'data \"live\" (TIO)'!C29)","v":0.52842262431671594},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D109/'data \"live\" (TIO)'!D29,'data \"live\" (TIO)'!D89/'data \"live\" (TIO)'!D29)","v":0.47605207842620106},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E109/'data \"live\" (TIO)'!E29,'data \"live\" (TIO)'!E89/'data \"live\" (TIO)'!E29)","v":0.63197615875605651},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F109/'data \"live\" (TIO)'!F29,'data \"live\" (TIO)'!F89/'data \"live\" (TIO)'!F29)","v":0.54603563423501644},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G109/'data \"live\" (TIO)'!G29,'data \"live\" (TIO)'!G89/'data \"live\" (TIO)'!G29)","v":0.44371203459300673},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H109/'data \"live\" (TIO)'!H29,'data \"live\" (TIO)'!H89/'data \"live\" (TIO)'!H29)","v":0.31128510962700612},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I109/'data \"live\" (TIO)'!I29,'data \"live\" (TIO)'!I89/'data \"live\" (TIO)'!I29)","v":0.33368582960787174},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J109/'data \"live\" (TIO)'!J29,'data \"live\" (TIO)'!J89/'data \"live\" (TIO)'!J29)","v":0.28699264757902554},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K109/'data \"live\" (TIO)'!K29,'data \"live\" (TIO)'!K89/'data \"live\" (TIO)'!K29)","v":0.22464577445836542},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L109/'data \"live\" (TIO)'!L29,'data \"live\" (TIO)'!L89/'data \"live\" (TIO)'!L29)","v":0.2928556313740644},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M109/'data \"live\" (TIO)'!M29,'data \"live\" (TIO)'!M89/'data \"live\" (TIO)'!M29)","v":0.29383764748669472},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N109/'data \"live\" (TIO)'!N29,'data \"live\" (TIO)'!N89/'data \"live\" (TIO)'!N29)","v":0.29296492242503347},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O109/'data \"live\" (TIO)'!O29,'data \"live\" (TIO)'!O89/'data \"live\" (TIO)'!O29)","v":0.29436944813934901},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P109/'data \"live\" (TIO)'!P29,'data \"live\" (TIO)'!P89/'data \"live\" (TIO)'!P29)","v":0.29609707892288262},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q109/'data \"live\" (TIO)'!Q29,'data \"live\" (TIO)'!Q89/'data \"live\" (TIO)'!Q29)","v":0.29783525629162305},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R109/'data \"live\" (TIO)'!R29,'data \"live\" (TIO)'!R89/'data \"live\" (TIO)'!R29)","v":0.29957655336354877},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V109/'data \"live\" (TIO)'!V29,'data \"live\" (TIO)'!V89/'data \"live\" (TIO)'!V29)","v":0.55262001369711133},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W109/'data \"live\" (TIO)'!W29,'data \"live\" (TIO)'!W89/'data \"live\" (TIO)'!W29)","v":0.42092945720151492},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X109/'data \"live\" (TIO)'!X29,'data \"live\" (TIO)'!X89/'data \"live\" (TIO)'!X29)","v":0.27776385977309037},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y109/'data \"live\" (TIO)'!Y29,'data \"live\" (TIO)'!Y89/'data \"live\" (TIO)'!Y29)","v":0.29322020638582724},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z109/'data \"live\" (TIO)'!Z29,'data \"live\" (TIO)'!Z89/'data \"live\" (TIO)'!Z29)","v":0.29612799120437733},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA109/'data \"live\" (TIO)'!AA29,'data \"live\" (TIO)'!AA89/'data \"live\" (TIO)'!AA29)","v":9.7500128029732167E-2},{"$f":"HLOOKUP($Y$3,$S63:$X79,7,FALSE)","v":0.29322020638582724},{"$f":"HLOOKUP($Z$3,$S63:$X79,7,FALSE)","v":0.27776385977309037},null,null,null,null,null,null,null,null,null,null,null,null,-0.23830218455999574,-0.49736916346042515,-0.46939995092805309,-0.46413813494875733,-0.82356750459064698,{"$f":"HLOOKUP($Y$3,$AL63:$AQ79,7,FALSE)","v":-0.46939995092805309},{"$f":"HLOOKUP($Z$3,$AL63:$AQ79,7,FALSE)","v":-0.49736916346042515}]
["Taranaki","Taranaki cost per passenger kilometre:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C110/'data \"live\" (TIO)'!C30,'data \"live\" (TIO)'!C90/'data \"live\" (TIO)'!C30)","v":0.22985519392589346},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D110/'data \"live\" (TIO)'!D30,'data \"live\" (TIO)'!D90/'data \"live\" (TIO)'!D30)","v":0.33422237494575291},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E110/'data \"live\" (TIO)'!E30,'data \"live\" (TIO)'!E90/'data \"live\" (TIO)'!E30)","v":0.3166799719789925},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F110/'data \"live\" (TIO)'!F30,'data \"live\" (TIO)'!F90/'data \"live\" (TIO)'!F30)","v":0.31486663134199683},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G110/'data \"live\" (TIO)'!G30,'data \"live\" (TIO)'!G90/'data \"live\" (TIO)'!G30)","v":0.31994531515033164},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H110/'data \"live\" (TIO)'!H30,'data \"live\" (TIO)'!H90/'data \"live\" (TIO)'!H30)","v":0.32314895933010362},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I110/'data \"live\" (TIO)'!I30,'data \"live\" (TIO)'!I90/'data \"live\" (TIO)'!I30)","v":0.25608198071818028},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J110/'data \"live\" (TIO)'!J30,'data \"live\" (TIO)'!J90/'data \"live\" (TIO)'!J30)","v":0.26867362476283357},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K110/'data \"live\" (TIO)'!K30,'data \"live\" (TIO)'!K90/'data \"live\" (TIO)'!K30)","v":0.28673406728199796},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L110/'data \"live\" (TIO)'!L30,'data \"live\" (TIO)'!L90/'data \"live\" (TIO)'!L30)","v":0.2995096199979867},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M110/'data \"live\" (TIO)'!M30,'data \"live\" (TIO)'!M90/'data \"live\" (TIO)'!M30)","v":0.30400342724730989},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N110/'data \"live\" (TIO)'!N30,'data \"live\" (TIO)'!N90/'data \"live\" (TIO)'!N30)","v":0.30899153131658291},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O110/'data \"live\" (TIO)'!O30,'data \"live\" (TIO)'!O90/'data \"live\" (TIO)'!O30)","v":0.35775441275757958},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P110/'data \"live\" (TIO)'!P30,'data \"live\" (TIO)'!P90/'data \"live\" (TIO)'!P30)","v":0.36309445325522011},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q110/'data \"live\" (TIO)'!Q30,'data \"live\" (TIO)'!Q90/'data \"live\" (TIO)'!Q30)","v":0.36837192643215921},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R110/'data \"live\" (TIO)'!R30,'data \"live\" (TIO)'!R90/'data \"live\" (TIO)'!R30)","v":0.37358792575102101},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V110/'data \"live\" (TIO)'!V30,'data \"live\" (TIO)'!V90/'data \"live\" (TIO)'!V30)","v":0.29856550847606661},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W110/'data \"live\" (TIO)'!W30,'data \"live\" (TIO)'!W90/'data \"live\" (TIO)'!W30)","v":0.31938187530446327},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X110/'data \"live\" (TIO)'!X30,'data \"live\" (TIO)'!X90/'data \"live\" (TIO)'!X30)","v":0.27030530882946369},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y110/'data \"live\" (TIO)'!Y30,'data \"live\" (TIO)'!Y90/'data \"live\" (TIO)'!Y30)","v":0.30418395668954656},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z110/'data \"live\" (TIO)'!Z30,'data \"live\" (TIO)'!Z90/'data \"live\" (TIO)'!Z30)","v":0.36309124782074059},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA110/'data \"live\" (TIO)'!AA30,'data \"live\" (TIO)'!AA90/'data \"live\" (TIO)'!AA30)","v":0.12452930858367367},{"$f":"HLOOKUP($Y$3,$S63:$X79,8,FALSE)","v":0.30418395668954656},{"$f":"HLOOKUP($Z$3,$S63:$X79,8,FALSE)","v":0.27030530882946369},null,null,null,null,null,null,null,null,null,null,null,null,6.9721271337225943E-2,-9.4653263167765789E-2,1.8818142263510529E-2,0.21611920169220222,-0.58290792121536672,{"$f":"HLOOKUP($Y$3,$AL63:$AQ79,8,FALSE)","v":1.8818142263510529E-2},{"$f":"HLOOKUP($Z$3,$AL63:$AQ79,8,FALSE)","v":-9.4653263167765789E-2}]
["Manawatu-Wanganui","Manawatu-Wanganui cost per passenger kilometre:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C111/'data \"live\" (TIO)'!C31,'data \"live\" (TIO)'!C91/'data \"live\" (TIO)'!C31)","v":0.22080482852843808},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D111/'data \"live\" (TIO)'!D31,'data \"live\" (TIO)'!D91/'data \"live\" (TIO)'!D31)","v":0.18935173209124817},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E111/'data \"live\" (TIO)'!E31,'data \"live\" (TIO)'!E91/'data \"live\" (TIO)'!E31)","v":0.18502320475746109},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F111/'data \"live\" (TIO)'!F31,'data \"live\" (TIO)'!F91/'data \"live\" (TIO)'!F31)","v":0.17936741544550325},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G111/'data \"live\" (TIO)'!G31,'data \"live\" (TIO)'!G91/'data \"live\" (TIO)'!G31)","v":0.17858663666774133},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H111/'data \"live\" (TIO)'!H31,'data \"live\" (TIO)'!H91/'data \"live\" (TIO)'!H31)","v":0.18892961458591273},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I111/'data \"live\" (TIO)'!I31,'data \"live\" (TIO)'!I91/'data \"live\" (TIO)'!I31)","v":0.19593057351458557},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J111/'data \"live\" (TIO)'!J31,'data \"live\" (TIO)'!J91/'data \"live\" (TIO)'!J31)","v":0.26367462282136728},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K111/'data \"live\" (TIO)'!K31,'data \"live\" (TIO)'!K91/'data \"live\" (TIO)'!K31)","v":0.18569534720049916},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L111/'data \"live\" (TIO)'!L31,'data \"live\" (TIO)'!L91/'data \"live\" (TIO)'!L31)","v":0.26705971755378199},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M111/'data \"live\" (TIO)'!M31,'data \"live\" (TIO)'!M91/'data \"live\" (TIO)'!M31)","v":0.26681244351624051},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N111/'data \"live\" (TIO)'!N31,'data \"live\" (TIO)'!N91/'data \"live\" (TIO)'!N31)","v":0.26372323184284319},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O111/'data \"live\" (TIO)'!O31,'data \"live\" (TIO)'!O91/'data \"live\" (TIO)'!O31)","v":0.27284150923364237},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P111/'data \"live\" (TIO)'!P31,'data \"live\" (TIO)'!P91/'data \"live\" (TIO)'!P31)","v":0.27284149166352045},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q111/'data \"live\" (TIO)'!Q31,'data \"live\" (TIO)'!Q91/'data \"live\" (TIO)'!Q31)","v":0.27284149953117504},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R111/'data \"live\" (TIO)'!R31,'data \"live\" (TIO)'!R91/'data \"live\" (TIO)'!R31)","v":0.27284151214528124},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V111/'data \"live\" (TIO)'!V31,'data \"live\" (TIO)'!V91/'data \"live\" (TIO)'!V31)","v":0.19658782918077705},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W111/'data \"live\" (TIO)'!W31,'data \"live\" (TIO)'!W91/'data \"live\" (TIO)'!W31)","v":0.18224691662188136},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X111/'data \"live\" (TIO)'!X31,'data \"live\" (TIO)'!X91/'data \"live\" (TIO)'!X31)","v":0.2104588952968986},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y111/'data \"live\" (TIO)'!Y31,'data \"live\" (TIO)'!Y91/'data \"live\" (TIO)'!Y31)","v":0.26583535322834873},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z111/'data \"live\" (TIO)'!Z31,'data \"live\" (TIO)'!Z91/'data \"live\" (TIO)'!Z31)","v":0.27284150007929298},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA111/'data \"live\" (TIO)'!AA31,'data \"live\" (TIO)'!AA91/'data \"live\" (TIO)'!AA31)","v":8.9152242560374753E-2},{"$f":"HLOOKUP($Y$3,$S63:$X79,9,FALSE)","v":0.26583535322834873},{"$f":"HLOOKUP($Z$3,$S63:$X79,9,FALSE)","v":0.2104588952968986},null,null,null,null,null,null,null,null,null,null,null,null,-7.294913738382125E-2,7.055912959579036E-2,0.35224725933513135,0.38788602130803862,-0.54650171919649881,{"$f":"HLOOKUP($Y$3,$AL63:$AQ79,9,FALSE)","v":0.35224725933513135},{"$f":"HLOOKUP($Z$3,$AL63:$AQ79,9,FALSE)","v":7.055912959579036E-2}]
["Wellington","Wellington cost per passenger kilometre:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C112/'data \"live\" (TIO)'!C32,'data \"live\" (TIO)'!C92/'data \"live\" (TIO)'!C32)","v":0.25575206635886805},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D112/'data \"live\" (TIO)'!D32,'data \"live\" (TIO)'!D92/'data \"live\" (TIO)'!D32)","v":0.25684899766077007},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E112/'data \"live\" (TIO)'!E32,'data \"live\" (TIO)'!E92/'data \"live\" (TIO)'!E32)","v":0.27362749216213661},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F112/'data \"live\" (TIO)'!F32,'data \"live\" (TIO)'!F92/'data \"live\" (TIO)'!F32)","v":0.24549113221178298},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G112/'data \"live\" (TIO)'!G32,'data \"live\" (TIO)'!G92/'data \"live\" (TIO)'!G32)","v":0.26476782248377762},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H112/'data \"live\" (TIO)'!H32,'data \"live\" (TIO)'!H92/'data \"live\" (TIO)'!H32)","v":0.28847121366040795},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I112/'data \"live\" (TIO)'!I32,'data \"live\" (TIO)'!I92/'data \"live\" (TIO)'!I32)","v":0.27827733958923406},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J112/'data \"live\" (TIO)'!J32,'data \"live\" (TIO)'!J92/'data \"live\" (TIO)'!J32)","v":0.31184926811404823},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K112/'data \"live\" (TIO)'!K32,'data \"live\" (TIO)'!K92/'data \"live\" (TIO)'!K32)","v":0.32515161048038677},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L112/'data \"live\" (TIO)'!L32,'data \"live\" (TIO)'!L92/'data \"live\" (TIO)'!L32)","v":0.2608868641182317},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M112/'data \"live\" (TIO)'!M32,'data \"live\" (TIO)'!M92/'data \"live\" (TIO)'!M32)","v":0.26273745101379165},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N112/'data \"live\" (TIO)'!N32,'data \"live\" (TIO)'!N92/'data \"live\" (TIO)'!N32)","v":0.27292850581495687},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O112/'data \"live\" (TIO)'!O32,'data \"live\" (TIO)'!O92/'data \"live\" (TIO)'!O32)","v":0.2874686417119196},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P112/'data \"live\" (TIO)'!P32,'data \"live\" (TIO)'!P92/'data \"live\" (TIO)'!P32)","v":0.29546686564385033},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q112/'data \"live\" (TIO)'!Q32,'data \"live\" (TIO)'!Q92/'data \"live\" (TIO)'!Q32)","v":0.30939880740477038},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R112/'data \"live\" (TIO)'!R32,'data \"live\" (TIO)'!R92/'data \"live\" (TIO)'!R32)","v":0.31859607449537192},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V112/'data \"live\" (TIO)'!V32,'data \"live\" (TIO)'!V92/'data \"live\" (TIO)'!V32)","v":0.26205882282566978},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W112/'data \"live\" (TIO)'!W32,'data \"live\" (TIO)'!W92/'data \"live\" (TIO)'!W32)","v":0.26625622510353369},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X112/'data \"live\" (TIO)'!X32,'data \"live\" (TIO)'!X92/'data \"live\" (TIO)'!X32)","v":0.30541884884635373},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y112/'data \"live\" (TIO)'!Y32,'data \"live\" (TIO)'!Y92/'data \"live\" (TIO)'!Y32)","v":0.26558946357824825},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z112/'data \"live\" (TIO)'!Z32,'data \"live\" (TIO)'!Z92/'data \"live\" (TIO)'!Z32)","v":0.29751459398544672},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA112/'data \"live\" (TIO)'!AA32,'data \"live\" (TIO)'!AA92/'data \"live\" (TIO)'!AA32)","v":0.10518573227180736},{"$f":"HLOOKUP($Y$3,$S63:$X79,10,FALSE)","v":0.26558946357824825},{"$f":"HLOOKUP($Z$3,$S63:$X79,10,FALSE)","v":0.30541884884635373},null,null,null,null,null,null,null,null,null,null,null,null,1.6017023325546109E-2,0.1654591345299925,1.3472703244672646E-2,0.13529699468795719,-0.59861785557290548,{"$f":"HLOOKUP($Y$3,$AL63:$AQ79,10,FALSE)","v":1.3472703244672646E-2},{"$f":"HLOOKUP($Z$3,$AL63:$AQ79,10,FALSE)","v":0.1654591345299925}]
["Marlborough","Marlborough cost per passenger kilometre:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C113/'data \"live\" (TIO)'!C33,'data \"live\" (TIO)'!C93/'data \"live\" (TIO)'!C33)","v":0.57422143280047366},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D113/'data \"live\" (TIO)'!D33,'data \"live\" (TIO)'!D93/'data \"live\" (TIO)'!D33)","v":0.55237128945772374},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E113/'data \"live\" (TIO)'!E33,'data \"live\" (TIO)'!E93/'data \"live\" (TIO)'!E33)","v":0.46440229279072115},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F113/'data \"live\" (TIO)'!F33,'data \"live\" (TIO)'!F93/'data \"live\" (TIO)'!F33)","v":0.41975315187309803},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G113/'data \"live\" (TIO)'!G33,'data \"live\" (TIO)'!G93/'data \"live\" (TIO)'!G33)","v":0.41700254107228218},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H113/'data \"live\" (TIO)'!H33,'data \"live\" (TIO)'!H93/'data \"live\" (TIO)'!H33)","v":0.53406608613140127},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I113/'data \"live\" (TIO)'!I33,'data \"live\" (TIO)'!I93/'data \"live\" (TIO)'!I33)","v":0.46268147932895959},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J113/'data \"live\" (TIO)'!J33,'data \"live\" (TIO)'!J93/'data \"live\" (TIO)'!J33)","v":0.60837615686670621},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K113/'data \"live\" (TIO)'!K33,'data \"live\" (TIO)'!K93/'data \"live\" (TIO)'!K33)","v":0.45632095790895483},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L113/'data \"live\" (TIO)'!L33,'data \"live\" (TIO)'!L93/'data \"live\" (TIO)'!L33)","v":0.86729111627038136},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M113/'data \"live\" (TIO)'!M33,'data \"live\" (TIO)'!M93/'data \"live\" (TIO)'!M33)","v":0.84195800572531443},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N113/'data \"live\" (TIO)'!N33,'data \"live\" (TIO)'!N93/'data \"live\" (TIO)'!N33)","v":0.81737359003055721},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O113/'data \"live\" (TIO)'!O33,'data \"live\" (TIO)'!O93/'data \"live\" (TIO)'!O33)","v":0.97667576195969996},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P113/'data \"live\" (TIO)'!P33,'data \"live\" (TIO)'!P93/'data \"live\" (TIO)'!P33)","v":0.94818748036955602},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q113/'data \"live\" (TIO)'!Q33,'data \"live\" (TIO)'!Q93/'data \"live\" (TIO)'!Q33)","v":0.92053483073665798},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R113/'data \"live\" (TIO)'!R33,'data \"live\" (TIO)'!R93/'data \"live\" (TIO)'!R33)","v":0.89368999011355443},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V113/'data \"live\" (TIO)'!V33,'data \"live\" (TIO)'!V93/'data \"live\" (TIO)'!V33)","v":0.52946501381724564},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W113/'data \"live\" (TIO)'!W33,'data \"live\" (TIO)'!W93/'data \"live\" (TIO)'!W33)","v":0.45805034806128592},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X113/'data \"live\" (TIO)'!X33,'data \"live\" (TIO)'!X93/'data \"live\" (TIO)'!X33)","v":0.49758538668167346},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y113/'data \"live\" (TIO)'!Y33,'data \"live\" (TIO)'!Y93/'data \"live\" (TIO)'!Y33)","v":0.84171450770492517},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z113/'data \"live\" (TIO)'!Z33,'data \"live\" (TIO)'!Z93/'data \"live\" (TIO)'!Z33)","v":0.94791222332811986},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA113/'data \"live\" (TIO)'!AA33,'data \"live\" (TIO)'!AA93/'data \"live\" (TIO)'!AA33)","v":0.28912806204688213},{"$f":"HLOOKUP($Y$3,$S63:$X79,11,FALSE)","v":0.84171450770492517},{"$f":"HLOOKUP($Z$3,$S63:$X79,11,FALSE)","v":0.49758538668167346},null,null,null,null,null,null,null,null,null,null,null,null,-0.13488080211586895,-6.0211017354540486E-2,0.58974528200924348,0.79032079285848478,-0.45392414134717529,{"$f":"HLOOKUP($Y$3,$AL63:$AQ79,11,FALSE)","v":0.58974528200924348},{"$f":"HLOOKUP($Z$3,$AL63:$AQ79,11,FALSE)","v":-6.0211017354540486E-2}]
["Nelson","Nelson cost per passenger kilometre:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C114/'data \"live\" (TIO)'!C34,'data \"live\" (TIO)'!C94/'data \"live\" (TIO)'!C34)","v":0.66758370627686126},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D114/'data \"live\" (TIO)'!D34,'data \"live\" (TIO)'!D94/'data \"live\" (TIO)'!D34)","v":0.56397371915205352},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E114/'data \"live\" (TIO)'!E34,'data \"live\" (TIO)'!E94/'data \"live\" (TIO)'!E34)","v":0.41100904228527568},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F114/'data \"live\" (TIO)'!F34,'data \"live\" (TIO)'!F94/'data \"live\" (TIO)'!F34)","v":0.21249697921701302},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G114/'data \"live\" (TIO)'!G34,'data \"live\" (TIO)'!G94/'data \"live\" (TIO)'!G34)","v":0.21928909794233181},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H114/'data \"live\" (TIO)'!H34,'data \"live\" (TIO)'!H94/'data \"live\" (TIO)'!H34)","v":0.14479511273943194},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I114/'data \"live\" (TIO)'!I34,'data \"live\" (TIO)'!I94/'data \"live\" (TIO)'!I34)","v":0.20675592746958299},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J114/'data \"live\" (TIO)'!J34,'data \"live\" (TIO)'!J94/'data \"live\" (TIO)'!J34)","v":0.25876425465034247},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K114/'data \"live\" (TIO)'!K34,'data \"live\" (TIO)'!K94/'data \"live\" (TIO)'!K34)","v":0.18253982589630646},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L114/'data \"live\" (TIO)'!L34,'data \"live\" (TIO)'!L94/'data \"live\" (TIO)'!L34)","v":0.27134120815185536},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M114/'data \"live\" (TIO)'!M34,'data \"live\" (TIO)'!M94/'data \"live\" (TIO)'!M34)","v":0.29741371061444877},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N114/'data \"live\" (TIO)'!N34,'data \"live\" (TIO)'!N94/'data \"live\" (TIO)'!N34)","v":0.29251589091654706},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O114/'data \"live\" (TIO)'!O34,'data \"live\" (TIO)'!O94/'data \"live\" (TIO)'!O34)","v":0.26705966782858315},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P114/'data \"live\" (TIO)'!P34,'data \"live\" (TIO)'!P94/'data \"live\" (TIO)'!P34)","v":0.27416136969448429},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q114/'data \"live\" (TIO)'!Q34,'data \"live\" (TIO)'!Q94/'data \"live\" (TIO)'!Q34)","v":0.2814811017702139},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R114/'data \"live\" (TIO)'!R34,'data \"live\" (TIO)'!R94/'data \"live\" (TIO)'!R34)","v":0.28901818057549039},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V114/'data \"live\" (TIO)'!V34,'data \"live\" (TIO)'!V94/'data \"live\" (TIO)'!V34)","v":0.51191034584235451},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W114/'data \"live\" (TIO)'!W34,'data \"live\" (TIO)'!W94/'data \"live\" (TIO)'!W34)","v":0.19032385913994879},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X114/'data \"live\" (TIO)'!X34,'data \"live\" (TIO)'!X94/'data \"live\" (TIO)'!X34)","v":0.21385138485877253},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y114/'data \"live\" (TIO)'!Y34,'data \"live\" (TIO)'!Y94/'data \"live\" (TIO)'!Y34)","v":0.28709026092414458},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z114/'data \"live\" (TIO)'!Z34,'data \"live\" (TIO)'!Z94/'data \"live\" (TIO)'!Z34)","v":0.27423404643109378},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA114/'data \"live\" (TIO)'!AA34,'data \"live\" (TIO)'!AA94/'data \"live\" (TIO)'!AA34)","v":9.6339393525163464E-2},{"$f":"HLOOKUP($Y$3,$S63:$X79,12,FALSE)","v":0.28709026092414458},{"$f":"HLOOKUP($Z$3,$S63:$X79,12,FALSE)","v":0.21385138485877253},null,null,null,null,null,null,null,null,null,null,null,null,-0.62820860979715376,-0.58224836322290474,-0.43917863107116117,-0.46429282264292115,-0.81180416784381282,{"$f":"HLOOKUP($Y$3,$AL63:$AQ79,12,FALSE)","v":-0.43917863107116117},{"$f":"HLOOKUP($Z$3,$AL63:$AQ79,12,FALSE)","v":-0.58224836322290474}]
["Canterbury","Canterbury cost per passenger kilometre:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C115/'data \"live\" (TIO)'!C35,'data \"live\" (TIO)'!C95/'data \"live\" (TIO)'!C35)","v":0.204889260850597},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D115/'data \"live\" (TIO)'!D35,'data \"live\" (TIO)'!D95/'data \"live\" (TIO)'!D35)","v":0.27569535951819057},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E115/'data \"live\" (TIO)'!E35,'data \"live\" (TIO)'!E95/'data \"live\" (TIO)'!E35)","v":0.35177689801793893},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F115/'data \"live\" (TIO)'!F35,'data \"live\" (TIO)'!F95/'data \"live\" (TIO)'!F35)","v":0.28945186482447938},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G115/'data \"live\" (TIO)'!G35,'data \"live\" (TIO)'!G95/'data \"live\" (TIO)'!G35)","v":0.2607485148255162},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H115/'data \"live\" (TIO)'!H35,'data \"live\" (TIO)'!H95/'data \"live\" (TIO)'!H35)","v":0.26227116303245429},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I115/'data \"live\" (TIO)'!I35,'data \"live\" (TIO)'!I95/'data \"live\" (TIO)'!I35)","v":0.27778170282155906},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J115/'data \"live\" (TIO)'!J35,'data \"live\" (TIO)'!J95/'data \"live\" (TIO)'!J35)","v":0.30125459571934382},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K115/'data \"live\" (TIO)'!K35,'data \"live\" (TIO)'!K95/'data \"live\" (TIO)'!K35)","v":0.24196143165126024},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L115/'data \"live\" (TIO)'!L35,'data \"live\" (TIO)'!L95/'data \"live\" (TIO)'!L35)","v":0.30108043300816822},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M115/'data \"live\" (TIO)'!M35,'data \"live\" (TIO)'!M95/'data \"live\" (TIO)'!M35)","v":0.30229820797348345},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N115/'data \"live\" (TIO)'!N35,'data \"live\" (TIO)'!N95/'data \"live\" (TIO)'!N35)","v":0.29937257124766803},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O115/'data \"live\" (TIO)'!O35,'data \"live\" (TIO)'!O95/'data \"live\" (TIO)'!O35)","v":0.30107503490105036},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P115/'data \"live\" (TIO)'!P35,'data \"live\" (TIO)'!P95/'data \"live\" (TIO)'!P35)","v":0.3100178540466122},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q115/'data \"live\" (TIO)'!Q35,'data \"live\" (TIO)'!Q95/'data \"live\" (TIO)'!Q35)","v":0.31922633349476948},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R115/'data \"live\" (TIO)'!R35,'data \"live\" (TIO)'!R95/'data \"live\" (TIO)'!R35)","v":0.32870827054033153},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V115/'data \"live\" (TIO)'!V35,'data \"live\" (TIO)'!V95/'data \"live\" (TIO)'!V35)","v":0.26705609404761033},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W115/'data \"live\" (TIO)'!W35,'data \"live\" (TIO)'!W95/'data \"live\" (TIO)'!W35)","v":0.27047739490763667},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X115/'data \"live\" (TIO)'!X35,'data \"live\" (TIO)'!X95/'data \"live\" (TIO)'!X35)","v":0.27139795439891379},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y115/'data \"live\" (TIO)'!Y35,'data \"live\" (TIO)'!Y95/'data \"live\" (TIO)'!Y35)","v":0.30091138344909008},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z115/'data \"live\" (TIO)'!Z35,'data \"live\" (TIO)'!Z95/'data \"live\" (TIO)'!Z35)","v":0.31016661157076186},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA115/'data \"live\" (TIO)'!AA35,'data \"live\" (TIO)'!AA95/'data \"live\" (TIO)'!AA35)","v":0.1084810019131827},{"$f":"HLOOKUP($Y$3,$S63:$X79,13,FALSE)","v":0.30091138344909008},{"$f":"HLOOKUP($Z$3,$S63:$X79,13,FALSE)","v":0.27139795439891379},null,null,null,null,null,null,null,null,null,null,null,null,1.2811169399550959E-2,1.6258233562456814E-2,0.12677220312914517,0.16142869788047554,-0.59378945348521839,{"$f":"HLOOKUP($Y$3,$AL63:$AQ79,13,FALSE)","v":0.12677220312914517},{"$f":"HLOOKUP($Z$3,$AL63:$AQ79,13,FALSE)","v":1.6258233562456814E-2}]
["West Coast","West Coast cost per passenger kilometre:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C116/'data \"live\" (TIO)'!C36,'data \"live\" (TIO)'!C96/'data \"live\" (TIO)'!C36)","v":0.63578864145473712},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D116/'data \"live\" (TIO)'!D36,'data \"live\" (TIO)'!D96/'data \"live\" (TIO)'!D36)","v":0.62845909978327452},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E116/'data \"live\" (TIO)'!E36,'data \"live\" (TIO)'!E96/'data \"live\" (TIO)'!E36)","v":0.71814052417174379},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F116/'data \"live\" (TIO)'!F36,'data \"live\" (TIO)'!F96/'data \"live\" (TIO)'!F36)","v":0.40793119861249671},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G116/'data \"live\" (TIO)'!G36,'data \"live\" (TIO)'!G96/'data \"live\" (TIO)'!G36)","v":0.79266901550812952},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H116/'data \"live\" (TIO)'!H36,'data \"live\" (TIO)'!H96/'data \"live\" (TIO)'!H36)","v":0.66192096466093597},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I116/'data \"live\" (TIO)'!I36,'data \"live\" (TIO)'!I96/'data \"live\" (TIO)'!I36)","v":0.661256864851958},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J116/'data \"live\" (TIO)'!J36,'data \"live\" (TIO)'!J96/'data \"live\" (TIO)'!J36)","v":0.718170991988617},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K116/'data \"live\" (TIO)'!K36,'data \"live\" (TIO)'!K96/'data \"live\" (TIO)'!K36)","v":1.3675056689342404},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L116/'data \"live\" (TIO)'!L36,'data \"live\" (TIO)'!L96/'data \"live\" (TIO)'!L36)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M116/'data \"live\" (TIO)'!M36,'data \"live\" (TIO)'!M96/'data \"live\" (TIO)'!M36)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N116/'data \"live\" (TIO)'!N36,'data \"live\" (TIO)'!N96/'data \"live\" (TIO)'!N36)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O116/'data \"live\" (TIO)'!O36,'data \"live\" (TIO)'!O96/'data \"live\" (TIO)'!O36)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P116/'data \"live\" (TIO)'!P36,'data \"live\" (TIO)'!P96/'data \"live\" (TIO)'!P36)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q116/'data \"live\" (TIO)'!Q36,'data \"live\" (TIO)'!Q96/'data \"live\" (TIO)'!Q36)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R116/'data \"live\" (TIO)'!R36,'data \"live\" (TIO)'!R96/'data \"live\" (TIO)'!R36)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V116/'data \"live\" (TIO)'!V36,'data \"live\" (TIO)'!V96/'data \"live\" (TIO)'!V36)","v":0.66051424716082185},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W116/'data \"live\" (TIO)'!W36,'data \"live\" (TIO)'!W96/'data \"live\" (TIO)'!W36)","v":0.61297790759650894},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X116/'data \"live\" (TIO)'!X36,'data \"live\" (TIO)'!X96/'data \"live\" (TIO)'!X36)","v":0.83164951707425872},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y116/'data \"live\" (TIO)'!Y36,'data \"live\" (TIO)'!Y96/'data \"live\" (TIO)'!Y36)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z116/'data \"live\" (TIO)'!Z36,'data \"live\" (TIO)'!Z96/'data \"live\" (TIO)'!Z36)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA116/'data \"live\" (TIO)'!AA36,'data \"live\" (TIO)'!AA96/'data \"live\" (TIO)'!AA36)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$S63:$X79,14,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$S63:$X79,14,FALSE)","v":0.83164951707425872},null,null,null,null,null,null,null,null,null,null,null,null,-7.1968681627451403E-2,0.25909398722139731,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL63:$AQ79,14,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL63:$AQ79,14,FALSE)","v":0.25909398722139731}]
["Otago","Otago cost per passenger kilometre:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C117/'data \"live\" (TIO)'!C37,'data \"live\" (TIO)'!C97/'data \"live\" (TIO)'!C37)","v":0.3955915628009154},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D117/'data \"live\" (TIO)'!D37,'data \"live\" (TIO)'!D97/'data \"live\" (TIO)'!D37)","v":0.31633629708102262},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E117/'data \"live\" (TIO)'!E37,'data \"live\" (TIO)'!E97/'data \"live\" (TIO)'!E37)","v":0.37576182629181837},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F117/'data \"live\" (TIO)'!F37,'data \"live\" (TIO)'!F97/'data \"live\" (TIO)'!F37)","v":0.35559729668971818},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G117/'data \"live\" (TIO)'!G37,'data \"live\" (TIO)'!G97/'data \"live\" (TIO)'!G37)","v":0.31928652389433537},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H117/'data \"live\" (TIO)'!H37,'data \"live\" (TIO)'!H97/'data \"live\" (TIO)'!H37)","v":0.40087658840604301},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I117/'data \"live\" (TIO)'!I37,'data \"live\" (TIO)'!I97/'data \"live\" (TIO)'!I37)","v":0.34169738954608858},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J117/'data \"live\" (TIO)'!J37,'data \"live\" (TIO)'!J97/'data \"live\" (TIO)'!J37)","v":0.49463998163185491},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K117/'data \"live\" (TIO)'!K37,'data \"live\" (TIO)'!K97/'data \"live\" (TIO)'!K37)","v":0.64947423588157815},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L117/'data \"live\" (TIO)'!L37,'data \"live\" (TIO)'!L97/'data \"live\" (TIO)'!L37)","v":0.42065375277595718},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M117/'data \"live\" (TIO)'!M37,'data \"live\" (TIO)'!M97/'data \"live\" (TIO)'!M37)","v":0.39172986927780729},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N117/'data \"live\" (TIO)'!N37,'data \"live\" (TIO)'!N97/'data \"live\" (TIO)'!N37)","v":0.36503845218748798},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O117/'data \"live\" (TIO)'!O37,'data \"live\" (TIO)'!O97/'data \"live\" (TIO)'!O37)","v":0.51624646909895744},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P117/'data \"live\" (TIO)'!P37,'data \"live\" (TIO)'!P97/'data \"live\" (TIO)'!P37)","v":0.49850064176360065},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q117/'data \"live\" (TIO)'!Q37,'data \"live\" (TIO)'!Q97/'data \"live\" (TIO)'!Q37)","v":0.48674170168065167},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R117/'data \"live\" (TIO)'!R37,'data \"live\" (TIO)'!R97/'data \"live\" (TIO)'!R37)","v":0.4813821044021428},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V117/'data \"live\" (TIO)'!V37,'data \"live\" (TIO)'!V97/'data \"live\" (TIO)'!V37)","v":0.35831327054692025},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W117/'data \"live\" (TIO)'!W37,'data \"live\" (TIO)'!W97/'data \"live\" (TIO)'!W37)","v":0.35734815850661794},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X117/'data \"live\" (TIO)'!X37,'data \"live\" (TIO)'!X97/'data \"live\" (TIO)'!X37)","v":0.50175589085497707},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y117/'data \"live\" (TIO)'!Y37,'data \"live\" (TIO)'!Y97/'data \"live\" (TIO)'!Y37)","v":0.39136102273987572},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z117/'data \"live\" (TIO)'!Z37,'data \"live\" (TIO)'!Z97/'data \"live\" (TIO)'!Z37)","v":0.500052909159724},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA117/'data \"live\" (TIO)'!AA37,'data \"live\" (TIO)'!AA97/'data \"live\" (TIO)'!AA37)","v":0.15305977589434788},{"$f":"HLOOKUP($Y$3,$S63:$X79,15,FALSE)","v":0.39136102273987572},{"$f":"HLOOKUP($Z$3,$S63:$X79,15,FALSE)","v":0.50175589085497707},null,null,null,null,null,null,null,null,null,null,null,null,-2.6934867325153489E-3,0.40032740090566454,9.2231449152056832E-2,0.39557462774531338,-0.57283252261150874,{"$f":"HLOOKUP($Y$3,$AL63:$AQ79,15,FALSE)","v":9.2231449152056832E-2},{"$f":"HLOOKUP($Z$3,$AL63:$AQ79,15,FALSE)","v":0.40032740090566454}]
["Southland","Southland cost per passenger kilometre:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C118/'data \"live\" (TIO)'!C38,'data \"live\" (TIO)'!C98/'data \"live\" (TIO)'!C38)","v":1.0950656571198654},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D118/'data \"live\" (TIO)'!D38,'data \"live\" (TIO)'!D98/'data \"live\" (TIO)'!D38)","v":1.2187823813026069},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E118/'data \"live\" (TIO)'!E38,'data \"live\" (TIO)'!E98/'data \"live\" (TIO)'!E38)","v":1.244226711351083},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F118/'data \"live\" (TIO)'!F38,'data \"live\" (TIO)'!F98/'data \"live\" (TIO)'!F38)","v":1.3341585131929516},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G118/'data \"live\" (TIO)'!G38,'data \"live\" (TIO)'!G98/'data \"live\" (TIO)'!G38)","v":1.1346884587654862},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H118/'data \"live\" (TIO)'!H38,'data \"live\" (TIO)'!H98/'data \"live\" (TIO)'!H38)","v":0.4939565921394809},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I118/'data \"live\" (TIO)'!I38,'data \"live\" (TIO)'!I98/'data \"live\" (TIO)'!I38)","v":0.42393343723057009},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J118/'data \"live\" (TIO)'!J38,'data \"live\" (TIO)'!J98/'data \"live\" (TIO)'!J38)","v":2.4500084775605493},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K118/'data \"live\" (TIO)'!K38,'data \"live\" (TIO)'!K98/'data \"live\" (TIO)'!K38)","v":0.55507903156822103},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L118/'data \"live\" (TIO)'!L38,'data \"live\" (TIO)'!L98/'data \"live\" (TIO)'!L38)","v":0.79615511551155116},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M118/'data \"live\" (TIO)'!M38,'data \"live\" (TIO)'!M98/'data \"live\" (TIO)'!M38)","v":0.81404444444444446},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N118/'data \"live\" (TIO)'!N38,'data \"live\" (TIO)'!N98/'data \"live\" (TIO)'!N38)","v":0.91746863468634687},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O118/'data \"live\" (TIO)'!O38,'data \"live\" (TIO)'!O98/'data \"live\" (TIO)'!O38)","v":0.93701427988576091},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P118/'data \"live\" (TIO)'!P38,'data \"live\" (TIO)'!P98/'data \"live\" (TIO)'!P38)","v":0.95926568867155659},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q118/'data \"live\" (TIO)'!Q38,'data \"live\" (TIO)'!Q98/'data \"live\" (TIO)'!Q38)","v":0.97846309813463095},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R118/'data \"live\" (TIO)'!R38,'data \"live\" (TIO)'!R98/'data \"live\" (TIO)'!R38)","v":1.0017059538274604},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V118/'data \"live\" (TIO)'!V38,'data \"live\" (TIO)'!V98/'data \"live\" (TIO)'!V38)","v":1.1849128839334362},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W118/'data \"live\" (TIO)'!W38,'data \"live\" (TIO)'!W98/'data \"live\" (TIO)'!W38)","v":0.86685373160764378},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X118/'data \"live\" (TIO)'!X38,'data \"live\" (TIO)'!X98/'data \"live\" (TIO)'!X38)","v":0.6506916153634158},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y118/'data \"live\" (TIO)'!Y38,'data \"live\" (TIO)'!Y98/'data \"live\" (TIO)'!Y38)","v":0.84268668586315643},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z118/'data \"live\" (TIO)'!Z38,'data \"live\" (TIO)'!Z98/'data \"live\" (TIO)'!Z38)","v":0.95828924162257489},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA118/'data \"live\" (TIO)'!AA38,'data \"live\" (TIO)'!AA98/'data \"live\" (TIO)'!AA38)","v":0.33390198460915349},{"$f":"HLOOKUP($Y$3,$S63:$X79,16,FALSE)","v":0.84268668586315643},{"$f":"HLOOKUP($Z$3,$S63:$X79,16,FALSE)","v":0.6506916153634158},null,null,null,null,null,null,null,null,null,null,null,null,-0.26842408132989781,-0.45085278066740209,-0.28881971215826929,-0.19125764044236027,-0.71820545701154614,{"$f":"HLOOKUP($Y$3,$AL63:$AQ79,16,FALSE)","v":-0.28881971215826929},{"$f":"HLOOKUP($Z$3,$AL63:$AQ79,16,FALSE)","v":-0.45085278066740209}]
["National","National total cost per passenger kilometre:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C119/'data \"live\" (TIO)'!C39,'data \"live\" (TIO)'!C99/'data \"live\" (TIO)'!C39)","v":0.30267094497685898},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D119/'data \"live\" (TIO)'!D39,'data \"live\" (TIO)'!D99/'data \"live\" (TIO)'!D39)","v":0.30484042916245901},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E119/'data \"live\" (TIO)'!E39,'data \"live\" (TIO)'!E99/'data \"live\" (TIO)'!E39)","v":0.30247728229994753},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F119/'data \"live\" (TIO)'!F39,'data \"live\" (TIO)'!F99/'data \"live\" (TIO)'!F39)","v":0.27602709419437471},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G119/'data \"live\" (TIO)'!G39,'data \"live\" (TIO)'!G99/'data \"live\" (TIO)'!G39)","v":0.26226786453995488},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H119/'data \"live\" (TIO)'!H39,'data \"live\" (TIO)'!H99/'data \"live\" (TIO)'!H39)","v":0.28568233341245663},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I119/'data \"live\" (TIO)'!I39,'data \"live\" (TIO)'!I99/'data \"live\" (TIO)'!I39)","v":0.29281189200205748},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J119/'data \"live\" (TIO)'!J39,'data \"live\" (TIO)'!J99/'data \"live\" (TIO)'!J39)","v":0.33018487512874706},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K119/'data \"live\" (TIO)'!K39,'data \"live\" (TIO)'!K99/'data \"live\" (TIO)'!K39)","v":0.34751158497422457},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L119/'data \"live\" (TIO)'!L39,'data \"live\" (TIO)'!L99/'data \"live\" (TIO)'!L39)","v":0.36798855257667973},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M119/'data \"live\" (TIO)'!M39,'data \"live\" (TIO)'!M99/'data \"live\" (TIO)'!M39)","v":0.36321774547000402},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N119/'data \"live\" (TIO)'!N39,'data \"live\" (TIO)'!N99/'data \"live\" (TIO)'!N39)","v":0.3600141140044264},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O119/'data \"live\" (TIO)'!O39,'data \"live\" (TIO)'!O99/'data \"live\" (TIO)'!O39)","v":0.37536715886006966},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P119/'data \"live\" (TIO)'!P39,'data \"live\" (TIO)'!P99/'data \"live\" (TIO)'!P39)","v":0.37749154395525253},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q119/'data \"live\" (TIO)'!Q39,'data \"live\" (TIO)'!Q99/'data \"live\" (TIO)'!Q39)","v":0.38136571355179633},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R119/'data \"live\" (TIO)'!R39,'data \"live\" (TIO)'!R99/'data \"live\" (TIO)'!R39)","v":0.38320020159472817},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V119/'data \"live\" (TIO)'!V39,'data \"live\" (TIO)'!V99/'data \"live\" (TIO)'!V39)","v":0.30329672660876977},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W119/'data \"live\" (TIO)'!W39,'data \"live\" (TIO)'!W99/'data \"live\" (TIO)'!W39)","v":0.27442819436943244},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X119/'data \"live\" (TIO)'!X39,'data \"live\" (TIO)'!X99/'data \"live\" (TIO)'!X39)","v":0.32388662321263717},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y119/'data \"live\" (TIO)'!Y39,'data \"live\" (TIO)'!Y99/'data \"live\" (TIO)'!Y39)","v":0.3636668155739769},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z119/'data \"live\" (TIO)'!Z39,'data \"live\" (TIO)'!Z99/'data \"live\" (TIO)'!Z39)","v":0.37812652335066343},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA119/'data \"live\" (TIO)'!AA39,'data \"live\" (TIO)'!AA99/'data \"live\" (TIO)'!AA39)","v":0.12600038056621901},{"$f":"HLOOKUP($Y$3,$S63:$X79,17,FALSE)","v":0.3636668155739769},{"$f":"HLOOKUP($Z$3,$S63:$X79,17,FALSE)","v":0.32388662321263717},null,null,null,null,null,null,null,null,null,null,null,null,-9.5182472168832799E-2,6.7886972715095695E-2,0.19904629252092154,0.24672141232311606,-0.58456399455721741,{"$f":"HLOOKUP($Y$3,$AL63:$AQ79,17,FALSE)","v":0.19904629252092154},{"$f":"HLOOKUP($Z$3,$AL63:$AQ79,17,FALSE)","v":6.7886972715095695E-2}]
[null,{"$f":"VLOOKUP($B$805,$A64:$Y79,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A64:$Y79,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A64:$Y79,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A64:$Y79,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A64:$Y79,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A64:$AK79,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A64:$Y79,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A64:$Y79,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A64:$Y79,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A64:$Y79,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A64:$Y79,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A64:$Y79,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A64:$Y79,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A64:$Y79,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A64:$Y79,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A64:$Y79,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A64:$Y79,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A64:$Y79,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A64:$Y79,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A64:$Y79,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A64:$Y79,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A64:$Y79,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A64:$Y79,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A64:$Y79,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A64:$Z79,26,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP($B$805,$A64:$AR79,44,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A64:$AS79,45,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B80","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I121/'data \"live\" (TIO)'!I41,'data \"live\" (TIO)'!I101/'data \"live\" (TIO)'!I41)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J121/'data \"live\" (TIO)'!J41,'data \"live\" (TIO)'!J101/'data \"live\" (TIO)'!J41)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K121/'data \"live\" (TIO)'!K41,'data \"live\" (TIO)'!K101/'data \"live\" (TIO)'!K41)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L121/'data \"live\" (TIO)'!L41,'data \"live\" (TIO)'!L101/'data \"live\" (TIO)'!L41)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M121/'data \"live\" (TIO)'!M41,'data \"live\" (TIO)'!M101/'data \"live\" (TIO)'!M41)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N121/'data \"live\" (TIO)'!N41,'data \"live\" (TIO)'!N101/'data \"live\" (TIO)'!N41)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O121/'data \"live\" (TIO)'!O41,'data \"live\" (TIO)'!O101/'data \"live\" (TIO)'!O41)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P121/'data \"live\" (TIO)'!P41,'data \"live\" (TIO)'!P101/'data \"live\" (TIO)'!P41)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q121/'data \"live\" (TIO)'!Q41,'data \"live\" (TIO)'!Q101/'data \"live\" (TIO)'!Q41)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R121/'data \"live\" (TIO)'!R41,'data \"live\" (TIO)'!R101/'data \"live\" (TIO)'!R41)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V121/'data \"live\" (TIO)'!V41,'data \"live\" (TIO)'!V101/'data \"live\" (TIO)'!V41)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W121/'data \"live\" (TIO)'!W41,'data \"live\" (TIO)'!W101/'data \"live\" (TIO)'!W41)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X121/'data \"live\" (TIO)'!X41,'data \"live\" (TIO)'!X101/'data \"live\" (TIO)'!X41)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y121/'data \"live\" (TIO)'!Y41,'data \"live\" (TIO)'!Y101/'data \"live\" (TIO)'!Y41)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z121/'data \"live\" (TIO)'!Z41,'data \"live\" (TIO)'!Z101/'data \"live\" (TIO)'!Z41)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA121/'data \"live\" (TIO)'!AA41,'data \"live\" (TIO)'!AA101/'data \"live\" (TIO)'!AA41)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S63:$X81,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S63:$X81,19,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$AL63:$AQ81,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$AL63:$AQ81,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B80","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C122/'data \"live\" (TIO)'!C42,'data \"live\" (TIO)'!C102/'data \"live\" (TIO)'!C42)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D122/'data \"live\" (TIO)'!D42,'data \"live\" (TIO)'!D102/'data \"live\" (TIO)'!D42)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E122/'data \"live\" (TIO)'!E42,'data \"live\" (TIO)'!E102/'data \"live\" (TIO)'!E42)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F122/'data \"live\" (TIO)'!F42,'data \"live\" (TIO)'!F102/'data \"live\" (TIO)'!F42)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G122/'data \"live\" (TIO)'!G42,'data \"live\" (TIO)'!G102/'data \"live\" (TIO)'!G42)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H122/'data \"live\" (TIO)'!H42,'data \"live\" (TIO)'!H102/'data \"live\" (TIO)'!H42)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I122/'data \"live\" (TIO)'!I42,'data \"live\" (TIO)'!I102/'data \"live\" (TIO)'!I42)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J122/'data \"live\" (TIO)'!J42,'data \"live\" (TIO)'!J102/'data \"live\" (TIO)'!J42)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K122/'data \"live\" (TIO)'!K42,'data \"live\" (TIO)'!K102/'data \"live\" (TIO)'!K42)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L122/'data \"live\" (TIO)'!L42,'data \"live\" (TIO)'!L102/'data \"live\" (TIO)'!L42)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M122/'data \"live\" (TIO)'!M42,'data \"live\" (TIO)'!M102/'data \"live\" (TIO)'!M42)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N122/'data \"live\" (TIO)'!N42,'data \"live\" (TIO)'!N102/'data \"live\" (TIO)'!N42)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O122/'data \"live\" (TIO)'!O42,'data \"live\" (TIO)'!O102/'data \"live\" (TIO)'!O42)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P122/'data \"live\" (TIO)'!P42,'data \"live\" (TIO)'!P102/'data \"live\" (TIO)'!P42)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q122/'data \"live\" (TIO)'!Q42,'data \"live\" (TIO)'!Q102/'data \"live\" (TIO)'!Q42)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R122/'data \"live\" (TIO)'!R42,'data \"live\" (TIO)'!R102/'data \"live\" (TIO)'!R42)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V122/'data \"live\" (TIO)'!V42,'data \"live\" (TIO)'!V102/'data \"live\" (TIO)'!V42)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W122/'data \"live\" (TIO)'!W42,'data \"live\" (TIO)'!W102/'data \"live\" (TIO)'!W42)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X122/'data \"live\" (TIO)'!X42,'data \"live\" (TIO)'!X102/'data \"live\" (TIO)'!X42)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y122/'data \"live\" (TIO)'!Y42,'data \"live\" (TIO)'!Y102/'data \"live\" (TIO)'!Y42)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z122/'data \"live\" (TIO)'!Z42,'data \"live\" (TIO)'!Z102/'data \"live\" (TIO)'!Z42)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA122/'data \"live\" (TIO)'!AA42,'data \"live\" (TIO)'!AA102/'data \"live\" (TIO)'!AA42)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$S63:$X110,20,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$S63:$X82,20,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL63:$AQ110,20,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL63:$AQ82,20,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$15,\"BUS GROSS COST PER IN-SERVICE KILOMETRE\",\"BUS NET COST PER IN-SERVICE KILOMETRE\")","v":"BUS GROSS COST PER IN-SERVICE KILOMETRE"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2009-12","2012-15","2015-18",{"$f":"V63","v":"2018-21"},{"$f":"W63","v":"2021-24"},{"$f":"X63","v":"2024-27"},{"$f":"$Y$3","v":"2018-21"},{"$f":"Z63","v":"2015-18"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"S83","v":"2009-12"},"2012-15","2015-18","2018-21","2021-24","2024-27","2018-21","2015-18"]
["Northland","Northland cost per in-service kilometre:",{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!C104+'data \"live\" (TIO)'!C64)/'data \"live\" (TIO)'!C44,('data \"live\" (TIO)'!C84+'data \"live\" (TIO)'!C64)/'data \"live\" (TIO)'!C44),IF($E$1=$AR$8,('data \"live\" (TIO)'!C104)/'data \"live\" (TIO)'!C44,('data \"live\" (TIO)'!C84)/'data \"live\" (TIO)'!C44))","v":1.8595421743943317},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!D104+'data \"live\" (TIO)'!D64)/'data \"live\" (TIO)'!D44,('data \"live\" (TIO)'!D84+'data \"live\" (TIO)'!D64)/'data \"live\" (TIO)'!D44),IF($E$1=$AR$8,('data \"live\" (TIO)'!D104)/'data \"live\" (TIO)'!D44,('data \"live\" (TIO)'!D84)/'data \"live\" (TIO)'!D44))","v":1.7462094385572302},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!E104+'data \"live\" (TIO)'!E64)/'data \"live\" (TIO)'!E44,('data \"live\" (TIO)'!E84+'data \"live\" (TIO)'!E64)/'data \"live\" (TIO)'!E44),IF($E$1=$AR$8,('data \"live\" (TIO)'!E104)/'data \"live\" (TIO)'!E44,('data \"live\" (TIO)'!E84)/'data \"live\" (TIO)'!E44))","v":1.6654979444811771},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!F104+'data \"live\" (TIO)'!F64)/'data \"live\" (TIO)'!F44,('data \"live\" (TIO)'!F84+'data \"live\" (TIO)'!F64)/'data \"live\" (TIO)'!F44),IF($E$1=$AR$8,('data \"live\" (TIO)'!F104)/'data \"live\" (TIO)'!F44,('data \"live\" (TIO)'!F84)/'data \"live\" (TIO)'!F44))","v":1.8426334962890072},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!G104+'data \"live\" (TIO)'!G64)/'data \"live\" (TIO)'!G44,('data \"live\" (TIO)'!G84+'data \"live\" (TIO)'!G64)/'data \"live\" (TIO)'!G44),IF($E$1=$AR$8,('data \"live\" (TIO)'!G104)/'data \"live\" (TIO)'!G44,('data \"live\" (TIO)'!G84)/'data \"live\" (TIO)'!G44))","v":2.1105079708256689},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!H104+'data \"live\" (TIO)'!H64)/'data \"live\" (TIO)'!H44,('data \"live\" (TIO)'!H84+'data \"live\" (TIO)'!H64)/'data \"live\" (TIO)'!H44),IF($E$1=$AR$8,('data \"live\" (TIO)'!H104)/'data \"live\" (TIO)'!H44,('data \"live\" (TIO)'!H84)/'data \"live\" (TIO)'!H44))","v":2.1645535046496374},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!I104+'data \"live\" (TIO)'!I64)/'data \"live\" (TIO)'!I44,('data \"live\" (TIO)'!I84+'data \"live\" (TIO)'!I64)/'data \"live\" (TIO)'!I44),IF($E$1=$AR$8,('data \"live\" (TIO)'!I104)/'data \"live\" (TIO)'!I44,('data \"live\" (TIO)'!I84)/'data \"live\" (TIO)'!I44))","v":2.0748154772808087},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!J104+'data \"live\" (TIO)'!J64)/'data \"live\" (TIO)'!J44,('data \"live\" (TIO)'!J84+'data \"live\" (TIO)'!J64)/'data \"live\" (TIO)'!J44),IF($E$1=$AR$8,('data \"live\" (TIO)'!J104)/'data \"live\" (TIO)'!J44,('data \"live\" (TIO)'!J84)/'data \"live\" (TIO)'!J44))","v":2.1867891001564113},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!K104+'data \"live\" (TIO)'!K64)/'data \"live\" (TIO)'!K44,('data \"live\" (TIO)'!K84+'data \"live\" (TIO)'!K64)/'data \"live\" (TIO)'!K44),IF($E$1=$AR$8,('data \"live\" (TIO)'!K104)/'data \"live\" (TIO)'!K44,('data \"live\" (TIO)'!K84)/'data \"live\" (TIO)'!K44))","v":4.5572434734868112},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!L104+'data \"live\" (TIO)'!L64)/'data \"live\" (TIO)'!L44,('data \"live\" (TIO)'!L84+'data \"live\" (TIO)'!L64)/'data \"live\" (TIO)'!L44),IF($E$1=$AR$8,('data \"live\" (TIO)'!L104)/'data \"live\" (TIO)'!L44,('data \"live\" (TIO)'!L84)/'data \"live\" (TIO)'!L44))","v":2.4475775986904238},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!M104+'data \"live\" (TIO)'!M64)/'data \"live\" (TIO)'!M44,('data \"live\" (TIO)'!M84+'data \"live\" (TIO)'!M64)/'data \"live\" (TIO)'!M44),IF($E$1=$AR$8,('data \"live\" (TIO)'!M104)/'data \"live\" (TIO)'!M44,('data \"live\" (TIO)'!M84)/'data \"live\" (TIO)'!M44))","v":2.4972320488773869},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!N104+'data \"live\" (TIO)'!N64)/'data \"live\" (TIO)'!N44,('data \"live\" (TIO)'!N84+'data \"live\" (TIO)'!N64)/'data \"live\" (TIO)'!N44),IF($E$1=$AR$8,('data \"live\" (TIO)'!N104)/'data \"live\" (TIO)'!N44,('data \"live\" (TIO)'!N84)/'data \"live\" (TIO)'!N44))","v":2.6890210903302827},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!O104+'data \"live\" (TIO)'!O64)/'data \"live\" (TIO)'!O44,('data \"live\" (TIO)'!O84+'data \"live\" (TIO)'!O64)/'data \"live\" (TIO)'!O44),IF($E$1=$AR$8,('data \"live\" (TIO)'!O104)/'data \"live\" (TIO)'!O44,('data \"live\" (TIO)'!O84)/'data \"live\" (TIO)'!O44))","v":2.8033588022347078},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!P104+'data \"live\" (TIO)'!P64)/'data \"live\" (TIO)'!P44,('data \"live\" (TIO)'!P84+'data \"live\" (TIO)'!P64)/'data \"live\" (TIO)'!P44),IF($E$1=$AR$8,('data \"live\" (TIO)'!P104)/'data \"live\" (TIO)'!P44,('data \"live\" (TIO)'!P84)/'data \"live\" (TIO)'!P44))","v":2.7892137823891696},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Q104+'data \"live\" (TIO)'!Q64)/'data \"live\" (TIO)'!Q44,('data \"live\" (TIO)'!Q84+'data \"live\" (TIO)'!Q64)/'data \"live\" (TIO)'!Q44),IF($E$1=$AR$8,('data \"live\" (TIO)'!Q104)/'data \"live\" (TIO)'!Q44,('data \"live\" (TIO)'!Q84)/'data \"live\" (TIO)'!Q44))","v":2.7805858770293335},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!R104+'data \"live\" (TIO)'!R64)/'data \"live\" (TIO)'!R44,('data \"live\" (TIO)'!R84+'data \"live\" (TIO)'!R64)/'data \"live\" (TIO)'!R44),IF($E$1=$AR$8,('data \"live\" (TIO)'!R104)/'data \"live\" (TIO)'!R44,('data \"live\" (TIO)'!R84)/'data \"live\" (TIO)'!R44))","v":2.5868473617044887},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!V104+'data \"live\" (TIO)'!V64)/'data \"live\" (TIO)'!V44,('data \"live\" (TIO)'!V84+'data \"live\" (TIO)'!V64)/'data \"live\" (TIO)'!V44),IF($E$1=$AR$8,('data \"live\" (TIO)'!V104)/'data \"live\" (TIO)'!V44,('data \"live\" (TIO)'!V84)/'data \"live\" (TIO)'!V44))","v":1.7556686810951345},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!W104+'data \"live\" (TIO)'!W64)/'data \"live\" (TIO)'!W44,('data \"live\" (TIO)'!W84+'data \"live\" (TIO)'!W64)/'data \"live\" (TIO)'!W44),IF($E$1=$AR$8,('data \"live\" (TIO)'!W104)/'data \"live\" (TIO)'!W44,('data \"live\" (TIO)'!W84)/'data \"live\" (TIO)'!W44))","v":2.0406092332064816},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!X104+'data \"live\" (TIO)'!X64)/'data \"live\" (TIO)'!X44,('data \"live\" (TIO)'!X84+'data \"live\" (TIO)'!X64)/'data \"live\" (TIO)'!X44),IF($E$1=$AR$8,('data \"live\" (TIO)'!X104)/'data \"live\" (TIO)'!X44,('data \"live\" (TIO)'!X84)/'data \"live\" (TIO)'!X44))","v":2.8383576983780596},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Y104+'data \"live\" (TIO)'!Y64)/'data \"live\" (TIO)'!Y44,('data \"live\" (TIO)'!Y84+'data \"live\" (TIO)'!Y64)/'data \"live\" (TIO)'!Y44),IF($E$1=$AR$8,('data \"live\" (TIO)'!Y104)/'data \"live\" (TIO)'!Y44,('data \"live\" (TIO)'!Y84)/'data \"live\" (TIO)'!Y44))","v":2.5441599330996043},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Z104+'data \"live\" (TIO)'!Z64)/'data \"live\" (TIO)'!Z44,('data \"live\" (TIO)'!Z84+'data \"live\" (TIO)'!Z64)/'data \"live\" (TIO)'!Z44),IF($E$1=$AR$8,('data \"live\" (TIO)'!Z104)/'data \"live\" (TIO)'!Z44,('data \"live\" (TIO)'!Z84)/'data \"live\" (TIO)'!Z44))","v":2.7910563087030953},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!AA104+'data \"live\" (TIO)'!AA64)/'data \"live\" (TIO)'!AA44,('data \"live\" (TIO)'!AA84+'data \"live\" (TIO)'!AA64)/'data \"live\" (TIO)'!AA44),IF($E$1=$AR$8,('data \"live\" (TIO)'!AA104)/'data \"live\" (TIO)'!AA44,('data \"live\" (TIO)'!AA84)/'data \"live\" (TIO)'!AA44))","v":0.86272922410762198},{"$f":"HLOOKUP($Y$3,$S83:$X99,2,FALSE)","v":2.5441599330996043},{"$f":"HLOOKUP($Z$3,$S83:$X99,2,FALSE)","v":2.8383576983780596},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T84/$S84-1","v":0.16229745121021888},{"$f":"U84/$S84-1","v":0.61668185400879594},{"$f":"V84/$S84-1","v":0.44911164645975932},{"$f":"W84/$S84-1","v":0.58973976055784982},{"$f":"X84/$S84-1","v":-0.5086036258450104},{"$f":"HLOOKUP($Y$3,$AL83:$AQ99,2,FALSE)","v":0.44911164645975932},{"$f":"HLOOKUP($Z$3,$AL83:$AQ99,2,FALSE)","v":0.61668185400879594}]
["Auckland","Auckland cost per in-service kilometre:",{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!C105+'data \"live\" (TIO)'!C65)/'data \"live\" (TIO)'!C45,('data \"live\" (TIO)'!C85+'data \"live\" (TIO)'!C65)/'data \"live\" (TIO)'!C45),IF($E$1=$AR$8,('data \"live\" (TIO)'!C105)/'data \"live\" (TIO)'!C45,('data \"live\" (TIO)'!C85)/'data \"live\" (TIO)'!C45))","v":2.9354162846579817},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!D105+'data \"live\" (TIO)'!D65)/'data \"live\" (TIO)'!D45,('data \"live\" (TIO)'!D85+'data \"live\" (TIO)'!D65)/'data \"live\" (TIO)'!D45),IF($E$1=$AR$8,('data \"live\" (TIO)'!D105)/'data \"live\" (TIO)'!D45,('data \"live\" (TIO)'!D85)/'data \"live\" (TIO)'!D45))","v":2.7908454511467107},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!E105+'data \"live\" (TIO)'!E65)/'data \"live\" (TIO)'!E45,('data \"live\" (TIO)'!E85+'data \"live\" (TIO)'!E65)/'data \"live\" (TIO)'!E45),IF($E$1=$AR$8,('data \"live\" (TIO)'!E105)/'data \"live\" (TIO)'!E45,('data \"live\" (TIO)'!E85)/'data \"live\" (TIO)'!E45))","v":3.1348850150782668},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!F105+'data \"live\" (TIO)'!F65)/'data \"live\" (TIO)'!F45,('data \"live\" (TIO)'!F85+'data \"live\" (TIO)'!F65)/'data \"live\" (TIO)'!F45),IF($E$1=$AR$8,('data \"live\" (TIO)'!F105)/'data \"live\" (TIO)'!F45,('data \"live\" (TIO)'!F85)/'data \"live\" (TIO)'!F45))","v":2.5716006211647962},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!G105+'data \"live\" (TIO)'!G65)/'data \"live\" (TIO)'!G45,('data \"live\" (TIO)'!G85+'data \"live\" (TIO)'!G65)/'data \"live\" (TIO)'!G45),IF($E$1=$AR$8,('data \"live\" (TIO)'!G105)/'data \"live\" (TIO)'!G45,('data \"live\" (TIO)'!G85)/'data \"live\" (TIO)'!G45))","v":2.6203471814787109},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!H105+'data \"live\" (TIO)'!H65)/'data \"live\" (TIO)'!H45,('data \"live\" (TIO)'!H85+'data \"live\" (TIO)'!H65)/'data \"live\" (TIO)'!H45),IF($E$1=$AR$8,('data \"live\" (TIO)'!H105)/'data \"live\" (TIO)'!H45,('data \"live\" (TIO)'!H85)/'data \"live\" (TIO)'!H45))","v":2.6157135215432175},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!I105+'data \"live\" (TIO)'!I65)/'data \"live\" (TIO)'!I45,('data \"live\" (TIO)'!I85+'data \"live\" (TIO)'!I65)/'data \"live\" (TIO)'!I45),IF($E$1=$AR$8,('data \"live\" (TIO)'!I105)/'data \"live\" (TIO)'!I45,('data \"live\" (TIO)'!I85)/'data \"live\" (TIO)'!I45))","v":2.8532418022498627},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!J105+'data \"live\" (TIO)'!J65)/'data \"live\" (TIO)'!J45,('data \"live\" (TIO)'!J85+'data \"live\" (TIO)'!J65)/'data \"live\" (TIO)'!J45),IF($E$1=$AR$8,('data \"live\" (TIO)'!J105)/'data \"live\" (TIO)'!J45,('data \"live\" (TIO)'!J85)/'data \"live\" (TIO)'!J45))","v":3.0202393299719779},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!K105+'data \"live\" (TIO)'!K65)/'data \"live\" (TIO)'!K45,('data \"live\" (TIO)'!K85+'data \"live\" (TIO)'!K65)/'data \"live\" (TIO)'!K45),IF($E$1=$AR$8,('data \"live\" (TIO)'!K105)/'data \"live\" (TIO)'!K45,('data \"live\" (TIO)'!K85)/'data \"live\" (TIO)'!K45))","v":3.3818708764430543},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!L105+'data \"live\" (TIO)'!L65)/'data \"live\" (TIO)'!L45,('data \"live\" (TIO)'!L85+'data \"live\" (TIO)'!L65)/'data \"live\" (TIO)'!L45),IF($E$1=$AR$8,('data \"live\" (TIO)'!L105)/'data \"live\" (TIO)'!L45,('data \"live\" (TIO)'!L85)/'data \"live\" (TIO)'!L45))","v":3.5101051991492729},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!M105+'data \"live\" (TIO)'!M65)/'data \"live\" (TIO)'!M45,('data \"live\" (TIO)'!M85+'data \"live\" (TIO)'!M65)/'data \"live\" (TIO)'!M45),IF($E$1=$AR$8,('data \"live\" (TIO)'!M105)/'data \"live\" (TIO)'!M45,('data \"live\" (TIO)'!M85)/'data \"live\" (TIO)'!M45))","v":3.5499454680460896},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!N105+'data \"live\" (TIO)'!N65)/'data \"live\" (TIO)'!N45,('data \"live\" (TIO)'!N85+'data \"live\" (TIO)'!N65)/'data \"live\" (TIO)'!N45),IF($E$1=$AR$8,('data \"live\" (TIO)'!N105)/'data \"live\" (TIO)'!N45,('data \"live\" (TIO)'!N85)/'data \"live\" (TIO)'!N45))","v":3.565444587072899},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!O105+'data \"live\" (TIO)'!O65)/'data \"live\" (TIO)'!O45,('data \"live\" (TIO)'!O85+'data \"live\" (TIO)'!O65)/'data \"live\" (TIO)'!O45),IF($E$1=$AR$8,('data \"live\" (TIO)'!O105)/'data \"live\" (TIO)'!O45,('data \"live\" (TIO)'!O85)/'data \"live\" (TIO)'!O45))","v":3.6162405606788015},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!P105+'data \"live\" (TIO)'!P65)/'data \"live\" (TIO)'!P45,('data \"live\" (TIO)'!P85+'data \"live\" (TIO)'!P65)/'data \"live\" (TIO)'!P45),IF($E$1=$AR$8,('data \"live\" (TIO)'!P105)/'data \"live\" (TIO)'!P45,('data \"live\" (TIO)'!P85)/'data \"live\" (TIO)'!P45))","v":3.5754381565672366},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Q105+'data \"live\" (TIO)'!Q65)/'data \"live\" (TIO)'!Q45,('data \"live\" (TIO)'!Q85+'data \"live\" (TIO)'!Q65)/'data \"live\" (TIO)'!Q45),IF($E$1=$AR$8,('data \"live\" (TIO)'!Q105)/'data \"live\" (TIO)'!Q45,('data \"live\" (TIO)'!Q85)/'data \"live\" (TIO)'!Q45))","v":3.5735403445989875},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!R105+'data \"live\" (TIO)'!R65)/'data \"live\" (TIO)'!R45,('data \"live\" (TIO)'!R85+'data \"live\" (TIO)'!R65)/'data \"live\" (TIO)'!R45),IF($E$1=$AR$8,('data \"live\" (TIO)'!R105)/'data \"live\" (TIO)'!R45,('data \"live\" (TIO)'!R85)/'data \"live\" (TIO)'!R45))","v":3.5655389357550908},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!V105+'data \"live\" (TIO)'!V65)/'data \"live\" (TIO)'!V45,('data \"live\" (TIO)'!V85+'data \"live\" (TIO)'!V65)/'data \"live\" (TIO)'!V45),IF($E$1=$AR$8,('data \"live\" (TIO)'!V105)/'data \"live\" (TIO)'!V45,('data \"live\" (TIO)'!V85)/'data \"live\" (TIO)'!V45))","v":2.9549665583041489},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!W105+'data \"live\" (TIO)'!W65)/'data \"live\" (TIO)'!W45,('data \"live\" (TIO)'!W85+'data \"live\" (TIO)'!W65)/'data \"live\" (TIO)'!W45),IF($E$1=$AR$8,('data \"live\" (TIO)'!W105)/'data \"live\" (TIO)'!W45,('data \"live\" (TIO)'!W85)/'data \"live\" (TIO)'!W45))","v":2.6029955082847875},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!X105+'data \"live\" (TIO)'!X65)/'data \"live\" (TIO)'!X45,('data \"live\" (TIO)'!X85+'data \"live\" (TIO)'!X65)/'data \"live\" (TIO)'!X45),IF($E$1=$AR$8,('data \"live\" (TIO)'!X105)/'data \"live\" (TIO)'!X45,('data \"live\" (TIO)'!X85)/'data \"live\" (TIO)'!X45))","v":3.0947166082892394},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Y105+'data \"live\" (TIO)'!Y65)/'data \"live\" (TIO)'!Y45,('data \"live\" (TIO)'!Y85+'data \"live\" (TIO)'!Y65)/'data \"live\" (TIO)'!Y45),IF($E$1=$AR$8,('data \"live\" (TIO)'!Y105)/'data \"live\" (TIO)'!Y45,('data \"live\" (TIO)'!Y85)/'data \"live\" (TIO)'!Y45))","v":3.5419403754956842},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Z105+'data \"live\" (TIO)'!Z65)/'data \"live\" (TIO)'!Z45,('data \"live\" (TIO)'!Z85+'data \"live\" (TIO)'!Z65)/'data \"live\" (TIO)'!Z45),IF($E$1=$AR$8,('data \"live\" (TIO)'!Z105)/'data \"live\" (TIO)'!Z45,('data \"live\" (TIO)'!Z85)/'data \"live\" (TIO)'!Z45))","v":3.5878214504728803},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!AA105+'data \"live\" (TIO)'!AA65)/'data \"live\" (TIO)'!AA45,('data \"live\" (TIO)'!AA85+'data \"live\" (TIO)'!AA65)/'data \"live\" (TIO)'!AA45),IF($E$1=$AR$8,('data \"live\" (TIO)'!AA105)/'data \"live\" (TIO)'!AA45,('data \"live\" (TIO)'!AA85)/'data \"live\" (TIO)'!AA45))","v":1.1456312601454575},{"$f":"HLOOKUP($Y$3,$S83:$X99,3,FALSE)","v":3.5419403754956842},{"$f":"HLOOKUP($Z$3,$S83:$X99,3,FALSE)","v":3.0947166082892394},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T85/$S85-1","v":-0.11911168640140446},4.7293276329087419E-2,0.19863974959107455,0.21416651582409996,-0.61230313861726626,{"$f":"HLOOKUP($Y$3,$AL83:$AQ99,3,FALSE)","v":0.19863974959107455},{"$f":"HLOOKUP($Z$3,$AL83:$AQ99,3,FALSE)","v":4.7293276329087419E-2}]
["Waikato","Waikato cost per in-service kilometre:",{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!C106+'data \"live\" (TIO)'!C66)/'data \"live\" (TIO)'!C46,('data \"live\" (TIO)'!C86+'data \"live\" (TIO)'!C66)/'data \"live\" (TIO)'!C46),IF($E$1=$AR$8,('data \"live\" (TIO)'!C106)/'data \"live\" (TIO)'!C46,('data \"live\" (TIO)'!C86)/'data \"live\" (TIO)'!C46))","v":2.6672311204233456},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!D106+'data \"live\" (TIO)'!D66)/'data \"live\" (TIO)'!D46,('data \"live\" (TIO)'!D86+'data \"live\" (TIO)'!D66)/'data \"live\" (TIO)'!D46),IF($E$1=$AR$8,('data \"live\" (TIO)'!D106)/'data \"live\" (TIO)'!D46,('data \"live\" (TIO)'!D86)/'data \"live\" (TIO)'!D46))","v":2.7613113071023863},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!E106+'data \"live\" (TIO)'!E66)/'data \"live\" (TIO)'!E46,('data \"live\" (TIO)'!E86+'data \"live\" (TIO)'!E66)/'data \"live\" (TIO)'!E46),IF($E$1=$AR$8,('data \"live\" (TIO)'!E106)/'data \"live\" (TIO)'!E46,('data \"live\" (TIO)'!E86)/'data \"live\" (TIO)'!E46))","v":2.5942886701455978},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!F106+'data \"live\" (TIO)'!F66)/'data \"live\" (TIO)'!F46,('data \"live\" (TIO)'!F86+'data \"live\" (TIO)'!F66)/'data \"live\" (TIO)'!F46),IF($E$1=$AR$8,('data \"live\" (TIO)'!F106)/'data \"live\" (TIO)'!F46,('data \"live\" (TIO)'!F86)/'data \"live\" (TIO)'!F46))","v":2.3164370187030614},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!G106+'data \"live\" (TIO)'!G66)/'data \"live\" (TIO)'!G46,('data \"live\" (TIO)'!G86+'data \"live\" (TIO)'!G66)/'data \"live\" (TIO)'!G46),IF($E$1=$AR$8,('data \"live\" (TIO)'!G106)/'data \"live\" (TIO)'!G46,('data \"live\" (TIO)'!G86)/'data \"live\" (TIO)'!G46))","v":2.2699417962222475},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!H106+'data \"live\" (TIO)'!H66)/'data \"live\" (TIO)'!H46,('data \"live\" (TIO)'!H86+'data \"live\" (TIO)'!H66)/'data \"live\" (TIO)'!H46),IF($E$1=$AR$8,('data \"live\" (TIO)'!H106)/'data \"live\" (TIO)'!H46,('data \"live\" (TIO)'!H86)/'data \"live\" (TIO)'!H46))","v":2.3221360154713984},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!I106+'data \"live\" (TIO)'!I66)/'data \"live\" (TIO)'!I46,('data \"live\" (TIO)'!I86+'data \"live\" (TIO)'!I66)/'data \"live\" (TIO)'!I46),IF($E$1=$AR$8,('data \"live\" (TIO)'!I106)/'data \"live\" (TIO)'!I46,('data \"live\" (TIO)'!I86)/'data \"live\" (TIO)'!I46))","v":2.4157554069284943},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!J106+'data \"live\" (TIO)'!J66)/'data \"live\" (TIO)'!J46,('data \"live\" (TIO)'!J86+'data \"live\" (TIO)'!J66)/'data \"live\" (TIO)'!J46),IF($E$1=$AR$8,('data \"live\" (TIO)'!J106)/'data \"live\" (TIO)'!J46,('data \"live\" (TIO)'!J86)/'data \"live\" (TIO)'!J46))","v":2.6148213217737375},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!K106+'data \"live\" (TIO)'!K66)/'data \"live\" (TIO)'!K46,('data \"live\" (TIO)'!K86+'data \"live\" (TIO)'!K66)/'data \"live\" (TIO)'!K46),IF($E$1=$AR$8,('data \"live\" (TIO)'!K106)/'data \"live\" (TIO)'!K46,('data \"live\" (TIO)'!K86)/'data \"live\" (TIO)'!K46))","v":2.5085598115915877},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!L106+'data \"live\" (TIO)'!L66)/'data \"live\" (TIO)'!L46,('data \"live\" (TIO)'!L86+'data \"live\" (TIO)'!L66)/'data \"live\" (TIO)'!L46),IF($E$1=$AR$8,('data \"live\" (TIO)'!L106)/'data \"live\" (TIO)'!L46,('data \"live\" (TIO)'!L86)/'data \"live\" (TIO)'!L46))","v":2.6796221472306772},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!M106+'data \"live\" (TIO)'!M66)/'data \"live\" (TIO)'!M46,('data \"live\" (TIO)'!M86+'data \"live\" (TIO)'!M66)/'data \"live\" (TIO)'!M46),IF($E$1=$AR$8,('data \"live\" (TIO)'!M106)/'data \"live\" (TIO)'!M46,('data \"live\" (TIO)'!M86)/'data \"live\" (TIO)'!M46))","v":2.7260514279305421},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!N106+'data \"live\" (TIO)'!N66)/'data \"live\" (TIO)'!N46,('data \"live\" (TIO)'!N86+'data \"live\" (TIO)'!N66)/'data \"live\" (TIO)'!N46),IF($E$1=$AR$8,('data \"live\" (TIO)'!N106)/'data \"live\" (TIO)'!N46,('data \"live\" (TIO)'!N86)/'data \"live\" (TIO)'!N46))","v":2.7732849056172317},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!O106+'data \"live\" (TIO)'!O66)/'data \"live\" (TIO)'!O46,('data \"live\" (TIO)'!O86+'data \"live\" (TIO)'!O66)/'data \"live\" (TIO)'!O46),IF($E$1=$AR$8,('data \"live\" (TIO)'!O106)/'data \"live\" (TIO)'!O46,('data \"live\" (TIO)'!O86)/'data \"live\" (TIO)'!O46))","v":2.8213371260147206},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!P106+'data \"live\" (TIO)'!P66)/'data \"live\" (TIO)'!P46,('data \"live\" (TIO)'!P86+'data \"live\" (TIO)'!P66)/'data \"live\" (TIO)'!P46),IF($E$1=$AR$8,('data \"live\" (TIO)'!P106)/'data \"live\" (TIO)'!P46,('data \"live\" (TIO)'!P86)/'data \"live\" (TIO)'!P46))","v":2.8702216430119973},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Q106+'data \"live\" (TIO)'!Q66)/'data \"live\" (TIO)'!Q46,('data \"live\" (TIO)'!Q86+'data \"live\" (TIO)'!Q66)/'data \"live\" (TIO)'!Q46),IF($E$1=$AR$8,('data \"live\" (TIO)'!Q106)/'data \"live\" (TIO)'!Q46,('data \"live\" (TIO)'!Q86)/'data \"live\" (TIO)'!Q46))","v":2.9199530951784851},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!R106+'data \"live\" (TIO)'!R66)/'data \"live\" (TIO)'!R46,('data \"live\" (TIO)'!R86+'data \"live\" (TIO)'!R66)/'data \"live\" (TIO)'!R46),IF($E$1=$AR$8,('data \"live\" (TIO)'!R106)/'data \"live\" (TIO)'!R46,('data \"live\" (TIO)'!R86)/'data \"live\" (TIO)'!R46))","v":2.9705460627614833},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!V106+'data \"live\" (TIO)'!V66)/'data \"live\" (TIO)'!V46,('data \"live\" (TIO)'!V86+'data \"live\" (TIO)'!V66)/'data \"live\" (TIO)'!V46),IF($E$1=$AR$8,('data \"live\" (TIO)'!V106)/'data \"live\" (TIO)'!V46,('data \"live\" (TIO)'!V86)/'data \"live\" (TIO)'!V46))","v":2.6719256472115087},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!W106+'data \"live\" (TIO)'!W66)/'data \"live\" (TIO)'!W46,('data \"live\" (TIO)'!W86+'data \"live\" (TIO)'!W66)/'data \"live\" (TIO)'!W46),IF($E$1=$AR$8,('data \"live\" (TIO)'!W106)/'data \"live\" (TIO)'!W46,('data \"live\" (TIO)'!W86)/'data \"live\" (TIO)'!W46))","v":2.3027623910786632},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!X106+'data \"live\" (TIO)'!X66)/'data \"live\" (TIO)'!X46,('data \"live\" (TIO)'!X86+'data \"live\" (TIO)'!X66)/'data \"live\" (TIO)'!X46),IF($E$1=$AR$8,('data \"live\" (TIO)'!X106)/'data \"live\" (TIO)'!X46,('data \"live\" (TIO)'!X86)/'data \"live\" (TIO)'!X46))","v":2.5117430529805786},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Y106+'data \"live\" (TIO)'!Y66)/'data \"live\" (TIO)'!Y46,('data \"live\" (TIO)'!Y86+'data \"live\" (TIO)'!Y66)/'data \"live\" (TIO)'!Y46),IF($E$1=$AR$8,('data \"live\" (TIO)'!Y106)/'data \"live\" (TIO)'!Y46,('data \"live\" (TIO)'!Y86)/'data \"live\" (TIO)'!Y46))","v":2.7266301510696405},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Z106+'data \"live\" (TIO)'!Z66)/'data \"live\" (TIO)'!Z46,('data \"live\" (TIO)'!Z86+'data \"live\" (TIO)'!Z66)/'data \"live\" (TIO)'!Z46),IF($E$1=$AR$8,('data \"live\" (TIO)'!Z106)/'data \"live\" (TIO)'!Z46,('data \"live\" (TIO)'!Z86)/'data \"live\" (TIO)'!Z46))","v":2.8708310424472026},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!AA106+'data \"live\" (TIO)'!AA66)/'data \"live\" (TIO)'!AA46,('data \"live\" (TIO)'!AA86+'data \"live\" (TIO)'!AA66)/'data \"live\" (TIO)'!AA46),IF($E$1=$AR$8,('data \"live\" (TIO)'!AA106)/'data \"live\" (TIO)'!AA46,('data \"live\" (TIO)'!AA86)/'data \"live\" (TIO)'!AA46))","v":0.98034592663519504},{"$f":"HLOOKUP($Y$3,$S83:$X99,4,FALSE)","v":2.7266301510696405},{"$f":"HLOOKUP($Z$3,$S83:$X99,4,FALSE)","v":2.5117430529805786},null,null,null,null,null,null,null,null,null,null,null,null,-0.13816374588047164,-5.9950243899227096E-2,2.0473812179325757E-2,7.4442713420291629E-2,-0.63309385960709286,{"$f":"HLOOKUP($Y$3,$AL83:$AQ99,4,FALSE)","v":2.0473812179325757E-2},{"$f":"HLOOKUP($Z$3,$AL83:$AQ99,4,FALSE)","v":-5.9950243899227096E-2}]
["Bay of Plenty","Bay of Plenty cost per in-service kilometre:",{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!C107+'data \"live\" (TIO)'!C67)/'data \"live\" (TIO)'!C47,('data \"live\" (TIO)'!C87+'data \"live\" (TIO)'!C67)/'data \"live\" (TIO)'!C47),IF($E$1=$AR$8,('data \"live\" (TIO)'!C107)/'data \"live\" (TIO)'!C47,('data \"live\" (TIO)'!C87)/'data \"live\" (TIO)'!C47))","v":1.7508641850218478},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!D107+'data \"live\" (TIO)'!D67)/'data \"live\" (TIO)'!D47,('data \"live\" (TIO)'!D87+'data \"live\" (TIO)'!D67)/'data \"live\" (TIO)'!D47),IF($E$1=$AR$8,('data \"live\" (TIO)'!D107)/'data \"live\" (TIO)'!D47,('data \"live\" (TIO)'!D87)/'data \"live\" (TIO)'!D47))","v":1.572941601306564},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!E107+'data \"live\" (TIO)'!E67)/'data \"live\" (TIO)'!E47,('data \"live\" (TIO)'!E87+'data \"live\" (TIO)'!E67)/'data \"live\" (TIO)'!E47),IF($E$1=$AR$8,('data \"live\" (TIO)'!E107)/'data \"live\" (TIO)'!E47,('data \"live\" (TIO)'!E87)/'data \"live\" (TIO)'!E47))","v":1.7855420340318906},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!F107+'data \"live\" (TIO)'!F67)/'data \"live\" (TIO)'!F47,('data \"live\" (TIO)'!F87+'data \"live\" (TIO)'!F67)/'data \"live\" (TIO)'!F47),IF($E$1=$AR$8,('data \"live\" (TIO)'!F107)/'data \"live\" (TIO)'!F47,('data \"live\" (TIO)'!F87)/'data \"live\" (TIO)'!F47))","v":1.7852574398554486},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!G107+'data \"live\" (TIO)'!G67)/'data \"live\" (TIO)'!G47,('data \"live\" (TIO)'!G87+'data \"live\" (TIO)'!G67)/'data \"live\" (TIO)'!G47),IF($E$1=$AR$8,('data \"live\" (TIO)'!G107)/'data \"live\" (TIO)'!G47,('data \"live\" (TIO)'!G87)/'data \"live\" (TIO)'!G47))","v":1.9477912023196409},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!H107+'data \"live\" (TIO)'!H67)/'data \"live\" (TIO)'!H47,('data \"live\" (TIO)'!H87+'data \"live\" (TIO)'!H67)/'data \"live\" (TIO)'!H47),IF($E$1=$AR$8,('data \"live\" (TIO)'!H107)/'data \"live\" (TIO)'!H47,('data \"live\" (TIO)'!H87)/'data \"live\" (TIO)'!H47))","v":1.9984622824125073},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!I107+'data \"live\" (TIO)'!I67)/'data \"live\" (TIO)'!I47,('data \"live\" (TIO)'!I87+'data \"live\" (TIO)'!I67)/'data \"live\" (TIO)'!I47),IF($E$1=$AR$8,('data \"live\" (TIO)'!I107)/'data \"live\" (TIO)'!I47,('data \"live\" (TIO)'!I87)/'data \"live\" (TIO)'!I47))","v":1.6845999760684827},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!J107+'data \"live\" (TIO)'!J67)/'data \"live\" (TIO)'!J47,('data \"live\" (TIO)'!J87+'data \"live\" (TIO)'!J67)/'data \"live\" (TIO)'!J47),IF($E$1=$AR$8,('data \"live\" (TIO)'!J107)/'data \"live\" (TIO)'!J47,('data \"live\" (TIO)'!J87)/'data \"live\" (TIO)'!J47))","v":1.7025409818187924},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!K107+'data \"live\" (TIO)'!K67)/'data \"live\" (TIO)'!K47,('data \"live\" (TIO)'!K87+'data \"live\" (TIO)'!K67)/'data \"live\" (TIO)'!K47),IF($E$1=$AR$8,('data \"live\" (TIO)'!K107)/'data \"live\" (TIO)'!K47,('data \"live\" (TIO)'!K87)/'data \"live\" (TIO)'!K47))","v":1.6669175717259315},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!L107+'data \"live\" (TIO)'!L67)/'data \"live\" (TIO)'!L47,('data \"live\" (TIO)'!L87+'data \"live\" (TIO)'!L67)/'data \"live\" (TIO)'!L47),IF($E$1=$AR$8,('data \"live\" (TIO)'!L107)/'data \"live\" (TIO)'!L47,('data \"live\" (TIO)'!L87)/'data \"live\" (TIO)'!L47))","v":1.7603908381931268},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!M107+'data \"live\" (TIO)'!M67)/'data \"live\" (TIO)'!M47,('data \"live\" (TIO)'!M87+'data \"live\" (TIO)'!M67)/'data \"live\" (TIO)'!M47),IF($E$1=$AR$8,('data \"live\" (TIO)'!M107)/'data \"live\" (TIO)'!M47,('data \"live\" (TIO)'!M87)/'data \"live\" (TIO)'!M47))","v":1.7603908381931268},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!N107+'data \"live\" (TIO)'!N67)/'data \"live\" (TIO)'!N47,('data \"live\" (TIO)'!N87+'data \"live\" (TIO)'!N67)/'data \"live\" (TIO)'!N47),IF($E$1=$AR$8,('data \"live\" (TIO)'!N107)/'data \"live\" (TIO)'!N47,('data \"live\" (TIO)'!N87)/'data \"live\" (TIO)'!N47))","v":1.7603908381931268},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!O107+'data \"live\" (TIO)'!O67)/'data \"live\" (TIO)'!O47,('data \"live\" (TIO)'!O87+'data \"live\" (TIO)'!O67)/'data \"live\" (TIO)'!O47),IF($E$1=$AR$8,('data \"live\" (TIO)'!O107)/'data \"live\" (TIO)'!O47,('data \"live\" (TIO)'!O87)/'data \"live\" (TIO)'!O47))","v":1.7603908381931268},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!P107+'data \"live\" (TIO)'!P67)/'data \"live\" (TIO)'!P47,('data \"live\" (TIO)'!P87+'data \"live\" (TIO)'!P67)/'data \"live\" (TIO)'!P47),IF($E$1=$AR$8,('data \"live\" (TIO)'!P107)/'data \"live\" (TIO)'!P47,('data \"live\" (TIO)'!P87)/'data \"live\" (TIO)'!P47))","v":1.7603908381931268},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Q107+'data \"live\" (TIO)'!Q67)/'data \"live\" (TIO)'!Q47,('data \"live\" (TIO)'!Q87+'data \"live\" (TIO)'!Q67)/'data \"live\" (TIO)'!Q47),IF($E$1=$AR$8,('data \"live\" (TIO)'!Q107)/'data \"live\" (TIO)'!Q47,('data \"live\" (TIO)'!Q87)/'data \"live\" (TIO)'!Q47))","v":1.7603908381931268},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!R107+'data \"live\" (TIO)'!R67)/'data \"live\" (TIO)'!R47,('data \"live\" (TIO)'!R87+'data \"live\" (TIO)'!R67)/'data \"live\" (TIO)'!R47),IF($E$1=$AR$8,('data \"live\" (TIO)'!R107)/'data \"live\" (TIO)'!R47,('data \"live\" (TIO)'!R87)/'data \"live\" (TIO)'!R47))","v":1.7603908381931268},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!V107+'data \"live\" (TIO)'!V67)/'data \"live\" (TIO)'!V47,('data \"live\" (TIO)'!V87+'data \"live\" (TIO)'!V67)/'data \"live\" (TIO)'!V47),IF($E$1=$AR$8,('data \"live\" (TIO)'!V107)/'data \"live\" (TIO)'!V47,('data \"live\" (TIO)'!V87)/'data \"live\" (TIO)'!V47))","v":1.699652496896668},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!W107+'data \"live\" (TIO)'!W67)/'data \"live\" (TIO)'!W47,('data \"live\" (TIO)'!W87+'data \"live\" (TIO)'!W67)/'data \"live\" (TIO)'!W47),IF($E$1=$AR$8,('data \"live\" (TIO)'!W107)/'data \"live\" (TIO)'!W47,('data \"live\" (TIO)'!W87)/'data \"live\" (TIO)'!W47))","v":1.915354411983287},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!X107+'data \"live\" (TIO)'!X67)/'data \"live\" (TIO)'!X47,('data \"live\" (TIO)'!X87+'data \"live\" (TIO)'!X67)/'data \"live\" (TIO)'!X47),IF($E$1=$AR$8,('data \"live\" (TIO)'!X107)/'data \"live\" (TIO)'!X47,('data \"live\" (TIO)'!X87)/'data \"live\" (TIO)'!X47))","v":1.6843807221631601},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Y107+'data \"live\" (TIO)'!Y67)/'data \"live\" (TIO)'!Y47,('data \"live\" (TIO)'!Y87+'data \"live\" (TIO)'!Y67)/'data \"live\" (TIO)'!Y47),IF($E$1=$AR$8,('data \"live\" (TIO)'!Y107)/'data \"live\" (TIO)'!Y47,('data \"live\" (TIO)'!Y87)/'data \"live\" (TIO)'!Y47))","v":1.7603908381931268},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Z107+'data \"live\" (TIO)'!Z67)/'data \"live\" (TIO)'!Z47,('data \"live\" (TIO)'!Z87+'data \"live\" (TIO)'!Z67)/'data \"live\" (TIO)'!Z47),IF($E$1=$AR$8,('data \"live\" (TIO)'!Z107)/'data \"live\" (TIO)'!Z47,('data \"live\" (TIO)'!Z87)/'data \"live\" (TIO)'!Z47))","v":1.7603908381931268},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!AA107+'data \"live\" (TIO)'!AA67)/'data \"live\" (TIO)'!AA47,('data \"live\" (TIO)'!AA87+'data \"live\" (TIO)'!AA67)/'data \"live\" (TIO)'!AA47),IF($E$1=$AR$8,('data \"live\" (TIO)'!AA107)/'data \"live\" (TIO)'!AA47,('data \"live\" (TIO)'!AA87)/'data \"live\" (TIO)'!AA47))","v":0.5867969460643756},{"$f":"HLOOKUP($Y$3,$S83:$X99,5,FALSE)","v":1.7603908381931268},{"$f":"HLOOKUP($Z$3,$S83:$X99,5,FALSE)","v":1.6843807221631601},null,null,null,null,null,null,null,null,null,null,null,null,0.12690942147319006,-8.9852336059235149E-3,3.5735740927841819E-2,3.5735740927841819E-2,-0.65475475302405273,{"$f":"HLOOKUP($Y$3,$AL83:$AQ99,5,FALSE)","v":3.5735740927841819E-2},{"$f":"HLOOKUP($Z$3,$AL83:$AQ99,5,FALSE)","v":-8.9852336059235149E-3}]
["Gisborne","Gisborne cost per in-service kilometre:",{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!C108+'data \"live\" (TIO)'!C68)/'data \"live\" (TIO)'!C48,('data \"live\" (TIO)'!C88+'data \"live\" (TIO)'!C68)/'data \"live\" (TIO)'!C48),IF($E$1=$AR$8,('data \"live\" (TIO)'!C108)/'data \"live\" (TIO)'!C48,('data \"live\" (TIO)'!C88)/'data \"live\" (TIO)'!C48))","v":2.3499354230304026},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!D108+'data \"live\" (TIO)'!D68)/'data \"live\" (TIO)'!D48,('data \"live\" (TIO)'!D88+'data \"live\" (TIO)'!D68)/'data \"live\" (TIO)'!D48),IF($E$1=$AR$8,('data \"live\" (TIO)'!D108)/'data \"live\" (TIO)'!D48,('data \"live\" (TIO)'!D88)/'data \"live\" (TIO)'!D48))","v":1.8791113969924931},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!E108+'data \"live\" (TIO)'!E68)/'data \"live\" (TIO)'!E48,('data \"live\" (TIO)'!E88+'data \"live\" (TIO)'!E68)/'data \"live\" (TIO)'!E48),IF($E$1=$AR$8,('data \"live\" (TIO)'!E108)/'data \"live\" (TIO)'!E48,('data \"live\" (TIO)'!E88)/'data \"live\" (TIO)'!E48))","v":2.1292917129801161},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!F108+'data \"live\" (TIO)'!F68)/'data \"live\" (TIO)'!F48,('data \"live\" (TIO)'!F88+'data \"live\" (TIO)'!F68)/'data \"live\" (TIO)'!F48),IF($E$1=$AR$8,('data \"live\" (TIO)'!F108)/'data \"live\" (TIO)'!F48,('data \"live\" (TIO)'!F88)/'data \"live\" (TIO)'!F48))","v":2.0889758552550326},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!G108+'data \"live\" (TIO)'!G68)/'data \"live\" (TIO)'!G48,('data \"live\" (TIO)'!G88+'data \"live\" (TIO)'!G68)/'data \"live\" (TIO)'!G48),IF($E$1=$AR$8,('data \"live\" (TIO)'!G108)/'data \"live\" (TIO)'!G48,('data \"live\" (TIO)'!G88)/'data \"live\" (TIO)'!G48))","v":2.5076416260916612},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!H108+'data \"live\" (TIO)'!H68)/'data \"live\" (TIO)'!H48,('data \"live\" (TIO)'!H88+'data \"live\" (TIO)'!H68)/'data \"live\" (TIO)'!H48),IF($E$1=$AR$8,('data \"live\" (TIO)'!H108)/'data \"live\" (TIO)'!H48,('data \"live\" (TIO)'!H88)/'data \"live\" (TIO)'!H48))","v":2.6700575778653683},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!I108+'data \"live\" (TIO)'!I68)/'data \"live\" (TIO)'!I48,('data \"live\" (TIO)'!I88+'data \"live\" (TIO)'!I68)/'data \"live\" (TIO)'!I48),IF($E$1=$AR$8,('data \"live\" (TIO)'!I108)/'data \"live\" (TIO)'!I48,('data \"live\" (TIO)'!I88)/'data \"live\" (TIO)'!I48))","v":3.5298926169509159},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!J108+'data \"live\" (TIO)'!J68)/'data \"live\" (TIO)'!J48,('data \"live\" (TIO)'!J88+'data \"live\" (TIO)'!J68)/'data \"live\" (TIO)'!J48),IF($E$1=$AR$8,('data \"live\" (TIO)'!J108)/'data \"live\" (TIO)'!J48,('data \"live\" (TIO)'!J88)/'data \"live\" (TIO)'!J48))","v":3.2968114035867266},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!K108+'data \"live\" (TIO)'!K68)/'data \"live\" (TIO)'!K48,('data \"live\" (TIO)'!K88+'data \"live\" (TIO)'!K68)/'data \"live\" (TIO)'!K48),IF($E$1=$AR$8,('data \"live\" (TIO)'!K108)/'data \"live\" (TIO)'!K48,('data \"live\" (TIO)'!K88)/'data \"live\" (TIO)'!K48))","v":3.4793953136810281},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!L108+'data \"live\" (TIO)'!L68)/'data \"live\" (TIO)'!L48,('data \"live\" (TIO)'!L88+'data \"live\" (TIO)'!L68)/'data \"live\" (TIO)'!L48),IF($E$1=$AR$8,('data \"live\" (TIO)'!L108)/'data \"live\" (TIO)'!L48,('data \"live\" (TIO)'!L88)/'data \"live\" (TIO)'!L48))","v":4.0677966101694913},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!M108+'data \"live\" (TIO)'!M68)/'data \"live\" (TIO)'!M48,('data \"live\" (TIO)'!M88+'data \"live\" (TIO)'!M68)/'data \"live\" (TIO)'!M48),IF($E$1=$AR$8,('data \"live\" (TIO)'!M108)/'data \"live\" (TIO)'!M48,('data \"live\" (TIO)'!M88)/'data \"live\" (TIO)'!M48))","v":4.1572881355932205},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!N108+'data \"live\" (TIO)'!N68)/'data \"live\" (TIO)'!N48,('data \"live\" (TIO)'!N88+'data \"live\" (TIO)'!N68)/'data \"live\" (TIO)'!N48),IF($E$1=$AR$8,('data \"live\" (TIO)'!N108)/'data \"live\" (TIO)'!N48,('data \"live\" (TIO)'!N88)/'data \"live\" (TIO)'!N48))","v":4.2488135593220342},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!O108+'data \"live\" (TIO)'!O68)/'data \"live\" (TIO)'!O48,('data \"live\" (TIO)'!O88+'data \"live\" (TIO)'!O68)/'data \"live\" (TIO)'!O48),IF($E$1=$AR$8,('data \"live\" (TIO)'!O108)/'data \"live\" (TIO)'!O48,('data \"live\" (TIO)'!O88)/'data \"live\" (TIO)'!O48))","v":4.1552711864406779},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!P108+'data \"live\" (TIO)'!P68)/'data \"live\" (TIO)'!P48,('data \"live\" (TIO)'!P88+'data \"live\" (TIO)'!P68)/'data \"live\" (TIO)'!P48),IF($E$1=$AR$8,('data \"live\" (TIO)'!P108)/'data \"live\" (TIO)'!P48,('data \"live\" (TIO)'!P88)/'data \"live\" (TIO)'!P48))","v":4.1917577297755191},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Q108+'data \"live\" (TIO)'!Q68)/'data \"live\" (TIO)'!Q48,('data \"live\" (TIO)'!Q88+'data \"live\" (TIO)'!Q68)/'data \"live\" (TIO)'!Q48),IF($E$1=$AR$8,('data \"live\" (TIO)'!Q108)/'data \"live\" (TIO)'!Q48,('data \"live\" (TIO)'!Q88)/'data \"live\" (TIO)'!Q48))","v":4.2307073274036426},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!R108+'data \"live\" (TIO)'!R68)/'data \"live\" (TIO)'!R48,('data \"live\" (TIO)'!R88+'data \"live\" (TIO)'!R68)/'data \"live\" (TIO)'!R48),IF($E$1=$AR$8,('data \"live\" (TIO)'!R108)/'data \"live\" (TIO)'!R48,('data \"live\" (TIO)'!R88)/'data \"live\" (TIO)'!R48))","v":4.2756289707750952},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!V108+'data \"live\" (TIO)'!V68)/'data \"live\" (TIO)'!V48,('data \"live\" (TIO)'!V88+'data \"live\" (TIO)'!V68)/'data \"live\" (TIO)'!V48),IF($E$1=$AR$8,('data \"live\" (TIO)'!V108)/'data \"live\" (TIO)'!V48,('data \"live\" (TIO)'!V88)/'data \"live\" (TIO)'!V48))","v":2.1000533008451989},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!W108+'data \"live\" (TIO)'!W68)/'data \"live\" (TIO)'!W48,('data \"live\" (TIO)'!W88+'data \"live\" (TIO)'!W68)/'data \"live\" (TIO)'!W48),IF($E$1=$AR$8,('data \"live\" (TIO)'!W108)/'data \"live\" (TIO)'!W48,('data \"live\" (TIO)'!W88)/'data \"live\" (TIO)'!W48))","v":2.3964424082525198},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!X108+'data \"live\" (TIO)'!X68)/'data \"live\" (TIO)'!X48,('data \"live\" (TIO)'!X88+'data \"live\" (TIO)'!X68)/'data \"live\" (TIO)'!X48),IF($E$1=$AR$8,('data \"live\" (TIO)'!X108)/'data \"live\" (TIO)'!X48,('data \"live\" (TIO)'!X88)/'data \"live\" (TIO)'!X48))","v":3.4329306039661596},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Y108+'data \"live\" (TIO)'!Y68)/'data \"live\" (TIO)'!Y48,('data \"live\" (TIO)'!Y88+'data \"live\" (TIO)'!Y68)/'data \"live\" (TIO)'!Y48),IF($E$1=$AR$8,('data \"live\" (TIO)'!Y108)/'data \"live\" (TIO)'!Y48,('data \"live\" (TIO)'!Y88)/'data \"live\" (TIO)'!Y48))","v":4.1579661016949157},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Z108+'data \"live\" (TIO)'!Z68)/'data \"live\" (TIO)'!Z48,('data \"live\" (TIO)'!Z88+'data \"live\" (TIO)'!Z68)/'data \"live\" (TIO)'!Z48),IF($E$1=$AR$8,('data \"live\" (TIO)'!Z108)/'data \"live\" (TIO)'!Z48,('data \"live\" (TIO)'!Z88)/'data \"live\" (TIO)'!Z48))","v":4.1925840158147416},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!AA108+'data \"live\" (TIO)'!AA68)/'data \"live\" (TIO)'!AA48,('data \"live\" (TIO)'!AA88+'data \"live\" (TIO)'!AA68)/'data \"live\" (TIO)'!AA48),IF($E$1=$AR$8,('data \"live\" (TIO)'!AA108)/'data \"live\" (TIO)'!AA48,('data \"live\" (TIO)'!AA88)/'data \"live\" (TIO)'!AA48))","v":1.4252096569250319},{"$f":"HLOOKUP($Y$3,$S83:$X99,6,FALSE)","v":4.1579661016949157},{"$f":"HLOOKUP($Z$3,$S83:$X99,6,FALSE)","v":3.4329306039661596},null,null,null,null,null,null,null,null,null,null,null,null,0.14113408801959193,0.63468736845132634,0.97993360455255019,0.99641790716805678,-0.32134595995661908,{"$f":"HLOOKUP($Y$3,$AL83:$AQ99,6,FALSE)","v":0.97993360455255019},{"$f":"HLOOKUP($Z$3,$AL83:$AQ99,6,FALSE)","v":0.63468736845132634}]
["Hawkes Bay","Hawkes Bay cost per in-service kilometre:",{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!C109+'data \"live\" (TIO)'!C69)/'data \"live\" (TIO)'!C49,('data \"live\" (TIO)'!C89+'data \"live\" (TIO)'!C69)/'data \"live\" (TIO)'!C49),IF($E$1=$AR$8,('data \"live\" (TIO)'!C109)/'data \"live\" (TIO)'!C49,('data \"live\" (TIO)'!C89)/'data \"live\" (TIO)'!C49))","v":2.3982816922711265},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!D109+'data \"live\" (TIO)'!D69)/'data \"live\" (TIO)'!D49,('data \"live\" (TIO)'!D89+'data \"live\" (TIO)'!D69)/'data \"live\" (TIO)'!D49),IF($E$1=$AR$8,('data \"live\" (TIO)'!D109)/'data \"live\" (TIO)'!D49,('data \"live\" (TIO)'!D89)/'data \"live\" (TIO)'!D49))","v":2.3258827674728817},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!E109+'data \"live\" (TIO)'!E69)/'data \"live\" (TIO)'!E49,('data \"live\" (TIO)'!E89+'data \"live\" (TIO)'!E69)/'data \"live\" (TIO)'!E49),IF($E$1=$AR$8,('data \"live\" (TIO)'!E109)/'data \"live\" (TIO)'!E49,('data \"live\" (TIO)'!E89)/'data \"live\" (TIO)'!E49))","v":2.9101921248594413},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!F109+'data \"live\" (TIO)'!F69)/'data \"live\" (TIO)'!F49,('data \"live\" (TIO)'!F89+'data \"live\" (TIO)'!F69)/'data \"live\" (TIO)'!F49),IF($E$1=$AR$8,('data \"live\" (TIO)'!F109)/'data \"live\" (TIO)'!F49,('data \"live\" (TIO)'!F89)/'data \"live\" (TIO)'!F49))","v":2.6467437133257352},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!G109+'data \"live\" (TIO)'!G69)/'data \"live\" (TIO)'!G49,('data \"live\" (TIO)'!G89+'data \"live\" (TIO)'!G69)/'data \"live\" (TIO)'!G49),IF($E$1=$AR$8,('data \"live\" (TIO)'!G109)/'data \"live\" (TIO)'!G49,('data \"live\" (TIO)'!G89)/'data \"live\" (TIO)'!G49))","v":2.1574500083690649},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!H109+'data \"live\" (TIO)'!H69)/'data \"live\" (TIO)'!H49,('data \"live\" (TIO)'!H89+'data \"live\" (TIO)'!H69)/'data \"live\" (TIO)'!H49),IF($E$1=$AR$8,('data \"live\" (TIO)'!H109)/'data \"live\" (TIO)'!H49,('data \"live\" (TIO)'!H89)/'data \"live\" (TIO)'!H49))","v":2.5221004635740996},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!I109+'data \"live\" (TIO)'!I69)/'data \"live\" (TIO)'!I49,('data \"live\" (TIO)'!I89+'data \"live\" (TIO)'!I69)/'data \"live\" (TIO)'!I49),IF($E$1=$AR$8,('data \"live\" (TIO)'!I109)/'data \"live\" (TIO)'!I49,('data \"live\" (TIO)'!I89)/'data \"live\" (TIO)'!I49))","v":2.4837424527625305},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!J109+'data \"live\" (TIO)'!J69)/'data \"live\" (TIO)'!J49,('data \"live\" (TIO)'!J89+'data \"live\" (TIO)'!J69)/'data \"live\" (TIO)'!J49),IF($E$1=$AR$8,('data \"live\" (TIO)'!J109)/'data \"live\" (TIO)'!J49,('data \"live\" (TIO)'!J89)/'data \"live\" (TIO)'!J49))","v":2.060309159304333},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!K109+'data \"live\" (TIO)'!K69)/'data \"live\" (TIO)'!K49,('data \"live\" (TIO)'!K89+'data \"live\" (TIO)'!K69)/'data \"live\" (TIO)'!K49),IF($E$1=$AR$8,('data \"live\" (TIO)'!K109)/'data \"live\" (TIO)'!K49,('data \"live\" (TIO)'!K89)/'data \"live\" (TIO)'!K49))","v":1.9477606654652198},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!L109+'data \"live\" (TIO)'!L69)/'data \"live\" (TIO)'!L49,('data \"live\" (TIO)'!L89+'data \"live\" (TIO)'!L69)/'data \"live\" (TIO)'!L49),IF($E$1=$AR$8,('data \"live\" (TIO)'!L109)/'data \"live\" (TIO)'!L49,('data \"live\" (TIO)'!L89)/'data \"live\" (TIO)'!L49))","v":2.1633004690341724},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!M109+'data \"live\" (TIO)'!M69)/'data \"live\" (TIO)'!M49,('data \"live\" (TIO)'!M89+'data \"live\" (TIO)'!M69)/'data \"live\" (TIO)'!M49),IF($E$1=$AR$8,('data \"live\" (TIO)'!M109)/'data \"live\" (TIO)'!M49,('data \"live\" (TIO)'!M89)/'data \"live\" (TIO)'!M49))","v":2.2226476500430747},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!N109+'data \"live\" (TIO)'!N69)/'data \"live\" (TIO)'!N49,('data \"live\" (TIO)'!N89+'data \"live\" (TIO)'!N69)/'data \"live\" (TIO)'!N49),IF($E$1=$AR$8,('data \"live\" (TIO)'!N109)/'data \"live\" (TIO)'!N49,('data \"live\" (TIO)'!N89)/'data \"live\" (TIO)'!N49))","v":2.2692313582846748},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!O109+'data \"live\" (TIO)'!O69)/'data \"live\" (TIO)'!O49,('data \"live\" (TIO)'!O89+'data \"live\" (TIO)'!O69)/'data \"live\" (TIO)'!O49),IF($E$1=$AR$8,('data \"live\" (TIO)'!O109)/'data \"live\" (TIO)'!O49,('data \"live\" (TIO)'!O89)/'data \"live\" (TIO)'!O49))","v":2.3348329664018377},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!P109+'data \"live\" (TIO)'!P69)/'data \"live\" (TIO)'!P49,('data \"live\" (TIO)'!P89+'data \"live\" (TIO)'!P69)/'data \"live\" (TIO)'!P49),IF($E$1=$AR$8,('data \"live\" (TIO)'!P109)/'data \"live\" (TIO)'!P49,('data \"live\" (TIO)'!P89)/'data \"live\" (TIO)'!P49))","v":2.4049009284962191},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Q109+'data \"live\" (TIO)'!Q69)/'data \"live\" (TIO)'!Q49,('data \"live\" (TIO)'!Q89+'data \"live\" (TIO)'!Q69)/'data \"live\" (TIO)'!Q49),IF($E$1=$AR$8,('data \"live\" (TIO)'!Q109)/'data \"live\" (TIO)'!Q49,('data \"live\" (TIO)'!Q89)/'data \"live\" (TIO)'!Q49))","v":2.4770747583038193},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!R109+'data \"live\" (TIO)'!R69)/'data \"live\" (TIO)'!R49,('data \"live\" (TIO)'!R89+'data \"live\" (TIO)'!R69)/'data \"live\" (TIO)'!R49),IF($E$1=$AR$8,('data \"live\" (TIO)'!R109)/'data \"live\" (TIO)'!R49,('data \"live\" (TIO)'!R89)/'data \"live\" (TIO)'!R49))","v":2.5513544558246388},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!V109+'data \"live\" (TIO)'!V69)/'data \"live\" (TIO)'!V49,('data \"live\" (TIO)'!V89+'data \"live\" (TIO)'!V69)/'data \"live\" (TIO)'!V49),IF($E$1=$AR$8,('data \"live\" (TIO)'!V109)/'data \"live\" (TIO)'!V49,('data \"live\" (TIO)'!V89)/'data \"live\" (TIO)'!V49))","v":2.5821761892594162},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!W109+'data \"live\" (TIO)'!W69)/'data \"live\" (TIO)'!W49,('data \"live\" (TIO)'!W89+'data \"live\" (TIO)'!W69)/'data \"live\" (TIO)'!W49),IF($E$1=$AR$8,('data \"live\" (TIO)'!W109)/'data \"live\" (TIO)'!W49,('data \"live\" (TIO)'!W89)/'data \"live\" (TIO)'!W49))","v":2.4321786363321793},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!X109+'data \"live\" (TIO)'!X69)/'data \"live\" (TIO)'!X49,('data \"live\" (TIO)'!X89+'data \"live\" (TIO)'!X69)/'data \"live\" (TIO)'!X49),IF($E$1=$AR$8,('data \"live\" (TIO)'!X109)/'data \"live\" (TIO)'!X49,('data \"live\" (TIO)'!X89)/'data \"live\" (TIO)'!X49))","v":2.1579509199550615},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Y109+'data \"live\" (TIO)'!Y69)/'data \"live\" (TIO)'!Y49,('data \"live\" (TIO)'!Y89+'data \"live\" (TIO)'!Y69)/'data \"live\" (TIO)'!Y49),IF($E$1=$AR$8,('data \"live\" (TIO)'!Y109)/'data \"live\" (TIO)'!Y49,('data \"live\" (TIO)'!Y89)/'data \"live\" (TIO)'!Y49))","v":2.2183931591206409},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Z109+'data \"live\" (TIO)'!Z69)/'data \"live\" (TIO)'!Z49,('data \"live\" (TIO)'!Z89+'data \"live\" (TIO)'!Z69)/'data \"live\" (TIO)'!Z49),IF($E$1=$AR$8,('data \"live\" (TIO)'!Z109)/'data \"live\" (TIO)'!Z49,('data \"live\" (TIO)'!Z89)/'data \"live\" (TIO)'!Z49))","v":2.4056028844006256},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!AA109+'data \"live\" (TIO)'!AA69)/'data \"live\" (TIO)'!AA49,('data \"live\" (TIO)'!AA89+'data \"live\" (TIO)'!AA69)/'data \"live\" (TIO)'!AA49),IF($E$1=$AR$8,('data \"live\" (TIO)'!AA109)/'data \"live\" (TIO)'!AA49,('data \"live\" (TIO)'!AA89)/'data \"live\" (TIO)'!AA49))","v":0.85045148527487946},{"$f":"HLOOKUP($Y$3,$S83:$X99,7,FALSE)","v":2.2183931591206409},{"$f":"HLOOKUP($Z$3,$S83:$X99,7,FALSE)","v":2.1579509199550615},null,null,null,null,null,null,null,null,null,null,null,null,-5.808958875507908E-2,-0.16428982308369322,-0.14088234244120668,-6.8381586660603788E-2,-0.6706454467311953,{"$f":"HLOOKUP($Y$3,$AL83:$AQ99,7,FALSE)","v":-0.14088234244120668},{"$f":"HLOOKUP($Z$3,$AL83:$AQ99,7,FALSE)","v":-0.16428982308369322}]
["Taranaki","Taranaki cost per in-service kilometre:",{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!C110+'data \"live\" (TIO)'!C70)/'data \"live\" (TIO)'!C50,('data \"live\" (TIO)'!C90+'data \"live\" (TIO)'!C70)/'data \"live\" (TIO)'!C50),IF($E$1=$AR$8,('data \"live\" (TIO)'!C110)/'data \"live\" (TIO)'!C50,('data \"live\" (TIO)'!C90)/'data \"live\" (TIO)'!C50))","v":1.8188755011565558},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!D110+'data \"live\" (TIO)'!D70)/'data \"live\" (TIO)'!D50,('data \"live\" (TIO)'!D90+'data \"live\" (TIO)'!D70)/'data \"live\" (TIO)'!D50),IF($E$1=$AR$8,('data \"live\" (TIO)'!D110)/'data \"live\" (TIO)'!D50,('data \"live\" (TIO)'!D90)/'data \"live\" (TIO)'!D50))","v":1.8680658490035942},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!E110+'data \"live\" (TIO)'!E70)/'data \"live\" (TIO)'!E50,('data \"live\" (TIO)'!E90+'data \"live\" (TIO)'!E70)/'data \"live\" (TIO)'!E50),IF($E$1=$AR$8,('data \"live\" (TIO)'!E110)/'data \"live\" (TIO)'!E50,('data \"live\" (TIO)'!E90)/'data \"live\" (TIO)'!E50))","v":1.87383204282986},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!F110+'data \"live\" (TIO)'!F70)/'data \"live\" (TIO)'!F50,('data \"live\" (TIO)'!F90+'data \"live\" (TIO)'!F70)/'data \"live\" (TIO)'!F50),IF($E$1=$AR$8,('data \"live\" (TIO)'!F110)/'data \"live\" (TIO)'!F50,('data \"live\" (TIO)'!F90)/'data \"live\" (TIO)'!F50))","v":1.9088508363898686},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!G110+'data \"live\" (TIO)'!G70)/'data \"live\" (TIO)'!G50,('data \"live\" (TIO)'!G90+'data \"live\" (TIO)'!G70)/'data \"live\" (TIO)'!G50),IF($E$1=$AR$8,('data \"live\" (TIO)'!G110)/'data \"live\" (TIO)'!G50,('data \"live\" (TIO)'!G90)/'data \"live\" (TIO)'!G50))","v":2.5595748042425073},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!H110+'data \"live\" (TIO)'!H70)/'data \"live\" (TIO)'!H50,('data \"live\" (TIO)'!H90+'data \"live\" (TIO)'!H70)/'data \"live\" (TIO)'!H50),IF($E$1=$AR$8,('data \"live\" (TIO)'!H110)/'data \"live\" (TIO)'!H50,('data \"live\" (TIO)'!H90)/'data \"live\" (TIO)'!H50))","v":2.7764878459004803},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!I110+'data \"live\" (TIO)'!I70)/'data \"live\" (TIO)'!I50,('data \"live\" (TIO)'!I90+'data \"live\" (TIO)'!I70)/'data \"live\" (TIO)'!I50),IF($E$1=$AR$8,('data \"live\" (TIO)'!I110)/'data \"live\" (TIO)'!I50,('data \"live\" (TIO)'!I90)/'data \"live\" (TIO)'!I50))","v":2.1271935925987306},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!J110+'data \"live\" (TIO)'!J70)/'data \"live\" (TIO)'!J50,('data \"live\" (TIO)'!J90+'data \"live\" (TIO)'!J70)/'data \"live\" (TIO)'!J50),IF($E$1=$AR$8,('data \"live\" (TIO)'!J110)/'data \"live\" (TIO)'!J50,('data \"live\" (TIO)'!J90)/'data \"live\" (TIO)'!J50))","v":2.1975515762011395},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!K110+'data \"live\" (TIO)'!K70)/'data \"live\" (TIO)'!K50,('data \"live\" (TIO)'!K90+'data \"live\" (TIO)'!K70)/'data \"live\" (TIO)'!K50),IF($E$1=$AR$8,('data \"live\" (TIO)'!K110)/'data \"live\" (TIO)'!K50,('data \"live\" (TIO)'!K90)/'data \"live\" (TIO)'!K50))","v":2.5753772249903761},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!L110+'data \"live\" (TIO)'!L70)/'data \"live\" (TIO)'!L50,('data \"live\" (TIO)'!L90+'data \"live\" (TIO)'!L70)/'data \"live\" (TIO)'!L50),IF($E$1=$AR$8,('data \"live\" (TIO)'!L110)/'data \"live\" (TIO)'!L50,('data \"live\" (TIO)'!L90)/'data \"live\" (TIO)'!L50))","v":2.5223653643600135},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!M110+'data \"live\" (TIO)'!M70)/'data \"live\" (TIO)'!M50,('data \"live\" (TIO)'!M90+'data \"live\" (TIO)'!M70)/'data \"live\" (TIO)'!M50),IF($E$1=$AR$8,('data \"live\" (TIO)'!M110)/'data \"live\" (TIO)'!M50,('data \"live\" (TIO)'!M90)/'data \"live\" (TIO)'!M50))","v":2.5730108496330648},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!N110+'data \"live\" (TIO)'!N70)/'data \"live\" (TIO)'!N50,('data \"live\" (TIO)'!N90+'data \"live\" (TIO)'!N70)/'data \"live\" (TIO)'!N50),IF($E$1=$AR$8,('data \"live\" (TIO)'!N110)/'data \"live\" (TIO)'!N50,('data \"live\" (TIO)'!N90)/'data \"live\" (TIO)'!N50))","v":2.628304954327314},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!O110+'data \"live\" (TIO)'!O70)/'data \"live\" (TIO)'!O50,('data \"live\" (TIO)'!O90+'data \"live\" (TIO)'!O70)/'data \"live\" (TIO)'!O50),IF($E$1=$AR$8,('data \"live\" (TIO)'!O110)/'data \"live\" (TIO)'!O50,('data \"live\" (TIO)'!O90)/'data \"live\" (TIO)'!O50))","v":3.0583022507881243},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!P110+'data \"live\" (TIO)'!P70)/'data \"live\" (TIO)'!P50,('data \"live\" (TIO)'!P90+'data \"live\" (TIO)'!P70)/'data \"live\" (TIO)'!P50),IF($E$1=$AR$8,('data \"live\" (TIO)'!P110)/'data \"live\" (TIO)'!P50,('data \"live\" (TIO)'!P90)/'data \"live\" (TIO)'!P50))","v":3.1194682958038871},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Q110+'data \"live\" (TIO)'!Q70)/'data \"live\" (TIO)'!Q50,('data \"live\" (TIO)'!Q90+'data \"live\" (TIO)'!Q70)/'data \"live\" (TIO)'!Q50),IF($E$1=$AR$8,('data \"live\" (TIO)'!Q110)/'data \"live\" (TIO)'!Q50,('data \"live\" (TIO)'!Q90)/'data \"live\" (TIO)'!Q50))","v":3.1806343408196494},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!R110+'data \"live\" (TIO)'!R70)/'data \"live\" (TIO)'!R50,('data \"live\" (TIO)'!R90+'data \"live\" (TIO)'!R70)/'data \"live\" (TIO)'!R50),IF($E$1=$AR$8,('data \"live\" (TIO)'!R110)/'data \"live\" (TIO)'!R50,('data \"live\" (TIO)'!R90)/'data \"live\" (TIO)'!R50))","v":3.2418003858354121},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!V110+'data \"live\" (TIO)'!V70)/'data \"live\" (TIO)'!V50,('data \"live\" (TIO)'!V90+'data \"live\" (TIO)'!V70)/'data \"live\" (TIO)'!V50),IF($E$1=$AR$8,('data \"live\" (TIO)'!V110)/'data \"live\" (TIO)'!V50,('data \"live\" (TIO)'!V90)/'data \"live\" (TIO)'!V50))","v":1.8595915874325739},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!W110+'data \"live\" (TIO)'!W70)/'data \"live\" (TIO)'!W50,('data \"live\" (TIO)'!W90+'data \"live\" (TIO)'!W70)/'data \"live\" (TIO)'!W50),IF($E$1=$AR$8,('data \"live\" (TIO)'!W110)/'data \"live\" (TIO)'!W50,('data \"live\" (TIO)'!W90)/'data \"live\" (TIO)'!W50))","v":2.3652866624085283},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!X110+'data \"live\" (TIO)'!X70)/'data \"live\" (TIO)'!X50,('data \"live\" (TIO)'!X90+'data \"live\" (TIO)'!X70)/'data \"live\" (TIO)'!X50),IF($E$1=$AR$8,('data \"live\" (TIO)'!X110)/'data \"live\" (TIO)'!X50,('data \"live\" (TIO)'!X90)/'data \"live\" (TIO)'!X50))","v":2.2893420005184995},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Y110+'data \"live\" (TIO)'!Y70)/'data \"live\" (TIO)'!Y50,('data \"live\" (TIO)'!Y90+'data \"live\" (TIO)'!Y70)/'data \"live\" (TIO)'!Y50),IF($E$1=$AR$8,('data \"live\" (TIO)'!Y110)/'data \"live\" (TIO)'!Y50,('data \"live\" (TIO)'!Y90)/'data \"live\" (TIO)'!Y50))","v":2.5745603894401308},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Z110+'data \"live\" (TIO)'!Z70)/'data \"live\" (TIO)'!Z50,('data \"live\" (TIO)'!Z90+'data \"live\" (TIO)'!Z70)/'data \"live\" (TIO)'!Z50),IF($E$1=$AR$8,('data \"live\" (TIO)'!Z110)/'data \"live\" (TIO)'!Z50,('data \"live\" (TIO)'!Z90)/'data \"live\" (TIO)'!Z50))","v":3.1194682958038871},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!AA110+'data \"live\" (TIO)'!AA70)/'data \"live\" (TIO)'!AA50,('data \"live\" (TIO)'!AA90+'data \"live\" (TIO)'!AA70)/'data \"live\" (TIO)'!AA50),IF($E$1=$AR$8,('data \"live\" (TIO)'!AA110)/'data \"live\" (TIO)'!AA50,('data \"live\" (TIO)'!AA90)/'data \"live\" (TIO)'!AA50))","v":1.0806001286118041},{"$f":"HLOOKUP($Y$3,$S83:$X99,8,FALSE)","v":2.5745603894401308},{"$f":"HLOOKUP($Z$3,$S83:$X99,8,FALSE)","v":2.2893420005184995},null,null,null,null,null,null,null,null,null,null,null,null,0.27193878397467741,0.23109935320758046,0.38447625104320426,0.67750183259903274,-0.41890459393628277,{"$f":"HLOOKUP($Y$3,$AL83:$AQ99,8,FALSE)","v":0.38447625104320426},{"$f":"HLOOKUP($Z$3,$AL83:$AQ99,8,FALSE)","v":0.23109935320758046}]
["Manawatu-Wanganui","Manawatu-Wanganui cost per in-service kilometre:",{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!C111+'data \"live\" (TIO)'!C71)/'data \"live\" (TIO)'!C51,('data \"live\" (TIO)'!C91+'data \"live\" (TIO)'!C71)/'data \"live\" (TIO)'!C51),IF($E$1=$AR$8,('data \"live\" (TIO)'!C111)/'data \"live\" (TIO)'!C51,('data \"live\" (TIO)'!C91)/'data \"live\" (TIO)'!C51))","v":2.2606095863737639},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!D111+'data \"live\" (TIO)'!D71)/'data \"live\" (TIO)'!D51,('data \"live\" (TIO)'!D91+'data \"live\" (TIO)'!D71)/'data \"live\" (TIO)'!D51),IF($E$1=$AR$8,('data \"live\" (TIO)'!D111)/'data \"live\" (TIO)'!D51,('data \"live\" (TIO)'!D91)/'data \"live\" (TIO)'!D51))","v":2.253641868952331},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!E111+'data \"live\" (TIO)'!E71)/'data \"live\" (TIO)'!E51,('data \"live\" (TIO)'!E91+'data \"live\" (TIO)'!E71)/'data \"live\" (TIO)'!E51),IF($E$1=$AR$8,('data \"live\" (TIO)'!E111)/'data \"live\" (TIO)'!E51,('data \"live\" (TIO)'!E91)/'data \"live\" (TIO)'!E51))","v":2.2257636583517701},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!F111+'data \"live\" (TIO)'!F71)/'data \"live\" (TIO)'!F51,('data \"live\" (TIO)'!F91+'data \"live\" (TIO)'!F71)/'data \"live\" (TIO)'!F51),IF($E$1=$AR$8,('data \"live\" (TIO)'!F111)/'data \"live\" (TIO)'!F51,('data \"live\" (TIO)'!F91)/'data \"live\" (TIO)'!F51))","v":2.0985226212415999},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!G111+'data \"live\" (TIO)'!G71)/'data \"live\" (TIO)'!G51,('data \"live\" (TIO)'!G91+'data \"live\" (TIO)'!G71)/'data \"live\" (TIO)'!G51),IF($E$1=$AR$8,('data \"live\" (TIO)'!G111)/'data \"live\" (TIO)'!G51,('data \"live\" (TIO)'!G91)/'data \"live\" (TIO)'!G51))","v":2.1069325344269672},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!H111+'data \"live\" (TIO)'!H71)/'data \"live\" (TIO)'!H51,('data \"live\" (TIO)'!H91+'data \"live\" (TIO)'!H71)/'data \"live\" (TIO)'!H51),IF($E$1=$AR$8,('data \"live\" (TIO)'!H111)/'data \"live\" (TIO)'!H51,('data \"live\" (TIO)'!H91)/'data \"live\" (TIO)'!H51))","v":2.1904129262368346},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!I111+'data \"live\" (TIO)'!I71)/'data \"live\" (TIO)'!I51,('data \"live\" (TIO)'!I91+'data \"live\" (TIO)'!I71)/'data \"live\" (TIO)'!I51),IF($E$1=$AR$8,('data \"live\" (TIO)'!I111)/'data \"live\" (TIO)'!I51,('data \"live\" (TIO)'!I91)/'data \"live\" (TIO)'!I51))","v":2.1987140674906263},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!J111+'data \"live\" (TIO)'!J71)/'data \"live\" (TIO)'!J51,('data \"live\" (TIO)'!J91+'data \"live\" (TIO)'!J71)/'data \"live\" (TIO)'!J51),IF($E$1=$AR$8,('data \"live\" (TIO)'!J111)/'data \"live\" (TIO)'!J51,('data \"live\" (TIO)'!J91)/'data \"live\" (TIO)'!J51))","v":2.1879128630053808},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!K111+'data \"live\" (TIO)'!K71)/'data \"live\" (TIO)'!K51,('data \"live\" (TIO)'!K91+'data \"live\" (TIO)'!K71)/'data \"live\" (TIO)'!K51),IF($E$1=$AR$8,('data \"live\" (TIO)'!K111)/'data \"live\" (TIO)'!K51,('data \"live\" (TIO)'!K91)/'data \"live\" (TIO)'!K51))","v":1.5491924951482108},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!L111+'data \"live\" (TIO)'!L71)/'data \"live\" (TIO)'!L51,('data \"live\" (TIO)'!L91+'data \"live\" (TIO)'!L71)/'data \"live\" (TIO)'!L51),IF($E$1=$AR$8,('data \"live\" (TIO)'!L111)/'data \"live\" (TIO)'!L51,('data \"live\" (TIO)'!L91)/'data \"live\" (TIO)'!L51))","v":2.2603215751345238},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!M111+'data \"live\" (TIO)'!M71)/'data \"live\" (TIO)'!M51,('data \"live\" (TIO)'!M91+'data \"live\" (TIO)'!M71)/'data \"live\" (TIO)'!M51),IF($E$1=$AR$8,('data \"live\" (TIO)'!M111)/'data \"live\" (TIO)'!M51,('data \"live\" (TIO)'!M91)/'data \"live\" (TIO)'!M51))","v":2.2886590510293607},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!N111+'data \"live\" (TIO)'!N71)/'data \"live\" (TIO)'!N51,('data \"live\" (TIO)'!N91+'data \"live\" (TIO)'!N71)/'data \"live\" (TIO)'!N51),IF($E$1=$AR$8,('data \"live\" (TIO)'!N111)/'data \"live\" (TIO)'!N51,('data \"live\" (TIO)'!N91)/'data \"live\" (TIO)'!N51))","v":2.3074035675664648},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!O111+'data \"live\" (TIO)'!O71)/'data \"live\" (TIO)'!O51,('data \"live\" (TIO)'!O91+'data \"live\" (TIO)'!O71)/'data \"live\" (TIO)'!O51),IF($E$1=$AR$8,('data \"live\" (TIO)'!O111)/'data \"live\" (TIO)'!O51,('data \"live\" (TIO)'!O91)/'data \"live\" (TIO)'!O51))","v":2.4349259604986635},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!P111+'data \"live\" (TIO)'!P71)/'data \"live\" (TIO)'!P51,('data \"live\" (TIO)'!P91+'data \"live\" (TIO)'!P71)/'data \"live\" (TIO)'!P51),IF($E$1=$AR$8,('data \"live\" (TIO)'!P111)/'data \"live\" (TIO)'!P51,('data \"live\" (TIO)'!P91)/'data \"live\" (TIO)'!P51))","v":2.4836242119116116},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Q111+'data \"live\" (TIO)'!Q71)/'data \"live\" (TIO)'!Q51,('data \"live\" (TIO)'!Q91+'data \"live\" (TIO)'!Q71)/'data \"live\" (TIO)'!Q51),IF($E$1=$AR$8,('data \"live\" (TIO)'!Q111)/'data \"live\" (TIO)'!Q51,('data \"live\" (TIO)'!Q91)/'data \"live\" (TIO)'!Q51))","v":2.5332967344065618},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!R111+'data \"live\" (TIO)'!R71)/'data \"live\" (TIO)'!R51,('data \"live\" (TIO)'!R91+'data \"live\" (TIO)'!R71)/'data \"live\" (TIO)'!R51),IF($E$1=$AR$8,('data \"live\" (TIO)'!R111)/'data \"live\" (TIO)'!R51,('data \"live\" (TIO)'!R91)/'data \"live\" (TIO)'!R51))","v":2.5839626563424538},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!V111+'data \"live\" (TIO)'!V71)/'data \"live\" (TIO)'!V51,('data \"live\" (TIO)'!V91+'data \"live\" (TIO)'!V71)/'data \"live\" (TIO)'!V51),IF($E$1=$AR$8,('data \"live\" (TIO)'!V111)/'data \"live\" (TIO)'!V51,('data \"live\" (TIO)'!V91)/'data \"live\" (TIO)'!V51))","v":2.2462138865179577},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!W111+'data \"live\" (TIO)'!W71)/'data \"live\" (TIO)'!W51,('data \"live\" (TIO)'!W91+'data \"live\" (TIO)'!W71)/'data \"live\" (TIO)'!W51),IF($E$1=$AR$8,('data \"live\" (TIO)'!W111)/'data \"live\" (TIO)'!W51,('data \"live\" (TIO)'!W91)/'data \"live\" (TIO)'!W51))","v":2.1317465953316641},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!X111+'data \"live\" (TIO)'!X71)/'data \"live\" (TIO)'!X51,('data \"live\" (TIO)'!X91+'data \"live\" (TIO)'!X71)/'data \"live\" (TIO)'!X51),IF($E$1=$AR$8,('data \"live\" (TIO)'!X111)/'data \"live\" (TIO)'!X51,('data \"live\" (TIO)'!X91)/'data \"live\" (TIO)'!X51))","v":1.9241180192417902},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Y111+'data \"live\" (TIO)'!Y71)/'data \"live\" (TIO)'!Y51,('data \"live\" (TIO)'!Y91+'data \"live\" (TIO)'!Y71)/'data \"live\" (TIO)'!Y51),IF($E$1=$AR$8,('data \"live\" (TIO)'!Y111)/'data \"live\" (TIO)'!Y51,('data \"live\" (TIO)'!Y91)/'data \"live\" (TIO)'!Y51))","v":2.2856769565038446},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Z111+'data \"live\" (TIO)'!Z71)/'data \"live\" (TIO)'!Z51,('data \"live\" (TIO)'!Z91+'data \"live\" (TIO)'!Z71)/'data \"live\" (TIO)'!Z51),IF($E$1=$AR$8,('data \"live\" (TIO)'!Z111)/'data \"live\" (TIO)'!Z51,('data \"live\" (TIO)'!Z91)/'data \"live\" (TIO)'!Z51))","v":2.4839489689389458},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!AA111+'data \"live\" (TIO)'!AA71)/'data \"live\" (TIO)'!AA51,('data \"live\" (TIO)'!AA91+'data \"live\" (TIO)'!AA71)/'data \"live\" (TIO)'!AA51),IF($E$1=$AR$8,('data \"live\" (TIO)'!AA111)/'data \"live\" (TIO)'!AA51,('data \"live\" (TIO)'!AA91)/'data \"live\" (TIO)'!AA51))","v":0.86132088544748453},{"$f":"HLOOKUP($Y$3,$S83:$X99,9,FALSE)","v":2.2856769565038446},{"$f":"HLOOKUP($Z$3,$S83:$X99,9,FALSE)","v":1.9241180192417902},null,null,null,null,null,null,null,null,null,null,null,null,-5.0960103075374907E-2,-0.1433950120286519,1.7568705376967308E-2,0.1058381322668791,-0.61654547208650312,{"$f":"HLOOKUP($Y$3,$AL83:$AQ99,9,FALSE)","v":1.7568705376967308E-2},{"$f":"HLOOKUP($Z$3,$AL83:$AQ99,9,FALSE)","v":-0.1433950120286519}]
["Wellington","Wellington cost per in-service kilometre:",{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!C112+'data \"live\" (TIO)'!C72)/'data \"live\" (TIO)'!C52,('data \"live\" (TIO)'!C92+'data \"live\" (TIO)'!C72)/'data \"live\" (TIO)'!C52),IF($E$1=$AR$8,('data \"live\" (TIO)'!C112)/'data \"live\" (TIO)'!C52,('data \"live\" (TIO)'!C92)/'data \"live\" (TIO)'!C52))","v":2.539417557060998},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!D112+'data \"live\" (TIO)'!D72)/'data \"live\" (TIO)'!D52,('data \"live\" (TIO)'!D92+'data \"live\" (TIO)'!D72)/'data \"live\" (TIO)'!D52),IF($E$1=$AR$8,('data \"live\" (TIO)'!D112)/'data \"live\" (TIO)'!D52,('data \"live\" (TIO)'!D92)/'data \"live\" (TIO)'!D52))","v":2.5048309526962096},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!E112+'data \"live\" (TIO)'!E72)/'data \"live\" (TIO)'!E52,('data \"live\" (TIO)'!E92+'data \"live\" (TIO)'!E72)/'data \"live\" (TIO)'!E52),IF($E$1=$AR$8,('data \"live\" (TIO)'!E112)/'data \"live\" (TIO)'!E52,('data \"live\" (TIO)'!E92)/'data \"live\" (TIO)'!E52))","v":2.7286432321047789},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!F112+'data \"live\" (TIO)'!F72)/'data \"live\" (TIO)'!F52,('data \"live\" (TIO)'!F92+'data \"live\" (TIO)'!F72)/'data \"live\" (TIO)'!F52),IF($E$1=$AR$8,('data \"live\" (TIO)'!F112)/'data \"live\" (TIO)'!F52,('data \"live\" (TIO)'!F92)/'data \"live\" (TIO)'!F52))","v":2.5649840722202049},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!G112+'data \"live\" (TIO)'!G72)/'data \"live\" (TIO)'!G52,('data \"live\" (TIO)'!G92+'data \"live\" (TIO)'!G72)/'data \"live\" (TIO)'!G52),IF($E$1=$AR$8,('data \"live\" (TIO)'!G112)/'data \"live\" (TIO)'!G52,('data \"live\" (TIO)'!G92)/'data \"live\" (TIO)'!G52))","v":2.6866292687097282},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!H112+'data \"live\" (TIO)'!H72)/'data \"live\" (TIO)'!H52,('data \"live\" (TIO)'!H92+'data \"live\" (TIO)'!H72)/'data \"live\" (TIO)'!H52),IF($E$1=$AR$8,('data \"live\" (TIO)'!H112)/'data \"live\" (TIO)'!H52,('data \"live\" (TIO)'!H92)/'data \"live\" (TIO)'!H52))","v":2.8961072221171786},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!I112+'data \"live\" (TIO)'!I72)/'data \"live\" (TIO)'!I52,('data \"live\" (TIO)'!I92+'data \"live\" (TIO)'!I72)/'data \"live\" (TIO)'!I52),IF($E$1=$AR$8,('data \"live\" (TIO)'!I112)/'data \"live\" (TIO)'!I52,('data \"live\" (TIO)'!I92)/'data \"live\" (TIO)'!I52))","v":2.822272050242757},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!J112+'data \"live\" (TIO)'!J72)/'data \"live\" (TIO)'!J52,('data \"live\" (TIO)'!J92+'data \"live\" (TIO)'!J72)/'data \"live\" (TIO)'!J52),IF($E$1=$AR$8,('data \"live\" (TIO)'!J112)/'data \"live\" (TIO)'!J52,('data \"live\" (TIO)'!J92)/'data \"live\" (TIO)'!J52))","v":3.3123102147569279},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!K112+'data \"live\" (TIO)'!K72)/'data \"live\" (TIO)'!K52,('data \"live\" (TIO)'!K92+'data \"live\" (TIO)'!K72)/'data \"live\" (TIO)'!K52),IF($E$1=$AR$8,('data \"live\" (TIO)'!K112)/'data \"live\" (TIO)'!K52,('data \"live\" (TIO)'!K92)/'data \"live\" (TIO)'!K52))","v":3.2993398503209859},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!L112+'data \"live\" (TIO)'!L72)/'data \"live\" (TIO)'!L52,('data \"live\" (TIO)'!L92+'data \"live\" (TIO)'!L72)/'data \"live\" (TIO)'!L52),IF($E$1=$AR$8,('data \"live\" (TIO)'!L112)/'data \"live\" (TIO)'!L52,('data \"live\" (TIO)'!L92)/'data \"live\" (TIO)'!L52))","v":2.7657071258284605},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!M112+'data \"live\" (TIO)'!M72)/'data \"live\" (TIO)'!M52,('data \"live\" (TIO)'!M92+'data \"live\" (TIO)'!M72)/'data \"live\" (TIO)'!M52),IF($E$1=$AR$8,('data \"live\" (TIO)'!M112)/'data \"live\" (TIO)'!M52,('data \"live\" (TIO)'!M92)/'data \"live\" (TIO)'!M52))","v":2.7570335786321056},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!N112+'data \"live\" (TIO)'!N72)/'data \"live\" (TIO)'!N52,('data \"live\" (TIO)'!N92+'data \"live\" (TIO)'!N72)/'data \"live\" (TIO)'!N52),IF($E$1=$AR$8,('data \"live\" (TIO)'!N112)/'data \"live\" (TIO)'!N52,('data \"live\" (TIO)'!N92)/'data \"live\" (TIO)'!N52))","v":2.8734174418127574},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!O112+'data \"live\" (TIO)'!O72)/'data \"live\" (TIO)'!O52,('data \"live\" (TIO)'!O92+'data \"live\" (TIO)'!O72)/'data \"live\" (TIO)'!O52),IF($E$1=$AR$8,('data \"live\" (TIO)'!O112)/'data \"live\" (TIO)'!O52,('data \"live\" (TIO)'!O92)/'data \"live\" (TIO)'!O52))","v":3.0229670026549589},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!P112+'data \"live\" (TIO)'!P72)/'data \"live\" (TIO)'!P52,('data \"live\" (TIO)'!P92+'data \"live\" (TIO)'!P72)/'data \"live\" (TIO)'!P52),IF($E$1=$AR$8,('data \"live\" (TIO)'!P112)/'data \"live\" (TIO)'!P52,('data \"live\" (TIO)'!P92)/'data \"live\" (TIO)'!P52))","v":3.0755603071843503},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Q112+'data \"live\" (TIO)'!Q72)/'data \"live\" (TIO)'!Q52,('data \"live\" (TIO)'!Q92+'data \"live\" (TIO)'!Q72)/'data \"live\" (TIO)'!Q52),IF($E$1=$AR$8,('data \"live\" (TIO)'!Q112)/'data \"live\" (TIO)'!Q52,('data \"live\" (TIO)'!Q92)/'data \"live\" (TIO)'!Q52))","v":3.1878119959343305},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!R112+'data \"live\" (TIO)'!R72)/'data \"live\" (TIO)'!R52,('data \"live\" (TIO)'!R92+'data \"live\" (TIO)'!R72)/'data \"live\" (TIO)'!R52),IF($E$1=$AR$8,('data \"live\" (TIO)'!R112)/'data \"live\" (TIO)'!R52,('data \"live\" (TIO)'!R92)/'data \"live\" (TIO)'!R52))","v":3.2494283671579223},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!V112+'data \"live\" (TIO)'!V72)/'data \"live\" (TIO)'!V52,('data \"live\" (TIO)'!V92+'data \"live\" (TIO)'!V72)/'data \"live\" (TIO)'!V52),IF($E$1=$AR$8,('data \"live\" (TIO)'!V112)/'data \"live\" (TIO)'!V52,('data \"live\" (TIO)'!V92)/'data \"live\" (TIO)'!V52))","v":2.5902427443711455},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!W112+'data \"live\" (TIO)'!W72)/'data \"live\" (TIO)'!W52,('data \"live\" (TIO)'!W92+'data \"live\" (TIO)'!W72)/'data \"live\" (TIO)'!W52),IF($E$1=$AR$8,('data \"live\" (TIO)'!W112)/'data \"live\" (TIO)'!W52,('data \"live\" (TIO)'!W92)/'data \"live\" (TIO)'!W52))","v":2.7181176133875709},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!X112+'data \"live\" (TIO)'!X72)/'data \"live\" (TIO)'!X52,('data \"live\" (TIO)'!X92+'data \"live\" (TIO)'!X72)/'data \"live\" (TIO)'!X52),IF($E$1=$AR$8,('data \"live\" (TIO)'!X112)/'data \"live\" (TIO)'!X52,('data \"live\" (TIO)'!X92)/'data \"live\" (TIO)'!X52))","v":3.1448077040430089},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Y112+'data \"live\" (TIO)'!Y72)/'data \"live\" (TIO)'!Y52,('data \"live\" (TIO)'!Y92+'data \"live\" (TIO)'!Y72)/'data \"live\" (TIO)'!Y52),IF($E$1=$AR$8,('data \"live\" (TIO)'!Y112)/'data \"live\" (TIO)'!Y52,('data \"live\" (TIO)'!Y92)/'data \"live\" (TIO)'!Y52))","v":2.7994306646131411},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Z112+'data \"live\" (TIO)'!Z72)/'data \"live\" (TIO)'!Z52,('data \"live\" (TIO)'!Z92+'data \"live\" (TIO)'!Z72)/'data \"live\" (TIO)'!Z52),IF($E$1=$AR$8,('data \"live\" (TIO)'!Z112)/'data \"live\" (TIO)'!Z52,('data \"live\" (TIO)'!Z92)/'data \"live\" (TIO)'!Z52))","v":3.0965334585230746},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!AA112+'data \"live\" (TIO)'!AA72)/'data \"live\" (TIO)'!AA52,('data \"live\" (TIO)'!AA92+'data \"live\" (TIO)'!AA72)/'data \"live\" (TIO)'!AA52),IF($E$1=$AR$8,('data \"live\" (TIO)'!AA112)/'data \"live\" (TIO)'!AA52,('data \"live\" (TIO)'!AA92)/'data \"live\" (TIO)'!AA52))","v":1.0618365454220435},{"$f":"HLOOKUP($Y$3,$S83:$X99,10,FALSE)","v":2.7994306646131411},{"$f":"HLOOKUP($Z$3,$S83:$X99,10,FALSE)","v":3.1448077040430089},null,null,null,null,null,null,null,null,null,null,null,null,4.9367909356877959E-2,0.21409767902139221,8.0759967650360753E-2,0.19546072091202604,-0.59006292065501587,{"$f":"HLOOKUP($Y$3,$AL83:$AQ99,10,FALSE)","v":8.0759967650360753E-2},{"$f":"HLOOKUP($Z$3,$AL83:$AQ99,10,FALSE)","v":0.21409767902139221}]
["Marlborough","Marlborough cost per in-service kilometre:",{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!C113+'data \"live\" (TIO)'!C73)/'data \"live\" (TIO)'!C53,('data \"live\" (TIO)'!C93+'data \"live\" (TIO)'!C73)/'data \"live\" (TIO)'!C53),IF($E$1=$AR$8,('data \"live\" (TIO)'!C113)/'data \"live\" (TIO)'!C53,('data \"live\" (TIO)'!C93)/'data \"live\" (TIO)'!C53))","v":2.5862933333333333},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!D113+'data \"live\" (TIO)'!D73)/'data \"live\" (TIO)'!D53,('data \"live\" (TIO)'!D93+'data \"live\" (TIO)'!D73)/'data \"live\" (TIO)'!D53),IF($E$1=$AR$8,('data \"live\" (TIO)'!D113)/'data \"live\" (TIO)'!D53,('data \"live\" (TIO)'!D93)/'data \"live\" (TIO)'!D53))","v":2.5986933333333333},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!E113+'data \"live\" (TIO)'!E73)/'data \"live\" (TIO)'!E53,('data \"live\" (TIO)'!E93+'data \"live\" (TIO)'!E73)/'data \"live\" (TIO)'!E53),IF($E$1=$AR$8,('data \"live\" (TIO)'!E113)/'data \"live\" (TIO)'!E53,('data \"live\" (TIO)'!E93)/'data \"live\" (TIO)'!E53))","v":2.0957226018729433},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!F113+'data \"live\" (TIO)'!F73)/'data \"live\" (TIO)'!F53,('data \"live\" (TIO)'!F93+'data \"live\" (TIO)'!F73)/'data \"live\" (TIO)'!F53),IF($E$1=$AR$8,('data \"live\" (TIO)'!F113)/'data \"live\" (TIO)'!F53,('data \"live\" (TIO)'!F93)/'data \"live\" (TIO)'!F53))","v":1.8163110805230558},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!G113+'data \"live\" (TIO)'!G73)/'data \"live\" (TIO)'!G53,('data \"live\" (TIO)'!G93+'data \"live\" (TIO)'!G73)/'data \"live\" (TIO)'!G53),IF($E$1=$AR$8,('data \"live\" (TIO)'!G113)/'data \"live\" (TIO)'!G53,('data \"live\" (TIO)'!G93)/'data \"live\" (TIO)'!G53))","v":1.9011929341592109},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!H113+'data \"live\" (TIO)'!H73)/'data \"live\" (TIO)'!H53,('data \"live\" (TIO)'!H93+'data \"live\" (TIO)'!H73)/'data \"live\" (TIO)'!H53),IF($E$1=$AR$8,('data \"live\" (TIO)'!H113)/'data \"live\" (TIO)'!H53,('data \"live\" (TIO)'!H93)/'data \"live\" (TIO)'!H53))","v":2.4791007111722871},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!I113+'data \"live\" (TIO)'!I73)/'data \"live\" (TIO)'!I53,('data \"live\" (TIO)'!I93+'data \"live\" (TIO)'!I73)/'data \"live\" (TIO)'!I53),IF($E$1=$AR$8,('data \"live\" (TIO)'!I113)/'data \"live\" (TIO)'!I53,('data \"live\" (TIO)'!I93)/'data \"live\" (TIO)'!I53))","v":1.9649934733594399},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!J113+'data \"live\" (TIO)'!J73)/'data \"live\" (TIO)'!J53,('data \"live\" (TIO)'!J93+'data \"live\" (TIO)'!J73)/'data \"live\" (TIO)'!J53),IF($E$1=$AR$8,('data \"live\" (TIO)'!J113)/'data \"live\" (TIO)'!J53,('data \"live\" (TIO)'!J93)/'data \"live\" (TIO)'!J53))","v":2.2870704385798368},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!K113+'data \"live\" (TIO)'!K73)/'data \"live\" (TIO)'!K53,('data \"live\" (TIO)'!K93+'data \"live\" (TIO)'!K73)/'data \"live\" (TIO)'!K53),IF($E$1=$AR$8,('data \"live\" (TIO)'!K113)/'data \"live\" (TIO)'!K53,('data \"live\" (TIO)'!K93)/'data \"live\" (TIO)'!K53))","v":1.3888888888888888},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!L113+'data \"live\" (TIO)'!L73)/'data \"live\" (TIO)'!L53,('data \"live\" (TIO)'!L93+'data \"live\" (TIO)'!L73)/'data \"live\" (TIO)'!L53),IF($E$1=$AR$8,('data \"live\" (TIO)'!L113)/'data \"live\" (TIO)'!L53,('data \"live\" (TIO)'!L93)/'data \"live\" (TIO)'!L53))","v":2.6336047972124308},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!M113+'data \"live\" (TIO)'!M73)/'data \"live\" (TIO)'!M53,('data \"live\" (TIO)'!M93+'data \"live\" (TIO)'!M73)/'data \"live\" (TIO)'!M53),IF($E$1=$AR$8,('data \"live\" (TIO)'!M113)/'data \"live\" (TIO)'!M53,('data \"live\" (TIO)'!M93)/'data \"live\" (TIO)'!M53))","v":2.6336047972124308},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!N113+'data \"live\" (TIO)'!N73)/'data \"live\" (TIO)'!N53,('data \"live\" (TIO)'!N93+'data \"live\" (TIO)'!N73)/'data \"live\" (TIO)'!N53),IF($E$1=$AR$8,('data \"live\" (TIO)'!N113)/'data \"live\" (TIO)'!N53,('data \"live\" (TIO)'!N93)/'data \"live\" (TIO)'!N53))","v":2.6336047972124308},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!O113+'data \"live\" (TIO)'!O73)/'data \"live\" (TIO)'!O53,('data \"live\" (TIO)'!O93+'data \"live\" (TIO)'!O73)/'data \"live\" (TIO)'!O53),IF($E$1=$AR$8,('data \"live\" (TIO)'!O113)/'data \"live\" (TIO)'!O53,('data \"live\" (TIO)'!O93)/'data \"live\" (TIO)'!O53))","v":3.2413597504152993},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!P113+'data \"live\" (TIO)'!P73)/'data \"live\" (TIO)'!P53,('data \"live\" (TIO)'!P93+'data \"live\" (TIO)'!P73)/'data \"live\" (TIO)'!P53),IF($E$1=$AR$8,('data \"live\" (TIO)'!P113)/'data \"live\" (TIO)'!P53,('data \"live\" (TIO)'!P93)/'data \"live\" (TIO)'!P53))","v":3.2413597504152993},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Q113+'data \"live\" (TIO)'!Q73)/'data \"live\" (TIO)'!Q53,('data \"live\" (TIO)'!Q93+'data \"live\" (TIO)'!Q73)/'data \"live\" (TIO)'!Q53),IF($E$1=$AR$8,('data \"live\" (TIO)'!Q113)/'data \"live\" (TIO)'!Q53,('data \"live\" (TIO)'!Q93)/'data \"live\" (TIO)'!Q53))","v":3.2413597504152993},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!R113+'data \"live\" (TIO)'!R73)/'data \"live\" (TIO)'!R53,('data \"live\" (TIO)'!R93+'data \"live\" (TIO)'!R73)/'data \"live\" (TIO)'!R53),IF($E$1=$AR$8,('data \"live\" (TIO)'!R113)/'data \"live\" (TIO)'!R53,('data \"live\" (TIO)'!R93)/'data \"live\" (TIO)'!R53))","v":3.2413597504152993},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!V113+'data \"live\" (TIO)'!V73)/'data \"live\" (TIO)'!V53,('data \"live\" (TIO)'!V93+'data \"live\" (TIO)'!V73)/'data \"live\" (TIO)'!V53),IF($E$1=$AR$8,('data \"live\" (TIO)'!V113)/'data \"live\" (TIO)'!V53,('data \"live\" (TIO)'!V93)/'data \"live\" (TIO)'!V53))","v":2.421089861147498},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!W113+'data \"live\" (TIO)'!W73)/'data \"live\" (TIO)'!W53,('data \"live\" (TIO)'!W93+'data \"live\" (TIO)'!W73)/'data \"live\" (TIO)'!W53),IF($E$1=$AR$8,('data \"live\" (TIO)'!W113)/'data \"live\" (TIO)'!W53,('data \"live\" (TIO)'!W93)/'data \"live\" (TIO)'!W53))","v":2.0655349086181847},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!X113+'data \"live\" (TIO)'!X73)/'data \"live\" (TIO)'!X53,('data \"live\" (TIO)'!X93+'data \"live\" (TIO)'!X73)/'data \"live\" (TIO)'!X53),IF($E$1=$AR$8,('data \"live\" (TIO)'!X113)/'data \"live\" (TIO)'!X53,('data \"live\" (TIO)'!X93)/'data \"live\" (TIO)'!X53))","v":1.7453448938721876},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Y113+'data \"live\" (TIO)'!Y73)/'data \"live\" (TIO)'!Y53,('data \"live\" (TIO)'!Y93+'data \"live\" (TIO)'!Y73)/'data \"live\" (TIO)'!Y53),IF($E$1=$AR$8,('data \"live\" (TIO)'!Y113)/'data \"live\" (TIO)'!Y53,('data \"live\" (TIO)'!Y93)/'data \"live\" (TIO)'!Y53))","v":2.6336047972124308},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Z113+'data \"live\" (TIO)'!Z73)/'data \"live\" (TIO)'!Z53,('data \"live\" (TIO)'!Z93+'data \"live\" (TIO)'!Z73)/'data \"live\" (TIO)'!Z53),IF($E$1=$AR$8,('data \"live\" (TIO)'!Z113)/'data \"live\" (TIO)'!Z53,('data \"live\" (TIO)'!Z93)/'data \"live\" (TIO)'!Z53))","v":3.2413597504152993},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!AA113+'data \"live\" (TIO)'!AA73)/'data \"live\" (TIO)'!AA53,('data \"live\" (TIO)'!AA93+'data \"live\" (TIO)'!AA73)/'data \"live\" (TIO)'!AA53),IF($E$1=$AR$8,('data \"live\" (TIO)'!AA113)/'data \"live\" (TIO)'!AA53,('data \"live\" (TIO)'!AA93)/'data \"live\" (TIO)'!AA53))","v":1.0804532501384332},{"$f":"HLOOKUP($Y$3,$S83:$X99,11,FALSE)","v":2.6336047972124308},{"$f":"HLOOKUP($Z$3,$S83:$X99,11,FALSE)","v":1.7453448938721876},null,null,null,null,null,null,null,null,null,null,null,null,-0.14685739601618697,-0.27910775974049751,8.7776558596717846E-2,0.33880191827288342,-0.55373269390903879,{"$f":"HLOOKUP($Y$3,$AL83:$AQ99,11,FALSE)","v":8.7776558596717846E-2},{"$f":"HLOOKUP($Z$3,$AL83:$AQ99,11,FALSE)","v":-0.27910775974049751}]
["Nelson","Nelson cost per in-service kilometre:",{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!C114+'data \"live\" (TIO)'!C74)/'data \"live\" (TIO)'!C54,('data \"live\" (TIO)'!C94+'data \"live\" (TIO)'!C74)/'data \"live\" (TIO)'!C54),IF($E$1=$AR$8,('data \"live\" (TIO)'!C114)/'data \"live\" (TIO)'!C54,('data \"live\" (TIO)'!C94)/'data \"live\" (TIO)'!C54))","v":1.6375889436234261},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!D114+'data \"live\" (TIO)'!D74)/'data \"live\" (TIO)'!D54,('data \"live\" (TIO)'!D94+'data \"live\" (TIO)'!D74)/'data \"live\" (TIO)'!D54),IF($E$1=$AR$8,('data \"live\" (TIO)'!D114)/'data \"live\" (TIO)'!D54,('data \"live\" (TIO)'!D94)/'data \"live\" (TIO)'!D54))","v":1.5322871572871573},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!E114+'data \"live\" (TIO)'!E74)/'data \"live\" (TIO)'!E54,('data \"live\" (TIO)'!E94+'data \"live\" (TIO)'!E74)/'data \"live\" (TIO)'!E54),IF($E$1=$AR$8,('data \"live\" (TIO)'!E114)/'data \"live\" (TIO)'!E54,('data \"live\" (TIO)'!E94)/'data \"live\" (TIO)'!E54))","v":1.3827768184238982},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!F114+'data \"live\" (TIO)'!F74)/'data \"live\" (TIO)'!F54,('data \"live\" (TIO)'!F94+'data \"live\" (TIO)'!F74)/'data \"live\" (TIO)'!F54),IF($E$1=$AR$8,('data \"live\" (TIO)'!F114)/'data \"live\" (TIO)'!F54,('data \"live\" (TIO)'!F94)/'data \"live\" (TIO)'!F54))","v":1.1287501604591883},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!G114+'data \"live\" (TIO)'!G74)/'data \"live\" (TIO)'!G54,('data \"live\" (TIO)'!G94+'data \"live\" (TIO)'!G74)/'data \"live\" (TIO)'!G54),IF($E$1=$AR$8,('data \"live\" (TIO)'!G114)/'data \"live\" (TIO)'!G54,('data \"live\" (TIO)'!G94)/'data \"live\" (TIO)'!G54))","v":1.2849445546025193},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!H114+'data \"live\" (TIO)'!H74)/'data \"live\" (TIO)'!H54,('data \"live\" (TIO)'!H94+'data \"live\" (TIO)'!H74)/'data \"live\" (TIO)'!H54),IF($E$1=$AR$8,('data \"live\" (TIO)'!H114)/'data \"live\" (TIO)'!H54,('data \"live\" (TIO)'!H94)/'data \"live\" (TIO)'!H54))","v":0.94906749263314472},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!I114+'data \"live\" (TIO)'!I74)/'data \"live\" (TIO)'!I54,('data \"live\" (TIO)'!I94+'data \"live\" (TIO)'!I74)/'data \"live\" (TIO)'!I54),IF($E$1=$AR$8,('data \"live\" (TIO)'!I114)/'data \"live\" (TIO)'!I54,('data \"live\" (TIO)'!I94)/'data \"live\" (TIO)'!I54))","v":1.2289922199336187},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!J114+'data \"live\" (TIO)'!J74)/'data \"live\" (TIO)'!J54,('data \"live\" (TIO)'!J94+'data \"live\" (TIO)'!J74)/'data \"live\" (TIO)'!J54),IF($E$1=$AR$8,('data \"live\" (TIO)'!J114)/'data \"live\" (TIO)'!J54,('data \"live\" (TIO)'!J94)/'data \"live\" (TIO)'!J54))","v":1.5075782958771491},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!K114+'data \"live\" (TIO)'!K74)/'data \"live\" (TIO)'!K54,('data \"live\" (TIO)'!K94+'data \"live\" (TIO)'!K74)/'data \"live\" (TIO)'!K54),IF($E$1=$AR$8,('data \"live\" (TIO)'!K114)/'data \"live\" (TIO)'!K54,('data \"live\" (TIO)'!K94)/'data \"live\" (TIO)'!K54))","v":1.390491354573028},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!L114+'data \"live\" (TIO)'!L74)/'data \"live\" (TIO)'!L54,('data \"live\" (TIO)'!L94+'data \"live\" (TIO)'!L74)/'data \"live\" (TIO)'!L54),IF($E$1=$AR$8,('data \"live\" (TIO)'!L114)/'data \"live\" (TIO)'!L54,('data \"live\" (TIO)'!L94)/'data \"live\" (TIO)'!L54))","v":1.8986630446998845},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!M114+'data \"live\" (TIO)'!M74)/'data \"live\" (TIO)'!M54,('data \"live\" (TIO)'!M94+'data \"live\" (TIO)'!M74)/'data \"live\" (TIO)'!M54),IF($E$1=$AR$8,('data \"live\" (TIO)'!M114)/'data \"live\" (TIO)'!M54,('data \"live\" (TIO)'!M94)/'data \"live\" (TIO)'!M54))","v":2.081097302894146},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!N114+'data \"live\" (TIO)'!N74)/'data \"live\" (TIO)'!N54,('data \"live\" (TIO)'!N94+'data \"live\" (TIO)'!N74)/'data \"live\" (TIO)'!N54),IF($E$1=$AR$8,('data \"live\" (TIO)'!N114)/'data \"live\" (TIO)'!N54,('data \"live\" (TIO)'!N94)/'data \"live\" (TIO)'!N54))","v":2.0468257175583289},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!O114+'data \"live\" (TIO)'!O74)/'data \"live\" (TIO)'!O54,('data \"live\" (TIO)'!O94+'data \"live\" (TIO)'!O74)/'data \"live\" (TIO)'!O54),IF($E$1=$AR$8,('data \"live\" (TIO)'!O114)/'data \"live\" (TIO)'!O54,('data \"live\" (TIO)'!O94)/'data \"live\" (TIO)'!O54))","v":1.8687005157954897},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!P114+'data \"live\" (TIO)'!P74)/'data \"live\" (TIO)'!P54,('data \"live\" (TIO)'!P94+'data \"live\" (TIO)'!P74)/'data \"live\" (TIO)'!P54),IF($E$1=$AR$8,('data \"live\" (TIO)'!P114)/'data \"live\" (TIO)'!P54,('data \"live\" (TIO)'!P94)/'data \"live\" (TIO)'!P54))","v":1.9183933580271122},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Q114+'data \"live\" (TIO)'!Q74)/'data \"live\" (TIO)'!Q54,('data \"live\" (TIO)'!Q94+'data \"live\" (TIO)'!Q74)/'data \"live\" (TIO)'!Q54),IF($E$1=$AR$8,('data \"live\" (TIO)'!Q114)/'data \"live\" (TIO)'!Q54,('data \"live\" (TIO)'!Q94)/'data \"live\" (TIO)'!Q54))","v":1.96961182623168},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!R114+'data \"live\" (TIO)'!R74)/'data \"live\" (TIO)'!R54,('data \"live\" (TIO)'!R94+'data \"live\" (TIO)'!R74)/'data \"live\" (TIO)'!R54),IF($E$1=$AR$8,('data \"live\" (TIO)'!R114)/'data \"live\" (TIO)'!R54,('data \"live\" (TIO)'!R94)/'data \"live\" (TIO)'!R54))","v":2.022351137882632},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!V114+'data \"live\" (TIO)'!V74)/'data \"live\" (TIO)'!V54,('data \"live\" (TIO)'!V94+'data \"live\" (TIO)'!V74)/'data \"live\" (TIO)'!V54),IF($E$1=$AR$8,('data \"live\" (TIO)'!V114)/'data \"live\" (TIO)'!V54,('data \"live\" (TIO)'!V94)/'data \"live\" (TIO)'!V54))","v":1.4969406607610762},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!W114+'data \"live\" (TIO)'!W74)/'data \"live\" (TIO)'!W54,('data \"live\" (TIO)'!W94+'data \"live\" (TIO)'!W74)/'data \"live\" (TIO)'!W54),IF($E$1=$AR$8,('data \"live\" (TIO)'!W114)/'data \"live\" (TIO)'!W54,('data \"live\" (TIO)'!W94)/'data \"live\" (TIO)'!W54))","v":1.1234308870223335},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!X114+'data \"live\" (TIO)'!X74)/'data \"live\" (TIO)'!X54,('data \"live\" (TIO)'!X94+'data \"live\" (TIO)'!X74)/'data \"live\" (TIO)'!X54),IF($E$1=$AR$8,('data \"live\" (TIO)'!X114)/'data \"live\" (TIO)'!X54,('data \"live\" (TIO)'!X94)/'data \"live\" (TIO)'!X54))","v":1.3765672701656366},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Y114+'data \"live\" (TIO)'!Y74)/'data \"live\" (TIO)'!Y54,('data \"live\" (TIO)'!Y94+'data \"live\" (TIO)'!Y74)/'data \"live\" (TIO)'!Y54),IF($E$1=$AR$8,('data \"live\" (TIO)'!Y114)/'data \"live\" (TIO)'!Y54,('data \"live\" (TIO)'!Y94)/'data \"live\" (TIO)'!Y54))","v":2.0088620217174533},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Z114+'data \"live\" (TIO)'!Z74)/'data \"live\" (TIO)'!Z54,('data \"live\" (TIO)'!Z94+'data \"live\" (TIO)'!Z74)/'data \"live\" (TIO)'!Z54),IF($E$1=$AR$8,('data \"live\" (TIO)'!Z114)/'data \"live\" (TIO)'!Z54,('data \"live\" (TIO)'!Z94)/'data \"live\" (TIO)'!Z54))","v":1.9189019000180938},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!AA114+'data \"live\" (TIO)'!AA74)/'data \"live\" (TIO)'!AA54,('data \"live\" (TIO)'!AA94+'data \"live\" (TIO)'!AA74)/'data \"live\" (TIO)'!AA54),IF($E$1=$AR$8,('data \"live\" (TIO)'!AA114)/'data \"live\" (TIO)'!AA54,('data \"live\" (TIO)'!AA94)/'data \"live\" (TIO)'!AA54))","v":0.67411704596087729},{"$f":"HLOOKUP($Y$3,$S83:$X99,12,FALSE)","v":2.0088620217174533},{"$f":"HLOOKUP($Z$3,$S83:$X99,12,FALSE)","v":1.3765672701656366},null,null,null,null,null,null,null,null,null,null,null,null,-0.24951541736386695,-8.0412934026549365E-2,0.34197839258110974,0.28188240878064175,-0.54967016152922055,{"$f":"HLOOKUP($Y$3,$AL83:$AQ99,12,FALSE)","v":0.34197839258110974},{"$f":"HLOOKUP($Z$3,$AL83:$AQ99,12,FALSE)","v":-8.0412934026549365E-2}]
["Canterbury","Canterbury cost per in-service kilometre:",{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!C115+'data \"live\" (TIO)'!C75)/'data \"live\" (TIO)'!C55,('data \"live\" (TIO)'!C95+'data \"live\" (TIO)'!C75)/'data \"live\" (TIO)'!C55),IF($E$1=$AR$8,('data \"live\" (TIO)'!C115)/'data \"live\" (TIO)'!C55,('data \"live\" (TIO)'!C95)/'data \"live\" (TIO)'!C55))","v":1.5316320689098455},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!D115+'data \"live\" (TIO)'!D75)/'data \"live\" (TIO)'!D55,('data \"live\" (TIO)'!D95+'data \"live\" (TIO)'!D75)/'data \"live\" (TIO)'!D55),IF($E$1=$AR$8,('data \"live\" (TIO)'!D115)/'data \"live\" (TIO)'!D55,('data \"live\" (TIO)'!D95)/'data \"live\" (TIO)'!D55))","v":1.5065153455778995},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!E115+'data \"live\" (TIO)'!E75)/'data \"live\" (TIO)'!E55,('data \"live\" (TIO)'!E95+'data \"live\" (TIO)'!E75)/'data \"live\" (TIO)'!E55),IF($E$1=$AR$8,('data \"live\" (TIO)'!E115)/'data \"live\" (TIO)'!E55,('data \"live\" (TIO)'!E95)/'data \"live\" (TIO)'!E55))","v":1.847530660288784},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!F115+'data \"live\" (TIO)'!F75)/'data \"live\" (TIO)'!F55,('data \"live\" (TIO)'!F95+'data \"live\" (TIO)'!F75)/'data \"live\" (TIO)'!F55),IF($E$1=$AR$8,('data \"live\" (TIO)'!F115)/'data \"live\" (TIO)'!F55,('data \"live\" (TIO)'!F95)/'data \"live\" (TIO)'!F55))","v":1.9656169053916794},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!G115+'data \"live\" (TIO)'!G75)/'data \"live\" (TIO)'!G55,('data \"live\" (TIO)'!G95+'data \"live\" (TIO)'!G75)/'data \"live\" (TIO)'!G55),IF($E$1=$AR$8,('data \"live\" (TIO)'!G115)/'data \"live\" (TIO)'!G55,('data \"live\" (TIO)'!G95)/'data \"live\" (TIO)'!G55))","v":1.7972245916523213},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!H115+'data \"live\" (TIO)'!H75)/'data \"live\" (TIO)'!H55,('data \"live\" (TIO)'!H95+'data \"live\" (TIO)'!H75)/'data \"live\" (TIO)'!H55),IF($E$1=$AR$8,('data \"live\" (TIO)'!H115)/'data \"live\" (TIO)'!H55,('data \"live\" (TIO)'!H95)/'data \"live\" (TIO)'!H55))","v":1.8361189149382871},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!I115+'data \"live\" (TIO)'!I75)/'data \"live\" (TIO)'!I55,('data \"live\" (TIO)'!I95+'data \"live\" (TIO)'!I75)/'data \"live\" (TIO)'!I55),IF($E$1=$AR$8,('data \"live\" (TIO)'!I115)/'data \"live\" (TIO)'!I55,('data \"live\" (TIO)'!I95)/'data \"live\" (TIO)'!I55))","v":2.0347313500301283},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!J115+'data \"live\" (TIO)'!J75)/'data \"live\" (TIO)'!J55,('data \"live\" (TIO)'!J95+'data \"live\" (TIO)'!J75)/'data \"live\" (TIO)'!J55),IF($E$1=$AR$8,('data \"live\" (TIO)'!J115)/'data \"live\" (TIO)'!J55,('data \"live\" (TIO)'!J95)/'data \"live\" (TIO)'!J55))","v":2.1147689659845135},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!K115+'data \"live\" (TIO)'!K75)/'data \"live\" (TIO)'!K55,('data \"live\" (TIO)'!K95+'data \"live\" (TIO)'!K75)/'data \"live\" (TIO)'!K55),IF($E$1=$AR$8,('data \"live\" (TIO)'!K115)/'data \"live\" (TIO)'!K55,('data \"live\" (TIO)'!K95)/'data \"live\" (TIO)'!K55))","v":2.1737735778849325},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!L115+'data \"live\" (TIO)'!L75)/'data \"live\" (TIO)'!L55,('data \"live\" (TIO)'!L95+'data \"live\" (TIO)'!L75)/'data \"live\" (TIO)'!L55),IF($E$1=$AR$8,('data \"live\" (TIO)'!L115)/'data \"live\" (TIO)'!L55,('data \"live\" (TIO)'!L95)/'data \"live\" (TIO)'!L55))","v":2.389668546629848},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!M115+'data \"live\" (TIO)'!M75)/'data \"live\" (TIO)'!M55,('data \"live\" (TIO)'!M95+'data \"live\" (TIO)'!M75)/'data \"live\" (TIO)'!M55),IF($E$1=$AR$8,('data \"live\" (TIO)'!M115)/'data \"live\" (TIO)'!M55,('data \"live\" (TIO)'!M95)/'data \"live\" (TIO)'!M55))","v":2.3993339403569096},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!N115+'data \"live\" (TIO)'!N75)/'data \"live\" (TIO)'!N55,('data \"live\" (TIO)'!N95+'data \"live\" (TIO)'!N75)/'data \"live\" (TIO)'!N55),IF($E$1=$AR$8,('data \"live\" (TIO)'!N115)/'data \"live\" (TIO)'!N55,('data \"live\" (TIO)'!N95)/'data \"live\" (TIO)'!N55))","v":2.3761133200005622},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!O115+'data \"live\" (TIO)'!O75)/'data \"live\" (TIO)'!O55,('data \"live\" (TIO)'!O95+'data \"live\" (TIO)'!O75)/'data \"live\" (TIO)'!O55),IF($E$1=$AR$8,('data \"live\" (TIO)'!O115)/'data \"live\" (TIO)'!O55,('data \"live\" (TIO)'!O95)/'data \"live\" (TIO)'!O55))","v":2.3896255550809116},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!P115+'data \"live\" (TIO)'!P75)/'data \"live\" (TIO)'!P55,('data \"live\" (TIO)'!P95+'data \"live\" (TIO)'!P75)/'data \"live\" (TIO)'!P55),IF($E$1=$AR$8,('data \"live\" (TIO)'!P115)/'data \"live\" (TIO)'!P55,('data \"live\" (TIO)'!P95)/'data \"live\" (TIO)'!P55))","v":2.4606044538483935},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Q115+'data \"live\" (TIO)'!Q75)/'data \"live\" (TIO)'!Q55,('data \"live\" (TIO)'!Q95+'data \"live\" (TIO)'!Q75)/'data \"live\" (TIO)'!Q55),IF($E$1=$AR$8,('data \"live\" (TIO)'!Q115)/'data \"live\" (TIO)'!Q55,('data \"live\" (TIO)'!Q95)/'data \"live\" (TIO)'!Q55))","v":2.5336918167904363},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!R115+'data \"live\" (TIO)'!R75)/'data \"live\" (TIO)'!R55,('data \"live\" (TIO)'!R95+'data \"live\" (TIO)'!R75)/'data \"live\" (TIO)'!R55),IF($E$1=$AR$8,('data \"live\" (TIO)'!R115)/'data \"live\" (TIO)'!R55,('data \"live\" (TIO)'!R95)/'data \"live\" (TIO)'!R55))","v":2.6089499344194547},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!V115+'data \"live\" (TIO)'!V75)/'data \"live\" (TIO)'!V55,('data \"live\" (TIO)'!V95+'data \"live\" (TIO)'!V75)/'data \"live\" (TIO)'!V55),IF($E$1=$AR$8,('data \"live\" (TIO)'!V115)/'data \"live\" (TIO)'!V55,('data \"live\" (TIO)'!V95)/'data \"live\" (TIO)'!V55))","v":1.6222022090316635},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!W115+'data \"live\" (TIO)'!W75)/'data \"live\" (TIO)'!W55,('data \"live\" (TIO)'!W95+'data \"live\" (TIO)'!W75)/'data \"live\" (TIO)'!W55),IF($E$1=$AR$8,('data \"live\" (TIO)'!W115)/'data \"live\" (TIO)'!W55,('data \"live\" (TIO)'!W95)/'data \"live\" (TIO)'!W55))","v":1.865125874041071},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!X115+'data \"live\" (TIO)'!X75)/'data \"live\" (TIO)'!X55,('data \"live\" (TIO)'!X95+'data \"live\" (TIO)'!X75)/'data \"live\" (TIO)'!X55),IF($E$1=$AR$8,('data \"live\" (TIO)'!X115)/'data \"live\" (TIO)'!X55,('data \"live\" (TIO)'!X95)/'data \"live\" (TIO)'!X55))","v":2.1072056852225454},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Y115+'data \"live\" (TIO)'!Y75)/'data \"live\" (TIO)'!Y55,('data \"live\" (TIO)'!Y95+'data \"live\" (TIO)'!Y75)/'data \"live\" (TIO)'!Y55),IF($E$1=$AR$8,('data \"live\" (TIO)'!Y115)/'data \"live\" (TIO)'!Y55,('data \"live\" (TIO)'!Y95)/'data \"live\" (TIO)'!Y55))","v":2.3883267959975618},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Z115+'data \"live\" (TIO)'!Z75)/'data \"live\" (TIO)'!Z55,('data \"live\" (TIO)'!Z95+'data \"live\" (TIO)'!Z75)/'data \"live\" (TIO)'!Z55),IF($E$1=$AR$8,('data \"live\" (TIO)'!Z115)/'data \"live\" (TIO)'!Z55,('data \"live\" (TIO)'!Z95)/'data \"live\" (TIO)'!Z55))","v":2.461785114776061},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!AA115+'data \"live\" (TIO)'!AA75)/'data \"live\" (TIO)'!AA55,('data \"live\" (TIO)'!AA95+'data \"live\" (TIO)'!AA75)/'data \"live\" (TIO)'!AA55),IF($E$1=$AR$8,('data \"live\" (TIO)'!AA115)/'data \"live\" (TIO)'!AA55,('data \"live\" (TIO)'!AA95)/'data \"live\" (TIO)'!AA55))","v":0.86101116794692911},{"$f":"HLOOKUP($Y$3,$S83:$X99,13,FALSE)","v":2.3883267959975618},{"$f":"HLOOKUP($Z$3,$S83:$X99,13,FALSE)","v":2.1072056852225454},null,null,null,null,null,null,null,null,null,null,null,null,0.14974931217385978,0.29897843406365077,0.47227440740770477,0.51755749133492257,-0.46923314297488838,{"$f":"HLOOKUP($Y$3,$AL83:$AQ99,13,FALSE)","v":0.47227440740770477},{"$f":"HLOOKUP($Z$3,$AL83:$AQ99,13,FALSE)","v":0.29897843406365077}]
["West Coast","West Coast cost per in-service kilometre:",{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!C116+'data \"live\" (TIO)'!C76)/'data \"live\" (TIO)'!C56,('data \"live\" (TIO)'!C96+'data \"live\" (TIO)'!C76)/'data \"live\" (TIO)'!C56),IF($E$1=$AR$8,('data \"live\" (TIO)'!C116)/'data \"live\" (TIO)'!C56,('data \"live\" (TIO)'!C96)/'data \"live\" (TIO)'!C56))","v":0.77109524824206266},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!D116+'data \"live\" (TIO)'!D76)/'data \"live\" (TIO)'!D56,('data \"live\" (TIO)'!D96+'data \"live\" (TIO)'!D76)/'data \"live\" (TIO)'!D56),IF($E$1=$AR$8,('data \"live\" (TIO)'!D116)/'data \"live\" (TIO)'!D56,('data \"live\" (TIO)'!D96)/'data \"live\" (TIO)'!D56))","v":0.74765608352865975},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!E116+'data \"live\" (TIO)'!E76)/'data \"live\" (TIO)'!E56,('data \"live\" (TIO)'!E96+'data \"live\" (TIO)'!E76)/'data \"live\" (TIO)'!E56),IF($E$1=$AR$8,('data \"live\" (TIO)'!E116)/'data \"live\" (TIO)'!E56,('data \"live\" (TIO)'!E96)/'data \"live\" (TIO)'!E56))","v":0.84894523758789686},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!F116+'data \"live\" (TIO)'!F76)/'data \"live\" (TIO)'!F56,('data \"live\" (TIO)'!F96+'data \"live\" (TIO)'!F76)/'data \"live\" (TIO)'!F56),IF($E$1=$AR$8,('data \"live\" (TIO)'!F116)/'data \"live\" (TIO)'!F56,('data \"live\" (TIO)'!F96)/'data \"live\" (TIO)'!F56))","v":0.66656722778606448},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!G116+'data \"live\" (TIO)'!G76)/'data \"live\" (TIO)'!G56,('data \"live\" (TIO)'!G96+'data \"live\" (TIO)'!G76)/'data \"live\" (TIO)'!G56),IF($E$1=$AR$8,('data \"live\" (TIO)'!G116)/'data \"live\" (TIO)'!G56,('data \"live\" (TIO)'!G96)/'data \"live\" (TIO)'!G56))","v":1.5750581011677618},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!H116+'data \"live\" (TIO)'!H76)/'data \"live\" (TIO)'!H56,('data \"live\" (TIO)'!H96+'data \"live\" (TIO)'!H76)/'data \"live\" (TIO)'!H56),IF($E$1=$AR$8,('data \"live\" (TIO)'!H116)/'data \"live\" (TIO)'!H56,('data \"live\" (TIO)'!H96)/'data \"live\" (TIO)'!H56))","v":1.2727116212338594},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!I116+'data \"live\" (TIO)'!I76)/'data \"live\" (TIO)'!I56,('data \"live\" (TIO)'!I96+'data \"live\" (TIO)'!I76)/'data \"live\" (TIO)'!I56),IF($E$1=$AR$8,('data \"live\" (TIO)'!I116)/'data \"live\" (TIO)'!I56,('data \"live\" (TIO)'!I96)/'data \"live\" (TIO)'!I56))","v":1.2714347202295553},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!J116+'data \"live\" (TIO)'!J76)/'data \"live\" (TIO)'!J56,('data \"live\" (TIO)'!J96+'data \"live\" (TIO)'!J76)/'data \"live\" (TIO)'!J56),IF($E$1=$AR$8,('data \"live\" (TIO)'!J116)/'data \"live\" (TIO)'!J56,('data \"live\" (TIO)'!J96)/'data \"live\" (TIO)'!J56))","v":1.4287846153846153},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!K116+'data \"live\" (TIO)'!K76)/'data \"live\" (TIO)'!K56,('data \"live\" (TIO)'!K96+'data \"live\" (TIO)'!K76)/'data \"live\" (TIO)'!K56),IF($E$1=$AR$8,('data \"live\" (TIO)'!K116)/'data \"live\" (TIO)'!K56,('data \"live\" (TIO)'!K96)/'data \"live\" (TIO)'!K56))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!L116+'data \"live\" (TIO)'!L76)/'data \"live\" (TIO)'!L56,('data \"live\" (TIO)'!L96+'data \"live\" (TIO)'!L76)/'data \"live\" (TIO)'!L56),IF($E$1=$AR$8,('data \"live\" (TIO)'!L116)/'data \"live\" (TIO)'!L56,('data \"live\" (TIO)'!L96)/'data \"live\" (TIO)'!L56))","v":0.59335985731924823},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!M116+'data \"live\" (TIO)'!M76)/'data \"live\" (TIO)'!M56,('data \"live\" (TIO)'!M96+'data \"live\" (TIO)'!M76)/'data \"live\" (TIO)'!M56),IF($E$1=$AR$8,('data \"live\" (TIO)'!M116)/'data \"live\" (TIO)'!M56,('data \"live\" (TIO)'!M96)/'data \"live\" (TIO)'!M56))","v":0.59335985731924823},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!N116+'data \"live\" (TIO)'!N76)/'data \"live\" (TIO)'!N56,('data \"live\" (TIO)'!N96+'data \"live\" (TIO)'!N76)/'data \"live\" (TIO)'!N56),IF($E$1=$AR$8,('data \"live\" (TIO)'!N116)/'data \"live\" (TIO)'!N56,('data \"live\" (TIO)'!N96)/'data \"live\" (TIO)'!N56))","v":0.59335985731924823},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!O116+'data \"live\" (TIO)'!O76)/'data \"live\" (TIO)'!O56,('data \"live\" (TIO)'!O96+'data \"live\" (TIO)'!O76)/'data \"live\" (TIO)'!O56),IF($E$1=$AR$8,('data \"live\" (TIO)'!O116)/'data \"live\" (TIO)'!O56,('data \"live\" (TIO)'!O96)/'data \"live\" (TIO)'!O56))","v":0.64357250651666897},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!P116+'data \"live\" (TIO)'!P76)/'data \"live\" (TIO)'!P56,('data \"live\" (TIO)'!P96+'data \"live\" (TIO)'!P76)/'data \"live\" (TIO)'!P56),IF($E$1=$AR$8,('data \"live\" (TIO)'!P116)/'data \"live\" (TIO)'!P56,('data \"live\" (TIO)'!P96)/'data \"live\" (TIO)'!P56))","v":0.64457401564000549},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Q116+'data \"live\" (TIO)'!Q76)/'data \"live\" (TIO)'!Q56,('data \"live\" (TIO)'!Q96+'data \"live\" (TIO)'!Q76)/'data \"live\" (TIO)'!Q56),IF($E$1=$AR$8,('data \"live\" (TIO)'!Q116)/'data \"live\" (TIO)'!Q56,('data \"live\" (TIO)'!Q96)/'data \"live\" (TIO)'!Q56))","v":0.64560296336946088},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!R116+'data \"live\" (TIO)'!R76)/'data \"live\" (TIO)'!R56,('data \"live\" (TIO)'!R96+'data \"live\" (TIO)'!R76)/'data \"live\" (TIO)'!R56),IF($E$1=$AR$8,('data \"live\" (TIO)'!R116)/'data \"live\" (TIO)'!R56,('data \"live\" (TIO)'!R96)/'data \"live\" (TIO)'!R56))","v":0.64664563040197554},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!V116+'data \"live\" (TIO)'!V76)/'data \"live\" (TIO)'!V56,('data \"live\" (TIO)'!V96+'data \"live\" (TIO)'!V76)/'data \"live\" (TIO)'!V56),IF($E$1=$AR$8,('data \"live\" (TIO)'!V116)/'data \"live\" (TIO)'!V56,('data \"live\" (TIO)'!V96)/'data \"live\" (TIO)'!V56))","v":0.78923218978620635},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!W116+'data \"live\" (TIO)'!W76)/'data \"live\" (TIO)'!W56,('data \"live\" (TIO)'!W96+'data \"live\" (TIO)'!W76)/'data \"live\" (TIO)'!W56),IF($E$1=$AR$8,('data \"live\" (TIO)'!W116)/'data \"live\" (TIO)'!W56,('data \"live\" (TIO)'!W96)/'data \"live\" (TIO)'!W56))","v":1.1191643874375177},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!X116+'data \"live\" (TIO)'!X76)/'data \"live\" (TIO)'!X56,('data \"live\" (TIO)'!X96+'data \"live\" (TIO)'!X76)/'data \"live\" (TIO)'!X56),IF($E$1=$AR$8,('data \"live\" (TIO)'!X116)/'data \"live\" (TIO)'!X56,('data \"live\" (TIO)'!X96)/'data \"live\" (TIO)'!X56))","v":2.0580207633659748},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Y116+'data \"live\" (TIO)'!Y76)/'data \"live\" (TIO)'!Y56,('data \"live\" (TIO)'!Y96+'data \"live\" (TIO)'!Y76)/'data \"live\" (TIO)'!Y56),IF($E$1=$AR$8,('data \"live\" (TIO)'!Y116)/'data \"live\" (TIO)'!Y56,('data \"live\" (TIO)'!Y96)/'data \"live\" (TIO)'!Y56))","v":0.59335985731924823},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Z116+'data \"live\" (TIO)'!Z76)/'data \"live\" (TIO)'!Z56,('data \"live\" (TIO)'!Z96+'data \"live\" (TIO)'!Z76)/'data \"live\" (TIO)'!Z56),IF($E$1=$AR$8,('data \"live\" (TIO)'!Z116)/'data \"live\" (TIO)'!Z56,('data \"live\" (TIO)'!Z96)/'data \"live\" (TIO)'!Z56))","v":0.644583161842045},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!AA116+'data \"live\" (TIO)'!AA76)/'data \"live\" (TIO)'!AA56,('data \"live\" (TIO)'!AA96+'data \"live\" (TIO)'!AA76)/'data \"live\" (TIO)'!AA56),IF($E$1=$AR$8,('data \"live\" (TIO)'!AA116)/'data \"live\" (TIO)'!AA56,('data \"live\" (TIO)'!AA96)/'data \"live\" (TIO)'!AA56))","v":0.21554854346732519},{"$f":"HLOOKUP($Y$3,$S83:$X99,14,FALSE)","v":0.59335985731924823},{"$f":"HLOOKUP($Z$3,$S83:$X99,14,FALSE)","v":2.0580207633659748},null,null,null,null,null,null,null,null,null,null,null,null,0.41804199311825596,1.6076239540146839,-0.248180871233873,-0.18327816555904175,-0.72688830200182952,{"$f":"HLOOKUP($Y$3,$AL83:$AQ99,14,FALSE)","v":-0.248180871233873},{"$f":"HLOOKUP($Z$3,$AL83:$AQ99,14,FALSE)","v":1.6076239540146839}]
["Otago","Otago cost per in-service kilometre:",{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!C117+'data \"live\" (TIO)'!C77)/'data \"live\" (TIO)'!C57,('data \"live\" (TIO)'!C97+'data \"live\" (TIO)'!C77)/'data \"live\" (TIO)'!C57),IF($E$1=$AR$8,('data \"live\" (TIO)'!C117)/'data \"live\" (TIO)'!C57,('data \"live\" (TIO)'!C97)/'data \"live\" (TIO)'!C57))","v":1.5488607117269724},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!D117+'data \"live\" (TIO)'!D77)/'data \"live\" (TIO)'!D57,('data \"live\" (TIO)'!D97+'data \"live\" (TIO)'!D77)/'data \"live\" (TIO)'!D57),IF($E$1=$AR$8,('data \"live\" (TIO)'!D117)/'data \"live\" (TIO)'!D57,('data \"live\" (TIO)'!D97)/'data \"live\" (TIO)'!D57))","v":1.382404163714821},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!E117+'data \"live\" (TIO)'!E77)/'data \"live\" (TIO)'!E57,('data \"live\" (TIO)'!E97+'data \"live\" (TIO)'!E77)/'data \"live\" (TIO)'!E57),IF($E$1=$AR$8,('data \"live\" (TIO)'!E117)/'data \"live\" (TIO)'!E57,('data \"live\" (TIO)'!E97)/'data \"live\" (TIO)'!E57))","v":1.6655470515490602},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!F117+'data \"live\" (TIO)'!F77)/'data \"live\" (TIO)'!F57,('data \"live\" (TIO)'!F97+'data \"live\" (TIO)'!F77)/'data \"live\" (TIO)'!F57),IF($E$1=$AR$8,('data \"live\" (TIO)'!F117)/'data \"live\" (TIO)'!F57,('data \"live\" (TIO)'!F97)/'data \"live\" (TIO)'!F57))","v":1.5482211907654799},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!G117+'data \"live\" (TIO)'!G77)/'data \"live\" (TIO)'!G57,('data \"live\" (TIO)'!G97+'data \"live\" (TIO)'!G77)/'data \"live\" (TIO)'!G57),IF($E$1=$AR$8,('data \"live\" (TIO)'!G117)/'data \"live\" (TIO)'!G57,('data \"live\" (TIO)'!G97)/'data \"live\" (TIO)'!G57))","v":1.3730150693561416},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!H117+'data \"live\" (TIO)'!H77)/'data \"live\" (TIO)'!H57,('data \"live\" (TIO)'!H97+'data \"live\" (TIO)'!H77)/'data \"live\" (TIO)'!H57),IF($E$1=$AR$8,('data \"live\" (TIO)'!H117)/'data \"live\" (TIO)'!H57,('data \"live\" (TIO)'!H97)/'data \"live\" (TIO)'!H57))","v":1.6021529184886281},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!I117+'data \"live\" (TIO)'!I77)/'data \"live\" (TIO)'!I57,('data \"live\" (TIO)'!I97+'data \"live\" (TIO)'!I77)/'data \"live\" (TIO)'!I57),IF($E$1=$AR$8,('data \"live\" (TIO)'!I117)/'data \"live\" (TIO)'!I57,('data \"live\" (TIO)'!I97)/'data \"live\" (TIO)'!I57))","v":1.077331184079843},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!J117+'data \"live\" (TIO)'!J77)/'data \"live\" (TIO)'!J57,('data \"live\" (TIO)'!J97+'data \"live\" (TIO)'!J77)/'data \"live\" (TIO)'!J57),IF($E$1=$AR$8,('data \"live\" (TIO)'!J117)/'data \"live\" (TIO)'!J57,('data \"live\" (TIO)'!J97)/'data \"live\" (TIO)'!J57))","v":1.6581448791300191},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!K117+'data \"live\" (TIO)'!K77)/'data \"live\" (TIO)'!K57,('data \"live\" (TIO)'!K97+'data \"live\" (TIO)'!K77)/'data \"live\" (TIO)'!K57),IF($E$1=$AR$8,('data \"live\" (TIO)'!K117)/'data \"live\" (TIO)'!K57,('data \"live\" (TIO)'!K97)/'data \"live\" (TIO)'!K57))","v":2.9020561290844871},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!L117+'data \"live\" (TIO)'!L77)/'data \"live\" (TIO)'!L57,('data \"live\" (TIO)'!L97+'data \"live\" (TIO)'!L77)/'data \"live\" (TIO)'!L57),IF($E$1=$AR$8,('data \"live\" (TIO)'!L117)/'data \"live\" (TIO)'!L57,('data \"live\" (TIO)'!L97)/'data \"live\" (TIO)'!L57))","v":2.5615847118053794},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!M117+'data \"live\" (TIO)'!M77)/'data \"live\" (TIO)'!M57,('data \"live\" (TIO)'!M97+'data \"live\" (TIO)'!M77)/'data \"live\" (TIO)'!M57),IF($E$1=$AR$8,('data \"live\" (TIO)'!M117)/'data \"live\" (TIO)'!M57,('data \"live\" (TIO)'!M97)/'data \"live\" (TIO)'!M57))","v":2.5182132287186123},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!N117+'data \"live\" (TIO)'!N77)/'data \"live\" (TIO)'!N57,('data \"live\" (TIO)'!N97+'data \"live\" (TIO)'!N77)/'data \"live\" (TIO)'!N57),IF($E$1=$AR$8,('data \"live\" (TIO)'!N117)/'data \"live\" (TIO)'!N57,('data \"live\" (TIO)'!N97)/'data \"live\" (TIO)'!N57))","v":2.5066226627592112},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!O117+'data \"live\" (TIO)'!O77)/'data \"live\" (TIO)'!O57,('data \"live\" (TIO)'!O97+'data \"live\" (TIO)'!O77)/'data \"live\" (TIO)'!O57),IF($E$1=$AR$8,('data \"live\" (TIO)'!O117)/'data \"live\" (TIO)'!O57,('data \"live\" (TIO)'!O97)/'data \"live\" (TIO)'!O57))","v":3.6976600737689309},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!P117+'data \"live\" (TIO)'!P77)/'data \"live\" (TIO)'!P57,('data \"live\" (TIO)'!P97+'data \"live\" (TIO)'!P77)/'data \"live\" (TIO)'!P57),IF($E$1=$AR$8,('data \"live\" (TIO)'!P117)/'data \"live\" (TIO)'!P57,('data \"live\" (TIO)'!P97)/'data \"live\" (TIO)'!P57))","v":3.3248714206077654},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Q117+'data \"live\" (TIO)'!Q77)/'data \"live\" (TIO)'!Q57,('data \"live\" (TIO)'!Q97+'data \"live\" (TIO)'!Q77)/'data \"live\" (TIO)'!Q57),IF($E$1=$AR$8,('data \"live\" (TIO)'!Q117)/'data \"live\" (TIO)'!Q57,('data \"live\" (TIO)'!Q97)/'data \"live\" (TIO)'!Q57))","v":3.4246358312502587},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!R117+'data \"live\" (TIO)'!R77)/'data \"live\" (TIO)'!R57,('data \"live\" (TIO)'!R97+'data \"live\" (TIO)'!R77)/'data \"live\" (TIO)'!R57),IF($E$1=$AR$8,('data \"live\" (TIO)'!R117)/'data \"live\" (TIO)'!R57,('data \"live\" (TIO)'!R97)/'data \"live\" (TIO)'!R57))","v":3.5276216702812691},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!V117+'data \"live\" (TIO)'!V77)/'data \"live\" (TIO)'!V57,('data \"live\" (TIO)'!V97+'data \"live\" (TIO)'!V77)/'data \"live\" (TIO)'!V57),IF($E$1=$AR$8,('data \"live\" (TIO)'!V117)/'data \"live\" (TIO)'!V57,('data \"live\" (TIO)'!V97)/'data \"live\" (TIO)'!V57))","v":1.5316123017467413},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!W117+'data \"live\" (TIO)'!W77)/'data \"live\" (TIO)'!W57,('data \"live\" (TIO)'!W97+'data \"live\" (TIO)'!W77)/'data \"live\" (TIO)'!W57),IF($E$1=$AR$8,('data \"live\" (TIO)'!W117)/'data \"live\" (TIO)'!W57,('data \"live\" (TIO)'!W97)/'data \"live\" (TIO)'!W57))","v":1.5076464604716802},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!X117+'data \"live\" (TIO)'!X77)/'data \"live\" (TIO)'!X57,('data \"live\" (TIO)'!X97+'data \"live\" (TIO)'!X77)/'data \"live\" (TIO)'!X57),IF($E$1=$AR$8,('data \"live\" (TIO)'!X117)/'data \"live\" (TIO)'!X57,('data \"live\" (TIO)'!X97)/'data \"live\" (TIO)'!X57))","v":1.8094489788874946},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Y117+'data \"live\" (TIO)'!Y77)/'data \"live\" (TIO)'!Y57,('data \"live\" (TIO)'!Y97+'data \"live\" (TIO)'!Y77)/'data \"live\" (TIO)'!Y57),IF($E$1=$AR$8,('data \"live\" (TIO)'!Y117)/'data \"live\" (TIO)'!Y57,('data \"live\" (TIO)'!Y97)/'data \"live\" (TIO)'!Y57))","v":2.5288068677610673},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Z117+'data \"live\" (TIO)'!Z77)/'data \"live\" (TIO)'!Z57,('data \"live\" (TIO)'!Z97+'data \"live\" (TIO)'!Z77)/'data \"live\" (TIO)'!Z57),IF($E$1=$AR$8,('data \"live\" (TIO)'!Z117)/'data \"live\" (TIO)'!Z57,('data \"live\" (TIO)'!Z97)/'data \"live\" (TIO)'!Z57))","v":3.4747139232766227},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!AA117+'data \"live\" (TIO)'!AA77)/'data \"live\" (TIO)'!AA57,('data \"live\" (TIO)'!AA97+'data \"live\" (TIO)'!AA77)/'data \"live\" (TIO)'!AA57),IF($E$1=$AR$8,('data \"live\" (TIO)'!AA117)/'data \"live\" (TIO)'!AA57,('data \"live\" (TIO)'!AA97)/'data \"live\" (TIO)'!AA57))","v":1.1758738900937564},{"$f":"HLOOKUP($Y$3,$S83:$X99,15,FALSE)","v":2.5288068677610673},{"$f":"HLOOKUP($Z$3,$S83:$X99,15,FALSE)","v":1.8094489788874946},null,null,null,null,null,null,null,null,null,null,null,null,-1.5647459378413942E-2,0.18140144005365566,0.65107505657735065,1.2686641517006967,-0.23226400783493306,{"$f":"HLOOKUP($Y$3,$AL83:$AQ99,15,FALSE)","v":0.65107505657735065},{"$f":"HLOOKUP($Z$3,$AL83:$AQ99,15,FALSE)","v":0.18140144005365566}]
["Southland","Southland cost per in-service kilometre:",{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!C118+'data \"live\" (TIO)'!C78)/'data \"live\" (TIO)'!C58,('data \"live\" (TIO)'!C98+'data \"live\" (TIO)'!C78)/'data \"live\" (TIO)'!C58),IF($E$1=$AR$8,('data \"live\" (TIO)'!C118)/'data \"live\" (TIO)'!C58,('data \"live\" (TIO)'!C98)/'data \"live\" (TIO)'!C58))","v":3.2851969713595963},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!D118+'data \"live\" (TIO)'!D78)/'data \"live\" (TIO)'!D58,('data \"live\" (TIO)'!D98+'data \"live\" (TIO)'!D78)/'data \"live\" (TIO)'!D58),IF($E$1=$AR$8,('data \"live\" (TIO)'!D118)/'data \"live\" (TIO)'!D58,('data \"live\" (TIO)'!D98)/'data \"live\" (TIO)'!D58))","v":3.4684279069767441},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!E118+'data \"live\" (TIO)'!E78)/'data \"live\" (TIO)'!E58,('data \"live\" (TIO)'!E98+'data \"live\" (TIO)'!E78)/'data \"live\" (TIO)'!E58),IF($E$1=$AR$8,('data \"live\" (TIO)'!E118)/'data \"live\" (TIO)'!E58,('data \"live\" (TIO)'!E98)/'data \"live\" (TIO)'!E58))","v":3.7299023255813952},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!F118+'data \"live\" (TIO)'!F78)/'data \"live\" (TIO)'!F58,('data \"live\" (TIO)'!F98+'data \"live\" (TIO)'!F78)/'data \"live\" (TIO)'!F58),IF($E$1=$AR$8,('data \"live\" (TIO)'!F118)/'data \"live\" (TIO)'!F58,('data \"live\" (TIO)'!F98)/'data \"live\" (TIO)'!F58))","v":3.3444422535211267},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!G118+'data \"live\" (TIO)'!G78)/'data \"live\" (TIO)'!G58,('data \"live\" (TIO)'!G98+'data \"live\" (TIO)'!G78)/'data \"live\" (TIO)'!G58),IF($E$1=$AR$8,('data \"live\" (TIO)'!G118)/'data \"live\" (TIO)'!G58,('data \"live\" (TIO)'!G98)/'data \"live\" (TIO)'!G58))","v":3.1249519351887454},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!H118+'data \"live\" (TIO)'!H78)/'data \"live\" (TIO)'!H58,('data \"live\" (TIO)'!H98+'data \"live\" (TIO)'!H78)/'data \"live\" (TIO)'!H58),IF($E$1=$AR$8,('data \"live\" (TIO)'!H118)/'data \"live\" (TIO)'!H58,('data \"live\" (TIO)'!H98)/'data \"live\" (TIO)'!H58))","v":2.7572548354701132},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!I118+'data \"live\" (TIO)'!I78)/'data \"live\" (TIO)'!I58,('data \"live\" (TIO)'!I98+'data \"live\" (TIO)'!I78)/'data \"live\" (TIO)'!I58),IF($E$1=$AR$8,('data \"live\" (TIO)'!I118)/'data \"live\" (TIO)'!I58,('data \"live\" (TIO)'!I98)/'data \"live\" (TIO)'!I58))","v":2.3663871245418857},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!J118+'data \"live\" (TIO)'!J78)/'data \"live\" (TIO)'!J58,('data \"live\" (TIO)'!J98+'data \"live\" (TIO)'!J78)/'data \"live\" (TIO)'!J58),IF($E$1=$AR$8,('data \"live\" (TIO)'!J118)/'data \"live\" (TIO)'!J58,('data \"live\" (TIO)'!J98)/'data \"live\" (TIO)'!J58))","v":2.4500084775605493},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!K118+'data \"live\" (TIO)'!K78)/'data \"live\" (TIO)'!K58,('data \"live\" (TIO)'!K98+'data \"live\" (TIO)'!K78)/'data \"live\" (TIO)'!K58),IF($E$1=$AR$8,('data \"live\" (TIO)'!K118)/'data \"live\" (TIO)'!K58,('data \"live\" (TIO)'!K98)/'data \"live\" (TIO)'!K58))","v":3.1045751633986933},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!L118+'data \"live\" (TIO)'!L78)/'data \"live\" (TIO)'!L58,('data \"live\" (TIO)'!L98+'data \"live\" (TIO)'!L78)/'data \"live\" (TIO)'!L58),IF($E$1=$AR$8,('data \"live\" (TIO)'!L118)/'data \"live\" (TIO)'!L58,('data \"live\" (TIO)'!L98)/'data \"live\" (TIO)'!L58))","v":2.9170420261552508},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!M118+'data \"live\" (TIO)'!M78)/'data \"live\" (TIO)'!M58,('data \"live\" (TIO)'!M98+'data \"live\" (TIO)'!M78)/'data \"live\" (TIO)'!M58),IF($E$1=$AR$8,('data \"live\" (TIO)'!M118)/'data \"live\" (TIO)'!M58,('data \"live\" (TIO)'!M98)/'data \"live\" (TIO)'!M58))","v":2.9899695883238513},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!N118+'data \"live\" (TIO)'!N78)/'data \"live\" (TIO)'!N58,('data \"live\" (TIO)'!N98+'data \"live\" (TIO)'!N78)/'data \"live\" (TIO)'!N58),IF($E$1=$AR$8,('data \"live\" (TIO)'!N118)/'data \"live\" (TIO)'!N58,('data \"live\" (TIO)'!N98)/'data \"live\" (TIO)'!N58))","v":3.3823255560862653},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!O118+'data \"live\" (TIO)'!O78)/'data \"live\" (TIO)'!O58,('data \"live\" (TIO)'!O98+'data \"live\" (TIO)'!O78)/'data \"live\" (TIO)'!O58),IF($E$1=$AR$8,('data \"live\" (TIO)'!O118)/'data \"live\" (TIO)'!O58,('data \"live\" (TIO)'!O98)/'data \"live\" (TIO)'!O58))","v":3.4713779572785479},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!P118+'data \"live\" (TIO)'!P78)/'data \"live\" (TIO)'!P58,('data \"live\" (TIO)'!P98+'data \"live\" (TIO)'!P78)/'data \"live\" (TIO)'!P58),IF($E$1=$AR$8,('data \"live\" (TIO)'!P118)/'data \"live\" (TIO)'!P58,('data \"live\" (TIO)'!P98)/'data \"live\" (TIO)'!P58))","v":3.5581630863921352},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Q118+'data \"live\" (TIO)'!Q78)/'data \"live\" (TIO)'!Q58,('data \"live\" (TIO)'!Q98+'data \"live\" (TIO)'!Q78)/'data \"live\" (TIO)'!Q58),IF($E$1=$AR$8,('data \"live\" (TIO)'!Q118)/'data \"live\" (TIO)'!Q58,('data \"live\" (TIO)'!Q98)/'data \"live\" (TIO)'!Q58))","v":3.6471187506423939},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!R118+'data \"live\" (TIO)'!R78)/'data \"live\" (TIO)'!R58,('data \"live\" (TIO)'!R98+'data \"live\" (TIO)'!R78)/'data \"live\" (TIO)'!R58),IF($E$1=$AR$8,('data \"live\" (TIO)'!R118)/'data \"live\" (TIO)'!R58,('data \"live\" (TIO)'!R98)/'data \"live\" (TIO)'!R58))","v":3.7382963415297739},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!V118+'data \"live\" (TIO)'!V78)/'data \"live\" (TIO)'!V58,('data \"live\" (TIO)'!V98+'data \"live\" (TIO)'!V78)/'data \"live\" (TIO)'!V58),IF($E$1=$AR$8,('data \"live\" (TIO)'!V118)/'data \"live\" (TIO)'!V58,('data \"live\" (TIO)'!V98)/'data \"live\" (TIO)'!V58))","v":3.4933113615903513},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!W118+'data \"live\" (TIO)'!W78)/'data \"live\" (TIO)'!W58,('data \"live\" (TIO)'!W98+'data \"live\" (TIO)'!W78)/'data \"live\" (TIO)'!W58),IF($E$1=$AR$8,('data \"live\" (TIO)'!W118)/'data \"live\" (TIO)'!W58,('data \"live\" (TIO)'!W98)/'data \"live\" (TIO)'!W58))","v":3.0887760440454737},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!X118+'data \"live\" (TIO)'!X78)/'data \"live\" (TIO)'!X58,('data \"live\" (TIO)'!X98+'data \"live\" (TIO)'!X78)/'data \"live\" (TIO)'!X58),IF($E$1=$AR$8,('data \"live\" (TIO)'!X118)/'data \"live\" (TIO)'!X58,('data \"live\" (TIO)'!X98)/'data \"live\" (TIO)'!X58))","v":2.6399741566092079},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Y118+'data \"live\" (TIO)'!Y78)/'data \"live\" (TIO)'!Y58,('data \"live\" (TIO)'!Y98+'data \"live\" (TIO)'!Y78)/'data \"live\" (TIO)'!Y58),IF($E$1=$AR$8,('data \"live\" (TIO)'!Y118)/'data \"live\" (TIO)'!Y58,('data \"live\" (TIO)'!Y98)/'data \"live\" (TIO)'!Y58))","v":3.0964457235217888},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Z118+'data \"live\" (TIO)'!Z78)/'data \"live\" (TIO)'!Z58,('data \"live\" (TIO)'!Z98+'data \"live\" (TIO)'!Z78)/'data \"live\" (TIO)'!Z58),IF($E$1=$AR$8,('data \"live\" (TIO)'!Z118)/'data \"live\" (TIO)'!Z58,('data \"live\" (TIO)'!Z98)/'data \"live\" (TIO)'!Z58))","v":3.5588865981043587},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!AA118+'data \"live\" (TIO)'!AA78)/'data \"live\" (TIO)'!AA58,('data \"live\" (TIO)'!AA98+'data \"live\" (TIO)'!AA78)/'data \"live\" (TIO)'!AA58),IF($E$1=$AR$8,('data \"live\" (TIO)'!AA118)/'data \"live\" (TIO)'!AA58,('data \"live\" (TIO)'!AA98)/'data \"live\" (TIO)'!AA58))","v":1.2460987805099246},{"$f":"HLOOKUP($Y$3,$S83:$X99,16,FALSE)","v":3.0964457235217888},{"$f":"HLOOKUP($Z$3,$S83:$X99,16,FALSE)","v":2.6399741566092079},null,null,null,null,null,null,null,null,null,null,null,null,-0.11580282307292256,-0.24427745386905808,-0.11360729032979389,1.8771655236638818E-2,-0.64329009025332606,{"$f":"HLOOKUP($Y$3,$AL83:$AQ99,16,FALSE)","v":-0.11360729032979389},{"$f":"HLOOKUP($Z$3,$AL83:$AQ99,16,FALSE)","v":-0.24427745386905808}]
["National","National total cost per in-service kilometre:",{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!C119+'data \"live\" (TIO)'!C79)/'data \"live\" (TIO)'!C59,('data \"live\" (TIO)'!C99+'data \"live\" (TIO)'!C79)/'data \"live\" (TIO)'!C59),IF($E$1=$AR$8,('data \"live\" (TIO)'!C119)/'data \"live\" (TIO)'!C59,('data \"live\" (TIO)'!C99)/'data \"live\" (TIO)'!C59))","v":2.4168428409624387},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!D119+'data \"live\" (TIO)'!D79)/'data \"live\" (TIO)'!D59,('data \"live\" (TIO)'!D99+'data \"live\" (TIO)'!D79)/'data \"live\" (TIO)'!D59),IF($E$1=$AR$8,('data \"live\" (TIO)'!D119)/'data \"live\" (TIO)'!D59,('data \"live\" (TIO)'!D99)/'data \"live\" (TIO)'!D59))","v":2.3238196611109241},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!E119+'data \"live\" (TIO)'!E79)/'data \"live\" (TIO)'!E59,('data \"live\" (TIO)'!E99+'data \"live\" (TIO)'!E79)/'data \"live\" (TIO)'!E59),IF($E$1=$AR$8,('data \"live\" (TIO)'!E119)/'data \"live\" (TIO)'!E59,('data \"live\" (TIO)'!E99)/'data \"live\" (TIO)'!E59))","v":2.6188660599282425},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!F119+'data \"live\" (TIO)'!F79)/'data \"live\" (TIO)'!F59,('data \"live\" (TIO)'!F99+'data \"live\" (TIO)'!F79)/'data \"live\" (TIO)'!F59),IF($E$1=$AR$8,('data \"live\" (TIO)'!F119)/'data \"live\" (TIO)'!F59,('data \"live\" (TIO)'!F99)/'data \"live\" (TIO)'!F59))","v":2.3521613963706827},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!G119+'data \"live\" (TIO)'!G79)/'data \"live\" (TIO)'!G59,('data \"live\" (TIO)'!G99+'data \"live\" (TIO)'!G79)/'data \"live\" (TIO)'!G59),IF($E$1=$AR$8,('data \"live\" (TIO)'!G119)/'data \"live\" (TIO)'!G59,('data \"live\" (TIO)'!G99)/'data \"live\" (TIO)'!G59))","v":2.3683896164570579},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!H119+'data \"live\" (TIO)'!H79)/'data \"live\" (TIO)'!H59,('data \"live\" (TIO)'!H99+'data \"live\" (TIO)'!H79)/'data \"live\" (TIO)'!H59),IF($E$1=$AR$8,('data \"live\" (TIO)'!H119)/'data \"live\" (TIO)'!H59,('data \"live\" (TIO)'!H99)/'data \"live\" (TIO)'!H59))","v":2.4271739977135023},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!I119+'data \"live\" (TIO)'!I79)/'data \"live\" (TIO)'!I59,('data \"live\" (TIO)'!I99+'data \"live\" (TIO)'!I79)/'data \"live\" (TIO)'!I59),IF($E$1=$AR$8,('data \"live\" (TIO)'!I119)/'data \"live\" (TIO)'!I59,('data \"live\" (TIO)'!I99)/'data \"live\" (TIO)'!I59))","v":2.5032237881332198},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!J119+'data \"live\" (TIO)'!J79)/'data \"live\" (TIO)'!J59,('data \"live\" (TIO)'!J99+'data \"live\" (TIO)'!J79)/'data \"live\" (TIO)'!J59),IF($E$1=$AR$8,('data \"live\" (TIO)'!J119)/'data \"live\" (TIO)'!J59,('data \"live\" (TIO)'!J99)/'data \"live\" (TIO)'!J59))","v":2.7216494016377184},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!K119+'data \"live\" (TIO)'!K79)/'data \"live\" (TIO)'!K59,('data \"live\" (TIO)'!K99+'data \"live\" (TIO)'!K79)/'data \"live\" (TIO)'!K59),IF($E$1=$AR$8,('data \"live\" (TIO)'!K119)/'data \"live\" (TIO)'!K59,('data \"live\" (TIO)'!K99)/'data \"live\" (TIO)'!K59))","v":2.9569722107326717},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!L119+'data \"live\" (TIO)'!L79)/'data \"live\" (TIO)'!L59,('data \"live\" (TIO)'!L99+'data \"live\" (TIO)'!L79)/'data \"live\" (TIO)'!L59),IF($E$1=$AR$8,('data \"live\" (TIO)'!L119)/'data \"live\" (TIO)'!L59,('data \"live\" (TIO)'!L99)/'data \"live\" (TIO)'!L59))","v":3.003970179481998},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!M119+'data \"live\" (TIO)'!M79)/'data \"live\" (TIO)'!M59,('data \"live\" (TIO)'!M99+'data \"live\" (TIO)'!M79)/'data \"live\" (TIO)'!M59),IF($E$1=$AR$8,('data \"live\" (TIO)'!M119)/'data \"live\" (TIO)'!M59,('data \"live\" (TIO)'!M99)/'data \"live\" (TIO)'!M59))","v":3.026242684066653},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!N119+'data \"live\" (TIO)'!N79)/'data \"live\" (TIO)'!N59,('data \"live\" (TIO)'!N99+'data \"live\" (TIO)'!N79)/'data \"live\" (TIO)'!N59),IF($E$1=$AR$8,('data \"live\" (TIO)'!N119)/'data \"live\" (TIO)'!N59,('data \"live\" (TIO)'!N99)/'data \"live\" (TIO)'!N59))","v":3.0544079403160111},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!O119+'data \"live\" (TIO)'!O79)/'data \"live\" (TIO)'!O59,('data \"live\" (TIO)'!O99+'data \"live\" (TIO)'!O79)/'data \"live\" (TIO)'!O59),IF($E$1=$AR$8,('data \"live\" (TIO)'!O119)/'data \"live\" (TIO)'!O59,('data \"live\" (TIO)'!O99)/'data \"live\" (TIO)'!O59))","v":3.1717818866585663},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!P119+'data \"live\" (TIO)'!P79)/'data \"live\" (TIO)'!P59,('data \"live\" (TIO)'!P99+'data \"live\" (TIO)'!P79)/'data \"live\" (TIO)'!P59),IF($E$1=$AR$8,('data \"live\" (TIO)'!P119)/'data \"live\" (TIO)'!P59,('data \"live\" (TIO)'!P99)/'data \"live\" (TIO)'!P59))","v":3.167383232177988},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Q119+'data \"live\" (TIO)'!Q79)/'data \"live\" (TIO)'!Q59,('data \"live\" (TIO)'!Q99+'data \"live\" (TIO)'!Q79)/'data \"live\" (TIO)'!Q59),IF($E$1=$AR$8,('data \"live\" (TIO)'!Q119)/'data \"live\" (TIO)'!Q59,('data \"live\" (TIO)'!Q99)/'data \"live\" (TIO)'!Q59))","v":3.2075800599399757},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!R119+'data \"live\" (TIO)'!R79)/'data \"live\" (TIO)'!R59,('data \"live\" (TIO)'!R99+'data \"live\" (TIO)'!R79)/'data \"live\" (TIO)'!R59),IF($E$1=$AR$8,('data \"live\" (TIO)'!R119)/'data \"live\" (TIO)'!R59,('data \"live\" (TIO)'!R99)/'data \"live\" (TIO)'!R59))","v":3.2355095378540604},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!V119+'data \"live\" (TIO)'!V79)/'data \"live\" (TIO)'!V59,('data \"live\" (TIO)'!V99+'data \"live\" (TIO)'!V79)/'data \"live\" (TIO)'!V59),IF($E$1=$AR$8,('data \"live\" (TIO)'!V119)/'data \"live\" (TIO)'!V59,('data \"live\" (TIO)'!V99)/'data \"live\" (TIO)'!V59))","v":2.4532320310501832},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!W119+'data \"live\" (TIO)'!W79)/'data \"live\" (TIO)'!W59,('data \"live\" (TIO)'!W99+'data \"live\" (TIO)'!W79)/'data \"live\" (TIO)'!W59),IF($E$1=$AR$8,('data \"live\" (TIO)'!W119)/'data \"live\" (TIO)'!W59,('data \"live\" (TIO)'!W99)/'data \"live\" (TIO)'!W59))","v":2.3829884046812513},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!X119+'data \"live\" (TIO)'!X79)/'data \"live\" (TIO)'!X59,('data \"live\" (TIO)'!X99+'data \"live\" (TIO)'!X79)/'data \"live\" (TIO)'!X59),IF($E$1=$AR$8,('data \"live\" (TIO)'!X119)/'data \"live\" (TIO)'!X59,('data \"live\" (TIO)'!X99)/'data \"live\" (TIO)'!X59))","v":2.7315236113155561},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Y119+'data \"live\" (TIO)'!Y79)/'data \"live\" (TIO)'!Y59,('data \"live\" (TIO)'!Y99+'data \"live\" (TIO)'!Y79)/'data \"live\" (TIO)'!Y59),IF($E$1=$AR$8,('data \"live\" (TIO)'!Y119)/'data \"live\" (TIO)'!Y59,('data \"live\" (TIO)'!Y99)/'data \"live\" (TIO)'!Y59))","v":3.0283491911053515},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Z119+'data \"live\" (TIO)'!Z79)/'data \"live\" (TIO)'!Z59,('data \"live\" (TIO)'!Z99+'data \"live\" (TIO)'!Z79)/'data \"live\" (TIO)'!Z59),IF($E$1=$AR$8,('data \"live\" (TIO)'!Z119)/'data \"live\" (TIO)'!Z59,('data \"live\" (TIO)'!Z99)/'data \"live\" (TIO)'!Z59))","v":3.1825627379154886},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!AA119+'data \"live\" (TIO)'!AA79)/'data \"live\" (TIO)'!AA59,('data \"live\" (TIO)'!AA99+'data \"live\" (TIO)'!AA79)/'data \"live\" (TIO)'!AA59),IF($E$1=$AR$8,('data \"live\" (TIO)'!AA119)/'data \"live\" (TIO)'!AA59,('data \"live\" (TIO)'!AA99)/'data \"live\" (TIO)'!AA59))","v":1.0521784722304615},{"$f":"HLOOKUP($Y$3,$S83:$X99,17,FALSE)","v":3.0283491911053515},{"$f":"HLOOKUP($Z$3,$S83:$X99,17,FALSE)","v":2.7315236113155561},null,null,null,null,null,null,null,null,null,null,null,null,-2.8633095231053951E-2,0.1134387521209077,0.23443243556907722,0.29729381388889342,-0.57110519554889261,{"$f":"HLOOKUP($Y$3,$AL83:$AQ99,17,FALSE)","v":0.23443243556907722},{"$f":"HLOOKUP($Z$3,$AL83:$AQ99,17,FALSE)","v":0.1134387521209077}]
[null,{"$f":"VLOOKUP($B$805,$A84:$Y99,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A84:$Y99,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A84:$Y99,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A84:$Y99,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A84:$Y99,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A84:$AK99,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A84:$Y99,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A84:$Y99,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A84:$Y99,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A84:$Y99,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A84:$Y99,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A84:$Y99,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A84:$Y99,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A84:$Y99,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A84:$Y99,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A84:$Y99,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A84:$Y99,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A84:$Y99,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A84:$Y99,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A84:$Y99,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A84:$Y99,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A84:$Y99,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A84:$Y99,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A84:$Y99,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A84:$Z99,26,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP($B$805,$A84:$AR99,44,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A84:$AS99,45,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B100","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!I121+'data \"live\" (TIO)'!I81)/'data \"live\" (TIO)'!I61,('data \"live\" (TIO)'!I101+'data \"live\" (TIO)'!I81)/'data \"live\" (TIO)'!I61),IF($E$1=$AR$8,('data \"live\" (TIO)'!I121)/'data \"live\" (TIO)'!I61,('data \"live\" (TIO)'!I101)/'data \"live\" (TIO)'!I61))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!J121+'data \"live\" (TIO)'!J81)/'data \"live\" (TIO)'!J61,('data \"live\" (TIO)'!J101+'data \"live\" (TIO)'!J81)/'data \"live\" (TIO)'!J61),IF($E$1=$AR$8,('data \"live\" (TIO)'!J121)/'data \"live\" (TIO)'!J61,('data \"live\" (TIO)'!J101)/'data \"live\" (TIO)'!J61))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!K121+'data \"live\" (TIO)'!K81)/'data \"live\" (TIO)'!K61,('data \"live\" (TIO)'!K101+'data \"live\" (TIO)'!K81)/'data \"live\" (TIO)'!K61),IF($E$1=$AR$8,('data \"live\" (TIO)'!K121)/'data \"live\" (TIO)'!K61,('data \"live\" (TIO)'!K101)/'data \"live\" (TIO)'!K61))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!L121+'data \"live\" (TIO)'!L81)/'data \"live\" (TIO)'!L61,('data \"live\" (TIO)'!L101+'data \"live\" (TIO)'!L81)/'data \"live\" (TIO)'!L61),IF($E$1=$AR$8,('data \"live\" (TIO)'!L121)/'data \"live\" (TIO)'!L61,('data \"live\" (TIO)'!L101)/'data \"live\" (TIO)'!L61))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!M121+'data \"live\" (TIO)'!M81)/'data \"live\" (TIO)'!M61,('data \"live\" (TIO)'!M101+'data \"live\" (TIO)'!M81)/'data \"live\" (TIO)'!M61),IF($E$1=$AR$8,('data \"live\" (TIO)'!M121)/'data \"live\" (TIO)'!M61,('data \"live\" (TIO)'!M101)/'data \"live\" (TIO)'!M61))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!N121+'data \"live\" (TIO)'!N81)/'data \"live\" (TIO)'!N61,('data \"live\" (TIO)'!N101+'data \"live\" (TIO)'!N81)/'data \"live\" (TIO)'!N61),IF($E$1=$AR$8,('data \"live\" (TIO)'!N121)/'data \"live\" (TIO)'!N61,('data \"live\" (TIO)'!N101)/'data \"live\" (TIO)'!N61))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!O121+'data \"live\" (TIO)'!O81)/'data \"live\" (TIO)'!O61,('data \"live\" (TIO)'!O101+'data \"live\" (TIO)'!O81)/'data \"live\" (TIO)'!O61),IF($E$1=$AR$8,('data \"live\" (TIO)'!O121)/'data \"live\" (TIO)'!O61,('data \"live\" (TIO)'!O101)/'data \"live\" (TIO)'!O61))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!P121+'data \"live\" (TIO)'!P81)/'data \"live\" (TIO)'!P61,('data \"live\" (TIO)'!P101+'data \"live\" (TIO)'!P81)/'data \"live\" (TIO)'!P61),IF($E$1=$AR$8,('data \"live\" (TIO)'!P121)/'data \"live\" (TIO)'!P61,('data \"live\" (TIO)'!P101)/'data \"live\" (TIO)'!P61))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Q121+'data \"live\" (TIO)'!Q81)/'data \"live\" (TIO)'!Q61,('data \"live\" (TIO)'!Q101+'data \"live\" (TIO)'!Q81)/'data \"live\" (TIO)'!Q61),IF($E$1=$AR$8,('data \"live\" (TIO)'!Q121)/'data \"live\" (TIO)'!Q61,('data \"live\" (TIO)'!Q101)/'data \"live\" (TIO)'!Q61))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!R121+'data \"live\" (TIO)'!R81)/'data \"live\" (TIO)'!R61,('data \"live\" (TIO)'!R101+'data \"live\" (TIO)'!R81)/'data \"live\" (TIO)'!R61),IF($E$1=$AR$8,('data \"live\" (TIO)'!R121)/'data \"live\" (TIO)'!R61,('data \"live\" (TIO)'!R101)/'data \"live\" (TIO)'!R61))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!V121+'data \"live\" (TIO)'!V81)/'data \"live\" (TIO)'!V61,('data \"live\" (TIO)'!V101+'data \"live\" (TIO)'!V81)/'data \"live\" (TIO)'!V61),IF($E$1=$AR$8,('data \"live\" (TIO)'!V121)/'data \"live\" (TIO)'!V61,('data \"live\" (TIO)'!V101)/'data \"live\" (TIO)'!V61))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!W121+'data \"live\" (TIO)'!W81)/'data \"live\" (TIO)'!W61,('data \"live\" (TIO)'!W101+'data \"live\" (TIO)'!W81)/'data \"live\" (TIO)'!W61),IF($E$1=$AR$8,('data \"live\" (TIO)'!W121)/'data \"live\" (TIO)'!W61,('data \"live\" (TIO)'!W101)/'data \"live\" (TIO)'!W61))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!X121+'data \"live\" (TIO)'!X81)/'data \"live\" (TIO)'!X61,('data \"live\" (TIO)'!X101+'data \"live\" (TIO)'!X81)/'data \"live\" (TIO)'!X61),IF($E$1=$AR$8,('data \"live\" (TIO)'!X121)/'data \"live\" (TIO)'!X61,('data \"live\" (TIO)'!X101)/'data \"live\" (TIO)'!X61))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Y121+'data \"live\" (TIO)'!Y81)/'data \"live\" (TIO)'!Y61,('data \"live\" (TIO)'!Y101+'data \"live\" (TIO)'!Y81)/'data \"live\" (TIO)'!Y61),IF($E$1=$AR$8,('data \"live\" (TIO)'!Y121)/'data \"live\" (TIO)'!Y61,('data \"live\" (TIO)'!Y101)/'data \"live\" (TIO)'!Y61))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Z121+'data \"live\" (TIO)'!Z81)/'data \"live\" (TIO)'!Z61,('data \"live\" (TIO)'!Z101+'data \"live\" (TIO)'!Z81)/'data \"live\" (TIO)'!Z61),IF($E$1=$AR$8,('data \"live\" (TIO)'!Z121)/'data \"live\" (TIO)'!Z61,('data \"live\" (TIO)'!Z101)/'data \"live\" (TIO)'!Z61))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!AA121+'data \"live\" (TIO)'!AA81)/'data \"live\" (TIO)'!AA61,('data \"live\" (TIO)'!AA101+'data \"live\" (TIO)'!AA81)/'data \"live\" (TIO)'!AA61),IF($E$1=$AR$8,('data \"live\" (TIO)'!AA121)/'data \"live\" (TIO)'!AA61,('data \"live\" (TIO)'!AA101)/'data \"live\" (TIO)'!AA61))","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S83:$X101,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S83:$X101,19,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$AL83:$AQ101,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$AL83:$AQ101,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B100","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!C122+'data \"live\" (TIO)'!C82)/'data \"live\" (TIO)'!C62,('data \"live\" (TIO)'!C102+'data \"live\" (TIO)'!C82)/'data \"live\" (TIO)'!C62),IF($E$1=$AR$8,('data \"live\" (TIO)'!C122)/'data \"live\" (TIO)'!C62,('data \"live\" (TIO)'!C102)/'data \"live\" (TIO)'!C62))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!D122+'data \"live\" (TIO)'!D82)/'data \"live\" (TIO)'!D62,('data \"live\" (TIO)'!D102+'data \"live\" (TIO)'!D82)/'data \"live\" (TIO)'!D62),IF($E$1=$AR$8,('data \"live\" (TIO)'!D122)/'data \"live\" (TIO)'!D62,('data \"live\" (TIO)'!D102)/'data \"live\" (TIO)'!D62))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!E122+'data \"live\" (TIO)'!E82)/'data \"live\" (TIO)'!E62,('data \"live\" (TIO)'!E102+'data \"live\" (TIO)'!E82)/'data \"live\" (TIO)'!E62),IF($E$1=$AR$8,('data \"live\" (TIO)'!E122)/'data \"live\" (TIO)'!E62,('data \"live\" (TIO)'!E102)/'data \"live\" (TIO)'!E62))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!F122+'data \"live\" (TIO)'!F82)/'data \"live\" (TIO)'!F62,('data \"live\" (TIO)'!F102+'data \"live\" (TIO)'!F82)/'data \"live\" (TIO)'!F62),IF($E$1=$AR$8,('data \"live\" (TIO)'!F122)/'data \"live\" (TIO)'!F62,('data \"live\" (TIO)'!F102)/'data \"live\" (TIO)'!F62))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!G122+'data \"live\" (TIO)'!G82)/'data \"live\" (TIO)'!G62,('data \"live\" (TIO)'!G102+'data \"live\" (TIO)'!G82)/'data \"live\" (TIO)'!G62),IF($E$1=$AR$8,('data \"live\" (TIO)'!G122)/'data \"live\" (TIO)'!G62,('data \"live\" (TIO)'!G102)/'data \"live\" (TIO)'!G62))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!H122+'data \"live\" (TIO)'!H82)/'data \"live\" (TIO)'!H62,('data \"live\" (TIO)'!H102+'data \"live\" (TIO)'!H82)/'data \"live\" (TIO)'!H62),IF($E$1=$AR$8,('data \"live\" (TIO)'!H122)/'data \"live\" (TIO)'!H62,('data \"live\" (TIO)'!H102)/'data \"live\" (TIO)'!H62))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!I122+'data \"live\" (TIO)'!I82)/'data \"live\" (TIO)'!I62,('data \"live\" (TIO)'!I102+'data \"live\" (TIO)'!I82)/'data \"live\" (TIO)'!I62),IF($E$1=$AR$8,('data \"live\" (TIO)'!I122)/'data \"live\" (TIO)'!I62,('data \"live\" (TIO)'!I102)/'data \"live\" (TIO)'!I62))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!J122+'data \"live\" (TIO)'!J82)/'data \"live\" (TIO)'!J62,('data \"live\" (TIO)'!J102+'data \"live\" (TIO)'!J82)/'data \"live\" (TIO)'!J62),IF($E$1=$AR$8,('data \"live\" (TIO)'!J122)/'data \"live\" (TIO)'!J62,('data \"live\" (TIO)'!J102)/'data \"live\" (TIO)'!J62))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!K122+'data \"live\" (TIO)'!K82)/'data \"live\" (TIO)'!K62,('data \"live\" (TIO)'!K102+'data \"live\" (TIO)'!K82)/'data \"live\" (TIO)'!K62),IF($E$1=$AR$8,('data \"live\" (TIO)'!K122)/'data \"live\" (TIO)'!K62,('data \"live\" (TIO)'!K102)/'data \"live\" (TIO)'!K62))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!L122+'data \"live\" (TIO)'!L82)/'data \"live\" (TIO)'!L62,('data \"live\" (TIO)'!L102+'data \"live\" (TIO)'!L82)/'data \"live\" (TIO)'!L62),IF($E$1=$AR$8,('data \"live\" (TIO)'!L122)/'data \"live\" (TIO)'!L62,('data \"live\" (TIO)'!L102)/'data \"live\" (TIO)'!L62))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!M122+'data \"live\" (TIO)'!M82)/'data \"live\" (TIO)'!M62,('data \"live\" (TIO)'!M102+'data \"live\" (TIO)'!M82)/'data \"live\" (TIO)'!M62),IF($E$1=$AR$8,('data \"live\" (TIO)'!M122)/'data \"live\" (TIO)'!M62,('data \"live\" (TIO)'!M102)/'data \"live\" (TIO)'!M62))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!N122+'data \"live\" (TIO)'!N82)/'data \"live\" (TIO)'!N62,('data \"live\" (TIO)'!N102+'data \"live\" (TIO)'!N82)/'data \"live\" (TIO)'!N62),IF($E$1=$AR$8,('data \"live\" (TIO)'!N122)/'data \"live\" (TIO)'!N62,('data \"live\" (TIO)'!N102)/'data \"live\" (TIO)'!N62))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!O122+'data \"live\" (TIO)'!O82)/'data \"live\" (TIO)'!O62,('data \"live\" (TIO)'!O102+'data \"live\" (TIO)'!O82)/'data \"live\" (TIO)'!O62),IF($E$1=$AR$8,('data \"live\" (TIO)'!O122)/'data \"live\" (TIO)'!O62,('data \"live\" (TIO)'!O102)/'data \"live\" (TIO)'!O62))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!P122+'data \"live\" (TIO)'!P82)/'data \"live\" (TIO)'!P62,('data \"live\" (TIO)'!P102+'data \"live\" (TIO)'!P82)/'data \"live\" (TIO)'!P62),IF($E$1=$AR$8,('data \"live\" (TIO)'!P122)/'data \"live\" (TIO)'!P62,('data \"live\" (TIO)'!P102)/'data \"live\" (TIO)'!P62))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Q122+'data \"live\" (TIO)'!Q82)/'data \"live\" (TIO)'!Q62,('data \"live\" (TIO)'!Q102+'data \"live\" (TIO)'!Q82)/'data \"live\" (TIO)'!Q62),IF($E$1=$AR$8,('data \"live\" (TIO)'!Q122)/'data \"live\" (TIO)'!Q62,('data \"live\" (TIO)'!Q102)/'data \"live\" (TIO)'!Q62))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!R122+'data \"live\" (TIO)'!R82)/'data \"live\" (TIO)'!R62,('data \"live\" (TIO)'!R102+'data \"live\" (TIO)'!R82)/'data \"live\" (TIO)'!R62),IF($E$1=$AR$8,('data \"live\" (TIO)'!R122)/'data \"live\" (TIO)'!R62,('data \"live\" (TIO)'!R102)/'data \"live\" (TIO)'!R62))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!V122+'data \"live\" (TIO)'!V82)/'data \"live\" (TIO)'!V62,('data \"live\" (TIO)'!V102+'data \"live\" (TIO)'!V82)/'data \"live\" (TIO)'!V62),IF($E$1=$AR$8,('data \"live\" (TIO)'!V122)/'data \"live\" (TIO)'!V62,('data \"live\" (TIO)'!V102)/'data \"live\" (TIO)'!V62))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!W122+'data \"live\" (TIO)'!W82)/'data \"live\" (TIO)'!W62,('data \"live\" (TIO)'!W102+'data \"live\" (TIO)'!W82)/'data \"live\" (TIO)'!W62),IF($E$1=$AR$8,('data \"live\" (TIO)'!W122)/'data \"live\" (TIO)'!W62,('data \"live\" (TIO)'!W102)/'data \"live\" (TIO)'!W62))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!X122+'data \"live\" (TIO)'!X82)/'data \"live\" (TIO)'!X62,('data \"live\" (TIO)'!X102+'data \"live\" (TIO)'!X82)/'data \"live\" (TIO)'!X62),IF($E$1=$AR$8,('data \"live\" (TIO)'!X122)/'data \"live\" (TIO)'!X62,('data \"live\" (TIO)'!X102)/'data \"live\" (TIO)'!X62))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Y122+'data \"live\" (TIO)'!Y82)/'data \"live\" (TIO)'!Y62,('data \"live\" (TIO)'!Y102+'data \"live\" (TIO)'!Y82)/'data \"live\" (TIO)'!Y62),IF($E$1=$AR$8,('data \"live\" (TIO)'!Y122)/'data \"live\" (TIO)'!Y62,('data \"live\" (TIO)'!Y102)/'data \"live\" (TIO)'!Y62))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Z122+'data \"live\" (TIO)'!Z82)/'data \"live\" (TIO)'!Z62,('data \"live\" (TIO)'!Z102+'data \"live\" (TIO)'!Z82)/'data \"live\" (TIO)'!Z62),IF($E$1=$AR$8,('data \"live\" (TIO)'!Z122)/'data \"live\" (TIO)'!Z62,('data \"live\" (TIO)'!Z102)/'data \"live\" (TIO)'!Z62))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!AA122+'data \"live\" (TIO)'!AA82)/'data \"live\" (TIO)'!AA62,('data \"live\" (TIO)'!AA102+'data \"live\" (TIO)'!AA82)/'data \"live\" (TIO)'!AA62),IF($E$1=$AR$8,('data \"live\" (TIO)'!AA122)/'data \"live\" (TIO)'!AA62,('data \"live\" (TIO)'!AA102)/'data \"live\" (TIO)'!AA62))","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$S83:$X130,20,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$S83:$X102,20,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL83:$AQ130,20,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL83:$AQ102,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"BUS VEHICLE UTILISATION","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2009-12","2012-15","2015-18",{"$f":"V83","v":"2018-21"},{"$f":"W83","v":"2021-24"},{"$f":"X83","v":"2024-27"},{"$f":"$Y$3","v":"2018-21"},{"$f":"Z63","v":"2015-18"}]
["Northland","Northland vehicle utilisation:",{"$f":"'data \"live\" (TIO)'!C24/'data \"live\" (TIO)'!C44","v":9.6518120973097847},{"$f":"'data \"live\" (TIO)'!D24/'data \"live\" (TIO)'!D44","v":12.271343043418012},{"$f":"'data \"live\" (TIO)'!E24/'data \"live\" (TIO)'!E44","v":10.333924299340273},{"$f":"'data \"live\" (TIO)'!F24/'data \"live\" (TIO)'!F44","v":12.963196269117631},{"$f":"'data \"live\" (TIO)'!G24/'data \"live\" (TIO)'!G44","v":13.499374356619308},{"$f":"'data \"live\" (TIO)'!H24/'data \"live\" (TIO)'!H44","v":13.023859543434478},{"$f":"'data \"live\" (TIO)'!I24/'data \"live\" (TIO)'!I44","v":11.273147499649811},{"$f":"'data \"live\" (TIO)'!J24/'data \"live\" (TIO)'!J44","v":10.72886585871913},{"$f":"'data \"live\" (TIO)'!K24/'data \"live\" (TIO)'!K44","v":13},{"$f":"'data \"live\" (TIO)'!L24/'data \"live\" (TIO)'!L44","v":9},{"$f":"'data \"live\" (TIO)'!M24/'data \"live\" (TIO)'!M44","v":9},{"$f":"'data \"live\" (TIO)'!N24/'data \"live\" (TIO)'!N44","v":9},{"$f":"'data \"live\" (TIO)'!O24/'data \"live\" (TIO)'!O44","v":9.057453717838408},{"$f":"'data \"live\" (TIO)'!P24/'data \"live\" (TIO)'!P44","v":9.143713191873875},{"$f":"'data \"live\" (TIO)'!Q24/'data \"live\" (TIO)'!Q44","v":9.2495216925336408},{"$f":"'data \"live\" (TIO)'!R24/'data \"live\" (TIO)'!R44","v":9.3275021599384917},{"$f":"'data \"live\" (TIO)'!V24/'data \"live\" (TIO)'!V44","v":10.660931525559612},{"$f":"'data \"live\" (TIO)'!W24/'data \"live\" (TIO)'!W44","v":13.162590188211391},{"$f":"'data \"live\" (TIO)'!X24/'data \"live\" (TIO)'!X44","v":11.582497727972715},{"$f":"'data \"live\" (TIO)'!Y24/'data \"live\" (TIO)'!Y44","v":9},{"$f":"'data \"live\" (TIO)'!Z24/'data \"live\" (TIO)'!Z44","v":9.1501926750434599},{"$f":"'data \"live\" (TIO)'!AA24/'data \"live\" (TIO)'!AA44","v":9.4259695680792621},{"$f":"HLOOKUP($Y$3,$S103:$X119,2,FALSE)","v":9},{"$f":"HLOOKUP($Z$3,$S103:$X119,2,FALSE)","v":11.582497727972715}]
["Auckland","Auckland vehicle utilisation:",{"$f":"'data \"live\" (TIO)'!C25/'data \"live\" (TIO)'!C45","v":8.4546044837793843},{"$f":"'data \"live\" (TIO)'!D25/'data \"live\" (TIO)'!D45","v":8.6545795643988228},{"$f":"'data \"live\" (TIO)'!E25/'data \"live\" (TIO)'!E45","v":10.808737869309928},{"$f":"'data \"live\" (TIO)'!F25/'data \"live\" (TIO)'!F45","v":9.5027269191725612},{"$f":"'data \"live\" (TIO)'!G25/'data \"live\" (TIO)'!G45","v":10.587914441883067},{"$f":"'data \"live\" (TIO)'!H25/'data \"live\" (TIO)'!H45","v":9.431631091508125},{"$f":"'data \"live\" (TIO)'!I25/'data \"live\" (TIO)'!I45","v":9.8346713165426998},{"$f":"'data \"live\" (TIO)'!J25/'data \"live\" (TIO)'!J45","v":9.1198338596441157},{"$f":"'data \"live\" (TIO)'!K25/'data \"live\" (TIO)'!K45","v":8.7729411694381714},{"$f":"'data \"live\" (TIO)'!L25/'data \"live\" (TIO)'!L45","v":8.3994131470918099},{"$f":"'data \"live\" (TIO)'!M25/'data \"live\" (TIO)'!M45","v":8.7143430860366013},{"$f":"'data \"live\" (TIO)'!N25/'data \"live\" (TIO)'!N45","v":8.9456955845331052},{"$f":"'data \"live\" (TIO)'!O25/'data \"live\" (TIO)'!O45","v":8.8217420430583697},{"$f":"'data \"live\" (TIO)'!P25/'data \"live\" (TIO)'!P45","v":8.7569429331216604},{"$f":"'data \"live\" (TIO)'!Q25/'data \"live\" (TIO)'!Q45","v":8.7667024931591939},{"$f":"'data \"live\" (TIO)'!R25/'data \"live\" (TIO)'!R45","v":8.8071482189399095},{"$f":"'data \"live\" (TIO)'!V25/'data \"live\" (TIO)'!V45","v":9.3297871092765234},{"$f":"'data \"live\" (TIO)'!W25/'data \"live\" (TIO)'!W45","v":9.8427523803349359},{"$f":"'data \"live\" (TIO)'!X25/'data \"live\" (TIO)'!X45","v":9.2221547202017558},{"$f":"'data \"live\" (TIO)'!Y25/'data \"live\" (TIO)'!Y45","v":8.6876288207803896},{"$f":"'data \"live\" (TIO)'!Z25/'data \"live\" (TIO)'!Z45","v":8.7810312948501412},{"$f":"'data \"live\" (TIO)'!AA25/'data \"live\" (TIO)'!AA45","v":8.613381500088483},{"$f":"HLOOKUP($Y$3,$S103:$X119,3,FALSE)","v":8.6876288207803896},{"$f":"HLOOKUP($Z$3,$S103:$X119,3,FALSE)","v":9.2221547202017558}]
["Waikato","Waikato vehicle utilisation:",{"$f":"'data \"live\" (TIO)'!C26/'data \"live\" (TIO)'!C46","v":6.346855872655798},{"$f":"'data \"live\" (TIO)'!D26/'data \"live\" (TIO)'!D46","v":6.7057441871873218},{"$f":"'data \"live\" (TIO)'!E26/'data \"live\" (TIO)'!E46","v":6.5849573153766814},{"$f":"'data \"live\" (TIO)'!F26/'data \"live\" (TIO)'!F46","v":6.3976929597544476},{"$f":"'data \"live\" (TIO)'!G26/'data \"live\" (TIO)'!G46","v":6.4576317569139796},{"$f":"'data \"live\" (TIO)'!H26/'data \"live\" (TIO)'!H46","v":6.4834698307557872},{"$f":"'data \"live\" (TIO)'!I26/'data \"live\" (TIO)'!I46","v":6.1137895952023147},{"$f":"'data \"live\" (TIO)'!J26/'data \"live\" (TIO)'!J46","v":6.20131702197191},{"$f":"'data \"live\" (TIO)'!K26/'data \"live\" (TIO)'!K46","v":7.8413318618755827},{"$f":"'data \"live\" (TIO)'!L26/'data \"live\" (TIO)'!L46","v":6.2272902384853657},{"$f":"'data \"live\" (TIO)'!M26/'data \"live\" (TIO)'!M46","v":6.2210383043826756},{"$f":"'data \"live\" (TIO)'!N26/'data \"live\" (TIO)'!N46","v":6.2148482135494589},{"$f":"'data \"live\" (TIO)'!O26/'data \"live\" (TIO)'!O46","v":6.2087199425883544},{"$f":"'data \"live\" (TIO)'!P26/'data \"live\" (TIO)'!P46","v":6.2026515170813239},{"$f":"'data \"live\" (TIO)'!Q26/'data \"live\" (TIO)'!Q46","v":6.1966431172941689},{"$f":"'data \"live\" (TIO)'!R26/'data \"live\" (TIO)'!R46","v":6.1906942039545934},{"$f":"'data \"live\" (TIO)'!V26/'data \"live\" (TIO)'!V46","v":6.5465543146441494},{"$f":"'data \"live\" (TIO)'!W26/'data \"live\" (TIO)'!W46","v":6.4461561955794107},{"$f":"'data \"live\" (TIO)'!X26/'data \"live\" (TIO)'!X46","v":6.7301929438382038},{"$f":"'data \"live\" (TIO)'!Y26/'data \"live\" (TIO)'!Y46","v":6.2210176524452878},{"$f":"'data \"live\" (TIO)'!Z26/'data \"live\" (TIO)'!Z46","v":6.2026314703535048},{"$f":"'data \"live\" (TIO)'!AA26/'data \"live\" (TIO)'!AA46","v":6.1847852649775437},{"$f":"HLOOKUP($Y$3,$S103:$X119,4,FALSE)","v":6.2210176524452878},{"$f":"HLOOKUP($Z$3,$S103:$X119,4,FALSE)","v":6.7301929438382038}]
["Bay of Plenty","Bay of Plenty vehicle utilisation:",{"$f":"'data \"live\" (TIO)'!C27/'data \"live\" (TIO)'!C47","v":3.8814721424713032},{"$f":"'data \"live\" (TIO)'!D27/'data \"live\" (TIO)'!D47","v":4.1431178146713288},{"$f":"'data \"live\" (TIO)'!E27/'data \"live\" (TIO)'!E47","v":5.4652608268584908},{"$f":"'data \"live\" (TIO)'!F27/'data \"live\" (TIO)'!F47","v":5.5946838806703578},{"$f":"'data \"live\" (TIO)'!G27/'data \"live\" (TIO)'!G47","v":5.2202550121137632},{"$f":"'data \"live\" (TIO)'!H27/'data \"live\" (TIO)'!H47","v":4.8240725737305157},{"$f":"'data \"live\" (TIO)'!I27/'data \"live\" (TIO)'!I47","v":4.116699369998182},{"$f":"'data \"live\" (TIO)'!J27/'data \"live\" (TIO)'!J47","v":4.1826269192464656},{"$f":"'data \"live\" (TIO)'!K27/'data \"live\" (TIO)'!K47","v":3.8887498891421952},{"$f":"'data \"live\" (TIO)'!L27/'data \"live\" (TIO)'!L47","v":4.0177000469713553},{"$f":"'data \"live\" (TIO)'!M27/'data \"live\" (TIO)'!M47","v":4.0177000469713553},{"$f":"'data \"live\" (TIO)'!N27/'data \"live\" (TIO)'!N47","v":4.0177000469713553},{"$f":"'data \"live\" (TIO)'!O27/'data \"live\" (TIO)'!O47","v":4.0177000469713553},{"$f":"'data \"live\" (TIO)'!P27/'data \"live\" (TIO)'!P47","v":4.0177000469713553},{"$f":"'data \"live\" (TIO)'!Q27/'data \"live\" (TIO)'!Q47","v":4.0177000469713553},{"$f":"'data \"live\" (TIO)'!R27/'data \"live\" (TIO)'!R47","v":4.0177000469713553},{"$f":"'data \"live\" (TIO)'!V27/'data \"live\" (TIO)'!V47","v":4.4914263263261818},{"$f":"'data \"live\" (TIO)'!W27/'data \"live\" (TIO)'!W47","v":5.1925362437742431},{"$f":"'data \"live\" (TIO)'!X27/'data \"live\" (TIO)'!X47","v":4.0600628372023202},{"$f":"'data \"live\" (TIO)'!Y27/'data \"live\" (TIO)'!Y47","v":4.0177000469713553},{"$f":"'data \"live\" (TIO)'!Z27/'data \"live\" (TIO)'!Z47","v":4.0177000469713553},{"$f":"'data \"live\" (TIO)'!AA27/'data \"live\" (TIO)'!AA47","v":4.0177000469713553},{"$f":"HLOOKUP($Y$3,$S103:$X119,5,FALSE)","v":4.0177000469713553},{"$f":"HLOOKUP($Z$3,$S103:$X119,5,FALSE)","v":4.0600628372023202}]
["Gisborne","Gisborne vehicle utilisation:",{"$f":"'data \"live\" (TIO)'!C28/'data \"live\" (TIO)'!C48","v":8.365485147296992},{"$f":"'data \"live\" (TIO)'!D28/'data \"live\" (TIO)'!D48","v":7.1661502498411531},{"$f":"'data \"live\" (TIO)'!E28/'data \"live\" (TIO)'!E48","v":7.2988143756947022},{"$f":"'data \"live\" (TIO)'!F28/'data \"live\" (TIO)'!F48","v":7.2715820674323828},{"$f":"'data \"live\" (TIO)'!G28/'data \"live\" (TIO)'!G48","v":8.0844539763505683},{"$f":"'data \"live\" (TIO)'!H28/'data \"live\" (TIO)'!H48","v":8.0142012520287498},{"$f":"'data \"live\" (TIO)'!I28/'data \"live\" (TIO)'!I48","v":9.8970757626425883},{"$f":"'data \"live\" (TIO)'!J28/'data \"live\" (TIO)'!J48","v":7.7277962426461437},{"$f":"'data \"live\" (TIO)'!K28/'data \"live\" (TIO)'!K48","v":7.9714285714285715},{"$f":"'data \"live\" (TIO)'!L28/'data \"live\" (TIO)'!L48","v":8.203389830508474},{"$f":"'data \"live\" (TIO)'!M28/'data \"live\" (TIO)'!M48","v":8.203389830508474},{"$f":"'data \"live\" (TIO)'!N28/'data \"live\" (TIO)'!N48","v":8.203389830508474},{"$f":"'data \"live\" (TIO)'!O28/'data \"live\" (TIO)'!O48","v":8.203389830508474},{"$f":"'data \"live\" (TIO)'!P28/'data \"live\" (TIO)'!P48","v":8.2003388394747994},{"$f":"'data \"live\" (TIO)'!Q28/'data \"live\" (TIO)'!Q48","v":8.2003388394747994},{"$f":"'data \"live\" (TIO)'!R28/'data \"live\" (TIO)'!R48","v":8.2003388394747994},{"$f":"'data \"live\" (TIO)'!V28/'data \"live\" (TIO)'!V48","v":7.5445908102574517},{"$f":"'data \"live\" (TIO)'!W28/'data \"live\" (TIO)'!W48","v":7.7499643468339992},{"$f":"'data \"live\" (TIO)'!X28/'data \"live\" (TIO)'!X48","v":8.5246172865322993},{"$f":"'data \"live\" (TIO)'!Y28/'data \"live\" (TIO)'!Y48","v":8.203389830508474},{"$f":"'data \"live\" (TIO)'!Z28/'data \"live\" (TIO)'!Z48","v":8.2013555492798655},{"$f":"'data \"live\" (TIO)'!AA28/'data \"live\" (TIO)'!AA48","v":8.2003388394747994},{"$f":"HLOOKUP($Y$3,$S103:$X119,6,FALSE)","v":8.203389830508474},{"$f":"HLOOKUP($Z$3,$S103:$X119,6,FALSE)","v":8.5246172865322993}]
["Hawkes Bay","Hawkes Bay vehicle utilisation:",{"$f":"'data \"live\" (TIO)'!C29/'data \"live\" (TIO)'!C49","v":4.5385673926665371},{"$f":"'data \"live\" (TIO)'!D29/'data \"live\" (TIO)'!D49","v":4.8857737900485745},{"$f":"'data \"live\" (TIO)'!E29/'data \"live\" (TIO)'!E49","v":4.604908087969152},{"$f":"'data \"live\" (TIO)'!F29/'data \"live\" (TIO)'!F49","v":4.8471996100286807},{"$f":"'data \"live\" (TIO)'!G29/'data \"live\" (TIO)'!G49","v":4.8622751698587088},{"$f":"'data \"live\" (TIO)'!H29/'data \"live\" (TIO)'!H49","v":8.1022200727692297},{"$f":"'data \"live\" (TIO)'!I29/'data \"live\" (TIO)'!I49","v":7.4433560924096804},{"$f":"'data \"live\" (TIO)'!J29/'data \"live\" (TIO)'!J49","v":7.1789614705617559},{"$f":"'data \"live\" (TIO)'!K29/'data \"live\" (TIO)'!K49","v":8.6703641328726917},{"$f":"'data \"live\" (TIO)'!L29/'data \"live\" (TIO)'!L49","v":7.3869177754379249},{"$f":"'data \"live\" (TIO)'!M29/'data \"live\" (TIO)'!M49","v":7.5642031205130662},{"$f":"'data \"live\" (TIO)'!N29/'data \"live\" (TIO)'!N49","v":7.7457442327941033},{"$f":"'data \"live\" (TIO)'!O29/'data \"live\" (TIO)'!O49","v":7.9316416196037141},{"$f":"'data \"live\" (TIO)'!P29/'data \"live\" (TIO)'!P49","v":8.122001531540155},{"$f":"'data \"live\" (TIO)'!Q29/'data \"live\" (TIO)'!Q49","v":8.3169292619890882},{"$f":"'data \"live\" (TIO)'!R29/'data \"live\" (TIO)'!R49","v":8.5165358476117543},{"$f":"'data \"live\" (TIO)'!V29/'data \"live\" (TIO)'!V49","v":4.6726070812822496},{"$f":"'data \"live\" (TIO)'!W29/'data \"live\" (TIO)'!W49","v":5.7781145859977272},{"$f":"'data \"live\" (TIO)'!X29/'data \"live\" (TIO)'!X49","v":7.7690125767906775},{"$f":"'data \"live\" (TIO)'!Y29/'data \"live\" (TIO)'!Y49","v":7.5656217095816984},{"$f":"'data \"live\" (TIO)'!Z29/'data \"live\" (TIO)'!Z49","v":8.1235241377109855},{"$f":"'data \"live\" (TIO)'!AA29/'data \"live\" (TIO)'!AA49","v":8.7225678823266648},{"$f":"HLOOKUP($Y$3,$S103:$X119,7,FALSE)","v":7.5656217095816984},{"$f":"HLOOKUP($Z$3,$S103:$X119,7,FALSE)","v":7.7690125767906775}]
["Taranaki","Taranaki vehicle utilisation:",{"$f":"'data \"live\" (TIO)'!C30/'data \"live\" (TIO)'!C50","v":7.9131363972700619},{"$f":"'data \"live\" (TIO)'!D30/'data \"live\" (TIO)'!D50","v":5.5892902122630082},{"$f":"'data \"live\" (TIO)'!E30/'data \"live\" (TIO)'!E50","v":5.9171157276537958},{"$f":"'data \"live\" (TIO)'!F30/'data \"live\" (TIO)'!F50","v":6.0624107046660765},{"$f":"'data \"live\" (TIO)'!G30/'data \"live\" (TIO)'!G50","v":8.0000383910601993},{"$f":"'data \"live\" (TIO)'!H30/'data \"live\" (TIO)'!H50","v":8.5919752044265074},{"$f":"'data \"live\" (TIO)'!I30/'data \"live\" (TIO)'!I50","v":8.3066898601495875},{"$f":"'data \"live\" (TIO)'!J30/'data \"live\" (TIO)'!J50","v":8.179260536425879},{"$f":"'data \"live\" (TIO)'!K30/'data \"live\" (TIO)'!K50","v":8.9817622628619755},{"$f":"'data \"live\" (TIO)'!L30/'data \"live\" (TIO)'!L50","v":8.4216505779579602},{"$f":"'data \"live\" (TIO)'!M30/'data \"live\" (TIO)'!M50","v":8.4637560600259096},{"$f":"'data \"live\" (TIO)'!N30/'data \"live\" (TIO)'!N50","v":8.5060743999305153},{"$f":"'data \"live\" (TIO)'!O30/'data \"live\" (TIO)'!O50","v":8.5486080443135766},{"$f":"'data \"live\" (TIO)'!P30/'data \"live\" (TIO)'!P50","v":8.5913410900033877},{"$f":"'data \"live\" (TIO)'!Q30/'data \"live\" (TIO)'!Q50","v":8.6343016733806603},{"$f":"'data \"live\" (TIO)'!R30/'data \"live\" (TIO)'!R50","v":8.6774763379154862},{"$f":"'data \"live\" (TIO)'!V30/'data \"live\" (TIO)'!V50","v":6.2284206803534419},{"$f":"'data \"live\" (TIO)'!W30/'data \"live\" (TIO)'!W50","v":7.4058262077449646},{"$f":"'data \"live\" (TIO)'!X30/'data \"live\" (TIO)'!X50","v":8.4694673975598889},{"$f":"'data \"live\" (TIO)'!Y30/'data \"live\" (TIO)'!Y50","v":8.463827012638129},{"$f":"'data \"live\" (TIO)'!Z30/'data \"live\" (TIO)'!Z50","v":8.5914169358992076},{"$f":"'data \"live\" (TIO)'!AA30/'data \"live\" (TIO)'!AA50","v":8.6774763379154862},{"$f":"HLOOKUP($Y$3,$S103:$X119,8,FALSE)","v":8.463827012638129},{"$f":"HLOOKUP($Z$3,$S103:$X119,8,FALSE)","v":8.4694673975598889}]
["Manawatu-Wanganui","Manawatu-Wanganui vehicle utilisation:",{"$f":"'data \"live\" (TIO)'!C31/'data \"live\" (TIO)'!C51","v":10.238044165246203},{"$f":"'data \"live\" (TIO)'!D31/'data \"live\" (TIO)'!D51","v":11.901881456602183},{"$f":"'data \"live\" (TIO)'!E31/'data \"live\" (TIO)'!E51","v":12.029646018019347},{"$f":"'data \"live\" (TIO)'!F31/'data \"live\" (TIO)'!F51","v":11.699575511133956},{"$f":"'data \"live\" (TIO)'!G31/'data \"live\" (TIO)'!G51","v":11.797817427666182},{"$f":"'data \"live\" (TIO)'!H31/'data \"live\" (TIO)'!H51","v":11.593804026106131},{"$f":"'data \"live\" (TIO)'!I31/'data \"live\" (TIO)'!I51","v":11.2219039022358},{"$f":"'data \"live\" (TIO)'!J31/'data \"live\" (TIO)'!J51","v":8.2977756433073004},{"$f":"'data \"live\" (TIO)'!K31/'data \"live\" (TIO)'!K51","v":8.3426564989564085},{"$f":"'data \"live\" (TIO)'!L31/'data \"live\" (TIO)'!L51","v":8.4637308682816528},{"$f":"'data \"live\" (TIO)'!M31/'data \"live\" (TIO)'!M51","v":8.577782283568995},{"$f":"'data \"live\" (TIO)'!N31/'data \"live\" (TIO)'!N51","v":8.7493375211687177},{"$f":"'data \"live\" (TIO)'!O31/'data \"live\" (TIO)'!O51","v":8.9243237487502807},{"$f":"'data \"live\" (TIO)'!P31/'data \"live\" (TIO)'!P51","v":9.1028098284058689},{"$f":"'data \"live\" (TIO)'!Q31/'data \"live\" (TIO)'!Q51","v":9.2848658974515921},{"$f":"'data \"live\" (TIO)'!R31/'data \"live\" (TIO)'!R51","v":9.4705627308155318},{"$f":"'data \"live\" (TIO)'!V31/'data \"live\" (TIO)'!V51","v":11.426006868677499},{"$f":"'data \"live\" (TIO)'!W31/'data \"live\" (TIO)'!W51","v":11.697024206749827},{"$f":"'data \"live\" (TIO)'!X31/'data \"live\" (TIO)'!X51","v":9.1424884490028226},{"$f":"'data \"live\" (TIO)'!Y31/'data \"live\" (TIO)'!Y51","v":8.598092498782437},{"$f":"'data \"live\" (TIO)'!Z31/'data \"live\" (TIO)'!Z51","v":9.1039998248692466},{"$f":"'data \"live\" (TIO)'!AA31/'data \"live\" (TIO)'!AA51","v":9.66123633810097},{"$f":"HLOOKUP($Y$3,$S103:$X119,9,FALSE)","v":8.598092498782437},{"$f":"HLOOKUP($Z$3,$S103:$X119,9,FALSE)","v":9.1424884490028226}]
["Wellington","Wellington vehicle utilisation:",{"$f":"'data \"live\" (TIO)'!C32/'data \"live\" (TIO)'!C52","v":9.9292161866552409},{"$f":"'data \"live\" (TIO)'!D32/'data \"live\" (TIO)'!D52","v":9.7521538939561374},{"$f":"'data \"live\" (TIO)'!E32/'data \"live\" (TIO)'!E52","v":9.9721092005182541},{"$f":"'data \"live\" (TIO)'!F32/'data \"live\" (TIO)'!F52","v":10.448377703547418},{"$f":"'data \"live\" (TIO)'!G32/'data \"live\" (TIO)'!G52","v":10.147113963874286},{"$f":"'data \"live\" (TIO)'!H32/'data \"live\" (TIO)'!H52","v":10.0395016381999},{"$f":"'data \"live\" (TIO)'!I32/'data \"live\" (TIO)'!I52","v":10.141939887770668},{"$f":"'data \"live\" (TIO)'!J32/'data \"live\" (TIO)'!J52","v":10.62151030460512},{"$f":"'data \"live\" (TIO)'!K32/'data \"live\" (TIO)'!K52","v":10.147081373659697},{"$f":"'data \"live\" (TIO)'!L32/'data \"live\" (TIO)'!L52","v":10.601174325799194},{"$f":"'data \"live\" (TIO)'!M32/'data \"live\" (TIO)'!M52","v":10.493492907059464},{"$f":"'data \"live\" (TIO)'!N32/'data \"live\" (TIO)'!N52","v":10.528095748858528},{"$f":"'data \"live\" (TIO)'!O32/'data \"live\" (TIO)'!O52","v":10.515814819497281},{"$f":"'data \"live\" (TIO)'!P32/'data \"live\" (TIO)'!P52","v":10.409154679603118},{"$f":"'data \"live\" (TIO)'!Q32/'data \"live\" (TIO)'!Q52","v":10.303245906710565},{"$f":"'data \"live\" (TIO)'!R32/'data \"live\" (TIO)'!R52","v":10.199210308239767},{"$f":"'data \"live\" (TIO)'!V32/'data \"live\" (TIO)'!V52","v":9.8842035404175697},{"$f":"'data \"live\" (TIO)'!W32/'data \"live\" (TIO)'!W52","v":10.208653759477853},{"$f":"'data \"live\" (TIO)'!X32/'data \"live\" (TIO)'!X52","v":10.296704725074317},{"$f":"'data \"live\" (TIO)'!Y32/'data \"live\" (TIO)'!Y52","v":10.540443234821209},{"$f":"'data \"live\" (TIO)'!Z32/'data \"live\" (TIO)'!Z52","v":10.40800525796911},{"$f":"'data \"live\" (TIO)'!AA32/'data \"live\" (TIO)'!AA52","v":10.094872398455932},{"$f":"HLOOKUP($Y$3,$S103:$X119,10,FALSE)","v":10.540443234821209},{"$f":"HLOOKUP($Z$3,$S103:$X119,10,FALSE)","v":10.296704725074317}]
["Marlborough","Marlborough vehicle utilisation:",{"$f":"'data \"live\" (TIO)'!C33/'data \"live\" (TIO)'!C53","v":4.5039999999999996},{"$f":"'data \"live\" (TIO)'!D33/'data \"live\" (TIO)'!D53","v":4.7046133333333335},{"$f":"'data \"live\" (TIO)'!E33/'data \"live\" (TIO)'!E53","v":4.5127309541888128},{"$f":"'data \"live\" (TIO)'!F33/'data \"live\" (TIO)'!F53","v":4.327093370039},{"$f":"'data \"live\" (TIO)'!G33/'data \"live\" (TIO)'!G53","v":4.5591878871300757},{"$f":"'data \"live\" (TIO)'!H33/'data \"live\" (TIO)'!H53","v":4.6419362239045654},{"$f":"'data \"live\" (TIO)'!I33/'data \"live\" (TIO)'!I53","v":4.2469680787943513},{"$f":"'data \"live\" (TIO)'!J33/'data \"live\" (TIO)'!J53","v":3.7593032086576801},{"$f":"'data \"live\" (TIO)'!K33/'data \"live\" (TIO)'!K53","v":3.0436666666666667},{"$f":"'data \"live\" (TIO)'!L33/'data \"live\" (TIO)'!L53","v":3.0365868481828127},{"$f":"'data \"live\" (TIO)'!M33/'data \"live\" (TIO)'!M53","v":3.1279526761476437},{"$f":"'data \"live\" (TIO)'!N33/'data \"live\" (TIO)'!N53","v":3.2220331429034479},{"$f":"'data \"live\" (TIO)'!O33/'data \"live\" (TIO)'!O53","v":3.3187674729549044},{"$f":"'data \"live\" (TIO)'!P33/'data \"live\" (TIO)'!P53","v":3.4184798022770551},{"$f":"'data \"live\" (TIO)'!Q33/'data \"live\" (TIO)'!Q53","v":3.5211701308698999},{"$f":"'data \"live\" (TIO)'!R33/'data \"live\" (TIO)'!R53","v":3.6269397512256392},{"$f":"'data \"live\" (TIO)'!V33/'data \"live\" (TIO)'!V53","v":4.5727098070037551},{"$f":"'data \"live\" (TIO)'!W33/'data \"live\" (TIO)'!W53","v":4.5094058270245467},{"$f":"'data \"live\" (TIO)'!X33/'data \"live\" (TIO)'!X53","v":3.5076289227697091},{"$f":"'data \"live\" (TIO)'!Y33/'data \"live\" (TIO)'!Y53","v":3.1288575557446348},{"$f":"'data \"live\" (TIO)'!Z33/'data \"live\" (TIO)'!Z53","v":3.4194724687006199},{"$f":"'data \"live\" (TIO)'!AA33/'data \"live\" (TIO)'!AA53","v":3.7369366449225447},{"$f":"HLOOKUP($Y$3,$S103:$X119,11,FALSE)","v":3.1288575557446348},{"$f":"HLOOKUP($Z$3,$S103:$X119,11,FALSE)","v":3.5076289227697091}]
["Nelson","Nelson vehicle utilisation:",{"$f":"'data \"live\" (TIO)'!C34/'data \"live\" (TIO)'!C54","v":2.4530091555953626},{"$f":"'data \"live\" (TIO)'!D34/'data \"live\" (TIO)'!D54","v":2.7169478031546999},{"$f":"'data \"live\" (TIO)'!E34/'data \"live\" (TIO)'!E54","v":3.364346464825783},{"$f":"'data \"live\" (TIO)'!F34/'data \"live\" (TIO)'!F54","v":5.3118409711906986},{"$f":"'data \"live\" (TIO)'!G34/'data \"live\" (TIO)'!G54","v":5.8595915923756108},{"$f":"'data \"live\" (TIO)'!H34/'data \"live\" (TIO)'!H54","v":6.5545547406772799},{"$f":"'data \"live\" (TIO)'!I34/'data \"live\" (TIO)'!I54","v":5.9441692191118554},{"$f":"'data \"live\" (TIO)'!J34/'data \"live\" (TIO)'!J54","v":5.8260685886243362},{"$f":"'data \"live\" (TIO)'!K34/'data \"live\" (TIO)'!K54","v":7.6174683948855648},{"$f":"'data \"live\" (TIO)'!L34/'data \"live\" (TIO)'!L54","v":6.9973265676524248},{"$f":"'data \"live\" (TIO)'!M34/'data \"live\" (TIO)'!M54","v":6.9973146113360229},{"$f":"'data \"live\" (TIO)'!N34/'data \"live\" (TIO)'!N54","v":6.9973146113360229},{"$f":"'data \"live\" (TIO)'!O34/'data \"live\" (TIO)'!O54","v":6.9973146113360229},{"$f":"'data \"live\" (TIO)'!P34/'data \"live\" (TIO)'!P54","v":6.9973146113360229},{"$f":"'data \"live\" (TIO)'!Q34/'data \"live\" (TIO)'!Q54","v":6.9973146113360229},{"$f":"'data \"live\" (TIO)'!R34/'data \"live\" (TIO)'!R54","v":6.9973146113360229},{"$f":"'data \"live\" (TIO)'!V34/'data \"live\" (TIO)'!V54","v":2.9242242766120361},{"$f":"'data \"live\" (TIO)'!W34/'data \"live\" (TIO)'!W54","v":5.9027328055399151},{"$f":"'data \"live\" (TIO)'!X34/'data \"live\" (TIO)'!X54","v":6.4370276165137845},{"$f":"'data \"live\" (TIO)'!Y34/'data \"live\" (TIO)'!Y54","v":6.9973185967748233},{"$f":"'data \"live\" (TIO)'!Z34/'data \"live\" (TIO)'!Z54","v":6.9973146113360229},{"$f":"'data \"live\" (TIO)'!AA34/'data \"live\" (TIO)'!AA54","v":6.9973146113360229},{"$f":"HLOOKUP($Y$3,$S103:$X119,12,FALSE)","v":6.9973185967748233},{"$f":"HLOOKUP($Z$3,$S103:$X119,12,FALSE)","v":6.4370276165137845}]
["Canterbury","Canterbury vehicle utilisation:",{"$f":"'data \"live\" (TIO)'!C35/'data \"live\" (TIO)'!C55","v":7.4754140971141219},{"$f":"'data \"live\" (TIO)'!D35/'data \"live\" (TIO)'!D55","v":5.4644203957974069},{"$f":"'data \"live\" (TIO)'!E35/'data \"live\" (TIO)'!E55","v":5.2519954286326351},{"$f":"'data \"live\" (TIO)'!F35/'data \"live\" (TIO)'!F55","v":6.790824811523013},{"$f":"'data \"live\" (TIO)'!G35/'data \"live\" (TIO)'!G55","v":6.8925592648340146},{"$f":"'data \"live\" (TIO)'!H35/'data \"live\" (TIO)'!H55","v":7.0008417765359869},{"$f":"'data \"live\" (TIO)'!I35/'data \"live\" (TIO)'!I55","v":7.3249293577021364},{"$f":"'data \"live\" (TIO)'!J35/'data \"live\" (TIO)'!J55","v":7.0198728784031035},{"$f":"'data \"live\" (TIO)'!K35/'data \"live\" (TIO)'!K55","v":8.9839672506897656},{"$f":"'data \"live\" (TIO)'!L35/'data \"live\" (TIO)'!L55","v":7.9369772480864507},{"$f":"'data \"live\" (TIO)'!M35/'data \"live\" (TIO)'!M55","v":7.9369770546816172},{"$f":"'data \"live\" (TIO)'!N35/'data \"live\" (TIO)'!N55","v":7.9369773593414026},{"$f":"'data \"live\" (TIO)'!O35/'data \"live\" (TIO)'!O55","v":7.9369767601829642},{"$f":"'data \"live\" (TIO)'!P35/'data \"live\" (TIO)'!P55","v":7.9369766022521837},{"$f":"'data \"live\" (TIO)'!Q35/'data \"live\" (TIO)'!Q55","v":7.9369762170073317},{"$f":"'data \"live\" (TIO)'!R35/'data \"live\" (TIO)'!R55","v":7.9369768522430411},{"$f":"'data \"live\" (TIO)'!V35/'data \"live\" (TIO)'!V55","v":6.0743875357604074},{"$f":"'data \"live\" (TIO)'!W35/'data \"live\" (TIO)'!W55","v":6.8956811517575405},{"$f":"'data \"live\" (TIO)'!X35/'data \"live\" (TIO)'!X55","v":7.7642651724827401},{"$f":"'data \"live\" (TIO)'!Y35/'data \"live\" (TIO)'!Y55","v":7.9369772210748968},{"$f":"'data \"live\" (TIO)'!Z35/'data \"live\" (TIO)'!Z55","v":7.9369765246780135},{"$f":"'data \"live\" (TIO)'!AA35/'data \"live\" (TIO)'!AA55","v":7.9369765466952078},{"$f":"HLOOKUP($Y$3,$S103:$X119,13,FALSE)","v":7.9369772210748968},{"$f":"HLOOKUP($Z$3,$S103:$X119,13,FALSE)","v":7.7642651724827401}]
["West Coast","West Coast vehicle utilisation:",null,null,null,{"$f":"'data \"live\" (TIO)'!F36/'data \"live\" (TIO)'!F56","v":1.6340187513317708},{"$f":"'data \"live\" (TIO)'!G36/'data \"live\" (TIO)'!G56","v":1.9870312455168853},{"$f":"'data \"live\" (TIO)'!H36/'data \"live\" (TIO)'!H56","v":1.9227546628407461},{"$f":"'data \"live\" (TIO)'!I36/'data \"live\" (TIO)'!I56","v":1.9227546628407461},{"$f":"'data \"live\" (TIO)'!J36/'data \"live\" (TIO)'!J56","v":1.9894769230769231},{"$f":"'data \"live\" (TIO)'!K36/'data \"live\" (TIO)'!K56","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L36/'data \"live\" (TIO)'!L56","v":0},{"$f":"'data \"live\" (TIO)'!M36/'data \"live\" (TIO)'!M56","v":0},{"$f":"'data \"live\" (TIO)'!N36/'data \"live\" (TIO)'!N56","v":0},{"$f":"'data \"live\" (TIO)'!O36/'data \"live\" (TIO)'!O56","v":0},{"$f":"'data \"live\" (TIO)'!P36/'data \"live\" (TIO)'!P56","v":0},{"$f":"'data \"live\" (TIO)'!Q36/'data \"live\" (TIO)'!Q56","v":0},{"$f":"'data \"live\" (TIO)'!R36/'data \"live\" (TIO)'!R56","v":0},{"$f":"'data \"live\" (TIO)'!V36/'data \"live\" (TIO)'!V56","v":1.1948753462603878},{"$f":"'data \"live\" (TIO)'!W36/'data \"live\" (TIO)'!W56","v":1.8257825829739442},{"$f":"'data \"live\" (TIO)'!X36/'data \"live\" (TIO)'!X56","v":2.4746250927988123},{"$f":"'data \"live\" (TIO)'!Y36/'data \"live\" (TIO)'!Y56","v":0},{"$f":"'data \"live\" (TIO)'!Z36/'data \"live\" (TIO)'!Z56","v":0},{"$f":"'data \"live\" (TIO)'!AA36/'data \"live\" (TIO)'!AA56","v":0},{"$f":"HLOOKUP($Y$3,$S103:$X119,14,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S103:$X119,14,FALSE)","v":2.4746250927988123}]
["Otago","Otago vehicle utilisation:",{"$f":"'data \"live\" (TIO)'!C37/'data \"live\" (TIO)'!C57","v":3.9153026944269005},{"$f":"'data \"live\" (TIO)'!D37/'data \"live\" (TIO)'!D57","v":4.3700459810362782},{"$f":"'data \"live\" (TIO)'!E37/'data \"live\" (TIO)'!E57","v":4.432454110587563},{"$f":"'data \"live\" (TIO)'!F37/'data \"live\" (TIO)'!F57","v":4.3538609690736871},{"$f":"'data \"live\" (TIO)'!G37/'data \"live\" (TIO)'!G57","v":4.3002600066219108},{"$f":"'data \"live\" (TIO)'!H37/'data \"live\" (TIO)'!H57","v":3.9966238109815153},{"$f":"'data \"live\" (TIO)'!I37/'data \"live\" (TIO)'!I57","v":3.1528809321925801},{"$f":"'data \"live\" (TIO)'!J37/'data \"live\" (TIO)'!J57","v":3.3522257413557091},{"$f":"'data \"live\" (TIO)'!K37/'data \"live\" (TIO)'!K57","v":4.4683160143301413},{"$f":"'data \"live\" (TIO)'!L37/'data \"live\" (TIO)'!L57","v":6.0895325309737469},{"$f":"'data \"live\" (TIO)'!M37/'data \"live\" (TIO)'!M57","v":6.4284432365629591},{"$f":"'data \"live\" (TIO)'!N37/'data \"live\" (TIO)'!N57","v":6.8667359499754301},{"$f":"'data \"live\" (TIO)'!O37/'data \"live\" (TIO)'!O57","v":7.1625866617988221},{"$f":"'data \"live\" (TIO)'!P37/'data \"live\" (TIO)'!P57","v":6.6697435109511627},{"$f":"'data \"live\" (TIO)'!Q37/'data \"live\" (TIO)'!Q57","v":7.0358381445959228},{"$f":"'data \"live\" (TIO)'!R37/'data \"live\" (TIO)'!R57","v":7.3281113652166887},{"$f":"'data \"live\" (TIO)'!V37/'data \"live\" (TIO)'!V57","v":4.274506214656598},{"$f":"'data \"live\" (TIO)'!W37/'data \"live\" (TIO)'!W57","v":4.218984831969574},{"$f":"'data \"live\" (TIO)'!X37/'data \"live\" (TIO)'!X57","v":3.6062336523926954},{"$f":"'data \"live\" (TIO)'!Y37/'data \"live\" (TIO)'!Y57","v":6.4615705725040451},{"$f":"'data \"live\" (TIO)'!Z37/'data \"live\" (TIO)'!Z57","v":6.948692547585499},{"$f":"'data \"live\" (TIO)'!AA37/'data \"live\" (TIO)'!AA57","v":7.6824487898468075},{"$f":"HLOOKUP($Y$3,$S103:$X119,15,FALSE)","v":6.4615705725040451},{"$f":"HLOOKUP($Z$3,$S103:$X119,15,FALSE)","v":3.6062336523926954}]
["Southland","Southland vehicle utilisation:",{"$f":"'data \"live\" (TIO)'!C38/'data \"live\" (TIO)'!C58","v":3},{"$f":"'data \"live\" (TIO)'!D38/'data \"live\" (TIO)'!D58","v":2.845813953488372},{"$f":"'data \"live\" (TIO)'!E38/'data \"live\" (TIO)'!E58","v":2.9977674418604652},{"$f":"'data \"live\" (TIO)'!F38/'data \"live\" (TIO)'!F58","v":2.506780281690141},{"$f":"'data \"live\" (TIO)'!G38/'data \"live\" (TIO)'!G58","v":2.7540175552579589},{"$f":"'data \"live\" (TIO)'!H38/'data \"live\" (TIO)'!H58","v":5.5819780105121755},{"$f":"'data \"live\" (TIO)'!I38/'data \"live\" (TIO)'!I58","v":5.5819780105121755},{"$f":"'data \"live\" (TIO)'!J38/'data \"live\" (TIO)'!J58","v":1},{"$f":"'data \"live\" (TIO)'!K38/'data \"live\" (TIO)'!K58","v":5.5930326797385623},{"$f":"'data \"live\" (TIO)'!L38/'data \"live\" (TIO)'!L58","v":3.6639116791719317},{"$f":"'data \"live\" (TIO)'!M38/'data \"live\" (TIO)'!M58","v":3.6729807674867136},{"$f":"'data \"live\" (TIO)'!N38/'data \"live\" (TIO)'!N58","v":3.6865843999588868},{"$f":"'data \"live\" (TIO)'!O38/'data \"live\" (TIO)'!O58","v":3.7047225765884506},{"$f":"'data \"live\" (TIO)'!P38/'data \"live\" (TIO)'!P58","v":3.7092571207458418},{"$f":"'data \"live\" (TIO)'!Q38/'data \"live\" (TIO)'!Q58","v":3.7273952973754056},{"$f":"'data \"live\" (TIO)'!R38/'data \"live\" (TIO)'!R58","v":3.7319298415327968},{"$f":"'data \"live\" (TIO)'!V38/'data \"live\" (TIO)'!V58","v":2.9481588131559149},{"$f":"'data \"live\" (TIO)'!W38/'data \"live\" (TIO)'!W58","v":3.5632032618895373},{"$f":"'data \"live\" (TIO)'!X38/'data \"live\" (TIO)'!X58","v":4.0571817651819044},{"$f":"'data \"live\" (TIO)'!Y38/'data \"live\" (TIO)'!Y58","v":3.6744922822058443},{"$f":"'data \"live\" (TIO)'!Z38/'data \"live\" (TIO)'!Z58","v":3.713791664903233},{"$f":"'data \"live\" (TIO)'!AA38/'data \"live\" (TIO)'!AA58","v":3.7319298415327968},{"$f":"HLOOKUP($Y$3,$S103:$X119,16,FALSE)","v":3.6744922822058443},{"$f":"HLOOKUP($Z$3,$S103:$X119,16,FALSE)","v":4.0571817651819044}]
["National","National total vehicle utilisation:",{"$f":"'data \"live\" (TIO)'!C39/'data \"live\" (TIO)'!C59","v":7.9850506996871502},{"$f":"'data \"live\" (TIO)'!D39/'data \"live\" (TIO)'!D59","v":7.6230691168345261},{"$f":"'data \"live\" (TIO)'!E39/'data \"live\" (TIO)'!E59","v":8.6580586813500897},{"$f":"'data \"live\" (TIO)'!F39/'data \"live\" (TIO)'!F59","v":8.5214873678825214},{"$f":"'data \"live\" (TIO)'!G39/'data \"live\" (TIO)'!G59","v":9.0304224675465292},{"$f":"'data \"live\" (TIO)'!H39/'data \"live\" (TIO)'!H59","v":8.496059132257388},{"$f":"'data \"live\" (TIO)'!I39/'data \"live\" (TIO)'!I59","v":8.5489143593786494},{"$f":"'data \"live\" (TIO)'!J39/'data \"live\" (TIO)'!J59","v":8.2428045820587066},{"$f":"'data \"live\" (TIO)'!K39/'data \"live\" (TIO)'!K59","v":8.5089888757291181},{"$f":"'data \"live\" (TIO)'!L39/'data \"live\" (TIO)'!L59","v":8.1632163784661333},{"$f":"'data \"live\" (TIO)'!M39/'data \"live\" (TIO)'!M59","v":8.3317589016767144},{"$f":"'data \"live\" (TIO)'!N39/'data \"live\" (TIO)'!N59","v":8.4841338755914908},{"$f":"'data \"live\" (TIO)'!O39/'data \"live\" (TIO)'!O59","v":8.4498119022739324},{"$f":"'data \"live\" (TIO)'!P39/'data \"live\" (TIO)'!P59","v":8.3906071086812126},{"$f":"'data \"live\" (TIO)'!Q39/'data \"live\" (TIO)'!Q59","v":8.4107719859413326},{"$f":"'data \"live\" (TIO)'!R39/'data \"live\" (TIO)'!R59","v":8.4433920556125628},{"$f":"'data \"live\" (TIO)'!V39/'data \"live\" (TIO)'!V59","v":8.0885542632798337},{"$f":"'data \"live\" (TIO)'!W39/'data \"live\" (TIO)'!W59","v":8.68346785634313},{"$f":"'data \"live\" (TIO)'!X39/'data \"live\" (TIO)'!X59","v":8.4335795786239185},{"$f":"'data \"live\" (TIO)'!Y39/'data \"live\" (TIO)'!Y59","v":8.327262926989075},{"$f":"'data \"live\" (TIO)'!Z39/'data \"live\" (TIO)'!Z59","v":8.416660935906032},{"$f":"'data \"live\" (TIO)'!AA39/'data \"live\" (TIO)'!AA59","v":8.3505975736120348},{"$f":"HLOOKUP($Y$3,$S103:$X119,17,FALSE)","v":8.327262926989075},{"$f":"HLOOKUP($Z$3,$S103:$X119,17,FALSE)","v":8.4335795786239185}]
[null,{"$f":"VLOOKUP($B$805,$A104:$Y119,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A104:$Y119,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A104:$Y119,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A104:$Y119,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A104:$Y119,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A104:$AK119,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A104:$Y119,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A104:$Y119,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A104:$Y119,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A104:$Y119,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A104:$Y119,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A104:$Y119,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A104:$Y119,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A104:$Y119,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A104:$Y119,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A104:$Y119,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A104:$Y119,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A104:$Y119,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A104:$Y119,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A104:$Y119,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A104:$Y119,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A104:$Y119,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A104:$Y119,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A104:$Y119,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A104:$Z119,26,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B120","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"live\" (TIO)'!I41/'data \"live\" (TIO)'!I61","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!J41/'data \"live\" (TIO)'!J61","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!K41/'data \"live\" (TIO)'!K61","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!L41/'data \"live\" (TIO)'!L61","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!M41/'data \"live\" (TIO)'!M61","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!N41/'data \"live\" (TIO)'!N61","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!O41/'data \"live\" (TIO)'!O61","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!P41/'data \"live\" (TIO)'!P61","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Q41/'data \"live\" (TIO)'!Q61","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!R41/'data \"live\" (TIO)'!R61","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!V41/'data \"live\" (TIO)'!V61","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!W41/'data \"live\" (TIO)'!W61","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!X41/'data \"live\" (TIO)'!X61","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Y41/'data \"live\" (TIO)'!Y61","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Z41/'data \"live\" (TIO)'!Z61","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!AA41/'data \"live\" (TIO)'!AA61","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S103:$X121,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S103:$X121,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B120","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!C42/'data \"live\" (TIO)'!C62","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!D42/'data \"live\" (TIO)'!D62","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!E42/'data \"live\" (TIO)'!E62","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!F42/'data \"live\" (TIO)'!F62","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!G42/'data \"live\" (TIO)'!G62","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!H42/'data \"live\" (TIO)'!H62","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!I42/'data \"live\" (TIO)'!I62","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!J42/'data \"live\" (TIO)'!J62","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!K42/'data \"live\" (TIO)'!K62","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L42/'data \"live\" (TIO)'!L62","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M42/'data \"live\" (TIO)'!M62","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N42/'data \"live\" (TIO)'!N62","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O42/'data \"live\" (TIO)'!O62","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P42/'data \"live\" (TIO)'!P62","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q42/'data \"live\" (TIO)'!Q62","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R42/'data \"live\" (TIO)'!R62","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!V42/'data \"live\" (TIO)'!V62","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!W42/'data \"live\" (TIO)'!W62","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!X42/'data \"live\" (TIO)'!X62","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Y42/'data \"live\" (TIO)'!Y62","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Z42/'data \"live\" (TIO)'!Z62","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!AA42/'data \"live\" (TIO)'!AA62","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$S103:$X130,20,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$S103:$X122,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"BUS FAREBOX RATIO","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2009-12","2012-15","2015-18",{"$f":"V103","v":"2018-21"},{"$f":"W103","v":"2021-24"},{"$f":"X103","v":"2024-27"},{"$f":"$Y$3","v":"2018-21"},{"$f":"Z103","v":"2015-18"}]
["Northland","Northland farebox ratio:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C64/('data \"live\" (TIO)'!C104+'data \"live\" (TIO)'!C64),'data \"live\" (TIO)'!C64/('data \"live\" (TIO)'!C84+'data \"live\" (TIO)'!C64))","v":0.47035404296940408},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D64/('data \"live\" (TIO)'!D104+'data \"live\" (TIO)'!D64),'data \"live\" (TIO)'!D64/('data \"live\" (TIO)'!D84+'data \"live\" (TIO)'!D64))","v":0.48298236888917295},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E64/('data \"live\" (TIO)'!E104+'data \"live\" (TIO)'!E64),'data \"live\" (TIO)'!E64/('data \"live\" (TIO)'!E84+'data \"live\" (TIO)'!E64))","v":0.51822342210537364},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F64/('data \"live\" (TIO)'!F104+'data \"live\" (TIO)'!F64),'data \"live\" (TIO)'!F64/('data \"live\" (TIO)'!F84+'data \"live\" (TIO)'!F64))","v":0.48849450570693137},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G64/('data \"live\" (TIO)'!G104+'data \"live\" (TIO)'!G64),'data \"live\" (TIO)'!G64/('data \"live\" (TIO)'!G84+'data \"live\" (TIO)'!G64))","v":0.44695668854397191},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H64/('data \"live\" (TIO)'!H104+'data \"live\" (TIO)'!H64),'data \"live\" (TIO)'!H64/('data \"live\" (TIO)'!H84+'data \"live\" (TIO)'!H64))","v":0.43307965750754979},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I64/('data \"live\" (TIO)'!I104+'data \"live\" (TIO)'!I64),'data \"live\" (TIO)'!I64/('data \"live\" (TIO)'!I84+'data \"live\" (TIO)'!I64))","v":0.40317854488402177},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J64/('data \"live\" (TIO)'!J104+'data \"live\" (TIO)'!J64),'data \"live\" (TIO)'!J64/('data \"live\" (TIO)'!J84+'data \"live\" (TIO)'!J64))","v":0.40851683266794681},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K64/('data \"live\" (TIO)'!K104+'data \"live\" (TIO)'!K64),'data \"live\" (TIO)'!K64/('data \"live\" (TIO)'!K84+'data \"live\" (TIO)'!K64))","v":0.32303519450199203},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L64/('data \"live\" (TIO)'!L104+'data \"live\" (TIO)'!L64),'data \"live\" (TIO)'!L64/('data \"live\" (TIO)'!L84+'data \"live\" (TIO)'!L64))","v":0.34242036600450371},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M64/('data \"live\" (TIO)'!M104+'data \"live\" (TIO)'!M64),'data \"live\" (TIO)'!M64/('data \"live\" (TIO)'!M84+'data \"live\" (TIO)'!M64))","v":0.33442121210683046},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N64/('data \"live\" (TIO)'!N104+'data \"live\" (TIO)'!N64),'data \"live\" (TIO)'!N64/('data \"live\" (TIO)'!N84+'data \"live\" (TIO)'!N64))","v":0.32156102478017906},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O64/('data \"live\" (TIO)'!O104+'data \"live\" (TIO)'!O64),'data \"live\" (TIO)'!O64/('data \"live\" (TIO)'!O84+'data \"live\" (TIO)'!O64))","v":0.31391389953765408},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P64/('data \"live\" (TIO)'!P104+'data \"live\" (TIO)'!P64),'data \"live\" (TIO)'!P64/('data \"live\" (TIO)'!P84+'data \"live\" (TIO)'!P64))","v":0.31705362077155336},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q64/('data \"live\" (TIO)'!Q104+'data \"live\" (TIO)'!Q64),'data \"live\" (TIO)'!Q64/('data \"live\" (TIO)'!Q84+'data \"live\" (TIO)'!Q64))","v":0.32022390952789676},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R64/('data \"live\" (TIO)'!R104+'data \"live\" (TIO)'!R64),'data \"live\" (TIO)'!R64/('data \"live\" (TIO)'!R84+'data \"live\" (TIO)'!R64))","v":0.33802107684397031},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V64/('data \"live\" (TIO)'!V104+'data \"live\" (TIO)'!V64),'data \"live\" (TIO)'!V64/('data \"live\" (TIO)'!V84+'data \"live\" (TIO)'!V64))","v":0.49147752500999498},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W64/('data \"live\" (TIO)'!W104+'data \"live\" (TIO)'!W64),'data \"live\" (TIO)'!W64/('data \"live\" (TIO)'!W84+'data \"live\" (TIO)'!W64))","v":0.45532647102229151},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X64/('data \"live\" (TIO)'!X104+'data \"live\" (TIO)'!X64),'data \"live\" (TIO)'!X64/('data \"live\" (TIO)'!X84+'data \"live\" (TIO)'!X64))","v":0.36982368131089555},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y64/('data \"live\" (TIO)'!Y104+'data \"live\" (TIO)'!Y64),'data \"live\" (TIO)'!Y64/('data \"live\" (TIO)'!Y84+'data \"live\" (TIO)'!Y64))","v":0.33260711943361199},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z64/('data \"live\" (TIO)'!Z104+'data \"live\" (TIO)'!Z64),'data \"live\" (TIO)'!Z64/('data \"live\" (TIO)'!Z84+'data \"live\" (TIO)'!Z64))","v":0.31706380994570138},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA64/('data \"live\" (TIO)'!AA104+'data \"live\" (TIO)'!AA64),'data \"live\" (TIO)'!AA64/('data \"live\" (TIO)'!AA84+'data \"live\" (TIO)'!AA64))","v":0.60741771237531417},{"$f":"HLOOKUP($Y$3,$S123:$X139,2,FALSE)","v":0.33260711943361199},{"$f":"HLOOKUP($Z$3,$S123:$X139,2,FALSE)","v":0.36982368131089555}]
["Auckland","Auckland farebox ratio:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C65/('data \"live\" (TIO)'!C105+'data \"live\" (TIO)'!C65),'data \"live\" (TIO)'!C65/('data \"live\" (TIO)'!C85+'data \"live\" (TIO)'!C65))","v":0.42569596676959692},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D65/('data \"live\" (TIO)'!D105+'data \"live\" (TIO)'!D65),'data \"live\" (TIO)'!D65/('data \"live\" (TIO)'!D85+'data \"live\" (TIO)'!D65))","v":0.45187894512672483},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E65/('data \"live\" (TIO)'!E105+'data \"live\" (TIO)'!E65),'data \"live\" (TIO)'!E65/('data \"live\" (TIO)'!E85+'data \"live\" (TIO)'!E65))","v":0.44160878485603283},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F65/('data \"live\" (TIO)'!F105+'data \"live\" (TIO)'!F65),'data \"live\" (TIO)'!F65/('data \"live\" (TIO)'!F85+'data \"live\" (TIO)'!F65))","v":0.47471704405746606},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G65/('data \"live\" (TIO)'!G105+'data \"live\" (TIO)'!G65),'data \"live\" (TIO)'!G65/('data \"live\" (TIO)'!G85+'data \"live\" (TIO)'!G65))","v":0.47725804877012656},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H65/('data \"live\" (TIO)'!H105+'data \"live\" (TIO)'!H65),'data \"live\" (TIO)'!H65/('data \"live\" (TIO)'!H85+'data \"live\" (TIO)'!H65))","v":0.50598740709490497},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I65/('data \"live\" (TIO)'!I105+'data \"live\" (TIO)'!I65),'data \"live\" (TIO)'!I65/('data \"live\" (TIO)'!I85+'data \"live\" (TIO)'!I65))","v":0.50690519359541686},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J65/('data \"live\" (TIO)'!J105+'data \"live\" (TIO)'!J65),'data \"live\" (TIO)'!J65/('data \"live\" (TIO)'!J85+'data \"live\" (TIO)'!J65))","v":0.45714949544980821},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K65/('data \"live\" (TIO)'!K105+'data \"live\" (TIO)'!K65),'data \"live\" (TIO)'!K65/('data \"live\" (TIO)'!K85+'data \"live\" (TIO)'!K65))","v":0.41817024599058622},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L65/('data \"live\" (TIO)'!L105+'data \"live\" (TIO)'!L65),'data \"live\" (TIO)'!L65/('data \"live\" (TIO)'!L85+'data \"live\" (TIO)'!L65))","v":0.38375210781325692},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M65/('data \"live\" (TIO)'!M105+'data \"live\" (TIO)'!M65),'data \"live\" (TIO)'!M65/('data \"live\" (TIO)'!M85+'data \"live\" (TIO)'!M65))","v":0.39509279962036425},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N65/('data \"live\" (TIO)'!N105+'data \"live\" (TIO)'!N65),'data \"live\" (TIO)'!N65/('data \"live\" (TIO)'!N85+'data \"live\" (TIO)'!N65))","v":0.4069520574057871},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O65/('data \"live\" (TIO)'!O105+'data \"live\" (TIO)'!O65),'data \"live\" (TIO)'!O65/('data \"live\" (TIO)'!O85+'data \"live\" (TIO)'!O65))","v":0.4094150766726638},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P65/('data \"live\" (TIO)'!P105+'data \"live\" (TIO)'!P65),'data \"live\" (TIO)'!P65/('data \"live\" (TIO)'!P85+'data \"live\" (TIO)'!P65))","v":0.41178893178150344},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q65/('data \"live\" (TIO)'!Q105+'data \"live\" (TIO)'!Q65),'data \"live\" (TIO)'!Q65/('data \"live\" (TIO)'!Q85+'data \"live\" (TIO)'!Q65))","v":0.41452002289494411},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R65/('data \"live\" (TIO)'!R105+'data \"live\" (TIO)'!R65),'data \"live\" (TIO)'!R65/('data \"live\" (TIO)'!R85+'data \"live\" (TIO)'!R65))","v":0.42374496472979534},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V65/('data \"live\" (TIO)'!V105+'data \"live\" (TIO)'!V65),'data \"live\" (TIO)'!V65/('data \"live\" (TIO)'!V85+'data \"live\" (TIO)'!V65))","v":0.4400442067946248},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W65/('data \"live\" (TIO)'!W105+'data \"live\" (TIO)'!W65),'data \"live\" (TIO)'!W65/('data \"live\" (TIO)'!W85+'data \"live\" (TIO)'!W65))","v":0.48668679583449892},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X65/('data \"live\" (TIO)'!X105+'data \"live\" (TIO)'!X65),'data \"live\" (TIO)'!X65/('data \"live\" (TIO)'!X85+'data \"live\" (TIO)'!X65))","v":0.45903010443593861},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y65/('data \"live\" (TIO)'!Y105+'data \"live\" (TIO)'!Y65),'data \"live\" (TIO)'!Y65/('data \"live\" (TIO)'!Y85+'data \"live\" (TIO)'!Y65))","v":0.39552488737973585},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z65/('data \"live\" (TIO)'!Z105+'data \"live\" (TIO)'!Z65),'data \"live\" (TIO)'!Z65/('data \"live\" (TIO)'!Z85+'data \"live\" (TIO)'!Z65))","v":0.4119733981381693},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA65/('data \"live\" (TIO)'!AA105+'data \"live\" (TIO)'!AA65),'data \"live\" (TIO)'!AA65/('data \"live\" (TIO)'!AA85+'data \"live\" (TIO)'!AA65))","v":0.70252335213287498},{"$f":"HLOOKUP($Y$3,$S123:$X139,3,FALSE)","v":0.39552488737973585},{"$f":"HLOOKUP($Z$3,$S123:$X139,3,FALSE)","v":0.45903010443593861}]
["Waikato","Waikato farebox ratio:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C66/('data \"live\" (TIO)'!C106+'data \"live\" (TIO)'!C66),'data \"live\" (TIO)'!C66/('data \"live\" (TIO)'!C86+'data \"live\" (TIO)'!C66))","v":0.28944862381501385},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D66/('data \"live\" (TIO)'!D106+'data \"live\" (TIO)'!D66),'data \"live\" (TIO)'!D66/('data \"live\" (TIO)'!D86+'data \"live\" (TIO)'!D66))","v":0.31937102812150492},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E66/('data \"live\" (TIO)'!E106+'data \"live\" (TIO)'!E66),'data \"live\" (TIO)'!E66/('data \"live\" (TIO)'!E86+'data \"live\" (TIO)'!E66))","v":0.33463576413078217},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F66/('data \"live\" (TIO)'!F106+'data \"live\" (TIO)'!F66),'data \"live\" (TIO)'!F66/('data \"live\" (TIO)'!F86+'data \"live\" (TIO)'!F66))","v":0.34372184708227654},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G66/('data \"live\" (TIO)'!G106+'data \"live\" (TIO)'!G66),'data \"live\" (TIO)'!G66/('data \"live\" (TIO)'!G86+'data \"live\" (TIO)'!G66))","v":0.35683510121323647},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H66/('data \"live\" (TIO)'!H106+'data \"live\" (TIO)'!H66),'data \"live\" (TIO)'!H66/('data \"live\" (TIO)'!H86+'data \"live\" (TIO)'!H66))","v":0.34868184520776085},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I66/('data \"live\" (TIO)'!I106+'data \"live\" (TIO)'!I66),'data \"live\" (TIO)'!I66/('data \"live\" (TIO)'!I86+'data \"live\" (TIO)'!I66))","v":0.33071650205293424},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J66/('data \"live\" (TIO)'!J106+'data \"live\" (TIO)'!J66),'data \"live\" (TIO)'!J66/('data \"live\" (TIO)'!J86+'data \"live\" (TIO)'!J66))","v":0.31325059937017119},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K66/('data \"live\" (TIO)'!K106+'data \"live\" (TIO)'!K66),'data \"live\" (TIO)'!K66/('data \"live\" (TIO)'!K86+'data \"live\" (TIO)'!K66))","v":0.33923487371861222},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L66/('data \"live\" (TIO)'!L106+'data \"live\" (TIO)'!L66),'data \"live\" (TIO)'!L66/('data \"live\" (TIO)'!L86+'data \"live\" (TIO)'!L66))","v":0.31155183048945478},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M66/('data \"live\" (TIO)'!M106+'data \"live\" (TIO)'!M66),'data \"live\" (TIO)'!M66/('data \"live\" (TIO)'!M86+'data \"live\" (TIO)'!M66))","v":0.31310894120578614},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N66/('data \"live\" (TIO)'!N106+'data \"live\" (TIO)'!N66),'data \"live\" (TIO)'!N66/('data \"live\" (TIO)'!N86+'data \"live\" (TIO)'!N66))","v":0.3110245766705616},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O66/('data \"live\" (TIO)'!O106+'data \"live\" (TIO)'!O66),'data \"live\" (TIO)'!O66/('data \"live\" (TIO)'!O86+'data \"live\" (TIO)'!O66))","v":0.30895634834827973},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P66/('data \"live\" (TIO)'!P106+'data \"live\" (TIO)'!P66),'data \"live\" (TIO)'!P66/('data \"live\" (TIO)'!P86+'data \"live\" (TIO)'!P66))","v":0.30690407524518831},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q66/('data \"live\" (TIO)'!Q106+'data \"live\" (TIO)'!Q66),'data \"live\" (TIO)'!Q66/('data \"live\" (TIO)'!Q86+'data \"live\" (TIO)'!Q66))","v":0.3048675901650611},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R66/('data \"live\" (TIO)'!R106+'data \"live\" (TIO)'!R66),'data \"live\" (TIO)'!R66/('data \"live\" (TIO)'!R86+'data \"live\" (TIO)'!R66))","v":0.30284674392104122},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V66/('data \"live\" (TIO)'!V106+'data \"live\" (TIO)'!V66),'data \"live\" (TIO)'!V66/('data \"live\" (TIO)'!V86+'data \"live\" (TIO)'!V66))","v":0.31538453746639983},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W66/('data \"live\" (TIO)'!W106+'data \"live\" (TIO)'!W66),'data \"live\" (TIO)'!W66/('data \"live\" (TIO)'!W86+'data \"live\" (TIO)'!W66))","v":0.34974931813941179},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X66/('data \"live\" (TIO)'!X106+'data \"live\" (TIO)'!X66),'data \"live\" (TIO)'!X66/('data \"live\" (TIO)'!X86+'data \"live\" (TIO)'!X66))","v":0.327905966390589},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y66/('data \"live\" (TIO)'!Y106+'data \"live\" (TIO)'!Y66),'data \"live\" (TIO)'!Y66/('data \"live\" (TIO)'!Y86+'data \"live\" (TIO)'!Y66))","v":0.31189134691877068},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z66/('data \"live\" (TIO)'!Z106+'data \"live\" (TIO)'!Z66),'data \"live\" (TIO)'!Z66/('data \"live\" (TIO)'!Z86+'data \"live\" (TIO)'!Z66))","v":0.30687638746288015},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA66/('data \"live\" (TIO)'!AA106+'data \"live\" (TIO)'!AA66),'data \"live\" (TIO)'!AA66/('data \"live\" (TIO)'!AA86+'data \"live\" (TIO)'!AA66))","v":0.57017433010172924},{"$f":"HLOOKUP($Y$3,$S123:$X139,4,FALSE)","v":0.31189134691877068},{"$f":"HLOOKUP($Z$3,$S123:$X139,4,FALSE)","v":0.327905966390589}]
["Bay of Plenty","Bay of Plenty farebox ratio:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C67/('data \"live\" (TIO)'!C107+'data \"live\" (TIO)'!C67),'data \"live\" (TIO)'!C67/('data \"live\" (TIO)'!C87+'data \"live\" (TIO)'!C67))","v":0.2857600023015488},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D67/('data \"live\" (TIO)'!D107+'data \"live\" (TIO)'!D67),'data \"live\" (TIO)'!D67/('data \"live\" (TIO)'!D87+'data \"live\" (TIO)'!D67))","v":0.30455244392384567},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E67/('data \"live\" (TIO)'!E107+'data \"live\" (TIO)'!E67),'data \"live\" (TIO)'!E67/('data \"live\" (TIO)'!E87+'data \"live\" (TIO)'!E67))","v":0.32746683996776643},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F67/('data \"live\" (TIO)'!F107+'data \"live\" (TIO)'!F67),'data \"live\" (TIO)'!F67/('data \"live\" (TIO)'!F87+'data \"live\" (TIO)'!F67))","v":0.35160512756625417},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G67/('data \"live\" (TIO)'!G107+'data \"live\" (TIO)'!G67),'data \"live\" (TIO)'!G67/('data \"live\" (TIO)'!G87+'data \"live\" (TIO)'!G67))","v":0.33788202995568173},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H67/('data \"live\" (TIO)'!H107+'data \"live\" (TIO)'!H67),'data \"live\" (TIO)'!H67/('data \"live\" (TIO)'!H87+'data \"live\" (TIO)'!H67))","v":0.30559189526387592},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I67/('data \"live\" (TIO)'!I107+'data \"live\" (TIO)'!I67),'data \"live\" (TIO)'!I67/('data \"live\" (TIO)'!I87+'data \"live\" (TIO)'!I67))","v":0.31408997575817005},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J67/('data \"live\" (TIO)'!J107+'data \"live\" (TIO)'!J67),'data \"live\" (TIO)'!J67/('data \"live\" (TIO)'!J87+'data \"live\" (TIO)'!J67))","v":0.31909572714300827},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K67/('data \"live\" (TIO)'!K107+'data \"live\" (TIO)'!K67),'data \"live\" (TIO)'!K67/('data \"live\" (TIO)'!K87+'data \"live\" (TIO)'!K67))","v":0.30980520743691031},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L67/('data \"live\" (TIO)'!L107+'data \"live\" (TIO)'!L67),'data \"live\" (TIO)'!L67/('data \"live\" (TIO)'!L87+'data \"live\" (TIO)'!L67))","v":0.30702643411201441},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M67/('data \"live\" (TIO)'!M107+'data \"live\" (TIO)'!M67),'data \"live\" (TIO)'!M67/('data \"live\" (TIO)'!M87+'data \"live\" (TIO)'!M67))","v":0.30702643411201441},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N67/('data \"live\" (TIO)'!N107+'data \"live\" (TIO)'!N67),'data \"live\" (TIO)'!N67/('data \"live\" (TIO)'!N87+'data \"live\" (TIO)'!N67))","v":0.30702643411201441},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O67/('data \"live\" (TIO)'!O107+'data \"live\" (TIO)'!O67),'data \"live\" (TIO)'!O67/('data \"live\" (TIO)'!O87+'data \"live\" (TIO)'!O67))","v":0.30702643411201441},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P67/('data \"live\" (TIO)'!P107+'data \"live\" (TIO)'!P67),'data \"live\" (TIO)'!P67/('data \"live\" (TIO)'!P87+'data \"live\" (TIO)'!P67))","v":0.30702643411201441},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q67/('data \"live\" (TIO)'!Q107+'data \"live\" (TIO)'!Q67),'data \"live\" (TIO)'!Q67/('data \"live\" (TIO)'!Q87+'data \"live\" (TIO)'!Q67))","v":0.30702643411201441},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R67/('data \"live\" (TIO)'!R107+'data \"live\" (TIO)'!R67),'data \"live\" (TIO)'!R67/('data \"live\" (TIO)'!R87+'data \"live\" (TIO)'!R67))","v":0.30702643411201441},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V67/('data \"live\" (TIO)'!V107+'data \"live\" (TIO)'!V67),'data \"live\" (TIO)'!V67/('data \"live\" (TIO)'!V87+'data \"live\" (TIO)'!V67))","v":0.3066292731745181},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W67/('data \"live\" (TIO)'!W107+'data \"live\" (TIO)'!W67),'data \"live\" (TIO)'!W67/('data \"live\" (TIO)'!W87+'data \"live\" (TIO)'!W67))","v":0.33011500785594611},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X67/('data \"live\" (TIO)'!X107+'data \"live\" (TIO)'!X67),'data \"live\" (TIO)'!X67/('data \"live\" (TIO)'!X87+'data \"live\" (TIO)'!X67))","v":0.31430491370371783},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y67/('data \"live\" (TIO)'!Y107+'data \"live\" (TIO)'!Y67),'data \"live\" (TIO)'!Y67/('data \"live\" (TIO)'!Y87+'data \"live\" (TIO)'!Y67))","v":0.30702643411201441},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z67/('data \"live\" (TIO)'!Z107+'data \"live\" (TIO)'!Z67),'data \"live\" (TIO)'!Z67/('data \"live\" (TIO)'!Z87+'data \"live\" (TIO)'!Z67))","v":0.30702643411201441},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA67/('data \"live\" (TIO)'!AA107+'data \"live\" (TIO)'!AA67),'data \"live\" (TIO)'!AA67/('data \"live\" (TIO)'!AA87+'data \"live\" (TIO)'!AA67))","v":0.57066241166531506},{"$f":"HLOOKUP($Y$3,$S123:$X139,5,FALSE)","v":0.30702643411201441},{"$f":"HLOOKUP($Z$3,$S123:$X139,5,FALSE)","v":0.31430491370371783}]
["Gisborne","Gisborne farebox ratio:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C68/('data \"live\" (TIO)'!C108+'data \"live\" (TIO)'!C68),'data \"live\" (TIO)'!C68/('data \"live\" (TIO)'!C88+'data \"live\" (TIO)'!C68))","v":0.42631577893732725},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D68/('data \"live\" (TIO)'!D108+'data \"live\" (TIO)'!D68),'data \"live\" (TIO)'!D68/('data \"live\" (TIO)'!D88+'data \"live\" (TIO)'!D68))","v":0.46461273704560441},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E68/('data \"live\" (TIO)'!E108+'data \"live\" (TIO)'!E68),'data \"live\" (TIO)'!E68/('data \"live\" (TIO)'!E88+'data \"live\" (TIO)'!E68))","v":0.43652197297533007},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F68/('data \"live\" (TIO)'!F108+'data \"live\" (TIO)'!F68),'data \"live\" (TIO)'!F68/('data \"live\" (TIO)'!F88+'data \"live\" (TIO)'!F68))","v":0.44439052056960271},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G68/('data \"live\" (TIO)'!G108+'data \"live\" (TIO)'!G68),'data \"live\" (TIO)'!G68/('data \"live\" (TIO)'!G88+'data \"live\" (TIO)'!G68))","v":0.41257361607099807},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H68/('data \"live\" (TIO)'!H108+'data \"live\" (TIO)'!H68),'data \"live\" (TIO)'!H68/('data \"live\" (TIO)'!H88+'data \"live\" (TIO)'!H68))","v":0.39190863107221197},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I68/('data \"live\" (TIO)'!I108+'data \"live\" (TIO)'!I68),'data \"live\" (TIO)'!I68/('data \"live\" (TIO)'!I88+'data \"live\" (TIO)'!I68))","v":0.25391595952297741},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J68/('data \"live\" (TIO)'!J108+'data \"live\" (TIO)'!J68),'data \"live\" (TIO)'!J68/('data \"live\" (TIO)'!J88+'data \"live\" (TIO)'!J68))","v":0.31854928333024118},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K68/('data \"live\" (TIO)'!K108+'data \"live\" (TIO)'!K68),'data \"live\" (TIO)'!K68/('data \"live\" (TIO)'!K88+'data \"live\" (TIO)'!K68))","v":0.33848496854463178},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L68/('data \"live\" (TIO)'!L108+'data \"live\" (TIO)'!L68),'data \"live\" (TIO)'!L68/('data \"live\" (TIO)'!L88+'data \"live\" (TIO)'!L68))","v":0.32725998598458306},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M68/('data \"live\" (TIO)'!M108+'data \"live\" (TIO)'!M68),'data \"live\" (TIO)'!M68/('data \"live\" (TIO)'!M88+'data \"live\" (TIO)'!M68))","v":0.32248708670552162},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N68/('data \"live\" (TIO)'!N108+'data \"live\" (TIO)'!N68),'data \"live\" (TIO)'!N68/('data \"live\" (TIO)'!N88+'data \"live\" (TIO)'!N68))","v":0.31774759818196663},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O68/('data \"live\" (TIO)'!O108+'data \"live\" (TIO)'!O68),'data \"live\" (TIO)'!O68/('data \"live\" (TIO)'!O88+'data \"live\" (TIO)'!O68))","v":0.32259312372378846},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P68/('data \"live\" (TIO)'!P108+'data \"live\" (TIO)'!P68),'data \"live\" (TIO)'!P68/('data \"live\" (TIO)'!P88+'data \"live\" (TIO)'!P68))","v":0.32068662080591731},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q68/('data \"live\" (TIO)'!Q108+'data \"live\" (TIO)'!Q68),'data \"live\" (TIO)'!Q68/('data \"live\" (TIO)'!Q88+'data \"live\" (TIO)'!Q68))","v":0.318675097369157},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R68/('data \"live\" (TIO)'!R108+'data \"live\" (TIO)'!R68),'data \"live\" (TIO)'!R68/('data \"live\" (TIO)'!R88+'data \"live\" (TIO)'!R68))","v":0.31638626211843357},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V68/('data \"live\" (TIO)'!V108+'data \"live\" (TIO)'!V68),'data \"live\" (TIO)'!V68/('data \"live\" (TIO)'!V88+'data \"live\" (TIO)'!V68))","v":0.44287401719953151},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W68/('data \"live\" (TIO)'!W108+'data \"live\" (TIO)'!W68),'data \"live\" (TIO)'!W68/('data \"live\" (TIO)'!W88+'data \"live\" (TIO)'!W68))","v":0.41698657870087458},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X68/('data \"live\" (TIO)'!X108+'data \"live\" (TIO)'!X68),'data \"live\" (TIO)'!X68/('data \"live\" (TIO)'!X88+'data \"live\" (TIO)'!X68))","v":0.30490692954304438},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y68/('data \"live\" (TIO)'!Y108+'data \"live\" (TIO)'!Y68),'data \"live\" (TIO)'!Y68/('data \"live\" (TIO)'!Y88+'data \"live\" (TIO)'!Y68))","v":0.32245145966249622},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z68/('data \"live\" (TIO)'!Z108+'data \"live\" (TIO)'!Z68),'data \"live\" (TIO)'!Z68/('data \"live\" (TIO)'!Z88+'data \"live\" (TIO)'!Z68))","v":0.32064335508174185},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA68/('data \"live\" (TIO)'!AA108+'data \"live\" (TIO)'!AA68),'data \"live\" (TIO)'!AA68/('data \"live\" (TIO)'!AA88+'data \"live\" (TIO)'!AA68))","v":0.58135194809719004},{"$f":"HLOOKUP($Y$3,$S123:$X139,6,FALSE)","v":0.32245145966249622},{"$f":"HLOOKUP($Z$3,$S123:$X139,6,FALSE)","v":0.30490692954304438}]
["Hawkes Bay","Hawkes Bay farebox ratio:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C69/('data \"live\" (TIO)'!C109+'data \"live\" (TIO)'!C69),'data \"live\" (TIO)'!C69/('data \"live\" (TIO)'!C89+'data \"live\" (TIO)'!C69))","v":0.32430804274718028},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D69/('data \"live\" (TIO)'!D109+'data \"live\" (TIO)'!D69),'data \"live\" (TIO)'!D69/('data \"live\" (TIO)'!D89+'data \"live\" (TIO)'!D69))","v":0.35304921140571366},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E69/('data \"live\" (TIO)'!E109+'data \"live\" (TIO)'!E69),'data \"live\" (TIO)'!E69/('data \"live\" (TIO)'!E89+'data \"live\" (TIO)'!E69))","v":0.28617644765094302},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F69/('data \"live\" (TIO)'!F109+'data \"live\" (TIO)'!F69),'data \"live\" (TIO)'!F69/('data \"live\" (TIO)'!F89+'data \"live\" (TIO)'!F69))","v":0.31464404648943123},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G69/('data \"live\" (TIO)'!G109+'data \"live\" (TIO)'!G69),'data \"live\" (TIO)'!G69/('data \"live\" (TIO)'!G89+'data \"live\" (TIO)'!G69))","v":0.3706824245271832},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H69/('data \"live\" (TIO)'!H109+'data \"live\" (TIO)'!H69),'data \"live\" (TIO)'!H69/('data \"live\" (TIO)'!H89+'data \"live\" (TIO)'!H69))","v":0.37795553190515851},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I69/('data \"live\" (TIO)'!I109+'data \"live\" (TIO)'!I69),'data \"live\" (TIO)'!I69/('data \"live\" (TIO)'!I89+'data \"live\" (TIO)'!I69))","v":0.36196894625362419},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J69/('data \"live\" (TIO)'!J109+'data \"live\" (TIO)'!J69),'data \"live\" (TIO)'!J69/('data \"live\" (TIO)'!J89+'data \"live\" (TIO)'!J69))","v":0.38680569936189307},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K69/('data \"live\" (TIO)'!K109+'data \"live\" (TIO)'!K69),'data \"live\" (TIO)'!K69/('data \"live\" (TIO)'!K89+'data \"live\" (TIO)'!K69))","v":0.51946782213206799},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L69/('data \"live\" (TIO)'!L109+'data \"live\" (TIO)'!L69),'data \"live\" (TIO)'!L69/('data \"live\" (TIO)'!L89+'data \"live\" (TIO)'!L69))","v":0.38283067713851904},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M69/('data \"live\" (TIO)'!M109+'data \"live\" (TIO)'!M69),'data \"live\" (TIO)'!M69/('data \"live\" (TIO)'!M89+'data \"live\" (TIO)'!M69))","v":0.37973214686404111},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N69/('data \"live\" (TIO)'!N109+'data \"live\" (TIO)'!N69),'data \"live\" (TIO)'!N69/('data \"live\" (TIO)'!N89+'data \"live\" (TIO)'!N69))","v":0.37812969304763316},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O69/('data \"live\" (TIO)'!O109+'data \"live\" (TIO)'!O69),'data \"live\" (TIO)'!O69/('data \"live\" (TIO)'!O89+'data \"live\" (TIO)'!O69))","v":0.37471144620024155},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P69/('data \"live\" (TIO)'!P109+'data \"live\" (TIO)'!P69),'data \"live\" (TIO)'!P69/('data \"live\" (TIO)'!P89+'data \"live\" (TIO)'!P69))","v":0.37105705922362447},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q69/('data \"live\" (TIO)'!Q109+'data \"live\" (TIO)'!Q69),'data \"live\" (TIO)'!Q69/('data \"live\" (TIO)'!Q89+'data \"live\" (TIO)'!Q69))","v":0.36741783863117022},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R69/('data \"live\" (TIO)'!R109+'data \"live\" (TIO)'!R69),'data \"live\" (TIO)'!R69/('data \"live\" (TIO)'!R89+'data \"live\" (TIO)'!R69))","v":0.36379999536944546},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V69/('data \"live\" (TIO)'!V109+'data \"live\" (TIO)'!V69),'data \"live\" (TIO)'!V69/('data \"live\" (TIO)'!V89+'data \"live\" (TIO)'!V69))","v":0.31617634095628128},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W69/('data \"live\" (TIO)'!W109+'data \"live\" (TIO)'!W69),'data \"live\" (TIO)'!W69/('data \"live\" (TIO)'!W89+'data \"live\" (TIO)'!W69))","v":0.3527801015872562},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X69/('data \"live\" (TIO)'!X109+'data \"live\" (TIO)'!X69),'data \"live\" (TIO)'!X69/('data \"live\" (TIO)'!X89+'data \"live\" (TIO)'!X69))","v":0.42695053553038498},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y69/('data \"live\" (TIO)'!Y109+'data \"live\" (TIO)'!Y69),'data \"live\" (TIO)'!Y69/('data \"live\" (TIO)'!Y89+'data \"live\" (TIO)'!Y69))","v":0.38019906077773113},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z69/('data \"live\" (TIO)'!Z109+'data \"live\" (TIO)'!Z69),'data \"live\" (TIO)'!Z69/('data \"live\" (TIO)'!Z89+'data \"live\" (TIO)'!Z69))","v":0.37100432906933772},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA69/('data \"live\" (TIO)'!AA109+'data \"live\" (TIO)'!AA69),'data \"live\" (TIO)'!AA69/('data \"live\" (TIO)'!AA89+'data \"live\" (TIO)'!AA69))","v":0.63499851282503539},{"$f":"HLOOKUP($Y$3,$S123:$X139,7,FALSE)","v":0.38019906077773113},{"$f":"HLOOKUP($Z$3,$S123:$X139,7,FALSE)","v":0.42695053553038498}]
["Taranaki","Taranaki farebox ratio:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C70/('data \"live\" (TIO)'!C110+'data \"live\" (TIO)'!C70),'data \"live\" (TIO)'!C70/('data \"live\" (TIO)'!C90+'data \"live\" (TIO)'!C70))","v":0.44039035418293648},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D70/('data \"live\" (TIO)'!D110+'data \"live\" (TIO)'!D70),'data \"live\" (TIO)'!D70/('data \"live\" (TIO)'!D90+'data \"live\" (TIO)'!D70))","v":0.35219495602108974},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E70/('data \"live\" (TIO)'!E110+'data \"live\" (TIO)'!E70),'data \"live\" (TIO)'!E70/('data \"live\" (TIO)'!E90+'data \"live\" (TIO)'!E70))","v":0.35912412207234096},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F70/('data \"live\" (TIO)'!F110+'data \"live\" (TIO)'!F70),'data \"live\" (TIO)'!F70/('data \"live\" (TIO)'!F90+'data \"live\" (TIO)'!F70))","v":0.36280198384977674},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G70/('data \"live\" (TIO)'!G110+'data \"live\" (TIO)'!G70),'data \"live\" (TIO)'!G70/('data \"live\" (TIO)'!G90+'data \"live\" (TIO)'!G70))","v":0.36732891008322566},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H70/('data \"live\" (TIO)'!H110+'data \"live\" (TIO)'!H70),'data \"live\" (TIO)'!H70/('data \"live\" (TIO)'!H90+'data \"live\" (TIO)'!H70))","v":0.36445491029892579},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I70/('data \"live\" (TIO)'!I110+'data \"live\" (TIO)'!I70),'data \"live\" (TIO)'!I70/('data \"live\" (TIO)'!I90+'data \"live\" (TIO)'!I70))","v":0.38965038139800928},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J70/('data \"live\" (TIO)'!J110+'data \"live\" (TIO)'!J70),'data \"live\" (TIO)'!J70/('data \"live\" (TIO)'!J90+'data \"live\" (TIO)'!J70))","v":0.39516520200399197},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K70/('data \"live\" (TIO)'!K110+'data \"live\" (TIO)'!K70),'data \"live\" (TIO)'!K70/('data \"live\" (TIO)'!K90+'data \"live\" (TIO)'!K70))","v":0.38527556718420813},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L70/('data \"live\" (TIO)'!L110+'data \"live\" (TIO)'!L70),'data \"live\" (TIO)'!L70/('data \"live\" (TIO)'!L90+'data \"live\" (TIO)'!L70))","v":0.39767201504549227},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M70/('data \"live\" (TIO)'!M110+'data \"live\" (TIO)'!M70),'data \"live\" (TIO)'!M70/('data \"live\" (TIO)'!M90+'data \"live\" (TIO)'!M70))","v":0.39518650932064947},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N70/('data \"live\" (TIO)'!N110+'data \"live\" (TIO)'!N70),'data \"live\" (TIO)'!N70/('data \"live\" (TIO)'!N90+'data \"live\" (TIO)'!N70))","v":0.39237277230452916},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O70/('data \"live\" (TIO)'!O110+'data \"live\" (TIO)'!O70),'data \"live\" (TIO)'!O70/('data \"live\" (TIO)'!O90+'data \"live\" (TIO)'!O70))","v":0.35907082703193133},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P70/('data \"live\" (TIO)'!P110+'data \"live\" (TIO)'!P70),'data \"live\" (TIO)'!P70/('data \"live\" (TIO)'!P90+'data \"live\" (TIO)'!P70))","v":0.35669692377514461},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q70/('data \"live\" (TIO)'!Q110+'data \"live\" (TIO)'!Q70),'data \"live\" (TIO)'!Q70/('data \"live\" (TIO)'!Q90+'data \"live\" (TIO)'!Q70))","v":0.35441868133559851},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R70/('data \"live\" (TIO)'!R110+'data \"live\" (TIO)'!R70),'data \"live\" (TIO)'!R70/('data \"live\" (TIO)'!R90+'data \"live\" (TIO)'!R70))","v":0.35223186676998364},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V70/('data \"live\" (TIO)'!V110+'data \"live\" (TIO)'!V70),'data \"live\" (TIO)'!V70/('data \"live\" (TIO)'!V90+'data \"live\" (TIO)'!V70))","v":0.37595807588393515},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W70/('data \"live\" (TIO)'!W110+'data \"live\" (TIO)'!W70),'data \"live\" (TIO)'!W70/('data \"live\" (TIO)'!W90+'data \"live\" (TIO)'!W70))","v":0.36490836840152041},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X70/('data \"live\" (TIO)'!X110+'data \"live\" (TIO)'!X70),'data \"live\" (TIO)'!X70/('data \"live\" (TIO)'!X90+'data \"live\" (TIO)'!X70))","v":0.39001434057924711},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y70/('data \"live\" (TIO)'!Y110+'data \"live\" (TIO)'!Y70),'data \"live\" (TIO)'!Y70/('data \"live\" (TIO)'!Y90+'data \"live\" (TIO)'!Y70))","v":0.39504847507412305},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z70/('data \"live\" (TIO)'!Z110+'data \"live\" (TIO)'!Z70),'data \"live\" (TIO)'!Z70/('data \"live\" (TIO)'!Z90+'data \"live\" (TIO)'!Z70))","v":0.35670401034924498},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA70/('data \"live\" (TIO)'!AA110+'data \"live\" (TIO)'!AA70),'data \"live\" (TIO)'!AA70/('data \"live\" (TIO)'!AA90+'data \"live\" (TIO)'!AA70))","v":0.6199578081460968},{"$f":"HLOOKUP($Y$3,$S123:$X139,8,FALSE)","v":0.39504847507412305},{"$f":"HLOOKUP($Z$3,$S123:$X139,8,FALSE)","v":0.39001434057924711}]
["Manawatu-Wanganui","Manawatu-Wanganui farebox ratio:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C71/('data \"live\" (TIO)'!C111+'data \"live\" (TIO)'!C71),'data \"live\" (TIO)'!C71/('data \"live\" (TIO)'!C91+'data \"live\" (TIO)'!C71))","v":0.37171087515036694},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D71/('data \"live\" (TIO)'!D111+'data \"live\" (TIO)'!D71),'data \"live\" (TIO)'!D71/('data \"live\" (TIO)'!D91+'data \"live\" (TIO)'!D71))","v":0.34878583440207633},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E71/('data \"live\" (TIO)'!E111+'data \"live\" (TIO)'!E71),'data \"live\" (TIO)'!E71/('data \"live\" (TIO)'!E91+'data \"live\" (TIO)'!E71))","v":0.36840292095024291},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F71/('data \"live\" (TIO)'!F111+'data \"live\" (TIO)'!F71),'data \"live\" (TIO)'!F71/('data \"live\" (TIO)'!F91+'data \"live\" (TIO)'!F71))","v":0.40090287617373233},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G71/('data \"live\" (TIO)'!G111+'data \"live\" (TIO)'!G71),'data \"live\" (TIO)'!G71/('data \"live\" (TIO)'!G91+'data \"live\" (TIO)'!G71))","v":0.4201750008750556},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H71/('data \"live\" (TIO)'!H111+'data \"live\" (TIO)'!H71),'data \"live\" (TIO)'!H71/('data \"live\" (TIO)'!H91+'data \"live\" (TIO)'!H71))","v":0.39216057866414833},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I71/('data \"live\" (TIO)'!I111+'data \"live\" (TIO)'!I71),'data \"live\" (TIO)'!I71/('data \"live\" (TIO)'!I91+'data \"live\" (TIO)'!I71))","v":0.37415362880999209},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J71/('data \"live\" (TIO)'!J111+'data \"live\" (TIO)'!J71),'data \"live\" (TIO)'!J71/('data \"live\" (TIO)'!J91+'data \"live\" (TIO)'!J71))","v":0.34344214963090108},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K71/('data \"live\" (TIO)'!K111+'data \"live\" (TIO)'!K71),'data \"live\" (TIO)'!K71/('data \"live\" (TIO)'!K91+'data \"live\" (TIO)'!K71))","v":0.40021828840973156},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L71/('data \"live\" (TIO)'!L111+'data \"live\" (TIO)'!L71),'data \"live\" (TIO)'!L71/('data \"live\" (TIO)'!L91+'data \"live\" (TIO)'!L71))","v":0.33511447472656403},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M71/('data \"live\" (TIO)'!M111+'data \"live\" (TIO)'!M71),'data \"live\" (TIO)'!M71/('data \"live\" (TIO)'!M91+'data \"live\" (TIO)'!M71))","v":0.33126862711599475},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N71/('data \"live\" (TIO)'!N111+'data \"live\" (TIO)'!N71),'data \"live\" (TIO)'!N71/('data \"live\" (TIO)'!N91+'data \"live\" (TIO)'!N71))","v":0.3338534773316742},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O71/('data \"live\" (TIO)'!O111+'data \"live\" (TIO)'!O71),'data \"live\" (TIO)'!O71/('data \"live\" (TIO)'!O91+'data \"live\" (TIO)'!O71))","v":0.3263373685599491},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P71/('data \"live\" (TIO)'!P111+'data \"live\" (TIO)'!P71),'data \"live\" (TIO)'!P71/('data \"live\" (TIO)'!P91+'data \"live\" (TIO)'!P71))","v":0.32633733867070858},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q71/('data \"live\" (TIO)'!Q111+'data \"live\" (TIO)'!Q71),'data \"live\" (TIO)'!Q71/('data \"live\" (TIO)'!Q91+'data \"live\" (TIO)'!Q71))","v":0.32633728737690243},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R71/('data \"live\" (TIO)'!R111+'data \"live\" (TIO)'!R71),'data \"live\" (TIO)'!R71/('data \"live\" (TIO)'!R91+'data \"live\" (TIO)'!R71))","v":0.32633726830476512},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V71/('data \"live\" (TIO)'!V111+'data \"live\" (TIO)'!V71),'data \"live\" (TIO)'!V71/('data \"live\" (TIO)'!V91+'data \"live\" (TIO)'!V71))","v":0.36285289946463989},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W71/('data \"live\" (TIO)'!W111+'data \"live\" (TIO)'!W71),'data \"live\" (TIO)'!W71/('data \"live\" (TIO)'!W91+'data \"live\" (TIO)'!W71))","v":0.40445726919407171},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X71/('data \"live\" (TIO)'!X111+'data \"live\" (TIO)'!X71),'data \"live\" (TIO)'!X71/('data \"live\" (TIO)'!X91+'data \"live\" (TIO)'!X71))","v":0.37332268793101397},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y71/('data \"live\" (TIO)'!Y111+'data \"live\" (TIO)'!Y71),'data \"live\" (TIO)'!Y71/('data \"live\" (TIO)'!Y91+'data \"live\" (TIO)'!Y71))","v":0.33339570421149711},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z71/('data \"live\" (TIO)'!Z111+'data \"live\" (TIO)'!Z71),'data \"live\" (TIO)'!Z71/('data \"live\" (TIO)'!Z91+'data \"live\" (TIO)'!Z71))","v":0.32633733099954571},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA71/('data \"live\" (TIO)'!AA111+'data \"live\" (TIO)'!AA71),'data \"live\" (TIO)'!AA71/('data \"live\" (TIO)'!AA91+'data \"live\" (TIO)'!AA71))","v":0.59718452011879219},{"$f":"HLOOKUP($Y$3,$S123:$X139,9,FALSE)","v":0.33339570421149711},{"$f":"HLOOKUP($Z$3,$S123:$X139,9,FALSE)","v":0.37332268793101397}]
["Wellington","Wellington farebox ratio:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C72/('data \"live\" (TIO)'!C112+'data \"live\" (TIO)'!C72),'data \"live\" (TIO)'!C72/('data \"live\" (TIO)'!C92+'data \"live\" (TIO)'!C72))","v":0.51676182414031424},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D72/('data \"live\" (TIO)'!D112+'data \"live\" (TIO)'!D72),'data \"live\" (TIO)'!D72/('data \"live\" (TIO)'!D92+'data \"live\" (TIO)'!D72))","v":0.55317107313009162},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E72/('data \"live\" (TIO)'!E112+'data \"live\" (TIO)'!E72),'data \"live\" (TIO)'!E72/('data \"live\" (TIO)'!E92+'data \"live\" (TIO)'!E72))","v":0.54361468752898046},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F72/('data \"live\" (TIO)'!F112+'data \"live\" (TIO)'!F72),'data \"live\" (TIO)'!F72/('data \"live\" (TIO)'!F92+'data \"live\" (TIO)'!F72))","v":0.56974087174141053},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G72/('data \"live\" (TIO)'!G112+'data \"live\" (TIO)'!G72),'data \"live\" (TIO)'!G72/('data \"live\" (TIO)'!G92+'data \"live\" (TIO)'!G72))","v":0.55695235917797126},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H72/('data \"live\" (TIO)'!H112+'data \"live\" (TIO)'!H72),'data \"live\" (TIO)'!H72/('data \"live\" (TIO)'!H92+'data \"live\" (TIO)'!H72))","v":0.53787473435934219},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I72/('data \"live\" (TIO)'!I112+'data \"live\" (TIO)'!I72),'data \"live\" (TIO)'!I72/('data \"live\" (TIO)'!I92+'data \"live\" (TIO)'!I72))","v":0.54746656189790011},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J72/('data \"live\" (TIO)'!J112+'data \"live\" (TIO)'!J72),'data \"live\" (TIO)'!J72/('data \"live\" (TIO)'!J92+'data \"live\" (TIO)'!J72))","v":0.51780854726491665},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K72/('data \"live\" (TIO)'!K112+'data \"live\" (TIO)'!K72),'data \"live\" (TIO)'!K72/('data \"live\" (TIO)'!K92+'data \"live\" (TIO)'!K72))","v":0.51123530264290018},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L72/('data \"live\" (TIO)'!L112+'data \"live\" (TIO)'!L72),'data \"live\" (TIO)'!L72/('data \"live\" (TIO)'!L92+'data \"live\" (TIO)'!L72))","v":0.54394247211164737},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M72/('data \"live\" (TIO)'!M112+'data \"live\" (TIO)'!M72),'data \"live\" (TIO)'!M72/('data \"live\" (TIO)'!M92+'data \"live\" (TIO)'!M72))","v":0.54624142267223508},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N72/('data \"live\" (TIO)'!N112+'data \"live\" (TIO)'!N72),'data \"live\" (TIO)'!N72/('data \"live\" (TIO)'!N92+'data \"live\" (TIO)'!N72))","v":0.53469955326950147},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O72/('data \"live\" (TIO)'!O112+'data \"live\" (TIO)'!O72),'data \"live\" (TIO)'!O72/('data \"live\" (TIO)'!O92+'data \"live\" (TIO)'!O72))","v":0.51748650627522852},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P72/('data \"live\" (TIO)'!P112+'data \"live\" (TIO)'!P72),'data \"live\" (TIO)'!P72/('data \"live\" (TIO)'!P92+'data \"live\" (TIO)'!P72))","v":0.51499374474297099},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q72/('data \"live\" (TIO)'!Q112+'data \"live\" (TIO)'!Q72),'data \"live\" (TIO)'!Q72/('data \"live\" (TIO)'!Q92+'data \"live\" (TIO)'!Q72))","v":0.50808827053752581},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R72/('data \"live\" (TIO)'!R112+'data \"live\" (TIO)'!R72),'data \"live\" (TIO)'!R72/('data \"live\" (TIO)'!R92+'data \"live\" (TIO)'!R72))","v":0.50537443320012698},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V72/('data \"live\" (TIO)'!V112+'data \"live\" (TIO)'!V72),'data \"live\" (TIO)'!V72/('data \"live\" (TIO)'!V92+'data \"live\" (TIO)'!V72))","v":0.53834739123348285},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W72/('data \"live\" (TIO)'!W112+'data \"live\" (TIO)'!W72),'data \"live\" (TIO)'!W72/('data \"live\" (TIO)'!W92+'data \"live\" (TIO)'!W72))","v":0.55436933361564622},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X72/('data \"live\" (TIO)'!X112+'data \"live\" (TIO)'!X72),'data \"live\" (TIO)'!X72/('data \"live\" (TIO)'!X92+'data \"live\" (TIO)'!X72))","v":0.52476863390522566},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y72/('data \"live\" (TIO)'!Y112+'data \"live\" (TIO)'!Y72),'data \"live\" (TIO)'!Y72/('data \"live\" (TIO)'!Y92+'data \"live\" (TIO)'!Y72))","v":0.54152723126237423},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z72/('data \"live\" (TIO)'!Z112+'data \"live\" (TIO)'!Z72),'data \"live\" (TIO)'!Z72/('data \"live\" (TIO)'!Z92+'data \"live\" (TIO)'!Z72))","v":0.51340513960660716},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA72/('data \"live\" (TIO)'!AA112+'data \"live\" (TIO)'!AA72),'data \"live\" (TIO)'!AA72/('data \"live\" (TIO)'!AA92+'data \"live\" (TIO)'!AA72))","v":0.75939292628120136},{"$f":"HLOOKUP($Y$3,$S123:$X139,10,FALSE)","v":0.54152723126237423},{"$f":"HLOOKUP($Z$3,$S123:$X139,10,FALSE)","v":0.52476863390522566}]
["Marlborough","Marlborough farebox ratio:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C73/('data \"live\" (TIO)'!C113+'data \"live\" (TIO)'!C73),'data \"live\" (TIO)'!C73/('data \"live\" (TIO)'!C93+'data \"live\" (TIO)'!C73))","v":0.39093811163559866},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D73/('data \"live\" (TIO)'!D113+'data \"live\" (TIO)'!D73),'data \"live\" (TIO)'!D73/('data \"live\" (TIO)'!D93+'data \"live\" (TIO)'!D73))","v":0.38819725648993941},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E73/('data \"live\" (TIO)'!E113+'data \"live\" (TIO)'!E73),'data \"live\" (TIO)'!E73/('data \"live\" (TIO)'!E93+'data \"live\" (TIO)'!E73))","v":0.43008488968410935},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F73/('data \"live\" (TIO)'!F113+'data \"live\" (TIO)'!F73),'data \"live\" (TIO)'!F73/('data \"live\" (TIO)'!F93+'data \"live\" (TIO)'!F73))","v":0.46166849216660982},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G73/('data \"live\" (TIO)'!G113+'data \"live\" (TIO)'!G73),'data \"live\" (TIO)'!G73/('data \"live\" (TIO)'!G93+'data \"live\" (TIO)'!G73))","v":0.43551182384908116},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H73/('data \"live\" (TIO)'!H113+'data \"live\" (TIO)'!H73),'data \"live\" (TIO)'!H73/('data \"live\" (TIO)'!H93+'data \"live\" (TIO)'!H73))","v":0.34087221713937177},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I73/('data \"live\" (TIO)'!I113+'data \"live\" (TIO)'!I73),'data \"live\" (TIO)'!I73/('data \"live\" (TIO)'!I93+'data \"live\" (TIO)'!I73))","v":0.45469334527635807},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J73/('data \"live\" (TIO)'!J113+'data \"live\" (TIO)'!J73),'data \"live\" (TIO)'!J73/('data \"live\" (TIO)'!J93+'data \"live\" (TIO)'!J73))","v":0.36311726763244156},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K73/('data \"live\" (TIO)'!K113+'data \"live\" (TIO)'!K73),'data \"live\" (TIO)'!K73/('data \"live\" (TIO)'!K93+'data \"live\" (TIO)'!K73))","v":0.27911166527538916},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L73/('data \"live\" (TIO)'!L113+'data \"live\" (TIO)'!L73),'data \"live\" (TIO)'!L73/('data \"live\" (TIO)'!L93+'data \"live\" (TIO)'!L73))","v":0.27513200961286471},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M73/('data \"live\" (TIO)'!M113+'data \"live\" (TIO)'!M73),'data \"live\" (TIO)'!M73/('data \"live\" (TIO)'!M93+'data \"live\" (TIO)'!M73))","v":0.27855933849440884},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N73/('data \"live\" (TIO)'!N113+'data \"live\" (TIO)'!N73),'data \"live\" (TIO)'!N73/('data \"live\" (TIO)'!N93+'data \"live\" (TIO)'!N73))","v":0.28205354776000707},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O73/('data \"live\" (TIO)'!O113+'data \"live\" (TIO)'!O73),'data \"live\" (TIO)'!O73/('data \"live\" (TIO)'!O93+'data \"live\" (TIO)'!O73))","v":0.24519400872744426},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P73/('data \"live\" (TIO)'!P113+'data \"live\" (TIO)'!P73),'data \"live\" (TIO)'!P73/('data \"live\" (TIO)'!P93+'data \"live\" (TIO)'!P73))","v":0.24849464082740741},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q73/('data \"live\" (TIO)'!Q113+'data \"live\" (TIO)'!Q73),'data \"live\" (TIO)'!Q73/('data \"live\" (TIO)'!Q93+'data \"live\" (TIO)'!Q73))","v":0.25186449395646787},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R73/('data \"live\" (TIO)'!R113+'data \"live\" (TIO)'!R73),'data \"live\" (TIO)'!R73/('data \"live\" (TIO)'!R93+'data \"live\" (TIO)'!R73))","v":0.25530132370189712},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V73/('data \"live\" (TIO)'!V113+'data \"live\" (TIO)'!V73),'data \"live\" (TIO)'!V73/('data \"live\" (TIO)'!V93+'data \"live\" (TIO)'!V73))","v":0.40225950046000369},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W73/('data \"live\" (TIO)'!W113+'data \"live\" (TIO)'!W73),'data \"live\" (TIO)'!W73/('data \"live\" (TIO)'!W93+'data \"live\" (TIO)'!W73))","v":0.41002370814809114},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X73/('data \"live\" (TIO)'!X113+'data \"live\" (TIO)'!X73),'data \"live\" (TIO)'!X73/('data \"live\" (TIO)'!X93+'data \"live\" (TIO)'!X73))","v":0.36172776539646012},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y73/('data \"live\" (TIO)'!Y113+'data \"live\" (TIO)'!Y73),'data \"live\" (TIO)'!Y73/('data \"live\" (TIO)'!Y93+'data \"live\" (TIO)'!Y73))","v":0.2785927008379423},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z73/('data \"live\" (TIO)'!Z113+'data \"live\" (TIO)'!Z73),'data \"live\" (TIO)'!Z73/('data \"live\" (TIO)'!Z93+'data \"live\" (TIO)'!Z73))","v":0.24852758373437955},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA73/('data \"live\" (TIO)'!AA113+'data \"live\" (TIO)'!AA73),'data \"live\" (TIO)'!AA73/('data \"live\" (TIO)'!AA93+'data \"live\" (TIO)'!AA73))","v":0.51165466659748438},{"$f":"HLOOKUP($Y$3,$S123:$X139,11,FALSE)","v":0.2785927008379423},{"$f":"HLOOKUP($Z$3,$S123:$X139,11,FALSE)","v":0.36172776539646012}]
["Nelson","Nelson farebox ratio:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C74/('data \"live\" (TIO)'!C114+'data \"live\" (TIO)'!C74),'data \"live\" (TIO)'!C74/('data \"live\" (TIO)'!C94+'data \"live\" (TIO)'!C74))","v":0.3242065070155109},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D74/('data \"live\" (TIO)'!D114+'data \"live\" (TIO)'!D74),'data \"live\" (TIO)'!D74/('data \"live\" (TIO)'!D94+'data \"live\" (TIO)'!D74))","v":0.3705960501775632},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E74/('data \"live\" (TIO)'!E114+'data \"live\" (TIO)'!E74),'data \"live\" (TIO)'!E74/('data \"live\" (TIO)'!E94+'data \"live\" (TIO)'!E74))","v":0.50929295623588877},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F74/('data \"live\" (TIO)'!F114+'data \"live\" (TIO)'!F74),'data \"live\" (TIO)'!F74/('data \"live\" (TIO)'!F94+'data \"live\" (TIO)'!F74))","v":0.67173555523708106},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G74/('data \"live\" (TIO)'!G114+'data \"live\" (TIO)'!G74),'data \"live\" (TIO)'!G74/('data \"live\" (TIO)'!G94+'data \"live\" (TIO)'!G74))","v":0.66206861347608159},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H74/('data \"live\" (TIO)'!H114+'data \"live\" (TIO)'!H74),'data \"live\" (TIO)'!H74/('data \"live\" (TIO)'!H94+'data \"live\" (TIO)'!H74))","v":0.69318913292581041},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I74/('data \"live\" (TIO)'!I114+'data \"live\" (TIO)'!I74),'data \"live\" (TIO)'!I74/('data \"live\" (TIO)'!I94+'data \"live\" (TIO)'!I74))","v":0.61563843422071507},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J74/('data \"live\" (TIO)'!J114+'data \"live\" (TIO)'!J74),'data \"live\" (TIO)'!J74/('data \"live\" (TIO)'!J94+'data \"live\" (TIO)'!J74))","v":0.56166047152463427},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K74/('data \"live\" (TIO)'!K114+'data \"live\" (TIO)'!K74),'data \"live\" (TIO)'!K74/('data \"live\" (TIO)'!K94+'data \"live\" (TIO)'!K74))","v":0.70390213204794072},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L74/('data \"live\" (TIO)'!L114+'data \"live\" (TIO)'!L74),'data \"live\" (TIO)'!L74/('data \"live\" (TIO)'!L94+'data \"live\" (TIO)'!L74))","v":0.52404330606473126},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M74/('data \"live\" (TIO)'!M114+'data \"live\" (TIO)'!M74),'data \"live\" (TIO)'!M74/('data \"live\" (TIO)'!M94+'data \"live\" (TIO)'!M74))","v":0.50112009685341063},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N74/('data \"live\" (TIO)'!N114+'data \"live\" (TIO)'!N74),'data \"live\" (TIO)'!N74/('data \"live\" (TIO)'!N94+'data \"live\" (TIO)'!N74))","v":0.50527118879178801},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O74/('data \"live\" (TIO)'!O114+'data \"live\" (TIO)'!O74),'data \"live\" (TIO)'!O74/('data \"live\" (TIO)'!O94+'data \"live\" (TIO)'!O74))","v":0.52800376886698441},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P74/('data \"live\" (TIO)'!P114+'data \"live\" (TIO)'!P74),'data \"live\" (TIO)'!P74/('data \"live\" (TIO)'!P94+'data \"live\" (TIO)'!P74))","v":0.52145872441246421},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q74/('data \"live\" (TIO)'!Q114+'data \"live\" (TIO)'!Q74),'data \"live\" (TIO)'!Q74/('data \"live\" (TIO)'!Q94+'data \"live\" (TIO)'!Q74))","v":0.5148804089830199},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R74/('data \"live\" (TIO)'!R114+'data \"live\" (TIO)'!R74),'data \"live\" (TIO)'!R74/('data \"live\" (TIO)'!R94+'data \"live\" (TIO)'!R74))","v":0.50827797723737955},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V74/('data \"live\" (TIO)'!V114+'data \"live\" (TIO)'!V74),'data \"live\" (TIO)'!V74/('data \"live\" (TIO)'!V94+'data \"live\" (TIO)'!V74))","v":0.42385757794470696},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W74/('data \"live\" (TIO)'!W114+'data \"live\" (TIO)'!W74),'data \"live\" (TIO)'!W74/('data \"live\" (TIO)'!W94+'data \"live\" (TIO)'!W74))","v":0.67436986049896808},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X74/('data \"live\" (TIO)'!X114+'data \"live\" (TIO)'!X74),'data \"live\" (TIO)'!X74/('data \"live\" (TIO)'!X94+'data \"live\" (TIO)'!X74))","v":0.63376970075398764},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y74/('data \"live\" (TIO)'!Y114+'data \"live\" (TIO)'!Y74),'data \"live\" (TIO)'!Y74/('data \"live\" (TIO)'!Y94+'data \"live\" (TIO)'!Y74))","v":0.50995232040624772},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z74/('data \"live\" (TIO)'!Z114+'data \"live\" (TIO)'!Z74),'data \"live\" (TIO)'!Z74/('data \"live\" (TIO)'!Z94+'data \"live\" (TIO)'!Z74))","v":0.52139258300859792},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA74/('data \"live\" (TIO)'!AA114+'data \"live\" (TIO)'!AA74),'data \"live\" (TIO)'!AA74/('data \"live\" (TIO)'!AA94+'data \"live\" (TIO)'!AA74))","v":0.75615751119056029},{"$f":"HLOOKUP($Y$3,$S123:$X139,12,FALSE)","v":0.50995232040624772},{"$f":"HLOOKUP($Z$3,$S123:$X139,12,FALSE)","v":0.63376970075398764}]
["Canterbury","Canterbury farebox ratio:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C75/('data \"live\" (TIO)'!C115+'data \"live\" (TIO)'!C75),'data \"live\" (TIO)'!C75/('data \"live\" (TIO)'!C95+'data \"live\" (TIO)'!C75))","v":0.45412548860443425},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D75/('data \"live\" (TIO)'!D115+'data \"live\" (TIO)'!D75),'data \"live\" (TIO)'!D75/('data \"live\" (TIO)'!D95+'data \"live\" (TIO)'!D75))","v":0.40080718450914393},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E75/('data \"live\" (TIO)'!E115+'data \"live\" (TIO)'!E75),'data \"live\" (TIO)'!E75/('data \"live\" (TIO)'!E95+'data \"live\" (TIO)'!E75))","v":0.31492248870302519},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F75/('data \"live\" (TIO)'!F115+'data \"live\" (TIO)'!F75),'data \"live\" (TIO)'!F75/('data \"live\" (TIO)'!F95+'data \"live\" (TIO)'!F75))","v":0.35447398974905647},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G75/('data \"live\" (TIO)'!G115+'data \"live\" (TIO)'!G75),'data \"live\" (TIO)'!G75/('data \"live\" (TIO)'!G95+'data \"live\" (TIO)'!G75))","v":0.37793986597638346},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H75/('data \"live\" (TIO)'!H115+'data \"live\" (TIO)'!H75),'data \"live\" (TIO)'!H75/('data \"live\" (TIO)'!H95+'data \"live\" (TIO)'!H75))","v":0.40394336777562911},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I75/('data \"live\" (TIO)'!I115+'data \"live\" (TIO)'!I75),'data \"live\" (TIO)'!I75/('data \"live\" (TIO)'!I95+'data \"live\" (TIO)'!I75))","v":0.42643563956046848},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J75/('data \"live\" (TIO)'!J115+'data \"live\" (TIO)'!J75),'data \"live\" (TIO)'!J75/('data \"live\" (TIO)'!J95+'data \"live\" (TIO)'!J75))","v":0.41104939721616029},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K75/('data \"live\" (TIO)'!K115+'data \"live\" (TIO)'!K75),'data \"live\" (TIO)'!K75/('data \"live\" (TIO)'!K95+'data \"live\" (TIO)'!K75))","v":0.40472949689406773},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L75/('data \"live\" (TIO)'!L115+'data \"live\" (TIO)'!L75),'data \"live\" (TIO)'!L75/('data \"live\" (TIO)'!L95+'data \"live\" (TIO)'!L75))","v":0.38623014778719444},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M75/('data \"live\" (TIO)'!M115+'data \"live\" (TIO)'!M75),'data \"live\" (TIO)'!M75/('data \"live\" (TIO)'!M95+'data \"live\" (TIO)'!M75))","v":0.38527369922846411},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N75/('data \"live\" (TIO)'!N115+'data \"live\" (TIO)'!N75),'data \"live\" (TIO)'!N75/('data \"live\" (TIO)'!N95+'data \"live\" (TIO)'!N75))","v":0.38757953925577121},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O75/('data \"live\" (TIO)'!O115+'data \"live\" (TIO)'!O75),'data \"live\" (TIO)'!O75/('data \"live\" (TIO)'!O95+'data \"live\" (TIO)'!O75))","v":0.38623441337763603},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P75/('data \"live\" (TIO)'!P115+'data \"live\" (TIO)'!P75),'data \"live\" (TIO)'!P75/('data \"live\" (TIO)'!P95+'data \"live\" (TIO)'!P75))","v":0.37931916876237637},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q75/('data \"live\" (TIO)'!Q115+'data \"live\" (TIO)'!Q75),'data \"live\" (TIO)'!Q75/('data \"live\" (TIO)'!Q95+'data \"live\" (TIO)'!Q75))","v":0.37245261236363419},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R75/('data \"live\" (TIO)'!R115+'data \"live\" (TIO)'!R75),'data \"live\" (TIO)'!R75/('data \"live\" (TIO)'!R95+'data \"live\" (TIO)'!R75))","v":0.36563713467070963},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V75/('data \"live\" (TIO)'!V115+'data \"live\" (TIO)'!V75),'data \"live\" (TIO)'!V75/('data \"live\" (TIO)'!V95+'data \"live\" (TIO)'!V75))","v":0.39238447449365976},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W75/('data \"live\" (TIO)'!W115+'data \"live\" (TIO)'!W75),'data \"live\" (TIO)'!W75/('data \"live\" (TIO)'!W95+'data \"live\" (TIO)'!W75))","v":0.3791214088329995},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X75/('data \"live\" (TIO)'!X115+'data \"live\" (TIO)'!X75),'data \"live\" (TIO)'!X75/('data \"live\" (TIO)'!X95+'data \"live\" (TIO)'!X75))","v":0.41404356923420604},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y75/('data \"live\" (TIO)'!Y115+'data \"live\" (TIO)'!Y75),'data \"live\" (TIO)'!Y75/('data \"live\" (TIO)'!Y95+'data \"live\" (TIO)'!Y75))","v":0.38636329510190531},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z75/('data \"live\" (TIO)'!Z115+'data \"live\" (TIO)'!Z75),'data \"live\" (TIO)'!Z75/('data \"live\" (TIO)'!Z95+'data \"live\" (TIO)'!Z75))","v":0.37920624283883997},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA75/('data \"live\" (TIO)'!AA115+'data \"live\" (TIO)'!AA75),'data \"live\" (TIO)'!AA75/('data \"live\" (TIO)'!AA95+'data \"live\" (TIO)'!AA75))","v":0.63590072021612953},{"$f":"HLOOKUP($Y$3,$S123:$X139,13,FALSE)","v":0.38636329510190531},{"$f":"HLOOKUP($Z$3,$S123:$X139,13,FALSE)","v":0.41404356923420604}]
["West Coast","West Coast farebox ratio:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C76/('data \"live\" (TIO)'!C116+'data \"live\" (TIO)'!C76),'data \"live\" (TIO)'!C76/('data \"live\" (TIO)'!C96+'data \"live\" (TIO)'!C76))","v":0.7396086304223467},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D76/('data \"live\" (TIO)'!D116+'data \"live\" (TIO)'!D76),'data \"live\" (TIO)'!D76/('data \"live\" (TIO)'!D96+'data \"live\" (TIO)'!D76))","v":0.74621446369610112},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E76/('data \"live\" (TIO)'!E116+'data \"live\" (TIO)'!E76),'data \"live\" (TIO)'!E76/('data \"live\" (TIO)'!E96+'data \"live\" (TIO)'!E76))","v":0.73077585828245528},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F76/('data \"live\" (TIO)'!F116+'data \"live\" (TIO)'!F76),'data \"live\" (TIO)'!F76/('data \"live\" (TIO)'!F96+'data \"live\" (TIO)'!F76))","v":0.80746102381348051},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G76/('data \"live\" (TIO)'!G116+'data \"live\" (TIO)'!G76),'data \"live\" (TIO)'!G76/('data \"live\" (TIO)'!G96+'data \"live\" (TIO)'!G76))","v":0.72246124756059338},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H76/('data \"live\" (TIO)'!H116+'data \"live\" (TIO)'!H76),'data \"live\" (TIO)'!H76/('data \"live\" (TIO)'!H96+'data \"live\" (TIO)'!H76))","v":0.75641581863813845},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I76/('data \"live\" (TIO)'!I116+'data \"live\" (TIO)'!I76),'data \"live\" (TIO)'!I76/('data \"live\" (TIO)'!I96+'data \"live\" (TIO)'!I76))","v":0.75660072125222133},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J76/('data \"live\" (TIO)'!J116+'data \"live\" (TIO)'!J76),'data \"live\" (TIO)'!J76/('data \"live\" (TIO)'!J96+'data \"live\" (TIO)'!J76))","v":0.74786678648317728},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K76/('data \"live\" (TIO)'!K116+'data \"live\" (TIO)'!K76),'data \"live\" (TIO)'!K76/('data \"live\" (TIO)'!K96+'data \"live\" (TIO)'!K76))","v":0.69850781189071154},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L76/('data \"live\" (TIO)'!L116+'data \"live\" (TIO)'!L76),'data \"live\" (TIO)'!L76/('data \"live\" (TIO)'!L96+'data \"live\" (TIO)'!L76))","v":0},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M76/('data \"live\" (TIO)'!M116+'data \"live\" (TIO)'!M76),'data \"live\" (TIO)'!M76/('data \"live\" (TIO)'!M96+'data \"live\" (TIO)'!M76))","v":0},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N76/('data \"live\" (TIO)'!N116+'data \"live\" (TIO)'!N76),'data \"live\" (TIO)'!N76/('data \"live\" (TIO)'!N96+'data \"live\" (TIO)'!N76))","v":0},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O76/('data \"live\" (TIO)'!O116+'data \"live\" (TIO)'!O76),'data \"live\" (TIO)'!O76/('data \"live\" (TIO)'!O96+'data \"live\" (TIO)'!O76))","v":0},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P76/('data \"live\" (TIO)'!P116+'data \"live\" (TIO)'!P76),'data \"live\" (TIO)'!P76/('data \"live\" (TIO)'!P96+'data \"live\" (TIO)'!P76))","v":0},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q76/('data \"live\" (TIO)'!Q116+'data \"live\" (TIO)'!Q76),'data \"live\" (TIO)'!Q76/('data \"live\" (TIO)'!Q96+'data \"live\" (TIO)'!Q76))","v":0},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R76/('data \"live\" (TIO)'!R116+'data \"live\" (TIO)'!R76),'data \"live\" (TIO)'!R76/('data \"live\" (TIO)'!R96+'data \"live\" (TIO)'!R76))","v":0},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V76/('data \"live\" (TIO)'!V116+'data \"live\" (TIO)'!V76),'data \"live\" (TIO)'!V76/('data \"live\" (TIO)'!V96+'data \"live\" (TIO)'!V76))","v":0.73868247672645226},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W76/('data \"live\" (TIO)'!W116+'data \"live\" (TIO)'!W76),'data \"live\" (TIO)'!W76/('data \"live\" (TIO)'!W96+'data \"live\" (TIO)'!W76))","v":0.75932416834761063},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X76/('data \"live\" (TIO)'!X116+'data \"live\" (TIO)'!X76),'data \"live\" (TIO)'!X76/('data \"live\" (TIO)'!X96+'data \"live\" (TIO)'!X76))","v":0.73596909137115474},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y76/('data \"live\" (TIO)'!Y116+'data \"live\" (TIO)'!Y76),'data \"live\" (TIO)'!Y76/('data \"live\" (TIO)'!Y96+'data \"live\" (TIO)'!Y76))","v":0},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z76/('data \"live\" (TIO)'!Z116+'data \"live\" (TIO)'!Z76),'data \"live\" (TIO)'!Z76/('data \"live\" (TIO)'!Z96+'data \"live\" (TIO)'!Z76))","v":0},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA76/('data \"live\" (TIO)'!AA116+'data \"live\" (TIO)'!AA76),'data \"live\" (TIO)'!AA76/('data \"live\" (TIO)'!AA96+'data \"live\" (TIO)'!AA76))","v":0},{"$f":"HLOOKUP($Y$3,$S123:$X139,14,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S123:$X139,14,FALSE)","v":0.73596909137115474}]
["Otago","Otago farebox ratio:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C77/('data \"live\" (TIO)'!C117+'data \"live\" (TIO)'!C77),'data \"live\" (TIO)'!C77/('data \"live\" (TIO)'!C97+'data \"live\" (TIO)'!C77))","v":0.54844627468544804},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D77/('data \"live\" (TIO)'!D117+'data \"live\" (TIO)'!D77),'data \"live\" (TIO)'!D77/('data \"live\" (TIO)'!D97+'data \"live\" (TIO)'!D77))","v":0.49736966939997168},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E77/('data \"live\" (TIO)'!E117+'data \"live\" (TIO)'!E77),'data \"live\" (TIO)'!E77/('data \"live\" (TIO)'!E97+'data \"live\" (TIO)'!E77))","v":0.45057092939333249},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F77/('data \"live\" (TIO)'!F117+'data \"live\" (TIO)'!F77),'data \"live\" (TIO)'!F77/('data \"live\" (TIO)'!F97+'data \"live\" (TIO)'!F77))","v":0.4658722746557597},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G77/('data \"live\" (TIO)'!G117+'data \"live\" (TIO)'!G77),'data \"live\" (TIO)'!G77/('data \"live\" (TIO)'!G97+'data \"live\" (TIO)'!G77))","v":0.50129077651118892},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H77/('data \"live\" (TIO)'!H117+'data \"live\" (TIO)'!H77),'data \"live\" (TIO)'!H77/('data \"live\" (TIO)'!H97+'data \"live\" (TIO)'!H77))","v":0.53883190286790872},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I77/('data \"live\" (TIO)'!I117+'data \"live\" (TIO)'!I77),'data \"live\" (TIO)'!I77/('data \"live\" (TIO)'!I97+'data \"live\" (TIO)'!I77))","v":0.5950737747412318},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J77/('data \"live\" (TIO)'!J117+'data \"live\" (TIO)'!J77),'data \"live\" (TIO)'!J77/('data \"live\" (TIO)'!J97+'data \"live\" (TIO)'!J77))","v":0.49116826489076043},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K77/('data \"live\" (TIO)'!K117+'data \"live\" (TIO)'!K77),'data \"live\" (TIO)'!K77/('data \"live\" (TIO)'!K97+'data \"live\" (TIO)'!K77))","v":0.34319922070973546},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L77/('data \"live\" (TIO)'!L117+'data \"live\" (TIO)'!L77),'data \"live\" (TIO)'!L77/('data \"live\" (TIO)'!L97+'data \"live\" (TIO)'!L77))","v":0.376727504869032},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M77/('data \"live\" (TIO)'!M117+'data \"live\" (TIO)'!M77),'data \"live\" (TIO)'!M77/('data \"live\" (TIO)'!M97+'data \"live\" (TIO)'!M77))","v":0.39317013883742447},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N77/('data \"live\" (TIO)'!N117+'data \"live\" (TIO)'!N77),'data \"live\" (TIO)'!N77/('data \"live\" (TIO)'!N97+'data \"live\" (TIO)'!N77))","v":0.4022283333128156},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O77/('data \"live\" (TIO)'!O117+'data \"live\" (TIO)'!O77),'data \"live\" (TIO)'!O77/('data \"live\" (TIO)'!O97+'data \"live\" (TIO)'!O77))","v":0.32047062039752827},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P77/('data \"live\" (TIO)'!P117+'data \"live\" (TIO)'!P77),'data \"live\" (TIO)'!P77/('data \"live\" (TIO)'!P97+'data \"live\" (TIO)'!P77))","v":0.33441921575771627},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q77/('data \"live\" (TIO)'!Q117+'data \"live\" (TIO)'!Q77),'data \"live\" (TIO)'!Q77/('data \"live\" (TIO)'!Q97+'data \"live\" (TIO)'!Q77))","v":0.33548659730870223},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R77/('data \"live\" (TIO)'!R117+'data \"live\" (TIO)'!R77),'data \"live\" (TIO)'!R77/('data \"live\" (TIO)'!R97+'data \"live\" (TIO)'!R77))","v":0.33661867380262323},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V77/('data \"live\" (TIO)'!V117+'data \"live\" (TIO)'!V77),'data \"live\" (TIO)'!V77/('data \"live\" (TIO)'!V97+'data \"live\" (TIO)'!V77))","v":0.49500246174922813},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W77/('data \"live\" (TIO)'!W117+'data \"live\" (TIO)'!W77),'data \"live\" (TIO)'!W77/('data \"live\" (TIO)'!W97+'data \"live\" (TIO)'!W77))","v":0.50387145070180706},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X77/('data \"live\" (TIO)'!X117+'data \"live\" (TIO)'!X77),'data \"live\" (TIO)'!X77/('data \"live\" (TIO)'!X97+'data \"live\" (TIO)'!X77))","v":0.46449783005567319},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y77/('data \"live\" (TIO)'!Y117+'data \"live\" (TIO)'!Y77),'data \"live\" (TIO)'!Y77/('data \"live\" (TIO)'!Y97+'data \"live\" (TIO)'!Y77))","v":0.3907936770237993},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z77/('data \"live\" (TIO)'!Z117+'data \"live\" (TIO)'!Z77),'data \"live\" (TIO)'!Z77/('data \"live\" (TIO)'!Z97+'data \"live\" (TIO)'!Z77))","v":0.33025637566705573},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA77/('data \"live\" (TIO)'!AA117+'data \"live\" (TIO)'!AA77),'data \"live\" (TIO)'!AA77/('data \"live\" (TIO)'!AA97+'data \"live\" (TIO)'!AA77))","v":0.61477967229869013},{"$f":"HLOOKUP($Y$3,$S123:$X139,15,FALSE)","v":0.3907936770237993},{"$f":"HLOOKUP($Z$3,$S123:$X139,15,FALSE)","v":0.46449783005567319}]
["Southland","Southland farebox ratio:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C78/('data \"live\" (TIO)'!C118+'data \"live\" (TIO)'!C78),'data \"live\" (TIO)'!C78/('data \"live\" (TIO)'!C98+'data \"live\" (TIO)'!C78))","v":0.15125818802654187},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D78/('data \"live\" (TIO)'!D118+'data \"live\" (TIO)'!D78),'data \"live\" (TIO)'!D78/('data \"live\" (TIO)'!D98+'data \"live\" (TIO)'!D78))","v":0.13966168492995804},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E78/('data \"live\" (TIO)'!E118+'data \"live\" (TIO)'!E78),'data \"live\" (TIO)'!E78/('data \"live\" (TIO)'!E98+'data \"live\" (TIO)'!E78))","v":0.13949989894666856},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F78/('data \"live\" (TIO)'!F118+'data \"live\" (TIO)'!F78),'data \"live\" (TIO)'!F78/('data \"live\" (TIO)'!F98+'data \"live\" (TIO)'!F78))","v":0.19415668454990676},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G78/('data \"live\" (TIO)'!G118+'data \"live\" (TIO)'!G78),'data \"live\" (TIO)'!G78/('data \"live\" (TIO)'!G98+'data \"live\" (TIO)'!G78))","v":0.26634706556305893},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H78/('data \"live\" (TIO)'!H118+'data \"live\" (TIO)'!H78),'data \"live\" (TIO)'!H78/('data \"live\" (TIO)'!H98+'data \"live\" (TIO)'!H78))","v":0.28761925622027806},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I78/('data \"live\" (TIO)'!I118+'data \"live\" (TIO)'!I78),'data \"live\" (TIO)'!I78/('data \"live\" (TIO)'!I98+'data \"live\" (TIO)'!I78))","v":0.31554526112477554},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J78/('data \"live\" (TIO)'!J118+'data \"live\" (TIO)'!J78),'data \"live\" (TIO)'!J78/('data \"live\" (TIO)'!J98+'data \"live\" (TIO)'!J78))","v":0.29595665914898045},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K78/('data \"live\" (TIO)'!K118+'data \"live\" (TIO)'!K78),'data \"live\" (TIO)'!K78/('data \"live\" (TIO)'!K98+'data \"live\" (TIO)'!K78))","v":0.28658449171360373},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L78/('data \"live\" (TIO)'!L118+'data \"live\" (TIO)'!L78),'data \"live\" (TIO)'!L78/('data \"live\" (TIO)'!L98+'data \"live\" (TIO)'!L78))","v":0.23565476379075442},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M78/('data \"live\" (TIO)'!M118+'data \"live\" (TIO)'!M78),'data \"live\" (TIO)'!M78/('data \"live\" (TIO)'!M98+'data \"live\" (TIO)'!M78))","v":0.23170782861590519},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N78/('data \"live\" (TIO)'!N118+'data \"live\" (TIO)'!N78),'data \"live\" (TIO)'!N78/('data \"live\" (TIO)'!N98+'data \"live\" (TIO)'!N78))","v":0.21867752700944623},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O78/('data \"live\" (TIO)'!O118+'data \"live\" (TIO)'!O78),'data \"live\" (TIO)'!O78/('data \"live\" (TIO)'!O98+'data \"live\" (TIO)'!O78))","v":0.21516119353407828},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P78/('data \"live\" (TIO)'!P118+'data \"live\" (TIO)'!P78),'data \"live\" (TIO)'!P78/('data \"live\" (TIO)'!P98+'data \"live\" (TIO)'!P78))","v":0.21843027209077484},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q78/('data \"live\" (TIO)'!Q118+'data \"live\" (TIO)'!Q78),'data \"live\" (TIO)'!Q78/('data \"live\" (TIO)'!Q98+'data \"live\" (TIO)'!Q78))","v":0.21513297808322376},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R78/('data \"live\" (TIO)'!R118+'data \"live\" (TIO)'!R78),'data \"live\" (TIO)'!R78/('data \"live\" (TIO)'!R98+'data \"live\" (TIO)'!R78))","v":0.21109262439616916},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V78/('data \"live\" (TIO)'!V118+'data \"live\" (TIO)'!V78),'data \"live\" (TIO)'!V78/('data \"live\" (TIO)'!V98+'data \"live\" (TIO)'!V78))","v":0.14331590936468339},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W78/('data \"live\" (TIO)'!W118+'data \"live\" (TIO)'!W78),'data \"live\" (TIO)'!W78/('data \"live\" (TIO)'!W98+'data \"live\" (TIO)'!W78))","v":0.24578880598762684},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X78/('data \"live\" (TIO)'!X118+'data \"live\" (TIO)'!X78),'data \"live\" (TIO)'!X78/('data \"live\" (TIO)'!X98+'data \"live\" (TIO)'!X78))","v":0.29835324403977509},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y78/('data \"live\" (TIO)'!Y118+'data \"live\" (TIO)'!Y78),'data \"live\" (TIO)'!Y78/('data \"live\" (TIO)'!Y98+'data \"live\" (TIO)'!Y78))","v":0.22827304181809555},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z78/('data \"live\" (TIO)'!Z118+'data \"live\" (TIO)'!Z78),'data \"live\" (TIO)'!Z78/('data \"live\" (TIO)'!Z98+'data \"live\" (TIO)'!Z78))","v":0.21624408761404798},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA78/('data \"live\" (TIO)'!AA118+'data \"live\" (TIO)'!AA78),'data \"live\" (TIO)'!AA78/('data \"live\" (TIO)'!AA98+'data \"live\" (TIO)'!AA78))","v":0.44524028704167273},{"$f":"HLOOKUP($Y$3,$S123:$X139,16,FALSE)","v":0.22827304181809555},{"$f":"HLOOKUP($Z$3,$S123:$X139,16,FALSE)","v":0.29835324403977509}]
["National","National total farebox ratio:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C79/('data \"live\" (TIO)'!C119+'data \"live\" (TIO)'!C79),'data \"live\" (TIO)'!C79/('data \"live\" (TIO)'!C99+'data \"live\" (TIO)'!C79))","v":0.44015443767302836},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D79/('data \"live\" (TIO)'!D119+'data \"live\" (TIO)'!D79),'data \"live\" (TIO)'!D79/('data \"live\" (TIO)'!D99+'data \"live\" (TIO)'!D79))","v":0.45553595730113244},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E79/('data \"live\" (TIO)'!E119+'data \"live\" (TIO)'!E79),'data \"live\" (TIO)'!E79/('data \"live\" (TIO)'!E99+'data \"live\" (TIO)'!E79))","v":0.43870641309351127},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F79/('data \"live\" (TIO)'!F119+'data \"live\" (TIO)'!F79),'data \"live\" (TIO)'!F79/('data \"live\" (TIO)'!F99+'data \"live\" (TIO)'!F79))","v":0.46832096329278089},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G79/('data \"live\" (TIO)'!G119+'data \"live\" (TIO)'!G79),'data \"live\" (TIO)'!G79/('data \"live\" (TIO)'!G99+'data \"live\" (TIO)'!G79))","v":0.47250744638526132},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H79/('data \"live\" (TIO)'!H119+'data \"live\" (TIO)'!H79),'data \"live\" (TIO)'!H79/('data \"live\" (TIO)'!H99+'data \"live\" (TIO)'!H79))","v":0.48610432319929786},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I79/('data \"live\" (TIO)'!I119+'data \"live\" (TIO)'!I79),'data \"live\" (TIO)'!I79/('data \"live\" (TIO)'!I99+'data \"live\" (TIO)'!I79))","v":0.49118610732853041},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J79/('data \"live\" (TIO)'!J119+'data \"live\" (TIO)'!J79),'data \"live\" (TIO)'!J79/('data \"live\" (TIO)'!J99+'data \"live\" (TIO)'!J79))","v":0.4536265807633002},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K79/('data \"live\" (TIO)'!K119+'data \"live\" (TIO)'!K79),'data \"live\" (TIO)'!K79/('data \"live\" (TIO)'!K99+'data \"live\" (TIO)'!K79))","v":0.42894472107796666},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L79/('data \"live\" (TIO)'!L119+'data \"live\" (TIO)'!L79),'data \"live\" (TIO)'!L79/('data \"live\" (TIO)'!L99+'data \"live\" (TIO)'!L79))","v":0.40649682982723523},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M79/('data \"live\" (TIO)'!M119+'data \"live\" (TIO)'!M79),'data \"live\" (TIO)'!M79/('data \"live\" (TIO)'!M99+'data \"live\" (TIO)'!M79))","v":0.41375551336010941},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N79/('data \"live\" (TIO)'!N119+'data \"live\" (TIO)'!N79),'data \"live\" (TIO)'!N79/('data \"live\" (TIO)'!N99+'data \"live\" (TIO)'!N79))","v":0.4193090446915172},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O79/('data \"live\" (TIO)'!O119+'data \"live\" (TIO)'!O79),'data \"live\" (TIO)'!O79/('data \"live\" (TIO)'!O99+'data \"live\" (TIO)'!O79))","v":0.41387952372958958},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P79/('data \"live\" (TIO)'!P119+'data \"live\" (TIO)'!P79),'data \"live\" (TIO)'!P79/('data \"live\" (TIO)'!P99+'data \"live\" (TIO)'!P79))","v":0.41475864817229063},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q79/('data \"live\" (TIO)'!Q119+'data \"live\" (TIO)'!Q79),'data \"live\" (TIO)'!Q79/('data \"live\" (TIO)'!Q99+'data \"live\" (TIO)'!Q79))","v":0.41472964359636921},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R79/('data \"live\" (TIO)'!R119+'data \"live\" (TIO)'!R79),'data \"live\" (TIO)'!R79/('data \"live\" (TIO)'!R99+'data \"live\" (TIO)'!R79))","v":0.41927933850024529},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V79/('data \"live\" (TIO)'!V119+'data \"live\" (TIO)'!V79),'data \"live\" (TIO)'!V79/('data \"live\" (TIO)'!V99+'data \"live\" (TIO)'!V79))","v":0.44469493215041539},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W79/('data \"live\" (TIO)'!W119+'data \"live\" (TIO)'!W79),'data \"live\" (TIO)'!W79/('data \"live\" (TIO)'!W99+'data \"live\" (TIO)'!W79))","v":0.47595779554285988},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X79/('data \"live\" (TIO)'!X119+'data \"live\" (TIO)'!X79),'data \"live\" (TIO)'!X79/('data \"live\" (TIO)'!X99+'data \"live\" (TIO)'!X79))","v":0.45683133144067184},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y79/('data \"live\" (TIO)'!Y119+'data \"live\" (TIO)'!Y79),'data \"live\" (TIO)'!Y79/('data \"live\" (TIO)'!Y99+'data \"live\" (TIO)'!Y79))","v":0.41330475402298583},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z79/('data \"live\" (TIO)'!Z119+'data \"live\" (TIO)'!Z79),'data \"live\" (TIO)'!Z79/('data \"live\" (TIO)'!Z99+'data \"live\" (TIO)'!Z79))","v":0.4144654884731318},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA79/('data \"live\" (TIO)'!AA119+'data \"live\" (TIO)'!AA79),'data \"live\" (TIO)'!AA79/('data \"live\" (TIO)'!AA99+'data \"live\" (TIO)'!AA79))","v":0.695008020321915},{"$f":"HLOOKUP($Y$3,$S123:$X139,17,FALSE)","v":0.41330475402298583},{"$f":"HLOOKUP($Z$3,$S123:$X139,17,FALSE)","v":0.45683133144067184}]
[null,{"$f":"VLOOKUP($B$805,$A124:$Y139,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A124:$Y139,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A124:$Y139,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A124:$Y139,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A124:$Y139,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A124:$AK139,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A124:$Y139,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A124:$Y139,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A124:$Y139,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A124:$Y139,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A124:$Y139,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A124:$Y139,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A124:$Y139,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A124:$Y139,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A124:$Y139,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A124:$Y139,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A124:$Y139,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A124:$Y139,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A124:$Y139,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A124:$Y139,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A124:$Y139,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A124:$Y139,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A124:$Y139,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A124:$Y139,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A124:$Z139,26,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B140","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I81/('data \"live\" (TIO)'!I121+'data \"live\" (TIO)'!I81),'data \"live\" (TIO)'!I81/('data \"live\" (TIO)'!I101+'data \"live\" (TIO)'!I81))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J81/('data \"live\" (TIO)'!J121+'data \"live\" (TIO)'!J81),'data \"live\" (TIO)'!J81/('data \"live\" (TIO)'!J101+'data \"live\" (TIO)'!J81))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K81/('data \"live\" (TIO)'!K121+'data \"live\" (TIO)'!K81),'data \"live\" (TIO)'!K81/('data \"live\" (TIO)'!K101+'data \"live\" (TIO)'!K81))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L81/('data \"live\" (TIO)'!L121+'data \"live\" (TIO)'!L81),'data \"live\" (TIO)'!L81/('data \"live\" (TIO)'!L101+'data \"live\" (TIO)'!L81))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M81/('data \"live\" (TIO)'!M121+'data \"live\" (TIO)'!M81),'data \"live\" (TIO)'!M81/('data \"live\" (TIO)'!M101+'data \"live\" (TIO)'!M81))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N81/('data \"live\" (TIO)'!N121+'data \"live\" (TIO)'!N81),'data \"live\" (TIO)'!N81/('data \"live\" (TIO)'!N101+'data \"live\" (TIO)'!N81))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O81/('data \"live\" (TIO)'!O121+'data \"live\" (TIO)'!O81),'data \"live\" (TIO)'!O81/('data \"live\" (TIO)'!O101+'data \"live\" (TIO)'!O81))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P81/('data \"live\" (TIO)'!P121+'data \"live\" (TIO)'!P81),'data \"live\" (TIO)'!P81/('data \"live\" (TIO)'!P101+'data \"live\" (TIO)'!P81))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q81/('data \"live\" (TIO)'!Q121+'data \"live\" (TIO)'!Q81),'data \"live\" (TIO)'!Q81/('data \"live\" (TIO)'!Q101+'data \"live\" (TIO)'!Q81))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R81/('data \"live\" (TIO)'!R121+'data \"live\" (TIO)'!R81),'data \"live\" (TIO)'!R81/('data \"live\" (TIO)'!R101+'data \"live\" (TIO)'!R81))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V81/('data \"live\" (TIO)'!V121+'data \"live\" (TIO)'!V81),'data \"live\" (TIO)'!V81/('data \"live\" (TIO)'!V101+'data \"live\" (TIO)'!V81))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W81/('data \"live\" (TIO)'!W121+'data \"live\" (TIO)'!W81),'data \"live\" (TIO)'!W81/('data \"live\" (TIO)'!W101+'data \"live\" (TIO)'!W81))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X81/('data \"live\" (TIO)'!X121+'data \"live\" (TIO)'!X81),'data \"live\" (TIO)'!X81/('data \"live\" (TIO)'!X101+'data \"live\" (TIO)'!X81))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y81/('data \"live\" (TIO)'!Y121+'data \"live\" (TIO)'!Y81),'data \"live\" (TIO)'!Y81/('data \"live\" (TIO)'!Y101+'data \"live\" (TIO)'!Y81))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z81/('data \"live\" (TIO)'!Z121+'data \"live\" (TIO)'!Z81),'data \"live\" (TIO)'!Z81/('data \"live\" (TIO)'!Z101+'data \"live\" (TIO)'!Z81))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA81/('data \"live\" (TIO)'!AA121+'data \"live\" (TIO)'!AA81),'data \"live\" (TIO)'!AA81/('data \"live\" (TIO)'!AA101+'data \"live\" (TIO)'!AA81))","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S123:$X141,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S123:$X141,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B140","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C82/('data \"live\" (TIO)'!C122+'data \"live\" (TIO)'!C82),'data \"live\" (TIO)'!C82/('data \"live\" (TIO)'!C102+'data \"live\" (TIO)'!C82))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D82/('data \"live\" (TIO)'!D122+'data \"live\" (TIO)'!D82),'data \"live\" (TIO)'!D82/('data \"live\" (TIO)'!D102+'data \"live\" (TIO)'!D82))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E82/('data \"live\" (TIO)'!E122+'data \"live\" (TIO)'!E82),'data \"live\" (TIO)'!E82/('data \"live\" (TIO)'!E102+'data \"live\" (TIO)'!E82))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F82/('data \"live\" (TIO)'!F122+'data \"live\" (TIO)'!F82),'data \"live\" (TIO)'!F82/('data \"live\" (TIO)'!F102+'data \"live\" (TIO)'!F82))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G82/('data \"live\" (TIO)'!G122+'data \"live\" (TIO)'!G82),'data \"live\" (TIO)'!G82/('data \"live\" (TIO)'!G102+'data \"live\" (TIO)'!G82))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H82/('data \"live\" (TIO)'!H122+'data \"live\" (TIO)'!H82),'data \"live\" (TIO)'!H82/('data \"live\" (TIO)'!H102+'data \"live\" (TIO)'!H82))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I82/('data \"live\" (TIO)'!I122+'data \"live\" (TIO)'!I82),'data \"live\" (TIO)'!I82/('data \"live\" (TIO)'!I102+'data \"live\" (TIO)'!I82))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J82/('data \"live\" (TIO)'!J122+'data \"live\" (TIO)'!J82),'data \"live\" (TIO)'!J82/('data \"live\" (TIO)'!J102+'data \"live\" (TIO)'!J82))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K82/('data \"live\" (TIO)'!K122+'data \"live\" (TIO)'!K82),'data \"live\" (TIO)'!K82/('data \"live\" (TIO)'!K102+'data \"live\" (TIO)'!K82))","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L82/('data \"live\" (TIO)'!L122+'data \"live\" (TIO)'!L82),'data \"live\" (TIO)'!L82/('data \"live\" (TIO)'!L102+'data \"live\" (TIO)'!L82))","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M82/('data \"live\" (TIO)'!M122+'data \"live\" (TIO)'!M82),'data \"live\" (TIO)'!M82/('data \"live\" (TIO)'!M102+'data \"live\" (TIO)'!M82))","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N82/('data \"live\" (TIO)'!N122+'data \"live\" (TIO)'!N82),'data \"live\" (TIO)'!N82/('data \"live\" (TIO)'!N102+'data \"live\" (TIO)'!N82))","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O82/('data \"live\" (TIO)'!O122+'data \"live\" (TIO)'!O82),'data \"live\" (TIO)'!O82/('data \"live\" (TIO)'!O102+'data \"live\" (TIO)'!O82))","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P82/('data \"live\" (TIO)'!P122+'data \"live\" (TIO)'!P82),'data \"live\" (TIO)'!P82/('data \"live\" (TIO)'!P102+'data \"live\" (TIO)'!P82))","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q82/('data \"live\" (TIO)'!Q122+'data \"live\" (TIO)'!Q82),'data \"live\" (TIO)'!Q82/('data \"live\" (TIO)'!Q102+'data \"live\" (TIO)'!Q82))","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R82/('data \"live\" (TIO)'!R122+'data \"live\" (TIO)'!R82),'data \"live\" (TIO)'!R82/('data \"live\" (TIO)'!R102+'data \"live\" (TIO)'!R82))","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V82/('data \"live\" (TIO)'!V122+'data \"live\" (TIO)'!V82),'data \"live\" (TIO)'!V82/('data \"live\" (TIO)'!V102+'data \"live\" (TIO)'!V82))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W82/('data \"live\" (TIO)'!W122+'data \"live\" (TIO)'!W82),'data \"live\" (TIO)'!W82/('data \"live\" (TIO)'!W102+'data \"live\" (TIO)'!W82))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X82/('data \"live\" (TIO)'!X122+'data \"live\" (TIO)'!X82),'data \"live\" (TIO)'!X82/('data \"live\" (TIO)'!X102+'data \"live\" (TIO)'!X82))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y82/('data \"live\" (TIO)'!Y122+'data \"live\" (TIO)'!Y82),'data \"live\" (TIO)'!Y82/('data \"live\" (TIO)'!Y102+'data \"live\" (TIO)'!Y82))","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z82/('data \"live\" (TIO)'!Z122+'data \"live\" (TIO)'!Z82),'data \"live\" (TIO)'!Z82/('data \"live\" (TIO)'!Z102+'data \"live\" (TIO)'!Z82))","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA82/('data \"live\" (TIO)'!AA122+'data \"live\" (TIO)'!AA82),'data \"live\" (TIO)'!AA82/('data \"live\" (TIO)'!AA102+'data \"live\" (TIO)'!AA82))","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$S123:$X150,20,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$S123:$X142,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"BUS AVERAGE FARES PER PASSENGER","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2009-12","2012-15","2015-18",{"$f":"V123","v":"2018-21"},{"$f":"W123","v":"2021-24"},{"$f":"X123","v":"2024-27"},{"$f":"$Y$3","v":"2018-21"},{"$f":"Z123","v":"2015-18"}]
["Northland","Northland fares per passenger:",{"$f":"'data \"live\" (TIO)'!C64/'data \"live\" (TIO)'!C4","v":2.57150111404736},{"$f":"'data \"live\" (TIO)'!D64/'data \"live\" (TIO)'!D4","v":2.158812010898727},{"$f":"'data \"live\" (TIO)'!E64/'data \"live\" (TIO)'!E4","v":2.8093475381137827},{"$f":"'data \"live\" (TIO)'!F64/'data \"live\" (TIO)'!F4","v":2.1993101203350252},{"$f":"'data \"live\" (TIO)'!G64/'data \"live\" (TIO)'!G4","v":2.0433028981610297},{"$f":"'data \"live\" (TIO)'!H64/'data \"live\" (TIO)'!H4","v":2.0707529225979076},{"$f":"'data \"live\" (TIO)'!I64/'data \"live\" (TIO)'!I4","v":2.0436953454684854},{"$f":"'data \"live\" (TIO)'!J64/'data \"live\" (TIO)'!J4","v":2.2177569042128353},{"$f":"'data \"live\" (TIO)'!K64/'data \"live\" (TIO)'!K4","v":2.2946265475049628},{"$f":"'data \"live\" (TIO)'!L64/'data \"live\" (TIO)'!L4","v":1.9822274446443653},{"$f":"'data \"live\" (TIO)'!M64/'data \"live\" (TIO)'!M4","v":1.9518155349965223},{"$f":"'data \"live\" (TIO)'!N64/'data \"live\" (TIO)'!N4","v":1.9825874342308882},{"$f":"'data \"live\" (TIO)'!O64/'data \"live\" (TIO)'!O4","v":1.9825882309679437},{"$f":"'data \"live\" (TIO)'!P64/'data \"live\" (TIO)'!P4","v":1.9825937365364661},{"$f":"'data \"live\" (TIO)'!Q64/'data \"live\" (TIO)'!Q4","v":1.9825858914779912},{"$f":"'data \"live\" (TIO)'!R64/'data \"live\" (TIO)'!R4","v":1.9825917036217466},{"$f":"'data \"live\" (TIO)'!V64/'data \"live\" (TIO)'!V4","v":2.519670548776864},{"$f":"'data \"live\" (TIO)'!W64/'data \"live\" (TIO)'!W4","v":2.1030454594729977},{"$f":"'data \"live\" (TIO)'!X64/'data \"live\" (TIO)'!X4","v":2.1904214972895968},{"$f":"'data \"live\" (TIO)'!Y64/'data \"live\" (TIO)'!Y4","v":1.9722100831543248},{"$f":"'data \"live\" (TIO)'!Z64/'data \"live\" (TIO)'!Z4","v":1.9825892784906394},{"$f":"'data \"live\" (TIO)'!AA64/'data \"live\" (TIO)'!AA4","v":1.9825928539808026},{"$f":"HLOOKUP($Y$3,$S143:$X159,2,FALSE)","v":1.9722100831543248},{"$f":"HLOOKUP($Z$3,$S143:$X159,2,FALSE)","v":2.1904214972895968}]
["Auckland","Auckland fares per passenger:",{"$f":"'data \"live\" (TIO)'!C65/'data \"live\" (TIO)'!C5","v":1.7656658065722137},{"$f":"'data \"live\" (TIO)'!D65/'data \"live\" (TIO)'!D5","v":1.8420974395169543},{"$f":"'data \"live\" (TIO)'!E65/'data \"live\" (TIO)'!E5","v":1.8795174931915071},{"$f":"'data \"live\" (TIO)'!F65/'data \"live\" (TIO)'!F5","v":2.0047296549801401},{"$f":"'data \"live\" (TIO)'!G65/'data \"live\" (TIO)'!G5","v":2.051802384722512},{"$f":"'data \"live\" (TIO)'!H65/'data \"live\" (TIO)'!H5","v":2.1788923930425304},{"$f":"'data \"live\" (TIO)'!I65/'data \"live\" (TIO)'!I5","v":2.2490164797729091},{"$f":"'data \"live\" (TIO)'!J65/'data \"live\" (TIO)'!J5","v":2.0101509576142336},{"$f":"'data \"live\" (TIO)'!K65/'data \"live\" (TIO)'!K5","v":1.967104152528081},{"$f":"'data \"live\" (TIO)'!L65/'data \"live\" (TIO)'!L5","v":1.8537047846737016},{"$f":"'data \"live\" (TIO)'!M65/'data \"live\" (TIO)'!M5","v":1.8953570697211837},{"$f":"'data \"live\" (TIO)'!N65/'data \"live\" (TIO)'!N5","v":1.9483350097008245},{"$f":"'data \"live\" (TIO)'!O65/'data \"live\" (TIO)'!O5","v":2.0244802039006493},{"$f":"'data \"live\" (TIO)'!P65/'data \"live\" (TIO)'!P5","v":2.0364049076913728},{"$f":"'data \"live\" (TIO)'!Q65/'data \"live\" (TIO)'!Q5","v":2.0561625243312736},{"$f":"'data \"live\" (TIO)'!R65/'data \"live\" (TIO)'!R5","v":2.1210808921710189},{"$f":"'data \"live\" (TIO)'!V65/'data \"live\" (TIO)'!V5","v":1.831763211028997},{"$f":"'data \"live\" (TIO)'!W65/'data \"live\" (TIO)'!W5","v":2.0818281959161933},{"$f":"'data \"live\" (TIO)'!X65/'data \"live\" (TIO)'!X5","v":2.072457769920697},{"$f":"'data \"live\" (TIO)'!Y65/'data \"live\" (TIO)'!Y5","v":1.9003282092746232},{"$f":"'data \"live\" (TIO)'!Z65/'data \"live\" (TIO)'!Z5","v":2.0394046971397657},{"$f":"'data \"live\" (TIO)'!AA65/'data \"live\" (TIO)'!AA5","v":2.1914210850275757},{"$f":"HLOOKUP($Y$3,$S143:$X159,3,FALSE)","v":1.9003282092746232},{"$f":"HLOOKUP($Z$3,$S143:$X159,3,FALSE)","v":2.072457769920697}]
["Waikato","Waikato fares per passenger:",{"$f":"'data \"live\" (TIO)'!C66/'data \"live\" (TIO)'!C6","v":1.32693397887704},{"$f":"'data \"live\" (TIO)'!D66/'data \"live\" (TIO)'!D6","v":1.5660387360381967},{"$f":"'data \"live\" (TIO)'!E66/'data \"live\" (TIO)'!E6","v":1.6705126375313386},{"$f":"'data \"live\" (TIO)'!F66/'data \"live\" (TIO)'!F6","v":1.6197758842350398},{"$f":"'data \"live\" (TIO)'!G66/'data \"live\" (TIO)'!G6","v":1.6654996677540592},{"$f":"'data \"live\" (TIO)'!H66/'data \"live\" (TIO)'!H6","v":1.6374731334252093},{"$f":"'data \"live\" (TIO)'!I66/'data \"live\" (TIO)'!I6","v":1.6674238220502087},{"$f":"'data \"live\" (TIO)'!J66/'data \"live\" (TIO)'!J6","v":1.6425158417236678},{"$f":"'data \"live\" (TIO)'!K66/'data \"live\" (TIO)'!K6","v":1.4124934907334379},{"$f":"'data \"live\" (TIO)'!L66/'data \"live\" (TIO)'!L6","v":1.6629967760314919},{"$f":"'data \"live\" (TIO)'!M66/'data \"live\" (TIO)'!M6","v":1.7058339191984164},{"$f":"'data \"live\" (TIO)'!N66/'data \"live\" (TIO)'!N6","v":1.7203339355981346},{"$f":"'data \"live\" (TIO)'!O66/'data \"live\" (TIO)'!O6","v":1.7350119720202244},{"$f":"'data \"live\" (TIO)'!P66/'data \"live\" (TIO)'!P6","v":1.7498676591760824},{"$f":"'data \"live\" (TIO)'!Q66/'data \"live\" (TIO)'!Q6","v":1.7649035319852993},{"$f":"'data \"live\" (TIO)'!R66/'data \"live\" (TIO)'!R6","v":1.7801207517011568},{"$f":"'data \"live\" (TIO)'!V66/'data \"live\" (TIO)'!V6","v":1.5228414488258288},{"$f":"'data \"live\" (TIO)'!W66/'data \"live\" (TIO)'!W6","v":1.6410016612253389},{"$f":"'data \"live\" (TIO)'!X66/'data \"live\" (TIO)'!X6","v":1.5592947976020428},{"$f":"'data \"live\" (TIO)'!Y66/'data \"live\" (TIO)'!Y6","v":1.6965591311762187},{"$f":"'data \"live\" (TIO)'!Z66/'data \"live\" (TIO)'!Z6","v":1.7500171656071533},{"$f":"'data \"live\" (TIO)'!AA66/'data \"live\" (TIO)'!AA6","v":1.7956756983935918},{"$f":"HLOOKUP($Y$3,$S143:$X159,4,FALSE)","v":1.6965591311762187},{"$f":"HLOOKUP($Z$3,$S143:$X159,4,FALSE)","v":1.5592947976020428}]
["Bay of Plenty","Bay of Plenty fares per passenger:",{"$f":"'data \"live\" (TIO)'!C67/'data \"live\" (TIO)'!C7","v":1.5237289603542228},{"$f":"'data \"live\" (TIO)'!D67/'data \"live\" (TIO)'!D7","v":1.4216489103637739},{"$f":"'data \"live\" (TIO)'!E67/'data \"live\" (TIO)'!E7","v":1.4504331927935084},{"$f":"'data \"live\" (TIO)'!F67/'data \"live\" (TIO)'!F7","v":1.5984465016959366},{"$f":"'data \"live\" (TIO)'!G67/'data \"live\" (TIO)'!G7","v":1.5872371095099123},{"$f":"'data \"live\" (TIO)'!H67/'data \"live\" (TIO)'!H7","v":1.5569276849810088},{"$f":"'data \"live\" (TIO)'!I67/'data \"live\" (TIO)'!I7","v":1.5085542656433188},{"$f":"'data \"live\" (TIO)'!J67/'data \"live\" (TIO)'!J7","v":1.6179310691542133},{"$f":"'data \"live\" (TIO)'!K67/'data \"live\" (TIO)'!K7","v":1.5461572093626379},{"$f":"'data \"live\" (TIO)'!L67/'data \"live\" (TIO)'!L7","v":1.5809117933556824},{"$f":"'data \"live\" (TIO)'!M67/'data \"live\" (TIO)'!M7","v":1.5809117933556824},{"$f":"'data \"live\" (TIO)'!N67/'data \"live\" (TIO)'!N7","v":1.5809117933556824},{"$f":"'data \"live\" (TIO)'!O67/'data \"live\" (TIO)'!O7","v":1.5809117933556824},{"$f":"'data \"live\" (TIO)'!P67/'data \"live\" (TIO)'!P7","v":1.5809117933556824},{"$f":"'data \"live\" (TIO)'!Q67/'data \"live\" (TIO)'!Q7","v":1.5809117933556824},{"$f":"'data \"live\" (TIO)'!R67/'data \"live\" (TIO)'!R7","v":1.5809117933556824},{"$f":"'data \"live\" (TIO)'!V67/'data \"live\" (TIO)'!V7","v":1.4619596782728961},{"$f":"'data \"live\" (TIO)'!W67/'data \"live\" (TIO)'!W7","v":1.5802961987231052},{"$f":"'data \"live\" (TIO)'!X67/'data \"live\" (TIO)'!X7","v":1.5565079597269846},{"$f":"'data \"live\" (TIO)'!Y67/'data \"live\" (TIO)'!Y7","v":1.5809117933556824},{"$f":"'data \"live\" (TIO)'!Z67/'data \"live\" (TIO)'!Z7","v":1.5809117933556824},{"$f":"'data \"live\" (TIO)'!AA67/'data \"live\" (TIO)'!AA7","v":1.5809117933556824},{"$f":"HLOOKUP($Y$3,$S143:$X159,5,FALSE)","v":1.5809117933556824},{"$f":"HLOOKUP($Z$3,$S143:$X159,5,FALSE)","v":1.5565079597269846}]
["Gisborne","Gisborne fares per passenger:",{"$f":"'data \"live\" (TIO)'!C68/'data \"live\" (TIO)'!C8","v":1.2524908101749741},{"$f":"'data \"live\" (TIO)'!D68/'data \"live\" (TIO)'!D8","v":1.3653404090425463},{"$f":"'data \"live\" (TIO)'!E68/'data \"live\" (TIO)'!E8","v":1.356011022129231},{"$f":"'data \"live\" (TIO)'!F68/'data \"live\" (TIO)'!F8","v":1.3786400803725316},{"$f":"'data \"live\" (TIO)'!G68/'data \"live\" (TIO)'!G8","v":1.3071156985659371},{"$f":"'data \"live\" (TIO)'!H68/'data \"live\" (TIO)'!H8","v":1.2883314889954507},{"$f":"'data \"live\" (TIO)'!I68/'data \"live\" (TIO)'!I8","v":0.88501255739791551},{"$f":"'data \"live\" (TIO)'!J68/'data \"live\" (TIO)'!J8","v":1.2180399373476714},{"$f":"'data \"live\" (TIO)'!K68/'data \"live\" (TIO)'!K8","v":1.3400423874084464},{"$f":"'data \"live\" (TIO)'!L68/'data \"live\" (TIO)'!L8","v":1.5016077170418007},{"$f":"'data \"live\" (TIO)'!M68/'data \"live\" (TIO)'!M8","v":1.5016077170418007},{"$f":"'data \"live\" (TIO)'!N68/'data \"live\" (TIO)'!N8","v":1.5016077170418007},{"$f":"'data \"live\" (TIO)'!O68/'data \"live\" (TIO)'!O8","v":1.5016077170418007},{"$f":"'data \"live\" (TIO)'!P68/'data \"live\" (TIO)'!P8","v":1.500803083841953},{"$f":"'data \"live\" (TIO)'!Q68/'data \"live\" (TIO)'!Q8","v":1.500803083841953},{"$f":"'data \"live\" (TIO)'!R68/'data \"live\" (TIO)'!R8","v":1.500803083841953},{"$f":"'data \"live\" (TIO)'!V68/'data \"live\" (TIO)'!V8","v":1.3276165756323051},{"$f":"'data \"live\" (TIO)'!W68/'data \"live\" (TIO)'!W8","v":1.326972939272528},{"$f":"'data \"live\" (TIO)'!X68/'data \"live\" (TIO)'!X8","v":1.144101927195383},{"$f":"'data \"live\" (TIO)'!Y68/'data \"live\" (TIO)'!Y8","v":1.5016077170418007},{"$f":"'data \"live\" (TIO)'!Z68/'data \"live\" (TIO)'!Z8","v":1.5010711225364182},{"$f":"'data \"live\" (TIO)'!AA68/'data \"live\" (TIO)'!AA8","v":1.5000535045478867},{"$f":"HLOOKUP($Y$3,$S143:$X159,6,FALSE)","v":1.5016077170418007},{"$f":"HLOOKUP($Z$3,$S143:$X159,6,FALSE)","v":1.144101927195383}]
["Hawkes Bay","Hawkes Bay fares per passenger:",{"$f":"'data \"live\" (TIO)'!C69/'data \"live\" (TIO)'!C9","v":1.7753681043143315},{"$f":"'data \"live\" (TIO)'!D69/'data \"live\" (TIO)'!D9","v":1.8185133968091416},{"$f":"'data \"live\" (TIO)'!E69/'data \"live\" (TIO)'!E9","v":1.773517090883667},{"$f":"'data \"live\" (TIO)'!F69/'data \"live\" (TIO)'!F9","v":1.8301051255320919},{"$f":"'data \"live\" (TIO)'!G69/'data \"live\" (TIO)'!G9","v":1.9079024474035324},{"$f":"'data \"live\" (TIO)'!H69/'data \"live\" (TIO)'!H9","v":1.919784357741533},{"$f":"'data \"live\" (TIO)'!I69/'data \"live\" (TIO)'!I9","v":1.9518729204370555},{"$f":"'data \"live\" (TIO)'!J69/'data \"live\" (TIO)'!J9","v":1.9299150913099015},{"$f":"'data \"live\" (TIO)'!K69/'data \"live\" (TIO)'!K9","v":2.4739154662300766},{"$f":"'data \"live\" (TIO)'!L69/'data \"live\" (TIO)'!L9","v":1.9659394966090951},{"$f":"'data \"live\" (TIO)'!M69/'data \"live\" (TIO)'!M9","v":1.9558351288210869},{"$f":"'data \"live\" (TIO)'!N69/'data \"live\" (TIO)'!N9","v":1.961441694459072},{"$f":"'data \"live\" (TIO)'!O69/'data \"live\" (TIO)'!O9","v":1.9692763471658254},{"$f":"'data \"live\" (TIO)'!P69/'data \"live\" (TIO)'!P9","v":1.9771490692757625},{"$f":"'data \"live\" (TIO)'!Q69/'data \"live\" (TIO)'!Q9","v":1.9872860402943673},{"$f":"'data \"live\" (TIO)'!R69/'data \"live\" (TIO)'!R9","v":1.9952441294518377},{"$f":"'data \"live\" (TIO)'!V69/'data \"live\" (TIO)'!V9","v":1.7885758627626012},{"$f":"'data \"live\" (TIO)'!W69/'data \"live\" (TIO)'!W9","v":1.8860473134676294},{"$f":"'data \"live\" (TIO)'!X69/'data \"live\" (TIO)'!X9","v":2.1460805608513613},{"$f":"'data \"live\" (TIO)'!Y69/'data \"live\" (TIO)'!Y9","v":1.9610427350505952},{"$f":"'data \"live\" (TIO)'!Z69/'data \"live\" (TIO)'!Z9","v":1.9779600503673698},{"$f":"'data \"live\" (TIO)'!AA69/'data \"live\" (TIO)'!AA9","v":2.0033093012967624},{"$f":"HLOOKUP($Y$3,$S143:$X159,7,FALSE)","v":1.9610427350505952},{"$f":"HLOOKUP($Z$3,$S143:$X159,7,FALSE)","v":2.1460805608513613}]
["Taranaki","Taranaki fares per passenger:",{"$f":"'data \"live\" (TIO)'!C70/'data \"live\" (TIO)'!C10","v":1.6645157191767876},{"$f":"'data \"live\" (TIO)'!D70/'data \"live\" (TIO)'!D10","v":1.6865167703312238},{"$f":"'data \"live\" (TIO)'!E70/'data \"live\" (TIO)'!E10","v":1.6565685370163035},{"$f":"'data \"live\" (TIO)'!F70/'data \"live\" (TIO)'!F10","v":1.6691303073232591},{"$f":"'data \"live\" (TIO)'!G70/'data \"live\" (TIO)'!G10","v":1.7222632465542849},{"$f":"'data \"live\" (TIO)'!H70/'data \"live\" (TIO)'!H10","v":1.7050123996684325},{"$f":"'data \"live\" (TIO)'!I70/'data \"live\" (TIO)'!I10","v":1.8537325607700095},{"$f":"'data \"live\" (TIO)'!J70/'data \"live\" (TIO)'!J10","v":1.9585124534206446},{"$f":"'data \"live\" (TIO)'!K70/'data \"live\" (TIO)'!K10","v":1.6570892460808773},{"$f":"'data \"live\" (TIO)'!L70/'data \"live\" (TIO)'!L10","v":1.6387758639784662},{"$f":"'data \"live\" (TIO)'!M70/'data \"live\" (TIO)'!M10","v":1.646175038480197},{"$f":"'data \"live\" (TIO)'!N70/'data \"live\" (TIO)'!N10","v":1.6535799546851739},{"$f":"'data \"live\" (TIO)'!O70/'data \"live\" (TIO)'!O10","v":1.661010135030965},{"$f":"'data \"live\" (TIO)'!P70/'data \"live\" (TIO)'!P10","v":1.6684803900744369},{"$f":"'data \"live\" (TIO)'!Q70/'data \"live\" (TIO)'!Q10","v":1.6759833080104172},{"$f":"'data \"live\" (TIO)'!R70/'data \"live\" (TIO)'!R10","v":1.683523673219032},{"$f":"'data \"live\" (TIO)'!V70/'data \"live\" (TIO)'!V10","v":1.6690951785743204},{"$f":"'data \"live\" (TIO)'!W70/'data \"live\" (TIO)'!W10","v":1.6992961820329082},{"$f":"'data \"live\" (TIO)'!X70/'data \"live\" (TIO)'!X10","v":1.8140778506241995},{"$f":"'data \"live\" (TIO)'!Y70/'data \"live\" (TIO)'!Y10","v":1.646201562272914},{"$f":"'data \"live\" (TIO)'!Z70/'data \"live\" (TIO)'!Z10","v":1.6685161671992537},{"$f":"'data \"live\" (TIO)'!AA70/'data \"live\" (TIO)'!AA10","v":1.683523673219032},{"$f":"HLOOKUP($Y$3,$S143:$X159,8,FALSE)","v":1.646201562272914},{"$f":"HLOOKUP($Z$3,$S143:$X159,8,FALSE)","v":1.8140778506241995}]
["Manawatu-Wanganui","Manawatu-Wanganui fares per passenger:",{"$f":"'data \"live\" (TIO)'!C71/'data \"live\" (TIO)'!C11","v":1.235037233985063},{"$f":"'data \"live\" (TIO)'!D71/'data \"live\" (TIO)'!D11","v":1.037738431710308},{"$f":"'data \"live\" (TIO)'!E71/'data \"live\" (TIO)'!E11","v":1.0970947335415062},{"$f":"'data \"live\" (TIO)'!F71/'data \"live\" (TIO)'!F11","v":1.232654316372682},{"$f":"'data \"live\" (TIO)'!G71/'data \"live\" (TIO)'!G11","v":1.3471422134817406},{"$f":"'data \"live\" (TIO)'!H71/'data \"live\" (TIO)'!H11","v":1.3610528650279154},{"$f":"'data \"live\" (TIO)'!I71/'data \"live\" (TIO)'!I11","v":1.395127117082726},{"$f":"'data \"live\" (TIO)'!J71/'data \"live\" (TIO)'!J11","v":1.3441009271738946},{"$f":"'data \"live\" (TIO)'!K71/'data \"live\" (TIO)'!K11","v":1.2082499513505085},{"$f":"'data \"live\" (TIO)'!L71/'data \"live\" (TIO)'!L11","v":1.3026392966264764},{"$f":"'data \"live\" (TIO)'!M71/'data \"live\" (TIO)'!M11","v":1.2790978562143598},{"$f":"'data \"live\" (TIO)'!N71/'data \"live\" (TIO)'!N11","v":1.2790975186770979},{"$f":"'data \"live\" (TIO)'!O71/'data \"live\" (TIO)'!O11","v":1.2790975694751747},{"$f":"'data \"live\" (TIO)'!P71/'data \"live\" (TIO)'!P11","v":1.2790976391627695},{"$f":"'data \"live\" (TIO)'!Q71/'data \"live\" (TIO)'!Q11","v":1.279096458966626},{"$f":"'data \"live\" (TIO)'!R71/'data \"live\" (TIO)'!R11","v":1.2790972084219716},{"$f":"'data \"live\" (TIO)'!V71/'data \"live\" (TIO)'!V11","v":1.117177851274936},{"$f":"'data \"live\" (TIO)'!W71/'data \"live\" (TIO)'!W11","v":1.3115409995786842},{"$f":"'data \"live\" (TIO)'!X71/'data \"live\" (TIO)'!X11","v":1.3042986908848238},{"$f":"'data \"live\" (TIO)'!Y71/'data \"live\" (TIO)'!Y11","v":1.2866897903523273},{"$f":"'data \"live\" (TIO)'!Z71/'data \"live\" (TIO)'!Z11","v":1.2790972151776334},{"$f":"'data \"live\" (TIO)'!AA71/'data \"live\" (TIO)'!AA11","v":1.2790969639061478},{"$f":"HLOOKUP($Y$3,$S143:$X159,9,FALSE)","v":1.2866897903523273},{"$f":"HLOOKUP($Z$3,$S143:$X159,9,FALSE)","v":1.3042986908848238}]
["Wellington","Wellington fares per passenger:",{"$f":"'data \"live\" (TIO)'!C72/'data \"live\" (TIO)'!C12","v":1.9169801656501946},{"$f":"'data \"live\" (TIO)'!D72/'data \"live\" (TIO)'!D12","v":2.1952067047178891},{"$f":"'data \"live\" (TIO)'!E72/'data \"live\" (TIO)'!E12","v":2.2623148734733114},{"$f":"'data \"live\" (TIO)'!F72/'data \"live\" (TIO)'!F12","v":2.3121964396983321},{"$f":"'data \"live\" (TIO)'!G72/'data \"live\" (TIO)'!G12","v":2.3309016172893826},{"$f":"'data \"live\" (TIO)'!H72/'data \"live\" (TIO)'!H12","v":2.3436086455052778},{"$f":"'data \"live\" (TIO)'!I72/'data \"live\" (TIO)'!I12","v":2.3410834670973419},{"$f":"'data \"live\" (TIO)'!J72/'data \"live\" (TIO)'!J12","v":2.3289123224811337},{"$f":"'data \"live\" (TIO)'!K72/'data \"live\" (TIO)'!K12","v":2.3814105592567039},{"$f":"'data \"live\" (TIO)'!L72/'data \"live\" (TIO)'!L12","v":2.1640545806066269},{"$f":"'data \"live\" (TIO)'!M72/'data \"live\" (TIO)'!M12","v":2.1997057851542228},{"$f":"'data \"live\" (TIO)'!N72/'data \"live\" (TIO)'!N12","v":2.1812634412016059},{"$f":"'data \"live\" (TIO)'!O72/'data \"live\" (TIO)'!O12","v":2.144187586032015},{"$f":"'data \"live\" (TIO)'!P72/'data \"live\" (TIO)'!P12","v":2.1819575001975435},{"$f":"'data \"live\" (TIO)'!Q72/'data \"live\" (TIO)'!Q12","v":2.2225602788567014},{"$f":"'data \"live\" (TIO)'!R72/'data \"live\" (TIO)'!R12","v":2.2639143907194663},{"$f":"'data \"live\" (TIO)'!V72/'data \"live\" (TIO)'!V12","v":2.124349593349911},{"$f":"'data \"live\" (TIO)'!W72/'data \"live\" (TIO)'!W12","v":2.329013335472558},{"$f":"'data \"live\" (TIO)'!X72/'data \"live\" (TIO)'!X12","v":2.3508538410789908},{"$f":"'data \"live\" (TIO)'!Y72/'data \"live\" (TIO)'!Y12","v":2.1817268874489959},{"$f":"'data \"live\" (TIO)'!Z72/'data \"live\" (TIO)'!Z12","v":2.1831512108931106},{"$f":"'data \"live\" (TIO)'!AA72/'data \"live\" (TIO)'!AA12","v":2.3088619382624445},{"$f":"HLOOKUP($Y$3,$S143:$X159,10,FALSE)","v":2.1817268874489959},{"$f":"HLOOKUP($Z$3,$S143:$X159,10,FALSE)","v":2.3508538410789908}]
["Marlborough","Marlborough fares per passenger:",{"$f":"'data \"live\" (TIO)'!C73/'data \"live\" (TIO)'!C13","v":2.7643132030787445},{"$f":"'data \"live\" (TIO)'!D73/'data \"live\" (TIO)'!D13","v":2.6286613102070313},{"$f":"'data \"live\" (TIO)'!E73/'data \"live\" (TIO)'!E13","v":2.6284568353941902},{"$f":"'data \"live\" (TIO)'!F73/'data \"live\" (TIO)'!F13","v":2.6998324766997395},{"$f":"'data \"live\" (TIO)'!G73/'data \"live\" (TIO)'!G13","v":2.4129319029820135},{"$f":"'data \"live\" (TIO)'!H73/'data \"live\" (TIO)'!H13","v":2.0714629897327552},{"$f":"'data \"live\" (TIO)'!I73/'data \"live\" (TIO)'!I13","v":2.7080767269446513},{"$f":"'data \"live\" (TIO)'!J73/'data \"live\" (TIO)'!J13","v":2.4214005552862368},{"$f":"'data \"live\" (TIO)'!K73/'data \"live\" (TIO)'!K13","v":1.0600629500602265},{"$f":"'data \"live\" (TIO)'!L73/'data \"live\" (TIO)'!L13","v":2.2950232558139536},{"$f":"'data \"live\" (TIO)'!M73/'data \"live\" (TIO)'!M13","v":2.2661399548532732},{"$f":"'data \"live\" (TIO)'!N73/'data \"live\" (TIO)'!N13","v":2.238527284681131},{"$f":"'data \"live\" (TIO)'!O73/'data \"live\" (TIO)'!O13","v":2.2117021276595743},{"$f":"'data \"live\" (TIO)'!P73/'data \"live\" (TIO)'!P13","v":2.1857467465399711},{"$f":"'data \"live\" (TIO)'!Q73/'data \"live\" (TIO)'!Q13","v":2.1606498194945849},{"$f":"'data \"live\" (TIO)'!R73/'data \"live\" (TIO)'!R13","v":2.1359813084112149},{"$f":"'data \"live\" (TIO)'!V73/'data \"live\" (TIO)'!V13","v":2.6723478526578353},{"$f":"'data \"live\" (TIO)'!W73/'data \"live\" (TIO)'!W13","v":2.3875302892394261},{"$f":"'data \"live\" (TIO)'!X73/'data \"live\" (TIO)'!X13","v":1.8369566383380005},{"$f":"'data \"live\" (TIO)'!Y73/'data \"live\" (TIO)'!Y13","v":2.2660046641089298},{"$f":"'data \"live\" (TIO)'!Z73/'data \"live\" (TIO)'!Z13","v":2.1855303916844497},{"$f":"'data \"live\" (TIO)'!AA73/'data \"live\" (TIO)'!AA13","v":2.1118291761148904},{"$f":"HLOOKUP($Y$3,$S143:$X159,11,FALSE)","v":2.2660046641089298},{"$f":"HLOOKUP($Z$3,$S143:$X159,11,FALSE)","v":1.8369566383380005}]
["Nelson","Nelson fares per passenger:",{"$f":"'data \"live\" (TIO)'!C74/'data \"live\" (TIO)'!C14","v":2.7856310051533129},{"$f":"'data \"live\" (TIO)'!D74/'data \"live\" (TIO)'!D14","v":2.8602555507354972},{"$f":"'data \"live\" (TIO)'!E74/'data \"live\" (TIO)'!E14","v":2.7072039327389397},{"$f":"'data \"live\" (TIO)'!F74/'data \"live\" (TIO)'!F14","v":2.8651800555215234},{"$f":"'data \"live\" (TIO)'!G74/'data \"live\" (TIO)'!G14","v":2.82223620695216},{"$f":"'data \"live\" (TIO)'!H74/'data \"live\" (TIO)'!H14","v":2.1935684257667472},{"$f":"'data \"live\" (TIO)'!I74/'data \"live\" (TIO)'!I14","v":2.2259281428454196},{"$f":"'data \"live\" (TIO)'!J74/'data \"live\" (TIO)'!J14","v":2.1777133378847919},{"$f":"'data \"live\" (TIO)'!K74/'data \"live\" (TIO)'!K14","v":2.8500965632802977},{"$f":"'data \"live\" (TIO)'!L74/'data \"live\" (TIO)'!L14","v":2.1406631454967959},{"$f":"'data \"live\" (TIO)'!M74/'data \"live\" (TIO)'!M14","v":2.1405222756822271},{"$f":"'data \"live\" (TIO)'!N74/'data \"live\" (TIO)'!N14","v":2.1405222756822271},{"$f":"'data \"live\" (TIO)'!O74/'data \"live\" (TIO)'!O14","v":2.1405222756822271},{"$f":"'data \"live\" (TIO)'!P74/'data \"live\" (TIO)'!P14","v":2.1405222756822271},{"$f":"'data \"live\" (TIO)'!Q74/'data \"live\" (TIO)'!Q14","v":2.1405222756822271},{"$f":"'data \"live\" (TIO)'!R74/'data \"live\" (TIO)'!R14","v":2.1405222756822271},{"$f":"'data \"live\" (TIO)'!V74/'data \"live\" (TIO)'!V14","v":2.7569644438845695},{"$f":"'data \"live\" (TIO)'!W74/'data \"live\" (TIO)'!W14","v":2.6107760990861704},{"$f":"'data \"live\" (TIO)'!X74/'data \"live\" (TIO)'!X14","v":2.4479933316125146},{"$f":"'data \"live\" (TIO)'!Y74/'data \"live\" (TIO)'!Y14","v":2.1405692309073561},{"$f":"'data \"live\" (TIO)'!Z74/'data \"live\" (TIO)'!Z14","v":2.1405222756822271},{"$f":"'data \"live\" (TIO)'!AA74/'data \"live\" (TIO)'!AA14","v":2.1405222756822271},{"$f":"HLOOKUP($Y$3,$S143:$X159,12,FALSE)","v":2.1405692309073561},{"$f":"HLOOKUP($Z$3,$S143:$X159,12,FALSE)","v":2.4479933316125146}]
["Canterbury","Canterbury fares per passenger:",{"$f":"'data \"live\" (TIO)'!C75/'data \"live\" (TIO)'!C15","v":1.4488425262130171},{"$f":"'data \"live\" (TIO)'!D75/'data \"live\" (TIO)'!D15","v":1.5675351426244173},{"$f":"'data \"live\" (TIO)'!E75/'data \"live\" (TIO)'!E15","v":1.3745172874362319},{"$f":"'data \"live\" (TIO)'!F75/'data \"live\" (TIO)'!F15","v":1.3510328379492997},{"$f":"'data \"live\" (TIO)'!G75/'data \"live\" (TIO)'!G15","v":1.3465767215341018},{"$f":"'data \"live\" (TIO)'!H75/'data \"live\" (TIO)'!H15","v":1.5107841745232082},{"$f":"'data \"live\" (TIO)'!I75/'data \"live\" (TIO)'!I15","v":1.7554719704887922},{"$f":"'data \"live\" (TIO)'!J75/'data \"live\" (TIO)'!J15","v":1.7871777613378361},{"$f":"'data \"live\" (TIO)'!K75/'data \"live\" (TIO)'!K15","v":1.3983489605554194},{"$f":"'data \"live\" (TIO)'!L75/'data \"live\" (TIO)'!L15","v":1.594245735227773},{"$f":"'data \"live\" (TIO)'!M75/'data \"live\" (TIO)'!M15","v":1.5942456809140404},{"$f":"'data \"live\" (TIO)'!N75/'data \"live\" (TIO)'!N15","v":1.5942458159403743},{"$f":"'data \"live\" (TIO)'!O75/'data \"live\" (TIO)'!O15","v":1.5942458836794084},{"$f":"'data \"live\" (TIO)'!P75/'data \"live\" (TIO)'!P15","v":1.5942886420724955},{"$f":"'data \"live\" (TIO)'!Q75/'data \"live\" (TIO)'!Q15","v":1.5942888520165495},{"$f":"'data \"live\" (TIO)'!R75/'data \"live\" (TIO)'!R15","v":1.5942458221377303},{"$f":"'data \"live\" (TIO)'!V75/'data \"live\" (TIO)'!V15","v":1.4659000982966914},{"$f":"'data \"live\" (TIO)'!W75/'data \"live\" (TIO)'!W15","v":1.4038526469209334},{"$f":"'data \"live\" (TIO)'!X75/'data \"live\" (TIO)'!X15","v":1.6300698489586583},{"$f":"'data \"live\" (TIO)'!Y75/'data \"live\" (TIO)'!Y15","v":1.5942457442961375},{"$f":"'data \"live\" (TIO)'!Z75/'data \"live\" (TIO)'!Z15","v":1.5942746012812765},{"$f":"'data \"live\" (TIO)'!AA75/'data \"live\" (TIO)'!AA15","v":1.5942458307624183},{"$f":"HLOOKUP($Y$3,$S143:$X159,13,FALSE)","v":1.5942457442961375},{"$f":"HLOOKUP($Z$3,$S143:$X159,13,FALSE)","v":1.6300698489586583}]
["West Coast","West Coast fares per passenger:",{"$f":"'data \"live\" (TIO)'!C76/'data \"live\" (TIO)'!C16","v":6.7695854052096029},{"$f":"'data \"live\" (TIO)'!D76/'data \"live\" (TIO)'!D16","v":6.8875759396488414},{"$f":"'data \"live\" (TIO)'!E76/'data \"live\" (TIO)'!E16","v":7.2757762303629701},{"$f":"'data \"live\" (TIO)'!F76/'data \"live\" (TIO)'!F16","v":6.4755910953156626},{"$f":"'data \"live\" (TIO)'!G76/'data \"live\" (TIO)'!G16","v":11.822984321350267},{"$f":"'data \"live\" (TIO)'!H76/'data \"live\" (TIO)'!H16","v":11.500918503674015},{"$f":"'data \"live\" (TIO)'!I76/'data \"live\" (TIO)'!I16","v":11.500918503674015},{"$f":"'data \"live\" (TIO)'!J76/'data \"live\" (TIO)'!J16","v":11.586540483701366},{"$f":"'data \"live\" (TIO)'!K76/'data \"live\" (TIO)'!K16","v":6.0761643835616441},{"$f":"'data \"live\" (TIO)'!L76/'data \"live\" (TIO)'!L16","v":0},{"$f":"'data \"live\" (TIO)'!M76/'data \"live\" (TIO)'!M16","v":0},{"$f":"'data \"live\" (TIO)'!N76/'data \"live\" (TIO)'!N16","v":0},{"$f":"'data \"live\" (TIO)'!O76/'data \"live\" (TIO)'!O16","v":0},{"$f":"'data \"live\" (TIO)'!P76/'data \"live\" (TIO)'!P16","v":0},{"$f":"'data \"live\" (TIO)'!Q76/'data \"live\" (TIO)'!Q16","v":0},{"$f":"'data \"live\" (TIO)'!R76/'data \"live\" (TIO)'!R16","v":0},{"$f":"'data \"live\" (TIO)'!V76/'data \"live\" (TIO)'!V16","v":6.9759361257939858},{"$f":"'data \"live\" (TIO)'!W76/'data \"live\" (TIO)'!W16","v":9.2917094412418351},{"$f":"'data \"live\" (TIO)'!X76/'data \"live\" (TIO)'!X16","v":9.1742552863096165},{"$f":"'data \"live\" (TIO)'!Y76/'data \"live\" (TIO)'!Y16","v":0},{"$f":"'data \"live\" (TIO)'!Z76/'data \"live\" (TIO)'!Z16","v":0},{"$f":"'data \"live\" (TIO)'!AA76/'data \"live\" (TIO)'!AA16","v":0},{"$f":"HLOOKUP($Y$3,$S143:$X159,14,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S143:$X159,14,FALSE)","v":9.1742552863096165}]
["Otago","Otago fares per passenger:",{"$f":"'data \"live\" (TIO)'!C77/'data \"live\" (TIO)'!C17","v":2.2863621182093015},{"$f":"'data \"live\" (TIO)'!D77/'data \"live\" (TIO)'!D17","v":1.8769391299950133},{"$f":"'data \"live\" (TIO)'!E77/'data \"live\" (TIO)'!E17","v":1.8074840457598316},{"$f":"'data \"live\" (TIO)'!F77/'data \"live\" (TIO)'!F17","v":1.8304568263199148},{"$f":"'data \"live\" (TIO)'!G77/'data \"live\" (TIO)'!G17","v":1.8782479287081968},{"$f":"'data \"live\" (TIO)'!H77/'data \"live\" (TIO)'!H17","v":2.5492497356719985},{"$f":"'data \"live\" (TIO)'!I77/'data \"live\" (TIO)'!I17","v":2.7308686963457798},{"$f":"'data \"live\" (TIO)'!J77/'data \"live\" (TIO)'!J17","v":2.5917359326432141},{"$f":"'data \"live\" (TIO)'!K77/'data \"live\" (TIO)'!K17","v":1.9408150075215453},{"$f":"'data \"live\" (TIO)'!L77/'data \"live\" (TIO)'!L17","v":2.1709953656503704},{"$f":"'data \"live\" (TIO)'!M77/'data \"live\" (TIO)'!M17","v":2.1725944629180249},{"$f":"'data \"live\" (TIO)'!N77/'data \"live\" (TIO)'!N17","v":2.0927310959298007},{"$f":"'data \"live\" (TIO)'!O77/'data \"live\" (TIO)'!O17","v":2.0949541043506854},{"$f":"'data \"live\" (TIO)'!P77/'data \"live\" (TIO)'!P17","v":2.1834966881483675},{"$f":"'data \"live\" (TIO)'!Q77/'data \"live\" (TIO)'!Q17","v":2.1489445152545956},{"$f":"'data \"live\" (TIO)'!R77/'data \"live\" (TIO)'!R17","v":2.1609873445294778},{"$f":"'data \"live\" (TIO)'!V77/'data \"live\" (TIO)'!V17","v":1.9665913636893153},{"$f":"'data \"live\" (TIO)'!W77/'data \"live\" (TIO)'!W17","v":2.0814342056437463},{"$f":"'data \"live\" (TIO)'!X77/'data \"live\" (TIO)'!X17","v":2.408387809632818},{"$f":"'data \"live\" (TIO)'!Y77/'data \"live\" (TIO)'!Y17","v":2.1437382303428762},{"$f":"'data \"live\" (TIO)'!Z77/'data \"live\" (TIO)'!Z17","v":2.1429582905536289},{"$f":"'data \"live\" (TIO)'!AA77/'data \"live\" (TIO)'!AA17","v":2.1788880662891859},{"$f":"HLOOKUP($Y$3,$S143:$X159,15,FALSE)","v":2.1437382303428762},{"$f":"HLOOKUP($Z$3,$S143:$X159,15,FALSE)","v":2.408387809632818}]
["Southland","Southland fares per passenger:",{"$f":"'data \"live\" (TIO)'!C78/'data \"live\" (TIO)'!C18","v":0.64024666666666663},{"$f":"'data \"live\" (TIO)'!D78/'data \"live\" (TIO)'!D18","v":0.64908310991957108},{"$f":"'data \"live\" (TIO)'!E78/'data \"live\" (TIO)'!E18","v":0.66160127226463106},{"$f":"'data \"live\" (TIO)'!F78/'data \"live\" (TIO)'!F18","v":0.92118918884104961},{"$f":"'data \"live\" (TIO)'!G78/'data \"live\" (TIO)'!G18","v":1.1812053627364993},{"$f":"'data \"live\" (TIO)'!H78/'data \"live\" (TIO)'!H18","v":1.3928679248362013},{"$f":"'data \"live\" (TIO)'!I78/'data \"live\" (TIO)'!I18","v":1.582518623625399},{"$f":"'data \"live\" (TIO)'!J78/'data \"live\" (TIO)'!J18","v":1.5886403186705964},{"$f":"'data \"live\" (TIO)'!K78/'data \"live\" (TIO)'!K18","v":1.3378802008105342},{"$f":"'data \"live\" (TIO)'!L78/'data \"live\" (TIO)'!L18","v":1.4727722772277227},{"$f":"'data \"live\" (TIO)'!M78/'data \"live\" (TIO)'!M18","v":1.4650785854616897},{"$f":"'data \"live\" (TIO)'!N78/'data \"live\" (TIO)'!N18","v":1.5279141253964381},{"$f":"'data \"live\" (TIO)'!O78/'data \"live\" (TIO)'!O18","v":1.5233776917493347},{"$f":"'data \"live\" (TIO)'!P78/'data \"live\" (TIO)'!P18","v":1.5807256126862086},{"$f":"'data \"live\" (TIO)'!Q78/'data \"live\" (TIO)'!Q18","v":1.5762059103908483},{"$f":"'data \"live\" (TIO)'!R78/'data \"live\" (TIO)'!R18","v":1.5663242603550296},{"$f":"'data \"live\" (TIO)'!V78/'data \"live\" (TIO)'!V18","v":0.6502709834190965},{"$f":"'data \"live\" (TIO)'!W78/'data \"live\" (TIO)'!W18","v":1.1470665131596476},{"$f":"'data \"live\" (TIO)'!X78/'data \"live\" (TIO)'!X18","v":1.4839348952904048},{"$f":"'data \"live\" (TIO)'!Y78/'data \"live\" (TIO)'!Y18","v":1.488716730816477},{"$f":"'data \"live\" (TIO)'!Z78/'data \"live\" (TIO)'!Z18","v":1.5602321671603554},{"$f":"'data \"live\" (TIO)'!AA78/'data \"live\" (TIO)'!AA18","v":1.5571946340315368},{"$f":"HLOOKUP($Y$3,$S143:$X159,16,FALSE)","v":1.488716730816477},{"$f":"HLOOKUP($Z$3,$S143:$X159,16,FALSE)","v":1.4839348952904048}]
["National","National total fares per passenger:",{"$f":"'data \"live\" (TIO)'!C79/'data \"live\" (TIO)'!C19","v":1.7268543435662191},{"$f":"'data \"live\" (TIO)'!D79/'data \"live\" (TIO)'!D19","v":1.8534793486725161},{"$f":"'data \"live\" (TIO)'!E79/'data \"live\" (TIO)'!E19","v":1.8763536581965092},{"$f":"'data \"live\" (TIO)'!F79/'data \"live\" (TIO)'!F19","v":1.9446970634621095},{"$f":"'data \"live\" (TIO)'!G79/'data \"live\" (TIO)'!G19","v":1.9769935428224015},{"$f":"'data \"live\" (TIO)'!H79/'data \"live\" (TIO)'!H19","v":2.0849367694801124},{"$f":"'data \"live\" (TIO)'!I79/'data \"live\" (TIO)'!I19","v":2.1610264322866786},{"$f":"'data \"live\" (TIO)'!J79/'data \"live\" (TIO)'!J19","v":2.0355686528463059},{"$f":"'data \"live\" (TIO)'!K79/'data \"live\" (TIO)'!K19","v":1.9345843140168215},{"$f":"'data \"live\" (TIO)'!L79/'data \"live\" (TIO)'!L19","v":1.8722489235312849},{"$f":"'data \"live\" (TIO)'!M79/'data \"live\" (TIO)'!M19","v":1.9037124959649434},{"$f":"'data \"live\" (TIO)'!N79/'data \"live\" (TIO)'!N19","v":1.9294389132333867},{"$f":"'data \"live\" (TIO)'!O79/'data \"live\" (TIO)'!O19","v":1.9669019617450243},{"$f":"'data \"live\" (TIO)'!P79/'data \"live\" (TIO)'!P19","v":1.9852671407885762},{"$f":"'data \"live\" (TIO)'!Q79/'data \"live\" (TIO)'!Q19","v":2.0051149982992325},{"$f":"'data \"live\" (TIO)'!R79/'data \"live\" (TIO)'!R19","v":2.0528605729404941},{"$f":"'data \"live\" (TIO)'!V79/'data \"live\" (TIO)'!V19","v":1.8195775908357592},{"$f":"'data \"live\" (TIO)'!W79/'data \"live\" (TIO)'!W19","v":2.003842737183847},{"$f":"'data \"live\" (TIO)'!X79/'data \"live\" (TIO)'!X19","v":2.040670376496605},{"$f":"'data \"live\" (TIO)'!Y79/'data \"live\" (TIO)'!Y19","v":1.9023347876505783},{"$f":"'data \"live\" (TIO)'!Z79/'data \"live\" (TIO)'!Z19","v":1.9860911143298401},{"$f":"'data \"live\" (TIO)'!AA79/'data \"live\" (TIO)'!AA19","v":2.1051415171603804},{"$f":"HLOOKUP($Y$3,$S143:$X159,17,FALSE)","v":1.9023347876505783},{"$f":"HLOOKUP($Z$3,$S143:$X159,17,FALSE)","v":2.040670376496605}]
[null,{"$f":"VLOOKUP($B$805,$A144:$Y159,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A144:$Y159,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A144:$Y159,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A144:$Y159,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A144:$Y159,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A144:$AK159,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A144:$Y159,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A144:$Y159,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A144:$Y159,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A144:$Y159,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A144:$Y159,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A144:$Y159,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A144:$Y159,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A144:$Y159,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A144:$Y159,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A144:$Y159,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A144:$Y159,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A144:$Y159,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A144:$Y159,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A144:$Y159,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A144:$Y159,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A144:$Y159,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A144:$Y159,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A144:$Y159,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A144:$Z159,26,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B160","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"live\" (TIO)'!I81/'data \"live\" (TIO)'!I21","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!J81/'data \"live\" (TIO)'!J21","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!K81/'data \"live\" (TIO)'!K21","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!L81/'data \"live\" (TIO)'!L21","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!M81/'data \"live\" (TIO)'!M21","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!N81/'data \"live\" (TIO)'!N21","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!O81/'data \"live\" (TIO)'!O21","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!P81/'data \"live\" (TIO)'!P21","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Q81/'data \"live\" (TIO)'!Q21","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!R81/'data \"live\" (TIO)'!R21","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!V81/'data \"live\" (TIO)'!V21","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!W81/'data \"live\" (TIO)'!W21","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!X81/'data \"live\" (TIO)'!X21","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Y81/'data \"live\" (TIO)'!Y21","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Z81/'data \"live\" (TIO)'!Z21","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!AA81/'data \"live\" (TIO)'!AA21","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S143:$X161,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S143:$X161,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B160","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!C82/'data \"live\" (TIO)'!C22","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!D82/'data \"live\" (TIO)'!D22","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!E82/'data \"live\" (TIO)'!E22","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!F82/'data \"live\" (TIO)'!F22","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!G82/'data \"live\" (TIO)'!G22","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!H82/'data \"live\" (TIO)'!H22","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!I82/'data \"live\" (TIO)'!I22","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!J82/'data \"live\" (TIO)'!J22","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!K82/'data \"live\" (TIO)'!K22","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L82/'data \"live\" (TIO)'!L22","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M82/'data \"live\" (TIO)'!M22","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N82/'data \"live\" (TIO)'!N22","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O82/'data \"live\" (TIO)'!O22","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P82/'data \"live\" (TIO)'!P22","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q82/'data \"live\" (TIO)'!Q22","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R82/'data \"live\" (TIO)'!R22","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!V82/'data \"live\" (TIO)'!V22","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!W82/'data \"live\" (TIO)'!W22","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!X82/'data \"live\" (TIO)'!X22","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Y82/'data \"live\" (TIO)'!Y22","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Z82/'data \"live\" (TIO)'!Z22","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!AA82/'data \"live\" (TIO)'!AA22","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$S143:$X170,20,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$S143:$X162,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"BUS AVERAGE FARES PER PASSENGER KM","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2009-12","2012-15","2015-18",{"$f":"V143","v":"2018-21"},{"$f":"W143","v":"2021-24"},{"$f":"X143","v":"2024-27"},{"$f":"$Y$3","v":"2018-21"},{"$f":"Z143","v":"2015-18"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"S163","v":"2009-12"},"2012-15","2015-18","2018-21","2021-24","2024-27","2018-21","2015-18"]
["Northland","Northland fares per passenger km:",{"$f":"'data \"live\" (TIO)'!C64/'data \"live\" (TIO)'!C24","v":0.17109463596216115},{"$f":"'data \"live\" (TIO)'!D64/'data \"live\" (TIO)'!D24","v":0.13293218956818006},{"$f":"'data \"live\" (TIO)'!E64/'data \"live\" (TIO)'!E24","v":0.1733605118663103},{"$f":"'data \"live\" (TIO)'!F64/'data \"live\" (TIO)'!F24","v":0.13574887702277505},{"$f":"'data \"live\" (TIO)'!G64/'data \"live\" (TIO)'!G24","v":0.12635128178194852},{"$f":"'data \"live\" (TIO)'!H64/'data \"live\" (TIO)'!H24","v":0.126962178392861},{"$f":"'data \"live\" (TIO)'!I64/'data \"live\" (TIO)'!I24","v":0.12433324699133171},{"$f":"'data \"live\" (TIO)'!J64/'data \"live\" (TIO)'!J24","v":0.14077341666575757},{"$f":"'data \"live\" (TIO)'!K64/'data \"live\" (TIO)'!K24","v":0.16727946449012004},{"$f":"'data \"live\" (TIO)'!L64/'data \"live\" (TIO)'!L24","v":0.141613674998426},{"$f":"'data \"live\" (TIO)'!M64/'data \"live\" (TIO)'!M24","v":0.13941539535689446},{"$f":"'data \"live\" (TIO)'!N64/'data \"live\" (TIO)'!N24","v":0.14161338815934915},{"$f":"'data \"live\" (TIO)'!O64/'data \"live\" (TIO)'!O24","v":0.14161344506913884},{"$f":"'data \"live\" (TIO)'!P64/'data \"live\" (TIO)'!P24","v":0.14161371556372337},{"$f":"'data \"live\" (TIO)'!Q64/'data \"live\" (TIO)'!Q24","v":0.14161358182361242},{"$f":"'data \"live\" (TIO)'!R64/'data \"live\" (TIO)'!R24","v":0.14161363294517945},{"$f":"'data \"live\" (TIO)'!V64/'data \"live\" (TIO)'!V24","v":0.15916256101115653},{"$f":"'data \"live\" (TIO)'!W64/'data \"live\" (TIO)'!W24","v":0.12960003464650266},{"$f":"'data \"live\" (TIO)'!X64/'data \"live\" (TIO)'!X24","v":0.14381279950760809},{"$f":"'data \"live\" (TIO)'!Y64/'data \"live\" (TIO)'!Y24","v":0.1408808200398694},{"$f":"'data \"live\" (TIO)'!Z64/'data \"live\" (TIO)'!Z24","v":0.14161358127017473},{"$f":"'data \"live\" (TIO)'!AA64/'data \"live\" (TIO)'!AA24","v":0.14161368592487622},{"$f":"HLOOKUP($Y$3,$S163:$X179,2,FALSE)","v":0.1408808200398694},{"$f":"HLOOKUP($Z$3,$S163:$X179,2,FALSE)","v":0.14381279950760809},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T164/$S164-1","v":-0.18573794098840668},{"$f":"U164/$S164-1","v":-9.6440779829324974E-2},{"$f":"V164/$S164-1","v":-0.11486206841070912},{"$f":"W164/$S164-1","v":-0.1102582141773385},{"$f":"X164/$S164-1","v":-0.11025755664392844},{"$f":"HLOOKUP($Y$3,$AL163:$AQ179,2,FALSE)","v":-0.11486206841070912},{"$f":"HLOOKUP($Z$3,$AL163:$AQ179,2,FALSE)","v":-9.6440779829324974E-2}]
["Auckland","Auckland fares per passenger km:",{"$f":"'data \"live\" (TIO)'!C65/'data \"live\" (TIO)'!C25","v":0.25735586666652666},{"$f":"'data \"live\" (TIO)'!D65/'data \"live\" (TIO)'!D25","v":0.26584924648379815},{"$f":"'data \"live\" (TIO)'!E65/'data \"live\" (TIO)'!E25","v":0.22937482926843672},{"$f":"'data \"live\" (TIO)'!F65/'data \"live\" (TIO)'!F25","v":0.24456639860605084},{"$f":"'data \"live\" (TIO)'!G65/'data \"live\" (TIO)'!G25","v":0.22595102730975861},{"$f":"'data \"live\" (TIO)'!H65/'data \"live\" (TIO)'!H25","v":0.28405671521141185},{"$f":"'data \"live\" (TIO)'!I65/'data \"live\" (TIO)'!I25","v":0.29824628365029793},{"$f":"'data \"live\" (TIO)'!J65/'data \"live\" (TIO)'!J25","v":0.27888967167467871},{"$f":"'data \"live\" (TIO)'!K65/'data \"live\" (TIO)'!K25","v":0.27705692276909377},{"$f":"'data \"live\" (TIO)'!L65/'data \"live\" (TIO)'!L25","v":0.2602354853282155},{"$f":"'data \"live\" (TIO)'!M65/'data \"live\" (TIO)'!M25","v":0.26607090597885469},{"$f":"'data \"live\" (TIO)'!N65/'data \"live\" (TIO)'!N25","v":0.27349728577282778},{"$f":"'data \"live\" (TIO)'!O65/'data \"live\" (TIO)'!O25","v":0.28417406135664941},{"$f":"'data \"live\" (TIO)'!P65/'data \"live\" (TIO)'!P25","v":0.28583685718102547},{"$f":"'data \"live\" (TIO)'!Q65/'data \"live\" (TIO)'!Q25","v":0.28859970795251411},{"$f":"'data \"live\" (TIO)'!R65/'data \"live\" (TIO)'!R25","v":0.29770059000681215},{"$f":"'data \"live\" (TIO)'!V65/'data \"live\" (TIO)'!V25","v":0.24889914344481609},{"$f":"'data \"live\" (TIO)'!W65/'data \"live\" (TIO)'!W25","v":0.25074021099522409},{"$f":"'data \"live\" (TIO)'!X65/'data \"live\" (TIO)'!X25","v":0.28474529221644612},{"$f":"'data \"live\" (TIO)'!Y65/'data \"live\" (TIO)'!Y25","v":0.26676901140539461},{"$f":"'data \"live\" (TIO)'!Z65/'data \"live\" (TIO)'!Z25","v":0.28625791071608719},{"$f":"'data \"live\" (TIO)'!AA65/'data \"live\" (TIO)'!AA25","v":0.3141080438479974},{"$f":"HLOOKUP($Y$3,$S163:$X179,3,FALSE)","v":0.26676901140539461},{"$f":"HLOOKUP($Z$3,$S163:$X179,3,FALSE)","v":0.28474529221644612},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T165/$S165-1","v":7.3968416480958421E-3},0.14401877111954597,7.1795618551578011E-2,0.1500960057725309,0.26198925195433187,{"$f":"HLOOKUP($Y$3,$AL163:$AQ179,3,FALSE)","v":7.1795618551578011E-2},{"$f":"HLOOKUP($Z$3,$AL163:$AQ179,3,FALSE)","v":0.14401877111954597}]
["Waikato","Waikato fares per passenger km:",{"$f":"'data \"live\" (TIO)'!C66/'data \"live\" (TIO)'!C26","v":0.17118985244368606},{"$f":"'data \"live\" (TIO)'!D66/'data \"live\" (TIO)'!D26","v":0.19322062135137175},{"$f":"'data \"live\" (TIO)'!E66/'data \"live\" (TIO)'!E26","v":0.19814277261150012},{"$f":"'data \"live\" (TIO)'!F66/'data \"live\" (TIO)'!F26","v":0.18963403810517837},{"$f":"'data \"live\" (TIO)'!G66/'data \"live\" (TIO)'!G26","v":0.19502338029907018},{"$f":"'data \"live\" (TIO)'!H66/'data \"live\" (TIO)'!H26","v":0.19174158439991043},{"$f":"'data \"live\" (TIO)'!I66/'data \"live\" (TIO)'!I26","v":0.1952487312868737},{"$f":"'data \"live\" (TIO)'!J66/'data \"live\" (TIO)'!J26","v":0.1923320698411127},{"$f":"'data \"live\" (TIO)'!K66/'data \"live\" (TIO)'!K26","v":0.16424342915505091},{"$f":"'data \"live\" (TIO)'!L66/'data \"live\" (TIO)'!L26","v":0.19473028915410051},{"$f":"'data \"live\" (TIO)'!M66/'data \"live\" (TIO)'!M26","v":0.1997463148318494},{"$f":"'data \"live\" (TIO)'!N66/'data \"live\" (TIO)'!N26","v":0.20144427946069166},{"$f":"'data \"live\" (TIO)'!O66/'data \"live\" (TIO)'!O26","v":0.2031629709212654},{"$f":"'data \"live\" (TIO)'!P66/'data \"live\" (TIO)'!P26","v":0.2049025498918155},{"$f":"'data \"live\" (TIO)'!Q66/'data \"live\" (TIO)'!Q26","v":0.20666318153359206},{"$f":"'data \"live\" (TIO)'!R66/'data \"live\" (TIO)'!R26","v":0.20844505065024824},{"$f":"'data \"live\" (TIO)'!V66/'data \"live\" (TIO)'!V26","v":0.18802053607983746},{"$f":"'data \"live\" (TIO)'!W66/'data \"live\" (TIO)'!W26","v":0.19214290986801816},{"$f":"'data \"live\" (TIO)'!X66/'data \"live\" (TIO)'!X26","v":0.18208198265733178},{"$f":"'data \"live\" (TIO)'!Y66/'data \"live\" (TIO)'!Y26","v":0.19866030863540543},{"$f":"'data \"live\" (TIO)'!Z66/'data \"live\" (TIO)'!Z26","v":0.20492004105322786},{"$f":"'data \"live\" (TIO)'!AA66/'data \"live\" (TIO)'!AA26","v":0.21026647563265966},{"$f":"HLOOKUP($Y$3,$S163:$X179,4,FALSE)","v":0.19866030863540543},{"$f":"HLOOKUP($Z$3,$S163:$X179,4,FALSE)","v":0.18208198265733178},null,null,null,null,null,null,null,null,null,null,null,null,2.1925125170530579E-2,-3.1584599992758533E-2,5.658835347140001E-2,8.9881165779755579E-2,0.118316541462131,{"$f":"HLOOKUP($Y$3,$AL163:$AQ179,4,FALSE)","v":5.658835347140001E-2},{"$f":"HLOOKUP($Z$3,$AL163:$AQ179,4,FALSE)","v":-3.1584599992758533E-2}]
["Bay of Plenty","Bay of Plenty fares per passenger km:",{"$f":"'data \"live\" (TIO)'!C67/'data \"live\" (TIO)'!C27","v":0.18047342442955999},{"$f":"'data \"live\" (TIO)'!D67/'data \"live\" (TIO)'!D27","v":0.16625817895129447},{"$f":"'data \"live\" (TIO)'!E67/'data \"live\" (TIO)'!E27","v":0.15907898509093943},{"$f":"'data \"live\" (TIO)'!F67/'data \"live\" (TIO)'!F27","v":0.17303777710146628},{"$f":"'data \"live\" (TIO)'!G67/'data \"live\" (TIO)'!G27","v":0.19040589964526783},{"$f":"'data \"live\" (TIO)'!H67/'data \"live\" (TIO)'!H27","v":0.18230944722859291},{"$f":"'data \"live\" (TIO)'!I67/'data \"live\" (TIO)'!I27","v":0.18738488794308966},{"$f":"'data \"live\" (TIO)'!J67/'data \"live\" (TIO)'!J27","v":0.19075827023634037},{"$f":"'data \"live\" (TIO)'!K67/'data \"live\" (TIO)'!K27","v":0.19240712404135901},{"$f":"'data \"live\" (TIO)'!L67/'data \"live\" (TIO)'!L27","v":0.19412912175624225},{"$f":"'data \"live\" (TIO)'!M67/'data \"live\" (TIO)'!M27","v":0.19412912175624225},{"$f":"'data \"live\" (TIO)'!N67/'data \"live\" (TIO)'!N27","v":0.19412912175624225},{"$f":"'data \"live\" (TIO)'!O67/'data \"live\" (TIO)'!O27","v":0.19412912175624225},{"$f":"'data \"live\" (TIO)'!P67/'data \"live\" (TIO)'!P27","v":0.19412912175624225},{"$f":"'data \"live\" (TIO)'!Q67/'data \"live\" (TIO)'!Q27","v":0.19412912175624225},{"$f":"'data \"live\" (TIO)'!R67/'data \"live\" (TIO)'!R27","v":0.19412912175624225},{"$f":"'data \"live\" (TIO)'!V67/'data \"live\" (TIO)'!V27","v":0.16734932598335941},{"$f":"'data \"live\" (TIO)'!W67/'data \"live\" (TIO)'!W27","v":0.18177519976799858},{"$f":"'data \"live\" (TIO)'!X67/'data \"live\" (TIO)'!X27","v":0.19016370944737707},{"$f":"'data \"live\" (TIO)'!Y67/'data \"live\" (TIO)'!Y27","v":0.19412912175624225},{"$f":"'data \"live\" (TIO)'!Z67/'data \"live\" (TIO)'!Z27","v":0.19412912175624225},{"$f":"'data \"live\" (TIO)'!AA67/'data \"live\" (TIO)'!AA27","v":0.19412912175624225},{"$f":"HLOOKUP($Y$3,$S163:$X179,5,FALSE)","v":0.19412912175624225},{"$f":"HLOOKUP($Z$3,$S163:$X179,5,FALSE)","v":0.19016370944737707},null,null,null,null,null,null,null,null,null,null,null,null,8.6202162451933795E-2,0.13632790768626246,0.16002332615038872,0.16002332615038872,0.16002332615038872,{"$f":"HLOOKUP($Y$3,$AL163:$AQ179,5,FALSE)","v":0.16002332615038872},{"$f":"HLOOKUP($Z$3,$AL163:$AQ179,5,FALSE)","v":0.13632790768626246}]
["Gisborne","Gisborne fares per passenger km:",{"$f":"'data \"live\" (TIO)'!C68/'data \"live\" (TIO)'!C28","v":0.20874846836249569},{"$f":"'data \"live\" (TIO)'!D68/'data \"live\" (TIO)'!D28","v":0.22755673484042438},{"$f":"'data \"live\" (TIO)'!E68/'data \"live\" (TIO)'!E28","v":0.22600183702153848},{"$f":"'data \"live\" (TIO)'!F68/'data \"live\" (TIO)'!F28","v":0.22977334672875527},{"$f":"'data \"live\" (TIO)'!G68/'data \"live\" (TIO)'!G28","v":0.21785261642765619},{"$f":"'data \"live\" (TIO)'!H68/'data \"live\" (TIO)'!H28","v":0.21472191483257511},{"$f":"'data \"live\" (TIO)'!I68/'data \"live\" (TIO)'!I28","v":0.12138271512239075},{"$f":"'data \"live\" (TIO)'!J68/'data \"live\" (TIO)'!J28","v":0.19942546844561385},{"$f":"'data \"live\" (TIO)'!K68/'data \"live\" (TIO)'!K28","v":0.22334039790140772},{"$f":"'data \"live\" (TIO)'!L68/'data \"live\" (TIO)'!L28","v":0.2412190082644628},{"$f":"'data \"live\" (TIO)'!M68/'data \"live\" (TIO)'!M28","v":0.2412190082644628},{"$f":"'data \"live\" (TIO)'!N68/'data \"live\" (TIO)'!N28","v":0.2412190082644628},{"$f":"'data \"live\" (TIO)'!O68/'data \"live\" (TIO)'!O28","v":0.2412190082644628},{"$f":"'data \"live\" (TIO)'!P68/'data \"live\" (TIO)'!P28","v":0.24130984969784619},{"$f":"'data \"live\" (TIO)'!Q68/'data \"live\" (TIO)'!Q28","v":0.24130984969784619},{"$f":"'data \"live\" (TIO)'!R68/'data \"live\" (TIO)'!R28","v":0.24130984969784619},{"$f":"'data \"live\" (TIO)'!V68/'data \"live\" (TIO)'!V28","v":0.22126942927205082},{"$f":"'data \"live\" (TIO)'!W68/'data \"live\" (TIO)'!W28","v":0.22116215654542135},{"$f":"'data \"live\" (TIO)'!X68/'data \"live\" (TIO)'!X28","v":0.17665033670181013},{"$f":"'data \"live\" (TIO)'!Y68/'data \"live\" (TIO)'!Y28","v":0.2412190082644628},{"$f":"'data \"live\" (TIO)'!Z68/'data \"live\" (TIO)'!Z28","v":0.24127957026273197},{"$f":"'data \"live\" (TIO)'!AA68/'data \"live\" (TIO)'!AA28","v":0.24134428318096518},{"$f":"HLOOKUP($Y$3,$S163:$X179,6,FALSE)","v":0.2412190082644628},{"$f":"HLOOKUP($Z$3,$S163:$X179,6,FALSE)","v":0.17665033670181013},null,null,null,null,null,null,null,null,null,null,null,null,-4.8480590826482928E-4,-0.20165050688218433,9.0159671211895942E-2,9.0433373722307975E-2,9.0725835805507193E-2,{"$f":"HLOOKUP($Y$3,$AL163:$AQ179,6,FALSE)","v":9.0159671211895942E-2},{"$f":"HLOOKUP($Z$3,$AL163:$AQ179,6,FALSE)","v":-0.20165050688218433}]
["Hawkes Bay","Hawkes Bay fares per passenger km:",{"$f":"'data \"live\" (TIO)'!C69/'data \"live\" (TIO)'!C29","v":0.25362401490204733},{"$f":"'data \"live\" (TIO)'!D69/'data \"live\" (TIO)'!D29","v":0.25978762811559164},{"$f":"'data \"live\" (TIO)'!E69/'data \"live\" (TIO)'!E29","v":0.25336330178197647},{"$f":"'data \"live\" (TIO)'!F69/'data \"live\" (TIO)'!F29","v":0.25068267168774094},{"$f":"'data \"live\" (TIO)'!G69/'data \"live\" (TIO)'!G29","v":0.26135652202507031},{"$f":"'data \"live\" (TIO)'!H69/'data \"live\" (TIO)'!H29","v":0.18913748970964658},{"$f":"'data \"live\" (TIO)'!I69/'data \"live\" (TIO)'!I29","v":0.18930725614954258},{"$f":"'data \"live\" (TIO)'!J69/'data \"live\" (TIO)'!J29","v":0.18103624192691581},{"$f":"'data \"live\" (TIO)'!K69/'data \"live\" (TIO)'!K29","v":0.24284794355880002},{"$f":"'data \"live\" (TIO)'!L69/'data \"live\" (TIO)'!L29","v":0.18165860730560768},{"$f":"'data \"live\" (TIO)'!M69/'data \"live\" (TIO)'!M29","v":0.17988938189441256},{"$f":"'data \"live\" (TIO)'!N69/'data \"live\" (TIO)'!N29","v":0.1781380055484573},{"$f":"'data \"live\" (TIO)'!O69/'data \"live\" (TIO)'!O29","v":0.17640431918858687},{"$f":"'data \"live\" (TIO)'!P69/'data \"live\" (TIO)'!P29","v":0.17468820178537439},{"$f":"'data \"live\" (TIO)'!Q69/'data \"live\" (TIO)'!Q29","v":0.17298936457208308},{"$f":"'data \"live\" (TIO)'!R69/'data \"live\" (TIO)'!R29","v":0.17130768301352389},{"$f":"'data \"live\" (TIO)'!V69/'data \"live\" (TIO)'!V29","v":0.25551232625426318},{"$f":"'data \"live\" (TIO)'!W69/'data \"live\" (TIO)'!W29","v":0.22943598773275165},{"$f":"'data \"live\" (TIO)'!X69/'data \"live\" (TIO)'!X29","v":0.20694797924795166},{"$f":"'data \"live\" (TIO)'!Y69/'data \"live\" (TIO)'!Y29","v":0.17986750263533408},{"$f":"'data \"live\" (TIO)'!Z69/'data \"live\" (TIO)'!Z29","v":0.1746669679504706},{"$f":"'data \"live\" (TIO)'!AA69/'data \"live\" (TIO)'!AA29","v":0.16962242202989314},{"$f":"HLOOKUP($Y$3,$S163:$X179,7,FALSE)","v":0.17986750263533408},{"$f":"HLOOKUP($Z$3,$S163:$X179,7,FALSE)","v":0.20694797924795166},null,null,null,null,null,null,null,null,null,null,null,null,-0.10205510984062149,-0.19006655263270777,-0.29605156325669424,-0.31640492452541202,-0.33614779170731679,{"$f":"HLOOKUP($Y$3,$AL163:$AQ179,7,FALSE)","v":-0.29605156325669424},{"$f":"HLOOKUP($Z$3,$AL163:$AQ179,7,FALSE)","v":-0.19006655263270777}]
["Taranaki","Taranaki fares per passenger km:",{"$f":"'data \"live\" (TIO)'!C70/'data \"live\" (TIO)'!C30","v":0.18088682177022833},{"$f":"'data \"live\" (TIO)'!D70/'data \"live\" (TIO)'!D30","v":0.1817081168777003},{"$f":"'data \"live\" (TIO)'!E70/'data \"live\" (TIO)'!E30","v":0.17745622956288981},{"$f":"'data \"live\" (TIO)'!F70/'data \"live\" (TIO)'!F30","v":0.17927588536628672},{"$f":"'data \"live\" (TIO)'!G70/'data \"live\" (TIO)'!G30","v":0.18576028804455963},{"$f":"'data \"live\" (TIO)'!H70/'data \"live\" (TIO)'!H30","v":0.18531057338707196},{"$f":"'data \"live\" (TIO)'!I70/'data \"live\" (TIO)'!I30","v":0.16348407275906696},{"$f":"'data \"live\" (TIO)'!J70/'data \"live\" (TIO)'!J30","v":0.17553630768984063},{"$f":"'data \"live\" (TIO)'!K70/'data \"live\" (TIO)'!K30","v":0.1797091908273159},{"$f":"'data \"live\" (TIO)'!L70/'data \"live\" (TIO)'!L30","v":0.19774374939445136},{"$f":"'data \"live\" (TIO)'!M70/'data \"live\" (TIO)'!M30","v":0.1986365302474232},{"$f":"'data \"live\" (TIO)'!N70/'data \"live\" (TIO)'!N30","v":0.19953000496888873},{"$f":"'data \"live\" (TIO)'!O70/'data \"live\" (TIO)'!O30","v":0.20042647188036006},{"$f":"'data \"live\" (TIO)'!P70/'data \"live\" (TIO)'!P30","v":0.20132761571108276},{"$f":"'data \"live\" (TIO)'!Q70/'data \"live\" (TIO)'!Q30","v":0.20223307061803175},{"$f":"'data \"live\" (TIO)'!R70/'data \"live\" (TIO)'!R30","v":0.20314301636582971},{"$f":"'data \"live\" (TIO)'!V70/'data \"live\" (TIO)'!V30","v":0.17987271328118948},{"$f":"'data \"live\" (TIO)'!W70/'data \"live\" (TIO)'!W30","v":0.18350913980874531},{"$f":"'data \"live\" (TIO)'!X70/'data \"live\" (TIO)'!X30","v":0.1728285659671138},{"$f":"'data \"live\" (TIO)'!Y70/'data \"live\" (TIO)'!Y30","v":0.19863973108744912},{"$f":"'data \"live\" (TIO)'!Z70/'data \"live\" (TIO)'!Z30","v":0.20133205601154755},{"$f":"'data \"live\" (TIO)'!AA70/'data \"live\" (TIO)'!AA30","v":0.20314301636582971},{"$f":"HLOOKUP($Y$3,$S163:$X179,8,FALSE)","v":0.19863973108744912},{"$f":"HLOOKUP($Z$3,$S163:$X179,8,FALSE)","v":0.1728285659671138},null,null,null,null,null,null,null,null,null,null,null,null,2.0216665781157772E-2,-3.9161844982366967E-2,0.10433499036022065,0.11930293560875649,0.12937094604373089,{"$f":"HLOOKUP($Y$3,$AL163:$AQ179,8,FALSE)","v":0.10433499036022065},{"$f":"HLOOKUP($Z$3,$AL163:$AQ179,8,FALSE)","v":-3.9161844982366967E-2}]
["Manawatu-Wanganui","Manawatu-Wanganui fares per passenger km:",{"$f":"'data \"live\" (TIO)'!C71/'data \"live\" (TIO)'!C31","v":0.13063341828393954},{"$f":"'data \"live\" (TIO)'!D71/'data \"live\" (TIO)'!D31","v":0.10141548719580708},{"$f":"'data \"live\" (TIO)'!E71/'data \"live\" (TIO)'!E31","v":0.10792179276505752},{"$f":"'data \"live\" (TIO)'!F71/'data \"live\" (TIO)'!F31","v":0.12002880648915261},{"$f":"'data \"live\" (TIO)'!G71/'data \"live\" (TIO)'!G31","v":0.12941428936556054},{"$f":"'data \"live\" (TIO)'!H71/'data \"live\" (TIO)'!H31","v":0.12189197406771751},{"$f":"'data \"live\" (TIO)'!I71/'data \"live\" (TIO)'!I31","v":0.11713439343894295},{"$f":"'data \"live\" (TIO)'!J71/'data \"live\" (TIO)'!J31","v":0.13792688521503285},{"$f":"'data \"live\" (TIO)'!K71/'data \"live\" (TIO)'!K31","v":0.12390953672992992},{"$f":"'data \"live\" (TIO)'!L71/'data \"live\" (TIO)'!L31","v":0.1346029858776891},{"$f":"'data \"live\" (TIO)'!M71/'data \"live\" (TIO)'!M31","v":0.13217054776405707},{"$f":"'data \"live\" (TIO)'!N71/'data \"live\" (TIO)'!N31","v":0.13217049854318319},{"$f":"'data \"live\" (TIO)'!O71/'data \"live\" (TIO)'!O31","v":0.13217057916200509},{"$f":"'data \"live\" (TIO)'!P71/'data \"live\" (TIO)'!P31","v":0.13217055268096112},{"$f":"'data \"live\" (TIO)'!Q71/'data \"live\" (TIO)'!Q31","v":0.13217052565393425},{"$f":"'data \"live\" (TIO)'!R71/'data \"live\" (TIO)'!R31","v":0.13217052029815038},{"$f":"'data \"live\" (TIO)'!V71/'data \"live\" (TIO)'!V31","v":0.11195603614576211},{"$f":"'data \"live\" (TIO)'!W71/'data \"live\" (TIO)'!W31","v":0.12377128693381081},{"$f":"'data \"live\" (TIO)'!X71/'data \"live\" (TIO)'!X31","v":0.12537406250089514},{"$f":"'data \"live\" (TIO)'!Y71/'data \"live\" (TIO)'!Y31","v":0.1329549859696629},{"$f":"'data \"live\" (TIO)'!Z71/'data \"live\" (TIO)'!Z31","v":0.13217055214577839},{"$f":"'data \"live\" (TIO)'!AA71/'data \"live\" (TIO)'!AA31","v":0.13217053924201819},{"$f":"HLOOKUP($Y$3,$S163:$X179,9,FALSE)","v":0.1329549859696629},{"$f":"HLOOKUP($Z$3,$S163:$X179,9,FALSE)","v":0.12537406250089514},null,null,null,null,null,null,null,null,null,null,null,null,0.10553473662345225,0.11985085232620518,0.18756424884997758,0.1805576250814902,0.18055750982410301,{"$f":"HLOOKUP($Y$3,$AL163:$AQ179,9,FALSE)","v":0.18756424884997758},{"$f":"HLOOKUP($Z$3,$AL163:$AQ179,9,FALSE)","v":0.11985085232620518}]
["Wellington","Wellington fares per passenger km:",{"$f":"'data \"live\" (TIO)'!C72/'data \"live\" (TIO)'!C32","v":0.27349433662633166},{"$f":"'data \"live\" (TIO)'!D72/'data \"live\" (TIO)'!D32","v":0.31797725510676861},{"$f":"'data \"live\" (TIO)'!E72/'data \"live\" (TIO)'!E32","v":0.32592618470933787},{"$f":"'data \"live\" (TIO)'!F72/'data \"live\" (TIO)'!F32","v":0.32507464103600903},{"$f":"'data \"live\" (TIO)'!G72/'data \"live\" (TIO)'!G32","v":0.33283793836065101},{"$f":"'data \"live\" (TIO)'!H72/'data \"live\" (TIO)'!H32","v":0.33575610111428161},{"$f":"'data \"live\" (TIO)'!I72/'data \"live\" (TIO)'!I32","v":0.33665476522121657},{"$f":"'data \"live\" (TIO)'!J72/'data \"live\" (TIO)'!J32","v":0.33488402909638287},{"$f":"'data \"live\" (TIO)'!K72/'data \"live\" (TIO)'!K32","v":0.34010022181965643},{"$f":"'data \"live\" (TIO)'!L72/'data \"live\" (TIO)'!L32","v":0.31116128368056833},{"$f":"'data \"live\" (TIO)'!M72/'data \"live\" (TIO)'!M32","v":0.31628730827799273},{"$f":"'data \"live\" (TIO)'!N72/'data \"live\" (TIO)'!N32","v":0.31363552551733354},{"$f":"'data \"live\" (TIO)'!O72/'data \"live\" (TIO)'!O32","v":0.30830462774174966},{"$f":"'data \"live\" (TIO)'!P72/'data \"live\" (TIO)'!P32","v":0.31373530946473188},{"$f":"'data \"live\" (TIO)'!Q72/'data \"live\" (TIO)'!Q32","v":0.31957340218831898},{"$f":"'data \"live\" (TIO)'!R72/'data \"live\" (TIO)'!R32","v":0.32551958769456263},{"$f":"'data \"live\" (TIO)'!V72/'data \"live\" (TIO)'!V32","v":0.30559490174844428},{"$f":"'data \"live\" (TIO)'!W72/'data \"live\" (TIO)'!W32","v":0.33122560276037127},{"$f":"'data \"live\" (TIO)'!X72/'data \"live\" (TIO)'!X32","v":0.33725516351133372},{"$f":"'data \"live\" (TIO)'!Y72/'data \"live\" (TIO)'!Y32","v":0.31370222327489072},{"$f":"'data \"live\" (TIO)'!Z72/'data \"live\" (TIO)'!Z32","v":0.31390697702111475},{"$f":"'data \"live\" (TIO)'!AA72/'data \"live\" (TIO)'!AA32","v":0.33198234697901136},{"$f":"HLOOKUP($Y$3,$S163:$X179,10,FALSE)","v":0.31370222327489072},{"$f":"HLOOKUP($Z$3,$S163:$X179,10,FALSE)","v":0.33725516351133372},null,null,null,null,null,null,null,null,null,null,null,null,8.3871494142351066E-2,0.10360206136210715,2.6529636064151818E-2,2.7199652955966824E-2,8.6347792713794558E-2,{"$f":"HLOOKUP($Y$3,$AL163:$AQ179,10,FALSE)","v":2.6529636064151818E-2},{"$f":"HLOOKUP($Z$3,$AL163:$AQ179,10,FALSE)","v":0.10360206136210715}]
["Marlborough","Marlborough fares per passenger km:",{"$f":"'data \"live\" (TIO)'!C73/'data \"live\" (TIO)'!C33","v":0.36857509374383263},{"$f":"'data \"live\" (TIO)'!D73/'data \"live\" (TIO)'!D33","v":0.35048718137657786},{"$f":"'data \"live\" (TIO)'!E73/'data \"live\" (TIO)'!E33","v":0.35045992859048386},{"$f":"'data \"live\" (TIO)'!F73/'data \"live\" (TIO)'!F33","v":0.35997670930940706},{"$f":"'data \"live\" (TIO)'!G73/'data \"live\" (TIO)'!G33","v":0.32172425373093511},{"$f":"'data \"live\" (TIO)'!H73/'data \"live\" (TIO)'!H33","v":0.27619574779334},{"$f":"'data \"live\" (TIO)'!I73/'data \"live\" (TIO)'!I33","v":0.38579795021961932},{"$f":"'data \"live\" (TIO)'!J73/'data \"live\" (TIO)'!J33","v":0.34686430726884759},{"$f":"'data \"live\" (TIO)'!K73/'data \"live\" (TIO)'!K33","v":0.17667715834337111},{"$f":"'data \"live\" (TIO)'!L73/'data \"live\" (TIO)'!L33","v":0.32919035038561095},{"$f":"'data \"live\" (TIO)'!M73/'data \"live\" (TIO)'!M33","v":0.32509293921063198},{"$f":"'data \"live\" (TIO)'!N73/'data \"live\" (TIO)'!N33","v":0.3211146460772355},{"$f":"'data \"live\" (TIO)'!O73/'data \"live\" (TIO)'!O33","v":0.31726701704909627},{"$f":"'data \"live\" (TIO)'!P73/'data \"live\" (TIO)'!P33","v":0.31353004272769835},{"$f":"'data \"live\" (TIO)'!Q73/'data \"live\" (TIO)'!Q33","v":0.30990380411018803},{"$f":"'data \"live\" (TIO)'!R73/'data \"live\" (TIO)'!R33","v":0.30637927086067934},{"$f":"'data \"live\" (TIO)'!V73/'data \"live\" (TIO)'!V33","v":0.35631236654213527},{"$f":"'data \"live\" (TIO)'!W73/'data \"live\" (TIO)'!W33","v":0.31833737189859018},{"$f":"'data \"live\" (TIO)'!X73/'data \"live\" (TIO)'!X33","v":0.28199636496814812},{"$f":"'data \"live\" (TIO)'!Y73/'data \"live\" (TIO)'!Y33","v":0.32505287693702251},{"$f":"'data \"live\" (TIO)'!Z73/'data \"live\" (TIO)'!Z33","v":0.31349432042592856},{"$f":"'data \"live\" (TIO)'!AA73/'data \"live\" (TIO)'!AA33","v":0.30292850585845738},{"$f":"HLOOKUP($Y$3,$S163:$X179,11,FALSE)","v":0.32505287693702251},{"$f":"HLOOKUP($Z$3,$S163:$X179,11,FALSE)","v":0.28199636496814812},null,null,null,null,null,null,null,null,null,null,null,null,-0.10657781825558499,-0.20856980714756923,-8.7730577269807486E-2,-0.12016996920914702,-0.14982320485181655,{"$f":"HLOOKUP($Y$3,$AL163:$AQ179,11,FALSE)","v":-8.7730577269807486E-2},{"$f":"HLOOKUP($Z$3,$AL163:$AQ179,11,FALSE)","v":-0.20856980714756923}]
["Nelson","Nelson fares per passenger km:",{"$f":"'data \"live\" (TIO)'!C74/'data \"live\" (TIO)'!C34","v":0.32026792770178042},{"$f":"'data \"live\" (TIO)'!D74/'data \"live\" (TIO)'!D34","v":0.33207041802115289},{"$f":"'data \"live\" (TIO)'!E74/'data \"live\" (TIO)'!E34","v":0.42657633071550954},{"$f":"'data \"live\" (TIO)'!F74/'data \"live\" (TIO)'!F34","v":0.43483776143844804},{"$f":"'data \"live\" (TIO)'!G74/'data \"live\" (TIO)'!G34","v":0.42962694444726951},{"$f":"'data \"live\" (TIO)'!H74/'data \"live\" (TIO)'!H34","v":0.32714095041317864},{"$f":"'data \"live\" (TIO)'!I74/'data \"live\" (TIO)'!I34","v":0.33116447320937076},{"$f":"'data \"live\" (TIO)'!J74/'data \"live\" (TIO)'!J34","v":0.33156410462489172},{"$f":"'data \"live\" (TIO)'!K74/'data \"live\" (TIO)'!K34","v":0.43394494367947839},{"$f":"'data \"live\" (TIO)'!L74/'data \"live\" (TIO)'!L34","v":0.29875521366411445},{"$f":"'data \"live\" (TIO)'!M74/'data \"live\" (TIO)'!M34","v":0.29874923108468321},{"$f":"'data \"live\" (TIO)'!N74/'data \"live\" (TIO)'!N34","v":0.29874923108468321},{"$f":"'data \"live\" (TIO)'!O74/'data \"live\" (TIO)'!O34","v":0.29874923108468321},{"$f":"'data \"live\" (TIO)'!P74/'data \"live\" (TIO)'!P34","v":0.29874923108468321},{"$f":"'data \"live\" (TIO)'!Q74/'data \"live\" (TIO)'!Q34","v":0.29874923108468321},{"$f":"'data \"live\" (TIO)'!R74/'data \"live\" (TIO)'!R34","v":0.29874923108468321},{"$f":"'data \"live\" (TIO)'!V74/'data \"live\" (TIO)'!V34","v":0.37660319915264656},{"$f":"'data \"live\" (TIO)'!W74/'data \"live\" (TIO)'!W34","v":0.39415477490659545},{"$f":"'data \"live\" (TIO)'!X74/'data \"live\" (TIO)'!X34","v":0.37007459095220091},{"$f":"'data \"live\" (TIO)'!Y74/'data \"live\" (TIO)'!Y34","v":0.29875122528009862},{"$f":"'data \"live\" (TIO)'!Z74/'data \"live\" (TIO)'!Z34","v":0.29874923108468321},{"$f":"'data \"live\" (TIO)'!AA74/'data \"live\" (TIO)'!AA34","v":0.29874923108468321},{"$f":"HLOOKUP($Y$3,$S163:$X179,12,FALSE)","v":0.29875122528009862},{"$f":"HLOOKUP($Z$3,$S163:$X179,12,FALSE)","v":0.37007459095220091},null,null,null,null,null,null,null,null,null,null,null,null,4.6604956605360126E-2,-1.733550913835824E-2,-0.20672148841994464,-0.20672678363628882,-0.20672678363628882,{"$f":"HLOOKUP($Y$3,$AL163:$AQ179,12,FALSE)","v":-0.20672148841994464},{"$f":"HLOOKUP($Z$3,$AL163:$AQ179,12,FALSE)","v":-1.733550913835824E-2}]
["Canterbury","Canterbury fares per passenger km:",{"$f":"'data \"live\" (TIO)'!C75/'data \"live\" (TIO)'!C35","v":0.17045206132761481},{"$f":"'data \"live\" (TIO)'!D75/'data \"live\" (TIO)'!D35","v":0.18441589747734294},{"$f":"'data \"live\" (TIO)'!E75/'data \"live\" (TIO)'!E35","v":0.16170791533108206},{"$f":"'data \"live\" (TIO)'!F75/'data \"live\" (TIO)'!F35","v":0.15894503975874114},{"$f":"'data \"live\" (TIO)'!G75/'data \"live\" (TIO)'!G35","v":0.15842079142617951},{"$f":"'data \"live\" (TIO)'!H75/'data \"live\" (TIO)'!H35","v":0.17773931391452269},{"$f":"'data \"live\" (TIO)'!I75/'data \"live\" (TIO)'!I35","v":0.20652611332080115},{"$f":"'data \"live\" (TIO)'!J75/'data \"live\" (TIO)'!J35","v":0.21025620721621602},{"$f":"'data \"live\" (TIO)'!K75/'data \"live\" (TIO)'!K35","v":0.16451164300770979},{"$f":"'data \"live\" (TIO)'!L75/'data \"live\" (TIO)'!L35","v":0.18946245032618292},{"$f":"'data \"live\" (TIO)'!M75/'data \"live\" (TIO)'!M35","v":0.18946244647398766},{"$f":"'data \"live\" (TIO)'!N75/'data \"live\" (TIO)'!N35","v":0.18946245376743831},{"$f":"'data \"live\" (TIO)'!O75/'data \"live\" (TIO)'!O35","v":0.18946246257890367},{"$f":"'data \"live\" (TIO)'!P75/'data \"live\" (TIO)'!P35","v":0.18946245603231124},{"$f":"'data \"live\" (TIO)'!Q75/'data \"live\" (TIO)'!Q35","v":0.18946247596251109},{"$f":"'data \"live\" (TIO)'!R75/'data \"live\" (TIO)'!R35","v":0.18946246186800847},{"$f":"'data \"live\" (TIO)'!V75/'data \"live\" (TIO)'!V35","v":0.17245883412191959},{"$f":"'data \"live\" (TIO)'!W75/'data \"live\" (TIO)'!W35","v":0.16515913493187448},{"$f":"'data \"live\" (TIO)'!X75/'data \"live\" (TIO)'!X35","v":0.1917729234157052},{"$f":"'data \"live\" (TIO)'!Y75/'data \"live\" (TIO)'!Y35","v":0.18946245020067798},{"$f":"'data \"live\" (TIO)'!Z75/'data \"live\" (TIO)'!Z35","v":0.18946246490244376},{"$f":"'data \"live\" (TIO)'!AA75/'data \"live\" (TIO)'!AA35","v":0.18946246553222695},{"$f":"HLOOKUP($Y$3,$S163:$X179,13,FALSE)","v":0.18946245020067798},{"$f":"HLOOKUP($Z$3,$S163:$X179,13,FALSE)","v":0.1917729234157052},null,null,null,null,null,null,null,null,null,null,null,null,-4.2327197833684771E-2,0.11199246122777073,9.8595216448800205E-2,9.8595301696771775E-2,9.8595305348560203E-2,{"$f":"HLOOKUP($Y$3,$AL163:$AQ179,13,FALSE)","v":9.8595216448800205E-2},{"$f":"HLOOKUP($Z$3,$AL163:$AQ179,13,FALSE)","v":0.11199246122777073}]
["West Coast","West Coast fares per passenger km:",{"$f":"'data \"live\" (TIO)'!C76/'data \"live\" (TIO)'!C36","v":1.8058769271313744},{"$f":"'data \"live\" (TIO)'!D76/'data \"live\" (TIO)'!D36","v":1.8478802099192204},{"$f":"'data \"live\" (TIO)'!E76/'data \"live\" (TIO)'!E36","v":1.9493042287032698},{"$f":"'data \"live\" (TIO)'!F76/'data \"live\" (TIO)'!F36","v":1.7107629312312136},{"$f":"'data \"live\" (TIO)'!G76/'data \"live\" (TIO)'!G36","v":2.0633970600976115},{"$f":"'data \"live\" (TIO)'!H76/'data \"live\" (TIO)'!H36","v":2.0555008357211078},{"$f":"'data \"live\" (TIO)'!I76/'data \"live\" (TIO)'!I36","v":2.0555008357211078},{"$f":"'data \"live\" (TIO)'!J76/'data \"live\" (TIO)'!J36","v":2.1302081722292678},{"$f":"'data \"live\" (TIO)'!K76/'data \"live\" (TIO)'!K36","v":3.1682857142857141},{"$f":"'data \"live\" (TIO)'!L76/'data \"live\" (TIO)'!L36","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M76/'data \"live\" (TIO)'!M36","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N76/'data \"live\" (TIO)'!N36","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O76/'data \"live\" (TIO)'!O36","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P76/'data \"live\" (TIO)'!P36","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q76/'data \"live\" (TIO)'!Q36","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R76/'data \"live\" (TIO)'!R36","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!V76/'data \"live\" (TIO)'!V36","v":1.8671166552237608},{"$f":"'data \"live\" (TIO)'!W76/'data \"live\" (TIO)'!W36","v":1.9339247181803878},{"$f":"'data \"live\" (TIO)'!X76/'data \"live\" (TIO)'!X36","v":2.3181692726770908},{"$f":"'data \"live\" (TIO)'!Y76/'data \"live\" (TIO)'!Y36","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Z76/'data \"live\" (TIO)'!Z36","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!AA76/'data \"live\" (TIO)'!AA36","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$S163:$X179,14,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$S163:$X179,14,FALSE)","v":2.3181692726770908},null,null,null,null,null,null,null,null,null,null,null,null,3.5781408070949094E-2,0.24157709492408475,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL163:$AQ179,14,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL163:$AQ179,14,FALSE)","v":0.24157709492408475}]
["Otago","Otago fares per passenger km:",{"$f":"'data \"live\" (TIO)'!C77/'data \"live\" (TIO)'!C37","v":0.48047598049162776},{"$f":"'data \"live\" (TIO)'!D77/'data \"live\" (TIO)'!D37","v":0.31302543821932777},{"$f":"'data \"live\" (TIO)'!E77/'data \"live\" (TIO)'!E37","v":0.30815143275162898},{"$f":"'data \"live\" (TIO)'!F77/'data \"live\" (TIO)'!F37","v":0.31015600503327156},{"$f":"'data \"live\" (TIO)'!G77/'data \"live\" (TIO)'!G37","v":0.3209393008070977},{"$f":"'data \"live\" (TIO)'!H77/'data \"live\" (TIO)'!H37","v":0.46838689902730579},{"$f":"'data \"live\" (TIO)'!I77/'data \"live\" (TIO)'!I37","v":0.50215358436336066},{"$f":"'data \"live\" (TIO)'!J77/'data \"live\" (TIO)'!J37","v":0.47746916074634632},{"$f":"'data \"live\" (TIO)'!K77/'data \"live\" (TIO)'!K37","v":0.33937086960595891},{"$f":"'data \"live\" (TIO)'!L77/'data \"live\" (TIO)'!L37","v":0.25425771221266769},{"$f":"'data \"live\" (TIO)'!M77/'data \"live\" (TIO)'!M37","v":0.25380505632279549},{"$f":"'data \"live\" (TIO)'!N77/'data \"live\" (TIO)'!N37","v":0.24562691141281398},{"$f":"'data \"live\" (TIO)'!O77/'data \"live\" (TIO)'!O37","v":0.24346530289383608},{"$f":"'data \"live\" (TIO)'!P77/'data \"live\" (TIO)'!P37","v":0.2504702623935981},{"$f":"'data \"live\" (TIO)'!Q77/'data \"live\" (TIO)'!Q37","v":0.24573667980771899},{"$f":"'data \"live\" (TIO)'!R77/'data \"live\" (TIO)'!R37","v":0.24426705904584445},{"$f":"'data \"live\" (TIO)'!V77/'data \"live\" (TIO)'!V37","v":0.35122141706375259},{"$f":"'data \"live\" (TIO)'!W77/'data \"live\" (TIO)'!W37","v":0.36292516382508588},{"$f":"'data \"live\" (TIO)'!X77/'data \"live\" (TIO)'!X37","v":0.43522610290079394},{"$f":"'data \"live\" (TIO)'!Y77/'data \"live\" (TIO)'!Y37","v":0.25105027205419467},{"$f":"'data \"live\" (TIO)'!Z77/'data \"live\" (TIO)'!Z37","v":0.24658041587979398},{"$f":"'data \"live\" (TIO)'!AA77/'data \"live\" (TIO)'!AA37","v":0.24427069938894652},{"$f":"HLOOKUP($Y$3,$S163:$X179,15,FALSE)","v":0.25105027205419467},{"$f":"HLOOKUP($Z$3,$S163:$X179,15,FALSE)","v":0.43522610290079394},null,null,null,null,null,null,null,null,null,null,null,null,3.3322987132099913E-2,0.23917871108011934,-0.28520796324722753,-0.29793456805330443,-0.30451080850628398,{"$f":"HLOOKUP($Y$3,$AL163:$AQ179,15,FALSE)","v":-0.28520796324722753},{"$f":"HLOOKUP($Z$3,$AL163:$AQ179,15,FALSE)","v":0.23917871108011934}]
["Southland","Southland fares per passenger km:",{"$f":"'data \"live\" (TIO)'!C78/'data \"live\" (TIO)'!C38","v":0.19515669515669515},{"$f":"'data \"live\" (TIO)'!D78/'data \"live\" (TIO)'!D38","v":0.19784914603252432},{"$f":"'data \"live\" (TIO)'!E78/'data \"live\" (TIO)'!E38","v":0.20170770495872897},{"$f":"'data \"live\" (TIO)'!F78/'data \"live\" (TIO)'!F38","v":0.32144684781668198},{"$f":"'data \"live\" (TIO)'!G78/'data \"live\" (TIO)'!G38","v":0.41193993390403827},{"$f":"'data \"live\" (TIO)'!H78/'data \"live\" (TIO)'!H38","v":0.19943187526723943},{"$f":"'data \"live\" (TIO)'!I78/'data \"live\" (TIO)'!I38","v":0.19544051571659887},{"$f":"'data \"live\" (TIO)'!J78/'data \"live\" (TIO)'!J38","v":1.029902964537712},{"$f":"'data \"live\" (TIO)'!K78/'data \"live\" (TIO)'!K38","v":0.22297951232509167},{"$f":"'data \"live\" (TIO)'!L78/'data \"live\" (TIO)'!L38","v":0.24546204620462045},{"$f":"'data \"live\" (TIO)'!M78/'data \"live\" (TIO)'!M38","v":0.24550617283950618},{"$f":"'data \"live\" (TIO)'!N78/'data \"live\" (TIO)'!N38","v":0.25678228782287821},{"$f":"'data \"live\" (TIO)'!O78/'data \"live\" (TIO)'!O38","v":0.2568796409628723},{"$f":"'data \"live\" (TIO)'!P78/'data \"live\" (TIO)'!P38","v":0.26809209453952731},{"$f":"'data \"live\" (TIO)'!Q78/'data \"live\" (TIO)'!Q38","v":0.26819789132197891},{"$f":"'data \"live\" (TIO)'!R78/'data \"live\" (TIO)'!R38","v":0.26803240178209803},{"$f":"'data \"live\" (TIO)'!V78/'data \"live\" (TIO)'!V38","v":0.19822577462937804},{"$f":"'data \"live\" (TIO)'!W78/'data \"live\" (TIO)'!W38","v":0.28249772126063954},{"$f":"'data \"live\" (TIO)'!X78/'data \"live\" (TIO)'!X38","v":0.27668617101703225},{"$f":"'data \"live\" (TIO)'!Y78/'data \"live\" (TIO)'!Y38","v":0.24926258055669823},{"$f":"'data \"live\" (TIO)'!Z78/'data \"live\" (TIO)'!Z38","v":0.26439913173246504},{"$f":"'data \"live\" (TIO)'!AA78/'data \"live\" (TIO)'!AA38","v":0.26798379910895098},{"$f":"HLOOKUP($Y$3,$S163:$X179,16,FALSE)","v":0.24926258055669823},{"$f":"HLOOKUP($Z$3,$S163:$X179,16,FALSE)","v":0.27668617101703225},null,null,null,null,null,null,null,null,null,null,null,null,0.42513112529803165,0.39581329186051262,0.25746806147053025,0.3338282179843215,0.35191197819758435,{"$f":"HLOOKUP($Y$3,$AL163:$AQ179,16,FALSE)","v":0.25746806147053025},{"$f":"HLOOKUP($Z$3,$AL163:$AQ179,16,FALSE)","v":0.39581329186051262}]
["National","National total fares per passenger km:",{"$f":"'data \"live\" (TIO)'!C79/'data \"live\" (TIO)'!C39","v":0.2379619819303786},{"$f":"'data \"live\" (TIO)'!D79/'data \"live\" (TIO)'!D39","v":0.25505040890168162},{"$f":"'data \"live\" (TIO)'!E79/'data \"live\" (TIO)'!E39","v":0.23641589117637821},{"$f":"'data \"live\" (TIO)'!F79/'data \"live\" (TIO)'!F39","v":0.24313404464581462},{"$f":"'data \"live\" (TIO)'!G79/'data \"live\" (TIO)'!G39","v":0.23492941861165859},{"$f":"'data \"live\" (TIO)'!H79/'data \"live\" (TIO)'!H39","v":0.27023270208851202},{"$f":"'data \"live\" (TIO)'!I79/'data \"live\" (TIO)'!I39","v":0.28266746542012666},{"$f":"'data \"live\" (TIO)'!J79/'data \"live\" (TIO)'!J39","v":0.27413602245449431},{"$f":"'data \"live\" (TIO)'!K79/'data \"live\" (TIO)'!K39","v":0.26103122655570904},{"$f":"'data \"live\" (TIO)'!L79/'data \"live\" (TIO)'!L39","v":0.25203939515873125},{"$f":"'data \"live\" (TIO)'!M79/'data \"live\" (TIO)'!M39","v":0.25634926752114062},{"$f":"'data \"live\" (TIO)'!N79/'data \"live\" (TIO)'!N39","v":0.2599612975519231},{"$f":"'data \"live\" (TIO)'!O79/'data \"live\" (TIO)'!O39","v":0.26505946682036746},{"$f":"'data \"live\" (TIO)'!P79/'data \"live\" (TIO)'!P39","v":0.26752703304096626},{"$f":"'data \"live\" (TIO)'!Q79/'data \"live\" (TIO)'!Q39","v":0.2702403508578422},{"$f":"'data \"live\" (TIO)'!R79/'data \"live\" (TIO)'!R39","v":0.27666989947087689},{"$f":"'data \"live\" (TIO)'!V79/'data \"live\" (TIO)'!V39","v":0.24288364192862613},{"$f":"'data \"live\" (TIO)'!W79/'data \"live\" (TIO)'!W39","v":0.24924755547540117},{"$f":"'data \"live\" (TIO)'!X79/'data \"live\" (TIO)'!X39","v":0.27240444061417912},{"$f":"'data \"live\" (TIO)'!Y79/'data \"live\" (TIO)'!Y39","v":0.25618960574126387},{"$f":"'data \"live\" (TIO)'!Z79/'data \"live\" (TIO)'!Z39","v":0.26765355605856278},{"$f":"'data \"live\" (TIO)'!AA79/'data \"live\" (TIO)'!AA39","v":0.28712648493106641},{"$f":"HLOOKUP($Y$3,$S163:$X179,17,FALSE)","v":0.25618960574126387},{"$f":"HLOOKUP($Z$3,$S163:$X179,17,FALSE)","v":0.27240444061417912},null,null,null,null,null,null,null,null,null,null,null,null,2.6201490953619455E-2,0.12154296786371477,5.4783285144200278E-2,0.10198263634903637,0.18215653656676256,{"$f":"HLOOKUP($Y$3,$AL163:$AQ179,17,FALSE)","v":5.4783285144200278E-2},{"$f":"HLOOKUP($Z$3,$AL163:$AQ179,17,FALSE)","v":0.12154296786371477}]
[null,{"$f":"VLOOKUP($B$805,$A164:$Y179,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A164:$Y179,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A164:$Y179,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A164:$Y179,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A164:$Y179,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A164:$AK179,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A164:$Y179,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A164:$Y179,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A164:$Y179,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A164:$Y179,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A164:$Y179,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A164:$Y179,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A164:$Y179,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A164:$Y179,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A164:$Y179,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A164:$Y179,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A164:$Y179,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A164:$Y179,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A164:$Y179,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A164:$Y179,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A164:$Y179,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A164:$Y179,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A164:$Y179,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A164:$Y179,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A164:$Z179,26,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP($B$805,$A164:$AR179,44,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A164:$AS179,45,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B180","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"live\" (TIO)'!I81/'data \"live\" (TIO)'!I41","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!J81/'data \"live\" (TIO)'!J41","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!K81/'data \"live\" (TIO)'!K41","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!L81/'data \"live\" (TIO)'!L41","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!M81/'data \"live\" (TIO)'!M41","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!N81/'data \"live\" (TIO)'!N41","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!O81/'data \"live\" (TIO)'!O41","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!P81/'data \"live\" (TIO)'!P41","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Q81/'data \"live\" (TIO)'!Q41","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!R81/'data \"live\" (TIO)'!R41","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!V81/'data \"live\" (TIO)'!V41","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!W81/'data \"live\" (TIO)'!W41","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!X81/'data \"live\" (TIO)'!X41","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Y81/'data \"live\" (TIO)'!Y41","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Z81/'data \"live\" (TIO)'!Z41","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!AA81/'data \"live\" (TIO)'!AA41","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S163:$X181,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S163:$X181,19,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$AL163:$AQ181,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$AL163:$AQ181,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B180","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!C82/'data \"live\" (TIO)'!C42","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!D82/'data \"live\" (TIO)'!D42","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!E82/'data \"live\" (TIO)'!E42","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!F82/'data \"live\" (TIO)'!F42","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!G82/'data \"live\" (TIO)'!G42","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!H82/'data \"live\" (TIO)'!H42","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!I82/'data \"live\" (TIO)'!I42","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!J82/'data \"live\" (TIO)'!J42","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!K82/'data \"live\" (TIO)'!K42","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L82/'data \"live\" (TIO)'!L42","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M82/'data \"live\" (TIO)'!M42","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N82/'data \"live\" (TIO)'!N42","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O82/'data \"live\" (TIO)'!O42","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P82/'data \"live\" (TIO)'!P42","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q82/'data \"live\" (TIO)'!Q42","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R82/'data \"live\" (TIO)'!R42","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!V82/'data \"live\" (TIO)'!V42","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!W82/'data \"live\" (TIO)'!W42","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!X82/'data \"live\" (TIO)'!X42","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Y82/'data \"live\" (TIO)'!Y42","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Z82/'data \"live\" (TIO)'!Z42","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!AA82/'data \"live\" (TIO)'!AA42","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$S163:$X210,20,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$S163:$X182,20,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL163:$AQ210,20,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL163:$AQ182,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"BUS AVERAGE COST PER PERSON PER KM","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2009-12","2012-15","2015-18",{"$f":"V163","v":"2018-21"},{"$f":"W163","v":"2021-24"},{"$f":"X163","v":"2024-27"},{"$f":"$Y$3","v":"2018-21"},{"$f":"Z163","v":"2015-18"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"S183","v":"2009-12"},"2012-15","2015-18","2018-21","2021-24","2024-27","2018-21","2015-18"]
["Northland","Northland average cost per person per km:",{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,C84/C24,C84/C104)","v":0.19266249235339292},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,D84/D24,D84/D104)","v":0.14229978188849066},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,E84/E24,E84/E104)","v":0.16116800319385965},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,F84/F24,F84/F104)","v":0.14214345428671274},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,G84/G24,G84/G104)","v":0.15634116923283919},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,H84/H24,H84/H104)","v":0.16619908234044348},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,I84/I24,I84/I104)","v":0.18404935066672912},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,J84/J24,J84/J104)","v":0.20382295099525849},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,K84/K24,K84/K104)","v":0.35055719026821625},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,L84/L24,L84/L104)","v":0.27195306652115819},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,M84/M24,M84/M104)","v":0.27747022765304297},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,N84/N24,N84/N104)","v":0.29878012114780916},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,O84/O24,O84/O104)","v":0.30950848765736105},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,P84/P24,P84/P104)","v":0.3050416962846097},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,Q84/Q24,Q84/Q104)","v":0.30061942330205743},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,R84/R24,R84/R104)","v":0.27733548782384276},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(C84:E84))/(AVERAGE(C24:E24)),AVERAGE(C84:E84)/AVERAGE(C104:E104))","v":0.16341372650386529},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(F84:H84))/(AVERAGE(F24:H24)),AVERAGE(F84:H84)/AVERAGE(F104:H104))","v":0.15493157891342213},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(I84:K84))/(AVERAGE(I24:K24)),AVERAGE(I84:K84)/AVERAGE(I104:K104))","v":0.25195259371602563},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(L84:N84))/(AVERAGE(L24:N24)),AVERAGE(L84:N84)/AVERAGE(L104:N104))","v":0.2827344717740034},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(M84:O84))/(AVERAGE(M24:O24)),AVERAGE(M84:O84)/AVERAGE(M104:O104))","v":0.29528321566249216},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(N84:P84))/(AVERAGE(N24:P24)),AVERAGE(N84:P84)/AVERAGE(N104:P104))","v":0.3044572941463472},{"$f":"HLOOKUP($Y$3,$S183:$X199,2,FALSE)","v":0.2827344717740034},{"$f":"HLOOKUP($Z$3,$S183:$X199,2,FALSE)","v":0.25195259371602563},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T184/$S184-1","v":-5.1905967582487778E-2},{"$f":"U184/$S184-1","v":0.54180801763960806},{"$f":"V184/$S184-1","v":0.73017578035169373},{"$f":"W184/$S184-1","v":0.80696702767810446},{"$f":"X184/$S184-1","v":0.86310722275307605},{"$f":"HLOOKUP($Y$3,$AL183:$AQ199,2,FALSE)","v":0.73017578035169373},{"$f":"HLOOKUP($Z$3,$AL183:$AQ199,2,FALSE)","v":0.54180801763960806}]
["Auckland","Auckland cost per person per km:",{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,C85/C25,C85/C105)","v":0.3471973514893259},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,D85/D25,D85/D105)","v":0.32247036732171663},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,E85/E25,E85/E105)","v":0.29003247677782845},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,F85/F25,F85/F105)","v":0.2706171231729676},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,G85/G25,G85/G105)","v":0.24748473326468254},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,H85/H25,H85/H105)","v":0.27733416374801856},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,I85/I25,I85/I105)","v":0.29012070768958825},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,J85/J25,J85/J105)","v":0.33117262621819704},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,K85/K25,K85/K105)","v":0.38548883562838632},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,L85/L25,L85/L105)","v":0.41789886241809671},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,M85/M25,M85/M105)","v":0.40736810944870105},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,N85/N25,N85/N105)","v":0.39856538302482236},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,O85/O25,O85/O105)","v":0.409923634473572},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,P85/P25,P85/P105)","v":0.40829752847237871},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,Q85/Q25,Q85/Q105)","v":0.40762651035409053},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,R85/R25,R85/R105)","v":0.40484602360697686},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(C85:E85))/(AVERAGE(C25:E25)),AVERAGE(C85:E85)/AVERAGE(C105:E105))","v":0.31739994033482216},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(F85:H85))/(AVERAGE(F25:H25)),AVERAGE(F85:H85)/AVERAGE(F105:H105))","v":0.26446681354668877},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(I85:K85))/(AVERAGE(I25:K25)),AVERAGE(I85:K85)/AVERAGE(I105:K105))","v":0.33379749051882179},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(L85:N85))/(AVERAGE(L25:N25)),AVERAGE(L85:N85)/AVERAGE(L105:N105))","v":0.40774055143657872},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(M85:O85))/(AVERAGE(M25:O25)),AVERAGE(M85:O85)/AVERAGE(M105:O105))","v":0.40524580774415481},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(N85:P85))/(AVERAGE(N25:P25)),AVERAGE(N85:P85)/AVERAGE(N105:P105))","v":0.40555606113765241},{"$f":"HLOOKUP($Y$3,$S183:$X199,3,FALSE)","v":0.40774055143657872},{"$f":"HLOOKUP($Z$3,$S183:$X199,3,FALSE)","v":0.33379749051882179},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T185/$S185-1","v":-0.16677106722923374},5.166210858988185E-2,0.28462705760579898,0.27676712010930093,0.27774460420450997,{"$f":"HLOOKUP($Y$3,$AL183:$AQ199,3,FALSE)","v":0.28462705760579898},{"$f":"HLOOKUP($Z$3,$AL183:$AQ199,3,FALSE)","v":5.166210858988185E-2}]
["Waikato","Waikato cost per person per km:",{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,C86/C26,C86/C106)","v":0.42024447599552334},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,D86/D26,D86/D106)","v":0.41178297740293002},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,E86/E26,E86/E106)","v":0.39397197975567982},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,F86/F26,F86/F106)","v":0.36207380274028805},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,G86/G26,G86/G106)","v":0.35151304404929773},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,H86/H26,H86/H106)","v":0.35816253890097977},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,I86/I26,I86/I106)","v":0.3951322447904021},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,J86/J26,J86/J106)","v":0.42165580513125744},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,K86/K26,K86/K106)","v":0.31991501645124359},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,L86/L26,L86/L106)","v":0.43030307639594279},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,M86/M26,M86/M106)","v":0.43819878524298089},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,N86/N26,N86/N106)","v":0.44623533999929144},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,O86/O26,O86/O106)","v":0.45441526628732637},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,P86/P26,P86/P106)","v":0.46274107695842126},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,Q86/Q26,Q86/Q106)","v":0.47121530801559441},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,R86/R26,R86/R106)","v":0.47984054209363292},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(C86:E86))/(AVERAGE(C26:E26)),AVERAGE(C86:E86)/AVERAGE(C106:E106))","v":0.40854526580760825},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(F86:H86))/(AVERAGE(F26:H26)),AVERAGE(F86:H86)/AVERAGE(F106:H106))","v":0.35723606316076573},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(I86:K86))/(AVERAGE(I26:K26)),AVERAGE(I86:K86)/AVERAGE(I106:K106))","v":0.37403118354117193},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(L86:N86))/(AVERAGE(L26:N26)),AVERAGE(L86:N86)/AVERAGE(L106:N106))","v":0.43824042324231016},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(M86:O86))/(AVERAGE(M26:O26)),AVERAGE(M86:O86)/AVERAGE(M106:O106))","v":0.44627777353098458},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(N86:P86))/(AVERAGE(N26:P26)),AVERAGE(N86:P86)/AVERAGE(N106:P106))","v":0.45445849040504666},{"$f":"HLOOKUP($Y$3,$S183:$X199,4,FALSE)","v":0.43824042324231016},{"$f":"HLOOKUP($Z$3,$S183:$X199,4,FALSE)","v":0.37403118354117193},null,null,null,null,null,null,null,null,null,null,null,null,-0.12559000664324182,-8.448043620872514E-2,7.2685109631611677E-2,9.2358205764022427E-2,0.11238222160444722,{"$f":"HLOOKUP($Y$3,$AL183:$AQ199,4,FALSE)","v":7.2685109631611677E-2},{"$f":"HLOOKUP($Z$3,$AL183:$AQ199,4,FALSE)","v":-8.448043620872514E-2}]
["Bay of Plenty","Bay of Plenty cost per person per km:",{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,C87/C27,C87/C107)","v":0.45108250703741654},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,D87/D27,D87/D107)","v":0.37965167095576419},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,E87/E27,E87/E107)","v":0.32670756082802466},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,F87/F27,F87/F107)","v":0.31909889422412518},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,G87/G27,G87/G107)","v":0.37312184899008405},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,H87/H27,H87/H107)","v":0.41426870178013747},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,I87/I27,I87/I107)","v":0.40921131825791462},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,J87/J27,J87/J107)","v":0.40705064417400133},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,K87/K27,K87/K107)","v":0.42865126820836258},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,L87/L27,L87/L107)","v":0.43815885148523076},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,M87/M27,M87/M107)","v":0.43815885148523076},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,N87/N27,N87/N107)","v":0.43815885148523076},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,O87/O27,O87/O107)","v":0.43815885148523076},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,P87/P27,P87/P107)","v":0.43815885148523076},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,Q87/Q27,Q87/Q107)","v":0.43815885148523076},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,R87/R27,R87/R107)","v":0.43815885148523076},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(C87:E87))/(AVERAGE(C27:E27)),AVERAGE(C87:E87)/AVERAGE(C107:E107))","v":0.37875495453366731},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(F87:H87))/(AVERAGE(F27:H27)),AVERAGE(F87:H87)/AVERAGE(F107:H107))","v":0.36648805692479886},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(I87:K87))/(AVERAGE(I27:K27)),AVERAGE(I87:K87)/AVERAGE(I107:K107))","v":0.41467237779294375},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(L87:N87))/(AVERAGE(L27:N27)),AVERAGE(L87:N87)/AVERAGE(L107:N107))","v":0.43815885148523076},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(M87:O87))/(AVERAGE(M27:O27)),AVERAGE(M87:O87)/AVERAGE(M107:O107))","v":0.43815885148523076},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(N87:P87))/(AVERAGE(N27:P27)),AVERAGE(N87:P87)/AVERAGE(N107:P107))","v":0.43815885148523076},{"$f":"HLOOKUP($Y$3,$S183:$X199,5,FALSE)","v":0.43815885148523076},{"$f":"HLOOKUP($Z$3,$S183:$X199,5,FALSE)","v":0.41467237779294375},null,null,null,null,null,null,null,null,null,null,null,null,-3.2387424803384524E-2,9.4830240051906101E-2,0.15683992048289652,0.15683992048289652,0.15683992048289652,{"$f":"HLOOKUP($Y$3,$AL183:$AQ199,5,FALSE)","v":0.15683992048289652},{"$f":"HLOOKUP($Z$3,$AL183:$AQ199,5,FALSE)","v":9.4830240051906101E-2}]
["Gisborne","Gisborne cost per person per km:",{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,C88/C28,C88/C108)","v":0.2809084448365437},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,D88/D28,D88/D108)","v":0.26222048540416049},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,E88/E28,E88/E108)","v":0.29173117761026079},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,F88/F28,F88/F108)","v":0.28727941676008012},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,G88/G28,G88/G108)","v":0.31018070403112674},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,H88/H28,H88/H108)","v":0.33316577583941487},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,I88/I28,I88/I108)","v":0.35666015918306054},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,J88/J28,J88/J108)","v":0.42661727872600275},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,K88/K28,K88/K108)","v":0.43648328307826517},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,L88/L28,L88/L108)","v":0.49586776859504134},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,M88/M28,M88/M108)","v":0.50677685950413232},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,N88/N28,N88/N108)","v":0.51793388429752074},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,O88/O28,O88/O108)","v":0.50653099173553717},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,P88/P28,P88/P108)","v":0.51116884458447398},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,Q88/Q28,Q88/Q108)","v":0.51591859924590666},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,R88/R28,R88/R108)","v":0.52139662207530602},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(C88:E88))/(AVERAGE(C28:E28)),AVERAGE(C88:E88)/AVERAGE(C108:E108))","v":0.27850255234871163},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(F88:H88))/(AVERAGE(F28:H28)),AVERAGE(F88:H88)/AVERAGE(F108:H108))","v":0.31093715340726819},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(I88:K88))/(AVERAGE(I28:K28)),AVERAGE(I88:K88)/AVERAGE(I108:K108))","v":0.40264019026222952},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(L88:N88))/(AVERAGE(L28:N28)),AVERAGE(L88:N88)/AVERAGE(L108:N108))","v":0.50685950413223135},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(M88:O88))/(AVERAGE(M28:O28)),AVERAGE(M88:O88)/AVERAGE(M108:O108))","v":0.51041391184573004},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(N88:P88))/(AVERAGE(N28:P28)),AVERAGE(N88:P88)/AVERAGE(N108:P108))","v":0.51187799478783014},{"$f":"HLOOKUP($Y$3,$S183:$X199,6,FALSE)","v":0.50685950413223135},{"$f":"HLOOKUP($Z$3,$S183:$X199,6,FALSE)","v":0.40264019026222952},null,null,null,null,null,null,null,null,null,null,null,null,0.11646069590753827,0.44573249640486523,0.81994563373909468,0.83270820156306269,0.83796518369752793,{"$f":"HLOOKUP($Y$3,$AL183:$AQ199,6,FALSE)","v":0.81994563373909468},{"$f":"HLOOKUP($Z$3,$AL183:$AQ199,6,FALSE)","v":0.44573249640486523}]
["Hawkes Bay","Hawkes Bay cost per person per km:",{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,C89/C29,C89/C109)","v":0.52842262431671594},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,D89/D29,D89/D109)","v":0.47605207842620106},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,E89/E29,E89/E109)","v":0.63197615875605651},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,F89/F29,F89/F109)","v":0.54603563423501644},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,G89/G29,G89/G109)","v":0.44371203459300668},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,H89/H29,H89/H109)","v":0.31128510962700617},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,I89/I29,I89/I109)","v":0.33368582960787174},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,J89/J29,J89/J109)","v":0.28699264757902554},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,K89/K29,K89/K109)","v":0.22464577445836542},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,L89/L29,L89/L109)","v":0.29285563137406434},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,M89/M29,M89/M109)","v":0.29383764748669478},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,N89/N29,N89/N109)","v":0.29296492242503347},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,O89/O29,O89/O109)","v":0.29436944813934901},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,P89/P29,P89/P109)","v":0.29609707892288267},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,Q89/Q29,Q89/Q109)","v":0.29783525629162305},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,R89/R29,R89/R109)","v":0.29957655336354877},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(C89:E89))/(AVERAGE(C29:E29)),AVERAGE(C89:E89)/AVERAGE(C109:E109))","v":0.54417427741884372},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(F89:H89))/(AVERAGE(F29:H29)),AVERAGE(F89:H89)/AVERAGE(F109:H109))","v":0.41131931833966823},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(I89:K89))/(AVERAGE(I29:K29)),AVERAGE(I89:K89)/AVERAGE(I109:K109))","v":0.27870609156567622},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(L89:N89))/(AVERAGE(L29:N29)),AVERAGE(L89:N89)/AVERAGE(L109:N109))","v":0.29322020638582719},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(M89:O89))/(AVERAGE(M29:O29)),AVERAGE(M89:O89)/AVERAGE(M109:O109))","v":0.29372828091428804},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(N89:P89))/(AVERAGE(N29:P29)),AVERAGE(N89:P89)/AVERAGE(N109:P109))","v":0.29450191889867844},{"$f":"HLOOKUP($Y$3,$S183:$X199,7,FALSE)","v":0.29322020638582719},{"$f":"HLOOKUP($Z$3,$S183:$X199,7,FALSE)","v":0.27870609156567622},null,null,null,null,null,null,null,null,null,null,null,null,-0.24414046123117061,-0.48783670391836653,-0.46116489045266007,-0.46023122903288338,-0.45880955583645822,{"$f":"HLOOKUP($Y$3,$AL183:$AQ199,7,FALSE)","v":-0.46116489045266007},{"$f":"HLOOKUP($Z$3,$AL183:$AQ199,7,FALSE)","v":-0.48783670391836653}]
["Taranaki","Taranaki cost per person per km:",{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,C90/C30,C90/C110)","v":0.22985519392589343},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,D90/D30,D90/D110)","v":0.33422237494575296},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,E90/E30,E90/E110)","v":0.3166799719789925},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,F90/F30,F90/F110)","v":0.31486663134199683},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,G90/G30,G90/G110)","v":0.31994531515033159},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,H90/H30,H90/H110)","v":0.32314895933010362},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,I90/I30,I90/I110)","v":0.25608198071818034},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,J90/J30,J90/J110)","v":0.26867362476283357},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,K90/K30,K90/K110)","v":0.28673406728199796},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,L90/L30,L90/L110)","v":0.29950961999798664},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,M90/M30,M90/M110)","v":0.30400342724730989},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,N90/N30,N90/N110)","v":0.30899153131658291},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,O90/O30,O90/O110)","v":0.35775441275757958},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,P90/P30,P90/P110)","v":0.36309445325522016},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,Q90/Q30,Q90/Q110)","v":0.36837192643215916},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,R90/R30,R90/R110)","v":0.37358792575102096},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(C90:E90))/(AVERAGE(C30:E30)),AVERAGE(C90:E90)/AVERAGE(C110:E110))","v":0.28634935347274248},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(F90:H90))/(AVERAGE(F30:H30)),AVERAGE(F90:H90)/AVERAGE(F110:H110))","v":0.31980126224103589},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(I90:K90))/(AVERAGE(I30:K30)),AVERAGE(I90:K90)/AVERAGE(I110:K110))","v":0.27093608625403204},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(L90:N90))/(AVERAGE(L30:N30)),AVERAGE(L90:N90)/AVERAGE(L110:N110))","v":0.30418395668954656},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(M90:O90))/(AVERAGE(M30:O30)),AVERAGE(M90:O90)/AVERAGE(M110:O110))","v":0.32367254968858772},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(N90:P90))/(AVERAGE(N30:P30)),AVERAGE(N90:P90)/AVERAGE(N110:P110))","v":0.34337001559558611},{"$f":"HLOOKUP($Y$3,$S183:$X199,8,FALSE)","v":0.30418395668954656},{"$f":"HLOOKUP($Z$3,$S183:$X199,8,FALSE)","v":0.27093608625403204},null,null,null,null,null,null,null,null,null,null,null,null,0.11682201605346965,-5.382679245398625E-2,6.2282673246900622E-2,0.13034147192302981,0.1991297044373157,{"$f":"HLOOKUP($Y$3,$AL183:$AQ199,8,FALSE)","v":6.2282673246900622E-2},{"$f":"HLOOKUP($Z$3,$AL183:$AQ199,8,FALSE)","v":-5.382679245398625E-2}]
["Manawatu-Wanganui","Manawatu-Wanganui cost per person per km:",{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,C91/C31,C91/C111)","v":0.22080482852843808},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,D91/D31,D91/D111)","v":0.18935173209124817},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,E91/E31,E91/E111)","v":0.18502320475746109},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,F91/F31,F91/F111)","v":0.17936741544550322},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,G91/G31,G91/G111)","v":0.17858663666774133},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,H91/H31,H91/H111)","v":0.18892961458591273},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,I91/I31,I91/I111)","v":0.19593057351458559},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,J91/J31,J91/J111)","v":0.26367462282136728},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,K91/K31,K91/K111)","v":0.18569534720049913},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,L91/L31,L91/L111)","v":0.26705971755378194},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,M91/M31,M91/M111)","v":0.26681244351624051},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,N91/N31,N91/N111)","v":0.26372323184284319},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,O91/O31,O91/O111)","v":0.27284150923364237},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,P91/P31,P91/P111)","v":0.2728414916635204},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,Q91/Q31,Q91/Q111)","v":0.27284149953117504},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,R91/R31,R91/R111)","v":0.27284151214528124},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(C91:E91))/(AVERAGE(C31:E31)),AVERAGE(C91:E91)/AVERAGE(C111:E111))","v":0.19725196396123024},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(F91:H91))/(AVERAGE(F31:H31)),AVERAGE(F91:H91)/AVERAGE(F111:H111))","v":0.18226417549397733},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(I91:K91))/(AVERAGE(I31:K31)),AVERAGE(I91:K91)/AVERAGE(I111:K111))","v":0.21304098178142708},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(L91:N91))/(AVERAGE(L31:N31)),AVERAGE(L91:N91)/AVERAGE(L111:N111))","v":0.26584560085499753},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(M91:O91))/(AVERAGE(M31:O31)),AVERAGE(M91:O91)/AVERAGE(M111:O111))","v":0.26783245518550891},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(N91:P91))/(AVERAGE(N31:P31)),AVERAGE(N91:P91)/AVERAGE(N111:P111))","v":0.26986206335564483},{"$f":"HLOOKUP($Y$3,$S183:$X199,9,FALSE)","v":0.26584560085499753},{"$f":"HLOOKUP($Z$3,$S183:$X199,9,FALSE)","v":0.21304098178142708},null,null,null,null,null,null,null,null,null,null,null,null,-7.5982961924773273E-2,8.0044920735492298E-2,0.34774628103195626,0.35781895301256017,0.36810837233887339,{"$f":"HLOOKUP($Y$3,$AL183:$AQ199,9,FALSE)","v":0.34774628103195626},{"$f":"HLOOKUP($Z$3,$AL183:$AQ199,9,FALSE)","v":8.0044920735492298E-2}]
["Wellington","Wellington cost per person per km:",{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,C92/C32,C92/C112)","v":0.25575206635886805},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,D92/D32,D92/D112)","v":0.25684899766077007},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,E92/E32,E92/E112)","v":0.27362749216213661},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,F92/F32,F92/F112)","v":0.24549113221178298},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,G92/G32,G92/G112)","v":0.26476782248377762},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,H92/H32,H92/H112)","v":0.2884712136604079},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,I92/I32,I92/I112)","v":0.27827733958923412},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,J92/J32,J92/J112)","v":0.31184926811404817},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,K92/K32,K92/K112)","v":0.32515161048038677},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,L92/L32,L92/L112)","v":0.26088686411823164},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,M92/M32,M92/M112)","v":0.26273745101379159},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,N92/N32,N92/N112)","v":0.27292850581495687},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,O92/O32,O92/O112)","v":0.28746864171191966},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,P92/P32,P92/P112)","v":0.29546686564385033},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,Q92/Q32,Q92/Q112)","v":0.30939880740477033},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,R92/R32,R92/R112)","v":0.31859607449537197},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(C92:E92))/(AVERAGE(C32:E32)),AVERAGE(C92:E92)/AVERAGE(C112:E112))","v":0.26212410584846157},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(F92:H92))/(AVERAGE(F32:H32)),AVERAGE(F92:H92)/AVERAGE(F112:H112))","v":0.26596123203826466},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(I92:K92))/(AVERAGE(I32:K32)),AVERAGE(I92:K92)/AVERAGE(I112:K112))","v":0.30520090200217292},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(L92:N92))/(AVERAGE(L32:N32)),AVERAGE(L92:N92)/AVERAGE(L112:N112))","v":0.26550994772745162},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(M92:O92))/(AVERAGE(M32:O32)),AVERAGE(M92:O92)/AVERAGE(M112:O112))","v":0.27438587421585048},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(N92:P92))/(AVERAGE(N32:P32)),AVERAGE(N92:P92)/AVERAGE(N112:P112))","v":0.2852486611693365},{"$f":"HLOOKUP($Y$3,$S183:$X199,10,FALSE)","v":0.26550994772745162},{"$f":"HLOOKUP($Z$3,$S183:$X199,10,FALSE)","v":0.30520090200217292},null,null,null,null,null,null,null,null,null,null,null,null,1.4638585708791618E-2,0.16433740809254216,1.2916942026489853E-2,4.677848428971898E-2,8.8219872972093771E-2,{"$f":"HLOOKUP($Y$3,$AL183:$AQ199,10,FALSE)","v":1.2916942026489853E-2},{"$f":"HLOOKUP($Z$3,$AL183:$AQ199,10,FALSE)","v":0.16433740809254216}]
["Marlborough","Marlborough cost per person per km:",{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,C93/C33,C93/C113)","v":0.57422143280047366},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,D93/D33,D93/D113)","v":0.55237128945772374},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,E93/E33,E93/E113)","v":0.46440229279072115},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,F93/F33,F93/F113)","v":0.41975315187309797},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,G93/G33,G93/G113)","v":0.41700254107228218},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,H93/H33,H93/H113)","v":0.53406608613140127},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,I93/I33,I93/I113)","v":0.46268147932895959},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,J93/J33,J93/J113)","v":0.60837615686670621},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,K93/K33,K93/K113)","v":0.45632095790895483},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,L93/L33,L93/L113)","v":0.86729111627038136},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,M93/M33,M93/M113)","v":0.84195800572531454},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,N93/N33,N93/N113)","v":0.81737359003055732},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,O93/O33,O93/O113)","v":0.97667576195969996},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,P93/P33,P93/P113)","v":0.94818748036955613},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,Q93/Q33,Q93/Q113)","v":0.92053483073665798},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,R93/R33,R93/R113)","v":0.89368999011355454},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(C93:E93))/(AVERAGE(C33:E33)),AVERAGE(C93:E93)/AVERAGE(C113:E113))","v":0.53061195142231865},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(F93:H93))/(AVERAGE(F33:H33)),AVERAGE(F93:H93)/AVERAGE(F113:H113))","v":0.45805034806128597},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(I93:K93))/(AVERAGE(I33:K33)),AVERAGE(I93:K93)/AVERAGE(I113:K113))","v":0.51049633258126892},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(L93:N93))/(AVERAGE(L33:N33)),AVERAGE(L93:N93)/AVERAGE(L113:N113))","v":0.84171450770492529},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(M93:O93))/(AVERAGE(M33:O33)),AVERAGE(M93:O93)/AVERAGE(M113:O113))","v":0.88000687243462283},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(N93:P93))/(AVERAGE(N33:P33)),AVERAGE(N93:P93)/AVERAGE(N113:P113))","v":0.91535973637639612},{"$f":"HLOOKUP($Y$3,$S183:$X199,11,FALSE)","v":0.84171450770492529},{"$f":"HLOOKUP($Z$3,$S183:$X199,11,FALSE)","v":0.51049633258126892},null,null,null,null,null,null,null,null,null,null,null,null,-0.13675078966187904,-3.7910225706619172E-2,0.58630898804425424,0.65847540764157753,0.7251019957668714,{"$f":"HLOOKUP($Y$3,$AL183:$AQ199,11,FALSE)","v":0.58630898804425424},{"$f":"HLOOKUP($Z$3,$AL183:$AQ199,11,FALSE)","v":-3.7910225706619172E-2}]
["Nelson","Nelson cost per person per km:",{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,C94/C34,C94/C114)","v":0.66758370627686126},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,D94/D34,D94/D114)","v":0.56397371915205341},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,E94/E34,E94/E114)","v":0.41100904228527574},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,F94/F34,F94/F114)","v":0.21249697921701305},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,G94/G34,G94/G114)","v":0.21928909794233181},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,H94/H34,H94/H114)","v":0.14479511273943194},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,I94/I34,I94/I114)","v":0.20675592746958302},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,J94/J34,J94/J114)","v":0.25876425465034247},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,K94/K34,K94/K114)","v":0.18253982589630646},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,L94/L34,L94/L114)","v":0.27134120815185542},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,M94/M34,M94/M114)","v":0.29741371061444877},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,N94/N34,N94/N114)","v":0.29251589091654706},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,O94/O34,O94/O114)","v":0.26705966782858315},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,P94/P34,P94/P114)","v":0.27416136969448429},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,Q94/Q34,Q94/Q114)","v":0.2814811017702139},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,R94/R34,R94/R114)","v":0.28901818057549039},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(C94:E94))/(AVERAGE(C34:E34)),AVERAGE(C94:E94)/AVERAGE(C114:E114))","v":0.53345336969832446},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(F94:H94))/(AVERAGE(F34:H34)),AVERAGE(F94:H94)/AVERAGE(F114:H114))","v":0.18970803431015715},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(I94:K94))/(AVERAGE(I34:K34)),AVERAGE(I94:K94)/AVERAGE(I114:K114))","v":0.21287004389543007},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(L94:N94))/(AVERAGE(L34:N34)),AVERAGE(L94:N94)/AVERAGE(L114:N114))","v":0.28709026092414458},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(M94:O94))/(AVERAGE(M34:O34)),AVERAGE(M94:O94)/AVERAGE(M114:O114))","v":0.28566308978652627},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(N94:P94))/(AVERAGE(N34:P34)),AVERAGE(N94:P94)/AVERAGE(N114:P114))","v":0.2779123094798715},{"$f":"HLOOKUP($Y$3,$S183:$X199,12,FALSE)","v":0.28709026092414458},{"$f":"HLOOKUP($Z$3,$S183:$X199,12,FALSE)","v":0.21287004389543007},null,null,null,null,null,null,null,null,null,null,null,null,-0.64437747498447751,-0.60095847924662815,-0.46182688641277447,-0.46450223016104886,-0.47903167312067985,{"$f":"HLOOKUP($Y$3,$AL183:$AQ199,12,FALSE)","v":-0.46182688641277447},{"$f":"HLOOKUP($Z$3,$AL183:$AQ199,12,FALSE)","v":-0.60095847924662815}]
["Canterbury","Canterbury cost per person per km:",{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,C95/C35,C95/C115)","v":0.20488926085059703},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,D95/D35,D95/D115)","v":0.27569535951819057},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,E95/E35,E95/E115)","v":0.35177689801793893},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,F95/F35,F95/F115)","v":0.28945186482447932},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,G95/G35,G95/G115)","v":0.26074851482551625},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,H95/H35,H95/H115)","v":0.26227116303245435},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,I95/I35,I95/I115)","v":0.27778170282155906},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,J95/J35,J95/J115)","v":0.30125459571934382},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,K95/K35,K95/K115)","v":0.2419614316512603},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,L95/L35,L95/L115)","v":0.30108043300816822},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,M95/M35,M95/M115)","v":0.30229820797348345},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,N95/N35,N95/N115)","v":0.29937257124766803},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,O95/O35,O95/O115)","v":0.30107503490105036},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,P95/P35,P95/P115)","v":0.3100178540466122},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,Q95/Q35,Q95/Q115)","v":0.31922633349476948},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,R95/R35,R95/R115)","v":0.32870827054033153},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(C95:E95))/(AVERAGE(C35:E35)),AVERAGE(C95:E95)/AVERAGE(C115:E115))","v":0.26856441027906336},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(F95:H95))/(AVERAGE(F35:H35)),AVERAGE(F95:H95)/AVERAGE(F115:H115))","v":0.2706874529316351},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(I95:K95))/(AVERAGE(I35:K35)),AVERAGE(I95:K95)/AVERAGE(I115:K115))","v":0.27105046828461288},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(L95:N95))/(AVERAGE(L35:N35)),AVERAGE(L95:N95)/AVERAGE(L115:N115))","v":0.30091707072467166},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(M95:O95))/(AVERAGE(M35:O35)),AVERAGE(M95:O95)/AVERAGE(M115:O115))","v":0.30091527135235258},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(N95:P95))/(AVERAGE(N35:P35)),AVERAGE(N95:P95)/AVERAGE(N115:P115))","v":0.30348848658490007},{"$f":"HLOOKUP($Y$3,$S183:$X199,13,FALSE)","v":0.30091707072467166},{"$f":"HLOOKUP($Z$3,$S183:$X199,13,FALSE)","v":0.27105046828461288},null,null,null,null,null,null,null,null,null,null,null,null,7.9051526237809977E-3,9.2568408560400606E-3,0.12046518156292896,0.120458481597296,0.13003985252382244,{"$f":"HLOOKUP($Y$3,$AL183:$AQ199,13,FALSE)","v":0.12046518156292896},{"$f":"HLOOKUP($Z$3,$AL183:$AQ199,13,FALSE)","v":9.2568408560400606E-3}]
["West Coast","West Coast cost per person per km:",{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,C96/C36,C96/C116)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,D96/D36,D96/D116)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,E96/E36,E96/E116)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,F96/F36,F96/F116)","v":0.40793119861249671},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,G96/G36,G96/G116)","v":0.79266901550812952},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,H96/H36,H96/H116)","v":0.66192096466093597},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,I96/I36,I96/I116)","v":0.661256864851958},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,J96/J36,J96/J116)","v":0.718170991988617},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,K96/K36,K96/K116)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,L96/L36,L96/L116)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,M96/M36,M96/M116)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,N96/N36,N96/N116)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,O96/O36,O96/O116)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,P96/P36,P96/P116)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,Q96/Q36,Q96/Q116)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,R96/R36,R96/R116)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(C96:E96))/(AVERAGE(C36:E36)),AVERAGE(C96:E96)/AVERAGE(C116:E116))","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(F96:H96))/(AVERAGE(F36:H36)),AVERAGE(F96:H96)/AVERAGE(F116:H116))","v":0.6339214972239986},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(I96:K96))/(AVERAGE(I36:K36)),AVERAGE(I96:K96)/AVERAGE(I116:K116))","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(L96:N96))/(AVERAGE(L36:N36)),AVERAGE(L96:N96)/AVERAGE(L116:N116))","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(M96:O96))/(AVERAGE(M36:O36)),AVERAGE(M96:O96)/AVERAGE(M116:O116))","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(N96:P96))/(AVERAGE(N36:P36)),AVERAGE(N96:P96)/AVERAGE(N116:P116))","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$S183:$X199,14,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$S183:$X199,14,FALSE)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL183:$AQ199,14,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL183:$AQ199,14,FALSE)","v":{"$error":"#DIV/0!"}}]
["Otago","Otago cost per person per km:",{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,C97/C37,C97/C117)","v":0.3955915628009154},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,D97/D37,D97/D117)","v":0.31633629708102262},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,E97/E37,E97/E117)","v":0.37576182629181837},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,F97/F37,F97/F117)","v":0.35559729668971818},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,G97/G37,G97/G117)","v":0.31928652389433537},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,H97/H37,H97/H117)","v":0.40087658840604301},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,I97/I37,I97/I117)","v":0.34169738954608858},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,J97/J37,J97/J117)","v":0.49463998163185491},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,K97/K37,K97/K117)","v":0.64947423588157815},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,L97/L37,L97/L117)","v":0.42065375277595718},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,M97/M37,M97/M117)","v":0.39172986927780729},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,N97/N37,N97/N117)","v":0.36503845218748804},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,O97/O37,O97/O117)","v":0.51624646909895755},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,P97/P37,P97/P117)","v":0.49850064176360065},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,Q97/Q37,Q97/Q117)","v":0.48674170168065173},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,R97/R37,R97/R117)","v":0.4813821044021428},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(C97:E97))/(AVERAGE(C37:E37)),AVERAGE(C97:E97)/AVERAGE(C117:E117))","v":0.36144702070964418},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(F97:H97))/(AVERAGE(F37:H37)),AVERAGE(F97:H97)/AVERAGE(F117:H117))","v":0.35755912042221971},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(I97:K97))/(AVERAGE(I37:K37)),AVERAGE(I97:K97)/AVERAGE(I117:K117))","v":0.5137441938258458},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(L97:N97))/(AVERAGE(L37:N37)),AVERAGE(L97:N97)/AVERAGE(L117:N117))","v":0.39136102273987577},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(M97:O97))/(AVERAGE(M37:O37)),AVERAGE(M97:O97)/AVERAGE(M117:O117))","v":0.42636600838579403},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(N97:P97))/(AVERAGE(N37:P37)),AVERAGE(N97:P97)/AVERAGE(N117:P117))","v":0.46036638081337844},{"$f":"HLOOKUP($Y$3,$S183:$X199,15,FALSE)","v":0.39136102273987577},{"$f":"HLOOKUP($Z$3,$S183:$X199,15,FALSE)","v":0.5137441938258458},null,null,null,null,null,null,null,null,null,null,null,null,-1.0756487298722806E-2,0.42135406958726662,8.276178891030872E-2,0.17960858426413817,0.27367595923054422,{"$f":"HLOOKUP($Y$3,$AL183:$AQ199,15,FALSE)","v":8.276178891030872E-2},{"$f":"HLOOKUP($Z$3,$AL183:$AQ199,15,FALSE)","v":0.42135406958726662}]
["Southland","Southland cost per person per km:",{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,C98/C38,C98/C118)","v":1.0950656571198654},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,D98/D38,D98/D118)","v":1.2187823813026069},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,E98/E38,E98/E118)","v":1.244226711351083},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,F98/F38,F98/F118)","v":1.3341585131929514},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,G98/G38,G98/G118)","v":1.1346884587654862},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,H98/H38,H98/H118)","v":0.49395659213948079},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,I98/I38,I98/I118)","v":0.42393343723057009},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,J98/J38,J98/J118)","v":2.4500084775605493},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,K98/K38,K98/K118)","v":0.55507903156822103},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,L98/L38,L98/L118)","v":0.79615511551155116},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,M98/M38,M98/M118)","v":0.81404444444444457},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,N98/N38,N98/N118)","v":0.91746863468634687},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,O98/O38,O98/O118)","v":0.93701427988576091},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,P98/P38,P98/P118)","v":0.95926568867155659},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,Q98/Q38,Q98/Q118)","v":0.97846309813463106},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,R98/R38,R98/R118)","v":1.0017059538274604},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(C98:E98))/(AVERAGE(C38:E38)),AVERAGE(C98:E98)/AVERAGE(C118:E118))","v":1.1854391038263532},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(F98:H98))/(AVERAGE(F38:H38)),AVERAGE(F98:H98)/AVERAGE(F118:H118))","v":0.85094897782482148},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(I98:K98))/(AVERAGE(I38:K38)),AVERAGE(I98:K98)/AVERAGE(I118:K118))","v":0.65059251010300367},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(L98:N98))/(AVERAGE(L38:N38)),AVERAGE(L98:N98)/AVERAGE(L118:N118))","v":0.84268668586315654},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(M98:O98))/(AVERAGE(M38:O38)),AVERAGE(M98:O98)/AVERAGE(M118:O118))","v":0.8896797814207652},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(N98:P98))/(AVERAGE(N38:P38)),AVERAGE(N98:P98)/AVERAGE(N118:P118))","v":0.93795833333333334},{"$f":"HLOOKUP($Y$3,$S183:$X199,16,FALSE)","v":0.84268668586315654},{"$f":"HLOOKUP($Z$3,$S183:$X199,16,FALSE)","v":0.65059251010300367},null,null,null,null,null,null,null,null,null,null,null,null,-0.28216559157013343,-0.45118015087993546,-0.28913540717263542,-0.24949347583603232,-0.20876717301985648,{"$f":"HLOOKUP($Y$3,$AL183:$AQ199,16,FALSE)","v":-0.28913540717263542},{"$f":"HLOOKUP($Z$3,$AL183:$AQ199,16,FALSE)","v":-0.45118015087993546}]
["National","National total cost per person per km:",{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,C99/C39,C99/C119)","v":0.30267094497685898},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,D99/D39,D99/D119)","v":0.30484042916245896},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,E99/E39,E99/E119)","v":0.30247728229994753},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,F99/F39,F99/F119)","v":0.27602709419437466},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,G99/G39,G99/G119)","v":0.26226786453995482},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,H99/H39,H99/H119)","v":0.28568233341245663},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,I99/I39,I99/I119)","v":0.29281189200205754},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,J99/J39,J99/J119)","v":0.33018487512874711},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,K99/K39,K99/K119)","v":0.34751158497422463},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,L99/L39,L99/L119)","v":0.36798855257667973},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,M99/M39,M99/M119)","v":0.36321774547000402},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,N99/N39,N99/N119)","v":0.3600141140044264},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,O99/O39,O99/O119)","v":0.37536715886006961},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,P99/P39,P99/P119)","v":0.37749154395525247},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,Q99/Q39,Q99/Q119)","v":0.38136571355179638},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,R99/R39,R99/R119)","v":0.38320020159472817},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(C99:E99))/(AVERAGE(C39:E39)),AVERAGE(C99:E99)/AVERAGE(C119:E119))","v":0.30328337701163222},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(F99:H99))/(AVERAGE(F39:H39)),AVERAGE(F99:H99)/AVERAGE(F119:H119))","v":0.27440623180288209},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(I99:K99))/(AVERAGE(I39:K39)),AVERAGE(I99:K99)/AVERAGE(I119:K119))","v":0.32338405153045741},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(L99:N99))/(AVERAGE(L39:N39)),AVERAGE(L99:N99)/AVERAGE(L119:N119))","v":0.36368874275002516},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(M99:O99))/(AVERAGE(M39:O39)),AVERAGE(M99:O99)/AVERAGE(M119:O119))","v":0.36620520299728693},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(N99:P99))/(AVERAGE(N39:P39)),AVERAGE(N99:P99)/AVERAGE(N119:P119))","v":0.37092749874935743},{"$f":"HLOOKUP($Y$3,$S183:$X199,17,FALSE)","v":0.36368874275002516},{"$f":"HLOOKUP($Z$3,$S183:$X199,17,FALSE)","v":0.32338405153045741},null,null,null,null,null,null,null,null,null,null,null,null,-9.5215060888887981E-2,6.6276875168315819E-2,0.19917137013439468,0.20746875943432075,0.22303933174395763,{"$f":"HLOOKUP($Y$3,$AL183:$AQ199,17,FALSE)","v":0.19917137013439468},{"$f":"HLOOKUP($Z$3,$AL183:$AQ199,17,FALSE)","v":6.6276875168315819E-2}]
[null,{"$f":"VLOOKUP($B$805,$A184:$Y199,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A184:$Y199,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A184:$Y199,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A184:$Y199,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A184:$Y199,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A184:$AK199,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A184:$Y199,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A184:$Y199,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A184:$Y199,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A184:$Y199,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A184:$Y199,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A184:$Y199,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A184:$Y199,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A184:$Y199,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A184:$Y199,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A184:$Y199,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A184:$Y199,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A184:$Y199,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A184:$Y199,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A184:$Y199,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A184:$Y199,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A184:$Y199,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A184:$Y199,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A184:$Y199,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A184:$Z199,26,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP($B$805,$A184:$AR199,44,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A184:$AS199,45,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B200","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,I101/I41,I101/I121)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,J101/J41,J101/J121)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,K101/K41,K101/K121)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,L101/L41,L101/L121)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,M101/M41,M101/M121)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,N101/N41,N101/N121)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,O101/O41,O101/O121)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,P101/P41,P101/P121)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,Q101/Q41,Q101/Q121)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,R101/R41,R101/R121)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(C101:E101))/(AVERAGE(C41:E41)),AVERAGE(C101:E101)/AVERAGE(C121:E121))","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(F101:H101))/(AVERAGE(F41:H41)),AVERAGE(F101:H101)/AVERAGE(F121:H121))","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(I101:K101))/(AVERAGE(I41:K41)),AVERAGE(I101:K101)/AVERAGE(I121:K121))","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(L101:N101))/(AVERAGE(L41:N41)),AVERAGE(L101:N101)/AVERAGE(L121:N121))","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(M101:O101))/(AVERAGE(M41:O41)),AVERAGE(M101:O101)/AVERAGE(M121:O121))","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(N101:P101))/(AVERAGE(N41:P41)),AVERAGE(N101:P101)/AVERAGE(N121:P121))","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S183:$X201,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S183:$X201,19,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$AL183:$AQ201,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$AL183:$AQ201,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B200","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,C102/C42,C102/C122)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,D102/D42,D102/D122)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,E102/E42,E102/E122)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,F102/F42,F102/F122)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,G102/G42,G102/G122)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,H102/H42,H102/H122)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,I102/I42,I102/I122)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,J102/J42,J102/J122)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,K102/K42,K102/K122)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,L102/L42,L102/L122)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,M102/M42,M102/M122)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,N102/N42,N102/N122)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,O102/O42,O102/O122)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,P102/P42,P102/P122)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,Q102/Q42,Q102/Q122)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,R102/R42,R102/R122)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(C102:E102))/(AVERAGE(C42:E42)),AVERAGE(C102:E102)/AVERAGE(C122:E122))","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(F102:H102))/(AVERAGE(F42:H42)),AVERAGE(F102:H102)/AVERAGE(F122:H122))","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(I102:K102))/(AVERAGE(I42:K42)),AVERAGE(I102:K102)/AVERAGE(I122:K122))","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(L102:N102))/(AVERAGE(L42:N42)),AVERAGE(L102:N102)/AVERAGE(L122:N122))","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(M102:O102))/(AVERAGE(M42:O42)),AVERAGE(M102:O102)/AVERAGE(M122:O122))","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(N102:P102))/(AVERAGE(N42:P42)),AVERAGE(N102:P102)/AVERAGE(N122:P122))","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$S183:$X230,20,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$S183:$X202,20,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL183:$AQ230,20,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL183:$AQ202,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"FERRY PROGRAMME EFFICIENCY RATIO","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2009-12","2012-15","2015-18",{"$f":"V163","v":"2018-21"},{"$f":"W163","v":"2021-24"},{"$f":"X163","v":"2024-27"},{"$f":"$Y$3","v":"2018-21"},{"$f":"Z163","v":"2015-18"}]
["Northland","Northland programme efficiency ratio:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S203:$X219,2,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S203:$X219,2,FALSE)","v":0},null,"Other","All",{"$f":"AD4","v":2.4514},{"$f":"AE4","v":1.19},{"$f":"(AD204+AE204)/2","v":1.8207},{"$f":"AG4","v":13.09},8.7226999999999997,{"$f":"(AG204+AH204)/2","v":10.90635},{"$f":"IF($F$1=$AS$7,AD204,IF($F$1=$AS$8,AE204,AF204))","v":1.8207},{"$f":"IF($F$1=$AS$7,AG204,IF($F$1=$AS$8,AH204,AI204))","v":10.90635}]
["Auckland","Auckland programme efficiency ratio:",{"$f":"IF($E$1=$AR$7,($AJ205*'data \"live\" (TIO)'!C125+'performance indicators'!$AK205*'data \"live\" (TIO)'!C125)/'data \"live\" (TIO)'!C205,($AJ205*'data \"live\" (TIO)'!C125+'performance indicators'!$AK205*'data \"live\" (TIO)'!C125)/'data \"live\" (TIO)'!C225)","v":12.031642608961462},{"$f":"IF($E$1=$AR$7,($AJ205*'data \"live\" (TIO)'!D125+'performance indicators'!$AK205*'data \"live\" (TIO)'!D125)/'data \"live\" (TIO)'!D205,($AJ205*'data \"live\" (TIO)'!D125+'performance indicators'!$AK205*'data \"live\" (TIO)'!D125)/'data \"live\" (TIO)'!D225)","v":12.500113621412931},{"$f":"IF($E$1=$AR$7,($AJ205*'data \"live\" (TIO)'!E125+'performance indicators'!$AK205*'data \"live\" (TIO)'!E125)/'data \"live\" (TIO)'!E205,($AJ205*'data \"live\" (TIO)'!E125+'performance indicators'!$AK205*'data \"live\" (TIO)'!E125)/'data \"live\" (TIO)'!E225)","v":11.669598381675927},{"$f":"IF($E$1=$AR$7,($AJ205*'data \"live\" (TIO)'!F125+'performance indicators'!$AK205*'data \"live\" (TIO)'!F125)/'data \"live\" (TIO)'!F205,($AJ205*'data \"live\" (TIO)'!F125+'performance indicators'!$AK205*'data \"live\" (TIO)'!F125)/'data \"live\" (TIO)'!F225)","v":10.615116859882614},{"$f":"IF($E$1=$AR$7,($AJ205*'data \"live\" (TIO)'!G125+'performance indicators'!$AK205*'data \"live\" (TIO)'!G125)/'data \"live\" (TIO)'!G205,($AJ205*'data \"live\" (TIO)'!G125+'performance indicators'!$AK205*'data \"live\" (TIO)'!G125)/'data \"live\" (TIO)'!G225)","v":10.443572140403468},{"$f":"IF($E$1=$AR$7,($AJ205*'data \"live\" (TIO)'!H125+'performance indicators'!$AK205*'data \"live\" (TIO)'!H125)/'data \"live\" (TIO)'!H205,($AJ205*'data \"live\" (TIO)'!H125+'performance indicators'!$AK205*'data \"live\" (TIO)'!H125)/'data \"live\" (TIO)'!H225)","v":11.492563258838867},{"$f":"IF($E$1=$AR$7,($AJ205*'data \"live\" (TIO)'!I125+'performance indicators'!$AK205*'data \"live\" (TIO)'!I125)/'data \"live\" (TIO)'!I205,($AJ205*'data \"live\" (TIO)'!I125+'performance indicators'!$AK205*'data \"live\" (TIO)'!I125)/'data \"live\" (TIO)'!I225)","v":11.414687067295686},{"$f":"IF($E$1=$AR$7,($AJ205*'data \"live\" (TIO)'!J125+'performance indicators'!$AK205*'data \"live\" (TIO)'!J125)/'data \"live\" (TIO)'!J205,($AJ205*'data \"live\" (TIO)'!J125+'performance indicators'!$AK205*'data \"live\" (TIO)'!J125)/'data \"live\" (TIO)'!J225)","v":12.315310425732422},{"$f":"IF($E$1=$AR$7,($AJ205*'data \"live\" (TIO)'!K125+'performance indicators'!$AK205*'data \"live\" (TIO)'!K125)/'data \"live\" (TIO)'!K205,($AJ205*'data \"live\" (TIO)'!K125+'performance indicators'!$AK205*'data \"live\" (TIO)'!K125)/'data \"live\" (TIO)'!K225)","v":10.846341618814334},{"$f":"IF($E$1=$AR$7,($AJ205*'data \"live\" (TIO)'!L125+'performance indicators'!$AK205*'data \"live\" (TIO)'!L125)/'data \"live\" (TIO)'!L205,($AJ205*'data \"live\" (TIO)'!L125+'performance indicators'!$AK205*'data \"live\" (TIO)'!L125)/'data \"live\" (TIO)'!L225)","v":10.842221885990751},{"$f":"IF($E$1=$AR$7,($AJ205*'data \"live\" (TIO)'!M125+'performance indicators'!$AK205*'data \"live\" (TIO)'!M125)/'data \"live\" (TIO)'!M205,($AJ205*'data \"live\" (TIO)'!M125+'performance indicators'!$AK205*'data \"live\" (TIO)'!M125)/'data \"live\" (TIO)'!M225)","v":10.978240163511767},{"$f":"IF($E$1=$AR$7,($AJ205*'data \"live\" (TIO)'!N125+'performance indicators'!$AK205*'data \"live\" (TIO)'!N125)/'data \"live\" (TIO)'!N205,($AJ205*'data \"live\" (TIO)'!N125+'performance indicators'!$AK205*'data \"live\" (TIO)'!N125)/'data \"live\" (TIO)'!N225)","v":9.9433651454352727},{"$f":"IF($E$1=$AR$7,($AJ205*'data \"live\" (TIO)'!O125+'performance indicators'!$AK205*'data \"live\" (TIO)'!O125)/'data \"live\" (TIO)'!O205,($AJ205*'data \"live\" (TIO)'!O125+'performance indicators'!$AK205*'data \"live\" (TIO)'!O125)/'data \"live\" (TIO)'!O225)","v":8.7575672268711138},{"$f":"IF($E$1=$AR$7,($AJ205*'data \"live\" (TIO)'!P125+'performance indicators'!$AK205*'data \"live\" (TIO)'!P125)/'data \"live\" (TIO)'!P205,($AJ205*'data \"live\" (TIO)'!P125+'performance indicators'!$AK205*'data \"live\" (TIO)'!P125)/'data \"live\" (TIO)'!P225)","v":8.8700536278092734},{"$f":"IF($E$1=$AR$7,($AJ205*'data \"live\" (TIO)'!Q125+'performance indicators'!$AK205*'data \"live\" (TIO)'!Q125)/'data \"live\" (TIO)'!Q205,($AJ205*'data \"live\" (TIO)'!Q125+'performance indicators'!$AK205*'data \"live\" (TIO)'!Q125)/'data \"live\" (TIO)'!Q225)","v":8.9693746608835383},{"$f":"IF($E$1=$AR$7,($AJ205*'data \"live\" (TIO)'!R125+'performance indicators'!$AK205*'data \"live\" (TIO)'!R125)/'data \"live\" (TIO)'!R205,($AJ205*'data \"live\" (TIO)'!R125+'performance indicators'!$AK205*'data \"live\" (TIO)'!R125)/'data \"live\" (TIO)'!R225)","v":9.0609206579962827},{"$f":"IF($E$1=$AR$7,($AJ205*'data \"live\" (TIO)'!V125+'performance indicators'!$AK205*'data \"live\" (TIO)'!V125)/'data \"live\" (TIO)'!V205,($AJ205*'data \"live\" (TIO)'!V125+'performance indicators'!$AK205*'data \"live\" (TIO)'!V125)/'data \"live\" (TIO)'!V225)","v":12.049168577589239},{"$f":"IF($E$1=$AR$7,($AJ205*'data \"live\" (TIO)'!W125+'performance indicators'!$AK205*'data \"live\" (TIO)'!W125)/'data \"live\" (TIO)'!W205,($AJ205*'data \"live\" (TIO)'!W125+'performance indicators'!$AK205*'data \"live\" (TIO)'!W125)/'data \"live\" (TIO)'!W225)","v":10.850694481634498},{"$f":"IF($E$1=$AR$7,($AJ205*'data \"live\" (TIO)'!X125+'performance indicators'!$AK205*'data \"live\" (TIO)'!X125)/'data \"live\" (TIO)'!X205,($AJ205*'data \"live\" (TIO)'!X125+'performance indicators'!$AK205*'data \"live\" (TIO)'!X125)/'data \"live\" (TIO)'!X225)","v":11.487188687975431},{"$f":"IF($E$1=$AR$7,($AJ205*'data \"live\" (TIO)'!Y125+'performance indicators'!$AK205*'data \"live\" (TIO)'!Y125)/'data \"live\" (TIO)'!Y205,($AJ205*'data \"live\" (TIO)'!Y125+'performance indicators'!$AK205*'data \"live\" (TIO)'!Y125)/'data \"live\" (TIO)'!Y225)","v":10.551894352602238},{"$f":"IF($E$1=$AR$7,($AJ205*'data \"live\" (TIO)'!Z125+'performance indicators'!$AK205*'data \"live\" (TIO)'!Z125)/'data \"live\" (TIO)'!Z205,($AJ205*'data \"live\" (TIO)'!Z125+'performance indicators'!$AK205*'data \"live\" (TIO)'!Z125)/'data \"live\" (TIO)'!Z225)","v":8.8673362165121272},{"$f":"IF($E$1=$AR$7,($AJ205*'data \"live\" (TIO)'!AA125+'performance indicators'!$AK205*'data \"live\" (TIO)'!AA125)/'data \"live\" (TIO)'!AA205,($AJ205*'data \"live\" (TIO)'!AA125+'performance indicators'!$AK205*'data \"live\" (TIO)'!AA125)/'data \"live\" (TIO)'!AA225)","v":9.0609206579962809},{"$f":"HLOOKUP($Y$3,$S203:$X219,3,FALSE)","v":10.551894352602238},{"$f":"HLOOKUP($Z$3,$S203:$X219,3,FALSE)","v":11.487188687975431},null,"Auckland","Bus/ferry",{"$f":"AD5","v":13.9587},0.90439999999999998,7.4315500000000005,{"$f":"AG5","v":12.090399999999999},8.0562999999999985,10.073349999999998,7.4315500000000005,10.073349999999998,null,{"$f":"IF('CBA benchmark'!B15='CBA benchmark'!AI42,0,'data \"live\" (TIO)'!AB185)","v":37688845.837922864},{"$f":"AM205/AM$219","v":0.95310694963948928},{"$f":"$AN205*AJ205","v":7.0830619515933471},{"$f":"$AN205*AK205","v":9.6009798911509474}]
["Waikato","Waikato programme efficiency ratio:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S203:$X219,4,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S203:$X219,4,FALSE)","v":0},null,"Other","All",{"$f":"AD6","v":2.4514},1.19,1.8207,{"$f":"AG6","v":13.09},8.7226999999999997,10.90635,1.8207,10.90635]
["Bay of Plenty","Bay of Plenty programme efficiency ratio:",{"$f":"IF($E$1=$AR$7,($AJ207*'data \"live\" (TIO)'!C127+'performance indicators'!$AK207*'data \"live\" (TIO)'!C127)/'data \"live\" (TIO)'!C207,($AJ207*'data \"live\" (TIO)'!C127+'performance indicators'!$AK207*'data \"live\" (TIO)'!C127)/'data \"live\" (TIO)'!C227)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$7,($AJ207*'data \"live\" (TIO)'!D127+'performance indicators'!$AK207*'data \"live\" (TIO)'!D127)/'data \"live\" (TIO)'!D207,($AJ207*'data \"live\" (TIO)'!D127+'performance indicators'!$AK207*'data \"live\" (TIO)'!D127)/'data \"live\" (TIO)'!D227)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$7,($AJ207*'data \"live\" (TIO)'!E127+'performance indicators'!$AK207*'data \"live\" (TIO)'!E127)/'data \"live\" (TIO)'!E207,($AJ207*'data \"live\" (TIO)'!E127+'performance indicators'!$AK207*'data \"live\" (TIO)'!E127)/'data \"live\" (TIO)'!E227)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$7,($AJ207*'data \"live\" (TIO)'!F127+'performance indicators'!$AK207*'data \"live\" (TIO)'!F127)/'data \"live\" (TIO)'!F207,($AJ207*'data \"live\" (TIO)'!F127+'performance indicators'!$AK207*'data \"live\" (TIO)'!F127)/'data \"live\" (TIO)'!F227)","v":6.6505595205479446},{"$f":"IF($E$1=$AR$7,($AJ207*'data \"live\" (TIO)'!G127+'performance indicators'!$AK207*'data \"live\" (TIO)'!G127)/'data \"live\" (TIO)'!G207,($AJ207*'data \"live\" (TIO)'!G127+'performance indicators'!$AK207*'data \"live\" (TIO)'!G127)/'data \"live\" (TIO)'!G227)","v":6.1010255208333328},{"$f":"IF($E$1=$AR$7,($AJ207*'data \"live\" (TIO)'!H127+'performance indicators'!$AK207*'data \"live\" (TIO)'!H127)/'data \"live\" (TIO)'!H207,($AJ207*'data \"live\" (TIO)'!H127+'performance indicators'!$AK207*'data \"live\" (TIO)'!H127)/'data \"live\" (TIO)'!H227)","v":7.7074714835858593},{"$f":"IF($E$1=$AR$7,($AJ207*'data \"live\" (TIO)'!I127+'performance indicators'!$AK207*'data \"live\" (TIO)'!I127)/'data \"live\" (TIO)'!I207,($AJ207*'data \"live\" (TIO)'!I127+'performance indicators'!$AK207*'data \"live\" (TIO)'!I127)/'data \"live\" (TIO)'!I227)","v":9.9410238107181677},{"$f":"IF($E$1=$AR$7,($AJ207*'data \"live\" (TIO)'!J127+'performance indicators'!$AK207*'data \"live\" (TIO)'!J127)/'data \"live\" (TIO)'!J207,($AJ207*'data \"live\" (TIO)'!J127+'performance indicators'!$AK207*'data \"live\" (TIO)'!J127)/'data \"live\" (TIO)'!J227)","v":9.4271573584583894},{"$f":"IF($E$1=$AR$7,($AJ207*'data \"live\" (TIO)'!K127+'performance indicators'!$AK207*'data \"live\" (TIO)'!K127)/'data \"live\" (TIO)'!K207,($AJ207*'data \"live\" (TIO)'!K127+'performance indicators'!$AK207*'data \"live\" (TIO)'!K127)/'data \"live\" (TIO)'!K227)","v":10.988542305475505},{"$f":"IF($E$1=$AR$7,($AJ207*'data \"live\" (TIO)'!L127+'performance indicators'!$AK207*'data \"live\" (TIO)'!L127)/'data \"live\" (TIO)'!L207,($AJ207*'data \"live\" (TIO)'!L127+'performance indicators'!$AK207*'data \"live\" (TIO)'!L127)/'data \"live\" (TIO)'!L227)","v":0},{"$f":"IF($E$1=$AR$7,($AJ207*'data \"live\" (TIO)'!M127+'performance indicators'!$AK207*'data \"live\" (TIO)'!M127)/'data \"live\" (TIO)'!M207,($AJ207*'data \"live\" (TIO)'!M127+'performance indicators'!$AK207*'data \"live\" (TIO)'!M127)/'data \"live\" (TIO)'!M227)","v":0},{"$f":"IF($E$1=$AR$7,($AJ207*'data \"live\" (TIO)'!N127+'performance indicators'!$AK207*'data \"live\" (TIO)'!N127)/'data \"live\" (TIO)'!N207,($AJ207*'data \"live\" (TIO)'!N127+'performance indicators'!$AK207*'data \"live\" (TIO)'!N127)/'data \"live\" (TIO)'!N227)","v":0},{"$f":"IF($E$1=$AR$7,($AJ207*'data \"live\" (TIO)'!O127+'performance indicators'!$AK207*'data \"live\" (TIO)'!O127)/'data \"live\" (TIO)'!O207,($AJ207*'data \"live\" (TIO)'!O127+'performance indicators'!$AK207*'data \"live\" (TIO)'!O127)/'data \"live\" (TIO)'!O227)","v":0},{"$f":"IF($E$1=$AR$7,($AJ207*'data \"live\" (TIO)'!P127+'performance indicators'!$AK207*'data \"live\" (TIO)'!P127)/'data \"live\" (TIO)'!P207,($AJ207*'data \"live\" (TIO)'!P127+'performance indicators'!$AK207*'data \"live\" (TIO)'!P127)/'data \"live\" (TIO)'!P227)","v":0},{"$f":"IF($E$1=$AR$7,($AJ207*'data \"live\" (TIO)'!Q127+'performance indicators'!$AK207*'data \"live\" (TIO)'!Q127)/'data \"live\" (TIO)'!Q207,($AJ207*'data \"live\" (TIO)'!Q127+'performance indicators'!$AK207*'data \"live\" (TIO)'!Q127)/'data \"live\" (TIO)'!Q227)","v":0},{"$f":"IF($E$1=$AR$7,($AJ207*'data \"live\" (TIO)'!R127+'performance indicators'!$AK207*'data \"live\" (TIO)'!R127)/'data \"live\" (TIO)'!R207,($AJ207*'data \"live\" (TIO)'!R127+'performance indicators'!$AK207*'data \"live\" (TIO)'!R127)/'data \"live\" (TIO)'!R227)","v":0},{"$f":"IF($E$1=$AR$7,($AJ207*'data \"live\" (TIO)'!V127+'performance indicators'!$AK207*'data \"live\" (TIO)'!V127)/'data \"live\" (TIO)'!V207,($AJ207*'data \"live\" (TIO)'!V127+'performance indicators'!$AK207*'data \"live\" (TIO)'!V127)/'data \"live\" (TIO)'!V227)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$7,($AJ207*'data \"live\" (TIO)'!W127+'performance indicators'!$AK207*'data \"live\" (TIO)'!W127)/'data \"live\" (TIO)'!W207,($AJ207*'data \"live\" (TIO)'!W127+'performance indicators'!$AK207*'data \"live\" (TIO)'!W127)/'data \"live\" (TIO)'!W227)","v":6.7495755171897809},{"$f":"IF($E$1=$AR$7,($AJ207*'data \"live\" (TIO)'!X127+'performance indicators'!$AK207*'data \"live\" (TIO)'!X127)/'data \"live\" (TIO)'!X207,($AJ207*'data \"live\" (TIO)'!X127+'performance indicators'!$AK207*'data \"live\" (TIO)'!X127)/'data \"live\" (TIO)'!X227)","v":10.077685684532073},{"$f":"IF($E$1=$AR$7,($AJ207*'data \"live\" (TIO)'!Y127+'performance indicators'!$AK207*'data \"live\" (TIO)'!Y127)/'data \"live\" (TIO)'!Y207,($AJ207*'data \"live\" (TIO)'!Y127+'performance indicators'!$AK207*'data \"live\" (TIO)'!Y127)/'data \"live\" (TIO)'!Y227)","v":0},{"$f":"IF($E$1=$AR$7,($AJ207*'data \"live\" (TIO)'!Z127+'performance indicators'!$AK207*'data \"live\" (TIO)'!Z127)/'data \"live\" (TIO)'!Z207,($AJ207*'data \"live\" (TIO)'!Z127+'performance indicators'!$AK207*'data \"live\" (TIO)'!Z127)/'data \"live\" (TIO)'!Z227)","v":0},{"$f":"IF($E$1=$AR$7,($AJ207*'data \"live\" (TIO)'!AA127+'performance indicators'!$AK207*'data \"live\" (TIO)'!AA127)/'data \"live\" (TIO)'!AA207,($AJ207*'data \"live\" (TIO)'!AA127+'performance indicators'!$AK207*'data \"live\" (TIO)'!AA127)/'data \"live\" (TIO)'!AA227)","v":0},{"$f":"HLOOKUP($Y$3,$S203:$X219,5,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S203:$X219,5,FALSE)","v":10.077685684532073},null,"Other","All",{"$f":"AD7","v":2.4514},1.19,1.8207,{"$f":"AG7","v":13.09},8.7226999999999997,10.90635,1.8207,10.90635,null,{"$f":"'data \"live\" (TIO)'!AB187","v":0},{"$f":"AM207/AM$219","v":0},{"$f":"$AN207*AJ207","v":0},{"$f":"$AN207*AK207","v":0}]
["Gisborne","Gisborne programme efficiency ratio:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S203:$X219,6,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S203:$X219,6,FALSE)","v":0},null,"Other","All",{"$f":"AD8","v":2.4514},1.19,1.8207,{"$f":"AG8","v":13.09},8.7226999999999997,10.90635,1.8207,10.90635]
["Hawkes Bay","Hawkes Bay programme efficiency ratio:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S203:$X219,7,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S203:$X219,7,FALSE)","v":0},null,"Other","All",{"$f":"AD9","v":2.4514},1.19,1.8207,{"$f":"AG9","v":13.09},8.7226999999999997,10.90635,1.8207,10.90635]
["Taranaki","Taranaki programme efficiency ratio:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S203:$X219,8,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S203:$X219,8,FALSE)","v":0},null,"Wellington","Bus/ferry",{"$f":"AD10","v":2.4514},1.19,1.8207,{"$f":"AG10","v":13.09},8.7226999999999997,10.90635,1.8207,10.90635]
["Manawatu-Wanganui","Manawatu-Wanganui programme efficiency ratio:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S203:$X219,9,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S203:$X219,9,FALSE)","v":0},null,"Other","All",{"$f":"AD11","v":2.4514},1.19,1.8207,{"$f":"AG11","v":13.09},8.7226999999999997,10.90635,1.8207,10.90635]
["Wellington","Wellington programme efficiency ratio:",{"$f":"IF($E$1=$AR$7,($AJ212*'data \"live\" (TIO)'!C132+'performance indicators'!$AK212*'data \"live\" (TIO)'!C132)/'data \"live\" (TIO)'!C212,($AJ212*'data \"live\" (TIO)'!C132+'performance indicators'!$AK212*'data \"live\" (TIO)'!C132)/'data \"live\" (TIO)'!C232)","v":10.781005203222906},{"$f":"IF($E$1=$AR$7,($AJ212*'data \"live\" (TIO)'!D132+'performance indicators'!$AK212*'data \"live\" (TIO)'!D132)/'data \"live\" (TIO)'!D212,($AJ212*'data \"live\" (TIO)'!D132+'performance indicators'!$AK212*'data \"live\" (TIO)'!D132)/'data \"live\" (TIO)'!D232)","v":9.9062703893432271},{"$f":"IF($E$1=$AR$7,($AJ212*'data \"live\" (TIO)'!E132+'performance indicators'!$AK212*'data \"live\" (TIO)'!E132)/'data \"live\" (TIO)'!E212,($AJ212*'data \"live\" (TIO)'!E132+'performance indicators'!$AK212*'data \"live\" (TIO)'!E132)/'data \"live\" (TIO)'!E232)","v":9.3057396894221931},{"$f":"IF($E$1=$AR$7,($AJ212*'data \"live\" (TIO)'!F132+'performance indicators'!$AK212*'data \"live\" (TIO)'!F132)/'data \"live\" (TIO)'!F212,($AJ212*'data \"live\" (TIO)'!F132+'performance indicators'!$AK212*'data \"live\" (TIO)'!F132)/'data \"live\" (TIO)'!F232)","v":11.49757876438834},{"$f":"IF($E$1=$AR$7,($AJ212*'data \"live\" (TIO)'!G132+'performance indicators'!$AK212*'data \"live\" (TIO)'!G132)/'data \"live\" (TIO)'!G212,($AJ212*'data \"live\" (TIO)'!G132+'performance indicators'!$AK212*'data \"live\" (TIO)'!G132)/'data \"live\" (TIO)'!G232)","v":10.768842588989983},{"$f":"IF($E$1=$AR$7,($AJ212*'data \"live\" (TIO)'!H132+'performance indicators'!$AK212*'data \"live\" (TIO)'!H132)/'data \"live\" (TIO)'!H212,($AJ212*'data \"live\" (TIO)'!H132+'performance indicators'!$AK212*'data \"live\" (TIO)'!H132)/'data \"live\" (TIO)'!H232)","v":10.996831505436212},{"$f":"IF($E$1=$AR$7,($AJ212*'data \"live\" (TIO)'!I132+'performance indicators'!$AK212*'data \"live\" (TIO)'!I132)/'data \"live\" (TIO)'!I212,($AJ212*'data \"live\" (TIO)'!I132+'performance indicators'!$AK212*'data \"live\" (TIO)'!I132)/'data \"live\" (TIO)'!I232)","v":12.238325674183203},{"$f":"IF($E$1=$AR$7,($AJ212*'data \"live\" (TIO)'!J132+'performance indicators'!$AK212*'data \"live\" (TIO)'!J132)/'data \"live\" (TIO)'!J212,($AJ212*'data \"live\" (TIO)'!J132+'performance indicators'!$AK212*'data \"live\" (TIO)'!J132)/'data \"live\" (TIO)'!J232)","v":11.910791084545757},{"$f":"IF($E$1=$AR$7,($AJ212*'data \"live\" (TIO)'!K132+'performance indicators'!$AK212*'data \"live\" (TIO)'!K132)/'data \"live\" (TIO)'!K212,($AJ212*'data \"live\" (TIO)'!K132+'performance indicators'!$AK212*'data \"live\" (TIO)'!K132)/'data \"live\" (TIO)'!K232)","v":10.83116254623528},{"$f":"IF($E$1=$AR$7,($AJ212*'data \"live\" (TIO)'!L132+'performance indicators'!$AK212*'data \"live\" (TIO)'!L132)/'data \"live\" (TIO)'!L212,($AJ212*'data \"live\" (TIO)'!L132+'performance indicators'!$AK212*'data \"live\" (TIO)'!L132)/'data \"live\" (TIO)'!L232)","v":11.110366455478975},{"$f":"IF($E$1=$AR$7,($AJ212*'data \"live\" (TIO)'!M132+'performance indicators'!$AK212*'data \"live\" (TIO)'!M132)/'data \"live\" (TIO)'!M212,($AJ212*'data \"live\" (TIO)'!M132+'performance indicators'!$AK212*'data \"live\" (TIO)'!M132)/'data \"live\" (TIO)'!M232)","v":11.006412447450192},{"$f":"IF($E$1=$AR$7,($AJ212*'data \"live\" (TIO)'!N132+'performance indicators'!$AK212*'data \"live\" (TIO)'!N132)/'data \"live\" (TIO)'!N212,($AJ212*'data \"live\" (TIO)'!N132+'performance indicators'!$AK212*'data \"live\" (TIO)'!N132)/'data \"live\" (TIO)'!N232)","v":10.903096772354015},{"$f":"IF($E$1=$AR$7,($AJ212*'data \"live\" (TIO)'!O132+'performance indicators'!$AK212*'data \"live\" (TIO)'!O132)/'data \"live\" (TIO)'!O212,($AJ212*'data \"live\" (TIO)'!O132+'performance indicators'!$AK212*'data \"live\" (TIO)'!O132)/'data \"live\" (TIO)'!O232)","v":10.800458452722063},{"$f":"IF($E$1=$AR$7,($AJ212*'data \"live\" (TIO)'!P132+'performance indicators'!$AK212*'data \"live\" (TIO)'!P132)/'data \"live\" (TIO)'!P212,($AJ212*'data \"live\" (TIO)'!P132+'performance indicators'!$AK212*'data \"live\" (TIO)'!P132)/'data \"live\" (TIO)'!P232)","v":10.698439887080704},{"$f":"IF($E$1=$AR$7,($AJ212*'data \"live\" (TIO)'!Q132+'performance indicators'!$AK212*'data \"live\" (TIO)'!Q132)/'data \"live\" (TIO)'!Q212,($AJ212*'data \"live\" (TIO)'!Q132+'performance indicators'!$AK212*'data \"live\" (TIO)'!Q132)/'data \"live\" (TIO)'!Q232)","v":10.602240006544147},{"$f":"IF($E$1=$AR$7,($AJ212*'data \"live\" (TIO)'!R132+'performance indicators'!$AK212*'data \"live\" (TIO)'!R132)/'data \"live\" (TIO)'!R212,($AJ212*'data \"live\" (TIO)'!R132+'performance indicators'!$AK212*'data \"live\" (TIO)'!R132)/'data \"live\" (TIO)'!R232)","v":10.506553944953609},{"$f":"IF($E$1=$AR$7,($AJ212*'data \"live\" (TIO)'!V132+'performance indicators'!$AK212*'data \"live\" (TIO)'!V132)/'data \"live\" (TIO)'!V212,($AJ212*'data \"live\" (TIO)'!V132+'performance indicators'!$AK212*'data \"live\" (TIO)'!V132)/'data \"live\" (TIO)'!V232)","v":9.9689064507190626},{"$f":"IF($E$1=$AR$7,($AJ212*'data \"live\" (TIO)'!W132+'performance indicators'!$AK212*'data \"live\" (TIO)'!W132)/'data \"live\" (TIO)'!W212,($AJ212*'data \"live\" (TIO)'!W132+'performance indicators'!$AK212*'data \"live\" (TIO)'!W132)/'data \"live\" (TIO)'!W232)","v":11.08870415777894},{"$f":"IF($E$1=$AR$7,($AJ212*'data \"live\" (TIO)'!X132+'performance indicators'!$AK212*'data \"live\" (TIO)'!X132)/'data \"live\" (TIO)'!X212,($AJ212*'data \"live\" (TIO)'!X132+'performance indicators'!$AK212*'data \"live\" (TIO)'!X132)/'data \"live\" (TIO)'!X232)","v":11.63828738123007},{"$f":"IF($E$1=$AR$7,($AJ212*'data \"live\" (TIO)'!Y132+'performance indicators'!$AK212*'data \"live\" (TIO)'!Y132)/'data \"live\" (TIO)'!Y212,($AJ212*'data \"live\" (TIO)'!Y132+'performance indicators'!$AK212*'data \"live\" (TIO)'!Y132)/'data \"live\" (TIO)'!Y232)","v":11.00559662203395},{"$f":"IF($E$1=$AR$7,($AJ212*'data \"live\" (TIO)'!Z132+'performance indicators'!$AK212*'data \"live\" (TIO)'!Z132)/'data \"live\" (TIO)'!Z212,($AJ212*'data \"live\" (TIO)'!Z132+'performance indicators'!$AK212*'data \"live\" (TIO)'!Z132)/'data \"live\" (TIO)'!Z232)","v":10.699395778753553},{"$f":"IF($E$1=$AR$7,($AJ212*'data \"live\" (TIO)'!AA132+'performance indicators'!$AK212*'data \"live\" (TIO)'!AA132)/'data \"live\" (TIO)'!AA212,($AJ212*'data \"live\" (TIO)'!AA132+'performance indicators'!$AK212*'data \"live\" (TIO)'!AA132)/'data \"live\" (TIO)'!AA232)","v":31.70264971198629},{"$f":"HLOOKUP($Y$3,$S203:$X219,10,FALSE)","v":11.00559662203395},{"$f":"HLOOKUP($Z$3,$S203:$X219,10,FALSE)","v":11.63828738123007},null,"Other","All",{"$f":"AD12","v":14.244300000000001},1.0590999999999999,7.6516999999999999,{"$f":"AG12","v":12.3879},8.2585999999999995,10.32325,7.6516999999999999,10.32325,null,{"$f":"IF('CBA benchmark'!B15='CBA benchmark'!AI42,0,'data \"live\" (TIO)'!AB192)","v":1465201.3333333333},{"$f":"AM212/AM$219","v":3.7053232657389606E-2},{"$f":"$AN212*AJ212","v":0.28352022032454804},{"$f":"$AN212*AK212","v":0.38250978403039726}]
["Marlborough","Marlborough programme efficiency ratio:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S203:$X219,11,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S203:$X219,11,FALSE)","v":0},null,"Other","All",{"$f":"AD13","v":2.4514},1.19,1.8207,{"$f":"AG13","v":13.09},8.7226999999999997,10.90635,1.8207,10.90635]
["Nelson","Nelson programme efficiency ratio:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S203:$X219,12,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S203:$X219,12,FALSE)","v":0},null,"Other","All",{"$f":"AD14","v":2.4514},1.19,1.8207,{"$f":"AG14","v":13.09},8.7226999999999997,10.90635,1.8207,10.90635]
["Canterbury","Canterbury programme efficiency ratio:",{"$f":"IF($E$1=$AR$7,($AJ215*'data \"live\" (TIO)'!C135+'performance indicators'!$AK215*'data \"live\" (TIO)'!C135)/'data \"live\" (TIO)'!C215,($AJ215*'data \"live\" (TIO)'!C135+'performance indicators'!$AK215*'data \"live\" (TIO)'!C135)/'data \"live\" (TIO)'!C235)","v":3.9633350973434158},{"$f":"IF($E$1=$AR$7,($AJ215*'data \"live\" (TIO)'!D135+'performance indicators'!$AK215*'data \"live\" (TIO)'!D135)/'data \"live\" (TIO)'!D215,($AJ215*'data \"live\" (TIO)'!D135+'performance indicators'!$AK215*'data \"live\" (TIO)'!D135)/'data \"live\" (TIO)'!D235)","v":3.5979170947600854},{"$f":"IF($E$1=$AR$7,($AJ215*'data \"live\" (TIO)'!E135+'performance indicators'!$AK215*'data \"live\" (TIO)'!E135)/'data \"live\" (TIO)'!E215,($AJ215*'data \"live\" (TIO)'!E135+'performance indicators'!$AK215*'data \"live\" (TIO)'!E135)/'data \"live\" (TIO)'!E235)","v":2.0854706620961996},{"$f":"IF($E$1=$AR$7,($AJ215*'data \"live\" (TIO)'!F135+'performance indicators'!$AK215*'data \"live\" (TIO)'!F135)/'data \"live\" (TIO)'!F215,($AJ215*'data \"live\" (TIO)'!F135+'performance indicators'!$AK215*'data \"live\" (TIO)'!F135)/'data \"live\" (TIO)'!F235)","v":2.3837978001937654},{"$f":"IF($E$1=$AR$7,($AJ215*'data \"live\" (TIO)'!G135+'performance indicators'!$AK215*'data \"live\" (TIO)'!G135)/'data \"live\" (TIO)'!G215,($AJ215*'data \"live\" (TIO)'!G135+'performance indicators'!$AK215*'data \"live\" (TIO)'!G135)/'data \"live\" (TIO)'!G235)","v":2.7479068730176714},{"$f":"IF($E$1=$AR$7,($AJ215*'data \"live\" (TIO)'!H135+'performance indicators'!$AK215*'data \"live\" (TIO)'!H135)/'data \"live\" (TIO)'!H215,($AJ215*'data \"live\" (TIO)'!H135+'performance indicators'!$AK215*'data \"live\" (TIO)'!H135)/'data \"live\" (TIO)'!H235)","v":3.0128576777603526},{"$f":"IF($E$1=$AR$7,($AJ215*'data \"live\" (TIO)'!I135+'performance indicators'!$AK215*'data \"live\" (TIO)'!I135)/'data \"live\" (TIO)'!I215,($AJ215*'data \"live\" (TIO)'!I135+'performance indicators'!$AK215*'data \"live\" (TIO)'!I135)/'data \"live\" (TIO)'!I235)","v":3.0234122991860213},{"$f":"IF($E$1=$AR$7,($AJ215*'data \"live\" (TIO)'!J135+'performance indicators'!$AK215*'data \"live\" (TIO)'!J135)/'data \"live\" (TIO)'!J215,($AJ215*'data \"live\" (TIO)'!J135+'performance indicators'!$AK215*'data \"live\" (TIO)'!J135)/'data \"live\" (TIO)'!J235)","v":2.6320341614906835},{"$f":"IF($E$1=$AR$7,($AJ215*'data \"live\" (TIO)'!K135+'performance indicators'!$AK215*'data \"live\" (TIO)'!K135)/'data \"live\" (TIO)'!K215,($AJ215*'data \"live\" (TIO)'!K135+'performance indicators'!$AK215*'data \"live\" (TIO)'!K135)/'data \"live\" (TIO)'!K235)","v":2.6691441029759653},{"$f":"IF($E$1=$AR$7,($AJ215*'data \"live\" (TIO)'!L135+'performance indicators'!$AK215*'data \"live\" (TIO)'!L135)/'data \"live\" (TIO)'!L215,($AJ215*'data \"live\" (TIO)'!L135+'performance indicators'!$AK215*'data \"live\" (TIO)'!L135)/'data \"live\" (TIO)'!L235)","v":3.4552741278965975},{"$f":"IF($E$1=$AR$7,($AJ215*'data \"live\" (TIO)'!M135+'performance indicators'!$AK215*'data \"live\" (TIO)'!M135)/'data \"live\" (TIO)'!M215,($AJ215*'data \"live\" (TIO)'!M135+'performance indicators'!$AK215*'data \"live\" (TIO)'!M135)/'data \"live\" (TIO)'!M235)","v":3.3482399170986823},{"$f":"IF($E$1=$AR$7,($AJ215*'data \"live\" (TIO)'!N135+'performance indicators'!$AK215*'data \"live\" (TIO)'!N135)/'data \"live\" (TIO)'!N215,($AJ215*'data \"live\" (TIO)'!N135+'performance indicators'!$AK215*'data \"live\" (TIO)'!N135)/'data \"live\" (TIO)'!N235)","v":3.2467011139980362},{"$f":"IF($E$1=$AR$7,($AJ215*'data \"live\" (TIO)'!O135+'performance indicators'!$AK215*'data \"live\" (TIO)'!O135)/'data \"live\" (TIO)'!O215,($AJ215*'data \"live\" (TIO)'!O135+'performance indicators'!$AK215*'data \"live\" (TIO)'!O135)/'data \"live\" (TIO)'!O235)","v":2.5298826671290344},{"$f":"IF($E$1=$AR$7,($AJ215*'data \"live\" (TIO)'!P135+'performance indicators'!$AK215*'data \"live\" (TIO)'!P135)/'data \"live\" (TIO)'!P215,($AJ215*'data \"live\" (TIO)'!P135+'performance indicators'!$AK215*'data \"live\" (TIO)'!P135)/'data \"live\" (TIO)'!P235)","v":2.456889770183182},{"$f":"IF($E$1=$AR$7,($AJ215*'data \"live\" (TIO)'!Q135+'performance indicators'!$AK215*'data \"live\" (TIO)'!Q135)/'data \"live\" (TIO)'!Q215,($AJ215*'data \"live\" (TIO)'!Q135+'performance indicators'!$AK215*'data \"live\" (TIO)'!Q135)/'data \"live\" (TIO)'!Q235)","v":2.3860240594397859},{"$f":"IF($E$1=$AR$7,($AJ215*'data \"live\" (TIO)'!R135+'performance indicators'!$AK215*'data \"live\" (TIO)'!R135)/'data \"live\" (TIO)'!R215,($AJ215*'data \"live\" (TIO)'!R135+'performance indicators'!$AK215*'data \"live\" (TIO)'!R135)/'data \"live\" (TIO)'!R235)","v":2.3172055793779354},{"$f":"IF($E$1=$AR$7,($AJ215*'data \"live\" (TIO)'!V135+'performance indicators'!$AK215*'data \"live\" (TIO)'!V135)/'data \"live\" (TIO)'!V215,($AJ215*'data \"live\" (TIO)'!V135+'performance indicators'!$AK215*'data \"live\" (TIO)'!V135)/'data \"live\" (TIO)'!V235)","v":3.1709113211468867},{"$f":"IF($E$1=$AR$7,($AJ215*'data \"live\" (TIO)'!W135+'performance indicators'!$AK215*'data \"live\" (TIO)'!W135)/'data \"live\" (TIO)'!W215,($AJ215*'data \"live\" (TIO)'!W135+'performance indicators'!$AK215*'data \"live\" (TIO)'!W135)/'data \"live\" (TIO)'!W235)","v":2.7020148257419048},{"$f":"IF($E$1=$AR$7,($AJ215*'data \"live\" (TIO)'!X135+'performance indicators'!$AK215*'data \"live\" (TIO)'!X135)/'data \"live\" (TIO)'!X215,($AJ215*'data \"live\" (TIO)'!X135+'performance indicators'!$AK215*'data \"live\" (TIO)'!X135)/'data \"live\" (TIO)'!X235)","v":2.7618334779700588},{"$f":"IF($E$1=$AR$7,($AJ215*'data \"live\" (TIO)'!Y135+'performance indicators'!$AK215*'data \"live\" (TIO)'!Y135)/'data \"live\" (TIO)'!Y215,($AJ215*'data \"live\" (TIO)'!Y135+'performance indicators'!$AK215*'data \"live\" (TIO)'!Y135)/'data \"live\" (TIO)'!Y235)","v":3.3472170235411016},{"$f":"IF($E$1=$AR$7,($AJ215*'data \"live\" (TIO)'!Z135+'performance indicators'!$AK215*'data \"live\" (TIO)'!Z135)/'data \"live\" (TIO)'!Z215,($AJ215*'data \"live\" (TIO)'!Z135+'performance indicators'!$AK215*'data \"live\" (TIO)'!Z135)/'data \"live\" (TIO)'!Z235)","v":2.455718753471535},{"$f":"IF($E$1=$AR$7,($AJ215*'data \"live\" (TIO)'!AA135+'performance indicators'!$AK215*'data \"live\" (TIO)'!AA135)/'data \"live\" (TIO)'!AA215,($AJ215*'data \"live\" (TIO)'!AA135+'performance indicators'!$AK215*'data \"live\" (TIO)'!AA135)/'data \"live\" (TIO)'!AA235)","v":7.0213609763642859},{"$f":"HLOOKUP($Y$3,$S203:$X219,13,FALSE)","v":3.3472170235411016},{"$f":"HLOOKUP($Z$3,$S203:$X219,13,FALSE)","v":2.7618334779700588},null,"Other","All",{"$f":"AD15","v":3.2248999999999999},1.4756,2.35025,{"$f":"AG15","v":13.2447},8.8297999999999988,11.03725,2.35025,11.03725,null,{"$f":"'data \"live\" (TIO)'!AB195","v":389097.33333333331},{"$f":"AM215/AM$219","v":9.8398177031210326E-3},{"$f":"$AN215*AJ215","v":2.3126031556760206E-2},{"$f":"$AN215*AK215","v":0.10860452794377262}]
["West Coast","West Coast programme efficiency ratio:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S203:$X219,14,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S203:$X219,14,FALSE)","v":0},null,"Canterbury","All",{"$f":"AD16","v":2.4514},1.19,1.8207,{"$f":"AG16","v":13.09},8.7226999999999997,10.90635,1.8207,10.90635]
["Otago","Otago programme efficiency ratio:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S203:$X219,15,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S203:$X219,15,FALSE)","v":0},null,"Other","All",{"$f":"AD17","v":2.4514},1.19,1.8207,{"$f":"AG17","v":13.09},8.7226999999999997,10.90635,1.8207,10.90635]
["Southland","Southland programme efficiency ratio:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S203:$X219,16,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S203:$X219,16,FALSE)","v":0},null,"Other","All",{"$f":"AD18","v":2.4514},1.19,1.8207,{"$f":"AG18","v":13.09},8.7226999999999997,10.90635,1.8207,10.90635]
["National","National programme efficiency ratio:",{"$f":"IF($E$1=$AR$7,($AJ219*'data \"live\" (TIO)'!C139+'performance indicators'!$AK219*'data \"live\" (TIO)'!C139)/'data \"live\" (TIO)'!C219,($AJ219*'data \"live\" (TIO)'!C139+'performance indicators'!$AK219*'data \"live\" (TIO)'!C139)/'data \"live\" (TIO)'!C239)","v":11.58643689255773},{"$f":"IF($E$1=$AR$7,($AJ219*'data \"live\" (TIO)'!D139+'performance indicators'!$AK219*'data \"live\" (TIO)'!D139)/'data \"live\" (TIO)'!D219,($AJ219*'data \"live\" (TIO)'!D139+'performance indicators'!$AK219*'data \"live\" (TIO)'!D139)/'data \"live\" (TIO)'!D239)","v":11.948504003672859},{"$f":"IF($E$1=$AR$7,($AJ219*'data \"live\" (TIO)'!E139+'performance indicators'!$AK219*'data \"live\" (TIO)'!E139)/'data \"live\" (TIO)'!E219,($AJ219*'data \"live\" (TIO)'!E139+'performance indicators'!$AK219*'data \"live\" (TIO)'!E139)/'data \"live\" (TIO)'!E239)","v":11.05698324424999},{"$f":"IF($E$1=$AR$7,($AJ219*'data \"live\" (TIO)'!F139+'performance indicators'!$AK219*'data \"live\" (TIO)'!F139)/'data \"live\" (TIO)'!F219,($AJ219*'data \"live\" (TIO)'!F139+'performance indicators'!$AK219*'data \"live\" (TIO)'!F139)/'data \"live\" (TIO)'!F239)","v":10.095600945218221},{"$f":"IF($E$1=$AR$7,($AJ219*'data \"live\" (TIO)'!G139+'performance indicators'!$AK219*'data \"live\" (TIO)'!G139)/'data \"live\" (TIO)'!G219,($AJ219*'data \"live\" (TIO)'!G139+'performance indicators'!$AK219*'data \"live\" (TIO)'!G139)/'data \"live\" (TIO)'!G239)","v":9.9630818010468492},{"$f":"IF($E$1=$AR$7,($AJ219*'data \"live\" (TIO)'!H139+'performance indicators'!$AK219*'data \"live\" (TIO)'!H139)/'data \"live\" (TIO)'!H219,($AJ219*'data \"live\" (TIO)'!H139+'performance indicators'!$AK219*'data \"live\" (TIO)'!H139)/'data \"live\" (TIO)'!H239)","v":11.001148792132335},{"$f":"IF($E$1=$AR$7,($AJ219*'data \"live\" (TIO)'!I139+'performance indicators'!$AK219*'data \"live\" (TIO)'!I139)/'data \"live\" (TIO)'!I219,($AJ219*'data \"live\" (TIO)'!I139+'performance indicators'!$AK219*'data \"live\" (TIO)'!I139)/'data \"live\" (TIO)'!I239)","v":11.018057618396758},{"$f":"IF($E$1=$AR$7,($AJ219*'data \"live\" (TIO)'!J139+'performance indicators'!$AK219*'data \"live\" (TIO)'!J139)/'data \"live\" (TIO)'!J219,($AJ219*'data \"live\" (TIO)'!J139+'performance indicators'!$AK219*'data \"live\" (TIO)'!J139)/'data \"live\" (TIO)'!J239)","v":11.75219653025875},{"$f":"IF($E$1=$AR$7,($AJ219*'data \"live\" (TIO)'!K139+'performance indicators'!$AK219*'data \"live\" (TIO)'!K139)/'data \"live\" (TIO)'!K219,($AJ219*'data \"live\" (TIO)'!K139+'performance indicators'!$AK219*'data \"live\" (TIO)'!K139)/'data \"live\" (TIO)'!K239)","v":10.377544044318565},{"$f":"IF($E$1=$AR$7,($AJ219*'data \"live\" (TIO)'!L139+'performance indicators'!$AK219*'data \"live\" (TIO)'!L139)/'data \"live\" (TIO)'!L219,($AJ219*'data \"live\" (TIO)'!L139+'performance indicators'!$AK219*'data \"live\" (TIO)'!L139)/'data \"live\" (TIO)'!L239)","v":10.46696203503758},{"$f":"IF($E$1=$AR$7,($AJ219*'data \"live\" (TIO)'!M139+'performance indicators'!$AK219*'data \"live\" (TIO)'!M139)/'data \"live\" (TIO)'!M219,($AJ219*'data \"live\" (TIO)'!M139+'performance indicators'!$AK219*'data \"live\" (TIO)'!M139)/'data \"live\" (TIO)'!M239)","v":10.57851928626066},{"$f":"IF($E$1=$AR$7,($AJ219*'data \"live\" (TIO)'!N139+'performance indicators'!$AK219*'data \"live\" (TIO)'!N139)/'data \"live\" (TIO)'!N219,($AJ219*'data \"live\" (TIO)'!N139+'performance indicators'!$AK219*'data \"live\" (TIO)'!N139)/'data \"live\" (TIO)'!N239)","v":9.6503243684662117},{"$f":"IF($E$1=$AR$7,($AJ219*'data \"live\" (TIO)'!O139+'performance indicators'!$AK219*'data \"live\" (TIO)'!O139)/'data \"live\" (TIO)'!O219,($AJ219*'data \"live\" (TIO)'!O139+'performance indicators'!$AK219*'data \"live\" (TIO)'!O139)/'data \"live\" (TIO)'!O239)","v":8.4828307528536318},{"$f":"IF($E$1=$AR$7,($AJ219*'data \"live\" (TIO)'!P139+'performance indicators'!$AK219*'data \"live\" (TIO)'!P139)/'data \"live\" (TIO)'!P219,($AJ219*'data \"live\" (TIO)'!P139+'performance indicators'!$AK219*'data \"live\" (TIO)'!P139)/'data \"live\" (TIO)'!P239)","v":8.5759017261046839},{"$f":"IF($E$1=$AR$7,($AJ219*'data \"live\" (TIO)'!Q139+'performance indicators'!$AK219*'data \"live\" (TIO)'!Q139)/'data \"live\" (TIO)'!Q219,($AJ219*'data \"live\" (TIO)'!Q139+'performance indicators'!$AK219*'data \"live\" (TIO)'!Q139)/'data \"live\" (TIO)'!Q239)","v":8.6562241588496356},{"$f":"IF($E$1=$AR$7,($AJ219*'data \"live\" (TIO)'!R139+'performance indicators'!$AK219*'data \"live\" (TIO)'!R139)/'data \"live\" (TIO)'!R219,($AJ219*'data \"live\" (TIO)'!R139+'performance indicators'!$AK219*'data \"live\" (TIO)'!R139)/'data \"live\" (TIO)'!R239)","v":8.7287607599814887},{"$f":"IF($E$1=$AR$7,($AJ219*'data \"live\" (TIO)'!V139+'performance indicators'!$AK219*'data \"live\" (TIO)'!V139)/'data \"live\" (TIO)'!V219,($AJ219*'data \"live\" (TIO)'!V139+'performance indicators'!$AK219*'data \"live\" (TIO)'!V139)/'data \"live\" (TIO)'!V239)","v":11.509661932947941},{"$f":"IF($E$1=$AR$7,($AJ219*'data \"live\" (TIO)'!W139+'performance indicators'!$AK219*'data \"live\" (TIO)'!W139)/'data \"live\" (TIO)'!W219,($AJ219*'data \"live\" (TIO)'!W139+'performance indicators'!$AK219*'data \"live\" (TIO)'!W139)/'data \"live\" (TIO)'!W239)","v":10.351513274989975},{"$f":"IF($E$1=$AR$7,($AJ219*'data \"live\" (TIO)'!X139+'performance indicators'!$AK219*'data \"live\" (TIO)'!X139)/'data \"live\" (TIO)'!X219,($AJ219*'data \"live\" (TIO)'!X139+'performance indicators'!$AK219*'data \"live\" (TIO)'!X139)/'data \"live\" (TIO)'!X239)","v":11.012426307263354},{"$f":"IF($E$1=$AR$7,($AJ219*'data \"live\" (TIO)'!Y139+'performance indicators'!$AK219*'data \"live\" (TIO)'!Y139)/'data \"live\" (TIO)'!Y219,($AJ219*'data \"live\" (TIO)'!Y139+'performance indicators'!$AK219*'data \"live\" (TIO)'!Y139)/'data \"live\" (TIO)'!Y239)","v":10.201240053238383},{"$f":"IF($E$1=$AR$7,($AJ219*'data \"live\" (TIO)'!Z139+'performance indicators'!$AK219*'data \"live\" (TIO)'!Z139)/'data \"live\" (TIO)'!Z219,($AJ219*'data \"live\" (TIO)'!Z139+'performance indicators'!$AK219*'data \"live\" (TIO)'!Z139)/'data \"live\" (TIO)'!Z239)","v":8.5730554021153029},{"$f":"IF($E$1=$AR$7,($AJ219*'data \"live\" (TIO)'!AA139+'performance indicators'!$AK219*'data \"live\" (TIO)'!AA139)/'data \"live\" (TIO)'!AA219,($AJ219*'data \"live\" (TIO)'!AA139+'performance indicators'!$AK219*'data \"live\" (TIO)'!AA139)/'data \"live\" (TIO)'!AA239)","v":9.4601422621580351},{"$f":"HLOOKUP($Y$3,$S203:$X219,17,FALSE)","v":10.201240053238383},{"$f":"HLOOKUP($Z$3,$S203:$X219,17,FALSE)","v":11.012426307263354},null,"National","Bus/ferry",null,null,null,null,null,null,{"$f":"IF(AJ223=FALSE,AJ224,AJ223)","v":7.3897082034746555},{"$f":"IF(AK223=FALSE,AK224,AK223)","v":10.092094203125116},null,{"$f":"SUM(AM204:AM218)","v":39543144.504589535},{"$f":"AM219/AM$219","v":1},{"$f":"SUM(AO204:AO218)","v":7.3897082034746555},{"$f":"SUM(AP204:AP218)","v":10.092094203125116}]
[null,{"$f":"VLOOKUP($B$805,$A204:$Y219,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A204:$Y219,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A204:$Y219,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A204:$Y219,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A204:$Y219,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A204:$AK219,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A204:$Y219,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A204:$Y219,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A204:$Y219,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A204:$Y219,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A204:$Y219,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A204:$Y219,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A204:$Y219,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A204:$Y219,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A204:$Y219,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A204:$Y219,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A204:$Y219,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A204:$Y219,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A204:$Y219,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A204:$Y219,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A204:$Y219,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A204:$Y219,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A204:$Y219,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A204:$Y219,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A204:$Z219,26,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B220","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($E$1=$AR$7,($AJ222*'data \"live\" (TIO)'!I141+'performance indicators'!$AK222*'data \"live\" (TIO)'!I141)/'data \"live\" (TIO)'!I221,($AJ222*'data \"live\" (TIO)'!I141+'performance indicators'!$AK222*'data \"live\" (TIO)'!I141)/'data \"live\" (TIO)'!I241)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ222*'data \"live\" (TIO)'!J141+'performance indicators'!$AK222*'data \"live\" (TIO)'!J141)/'data \"live\" (TIO)'!J221,($AJ222*'data \"live\" (TIO)'!J141+'performance indicators'!$AK222*'data \"live\" (TIO)'!J141)/'data \"live\" (TIO)'!J241)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ222*'data \"live\" (TIO)'!K141+'performance indicators'!$AK222*'data \"live\" (TIO)'!K141)/'data \"live\" (TIO)'!K221,($AJ222*'data \"live\" (TIO)'!K141+'performance indicators'!$AK222*'data \"live\" (TIO)'!K141)/'data \"live\" (TIO)'!K241)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ222*'data \"live\" (TIO)'!L141+'performance indicators'!$AK222*'data \"live\" (TIO)'!L141)/'data \"live\" (TIO)'!L221,($AJ222*'data \"live\" (TIO)'!L141+'performance indicators'!$AK222*'data \"live\" (TIO)'!L141)/'data \"live\" (TIO)'!L241)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ222*'data \"live\" (TIO)'!M141+'performance indicators'!$AK222*'data \"live\" (TIO)'!M141)/'data \"live\" (TIO)'!M221,($AJ222*'data \"live\" (TIO)'!M141+'performance indicators'!$AK222*'data \"live\" (TIO)'!M141)/'data \"live\" (TIO)'!M241)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ222*'data \"live\" (TIO)'!N141+'performance indicators'!$AK222*'data \"live\" (TIO)'!N141)/'data \"live\" (TIO)'!N221,($AJ222*'data \"live\" (TIO)'!N141+'performance indicators'!$AK222*'data \"live\" (TIO)'!N141)/'data \"live\" (TIO)'!N241)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ222*'data \"live\" (TIO)'!O141+'performance indicators'!$AK222*'data \"live\" (TIO)'!O141)/'data \"live\" (TIO)'!O221,($AJ222*'data \"live\" (TIO)'!O141+'performance indicators'!$AK222*'data \"live\" (TIO)'!O141)/'data \"live\" (TIO)'!O241)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ222*'data \"live\" (TIO)'!P141+'performance indicators'!$AK222*'data \"live\" (TIO)'!P141)/'data \"live\" (TIO)'!P221,($AJ222*'data \"live\" (TIO)'!P141+'performance indicators'!$AK222*'data \"live\" (TIO)'!P141)/'data \"live\" (TIO)'!P241)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ222*'data \"live\" (TIO)'!Q141+'performance indicators'!$AK222*'data \"live\" (TIO)'!Q141)/'data \"live\" (TIO)'!Q221,($AJ222*'data \"live\" (TIO)'!Q141+'performance indicators'!$AK222*'data \"live\" (TIO)'!Q141)/'data \"live\" (TIO)'!Q241)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ222*'data \"live\" (TIO)'!R141+'performance indicators'!$AK222*'data \"live\" (TIO)'!R141)/'data \"live\" (TIO)'!R221,($AJ222*'data \"live\" (TIO)'!R141+'performance indicators'!$AK222*'data \"live\" (TIO)'!R141)/'data \"live\" (TIO)'!R241)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ222*'data \"live\" (TIO)'!V141+'performance indicators'!$AK222*'data \"live\" (TIO)'!V141)/'data \"live\" (TIO)'!V221,($AJ222*'data \"live\" (TIO)'!V141+'performance indicators'!$AK222*'data \"live\" (TIO)'!V141)/'data \"live\" (TIO)'!V241)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ222*'data \"live\" (TIO)'!W141+'performance indicators'!$AK222*'data \"live\" (TIO)'!W141)/'data \"live\" (TIO)'!W221,($AJ222*'data \"live\" (TIO)'!W141+'performance indicators'!$AK222*'data \"live\" (TIO)'!W141)/'data \"live\" (TIO)'!W241)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ222*'data \"live\" (TIO)'!X141+'performance indicators'!$AK222*'data \"live\" (TIO)'!X141)/'data \"live\" (TIO)'!X221,($AJ222*'data \"live\" (TIO)'!X141+'performance indicators'!$AK222*'data \"live\" (TIO)'!X141)/'data \"live\" (TIO)'!X241)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ222*'data \"live\" (TIO)'!Y141+'performance indicators'!$AK222*'data \"live\" (TIO)'!Y141)/'data \"live\" (TIO)'!Y221,($AJ222*'data \"live\" (TIO)'!Y141+'performance indicators'!$AK222*'data \"live\" (TIO)'!Y141)/'data \"live\" (TIO)'!Y241)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ222*'data \"live\" (TIO)'!Z141+'performance indicators'!$AK222*'data \"live\" (TIO)'!Z141)/'data \"live\" (TIO)'!Z221,($AJ222*'data \"live\" (TIO)'!Z141+'performance indicators'!$AK222*'data \"live\" (TIO)'!Z141)/'data \"live\" (TIO)'!Z241)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ222*'data \"live\" (TIO)'!AA141+'performance indicators'!$AK222*'data \"live\" (TIO)'!AA141)/'data \"live\" (TIO)'!AA221,($AJ222*'data \"live\" (TIO)'!AA141+'performance indicators'!$AK222*'data \"live\" (TIO)'!AA141)/'data \"live\" (TIO)'!AA241)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S203:$X221,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S203:$X221,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B220","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ222*'data \"live\" (TIO)'!C142+'performance indicators'!$AK222*'data \"live\" (TIO)'!C142)/'data \"live\" (TIO)'!C222,($AJ222*'data \"live\" (TIO)'!C142+'performance indicators'!$AK222*'data \"live\" (TIO)'!C142)/'data \"live\" (TIO)'!C242)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ222*'data \"live\" (TIO)'!D142+'performance indicators'!$AK222*'data \"live\" (TIO)'!D142)/'data \"live\" (TIO)'!D222,($AJ222*'data \"live\" (TIO)'!D142+'performance indicators'!$AK222*'data \"live\" (TIO)'!D142)/'data \"live\" (TIO)'!D242)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ222*'data \"live\" (TIO)'!E142+'performance indicators'!$AK222*'data \"live\" (TIO)'!E142)/'data \"live\" (TIO)'!E222,($AJ222*'data \"live\" (TIO)'!E142+'performance indicators'!$AK222*'data \"live\" (TIO)'!E142)/'data \"live\" (TIO)'!E242)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ222*'data \"live\" (TIO)'!F142+'performance indicators'!$AK222*'data \"live\" (TIO)'!F142)/'data \"live\" (TIO)'!F222,($AJ222*'data \"live\" (TIO)'!F142+'performance indicators'!$AK222*'data \"live\" (TIO)'!F142)/'data \"live\" (TIO)'!F242)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ222*'data \"live\" (TIO)'!G142+'performance indicators'!$AK222*'data \"live\" (TIO)'!G142)/'data \"live\" (TIO)'!G222,($AJ222*'data \"live\" (TIO)'!G142+'performance indicators'!$AK222*'data \"live\" (TIO)'!G142)/'data \"live\" (TIO)'!G242)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ222*'data \"live\" (TIO)'!H142+'performance indicators'!$AK222*'data \"live\" (TIO)'!H142)/'data \"live\" (TIO)'!H222,($AJ222*'data \"live\" (TIO)'!H142+'performance indicators'!$AK222*'data \"live\" (TIO)'!H142)/'data \"live\" (TIO)'!H242)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ222*'data \"live\" (TIO)'!I142+'performance indicators'!$AK222*'data \"live\" (TIO)'!I142)/'data \"live\" (TIO)'!I222,($AJ222*'data \"live\" (TIO)'!I142+'performance indicators'!$AK222*'data \"live\" (TIO)'!I142)/'data \"live\" (TIO)'!I242)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ222*'data \"live\" (TIO)'!J142+'performance indicators'!$AK222*'data \"live\" (TIO)'!J142)/'data \"live\" (TIO)'!J222,($AJ222*'data \"live\" (TIO)'!J142+'performance indicators'!$AK222*'data \"live\" (TIO)'!J142)/'data \"live\" (TIO)'!J242)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ222*'data \"live\" (TIO)'!K142+'performance indicators'!$AK222*'data \"live\" (TIO)'!K142)/'data \"live\" (TIO)'!K222,($AJ222*'data \"live\" (TIO)'!K142+'performance indicators'!$AK222*'data \"live\" (TIO)'!K142)/'data \"live\" (TIO)'!K242)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ222*'data \"live\" (TIO)'!L142+'performance indicators'!$AK222*'data \"live\" (TIO)'!L142)/'data \"live\" (TIO)'!L222,($AJ222*'data \"live\" (TIO)'!L142+'performance indicators'!$AK222*'data \"live\" (TIO)'!L142)/'data \"live\" (TIO)'!L242)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ222*'data \"live\" (TIO)'!M142+'performance indicators'!$AK222*'data \"live\" (TIO)'!M142)/'data \"live\" (TIO)'!M222,($AJ222*'data \"live\" (TIO)'!M142+'performance indicators'!$AK222*'data \"live\" (TIO)'!M142)/'data \"live\" (TIO)'!M242)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ222*'data \"live\" (TIO)'!N142+'performance indicators'!$AK222*'data \"live\" (TIO)'!N142)/'data \"live\" (TIO)'!N222,($AJ222*'data \"live\" (TIO)'!N142+'performance indicators'!$AK222*'data \"live\" (TIO)'!N142)/'data \"live\" (TIO)'!N242)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ222*'data \"live\" (TIO)'!O142+'performance indicators'!$AK222*'data \"live\" (TIO)'!O142)/'data \"live\" (TIO)'!O222,($AJ222*'data \"live\" (TIO)'!O142+'performance indicators'!$AK222*'data \"live\" (TIO)'!O142)/'data \"live\" (TIO)'!O242)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ222*'data \"live\" (TIO)'!P142+'performance indicators'!$AK222*'data \"live\" (TIO)'!P142)/'data \"live\" (TIO)'!P222,($AJ222*'data \"live\" (TIO)'!P142+'performance indicators'!$AK222*'data \"live\" (TIO)'!P142)/'data \"live\" (TIO)'!P242)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ222*'data \"live\" (TIO)'!Q142+'performance indicators'!$AK222*'data \"live\" (TIO)'!Q142)/'data \"live\" (TIO)'!Q222,($AJ222*'data \"live\" (TIO)'!Q142+'performance indicators'!$AK222*'data \"live\" (TIO)'!Q142)/'data \"live\" (TIO)'!Q242)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ222*'data \"live\" (TIO)'!R142+'performance indicators'!$AK222*'data \"live\" (TIO)'!R142)/'data \"live\" (TIO)'!R222,($AJ222*'data \"live\" (TIO)'!R142+'performance indicators'!$AK222*'data \"live\" (TIO)'!R142)/'data \"live\" (TIO)'!R242)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ222*'data \"live\" (TIO)'!V142+'performance indicators'!$AK222*'data \"live\" (TIO)'!V142)/'data \"live\" (TIO)'!V222,($AJ222*'data \"live\" (TIO)'!V142+'performance indicators'!$AK222*'data \"live\" (TIO)'!V142)/'data \"live\" (TIO)'!V242)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ222*'data \"live\" (TIO)'!W142+'performance indicators'!$AK222*'data \"live\" (TIO)'!W142)/'data \"live\" (TIO)'!W222,($AJ222*'data \"live\" (TIO)'!W142+'performance indicators'!$AK222*'data \"live\" (TIO)'!W142)/'data \"live\" (TIO)'!W242)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ222*'data \"live\" (TIO)'!X142+'performance indicators'!$AK222*'data \"live\" (TIO)'!X142)/'data \"live\" (TIO)'!X222,($AJ222*'data \"live\" (TIO)'!X142+'performance indicators'!$AK222*'data \"live\" (TIO)'!X142)/'data \"live\" (TIO)'!X242)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ222*'data \"live\" (TIO)'!Y142+'performance indicators'!$AK222*'data \"live\" (TIO)'!Y142)/'data \"live\" (TIO)'!Y222,($AJ222*'data \"live\" (TIO)'!Y142+'performance indicators'!$AK222*'data \"live\" (TIO)'!Y142)/'data \"live\" (TIO)'!Y242)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ222*'data \"live\" (TIO)'!Z142+'performance indicators'!$AK222*'data \"live\" (TIO)'!Z142)/'data \"live\" (TIO)'!Z222,($AJ222*'data \"live\" (TIO)'!Z142+'performance indicators'!$AK222*'data \"live\" (TIO)'!Z142)/'data \"live\" (TIO)'!Z242)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ222*'data \"live\" (TIO)'!AA142+'performance indicators'!$AK222*'data \"live\" (TIO)'!AA142)/'data \"live\" (TIO)'!AA222,($AJ222*'data \"live\" (TIO)'!AA142+'performance indicators'!$AK222*'data \"live\" (TIO)'!AA142)/'data \"live\" (TIO)'!AA242)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S203:$X230,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S203:$X222,20,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($B$805,$A204:$AK219,36,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A204:$AK219,37,FALSE)","v":{"$error":"#N/A"}}]
[null,"FERRY AVERAGE TRIP LENGTH","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2009-12","2012-15","2015-18",{"$f":"V203","v":"2018-21"},{"$f":"W203","v":"2021-24"},{"$f":"X203","v":"2024-27"},{"$f":"'data \"live\" (TIO)'!$AB$3","v":"2018-21"},{"$f":"Z203","v":"2015-18"},null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ224=FALSE,IF('CBA benchmark'!B15<>'CBA benchmark'!AI43,AO219,AJ224))","v":7.3897082034746555},{"$f":"IF(AK224=FALSE,IF('CBA benchmark'!B15<>'CBA benchmark'!AI43,AP219,_AJk13))","v":10.092094203125116}]
["Northland","Northland average trip length:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S223:$X239,2,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S223:$X239,2,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF('CBA benchmark'!B15='CBA benchmark'!AI43,IF('CBA benchmark'!B12='CBA benchmark'!AH23,'performance indicators'!AJ212,IF('CBA benchmark'!B15='CBA benchmark'!AI43,IF('CBA benchmark'!B12='CBA benchmark'!AH30,'performance indicators'!AJ205,AO219))))","v":false},{"$f":"IF('CBA benchmark'!B15='CBA benchmark'!AI43,IF('CBA benchmark'!B12='CBA benchmark'!AH23,'performance indicators'!AK212,IF('CBA benchmark'!B15='CBA benchmark'!AI43,IF('CBA benchmark'!B12='CBA benchmark'!AH30,'performance indicators'!AK205,AP219))))","v":false}]
["Auckland","Auckland average trip length:",{"$f":"'data \"live\" (TIO)'!C145/'data \"live\" (TIO)'!C125","v":11.015929059701842},{"$f":"'data \"live\" (TIO)'!D145/'data \"live\" (TIO)'!D125","v":11.143258138102425},{"$f":"'data \"live\" (TIO)'!E145/'data \"live\" (TIO)'!E125","v":14.119079488445385},{"$f":"'data \"live\" (TIO)'!F145/'data \"live\" (TIO)'!F125","v":15.10530694453074},{"$f":"'data \"live\" (TIO)'!G145/'data \"live\" (TIO)'!G125","v":13.027838025124693},{"$f":"'data \"live\" (TIO)'!H145/'data \"live\" (TIO)'!H125","v":13.604130417859006},{"$f":"'data \"live\" (TIO)'!I145/'data \"live\" (TIO)'!I125","v":13.721857975184173},{"$f":"'data \"live\" (TIO)'!J145/'data \"live\" (TIO)'!J125","v":13.719323939704102},{"$f":"'data \"live\" (TIO)'!K145/'data \"live\" (TIO)'!K125","v":13.487619124181595},{"$f":"'data \"live\" (TIO)'!L145/'data \"live\" (TIO)'!L125","v":14.394938932647268},{"$f":"'data \"live\" (TIO)'!M145/'data \"live\" (TIO)'!M125","v":14.816256535770425},{"$f":"'data \"live\" (TIO)'!N145/'data \"live\" (TIO)'!N125","v":15.509482953387323},{"$f":"'data \"live\" (TIO)'!O145/'data \"live\" (TIO)'!O125","v":15.774087848901315},{"$f":"'data \"live\" (TIO)'!P145/'data \"live\" (TIO)'!P125","v":15.829143708651248},{"$f":"'data \"live\" (TIO)'!Q145/'data \"live\" (TIO)'!Q125","v":15.77252080271915},{"$f":"'data \"live\" (TIO)'!R145/'data \"live\" (TIO)'!R125","v":15.65301909499455},{"$f":"'data \"live\" (TIO)'!V145/'data \"live\" (TIO)'!V125","v":12.152806439438557},{"$f":"'data \"live\" (TIO)'!W145/'data \"live\" (TIO)'!W125","v":13.892310224301202},{"$f":"'data \"live\" (TIO)'!X145/'data \"live\" (TIO)'!X125","v":13.639936003317633},{"$f":"'data \"live\" (TIO)'!Y145/'data \"live\" (TIO)'!Y125","v":14.924703018046207},{"$f":"'data \"live\" (TIO)'!Z145/'data \"live\" (TIO)'!Z125","v":15.79191410131741},{"$f":"'data \"live\" (TIO)'!AA145/'data \"live\" (TIO)'!AA125","v":15.65301909499455},{"$f":"HLOOKUP($Y$3,$S223:$X239,3,FALSE)","v":14.924703018046207},{"$f":"HLOOKUP($Z$3,$S223:$X239,3,FALSE)","v":13.639936003317633}]
["Waikato","Waikato average trip length:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S223:$X239,4,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S223:$X239,4,FALSE)","v":0}]
["Bay of Plenty","Bay of Plenty average trip length:",{"$f":"'data \"live\" (TIO)'!C147/'data \"live\" (TIO)'!C127","v":3},{"$f":"'data \"live\" (TIO)'!D147/'data \"live\" (TIO)'!D127","v":3},{"$f":"'data \"live\" (TIO)'!E147/'data \"live\" (TIO)'!E127","v":3},{"$f":"'data \"live\" (TIO)'!F147/'data \"live\" (TIO)'!F127","v":3},{"$f":"'data \"live\" (TIO)'!G147/'data \"live\" (TIO)'!G127","v":3},{"$f":"'data \"live\" (TIO)'!H147/'data \"live\" (TIO)'!H127","v":3},{"$f":"'data \"live\" (TIO)'!I147/'data \"live\" (TIO)'!I127","v":3.0802768659911517},{"$f":"'data \"live\" (TIO)'!J147/'data \"live\" (TIO)'!J127","v":2.8394671928959054},{"$f":"'data \"live\" (TIO)'!K147/'data \"live\" (TIO)'!K127","v":3.0006675567423229},{"$f":"'data \"live\" (TIO)'!L147/'data \"live\" (TIO)'!L127","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M147/'data \"live\" (TIO)'!M127","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N147/'data \"live\" (TIO)'!N127","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O147/'data \"live\" (TIO)'!O127","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P147/'data \"live\" (TIO)'!P127","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q147/'data \"live\" (TIO)'!Q127","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R147/'data \"live\" (TIO)'!R127","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!V147/'data \"live\" (TIO)'!V127","v":3},{"$f":"'data \"live\" (TIO)'!W147/'data \"live\" (TIO)'!W127","v":3},{"$f":"'data \"live\" (TIO)'!X147/'data \"live\" (TIO)'!X127","v":2.9704614618804661},{"$f":"'data \"live\" (TIO)'!Y147/'data \"live\" (TIO)'!Y127","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Z147/'data \"live\" (TIO)'!Z127","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!AA147/'data \"live\" (TIO)'!AA127","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$S223:$X239,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$S223:$X239,5,FALSE)","v":2.9704614618804661}]
["Gisborne","Gisborne average trip length:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S223:$X239,6,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S223:$X239,6,FALSE)","v":0}]
["Hawkes Bay","Hawkes Bay average trip length:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S223:$X239,7,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S223:$X239,7,FALSE)","v":0}]
["Taranaki","Taranaki average trip length:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S223:$X239,8,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S223:$X239,8,FALSE)","v":0}]
["Manawatu-Wanganui","Manawatu-Wanganui average trip length:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S223:$X239,9,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S223:$X239,9,FALSE)","v":0}]
["Wellington","Wellington average trip length:",{"$f":"'data \"live\" (TIO)'!C152/'data \"live\" (TIO)'!C132","v":11.117038575211224},{"$f":"'data \"live\" (TIO)'!D152/'data \"live\" (TIO)'!D132","v":10.991869046476305},{"$f":"'data \"live\" (TIO)'!E152/'data \"live\" (TIO)'!E132","v":9.3487249431232957},{"$f":"'data \"live\" (TIO)'!F152/'data \"live\" (TIO)'!F132","v":9.4398309001864469},{"$f":"'data \"live\" (TIO)'!G152/'data \"live\" (TIO)'!G132","v":11.049507368654769},{"$f":"'data \"live\" (TIO)'!H152/'data \"live\" (TIO)'!H132","v":10.96630486974194},{"$f":"'data \"live\" (TIO)'!I152/'data \"live\" (TIO)'!I132","v":11.166472113154343},{"$f":"'data \"live\" (TIO)'!J152/'data \"live\" (TIO)'!J132","v":10.850718514847944},{"$f":"'data \"live\" (TIO)'!K152/'data \"live\" (TIO)'!K132","v":11.046242774566474},{"$f":"'data \"live\" (TIO)'!L152/'data \"live\" (TIO)'!L132","v":10.731865932966484},{"$f":"'data \"live\" (TIO)'!M152/'data \"live\" (TIO)'!M132","v":10.726368159203981},{"$f":"'data \"live\" (TIO)'!N152/'data \"live\" (TIO)'!N132","v":10.720930232558139},{"$f":"'data \"live\" (TIO)'!O152/'data \"live\" (TIO)'!O132","v":10.716043307086615},{"$f":"'data \"live\" (TIO)'!P152/'data \"live\" (TIO)'!P132","v":10.711209006363191},{"$f":"'data \"live\" (TIO)'!Q152/'data \"live\" (TIO)'!Q132","v":10.701703163017031},{"$f":"'data \"live\" (TIO)'!R152/'data \"live\" (TIO)'!R132","v":10.692791485244316},{"$f":"'data \"live\" (TIO)'!V152/'data \"live\" (TIO)'!V132","v":10.492543385719058},{"$f":"'data \"live\" (TIO)'!W152/'data \"live\" (TIO)'!W132","v":10.460819847411246},{"$f":"'data \"live\" (TIO)'!X152/'data \"live\" (TIO)'!X132","v":11.021442271466247},{"$f":"'data \"live\" (TIO)'!Y152/'data \"live\" (TIO)'!Y132","v":10.726368159203981},{"$f":"'data \"live\" (TIO)'!Z152/'data \"live\" (TIO)'!Z132","v":10.709624796084828},{"$f":"'data \"live\" (TIO)'!AA152/'data \"live\" (TIO)'!AA132","v":10.684143017476352},{"$f":"HLOOKUP($Y$3,$S223:$X239,10,FALSE)","v":10.726368159203981},{"$f":"HLOOKUP($Z$3,$S223:$X239,10,FALSE)","v":11.021442271466247}]
["Marlborough","Marlborough average trip length:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S223:$X239,11,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S223:$X239,11,FALSE)","v":0}]
["Nelson","Nelson average trip length:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S223:$X239,12,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S223:$X239,12,FALSE)","v":0}]
["Canterbury","Canterbury average trip length:",{"$f":"'data \"live\" (TIO)'!C155/'data \"live\" (TIO)'!C135","v":3},{"$f":"'data \"live\" (TIO)'!D155/'data \"live\" (TIO)'!D135","v":2.3077055060338418},{"$f":"'data \"live\" (TIO)'!E155/'data \"live\" (TIO)'!E135","v":3},{"$f":"'data \"live\" (TIO)'!F155/'data \"live\" (TIO)'!F135","v":3},{"$f":"'data \"live\" (TIO)'!G155/'data \"live\" (TIO)'!G135","v":3},{"$f":"'data \"live\" (TIO)'!H155/'data \"live\" (TIO)'!H135","v":3},{"$f":"'data \"live\" (TIO)'!I155/'data \"live\" (TIO)'!I135","v":3},{"$f":"'data \"live\" (TIO)'!J155/'data \"live\" (TIO)'!J135","v":3.2151731827755259},{"$f":"'data \"live\" (TIO)'!K155/'data \"live\" (TIO)'!K135","v":3},{"$f":"'data \"live\" (TIO)'!L155/'data \"live\" (TIO)'!L135","v":0},{"$f":"'data \"live\" (TIO)'!M155/'data \"live\" (TIO)'!M135","v":0},{"$f":"'data \"live\" (TIO)'!N155/'data \"live\" (TIO)'!N135","v":0},{"$f":"'data \"live\" (TIO)'!O155/'data \"live\" (TIO)'!O135","v":0},{"$f":"'data \"live\" (TIO)'!P155/'data \"live\" (TIO)'!P135","v":0},{"$f":"'data \"live\" (TIO)'!Q155/'data \"live\" (TIO)'!Q135","v":0},{"$f":"'data \"live\" (TIO)'!R155/'data \"live\" (TIO)'!R135","v":0},{"$f":"'data \"live\" (TIO)'!V155/'data \"live\" (TIO)'!V135","v":2.7488238903661282},{"$f":"'data \"live\" (TIO)'!W155/'data \"live\" (TIO)'!W135","v":3},{"$f":"'data \"live\" (TIO)'!X155/'data \"live\" (TIO)'!X135","v":3.0647774681507451},{"$f":"'data \"live\" (TIO)'!Y155/'data \"live\" (TIO)'!Y135","v":0},{"$f":"'data \"live\" (TIO)'!Z155/'data \"live\" (TIO)'!Z135","v":0},{"$f":"'data \"live\" (TIO)'!AA155/'data \"live\" (TIO)'!AA135","v":0},{"$f":"HLOOKUP($Y$3,$S223:$X239,13,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S223:$X239,13,FALSE)","v":3.0647774681507451}]
["West Coast","West Coast average trip length:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S223:$X239,14,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S223:$X239,14,FALSE)","v":0}]
["Otago","Otago average trip length:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S223:$X239,15,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S223:$X239,15,FALSE)","v":0}]
["Southland","Southland average trip length:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S223:$X239,16,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S223:$X239,16,FALSE)","v":0}]
["National","National total average trip length:",{"$f":"'data \"live\" (TIO)'!C159/'data \"live\" (TIO)'!C139","v":10.756614009752203},{"$f":"'data \"live\" (TIO)'!D159/'data \"live\" (TIO)'!D139","v":10.878708560789095},{"$f":"'data \"live\" (TIO)'!E159/'data \"live\" (TIO)'!E139","v":13.743024370222232},{"$f":"'data \"live\" (TIO)'!F159/'data \"live\" (TIO)'!F139","v":14.581309249939775},{"$f":"'data \"live\" (TIO)'!G159/'data \"live\" (TIO)'!G139","v":12.667300427316007},{"$f":"'data \"live\" (TIO)'!H159/'data \"live\" (TIO)'!H139","v":13.246820712428278},{"$f":"'data \"live\" (TIO)'!I159/'data \"live\" (TIO)'!I139","v":13.384128369686604},{"$f":"'data \"live\" (TIO)'!J159/'data \"live\" (TIO)'!J139","v":13.39885753599637},{"$f":"'data \"live\" (TIO)'!K159/'data \"live\" (TIO)'!K139","v":13.151683504878775},{"$f":"'data \"live\" (TIO)'!L159/'data \"live\" (TIO)'!L139","v":13.980771032549004},{"$f":"'data \"live\" (TIO)'!M159/'data \"live\" (TIO)'!M139","v":14.394402079768412},{"$f":"'data \"live\" (TIO)'!N159/'data \"live\" (TIO)'!N139","v":15.072684827466135},{"$f":"'data \"live\" (TIO)'!O159/'data \"live\" (TIO)'!O139","v":15.339538537648417},{"$f":"'data \"live\" (TIO)'!P159/'data \"live\" (TIO)'!P139","v":15.4038871263751},{"$f":"'data \"live\" (TIO)'!Q159/'data \"live\" (TIO)'!Q139","v":15.359473087600881},{"$f":"'data \"live\" (TIO)'!R159/'data \"live\" (TIO)'!R139","v":15.253556133518531},{"$f":"'data \"live\" (TIO)'!V159/'data \"live\" (TIO)'!V139","v":11.840056837723582},{"$f":"'data \"live\" (TIO)'!W159/'data \"live\" (TIO)'!W139","v":13.481569368381653},{"$f":"'data \"live\" (TIO)'!X159/'data \"live\" (TIO)'!X139","v":13.308603504526285},{"$f":"'data \"live\" (TIO)'!Y159/'data \"live\" (TIO)'!Y139","v":14.499356935236946},{"$f":"'data \"live\" (TIO)'!Z159/'data \"live\" (TIO)'!Z139","v":15.367875351444864},{"$f":"'data \"live\" (TIO)'!AA159/'data \"live\" (TIO)'!AA139","v":14.53697673986037},{"$f":"HLOOKUP($Y$3,$S223:$X239,17,FALSE)","v":14.499356935236946},{"$f":"HLOOKUP($Z$3,$S223:$X239,17,FALSE)","v":13.308603504526285}]
[null,{"$f":"VLOOKUP('data \"live\" (TIO)'!$B$484,$A224:$Y239,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A224:$Y239,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A224:$Y239,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A224:$Y239,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A224:$Y239,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A224:$AK239,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A224:$Y239,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A224:$Y239,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A224:$Y239,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A224:$Y239,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A224:$Y239,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A224:$Y239,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A224:$Y239,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A224:$Y239,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A224:$Y239,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A224:$Y239,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A224:$Y239,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A224:$Y239,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A224:$Y239,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A224:$Y239,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A224:$Y239,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A224:$Y239,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A224:$Y239,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A224:$Y239,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A224:$Z239,26,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B240","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"live\" (TIO)'!I161/'data \"live\" (TIO)'!I141","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!J161/'data \"live\" (TIO)'!J141","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!K161/'data \"live\" (TIO)'!K141","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!L161/'data \"live\" (TIO)'!L141","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!M161/'data \"live\" (TIO)'!M141","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!N161/'data \"live\" (TIO)'!N141","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!O161/'data \"live\" (TIO)'!O141","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!P161/'data \"live\" (TIO)'!P141","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Q161/'data \"live\" (TIO)'!Q141","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!R161/'data \"live\" (TIO)'!R141","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!V161/'data \"live\" (TIO)'!V141","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!W161/'data \"live\" (TIO)'!W141","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!X161/'data \"live\" (TIO)'!X141","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Y161/'data \"live\" (TIO)'!Y141","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Z161/'data \"live\" (TIO)'!Z141","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!AA161/'data \"live\" (TIO)'!AA141","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S223:$X241,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S223:$X241,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B240","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!C162/'data \"live\" (TIO)'!C142","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!D162/'data \"live\" (TIO)'!D142","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!E162/'data \"live\" (TIO)'!E142","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!F162/'data \"live\" (TIO)'!F142","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!G162/'data \"live\" (TIO)'!G142","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!H162/'data \"live\" (TIO)'!H142","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!I162/'data \"live\" (TIO)'!I142","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!J162/'data \"live\" (TIO)'!J142","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K162/'data \"live\" (TIO)'!K142","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L162/'data \"live\" (TIO)'!L142","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M162/'data \"live\" (TIO)'!M142","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N162/'data \"live\" (TIO)'!N142","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O162/'data \"live\" (TIO)'!O142","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P162/'data \"live\" (TIO)'!P142","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q162/'data \"live\" (TIO)'!Q142","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R162/'data \"live\" (TIO)'!R142","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!V162/'data \"live\" (TIO)'!V142","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!W162/'data \"live\" (TIO)'!W142","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!X162/'data \"live\" (TIO)'!X142","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Y162/'data \"live\" (TIO)'!Y142","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Z162/'data \"live\" (TIO)'!Z142","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!AA162/'data \"live\" (TIO)'!AA142","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$S223:$X250,20,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$S223:$X242,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"FERRY COST PER PASSENGER","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2009-12","2012-15","2015-18",{"$f":"V223","v":"2018-21"},{"$f":"W223","v":"2021-24"},{"$f":"X223","v":"2024-27"},{"$f":"$Y$3","v":"2018-21"},{"$f":"Z223","v":"2015-18"}]
["Northland","Northland cost per passenger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S243:$X259,2,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S243:$X259,2,FALSE)","v":0}]
["Auckland","Auckland cost per passenger:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C225/'data \"live\" (TIO)'!C125,'data \"live\" (TIO)'!C205/'data \"live\" (TIO)'!C125)","v":1.454905250174396},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D225/'data \"live\" (TIO)'!D125,'data \"live\" (TIO)'!D205/'data \"live\" (TIO)'!D125)","v":1.4003792709542877},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E225/'data \"live\" (TIO)'!E125,'data \"live\" (TIO)'!E205/'data \"live\" (TIO)'!E125)","v":1.5000430543939622},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F225/'data \"live\" (TIO)'!F125,'data \"live\" (TIO)'!F205/'data \"live\" (TIO)'!F125)","v":1.6490539134953597},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G225/'data \"live\" (TIO)'!G125,'data \"live\" (TIO)'!G205/'data \"live\" (TIO)'!G125)","v":1.6761410525693681},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H225/'data \"live\" (TIO)'!H125,'data \"live\" (TIO)'!H205/'data \"live\" (TIO)'!H125)","v":1.5231501977191271},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I225/'data \"live\" (TIO)'!I125,'data \"live\" (TIO)'!I205/'data \"live\" (TIO)'!I125)","v":1.5335418217599177},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J225/'data \"live\" (TIO)'!J125,'data \"live\" (TIO)'!J205/'data \"live\" (TIO)'!J125)","v":1.4213933222035642},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K225/'data \"live\" (TIO)'!K125,'data \"live\" (TIO)'!K205/'data \"live\" (TIO)'!K125)","v":1.6138990099330417},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L225/'data \"live\" (TIO)'!L125,'data \"live\" (TIO)'!L205/'data \"live\" (TIO)'!L125)","v":1.6145122451900844},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M225/'data \"live\" (TIO)'!M125,'data \"live\" (TIO)'!M205/'data \"live\" (TIO)'!M125)","v":1.5945087499707653},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N225/'data \"live\" (TIO)'!N125,'data \"live\" (TIO)'!N205/'data \"live\" (TIO)'!N125)","v":1.7604603415410145},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O225/'data \"live\" (TIO)'!O125,'data \"live\" (TIO)'!O205/'data \"live\" (TIO)'!O125)","v":1.9988313588149427},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P225/'data \"live\" (TIO)'!P125,'data \"live\" (TIO)'!P205/'data \"live\" (TIO)'!P125)","v":1.9734829950879742},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q225/'data \"live\" (TIO)'!Q125,'data \"live\" (TIO)'!Q205/'data \"live\" (TIO)'!Q125)","v":1.9516299253660188},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R225/'data \"live\" (TIO)'!R125,'data \"live\" (TIO)'!R205/'data \"live\" (TIO)'!R125)","v":1.9319118509830331},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V225/'data \"live\" (TIO)'!V125,'data \"live\" (TIO)'!V205/'data \"live\" (TIO)'!V125)","v":1.4527890357977151},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W225/'data \"live\" (TIO)'!W125,'data \"live\" (TIO)'!W205/'data \"live\" (TIO)'!W125)","v":1.6132515784706842},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X225/'data \"live\" (TIO)'!X125,'data \"live\" (TIO)'!X205/'data \"live\" (TIO)'!X125)","v":1.5238628419435465},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y225/'data \"live\" (TIO)'!Y125,'data \"live\" (TIO)'!Y205/'data \"live\" (TIO)'!Y125)","v":1.6589343500850211},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z225/'data \"live\" (TIO)'!Z125,'data \"live\" (TIO)'!Z205/'data \"live\" (TIO)'!Z125)","v":1.9740877725380042},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA225/'data \"live\" (TIO)'!AA125,'data \"live\" (TIO)'!AA205/'data \"live\" (TIO)'!AA125)","v":1.9319118509830331},{"$f":"HLOOKUP($Y$3,$S243:$X259,3,FALSE)","v":1.6589343500850211},{"$f":"HLOOKUP($Z$3,$S243:$X259,3,FALSE)","v":1.5238628419435465}]
["Waikato","Waikato cost per passenger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S243:$X259,4,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S243:$X259,4,FALSE)","v":0}]
["Bay of Plenty","Bay of Plenty cost per passenger:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C227/'data \"live\" (TIO)'!C127,'data \"live\" (TIO)'!C207/'data \"live\" (TIO)'!C127)","v":0},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D227/'data \"live\" (TIO)'!D127,'data \"live\" (TIO)'!D207/'data \"live\" (TIO)'!D127)","v":0},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E227/'data \"live\" (TIO)'!E127,'data \"live\" (TIO)'!E207/'data \"live\" (TIO)'!E127)","v":0},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F227/'data \"live\" (TIO)'!F127,'data \"live\" (TIO)'!F207/'data \"live\" (TIO)'!F127)","v":1.9136810911439535},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G227/'data \"live\" (TIO)'!G127,'data \"live\" (TIO)'!G207/'data \"live\" (TIO)'!G127)","v":2.086050936279582},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H227/'data \"live\" (TIO)'!H127,'data \"live\" (TIO)'!H207/'data \"live\" (TIO)'!H127)","v":1.6512613802210021},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I227/'data \"live\" (TIO)'!I127,'data \"live\" (TIO)'!I207/'data \"live\" (TIO)'!I127)","v":1.2802554588268873},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J227/'data \"live\" (TIO)'!J127,'data \"live\" (TIO)'!J207/'data \"live\" (TIO)'!J127)","v":1.3500411116592665},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K227/'data \"live\" (TIO)'!K127,'data \"live\" (TIO)'!K207/'data \"live\" (TIO)'!K127)","v":1.158210947930574},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L227/'data \"live\" (TIO)'!L127,'data \"live\" (TIO)'!L207/'data \"live\" (TIO)'!L127)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M227/'data \"live\" (TIO)'!M127,'data \"live\" (TIO)'!M207/'data \"live\" (TIO)'!M127)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N227/'data \"live\" (TIO)'!N127,'data \"live\" (TIO)'!N207/'data \"live\" (TIO)'!N127)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O227/'data \"live\" (TIO)'!O127,'data \"live\" (TIO)'!O207/'data \"live\" (TIO)'!O127)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P227/'data \"live\" (TIO)'!P127,'data \"live\" (TIO)'!P207/'data \"live\" (TIO)'!P127)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q227/'data \"live\" (TIO)'!Q127,'data \"live\" (TIO)'!Q207/'data \"live\" (TIO)'!Q127)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R227/'data \"live\" (TIO)'!R127,'data \"live\" (TIO)'!R207/'data \"live\" (TIO)'!R127)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V227/'data \"live\" (TIO)'!V127,'data \"live\" (TIO)'!V207/'data \"live\" (TIO)'!V127)","v":0},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W227/'data \"live\" (TIO)'!W127,'data \"live\" (TIO)'!W207/'data \"live\" (TIO)'!W127)","v":1.8856074678454702},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X227/'data \"live\" (TIO)'!X127,'data \"live\" (TIO)'!X207/'data \"live\" (TIO)'!X127)","v":1.2628941205751587},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y227/'data \"live\" (TIO)'!Y127,'data \"live\" (TIO)'!Y207/'data \"live\" (TIO)'!Y127)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z227/'data \"live\" (TIO)'!Z127,'data \"live\" (TIO)'!Z207/'data \"live\" (TIO)'!Z127)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA227/'data \"live\" (TIO)'!AA127,'data \"live\" (TIO)'!AA207/'data \"live\" (TIO)'!AA127)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$S243:$X259,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$S243:$X259,5,FALSE)","v":1.2628941205751587}]
["Gisborne","Gisborne cost per passenger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S243:$X259,6,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S243:$X259,6,FALSE)","v":0}]
["Hawkes Bay","Hawkes Bay cost per passenger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S243:$X259,7,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S243:$X259,7,FALSE)","v":0}]
["Taranaki","Taranaki cost per passenger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S243:$X259,8,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S243:$X259,8,FALSE)","v":0}]
["Manawatu-Wanganui","Manawatu-Wanganui cost per passenger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S243:$X259,9,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S243:$X259,9,FALSE)","v":0}]
["Wellington","Wellington cost per passenger:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C232/'data \"live\" (TIO)'!C132,'data \"live\" (TIO)'!C212/'data \"live\" (TIO)'!C132)","v":1.6672795960275126},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D232/'data \"live\" (TIO)'!D132,'data \"live\" (TIO)'!D212/'data \"live\" (TIO)'!D132)","v":1.8145022590274476},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E232/'data \"live\" (TIO)'!E132,'data \"live\" (TIO)'!E212/'data \"live\" (TIO)'!E132)","v":1.9315981963725111},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F232/'data \"live\" (TIO)'!F132,'data \"live\" (TIO)'!F212/'data \"live\" (TIO)'!F132)","v":1.5633682854753854},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G232/'data \"live\" (TIO)'!G132,'data \"live\" (TIO)'!G212/'data \"live\" (TIO)'!G132)","v":1.6691626654825011},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H232/'data \"live\" (TIO)'!H132,'data \"live\" (TIO)'!H212/'data \"live\" (TIO)'!H132)","v":1.6345571895972217},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I232/'data \"live\" (TIO)'!I132,'data \"live\" (TIO)'!I212/'data \"live\" (TIO)'!I132)","v":1.4687425779098384},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J232/'data \"live\" (TIO)'!J132,'data \"live\" (TIO)'!J212/'data \"live\" (TIO)'!J132)","v":1.5091314986896618},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K232/'data \"live\" (TIO)'!K132,'data \"live\" (TIO)'!K212/'data \"live\" (TIO)'!K132)","v":1.659558696794535},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L232/'data \"live\" (TIO)'!L132,'data \"live\" (TIO)'!L212/'data \"live\" (TIO)'!L132)","v":1.6178539269634817},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M232/'data \"live\" (TIO)'!M132,'data \"live\" (TIO)'!M212/'data \"live\" (TIO)'!M132)","v":1.6331343283582089},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N232/'data \"live\" (TIO)'!N132,'data \"live\" (TIO)'!N212/'data \"live\" (TIO)'!N132)","v":1.6486095992083127},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O232/'data \"live\" (TIO)'!O132,'data \"live\" (TIO)'!O212/'data \"live\" (TIO)'!O132)","v":1.6642765748031496},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P232/'data \"live\" (TIO)'!P132,'data \"live\" (TIO)'!P212/'data \"live\" (TIO)'!P132)","v":1.6801468428781203},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q232/'data \"live\" (TIO)'!Q132,'data \"live\" (TIO)'!Q212/'data \"live\" (TIO)'!Q132)","v":1.6953917274939172},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R232/'data \"live\" (TIO)'!R132,'data \"live\" (TIO)'!R212/'data \"live\" (TIO)'!R132)","v":1.7108321238509918},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V232/'data \"live\" (TIO)'!V132,'data \"live\" (TIO)'!V212/'data \"live\" (TIO)'!V132)","v":1.8031014824804037},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W232/'data \"live\" (TIO)'!W132,'data \"live\" (TIO)'!W212/'data \"live\" (TIO)'!W132)","v":1.6210144796216091},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X232/'data \"live\" (TIO)'!X132,'data \"live\" (TIO)'!X212/'data \"live\" (TIO)'!X132)","v":1.544466931534062},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y232/'data \"live\" (TIO)'!Y132,'data \"live\" (TIO)'!Y212/'data \"live\" (TIO)'!Y132)","v":1.6332553897180762},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z232/'data \"live\" (TIO)'!Z132,'data \"live\" (TIO)'!Z212/'data \"live\" (TIO)'!Z132)","v":1.6799967373572593},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA232/'data \"live\" (TIO)'!AA132,'data \"live\" (TIO)'!AA212/'data \"live\" (TIO)'!AA132)","v":0.56698573031906363},{"$f":"HLOOKUP($Y$3,$S243:$X259,10,FALSE)","v":1.6332553897180762},{"$f":"HLOOKUP($Z$3,$S243:$X259,10,FALSE)","v":1.544466931534062}]
["Marlborough","Marlborough cost per passenger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S243:$X259,11,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S243:$X259,11,FALSE)","v":0}]
["Nelson","Nelson cost per passenger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S243:$X259,12,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S243:$X259,12,FALSE)","v":0}]
["Canterbury","Canterbury cost per passenger:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C235/'data \"live\" (TIO)'!C135,'data \"live\" (TIO)'!C215/'data \"live\" (TIO)'!C135)","v":3.3778370163485567},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D235/'data \"live\" (TIO)'!D135,'data \"live\" (TIO)'!D215/'data \"live\" (TIO)'!D135)","v":3.720902857794365},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E235/'data \"live\" (TIO)'!E135,'data \"live\" (TIO)'!E215/'data \"live\" (TIO)'!E135)","v":6.4194142086581198},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F235/'data \"live\" (TIO)'!F135,'data \"live\" (TIO)'!F215/'data \"live\" (TIO)'!F135)","v":5.6160384068278804},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G235/'data \"live\" (TIO)'!G135,'data \"live\" (TIO)'!G215/'data \"live\" (TIO)'!G135)","v":4.8718899943280238},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H235/'data \"live\" (TIO)'!H135,'data \"live\" (TIO)'!H215/'data \"live\" (TIO)'!H135)","v":4.443455825617284},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I235/'data \"live\" (TIO)'!I135,'data \"live\" (TIO)'!I215/'data \"live\" (TIO)'!I135)","v":4.427943884333688},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J235/'data \"live\" (TIO)'!J135,'data \"live\" (TIO)'!J215/'data \"live\" (TIO)'!J135)","v":5.0863701527406597},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K235/'data \"live\" (TIO)'!K135,'data \"live\" (TIO)'!K215/'data \"live\" (TIO)'!K135)","v":5.0156527648970286},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L235/'data \"live\" (TIO)'!L135,'data \"live\" (TIO)'!L215/'data \"live\" (TIO)'!L135)","v":3.874511689800328},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M235/'data \"live\" (TIO)'!M135,'data \"live\" (TIO)'!M215/'data \"live\" (TIO)'!M135)","v":3.9983693915221403},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N235/'data \"live\" (TIO)'!N135,'data \"live\" (TIO)'!N215/'data \"live\" (TIO)'!N135)","v":4.1234162092347431},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O235/'data \"live\" (TIO)'!O135,'data \"live\" (TIO)'!O215/'data \"live\" (TIO)'!O135)","v":5.291747389689192},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P235/'data \"live\" (TIO)'!P135,'data \"live\" (TIO)'!P215/'data \"live\" (TIO)'!P135)","v":5.4489624086805684},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q235/'data \"live\" (TIO)'!Q135,'data \"live\" (TIO)'!Q215/'data \"live\" (TIO)'!Q135)","v":5.6107984104499131},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R235/'data \"live\" (TIO)'!R135,'data \"live\" (TIO)'!R215/'data \"live\" (TIO)'!R135)","v":5.7774330077325029},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V235/'data \"live\" (TIO)'!V135,'data \"live\" (TIO)'!V215/'data \"live\" (TIO)'!V135)","v":4.2219723745405391},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W235/'data \"live\" (TIO)'!W135,'data \"live\" (TIO)'!W215/'data \"live\" (TIO)'!W135)","v":4.9546360265895766},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X235/'data \"live\" (TIO)'!X135,'data \"live\" (TIO)'!X215/'data \"live\" (TIO)'!X135)","v":4.8473233838268124},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y235/'data \"live\" (TIO)'!Y135,'data \"live\" (TIO)'!Y215/'data \"live\" (TIO)'!Y135)","v":3.999591274137654},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z235/'data \"live\" (TIO)'!Z135,'data \"live\" (TIO)'!Z215/'data \"live\" (TIO)'!Z135)","v":5.4515607624345073},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA235/'data \"live\" (TIO)'!AA135,'data \"live\" (TIO)'!AA215/'data \"live\" (TIO)'!AA135)","v":1.9066816312486687},{"$f":"HLOOKUP($Y$3,$S243:$X259,13,FALSE)","v":3.999591274137654},{"$f":"HLOOKUP($Z$3,$S243:$X259,13,FALSE)","v":4.8473233838268124}]
["West Coast","West Coast cost per passenger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S243:$X259,14,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S243:$X259,14,FALSE)","v":0}]
["Otago","Otago cost per passenger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S243:$X259,15,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S243:$X259,15,FALSE)","v":0}]
["Southland","Southland cost per passenger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S243:$X259,16,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S243:$X259,16,FALSE)","v":0}]
["National","National total cost per passenger:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C239/'data \"live\" (TIO)'!C139,'data \"live\" (TIO)'!C219/'data \"live\" (TIO)'!C139)","v":1.5088160897703411},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D239/'data \"live\" (TIO)'!D139,'data \"live\" (TIO)'!D219/'data \"live\" (TIO)'!D139)","v":1.4630954972460173},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E239/'data \"live\" (TIO)'!E139,'data \"live\" (TIO)'!E219/'data \"live\" (TIO)'!E139)","v":1.581064384418861},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F239/'data \"live\" (TIO)'!F139,'data \"live\" (TIO)'!F219/'data \"live\" (TIO)'!F139)","v":1.7316257349573652},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G239/'data \"live\" (TIO)'!G139,'data \"live\" (TIO)'!G219/'data \"live\" (TIO)'!G139)","v":1.7546581224258251},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H239/'data \"live\" (TIO)'!H139,'data \"live\" (TIO)'!H219/'data \"live\" (TIO)'!H139)","v":1.5890888067164575},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I239/'data \"live\" (TIO)'!I139,'data \"live\" (TIO)'!I219/'data \"live\" (TIO)'!I139)","v":1.5866501167511189},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J239/'data \"live\" (TIO)'!J139,'data \"live\" (TIO)'!J219/'data \"live\" (TIO)'!J139)","v":1.4875348928677992},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K239/'data \"live\" (TIO)'!K139,'data \"live\" (TIO)'!K219/'data \"live\" (TIO)'!K139)","v":1.6845799287328109},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L239/'data \"live\" (TIO)'!L139,'data \"live\" (TIO)'!L219/'data \"live\" (TIO)'!L139)","v":1.6701887661463182},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M239/'data \"live\" (TIO)'!M139,'data \"live\" (TIO)'!M219/'data \"live\" (TIO)'!M139)","v":1.652575557460586},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N239/'data \"live\" (TIO)'!N139,'data \"live\" (TIO)'!N219/'data \"live\" (TIO)'!N139)","v":1.811524850265553},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O239/'data \"live\" (TIO)'!O139,'data \"live\" (TIO)'!O219/'data \"live\" (TIO)'!O139)","v":2.0608453611689566},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P239/'data \"live\" (TIO)'!P139,'data \"live\" (TIO)'!P219/'data \"live\" (TIO)'!P139)","v":2.0384797966359502},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q239/'data \"live\" (TIO)'!Q139,'data \"live\" (TIO)'!Q219/'data \"live\" (TIO)'!Q139)","v":2.0195644296858188},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R239/'data \"live\" (TIO)'!R139,'data \"live\" (TIO)'!R219/'data \"live\" (TIO)'!R139)","v":2.0027817106350438},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V239/'data \"live\" (TIO)'!V139,'data \"live\" (TIO)'!V219/'data \"live\" (TIO)'!V139)","v":1.5188806159940966},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W239/'data \"live\" (TIO)'!W139,'data \"live\" (TIO)'!W219/'data \"live\" (TIO)'!W139)","v":1.6888161124071692},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X239/'data \"live\" (TIO)'!X139,'data \"live\" (TIO)'!X219/'data \"live\" (TIO)'!X139)","v":1.5874614656962087},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y239/'data \"live\" (TIO)'!Y139,'data \"live\" (TIO)'!Y219/'data \"live\" (TIO)'!Y139)","v":1.7136938563709392},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z239/'data \"live\" (TIO)'!Z139,'data \"live\" (TIO)'!Z219/'data \"live\" (TIO)'!Z139)","v":2.0391565884767688},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA239/'data \"live\" (TIO)'!AA139,'data \"live\" (TIO)'!AA219/'data \"live\" (TIO)'!AA139)","v":1.8479428662008139},{"$f":"HLOOKUP($Y$3,$S243:$X259,17,FALSE)","v":1.7136938563709392},{"$f":"HLOOKUP($Z$3,$S243:$X259,17,FALSE)","v":1.5874614656962087}]
[null,{"$f":"VLOOKUP($B$805,$A244:$Y259,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A244:$Y259,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A244:$Y259,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A244:$Y259,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A244:$Y259,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A244:$AK259,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A244:$Y259,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A244:$Y259,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A244:$Y259,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A244:$Y259,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A244:$Y259,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A244:$Y259,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A244:$Y259,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A244:$Y259,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A244:$Y259,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A244:$Y259,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A244:$Y259,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A244:$Y259,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A244:$Y259,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A244:$Y259,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A244:$Y259,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A244:$Y259,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A244:$Y259,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A244:$Y259,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A244:$Z259,26,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B260","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I241/'data \"live\" (TIO)'!I141,'data \"live\" (TIO)'!I221/'data \"live\" (TIO)'!I141)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J241/'data \"live\" (TIO)'!J141,'data \"live\" (TIO)'!J221/'data \"live\" (TIO)'!J141)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K241/'data \"live\" (TIO)'!K141,'data \"live\" (TIO)'!K221/'data \"live\" (TIO)'!K141)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L241/'data \"live\" (TIO)'!L141,'data \"live\" (TIO)'!L221/'data \"live\" (TIO)'!L141)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M241/'data \"live\" (TIO)'!M141,'data \"live\" (TIO)'!M221/'data \"live\" (TIO)'!M141)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N241/'data \"live\" (TIO)'!N141,'data \"live\" (TIO)'!N221/'data \"live\" (TIO)'!N141)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O241/'data \"live\" (TIO)'!O141,'data \"live\" (TIO)'!O221/'data \"live\" (TIO)'!O141)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P241/'data \"live\" (TIO)'!P141,'data \"live\" (TIO)'!P221/'data \"live\" (TIO)'!P141)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q241/'data \"live\" (TIO)'!Q141,'data \"live\" (TIO)'!Q221/'data \"live\" (TIO)'!Q141)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R241/'data \"live\" (TIO)'!R141,'data \"live\" (TIO)'!R221/'data \"live\" (TIO)'!R141)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V241/'data \"live\" (TIO)'!V141,'data \"live\" (TIO)'!V221/'data \"live\" (TIO)'!V141)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W241/'data \"live\" (TIO)'!W141,'data \"live\" (TIO)'!W221/'data \"live\" (TIO)'!W141)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X241/'data \"live\" (TIO)'!X141,'data \"live\" (TIO)'!X221/'data \"live\" (TIO)'!X141)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y241/'data \"live\" (TIO)'!Y141,'data \"live\" (TIO)'!Y221/'data \"live\" (TIO)'!Y141)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z241/'data \"live\" (TIO)'!Z141,'data \"live\" (TIO)'!Z221/'data \"live\" (TIO)'!Z141)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA241/'data \"live\" (TIO)'!AA141,'data \"live\" (TIO)'!AA221/'data \"live\" (TIO)'!AA141)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S243:$X261,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S243:$X261,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B260","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C242/'data \"live\" (TIO)'!C142,'data \"live\" (TIO)'!C222/'data \"live\" (TIO)'!C142)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D242/'data \"live\" (TIO)'!D142,'data \"live\" (TIO)'!D222/'data \"live\" (TIO)'!D142)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E242/'data \"live\" (TIO)'!E142,'data \"live\" (TIO)'!E222/'data \"live\" (TIO)'!E142)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F242/'data \"live\" (TIO)'!F142,'data \"live\" (TIO)'!F222/'data \"live\" (TIO)'!F142)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G242/'data \"live\" (TIO)'!G142,'data \"live\" (TIO)'!G222/'data \"live\" (TIO)'!G142)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H242/'data \"live\" (TIO)'!H142,'data \"live\" (TIO)'!H222/'data \"live\" (TIO)'!H142)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I242/'data \"live\" (TIO)'!I142,'data \"live\" (TIO)'!I222/'data \"live\" (TIO)'!I142)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J242/'data \"live\" (TIO)'!J142,'data \"live\" (TIO)'!J222/'data \"live\" (TIO)'!J142)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K242/'data \"live\" (TIO)'!K142,'data \"live\" (TIO)'!K222/'data \"live\" (TIO)'!K142)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L242/'data \"live\" (TIO)'!L142,'data \"live\" (TIO)'!L222/'data \"live\" (TIO)'!L142)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M242/'data \"live\" (TIO)'!M142,'data \"live\" (TIO)'!M222/'data \"live\" (TIO)'!M142)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N242/'data \"live\" (TIO)'!N142,'data \"live\" (TIO)'!N222/'data \"live\" (TIO)'!N142)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O242/'data \"live\" (TIO)'!O142,'data \"live\" (TIO)'!O222/'data \"live\" (TIO)'!O142)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P242/'data \"live\" (TIO)'!P142,'data \"live\" (TIO)'!P222/'data \"live\" (TIO)'!P142)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q242/'data \"live\" (TIO)'!Q142,'data \"live\" (TIO)'!Q222/'data \"live\" (TIO)'!Q142)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R242/'data \"live\" (TIO)'!R142,'data \"live\" (TIO)'!R222/'data \"live\" (TIO)'!R142)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V242/'data \"live\" (TIO)'!V142,'data \"live\" (TIO)'!V222/'data \"live\" (TIO)'!V142)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W242/'data \"live\" (TIO)'!W142,'data \"live\" (TIO)'!W222/'data \"live\" (TIO)'!W142)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X242/'data \"live\" (TIO)'!X142,'data \"live\" (TIO)'!X222/'data \"live\" (TIO)'!X142)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y242/'data \"live\" (TIO)'!Y142,'data \"live\" (TIO)'!Y222/'data \"live\" (TIO)'!Y142)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z242/'data \"live\" (TIO)'!Z142,'data \"live\" (TIO)'!Z222/'data \"live\" (TIO)'!Z142)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA242/'data \"live\" (TIO)'!AA142,'data \"live\" (TIO)'!AA222/'data \"live\" (TIO)'!AA142)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$S243:$X270,20,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$S243:$X262,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"FERRY COST PER PASSENGER KILOMETRE","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2009-12","2012-15","2015-18",{"$f":"V243","v":"2018-21"},{"$f":"W243","v":"2021-24"},{"$f":"X243","v":"2024-27"},{"$f":"$Y$3","v":"2018-21"},{"$f":"Z243","v":"2015-18"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"S263","v":"2009-12"},"2012-15","2015-18","2018-21","2021-24","2024-27","2018-21","2015-18"]
["Northland","Northland cost per passenger kilometre:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S263:$X279,2,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S263:$X279,2,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T264/$S264-1","v":{"$error":"#DIV/0!"}},{"$f":"U264/$S264-1","v":{"$error":"#DIV/0!"}},{"$f":"V264/$S264-1","v":{"$error":"#DIV/0!"}},{"$f":"W264/$S264-1","v":{"$error":"#DIV/0!"}},{"$f":"X264/$S264-1","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$AL263:$AQ279,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL263:$AQ279,2,FALSE)","v":{"$error":"#DIV/0!"}}]
["Auckland","Auckland cost per passenger kilometre:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C225/'data \"live\" (TIO)'!C145,'data \"live\" (TIO)'!C205/'data \"live\" (TIO)'!C145)","v":0.13207285942832447},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D225/'data \"live\" (TIO)'!D145,'data \"live\" (TIO)'!D205/'data \"live\" (TIO)'!D145)","v":0.12567054030328306},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E225/'data \"live\" (TIO)'!E145,'data \"live\" (TIO)'!E205/'data \"live\" (TIO)'!E145)","v":0.10624226994554077},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F225/'data \"live\" (TIO)'!F145,'data \"live\" (TIO)'!F205/'data \"live\" (TIO)'!F145)","v":0.10917050011303753},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G225/'data \"live\" (TIO)'!G145,'data \"live\" (TIO)'!G205/'data \"live\" (TIO)'!G145)","v":0.12865841971145672},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H225/'data \"live\" (TIO)'!H145,'data \"live\" (TIO)'!H205/'data \"live\" (TIO)'!H145)","v":0.11196233430102898},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I225/'data \"live\" (TIO)'!I145,'data \"live\" (TIO)'!I205/'data \"live\" (TIO)'!I145)","v":0.1117590507446813},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J225/'data \"live\" (TIO)'!J145,'data \"live\" (TIO)'!J205/'data \"live\" (TIO)'!J145)","v":0.10360520157192388},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K225/'data \"live\" (TIO)'!K145,'data \"live\" (TIO)'!K205/'data \"live\" (TIO)'!K145)","v":0.11965781321920078},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L225/'data \"live\" (TIO)'!L145,'data \"live\" (TIO)'!L205/'data \"live\" (TIO)'!L145)","v":0.1121583254186943},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M225/'data \"live\" (TIO)'!M145,'data \"live\" (TIO)'!M205/'data \"live\" (TIO)'!M145)","v":0.10761886756760676},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N225/'data \"live\" (TIO)'!N145,'data \"live\" (TIO)'!N205/'data \"live\" (TIO)'!N145)","v":0.11350864157315599},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O225/'data \"live\" (TIO)'!O145,'data \"live\" (TIO)'!O205/'data \"live\" (TIO)'!O145)","v":0.12671612951326144},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P225/'data \"live\" (TIO)'!P145,'data \"live\" (TIO)'!P205/'data \"live\" (TIO)'!P145)","v":0.1246740209964351},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q225/'data \"live\" (TIO)'!Q145,'data \"live\" (TIO)'!Q205/'data \"live\" (TIO)'!Q145)","v":0.12373608187155231},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R225/'data \"live\" (TIO)'!R145,'data \"live\" (TIO)'!R205/'data \"live\" (TIO)'!R145)","v":0.12342103713403192},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V225/'data \"live\" (TIO)'!V145,'data \"live\" (TIO)'!V205/'data \"live\" (TIO)'!V145)","v":0.11954350158026807},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W225/'data \"live\" (TIO)'!W145,'data \"live\" (TIO)'!W205/'data \"live\" (TIO)'!W145)","v":0.11612550773943235},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X225/'data \"live\" (TIO)'!X145,'data \"live\" (TIO)'!X205/'data \"live\" (TIO)'!X145)","v":0.1117206738780078},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y225/'data \"live\" (TIO)'!Y145,'data \"live\" (TIO)'!Y205/'data \"live\" (TIO)'!Y145)","v":0.11115359200642856},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z225/'data \"live\" (TIO)'!Z145,'data \"live\" (TIO)'!Z205/'data \"live\" (TIO)'!Z145)","v":0.12500623799450122},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA225/'data \"live\" (TIO)'!AA145,'data \"live\" (TIO)'!AA205/'data \"live\" (TIO)'!AA145)","v":0.12342103713403192},{"$f":"HLOOKUP($Y$3,$S263:$X279,3,FALSE)","v":0.11115359200642856},{"$f":"HLOOKUP($Z$3,$S263:$X279,3,FALSE)","v":0.1117206738780078},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T265/$S265-1","v":-2.8592050556095594E-2},-6.5439171505341842E-2,-7.018289963847224E-2,4.5696640486686535E-2,3.2436188521383302E-2,{"$f":"HLOOKUP($Y$3,$AL263:$AQ279,3,FALSE)","v":-7.018289963847224E-2},{"$f":"HLOOKUP($Z$3,$AL263:$AQ279,3,FALSE)","v":-6.5439171505341842E-2}]
["Waikato","Waikato cost per passenger kilometre:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S263:$X279,4,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S263:$X279,4,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL263:$AQ279,4,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL263:$AQ279,4,FALSE)","v":{"$error":"#DIV/0!"}}]
["Bay of Plenty","Bay of Plenty cost per passenger kilometre:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C227/'data \"live\" (TIO)'!C147,'data \"live\" (TIO)'!C207/'data \"live\" (TIO)'!C147)","v":0},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D227/'data \"live\" (TIO)'!D147,'data \"live\" (TIO)'!D207/'data \"live\" (TIO)'!D147)","v":0},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E227/'data \"live\" (TIO)'!E147,'data \"live\" (TIO)'!E207/'data \"live\" (TIO)'!E147)","v":0},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F227/'data \"live\" (TIO)'!F147,'data \"live\" (TIO)'!F207/'data \"live\" (TIO)'!F147)","v":0.63789369704798449},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G227/'data \"live\" (TIO)'!G147,'data \"live\" (TIO)'!G207/'data \"live\" (TIO)'!G147)","v":0.69535031209319398},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H227/'data \"live\" (TIO)'!H147,'data \"live\" (TIO)'!H207/'data \"live\" (TIO)'!H147)","v":0.55042046007366741},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I227/'data \"live\" (TIO)'!I147,'data \"live\" (TIO)'!I207/'data \"live\" (TIO)'!I147)","v":0.41562999513517268},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J227/'data \"live\" (TIO)'!J147,'data \"live\" (TIO)'!J207/'data \"live\" (TIO)'!J147)","v":0.47545578798619315},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K227/'data \"live\" (TIO)'!K147,'data \"live\" (TIO)'!K207/'data \"live\" (TIO)'!K147)","v":0.38598442714126807},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L227/'data \"live\" (TIO)'!L147,'data \"live\" (TIO)'!L207/'data \"live\" (TIO)'!L147)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M227/'data \"live\" (TIO)'!M147,'data \"live\" (TIO)'!M207/'data \"live\" (TIO)'!M147)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N227/'data \"live\" (TIO)'!N147,'data \"live\" (TIO)'!N207/'data \"live\" (TIO)'!N147)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O227/'data \"live\" (TIO)'!O147,'data \"live\" (TIO)'!O207/'data \"live\" (TIO)'!O147)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P227/'data \"live\" (TIO)'!P147,'data \"live\" (TIO)'!P207/'data \"live\" (TIO)'!P147)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q227/'data \"live\" (TIO)'!Q147,'data \"live\" (TIO)'!Q207/'data \"live\" (TIO)'!Q147)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R227/'data \"live\" (TIO)'!R147,'data \"live\" (TIO)'!R207/'data \"live\" (TIO)'!R147)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V227/'data \"live\" (TIO)'!V147,'data \"live\" (TIO)'!V207/'data \"live\" (TIO)'!V147)","v":0},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W227/'data \"live\" (TIO)'!W147,'data \"live\" (TIO)'!W207/'data \"live\" (TIO)'!W147)","v":0.62853582261515673},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X227/'data \"live\" (TIO)'!X147,'data \"live\" (TIO)'!X207/'data \"live\" (TIO)'!X147)","v":0.42515081807379423},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y227/'data \"live\" (TIO)'!Y147,'data \"live\" (TIO)'!Y207/'data \"live\" (TIO)'!Y147)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z227/'data \"live\" (TIO)'!Z147,'data \"live\" (TIO)'!Z207/'data \"live\" (TIO)'!Z147)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA227/'data \"live\" (TIO)'!AA147,'data \"live\" (TIO)'!AA207/'data \"live\" (TIO)'!AA147)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$S263:$X279,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$S263:$X279,5,FALSE)","v":0.42515081807379423},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL263:$AQ279,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL263:$AQ279,5,FALSE)","v":{"$error":"#DIV/0!"}}]
["Gisborne","Gisborne cost per passenger kilometre:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S263:$X279,6,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S263:$X279,6,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL263:$AQ279,6,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL263:$AQ279,6,FALSE)","v":{"$error":"#DIV/0!"}}]
["Hawkes Bay","Hawkes Bay cost per passenger kilometre:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S263:$X279,7,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S263:$X279,7,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL263:$AQ279,7,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL263:$AQ279,7,FALSE)","v":{"$error":"#DIV/0!"}}]
["Taranaki","Taranaki cost per passenger kilometre:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S263:$X279,8,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S263:$X279,8,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL263:$AQ279,8,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL263:$AQ279,8,FALSE)","v":{"$error":"#DIV/0!"}}]
["Manawatu-Wanganui","Manawatu-Wanganui cost per passenger kilometre:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S263:$X279,9,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S263:$X279,9,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL263:$AQ279,9,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL263:$AQ279,9,FALSE)","v":{"$error":"#DIV/0!"}}]
["Wellington","Wellington cost per passenger kilometre:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C232/'data \"live\" (TIO)'!C152,'data \"live\" (TIO)'!C212/'data \"live\" (TIO)'!C152)","v":0.14997515613062756},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D232/'data \"live\" (TIO)'!D152,'data \"live\" (TIO)'!D212/'data \"live\" (TIO)'!D152)","v":0.16507677187157974},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E232/'data \"live\" (TIO)'!E152,'data \"live\" (TIO)'!E212/'data \"live\" (TIO)'!E152)","v":0.20661621858854129},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F232/'data \"live\" (TIO)'!F152,'data \"live\" (TIO)'!F212/'data \"live\" (TIO)'!F152)","v":0.16561401385320446},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G232/'data \"live\" (TIO)'!G152,'data \"live\" (TIO)'!G212/'data \"live\" (TIO)'!G152)","v":0.15106217949748421},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H232/'data \"live\" (TIO)'!H152,'data \"live\" (TIO)'!H212/'data \"live\" (TIO)'!H152)","v":0.14905268538605623},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I232/'data \"live\" (TIO)'!I152,'data \"live\" (TIO)'!I212/'data \"live\" (TIO)'!I152)","v":0.1315314777152963},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J232/'data \"live\" (TIO)'!J152,'data \"live\" (TIO)'!J212/'data \"live\" (TIO)'!J152)","v":0.13908125039135347},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K232/'data \"live\" (TIO)'!K152,'data \"live\" (TIO)'!K212/'data \"live\" (TIO)'!K152)","v":0.15023739118024834},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L232/'data \"live\" (TIO)'!L152,'data \"live\" (TIO)'!L212/'data \"live\" (TIO)'!L152)","v":0.1507523423297441},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M232/'data \"live\" (TIO)'!M152,'data \"live\" (TIO)'!M212/'data \"live\" (TIO)'!M152)","v":0.15225417439703154},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N232/'data \"live\" (TIO)'!N152,'data \"live\" (TIO)'!N212/'data \"live\" (TIO)'!N152)","v":0.1537748650020769},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O232/'data \"live\" (TIO)'!O152,'data \"live\" (TIO)'!O212/'data \"live\" (TIO)'!O152)","v":0.15530700344431689},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P232/'data \"live\" (TIO)'!P152,'data \"live\" (TIO)'!P212/'data \"live\" (TIO)'!P152)","v":0.15685874880043871},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q232/'data \"live\" (TIO)'!Q152,'data \"live\" (TIO)'!Q212/'data \"live\" (TIO)'!Q152)","v":0.15842260822117132},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R232/'data \"live\" (TIO)'!R152,'data \"live\" (TIO)'!R212/'data \"live\" (TIO)'!R152)","v":0.15999864265677313},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V232/'data \"live\" (TIO)'!V152,'data \"live\" (TIO)'!V212/'data \"live\" (TIO)'!V152)","v":0.17184598778352694},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W232/'data \"live\" (TIO)'!W152,'data \"live\" (TIO)'!W212/'data \"live\" (TIO)'!W152)","v":0.15496055789764543},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X232/'data \"live\" (TIO)'!X152,'data \"live\" (TIO)'!X212/'data \"live\" (TIO)'!X152)","v":0.14013292393978055},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y232/'data \"live\" (TIO)'!Y152,'data \"live\" (TIO)'!Y212/'data \"live\" (TIO)'!Y152)","v":0.15226546072974642},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z232/'data \"live\" (TIO)'!Z152,'data \"live\" (TIO)'!Z212/'data \"live\" (TIO)'!Z152)","v":0.15686793602437166},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA232/'data \"live\" (TIO)'!AA152,'data \"live\" (TIO)'!AA212/'data \"live\" (TIO)'!AA152)","v":5.3067965244533812E-2},{"$f":"HLOOKUP($Y$3,$S263:$X279,10,FALSE)","v":0.15226546072974642},{"$f":"HLOOKUP($Z$3,$S263:$X279,10,FALSE)","v":0.14013292393978055},null,null,null,null,null,null,null,null,null,null,null,null,-9.8259087126037259E-2,-0.18454352209662928,-0.11394229976696324,-8.7159740837377098E-2,-0.69118880266565719,{"$f":"HLOOKUP($Y$3,$AL263:$AQ279,10,FALSE)","v":-0.11394229976696324},{"$f":"HLOOKUP($Z$3,$AL263:$AQ279,10,FALSE)","v":-0.18454352209662928}]
["Marlborough","Marlborough cost per passenger kilometre:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S263:$X279,11,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S263:$X279,11,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL263:$AQ279,11,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL263:$AQ279,11,FALSE)","v":{"$error":"#DIV/0!"}}]
["Nelson","Nelson cost per passenger kilometre:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S263:$X279,12,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S263:$X279,12,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL263:$AQ279,12,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL263:$AQ279,12,FALSE)","v":{"$error":"#DIV/0!"}}]
["Canterbury","Canterbury cost per passenger kilometre:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C235/'data \"live\" (TIO)'!C155,'data \"live\" (TIO)'!C215/'data \"live\" (TIO)'!C155)","v":1.1259456721161856},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D235/'data \"live\" (TIO)'!D155,'data \"live\" (TIO)'!D215/'data \"live\" (TIO)'!D155)","v":1.6123820167111909},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E235/'data \"live\" (TIO)'!E155,'data \"live\" (TIO)'!E215/'data \"live\" (TIO)'!E155)","v":2.1398047362193733},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F235/'data \"live\" (TIO)'!F155,'data \"live\" (TIO)'!F215/'data \"live\" (TIO)'!F155)","v":1.8720128022759601},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G235/'data \"live\" (TIO)'!G155,'data \"live\" (TIO)'!G215/'data \"live\" (TIO)'!G155)","v":1.6239633314426747},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H235/'data \"live\" (TIO)'!H155,'data \"live\" (TIO)'!H215/'data \"live\" (TIO)'!H155)","v":1.4811519418724279},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I235/'data \"live\" (TIO)'!I155,'data \"live\" (TIO)'!I215/'data \"live\" (TIO)'!I155)","v":1.4759812947778961},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J235/'data \"live\" (TIO)'!J155,'data \"live\" (TIO)'!J215/'data \"live\" (TIO)'!J155)","v":1.5819894803768568},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K235/'data \"live\" (TIO)'!K155,'data \"live\" (TIO)'!K215/'data \"live\" (TIO)'!K155)","v":1.6718842549656763},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L235/'data \"live\" (TIO)'!L155,'data \"live\" (TIO)'!L215/'data \"live\" (TIO)'!L155)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M235/'data \"live\" (TIO)'!M155,'data \"live\" (TIO)'!M215/'data \"live\" (TIO)'!M155)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N235/'data \"live\" (TIO)'!N155,'data \"live\" (TIO)'!N215/'data \"live\" (TIO)'!N155)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O235/'data \"live\" (TIO)'!O155,'data \"live\" (TIO)'!O215/'data \"live\" (TIO)'!O155)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P235/'data \"live\" (TIO)'!P155,'data \"live\" (TIO)'!P215/'data \"live\" (TIO)'!P155)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q235/'data \"live\" (TIO)'!Q155,'data \"live\" (TIO)'!Q215/'data \"live\" (TIO)'!Q155)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R235/'data \"live\" (TIO)'!R155,'data \"live\" (TIO)'!R215/'data \"live\" (TIO)'!R155)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V235/'data \"live\" (TIO)'!V155,'data \"live\" (TIO)'!V215/'data \"live\" (TIO)'!V155)","v":1.5359195579379936},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W235/'data \"live\" (TIO)'!W155,'data \"live\" (TIO)'!W215/'data \"live\" (TIO)'!W155)","v":1.6515453421965256},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X235/'data \"live\" (TIO)'!X155,'data \"live\" (TIO)'!X215/'data \"live\" (TIO)'!X155)","v":1.5816232774484724},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y235/'data \"live\" (TIO)'!Y155,'data \"live\" (TIO)'!Y215/'data \"live\" (TIO)'!Y155)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z235/'data \"live\" (TIO)'!Z155,'data \"live\" (TIO)'!Z215/'data \"live\" (TIO)'!Z155)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA235/'data \"live\" (TIO)'!AA155,'data \"live\" (TIO)'!AA215/'data \"live\" (TIO)'!AA155)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$S263:$X279,13,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$S263:$X279,13,FALSE)","v":1.5816232774484724},null,null,null,null,null,null,null,null,null,null,null,null,7.5281145852301057E-2,2.9756584109025264E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL263:$AQ279,13,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL263:$AQ279,13,FALSE)","v":2.9756584109025264E-2}]
["West Coast","West Coast cost per passenger kilometre:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S263:$X279,14,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S263:$X279,14,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL263:$AQ279,14,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL263:$AQ279,14,FALSE)","v":{"$error":"#DIV/0!"}}]
["Otago","Otago cost per passenger kilometre:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S263:$X279,15,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S263:$X279,15,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL263:$AQ279,15,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL263:$AQ279,15,FALSE)","v":{"$error":"#DIV/0!"}}]
["Southland","Southland cost per passenger kilometre:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S263:$X279,16,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S263:$X279,16,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL263:$AQ279,16,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL263:$AQ279,16,FALSE)","v":{"$error":"#DIV/0!"}}]
["National","National total cost per passenger kilometre:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C239/'data \"live\" (TIO)'!C159,'data \"live\" (TIO)'!C219/'data \"live\" (TIO)'!C159)","v":0.14026868384441538},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D239/'data \"live\" (TIO)'!D159,'data \"live\" (TIO)'!D219/'data \"live\" (TIO)'!D159)","v":0.13449165303679123},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E239/'data \"live\" (TIO)'!E159,'data \"live\" (TIO)'!E219/'data \"live\" (TIO)'!E159)","v":0.11504486507676144},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F239/'data \"live\" (TIO)'!F159,'data \"live\" (TIO)'!F219/'data \"live\" (TIO)'!F159)","v":0.118756533125756},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G239/'data \"live\" (TIO)'!G159,'data \"live\" (TIO)'!G219/'data \"live\" (TIO)'!G159)","v":0.13851871063561791},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H239/'data \"live\" (TIO)'!H159,'data \"live\" (TIO)'!H219/'data \"live\" (TIO)'!H159)","v":0.11996001464906678},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I239/'data \"live\" (TIO)'!I159,'data \"live\" (TIO)'!I219/'data \"live\" (TIO)'!I159)","v":0.11854713829140233},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J239/'data \"live\" (TIO)'!J159,'data \"live\" (TIO)'!J219/'data \"live\" (TIO)'!J159)","v":0.11101953199155219},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K239/'data \"live\" (TIO)'!K159,'data \"live\" (TIO)'!K219/'data \"live\" (TIO)'!K159)","v":0.12808853924350411},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L239/'data \"live\" (TIO)'!L159,'data \"live\" (TIO)'!L219/'data \"live\" (TIO)'!L159)","v":0.11946328011938021},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M239/'data \"live\" (TIO)'!M159,'data \"live\" (TIO)'!M219/'data \"live\" (TIO)'!M159)","v":0.11480682200640417},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N239/'data \"live\" (TIO)'!N159,'data \"live\" (TIO)'!N219/'data \"live\" (TIO)'!N159)","v":0.1201859437121985},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O239/'data \"live\" (TIO)'!O159,'data \"live\" (TIO)'!O219/'data \"live\" (TIO)'!O159)","v":0.13434858917763037},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P239/'data \"live\" (TIO)'!P159,'data \"live\" (TIO)'!P219/'data \"live\" (TIO)'!P159)","v":0.1323354150749125},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q239/'data \"live\" (TIO)'!Q159,'data \"live\" (TIO)'!Q219/'data \"live\" (TIO)'!Q159)","v":0.1314865697649574},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R239/'data \"live\" (TIO)'!R159,'data \"live\" (TIO)'!R219/'data \"live\" (TIO)'!R159)","v":0.13129933066782262},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V239/'data \"live\" (TIO)'!V159,'data \"live\" (TIO)'!V219/'data \"live\" (TIO)'!V159)","v":0.12828321998884279},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W239/'data \"live\" (TIO)'!W159,'data \"live\" (TIO)'!W219/'data \"live\" (TIO)'!W159)","v":0.12526851038336476},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X239/'data \"live\" (TIO)'!X159,'data \"live\" (TIO)'!X219/'data \"live\" (TIO)'!X159)","v":0.11928084454212717},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y239/'data \"live\" (TIO)'!Y159,'data \"live\" (TIO)'!Y219/'data \"live\" (TIO)'!Y159)","v":0.1181910248865071},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z239/'data \"live\" (TIO)'!Z159,'data \"live\" (TIO)'!Z219/'data \"live\" (TIO)'!Z159)","v":0.13268955804518875},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA239/'data \"live\" (TIO)'!AA159,'data \"live\" (TIO)'!AA219/'data \"live\" (TIO)'!AA159)","v":0.12712016392884204},{"$f":"HLOOKUP($Y$3,$S263:$X279,17,FALSE)","v":0.1181910248865071},{"$f":"HLOOKUP($Z$3,$S263:$X279,17,FALSE)","v":0.11928084454212717},null,null,null,null,null,null,null,null,null,null,null,null,-2.3500420442675418E-2,-7.0175783298069505E-2,-7.8671201917237865E-2,3.4348514612660974E-2,-9.0663148313699926E-3,{"$f":"HLOOKUP($Y$3,$AL263:$AQ279,17,FALSE)","v":-7.8671201917237865E-2},{"$f":"HLOOKUP($Z$3,$AL263:$AQ279,17,FALSE)","v":-7.0175783298069505E-2}]
[null,{"$f":"VLOOKUP($B$805,$A264:$Y279,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A264:$Y279,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A264:$Y279,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A264:$Y279,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A264:$Y279,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A264:$AK279,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A264:$Y279,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A264:$Y279,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A264:$Y279,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A264:$Y279,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A264:$Y279,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A264:$Y279,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A264:$Y279,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A264:$Y279,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A264:$Y279,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A264:$Y279,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A264:$Y279,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A264:$Y279,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A264:$Y279,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A264:$Y279,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A264:$Y279,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A264:$Y279,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A264:$Y279,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A264:$Y279,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A264:$Z279,26,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP($B$805,$A264:$AR279,44,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A264:$AS279,45,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B280","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I241/'data \"live\" (TIO)'!I161,'data \"live\" (TIO)'!I221/'data \"live\" (TIO)'!I161)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J241/'data \"live\" (TIO)'!J161,'data \"live\" (TIO)'!J221/'data \"live\" (TIO)'!J161)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K241/'data \"live\" (TIO)'!K161,'data \"live\" (TIO)'!K221/'data \"live\" (TIO)'!K161)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L241/'data \"live\" (TIO)'!L161,'data \"live\" (TIO)'!L221/'data \"live\" (TIO)'!L161)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M241/'data \"live\" (TIO)'!M161,'data \"live\" (TIO)'!M221/'data \"live\" (TIO)'!M161)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N241/'data \"live\" (TIO)'!N161,'data \"live\" (TIO)'!N221/'data \"live\" (TIO)'!N161)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O241/'data \"live\" (TIO)'!O161,'data \"live\" (TIO)'!O221/'data \"live\" (TIO)'!O161)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P241/'data \"live\" (TIO)'!P161,'data \"live\" (TIO)'!P221/'data \"live\" (TIO)'!P161)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q241/'data \"live\" (TIO)'!Q161,'data \"live\" (TIO)'!Q221/'data \"live\" (TIO)'!Q161)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R241/'data \"live\" (TIO)'!R161,'data \"live\" (TIO)'!R221/'data \"live\" (TIO)'!R161)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V241/'data \"live\" (TIO)'!V161,'data \"live\" (TIO)'!V221/'data \"live\" (TIO)'!V161)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W241/'data \"live\" (TIO)'!W161,'data \"live\" (TIO)'!W221/'data \"live\" (TIO)'!W161)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X241/'data \"live\" (TIO)'!X161,'data \"live\" (TIO)'!X221/'data \"live\" (TIO)'!X161)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y241/'data \"live\" (TIO)'!Y161,'data \"live\" (TIO)'!Y221/'data \"live\" (TIO)'!Y161)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z241/'data \"live\" (TIO)'!Z161,'data \"live\" (TIO)'!Z221/'data \"live\" (TIO)'!Z161)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA241/'data \"live\" (TIO)'!AA161,'data \"live\" (TIO)'!AA221/'data \"live\" (TIO)'!AA161)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S263:$X281,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S263:$X281,19,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$AL263:$AQ281,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$AL263:$AQ281,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B280","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C242/'data \"live\" (TIO)'!C162,'data \"live\" (TIO)'!C222/'data \"live\" (TIO)'!C162)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D242/'data \"live\" (TIO)'!D162,'data \"live\" (TIO)'!D222/'data \"live\" (TIO)'!D162)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E242/'data \"live\" (TIO)'!E162,'data \"live\" (TIO)'!E222/'data \"live\" (TIO)'!E162)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F242/'data \"live\" (TIO)'!F162,'data \"live\" (TIO)'!F222/'data \"live\" (TIO)'!F162)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G242/'data \"live\" (TIO)'!G162,'data \"live\" (TIO)'!G222/'data \"live\" (TIO)'!G162)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H242/'data \"live\" (TIO)'!H162,'data \"live\" (TIO)'!H222/'data \"live\" (TIO)'!H162)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I242/'data \"live\" (TIO)'!I162,'data \"live\" (TIO)'!I222/'data \"live\" (TIO)'!I162)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J242/'data \"live\" (TIO)'!J162,'data \"live\" (TIO)'!J222/'data \"live\" (TIO)'!J162)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K242/'data \"live\" (TIO)'!K162,'data \"live\" (TIO)'!K222/'data \"live\" (TIO)'!K162)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L242/'data \"live\" (TIO)'!L162,'data \"live\" (TIO)'!L222/'data \"live\" (TIO)'!L162)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M242/'data \"live\" (TIO)'!M162,'data \"live\" (TIO)'!M222/'data \"live\" (TIO)'!M162)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N242/'data \"live\" (TIO)'!N162,'data \"live\" (TIO)'!N222/'data \"live\" (TIO)'!N162)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O242/'data \"live\" (TIO)'!O162,'data \"live\" (TIO)'!O222/'data \"live\" (TIO)'!O162)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P242/'data \"live\" (TIO)'!P162,'data \"live\" (TIO)'!P222/'data \"live\" (TIO)'!P162)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q242/'data \"live\" (TIO)'!Q162,'data \"live\" (TIO)'!Q222/'data \"live\" (TIO)'!Q162)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R242/'data \"live\" (TIO)'!R162,'data \"live\" (TIO)'!R222/'data \"live\" (TIO)'!R162)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V242/'data \"live\" (TIO)'!V162,'data \"live\" (TIO)'!V222/'data \"live\" (TIO)'!V162)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W242/'data \"live\" (TIO)'!W162,'data \"live\" (TIO)'!W222/'data \"live\" (TIO)'!W162)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X242/'data \"live\" (TIO)'!X162,'data \"live\" (TIO)'!X222/'data \"live\" (TIO)'!X162)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y242/'data \"live\" (TIO)'!Y162,'data \"live\" (TIO)'!Y222/'data \"live\" (TIO)'!Y162)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z242/'data \"live\" (TIO)'!Z162,'data \"live\" (TIO)'!Z222/'data \"live\" (TIO)'!Z162)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA242/'data \"live\" (TIO)'!AA162,'data \"live\" (TIO)'!AA222/'data \"live\" (TIO)'!AA162)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$S263:$X310,20,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$S263:$X282,20,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL263:$AQ310,20,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL263:$AQ282,20,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$15,\"FERRY GROSS COST PER IN-SERVICE KILOMETRE\",\"FERRY NET COST PER IN-SERVICE KILOMETRE\")","v":"FERRY GROSS COST PER IN-SERVICE KILOMETRE"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2009-12","2012-15","2015-18",{"$f":"V263","v":"2018-21"},{"$f":"W263","v":"2021-24"},{"$f":"X263","v":"2024-27"},{"$f":"$Y$3","v":"2018-21"},{"$f":"Z263","v":"2015-18"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"S283","v":"2009-12"},"2012-15","2015-18","2018-21","2021-24","2024-27","2018-21","2015-18"]
["Northland","Northland cost per in-service kilometre:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S283:$X299,2,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S283:$X299,2,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T284/$S284-1","v":{"$error":"#DIV/0!"}},{"$f":"U284/$S284-1","v":{"$error":"#DIV/0!"}},{"$f":"V284/$S284-1","v":{"$error":"#DIV/0!"}},{"$f":"W284/$S284-1","v":{"$error":"#DIV/0!"}},{"$f":"X284/$S284-1","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$AL283:$AQ299,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL283:$AQ299,2,FALSE)","v":{"$error":"#DIV/0!"}}]
["Auckland","Auckland cost per in-service kilometre:",{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!C225+'data \"live\" (TIO)'!C185)/'data \"live\" (TIO)'!C165,('data \"live\" (TIO)'!C205+'data \"live\" (TIO)'!C185)/'data \"live\" (TIO)'!C165),IF($E$1=$AR$8,('data \"live\" (TIO)'!C225)/'data \"live\" (TIO)'!C165,('data \"live\" (TIO)'!C205)/'data \"live\" (TIO)'!C165))","v":7.7212889514546337},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!D225+'data \"live\" (TIO)'!D185)/'data \"live\" (TIO)'!D165,('data \"live\" (TIO)'!D205+'data \"live\" (TIO)'!D185)/'data \"live\" (TIO)'!D165),IF($E$1=$AR$8,('data \"live\" (TIO)'!D225)/'data \"live\" (TIO)'!D165,('data \"live\" (TIO)'!D205)/'data \"live\" (TIO)'!D165))","v":7.9498634264151846},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!E225+'data \"live\" (TIO)'!E185)/'data \"live\" (TIO)'!E165,('data \"live\" (TIO)'!E205+'data \"live\" (TIO)'!E185)/'data \"live\" (TIO)'!E165),IF($E$1=$AR$8,('data \"live\" (TIO)'!E225)/'data \"live\" (TIO)'!E165,('data \"live\" (TIO)'!E205)/'data \"live\" (TIO)'!E165))","v":9.1292726125484904},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!F225+'data \"live\" (TIO)'!F185)/'data \"live\" (TIO)'!F165,('data \"live\" (TIO)'!F205+'data \"live\" (TIO)'!F185)/'data \"live\" (TIO)'!F165),IF($E$1=$AR$8,('data \"live\" (TIO)'!F225)/'data \"live\" (TIO)'!F165,('data \"live\" (TIO)'!F205)/'data \"live\" (TIO)'!F165))","v":9.61665588273355},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!G225+'data \"live\" (TIO)'!G185)/'data \"live\" (TIO)'!G165,('data \"live\" (TIO)'!G205+'data \"live\" (TIO)'!G185)/'data \"live\" (TIO)'!G165),IF($E$1=$AR$8,('data \"live\" (TIO)'!G225)/'data \"live\" (TIO)'!G165,('data \"live\" (TIO)'!G205)/'data \"live\" (TIO)'!G165))","v":9.8108639972875515},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!H225+'data \"live\" (TIO)'!H185)/'data \"live\" (TIO)'!H165,('data \"live\" (TIO)'!H205+'data \"live\" (TIO)'!H185)/'data \"live\" (TIO)'!H165),IF($E$1=$AR$8,('data \"live\" (TIO)'!H225)/'data \"live\" (TIO)'!H165,('data \"live\" (TIO)'!H205)/'data \"live\" (TIO)'!H165))","v":8.9807961012848043},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!I225+'data \"live\" (TIO)'!I185)/'data \"live\" (TIO)'!I165,('data \"live\" (TIO)'!I205+'data \"live\" (TIO)'!I185)/'data \"live\" (TIO)'!I165),IF($E$1=$AR$8,('data \"live\" (TIO)'!I225)/'data \"live\" (TIO)'!I165,('data \"live\" (TIO)'!I205)/'data \"live\" (TIO)'!I165))","v":6.2023423808976652},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!J225+'data \"live\" (TIO)'!J185)/'data \"live\" (TIO)'!J165,('data \"live\" (TIO)'!J205+'data \"live\" (TIO)'!J185)/'data \"live\" (TIO)'!J165),IF($E$1=$AR$8,('data \"live\" (TIO)'!J225)/'data \"live\" (TIO)'!J165,('data \"live\" (TIO)'!J205)/'data \"live\" (TIO)'!J165))","v":6.0631226631705273},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!K225+'data \"live\" (TIO)'!K185)/'data \"live\" (TIO)'!K165,('data \"live\" (TIO)'!K205+'data \"live\" (TIO)'!K185)/'data \"live\" (TIO)'!K165),IF($E$1=$AR$8,('data \"live\" (TIO)'!K225)/'data \"live\" (TIO)'!K165,('data \"live\" (TIO)'!K205)/'data \"live\" (TIO)'!K165))","v":6.9318012433022247},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!L225+'data \"live\" (TIO)'!L185)/'data \"live\" (TIO)'!L165,('data \"live\" (TIO)'!L205+'data \"live\" (TIO)'!L185)/'data \"live\" (TIO)'!L165),IF($E$1=$AR$8,('data \"live\" (TIO)'!L225)/'data \"live\" (TIO)'!L165,('data \"live\" (TIO)'!L205)/'data \"live\" (TIO)'!L165))","v":7.094428836289393},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!M225+'data \"live\" (TIO)'!M185)/'data \"live\" (TIO)'!M165,('data \"live\" (TIO)'!M205+'data \"live\" (TIO)'!M185)/'data \"live\" (TIO)'!M165),IF($E$1=$AR$8,('data \"live\" (TIO)'!M225)/'data \"live\" (TIO)'!M165,('data \"live\" (TIO)'!M205)/'data \"live\" (TIO)'!M165))","v":6.4555406219930633},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!N225+'data \"live\" (TIO)'!N185)/'data \"live\" (TIO)'!N165,('data \"live\" (TIO)'!N205+'data \"live\" (TIO)'!N185)/'data \"live\" (TIO)'!N165),IF($E$1=$AR$8,('data \"live\" (TIO)'!N225)/'data \"live\" (TIO)'!N165,('data \"live\" (TIO)'!N205)/'data \"live\" (TIO)'!N165))","v":6.8781502733875293},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!O225+'data \"live\" (TIO)'!O185)/'data \"live\" (TIO)'!O165,('data \"live\" (TIO)'!O205+'data \"live\" (TIO)'!O185)/'data \"live\" (TIO)'!O165),IF($E$1=$AR$8,('data \"live\" (TIO)'!O225)/'data \"live\" (TIO)'!O165,('data \"live\" (TIO)'!O205)/'data \"live\" (TIO)'!O165))","v":7.1880837437788827},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!P225+'data \"live\" (TIO)'!P185)/'data \"live\" (TIO)'!P165,('data \"live\" (TIO)'!P205+'data \"live\" (TIO)'!P185)/'data \"live\" (TIO)'!P165),IF($E$1=$AR$8,('data \"live\" (TIO)'!P225)/'data \"live\" (TIO)'!P165,('data \"live\" (TIO)'!P205)/'data \"live\" (TIO)'!P165))","v":6.7438244317949581},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Q225+'data \"live\" (TIO)'!Q185)/'data \"live\" (TIO)'!Q165,('data \"live\" (TIO)'!Q205+'data \"live\" (TIO)'!Q185)/'data \"live\" (TIO)'!Q165),IF($E$1=$AR$8,('data \"live\" (TIO)'!Q225)/'data \"live\" (TIO)'!Q165,('data \"live\" (TIO)'!Q205)/'data \"live\" (TIO)'!Q165))","v":6.4528025800575053},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!R225+'data \"live\" (TIO)'!R185)/'data \"live\" (TIO)'!R165,('data \"live\" (TIO)'!R205+'data \"live\" (TIO)'!R185)/'data \"live\" (TIO)'!R165),IF($E$1=$AR$8,('data \"live\" (TIO)'!R225)/'data \"live\" (TIO)'!R165,('data \"live\" (TIO)'!R205)/'data \"live\" (TIO)'!R165))","v":6.2474331854355825},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!V225+'data \"live\" (TIO)'!V185)/'data \"live\" (TIO)'!V165,('data \"live\" (TIO)'!V205+'data \"live\" (TIO)'!V185)/'data \"live\" (TIO)'!V165),IF($E$1=$AR$8,('data \"live\" (TIO)'!V225)/'data \"live\" (TIO)'!V165,('data \"live\" (TIO)'!V205)/'data \"live\" (TIO)'!V165))","v":8.261143717599305},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!W225+'data \"live\" (TIO)'!W185)/'data \"live\" (TIO)'!W165,('data \"live\" (TIO)'!W205+'data \"live\" (TIO)'!W185)/'data \"live\" (TIO)'!W165),IF($E$1=$AR$8,('data \"live\" (TIO)'!W225)/'data \"live\" (TIO)'!W165,('data \"live\" (TIO)'!W205)/'data \"live\" (TIO)'!W165))","v":9.4560592753317216},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!X225+'data \"live\" (TIO)'!X185)/'data \"live\" (TIO)'!X165,('data \"live\" (TIO)'!X205+'data \"live\" (TIO)'!X185)/'data \"live\" (TIO)'!X165),IF($E$1=$AR$8,('data \"live\" (TIO)'!X225)/'data \"live\" (TIO)'!X165,('data \"live\" (TIO)'!X205)/'data \"live\" (TIO)'!X165))","v":6.403511482858864},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Y225+'data \"live\" (TIO)'!Y185)/'data \"live\" (TIO)'!Y165,('data \"live\" (TIO)'!Y205+'data \"live\" (TIO)'!Y185)/'data \"live\" (TIO)'!Y165),IF($E$1=$AR$8,('data \"live\" (TIO)'!Y225)/'data \"live\" (TIO)'!Y165,('data \"live\" (TIO)'!Y205)/'data \"live\" (TIO)'!Y165))","v":6.8003465930207376},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Z225+'data \"live\" (TIO)'!Z185)/'data \"live\" (TIO)'!Z165,('data \"live\" (TIO)'!Z205+'data \"live\" (TIO)'!Z185)/'data \"live\" (TIO)'!Z165),IF($E$1=$AR$8,('data \"live\" (TIO)'!Z225)/'data \"live\" (TIO)'!Z165,('data \"live\" (TIO)'!Z205)/'data \"live\" (TIO)'!Z165))","v":6.7758336046520933},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!AA225+'data \"live\" (TIO)'!AA185)/'data \"live\" (TIO)'!AA165,('data \"live\" (TIO)'!AA205+'data \"live\" (TIO)'!AA185)/'data \"live\" (TIO)'!AA165),IF($E$1=$AR$8,('data \"live\" (TIO)'!AA225)/'data \"live\" (TIO)'!AA165,('data \"live\" (TIO)'!AA205)/'data \"live\" (TIO)'!AA165))","v":6.2474331854355825},{"$f":"HLOOKUP($Y$3,$S283:$X299,3,FALSE)","v":6.8003465930207376},{"$f":"HLOOKUP($Z$3,$S283:$X299,3,FALSE)","v":6.403511482858864},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T285/$S285-1","v":0.14464287253432029},-0.22486380799585826,-0.17682746778348946,-0.1797947310592054,-0.24375686962977916,{"$f":"HLOOKUP($Y$3,$AL283:$AQ299,3,FALSE)","v":-0.17682746778348946},{"$f":"HLOOKUP($Z$3,$AL283:$AQ299,3,FALSE)","v":-0.22486380799585826}]
["Waikato","Waikato cost per in-service kilometre:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S283:$X299,4,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S283:$X299,4,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL283:$AQ299,4,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL283:$AQ299,4,FALSE)","v":{"$error":"#DIV/0!"}}]
["Bay of Plenty","Bay of Plenty cost per in-service kilometre:",{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!C227+'data \"live\" (TIO)'!C187)/'data \"live\" (TIO)'!C167,('data \"live\" (TIO)'!C207+'data \"live\" (TIO)'!C187)/'data \"live\" (TIO)'!C167),IF($E$1=$AR$8,('data \"live\" (TIO)'!C227)/'data \"live\" (TIO)'!C167,('data \"live\" (TIO)'!C207)/'data \"live\" (TIO)'!C167))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!D227+'data \"live\" (TIO)'!D187)/'data \"live\" (TIO)'!D167,('data \"live\" (TIO)'!D207+'data \"live\" (TIO)'!D187)/'data \"live\" (TIO)'!D167),IF($E$1=$AR$8,('data \"live\" (TIO)'!D227)/'data \"live\" (TIO)'!D167,('data \"live\" (TIO)'!D207)/'data \"live\" (TIO)'!D167))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!E227+'data \"live\" (TIO)'!E187)/'data \"live\" (TIO)'!E167,('data \"live\" (TIO)'!E207+'data \"live\" (TIO)'!E187)/'data \"live\" (TIO)'!E167),IF($E$1=$AR$8,('data \"live\" (TIO)'!E227)/'data \"live\" (TIO)'!E167,('data \"live\" (TIO)'!E207)/'data \"live\" (TIO)'!E167))","v":0},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!F227+'data \"live\" (TIO)'!F187)/'data \"live\" (TIO)'!F167,('data \"live\" (TIO)'!F207+'data \"live\" (TIO)'!F187)/'data \"live\" (TIO)'!F167),IF($E$1=$AR$8,('data \"live\" (TIO)'!F227)/'data \"live\" (TIO)'!F167,('data \"live\" (TIO)'!F207)/'data \"live\" (TIO)'!F167))","v":5.75},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!G227+'data \"live\" (TIO)'!G187)/'data \"live\" (TIO)'!G167,('data \"live\" (TIO)'!G207+'data \"live\" (TIO)'!G187)/'data \"live\" (TIO)'!G167),IF($E$1=$AR$8,('data \"live\" (TIO)'!G227)/'data \"live\" (TIO)'!G167,('data \"live\" (TIO)'!G207)/'data \"live\" (TIO)'!G167))","v":7.1342465753424653},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!H227+'data \"live\" (TIO)'!H187)/'data \"live\" (TIO)'!H167,('data \"live\" (TIO)'!H207+'data \"live\" (TIO)'!H187)/'data \"live\" (TIO)'!H167),IF($E$1=$AR$8,('data \"live\" (TIO)'!H227)/'data \"live\" (TIO)'!H167,('data \"live\" (TIO)'!H207)/'data \"live\" (TIO)'!H167))","v":5.6410256410256414},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!I227+'data \"live\" (TIO)'!I187)/'data \"live\" (TIO)'!I167,('data \"live\" (TIO)'!I207+'data \"live\" (TIO)'!I187)/'data \"live\" (TIO)'!I167),IF($E$1=$AR$8,('data \"live\" (TIO)'!I227)/'data \"live\" (TIO)'!I167,('data \"live\" (TIO)'!I207)/'data \"live\" (TIO)'!I167))","v":4.259615384615385},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!J227+'data \"live\" (TIO)'!J187)/'data \"live\" (TIO)'!J167,('data \"live\" (TIO)'!J207+'data \"live\" (TIO)'!J187)/'data \"live\" (TIO)'!J167),IF($E$1=$AR$8,('data \"live\" (TIO)'!J227)/'data \"live\" (TIO)'!J167,('data \"live\" (TIO)'!J207)/'data \"live\" (TIO)'!J167))","v":4.8727445394112063},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!K227+'data \"live\" (TIO)'!K187)/'data \"live\" (TIO)'!K167,('data \"live\" (TIO)'!K207+'data \"live\" (TIO)'!K187)/'data \"live\" (TIO)'!K167),IF($E$1=$AR$8,('data \"live\" (TIO)'!K227)/'data \"live\" (TIO)'!K167,('data \"live\" (TIO)'!K207)/'data \"live\" (TIO)'!K167))","v":3.9431818181818183},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!L227+'data \"live\" (TIO)'!L187)/'data \"live\" (TIO)'!L167,('data \"live\" (TIO)'!L207+'data \"live\" (TIO)'!L187)/'data \"live\" (TIO)'!L167),IF($E$1=$AR$8,('data \"live\" (TIO)'!L227)/'data \"live\" (TIO)'!L167,('data \"live\" (TIO)'!L207)/'data \"live\" (TIO)'!L167))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!M227+'data \"live\" (TIO)'!M187)/'data \"live\" (TIO)'!M167,('data \"live\" (TIO)'!M207+'data \"live\" (TIO)'!M187)/'data \"live\" (TIO)'!M167),IF($E$1=$AR$8,('data \"live\" (TIO)'!M227)/'data \"live\" (TIO)'!M167,('data \"live\" (TIO)'!M207)/'data \"live\" (TIO)'!M167))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!N227+'data \"live\" (TIO)'!N187)/'data \"live\" (TIO)'!N167,('data \"live\" (TIO)'!N207+'data \"live\" (TIO)'!N187)/'data \"live\" (TIO)'!N167),IF($E$1=$AR$8,('data \"live\" (TIO)'!N227)/'data \"live\" (TIO)'!N167,('data \"live\" (TIO)'!N207)/'data \"live\" (TIO)'!N167))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!O227+'data \"live\" (TIO)'!O187)/'data \"live\" (TIO)'!O167,('data \"live\" (TIO)'!O207+'data \"live\" (TIO)'!O187)/'data \"live\" (TIO)'!O167),IF($E$1=$AR$8,('data \"live\" (TIO)'!O227)/'data \"live\" (TIO)'!O167,('data \"live\" (TIO)'!O207)/'data \"live\" (TIO)'!O167))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!P227+'data \"live\" (TIO)'!P187)/'data \"live\" (TIO)'!P167,('data \"live\" (TIO)'!P207+'data \"live\" (TIO)'!P187)/'data \"live\" (TIO)'!P167),IF($E$1=$AR$8,('data \"live\" (TIO)'!P227)/'data \"live\" (TIO)'!P167,('data \"live\" (TIO)'!P207)/'data \"live\" (TIO)'!P167))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Q227+'data \"live\" (TIO)'!Q187)/'data \"live\" (TIO)'!Q167,('data \"live\" (TIO)'!Q207+'data \"live\" (TIO)'!Q187)/'data \"live\" (TIO)'!Q167),IF($E$1=$AR$8,('data \"live\" (TIO)'!Q227)/'data \"live\" (TIO)'!Q167,('data \"live\" (TIO)'!Q207)/'data \"live\" (TIO)'!Q167))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!R227+'data \"live\" (TIO)'!R187)/'data \"live\" (TIO)'!R167,('data \"live\" (TIO)'!R207+'data \"live\" (TIO)'!R187)/'data \"live\" (TIO)'!R167),IF($E$1=$AR$8,('data \"live\" (TIO)'!R227)/'data \"live\" (TIO)'!R167,('data \"live\" (TIO)'!R207)/'data \"live\" (TIO)'!R167))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!V227+'data \"live\" (TIO)'!V187)/'data \"live\" (TIO)'!V167,('data \"live\" (TIO)'!V207+'data \"live\" (TIO)'!V187)/'data \"live\" (TIO)'!V167),IF($E$1=$AR$8,('data \"live\" (TIO)'!V227)/'data \"live\" (TIO)'!V167,('data \"live\" (TIO)'!V207)/'data \"live\" (TIO)'!V167))","v":0},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!W227+'data \"live\" (TIO)'!W187)/'data \"live\" (TIO)'!W167,('data \"live\" (TIO)'!W207+'data \"live\" (TIO)'!W187)/'data \"live\" (TIO)'!W167),IF($E$1=$AR$8,('data \"live\" (TIO)'!W227)/'data \"live\" (TIO)'!W167,('data \"live\" (TIO)'!W207)/'data \"live\" (TIO)'!W167))","v":6.1820074005550421},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!X227+'data \"live\" (TIO)'!X187)/'data \"live\" (TIO)'!X167,('data \"live\" (TIO)'!X207+'data \"live\" (TIO)'!X187)/'data \"live\" (TIO)'!X167),IF($E$1=$AR$8,('data \"live\" (TIO)'!X227)/'data \"live\" (TIO)'!X167,('data \"live\" (TIO)'!X207)/'data \"live\" (TIO)'!X167))","v":4.3524251403618219},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Y227+'data \"live\" (TIO)'!Y187)/'data \"live\" (TIO)'!Y167,('data \"live\" (TIO)'!Y207+'data \"live\" (TIO)'!Y187)/'data \"live\" (TIO)'!Y167),IF($E$1=$AR$8,('data \"live\" (TIO)'!Y227)/'data \"live\" (TIO)'!Y167,('data \"live\" (TIO)'!Y207)/'data \"live\" (TIO)'!Y167))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Z227+'data \"live\" (TIO)'!Z187)/'data \"live\" (TIO)'!Z167,('data \"live\" (TIO)'!Z207+'data \"live\" (TIO)'!Z187)/'data \"live\" (TIO)'!Z167),IF($E$1=$AR$8,('data \"live\" (TIO)'!Z227)/'data \"live\" (TIO)'!Z167,('data \"live\" (TIO)'!Z207)/'data \"live\" (TIO)'!Z167))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!AA227+'data \"live\" (TIO)'!AA187)/'data \"live\" (TIO)'!AA167,('data \"live\" (TIO)'!AA207+'data \"live\" (TIO)'!AA187)/'data \"live\" (TIO)'!AA167),IF($E$1=$AR$8,('data \"live\" (TIO)'!AA227)/'data \"live\" (TIO)'!AA167,('data \"live\" (TIO)'!AA207)/'data \"live\" (TIO)'!AA167))","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$S283:$X299,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$S283:$X299,5,FALSE)","v":4.3524251403618219},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL283:$AQ299,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL283:$AQ299,5,FALSE)","v":{"$error":"#DIV/0!"}}]
["Gisborne","Gisborne cost per in-service kilometre:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S283:$X299,6,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S283:$X299,6,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL283:$AQ299,6,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL283:$AQ299,6,FALSE)","v":{"$error":"#DIV/0!"}}]
["Hawkes Bay","Hawkes Bay cost per in-service kilometre:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S283:$X299,7,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S283:$X299,7,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL283:$AQ299,7,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL283:$AQ299,7,FALSE)","v":{"$error":"#DIV/0!"}}]
["Taranaki","Taranaki cost per in-service kilometre:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S283:$X299,8,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S283:$X299,8,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL283:$AQ299,8,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL283:$AQ299,8,FALSE)","v":{"$error":"#DIV/0!"}}]
["Manawatu-Wanganui","Manawatu-Wanganui cost per in-service kilometre:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S283:$X299,9,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S283:$X299,9,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL283:$AQ299,9,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL283:$AQ299,9,FALSE)","v":{"$error":"#DIV/0!"}}]
["Wellington","Wellington cost per in-service kilometre:",{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!C232+'data \"live\" (TIO)'!C192)/'data \"live\" (TIO)'!C172,('data \"live\" (TIO)'!C212+'data \"live\" (TIO)'!C192)/'data \"live\" (TIO)'!C172),IF($E$1=$AR$8,('data \"live\" (TIO)'!C232)/'data \"live\" (TIO)'!C172,('data \"live\" (TIO)'!C212)/'data \"live\" (TIO)'!C172))","v":3.2830856949425842},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!D232+'data \"live\" (TIO)'!D192)/'data \"live\" (TIO)'!D172,('data \"live\" (TIO)'!D212+'data \"live\" (TIO)'!D192)/'data \"live\" (TIO)'!D172),IF($E$1=$AR$8,('data \"live\" (TIO)'!D232)/'data \"live\" (TIO)'!D172,('data \"live\" (TIO)'!D212)/'data \"live\" (TIO)'!D172))","v":3.2821645276792495},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!E232+'data \"live\" (TIO)'!E192)/'data \"live\" (TIO)'!E172,('data \"live\" (TIO)'!E212+'data \"live\" (TIO)'!E192)/'data \"live\" (TIO)'!E172),IF($E$1=$AR$8,('data \"live\" (TIO)'!E232)/'data \"live\" (TIO)'!E172,('data \"live\" (TIO)'!E212)/'data \"live\" (TIO)'!E172))","v":3.2119925287982416},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!F232+'data \"live\" (TIO)'!F192)/'data \"live\" (TIO)'!F172,('data \"live\" (TIO)'!F212+'data \"live\" (TIO)'!F192)/'data \"live\" (TIO)'!F172),IF($E$1=$AR$8,('data \"live\" (TIO)'!F232)/'data \"live\" (TIO)'!F172,('data \"live\" (TIO)'!F212)/'data \"live\" (TIO)'!F172))","v":2.759595904036376},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!G232+'data \"live\" (TIO)'!G192)/'data \"live\" (TIO)'!G172,('data \"live\" (TIO)'!G212+'data \"live\" (TIO)'!G192)/'data \"live\" (TIO)'!G172),IF($E$1=$AR$8,('data \"live\" (TIO)'!G232)/'data \"live\" (TIO)'!G172,('data \"live\" (TIO)'!G212)/'data \"live\" (TIO)'!G172))","v":2.8677640237273265},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!H232+'data \"live\" (TIO)'!H192)/'data \"live\" (TIO)'!H172,('data \"live\" (TIO)'!H212+'data \"live\" (TIO)'!H192)/'data \"live\" (TIO)'!H172),IF($E$1=$AR$8,('data \"live\" (TIO)'!H232)/'data \"live\" (TIO)'!H172,('data \"live\" (TIO)'!H212)/'data \"live\" (TIO)'!H172))","v":2.9187171000159515},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!I232+'data \"live\" (TIO)'!I192)/'data \"live\" (TIO)'!I172,('data \"live\" (TIO)'!I212+'data \"live\" (TIO)'!I192)/'data \"live\" (TIO)'!I172),IF($E$1=$AR$8,('data \"live\" (TIO)'!I232)/'data \"live\" (TIO)'!I172,('data \"live\" (TIO)'!I212)/'data \"live\" (TIO)'!I172))","v":2.7108640501417698},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!J232+'data \"live\" (TIO)'!J192)/'data \"live\" (TIO)'!J172,('data \"live\" (TIO)'!J212+'data \"live\" (TIO)'!J192)/'data \"live\" (TIO)'!J172),IF($E$1=$AR$8,('data \"live\" (TIO)'!J232)/'data \"live\" (TIO)'!J172,('data \"live\" (TIO)'!J212)/'data \"live\" (TIO)'!J172))","v":3.0398328891449973},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!K232+'data \"live\" (TIO)'!K192)/'data \"live\" (TIO)'!K172,('data \"live\" (TIO)'!K212+'data \"live\" (TIO)'!K192)/'data \"live\" (TIO)'!K172),IF($E$1=$AR$8,('data \"live\" (TIO)'!K232)/'data \"live\" (TIO)'!K172,('data \"live\" (TIO)'!K212)/'data \"live\" (TIO)'!K172))","v":2.8528818428184284},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!L232+'data \"live\" (TIO)'!L192)/'data \"live\" (TIO)'!L172,('data \"live\" (TIO)'!L212+'data \"live\" (TIO)'!L192)/'data \"live\" (TIO)'!L172),IF($E$1=$AR$8,('data \"live\" (TIO)'!L232)/'data \"live\" (TIO)'!L172,('data \"live\" (TIO)'!L212)/'data \"live\" (TIO)'!L172))","v":3.2933706720977596},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!M232+'data \"live\" (TIO)'!M192)/'data \"live\" (TIO)'!M172,('data \"live\" (TIO)'!M212+'data \"live\" (TIO)'!M192)/'data \"live\" (TIO)'!M172),IF($E$1=$AR$8,('data \"live\" (TIO)'!M232)/'data \"live\" (TIO)'!M172,('data \"live\" (TIO)'!M212)/'data \"live\" (TIO)'!M172))","v":3.3258358662613983},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!N232+'data \"live\" (TIO)'!N192)/'data \"live\" (TIO)'!N172,('data \"live\" (TIO)'!N212+'data \"live\" (TIO)'!N192)/'data \"live\" (TIO)'!N172),IF($E$1=$AR$8,('data \"live\" (TIO)'!N232)/'data \"live\" (TIO)'!N172,('data \"live\" (TIO)'!N212)/'data \"live\" (TIO)'!N172))","v":3.358709677419355},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!O232+'data \"live\" (TIO)'!O192)/'data \"live\" (TIO)'!O172,('data \"live\" (TIO)'!O212+'data \"live\" (TIO)'!O192)/'data \"live\" (TIO)'!O172),IF($E$1=$AR$8,('data \"live\" (TIO)'!O232)/'data \"live\" (TIO)'!O172,('data \"live\" (TIO)'!O212)/'data \"live\" (TIO)'!O172))","v":3.3919859578736209},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!P232+'data \"live\" (TIO)'!P192)/'data \"live\" (TIO)'!P172,('data \"live\" (TIO)'!P212+'data \"live\" (TIO)'!P192)/'data \"live\" (TIO)'!P172),IF($E$1=$AR$8,('data \"live\" (TIO)'!P232)/'data \"live\" (TIO)'!P172,('data \"live\" (TIO)'!P212)/'data \"live\" (TIO)'!P172))","v":3.4256886227544912},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Q232+'data \"live\" (TIO)'!Q192)/'data \"live\" (TIO)'!Q172,('data \"live\" (TIO)'!Q212+'data \"live\" (TIO)'!Q192)/'data \"live\" (TIO)'!Q172),IF($E$1=$AR$8,('data \"live\" (TIO)'!Q232)/'data \"live\" (TIO)'!Q172,('data \"live\" (TIO)'!Q212)/'data \"live\" (TIO)'!Q172))","v":3.4598113207547172},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!R232+'data \"live\" (TIO)'!R192)/'data \"live\" (TIO)'!R172,('data \"live\" (TIO)'!R212+'data \"live\" (TIO)'!R192)/'data \"live\" (TIO)'!R172),IF($E$1=$AR$8,('data \"live\" (TIO)'!R232)/'data \"live\" (TIO)'!R172,('data \"live\" (TIO)'!R212)/'data \"live\" (TIO)'!R172))","v":3.4943577075098813},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!V232+'data \"live\" (TIO)'!V192)/'data \"live\" (TIO)'!V172,('data \"live\" (TIO)'!V212+'data \"live\" (TIO)'!V192)/'data \"live\" (TIO)'!V172),IF($E$1=$AR$8,('data \"live\" (TIO)'!V232)/'data \"live\" (TIO)'!V172,('data \"live\" (TIO)'!V212)/'data \"live\" (TIO)'!V172))","v":3.2573126486766331},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!W232+'data \"live\" (TIO)'!W192)/'data \"live\" (TIO)'!W172,('data \"live\" (TIO)'!W212+'data \"live\" (TIO)'!W192)/'data \"live\" (TIO)'!W172),IF($E$1=$AR$8,('data \"live\" (TIO)'!W232)/'data \"live\" (TIO)'!W172,('data \"live\" (TIO)'!W212)/'data \"live\" (TIO)'!W172))","v":2.8464796575920062},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!X232+'data \"live\" (TIO)'!X192)/'data \"live\" (TIO)'!X172,('data \"live\" (TIO)'!X212+'data \"live\" (TIO)'!X192)/'data \"live\" (TIO)'!X172),IF($E$1=$AR$8,('data \"live\" (TIO)'!X232)/'data \"live\" (TIO)'!X172,('data \"live\" (TIO)'!X212)/'data \"live\" (TIO)'!X172))","v":2.8622170950532695},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Y232+'data \"live\" (TIO)'!Y192)/'data \"live\" (TIO)'!Y172,('data \"live\" (TIO)'!Y212+'data \"live\" (TIO)'!Y192)/'data \"live\" (TIO)'!Y172),IF($E$1=$AR$8,('data \"live\" (TIO)'!Y232)/'data \"live\" (TIO)'!Y172,('data \"live\" (TIO)'!Y212)/'data \"live\" (TIO)'!Y172))","v":3.3260824045930426},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Z232+'data \"live\" (TIO)'!Z192)/'data \"live\" (TIO)'!Z172,('data \"live\" (TIO)'!Z212+'data \"live\" (TIO)'!Z192)/'data \"live\" (TIO)'!Z172),IF($E$1=$AR$8,('data \"live\" (TIO)'!Z232)/'data \"live\" (TIO)'!Z172,('data \"live\" (TIO)'!Z212)/'data \"live\" (TIO)'!Z172))","v":3.4259414504324681},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!AA232+'data \"live\" (TIO)'!AA192)/'data \"live\" (TIO)'!AA172,('data \"live\" (TIO)'!AA212+'data \"live\" (TIO)'!AA192)/'data \"live\" (TIO)'!AA172),IF($E$1=$AR$8,('data \"live\" (TIO)'!AA232)/'data \"live\" (TIO)'!AA172,('data \"live\" (TIO)'!AA212)/'data \"live\" (TIO)'!AA172))","v":1.1590593248115371},{"$f":"HLOOKUP($Y$3,$S283:$X299,10,FALSE)","v":3.3260824045930426},{"$f":"HLOOKUP($Z$3,$S283:$X299,10,FALSE)","v":2.8622170950532695},null,null,null,null,null,null,null,null,null,null,null,null,-0.12612636102080599,-0.1212949434816708,2.1112420984319424E-2,5.1769301858188177E-2,-0.64416700211985034,{"$f":"HLOOKUP($Y$3,$AL283:$AQ299,10,FALSE)","v":2.1112420984319424E-2},{"$f":"HLOOKUP($Z$3,$AL283:$AQ299,10,FALSE)","v":-0.1212949434816708}]
["Marlborough","Marlborough cost per in-service kilometre:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S283:$X299,11,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S283:$X299,11,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL283:$AQ299,11,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL283:$AQ299,11,FALSE)","v":{"$error":"#DIV/0!"}}]
["Nelson","Nelson cost per in-service kilometre:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S283:$X299,12,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S283:$X299,12,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL283:$AQ299,12,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL283:$AQ299,12,FALSE)","v":{"$error":"#DIV/0!"}}]
["Canterbury","Canterbury cost per in-service kilometre:",{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!C235+'data \"live\" (TIO)'!C195)/'data \"live\" (TIO)'!C175,('data \"live\" (TIO)'!C215+'data \"live\" (TIO)'!C195)/'data \"live\" (TIO)'!C175),IF($E$1=$AR$8,('data \"live\" (TIO)'!C235)/'data \"live\" (TIO)'!C175,('data \"live\" (TIO)'!C215)/'data \"live\" (TIO)'!C175))","v":9.6132582721337059},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!D235+'data \"live\" (TIO)'!D195)/'data \"live\" (TIO)'!D175,('data \"live\" (TIO)'!D215+'data \"live\" (TIO)'!D195)/'data \"live\" (TIO)'!D175),IF($E$1=$AR$8,('data \"live\" (TIO)'!D235)/'data \"live\" (TIO)'!D175,('data \"live\" (TIO)'!D215)/'data \"live\" (TIO)'!D175))","v":9.5914673969382633},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!E235+'data \"live\" (TIO)'!E195)/'data \"live\" (TIO)'!E175,('data \"live\" (TIO)'!E215+'data \"live\" (TIO)'!E195)/'data \"live\" (TIO)'!E175),IF($E$1=$AR$8,('data \"live\" (TIO)'!E235)/'data \"live\" (TIO)'!E175,('data \"live\" (TIO)'!E215)/'data \"live\" (TIO)'!E175))","v":10.792501544078563},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!F235+'data \"live\" (TIO)'!F195)/'data \"live\" (TIO)'!F175,('data \"live\" (TIO)'!F215+'data \"live\" (TIO)'!F195)/'data \"live\" (TIO)'!F175),IF($E$1=$AR$8,('data \"live\" (TIO)'!F235)/'data \"live\" (TIO)'!F175,('data \"live\" (TIO)'!F215)/'data \"live\" (TIO)'!F175))","v":13.303820395097089},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!G235+'data \"live\" (TIO)'!G195)/'data \"live\" (TIO)'!G175,('data \"live\" (TIO)'!G215+'data \"live\" (TIO)'!G195)/'data \"live\" (TIO)'!G175),IF($E$1=$AR$8,('data \"live\" (TIO)'!G235)/'data \"live\" (TIO)'!G175,('data \"live\" (TIO)'!G215)/'data \"live\" (TIO)'!G175))","v":13.447067783701447},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!H235+'data \"live\" (TIO)'!H195)/'data \"live\" (TIO)'!H175,('data \"live\" (TIO)'!H215+'data \"live\" (TIO)'!H195)/'data \"live\" (TIO)'!H175),IF($E$1=$AR$8,('data \"live\" (TIO)'!H235)/'data \"live\" (TIO)'!H175,('data \"live\" (TIO)'!H215)/'data \"live\" (TIO)'!H175))","v":11.706943650339877},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!I235+'data \"live\" (TIO)'!I195)/'data \"live\" (TIO)'!I175,('data \"live\" (TIO)'!I215+'data \"live\" (TIO)'!I195)/'data \"live\" (TIO)'!I175),IF($E$1=$AR$8,('data \"live\" (TIO)'!I235)/'data \"live\" (TIO)'!I175,('data \"live\" (TIO)'!I215)/'data \"live\" (TIO)'!I175))","v":11.297665697551931},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!J235+'data \"live\" (TIO)'!J195)/'data \"live\" (TIO)'!J175,('data \"live\" (TIO)'!J215+'data \"live\" (TIO)'!J195)/'data \"live\" (TIO)'!J175),IF($E$1=$AR$8,('data \"live\" (TIO)'!J235)/'data \"live\" (TIO)'!J175,('data \"live\" (TIO)'!J215)/'data \"live\" (TIO)'!J175))","v":12.109088610795096},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!K235+'data \"live\" (TIO)'!K195)/'data \"live\" (TIO)'!K175,('data \"live\" (TIO)'!K215+'data \"live\" (TIO)'!K195)/'data \"live\" (TIO)'!K175),IF($E$1=$AR$8,('data \"live\" (TIO)'!K235)/'data \"live\" (TIO)'!K175,('data \"live\" (TIO)'!K215)/'data \"live\" (TIO)'!K175))","v":14.282926435901054},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!L235+'data \"live\" (TIO)'!L195)/'data \"live\" (TIO)'!L175,('data \"live\" (TIO)'!L215+'data \"live\" (TIO)'!L195)/'data \"live\" (TIO)'!L175),IF($E$1=$AR$8,('data \"live\" (TIO)'!L235)/'data \"live\" (TIO)'!L175,('data \"live\" (TIO)'!L215)/'data \"live\" (TIO)'!L175))","v":12.390911389204904},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!M235+'data \"live\" (TIO)'!M195)/'data \"live\" (TIO)'!M175,('data \"live\" (TIO)'!M215+'data \"live\" (TIO)'!M195)/'data \"live\" (TIO)'!M175),IF($E$1=$AR$8,('data \"live\" (TIO)'!M235)/'data \"live\" (TIO)'!M175,('data \"live\" (TIO)'!M215)/'data \"live\" (TIO)'!M175))","v":12.914886445034341},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!N235+'data \"live\" (TIO)'!N195)/'data \"live\" (TIO)'!N175,('data \"live\" (TIO)'!N215+'data \"live\" (TIO)'!N195)/'data \"live\" (TIO)'!N175),IF($E$1=$AR$8,('data \"live\" (TIO)'!N235)/'data \"live\" (TIO)'!N175,('data \"live\" (TIO)'!N215)/'data \"live\" (TIO)'!N175))","v":13.451965617494627},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!O235+'data \"live\" (TIO)'!O195)/'data \"live\" (TIO)'!O175,('data \"live\" (TIO)'!O215+'data \"live\" (TIO)'!O195)/'data \"live\" (TIO)'!O175),IF($E$1=$AR$8,('data \"live\" (TIO)'!O235)/'data \"live\" (TIO)'!O175,('data \"live\" (TIO)'!O215)/'data \"live\" (TIO)'!O175))","v":17.436143766064131},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!P235+'data \"live\" (TIO)'!P195)/'data \"live\" (TIO)'!P175,('data \"live\" (TIO)'!P215+'data \"live\" (TIO)'!P195)/'data \"live\" (TIO)'!P175),IF($E$1=$AR$8,('data \"live\" (TIO)'!P235)/'data \"live\" (TIO)'!P175,('data \"live\" (TIO)'!P215)/'data \"live\" (TIO)'!P175))","v":18.133590359415159},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Q235+'data \"live\" (TIO)'!Q195)/'data \"live\" (TIO)'!Q175,('data \"live\" (TIO)'!Q215+'data \"live\" (TIO)'!Q195)/'data \"live\" (TIO)'!Q175),IF($E$1=$AR$8,('data \"live\" (TIO)'!Q235)/'data \"live\" (TIO)'!Q175,('data \"live\" (TIO)'!Q215)/'data \"live\" (TIO)'!Q175))","v":18.858930602957908},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!R235+'data \"live\" (TIO)'!R195)/'data \"live\" (TIO)'!R175,('data \"live\" (TIO)'!R215+'data \"live\" (TIO)'!R195)/'data \"live\" (TIO)'!R175),IF($E$1=$AR$8,('data \"live\" (TIO)'!R235)/'data \"live\" (TIO)'!R175,('data \"live\" (TIO)'!R215)/'data \"live\" (TIO)'!R175))","v":19.613281085408502},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!V235+'data \"live\" (TIO)'!V195)/'data \"live\" (TIO)'!V175,('data \"live\" (TIO)'!V215+'data \"live\" (TIO)'!V195)/'data \"live\" (TIO)'!V175),IF($E$1=$AR$8,('data \"live\" (TIO)'!V235)/'data \"live\" (TIO)'!V175,('data \"live\" (TIO)'!V215)/'data \"live\" (TIO)'!V175))","v":9.9990478860969692},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!W235+'data \"live\" (TIO)'!W195)/'data \"live\" (TIO)'!W175,('data \"live\" (TIO)'!W215+'data \"live\" (TIO)'!W195)/'data \"live\" (TIO)'!W175),IF($E$1=$AR$8,('data \"live\" (TIO)'!W235)/'data \"live\" (TIO)'!W175,('data \"live\" (TIO)'!W215)/'data \"live\" (TIO)'!W175))","v":12.820360209335577},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!X235+'data \"live\" (TIO)'!X195)/'data \"live\" (TIO)'!X175,('data \"live\" (TIO)'!X215+'data \"live\" (TIO)'!X195)/'data \"live\" (TIO)'!X175),IF($E$1=$AR$8,('data \"live\" (TIO)'!X235)/'data \"live\" (TIO)'!X175,('data \"live\" (TIO)'!X215)/'data \"live\" (TIO)'!X175))","v":12.588653267374685},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Y235+'data \"live\" (TIO)'!Y195)/'data \"live\" (TIO)'!Y175,('data \"live\" (TIO)'!Y215+'data \"live\" (TIO)'!Y195)/'data \"live\" (TIO)'!Y175),IF($E$1=$AR$8,('data \"live\" (TIO)'!Y235)/'data \"live\" (TIO)'!Y175,('data \"live\" (TIO)'!Y215)/'data \"live\" (TIO)'!Y175))","v":12.919254483911292},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Z235+'data \"live\" (TIO)'!Z195)/'data \"live\" (TIO)'!Z175,('data \"live\" (TIO)'!Z215+'data \"live\" (TIO)'!Z195)/'data \"live\" (TIO)'!Z175),IF($E$1=$AR$8,('data \"live\" (TIO)'!Z235)/'data \"live\" (TIO)'!Z175,('data \"live\" (TIO)'!Z215)/'data \"live\" (TIO)'!Z175))","v":18.142888242812401},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!AA235+'data \"live\" (TIO)'!AA195)/'data \"live\" (TIO)'!AA175,('data \"live\" (TIO)'!AA215+'data \"live\" (TIO)'!AA195)/'data \"live\" (TIO)'!AA175),IF($E$1=$AR$8,('data \"live\" (TIO)'!AA235)/'data \"live\" (TIO)'!AA175,('data \"live\" (TIO)'!AA215)/'data \"live\" (TIO)'!AA175))","v":6.5377603618028335},{"$f":"HLOOKUP($Y$3,$S283:$X299,13,FALSE)","v":12.919254483911292},{"$f":"HLOOKUP($Z$3,$S283:$X299,13,FALSE)","v":12.588653267374685},null,null,null,null,null,null,null,null,null,null,null,null,0.28215809698856043,0.25898519646839535,0.29204846612192759,0.81446158169108429,-0.3461617109671844,{"$f":"HLOOKUP($Y$3,$AL283:$AQ299,13,FALSE)","v":0.29204846612192759},{"$f":"HLOOKUP($Z$3,$AL283:$AQ299,13,FALSE)","v":0.25898519646839535}]
["West Coast","West Coast cost per in-service kilometre:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S283:$X299,14,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S283:$X299,14,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL283:$AQ299,14,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL283:$AQ299,14,FALSE)","v":{"$error":"#DIV/0!"}}]
["Otago","Otago cost per in-service kilometre:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S283:$X299,15,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S283:$X299,15,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL283:$AQ299,15,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL283:$AQ299,15,FALSE)","v":{"$error":"#DIV/0!"}}]
["Southland","Southland cost per in-service kilometre:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S283:$X299,16,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S283:$X299,16,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL283:$AQ299,16,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL283:$AQ299,16,FALSE)","v":{"$error":"#DIV/0!"}}]
["National","National total cost per in-service kilometre:",{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!C239+'data \"live\" (TIO)'!C199)/'data \"live\" (TIO)'!C179,('data \"live\" (TIO)'!C219+'data \"live\" (TIO)'!C199)/'data \"live\" (TIO)'!C179),IF($E$1=$AR$8,('data \"live\" (TIO)'!C239)/'data \"live\" (TIO)'!C179,('data \"live\" (TIO)'!C219)/'data \"live\" (TIO)'!C179))","v":7.3986305923821769},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!D239+'data \"live\" (TIO)'!D199)/'data \"live\" (TIO)'!D179,('data \"live\" (TIO)'!D219+'data \"live\" (TIO)'!D199)/'data \"live\" (TIO)'!D179),IF($E$1=$AR$8,('data \"live\" (TIO)'!D239)/'data \"live\" (TIO)'!D179,('data \"live\" (TIO)'!D219)/'data \"live\" (TIO)'!D179))","v":7.5629063405538961},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!E239+'data \"live\" (TIO)'!E199)/'data \"live\" (TIO)'!E179,('data \"live\" (TIO)'!E219+'data \"live\" (TIO)'!E199)/'data \"live\" (TIO)'!E179),IF($E$1=$AR$8,('data \"live\" (TIO)'!E239)/'data \"live\" (TIO)'!E179,('data \"live\" (TIO)'!E219)/'data \"live\" (TIO)'!E179))","v":8.4972136696181089},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!F239+'data \"live\" (TIO)'!F199)/'data \"live\" (TIO)'!F179,('data \"live\" (TIO)'!F219+'data \"live\" (TIO)'!F199)/'data \"live\" (TIO)'!F179),IF($E$1=$AR$8,('data \"live\" (TIO)'!F239)/'data \"live\" (TIO)'!F179,('data \"live\" (TIO)'!F219)/'data \"live\" (TIO)'!F179))","v":9.019045555495369},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!G239+'data \"live\" (TIO)'!G199)/'data \"live\" (TIO)'!G179,('data \"live\" (TIO)'!G219+'data \"live\" (TIO)'!G199)/'data \"live\" (TIO)'!G179),IF($E$1=$AR$8,('data \"live\" (TIO)'!G239)/'data \"live\" (TIO)'!G179,('data \"live\" (TIO)'!G219)/'data \"live\" (TIO)'!G179))","v":9.2502567951577426},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!H239+'data \"live\" (TIO)'!H199)/'data \"live\" (TIO)'!H179,('data \"live\" (TIO)'!H219+'data \"live\" (TIO)'!H199)/'data \"live\" (TIO)'!H179),IF($E$1=$AR$8,('data \"live\" (TIO)'!H239)/'data \"live\" (TIO)'!H179,('data \"live\" (TIO)'!H219)/'data \"live\" (TIO)'!H179))","v":8.5173422520405477},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!I239+'data \"live\" (TIO)'!I199)/'data \"live\" (TIO)'!I179,('data \"live\" (TIO)'!I219+'data \"live\" (TIO)'!I199)/'data \"live\" (TIO)'!I179),IF($E$1=$AR$8,('data \"live\" (TIO)'!I239)/'data \"live\" (TIO)'!I179,('data \"live\" (TIO)'!I219)/'data \"live\" (TIO)'!I179))","v":6.1102586515673689},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!J239+'data \"live\" (TIO)'!J199)/'data \"live\" (TIO)'!J179,('data \"live\" (TIO)'!J219+'data \"live\" (TIO)'!J199)/'data \"live\" (TIO)'!J179),IF($E$1=$AR$8,('data \"live\" (TIO)'!J239)/'data \"live\" (TIO)'!J179,('data \"live\" (TIO)'!J219)/'data \"live\" (TIO)'!J179))","v":6.0525522352399665},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!K239+'data \"live\" (TIO)'!K199)/'data \"live\" (TIO)'!K179,('data \"live\" (TIO)'!K219+'data \"live\" (TIO)'!K199)/'data \"live\" (TIO)'!K179),IF($E$1=$AR$8,('data \"live\" (TIO)'!K239)/'data \"live\" (TIO)'!K179,('data \"live\" (TIO)'!K219)/'data \"live\" (TIO)'!K179))","v":6.863254063638542},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!L239+'data \"live\" (TIO)'!L199)/'data \"live\" (TIO)'!L179,('data \"live\" (TIO)'!L219+'data \"live\" (TIO)'!L199)/'data \"live\" (TIO)'!L179),IF($E$1=$AR$8,('data \"live\" (TIO)'!L239)/'data \"live\" (TIO)'!L179,('data \"live\" (TIO)'!L219)/'data \"live\" (TIO)'!L179))","v":7.0504347305338815},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!M239+'data \"live\" (TIO)'!M199)/'data \"live\" (TIO)'!M179,('data \"live\" (TIO)'!M219+'data \"live\" (TIO)'!M199)/'data \"live\" (TIO)'!M179),IF($E$1=$AR$8,('data \"live\" (TIO)'!M239)/'data \"live\" (TIO)'!M179,('data \"live\" (TIO)'!M219)/'data \"live\" (TIO)'!M179))","v":6.4807873454380109},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!N239+'data \"live\" (TIO)'!N199)/'data \"live\" (TIO)'!N179,('data \"live\" (TIO)'!N219+'data \"live\" (TIO)'!N199)/'data \"live\" (TIO)'!N179),IF($E$1=$AR$8,('data \"live\" (TIO)'!N239)/'data \"live\" (TIO)'!N179,('data \"live\" (TIO)'!N219)/'data \"live\" (TIO)'!N179))","v":6.8848071223622007},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!O239+'data \"live\" (TIO)'!O199)/'data \"live\" (TIO)'!O179,('data \"live\" (TIO)'!O219+'data \"live\" (TIO)'!O199)/'data \"live\" (TIO)'!O179),IF($E$1=$AR$8,('data \"live\" (TIO)'!O239)/'data \"live\" (TIO)'!O179,('data \"live\" (TIO)'!O219)/'data \"live\" (TIO)'!O179))","v":7.2580095759345928},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!P239+'data \"live\" (TIO)'!P199)/'data \"live\" (TIO)'!P179,('data \"live\" (TIO)'!P219+'data \"live\" (TIO)'!P199)/'data \"live\" (TIO)'!P179),IF($E$1=$AR$8,('data \"live\" (TIO)'!P239)/'data \"live\" (TIO)'!P179,('data \"live\" (TIO)'!P219)/'data \"live\" (TIO)'!P179))","v":6.8490142436051542},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Q239+'data \"live\" (TIO)'!Q199)/'data \"live\" (TIO)'!Q179,('data \"live\" (TIO)'!Q219+'data \"live\" (TIO)'!Q199)/'data \"live\" (TIO)'!Q179),IF($E$1=$AR$8,('data \"live\" (TIO)'!Q239)/'data \"live\" (TIO)'!Q179,('data \"live\" (TIO)'!Q219)/'data \"live\" (TIO)'!Q179))","v":6.5820324763476101},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!R239+'data \"live\" (TIO)'!R199)/'data \"live\" (TIO)'!R179,('data \"live\" (TIO)'!R219+'data \"live\" (TIO)'!R199)/'data \"live\" (TIO)'!R179),IF($E$1=$AR$8,('data \"live\" (TIO)'!R239)/'data \"live\" (TIO)'!R179,('data \"live\" (TIO)'!R219)/'data \"live\" (TIO)'!R179))","v":6.3952970946860397},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!V239+'data \"live\" (TIO)'!V199)/'data \"live\" (TIO)'!V179,('data \"live\" (TIO)'!V219+'data \"live\" (TIO)'!V199)/'data \"live\" (TIO)'!V179),IF($E$1=$AR$8,('data \"live\" (TIO)'!V239)/'data \"live\" (TIO)'!V179,('data \"live\" (TIO)'!V219)/'data \"live\" (TIO)'!V179))","v":7.8204687604643128},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!W239+'data \"live\" (TIO)'!W199)/'data \"live\" (TIO)'!W179,('data \"live\" (TIO)'!W219+'data \"live\" (TIO)'!W199)/'data \"live\" (TIO)'!W179),IF($E$1=$AR$8,('data \"live\" (TIO)'!W239)/'data \"live\" (TIO)'!W179,('data \"live\" (TIO)'!W219)/'data \"live\" (TIO)'!W179))","v":8.920361747737088},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!X239+'data \"live\" (TIO)'!X199)/'data \"live\" (TIO)'!X179,('data \"live\" (TIO)'!X219+'data \"live\" (TIO)'!X199)/'data \"live\" (TIO)'!X179),IF($E$1=$AR$8,('data \"live\" (TIO)'!X239)/'data \"live\" (TIO)'!X179,('data \"live\" (TIO)'!X219)/'data \"live\" (TIO)'!X179))","v":6.347062122771165},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Y239+'data \"live\" (TIO)'!Y199)/'data \"live\" (TIO)'!Y179,('data \"live\" (TIO)'!Y219+'data \"live\" (TIO)'!Y199)/'data \"live\" (TIO)'!Y179),IF($E$1=$AR$8,('data \"live\" (TIO)'!Y239)/'data \"live\" (TIO)'!Y179,('data \"live\" (TIO)'!Y219)/'data \"live\" (TIO)'!Y179))","v":6.7987593345289481},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Z239+'data \"live\" (TIO)'!Z199)/'data \"live\" (TIO)'!Z179,('data \"live\" (TIO)'!Z219+'data \"live\" (TIO)'!Z199)/'data \"live\" (TIO)'!Z179),IF($E$1=$AR$8,('data \"live\" (TIO)'!Z239)/'data \"live\" (TIO)'!Z179,('data \"live\" (TIO)'!Z219)/'data \"live\" (TIO)'!Z179))","v":6.8798219520514676},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!AA239+'data \"live\" (TIO)'!AA199)/'data \"live\" (TIO)'!AA179,('data \"live\" (TIO)'!AA219+'data \"live\" (TIO)'!AA199)/'data \"live\" (TIO)'!AA179),IF($E$1=$AR$8,('data \"live\" (TIO)'!AA239)/'data \"live\" (TIO)'!AA179,('data \"live\" (TIO)'!AA219)/'data \"live\" (TIO)'!AA179))","v":5.7748047642303817},{"$f":"HLOOKUP($Y$3,$S283:$X299,17,FALSE)","v":6.7987593345289481},{"$f":"HLOOKUP($Z$3,$S283:$X299,17,FALSE)","v":6.347062122771165},null,null,null,null,null,null,null,null,null,null,null,null,0.14064284647912495,-0.18840387741740294,-0.13064554788589222,-0.12028010560801694,-0.26157818142252598,{"$f":"HLOOKUP($Y$3,$AL283:$AQ299,17,FALSE)","v":-0.13064554788589222},{"$f":"HLOOKUP($Z$3,$AL283:$AQ299,17,FALSE)","v":-0.18840387741740294}]
[null,{"$f":"VLOOKUP($B$805,$A284:$Y299,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A284:$Y299,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A284:$Y299,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A284:$Y299,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A284:$Y299,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A284:$AK299,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A284:$Y299,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A284:$Y299,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A284:$Y299,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A284:$Y299,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A284:$Y299,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A284:$Y299,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A284:$Y299,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A284:$Y299,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A284:$Y299,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A284:$Y299,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A284:$Y299,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A284:$Y299,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A284:$Y299,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A284:$Y299,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A284:$Y299,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A284:$Y299,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A284:$Y299,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A284:$Y299,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A284:$Z299,26,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP($B$805,$A284:$AR299,44,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A284:$AS299,45,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B300","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!I241+'data \"live\" (TIO)'!I201)/'data \"live\" (TIO)'!I181,('data \"live\" (TIO)'!I221+'data \"live\" (TIO)'!I201)/'data \"live\" (TIO)'!I181),IF($E$1=$AR$8,('data \"live\" (TIO)'!I241)/'data \"live\" (TIO)'!I181,('data \"live\" (TIO)'!I221)/'data \"live\" (TIO)'!I181))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!J241+'data \"live\" (TIO)'!J201)/'data \"live\" (TIO)'!J181,('data \"live\" (TIO)'!J221+'data \"live\" (TIO)'!J201)/'data \"live\" (TIO)'!J181),IF($E$1=$AR$8,('data \"live\" (TIO)'!J241)/'data \"live\" (TIO)'!J181,('data \"live\" (TIO)'!J221)/'data \"live\" (TIO)'!J181))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!K241+'data \"live\" (TIO)'!K201)/'data \"live\" (TIO)'!K181,('data \"live\" (TIO)'!K221+'data \"live\" (TIO)'!K201)/'data \"live\" (TIO)'!K181),IF($E$1=$AR$8,('data \"live\" (TIO)'!K241)/'data \"live\" (TIO)'!K181,('data \"live\" (TIO)'!K221)/'data \"live\" (TIO)'!K181))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!L241+'data \"live\" (TIO)'!L201)/'data \"live\" (TIO)'!L181,('data \"live\" (TIO)'!L221+'data \"live\" (TIO)'!L201)/'data \"live\" (TIO)'!L181),IF($E$1=$AR$8,('data \"live\" (TIO)'!L241)/'data \"live\" (TIO)'!L181,('data \"live\" (TIO)'!L221)/'data \"live\" (TIO)'!L181))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!M241+'data \"live\" (TIO)'!M201)/'data \"live\" (TIO)'!M181,('data \"live\" (TIO)'!M221+'data \"live\" (TIO)'!M201)/'data \"live\" (TIO)'!M181),IF($E$1=$AR$8,('data \"live\" (TIO)'!M241)/'data \"live\" (TIO)'!M181,('data \"live\" (TIO)'!M221)/'data \"live\" (TIO)'!M181))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!N241+'data \"live\" (TIO)'!N201)/'data \"live\" (TIO)'!N181,('data \"live\" (TIO)'!N221+'data \"live\" (TIO)'!N201)/'data \"live\" (TIO)'!N181),IF($E$1=$AR$8,('data \"live\" (TIO)'!N241)/'data \"live\" (TIO)'!N181,('data \"live\" (TIO)'!N221)/'data \"live\" (TIO)'!N181))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!O241+'data \"live\" (TIO)'!O201)/'data \"live\" (TIO)'!O181,('data \"live\" (TIO)'!O221+'data \"live\" (TIO)'!O201)/'data \"live\" (TIO)'!O181),IF($E$1=$AR$8,('data \"live\" (TIO)'!O241)/'data \"live\" (TIO)'!O181,('data \"live\" (TIO)'!O221)/'data \"live\" (TIO)'!O181))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!P241+'data \"live\" (TIO)'!P201)/'data \"live\" (TIO)'!P181,('data \"live\" (TIO)'!P221+'data \"live\" (TIO)'!P201)/'data \"live\" (TIO)'!P181),IF($E$1=$AR$8,('data \"live\" (TIO)'!P241)/'data \"live\" (TIO)'!P181,('data \"live\" (TIO)'!P221)/'data \"live\" (TIO)'!P181))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Q241+'data \"live\" (TIO)'!Q201)/'data \"live\" (TIO)'!Q181,('data \"live\" (TIO)'!Q221+'data \"live\" (TIO)'!Q201)/'data \"live\" (TIO)'!Q181),IF($E$1=$AR$8,('data \"live\" (TIO)'!Q241)/'data \"live\" (TIO)'!Q181,('data \"live\" (TIO)'!Q221)/'data \"live\" (TIO)'!Q181))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!R241+'data \"live\" (TIO)'!R201)/'data \"live\" (TIO)'!R181,('data \"live\" (TIO)'!R221+'data \"live\" (TIO)'!R201)/'data \"live\" (TIO)'!R181),IF($E$1=$AR$8,('data \"live\" (TIO)'!R241)/'data \"live\" (TIO)'!R181,('data \"live\" (TIO)'!R221)/'data \"live\" (TIO)'!R181))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!V241+'data \"live\" (TIO)'!V201)/'data \"live\" (TIO)'!V181,('data \"live\" (TIO)'!V221+'data \"live\" (TIO)'!V201)/'data \"live\" (TIO)'!V181),IF($E$1=$AR$8,('data \"live\" (TIO)'!V241)/'data \"live\" (TIO)'!V181,('data \"live\" (TIO)'!V221)/'data \"live\" (TIO)'!V181))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!W241+'data \"live\" (TIO)'!W201)/'data \"live\" (TIO)'!W181,('data \"live\" (TIO)'!W221+'data \"live\" (TIO)'!W201)/'data \"live\" (TIO)'!W181),IF($E$1=$AR$8,('data \"live\" (TIO)'!W241)/'data \"live\" (TIO)'!W181,('data \"live\" (TIO)'!W221)/'data \"live\" (TIO)'!W181))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!X241+'data \"live\" (TIO)'!X201)/'data \"live\" (TIO)'!X181,('data \"live\" (TIO)'!X221+'data \"live\" (TIO)'!X201)/'data \"live\" (TIO)'!X181),IF($E$1=$AR$8,('data \"live\" (TIO)'!X241)/'data \"live\" (TIO)'!X181,('data \"live\" (TIO)'!X221)/'data \"live\" (TIO)'!X181))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Y241+'data \"live\" (TIO)'!Y201)/'data \"live\" (TIO)'!Y181,('data \"live\" (TIO)'!Y221+'data \"live\" (TIO)'!Y201)/'data \"live\" (TIO)'!Y181),IF($E$1=$AR$8,('data \"live\" (TIO)'!Y241)/'data \"live\" (TIO)'!Y181,('data \"live\" (TIO)'!Y221)/'data \"live\" (TIO)'!Y181))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Z241+'data \"live\" (TIO)'!Z201)/'data \"live\" (TIO)'!Z181,('data \"live\" (TIO)'!Z221+'data \"live\" (TIO)'!Z201)/'data \"live\" (TIO)'!Z181),IF($E$1=$AR$8,('data \"live\" (TIO)'!Z241)/'data \"live\" (TIO)'!Z181,('data \"live\" (TIO)'!Z221)/'data \"live\" (TIO)'!Z181))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!AA241+'data \"live\" (TIO)'!AA201)/'data \"live\" (TIO)'!AA181,('data \"live\" (TIO)'!AA221+'data \"live\" (TIO)'!AA201)/'data \"live\" (TIO)'!AA181),IF($E$1=$AR$8,('data \"live\" (TIO)'!AA241)/'data \"live\" (TIO)'!AA181,('data \"live\" (TIO)'!AA221)/'data \"live\" (TIO)'!AA181))","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S283:$X301,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S283:$X301,19,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$AL283:$AQ301,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$AL283:$AQ301,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B300","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!C242+'data \"live\" (TIO)'!C202)/'data \"live\" (TIO)'!C182,('data \"live\" (TIO)'!C222+'data \"live\" (TIO)'!C202)/'data \"live\" (TIO)'!C182),IF($E$1=$AR$8,('data \"live\" (TIO)'!C242)/'data \"live\" (TIO)'!C182,('data \"live\" (TIO)'!C222)/'data \"live\" (TIO)'!C182))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!D242+'data \"live\" (TIO)'!D202)/'data \"live\" (TIO)'!D182,('data \"live\" (TIO)'!D222+'data \"live\" (TIO)'!D202)/'data \"live\" (TIO)'!D182),IF($E$1=$AR$8,('data \"live\" (TIO)'!D242)/'data \"live\" (TIO)'!D182,('data \"live\" (TIO)'!D222)/'data \"live\" (TIO)'!D182))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!E242+'data \"live\" (TIO)'!E202)/'data \"live\" (TIO)'!E182,('data \"live\" (TIO)'!E222+'data \"live\" (TIO)'!E202)/'data \"live\" (TIO)'!E182),IF($E$1=$AR$8,('data \"live\" (TIO)'!E242)/'data \"live\" (TIO)'!E182,('data \"live\" (TIO)'!E222)/'data \"live\" (TIO)'!E182))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!F242+'data \"live\" (TIO)'!F202)/'data \"live\" (TIO)'!F182,('data \"live\" (TIO)'!F222+'data \"live\" (TIO)'!F202)/'data \"live\" (TIO)'!F182),IF($E$1=$AR$8,('data \"live\" (TIO)'!F242)/'data \"live\" (TIO)'!F182,('data \"live\" (TIO)'!F222)/'data \"live\" (TIO)'!F182))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!G242+'data \"live\" (TIO)'!G202)/'data \"live\" (TIO)'!G182,('data \"live\" (TIO)'!G222+'data \"live\" (TIO)'!G202)/'data \"live\" (TIO)'!G182),IF($E$1=$AR$8,('data \"live\" (TIO)'!G242)/'data \"live\" (TIO)'!G182,('data \"live\" (TIO)'!G222)/'data \"live\" (TIO)'!G182))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!H242+'data \"live\" (TIO)'!H202)/'data \"live\" (TIO)'!H182,('data \"live\" (TIO)'!H222+'data \"live\" (TIO)'!H202)/'data \"live\" (TIO)'!H182),IF($E$1=$AR$8,('data \"live\" (TIO)'!H242)/'data \"live\" (TIO)'!H182,('data \"live\" (TIO)'!H222)/'data \"live\" (TIO)'!H182))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!I242+'data \"live\" (TIO)'!I202)/'data \"live\" (TIO)'!I182,('data \"live\" (TIO)'!I222+'data \"live\" (TIO)'!I202)/'data \"live\" (TIO)'!I182),IF($E$1=$AR$8,('data \"live\" (TIO)'!I242)/'data \"live\" (TIO)'!I182,('data \"live\" (TIO)'!I222)/'data \"live\" (TIO)'!I182))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!J242+'data \"live\" (TIO)'!J202)/'data \"live\" (TIO)'!J182,('data \"live\" (TIO)'!J222+'data \"live\" (TIO)'!J202)/'data \"live\" (TIO)'!J182),IF($E$1=$AR$8,('data \"live\" (TIO)'!J242)/'data \"live\" (TIO)'!J182,('data \"live\" (TIO)'!J222)/'data \"live\" (TIO)'!J182))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!K242+'data \"live\" (TIO)'!K202)/'data \"live\" (TIO)'!K182,('data \"live\" (TIO)'!K222+'data \"live\" (TIO)'!K202)/'data \"live\" (TIO)'!K182),IF($E$1=$AR$8,('data \"live\" (TIO)'!K242)/'data \"live\" (TIO)'!K182,('data \"live\" (TIO)'!K222)/'data \"live\" (TIO)'!K182))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!L242+'data \"live\" (TIO)'!L202)/'data \"live\" (TIO)'!L182,('data \"live\" (TIO)'!L222+'data \"live\" (TIO)'!L202)/'data \"live\" (TIO)'!L182),IF($E$1=$AR$8,('data \"live\" (TIO)'!L242)/'data \"live\" (TIO)'!L182,('data \"live\" (TIO)'!L222)/'data \"live\" (TIO)'!L182))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!M242+'data \"live\" (TIO)'!M202)/'data \"live\" (TIO)'!M182,('data \"live\" (TIO)'!M222+'data \"live\" (TIO)'!M202)/'data \"live\" (TIO)'!M182),IF($E$1=$AR$8,('data \"live\" (TIO)'!M242)/'data \"live\" (TIO)'!M182,('data \"live\" (TIO)'!M222)/'data \"live\" (TIO)'!M182))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!N242+'data \"live\" (TIO)'!N202)/'data \"live\" (TIO)'!N182,('data \"live\" (TIO)'!N222+'data \"live\" (TIO)'!N202)/'data \"live\" (TIO)'!N182),IF($E$1=$AR$8,('data \"live\" (TIO)'!N242)/'data \"live\" (TIO)'!N182,('data \"live\" (TIO)'!N222)/'data \"live\" (TIO)'!N182))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!O242+'data \"live\" (TIO)'!O202)/'data \"live\" (TIO)'!O182,('data \"live\" (TIO)'!O222+'data \"live\" (TIO)'!O202)/'data \"live\" (TIO)'!O182),IF($E$1=$AR$8,('data \"live\" (TIO)'!O242)/'data \"live\" (TIO)'!O182,('data \"live\" (TIO)'!O222)/'data \"live\" (TIO)'!O182))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!P242+'data \"live\" (TIO)'!P202)/'data \"live\" (TIO)'!P182,('data \"live\" (TIO)'!P222+'data \"live\" (TIO)'!P202)/'data \"live\" (TIO)'!P182),IF($E$1=$AR$8,('data \"live\" (TIO)'!P242)/'data \"live\" (TIO)'!P182,('data \"live\" (TIO)'!P222)/'data \"live\" (TIO)'!P182))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Q242+'data \"live\" (TIO)'!Q202)/'data \"live\" (TIO)'!Q182,('data \"live\" (TIO)'!Q222+'data \"live\" (TIO)'!Q202)/'data \"live\" (TIO)'!Q182),IF($E$1=$AR$8,('data \"live\" (TIO)'!Q242)/'data \"live\" (TIO)'!Q182,('data \"live\" (TIO)'!Q222)/'data \"live\" (TIO)'!Q182))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!R242+'data \"live\" (TIO)'!R202)/'data \"live\" (TIO)'!R182,('data \"live\" (TIO)'!R222+'data \"live\" (TIO)'!R202)/'data \"live\" (TIO)'!R182),IF($E$1=$AR$8,('data \"live\" (TIO)'!R242)/'data \"live\" (TIO)'!R182,('data \"live\" (TIO)'!R222)/'data \"live\" (TIO)'!R182))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!V242+'data \"live\" (TIO)'!V202)/'data \"live\" (TIO)'!V182,('data \"live\" (TIO)'!V222+'data \"live\" (TIO)'!V202)/'data \"live\" (TIO)'!V182),IF($E$1=$AR$8,('data \"live\" (TIO)'!V242)/'data \"live\" (TIO)'!V182,('data \"live\" (TIO)'!V222)/'data \"live\" (TIO)'!V182))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!W242+'data \"live\" (TIO)'!W202)/'data \"live\" (TIO)'!W182,('data \"live\" (TIO)'!W222+'data \"live\" (TIO)'!W202)/'data \"live\" (TIO)'!W182),IF($E$1=$AR$8,('data \"live\" (TIO)'!W242)/'data \"live\" (TIO)'!W182,('data \"live\" (TIO)'!W222)/'data \"live\" (TIO)'!W182))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!X242+'data \"live\" (TIO)'!X202)/'data \"live\" (TIO)'!X182,('data \"live\" (TIO)'!X222+'data \"live\" (TIO)'!X202)/'data \"live\" (TIO)'!X182),IF($E$1=$AR$8,('data \"live\" (TIO)'!X242)/'data \"live\" (TIO)'!X182,('data \"live\" (TIO)'!X222)/'data \"live\" (TIO)'!X182))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Y242+'data \"live\" (TIO)'!Y202)/'data \"live\" (TIO)'!Y182,('data \"live\" (TIO)'!Y222+'data \"live\" (TIO)'!Y202)/'data \"live\" (TIO)'!Y182),IF($E$1=$AR$8,('data \"live\" (TIO)'!Y242)/'data \"live\" (TIO)'!Y182,('data \"live\" (TIO)'!Y222)/'data \"live\" (TIO)'!Y182))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Z242+'data \"live\" (TIO)'!Z202)/'data \"live\" (TIO)'!Z182,('data \"live\" (TIO)'!Z222+'data \"live\" (TIO)'!Z202)/'data \"live\" (TIO)'!Z182),IF($E$1=$AR$8,('data \"live\" (TIO)'!Z242)/'data \"live\" (TIO)'!Z182,('data \"live\" (TIO)'!Z222)/'data \"live\" (TIO)'!Z182))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!AA242+'data \"live\" (TIO)'!AA202)/'data \"live\" (TIO)'!AA182,('data \"live\" (TIO)'!AA222+'data \"live\" (TIO)'!AA202)/'data \"live\" (TIO)'!AA182),IF($E$1=$AR$8,('data \"live\" (TIO)'!AA242)/'data \"live\" (TIO)'!AA182,('data \"live\" (TIO)'!AA222)/'data \"live\" (TIO)'!AA182))","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$S283:$X330,20,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$S283:$X302,20,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL283:$AQ330,20,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL283:$AQ302,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"FERRY VESSEL UTILISATION","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2009-12","2012-15","2015-18",{"$f":"V283","v":"2018-21"},{"$f":"W283","v":"2021-24"},{"$f":"X283","v":"2024-27"},{"$f":"$Y$3","v":"2018-21"},{"$f":"Z263","v":"2015-18"}]
["Northland","Northland vessel utilisation:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S303:$X319,2,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S303:$X319,2,FALSE)","v":0}]
["Auckland","Auckland vessel utilisation:",{"$f":"'data \"live\" (TIO)'!C145/'data \"live\" (TIO)'!C165","v":58.462344079443156},{"$f":"'data \"live\" (TIO)'!D145/'data \"live\" (TIO)'!D165","v":63.259562720345045},{"$f":"'data \"live\" (TIO)'!E145/'data \"live\" (TIO)'!E165","v":85.928817383402176},{"$f":"'data \"live\" (TIO)'!F145/'data \"live\" (TIO)'!F165","v":88.088410997258919},{"$f":"'data \"live\" (TIO)'!G145/'data \"live\" (TIO)'!G165","v":76.255125931831401},{"$f":"'data \"live\" (TIO)'!H145/'data \"live\" (TIO)'!H165","v":80.212655062536214},{"$f":"'data \"live\" (TIO)'!I145/'data \"live\" (TIO)'!I165","v":55.497450448708641},{"$f":"'data \"live\" (TIO)'!J145/'data \"live\" (TIO)'!J165","v":58.521411774498993},{"$f":"'data \"live\" (TIO)'!K145/'data \"live\" (TIO)'!K165","v":57.930201604168374},{"$f":"'data \"live\" (TIO)'!L145/'data \"live\" (TIO)'!L165","v":63.253697929292628},{"$f":"'data \"live\" (TIO)'!M145/'data \"live\" (TIO)'!M165","v":59.985212332193122},{"$f":"'data \"live\" (TIO)'!N145/'data \"live\" (TIO)'!N165","v":60.595829340047047},{"$f":"'data \"live\" (TIO)'!O145/'data \"live\" (TIO)'!O165","v":56.725878318644632},{"$f":"'data \"live\" (TIO)'!P145/'data \"live\" (TIO)'!P165","v":54.091657411031839},{"$f":"'data \"live\" (TIO)'!Q145/'data \"live\" (TIO)'!Q165","v":52.149724497952157},{"$f":"'data \"live\" (TIO)'!R145/'data \"live\" (TIO)'!R165","v":50.618867986427937},{"$f":"'data \"live\" (TIO)'!V145/'data \"live\" (TIO)'!V165","v":69.105753206102293},{"$f":"'data \"live\" (TIO)'!W145/'data \"live\" (TIO)'!W165","v":81.429648484720985},{"$f":"'data \"live\" (TIO)'!X145/'data \"live\" (TIO)'!X165","v":57.3171576985931},{"$f":"'data \"live\" (TIO)'!Y145/'data \"live\" (TIO)'!Y165","v":61.179728610366816},{"$f":"'data \"live\" (TIO)'!Z145/'data \"live\" (TIO)'!Z165","v":54.203963844989474},{"$f":"'data \"live\" (TIO)'!AA145/'data \"live\" (TIO)'!AA165","v":50.618867986427937},{"$f":"HLOOKUP($Y$3,$S303:$X319,3,FALSE)","v":61.179728610366816},{"$f":"HLOOKUP($Z$3,$S303:$X319,3,FALSE)","v":57.3171576985931}]
["Waikato","Waikato vessel utilisation:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S303:$X319,4,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S303:$X319,4,FALSE)","v":0}]
["Bay of Plenty","Bay of Plenty vessel utilisation:",null,null,{"$f":"'data \"live\" (TIO)'!E147/'data \"live\" (TIO)'!E167","v":8.759232954545455},{"$f":"'data \"live\" (TIO)'!F147/'data \"live\" (TIO)'!F167","v":9.0140410958904109},{"$f":"'data \"live\" (TIO)'!G147/'data \"live\" (TIO)'!G167","v":10.259931506849314},{"$f":"'data \"live\" (TIO)'!H147/'data \"live\" (TIO)'!H167","v":10.248575498575498},{"$f":"'data \"live\" (TIO)'!I147/'data \"live\" (TIO)'!I167","v":10.248575498575498},{"$f":"'data \"live\" (TIO)'!J147/'data \"live\" (TIO)'!J167","v":10.248575498575498},{"$f":"'data \"live\" (TIO)'!K147/'data \"live\" (TIO)'!K167","v":10.215909090909092},{"$f":"'data \"live\" (TIO)'!L147/'data \"live\" (TIO)'!L167","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M147/'data \"live\" (TIO)'!M167","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N147/'data \"live\" (TIO)'!N167","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O147/'data \"live\" (TIO)'!O167","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P147/'data \"live\" (TIO)'!P167","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q147/'data \"live\" (TIO)'!Q167","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R147/'data \"live\" (TIO)'!R167","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!V147/'data \"live\" (TIO)'!V167","v":27.624289772727273},{"$f":"'data \"live\" (TIO)'!W147/'data \"live\" (TIO)'!W167","v":9.8355689176688248},{"$f":"'data \"live\" (TIO)'!X147/'data \"live\" (TIO)'!X167","v":10.237367436057392},{"$f":"'data \"live\" (TIO)'!Y147/'data \"live\" (TIO)'!Y167","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Z147/'data \"live\" (TIO)'!Z167","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!AA147/'data \"live\" (TIO)'!AA167","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$S303:$X319,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$S303:$X319,5,FALSE)","v":10.237367436057392}]
["Gisborne","Gisborne vessel utilisation:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S303:$X319,6,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S303:$X319,6,FALSE)","v":0}]
["Hawkes Bay","Hawkes Bay vessel utilisation:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S303:$X319,7,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S303:$X319,7,FALSE)","v":0}]
["Taranaki","Taranaki vessel utilisation:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S303:$X319,8,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S303:$X319,8,FALSE)","v":0}]
["Manawatu-Wanganui","Manawatu-Wanganui vessel utilisation:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S303:$X319,9,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S303:$X319,9,FALSE)","v":0}]
["Wellington","Wellington vessel utilisation:",{"$f":"'data \"live\" (TIO)'!C152/'data \"live\" (TIO)'!C172","v":21.890863657998356},{"$f":"'data \"live\" (TIO)'!D152/'data \"live\" (TIO)'!D172","v":19.882655145646932},{"$f":"'data \"live\" (TIO)'!E152/'data \"live\" (TIO)'!E172","v":15.545694092846858},{"$f":"'data \"live\" (TIO)'!F152/'data \"live\" (TIO)'!F172","v":16.662816387521428},{"$f":"'data \"live\" (TIO)'!G152/'data \"live\" (TIO)'!G172","v":18.983997406015753},{"$f":"'data \"live\" (TIO)'!H152/'data \"live\" (TIO)'!H172","v":19.581781384590844},{"$f":"'data \"live\" (TIO)'!I152/'data \"live\" (TIO)'!I172","v":20.610002238471871},{"$f":"'data \"live\" (TIO)'!J152/'data \"live\" (TIO)'!J172","v":21.856525452506148},{"$f":"'data \"live\" (TIO)'!K152/'data \"live\" (TIO)'!K172","v":18.989159891598916},{"$f":"'data \"live\" (TIO)'!L152/'data \"live\" (TIO)'!L172","v":21.846232179226071},{"$f":"'data \"live\" (TIO)'!M152/'data \"live\" (TIO)'!M172","v":21.843971631205672},{"$f":"'data \"live\" (TIO)'!N152/'data \"live\" (TIO)'!N172","v":21.84173387096774},{"$f":"'data \"live\" (TIO)'!O152/'data \"live\" (TIO)'!O172","v":21.840521564694082},{"$f":"'data \"live\" (TIO)'!P152/'data \"live\" (TIO)'!P172","v":21.839321357285428},{"$f":"'data \"live\" (TIO)'!Q152/'data \"live\" (TIO)'!Q172","v":21.839126117179742},{"$f":"'data \"live\" (TIO)'!R152/'data \"live\" (TIO)'!R172","v":21.839920948616601},{"$f":"'data \"live\" (TIO)'!V152/'data \"live\" (TIO)'!V172","v":18.954836773843358},{"$f":"'data \"live\" (TIO)'!W152/'data \"live\" (TIO)'!W172","v":18.369059173574758},{"$f":"'data \"live\" (TIO)'!X152/'data \"live\" (TIO)'!X172","v":20.425015154063669},{"$f":"'data \"live\" (TIO)'!Y152/'data \"live\" (TIO)'!Y172","v":21.843971631205672},{"$f":"'data \"live\" (TIO)'!Z152/'data \"live\" (TIO)'!Z172","v":21.839654025282769},{"$f":"'data \"live\" (TIO)'!AA152/'data \"live\" (TIO)'!AA172","v":21.841035725991478},{"$f":"HLOOKUP($Y$3,$S303:$X319,10,FALSE)","v":21.843971631205672},{"$f":"HLOOKUP($Z$3,$S303:$X319,10,FALSE)","v":20.425015154063669}]
["Marlborough","Marlborough vessel utilisation:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S303:$X319,11,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S303:$X319,11,FALSE)","v":0}]
["Nelson","Nelson vessel utilisation:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S303:$X319,12,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S303:$X319,12,FALSE)","v":0}]
["Canterbury","Canterbury vessel utilisation:",{"$f":"'data \"live\" (TIO)'!C155/'data \"live\" (TIO)'!C175","v":8.5379414923864285},{"$f":"'data \"live\" (TIO)'!D155/'data \"live\" (TIO)'!D175","v":5.9486320844127123},{"$f":"'data \"live\" (TIO)'!E155/'data \"live\" (TIO)'!E175","v":5.0436852304322182},{"$f":"'data \"live\" (TIO)'!F155/'data \"live\" (TIO)'!F175","v":7.1066930626342613},{"$f":"'data \"live\" (TIO)'!G155/'data \"live\" (TIO)'!G175","v":8.2804011170347795},{"$f":"'data \"live\" (TIO)'!H155/'data \"live\" (TIO)'!H175","v":7.9039451114922814},{"$f":"'data \"live\" (TIO)'!I155/'data \"live\" (TIO)'!I175","v":7.6543420553659463},{"$f":"'data \"live\" (TIO)'!J155/'data \"live\" (TIO)'!J175","v":7.6543420553659463},{"$f":"'data \"live\" (TIO)'!K155/'data \"live\" (TIO)'!K175","v":8.5430115114005201},{"$f":"'data \"live\" (TIO)'!L155/'data \"live\" (TIO)'!L175","v":0},{"$f":"'data \"live\" (TIO)'!M155/'data \"live\" (TIO)'!M175","v":0},{"$f":"'data \"live\" (TIO)'!N155/'data \"live\" (TIO)'!N175","v":0},{"$f":"'data \"live\" (TIO)'!O155/'data \"live\" (TIO)'!O175","v":0},{"$f":"'data \"live\" (TIO)'!P155/'data \"live\" (TIO)'!P175","v":0},{"$f":"'data \"live\" (TIO)'!Q155/'data \"live\" (TIO)'!Q175","v":0},{"$f":"'data \"live\" (TIO)'!R155/'data \"live\" (TIO)'!R175","v":0},{"$f":"'data \"live\" (TIO)'!V155/'data \"live\" (TIO)'!V175","v":6.5101377441413106},{"$f":"'data \"live\" (TIO)'!W155/'data \"live\" (TIO)'!W175","v":7.7626450099666835},{"$f":"'data \"live\" (TIO)'!X155/'data \"live\" (TIO)'!X175","v":7.9593247310340054},{"$f":"'data \"live\" (TIO)'!Y155/'data \"live\" (TIO)'!Y175","v":0},{"$f":"'data \"live\" (TIO)'!Z155/'data \"live\" (TIO)'!Z175","v":0},{"$f":"'data \"live\" (TIO)'!AA155/'data \"live\" (TIO)'!AA175","v":0},{"$f":"HLOOKUP($Y$3,$S303:$X319,13,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S303:$X319,13,FALSE)","v":7.9593247310340054}]
["West Coast","West Coast vessel utilisation:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S303:$X319,14,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S303:$X319,14,FALSE)","v":0}]
["Otago","Otago vessel utilisation:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S303:$X319,15,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S303:$X319,15,FALSE)","v":0}]
["Southland","Southland vessel utilisation:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S303:$X319,16,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S303:$X319,16,FALSE)","v":0}]
["National","National total vessel utilisation:",{"$f":"'data \"live\" (TIO)'!C159/'data \"live\" (TIO)'!C179","v":52.746132562195164},{"$f":"'data \"live\" (TIO)'!D159/'data \"live\" (TIO)'!D179","v":56.233276711120546},{"$f":"'data \"live\" (TIO)'!E159/'data \"live\" (TIO)'!E179","v":73.859999435424683},{"$f":"'data \"live\" (TIO)'!F159/'data \"live\" (TIO)'!F179","v":75.945679097458523},{"$f":"'data \"live\" (TIO)'!G159/'data \"live\" (TIO)'!G179","v":66.779836115361476},{"$f":"'data \"live\" (TIO)'!H159/'data \"live\" (TIO)'!H179","v":71.001510602989967},{"$f":"'data \"live\" (TIO)'!I159/'data \"live\" (TIO)'!I179","v":51.542860836907415},{"$f":"'data \"live\" (TIO)'!J159/'data \"live\" (TIO)'!J179","v":54.517904432352708},{"$f":"'data \"live\" (TIO)'!K159/'data \"live\" (TIO)'!K179","v":53.582108939435066},{"$f":"'data \"live\" (TIO)'!L159/'data \"live\" (TIO)'!L179","v":59.017588697450378},{"$f":"'data \"live\" (TIO)'!M159/'data \"live\" (TIO)'!M179","v":56.449496921676825},{"$f":"'data \"live\" (TIO)'!N159/'data \"live\" (TIO)'!N179","v":57.284628382573622},{"$f":"'data \"live\" (TIO)'!O159/'data \"live\" (TIO)'!O179","v":54.023712644561826},{"$f":"'data \"live\" (TIO)'!P159/'data \"live\" (TIO)'!P179","v":51.754960980989551},{"$f":"'data \"live\" (TIO)'!Q159/'data \"live\" (TIO)'!Q179","v":50.058591444841191},{"$f":"'data \"live\" (TIO)'!R159/'data \"live\" (TIO)'!R179","v":48.707766156597231},{"$f":"'data \"live\" (TIO)'!V159/'data \"live\" (TIO)'!V179","v":60.962523088713276},{"$f":"'data \"live\" (TIO)'!W159/'data \"live\" (TIO)'!W179","v":71.209929138916976},{"$f":"'data \"live\" (TIO)'!X159/'data \"live\" (TIO)'!X179","v":53.211076322732886},{"$f":"'data \"live\" (TIO)'!Y159/'data \"live\" (TIO)'!Y179","v":57.523482354581951},{"$f":"'data \"live\" (TIO)'!Z159/'data \"live\" (TIO)'!Z179","v":51.849007965709525},{"$f":"'data \"live\" (TIO)'!AA159/'data \"live\" (TIO)'!AA179","v":45.427920998142667},{"$f":"HLOOKUP($Y$3,$S303:$X319,17,FALSE)","v":57.523482354581951},{"$f":"HLOOKUP($Z$3,$S303:$X319,17,FALSE)","v":53.211076322732886}]
[null,{"$f":"VLOOKUP($B$805,$A304:$Y319,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A304:$Y319,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A304:$Y319,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A304:$Y319,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A304:$Y319,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A304:$AK319,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A304:$Y319,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A304:$Y319,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A304:$Y319,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A304:$Y319,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A304:$Y319,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A304:$Y319,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A304:$Y319,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A304:$Y319,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A304:$Y319,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A304:$Y319,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A304:$Y319,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A304:$Y319,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A304:$Y319,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A304:$Y319,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A304:$Y319,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A304:$Y319,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A304:$Y319,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A304:$Y319,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A304:$Z319,26,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B320","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"live\" (TIO)'!I161/'data \"live\" (TIO)'!I181","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!J161/'data \"live\" (TIO)'!J181","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!K161/'data \"live\" (TIO)'!K181","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!L161/'data \"live\" (TIO)'!L181","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!M161/'data \"live\" (TIO)'!M181","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!N161/'data \"live\" (TIO)'!N181","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!O161/'data \"live\" (TIO)'!O181","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!P161/'data \"live\" (TIO)'!P181","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Q161/'data \"live\" (TIO)'!Q181","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!R161/'data \"live\" (TIO)'!R181","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!V161/'data \"live\" (TIO)'!V181","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!W161/'data \"live\" (TIO)'!W181","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!X161/'data \"live\" (TIO)'!X181","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Y161/'data \"live\" (TIO)'!Y181","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Z161/'data \"live\" (TIO)'!Z181","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!AA161/'data \"live\" (TIO)'!AA181","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S303:$X321,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S303:$X321,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B320","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!C162/'data \"live\" (TIO)'!C182","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!D162/'data \"live\" (TIO)'!D182","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!E162/'data \"live\" (TIO)'!E182","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!F162/'data \"live\" (TIO)'!F182","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!G162/'data \"live\" (TIO)'!G182","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!H162/'data \"live\" (TIO)'!H182","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!I162/'data \"live\" (TIO)'!I182","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!J162/'data \"live\" (TIO)'!J182","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K162/'data \"live\" (TIO)'!K182","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L162/'data \"live\" (TIO)'!L182","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M162/'data \"live\" (TIO)'!M182","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N162/'data \"live\" (TIO)'!N182","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O162/'data \"live\" (TIO)'!O182","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P162/'data \"live\" (TIO)'!P182","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q162/'data \"live\" (TIO)'!Q182","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R162/'data \"live\" (TIO)'!R182","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!V162/'data \"live\" (TIO)'!V182","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!W162/'data \"live\" (TIO)'!W182","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!X162/'data \"live\" (TIO)'!X182","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Y162/'data \"live\" (TIO)'!Y182","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Z162/'data \"live\" (TIO)'!Z182","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!AA162/'data \"live\" (TIO)'!AA182","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$S303:$X330,20,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$S303:$X322,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"FERRY FAREBOX RATIO","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2009-12","2012-15","2015-18",{"$f":"V303","v":"2018-21"},{"$f":"W303","v":"2021-24"},{"$f":"X303","v":"2024-27"},{"$f":"$Y$3","v":"2018-21"},{"$f":"Z303","v":"2015-18"}]
["Northland","Northland farebox ratio:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S323:$X339,2,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S323:$X339,2,FALSE)","v":0}]
["Auckland","Auckland farebox ratio:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C185/('data \"live\" (TIO)'!C225+'data \"live\" (TIO)'!C185),'data \"live\" (TIO)'!C185/('data \"live\" (TIO)'!C205+'data \"live\" (TIO)'!C185))","v":0.7639234940888221},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D185/('data \"live\" (TIO)'!D225+'data \"live\" (TIO)'!D185),'data \"live\" (TIO)'!D185/('data \"live\" (TIO)'!D205+'data \"live\" (TIO)'!D185))","v":0.78698805929517601},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E185/('data \"live\" (TIO)'!E225+'data \"live\" (TIO)'!E185),'data \"live\" (TIO)'!E185/('data \"live\" (TIO)'!E205+'data \"live\" (TIO)'!E185))","v":0.7878504263618985},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F185/('data \"live\" (TIO)'!F225+'data \"live\" (TIO)'!F185),'data \"live\" (TIO)'!F185/('data \"live\" (TIO)'!F205+'data \"live\" (TIO)'!F185))","v":0.77850991390277069},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G185/('data \"live\" (TIO)'!G225+'data \"live\" (TIO)'!G185),'data \"live\" (TIO)'!G185/('data \"live\" (TIO)'!G205+'data \"live\" (TIO)'!G185))","v":0.76642044620782501},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H185/('data \"live\" (TIO)'!H225+'data \"live\" (TIO)'!H185),'data \"live\" (TIO)'!H185/('data \"live\" (TIO)'!H205+'data \"live\" (TIO)'!H185))","v":0.77918736938698041},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I185/('data \"live\" (TIO)'!I225+'data \"live\" (TIO)'!I185),'data \"live\" (TIO)'!I185/('data \"live\" (TIO)'!I205+'data \"live\" (TIO)'!I185))","v":0.78439407581982812},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J185/('data \"live\" (TIO)'!J225+'data \"live\" (TIO)'!J185),'data \"live\" (TIO)'!J185/('data \"live\" (TIO)'!J205+'data \"live\" (TIO)'!J185))","v":0.80086893725314623},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K185/('data \"live\" (TIO)'!K225+'data \"live\" (TIO)'!K185),'data \"live\" (TIO)'!K185/('data \"live\" (TIO)'!K205+'data \"live\" (TIO)'!K185))","v":0.76953694219248669},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L185/('data \"live\" (TIO)'!L225+'data \"live\" (TIO)'!L185),'data \"live\" (TIO)'!L185/('data \"live\" (TIO)'!L205+'data \"live\" (TIO)'!L185))","v":0.76936847649435913},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M185/('data \"live\" (TIO)'!M225+'data \"live\" (TIO)'!M185),'data \"live\" (TIO)'!M185/('data \"live\" (TIO)'!M205+'data \"live\" (TIO)'!M185))","v":0.77131823435743208},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N185/('data \"live\" (TIO)'!N225+'data \"live\" (TIO)'!N185),'data \"live\" (TIO)'!N185/('data \"live\" (TIO)'!N205+'data \"live\" (TIO)'!N185))","v":0.75301990536638963},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O185/('data \"live\" (TIO)'!O225+'data \"live\" (TIO)'!O185),'data \"live\" (TIO)'!O185/('data \"live\" (TIO)'!O205+'data \"live\" (TIO)'!O185))","v":0.72836997812493776},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P185/('data \"live\" (TIO)'!P225+'data \"live\" (TIO)'!P185),'data \"live\" (TIO)'!P185/('data \"live\" (TIO)'!P205+'data \"live\" (TIO)'!P185))","v":0.73067172101304478},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q185/('data \"live\" (TIO)'!Q225+'data \"live\" (TIO)'!Q185),'data \"live\" (TIO)'!Q185/('data \"live\" (TIO)'!Q205+'data \"live\" (TIO)'!Q185))","v":0.73268241802182055},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R185/('data \"live\" (TIO)'!R225+'data \"live\" (TIO)'!R185),'data \"live\" (TIO)'!R185/('data \"live\" (TIO)'!R205+'data \"live\" (TIO)'!R185))","v":0.73451733532588093},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V185/('data \"live\" (TIO)'!V225+'data \"live\" (TIO)'!V185),'data \"live\" (TIO)'!V185/('data \"live\" (TIO)'!V205+'data \"live\" (TIO)'!V185))","v":0.78051945256997646},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W185/('data \"live\" (TIO)'!W225+'data \"live\" (TIO)'!W185),'data \"live\" (TIO)'!W185/('data \"live\" (TIO)'!W205+'data \"live\" (TIO)'!W185))","v":0.7747750099455164},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X185/('data \"live\" (TIO)'!X225+'data \"live\" (TIO)'!X185),'data \"live\" (TIO)'!X185/('data \"live\" (TIO)'!X205+'data \"live\" (TIO)'!X185))","v":0.7848603419218686},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y185/('data \"live\" (TIO)'!Y225+'data \"live\" (TIO)'!Y185),'data \"live\" (TIO)'!Y185/('data \"live\" (TIO)'!Y205+'data \"live\" (TIO)'!Y185))","v":0.76421518672287181},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z185/('data \"live\" (TIO)'!Z225+'data \"live\" (TIO)'!Z185),'data \"live\" (TIO)'!Z185/('data \"live\" (TIO)'!Z205+'data \"live\" (TIO)'!Z185))","v":0.73062022597363474},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA185/('data \"live\" (TIO)'!AA225+'data \"live\" (TIO)'!AA185),'data \"live\" (TIO)'!AA185/('data \"live\" (TIO)'!AA205+'data \"live\" (TIO)'!AA185))","v":0.73451733532588093},{"$f":"HLOOKUP($Y$3,$S323:$X339,3,FALSE)","v":0.76421518672287181},{"$f":"HLOOKUP($Z$3,$S323:$X339,3,FALSE)","v":0.7848603419218686}]
["Waikato","Waikato farebox ratio:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S323:$X339,4,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S323:$X339,4,FALSE)","v":0}]
["Bay of Plenty","Bay of Plenty farebox ratio:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C187/('data \"live\" (TIO)'!C227+'data \"live\" (TIO)'!C187),'data \"live\" (TIO)'!C187/('data \"live\" (TIO)'!C207+'data \"live\" (TIO)'!C187))","v":1},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D187/('data \"live\" (TIO)'!D227+'data \"live\" (TIO)'!D187),'data \"live\" (TIO)'!D187/('data \"live\" (TIO)'!D207+'data \"live\" (TIO)'!D187))","v":1},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E187/('data \"live\" (TIO)'!E227+'data \"live\" (TIO)'!E187),'data \"live\" (TIO)'!E187/('data \"live\" (TIO)'!E207+'data \"live\" (TIO)'!E187))","v":1},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F187/('data \"live\" (TIO)'!F227+'data \"live\" (TIO)'!F187),'data \"live\" (TIO)'!F187/('data \"live\" (TIO)'!F207+'data \"live\" (TIO)'!F187))","v":0.41477186908178321},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G187/('data \"live\" (TIO)'!G227+'data \"live\" (TIO)'!G187),'data \"live\" (TIO)'!G187/('data \"live\" (TIO)'!G207+'data \"live\" (TIO)'!G187))","v":0.39547885975179192},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H187/('data \"live\" (TIO)'!H227+'data \"live\" (TIO)'!H187),'data \"live\" (TIO)'!H187/('data \"live\" (TIO)'!H207+'data \"live\" (TIO)'!H187))","v":0.4533847127163973},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I187/('data \"live\" (TIO)'!I227+'data \"live\" (TIO)'!I187),'data \"live\" (TIO)'!I187/('data \"live\" (TIO)'!I207+'data \"live\" (TIO)'!I187))","v":0.5234534781800313},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J187/('data \"live\" (TIO)'!J227+'data \"live\" (TIO)'!J187),'data \"live\" (TIO)'!J187/('data \"live\" (TIO)'!J207+'data \"live\" (TIO)'!J187))","v":0.48985247877906618},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K187/('data \"live\" (TIO)'!K227+'data \"live\" (TIO)'!K187),'data \"live\" (TIO)'!K187/('data \"live\" (TIO)'!K207+'data \"live\" (TIO)'!K187))","v":0.54100529100529104},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L187/('data \"live\" (TIO)'!L227+'data \"live\" (TIO)'!L187),'data \"live\" (TIO)'!L187/('data \"live\" (TIO)'!L207+'data \"live\" (TIO)'!L187))","v":0},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M187/('data \"live\" (TIO)'!M227+'data \"live\" (TIO)'!M187),'data \"live\" (TIO)'!M187/('data \"live\" (TIO)'!M207+'data \"live\" (TIO)'!M187))","v":0},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N187/('data \"live\" (TIO)'!N227+'data \"live\" (TIO)'!N187),'data \"live\" (TIO)'!N187/('data \"live\" (TIO)'!N207+'data \"live\" (TIO)'!N187))","v":0},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O187/('data \"live\" (TIO)'!O227+'data \"live\" (TIO)'!O187),'data \"live\" (TIO)'!O187/('data \"live\" (TIO)'!O207+'data \"live\" (TIO)'!O187))","v":0},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P187/('data \"live\" (TIO)'!P227+'data \"live\" (TIO)'!P187),'data \"live\" (TIO)'!P187/('data \"live\" (TIO)'!P207+'data \"live\" (TIO)'!P187))","v":0},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q187/('data \"live\" (TIO)'!Q227+'data \"live\" (TIO)'!Q187),'data \"live\" (TIO)'!Q187/('data \"live\" (TIO)'!Q207+'data \"live\" (TIO)'!Q187))","v":0},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R187/('data \"live\" (TIO)'!R227+'data \"live\" (TIO)'!R187),'data \"live\" (TIO)'!R187/('data \"live\" (TIO)'!R207+'data \"live\" (TIO)'!R187))","v":0},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V187/('data \"live\" (TIO)'!V227+'data \"live\" (TIO)'!V187),'data \"live\" (TIO)'!V187/('data \"live\" (TIO)'!V207+'data \"live\" (TIO)'!V187))","v":1},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W187/('data \"live\" (TIO)'!W227+'data \"live\" (TIO)'!W187),'data \"live\" (TIO)'!W187/('data \"live\" (TIO)'!W207+'data \"live\" (TIO)'!W187))","v":0.41970077970946323},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X187/('data \"live\" (TIO)'!X227+'data \"live\" (TIO)'!X187),'data \"live\" (TIO)'!X187/('data \"live\" (TIO)'!X207+'data \"live\" (TIO)'!X187))","v":0.51750294993538226},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y187/('data \"live\" (TIO)'!Y227+'data \"live\" (TIO)'!Y187),'data \"live\" (TIO)'!Y187/('data \"live\" (TIO)'!Y207+'data \"live\" (TIO)'!Y187))","v":0},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z187/('data \"live\" (TIO)'!Z227+'data \"live\" (TIO)'!Z187),'data \"live\" (TIO)'!Z187/('data \"live\" (TIO)'!Z207+'data \"live\" (TIO)'!Z187))","v":0},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA187/('data \"live\" (TIO)'!AA227+'data \"live\" (TIO)'!AA187),'data \"live\" (TIO)'!AA187/('data \"live\" (TIO)'!AA207+'data \"live\" (TIO)'!AA187))","v":0},{"$f":"HLOOKUP($Y$3,$S323:$X339,5,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S323:$X339,5,FALSE)","v":0.51750294993538226}]
["Gisborne","Gisborne farebox ratio:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S323:$X339,6,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S323:$X339,6,FALSE)","v":0}]
["Hawkes Bay","Hawkes Bay farebox ratio:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S323:$X339,7,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S323:$X339,7,FALSE)","v":0}]
["Taranaki","Taranaki farebox ratio:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S323:$X339,8,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S323:$X339,8,FALSE)","v":0}]
["Manawatu-Wanganui","Manawatu-Wanganui farebox ratio:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S323:$X339,9,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S323:$X339,9,FALSE)","v":0}]
["Wellington","Wellington farebox ratio:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C192/('data \"live\" (TIO)'!C232+'data \"live\" (TIO)'!C192),'data \"live\" (TIO)'!C192/('data \"live\" (TIO)'!C212+'data \"live\" (TIO)'!C192))","v":0.79857158514657967},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D192/('data \"live\" (TIO)'!D232+'data \"live\" (TIO)'!D192),'data \"live\" (TIO)'!D192/('data \"live\" (TIO)'!D212+'data \"live\" (TIO)'!D192))","v":0.78569506576691672},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E192/('data \"live\" (TIO)'!E232+'data \"live\" (TIO)'!E192),'data \"live\" (TIO)'!E192/('data \"live\" (TIO)'!E212+'data \"live\" (TIO)'!E192))","v":0.78217084970313377},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F192/('data \"live\" (TIO)'!F232+'data \"live\" (TIO)'!F192),'data \"live\" (TIO)'!F192/('data \"live\" (TIO)'!F212+'data \"live\" (TIO)'!F192))","v":0.82324644876258923},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G192/('data \"live\" (TIO)'!G232+'data \"live\" (TIO)'!G192),'data \"live\" (TIO)'!G192/('data \"live\" (TIO)'!G212+'data \"live\" (TIO)'!G192))","v":0.81035707807793433},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H192/('data \"live\" (TIO)'!H232+'data \"live\" (TIO)'!H192),'data \"live\" (TIO)'!H192/('data \"live\" (TIO)'!H212+'data \"live\" (TIO)'!H192))","v":0.822754960135471},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I192/('data \"live\" (TIO)'!I232+'data \"live\" (TIO)'!I192),'data \"live\" (TIO)'!I192/('data \"live\" (TIO)'!I212+'data \"live\" (TIO)'!I192))","v":0.8325023224506638},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J192/('data \"live\" (TIO)'!J232+'data \"live\" (TIO)'!J192),'data \"live\" (TIO)'!J192/('data \"live\" (TIO)'!J212+'data \"live\" (TIO)'!J192))","v":0.82868542300343018},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K192/('data \"live\" (TIO)'!K232+'data \"live\" (TIO)'!K192),'data \"live\" (TIO)'!K192/('data \"live\" (TIO)'!K212+'data \"live\" (TIO)'!K192))","v":0.82043784021624011},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L192/('data \"live\" (TIO)'!L232+'data \"live\" (TIO)'!L192),'data \"live\" (TIO)'!L192/('data \"live\" (TIO)'!L212+'data \"live\" (TIO)'!L192))","v":0.81835047273058148},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M192/('data \"live\" (TIO)'!M232+'data \"live\" (TIO)'!M192),'data \"live\" (TIO)'!M192/('data \"live\" (TIO)'!M212+'data \"live\" (TIO)'!M192))","v":0.81696770589042145},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N192/('data \"live\" (TIO)'!N232+'data \"live\" (TIO)'!N192),'data \"live\" (TIO)'!N192/('data \"live\" (TIO)'!N212+'data \"live\" (TIO)'!N192))","v":0.81557421058982549},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O192/('data \"live\" (TIO)'!O232+'data \"live\" (TIO)'!O192),'data \"live\" (TIO)'!O192/('data \"live\" (TIO)'!O212+'data \"live\" (TIO)'!O192))","v":0.81418993910010573},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P192/('data \"live\" (TIO)'!P232+'data \"live\" (TIO)'!P192),'data \"live\" (TIO)'!P192/('data \"live\" (TIO)'!P212+'data \"live\" (TIO)'!P192))","v":0.81279491615273358},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q192/('data \"live\" (TIO)'!Q232+'data \"live\" (TIO)'!Q192),'data \"live\" (TIO)'!Q192/('data \"live\" (TIO)'!Q212+'data \"live\" (TIO)'!Q192))","v":0.81139920662760434},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R192/('data \"live\" (TIO)'!R232+'data \"live\" (TIO)'!R192),'data \"live\" (TIO)'!R192/('data \"live\" (TIO)'!R212+'data \"live\" (TIO)'!R192))","v":0.81000395434451367},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V192/('data \"live\" (TIO)'!V232+'data \"live\" (TIO)'!V192),'data \"live\" (TIO)'!V192/('data \"live\" (TIO)'!V212+'data \"live\" (TIO)'!V192))","v":0.78873012440400603},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W192/('data \"live\" (TIO)'!W232+'data \"live\" (TIO)'!W192),'data \"live\" (TIO)'!W192/('data \"live\" (TIO)'!W212+'data \"live\" (TIO)'!W192))","v":0.81894524574881422},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X192/('data \"live\" (TIO)'!X232+'data \"live\" (TIO)'!X192),'data \"live\" (TIO)'!X192/('data \"live\" (TIO)'!X212+'data \"live\" (TIO)'!X192))","v":0.82717488644940573},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y192/('data \"live\" (TIO)'!Y232+'data \"live\" (TIO)'!Y192),'data \"live\" (TIO)'!Y192/('data \"live\" (TIO)'!Y212+'data \"live\" (TIO)'!Y192))","v":0.81695736997805213},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z192/('data \"live\" (TIO)'!Z232+'data \"live\" (TIO)'!Z192),'data \"live\" (TIO)'!Z192/('data \"live\" (TIO)'!Z212+'data \"live\" (TIO)'!Z192))","v":0.81278777046424311},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA192/('data \"live\" (TIO)'!AA232+'data \"live\" (TIO)'!AA192),'data \"live\" (TIO)'!AA192/('data \"live\" (TIO)'!AA212+'data \"live\" (TIO)'!AA192))","v":0.92787693093375201},{"$f":"HLOOKUP($Y$3,$S323:$X339,10,FALSE)","v":0.81695736997805213},{"$f":"HLOOKUP($Z$3,$S323:$X339,10,FALSE)","v":0.82717488644940573}]
["Marlborough","Marlborough farebox ratio:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S323:$X339,11,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S323:$X339,11,FALSE)","v":0}]
["Nelson","Nelson farebox ratio:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S323:$X339,12,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S323:$X339,12,FALSE)","v":0}]
["Canterbury","Canterbury farebox ratio:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C195/('data \"live\" (TIO)'!C235+'data \"live\" (TIO)'!C195),'data \"live\" (TIO)'!C195/('data \"live\" (TIO)'!C215+'data \"live\" (TIO)'!C195))","v":0.48045941622303368},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D195/('data \"live\" (TIO)'!D235+'data \"live\" (TIO)'!D195),'data \"live\" (TIO)'!D195/('data \"live\" (TIO)'!D215+'data \"live\" (TIO)'!D195))","v":0.3885354031317606},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E195/('data \"live\" (TIO)'!E235+'data \"live\" (TIO)'!E195),'data \"live\" (TIO)'!E195/('data \"live\" (TIO)'!E215+'data \"live\" (TIO)'!E195))","v":0.30769507638583038},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F195/('data \"live\" (TIO)'!F235+'data \"live\" (TIO)'!F195),'data \"live\" (TIO)'!F195/('data \"live\" (TIO)'!F215+'data \"live\" (TIO)'!F195))","v":0.34329234361229666},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G195/('data \"live\" (TIO)'!G235+'data \"live\" (TIO)'!G195),'data \"live\" (TIO)'!G195/('data \"live\" (TIO)'!G215+'data \"live\" (TIO)'!G195))","v":0.38160985438697403},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H195/('data \"live\" (TIO)'!H235+'data \"live\" (TIO)'!H195),'data \"live\" (TIO)'!H195/('data \"live\" (TIO)'!H215+'data \"live\" (TIO)'!H195))","v":0.4270192901650422},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I195/('data \"live\" (TIO)'!I235+'data \"live\" (TIO)'!I195),'data \"live\" (TIO)'!I195/('data \"live\" (TIO)'!I215+'data \"live\" (TIO)'!I195))","v":0.46107029185849369},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J195/('data \"live\" (TIO)'!J235+'data \"live\" (TIO)'!J195),'data \"live\" (TIO)'!J195/('data \"live\" (TIO)'!J215+'data \"live\" (TIO)'!J195))","v":0.43889898190188809},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K195/('data \"live\" (TIO)'!K235+'data \"live\" (TIO)'!K195),'data \"live\" (TIO)'!K195/('data \"live\" (TIO)'!K215+'data \"live\" (TIO)'!K195))","v":0.37075003186324251},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L195/('data \"live\" (TIO)'!L235+'data \"live\" (TIO)'!L195),'data \"live\" (TIO)'!L195/('data \"live\" (TIO)'!L215+'data \"live\" (TIO)'!L195))","v":0.39579007925704862},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M195/('data \"live\" (TIO)'!M235+'data \"live\" (TIO)'!M195),'data \"live\" (TIO)'!M195/('data \"live\" (TIO)'!M215+'data \"live\" (TIO)'!M195))","v":0.38822390547189206},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N195/('data \"live\" (TIO)'!N235+'data \"live\" (TIO)'!N195),'data \"live\" (TIO)'!N195/('data \"live\" (TIO)'!N215+'data \"live\" (TIO)'!N195))","v":0.38100168391785738},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O195/('data \"live\" (TIO)'!O235+'data \"live\" (TIO)'!O195),'data \"live\" (TIO)'!O195/('data \"live\" (TIO)'!O215+'data \"live\" (TIO)'!O195))","v":0.32414912711932226},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P195/('data \"live\" (TIO)'!P235+'data \"live\" (TIO)'!P195),'data \"live\" (TIO)'!P195/('data \"live\" (TIO)'!P215+'data \"live\" (TIO)'!P195))","v":0.31776972829016203},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q195/('data \"live\" (TIO)'!Q235+'data \"live\" (TIO)'!Q195),'data \"live\" (TIO)'!Q195/('data \"live\" (TIO)'!Q215+'data \"live\" (TIO)'!Q195))","v":0.31145876519811488},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R195/('data \"live\" (TIO)'!R235+'data \"live\" (TIO)'!R195),'data \"live\" (TIO)'!R195/('data \"live\" (TIO)'!R215+'data \"live\" (TIO)'!R195))","v":0.3052165255900664},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V195/('data \"live\" (TIO)'!V235+'data \"live\" (TIO)'!V195),'data \"live\" (TIO)'!V195/('data \"live\" (TIO)'!V215+'data \"live\" (TIO)'!V195))","v":0.39739088088780145},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W195/('data \"live\" (TIO)'!W235+'data \"live\" (TIO)'!W195),'data \"live\" (TIO)'!W195/('data \"live\" (TIO)'!W215+'data \"live\" (TIO)'!W195))","v":0.38396384623802959},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X195/('data \"live\" (TIO)'!X235+'data \"live\" (TIO)'!X195),'data \"live\" (TIO)'!X195/('data \"live\" (TIO)'!X215+'data \"live\" (TIO)'!X195))","v":0.42151814602311033},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y195/('data \"live\" (TIO)'!Y235+'data \"live\" (TIO)'!Y195),'data \"live\" (TIO)'!Y195/('data \"live\" (TIO)'!Y215+'data \"live\" (TIO)'!Y195))","v":0.38819568415759659},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z195/('data \"live\" (TIO)'!Z235+'data \"live\" (TIO)'!Z195),'data \"live\" (TIO)'!Z195/('data \"live\" (TIO)'!Z215+'data \"live\" (TIO)'!Z195))","v":0.31766599714495874},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA195/('data \"live\" (TIO)'!AA235+'data \"live\" (TIO)'!AA195),'data \"live\" (TIO)'!AA195/('data \"live\" (TIO)'!AA215+'data \"live\" (TIO)'!AA195))","v":0.57102050840873797},{"$f":"HLOOKUP($Y$3,$S323:$X339,13,FALSE)","v":0.38819568415759659},{"$f":"HLOOKUP($Z$3,$S323:$X339,13,FALSE)","v":0.42151814602311033}]
["West Coast","West Coast farebox ratio:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S323:$X339,14,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S323:$X339,14,FALSE)","v":0}]
["Otago","Otago farebox ratio:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S323:$X339,15,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S323:$X339,15,FALSE)","v":0}]
["Southland","Southland farebox ratio:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S323:$X339,16,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S323:$X339,16,FALSE)","v":0}]
["National","National total farebox ratio:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C199/('data \"live\" (TIO)'!C239+'data \"live\" (TIO)'!C199),'data \"live\" (TIO)'!C199/('data \"live\" (TIO)'!C219+'data \"live\" (TIO)'!C199))","v":0.75769674360373973},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D199/('data \"live\" (TIO)'!D239+'data \"live\" (TIO)'!D199),'data \"live\" (TIO)'!D199/('data \"live\" (TIO)'!D219+'data \"live\" (TIO)'!D199))","v":0.77829637886633551},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E199/('data \"live\" (TIO)'!E239+'data \"live\" (TIO)'!E199),'data \"live\" (TIO)'!E199/('data \"live\" (TIO)'!E219+'data \"live\" (TIO)'!E199))","v":0.77846247933662904},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F199/('data \"live\" (TIO)'!F239+'data \"live\" (TIO)'!F199),'data \"live\" (TIO)'!F199/('data \"live\" (TIO)'!F219+'data \"live\" (TIO)'!F199))","v":0.76908535703963543},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G199/('data \"live\" (TIO)'!G239+'data \"live\" (TIO)'!G199),'data \"live\" (TIO)'!G199/('data \"live\" (TIO)'!G219+'data \"live\" (TIO)'!G199))","v":0.75717310153760897},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H199/('data \"live\" (TIO)'!H239+'data \"live\" (TIO)'!H199),'data \"live\" (TIO)'!H199/('data \"live\" (TIO)'!H219+'data \"live\" (TIO)'!H199))","v":0.77194533310917179},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I199/('data \"live\" (TIO)'!I239+'data \"live\" (TIO)'!I199),'data \"live\" (TIO)'!I199/('data \"live\" (TIO)'!I219+'data \"live\" (TIO)'!I199))","v":0.77861381994946},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J199/('data \"live\" (TIO)'!J239+'data \"live\" (TIO)'!J199),'data \"live\" (TIO)'!J199/('data \"live\" (TIO)'!J219+'data \"live\" (TIO)'!J199))","v":0.79342400564249338},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K199/('data \"live\" (TIO)'!K239+'data \"live\" (TIO)'!K199),'data \"live\" (TIO)'!K199/('data \"live\" (TIO)'!K219+'data \"live\" (TIO)'!K199))","v":0.76161276305287684},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L199/('data \"live\" (TIO)'!L239+'data \"live\" (TIO)'!L199),'data \"live\" (TIO)'!L199/('data \"live\" (TIO)'!L219+'data \"live\" (TIO)'!L199))","v":0.76305004734377013},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M199/('data \"live\" (TIO)'!M239+'data \"live\" (TIO)'!M199),'data \"live\" (TIO)'!M199/('data \"live\" (TIO)'!M219+'data \"live\" (TIO)'!M199))","v":0.76471355111261663},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N199/('data \"live\" (TIO)'!N239+'data \"live\" (TIO)'!N199),'data \"live\" (TIO)'!N199/('data \"live\" (TIO)'!N219+'data \"live\" (TIO)'!N199))","v":0.74743792780388507},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O199/('data \"live\" (TIO)'!O239+'data \"live\" (TIO)'!O199),'data \"live\" (TIO)'!O199/('data \"live\" (TIO)'!O219+'data \"live\" (TIO)'!O199))","v":0.72205674892791172},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P199/('data \"live\" (TIO)'!P239+'data \"live\" (TIO)'!P199),'data \"live\" (TIO)'!P199/('data \"live\" (TIO)'!P219+'data \"live\" (TIO)'!P199))","v":0.72403115291765852},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q199/('data \"live\" (TIO)'!Q239+'data \"live\" (TIO)'!Q199),'data \"live\" (TIO)'!Q199/('data \"live\" (TIO)'!Q219+'data \"live\" (TIO)'!Q199))","v":0.72571654911800654},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R199/('data \"live\" (TIO)'!R239+'data \"live\" (TIO)'!R199),'data \"live\" (TIO)'!R199/('data \"live\" (TIO)'!R219+'data \"live\" (TIO)'!R199))","v":0.72722587287984364},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V199/('data \"live\" (TIO)'!V239+'data \"live\" (TIO)'!V199),'data \"live\" (TIO)'!V199/('data \"live\" (TIO)'!V219+'data \"live\" (TIO)'!V199))","v":0.77222113135034698},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W199/('data \"live\" (TIO)'!W239+'data \"live\" (TIO)'!W199),'data \"live\" (TIO)'!W199/('data \"live\" (TIO)'!W219+'data \"live\" (TIO)'!W199))","v":0.76614866913583368},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X199/('data \"live\" (TIO)'!X239+'data \"live\" (TIO)'!X199),'data \"live\" (TIO)'!X199/('data \"live\" (TIO)'!X219+'data \"live\" (TIO)'!X199))","v":0.77777619386661911},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y199/('data \"live\" (TIO)'!Y239+'data \"live\" (TIO)'!Y199),'data \"live\" (TIO)'!Y199/('data \"live\" (TIO)'!Y219+'data \"live\" (TIO)'!Y199))","v":0.75807767558184735},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z199/('data \"live\" (TIO)'!Z239+'data \"live\" (TIO)'!Z199),'data \"live\" (TIO)'!Z199/('data \"live\" (TIO)'!Z219+'data \"live\" (TIO)'!Z199))","v":0.72397251877197466},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA199/('data \"live\" (TIO)'!AA239+'data \"live\" (TIO)'!AA199),'data \"live\" (TIO)'!AA199/('data \"live\" (TIO)'!AA219+'data \"live\" (TIO)'!AA199))","v":0.74251614750497819},{"$f":"HLOOKUP($Y$3,$S323:$X339,17,FALSE)","v":0.75807767558184735},{"$f":"HLOOKUP($Z$3,$S323:$X339,17,FALSE)","v":0.77777619386661911}]
[null,{"$f":"VLOOKUP($B$805,$A324:$Y339,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A324:$Y339,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A324:$Y339,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A324:$Y339,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A324:$Y339,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A324:$AK339,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A324:$Y339,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A324:$Y339,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A324:$Y339,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A324:$Y339,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A324:$Y339,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A324:$Y339,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A324:$Y339,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A324:$Y339,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A324:$Y339,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A324:$Y339,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A324:$Y339,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A324:$Y339,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A324:$Y339,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A324:$Y339,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A324:$Y339,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A324:$Y339,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A324:$Y339,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A324:$Y339,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A324:$Z339,26,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B340","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I201/('data \"live\" (TIO)'!I241+'data \"live\" (TIO)'!I201),'data \"live\" (TIO)'!I201/('data \"live\" (TIO)'!I221+'data \"live\" (TIO)'!I201))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J201/('data \"live\" (TIO)'!J241+'data \"live\" (TIO)'!J201),'data \"live\" (TIO)'!J201/('data \"live\" (TIO)'!J221+'data \"live\" (TIO)'!J201))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K201/('data \"live\" (TIO)'!K241+'data \"live\" (TIO)'!K201),'data \"live\" (TIO)'!K201/('data \"live\" (TIO)'!K221+'data \"live\" (TIO)'!K201))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L201/('data \"live\" (TIO)'!L241+'data \"live\" (TIO)'!L201),'data \"live\" (TIO)'!L201/('data \"live\" (TIO)'!L221+'data \"live\" (TIO)'!L201))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M201/('data \"live\" (TIO)'!M241+'data \"live\" (TIO)'!M201),'data \"live\" (TIO)'!M201/('data \"live\" (TIO)'!M221+'data \"live\" (TIO)'!M201))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N201/('data \"live\" (TIO)'!N241+'data \"live\" (TIO)'!N201),'data \"live\" (TIO)'!N201/('data \"live\" (TIO)'!N221+'data \"live\" (TIO)'!N201))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O201/('data \"live\" (TIO)'!O241+'data \"live\" (TIO)'!O201),'data \"live\" (TIO)'!O201/('data \"live\" (TIO)'!O221+'data \"live\" (TIO)'!O201))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P201/('data \"live\" (TIO)'!P241+'data \"live\" (TIO)'!P201),'data \"live\" (TIO)'!P201/('data \"live\" (TIO)'!P221+'data \"live\" (TIO)'!P201))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q201/('data \"live\" (TIO)'!Q241+'data \"live\" (TIO)'!Q201),'data \"live\" (TIO)'!Q201/('data \"live\" (TIO)'!Q221+'data \"live\" (TIO)'!Q201))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R201/('data \"live\" (TIO)'!R241+'data \"live\" (TIO)'!R201),'data \"live\" (TIO)'!R201/('data \"live\" (TIO)'!R221+'data \"live\" (TIO)'!R201))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V201/('data \"live\" (TIO)'!V241+'data \"live\" (TIO)'!V201),'data \"live\" (TIO)'!V201/('data \"live\" (TIO)'!V221+'data \"live\" (TIO)'!V201))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W201/('data \"live\" (TIO)'!W241+'data \"live\" (TIO)'!W201),'data \"live\" (TIO)'!W201/('data \"live\" (TIO)'!W221+'data \"live\" (TIO)'!W201))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X201/('data \"live\" (TIO)'!X241+'data \"live\" (TIO)'!X201),'data \"live\" (TIO)'!X201/('data \"live\" (TIO)'!X221+'data \"live\" (TIO)'!X201))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y201/('data \"live\" (TIO)'!Y241+'data \"live\" (TIO)'!Y201),'data \"live\" (TIO)'!Y201/('data \"live\" (TIO)'!Y221+'data \"live\" (TIO)'!Y201))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z201/('data \"live\" (TIO)'!Z241+'data \"live\" (TIO)'!Z201),'data \"live\" (TIO)'!Z201/('data \"live\" (TIO)'!Z221+'data \"live\" (TIO)'!Z201))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA201/('data \"live\" (TIO)'!AA241+'data \"live\" (TIO)'!AA201),'data \"live\" (TIO)'!AA201/('data \"live\" (TIO)'!AA221+'data \"live\" (TIO)'!AA201))","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S323:$X341,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S323:$X341,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B340","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C202/('data \"live\" (TIO)'!C242+'data \"live\" (TIO)'!C202),'data \"live\" (TIO)'!C202/('data \"live\" (TIO)'!C222+'data \"live\" (TIO)'!C202))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D202/('data \"live\" (TIO)'!D242+'data \"live\" (TIO)'!D202),'data \"live\" (TIO)'!D202/('data \"live\" (TIO)'!D222+'data \"live\" (TIO)'!D202))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E202/('data \"live\" (TIO)'!E242+'data \"live\" (TIO)'!E202),'data \"live\" (TIO)'!E202/('data \"live\" (TIO)'!E222+'data \"live\" (TIO)'!E202))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F202/('data \"live\" (TIO)'!F242+'data \"live\" (TIO)'!F202),'data \"live\" (TIO)'!F202/('data \"live\" (TIO)'!F222+'data \"live\" (TIO)'!F202))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G202/('data \"live\" (TIO)'!G242+'data \"live\" (TIO)'!G202),'data \"live\" (TIO)'!G202/('data \"live\" (TIO)'!G222+'data \"live\" (TIO)'!G202))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H202/('data \"live\" (TIO)'!H242+'data \"live\" (TIO)'!H202),'data \"live\" (TIO)'!H202/('data \"live\" (TIO)'!H222+'data \"live\" (TIO)'!H202))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I202/('data \"live\" (TIO)'!I242+'data \"live\" (TIO)'!I202),'data \"live\" (TIO)'!I202/('data \"live\" (TIO)'!I222+'data \"live\" (TIO)'!I202))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J202/('data \"live\" (TIO)'!J242+'data \"live\" (TIO)'!J202),'data \"live\" (TIO)'!J202/('data \"live\" (TIO)'!J222+'data \"live\" (TIO)'!J202))","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K202/('data \"live\" (TIO)'!K242+'data \"live\" (TIO)'!K202),'data \"live\" (TIO)'!K202/('data \"live\" (TIO)'!K222+'data \"live\" (TIO)'!K202))","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L202/('data \"live\" (TIO)'!L242+'data \"live\" (TIO)'!L202),'data \"live\" (TIO)'!L202/('data \"live\" (TIO)'!L222+'data \"live\" (TIO)'!L202))","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M202/('data \"live\" (TIO)'!M242+'data \"live\" (TIO)'!M202),'data \"live\" (TIO)'!M202/('data \"live\" (TIO)'!M222+'data \"live\" (TIO)'!M202))","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N202/('data \"live\" (TIO)'!N242+'data \"live\" (TIO)'!N202),'data \"live\" (TIO)'!N202/('data \"live\" (TIO)'!N222+'data \"live\" (TIO)'!N202))","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O202/('data \"live\" (TIO)'!O242+'data \"live\" (TIO)'!O202),'data \"live\" (TIO)'!O202/('data \"live\" (TIO)'!O222+'data \"live\" (TIO)'!O202))","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P202/('data \"live\" (TIO)'!P242+'data \"live\" (TIO)'!P202),'data \"live\" (TIO)'!P202/('data \"live\" (TIO)'!P222+'data \"live\" (TIO)'!P202))","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q202/('data \"live\" (TIO)'!Q242+'data \"live\" (TIO)'!Q202),'data \"live\" (TIO)'!Q202/('data \"live\" (TIO)'!Q222+'data \"live\" (TIO)'!Q202))","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R202/('data \"live\" (TIO)'!R242+'data \"live\" (TIO)'!R202),'data \"live\" (TIO)'!R202/('data \"live\" (TIO)'!R222+'data \"live\" (TIO)'!R202))","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V202/('data \"live\" (TIO)'!V242+'data \"live\" (TIO)'!V202),'data \"live\" (TIO)'!V202/('data \"live\" (TIO)'!V222+'data \"live\" (TIO)'!V202))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W202/('data \"live\" (TIO)'!W242+'data \"live\" (TIO)'!W202),'data \"live\" (TIO)'!W202/('data \"live\" (TIO)'!W222+'data \"live\" (TIO)'!W202))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X202/('data \"live\" (TIO)'!X242+'data \"live\" (TIO)'!X202),'data \"live\" (TIO)'!X202/('data \"live\" (TIO)'!X222+'data \"live\" (TIO)'!X202))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y202/('data \"live\" (TIO)'!Y242+'data \"live\" (TIO)'!Y202),'data \"live\" (TIO)'!Y202/('data \"live\" (TIO)'!Y222+'data \"live\" (TIO)'!Y202))","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z202/('data \"live\" (TIO)'!Z242+'data \"live\" (TIO)'!Z202),'data \"live\" (TIO)'!Z202/('data \"live\" (TIO)'!Z222+'data \"live\" (TIO)'!Z202))","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA202/('data \"live\" (TIO)'!AA242+'data \"live\" (TIO)'!AA202),'data \"live\" (TIO)'!AA202/('data \"live\" (TIO)'!AA222+'data \"live\" (TIO)'!AA202))","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$S323:$X350,20,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$S323:$X342,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"FERRY AVERAGE FARES PER PASSENGER","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2009-12","2012-15","2015-18",{"$f":"V323","v":"2018-21"},{"$f":"W323","v":"2021-24"},{"$f":"X323","v":"2024-27"},{"$f":"$Y$3","v":"2018-21"},{"$f":"Z323","v":"2015-18"}]
["Northland","Northland fares per passenger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S343:$X359,2,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S343:$X359,2,FALSE)","v":0}]
["Auckland","Auckland fares per passenger:",{"$f":"'data \"live\" (TIO)'!C185/'data \"live\" (TIO)'!C125","v":4.7079496453559271},{"$f":"'data \"live\" (TIO)'!D185/'data \"live\" (TIO)'!D125","v":5.1738027505823743},{"$f":"'data \"live\" (TIO)'!E185/'data \"live\" (TIO)'!E125","v":5.5706431066484026},{"$f":"'data \"live\" (TIO)'!F185/'data \"live\" (TIO)'!F125","v":5.7962179835567769},{"$f":"'data \"live\" (TIO)'!G185/'data \"live\" (TIO)'!G125","v":5.4997483836297345},{"$f":"'data \"live\" (TIO)'!H185/'data \"live\" (TIO)'!H125","v":5.3747803848320626},{"$f":"'data \"live\" (TIO)'!I185/'data \"live\" (TIO)'!I125","v":5.5791654361278926},{"$f":"'data \"live\" (TIO)'!J185/'data \"live\" (TIO)'!J125","v":5.7165855676621335},{"$f":"'data \"live\" (TIO)'!K185/'data \"live\" (TIO)'!K125","v":5.3889543987073925},{"$f":"'data \"live\" (TIO)'!L185/'data \"live\" (TIO)'!L125","v":5.3858848412498199},{"$f":"'data \"live\" (TIO)'!M185/'data \"live\" (TIO)'!M125","v":5.3781011802105487},{"$f":"'data \"live\" (TIO)'!N185/'data \"live\" (TIO)'!N125","v":5.3674838928015109},{"$f":"'data \"live\" (TIO)'!O185/'data \"live\" (TIO)'!O125","v":5.3598226847145929},{"$f":"'data \"live\" (TIO)'!P185/'data \"live\" (TIO)'!P125","v":5.3539428604923787},{"$f":"'data \"live\" (TIO)'!Q185/'data \"live\" (TIO)'!Q125","v":5.3491615561509969},{"$f":"'data \"live\" (TIO)'!R185/'data \"live\" (TIO)'!R125","v":5.3450674325964114},{"$f":"'data \"live\" (TIO)'!V185/'data \"live\" (TIO)'!V125","v":5.1664264382337803},{"$f":"'data \"live\" (TIO)'!W185/'data \"live\" (TIO)'!W125","v":5.5495929090811913},{"$f":"'data \"live\" (TIO)'!X185/'data \"live\" (TIO)'!X125","v":5.5592702984379025},{"$f":"'data \"live\" (TIO)'!Y185/'data \"live\" (TIO)'!Y125","v":5.3768637873259859},{"$f":"'data \"live\" (TIO)'!Z185/'data \"live\" (TIO)'!Z125","v":5.3541824351012384},{"$f":"'data \"live\" (TIO)'!AA185/'data \"live\" (TIO)'!AA125","v":5.3450674325964114},{"$f":"HLOOKUP($Y$3,$S343:$X359,3,FALSE)","v":5.3768637873259859},{"$f":"HLOOKUP($Z$3,$S343:$X359,3,FALSE)","v":5.5592702984379025}]
["Waikato","Waikato fares per passenger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S343:$X359,4,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S343:$X359,4,FALSE)","v":0}]
["Bay of Plenty","Bay of Plenty fares per passenger:",{"$f":"'data \"live\" (TIO)'!C187/'data \"live\" (TIO)'!C127","v":1.3716667341075548},{"$f":"'data \"live\" (TIO)'!D187/'data \"live\" (TIO)'!D127","v":1.3642955193411004},{"$f":"'data \"live\" (TIO)'!E187/'data \"live\" (TIO)'!E127","v":1.3580231898159409},{"$f":"'data \"live\" (TIO)'!F187/'data \"live\" (TIO)'!F127","v":1.3562934538961287},{"$f":"'data \"live\" (TIO)'!G187/'data \"live\" (TIO)'!G127","v":1.3646984211756066},{"$f":"'data \"live\" (TIO)'!H187/'data \"live\" (TIO)'!H127","v":1.3696226283966919},{"$f":"'data \"live\" (TIO)'!I187/'data \"live\" (TIO)'!I127","v":1.4062722991294421},{"$f":"'data \"live\" (TIO)'!J187/'data \"live\" (TIO)'!J127","v":1.2963328399934222},{"$f":"'data \"live\" (TIO)'!K187/'data \"live\" (TIO)'!K127","v":1.3651535380507342},{"$f":"'data \"live\" (TIO)'!L187/'data \"live\" (TIO)'!L127","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M187/'data \"live\" (TIO)'!M127","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N187/'data \"live\" (TIO)'!N127","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O187/'data \"live\" (TIO)'!O127","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P187/'data \"live\" (TIO)'!P127","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q187/'data \"live\" (TIO)'!Q127","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R187/'data \"live\" (TIO)'!R127","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!V187/'data \"live\" (TIO)'!V127","v":1.3646484123923384},{"$f":"'data \"live\" (TIO)'!W187/'data \"live\" (TIO)'!W127","v":1.363763549577935},{"$f":"'data \"live\" (TIO)'!X187/'data \"live\" (TIO)'!X127","v":1.354519022999559},{"$f":"'data \"live\" (TIO)'!Y187/'data \"live\" (TIO)'!Y127","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Z187/'data \"live\" (TIO)'!Z127","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!AA187/'data \"live\" (TIO)'!AA127","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$S343:$X359,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$S343:$X359,5,FALSE)","v":1.354519022999559}]
["Gisborne","Gisborne fares per passenger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S343:$X359,6,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S343:$X359,6,FALSE)","v":0}]
["Hawkes Bay","Hawkes Bay fares per passenger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S343:$X359,7,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S343:$X359,7,FALSE)","v":0}]
["Taranaki","Taranaki fares per passenger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S343:$X359,8,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S343:$X359,8,FALSE)","v":0}]
["Manawatu-Wanganui","Manawatu-Wanganui fares per passenger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S343:$X359,9,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S343:$X359,9,FALSE)","v":0}]
["Wellington","Wellington fares per passenger:",{"$f":"'data \"live\" (TIO)'!C192/'data \"live\" (TIO)'!C132","v":6.610001428304602},{"$f":"'data \"live\" (TIO)'!D192/'data \"live\" (TIO)'!D132","v":6.6524155257677009},{"$f":"'data \"live\" (TIO)'!E192/'data \"live\" (TIO)'!E132","v":6.9358935683433334},{"$f":"'data \"live\" (TIO)'!F192/'data \"live\" (TIO)'!F132","v":7.2815362413678093},{"$f":"'data \"live\" (TIO)'!G192/'data \"live\" (TIO)'!G132","v":7.1324453701100374},{"$f":"'data \"live\" (TIO)'!H192/'data \"live\" (TIO)'!H132","v":7.5874621732381939},{"$f":"'data \"live\" (TIO)'!I192/'data \"live\" (TIO)'!I132","v":7.2999914093254299},{"$f":"'data \"live\" (TIO)'!J192/'data \"live\" (TIO)'!J132","v":7.2999933589100436},{"$f":"'data \"live\" (TIO)'!K192/'data \"live\" (TIO)'!K132","v":7.5826931161324227},{"$f":"'data \"live\" (TIO)'!L192/'data \"live\" (TIO)'!L132","v":7.2886043021510751},{"$f":"'data \"live\" (TIO)'!M192/'data \"live\" (TIO)'!M132","v":7.2895223880597015},{"$f":"'data \"live\" (TIO)'!N192/'data \"live\" (TIO)'!N132","v":7.2905393369619},{"$f":"'data \"live\" (TIO)'!O192/'data \"live\" (TIO)'!O132","v":7.2925935039370078},{"$f":"'data \"live\" (TIO)'!P192/'data \"live\" (TIO)'!P132","v":7.294752814488497},{"$f":"'data \"live\" (TIO)'!Q192/'data \"live\" (TIO)'!Q132","v":7.2939221411192214},{"$f":"'data \"live\" (TIO)'!R192/'data \"live\" (TIO)'!R132","v":7.2937348814707308},{"$f":"'data \"live\" (TIO)'!V192/'data \"live\" (TIO)'!V132","v":6.7314871681440227},{"$f":"'data \"live\" (TIO)'!W192/'data \"live\" (TIO)'!W132","v":7.332158201901569},{"$f":"'data \"live\" (TIO)'!X192/'data \"live\" (TIO)'!X132","v":7.3921216220844608},{"$f":"'data \"live\" (TIO)'!Y192/'data \"live\" (TIO)'!Y132","v":7.2895588723051405},{"$f":"'data \"live\" (TIO)'!Z192/'data \"live\" (TIO)'!Z132","v":7.2937585644371934},{"$f":"'data \"live\" (TIO)'!AA192/'data \"live\" (TIO)'!AA132","v":7.294378707712041},{"$f":"HLOOKUP($Y$3,$S343:$X359,10,FALSE)","v":7.2895588723051405},{"$f":"HLOOKUP($Z$3,$S343:$X359,10,FALSE)","v":7.3921216220844608}]
["Marlborough","Marlborough fares per passenger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S343:$X359,11,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S343:$X359,11,FALSE)","v":0}]
["Nelson","Nelson fares per passenger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S343:$X359,12,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S343:$X359,12,FALSE)","v":0}]
["Canterbury","Canterbury fares per passenger:",{"$f":"'data \"live\" (TIO)'!C195/'data \"live\" (TIO)'!C135","v":3.1237475024050916},{"$f":"'data \"live\" (TIO)'!D195/'data \"live\" (TIO)'!D135","v":2.3643273858728064},{"$f":"'data \"live\" (TIO)'!E195/'data \"live\" (TIO)'!E135","v":2.8531100645272343},{"$f":"'data \"live\" (TIO)'!F195/'data \"live\" (TIO)'!F135","v":2.9357705331189314},{"$f":"'data \"live\" (TIO)'!G195/'data \"live\" (TIO)'!G135","v":3.0064535221237052},{"$f":"'data \"live\" (TIO)'!H195/'data \"live\" (TIO)'!H135","v":3.3115274562757202},{"$f":"'data \"live\" (TIO)'!I195/'data \"live\" (TIO)'!I135","v":3.7882368484067808},{"$f":"'data \"live\" (TIO)'!J195/'data \"live\" (TIO)'!J135","v":3.9786109980354332},{"$f":"'data \"live\" (TIO)'!K195/'data \"live\" (TIO)'!K135","v":2.9551903322407314},{"$f":"'data \"live\" (TIO)'!L195/'data \"live\" (TIO)'!L135","v":2.5380140844142582},{"$f":"'data \"live\" (TIO)'!M195/'data \"live\" (TIO)'!M135","v":2.5373050607564718},{"$f":"'data \"live\" (TIO)'!N195/'data \"live\" (TIO)'!N135","v":2.5380174362286083},{"$f":"'data \"live\" (TIO)'!O195/'data \"live\" (TIO)'!O135","v":2.538008555041912},{"$f":"'data \"live\" (TIO)'!P195/'data \"live\" (TIO)'!P135","v":2.5380218027120445},{"$f":"'data \"live\" (TIO)'!Q195/'data \"live\" (TIO)'!Q135","v":2.5380213360745132},{"$f":"'data \"live\" (TIO)'!R195/'data \"live\" (TIO)'!R135","v":2.5380108974915911},{"$f":"'data \"live\" (TIO)'!V195/'data \"live\" (TIO)'!V135","v":2.7841817652451528},{"$f":"'data \"live\" (TIO)'!W195/'data \"live\" (TIO)'!W135","v":3.0881322368198361},{"$f":"'data \"live\" (TIO)'!X195/'data \"live\" (TIO)'!X135","v":3.5320637144942748},{"$f":"'data \"live\" (TIO)'!Y195/'data \"live\" (TIO)'!Y135","v":2.5377788793084703},{"$f":"'data \"live\" (TIO)'!Z195/'data \"live\" (TIO)'!Z135","v":2.5380172735770823},{"$f":"'data \"live\" (TIO)'!AA195/'data \"live\" (TIO)'!AA135","v":2.5380101748234565},{"$f":"HLOOKUP($Y$3,$S343:$X359,13,FALSE)","v":2.5377788793084703},{"$f":"HLOOKUP($Z$3,$S343:$X359,13,FALSE)","v":3.5320637144942748}]
["West Coast","West Coast fares per passenger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S343:$X359,14,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S343:$X359,14,FALSE)","v":0}]
["Otago","Otago fares per passenger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S343:$X359,15,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S343:$X359,15,FALSE)","v":0}]
["Southland","Southland fares per passenger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S343:$X359,16,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S343:$X359,16,FALSE)","v":0}]
["National","National total fares per passenger:",{"$f":"'data \"live\" (TIO)'!C199/'data \"live\" (TIO)'!C139","v":4.7181579600659456},{"$f":"'data \"live\" (TIO)'!D199/'data \"live\" (TIO)'!D139","v":5.1362351305740885},{"$f":"'data \"live\" (TIO)'!E199/'data \"live\" (TIO)'!E139","v":5.5557148829690233},{"$f":"'data \"live\" (TIO)'!F199/'data \"live\" (TIO)'!F139","v":5.7673605257562555},{"$f":"'data \"live\" (TIO)'!G199/'data \"live\" (TIO)'!G139","v":5.4713046252620581},{"$f":"'data \"live\" (TIO)'!H199/'data \"live\" (TIO)'!H139","v":5.3789282410432726},{"$f":"'data \"live\" (TIO)'!I199/'data \"live\" (TIO)'!I139","v":5.5802386040755589},{"$f":"'data \"live\" (TIO)'!J199/'data \"live\" (TIO)'!J139","v":5.7133738937234755},{"$f":"'data \"live\" (TIO)'!K199/'data \"live\" (TIO)'!K139","v":5.3819893654382049},{"$f":"'data \"live\" (TIO)'!L199/'data \"live\" (TIO)'!L139","v":5.3785096928462037},{"$f":"'data \"live\" (TIO)'!M199/'data \"live\" (TIO)'!M139","v":5.3710994789694491},{"$f":"'data \"live\" (TIO)'!N199/'data \"live\" (TIO)'!N139","v":5.3610677504908306},{"$f":"'data \"live\" (TIO)'!O199/'data \"live\" (TIO)'!O139","v":5.3537810174886369},{"$f":"'data \"live\" (TIO)'!P199/'data \"live\" (TIO)'!P139","v":5.3481503182759864},{"$f":"'data \"live\" (TIO)'!Q199/'data \"live\" (TIO)'!Q139","v":5.3434916467622902},{"$f":"'data \"live\" (TIO)'!R199/'data \"live\" (TIO)'!R139","v":5.3394898302168601},{"$f":"'data \"live\" (TIO)'!V199/'data \"live\" (TIO)'!V139","v":5.1493438114890715},{"$f":"'data \"live\" (TIO)'!W199/'data \"live\" (TIO)'!W139","v":5.5329350153985839},{"$f":"'data \"live\" (TIO)'!X199/'data \"live\" (TIO)'!X139","v":5.5560642137415694},{"$f":"'data \"live\" (TIO)'!Y199/'data \"live\" (TIO)'!Y139","v":5.3699593802311147},{"$f":"'data \"live\" (TIO)'!Z199/'data \"live\" (TIO)'!Z139","v":5.3483563482957441},{"$f":"'data \"live\" (TIO)'!AA199/'data \"live\" (TIO)'!AA139","v":5.3289843402792219},{"$f":"HLOOKUP($Y$3,$S343:$X359,17,FALSE)","v":5.3699593802311147},{"$f":"HLOOKUP($Z$3,$S343:$X359,17,FALSE)","v":5.5560642137415694}]
[null,{"$f":"VLOOKUP($B$805,$A344:$Y359,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A344:$Y359,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A344:$Y359,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A344:$Y359,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A344:$Y359,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A344:$AK359,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A344:$Y359,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A344:$Y359,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A344:$Y359,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A344:$Y359,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A344:$Y359,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A344:$Y359,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A344:$Y359,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A344:$Y359,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A344:$Y359,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A344:$Y359,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A344:$Y359,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A344:$Y359,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A344:$Y359,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A344:$Y359,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A344:$Y359,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A344:$Y359,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A344:$Y359,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A344:$Y359,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A344:$Z359,26,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B360","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"live\" (TIO)'!I201/'data \"live\" (TIO)'!I141","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!J201/'data \"live\" (TIO)'!J141","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!K201/'data \"live\" (TIO)'!K141","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!L201/'data \"live\" (TIO)'!L141","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!M201/'data \"live\" (TIO)'!M141","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!N201/'data \"live\" (TIO)'!N141","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!O201/'data \"live\" (TIO)'!O141","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!P201/'data \"live\" (TIO)'!P141","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Q201/'data \"live\" (TIO)'!Q141","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!R201/'data \"live\" (TIO)'!R141","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!V201/'data \"live\" (TIO)'!V141","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!W201/'data \"live\" (TIO)'!W141","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!X201/'data \"live\" (TIO)'!X141","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Y201/'data \"live\" (TIO)'!Y141","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Z201/'data \"live\" (TIO)'!Z141","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!AA201/'data \"live\" (TIO)'!AA141","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S343:$X361,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S343:$X361,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B360","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!C202/'data \"live\" (TIO)'!C142","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!D202/'data \"live\" (TIO)'!D142","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!E202/'data \"live\" (TIO)'!E142","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!F202/'data \"live\" (TIO)'!F142","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!G202/'data \"live\" (TIO)'!G142","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!H202/'data \"live\" (TIO)'!H142","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!I202/'data \"live\" (TIO)'!I142","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!J202/'data \"live\" (TIO)'!J142","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K202/'data \"live\" (TIO)'!K142","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L202/'data \"live\" (TIO)'!L142","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M202/'data \"live\" (TIO)'!M142","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N202/'data \"live\" (TIO)'!N142","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O202/'data \"live\" (TIO)'!O142","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P202/'data \"live\" (TIO)'!P142","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q202/'data \"live\" (TIO)'!Q142","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R202/'data \"live\" (TIO)'!R142","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!V202/'data \"live\" (TIO)'!V142","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!W202/'data \"live\" (TIO)'!W142","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!X202/'data \"live\" (TIO)'!X142","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Y202/'data \"live\" (TIO)'!Y142","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Z202/'data \"live\" (TIO)'!Z142","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!AA202/'data \"live\" (TIO)'!AA142","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$S343:$X370,20,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$S343:$X362,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"FERRY AVERAGE FARES PER PASSENGER KM","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2009-12","2012-15","2015-18",{"$f":"V343","v":"2018-21"},{"$f":"W343","v":"2021-24"},{"$f":"X343","v":"2024-27"},{"$f":"$Y$3","v":"2018-21"},{"$f":"Z343","v":"2015-18"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"S363","v":"2009-12"},"2012-15","2015-18","2018-21","2021-24","2024-27","2018-21","2015-18"]
["Northland","Northland fares per passenger km:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S363:$X379,2,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S363:$X379,2,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T364/$S364-1","v":{"$error":"#DIV/0!"}},{"$f":"U364/$S364-1","v":{"$error":"#DIV/0!"}},{"$f":"V364/$S364-1","v":{"$error":"#DIV/0!"}},{"$f":"W364/$S364-1","v":{"$error":"#DIV/0!"}},{"$f":"X364/$S364-1","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$AL363:$AQ379,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL363:$AQ379,2,FALSE)","v":{"$error":"#DIV/0!"}}]
["Auckland","Auckland fares per passenger km:",{"$f":"'data \"live\" (TIO)'!C185/'data \"live\" (TIO)'!C145","v":0.42737653990333097},{"$f":"'data \"live\" (TIO)'!D185/'data \"live\" (TIO)'!D145","v":0.46429892285196733},{"$f":"'data \"live\" (TIO)'!E185/'data \"live\" (TIO)'!E145","v":0.39454718781116316},{"$f":"'data \"live\" (TIO)'!F185/'data \"live\" (TIO)'!F145","v":0.38372063572368809},{"$f":"'data \"live\" (TIO)'!G185/'data \"live\" (TIO)'!G145","v":0.42215357398696968},{"$f":"'data \"live\" (TIO)'!H185/'data \"live\" (TIO)'!H145","v":0.39508445007085846},{"$f":"'data \"live\" (TIO)'!I185/'data \"live\" (TIO)'!I145","v":0.40658965033873334},{"$f":"'data \"live\" (TIO)'!J185/'data \"live\" (TIO)'!J145","v":0.41668128785254333},{"$f":"'data \"live\" (TIO)'!K185/'data \"live\" (TIO)'!K145","v":0.39954823376096665},{"$f":"'data \"live\" (TIO)'!L185/'data \"live\" (TIO)'!L145","v":0.37415128097798339},{"$f":"'data \"live\" (TIO)'!M185/'data \"live\" (TIO)'!M145","v":0.36298650520975845},{"$f":"'data \"live\" (TIO)'!N185/'data \"live\" (TIO)'!N145","v":0.34607755196824497},{"$f":"'data \"live\" (TIO)'!O185/'data \"live\" (TIO)'!O145","v":0.33978653701284611},{"$f":"'data \"live\" (TIO)'!P185/'data \"live\" (TIO)'!P145","v":0.33823325879379307},{"$f":"'data \"live\" (TIO)'!Q185/'data \"live\" (TIO)'!Q145","v":0.33914436525763292},{"$f":"'data \"live\" (TIO)'!R185/'data \"live\" (TIO)'!R145","v":0.34147198059099237},{"$f":"'data \"live\" (TIO)'!V185/'data \"live\" (TIO)'!V145","v":0.42512208714750682},{"$f":"'data \"live\" (TIO)'!W185/'data \"live\" (TIO)'!W145","v":0.39947228498925508},{"$f":"'data \"live\" (TIO)'!X185/'data \"live\" (TIO)'!X145","v":0.40757304851618986},{"$f":"'data \"live\" (TIO)'!Y185/'data \"live\" (TIO)'!Y145","v":0.36026604890057445},{"$f":"'data \"live\" (TIO)'!Z185/'data \"live\" (TIO)'!Z145","v":0.33904581805283351},{"$f":"'data \"live\" (TIO)'!AA185/'data \"live\" (TIO)'!AA145","v":0.34147198059099232},{"$f":"HLOOKUP($Y$3,$S363:$X379,3,FALSE)","v":0.36026604890057445},{"$f":"HLOOKUP($Z$3,$S363:$X379,3,FALSE)","v":0.40757304851618986},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T365/$S365-1","v":-6.0335143559247517E-2},-4.1279997351038267E-2,-0.15255861835385875,-0.20247423433637546,-0.19676725600824874,{"$f":"HLOOKUP($Y$3,$AL363:$AQ379,3,FALSE)","v":-0.15255861835385875},{"$f":"HLOOKUP($Z$3,$AL363:$AQ379,3,FALSE)","v":-4.1279997351038267E-2}]
["Waikato","Waikato fares per passenger km:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S363:$X379,4,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S363:$X379,4,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL363:$AQ379,4,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL363:$AQ379,4,FALSE)","v":{"$error":"#DIV/0!"}}]
["Bay of Plenty","Bay of Plenty fares per passenger km:",{"$f":"'data \"live\" (TIO)'!C187/'data \"live\" (TIO)'!C147","v":0.45722224470251827},{"$f":"'data \"live\" (TIO)'!D187/'data \"live\" (TIO)'!D147","v":0.45476517311370007},{"$f":"'data \"live\" (TIO)'!E187/'data \"live\" (TIO)'!E147","v":0.45267439660531367},{"$f":"'data \"live\" (TIO)'!F187/'data \"live\" (TIO)'!F147","v":0.45209781796537618},{"$f":"'data \"live\" (TIO)'!G187/'data \"live\" (TIO)'!G147","v":0.45489947372520223},{"$f":"'data \"live\" (TIO)'!H187/'data \"live\" (TIO)'!H147","v":0.45654087613223066},{"$f":"'data \"live\" (TIO)'!I187/'data \"live\" (TIO)'!I147","v":0.45654087613223066},{"$f":"'data \"live\" (TIO)'!J187/'data \"live\" (TIO)'!J147","v":0.45654087613223066},{"$f":"'data \"live\" (TIO)'!K187/'data \"live\" (TIO)'!K147","v":0.45494994438264741},{"$f":"'data \"live\" (TIO)'!L187/'data \"live\" (TIO)'!L147","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M187/'data \"live\" (TIO)'!M147","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N187/'data \"live\" (TIO)'!N147","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O187/'data \"live\" (TIO)'!O147","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P187/'data \"live\" (TIO)'!P147","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q187/'data \"live\" (TIO)'!Q147","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R187/'data \"live\" (TIO)'!R147","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!V187/'data \"live\" (TIO)'!V147","v":0.45488280413077947},{"$f":"'data \"live\" (TIO)'!W187/'data \"live\" (TIO)'!W147","v":0.45458784985931172},{"$f":"'data \"live\" (TIO)'!X187/'data \"live\" (TIO)'!X147","v":0.4559961609944852},{"$f":"'data \"live\" (TIO)'!Y187/'data \"live\" (TIO)'!Y147","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Z187/'data \"live\" (TIO)'!Z147","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!AA187/'data \"live\" (TIO)'!AA147","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$S363:$X379,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$S363:$X379,5,FALSE)","v":0.4559961609944852},null,null,null,null,null,null,null,null,null,null,null,null,-6.4841816131377961E-4,2.4475685904048472E-3,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL363:$AQ379,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL363:$AQ379,5,FALSE)","v":2.4475685904048472E-3}]
["Gisborne","Gisborne fares per passenger km:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S363:$X379,6,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S363:$X379,6,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL363:$AQ379,6,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL363:$AQ379,6,FALSE)","v":{"$error":"#DIV/0!"}}]
["Hawkes Bay","Hawkes Bay fares per passenger km:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S363:$X379,7,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S363:$X379,7,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL363:$AQ379,7,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL363:$AQ379,7,FALSE)","v":{"$error":"#DIV/0!"}}]
["Taranaki","Taranaki fares per passenger km:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S363:$X379,8,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S363:$X379,8,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL363:$AQ379,8,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL363:$AQ379,8,FALSE)","v":{"$error":"#DIV/0!"}}]
["Manawatu-Wanganui","Manawatu-Wanganui fares per passenger km:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S363:$X379,9,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S363:$X379,9,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL363:$AQ379,9,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL363:$AQ379,9,FALSE)","v":{"$error":"#DIV/0!"}}]
["Wellington","Wellington fares per passenger km:",{"$f":"'data \"live\" (TIO)'!C192/'data \"live\" (TIO)'!C152","v":0.59458293533707673},{"$f":"'data \"live\" (TIO)'!D192/'data \"live\" (TIO)'!D152","v":0.60521240724754499},{"$f":"'data \"live\" (TIO)'!E192/'data \"live\" (TIO)'!E152","v":0.74190797253535801},{"$f":"'data \"live\" (TIO)'!F192/'data \"live\" (TIO)'!F152","v":0.7713629956256941},{"$f":"'data \"live\" (TIO)'!G192/'data \"live\" (TIO)'!G152","v":0.64549894688910303},{"$f":"'data \"live\" (TIO)'!H192/'data \"live\" (TIO)'!H152","v":0.6918886774863795},{"$f":"'data \"live\" (TIO)'!I192/'data \"live\" (TIO)'!I152","v":0.65374196392125339},{"$f":"'data \"live\" (TIO)'!J192/'data \"live\" (TIO)'!J152","v":0.67276589554146604},{"$f":"'data \"live\" (TIO)'!K192/'data \"live\" (TIO)'!K152","v":0.68644997859283574},{"$f":"'data \"live\" (TIO)'!L192/'data \"live\" (TIO)'!L152","v":0.67915536288630962},{"$f":"'data \"live\" (TIO)'!M192/'data \"live\" (TIO)'!M152","v":0.67958905380333956},{"$f":"'data \"live\" (TIO)'!N192/'data \"live\" (TIO)'!N152","v":0.68002861494438549},{"$f":"'data \"live\" (TIO)'!O192/'data \"live\" (TIO)'!O152","v":0.68053042479908155},{"$f":"'data \"live\" (TIO)'!P192/'data \"live\" (TIO)'!P152","v":0.68103916282045418},{"$f":"'data \"live\" (TIO)'!Q192/'data \"live\" (TIO)'!Q152","v":0.68156647871953435},{"$f":"'data \"live\" (TIO)'!R192/'data \"live\" (TIO)'!R152","v":0.68211700298615507},{"$f":"'data \"live\" (TIO)'!V192/'data \"live\" (TIO)'!V152","v":0.64154961487278239},{"$f":"'data \"live\" (TIO)'!W192/'data \"live\" (TIO)'!W152","v":0.7009162100918952},{"$f":"'data \"live\" (TIO)'!X192/'data \"live\" (TIO)'!X152","v":0.67070365565695089},{"$f":"'data \"live\" (TIO)'!Y192/'data \"live\" (TIO)'!Y152","v":0.67959245516388367},{"$f":"'data \"live\" (TIO)'!Z192/'data \"live\" (TIO)'!Z152","v":0.68104706778370139},{"$f":"'data \"live\" (TIO)'!AA192/'data \"live\" (TIO)'!AA152","v":0.68272941458949221},{"$f":"HLOOKUP($Y$3,$S363:$X379,10,FALSE)","v":0.67959245516388367},{"$f":"HLOOKUP($Z$3,$S363:$X379,10,FALSE)","v":0.67070365565695089},null,null,null,null,null,null,null,null,null,null,null,null,9.2536249485372979E-2,4.5443158421893282E-2,5.9298360421656593E-2,6.1565702784735166E-2,6.4188020321507944E-2,{"$f":"HLOOKUP($Y$3,$AL363:$AQ379,10,FALSE)","v":5.9298360421656593E-2},{"$f":"HLOOKUP($Z$3,$AL363:$AQ379,10,FALSE)","v":4.5443158421893282E-2}]
["Marlborough","Marlborough fares per passenger km:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S363:$X379,11,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S363:$X379,11,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL363:$AQ379,11,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL363:$AQ379,11,FALSE)","v":{"$error":"#DIV/0!"}}]
["Nelson","Nelson fares per passenger km:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S363:$X379,12,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S363:$X379,12,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL363:$AQ379,12,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL363:$AQ379,12,FALSE)","v":{"$error":"#DIV/0!"}}]
["Canterbury","Canterbury fares per passenger km:",{"$f":"'data \"live\" (TIO)'!C195/'data \"live\" (TIO)'!C155","v":1.0412491674683637},{"$f":"'data \"live\" (TIO)'!D195/'data \"live\" (TIO)'!D155","v":1.0245360076018879},{"$f":"'data \"live\" (TIO)'!E195/'data \"live\" (TIO)'!E155","v":0.95103668817574472},{"$f":"'data \"live\" (TIO)'!F195/'data \"live\" (TIO)'!F155","v":0.9785901777063104},{"$f":"'data \"live\" (TIO)'!G195/'data \"live\" (TIO)'!G155","v":1.002151174041235},{"$f":"'data \"live\" (TIO)'!H195/'data \"live\" (TIO)'!H155","v":1.10384248542524},{"$f":"'data \"live\" (TIO)'!I195/'data \"live\" (TIO)'!I155","v":1.2627456161355937},{"$f":"'data \"live\" (TIO)'!J195/'data \"live\" (TIO)'!J155","v":1.2374484271484445},{"$f":"'data \"live\" (TIO)'!K195/'data \"live\" (TIO)'!K155","v":0.98506344408024371},{"$f":"'data \"live\" (TIO)'!L195/'data \"live\" (TIO)'!L155","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M195/'data \"live\" (TIO)'!M155","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N195/'data \"live\" (TIO)'!N155","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O195/'data \"live\" (TIO)'!O155","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P195/'data \"live\" (TIO)'!P155","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q195/'data \"live\" (TIO)'!Q155","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R195/'data \"live\" (TIO)'!R155","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!V195/'data \"live\" (TIO)'!V155","v":1.012862910207869},{"$f":"'data \"live\" (TIO)'!W195/'data \"live\" (TIO)'!W155","v":1.0293774122732786},{"$f":"'data \"live\" (TIO)'!X195/'data \"live\" (TIO)'!X155","v":1.1524698778947515},{"$f":"'data \"live\" (TIO)'!Y195/'data \"live\" (TIO)'!Y155","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Z195/'data \"live\" (TIO)'!Z155","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!AA195/'data \"live\" (TIO)'!AA155","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$S363:$X379,13,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$S363:$X379,13,FALSE)","v":1.1524698778947515},null,null,null,null,null,null,null,null,null,null,null,null,1.630477520597573E-2,0.13783402105052023,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL363:$AQ379,13,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL363:$AQ379,13,FALSE)","v":0.13783402105052023}]
["West Coast","West Coast fares per passenger km:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S363:$X379,14,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S363:$X379,14,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL363:$AQ379,14,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL363:$AQ379,14,FALSE)","v":{"$error":"#DIV/0!"}}]
["Otago","Otago fares per passenger km:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S363:$X379,15,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S363:$X379,15,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL363:$AQ379,15,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL363:$AQ379,15,FALSE)","v":{"$error":"#DIV/0!"}}]
["Southland","Southland fares per passenger km:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S363:$X379,16,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S363:$X379,16,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL363:$AQ379,16,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL363:$AQ379,16,FALSE)","v":{"$error":"#DIV/0!"}}]
["National","National total fares per passenger km:",{"$f":"'data \"live\" (TIO)'!C199/'data \"live\" (TIO)'!C159","v":0.43862854572901389},{"$f":"'data \"live\" (TIO)'!D199/'data \"live\" (TIO)'!D159","v":0.47213647666663183},{"$f":"'data \"live\" (TIO)'!E199/'data \"live\" (TIO)'!E159","v":0.40425707859522519},{"$f":"'data \"live\" (TIO)'!F199/'data \"live\" (TIO)'!F159","v":0.39553104778846088},{"$f":"'data \"live\" (TIO)'!G199/'data \"live\" (TIO)'!G159","v":0.43192349124866675},{"$f":"'data \"live\" (TIO)'!H199/'data \"live\" (TIO)'!H159","v":0.40605427957492596},{"$f":"'data \"live\" (TIO)'!I199/'data \"live\" (TIO)'!I159","v":0.416929548936045},{"$f":"'data \"live\" (TIO)'!J199/'data \"live\" (TIO)'!J159","v":0.42640754096939626},{"$f":"'data \"live\" (TIO)'!K199/'data \"live\" (TIO)'!K159","v":0.40922436762120162},{"$f":"'data \"live\" (TIO)'!L199/'data \"live\" (TIO)'!L159","v":0.38470765884974101},{"$f":"'data \"live\" (TIO)'!M199/'data \"live\" (TIO)'!M159","v":0.37313807473244237},{"$f":"'data \"live\" (TIO)'!N199/'data \"live\" (TIO)'!N159","v":0.3556810091803716},{"$f":"'data \"live\" (TIO)'!O199/'data \"live\" (TIO)'!O159","v":0.34901838828779935},{"$f":"'data \"live\" (TIO)'!P199/'data \"live\" (TIO)'!P159","v":0.34719485246802978},{"$f":"'data \"live\" (TIO)'!Q199/'data \"live\" (TIO)'!Q159","v":0.3478955050271802},{"$f":"'data \"live\" (TIO)'!R199/'data \"live\" (TIO)'!R159","v":0.35004885309883482},{"$f":"'data \"live\" (TIO)'!V199/'data \"live\" (TIO)'!V159","v":0.43490870711724605},{"$f":"'data \"live\" (TIO)'!W199/'data \"live\" (TIO)'!W159","v":0.41040733939885266},{"$f":"'data \"live\" (TIO)'!X199/'data \"live\" (TIO)'!X159","v":0.41747913008693505},{"$f":"'data \"live\" (TIO)'!Y199/'data \"live\" (TIO)'!Y159","v":0.37035845135868156},{"$f":"'data \"live\" (TIO)'!Z199/'data \"live\" (TIO)'!Z159","v":0.34802184596017693},{"$f":"'data \"live\" (TIO)'!AA199/'data \"live\" (TIO)'!AA159","v":0.36658133500806633},{"$f":"HLOOKUP($Y$3,$S363:$X379,17,FALSE)","v":0.37035845135868156},{"$f":"HLOOKUP($Z$3,$S363:$X379,17,FALSE)","v":0.41747913008693505},null,null,null,null,null,null,null,null,null,null,null,null,-5.6336806592810151E-2,-4.0076403955766726E-2,-0.14842254179372527,-0.19978183865986732,-0.15710739056498013,{"$f":"HLOOKUP($Y$3,$AL363:$AQ379,17,FALSE)","v":-0.14842254179372527},{"$f":"HLOOKUP($Z$3,$AL363:$AQ379,17,FALSE)","v":-4.0076403955766726E-2}]
[null,{"$f":"VLOOKUP($B$805,$A364:$Y379,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A364:$Y379,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A364:$Y379,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A364:$Y379,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A364:$Y379,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A364:$AK379,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A364:$Y379,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A364:$Y379,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A364:$Y379,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A364:$Y379,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A364:$Y379,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A364:$Y379,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A364:$Y379,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A364:$Y379,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A364:$Y379,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A364:$Y379,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A364:$Y379,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A364:$Y379,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A364:$Y379,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A364:$Y379,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A364:$Y379,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A364:$Y379,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A364:$Y379,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A364:$Y379,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A364:$Z379,26,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP($B$805,$A364:$AR379,44,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A364:$AS379,45,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B380","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"live\" (TIO)'!I201/'data \"live\" (TIO)'!I161","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!J201/'data \"live\" (TIO)'!J161","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!K201/'data \"live\" (TIO)'!K161","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!L201/'data \"live\" (TIO)'!L161","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!M201/'data \"live\" (TIO)'!M161","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!N201/'data \"live\" (TIO)'!N161","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!O201/'data \"live\" (TIO)'!O161","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!P201/'data \"live\" (TIO)'!P161","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Q201/'data \"live\" (TIO)'!Q161","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!R201/'data \"live\" (TIO)'!R161","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!V201/'data \"live\" (TIO)'!V161","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!W201/'data \"live\" (TIO)'!W161","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!X201/'data \"live\" (TIO)'!X161","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Y201/'data \"live\" (TIO)'!Y161","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Z201/'data \"live\" (TIO)'!Z161","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!AA201/'data \"live\" (TIO)'!AA161","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S363:$X381,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S363:$X381,19,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$AL363:$AQ381,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$AL363:$AQ381,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B380","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!C202/'data \"live\" (TIO)'!C162","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!D202/'data \"live\" (TIO)'!D162","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!E202/'data \"live\" (TIO)'!E162","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!F202/'data \"live\" (TIO)'!F162","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!G202/'data \"live\" (TIO)'!G162","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!H202/'data \"live\" (TIO)'!H162","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!I202/'data \"live\" (TIO)'!I162","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!J202/'data \"live\" (TIO)'!J162","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K202/'data \"live\" (TIO)'!K162","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L202/'data \"live\" (TIO)'!L162","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M202/'data \"live\" (TIO)'!M162","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N202/'data \"live\" (TIO)'!N162","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O202/'data \"live\" (TIO)'!O162","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P202/'data \"live\" (TIO)'!P162","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q202/'data \"live\" (TIO)'!Q162","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R202/'data \"live\" (TIO)'!R162","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!V202/'data \"live\" (TIO)'!V162","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!W202/'data \"live\" (TIO)'!W162","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!X202/'data \"live\" (TIO)'!X162","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Y202/'data \"live\" (TIO)'!Y162","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Z202/'data \"live\" (TIO)'!Z162","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!AA202/'data \"live\" (TIO)'!AA162","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$S363:$X410,20,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$S363:$X382,20,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL363:$AQ410,20,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL363:$AQ382,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"FERRY AVERAGE COST PER PERSON PER KM","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2009-12","2012-15","2015-18",{"$f":"V363","v":"2018-21"},{"$f":"W363","v":"2021-24"},{"$f":"X363","v":"2024-27"},{"$f":"$Y$3","v":"2018-21"},{"$f":"Z363","v":"2015-18"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"S383","v":"2009-12"},"2012-15","2015-18","2018-21","2021-24","2024-27","2018-21","2015-18"]
["Northland","Northland average cost per person per km:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S383:$X399,2,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S383:$X399,2,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T384/$S384-1","v":{"$error":"#DIV/0!"}},{"$f":"U384/$S384-1","v":{"$error":"#DIV/0!"}},{"$f":"V384/$S384-1","v":{"$error":"#DIV/0!"}},{"$f":"W384/$S384-1","v":{"$error":"#DIV/0!"}},{"$f":"X384/$S384-1","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$AL383:$AQ399,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL383:$AQ399,2,FALSE)","v":{"$error":"#DIV/0!"}}]
["Auckland","Auckland cost per person per km:",{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,C285/C225,C285/C305)","v":0.13207285942832447},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,D285/D225,D285/D305)","v":0.12567054030328306},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,E285/E225,E285/E305)","v":0.10624226994554077},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,F285/F225,F285/F305)","v":0.10917050011303751},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,G285/G225,G285/G305)","v":0.12865841971145672},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,H285/H225,H285/H305)","v":0.11196233430102898},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,I285/I225,I285/I305)","v":0.1117590507446813},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,J285/J225,J285/J305)","v":0.10360520157192388},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,K285/K225,K285/K305)","v":0.11965781321920078},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,L285/L225,L285/L305)","v":0.1121583254186943},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,M285/M225,M285/M305)","v":0.10761886756760676},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,N285/N225,N285/N305)","v":0.11350864157315599},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,O285/O225,O285/O305)","v":0.12671612951326144},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,P285/P225,P285/P305)","v":0.1246740209964351},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,Q285/Q225,Q285/Q305)","v":0.12373608187155231},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,R285/R225,R285/R305)","v":0.12342103713403194},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(C285:E285))/(AVERAGE(C225:E225)),AVERAGE(C285:E285)/AVERAGE(C305:E305))","v":0.11943336623540624},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(F285:H285))/(AVERAGE(F225:H225)),AVERAGE(F285:H285)/AVERAGE(F305:H305))","v":0.1161627344208835},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(I285:K285))/(AVERAGE(I225:K225)),AVERAGE(I285:K285)/AVERAGE(I305:K305))","v":0.11164507593157377},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(L285:N285))/(AVERAGE(L225:N225)),AVERAGE(L285:N285)/AVERAGE(L305:N305))","v":0.11112219472744127},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(M285:O285))/(AVERAGE(M225:O225)),AVERAGE(M285:O285)/AVERAGE(M305:O305))","v":0.11574153248059625},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(N285:P285))/(AVERAGE(N225:P225)),AVERAGE(N285:P285)/AVERAGE(N305:P305))","v":0.12140277650168495},{"$f":"HLOOKUP($Y$3,$S383:$X399,3,FALSE)","v":0.11112219472744127},{"$f":"HLOOKUP($Z$3,$S383:$X399,3,FALSE)","v":0.11164507593157377},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T385/$S385-1","v":-2.7384573654871569E-2},-6.521033903106721E-2,-6.958835516352635E-2,-3.0911242571303621E-2,1.6489615325728568E-2,{"$f":"HLOOKUP($Y$3,$AL383:$AQ399,3,FALSE)","v":-6.958835516352635E-2},{"$f":"HLOOKUP($Z$3,$AL383:$AQ399,3,FALSE)","v":-6.521033903106721E-2}]
["Waikato","Waikato cost per person per km:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S383:$X399,4,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S383:$X399,4,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL383:$AQ399,4,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL383:$AQ399,4,FALSE)","v":{"$error":"#DIV/0!"}}]
["Bay of Plenty","Bay of Plenty cost per person per km:",{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,C287/C227,C287/C307)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,D287/D227,D287/D307)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,E287/E227,E287/E307)","v":0},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,F287/F227,F287/F307)","v":0.63789369704798449},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,G287/G227,G287/G307)","v":0.69535031209319398},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,H287/H227,H287/H307)","v":0.55042046007366741},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,I287/I227,I287/I307)","v":0.41562999513517279},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,J287/J227,J287/J307)","v":0.4754557879861932},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,K287/K227,K287/K307)","v":0.38598442714126807},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,L287/L227,L287/L307)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,M287/M227,M287/M307)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,N287/N227,N287/N307)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,O287/O227,O287/O307)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,P287/P227,P287/P307)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,Q287/Q227,Q287/Q307)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,R287/R227,R287/R307)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(C287:E287))/(AVERAGE(C227:E227)),AVERAGE(C287:E287)/AVERAGE(C307:E307))","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(F287:H287))/(AVERAGE(F227:H227)),AVERAGE(F287:H287)/AVERAGE(F307:H307))","v":0.62749570778217523},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(I287:K287))/(AVERAGE(I227:K227)),AVERAGE(I287:K287)/AVERAGE(I307:K307))","v":0.42573230100544807},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(L287:N287))/(AVERAGE(L227:N227)),AVERAGE(L287:N287)/AVERAGE(L307:N307))","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(M287:O287))/(AVERAGE(M227:O227)),AVERAGE(M287:O287)/AVERAGE(M307:O307))","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(N287:P287))/(AVERAGE(N227:P227)),AVERAGE(N287:P287)/AVERAGE(N307:P307))","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$S383:$X399,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$S383:$X399,5,FALSE)","v":0.42573230100544807},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL383:$AQ399,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL383:$AQ399,5,FALSE)","v":{"$error":"#DIV/0!"}}]
["Gisborne","Gisborne cost per person per km:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S383:$X399,6,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S383:$X399,6,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL383:$AQ399,6,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL383:$AQ399,6,FALSE)","v":{"$error":"#DIV/0!"}}]
["Hawkes Bay","Hawkes Bay cost per person per km:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S383:$X399,7,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S383:$X399,7,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL383:$AQ399,7,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL383:$AQ399,7,FALSE)","v":{"$error":"#DIV/0!"}}]
["Taranaki","Taranaki cost per person per km:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S383:$X399,8,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S383:$X399,8,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL383:$AQ399,8,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL383:$AQ399,8,FALSE)","v":{"$error":"#DIV/0!"}}]
["Manawatu-Wanganui","Manawatu-Wanganui cost per person per km:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S383:$X399,9,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S383:$X399,9,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL383:$AQ399,9,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL383:$AQ399,9,FALSE)","v":{"$error":"#DIV/0!"}}]
["Wellington","Wellington cost per person per km:",{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,C292/C232,C292/C312)","v":0.14997515613062756},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,D292/D232,D292/D312)","v":0.16507677187157974},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,E292/E232,E292/E312)","v":0.20661621858854129},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,F292/F232,F292/F312)","v":0.16561401385320446},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,G292/G232,G292/G312)","v":0.15106217949748421},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,H292/H232,H292/H312)","v":0.14905268538605623},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,I292/I232,I292/I312)","v":0.1315314777152963},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,J292/J232,J292/J312)","v":0.13908125039135344},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,K292/K232,K292/K312)","v":0.15023739118024834},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,L292/L232,L292/L312)","v":0.15075234232974408},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,M292/M232,M292/M312)","v":0.15225417439703157},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,N292/N232,N292/N312)","v":0.1537748650020769},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,O292/O232,O292/O312)","v":0.15530700344431689},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,P292/P232,P292/P312)","v":0.15685874880043871},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,Q292/Q232,Q292/Q312)","v":0.15842260822117135},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,R292/R232,R292/R312)","v":0.15999864265677313},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(C292:E292))/(AVERAGE(C232:E232)),AVERAGE(C292:E292)/AVERAGE(C312:E312))","v":0.17057531423322161},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(F292:H292))/(AVERAGE(F232:H232)),AVERAGE(F292:H292)/AVERAGE(F312:H312))","v":0.15474007622710864},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(I292:K292))/(AVERAGE(I232:K232)),AVERAGE(I292:K292)/AVERAGE(I312:K312))","v":0.1399964611988877},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(L292:N292))/(AVERAGE(L232:N232)),AVERAGE(L292:N292)/AVERAGE(L312:N312))","v":0.15226035683987771},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(M292:O292))/(AVERAGE(M232:O232)),AVERAGE(M292:O292)/AVERAGE(M312:O312))","v":0.15377860060936493},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(N292:P292))/(AVERAGE(N232:P232)),AVERAGE(N292:P292)/AVERAGE(N312:P312))","v":0.15531348230836306},{"$f":"HLOOKUP($Y$3,$S383:$X399,10,FALSE)","v":0.15226035683987771},{"$f":"HLOOKUP($Z$3,$S383:$X399,10,FALSE)","v":0.1399964611988877},null,null,null,null,null,null,null,null,null,null,null,null,-9.2834288931527342E-2,-0.17926892394596161,-0.107371676116642,-9.8470952255677036E-2,-8.9472688316385551E-2,{"$f":"HLOOKUP($Y$3,$AL383:$AQ399,10,FALSE)","v":-0.107371676116642},{"$f":"HLOOKUP($Z$3,$AL383:$AQ399,10,FALSE)","v":-0.17926892394596161}]
["Marlborough","Marlborough cost per person per km:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S383:$X399,11,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S383:$X399,11,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL383:$AQ399,11,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL383:$AQ399,11,FALSE)","v":{"$error":"#DIV/0!"}}]
["Nelson","Nelson cost per person per km:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S383:$X399,12,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S383:$X399,12,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL383:$AQ399,12,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL383:$AQ399,12,FALSE)","v":{"$error":"#DIV/0!"}}]
["Canterbury","Canterbury cost per person per km:",{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,C295/C235,C295/C315)","v":1.1259456721161856},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,D295/D235,D295/D315)","v":1.6123820167111909},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,E295/E235,E295/E315)","v":2.1398047362193737},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,F295/F235,F295/F315)","v":1.8720128022759601},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,G295/G235,G295/G315)","v":1.6239633314426749},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,H295/H235,H295/H315)","v":1.4811519418724279},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,I295/I235,I295/I315)","v":1.4759812947778961},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,J295/J235,J295/J315)","v":1.5819894803768568},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,K295/K235,K295/K315)","v":1.6718842549656763},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,L295/L235,L295/L315)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,M295/M235,M295/M315)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,N295/N235,N295/N315)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,O295/O235,O295/O315)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,P295/P235,P295/P315)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,Q295/Q235,Q295/Q315)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,R295/R235,R295/R315)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(C295:E295))/(AVERAGE(C235:E235)),AVERAGE(C295:E295)/AVERAGE(C315:E315))","v":1.5359359806355266},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(F295:H295))/(AVERAGE(F235:H235)),AVERAGE(F295:H295)/AVERAGE(F315:H315))","v":1.651185734924792},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(I295:K295))/(AVERAGE(I235:K235)),AVERAGE(I295:K295)/AVERAGE(I315:K315))","v":1.5801677726121557},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(L295:N295))/(AVERAGE(L235:N235)),AVERAGE(L295:N295)/AVERAGE(L315:N315))","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(M295:O295))/(AVERAGE(M235:O235)),AVERAGE(M295:O295)/AVERAGE(M315:O315))","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(N295:P295))/(AVERAGE(N235:P235)),AVERAGE(N295:P295)/AVERAGE(N315:P315))","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$S383:$X399,13,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$S383:$X399,13,FALSE)","v":1.5801677726121557},null,null,null,null,null,null,null,null,null,null,null,null,7.503551954136678E-2,2.8797939845335963E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL383:$AQ399,13,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL383:$AQ399,13,FALSE)","v":2.8797939845335963E-2}]
["West Coast","West Coast cost per person per km:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S383:$X399,14,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S383:$X399,14,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL383:$AQ399,14,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL383:$AQ399,14,FALSE)","v":{"$error":"#DIV/0!"}}]
["Otago","Otago cost per person per km:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S383:$X399,15,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S383:$X399,15,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL383:$AQ399,15,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL383:$AQ399,15,FALSE)","v":{"$error":"#DIV/0!"}}]
["Southland","Southland cost per person per km:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S383:$X399,16,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S383:$X399,16,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL383:$AQ399,16,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL383:$AQ399,16,FALSE)","v":{"$error":"#DIV/0!"}}]
["National","National total cost per person per km:",{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,C299/C239,C299/C319)","v":0.14026868384441538},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,D299/D239,D299/D319)","v":0.13449165303679123},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,E299/E239,E299/E319)","v":0.11504486507676144},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,F299/F239,F299/F319)","v":0.11875653312575601},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,G299/G239,G299/G319)","v":0.13851871063561791},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,H299/H239,H299/H319)","v":0.11996001464906679},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,I299/I239,I299/I319)","v":0.11854713829140233},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,J299/J239,J299/J319)","v":0.11101953199155219},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,K299/K239,K299/K319)","v":0.12808853924350413},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,L299/L239,L299/L319)","v":0.11946328011938021},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,M299/M239,M299/M319)","v":0.11480682200640416},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,N299/N239,N299/N319)","v":0.12018594371219848},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,O299/O239,O299/O319)","v":0.1343485891776304},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,P299/P239,P299/P319)","v":0.13233541507491253},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,Q299/Q239,Q299/Q319)","v":0.13148656976495737},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,R299/R239,R299/R319)","v":0.13129933066782262},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(C299:E299))/(AVERAGE(C239:E239)),AVERAGE(C299:E299)/AVERAGE(C319:E319))","v":0.1283024855977494},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(F299:H299))/(AVERAGE(F239:H239)),AVERAGE(F299:H299)/AVERAGE(F319:H319))","v":0.12533110635141859},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(I299:K299))/(AVERAGE(I239:K239)),AVERAGE(I299:K299)/AVERAGE(I319:K319))","v":0.11917891759812475},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(L299:N299))/(AVERAGE(L239:N239)),AVERAGE(L299:N299)/AVERAGE(L319:N319))","v":0.1181813408701293},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(M299:O299))/(AVERAGE(M239:O239)),AVERAGE(M299:O299)/AVERAGE(M319:O319))","v":0.12293675392995741},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(N299:P299))/(AVERAGE(N239:P239)),AVERAGE(N299:P299)/AVERAGE(N319:P319))","v":0.12873424420692758},{"$f":"HLOOKUP($Y$3,$S383:$X399,17,FALSE)","v":0.1181813408701293},{"$f":"HLOOKUP($Z$3,$S383:$X399,17,FALSE)","v":0.11917891759812475},null,null,null,null,null,null,null,null,null,null,null,null,-2.3159171332398087E-2,-7.1109830469135438E-2,-7.8885024561033412E-2,-4.1820948696305815E-2,3.3651616893208836E-3,{"$f":"HLOOKUP($Y$3,$AL383:$AQ399,17,FALSE)","v":-7.8885024561033412E-2},{"$f":"HLOOKUP($Z$3,$AL383:$AQ399,17,FALSE)","v":-7.1109830469135438E-2}]
[null,{"$f":"VLOOKUP($B$805,$A384:$Y399,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A384:$Y399,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A384:$Y399,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A384:$Y399,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A384:$Y399,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A384:$AK399,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A384:$Y399,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A384:$Y399,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A384:$Y399,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A384:$Y399,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A384:$Y399,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A384:$Y399,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A384:$Y399,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A384:$Y399,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A384:$Y399,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A384:$Y399,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A384:$Y399,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A384:$Y399,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A384:$Y399,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A384:$Y399,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A384:$Y399,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A384:$Y399,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A384:$Y399,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A384:$Y399,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A384:$Z399,26,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP($B$805,$A384:$AR399,44,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A384:$AS399,45,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B400","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,I301/I241,I301/I321)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,J301/J241,J301/J321)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,K301/K241,K301/K321)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,L301/L241,L301/L321)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,M301/M241,M301/M321)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,N301/N241,N301/N321)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,O301/O241,O301/O321)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,P301/P241,P301/P321)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,Q301/Q241,Q301/Q321)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,R301/R241,R301/R321)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(C301:E301))/(AVERAGE(C241:E241)),AVERAGE(C301:E301)/AVERAGE(C321:E321))","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(F301:H301))/(AVERAGE(F241:H241)),AVERAGE(F301:H301)/AVERAGE(F321:H321))","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(I301:K301))/(AVERAGE(I241:K241)),AVERAGE(I301:K301)/AVERAGE(I321:K321))","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(L301:N301))/(AVERAGE(L241:N241)),AVERAGE(L301:N301)/AVERAGE(L321:N321))","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(M301:O301))/(AVERAGE(M241:O241)),AVERAGE(M301:O301)/AVERAGE(M321:O321))","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(N301:P301))/(AVERAGE(N241:P241)),AVERAGE(N301:P301)/AVERAGE(N321:P321))","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S383:$X401,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S383:$X401,19,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$AL383:$AQ401,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$AL383:$AQ401,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B400","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,C302/C242,C302/C322)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,D302/D242,D302/D322)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,E302/E242,E302/E322)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,F302/F242,F302/F322)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,G302/G242,G302/G322)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,H302/H242,H302/H322)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,I302/I242,I302/I322)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,J302/J242,J302/J322)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,K302/K242,K302/K322)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,L302/L242,L302/L322)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,M302/M242,M302/M322)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,N302/N242,N302/N322)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,O302/O242,O302/O322)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,P302/P242,P302/P322)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,Q302/Q242,Q302/Q322)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,R302/R242,R302/R322)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(C302:E302))/(AVERAGE(C242:E242)),AVERAGE(C302:E302)/AVERAGE(C322:E322))","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(F302:H302))/(AVERAGE(F242:H242)),AVERAGE(F302:H302)/AVERAGE(F322:H322))","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(I302:K302))/(AVERAGE(I242:K242)),AVERAGE(I302:K302)/AVERAGE(I322:K322))","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(L302:N302))/(AVERAGE(L242:N242)),AVERAGE(L302:N302)/AVERAGE(L322:N322))","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(M302:O302))/(AVERAGE(M242:O242)),AVERAGE(M302:O302)/AVERAGE(M322:O322))","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(N302:P302))/(AVERAGE(N242:P242)),AVERAGE(N302:P302)/AVERAGE(N322:P322))","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$S383:$X430,20,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$S383:$X402,20,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL383:$AQ430,20,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL383:$AQ402,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"RAIL PROGRAMME EFFICIENCY RATIO","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2009-12","2012-15","2015-18",{"$f":"V363","v":"2018-21"},{"$f":"W363","v":"2021-24"},{"$f":"X363","v":"2024-27"},{"$f":"$Y$3","v":"2018-21"},{"$f":"Z363","v":"2015-18"}]
["Northland","Northland programme efficiency ratio:"]
["Auckland","Auckland programme efficiency ratio:",{"$f":"IF($E$1=$AR$7,($AJ405*'data \"live\" (TIO)'!C245+'performance indicators'!$AK405*'data \"live\" (TIO)'!C245)/'data \"live\" (TIO)'!C325,($AJ405*'data \"live\" (TIO)'!C245+'performance indicators'!$AK405*'data \"live\" (TIO)'!C245)/'data \"live\" (TIO)'!C345)","v":4.2175926109679338},{"$f":"IF($E$1=$AR$7,($AJ405*'data \"live\" (TIO)'!D245+'performance indicators'!$AK405*'data \"live\" (TIO)'!D245)/'data \"live\" (TIO)'!D325,($AJ405*'data \"live\" (TIO)'!D245+'performance indicators'!$AK405*'data \"live\" (TIO)'!D245)/'data \"live\" (TIO)'!D345)","v":5.0334798454300103},{"$f":"IF($E$1=$AR$7,($AJ405*'data \"live\" (TIO)'!E245+'performance indicators'!$AK405*'data \"live\" (TIO)'!E245)/'data \"live\" (TIO)'!E325,($AJ405*'data \"live\" (TIO)'!E245+'performance indicators'!$AK405*'data \"live\" (TIO)'!E245)/'data \"live\" (TIO)'!E345)","v":3.8300615334662877},{"$f":"IF($E$1=$AR$7,($AJ405*'data \"live\" (TIO)'!F245+'performance indicators'!$AK405*'data \"live\" (TIO)'!F245)/'data \"live\" (TIO)'!F325,($AJ405*'data \"live\" (TIO)'!F245+'performance indicators'!$AK405*'data \"live\" (TIO)'!F245)/'data \"live\" (TIO)'!F345)","v":3.4957598620825507},{"$f":"IF($E$1=$AR$7,($AJ405*'data \"live\" (TIO)'!G245+'performance indicators'!$AK405*'data \"live\" (TIO)'!G245)/'data \"live\" (TIO)'!G325,($AJ405*'data \"live\" (TIO)'!G245+'performance indicators'!$AK405*'data \"live\" (TIO)'!G245)/'data \"live\" (TIO)'!G345)","v":3.5598351938194175},{"$f":"IF($E$1=$AR$7,($AJ405*'data \"live\" (TIO)'!H245+'performance indicators'!$AK405*'data \"live\" (TIO)'!H245)/'data \"live\" (TIO)'!H325,($AJ405*'data \"live\" (TIO)'!H245+'performance indicators'!$AK405*'data \"live\" (TIO)'!H245)/'data \"live\" (TIO)'!H345)","v":4.557724282638449},{"$f":"IF($E$1=$AR$7,($AJ405*'data \"live\" (TIO)'!I245+'performance indicators'!$AK405*'data \"live\" (TIO)'!I245)/'data \"live\" (TIO)'!I325,($AJ405*'data \"live\" (TIO)'!I245+'performance indicators'!$AK405*'data \"live\" (TIO)'!I245)/'data \"live\" (TIO)'!I345)","v":6.0922539730995044},{"$f":"IF($E$1=$AR$7,($AJ405*'data \"live\" (TIO)'!J245+'performance indicators'!$AK405*'data \"live\" (TIO)'!J245)/'data \"live\" (TIO)'!J325,($AJ405*'data \"live\" (TIO)'!J245+'performance indicators'!$AK405*'data \"live\" (TIO)'!J245)/'data \"live\" (TIO)'!J345)","v":6.9960420626748769},{"$f":"IF($E$1=$AR$7,($AJ405*'data \"live\" (TIO)'!K245+'performance indicators'!$AK405*'data \"live\" (TIO)'!K245)/'data \"live\" (TIO)'!K325,($AJ405*'data \"live\" (TIO)'!K245+'performance indicators'!$AK405*'data \"live\" (TIO)'!K245)/'data \"live\" (TIO)'!K345)","v":5.2580677319369951},{"$f":"IF($E$1=$AR$7,($AJ405*'data \"live\" (TIO)'!L245+'performance indicators'!$AK405*'data \"live\" (TIO)'!L245)/'data \"live\" (TIO)'!L325,($AJ405*'data \"live\" (TIO)'!L245+'performance indicators'!$AK405*'data \"live\" (TIO)'!L245)/'data \"live\" (TIO)'!L345)","v":6.8823043589077173},{"$f":"IF($E$1=$AR$7,($AJ405*'data \"live\" (TIO)'!M245+'performance indicators'!$AK405*'data \"live\" (TIO)'!M245)/'data \"live\" (TIO)'!M325,($AJ405*'data \"live\" (TIO)'!M245+'performance indicators'!$AK405*'data \"live\" (TIO)'!M245)/'data \"live\" (TIO)'!M345)","v":7.4875206740085591},{"$f":"IF($E$1=$AR$7,($AJ405*'data \"live\" (TIO)'!N245+'performance indicators'!$AK405*'data \"live\" (TIO)'!N245)/'data \"live\" (TIO)'!N325,($AJ405*'data \"live\" (TIO)'!N245+'performance indicators'!$AK405*'data \"live\" (TIO)'!N245)/'data \"live\" (TIO)'!N345)","v":7.8025014260552048},{"$f":"IF($E$1=$AR$7,($AJ405*'data \"live\" (TIO)'!O245+'performance indicators'!$AK405*'data \"live\" (TIO)'!O245)/'data \"live\" (TIO)'!O325,($AJ405*'data \"live\" (TIO)'!O245+'performance indicators'!$AK405*'data \"live\" (TIO)'!O245)/'data \"live\" (TIO)'!O345)","v":8.6792895205076253},{"$f":"IF($E$1=$AR$7,($AJ405*'data \"live\" (TIO)'!P245+'performance indicators'!$AK405*'data \"live\" (TIO)'!P245)/'data \"live\" (TIO)'!P325,($AJ405*'data \"live\" (TIO)'!P245+'performance indicators'!$AK405*'data \"live\" (TIO)'!P245)/'data \"live\" (TIO)'!P345)","v":9.6437832953211853},{"$f":"IF($E$1=$AR$7,($AJ405*'data \"live\" (TIO)'!Q245+'performance indicators'!$AK405*'data \"live\" (TIO)'!Q245)/'data \"live\" (TIO)'!Q325,($AJ405*'data \"live\" (TIO)'!Q245+'performance indicators'!$AK405*'data \"live\" (TIO)'!Q245)/'data \"live\" (TIO)'!Q345)","v":10.530797035019775},{"$f":"IF($E$1=$AR$7,($AJ405*'data \"live\" (TIO)'!R245+'performance indicators'!$AK405*'data \"live\" (TIO)'!R245)/'data \"live\" (TIO)'!R325,($AJ405*'data \"live\" (TIO)'!R245+'performance indicators'!$AK405*'data \"live\" (TIO)'!R245)/'data \"live\" (TIO)'!R345)","v":13.91956634856634},{"$f":"IF($E$1=$AR$7,($AJ405*'data \"live\" (TIO)'!V245+'performance indicators'!$AK405*'data \"live\" (TIO)'!V245)/'data \"live\" (TIO)'!V325,($AJ405*'data \"live\" (TIO)'!V245+'performance indicators'!$AK405*'data \"live\" (TIO)'!V245)/'data \"live\" (TIO)'!V345)","v":4.2903023077525475},{"$f":"IF($E$1=$AR$7,($AJ405*'data \"live\" (TIO)'!W245+'performance indicators'!$AK405*'data \"live\" (TIO)'!W245)/'data \"live\" (TIO)'!W325,($AJ405*'data \"live\" (TIO)'!W245+'performance indicators'!$AK405*'data \"live\" (TIO)'!W245)/'data \"live\" (TIO)'!W345)","v":3.8731630018072427},{"$f":"IF($E$1=$AR$7,($AJ405*'data \"live\" (TIO)'!X245+'performance indicators'!$AK405*'data \"live\" (TIO)'!X245)/'data \"live\" (TIO)'!X325,($AJ405*'data \"live\" (TIO)'!X245+'performance indicators'!$AK405*'data \"live\" (TIO)'!X245)/'data \"live\" (TIO)'!X345)","v":6.0090240026058499},{"$f":"IF($E$1=$AR$7,($AJ405*'data \"live\" (TIO)'!Y245+'performance indicators'!$AK405*'data \"live\" (TIO)'!Y245)/'data \"live\" (TIO)'!Y325,($AJ405*'data \"live\" (TIO)'!Y245+'performance indicators'!$AK405*'data \"live\" (TIO)'!Y245)/'data \"live\" (TIO)'!Y345)","v":7.386145249371058},{"$f":"IF($E$1=$AR$7,($AJ405*'data \"live\" (TIO)'!Z245+'performance indicators'!$AK405*'data \"live\" (TIO)'!Z245)/'data \"live\" (TIO)'!Z325,($AJ405*'data \"live\" (TIO)'!Z245+'performance indicators'!$AK405*'data \"live\" (TIO)'!Z245)/'data \"live\" (TIO)'!Z345)","v":9.6256074937425495},{"$f":"IF($E$1=$AR$7,($AJ405*'data \"live\" (TIO)'!AA245+'performance indicators'!$AK405*'data \"live\" (TIO)'!AA245)/'data \"live\" (TIO)'!AA325,($AJ405*'data \"live\" (TIO)'!AA245+'performance indicators'!$AK405*'data \"live\" (TIO)'!AA245)/'data \"live\" (TIO)'!AA345)","v":44.906092521744895},{"$f":"HLOOKUP($Y$3,$S403:$X419,3,FALSE)","v":7.386145249371058},{"$f":"HLOOKUP($Z$3,$S403:$X419,3,FALSE)","v":6.0090240026058499},null,"Auckland","Rail",{"$f":"'BER calc'!O11","v":20.551299999999998},{"$f":"'BER calc'!P11","v":1.9634999999999998},{"$f":"(AD405+AE405)/2","v":11.257399999999999},{"$f":"'BER calc'!R11","v":19.932499999999997},{"$f":"'BER calc'!S11","v":13.292299999999999},{"$f":"(AG405+AH405)/2","v":16.612399999999997},{"$f":"IF($F$1=$AS$7,AD405,IF($F$1=$AS$8,AE405,AF405))","v":11.257399999999999},{"$f":"IF($F$1=$AS$7,AG405,IF($F$1=$AS$8,AH405,AI405))","v":16.612399999999997}]
["Waikato","Waikato programme efficiency ratio:"]
["Bay of Plenty","Bay of Plenty programme efficiency ratio:"]
["Gisborne","Gisborne programme efficiency ratio:"]
["Hawkes Bay","Hawkes Bay programme efficiency ratio:"]
["Taranaki","Taranaki programme efficiency ratio:"]
["Manawatu-Wanganui","Manawatu-Wanganui programme efficiency ratio:"]
["Wellington","Wellington programme efficiency ratio:",{"$f":"IF($E$1=$AR$7,($AJ412*'data \"live\" (TIO)'!C252+'performance indicators'!$AK412*'data \"live\" (TIO)'!C252)/'data \"live\" (TIO)'!C332,($AJ412*'data \"live\" (TIO)'!C252+'performance indicators'!$AK412*'data \"live\" (TIO)'!C252)/'data \"live\" (TIO)'!C352)","v":12.242698136122049},{"$f":"IF($E$1=$AR$7,($AJ412*'data \"live\" (TIO)'!D252+'performance indicators'!$AK412*'data \"live\" (TIO)'!D252)/'data \"live\" (TIO)'!D332,($AJ412*'data \"live\" (TIO)'!D252+'performance indicators'!$AK412*'data \"live\" (TIO)'!D252)/'data \"live\" (TIO)'!D352)","v":11.276080080837254},{"$f":"IF($E$1=$AR$7,($AJ412*'data \"live\" (TIO)'!E252+'performance indicators'!$AK412*'data \"live\" (TIO)'!E252)/'data \"live\" (TIO)'!E332,($AJ412*'data \"live\" (TIO)'!E252+'performance indicators'!$AK412*'data \"live\" (TIO)'!E252)/'data \"live\" (TIO)'!E352)","v":9.0687119896240933},{"$f":"IF($E$1=$AR$7,($AJ412*'data \"live\" (TIO)'!F252+'performance indicators'!$AK412*'data \"live\" (TIO)'!F252)/'data \"live\" (TIO)'!F332,($AJ412*'data \"live\" (TIO)'!F252+'performance indicators'!$AK412*'data \"live\" (TIO)'!F252)/'data \"live\" (TIO)'!F352)","v":10.938668558338469},{"$f":"IF($E$1=$AR$7,($AJ412*'data \"live\" (TIO)'!G252+'performance indicators'!$AK412*'data \"live\" (TIO)'!G252)/'data \"live\" (TIO)'!G332,($AJ412*'data \"live\" (TIO)'!G252+'performance indicators'!$AK412*'data \"live\" (TIO)'!G252)/'data \"live\" (TIO)'!G352)","v":11.241455342555449},{"$f":"IF($E$1=$AR$7,($AJ412*'data \"live\" (TIO)'!H252+'performance indicators'!$AK412*'data \"live\" (TIO)'!H252)/'data \"live\" (TIO)'!H332,($AJ412*'data \"live\" (TIO)'!H252+'performance indicators'!$AK412*'data \"live\" (TIO)'!H252)/'data \"live\" (TIO)'!H352)","v":11.616623963657473},{"$f":"IF($E$1=$AR$7,($AJ412*'data \"live\" (TIO)'!I252+'performance indicators'!$AK412*'data \"live\" (TIO)'!I252)/'data \"live\" (TIO)'!I332,($AJ412*'data \"live\" (TIO)'!I252+'performance indicators'!$AK412*'data \"live\" (TIO)'!I252)/'data \"live\" (TIO)'!I352)","v":10.694313604099424},{"$f":"IF($E$1=$AR$7,($AJ412*'data \"live\" (TIO)'!J252+'performance indicators'!$AK412*'data \"live\" (TIO)'!J252)/'data \"live\" (TIO)'!J332,($AJ412*'data \"live\" (TIO)'!J252+'performance indicators'!$AK412*'data \"live\" (TIO)'!J252)/'data \"live\" (TIO)'!J352)","v":10.265392252248434},{"$f":"IF($E$1=$AR$7,($AJ412*'data \"live\" (TIO)'!K252+'performance indicators'!$AK412*'data \"live\" (TIO)'!K252)/'data \"live\" (TIO)'!K332,($AJ412*'data \"live\" (TIO)'!K252+'performance indicators'!$AK412*'data \"live\" (TIO)'!K252)/'data \"live\" (TIO)'!K352)","v":7.1418857266510853},{"$f":"IF($E$1=$AR$7,($AJ412*'data \"live\" (TIO)'!L252+'performance indicators'!$AK412*'data \"live\" (TIO)'!L252)/'data \"live\" (TIO)'!L332,($AJ412*'data \"live\" (TIO)'!L252+'performance indicators'!$AK412*'data \"live\" (TIO)'!L252)/'data \"live\" (TIO)'!L352)","v":7.216015412538769},{"$f":"IF($E$1=$AR$7,($AJ412*'data \"live\" (TIO)'!M252+'performance indicators'!$AK412*'data \"live\" (TIO)'!M252)/'data \"live\" (TIO)'!M332,($AJ412*'data \"live\" (TIO)'!M252+'performance indicators'!$AK412*'data \"live\" (TIO)'!M252)/'data \"live\" (TIO)'!M352)","v":7.6786641935118469},{"$f":"IF($E$1=$AR$7,($AJ412*'data \"live\" (TIO)'!N252+'performance indicators'!$AK412*'data \"live\" (TIO)'!N252)/'data \"live\" (TIO)'!N332,($AJ412*'data \"live\" (TIO)'!N252+'performance indicators'!$AK412*'data \"live\" (TIO)'!N252)/'data \"live\" (TIO)'!N352)","v":8.3166399871119374},{"$f":"IF($E$1=$AR$7,($AJ412*'data \"live\" (TIO)'!O252+'performance indicators'!$AK412*'data \"live\" (TIO)'!O252)/'data \"live\" (TIO)'!O332,($AJ412*'data \"live\" (TIO)'!O252+'performance indicators'!$AK412*'data \"live\" (TIO)'!O252)/'data \"live\" (TIO)'!O352)","v":7.8523309052752852},{"$f":"IF($E$1=$AR$7,($AJ412*'data \"live\" (TIO)'!P252+'performance indicators'!$AK412*'data \"live\" (TIO)'!P252)/'data \"live\" (TIO)'!P332,($AJ412*'data \"live\" (TIO)'!P252+'performance indicators'!$AK412*'data \"live\" (TIO)'!P252)/'data \"live\" (TIO)'!P352)","v":8.7876689313200345},{"$f":"IF($E$1=$AR$7,($AJ412*'data \"live\" (TIO)'!Q252+'performance indicators'!$AK412*'data \"live\" (TIO)'!Q252)/'data \"live\" (TIO)'!Q332,($AJ412*'data \"live\" (TIO)'!Q252+'performance indicators'!$AK412*'data \"live\" (TIO)'!Q252)/'data \"live\" (TIO)'!Q352)","v":9.007884897968081},{"$f":"IF($E$1=$AR$7,($AJ412*'data \"live\" (TIO)'!R252+'performance indicators'!$AK412*'data \"live\" (TIO)'!R252)/'data \"live\" (TIO)'!R332,($AJ412*'data \"live\" (TIO)'!R252+'performance indicators'!$AK412*'data \"live\" (TIO)'!R252)/'data \"live\" (TIO)'!R352)","v":9.0420183550968307},{"$f":"IF($E$1=$AR$7,($AJ412*'data \"live\" (TIO)'!V252+'performance indicators'!$AK412*'data \"live\" (TIO)'!V252)/'data \"live\" (TIO)'!V332,($AJ412*'data \"live\" (TIO)'!V252+'performance indicators'!$AK412*'data \"live\" (TIO)'!V252)/'data \"live\" (TIO)'!V352)","v":10.68476410087364},{"$f":"IF($E$1=$AR$7,($AJ412*'data \"live\" (TIO)'!W252+'performance indicators'!$AK412*'data \"live\" (TIO)'!W252)/'data \"live\" (TIO)'!W332,($AJ412*'data \"live\" (TIO)'!W252+'performance indicators'!$AK412*'data \"live\" (TIO)'!W252)/'data \"live\" (TIO)'!W352)","v":11.266277392370379},{"$f":"IF($E$1=$AR$7,($AJ412*'data \"live\" (TIO)'!X252+'performance indicators'!$AK412*'data \"live\" (TIO)'!X252)/'data \"live\" (TIO)'!X332,($AJ412*'data \"live\" (TIO)'!X252+'performance indicators'!$AK412*'data \"live\" (TIO)'!X252)/'data \"live\" (TIO)'!X352)","v":9.0934639199128071},{"$f":"IF($E$1=$AR$7,($AJ412*'data \"live\" (TIO)'!Y252+'performance indicators'!$AK412*'data \"live\" (TIO)'!Y252)/'data \"live\" (TIO)'!Y332,($AJ412*'data \"live\" (TIO)'!Y252+'performance indicators'!$AK412*'data \"live\" (TIO)'!Y252)/'data \"live\" (TIO)'!Y352)","v":7.7165309583426165},{"$f":"IF($E$1=$AR$7,($AJ412*'data \"live\" (TIO)'!Z252+'performance indicators'!$AK412*'data \"live\" (TIO)'!Z252)/'data \"live\" (TIO)'!Z332,($AJ412*'data \"live\" (TIO)'!Z252+'performance indicators'!$AK412*'data \"live\" (TIO)'!Z252)/'data \"live\" (TIO)'!Z352)","v":8.5271596665408858},{"$f":"IF($E$1=$AR$7,($AJ412*'data \"live\" (TIO)'!AA252+'performance indicators'!$AK412*'data \"live\" (TIO)'!AA252)/'data \"live\" (TIO)'!AA332,($AJ412*'data \"live\" (TIO)'!AA252+'performance indicators'!$AK412*'data \"live\" (TIO)'!AA252)/'data \"live\" (TIO)'!AA352)","v":27.370489733928011},{"$f":"HLOOKUP($Y$3,$S403:$X419,10,FALSE)","v":7.7165309583426165},{"$f":"HLOOKUP($Z$3,$S403:$X419,10,FALSE)","v":9.0934639199128071},null,"Wellington","Rail",{"$f":"'BER calc'!O14","v":21.062999999999999},{"$f":"'BER calc'!P14","v":2.3681000000000001},{"$f":"(AD412+AE412)/2","v":11.71555},{"$f":"'BER calc'!R14","v":24.882899999999999},{"$f":"'BER calc'!S14","v":16.5886},{"$f":"(AG412+AH412)/2","v":20.735749999999999},{"$f":"IF($F$1=$AS$7,AD412,IF($F$1=$AS$8,AE412,AF412))","v":11.71555},{"$f":"IF($F$1=$AS$7,AG412,IF($F$1=$AS$8,AH412,AI412))","v":20.735749999999999}]
["Marlborough","Marlborough programme efficiency ratio:"]
["Nelson","Nelson programme efficiency ratio:"]
["Canterbury","Canterbury programme efficiency ratio:"]
["West Coast","West Coast programme efficiency ratio:"]
["Otago","Otago programme efficiency ratio:"]
["Southland","Southland programme efficiency ratio:"]
["National","National programme efficiency ratio:",{"$f":"IF($E$1=$AR$7,($AJ419*'data \"live\" (TIO)'!C259+'performance indicators'!$AK419*'data \"live\" (TIO)'!C259)/'data \"live\" (TIO)'!C339,($AJ419*'data \"live\" (TIO)'!C259+'performance indicators'!$AK419*'data \"live\" (TIO)'!C259)/'data \"live\" (TIO)'!C359)","v":0},{"$f":"IF($E$1=$AR$7,($AJ419*'data \"live\" (TIO)'!D259+'performance indicators'!$AK419*'data \"live\" (TIO)'!D259)/'data \"live\" (TIO)'!D339,($AJ419*'data \"live\" (TIO)'!D259+'performance indicators'!$AK419*'data \"live\" (TIO)'!D259)/'data \"live\" (TIO)'!D359)","v":0},{"$f":"IF($E$1=$AR$7,($AJ419*'data \"live\" (TIO)'!E259+'performance indicators'!$AK419*'data \"live\" (TIO)'!E259)/'data \"live\" (TIO)'!E339,($AJ419*'data \"live\" (TIO)'!E259+'performance indicators'!$AK419*'data \"live\" (TIO)'!E259)/'data \"live\" (TIO)'!E359)","v":0},{"$f":"IF($E$1=$AR$7,($AJ419*'data \"live\" (TIO)'!F259+'performance indicators'!$AK419*'data \"live\" (TIO)'!F259)/'data \"live\" (TIO)'!F339,($AJ419*'data \"live\" (TIO)'!F259+'performance indicators'!$AK419*'data \"live\" (TIO)'!F259)/'data \"live\" (TIO)'!F359)","v":0},{"$f":"IF($E$1=$AR$7,($AJ419*'data \"live\" (TIO)'!G259+'performance indicators'!$AK419*'data \"live\" (TIO)'!G259)/'data \"live\" (TIO)'!G339,($AJ419*'data \"live\" (TIO)'!G259+'performance indicators'!$AK419*'data \"live\" (TIO)'!G259)/'data \"live\" (TIO)'!G359)","v":0},{"$f":"IF($E$1=$AR$7,($AJ419*'data \"live\" (TIO)'!H259+'performance indicators'!$AK419*'data \"live\" (TIO)'!H259)/'data \"live\" (TIO)'!H339,($AJ419*'data \"live\" (TIO)'!H259+'performance indicators'!$AK419*'data \"live\" (TIO)'!H259)/'data \"live\" (TIO)'!H359)","v":0},{"$f":"IF($E$1=$AR$7,($AJ419*'data \"live\" (TIO)'!I259+'performance indicators'!$AK419*'data \"live\" (TIO)'!I259)/'data \"live\" (TIO)'!I339,($AJ419*'data \"live\" (TIO)'!I259+'performance indicators'!$AK419*'data \"live\" (TIO)'!I259)/'data \"live\" (TIO)'!I359)","v":0},{"$f":"IF($E$1=$AR$7,($AJ419*'data \"live\" (TIO)'!J259+'performance indicators'!$AK419*'data \"live\" (TIO)'!J259)/'data \"live\" (TIO)'!J339,($AJ419*'data \"live\" (TIO)'!J259+'performance indicators'!$AK419*'data \"live\" (TIO)'!J259)/'data \"live\" (TIO)'!J359)","v":0},{"$f":"IF($E$1=$AR$7,($AJ419*'data \"live\" (TIO)'!K259+'performance indicators'!$AK419*'data \"live\" (TIO)'!K259)/'data \"live\" (TIO)'!K339,($AJ419*'data \"live\" (TIO)'!K259+'performance indicators'!$AK419*'data \"live\" (TIO)'!K259)/'data \"live\" (TIO)'!K359)","v":0},{"$f":"IF($E$1=$AR$7,($AJ419*'data \"live\" (TIO)'!L259+'performance indicators'!$AK419*'data \"live\" (TIO)'!L259)/'data \"live\" (TIO)'!L339,($AJ419*'data \"live\" (TIO)'!L259+'performance indicators'!$AK419*'data \"live\" (TIO)'!L259)/'data \"live\" (TIO)'!L359)","v":0},{"$f":"IF($E$1=$AR$7,($AJ419*'data \"live\" (TIO)'!M259+'performance indicators'!$AK419*'data \"live\" (TIO)'!M259)/'data \"live\" (TIO)'!M339,($AJ419*'data \"live\" (TIO)'!M259+'performance indicators'!$AK419*'data \"live\" (TIO)'!M259)/'data \"live\" (TIO)'!M359)","v":0},{"$f":"IF($E$1=$AR$7,($AJ419*'data \"live\" (TIO)'!N259+'performance indicators'!$AK419*'data \"live\" (TIO)'!N259)/'data \"live\" (TIO)'!N339,($AJ419*'data \"live\" (TIO)'!N259+'performance indicators'!$AK419*'data \"live\" (TIO)'!N259)/'data \"live\" (TIO)'!N359)","v":0},{"$f":"IF($E$1=$AR$7,($AJ419*'data \"live\" (TIO)'!O259+'performance indicators'!$AK419*'data \"live\" (TIO)'!O259)/'data \"live\" (TIO)'!O339,($AJ419*'data \"live\" (TIO)'!O259+'performance indicators'!$AK419*'data \"live\" (TIO)'!O259)/'data \"live\" (TIO)'!O359)","v":0},{"$f":"IF($E$1=$AR$7,($AJ419*'data \"live\" (TIO)'!P259+'performance indicators'!$AK419*'data \"live\" (TIO)'!P259)/'data \"live\" (TIO)'!P339,($AJ419*'data \"live\" (TIO)'!P259+'performance indicators'!$AK419*'data \"live\" (TIO)'!P259)/'data \"live\" (TIO)'!P359)","v":0},{"$f":"IF($E$1=$AR$7,($AJ419*'data \"live\" (TIO)'!Q259+'performance indicators'!$AK419*'data \"live\" (TIO)'!Q259)/'data \"live\" (TIO)'!Q339,($AJ419*'data \"live\" (TIO)'!Q259+'performance indicators'!$AK419*'data \"live\" (TIO)'!Q259)/'data \"live\" (TIO)'!Q359)","v":0},{"$f":"IF($E$1=$AR$7,($AJ419*'data \"live\" (TIO)'!R259+'performance indicators'!$AK419*'data \"live\" (TIO)'!R259)/'data \"live\" (TIO)'!R339,($AJ419*'data \"live\" (TIO)'!R259+'performance indicators'!$AK419*'data \"live\" (TIO)'!R259)/'data \"live\" (TIO)'!R359)","v":0},{"$f":"IF($E$1=$AR$7,($AJ419*'data \"live\" (TIO)'!V259+'performance indicators'!$AK419*'data \"live\" (TIO)'!V259)/'data \"live\" (TIO)'!V339,($AJ419*'data \"live\" (TIO)'!V259+'performance indicators'!$AK419*'data \"live\" (TIO)'!V259)/'data \"live\" (TIO)'!V359)","v":0},{"$f":"IF($E$1=$AR$7,($AJ419*'data \"live\" (TIO)'!W259+'performance indicators'!$AK419*'data \"live\" (TIO)'!W259)/'data \"live\" (TIO)'!W339,($AJ419*'data \"live\" (TIO)'!W259+'performance indicators'!$AK419*'data \"live\" (TIO)'!W259)/'data \"live\" (TIO)'!W359)","v":0},{"$f":"IF($E$1=$AR$7,($AJ419*'data \"live\" (TIO)'!X259+'performance indicators'!$AK419*'data \"live\" (TIO)'!X259)/'data \"live\" (TIO)'!X339,($AJ419*'data \"live\" (TIO)'!X259+'performance indicators'!$AK419*'data \"live\" (TIO)'!X259)/'data \"live\" (TIO)'!X359)","v":0},{"$f":"IF($E$1=$AR$7,($AJ419*'data \"live\" (TIO)'!Y259+'performance indicators'!$AK419*'data \"live\" (TIO)'!Y259)/'data \"live\" (TIO)'!Y339,($AJ419*'data \"live\" (TIO)'!Y259+'performance indicators'!$AK419*'data \"live\" (TIO)'!Y259)/'data \"live\" (TIO)'!Y359)","v":0},{"$f":"IF($E$1=$AR$7,($AJ419*'data \"live\" (TIO)'!Z259+'performance indicators'!$AK419*'data \"live\" (TIO)'!Z259)/'data \"live\" (TIO)'!Z339,($AJ419*'data \"live\" (TIO)'!Z259+'performance indicators'!$AK419*'data \"live\" (TIO)'!Z259)/'data \"live\" (TIO)'!Z359)","v":0},{"$f":"IF($E$1=$AR$7,($AJ419*'data \"live\" (TIO)'!AA259+'performance indicators'!$AK419*'data \"live\" (TIO)'!AA259)/'data \"live\" (TIO)'!AA339,($AJ419*'data \"live\" (TIO)'!AA259+'performance indicators'!$AK419*'data \"live\" (TIO)'!AA259)/'data \"live\" (TIO)'!AA359)","v":0},{"$f":"HLOOKUP($Y$3,$S403:$X419,17,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S403:$X419,17,FALSE)","v":0}]
[null,{"$f":"VLOOKUP($B$805,$A404:$Y419,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A404:$Y419,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A404:$Y419,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A404:$Y419,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A404:$Y419,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A404:$AK419,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A404:$Y419,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A404:$Y419,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A404:$Y419,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A404:$Y419,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A404:$Y419,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A404:$Y419,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A404:$Y419,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A404:$Y419,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A404:$Y419,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A404:$Y419,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A404:$Y419,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A404:$Y419,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A404:$Y419,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A404:$Y419,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A404:$Y419,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A404:$Y419,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A404:$Y419,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A404:$Y419,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A404:$Z419,26,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B420","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($E$1=$AR$7,($AJ422*'data \"live\" (TIO)'!I261+'performance indicators'!$AK422*'data \"live\" (TIO)'!I261)/'data \"live\" (TIO)'!I341,($AJ422*'data \"live\" (TIO)'!I261+'performance indicators'!$AK422*'data \"live\" (TIO)'!I261)/'data \"live\" (TIO)'!I361)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ422*'data \"live\" (TIO)'!J261+'performance indicators'!$AK422*'data \"live\" (TIO)'!J261)/'data \"live\" (TIO)'!J341,($AJ422*'data \"live\" (TIO)'!J261+'performance indicators'!$AK422*'data \"live\" (TIO)'!J261)/'data \"live\" (TIO)'!J361)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ422*'data \"live\" (TIO)'!K261+'performance indicators'!$AK422*'data \"live\" (TIO)'!K261)/'data \"live\" (TIO)'!K341,($AJ422*'data \"live\" (TIO)'!K261+'performance indicators'!$AK422*'data \"live\" (TIO)'!K261)/'data \"live\" (TIO)'!K361)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ422*'data \"live\" (TIO)'!L261+'performance indicators'!$AK422*'data \"live\" (TIO)'!L261)/'data \"live\" (TIO)'!L341,($AJ422*'data \"live\" (TIO)'!L261+'performance indicators'!$AK422*'data \"live\" (TIO)'!L261)/'data \"live\" (TIO)'!L361)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ422*'data \"live\" (TIO)'!M261+'performance indicators'!$AK422*'data \"live\" (TIO)'!M261)/'data \"live\" (TIO)'!M341,($AJ422*'data \"live\" (TIO)'!M261+'performance indicators'!$AK422*'data \"live\" (TIO)'!M261)/'data \"live\" (TIO)'!M361)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ422*'data \"live\" (TIO)'!N261+'performance indicators'!$AK422*'data \"live\" (TIO)'!N261)/'data \"live\" (TIO)'!N341,($AJ422*'data \"live\" (TIO)'!N261+'performance indicators'!$AK422*'data \"live\" (TIO)'!N261)/'data \"live\" (TIO)'!N361)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ422*'data \"live\" (TIO)'!O261+'performance indicators'!$AK422*'data \"live\" (TIO)'!O261)/'data \"live\" (TIO)'!O341,($AJ422*'data \"live\" (TIO)'!O261+'performance indicators'!$AK422*'data \"live\" (TIO)'!O261)/'data \"live\" (TIO)'!O361)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ422*'data \"live\" (TIO)'!P261+'performance indicators'!$AK422*'data \"live\" (TIO)'!P261)/'data \"live\" (TIO)'!P341,($AJ422*'data \"live\" (TIO)'!P261+'performance indicators'!$AK422*'data \"live\" (TIO)'!P261)/'data \"live\" (TIO)'!P361)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ422*'data \"live\" (TIO)'!Q261+'performance indicators'!$AK422*'data \"live\" (TIO)'!Q261)/'data \"live\" (TIO)'!Q341,($AJ422*'data \"live\" (TIO)'!Q261+'performance indicators'!$AK422*'data \"live\" (TIO)'!Q261)/'data \"live\" (TIO)'!Q361)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ422*'data \"live\" (TIO)'!R261+'performance indicators'!$AK422*'data \"live\" (TIO)'!R261)/'data \"live\" (TIO)'!R341,($AJ422*'data \"live\" (TIO)'!R261+'performance indicators'!$AK422*'data \"live\" (TIO)'!R261)/'data \"live\" (TIO)'!R361)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ422*'data \"live\" (TIO)'!V261+'performance indicators'!$AK422*'data \"live\" (TIO)'!V261)/'data \"live\" (TIO)'!V341,($AJ422*'data \"live\" (TIO)'!V261+'performance indicators'!$AK422*'data \"live\" (TIO)'!V261)/'data \"live\" (TIO)'!V361)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ422*'data \"live\" (TIO)'!W261+'performance indicators'!$AK422*'data \"live\" (TIO)'!W261)/'data \"live\" (TIO)'!W341,($AJ422*'data \"live\" (TIO)'!W261+'performance indicators'!$AK422*'data \"live\" (TIO)'!W261)/'data \"live\" (TIO)'!W361)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ422*'data \"live\" (TIO)'!X261+'performance indicators'!$AK422*'data \"live\" (TIO)'!X261)/'data \"live\" (TIO)'!X341,($AJ422*'data \"live\" (TIO)'!X261+'performance indicators'!$AK422*'data \"live\" (TIO)'!X261)/'data \"live\" (TIO)'!X361)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ422*'data \"live\" (TIO)'!Y261+'performance indicators'!$AK422*'data \"live\" (TIO)'!Y261)/'data \"live\" (TIO)'!Y341,($AJ422*'data \"live\" (TIO)'!Y261+'performance indicators'!$AK422*'data \"live\" (TIO)'!Y261)/'data \"live\" (TIO)'!Y361)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ422*'data \"live\" (TIO)'!Z261+'performance indicators'!$AK422*'data \"live\" (TIO)'!Z261)/'data \"live\" (TIO)'!Z341,($AJ422*'data \"live\" (TIO)'!Z261+'performance indicators'!$AK422*'data \"live\" (TIO)'!Z261)/'data \"live\" (TIO)'!Z361)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ422*'data \"live\" (TIO)'!AA261+'performance indicators'!$AK422*'data \"live\" (TIO)'!AA261)/'data \"live\" (TIO)'!AA341,($AJ422*'data \"live\" (TIO)'!AA261+'performance indicators'!$AK422*'data \"live\" (TIO)'!AA261)/'data \"live\" (TIO)'!AA361)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S403:$X421,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S403:$X421,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B420","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ422*'data \"live\" (TIO)'!C262+'performance indicators'!$AK422*'data \"live\" (TIO)'!C262)/'data \"live\" (TIO)'!C342,($AJ422*'data \"live\" (TIO)'!C262+'performance indicators'!$AK422*'data \"live\" (TIO)'!C262)/'data \"live\" (TIO)'!C362)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ422*'data \"live\" (TIO)'!D262+'performance indicators'!$AK422*'data \"live\" (TIO)'!D262)/'data \"live\" (TIO)'!D342,($AJ422*'data \"live\" (TIO)'!D262+'performance indicators'!$AK422*'data \"live\" (TIO)'!D262)/'data \"live\" (TIO)'!D362)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ422*'data \"live\" (TIO)'!E262+'performance indicators'!$AK422*'data \"live\" (TIO)'!E262)/'data \"live\" (TIO)'!E342,($AJ422*'data \"live\" (TIO)'!E262+'performance indicators'!$AK422*'data \"live\" (TIO)'!E262)/'data \"live\" (TIO)'!E362)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ422*'data \"live\" (TIO)'!F262+'performance indicators'!$AK422*'data \"live\" (TIO)'!F262)/'data \"live\" (TIO)'!F342,($AJ422*'data \"live\" (TIO)'!F262+'performance indicators'!$AK422*'data \"live\" (TIO)'!F262)/'data \"live\" (TIO)'!F362)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ422*'data \"live\" (TIO)'!G262+'performance indicators'!$AK422*'data \"live\" (TIO)'!G262)/'data \"live\" (TIO)'!G342,($AJ422*'data \"live\" (TIO)'!G262+'performance indicators'!$AK422*'data \"live\" (TIO)'!G262)/'data \"live\" (TIO)'!G362)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ422*'data \"live\" (TIO)'!H262+'performance indicators'!$AK422*'data \"live\" (TIO)'!H262)/'data \"live\" (TIO)'!H342,($AJ422*'data \"live\" (TIO)'!H262+'performance indicators'!$AK422*'data \"live\" (TIO)'!H262)/'data \"live\" (TIO)'!H362)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ422*'data \"live\" (TIO)'!I262+'performance indicators'!$AK422*'data \"live\" (TIO)'!I262)/'data \"live\" (TIO)'!I342,($AJ422*'data \"live\" (TIO)'!I262+'performance indicators'!$AK422*'data \"live\" (TIO)'!I262)/'data \"live\" (TIO)'!I362)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ422*'data \"live\" (TIO)'!J262+'performance indicators'!$AK422*'data \"live\" (TIO)'!J262)/'data \"live\" (TIO)'!J342,($AJ422*'data \"live\" (TIO)'!J262+'performance indicators'!$AK422*'data \"live\" (TIO)'!J262)/'data \"live\" (TIO)'!J362)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ422*'data \"live\" (TIO)'!K262+'performance indicators'!$AK422*'data \"live\" (TIO)'!K262)/'data \"live\" (TIO)'!K342,($AJ422*'data \"live\" (TIO)'!K262+'performance indicators'!$AK422*'data \"live\" (TIO)'!K262)/'data \"live\" (TIO)'!K362)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ422*'data \"live\" (TIO)'!L262+'performance indicators'!$AK422*'data \"live\" (TIO)'!L262)/'data \"live\" (TIO)'!L342,($AJ422*'data \"live\" (TIO)'!L262+'performance indicators'!$AK422*'data \"live\" (TIO)'!L262)/'data \"live\" (TIO)'!L362)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ422*'data \"live\" (TIO)'!M262+'performance indicators'!$AK422*'data \"live\" (TIO)'!M262)/'data \"live\" (TIO)'!M342,($AJ422*'data \"live\" (TIO)'!M262+'performance indicators'!$AK422*'data \"live\" (TIO)'!M262)/'data \"live\" (TIO)'!M362)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ422*'data \"live\" (TIO)'!N262+'performance indicators'!$AK422*'data \"live\" (TIO)'!N262)/'data \"live\" (TIO)'!N342,($AJ422*'data \"live\" (TIO)'!N262+'performance indicators'!$AK422*'data \"live\" (TIO)'!N262)/'data \"live\" (TIO)'!N362)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ422*'data \"live\" (TIO)'!O262+'performance indicators'!$AK422*'data \"live\" (TIO)'!O262)/'data \"live\" (TIO)'!O342,($AJ422*'data \"live\" (TIO)'!O262+'performance indicators'!$AK422*'data \"live\" (TIO)'!O262)/'data \"live\" (TIO)'!O362)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ422*'data \"live\" (TIO)'!P262+'performance indicators'!$AK422*'data \"live\" (TIO)'!P262)/'data \"live\" (TIO)'!P342,($AJ422*'data \"live\" (TIO)'!P262+'performance indicators'!$AK422*'data \"live\" (TIO)'!P262)/'data \"live\" (TIO)'!P362)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ422*'data \"live\" (TIO)'!Q262+'performance indicators'!$AK422*'data \"live\" (TIO)'!Q262)/'data \"live\" (TIO)'!Q342,($AJ422*'data \"live\" (TIO)'!Q262+'performance indicators'!$AK422*'data \"live\" (TIO)'!Q262)/'data \"live\" (TIO)'!Q362)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ422*'data \"live\" (TIO)'!R262+'performance indicators'!$AK422*'data \"live\" (TIO)'!R262)/'data \"live\" (TIO)'!R342,($AJ422*'data \"live\" (TIO)'!R262+'performance indicators'!$AK422*'data \"live\" (TIO)'!R262)/'data \"live\" (TIO)'!R362)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ422*'data \"live\" (TIO)'!V262+'performance indicators'!$AK422*'data \"live\" (TIO)'!V262)/'data \"live\" (TIO)'!V342,($AJ422*'data \"live\" (TIO)'!V262+'performance indicators'!$AK422*'data \"live\" (TIO)'!V262)/'data \"live\" (TIO)'!V362)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ422*'data \"live\" (TIO)'!W262+'performance indicators'!$AK422*'data \"live\" (TIO)'!W262)/'data \"live\" (TIO)'!W342,($AJ422*'data \"live\" (TIO)'!W262+'performance indicators'!$AK422*'data \"live\" (TIO)'!W262)/'data \"live\" (TIO)'!W362)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ422*'data \"live\" (TIO)'!X262+'performance indicators'!$AK422*'data \"live\" (TIO)'!X262)/'data \"live\" (TIO)'!X342,($AJ422*'data \"live\" (TIO)'!X262+'performance indicators'!$AK422*'data \"live\" (TIO)'!X262)/'data \"live\" (TIO)'!X362)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ422*'data \"live\" (TIO)'!Y262+'performance indicators'!$AK422*'data \"live\" (TIO)'!Y262)/'data \"live\" (TIO)'!Y342,($AJ422*'data \"live\" (TIO)'!Y262+'performance indicators'!$AK422*'data \"live\" (TIO)'!Y262)/'data \"live\" (TIO)'!Y362)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ422*'data \"live\" (TIO)'!Z262+'performance indicators'!$AK422*'data \"live\" (TIO)'!Z262)/'data \"live\" (TIO)'!Z342,($AJ422*'data \"live\" (TIO)'!Z262+'performance indicators'!$AK422*'data \"live\" (TIO)'!Z262)/'data \"live\" (TIO)'!Z362)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ422*'data \"live\" (TIO)'!AA262+'performance indicators'!$AK422*'data \"live\" (TIO)'!AA262)/'data \"live\" (TIO)'!AA342,($AJ422*'data \"live\" (TIO)'!AA262+'performance indicators'!$AK422*'data \"live\" (TIO)'!AA262)/'data \"live\" (TIO)'!AA362)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S403:$X430,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S403:$X422,20,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($B$805,$A404:$AK419,36,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A404:$AK419,37,FALSE)","v":{"$error":"#N/A"}}]
[null,"RAIL AVERAGE TRIP LENGTH","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2009-12","2012-15","2015-18",{"$f":"V403","v":"2018-21"},{"$f":"W403","v":"2021-24"},{"$f":"X403","v":"2024-27"},{"$f":"'data \"live\" (TIO)'!$AB$3","v":"2018-21"},{"$f":"Z403","v":"2015-18"}]
["Northland","Northland average trip length:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S423:$X439,2,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S423:$X439,2,FALSE)","v":0}]
["Auckland","Auckland average trip length:",{"$f":"'data \"live\" (TIO)'!C265/'data \"live\" (TIO)'!C245","v":15.385006557346115},{"$f":"'data \"live\" (TIO)'!D265/'data \"live\" (TIO)'!D245","v":14.460561417366577},{"$f":"'data \"live\" (TIO)'!E265/'data \"live\" (TIO)'!E245","v":15.232078766269021},{"$f":"'data \"live\" (TIO)'!F265/'data \"live\" (TIO)'!F245","v":15.807586479906076},{"$f":"'data \"live\" (TIO)'!G265/'data \"live\" (TIO)'!G245","v":14.480003816325935},{"$f":"'data \"live\" (TIO)'!H265/'data \"live\" (TIO)'!H245","v":13.41743589161376},{"$f":"'data \"live\" (TIO)'!I265/'data \"live\" (TIO)'!I245","v":13.258481029956645},{"$f":"'data \"live\" (TIO)'!J265/'data \"live\" (TIO)'!J245","v":13.376796739152457},{"$f":"'data \"live\" (TIO)'!K265/'data \"live\" (TIO)'!K245","v":13.4},{"$f":"'data \"live\" (TIO)'!L265/'data \"live\" (TIO)'!L245","v":13.715272250595236},{"$f":"'data \"live\" (TIO)'!M265/'data \"live\" (TIO)'!M245","v":13.662657123869376},{"$f":"'data \"live\" (TIO)'!N265/'data \"live\" (TIO)'!N245","v":13.58919376596114},{"$f":"'data \"live\" (TIO)'!O265/'data \"live\" (TIO)'!O245","v":13.472868205638097},{"$f":"'data \"live\" (TIO)'!P265/'data \"live\" (TIO)'!P245","v":13.34972921224251},{"$f":"'data \"live\" (TIO)'!Q265/'data \"live\" (TIO)'!Q245","v":12.876829455644595},{"$f":"'data \"live\" (TIO)'!R265/'data \"live\" (TIO)'!R245","v":12.394825287940082},{"$f":"'data \"live\" (TIO)'!V265/'data \"live\" (TIO)'!V245","v":15.016198207564575},{"$f":"'data \"live\" (TIO)'!W265/'data \"live\" (TIO)'!W245","v":14.438743726814183},{"$f":"'data \"live\" (TIO)'!X265/'data \"live\" (TIO)'!X245","v":13.350643982060312},{"$f":"'data \"live\" (TIO)'!Y265/'data \"live\" (TIO)'!Y245","v":13.65362912717341},{"$f":"'data \"live\" (TIO)'!Z265/'data \"live\" (TIO)'!Z245","v":13.208346930038468},{"$f":"'data \"live\" (TIO)'!AA265/'data \"live\" (TIO)'!AA245","v":12.054630137780338},{"$f":"HLOOKUP($Y$3,$S423:$X439,3,FALSE)","v":13.65362912717341},{"$f":"HLOOKUP($Z$3,$S423:$X439,3,FALSE)","v":13.350643982060312}]
["Waikato","Waikato average trip length:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S423:$X439,4,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S423:$X439,4,FALSE)","v":0}]
["Bay of Plenty","Bay of Plenty average trip length:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S423:$X439,5,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S423:$X439,5,FALSE)","v":0}]
["Gisborne","Gisborne average trip length:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S423:$X439,6,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S423:$X439,6,FALSE)","v":0}]
["Hawkes Bay","Hawkes Bay average trip length:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S423:$X439,7,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S423:$X439,7,FALSE)","v":0}]
["Taranaki","Taranaki average trip length:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S423:$X439,8,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S423:$X439,8,FALSE)","v":0}]
["Manawatu-Wanganui","Manawatu-Wanganui average trip length:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S423:$X439,9,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S423:$X439,9,FALSE)","v":0}]
["Wellington","Wellington average trip length:",{"$f":"'data \"live\" (TIO)'!C272/'data \"live\" (TIO)'!C252","v":23.29331603566369},{"$f":"'data \"live\" (TIO)'!D272/'data \"live\" (TIO)'!D252","v":23.293595639509896},{"$f":"'data \"live\" (TIO)'!E272/'data \"live\" (TIO)'!E252","v":23.786340063904252},{"$f":"'data \"live\" (TIO)'!F272/'data \"live\" (TIO)'!F252","v":23.731154587820441},{"$f":"'data \"live\" (TIO)'!G272/'data \"live\" (TIO)'!G252","v":23.551028437661788},{"$f":"'data \"live\" (TIO)'!H272/'data \"live\" (TIO)'!H252","v":23.953113757570186},{"$f":"'data \"live\" (TIO)'!I272/'data \"live\" (TIO)'!I252","v":23.879378716746626},{"$f":"'data \"live\" (TIO)'!J272/'data \"live\" (TIO)'!J252","v":23.702353727939396},{"$f":"'data \"live\" (TIO)'!K272/'data \"live\" (TIO)'!K252","v":23.175157069110409},{"$f":"'data \"live\" (TIO)'!L272/'data \"live\" (TIO)'!L252","v":23.70235988632669},{"$f":"'data \"live\" (TIO)'!M272/'data \"live\" (TIO)'!M252","v":23.702361851677008},{"$f":"'data \"live\" (TIO)'!N272/'data \"live\" (TIO)'!N252","v":23.702362453495876},{"$f":"'data \"live\" (TIO)'!O272/'data \"live\" (TIO)'!O252","v":23.702365651356466},{"$f":"'data \"live\" (TIO)'!P272/'data \"live\" (TIO)'!P252","v":23.702365144608887},{"$f":"'data \"live\" (TIO)'!Q272/'data \"live\" (TIO)'!Q252","v":23.702368631928021},{"$f":"'data \"live\" (TIO)'!R272/'data \"live\" (TIO)'!R252","v":23.702370450283674},{"$f":"'data \"live\" (TIO)'!V272/'data \"live\" (TIO)'!V252","v":23.458525661298772},{"$f":"'data \"live\" (TIO)'!W272/'data \"live\" (TIO)'!W252","v":23.748089384756017},{"$f":"'data \"live\" (TIO)'!X272/'data \"live\" (TIO)'!X252","v":23.589879920213878},{"$f":"'data \"live\" (TIO)'!Y272/'data \"live\" (TIO)'!Y252","v":23.702361409002769},{"$f":"'data \"live\" (TIO)'!Z272/'data \"live\" (TIO)'!Z252","v":23.702366496305164},{"$f":"'data \"live\" (TIO)'!AA272/'data \"live\" (TIO)'!AA252","v":23.70236990759625},{"$f":"HLOOKUP($Y$3,$S423:$X439,10,FALSE)","v":23.702361409002769},{"$f":"HLOOKUP($Z$3,$S423:$X439,10,FALSE)","v":23.589879920213878}]
["Marlborough","Marlborough average trip length:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S423:$X439,11,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S423:$X439,11,FALSE)","v":0}]
["Nelson","Nelson average trip length:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S423:$X439,12,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S423:$X439,12,FALSE)","v":0}]
["Canterbury","Canterbury average trip length:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S423:$X439,13,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S423:$X439,13,FALSE)","v":0}]
["West Coast","West Coast average trip length:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S423:$X439,14,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S423:$X439,14,FALSE)","v":0}]
["Otago","Otago average trip length:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S423:$X439,15,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S423:$X439,15,FALSE)","v":0}]
["Southland","Southland average trip length:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S423:$X439,16,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S423:$X439,16,FALSE)","v":0}]
["National","National total average trip length:",{"$f":"'data \"live\" (TIO)'!C279/'data \"live\" (TIO)'!C259","v":19.874367381123175},{"$f":"'data \"live\" (TIO)'!D279/'data \"live\" (TIO)'!D259","v":19.157502046700806},{"$f":"'data \"live\" (TIO)'!E279/'data \"live\" (TIO)'!E259","v":19.575434244285177},{"$f":"'data \"live\" (TIO)'!F279/'data \"live\" (TIO)'!F259","v":20.013178239027205},{"$f":"'data \"live\" (TIO)'!G279/'data \"live\" (TIO)'!G259","v":19.056434911748983},{"$f":"'data \"live\" (TIO)'!H279/'data \"live\" (TIO)'!H259","v":18.32368184111867},{"$f":"'data \"live\" (TIO)'!I279/'data \"live\" (TIO)'!I259","v":17.853639125074885},{"$f":"'data \"live\" (TIO)'!J279/'data \"live\" (TIO)'!J259","v":17.518019831843553},{"$f":"'data \"live\" (TIO)'!K279/'data \"live\" (TIO)'!K259","v":17.050527542816152},{"$f":"'data \"live\" (TIO)'!L279/'data \"live\" (TIO)'!L259","v":17.460051872247906},{"$f":"'data \"live\" (TIO)'!M279/'data \"live\" (TIO)'!M259","v":17.324090652370263},{"$f":"'data \"live\" (TIO)'!N279/'data \"live\" (TIO)'!N259","v":17.217917073127214},{"$f":"'data \"live\" (TIO)'!O279/'data \"live\" (TIO)'!O259","v":17.058046006908867},{"$f":"'data \"live\" (TIO)'!P279/'data \"live\" (TIO)'!P259","v":16.916260755294122},{"$f":"'data \"live\" (TIO)'!Q279/'data \"live\" (TIO)'!Q259","v":16.245185369364982},{"$f":"'data \"live\" (TIO)'!R279/'data \"live\" (TIO)'!R259","v":15.66745349484686},{"$f":"'data \"live\" (TIO)'!V279/'data \"live\" (TIO)'!V259","v":19.528616222537952},{"$f":"'data \"live\" (TIO)'!W279/'data \"live\" (TIO)'!W259","v":19.076055525933654},{"$f":"'data \"live\" (TIO)'!X279/'data \"live\" (TIO)'!X259","v":17.458385178797236},{"$f":"'data \"live\" (TIO)'!Y279/'data \"live\" (TIO)'!Y259","v":17.331045598289347},{"$f":"'data \"live\" (TIO)'!Z279/'data \"live\" (TIO)'!Z259","v":16.715186624181566},{"$f":"'data \"live\" (TIO)'!AA279/'data \"live\" (TIO)'!AA259","v":15.275210327948869},{"$f":"HLOOKUP($Y$3,$S423:$X439,17,FALSE)","v":17.331045598289347},{"$f":"HLOOKUP($Z$3,$S423:$X439,17,FALSE)","v":17.458385178797236}]
[null,{"$f":"VLOOKUP('data \"live\" (TIO)'!$B$484,$A424:$Y439,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A424:$Y439,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A424:$Y439,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A424:$Y439,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A424:$Y439,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A424:$AK439,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A424:$Y439,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A424:$Y439,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A424:$Y439,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A424:$Y439,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A424:$Y439,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A424:$Y439,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A424:$Y439,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A424:$Y439,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A424:$Y439,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A424:$Y439,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A424:$Y439,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A424:$Y439,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A424:$Y439,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A424:$Y439,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A424:$Y439,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A424:$Y439,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A424:$Y439,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A424:$Y439,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A424:$Z439,26,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B440","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"live\" (TIO)'!I281/'data \"live\" (TIO)'!I261","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!J281/'data \"live\" (TIO)'!J261","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!K281/'data \"live\" (TIO)'!K261","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!L281/'data \"live\" (TIO)'!L261","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!M281/'data \"live\" (TIO)'!M261","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!N281/'data \"live\" (TIO)'!N261","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!O281/'data \"live\" (TIO)'!O261","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!P281/'data \"live\" (TIO)'!P261","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Q281/'data \"live\" (TIO)'!Q261","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!R281/'data \"live\" (TIO)'!R261","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!V281/'data \"live\" (TIO)'!V261","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!W281/'data \"live\" (TIO)'!W261","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!X281/'data \"live\" (TIO)'!X261","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Y281/'data \"live\" (TIO)'!Y261","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Z281/'data \"live\" (TIO)'!Z261","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!AA281/'data \"live\" (TIO)'!AA261","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S423:$X441,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S423:$X441,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B440","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!C282/'data \"live\" (TIO)'!C262","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!D282/'data \"live\" (TIO)'!D262","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!E282/'data \"live\" (TIO)'!E262","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!F282/'data \"live\" (TIO)'!F262","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!G282/'data \"live\" (TIO)'!G262","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!H282/'data \"live\" (TIO)'!H262","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!I282/'data \"live\" (TIO)'!I262","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!J282/'data \"live\" (TIO)'!J262","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K282/'data \"live\" (TIO)'!K262","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L282/'data \"live\" (TIO)'!L262","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M282/'data \"live\" (TIO)'!M262","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N282/'data \"live\" (TIO)'!N262","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O282/'data \"live\" (TIO)'!O262","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P282/'data \"live\" (TIO)'!P262","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q282/'data \"live\" (TIO)'!Q262","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R282/'data \"live\" (TIO)'!R262","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!V282/'data \"live\" (TIO)'!V262","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!W282/'data \"live\" (TIO)'!W262","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!X282/'data \"live\" (TIO)'!X262","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Y282/'data \"live\" (TIO)'!Y262","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Z282/'data \"live\" (TIO)'!Z262","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!AA282/'data \"live\" (TIO)'!AA262","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$S423:$X450,20,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$S423:$X442,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"RAIL COST PER PASSENGER","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2009-12","2012-15","2015-18",{"$f":"V423","v":"2018-21"},{"$f":"W423","v":"2021-24"},{"$f":"X423","v":"2024-27"},{"$f":"$Y$3","v":"2018-21"},{"$f":"Z423","v":"2015-18"}]
["Northland","Northland cost per passenger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S443:$X459,2,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S443:$X459,2,FALSE)","v":0}]
["Auckland","Auckland cost per passenger:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C345/'data \"live\" (TIO)'!C245,'data \"live\" (TIO)'!C325/'data \"live\" (TIO)'!C245)","v":6.607987677027892},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D345/'data \"live\" (TIO)'!D245,'data \"live\" (TIO)'!D325/'data \"live\" (TIO)'!D245)","v":5.5368851879487506},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E345/'data \"live\" (TIO)'!E245,'data \"live\" (TIO)'!E325/'data \"live\" (TIO)'!E245)","v":7.2765932757161798},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F345/'data \"live\" (TIO)'!F245,'data \"live\" (TIO)'!F325/'data \"live\" (TIO)'!F245)","v":7.9724583780182625},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G345/'data \"live\" (TIO)'!G245,'data \"live\" (TIO)'!G325/'data \"live\" (TIO)'!G245)","v":7.8289579383864494},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H345/'data \"live\" (TIO)'!H245,'data \"live\" (TIO)'!H325/'data \"live\" (TIO)'!H245)","v":6.1148499276630828},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I345/'data \"live\" (TIO)'!I245,'data \"live\" (TIO)'!I325/'data \"live\" (TIO)'!I245)","v":4.5746287208412149},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J345/'data \"live\" (TIO)'!J245,'data \"live\" (TIO)'!J325/'data \"live\" (TIO)'!J245)","v":3.9836524352376768},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K345/'data \"live\" (TIO)'!K245,'data \"live\" (TIO)'!K325/'data \"live\" (TIO)'!K245)","v":5.3003881693500299},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L345/'data \"live\" (TIO)'!L245,'data \"live\" (TIO)'!L325/'data \"live\" (TIO)'!L245)","v":4.0494867048314003},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M345/'data \"live\" (TIO)'!M245,'data \"live\" (TIO)'!M325/'data \"live\" (TIO)'!M245)","v":3.7221666841928691},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N345/'data \"live\" (TIO)'!N245,'data \"live\" (TIO)'!N325/'data \"live\" (TIO)'!N245)","v":3.5719057874098246},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O345/'data \"live\" (TIO)'!O245,'data \"live\" (TIO)'!O325/'data \"live\" (TIO)'!O245)","v":3.211069285584792},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P345/'data \"live\" (TIO)'!P245,'data \"live\" (TIO)'!P325/'data \"live\" (TIO)'!P245)","v":2.8899239174651941},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q345/'data \"live\" (TIO)'!Q245,'data \"live\" (TIO)'!Q325/'data \"live\" (TIO)'!Q245)","v":2.6465043346025956},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R345/'data \"live\" (TIO)'!R245,'data \"live\" (TIO)'!R325/'data \"live\" (TIO)'!R245)","v":2.0022031794740842},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V345/'data \"live\" (TIO)'!V245,'data \"live\" (TIO)'!V325/'data \"live\" (TIO)'!V245)","v":6.49599911634186},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W345/'data \"live\" (TIO)'!W245,'data \"live\" (TIO)'!W325/'data \"live\" (TIO)'!W245)","v":7.1956176352494765},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X345/'data \"live\" (TIO)'!X245,'data \"live\" (TIO)'!X325/'data \"live\" (TIO)'!X245)","v":4.6379911259988464},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y345/'data \"live\" (TIO)'!Y245,'data \"live\" (TIO)'!Y325/'data \"live\" (TIO)'!Y245)","v":3.7732537147672738},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z345/'data \"live\" (TIO)'!Z245,'data \"live\" (TIO)'!Z325/'data \"live\" (TIO)'!Z245)","v":2.8953808908287293},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA345/'data \"live\" (TIO)'!AA245,'data \"live\" (TIO)'!AA325/'data \"live\" (TIO)'!AA245)","v":0.62062402749703927},{"$f":"HLOOKUP($Y$3,$S443:$X459,3,FALSE)","v":3.7732537147672738},{"$f":"HLOOKUP($Z$3,$S443:$X459,3,FALSE)","v":4.6379911259988464}]
["Waikato","Waikato cost per passenger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S443:$X459,4,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S443:$X459,4,FALSE)","v":0}]
["Bay of Plenty","Bay of Plenty cost per passenger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S443:$X459,5,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S443:$X459,5,FALSE)","v":0}]
["Gisborne","Gisborne cost per passenger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S443:$X459,6,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S443:$X459,6,FALSE)","v":0}]
["Hawkes Bay","Hawkes Bay cost per passenger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S443:$X459,7,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S443:$X459,7,FALSE)","v":0}]
["Taranaki","Taranaki cost per passenger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S443:$X459,8,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S443:$X459,8,FALSE)","v":0}]
["Manawatu-Wanganui","Manawatu-Wanganui cost per passenger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S443:$X459,9,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S443:$X459,9,FALSE)","v":0}]
["Wellington","Wellington cost per passenger:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C352/'data \"live\" (TIO)'!C252,'data \"live\" (TIO)'!C332/'data \"live\" (TIO)'!C252)","v":2.6506656979683689},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D352/'data \"live\" (TIO)'!D252,'data \"live\" (TIO)'!D332/'data \"live\" (TIO)'!D252)","v":2.87788839449165},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E352/'data \"live\" (TIO)'!E252,'data \"live\" (TIO)'!E332/'data \"live\" (TIO)'!E252)","v":3.5783802636062254},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F352/'data \"live\" (TIO)'!F252,'data \"live\" (TIO)'!F332/'data \"live\" (TIO)'!F252)","v":2.9666590432765796},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G352/'data \"live\" (TIO)'!G252,'data \"live\" (TIO)'!G332/'data \"live\" (TIO)'!G252)","v":2.8867525610454501},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H352/'data \"live\" (TIO)'!H252,'data \"live\" (TIO)'!H332/'data \"live\" (TIO)'!H252)","v":2.7935224641448033},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I352/'data \"live\" (TIO)'!I252,'data \"live\" (TIO)'!I332/'data \"live\" (TIO)'!I252)","v":3.0344443974001778},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J352/'data \"live\" (TIO)'!J252,'data \"live\" (TIO)'!J332/'data \"live\" (TIO)'!J252)","v":3.1612333170115514},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K352/'data \"live\" (TIO)'!K252,'data \"live\" (TIO)'!K332/'data \"live\" (TIO)'!K252)","v":4.5437999489270462},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L352/'data \"live\" (TIO)'!L252,'data \"live\" (TIO)'!L332/'data \"live\" (TIO)'!L252)","v":4.4971217693925141},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M352/'data \"live\" (TIO)'!M252,'data \"live\" (TIO)'!M332/'data \"live\" (TIO)'!M252)","v":4.2261647575915617},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N352/'data \"live\" (TIO)'!N252,'data \"live\" (TIO)'!N332/'data \"live\" (TIO)'!N252)","v":3.9019724372209046},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O352/'data \"live\" (TIO)'!O252,'data \"live\" (TIO)'!O332/'data \"live\" (TIO)'!O252)","v":4.1326964428102286},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P352/'data \"live\" (TIO)'!P252,'data \"live\" (TIO)'!P332/'data \"live\" (TIO)'!P252)","v":3.6928223233741404},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q352/'data \"live\" (TIO)'!Q252,'data \"live\" (TIO)'!Q332/'data \"live\" (TIO)'!Q252)","v":3.602543812179491},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R352/'data \"live\" (TIO)'!R252,'data \"live\" (TIO)'!R332/'data \"live\" (TIO)'!R252)","v":3.5889442738974049},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V352/'data \"live\" (TIO)'!V252,'data \"live\" (TIO)'!V332/'data \"live\" (TIO)'!V252)","v":3.0371564307485852},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W352/'data \"live\" (TIO)'!W252,'data \"live\" (TIO)'!W332/'data \"live\" (TIO)'!W252)","v":2.8803924197691337},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X352/'data \"live\" (TIO)'!X252,'data \"live\" (TIO)'!X332/'data \"live\" (TIO)'!X252)","v":3.5686401008243251},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y352/'data \"live\" (TIO)'!Y252,'data \"live\" (TIO)'!Y332/'data \"live\" (TIO)'!Y252)","v":4.2054260101057137},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z352/'data \"live\" (TIO)'!Z252,'data \"live\" (TIO)'!Z332/'data \"live\" (TIO)'!Z252)","v":3.8056400101587573},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA352/'data \"live\" (TIO)'!AA252,'data \"live\" (TIO)'!AA332/'data \"live\" (TIO)'!AA252)","v":1.1856309593092116},{"$f":"HLOOKUP($Y$3,$S443:$X459,10,FALSE)","v":4.2054260101057137},{"$f":"HLOOKUP($Z$3,$S443:$X459,10,FALSE)","v":3.5686401008243251}]
["Marlborough","Marlborough cost per passenger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S443:$X459,11,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S443:$X459,11,FALSE)","v":0}]
["Nelson","Nelson cost per passenger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S443:$X459,12,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S443:$X459,12,FALSE)","v":0}]
["Canterbury","Canterbury cost per passenger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S443:$X459,13,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S443:$X459,13,FALSE)","v":0}]
["West Coast","West Coast cost per passenger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S443:$X459,14,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S443:$X459,14,FALSE)","v":0}]
["Otago","Otago cost per passenger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S443:$X459,15,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S443:$X459,15,FALSE)","v":0}]
["Southland","Southland cost per passenger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S443:$X459,16,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S443:$X459,16,FALSE)","v":0}]
["National","National total cost per passenger:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C359/'data \"live\" (TIO)'!C259,'data \"live\" (TIO)'!C339/'data \"live\" (TIO)'!C259)","v":4.3615092977268759},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D359/'data \"live\" (TIO)'!D259,'data \"live\" (TIO)'!D339/'data \"live\" (TIO)'!D259)","v":4.1229712645599621},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E359/'data \"live\" (TIO)'!E259,'data \"live\" (TIO)'!E339/'data \"live\" (TIO)'!E259)","v":5.3988561823380739},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F359/'data \"live\" (TIO)'!F259,'data \"live\" (TIO)'!F339/'data \"live\" (TIO)'!F259)","v":5.315530571847737},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G359/'data \"live\" (TIO)'!G259,'data \"live\" (TIO)'!G339/'data \"live\" (TIO)'!G259)","v":5.3355612921430255},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H359/'data \"live\" (TIO)'!H259,'data \"live\" (TIO)'!H339/'data \"live\" (TIO)'!H259)","v":4.5681768400661031},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I359/'data \"live\" (TIO)'!I259,'data \"live\" (TIO)'!I339/'data \"live\" (TIO)'!I259)","v":3.9082640998321092},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J359/'data \"live\" (TIO)'!J259,'data \"live\" (TIO)'!J339/'data \"live\" (TIO)'!J259)","v":3.6545424724687803},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K359/'data \"live\" (TIO)'!K259,'data \"live\" (TIO)'!K339/'data \"live\" (TIO)'!K259)","v":5.017840674951997},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L359/'data \"live\" (TIO)'!L259,'data \"live\" (TIO)'!L339/'data \"live\" (TIO)'!L259)","v":4.2173329007242097},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M359/'data \"live\" (TIO)'!M259,'data \"live\" (TIO)'!M339/'data \"live\" (TIO)'!M259)","v":3.9059724328948824},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N359/'data \"live\" (TIO)'!N259,'data \"live\" (TIO)'!N339/'data \"live\" (TIO)'!N259)","v":3.690337565034969},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O359/'data \"live\" (TIO)'!O259,'data \"live\" (TIO)'!O339/'data \"live\" (TIO)'!O259)","v":3.5340760845664878},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P359/'data \"live\" (TIO)'!P259,'data \"live\" (TIO)'!P339/'data \"live\" (TIO)'!P259)","v":3.1665261769523165},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q359/'data \"live\" (TIO)'!Q259,'data \"live\" (TIO)'!Q339/'data \"live\" (TIO)'!Q259)","v":2.9439750818427215},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R359/'data \"live\" (TIO)'!R259,'data \"live\" (TIO)'!R339/'data \"live\" (TIO)'!R259)","v":2.4614375745717054},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V359/'data \"live\" (TIO)'!V259,'data \"live\" (TIO)'!V339/'data \"live\" (TIO)'!V259)","v":4.6472501628140748},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W359/'data \"live\" (TIO)'!W259,'data \"live\" (TIO)'!W339/'data \"live\" (TIO)'!W259)","v":5.0460525054453864},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X359/'data \"live\" (TIO)'!X259,'data \"live\" (TIO)'!X339/'data \"live\" (TIO)'!X259)","v":4.2089925868095666},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y359/'data \"live\" (TIO)'!Y259,'data \"live\" (TIO)'!Y339/'data \"live\" (TIO)'!Y259)","v":3.9314107312609243},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z359/'data \"live\" (TIO)'!Z259,'data \"live\" (TIO)'!Z339/'data \"live\" (TIO)'!Z259)","v":3.1995667932338927},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA359/'data \"live\" (TIO)'!AA259,'data \"live\" (TIO)'!AA339/'data \"live\" (TIO)'!AA259)","v":0.77684748096203227},{"$f":"HLOOKUP($Y$3,$S443:$X459,17,FALSE)","v":3.9314107312609243},{"$f":"HLOOKUP($Z$3,$S443:$X459,17,FALSE)","v":4.2089925868095666}]
[null,{"$f":"VLOOKUP($B$805,$A444:$Y459,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A444:$Y459,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A444:$Y459,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A444:$Y459,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A444:$Y459,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A444:$AK459,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A444:$Y459,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A444:$Y459,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A444:$Y459,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A444:$Y459,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A444:$Y459,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A444:$Y459,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A444:$Y459,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A444:$Y459,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A444:$Y459,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A444:$Y459,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A444:$Y459,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A444:$Y459,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A444:$Y459,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A444:$Y459,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A444:$Y459,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A444:$Y459,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A444:$Y459,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A444:$Y459,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A444:$Z459,26,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B460","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I361/'data \"live\" (TIO)'!I261,'data \"live\" (TIO)'!I341/'data \"live\" (TIO)'!I261)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J361/'data \"live\" (TIO)'!J261,'data \"live\" (TIO)'!J341/'data \"live\" (TIO)'!J261)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K361/'data \"live\" (TIO)'!K261,'data \"live\" (TIO)'!K341/'data \"live\" (TIO)'!K261)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L361/'data \"live\" (TIO)'!L261,'data \"live\" (TIO)'!L341/'data \"live\" (TIO)'!L261)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M361/'data \"live\" (TIO)'!M261,'data \"live\" (TIO)'!M341/'data \"live\" (TIO)'!M261)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N361/'data \"live\" (TIO)'!N261,'data \"live\" (TIO)'!N341/'data \"live\" (TIO)'!N261)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O361/'data \"live\" (TIO)'!O261,'data \"live\" (TIO)'!O341/'data \"live\" (TIO)'!O261)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P361/'data \"live\" (TIO)'!P261,'data \"live\" (TIO)'!P341/'data \"live\" (TIO)'!P261)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q361/'data \"live\" (TIO)'!Q261,'data \"live\" (TIO)'!Q341/'data \"live\" (TIO)'!Q261)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R361/'data \"live\" (TIO)'!R261,'data \"live\" (TIO)'!R341/'data \"live\" (TIO)'!R261)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V361/'data \"live\" (TIO)'!V261,'data \"live\" (TIO)'!V341/'data \"live\" (TIO)'!V261)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W361/'data \"live\" (TIO)'!W261,'data \"live\" (TIO)'!W341/'data \"live\" (TIO)'!W261)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X361/'data \"live\" (TIO)'!X261,'data \"live\" (TIO)'!X341/'data \"live\" (TIO)'!X261)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y361/'data \"live\" (TIO)'!Y261,'data \"live\" (TIO)'!Y341/'data \"live\" (TIO)'!Y261)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z361/'data \"live\" (TIO)'!Z261,'data \"live\" (TIO)'!Z341/'data \"live\" (TIO)'!Z261)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA361/'data \"live\" (TIO)'!AA261,'data \"live\" (TIO)'!AA341/'data \"live\" (TIO)'!AA261)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S443:$X461,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S443:$X461,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B460","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C362/'data \"live\" (TIO)'!C262,'data \"live\" (TIO)'!C342/'data \"live\" (TIO)'!C262)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D362/'data \"live\" (TIO)'!D262,'data \"live\" (TIO)'!D342/'data \"live\" (TIO)'!D262)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E362/'data \"live\" (TIO)'!E262,'data \"live\" (TIO)'!E342/'data \"live\" (TIO)'!E262)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F362/'data \"live\" (TIO)'!F262,'data \"live\" (TIO)'!F342/'data \"live\" (TIO)'!F262)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G362/'data \"live\" (TIO)'!G262,'data \"live\" (TIO)'!G342/'data \"live\" (TIO)'!G262)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H362/'data \"live\" (TIO)'!H262,'data \"live\" (TIO)'!H342/'data \"live\" (TIO)'!H262)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I362/'data \"live\" (TIO)'!I262,'data \"live\" (TIO)'!I342/'data \"live\" (TIO)'!I262)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J362/'data \"live\" (TIO)'!J262,'data \"live\" (TIO)'!J342/'data \"live\" (TIO)'!J262)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K362/'data \"live\" (TIO)'!K262,'data \"live\" (TIO)'!K342/'data \"live\" (TIO)'!K262)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L362/'data \"live\" (TIO)'!L262,'data \"live\" (TIO)'!L342/'data \"live\" (TIO)'!L262)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M362/'data \"live\" (TIO)'!M262,'data \"live\" (TIO)'!M342/'data \"live\" (TIO)'!M262)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N362/'data \"live\" (TIO)'!N262,'data \"live\" (TIO)'!N342/'data \"live\" (TIO)'!N262)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O362/'data \"live\" (TIO)'!O262,'data \"live\" (TIO)'!O342/'data \"live\" (TIO)'!O262)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P362/'data \"live\" (TIO)'!P262,'data \"live\" (TIO)'!P342/'data \"live\" (TIO)'!P262)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q362/'data \"live\" (TIO)'!Q262,'data \"live\" (TIO)'!Q342/'data \"live\" (TIO)'!Q262)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R362/'data \"live\" (TIO)'!R262,'data \"live\" (TIO)'!R342/'data \"live\" (TIO)'!R262)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V362/'data \"live\" (TIO)'!V262,'data \"live\" (TIO)'!V342/'data \"live\" (TIO)'!V262)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W362/'data \"live\" (TIO)'!W262,'data \"live\" (TIO)'!W342/'data \"live\" (TIO)'!W262)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X362/'data \"live\" (TIO)'!X262,'data \"live\" (TIO)'!X342/'data \"live\" (TIO)'!X262)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y362/'data \"live\" (TIO)'!Y262,'data \"live\" (TIO)'!Y342/'data \"live\" (TIO)'!Y262)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z362/'data \"live\" (TIO)'!Z262,'data \"live\" (TIO)'!Z342/'data \"live\" (TIO)'!Z262)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA362/'data \"live\" (TIO)'!AA262,'data \"live\" (TIO)'!AA342/'data \"live\" (TIO)'!AA262)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$S443:$X470,20,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$S443:$X462,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"RAIL COST PER PASSENGER KILOMETRE","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2009-12","2012-15","2015-18",{"$f":"V443","v":"2018-21"},{"$f":"W443","v":"2021-24"},{"$f":"X443","v":"2024-27"},{"$f":"$Y$3","v":"2018-21"},{"$f":"Z443","v":"2015-18"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"S463","v":"2009-12"},"2012-15","2015-18","2018-21","2021-24","2024-27","2018-21","2015-18"]
["Northland","Northland cost per passenger kilometre:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S463:$X479,2,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S463:$X479,2,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T464/$S464-1","v":{"$error":"#DIV/0!"}},{"$f":"U464/$S464-1","v":{"$error":"#DIV/0!"}},{"$f":"V464/$S464-1","v":{"$error":"#DIV/0!"}},{"$f":"W464/$S464-1","v":{"$error":"#DIV/0!"}},{"$f":"X464/$S464-1","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$AL463:$AQ479,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL463:$AQ479,2,FALSE)","v":{"$error":"#DIV/0!"}}]
["Auckland","Auckland cost per passenger kilometre:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C345/'data \"live\" (TIO)'!C265,'data \"live\" (TIO)'!C325/'data \"live\" (TIO)'!C265)","v":0.42950827823161863},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D345/'data \"live\" (TIO)'!D265,'data \"live\" (TIO)'!D325/'data \"live\" (TIO)'!D265)","v":0.38289558946855029},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E345/'data \"live\" (TIO)'!E265,'data \"live\" (TIO)'!E325/'data \"live\" (TIO)'!E265)","v":0.4777150504125528},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F345/'data \"live\" (TIO)'!F265,'data \"live\" (TIO)'!F325/'data \"live\" (TIO)'!F265)","v":0.50434380910409748},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G345/'data \"live\" (TIO)'!G265,'data \"live\" (TIO)'!G325/'data \"live\" (TIO)'!G265)","v":0.54067374827342551},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H345/'data \"live\" (TIO)'!H265,'data \"live\" (TIO)'!H325/'data \"live\" (TIO)'!H265)","v":0.45573908286642306},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I345/'data \"live\" (TIO)'!I265,'data \"live\" (TIO)'!I325/'data \"live\" (TIO)'!I265)","v":0.34503414912350433},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J345/'data \"live\" (TIO)'!J265,'data \"live\" (TIO)'!J325/'data \"live\" (TIO)'!J265)","v":0.2978031671497221},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K345/'data \"live\" (TIO)'!K265,'data \"live\" (TIO)'!K325/'data \"live\" (TIO)'!K265)","v":0.39555135592164403},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L345/'data \"live\" (TIO)'!L265,'data \"live\" (TIO)'!L325/'data \"live\" (TIO)'!L265)","v":0.29525383316074205},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M345/'data \"live\" (TIO)'!M265,'data \"live\" (TIO)'!M325/'data \"live\" (TIO)'!M265)","v":0.27243358670620876},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N345/'data \"live\" (TIO)'!N265,'data \"live\" (TIO)'!N325/'data \"live\" (TIO)'!N265)","v":0.26284898493072523},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O345/'data \"live\" (TIO)'!O265,'data \"live\" (TIO)'!O325/'data \"live\" (TIO)'!O265)","v":0.23833598284892527},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P345/'data \"live\" (TIO)'!P265,'data \"live\" (TIO)'!P325/'data \"live\" (TIO)'!P265)","v":0.21647809266535226},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q345/'data \"live\" (TIO)'!Q265,'data \"live\" (TIO)'!Q325/'data \"live\" (TIO)'!Q265)","v":0.20552453099722409},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R345/'data \"live\" (TIO)'!R265,'data \"live\" (TIO)'!R325/'data \"live\" (TIO)'!R265)","v":0.16153540957307305},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V345/'data \"live\" (TIO)'!V265,'data \"live\" (TIO)'!V325/'data \"live\" (TIO)'!V265)","v":0.4325994520416912},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W345/'data \"live\" (TIO)'!W265,'data \"live\" (TIO)'!W325/'data \"live\" (TIO)'!W265)","v":0.49835482721994012},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X345/'data \"live\" (TIO)'!X265,'data \"live\" (TIO)'!X325/'data \"live\" (TIO)'!X265)","v":0.34739830769445007},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y345/'data \"live\" (TIO)'!Y265,'data \"live\" (TIO)'!Y325/'data \"live\" (TIO)'!Y265)","v":0.27635536893687523},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z345/'data \"live\" (TIO)'!Z265,'data \"live\" (TIO)'!Z325/'data \"live\" (TIO)'!Z265)","v":0.21920842223216017},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA345/'data \"live\" (TIO)'!AA265,'data \"live\" (TIO)'!AA325/'data \"live\" (TIO)'!AA265)","v":5.148428615424256E-2},{"$f":"HLOOKUP($Y$3,$S463:$X479,3,FALSE)","v":0.27635536893687523},{"$f":"HLOOKUP($Z$3,$S463:$X479,3,FALSE)","v":0.34739830769445007},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T465/$S465-1","v":0.15200059747628125},-0.1969515771347532,-0.36117494455299992,-0.49327623694947664,-0.88098855439770452,{"$f":"HLOOKUP($Y$3,$AL463:$AQ479,3,FALSE)","v":-0.36117494455299992},{"$f":"HLOOKUP($Z$3,$AL463:$AQ479,3,FALSE)","v":-0.1969515771347532}]
["Waikato","Waikato cost per passenger kilometre:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S463:$X479,4,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S463:$X479,4,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL463:$AQ479,4,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL463:$AQ479,4,FALSE)","v":{"$error":"#DIV/0!"}}]
["Bay of Plenty","Bay of Plenty cost per passenger kilometre:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S463:$X479,5,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S463:$X479,5,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL463:$AQ479,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL463:$AQ479,5,FALSE)","v":{"$error":"#DIV/0!"}}]
["Gisborne","Gisborne cost per passenger kilometre:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S463:$X479,6,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S463:$X479,6,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL463:$AQ479,6,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL463:$AQ479,6,FALSE)","v":{"$error":"#DIV/0!"}}]
["Hawkes Bay","Hawkes Bay cost per passenger kilometre:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S463:$X479,7,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S463:$X479,7,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL463:$AQ479,7,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL463:$AQ479,7,FALSE)","v":{"$error":"#DIV/0!"}}]
["Taranaki","Taranaki cost per passenger kilometre:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S463:$X479,8,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S463:$X479,8,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL463:$AQ479,8,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL463:$AQ479,8,FALSE)","v":{"$error":"#DIV/0!"}}]
["Manawatu-Wanganui","Manawatu-Wanganui cost per passenger kilometre:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S463:$X479,9,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S463:$X479,9,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL463:$AQ479,9,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL463:$AQ479,9,FALSE)","v":{"$error":"#DIV/0!"}}]
["Wellington","Wellington cost per passenger kilometre:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C352/'data \"live\" (TIO)'!C272,'data \"live\" (TIO)'!C332/'data \"live\" (TIO)'!C272)","v":0.11379512019284911},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D352/'data \"live\" (TIO)'!D272,'data \"live\" (TIO)'!D332/'data \"live\" (TIO)'!D272)","v":0.12354848255416019},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E352/'data \"live\" (TIO)'!E272,'data \"live\" (TIO)'!E332/'data \"live\" (TIO)'!E272)","v":0.15043845560067537},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F352/'data \"live\" (TIO)'!F272,'data \"live\" (TIO)'!F332/'data \"live\" (TIO)'!F272)","v":0.12501115494815243},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G352/'data \"live\" (TIO)'!G272,'data \"live\" (TIO)'!G332/'data \"live\" (TIO)'!G272)","v":0.12257437371308506},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H352/'data \"live\" (TIO)'!H272,'data \"live\" (TIO)'!H332/'data \"live\" (TIO)'!H272)","v":0.11662460640474909},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I352/'data \"live\" (TIO)'!I272,'data \"live\" (TIO)'!I332/'data \"live\" (TIO)'!I272)","v":0.12707384197027369},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J352/'data \"live\" (TIO)'!J272,'data \"live\" (TIO)'!J332/'data \"live\" (TIO)'!J272)","v":0.13337212638444487},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K352/'data \"live\" (TIO)'!K272,'data \"live\" (TIO)'!K332/'data \"live\" (TIO)'!K272)","v":0.19606339389101118},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L352/'data \"live\" (TIO)'!L272,'data \"live\" (TIO)'!L332/'data \"live\" (TIO)'!L272)","v":0.18973308105016132},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M352/'data \"live\" (TIO)'!M272,'data \"live\" (TIO)'!M332/'data \"live\" (TIO)'!M272)","v":0.17830141924411425},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N352/'data \"live\" (TIO)'!N272,'data \"live\" (TIO)'!N332/'data \"live\" (TIO)'!N272)","v":0.16462377726594088},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O352/'data \"live\" (TIO)'!O272,'data \"live\" (TIO)'!O332/'data \"live\" (TIO)'!O272)","v":0.17435797352884558},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P352/'data \"live\" (TIO)'!P272,'data \"live\" (TIO)'!P332/'data \"live\" (TIO)'!P272)","v":0.15579973985060619},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q352/'data \"live\" (TIO)'!Q272,'data \"live\" (TIO)'!Q332/'data \"live\" (TIO)'!Q272)","v":0.15199087771028602},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R352/'data \"live\" (TIO)'!R272,'data \"live\" (TIO)'!R332/'data \"live\" (TIO)'!R272)","v":0.15141710325662605},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V352/'data \"live\" (TIO)'!V272,'data \"live\" (TIO)'!V332/'data \"live\" (TIO)'!V272)","v":0.1294691948931472},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W352/'data \"live\" (TIO)'!W272,'data \"live\" (TIO)'!W332/'data \"live\" (TIO)'!W272)","v":0.12128943819868171},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X352/'data \"live\" (TIO)'!X272,'data \"live\" (TIO)'!X332/'data \"live\" (TIO)'!X272)","v":0.15127843434957042},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y352/'data \"live\" (TIO)'!Y272,'data \"live\" (TIO)'!Y332/'data \"live\" (TIO)'!Y272)","v":0.17742645711698513},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z352/'data \"live\" (TIO)'!Z272,'data \"live\" (TIO)'!Z332/'data \"live\" (TIO)'!Z272)","v":0.16055949564158492},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA352/'data \"live\" (TIO)'!AA272,'data \"live\" (TIO)'!AA332/'data \"live\" (TIO)'!AA272)","v":5.002162078861299E-2},{"$f":"HLOOKUP($Y$3,$S463:$X479,10,FALSE)","v":0.17742645711698513},{"$f":"HLOOKUP($Z$3,$S463:$X479,10,FALSE)","v":0.15127843434957042},null,null,null,null,null,null,null,null,null,null,null,null,-6.3179173248249287E-2,0.16845118620242205,0.37041446240101927,0.24013666551411705,-0.61364075191865863,{"$f":"HLOOKUP($Y$3,$AL463:$AQ479,10,FALSE)","v":0.37041446240101927},{"$f":"HLOOKUP($Z$3,$AL463:$AQ479,10,FALSE)","v":0.16845118620242205}]
["Marlborough","Marlborough cost per passenger kilometre:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S463:$X479,11,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S463:$X479,11,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL463:$AQ479,11,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL463:$AQ479,11,FALSE)","v":{"$error":"#DIV/0!"}}]
["Nelson","Nelson cost per passenger kilometre:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S463:$X479,12,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S463:$X479,12,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL463:$AQ479,12,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL463:$AQ479,12,FALSE)","v":{"$error":"#DIV/0!"}}]
["Canterbury","Canterbury cost per passenger kilometre:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S463:$X479,13,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S463:$X479,13,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL463:$AQ479,13,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL463:$AQ479,13,FALSE)","v":{"$error":"#DIV/0!"}}]
["West Coast","West Coast cost per passenger kilometre:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S463:$X479,14,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S463:$X479,14,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL463:$AQ479,14,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL463:$AQ479,14,FALSE)","v":{"$error":"#DIV/0!"}}]
["Otago","Otago cost per passenger kilometre:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S463:$X479,15,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S463:$X479,15,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL463:$AQ479,15,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL463:$AQ479,15,FALSE)","v":{"$error":"#DIV/0!"}}]
["Southland","Southland cost per passenger kilometre:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S463:$X479,16,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S463:$X479,16,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL463:$AQ479,16,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL463:$AQ479,16,FALSE)","v":{"$error":"#DIV/0!"}}]
["National","National total cost per passenger kilometre:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C359/'data \"live\" (TIO)'!C279,'data \"live\" (TIO)'!C339/'data \"live\" (TIO)'!C279)","v":0.21945399388508186},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D359/'data \"live\" (TIO)'!D279,'data \"live\" (TIO)'!D339/'data \"live\" (TIO)'!D279)","v":0.21521444990632255},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E359/'data \"live\" (TIO)'!E279,'data \"live\" (TIO)'!E339/'data \"live\" (TIO)'!E279)","v":0.27579751820392989},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F359/'data \"live\" (TIO)'!F279,'data \"live\" (TIO)'!F339/'data \"live\" (TIO)'!F279)","v":0.26560152057617975},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G359/'data \"live\" (TIO)'!G279,'data \"live\" (TIO)'!G339/'data \"live\" (TIO)'!G279)","v":0.27998738047552946},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H359/'data \"live\" (TIO)'!H279,'data \"live\" (TIO)'!H339/'data \"live\" (TIO)'!H279)","v":0.24930452731475791},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I359/'data \"live\" (TIO)'!I279,'data \"live\" (TIO)'!I339/'data \"live\" (TIO)'!I279)","v":0.21890574086618975},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J359/'data \"live\" (TIO)'!J279,'data \"live\" (TIO)'!J339/'data \"live\" (TIO)'!J279)","v":0.20861618536506618},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K359/'data \"live\" (TIO)'!K279,'data \"live\" (TIO)'!K339/'data \"live\" (TIO)'!K279)","v":0.29429240018243008},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L359/'data \"live\" (TIO)'!L279,'data \"live\" (TIO)'!L339/'data \"live\" (TIO)'!L279)","v":0.24154183112293623},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M359/'data \"live\" (TIO)'!M279,'data \"live\" (TIO)'!M339/'data \"live\" (TIO)'!M279)","v":0.22546478838474973},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N359/'data \"live\" (TIO)'!N279,'data \"live\" (TIO)'!N339/'data \"live\" (TIO)'!N279)","v":0.21433124281883359},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O359/'data \"live\" (TIO)'!O279,'data \"live\" (TIO)'!O339/'data \"live\" (TIO)'!O279)","v":0.20717942038232939},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P359/'data \"live\" (TIO)'!P279,'data \"live\" (TIO)'!P339/'data \"live\" (TIO)'!P279)","v":0.18718830495452837},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q359/'data \"live\" (TIO)'!Q279,'data \"live\" (TIO)'!Q339/'data \"live\" (TIO)'!Q279)","v":0.18122139051699848},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R359/'data \"live\" (TIO)'!R279,'data \"live\" (TIO)'!R339/'data \"live\" (TIO)'!R279)","v":0.15710514637118853},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V359/'data \"live\" (TIO)'!V279,'data \"live\" (TIO)'!V339/'data \"live\" (TIO)'!V279)","v":0.2379712986243587},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W359/'data \"live\" (TIO)'!W279,'data \"live\" (TIO)'!W339/'data \"live\" (TIO)'!W279)","v":0.26452284638117884},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X359/'data \"live\" (TIO)'!X279,'data \"live\" (TIO)'!X339/'data \"live\" (TIO)'!X279)","v":0.24108716491839585},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y359/'data \"live\" (TIO)'!Y279,'data \"live\" (TIO)'!Y339/'data \"live\" (TIO)'!Y279)","v":0.22684209726209317},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z359/'data \"live\" (TIO)'!Z279,'data \"live\" (TIO)'!Z339/'data \"live\" (TIO)'!Z279)","v":0.1914167556230055},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA359/'data \"live\" (TIO)'!AA279,'data \"live\" (TIO)'!AA339/'data \"live\" (TIO)'!AA279)","v":5.0856745294082385E-2},{"$f":"HLOOKUP($Y$3,$S463:$X479,17,FALSE)","v":0.22684209726209317},{"$f":"HLOOKUP($Z$3,$S463:$X479,17,FALSE)","v":0.24108716491839585},null,null,null,null,null,null,null,null,null,null,null,null,0.11157458025529432,1.3093454177243391E-2,-4.6766990080737147E-2,-0.19563091545270861,-0.78629042414749128,{"$f":"HLOOKUP($Y$3,$AL463:$AQ479,17,FALSE)","v":-4.6766990080737147E-2},{"$f":"HLOOKUP($Z$3,$AL463:$AQ479,17,FALSE)","v":1.3093454177243391E-2}]
[null,{"$f":"VLOOKUP($B$805,$A464:$Y479,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A464:$Y479,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A464:$Y479,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A464:$Y479,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A464:$Y479,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A464:$AK479,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A464:$Y479,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A464:$Y479,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A464:$Y479,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A464:$Y479,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A464:$Y479,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A464:$Y479,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A464:$Y479,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A464:$Y479,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A464:$Y479,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A464:$Y479,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A464:$Y479,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A464:$Y479,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A464:$Y479,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A464:$Y479,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A464:$Y479,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A464:$Y479,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A464:$Y479,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A464:$Y479,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A464:$Z479,26,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP($B$805,$A464:$AR479,44,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A464:$AS479,45,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B480","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I361/'data \"live\" (TIO)'!I281,'data \"live\" (TIO)'!I341/'data \"live\" (TIO)'!I281)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J361/'data \"live\" (TIO)'!J281,'data \"live\" (TIO)'!J341/'data \"live\" (TIO)'!J281)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K361/'data \"live\" (TIO)'!K281,'data \"live\" (TIO)'!K341/'data \"live\" (TIO)'!K281)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L361/'data \"live\" (TIO)'!L281,'data \"live\" (TIO)'!L341/'data \"live\" (TIO)'!L281)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M361/'data \"live\" (TIO)'!M281,'data \"live\" (TIO)'!M341/'data \"live\" (TIO)'!M281)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N361/'data \"live\" (TIO)'!N281,'data \"live\" (TIO)'!N341/'data \"live\" (TIO)'!N281)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O361/'data \"live\" (TIO)'!O281,'data \"live\" (TIO)'!O341/'data \"live\" (TIO)'!O281)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P361/'data \"live\" (TIO)'!P281,'data \"live\" (TIO)'!P341/'data \"live\" (TIO)'!P281)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q361/'data \"live\" (TIO)'!Q281,'data \"live\" (TIO)'!Q341/'data \"live\" (TIO)'!Q281)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R361/'data \"live\" (TIO)'!R281,'data \"live\" (TIO)'!R341/'data \"live\" (TIO)'!R281)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V361/'data \"live\" (TIO)'!V281,'data \"live\" (TIO)'!V341/'data \"live\" (TIO)'!V281)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W361/'data \"live\" (TIO)'!W281,'data \"live\" (TIO)'!W341/'data \"live\" (TIO)'!W281)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X361/'data \"live\" (TIO)'!X281,'data \"live\" (TIO)'!X341/'data \"live\" (TIO)'!X281)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y361/'data \"live\" (TIO)'!Y281,'data \"live\" (TIO)'!Y341/'data \"live\" (TIO)'!Y281)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z361/'data \"live\" (TIO)'!Z281,'data \"live\" (TIO)'!Z341/'data \"live\" (TIO)'!Z281)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA361/'data \"live\" (TIO)'!AA281,'data \"live\" (TIO)'!AA341/'data \"live\" (TIO)'!AA281)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S463:$X481,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S463:$X481,19,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$AL463:$AQ481,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$AL463:$AQ481,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B480","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C362/'data \"live\" (TIO)'!C282,'data \"live\" (TIO)'!C342/'data \"live\" (TIO)'!C282)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D362/'data \"live\" (TIO)'!D282,'data \"live\" (TIO)'!D342/'data \"live\" (TIO)'!D282)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E362/'data \"live\" (TIO)'!E282,'data \"live\" (TIO)'!E342/'data \"live\" (TIO)'!E282)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F362/'data \"live\" (TIO)'!F282,'data \"live\" (TIO)'!F342/'data \"live\" (TIO)'!F282)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G362/'data \"live\" (TIO)'!G282,'data \"live\" (TIO)'!G342/'data \"live\" (TIO)'!G282)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H362/'data \"live\" (TIO)'!H282,'data \"live\" (TIO)'!H342/'data \"live\" (TIO)'!H282)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I362/'data \"live\" (TIO)'!I282,'data \"live\" (TIO)'!I342/'data \"live\" (TIO)'!I282)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J362/'data \"live\" (TIO)'!J282,'data \"live\" (TIO)'!J342/'data \"live\" (TIO)'!J282)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K362/'data \"live\" (TIO)'!K282,'data \"live\" (TIO)'!K342/'data \"live\" (TIO)'!K282)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L362/'data \"live\" (TIO)'!L282,'data \"live\" (TIO)'!L342/'data \"live\" (TIO)'!L282)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M362/'data \"live\" (TIO)'!M282,'data \"live\" (TIO)'!M342/'data \"live\" (TIO)'!M282)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N362/'data \"live\" (TIO)'!N282,'data \"live\" (TIO)'!N342/'data \"live\" (TIO)'!N282)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O362/'data \"live\" (TIO)'!O282,'data \"live\" (TIO)'!O342/'data \"live\" (TIO)'!O282)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P362/'data \"live\" (TIO)'!P282,'data \"live\" (TIO)'!P342/'data \"live\" (TIO)'!P282)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q362/'data \"live\" (TIO)'!Q282,'data \"live\" (TIO)'!Q342/'data \"live\" (TIO)'!Q282)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R362/'data \"live\" (TIO)'!R282,'data \"live\" (TIO)'!R342/'data \"live\" (TIO)'!R282)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V362/'data \"live\" (TIO)'!V282,'data \"live\" (TIO)'!V342/'data \"live\" (TIO)'!V282)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W362/'data \"live\" (TIO)'!W282,'data \"live\" (TIO)'!W342/'data \"live\" (TIO)'!W282)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X362/'data \"live\" (TIO)'!X282,'data \"live\" (TIO)'!X342/'data \"live\" (TIO)'!X282)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y362/'data \"live\" (TIO)'!Y282,'data \"live\" (TIO)'!Y342/'data \"live\" (TIO)'!Y282)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z362/'data \"live\" (TIO)'!Z282,'data \"live\" (TIO)'!Z342/'data \"live\" (TIO)'!Z282)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA362/'data \"live\" (TIO)'!AA282,'data \"live\" (TIO)'!AA342/'data \"live\" (TIO)'!AA282)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$S463:$X510,20,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$S463:$X482,20,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL463:$AQ510,20,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL463:$AQ482,20,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$15,\"RAIL GROSS COST PER IN-SERVICE KILOMETRE\",\"RAIL NET COST PER IN-SERVICE KILOMETRE\")","v":"RAIL GROSS COST PER IN-SERVICE KILOMETRE"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2009-12","2012-15","2015-18",{"$f":"V463","v":"2018-21"},{"$f":"W463","v":"2021-24"},{"$f":"X463","v":"2024-27"},{"$f":"$Y$3","v":"2018-21"},{"$f":"Z463","v":"2015-18"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"S483","v":"2009-12"},"2012-15","2015-18","2018-21","2021-24","2024-27","2018-21","2015-18"]
["Northland","Northland cost per in-service kilometre:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S483:$X499,2,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S483:$X499,2,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T484/$S484-1","v":{"$error":"#DIV/0!"}},{"$f":"U484/$S484-1","v":{"$error":"#DIV/0!"}},{"$f":"V484/$S484-1","v":{"$error":"#DIV/0!"}},{"$f":"W484/$S484-1","v":{"$error":"#DIV/0!"}},{"$f":"X484/$S484-1","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$AL483:$AQ499,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL483:$AQ499,2,FALSE)","v":{"$error":"#DIV/0!"}}]
["Auckland","Auckland cost per in-service kilometre:",{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!C345+'data \"live\" (TIO)'!C305)/'data \"live\" (TIO)'!C285,('data \"live\" (TIO)'!C325+'data \"live\" (TIO)'!C305)/'data \"live\" (TIO)'!C285),IF($E$1=$AR$8,('data \"live\" (TIO)'!C345)/'data \"live\" (TIO)'!C285,('data \"live\" (TIO)'!C325)/'data \"live\" (TIO)'!C285))","v":21.582640878892548},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!D345+'data \"live\" (TIO)'!D305)/'data \"live\" (TIO)'!D285,('data \"live\" (TIO)'!D325+'data \"live\" (TIO)'!D305)/'data \"live\" (TIO)'!D285),IF($E$1=$AR$8,('data \"live\" (TIO)'!D345)/'data \"live\" (TIO)'!D285,('data \"live\" (TIO)'!D325)/'data \"live\" (TIO)'!D285))","v":21.627743708805895},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!E345+'data \"live\" (TIO)'!E305)/'data \"live\" (TIO)'!E285,('data \"live\" (TIO)'!E325+'data \"live\" (TIO)'!E305)/'data \"live\" (TIO)'!E285),IF($E$1=$AR$8,('data \"live\" (TIO)'!E345)/'data \"live\" (TIO)'!E285,('data \"live\" (TIO)'!E325)/'data \"live\" (TIO)'!E285))","v":29.39311893378617},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!F345+'data \"live\" (TIO)'!F305)/'data \"live\" (TIO)'!F285,('data \"live\" (TIO)'!F325+'data \"live\" (TIO)'!F305)/'data \"live\" (TIO)'!F285),IF($E$1=$AR$8,('data \"live\" (TIO)'!F345)/'data \"live\" (TIO)'!F285,('data \"live\" (TIO)'!F325)/'data \"live\" (TIO)'!F285))","v":27.305392778331992},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!G345+'data \"live\" (TIO)'!G305)/'data \"live\" (TIO)'!G285,('data \"live\" (TIO)'!G325+'data \"live\" (TIO)'!G305)/'data \"live\" (TIO)'!G285),IF($E$1=$AR$8,('data \"live\" (TIO)'!G345)/'data \"live\" (TIO)'!G285,('data \"live\" (TIO)'!G325)/'data \"live\" (TIO)'!G285))","v":28.831313928626983},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!H345+'data \"live\" (TIO)'!H305)/'data \"live\" (TIO)'!H285,('data \"live\" (TIO)'!H325+'data \"live\" (TIO)'!H305)/'data \"live\" (TIO)'!H285),IF($E$1=$AR$8,('data \"live\" (TIO)'!H345)/'data \"live\" (TIO)'!H285,('data \"live\" (TIO)'!H325)/'data \"live\" (TIO)'!H285))","v":24.576812576965644},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!I345+'data \"live\" (TIO)'!I305)/'data \"live\" (TIO)'!I285,('data \"live\" (TIO)'!I325+'data \"live\" (TIO)'!I305)/'data \"live\" (TIO)'!I285),IF($E$1=$AR$8,('data \"live\" (TIO)'!I345)/'data \"live\" (TIO)'!I285,('data \"live\" (TIO)'!I325)/'data \"live\" (TIO)'!I285))","v":20.172098860971605},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!J345+'data \"live\" (TIO)'!J305)/'data \"live\" (TIO)'!J285,('data \"live\" (TIO)'!J325+'data \"live\" (TIO)'!J305)/'data \"live\" (TIO)'!J285),IF($E$1=$AR$8,('data \"live\" (TIO)'!J345)/'data \"live\" (TIO)'!J285,('data \"live\" (TIO)'!J325)/'data \"live\" (TIO)'!J285))","v":20.146374542669079},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!K345+'data \"live\" (TIO)'!K305)/'data \"live\" (TIO)'!K285,('data \"live\" (TIO)'!K325+'data \"live\" (TIO)'!K305)/'data \"live\" (TIO)'!K285),IF($E$1=$AR$8,('data \"live\" (TIO)'!K345)/'data \"live\" (TIO)'!K285,('data \"live\" (TIO)'!K325)/'data \"live\" (TIO)'!K285))","v":19.017367328698121},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!L345+'data \"live\" (TIO)'!L305)/'data \"live\" (TIO)'!L285,('data \"live\" (TIO)'!L325+'data \"live\" (TIO)'!L305)/'data \"live\" (TIO)'!L285),IF($E$1=$AR$8,('data \"live\" (TIO)'!L345)/'data \"live\" (TIO)'!L285,('data \"live\" (TIO)'!L325)/'data \"live\" (TIO)'!L285))","v":14.395981956588694},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!M345+'data \"live\" (TIO)'!M305)/'data \"live\" (TIO)'!M285,('data \"live\" (TIO)'!M325+'data \"live\" (TIO)'!M305)/'data \"live\" (TIO)'!M285),IF($E$1=$AR$8,('data \"live\" (TIO)'!M345)/'data \"live\" (TIO)'!M285,('data \"live\" (TIO)'!M325)/'data \"live\" (TIO)'!M285))","v":13.108034507448863},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!N345+'data \"live\" (TIO)'!N305)/'data \"live\" (TIO)'!N285,('data \"live\" (TIO)'!N325+'data \"live\" (TIO)'!N305)/'data \"live\" (TIO)'!N285),IF($E$1=$AR$8,('data \"live\" (TIO)'!N345)/'data \"live\" (TIO)'!N285,('data \"live\" (TIO)'!N325)/'data \"live\" (TIO)'!N285))","v":12.459916239724876},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!O345+'data \"live\" (TIO)'!O305)/'data \"live\" (TIO)'!O285,('data \"live\" (TIO)'!O325+'data \"live\" (TIO)'!O305)/'data \"live\" (TIO)'!O285),IF($E$1=$AR$8,('data \"live\" (TIO)'!O345)/'data \"live\" (TIO)'!O285,('data \"live\" (TIO)'!O325)/'data \"live\" (TIO)'!O285))","v":11.096407250717599},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!P345+'data \"live\" (TIO)'!P305)/'data \"live\" (TIO)'!P285,('data \"live\" (TIO)'!P325+'data \"live\" (TIO)'!P305)/'data \"live\" (TIO)'!P285),IF($E$1=$AR$8,('data \"live\" (TIO)'!P345)/'data \"live\" (TIO)'!P285,('data \"live\" (TIO)'!P325)/'data \"live\" (TIO)'!P285))","v":9.8923657985963978},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Q345+'data \"live\" (TIO)'!Q305)/'data \"live\" (TIO)'!Q285,('data \"live\" (TIO)'!Q325+'data \"live\" (TIO)'!Q305)/'data \"live\" (TIO)'!Q285),IF($E$1=$AR$8,('data \"live\" (TIO)'!Q345)/'data \"live\" (TIO)'!Q285,('data \"live\" (TIO)'!Q325)/'data \"live\" (TIO)'!Q285))","v":8.9834342340295112},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!R345+'data \"live\" (TIO)'!R305)/'data \"live\" (TIO)'!R285,('data \"live\" (TIO)'!R325+'data \"live\" (TIO)'!R305)/'data \"live\" (TIO)'!R285),IF($E$1=$AR$8,('data \"live\" (TIO)'!R345)/'data \"live\" (TIO)'!R285,('data \"live\" (TIO)'!R325)/'data \"live\" (TIO)'!R285))","v":6.7368223999988457},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!V345+'data \"live\" (TIO)'!V305)/'data \"live\" (TIO)'!V285,('data \"live\" (TIO)'!V325+'data \"live\" (TIO)'!V305)/'data \"live\" (TIO)'!V285),IF($E$1=$AR$8,('data \"live\" (TIO)'!V345)/'data \"live\" (TIO)'!V285,('data \"live\" (TIO)'!V325)/'data \"live\" (TIO)'!V285))","v":24.293051016151015},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!W345+'data \"live\" (TIO)'!W305)/'data \"live\" (TIO)'!W285,('data \"live\" (TIO)'!W325+'data \"live\" (TIO)'!W305)/'data \"live\" (TIO)'!W285),IF($E$1=$AR$8,('data \"live\" (TIO)'!W345)/'data \"live\" (TIO)'!W285,('data \"live\" (TIO)'!W325)/'data \"live\" (TIO)'!W285))","v":26.809564075367614},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!X345+'data \"live\" (TIO)'!X305)/'data \"live\" (TIO)'!X285,('data \"live\" (TIO)'!X325+'data \"live\" (TIO)'!X305)/'data \"live\" (TIO)'!X285),IF($E$1=$AR$8,('data \"live\" (TIO)'!X345)/'data \"live\" (TIO)'!X285,('data \"live\" (TIO)'!X325)/'data \"live\" (TIO)'!X285))","v":19.665872326857869},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Y345+'data \"live\" (TIO)'!Y305)/'data \"live\" (TIO)'!Y285,('data \"live\" (TIO)'!Y325+'data \"live\" (TIO)'!Y305)/'data \"live\" (TIO)'!Y285),IF($E$1=$AR$8,('data \"live\" (TIO)'!Y345)/'data \"live\" (TIO)'!Y285,('data \"live\" (TIO)'!Y325)/'data \"live\" (TIO)'!Y285))","v":13.283112785244205},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Z345+'data \"live\" (TIO)'!Z305)/'data \"live\" (TIO)'!Z285,('data \"live\" (TIO)'!Z325+'data \"live\" (TIO)'!Z305)/'data \"live\" (TIO)'!Z285),IF($E$1=$AR$8,('data \"live\" (TIO)'!Z345)/'data \"live\" (TIO)'!Z285,('data \"live\" (TIO)'!Z325)/'data \"live\" (TIO)'!Z285))","v":9.9078742283595034},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!AA345+'data \"live\" (TIO)'!AA305)/'data \"live\" (TIO)'!AA285,('data \"live\" (TIO)'!AA325+'data \"live\" (TIO)'!AA305)/'data \"live\" (TIO)'!AA285),IF($E$1=$AR$8,('data \"live\" (TIO)'!AA345)/'data \"live\" (TIO)'!AA285,('data \"live\" (TIO)'!AA325)/'data \"live\" (TIO)'!AA285))","v":2.0680182591853757},{"$f":"HLOOKUP($Y$3,$S483:$X499,3,FALSE)","v":13.283112785244205},{"$f":"HLOOKUP($Z$3,$S483:$X499,3,FALSE)","v":19.665872326857869},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T485/$S485-1","v":0.10358983141078149},-0.19047334508196634,-0.45321348164900954,-0.59215191942039958,-0.91487202419282487,{"$f":"HLOOKUP($Y$3,$AL483:$AQ499,3,FALSE)","v":-0.45321348164900954},{"$f":"HLOOKUP($Z$3,$AL483:$AQ499,3,FALSE)","v":-0.19047334508196634}]
["Waikato","Waikato cost per in-service kilometre:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S483:$X499,4,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S483:$X499,4,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL483:$AQ499,4,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL483:$AQ499,4,FALSE)","v":{"$error":"#DIV/0!"}}]
["Bay of Plenty","Bay of Plenty cost per in-service kilometre:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S483:$X499,5,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S483:$X499,5,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL483:$AQ499,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL483:$AQ499,5,FALSE)","v":{"$error":"#DIV/0!"}}]
["Gisborne","Gisborne cost per in-service kilometre:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S483:$X499,6,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S483:$X499,6,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL483:$AQ499,6,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL483:$AQ499,6,FALSE)","v":{"$error":"#DIV/0!"}}]
["Hawkes Bay","Hawkes Bay cost per in-service kilometre:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S483:$X499,7,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S483:$X499,7,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL483:$AQ499,7,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL483:$AQ499,7,FALSE)","v":{"$error":"#DIV/0!"}}]
["Taranaki","Taranaki cost per in-service kilometre:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S483:$X499,8,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S483:$X499,8,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL483:$AQ499,8,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL483:$AQ499,8,FALSE)","v":{"$error":"#DIV/0!"}}]
["Manawatu-Wanganui","Manawatu-Wanganui cost per in-service kilometre:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S483:$X499,9,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S483:$X499,9,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL483:$AQ499,9,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL483:$AQ499,9,FALSE)","v":{"$error":"#DIV/0!"}}]
["Wellington","Wellington cost per in-service kilometre:",{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!C352+'data \"live\" (TIO)'!C312)/'data \"live\" (TIO)'!C292,('data \"live\" (TIO)'!C332+'data \"live\" (TIO)'!C312)/'data \"live\" (TIO)'!C292),IF($E$1=$AR$8,('data \"live\" (TIO)'!C352)/'data \"live\" (TIO)'!C292,('data \"live\" (TIO)'!C332)/'data \"live\" (TIO)'!C292))","v":10.776734265302169},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!D352+'data \"live\" (TIO)'!D312)/'data \"live\" (TIO)'!D292,('data \"live\" (TIO)'!D332+'data \"live\" (TIO)'!D312)/'data \"live\" (TIO)'!D292),IF($E$1=$AR$8,('data \"live\" (TIO)'!D352)/'data \"live\" (TIO)'!D292,('data \"live\" (TIO)'!D332)/'data \"live\" (TIO)'!D292))","v":9.8646312051839686},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!E352+'data \"live\" (TIO)'!E312)/'data \"live\" (TIO)'!E292,('data \"live\" (TIO)'!E332+'data \"live\" (TIO)'!E312)/'data \"live\" (TIO)'!E292),IF($E$1=$AR$8,('data \"live\" (TIO)'!E352)/'data \"live\" (TIO)'!E292,('data \"live\" (TIO)'!E332)/'data \"live\" (TIO)'!E292))","v":12.173013879830942},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!F352+'data \"live\" (TIO)'!F312)/'data \"live\" (TIO)'!F292,('data \"live\" (TIO)'!F332+'data \"live\" (TIO)'!F312)/'data \"live\" (TIO)'!F292),IF($E$1=$AR$8,('data \"live\" (TIO)'!F352)/'data \"live\" (TIO)'!F292,('data \"live\" (TIO)'!F332)/'data \"live\" (TIO)'!F292))","v":9.8686312563990271},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!G352+'data \"live\" (TIO)'!G312)/'data \"live\" (TIO)'!G292,('data \"live\" (TIO)'!G332+'data \"live\" (TIO)'!G312)/'data \"live\" (TIO)'!G292),IF($E$1=$AR$8,('data \"live\" (TIO)'!G352)/'data \"live\" (TIO)'!G292,('data \"live\" (TIO)'!G332)/'data \"live\" (TIO)'!G292))","v":9.8532716811943786},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!H352+'data \"live\" (TIO)'!H312)/'data \"live\" (TIO)'!H292,('data \"live\" (TIO)'!H332+'data \"live\" (TIO)'!H312)/'data \"live\" (TIO)'!H292),IF($E$1=$AR$8,('data \"live\" (TIO)'!H352)/'data \"live\" (TIO)'!H292,('data \"live\" (TIO)'!H332)/'data \"live\" (TIO)'!H292))","v":9.4634620745053155},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!I352+'data \"live\" (TIO)'!I312)/'data \"live\" (TIO)'!I292,('data \"live\" (TIO)'!I332+'data \"live\" (TIO)'!I312)/'data \"live\" (TIO)'!I292),IF($E$1=$AR$8,('data \"live\" (TIO)'!I352)/'data \"live\" (TIO)'!I292,('data \"live\" (TIO)'!I332)/'data \"live\" (TIO)'!I292))","v":11.241945743891442},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!J352+'data \"live\" (TIO)'!J312)/'data \"live\" (TIO)'!J292,('data \"live\" (TIO)'!J332+'data \"live\" (TIO)'!J312)/'data \"live\" (TIO)'!J292),IF($E$1=$AR$8,('data \"live\" (TIO)'!J352)/'data \"live\" (TIO)'!J292,('data \"live\" (TIO)'!J332)/'data \"live\" (TIO)'!J292))","v":12.297349530891603},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!K352+'data \"live\" (TIO)'!K312)/'data \"live\" (TIO)'!K292,('data \"live\" (TIO)'!K332+'data \"live\" (TIO)'!K312)/'data \"live\" (TIO)'!K292),IF($E$1=$AR$8,('data \"live\" (TIO)'!K352)/'data \"live\" (TIO)'!K292,('data \"live\" (TIO)'!K332)/'data \"live\" (TIO)'!K292))","v":16.633705471570199},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!L352+'data \"live\" (TIO)'!L312)/'data \"live\" (TIO)'!L292,('data \"live\" (TIO)'!L332+'data \"live\" (TIO)'!L312)/'data \"live\" (TIO)'!L292),IF($E$1=$AR$8,('data \"live\" (TIO)'!L352)/'data \"live\" (TIO)'!L292,('data \"live\" (TIO)'!L332)/'data \"live\" (TIO)'!L292))","v":17.693572731748283},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!M352+'data \"live\" (TIO)'!M312)/'data \"live\" (TIO)'!M292,('data \"live\" (TIO)'!M332+'data \"live\" (TIO)'!M312)/'data \"live\" (TIO)'!M292),IF($E$1=$AR$8,('data \"live\" (TIO)'!M352)/'data \"live\" (TIO)'!M292,('data \"live\" (TIO)'!M332)/'data \"live\" (TIO)'!M292))","v":16.776180243838869},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!N352+'data \"live\" (TIO)'!N312)/'data \"live\" (TIO)'!N292,('data \"live\" (TIO)'!N332+'data \"live\" (TIO)'!N312)/'data \"live\" (TIO)'!N292),IF($E$1=$AR$8,('data \"live\" (TIO)'!N352)/'data \"live\" (TIO)'!N292,('data \"live\" (TIO)'!N332)/'data \"live\" (TIO)'!N292))","v":15.81573919087197},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!O352+'data \"live\" (TIO)'!O312)/'data \"live\" (TIO)'!O292,('data \"live\" (TIO)'!O332+'data \"live\" (TIO)'!O312)/'data \"live\" (TIO)'!O292),IF($E$1=$AR$8,('data \"live\" (TIO)'!O352)/'data \"live\" (TIO)'!O292,('data \"live\" (TIO)'!O332)/'data \"live\" (TIO)'!O292))","v":16.622715757473401},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!P352+'data \"live\" (TIO)'!P312)/'data \"live\" (TIO)'!P292,('data \"live\" (TIO)'!P332+'data \"live\" (TIO)'!P312)/'data \"live\" (TIO)'!P292),IF($E$1=$AR$8,('data \"live\" (TIO)'!P352)/'data \"live\" (TIO)'!P292,('data \"live\" (TIO)'!P332)/'data \"live\" (TIO)'!P292))","v":15.18201936609807},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Q352+'data \"live\" (TIO)'!Q312)/'data \"live\" (TIO)'!Q292,('data \"live\" (TIO)'!Q332+'data \"live\" (TIO)'!Q312)/'data \"live\" (TIO)'!Q292),IF($E$1=$AR$8,('data \"live\" (TIO)'!Q352)/'data \"live\" (TIO)'!Q292,('data \"live\" (TIO)'!Q332)/'data \"live\" (TIO)'!Q292))","v":15.107236953217361},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!R352+'data \"live\" (TIO)'!R312)/'data \"live\" (TIO)'!R292,('data \"live\" (TIO)'!R332+'data \"live\" (TIO)'!R312)/'data \"live\" (TIO)'!R292),IF($E$1=$AR$8,('data \"live\" (TIO)'!R352)/'data \"live\" (TIO)'!R292,('data \"live\" (TIO)'!R332)/'data \"live\" (TIO)'!R292))","v":15.258630869102916},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!V352+'data \"live\" (TIO)'!V312)/'data \"live\" (TIO)'!V292,('data \"live\" (TIO)'!V332+'data \"live\" (TIO)'!V312)/'data \"live\" (TIO)'!V292),IF($E$1=$AR$8,('data \"live\" (TIO)'!V352)/'data \"live\" (TIO)'!V292,('data \"live\" (TIO)'!V332)/'data \"live\" (TIO)'!V292))","v":10.952356793290026},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!W352+'data \"live\" (TIO)'!W312)/'data \"live\" (TIO)'!W292,('data \"live\" (TIO)'!W332+'data \"live\" (TIO)'!W312)/'data \"live\" (TIO)'!W292),IF($E$1=$AR$8,('data \"live\" (TIO)'!W352)/'data \"live\" (TIO)'!W292,('data \"live\" (TIO)'!W332)/'data \"live\" (TIO)'!W292))","v":9.7241790578875911},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!X352+'data \"live\" (TIO)'!X312)/'data \"live\" (TIO)'!X292,('data \"live\" (TIO)'!X332+'data \"live\" (TIO)'!X312)/'data \"live\" (TIO)'!X292),IF($E$1=$AR$8,('data \"live\" (TIO)'!X352)/'data \"live\" (TIO)'!X292,('data \"live\" (TIO)'!X332)/'data \"live\" (TIO)'!X292))","v":13.386413240212592},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Y352+'data \"live\" (TIO)'!Y312)/'data \"live\" (TIO)'!Y292,('data \"live\" (TIO)'!Y332+'data \"live\" (TIO)'!Y312)/'data \"live\" (TIO)'!Y292),IF($E$1=$AR$8,('data \"live\" (TIO)'!Y352)/'data \"live\" (TIO)'!Y292,('data \"live\" (TIO)'!Y332)/'data \"live\" (TIO)'!Y292))","v":16.761830722153039},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Z352+'data \"live\" (TIO)'!Z312)/'data \"live\" (TIO)'!Z292,('data \"live\" (TIO)'!Z332+'data \"live\" (TIO)'!Z312)/'data \"live\" (TIO)'!Z292),IF($E$1=$AR$8,('data \"live\" (TIO)'!Z352)/'data \"live\" (TIO)'!Z292,('data \"live\" (TIO)'!Z332)/'data \"live\" (TIO)'!Z292))","v":15.637324025596278},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!AA352+'data \"live\" (TIO)'!AA312)/'data \"live\" (TIO)'!AA292,('data \"live\" (TIO)'!AA332+'data \"live\" (TIO)'!AA312)/'data \"live\" (TIO)'!AA292),IF($E$1=$AR$8,('data \"live\" (TIO)'!AA352)/'data \"live\" (TIO)'!AA292,('data \"live\" (TIO)'!AA332)/'data \"live\" (TIO)'!AA292))","v":5.0862102897009711},{"$f":"HLOOKUP($Y$3,$S483:$X499,10,FALSE)","v":16.761830722153039},{"$f":"HLOOKUP($Z$3,$S483:$X499,10,FALSE)","v":13.386413240212592},null,null,null,null,null,null,null,null,null,null,null,null,-0.11213821450328199,0.2222404266827569,0.53043139832900565,0.4277588212955683,-0.53560586221798001,{"$f":"HLOOKUP($Y$3,$AL483:$AQ499,10,FALSE)","v":0.53043139832900565},{"$f":"HLOOKUP($Z$3,$AL483:$AQ499,10,FALSE)","v":0.2222404266827569}]
["Marlborough","Marlborough cost per in-service kilometre:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S483:$X499,11,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S483:$X499,11,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL483:$AQ499,11,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL483:$AQ499,11,FALSE)","v":{"$error":"#DIV/0!"}}]
["Nelson","Nelson cost per in-service kilometre:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S483:$X499,12,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S483:$X499,12,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL483:$AQ499,12,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL483:$AQ499,12,FALSE)","v":{"$error":"#DIV/0!"}}]
["Canterbury","Canterbury cost per in-service kilometre:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S483:$X499,13,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S483:$X499,13,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL483:$AQ499,13,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL483:$AQ499,13,FALSE)","v":{"$error":"#DIV/0!"}}]
["West Coast","West Coast cost per in-service kilometre:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S483:$X499,14,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S483:$X499,14,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL483:$AQ499,14,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL483:$AQ499,14,FALSE)","v":{"$error":"#DIV/0!"}}]
["Otago","Otago cost per in-service kilometre:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S483:$X499,15,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S483:$X499,15,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL483:$AQ499,15,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL483:$AQ499,15,FALSE)","v":{"$error":"#DIV/0!"}}]
["Southland","Southland cost per in-service kilometre:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S483:$X499,16,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S483:$X499,16,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL483:$AQ499,16,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL483:$AQ499,16,FALSE)","v":{"$error":"#DIV/0!"}}]
["National","National total cost per in-service kilometre:",{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!C359+'data \"live\" (TIO)'!C319)/'data \"live\" (TIO)'!C299,('data \"live\" (TIO)'!C339+'data \"live\" (TIO)'!C319)/'data \"live\" (TIO)'!C299),IF($E$1=$AR$8,('data \"live\" (TIO)'!C359)/'data \"live\" (TIO)'!C299,('data \"live\" (TIO)'!C339)/'data \"live\" (TIO)'!C299))","v":16.035439665260572},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!D359+'data \"live\" (TIO)'!D319)/'data \"live\" (TIO)'!D299,('data \"live\" (TIO)'!D339+'data \"live\" (TIO)'!D319)/'data \"live\" (TIO)'!D299),IF($E$1=$AR$8,('data \"live\" (TIO)'!D359)/'data \"live\" (TIO)'!D299,('data \"live\" (TIO)'!D339)/'data \"live\" (TIO)'!D299))","v":14.992210087918819},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!E359+'data \"live\" (TIO)'!E319)/'data \"live\" (TIO)'!E299,('data \"live\" (TIO)'!E339+'data \"live\" (TIO)'!E319)/'data \"live\" (TIO)'!E299),IF($E$1=$AR$8,('data \"live\" (TIO)'!E359)/'data \"live\" (TIO)'!E299,('data \"live\" (TIO)'!E339)/'data \"live\" (TIO)'!E299))","v":19.91317477274243},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!F359+'data \"live\" (TIO)'!F319)/'data \"live\" (TIO)'!F299,('data \"live\" (TIO)'!F339+'data \"live\" (TIO)'!F319)/'data \"live\" (TIO)'!F299),IF($E$1=$AR$8,('data \"live\" (TIO)'!F359)/'data \"live\" (TIO)'!F299,('data \"live\" (TIO)'!F339)/'data \"live\" (TIO)'!F299))","v":17.923945331776753},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!G359+'data \"live\" (TIO)'!G319)/'data \"live\" (TIO)'!G299,('data \"live\" (TIO)'!G339+'data \"live\" (TIO)'!G319)/'data \"live\" (TIO)'!G299),IF($E$1=$AR$8,('data \"live\" (TIO)'!G359)/'data \"live\" (TIO)'!G299,('data \"live\" (TIO)'!G339)/'data \"live\" (TIO)'!G299))","v":18.896610732616107},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!H359+'data \"live\" (TIO)'!H319)/'data \"live\" (TIO)'!H299,('data \"live\" (TIO)'!H339+'data \"live\" (TIO)'!H319)/'data \"live\" (TIO)'!H299),IF($E$1=$AR$8,('data \"live\" (TIO)'!H359)/'data \"live\" (TIO)'!H299,('data \"live\" (TIO)'!H339)/'data \"live\" (TIO)'!H299))","v":16.893768317973755},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!I359+'data \"live\" (TIO)'!I319)/'data \"live\" (TIO)'!I299,('data \"live\" (TIO)'!I339+'data \"live\" (TIO)'!I319)/'data \"live\" (TIO)'!I299),IF($E$1=$AR$8,('data \"live\" (TIO)'!I359)/'data \"live\" (TIO)'!I299,('data \"live\" (TIO)'!I339)/'data \"live\" (TIO)'!I299))","v":15.923154511806892},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!J359+'data \"live\" (TIO)'!J319)/'data \"live\" (TIO)'!J299,('data \"live\" (TIO)'!J339+'data \"live\" (TIO)'!J319)/'data \"live\" (TIO)'!J299),IF($E$1=$AR$8,('data \"live\" (TIO)'!J359)/'data \"live\" (TIO)'!J299,('data \"live\" (TIO)'!J339)/'data \"live\" (TIO)'!J299))","v":16.496756444786985},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!K359+'data \"live\" (TIO)'!K319)/'data \"live\" (TIO)'!K299,('data \"live\" (TIO)'!K339+'data \"live\" (TIO)'!K319)/'data \"live\" (TIO)'!K299),IF($E$1=$AR$8,('data \"live\" (TIO)'!K359)/'data \"live\" (TIO)'!K299,('data \"live\" (TIO)'!K339)/'data \"live\" (TIO)'!K299))","v":18.138368917041394},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!L359+'data \"live\" (TIO)'!L319)/'data \"live\" (TIO)'!L299,('data \"live\" (TIO)'!L339+'data \"live\" (TIO)'!L319)/'data \"live\" (TIO)'!L299),IF($E$1=$AR$8,('data \"live\" (TIO)'!L359)/'data \"live\" (TIO)'!L299,('data \"live\" (TIO)'!L339)/'data \"live\" (TIO)'!L299))","v":15.555130373917114},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!M359+'data \"live\" (TIO)'!M319)/'data \"live\" (TIO)'!M299,('data \"live\" (TIO)'!M339+'data \"live\" (TIO)'!M319)/'data \"live\" (TIO)'!M299),IF($E$1=$AR$8,('data \"live\" (TIO)'!M359)/'data \"live\" (TIO)'!M299,('data \"live\" (TIO)'!M339)/'data \"live\" (TIO)'!M299))","v":14.345760585283962},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!N359+'data \"live\" (TIO)'!N319)/'data \"live\" (TIO)'!N299,('data \"live\" (TIO)'!N339+'data \"live\" (TIO)'!N319)/'data \"live\" (TIO)'!N299),IF($E$1=$AR$8,('data \"live\" (TIO)'!N359)/'data \"live\" (TIO)'!N299,('data \"live\" (TIO)'!N339)/'data \"live\" (TIO)'!N299))","v":13.550747306385357},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!O359+'data \"live\" (TIO)'!O319)/'data \"live\" (TIO)'!O299,('data \"live\" (TIO)'!O339+'data \"live\" (TIO)'!O319)/'data \"live\" (TIO)'!O299),IF($E$1=$AR$8,('data \"live\" (TIO)'!O359)/'data \"live\" (TIO)'!O299,('data \"live\" (TIO)'!O339)/'data \"live\" (TIO)'!O299))","v":12.846830873054911},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!P359+'data \"live\" (TIO)'!P319)/'data \"live\" (TIO)'!P299,('data \"live\" (TIO)'!P339+'data \"live\" (TIO)'!P319)/'data \"live\" (TIO)'!P299),IF($E$1=$AR$8,('data \"live\" (TIO)'!P359)/'data \"live\" (TIO)'!P299,('data \"live\" (TIO)'!P339)/'data \"live\" (TIO)'!P299))","v":11.502492729076087},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Q359+'data \"live\" (TIO)'!Q319)/'data \"live\" (TIO)'!Q299,('data \"live\" (TIO)'!Q339+'data \"live\" (TIO)'!Q319)/'data \"live\" (TIO)'!Q299),IF($E$1=$AR$8,('data \"live\" (TIO)'!Q359)/'data \"live\" (TIO)'!Q299,('data \"live\" (TIO)'!Q339)/'data \"live\" (TIO)'!Q299))","v":10.622991383580057},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!R359+'data \"live\" (TIO)'!R319)/'data \"live\" (TIO)'!R299,('data \"live\" (TIO)'!R339+'data \"live\" (TIO)'!R319)/'data \"live\" (TIO)'!R299),IF($E$1=$AR$8,('data \"live\" (TIO)'!R359)/'data \"live\" (TIO)'!R299,('data \"live\" (TIO)'!R339)/'data \"live\" (TIO)'!R299))","v":8.8141367034648415},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!V359+'data \"live\" (TIO)'!V319)/'data \"live\" (TIO)'!V299,('data \"live\" (TIO)'!V339+'data \"live\" (TIO)'!V319)/'data \"live\" (TIO)'!V299),IF($E$1=$AR$8,('data \"live\" (TIO)'!V359)/'data \"live\" (TIO)'!V299,('data \"live\" (TIO)'!V339)/'data \"live\" (TIO)'!V299))","v":17.041898240457016},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!W359+'data \"live\" (TIO)'!W319)/'data \"live\" (TIO)'!W299,('data \"live\" (TIO)'!W339+'data \"live\" (TIO)'!W319)/'data \"live\" (TIO)'!W299),IF($E$1=$AR$8,('data \"live\" (TIO)'!W359)/'data \"live\" (TIO)'!W299,('data \"live\" (TIO)'!W339)/'data \"live\" (TIO)'!W299))","v":17.877859109590649},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!X359+'data \"live\" (TIO)'!X319)/'data \"live\" (TIO)'!X299,('data \"live\" (TIO)'!X339+'data \"live\" (TIO)'!X319)/'data \"live\" (TIO)'!X299),IF($E$1=$AR$8,('data \"live\" (TIO)'!X359)/'data \"live\" (TIO)'!X299,('data \"live\" (TIO)'!X339)/'data \"live\" (TIO)'!X299))","v":16.959802967707837},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Y359+'data \"live\" (TIO)'!Y319)/'data \"live\" (TIO)'!Y299,('data \"live\" (TIO)'!Y339+'data \"live\" (TIO)'!Y319)/'data \"live\" (TIO)'!Y299),IF($E$1=$AR$8,('data \"live\" (TIO)'!Y359)/'data \"live\" (TIO)'!Y299,('data \"live\" (TIO)'!Y339)/'data \"live\" (TIO)'!Y299))","v":14.45771420162114},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Z359+'data \"live\" (TIO)'!Z319)/'data \"live\" (TIO)'!Z299,('data \"live\" (TIO)'!Z339+'data \"live\" (TIO)'!Z319)/'data \"live\" (TIO)'!Z299),IF($E$1=$AR$8,('data \"live\" (TIO)'!Z359)/'data \"live\" (TIO)'!Z299,('data \"live\" (TIO)'!Z339)/'data \"live\" (TIO)'!Z299))","v":11.596748361658783},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!AA359+'data \"live\" (TIO)'!AA319)/'data \"live\" (TIO)'!AA299,('data \"live\" (TIO)'!AA339+'data \"live\" (TIO)'!AA319)/'data \"live\" (TIO)'!AA299),IF($E$1=$AR$8,('data \"live\" (TIO)'!AA359)/'data \"live\" (TIO)'!AA299,('data \"live\" (TIO)'!AA339)/'data \"live\" (TIO)'!AA299))","v":2.7588809581814839},{"$f":"HLOOKUP($Y$3,$S483:$X499,17,FALSE)","v":14.45771420162114},{"$f":"HLOOKUP($Z$3,$S483:$X499,17,FALSE)","v":16.959802967707837},null,null,null,null,null,null,null,null,null,null,null,null,4.9053271961751577E-2,-4.8172610580602404E-3,-0.15163710065473168,-0.31951545549495131,-0.83811187467180304,{"$f":"HLOOKUP($Y$3,$AL483:$AQ499,17,FALSE)","v":-0.15163710065473168},{"$f":"HLOOKUP($Z$3,$AL483:$AQ499,17,FALSE)","v":-4.8172610580602404E-3}]
[null,{"$f":"VLOOKUP($B$805,$A484:$Y499,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A484:$Y499,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A484:$Y499,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A484:$Y499,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A484:$Y499,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A484:$AK499,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A484:$Y499,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A484:$Y499,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A484:$Y499,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A484:$Y499,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A484:$Y499,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A484:$Y499,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A484:$Y499,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A484:$Y499,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A484:$Y499,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A484:$Y499,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A484:$Y499,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A484:$Y499,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A484:$Y499,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A484:$Y499,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A484:$Y499,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A484:$Y499,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A484:$Y499,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A484:$Y499,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A484:$Z499,26,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP($B$805,$A484:$AR499,44,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A484:$AS499,45,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B500","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!I361+'data \"live\" (TIO)'!I321)/'data \"live\" (TIO)'!I301,('data \"live\" (TIO)'!I341+'data \"live\" (TIO)'!I321)/'data \"live\" (TIO)'!I301),IF($E$1=$AR$8,('data \"live\" (TIO)'!I361)/'data \"live\" (TIO)'!I301,('data \"live\" (TIO)'!I341)/'data \"live\" (TIO)'!I301))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!J361+'data \"live\" (TIO)'!J321)/'data \"live\" (TIO)'!J301,('data \"live\" (TIO)'!J341+'data \"live\" (TIO)'!J321)/'data \"live\" (TIO)'!J301),IF($E$1=$AR$8,('data \"live\" (TIO)'!J361)/'data \"live\" (TIO)'!J301,('data \"live\" (TIO)'!J341)/'data \"live\" (TIO)'!J301))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!K361+'data \"live\" (TIO)'!K321)/'data \"live\" (TIO)'!K301,('data \"live\" (TIO)'!K341+'data \"live\" (TIO)'!K321)/'data \"live\" (TIO)'!K301),IF($E$1=$AR$8,('data \"live\" (TIO)'!K361)/'data \"live\" (TIO)'!K301,('data \"live\" (TIO)'!K341)/'data \"live\" (TIO)'!K301))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!L361+'data \"live\" (TIO)'!L321)/'data \"live\" (TIO)'!L301,('data \"live\" (TIO)'!L341+'data \"live\" (TIO)'!L321)/'data \"live\" (TIO)'!L301),IF($E$1=$AR$8,('data \"live\" (TIO)'!L361)/'data \"live\" (TIO)'!L301,('data \"live\" (TIO)'!L341)/'data \"live\" (TIO)'!L301))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!M361+'data \"live\" (TIO)'!M321)/'data \"live\" (TIO)'!M301,('data \"live\" (TIO)'!M341+'data \"live\" (TIO)'!M321)/'data \"live\" (TIO)'!M301),IF($E$1=$AR$8,('data \"live\" (TIO)'!M361)/'data \"live\" (TIO)'!M301,('data \"live\" (TIO)'!M341)/'data \"live\" (TIO)'!M301))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!N361+'data \"live\" (TIO)'!N321)/'data \"live\" (TIO)'!N301,('data \"live\" (TIO)'!N341+'data \"live\" (TIO)'!N321)/'data \"live\" (TIO)'!N301),IF($E$1=$AR$8,('data \"live\" (TIO)'!N361)/'data \"live\" (TIO)'!N301,('data \"live\" (TIO)'!N341)/'data \"live\" (TIO)'!N301))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!O361+'data \"live\" (TIO)'!O321)/'data \"live\" (TIO)'!O301,('data \"live\" (TIO)'!O341+'data \"live\" (TIO)'!O321)/'data \"live\" (TIO)'!O301),IF($E$1=$AR$8,('data \"live\" (TIO)'!O361)/'data \"live\" (TIO)'!O301,('data \"live\" (TIO)'!O341)/'data \"live\" (TIO)'!O301))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!P361+'data \"live\" (TIO)'!P321)/'data \"live\" (TIO)'!P301,('data \"live\" (TIO)'!P341+'data \"live\" (TIO)'!P321)/'data \"live\" (TIO)'!P301),IF($E$1=$AR$8,('data \"live\" (TIO)'!P361)/'data \"live\" (TIO)'!P301,('data \"live\" (TIO)'!P341)/'data \"live\" (TIO)'!P301))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Q361+'data \"live\" (TIO)'!Q321)/'data \"live\" (TIO)'!Q301,('data \"live\" (TIO)'!Q341+'data \"live\" (TIO)'!Q321)/'data \"live\" (TIO)'!Q301),IF($E$1=$AR$8,('data \"live\" (TIO)'!Q361)/'data \"live\" (TIO)'!Q301,('data \"live\" (TIO)'!Q341)/'data \"live\" (TIO)'!Q301))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!R361+'data \"live\" (TIO)'!R321)/'data \"live\" (TIO)'!R301,('data \"live\" (TIO)'!R341+'data \"live\" (TIO)'!R321)/'data \"live\" (TIO)'!R301),IF($E$1=$AR$8,('data \"live\" (TIO)'!R361)/'data \"live\" (TIO)'!R301,('data \"live\" (TIO)'!R341)/'data \"live\" (TIO)'!R301))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!V361+'data \"live\" (TIO)'!V321)/'data \"live\" (TIO)'!V301,('data \"live\" (TIO)'!V341+'data \"live\" (TIO)'!V321)/'data \"live\" (TIO)'!V301),IF($E$1=$AR$8,('data \"live\" (TIO)'!V361)/'data \"live\" (TIO)'!V301,('data \"live\" (TIO)'!V341)/'data \"live\" (TIO)'!V301))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!W361+'data \"live\" (TIO)'!W321)/'data \"live\" (TIO)'!W301,('data \"live\" (TIO)'!W341+'data \"live\" (TIO)'!W321)/'data \"live\" (TIO)'!W301),IF($E$1=$AR$8,('data \"live\" (TIO)'!W361)/'data \"live\" (TIO)'!W301,('data \"live\" (TIO)'!W341)/'data \"live\" (TIO)'!W301))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!X361+'data \"live\" (TIO)'!X321)/'data \"live\" (TIO)'!X301,('data \"live\" (TIO)'!X341+'data \"live\" (TIO)'!X321)/'data \"live\" (TIO)'!X301),IF($E$1=$AR$8,('data \"live\" (TIO)'!X361)/'data \"live\" (TIO)'!X301,('data \"live\" (TIO)'!X341)/'data \"live\" (TIO)'!X301))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Y361+'data \"live\" (TIO)'!Y321)/'data \"live\" (TIO)'!Y301,('data \"live\" (TIO)'!Y341+'data \"live\" (TIO)'!Y321)/'data \"live\" (TIO)'!Y301),IF($E$1=$AR$8,('data \"live\" (TIO)'!Y361)/'data \"live\" (TIO)'!Y301,('data \"live\" (TIO)'!Y341)/'data \"live\" (TIO)'!Y301))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Z361+'data \"live\" (TIO)'!Z321)/'data \"live\" (TIO)'!Z301,('data \"live\" (TIO)'!Z341+'data \"live\" (TIO)'!Z321)/'data \"live\" (TIO)'!Z301),IF($E$1=$AR$8,('data \"live\" (TIO)'!Z361)/'data \"live\" (TIO)'!Z301,('data \"live\" (TIO)'!Z341)/'data \"live\" (TIO)'!Z301))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!AA361+'data \"live\" (TIO)'!AA321)/'data \"live\" (TIO)'!AA301,('data \"live\" (TIO)'!AA341+'data \"live\" (TIO)'!AA321)/'data \"live\" (TIO)'!AA301),IF($E$1=$AR$8,('data \"live\" (TIO)'!AA361)/'data \"live\" (TIO)'!AA301,('data \"live\" (TIO)'!AA341)/'data \"live\" (TIO)'!AA301))","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S483:$X501,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S483:$X501,19,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$AL483:$AQ501,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$AL483:$AQ501,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B500","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!C362+'data \"live\" (TIO)'!C322)/'data \"live\" (TIO)'!C302,('data \"live\" (TIO)'!C342+'data \"live\" (TIO)'!C322)/'data \"live\" (TIO)'!C302),IF($E$1=$AR$8,('data \"live\" (TIO)'!C362)/'data \"live\" (TIO)'!C302,('data \"live\" (TIO)'!C342)/'data \"live\" (TIO)'!C302))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!D362+'data \"live\" (TIO)'!D322)/'data \"live\" (TIO)'!D302,('data \"live\" (TIO)'!D342+'data \"live\" (TIO)'!D322)/'data \"live\" (TIO)'!D302),IF($E$1=$AR$8,('data \"live\" (TIO)'!D362)/'data \"live\" (TIO)'!D302,('data \"live\" (TIO)'!D342)/'data \"live\" (TIO)'!D302))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!E362+'data \"live\" (TIO)'!E322)/'data \"live\" (TIO)'!E302,('data \"live\" (TIO)'!E342+'data \"live\" (TIO)'!E322)/'data \"live\" (TIO)'!E302),IF($E$1=$AR$8,('data \"live\" (TIO)'!E362)/'data \"live\" (TIO)'!E302,('data \"live\" (TIO)'!E342)/'data \"live\" (TIO)'!E302))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!F362+'data \"live\" (TIO)'!F322)/'data \"live\" (TIO)'!F302,('data \"live\" (TIO)'!F342+'data \"live\" (TIO)'!F322)/'data \"live\" (TIO)'!F302),IF($E$1=$AR$8,('data \"live\" (TIO)'!F362)/'data \"live\" (TIO)'!F302,('data \"live\" (TIO)'!F342)/'data \"live\" (TIO)'!F302))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!G362+'data \"live\" (TIO)'!G322)/'data \"live\" (TIO)'!G302,('data \"live\" (TIO)'!G342+'data \"live\" (TIO)'!G322)/'data \"live\" (TIO)'!G302),IF($E$1=$AR$8,('data \"live\" (TIO)'!G362)/'data \"live\" (TIO)'!G302,('data \"live\" (TIO)'!G342)/'data \"live\" (TIO)'!G302))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!H362+'data \"live\" (TIO)'!H322)/'data \"live\" (TIO)'!H302,('data \"live\" (TIO)'!H342+'data \"live\" (TIO)'!H322)/'data \"live\" (TIO)'!H302),IF($E$1=$AR$8,('data \"live\" (TIO)'!H362)/'data \"live\" (TIO)'!H302,('data \"live\" (TIO)'!H342)/'data \"live\" (TIO)'!H302))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!I362+'data \"live\" (TIO)'!I322)/'data \"live\" (TIO)'!I302,('data \"live\" (TIO)'!I342+'data \"live\" (TIO)'!I322)/'data \"live\" (TIO)'!I302),IF($E$1=$AR$8,('data \"live\" (TIO)'!I362)/'data \"live\" (TIO)'!I302,('data \"live\" (TIO)'!I342)/'data \"live\" (TIO)'!I302))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!J362+'data \"live\" (TIO)'!J322)/'data \"live\" (TIO)'!J302,('data \"live\" (TIO)'!J342+'data \"live\" (TIO)'!J322)/'data \"live\" (TIO)'!J302),IF($E$1=$AR$8,('data \"live\" (TIO)'!J362)/'data \"live\" (TIO)'!J302,('data \"live\" (TIO)'!J342)/'data \"live\" (TIO)'!J302))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!K362+'data \"live\" (TIO)'!K322)/'data \"live\" (TIO)'!K302,('data \"live\" (TIO)'!K342+'data \"live\" (TIO)'!K322)/'data \"live\" (TIO)'!K302),IF($E$1=$AR$8,('data \"live\" (TIO)'!K362)/'data \"live\" (TIO)'!K302,('data \"live\" (TIO)'!K342)/'data \"live\" (TIO)'!K302))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!L362+'data \"live\" (TIO)'!L322)/'data \"live\" (TIO)'!L302,('data \"live\" (TIO)'!L342+'data \"live\" (TIO)'!L322)/'data \"live\" (TIO)'!L302),IF($E$1=$AR$8,('data \"live\" (TIO)'!L362)/'data \"live\" (TIO)'!L302,('data \"live\" (TIO)'!L342)/'data \"live\" (TIO)'!L302))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!M362+'data \"live\" (TIO)'!M322)/'data \"live\" (TIO)'!M302,('data \"live\" (TIO)'!M342+'data \"live\" (TIO)'!M322)/'data \"live\" (TIO)'!M302),IF($E$1=$AR$8,('data \"live\" (TIO)'!M362)/'data \"live\" (TIO)'!M302,('data \"live\" (TIO)'!M342)/'data \"live\" (TIO)'!M302))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!N362+'data \"live\" (TIO)'!N322)/'data \"live\" (TIO)'!N302,('data \"live\" (TIO)'!N342+'data \"live\" (TIO)'!N322)/'data \"live\" (TIO)'!N302),IF($E$1=$AR$8,('data \"live\" (TIO)'!N362)/'data \"live\" (TIO)'!N302,('data \"live\" (TIO)'!N342)/'data \"live\" (TIO)'!N302))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!O362+'data \"live\" (TIO)'!O322)/'data \"live\" (TIO)'!O302,('data \"live\" (TIO)'!O342+'data \"live\" (TIO)'!O322)/'data \"live\" (TIO)'!O302),IF($E$1=$AR$8,('data \"live\" (TIO)'!O362)/'data \"live\" (TIO)'!O302,('data \"live\" (TIO)'!O342)/'data \"live\" (TIO)'!O302))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!P362+'data \"live\" (TIO)'!P322)/'data \"live\" (TIO)'!P302,('data \"live\" (TIO)'!P342+'data \"live\" (TIO)'!P322)/'data \"live\" (TIO)'!P302),IF($E$1=$AR$8,('data \"live\" (TIO)'!P362)/'data \"live\" (TIO)'!P302,('data \"live\" (TIO)'!P342)/'data \"live\" (TIO)'!P302))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Q362+'data \"live\" (TIO)'!Q322)/'data \"live\" (TIO)'!Q302,('data \"live\" (TIO)'!Q342+'data \"live\" (TIO)'!Q322)/'data \"live\" (TIO)'!Q302),IF($E$1=$AR$8,('data \"live\" (TIO)'!Q362)/'data \"live\" (TIO)'!Q302,('data \"live\" (TIO)'!Q342)/'data \"live\" (TIO)'!Q302))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!R362+'data \"live\" (TIO)'!R322)/'data \"live\" (TIO)'!R302,('data \"live\" (TIO)'!R342+'data \"live\" (TIO)'!R322)/'data \"live\" (TIO)'!R302),IF($E$1=$AR$8,('data \"live\" (TIO)'!R362)/'data \"live\" (TIO)'!R302,('data \"live\" (TIO)'!R342)/'data \"live\" (TIO)'!R302))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!V362+'data \"live\" (TIO)'!V322)/'data \"live\" (TIO)'!V302,('data \"live\" (TIO)'!V342+'data \"live\" (TIO)'!V322)/'data \"live\" (TIO)'!V302),IF($E$1=$AR$8,('data \"live\" (TIO)'!V362)/'data \"live\" (TIO)'!V302,('data \"live\" (TIO)'!V342)/'data \"live\" (TIO)'!V302))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!W362+'data \"live\" (TIO)'!W322)/'data \"live\" (TIO)'!W302,('data \"live\" (TIO)'!W342+'data \"live\" (TIO)'!W322)/'data \"live\" (TIO)'!W302),IF($E$1=$AR$8,('data \"live\" (TIO)'!W362)/'data \"live\" (TIO)'!W302,('data \"live\" (TIO)'!W342)/'data \"live\" (TIO)'!W302))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!X362+'data \"live\" (TIO)'!X322)/'data \"live\" (TIO)'!X302,('data \"live\" (TIO)'!X342+'data \"live\" (TIO)'!X322)/'data \"live\" (TIO)'!X302),IF($E$1=$AR$8,('data \"live\" (TIO)'!X362)/'data \"live\" (TIO)'!X302,('data \"live\" (TIO)'!X342)/'data \"live\" (TIO)'!X302))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Y362+'data \"live\" (TIO)'!Y322)/'data \"live\" (TIO)'!Y302,('data \"live\" (TIO)'!Y342+'data \"live\" (TIO)'!Y322)/'data \"live\" (TIO)'!Y302),IF($E$1=$AR$8,('data \"live\" (TIO)'!Y362)/'data \"live\" (TIO)'!Y302,('data \"live\" (TIO)'!Y342)/'data \"live\" (TIO)'!Y302))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Z362+'data \"live\" (TIO)'!Z322)/'data \"live\" (TIO)'!Z302,('data \"live\" (TIO)'!Z342+'data \"live\" (TIO)'!Z322)/'data \"live\" (TIO)'!Z302),IF($E$1=$AR$8,('data \"live\" (TIO)'!Z362)/'data \"live\" (TIO)'!Z302,('data \"live\" (TIO)'!Z342)/'data \"live\" (TIO)'!Z302))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!AA362+'data \"live\" (TIO)'!AA322)/'data \"live\" (TIO)'!AA302,('data \"live\" (TIO)'!AA342+'data \"live\" (TIO)'!AA322)/'data \"live\" (TIO)'!AA302),IF($E$1=$AR$8,('data \"live\" (TIO)'!AA362)/'data \"live\" (TIO)'!AA302,('data \"live\" (TIO)'!AA342)/'data \"live\" (TIO)'!AA302))","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$S483:$X530,20,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$S483:$X502,20,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL483:$AQ530,20,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL483:$AQ502,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"RAIL CARRIAGE UTILISATION","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2009-12","2012-15","2015-18",{"$f":"V483","v":"2018-21"},{"$f":"W483","v":"2021-24"},{"$f":"X483","v":"2024-27"},{"$f":"$Y$3","v":"2018-21"},{"$f":"Z463","v":"2015-18"}]
["Northland","Northland carriage utilisation:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S503:$X519,2,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S503:$X519,2,FALSE)","v":0}]
["Auckland","Auckland carriage utilisation:",{"$f":"'data \"live\" (TIO)'!C265/'data \"live\" (TIO)'!C285","v":50.249650525370761},{"$f":"'data \"live\" (TIO)'!D265/'data \"live\" (TIO)'!D285","v":56.484703150602158},{"$f":"'data \"live\" (TIO)'!E265/'data \"live\" (TIO)'!E285","v":61.52855956370307},{"$f":"'data \"live\" (TIO)'!F265/'data \"live\" (TIO)'!F285","v":54.14043413527083},{"$f":"'data \"live\" (TIO)'!G265/'data \"live\" (TIO)'!G285","v":53.324789710423708},{"$f":"'data \"live\" (TIO)'!H265/'data \"live\" (TIO)'!H285","v":53.927375335876327},{"$f":"'data \"live\" (TIO)'!I265/'data \"live\" (TIO)'!I285","v":58.464064824351738},{"$f":"'data \"live\" (TIO)'!J265/'data \"live\" (TIO)'!J285","v":67.649967377749149},{"$f":"'data \"live\" (TIO)'!K265/'data \"live\" (TIO)'!K285","v":48.078124481174399},{"$f":"'data \"live\" (TIO)'!L265/'data \"live\" (TIO)'!L285","v":48.757984959847192},{"$f":"'data \"live\" (TIO)'!M265/'data \"live\" (TIO)'!M285","v":48.114605346309638},{"$f":"'data \"live\" (TIO)'!N265/'data \"live\" (TIO)'!N285","v":47.403326450009807},{"$f":"'data \"live\" (TIO)'!O265/'data \"live\" (TIO)'!O285","v":46.557834524513709},{"$f":"'data \"live\" (TIO)'!P265/'data \"live\" (TIO)'!P285","v":45.696844779063831},{"$f":"'data \"live\" (TIO)'!Q265/'data \"live\" (TIO)'!Q285","v":43.709790702068773},{"$f":"'data \"live\" (TIO)'!R265/'data \"live\" (TIO)'!R285","v":41.704926602803695},{"$f":"'data \"live\" (TIO)'!V265/'data \"live\" (TIO)'!V285","v":56.155991186530223},{"$f":"'data \"live\" (TIO)'!W265/'data \"live\" (TIO)'!W285","v":53.796136028066776},{"$f":"'data \"live\" (TIO)'!X265/'data \"live\" (TIO)'!X285","v":56.60900439432983},{"$f":"'data \"live\" (TIO)'!Y265/'data \"live\" (TIO)'!Y285","v":48.06533282253082},{"$f":"'data \"live\" (TIO)'!Z265/'data \"live\" (TIO)'!Z285","v":45.198419510844481},{"$f":"'data \"live\" (TIO)'!AA265/'data \"live\" (TIO)'!AA285","v":40.16795052746324},{"$f":"HLOOKUP($Y$3,$S503:$X519,3,FALSE)","v":48.06533282253082},{"$f":"HLOOKUP($Z$3,$S503:$X519,3,FALSE)","v":56.60900439432983}]
["Waikato","Waikato carriage utilisation:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S503:$X519,4,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S503:$X519,4,FALSE)","v":0}]
["Bay of Plenty","Bay of Plenty carriage utilisation:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S503:$X519,5,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S503:$X519,5,FALSE)","v":0}]
["Gisborne","Gisborne carriage utilisation:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S503:$X519,6,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S503:$X519,6,FALSE)","v":0}]
["Hawkes Bay","Hawkes Bay carriage utilisation:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S503:$X519,7,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S503:$X519,7,FALSE)","v":0}]
["Taranaki","Taranaki carriage utilisation:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S503:$X519,8,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S503:$X519,8,FALSE)","v":0}]
["Manawatu-Wanganui","Manawatu-Wanganui carriage utilisation:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S503:$X519,9,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S503:$X519,9,FALSE)","v":0}]
["Wellington","Wellington carriage utilisation:",{"$f":"'data \"live\" (TIO)'!C272/'data \"live\" (TIO)'!C292","v":94.702956040986535},{"$f":"'data \"live\" (TIO)'!D272/'data \"live\" (TIO)'!D292","v":79.844211772164755},{"$f":"'data \"live\" (TIO)'!E272/'data \"live\" (TIO)'!E292","v":80.916902737575654},{"$f":"'data \"live\" (TIO)'!F272/'data \"live\" (TIO)'!F292","v":78.942005299382913},{"$f":"'data \"live\" (TIO)'!G272/'data \"live\" (TIO)'!G292","v":80.386065885666611},{"$f":"'data \"live\" (TIO)'!H272/'data \"live\" (TIO)'!H292","v":81.144643195297007},{"$f":"'data \"live\" (TIO)'!I272/'data \"live\" (TIO)'!I292","v":88.467819730525363},{"$f":"'data \"live\" (TIO)'!J272/'data \"live\" (TIO)'!J292","v":92.203295128132837},{"$f":"'data \"live\" (TIO)'!K272/'data \"live\" (TIO)'!K292","v":84.838404260290602},{"$f":"'data \"live\" (TIO)'!L272/'data \"live\" (TIO)'!L292","v":93.255075149865334},{"$f":"'data \"live\" (TIO)'!M272/'data \"live\" (TIO)'!M292","v":94.088876661550486},{"$f":"'data \"live\" (TIO)'!N272/'data \"live\" (TIO)'!N292","v":96.072022240885005},{"$f":"'data \"live\" (TIO)'!O272/'data \"live\" (TIO)'!O292","v":95.336711141136064},{"$f":"'data \"live\" (TIO)'!P272/'data \"live\" (TIO)'!P292","v":97.445729887969378},{"$f":"'data \"live\" (TIO)'!Q272/'data \"live\" (TIO)'!Q292","v":99.395682035692175},{"$f":"'data \"live\" (TIO)'!R272/'data \"live\" (TIO)'!R292","v":100.77217527561699},{"$f":"'data \"live\" (TIO)'!V272/'data \"live\" (TIO)'!V292","v":84.594306794980582},{"$f":"'data \"live\" (TIO)'!W272/'data \"live\" (TIO)'!W292","v":80.173337450525707},{"$f":"'data \"live\" (TIO)'!X272/'data \"live\" (TIO)'!X292","v":88.488576033776255},{"$f":"'data \"live\" (TIO)'!Y272/'data \"live\" (TIO)'!Y292","v":94.471991350766942},{"$f":"'data \"live\" (TIO)'!Z272/'data \"live\" (TIO)'!Z292","v":97.392707688265872},{"$f":"'data \"live\" (TIO)'!AA272/'data \"live\" (TIO)'!AA292","v":101.68023765553005},{"$f":"HLOOKUP($Y$3,$S503:$X519,10,FALSE)","v":94.471991350766942},{"$f":"HLOOKUP($Z$3,$S503:$X519,10,FALSE)","v":88.488576033776255}]
["Marlborough","Marlborough carriage utilisation:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S503:$X519,11,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S503:$X519,11,FALSE)","v":0}]
["Nelson","Nelson carriage utilisation:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S503:$X519,12,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S503:$X519,12,FALSE)","v":0}]
["Canterbury","Canterbury carriage utilisation:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S503:$X519,13,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S503:$X519,13,FALSE)","v":0}]
["West Coast","West Coast carriage utilisation:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S503:$X519,14,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S503:$X519,14,FALSE)","v":0}]
["Otago","Otago carriage utilisation:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S503:$X519,15,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S503:$X519,15,FALSE)","v":0}]
["Southland","Southland carriage utilisation:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S503:$X519,16,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S503:$X519,16,FALSE)","v":0}]
["National","National total carriage utilisation:",{"$f":"'data \"live\" (TIO)'!C279/'data \"live\" (TIO)'!C299","v":73.069709880320559},{"$f":"'data \"live\" (TIO)'!D279/'data \"live\" (TIO)'!D299","v":69.66172621979868},{"$f":"'data \"live\" (TIO)'!E279/'data \"live\" (TIO)'!E299","v":72.202153603203385},{"$f":"'data \"live\" (TIO)'!F279/'data \"live\" (TIO)'!F299","v":67.484347577881479},{"$f":"'data \"live\" (TIO)'!G279/'data \"live\" (TIO)'!G299","v":67.490937271966246},{"$f":"'data \"live\" (TIO)'!H279/'data \"live\" (TIO)'!H299","v":67.763584159242455},{"$f":"'data \"live\" (TIO)'!I279/'data \"live\" (TIO)'!I299","v":72.739775799394039},{"$f":"'data \"live\" (TIO)'!J279/'data \"live\" (TIO)'!J299","v":79.077068809012218},{"$f":"'data \"live\" (TIO)'!K279/'data \"live\" (TIO)'!K299","v":61.633833920949129},{"$f":"'data \"live\" (TIO)'!L279/'data \"live\" (TIO)'!L299","v":64.39932288995567},{"$f":"'data \"live\" (TIO)'!M279/'data \"live\" (TIO)'!M299","v":63.627498945881072},{"$f":"'data \"live\" (TIO)'!N279/'data \"live\" (TIO)'!N299","v":63.223387911949501},{"$f":"'data \"live\" (TIO)'!O279/'data \"live\" (TIO)'!O299","v":62.008238315115172},{"$f":"'data \"live\" (TIO)'!P279/'data \"live\" (TIO)'!P299","v":61.448778714408803},{"$f":"'data \"live\" (TIO)'!Q279/'data \"live\" (TIO)'!Q299","v":58.618860352380011},{"$f":"'data \"live\" (TIO)'!R279/'data \"live\" (TIO)'!R299","v":56.103424407497727},{"$f":"'data \"live\" (TIO)'!V279/'data \"live\" (TIO)'!V299","v":71.613250585138474},{"$f":"'data \"live\" (TIO)'!W279/'data \"live\" (TIO)'!W299","v":67.585312021890758},{"$f":"'data \"live\" (TIO)'!X279/'data \"live\" (TIO)'!X299","v":70.347183241581774},{"$f":"'data \"live\" (TIO)'!Y279/'data \"live\" (TIO)'!Y299","v":63.734705225003751},{"$f":"'data \"live\" (TIO)'!Z279/'data \"live\" (TIO)'!Z299","v":60.583768249100046},{"$f":"'data \"live\" (TIO)'!AA279/'data \"live\" (TIO)'!AA299","v":54.248083360979514},{"$f":"HLOOKUP($Y$3,$S503:$X519,17,FALSE)","v":63.734705225003751},{"$f":"HLOOKUP($Z$3,$S503:$X519,17,FALSE)","v":70.347183241581774}]
[null,{"$f":"VLOOKUP($B$805,$A504:$Y519,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A504:$Y519,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A504:$Y519,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A504:$Y519,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A504:$Y519,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A504:$AK519,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A504:$Y519,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A504:$Y519,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A504:$Y519,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A504:$Y519,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A504:$Y519,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A504:$Y519,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A504:$Y519,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A504:$Y519,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A504:$Y519,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A504:$Y519,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A504:$Y519,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A504:$Y519,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A504:$Y519,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A504:$Y519,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A504:$Y519,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A504:$Y519,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A504:$Y519,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A504:$Y519,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A504:$Z519,26,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B520","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"live\" (TIO)'!I281/'data \"live\" (TIO)'!I301","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!J281/'data \"live\" (TIO)'!J301","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!K281/'data \"live\" (TIO)'!K301","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!L281/'data \"live\" (TIO)'!L301","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!M281/'data \"live\" (TIO)'!M301","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!N281/'data \"live\" (TIO)'!N301","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!O281/'data \"live\" (TIO)'!O301","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!P281/'data \"live\" (TIO)'!P301","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Q281/'data \"live\" (TIO)'!Q301","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!R281/'data \"live\" (TIO)'!R301","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!V281/'data \"live\" (TIO)'!V301","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!W281/'data \"live\" (TIO)'!W301","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!X281/'data \"live\" (TIO)'!X301","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Y281/'data \"live\" (TIO)'!Y301","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Z281/'data \"live\" (TIO)'!Z301","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!AA281/'data \"live\" (TIO)'!AA301","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S503:$X521,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S503:$X521,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B520","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!C282/'data \"live\" (TIO)'!C302","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!D282/'data \"live\" (TIO)'!D302","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!E282/'data \"live\" (TIO)'!E302","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!F282/'data \"live\" (TIO)'!F302","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!G282/'data \"live\" (TIO)'!G302","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!H282/'data \"live\" (TIO)'!H302","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!I282/'data \"live\" (TIO)'!I302","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!J282/'data \"live\" (TIO)'!J302","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K282/'data \"live\" (TIO)'!K302","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L282/'data \"live\" (TIO)'!L302","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M282/'data \"live\" (TIO)'!M302","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N282/'data \"live\" (TIO)'!N302","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O282/'data \"live\" (TIO)'!O302","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P282/'data \"live\" (TIO)'!P302","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q282/'data \"live\" (TIO)'!Q302","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R282/'data \"live\" (TIO)'!R302","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!V282/'data \"live\" (TIO)'!V302","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!W282/'data \"live\" (TIO)'!W302","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!X282/'data \"live\" (TIO)'!X302","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Y282/'data \"live\" (TIO)'!Y302","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Z282/'data \"live\" (TIO)'!Z302","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!AA282/'data \"live\" (TIO)'!AA302","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$S503:$X530,20,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$S503:$X522,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"RAIL FAREBOX RATIO","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2009-12","2012-15","2015-18",{"$f":"V503","v":"2018-21"},{"$f":"W503","v":"2021-24"},{"$f":"X503","v":"2024-27"},{"$f":"$Y$3","v":"2018-21"},{"$f":"Z503","v":"2015-18"}]
["Northland","Northland farebox ratio:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S523:$X539,2,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S523:$X539,2,FALSE)","v":0}]
["Auckland","Auckland farebox ratio:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C305/('data \"live\" (TIO)'!C345+'data \"live\" (TIO)'!C305),'data \"live\" (TIO)'!C305/('data \"live\" (TIO)'!C325+'data \"live\" (TIO)'!C305))","v":0.27336905175363985},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D305/('data \"live\" (TIO)'!D345+'data \"live\" (TIO)'!D305),'data \"live\" (TIO)'!D305/('data \"live\" (TIO)'!D325+'data \"live\" (TIO)'!D305))","v":0.31483341155383443},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E305/('data \"live\" (TIO)'!E345+'data \"live\" (TIO)'!E305),'data \"live\" (TIO)'!E305/('data \"live\" (TIO)'!E325+'data \"live\" (TIO)'!E305))","v":0.26161147362385895},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F305/('data \"live\" (TIO)'!F345+'data \"live\" (TIO)'!F305),'data \"live\" (TIO)'!F305/('data \"live\" (TIO)'!F325+'data \"live\" (TIO)'!F305))","v":0.26124435272281599},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G305/('data \"live\" (TIO)'!G345+'data \"live\" (TIO)'!G305),'data \"live\" (TIO)'!G305/('data \"live\" (TIO)'!G325+'data \"live\" (TIO)'!G305))","v":0.26212078514342269},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H305/('data \"live\" (TIO)'!H345+'data \"live\" (TIO)'!H305),'data \"live\" (TIO)'!H305/('data \"live\" (TIO)'!H325+'data \"live\" (TIO)'!H305))","v":0.31783535087845233},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I305/('data \"live\" (TIO)'!I345+'data \"live\" (TIO)'!I305),'data \"live\" (TIO)'!I305/('data \"live\" (TIO)'!I325+'data \"live\" (TIO)'!I305))","v":0.3774895734209161},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J305/('data \"live\" (TIO)'!J345+'data \"live\" (TIO)'!J305),'data \"live\" (TIO)'!J305/('data \"live\" (TIO)'!J325+'data \"live\" (TIO)'!J305))","v":0.38887911024050997},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K305/('data \"live\" (TIO)'!K345+'data \"live\" (TIO)'!K305),'data \"live\" (TIO)'!K305/('data \"live\" (TIO)'!K325+'data \"live\" (TIO)'!K305))","v":0.32831058982316791},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L305/('data \"live\" (TIO)'!L345+'data \"live\" (TIO)'!L305),'data \"live\" (TIO)'!L305/('data \"live\" (TIO)'!L325+'data \"live\" (TIO)'!L305))","v":0.38106854350420633},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M305/('data \"live\" (TIO)'!M345+'data \"live\" (TIO)'!M305),'data \"live\" (TIO)'!M305/('data \"live\" (TIO)'!M325+'data \"live\" (TIO)'!M305))","v":0.40469623636704483},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N305/('data \"live\" (TIO)'!N345+'data \"live\" (TIO)'!N305),'data \"live\" (TIO)'!N305/('data \"live\" (TIO)'!N325+'data \"live\" (TIO)'!N305))","v":0.41791874699874026},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O305/('data \"live\" (TIO)'!O345+'data \"live\" (TIO)'!O305),'data \"live\" (TIO)'!O305/('data \"live\" (TIO)'!O325+'data \"live\" (TIO)'!O305))","v":0.44726708693363171},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P305/('data \"live\" (TIO)'!P345+'data \"live\" (TIO)'!P305),'data \"live\" (TIO)'!P305/('data \"live\" (TIO)'!P325+'data \"live\" (TIO)'!P305))","v":0.47679600899564517},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q305/('data \"live\" (TIO)'!Q345+'data \"live\" (TIO)'!Q305),'data \"live\" (TIO)'!Q305/('data \"live\" (TIO)'!Q325+'data \"live\" (TIO)'!Q305))","v":0.50130887046938888},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R305/('data \"live\" (TIO)'!R345+'data \"live\" (TIO)'!R305),'data \"live\" (TIO)'!R305/('data \"live\" (TIO)'!R325+'data \"live\" (TIO)'!R305))","v":0.57350193005709249},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V305/('data \"live\" (TIO)'!V345+'data \"live\" (TIO)'!V305),'data \"live\" (TIO)'!V305/('data \"live\" (TIO)'!V325+'data \"live\" (TIO)'!V305))","v":0.28109550108847631},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W305/('data \"live\" (TIO)'!W345+'data \"live\" (TIO)'!W305),'data \"live\" (TIO)'!W305/('data \"live\" (TIO)'!W325+'data \"live\" (TIO)'!W305))","v":0.281463743600043},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X305/('data \"live\" (TIO)'!X345+'data \"live\" (TIO)'!X305),'data \"live\" (TIO)'!X305/('data \"live\" (TIO)'!X325+'data \"live\" (TIO)'!X305))","v":0.36145089032718186},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y305/('data \"live\" (TIO)'!Y345+'data \"live\" (TIO)'!Y305),'data \"live\" (TIO)'!Y305/('data \"live\" (TIO)'!Y325+'data \"live\" (TIO)'!Y305))","v":0.40143296404231971},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z305/('data \"live\" (TIO)'!Z345+'data \"live\" (TIO)'!Z305),'data \"live\" (TIO)'!Z305/('data \"live\" (TIO)'!Z325+'data \"live\" (TIO)'!Z305))","v":0.47627281927119797},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA305/('data \"live\" (TIO)'!AA345+'data \"live\" (TIO)'!AA305),'data \"live\" (TIO)'!AA305/('data \"live\" (TIO)'!AA325+'data \"live\" (TIO)'!AA305))","v":0.81479471077868981},{"$f":"HLOOKUP($Y$3,$S523:$X539,3,FALSE)","v":0.40143296404231971},{"$f":"HLOOKUP($Z$3,$S523:$X539,3,FALSE)","v":0.36145089032718186}]
["Waikato","Waikato farebox ratio:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S523:$X539,4,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S523:$X539,4,FALSE)","v":0}]
["Bay of Plenty","Bay of Plenty farebox ratio:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S523:$X539,5,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S523:$X539,5,FALSE)","v":0}]
["Gisborne","Gisborne farebox ratio:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S523:$X539,6,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S523:$X539,6,FALSE)","v":0}]
["Hawkes Bay","Hawkes Bay farebox ratio:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S523:$X539,7,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S523:$X539,7,FALSE)","v":0}]
["Taranaki","Taranaki farebox ratio:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S523:$X539,8,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S523:$X539,8,FALSE)","v":0}]
["Manawatu-Wanganui","Manawatu-Wanganui farebox ratio:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S523:$X539,9,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S523:$X539,9,FALSE)","v":0}]
["Wellington","Wellington farebox ratio:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C312/('data \"live\" (TIO)'!C352+'data \"live\" (TIO)'!C312),'data \"live\" (TIO)'!C312/('data \"live\" (TIO)'!C332+'data \"live\" (TIO)'!C312))","v":0.54242867856372123},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D312/('data \"live\" (TIO)'!D352+'data \"live\" (TIO)'!D312),'data \"live\" (TIO)'!D312/('data \"live\" (TIO)'!D332+'data \"live\" (TIO)'!D312))","v":0.5300801975692403},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E312/('data \"live\" (TIO)'!E352+'data \"live\" (TIO)'!E312),'data \"live\" (TIO)'!E312/('data \"live\" (TIO)'!E332+'data \"live\" (TIO)'!E312))","v":0.49486172159739228},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F312/('data \"live\" (TIO)'!F352+'data \"live\" (TIO)'!F312),'data \"live\" (TIO)'!F312/('data \"live\" (TIO)'!F332+'data \"live\" (TIO)'!F312))","v":0.55584903128749652},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G312/('data \"live\" (TIO)'!G352+'data \"live\" (TIO)'!G312),'data \"live\" (TIO)'!G312/('data \"live\" (TIO)'!G332+'data \"live\" (TIO)'!G312))","v":0.5633255847873998},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H312/('data \"live\" (TIO)'!H352+'data \"live\" (TIO)'!H312),'data \"live\" (TIO)'!H312/('data \"live\" (TIO)'!H332+'data \"live\" (TIO)'!H312))","v":0.57215166146751595},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I312/('data \"live\" (TIO)'!I352+'data \"live\" (TIO)'!I312),'data \"live\" (TIO)'!I312/('data \"live\" (TIO)'!I332+'data \"live\" (TIO)'!I312))","v":0.55331788563161932},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J312/('data \"live\" (TIO)'!J352+'data \"live\" (TIO)'!J312),'data \"live\" (TIO)'!J312/('data \"live\" (TIO)'!J332+'data \"live\" (TIO)'!J312))","v":0.54880917856020406},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K312/('data \"live\" (TIO)'!K352+'data \"live\" (TIO)'!K312),'data \"live\" (TIO)'!K312/('data \"live\" (TIO)'!K332+'data \"live\" (TIO)'!K312))","v":0.46693316032503585},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L312/('data \"live\" (TIO)'!L352+'data \"live\" (TIO)'!L312),'data \"live\" (TIO)'!L312/('data \"live\" (TIO)'!L332+'data \"live\" (TIO)'!L312))","v":0.46966453417406018},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M312/('data \"live\" (TIO)'!M352+'data \"live\" (TIO)'!M312),'data \"live\" (TIO)'!M312/('data \"live\" (TIO)'!M332+'data \"live\" (TIO)'!M312))","v":0.49279330518095799},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N312/('data \"live\" (TIO)'!N352+'data \"live\" (TIO)'!N312),'data \"live\" (TIO)'!N312/('data \"live\" (TIO)'!N332+'data \"live\" (TIO)'!N312))","v":0.5173862813646215},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O312/('data \"live\" (TIO)'!O352+'data \"live\" (TIO)'!O312),'data \"live\" (TIO)'!O312/('data \"live\" (TIO)'!O332+'data \"live\" (TIO)'!O312))","v":0.50796398431803325},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P312/('data \"live\" (TIO)'!P352+'data \"live\" (TIO)'!P312),'data \"live\" (TIO)'!P312/('data \"live\" (TIO)'!P332+'data \"live\" (TIO)'!P312))","v":0.54065998577549024},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q312/('data \"live\" (TIO)'!Q352+'data \"live\" (TIO)'!Q312),'data \"live\" (TIO)'!Q312/('data \"live\" (TIO)'!Q332+'data \"live\" (TIO)'!Q312))","v":0.55216656255736385},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R312/('data \"live\" (TIO)'!R352+'data \"live\" (TIO)'!R312),'data \"live\" (TIO)'!R312/('data \"live\" (TIO)'!R332+'data \"live\" (TIO)'!R312))","v":0.55848658463024581},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V312/('data \"live\" (TIO)'!V352+'data \"live\" (TIO)'!V312),'data \"live\" (TIO)'!V312/('data \"live\" (TIO)'!V332+'data \"live\" (TIO)'!V312))","v":0.52063560890012228},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W312/('data \"live\" (TIO)'!W352+'data \"live\" (TIO)'!W312),'data \"live\" (TIO)'!W312/('data \"live\" (TIO)'!W332+'data \"live\" (TIO)'!W312))","v":0.56389404129485721},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X312/('data \"live\" (TIO)'!X352+'data \"live\" (TIO)'!X312),'data \"live\" (TIO)'!X312/('data \"live\" (TIO)'!X332+'data \"live\" (TIO)'!X312))","v":0.51962950421904053},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y312/('data \"live\" (TIO)'!Y352+'data \"live\" (TIO)'!Y312),'data \"live\" (TIO)'!Y312/('data \"live\" (TIO)'!Y332+'data \"live\" (TIO)'!Y312))","v":0.49313895614967479},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z312/('data \"live\" (TIO)'!Z352+'data \"live\" (TIO)'!Z312),'data \"live\" (TIO)'!Z312/('data \"live\" (TIO)'!Z332+'data \"live\" (TIO)'!Z312))","v":0.53353631760983},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA312/('data \"live\" (TIO)'!AA352+'data \"live\" (TIO)'!AA312),'data \"live\" (TIO)'!AA312/('data \"live\" (TIO)'!AA332+'data \"live\" (TIO)'!AA312))","v":0.79847106477237473},{"$f":"HLOOKUP($Y$3,$S523:$X539,10,FALSE)","v":0.49313895614967479},{"$f":"HLOOKUP($Z$3,$S523:$X539,10,FALSE)","v":0.51962950421904053}]
["Marlborough","Marlborough farebox ratio:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S523:$X539,11,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S523:$X539,11,FALSE)","v":0}]
["Nelson","Nelson farebox ratio:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S523:$X539,12,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S523:$X539,12,FALSE)","v":0}]
["Canterbury","Canterbury farebox ratio:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S523:$X539,13,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S523:$X539,13,FALSE)","v":0}]
["West Coast","West Coast farebox ratio:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S523:$X539,14,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S523:$X539,14,FALSE)","v":0}]
["Otago","Otago farebox ratio:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S523:$X539,15,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S523:$X539,15,FALSE)","v":0}]
["Southland","Southland farebox ratio:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S523:$X539,16,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S523:$X539,16,FALSE)","v":0}]
["National","National total farebox ratio:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C319/('data \"live\" (TIO)'!C359+'data \"live\" (TIO)'!C319),'data \"live\" (TIO)'!C319/('data \"live\" (TIO)'!C339+'data \"live\" (TIO)'!C319))","v":0.39591684035246466},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D319/('data \"live\" (TIO)'!D359+'data \"live\" (TIO)'!D319),'data \"live\" (TIO)'!D319/('data \"live\" (TIO)'!D339+'data \"live\" (TIO)'!D319))","v":0.41439395871017498},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E319/('data \"live\" (TIO)'!E359+'data \"live\" (TIO)'!E319),'data \"live\" (TIO)'!E319/('data \"live\" (TIO)'!E339+'data \"live\" (TIO)'!E319))","v":0.36092160661964234},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F319/('data \"live\" (TIO)'!F359+'data \"live\" (TIO)'!F319),'data \"live\" (TIO)'!F319/('data \"live\" (TIO)'!F339+'data \"live\" (TIO)'!F319))","v":0.38256333878110227},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G319/('data \"live\" (TIO)'!G359+'data \"live\" (TIO)'!G319),'data \"live\" (TIO)'!G319/('data \"live\" (TIO)'!G339+'data \"live\" (TIO)'!G319))","v":0.37903590035611989},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H319/('data \"live\" (TIO)'!H359+'data \"live\" (TIO)'!H319),'data \"live\" (TIO)'!H319/('data \"live\" (TIO)'!H339+'data \"live\" (TIO)'!H319))","v":0.41658937301985621},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I319/('data \"live\" (TIO)'!I359+'data \"live\" (TIO)'!I319),'data \"live\" (TIO)'!I319/('data \"live\" (TIO)'!I339+'data \"live\" (TIO)'!I319))","v":0.45019006396933658},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J319/('data \"live\" (TIO)'!J359+'data \"live\" (TIO)'!J319),'data \"live\" (TIO)'!J319/('data \"live\" (TIO)'!J339+'data \"live\" (TIO)'!J319))","v":0.45576289259208724},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K319/('data \"live\" (TIO)'!K359+'data \"live\" (TIO)'!K319),'data \"live\" (TIO)'!K319/('data \"live\" (TIO)'!K339+'data \"live\" (TIO)'!K319))","v":0.38260436668279058},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L319/('data \"live\" (TIO)'!L359+'data \"live\" (TIO)'!L319),'data \"live\" (TIO)'!L319/('data \"live\" (TIO)'!L339+'data \"live\" (TIO)'!L319))","v":0.41982186425735196},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M319/('data \"live\" (TIO)'!M359+'data \"live\" (TIO)'!M319),'data \"live\" (TIO)'!M319/('data \"live\" (TIO)'!M339+'data \"live\" (TIO)'!M319))","v":0.44287950318459834},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N319/('data \"live\" (TIO)'!N359+'data \"live\" (TIO)'!N319),'data \"live\" (TIO)'!N319/('data \"live\" (TIO)'!N339+'data \"live\" (TIO)'!N319))","v":0.46013246528488977},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O319/('data \"live\" (TIO)'!O359+'data \"live\" (TIO)'!O319),'data \"live\" (TIO)'!O319/('data \"live\" (TIO)'!O339+'data \"live\" (TIO)'!O319))","v":0.47386693795324408},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P319/('data \"live\" (TIO)'!P359+'data \"live\" (TIO)'!P319),'data \"live\" (TIO)'!P319/('data \"live\" (TIO)'!P339+'data \"live\" (TIO)'!P319))","v":0.50447544982841042},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q319/('data \"live\" (TIO)'!Q359+'data \"live\" (TIO)'!Q319),'data \"live\" (TIO)'!Q319/('data \"live\" (TIO)'!Q339+'data \"live\" (TIO)'!Q319))","v":0.5219784292260744},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R319/('data \"live\" (TIO)'!R359+'data \"live\" (TIO)'!R319),'data \"live\" (TIO)'!R319/('data \"live\" (TIO)'!R339+'data \"live\" (TIO)'!R319))","v":0.56729191489110919},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V319/('data \"live\" (TIO)'!V359+'data \"live\" (TIO)'!V319),'data \"live\" (TIO)'!V319/('data \"live\" (TIO)'!V339+'data \"live\" (TIO)'!V319))","v":0.38793424914245911},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W319/('data \"live\" (TIO)'!W359+'data \"live\" (TIO)'!W319),'data \"live\" (TIO)'!W319/('data \"live\" (TIO)'!W339+'data \"live\" (TIO)'!W319))","v":0.39320385757552945},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X319/('data \"live\" (TIO)'!X359+'data \"live\" (TIO)'!X319),'data \"live\" (TIO)'!X319/('data \"live\" (TIO)'!X339+'data \"live\" (TIO)'!X319))","v":0.42576699117617273},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y319/('data \"live\" (TIO)'!Y359+'data \"live\" (TIO)'!Y319),'data \"live\" (TIO)'!Y319/('data \"live\" (TIO)'!Y339+'data \"live\" (TIO)'!Y319))","v":0.44102384798176586},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z319/('data \"live\" (TIO)'!Z359+'data \"live\" (TIO)'!Z319),'data \"live\" (TIO)'!Z319/('data \"live\" (TIO)'!Z339+'data \"live\" (TIO)'!Z319))","v":0.50063888057410544},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA319/('data \"live\" (TIO)'!AA359+'data \"live\" (TIO)'!AA319),'data \"live\" (TIO)'!AA319/('data \"live\" (TIO)'!AA339+'data \"live\" (TIO)'!AA319))","v":0.80824014888192863},{"$f":"HLOOKUP($Y$3,$S523:$X539,17,FALSE)","v":0.44102384798176586},{"$f":"HLOOKUP($Z$3,$S523:$X539,17,FALSE)","v":0.42576699117617273}]
[null,{"$f":"VLOOKUP($B$805,$A524:$Y539,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A524:$Y539,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A524:$Y539,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A524:$Y539,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A524:$Y539,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A524:$AK539,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A524:$Y539,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A524:$Y539,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A524:$Y539,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A524:$Y539,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A524:$Y539,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A524:$Y539,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A524:$Y539,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A524:$Y539,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A524:$Y539,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A524:$Y539,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A524:$Y539,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A524:$Y539,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A524:$Y539,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A524:$Y539,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A524:$Y539,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A524:$Y539,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A524:$Y539,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A524:$Y539,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A524:$Z539,26,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B540","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I321/('data \"live\" (TIO)'!I361+'data \"live\" (TIO)'!I321),'data \"live\" (TIO)'!I321/('data \"live\" (TIO)'!I341+'data \"live\" (TIO)'!I321))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J321/('data \"live\" (TIO)'!J361+'data \"live\" (TIO)'!J321),'data \"live\" (TIO)'!J321/('data \"live\" (TIO)'!J341+'data \"live\" (TIO)'!J321))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K321/('data \"live\" (TIO)'!K361+'data \"live\" (TIO)'!K321),'data \"live\" (TIO)'!K321/('data \"live\" (TIO)'!K341+'data \"live\" (TIO)'!K321))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L321/('data \"live\" (TIO)'!L361+'data \"live\" (TIO)'!L321),'data \"live\" (TIO)'!L321/('data \"live\" (TIO)'!L341+'data \"live\" (TIO)'!L321))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M321/('data \"live\" (TIO)'!M361+'data \"live\" (TIO)'!M321),'data \"live\" (TIO)'!M321/('data \"live\" (TIO)'!M341+'data \"live\" (TIO)'!M321))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N321/('data \"live\" (TIO)'!N361+'data \"live\" (TIO)'!N321),'data \"live\" (TIO)'!N321/('data \"live\" (TIO)'!N341+'data \"live\" (TIO)'!N321))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O321/('data \"live\" (TIO)'!O361+'data \"live\" (TIO)'!O321),'data \"live\" (TIO)'!O321/('data \"live\" (TIO)'!O341+'data \"live\" (TIO)'!O321))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P321/('data \"live\" (TIO)'!P361+'data \"live\" (TIO)'!P321),'data \"live\" (TIO)'!P321/('data \"live\" (TIO)'!P341+'data \"live\" (TIO)'!P321))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q321/('data \"live\" (TIO)'!Q361+'data \"live\" (TIO)'!Q321),'data \"live\" (TIO)'!Q321/('data \"live\" (TIO)'!Q341+'data \"live\" (TIO)'!Q321))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R321/('data \"live\" (TIO)'!R361+'data \"live\" (TIO)'!R321),'data \"live\" (TIO)'!R321/('data \"live\" (TIO)'!R341+'data \"live\" (TIO)'!R321))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V321/('data \"live\" (TIO)'!V361+'data \"live\" (TIO)'!V321),'data \"live\" (TIO)'!V321/('data \"live\" (TIO)'!V341+'data \"live\" (TIO)'!V321))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W321/('data \"live\" (TIO)'!W361+'data \"live\" (TIO)'!W321),'data \"live\" (TIO)'!W321/('data \"live\" (TIO)'!W341+'data \"live\" (TIO)'!W321))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X321/('data \"live\" (TIO)'!X361+'data \"live\" (TIO)'!X321),'data \"live\" (TIO)'!X321/('data \"live\" (TIO)'!X341+'data \"live\" (TIO)'!X321))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y321/('data \"live\" (TIO)'!Y361+'data \"live\" (TIO)'!Y321),'data \"live\" (TIO)'!Y321/('data \"live\" (TIO)'!Y341+'data \"live\" (TIO)'!Y321))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z321/('data \"live\" (TIO)'!Z361+'data \"live\" (TIO)'!Z321),'data \"live\" (TIO)'!Z321/('data \"live\" (TIO)'!Z341+'data \"live\" (TIO)'!Z321))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA321/('data \"live\" (TIO)'!AA361+'data \"live\" (TIO)'!AA321),'data \"live\" (TIO)'!AA321/('data \"live\" (TIO)'!AA341+'data \"live\" (TIO)'!AA321))","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S523:$X541,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S523:$X541,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B540","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C322/('data \"live\" (TIO)'!C362+'data \"live\" (TIO)'!C322),'data \"live\" (TIO)'!C322/('data \"live\" (TIO)'!C342+'data \"live\" (TIO)'!C322))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D322/('data \"live\" (TIO)'!D362+'data \"live\" (TIO)'!D322),'data \"live\" (TIO)'!D322/('data \"live\" (TIO)'!D342+'data \"live\" (TIO)'!D322))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E322/('data \"live\" (TIO)'!E362+'data \"live\" (TIO)'!E322),'data \"live\" (TIO)'!E322/('data \"live\" (TIO)'!E342+'data \"live\" (TIO)'!E322))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F322/('data \"live\" (TIO)'!F362+'data \"live\" (TIO)'!F322),'data \"live\" (TIO)'!F322/('data \"live\" (TIO)'!F342+'data \"live\" (TIO)'!F322))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G322/('data \"live\" (TIO)'!G362+'data \"live\" (TIO)'!G322),'data \"live\" (TIO)'!G322/('data \"live\" (TIO)'!G342+'data \"live\" (TIO)'!G322))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H322/('data \"live\" (TIO)'!H362+'data \"live\" (TIO)'!H322),'data \"live\" (TIO)'!H322/('data \"live\" (TIO)'!H342+'data \"live\" (TIO)'!H322))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I322/('data \"live\" (TIO)'!I362+'data \"live\" (TIO)'!I322),'data \"live\" (TIO)'!I322/('data \"live\" (TIO)'!I342+'data \"live\" (TIO)'!I322))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J322/('data \"live\" (TIO)'!J362+'data \"live\" (TIO)'!J322),'data \"live\" (TIO)'!J322/('data \"live\" (TIO)'!J342+'data \"live\" (TIO)'!J322))","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K322/('data \"live\" (TIO)'!K362+'data \"live\" (TIO)'!K322),'data \"live\" (TIO)'!K322/('data \"live\" (TIO)'!K342+'data \"live\" (TIO)'!K322))","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L322/('data \"live\" (TIO)'!L362+'data \"live\" (TIO)'!L322),'data \"live\" (TIO)'!L322/('data \"live\" (TIO)'!L342+'data \"live\" (TIO)'!L322))","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M322/('data \"live\" (TIO)'!M362+'data \"live\" (TIO)'!M322),'data \"live\" (TIO)'!M322/('data \"live\" (TIO)'!M342+'data \"live\" (TIO)'!M322))","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N322/('data \"live\" (TIO)'!N362+'data \"live\" (TIO)'!N322),'data \"live\" (TIO)'!N322/('data \"live\" (TIO)'!N342+'data \"live\" (TIO)'!N322))","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O322/('data \"live\" (TIO)'!O362+'data \"live\" (TIO)'!O322),'data \"live\" (TIO)'!O322/('data \"live\" (TIO)'!O342+'data \"live\" (TIO)'!O322))","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P322/('data \"live\" (TIO)'!P362+'data \"live\" (TIO)'!P322),'data \"live\" (TIO)'!P322/('data \"live\" (TIO)'!P342+'data \"live\" (TIO)'!P322))","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q322/('data \"live\" (TIO)'!Q362+'data \"live\" (TIO)'!Q322),'data \"live\" (TIO)'!Q322/('data \"live\" (TIO)'!Q342+'data \"live\" (TIO)'!Q322))","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R322/('data \"live\" (TIO)'!R362+'data \"live\" (TIO)'!R322),'data \"live\" (TIO)'!R322/('data \"live\" (TIO)'!R342+'data \"live\" (TIO)'!R322))","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V322/('data \"live\" (TIO)'!V362+'data \"live\" (TIO)'!V322),'data \"live\" (TIO)'!V322/('data \"live\" (TIO)'!V342+'data \"live\" (TIO)'!V322))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W322/('data \"live\" (TIO)'!W362+'data \"live\" (TIO)'!W322),'data \"live\" (TIO)'!W322/('data \"live\" (TIO)'!W342+'data \"live\" (TIO)'!W322))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X322/('data \"live\" (TIO)'!X362+'data \"live\" (TIO)'!X322),'data \"live\" (TIO)'!X322/('data \"live\" (TIO)'!X342+'data \"live\" (TIO)'!X322))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y322/('data \"live\" (TIO)'!Y362+'data \"live\" (TIO)'!Y322),'data \"live\" (TIO)'!Y322/('data \"live\" (TIO)'!Y342+'data \"live\" (TIO)'!Y322))","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z322/('data \"live\" (TIO)'!Z362+'data \"live\" (TIO)'!Z322),'data \"live\" (TIO)'!Z322/('data \"live\" (TIO)'!Z342+'data \"live\" (TIO)'!Z322))","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA322/('data \"live\" (TIO)'!AA362+'data \"live\" (TIO)'!AA322),'data \"live\" (TIO)'!AA322/('data \"live\" (TIO)'!AA342+'data \"live\" (TIO)'!AA322))","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$S523:$X550,20,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$S523:$X542,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"RAIL AVERAGE FARES PER PASSENGER","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2009-12","2012-15","2015-18",{"$f":"V523","v":"2018-21"},{"$f":"W523","v":"2021-24"},{"$f":"X523","v":"2024-27"},{"$f":"$Y$3","v":"2018-21"},{"$f":"Z523","v":"2015-18"}]
["Northland","Northland fares per passenger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S543:$X559,2,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S543:$X559,2,FALSE)","v":0}]
["Auckland","Auckland fares per passenger:",{"$f":"'data \"live\" (TIO)'!C305/'data \"live\" (TIO)'!C245","v":2.4860203513605312},{"$f":"'data \"live\" (TIO)'!D305/'data \"live\" (TIO)'!D245","v":2.5441936056121111},{"$f":"'data \"live\" (TIO)'!E305/'data \"live\" (TIO)'!E245","v":2.5781011240305256},{"$f":"'data \"live\" (TIO)'!F305/'data \"live\" (TIO)'!F245","v":2.8192809574469662},{"$f":"'data \"live\" (TIO)'!G305/'data \"live\" (TIO)'!G245","v":2.7811226557771573},{"$f":"'data \"live\" (TIO)'!H305/'data \"live\" (TIO)'!H245","v":2.8490416130924143},{"$f":"'data \"live\" (TIO)'!I305/'data \"live\" (TIO)'!I245","v":2.7740493502722696},{"$f":"'data \"live\" (TIO)'!J305/'data \"live\" (TIO)'!J245","v":2.5349472428153272},{"$f":"'data \"live\" (TIO)'!K305/'data \"live\" (TIO)'!K245","v":2.590741404889684},{"$f":"'data \"live\" (TIO)'!L305/'data \"live\" (TIO)'!L245","v":2.493219538858964},{"$f":"'data \"live\" (TIO)'!M305/'data \"live\" (TIO)'!M245","v":2.5303835457563495},{"$f":"'data \"live\" (TIO)'!N305/'data \"live\" (TIO)'!N245","v":2.5645326719852841},{"$f":"'data \"live\" (TIO)'!O305/'data \"live\" (TIO)'!O245","v":2.5983717838295584},{"$f":"'data \"live\" (TIO)'!P305/'data \"live\" (TIO)'!P245","v":2.6335888369341509},{"$f":"'data \"live\" (TIO)'!Q305/'data \"live\" (TIO)'!Q245","v":2.6603964259816077},{"$f":"'data \"live\" (TIO)'!R305/'data \"live\" (TIO)'!R245","v":2.6923155547891349},{"$f":"'data \"live\" (TIO)'!V305/'data \"live\" (TIO)'!V245","v":2.5399703708115782},{"$f":"'data \"live\" (TIO)'!W305/'data \"live\" (TIO)'!W245","v":2.8186545342598071},{"$f":"'data \"live\" (TIO)'!X305/'data \"live\" (TIO)'!X245","v":2.6253360883719874},{"$f":"'data \"live\" (TIO)'!Y305/'data \"live\" (TIO)'!Y245","v":2.5305577016603573},{"$f":"'data \"live\" (TIO)'!Z305/'data \"live\" (TIO)'!Z245","v":2.6330335153122881},{"$f":"'data \"live\" (TIO)'!AA305/'data \"live\" (TIO)'!AA245","v":2.7303819297649454},{"$f":"HLOOKUP($Y$3,$S543:$X559,3,FALSE)","v":2.5305577016603573},{"$f":"HLOOKUP($Z$3,$S543:$X559,3,FALSE)","v":2.6253360883719874}]
["Waikato","Waikato fares per passenger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S543:$X559,4,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S543:$X559,4,FALSE)","v":0}]
["Bay of Plenty","Bay of Plenty fares per passenger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S543:$X559,5,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S543:$X559,5,FALSE)","v":0}]
["Gisborne","Gisborne fares per passenger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S543:$X559,6,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S543:$X559,6,FALSE)","v":0}]
["Hawkes Bay","Hawkes Bay fares per passenger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S543:$X559,7,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S543:$X559,7,FALSE)","v":0}]
["Taranaki","Taranaki fares per passenger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S543:$X559,8,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S543:$X559,8,FALSE)","v":0}]
["Manawatu-Wanganui","Manawatu-Wanganui fares per passenger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S543:$X559,9,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S543:$X559,9,FALSE)","v":0}]
["Wellington","Wellington fares per passenger:",{"$f":"'data \"live\" (TIO)'!C312/'data \"live\" (TIO)'!C252","v":3.1422360285824711},{"$f":"'data \"live\" (TIO)'!D312/'data \"live\" (TIO)'!D252","v":3.2463233957014057},{"$f":"'data \"live\" (TIO)'!E312/'data \"live\" (TIO)'!E252","v":3.5055815278503468},{"$f":"'data \"live\" (TIO)'!F312/'data \"live\" (TIO)'!F252","v":3.7127343437879023},{"$f":"'data \"live\" (TIO)'!G312/'data \"live\" (TIO)'!G252","v":3.7240138600648862},{"$f":"'data \"live\" (TIO)'!H312/'data \"live\" (TIO)'!H252","v":3.7357128105007877},{"$f":"'data \"live\" (TIO)'!I312/'data \"live\" (TIO)'!I252","v":3.7588528934281227},{"$f":"'data \"live\" (TIO)'!J312/'data \"live\" (TIO)'!J252","v":3.8451887261579731},{"$f":"'data \"live\" (TIO)'!K312/'data \"live\" (TIO)'!K252","v":3.9800841322842588},{"$f":"'data \"live\" (TIO)'!L312/'data \"live\" (TIO)'!L252","v":3.9826463381179571},{"$f":"'data \"live\" (TIO)'!M312/'data \"live\" (TIO)'!M252","v":4.1060690255199681},{"$f":"'data \"live\" (TIO)'!N312/'data \"live\" (TIO)'!N252","v":4.1831115265213281},{"$f":"'data \"live\" (TIO)'!O312/'data \"live\" (TIO)'!O252","v":4.2664782336253397},{"$f":"'data \"live\" (TIO)'!P312/'data \"live\" (TIO)'!P252","v":4.3465868485191983},{"$f":"'data \"live\" (TIO)'!Q312/'data \"live\" (TIO)'!Q252","v":4.4418394584219758},{"$f":"'data \"live\" (TIO)'!R312/'data \"live\" (TIO)'!R252","v":4.5397878301809556},{"$f":"'data \"live\" (TIO)'!V312/'data \"live\" (TIO)'!V252","v":3.2986425713007361},{"$f":"'data \"live\" (TIO)'!W312/'data \"live\" (TIO)'!W252","v":3.7244070842812262},{"$f":"'data \"live\" (TIO)'!X312/'data \"live\" (TIO)'!X252","v":3.8602926337363797},{"$f":"'data \"live\" (TIO)'!Y312/'data \"live\" (TIO)'!Y252","v":4.0915738503680084},{"$f":"'data \"live\" (TIO)'!Z312/'data \"live\" (TIO)'!Z252","v":4.3528515376903183},{"$f":"'data \"live\" (TIO)'!AA312/'data \"live\" (TIO)'!AA252","v":4.6975488330617976},{"$f":"HLOOKUP($Y$3,$S543:$X559,10,FALSE)","v":4.0915738503680084},{"$f":"HLOOKUP($Z$3,$S543:$X559,10,FALSE)","v":3.8602926337363797}]
["Marlborough","Marlborough fares per passenger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S543:$X559,11,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S543:$X559,11,FALSE)","v":0}]
["Nelson","Nelson fares per passenger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S543:$X559,12,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S543:$X559,12,FALSE)","v":0}]
["Canterbury","Canterbury fares per passenger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S543:$X559,13,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S543:$X559,13,FALSE)","v":0}]
["West Coast","West Coast fares per passenger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S543:$X559,14,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S543:$X559,14,FALSE)","v":0}]
["Otago","Otago fares per passenger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S543:$X559,15,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S543:$X559,15,FALSE)","v":0}]
["Southland","Southland fares per passenger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S543:$X559,16,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S543:$X559,16,FALSE)","v":0}]
["National","National total fares per passenger:",{"$f":"'data \"live\" (TIO)'!C319/'data \"live\" (TIO)'!C259","v":2.858538518656033},{"$f":"'data \"live\" (TIO)'!D319/'data \"live\" (TIO)'!D259","v":2.9175491089644008},{"$f":"'data \"live\" (TIO)'!E319/'data \"live\" (TIO)'!E259","v":3.0490216339987066},{"$f":"'data \"live\" (TIO)'!F319/'data \"live\" (TIO)'!F259","v":3.293499156568795},{"$f":"'data \"live\" (TIO)'!G319/'data \"live\" (TIO)'!G259","v":3.2568215770163089},{"$f":"'data \"live\" (TIO)'!H319/'data \"live\" (TIO)'!H259","v":3.2619459393421986},{"$f":"'data \"live\" (TIO)'!I319/'data \"live\" (TIO)'!I259","v":3.2001270799412254},{"$f":"'data \"live\" (TIO)'!J319/'data \"live\" (TIO)'!J259","v":3.0604396974802697},{"$f":"'data \"live\" (TIO)'!K319/'data \"live\" (TIO)'!K259","v":3.1095907550236324},{"$f":"'data \"live\" (TIO)'!L319/'data \"live\" (TIO)'!L259","v":3.0516981794041},{"$f":"'data \"live\" (TIO)'!M319/'data \"live\" (TIO)'!M259","v":3.1050286974209196},{"$f":"'data \"live\" (TIO)'!N319/'data \"live\" (TIO)'!N259","v":3.1452977116489156},{"$f":"'data \"live\" (TIO)'!O319/'data \"live\" (TIO)'!O259","v":3.1830005249479791},{"$f":"'data \"live\" (TIO)'!P319/'data \"live\" (TIO)'!P259","v":3.223724671074923},{"$f":"'data \"live\" (TIO)'!Q319/'data \"live\" (TIO)'!Q259","v":3.2146906810356612},{"$f":"'data \"live\" (TIO)'!R319/'data \"live\" (TIO)'!R259","v":3.2270107333730969},{"$f":"'data \"live\" (TIO)'!V319/'data \"live\" (TIO)'!V259","v":2.9454801219682354},{"$f":"'data \"live\" (TIO)'!W319/'data \"live\" (TIO)'!W259","v":3.2698416683108049},{"$f":"'data \"live\" (TIO)'!X319/'data \"live\" (TIO)'!X259","v":3.1207716763605977},{"$f":"'data \"live\" (TIO)'!Y319/'data \"live\" (TIO)'!Y259","v":3.101824438193459},{"$f":"'data \"live\" (TIO)'!Z319/'data \"live\" (TIO)'!Z259","v":3.2077538185757937},{"$f":"'data \"live\" (TIO)'!AA319/'data \"live\" (TIO)'!AA259","v":3.274300225049211},{"$f":"HLOOKUP($Y$3,$S543:$X559,17,FALSE)","v":3.101824438193459},{"$f":"HLOOKUP($Z$3,$S543:$X559,17,FALSE)","v":3.1207716763605977}]
[null,{"$f":"VLOOKUP($B$805,$A544:$Y559,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A544:$Y559,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A544:$Y559,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A544:$Y559,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A544:$Y559,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A544:$AK559,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A544:$Y559,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A544:$Y559,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A544:$Y559,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A544:$Y559,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A544:$Y559,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A544:$Y559,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A544:$Y559,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A544:$Y559,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A544:$Y559,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A544:$Y559,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A544:$Y559,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A544:$Y559,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A544:$Y559,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A544:$Y559,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A544:$Y559,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A544:$Y559,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A544:$Y559,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A544:$Y559,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A544:$Z559,26,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B560","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"live\" (TIO)'!I321/'data \"live\" (TIO)'!I261","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!J321/'data \"live\" (TIO)'!J261","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!K321/'data \"live\" (TIO)'!K261","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!L321/'data \"live\" (TIO)'!L261","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!M321/'data \"live\" (TIO)'!M261","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!N321/'data \"live\" (TIO)'!N261","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!O321/'data \"live\" (TIO)'!O261","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!P321/'data \"live\" (TIO)'!P261","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Q321/'data \"live\" (TIO)'!Q261","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!R321/'data \"live\" (TIO)'!R261","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!V321/'data \"live\" (TIO)'!V261","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!W321/'data \"live\" (TIO)'!W261","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!X321/'data \"live\" (TIO)'!X261","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Y321/'data \"live\" (TIO)'!Y261","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Z321/'data \"live\" (TIO)'!Z261","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!AA321/'data \"live\" (TIO)'!AA261","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S543:$X561,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S543:$X561,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B560","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!C322/'data \"live\" (TIO)'!C262","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!D322/'data \"live\" (TIO)'!D262","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!E322/'data \"live\" (TIO)'!E262","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!F322/'data \"live\" (TIO)'!F262","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!G322/'data \"live\" (TIO)'!G262","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!H322/'data \"live\" (TIO)'!H262","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!I322/'data \"live\" (TIO)'!I262","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!J322/'data \"live\" (TIO)'!J262","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K322/'data \"live\" (TIO)'!K262","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L322/'data \"live\" (TIO)'!L262","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M322/'data \"live\" (TIO)'!M262","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N322/'data \"live\" (TIO)'!N262","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O322/'data \"live\" (TIO)'!O262","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P322/'data \"live\" (TIO)'!P262","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q322/'data \"live\" (TIO)'!Q262","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R322/'data \"live\" (TIO)'!R262","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!V322/'data \"live\" (TIO)'!V262","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!W322/'data \"live\" (TIO)'!W262","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!X322/'data \"live\" (TIO)'!X262","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Y322/'data \"live\" (TIO)'!Y262","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Z322/'data \"live\" (TIO)'!Z262","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!AA322/'data \"live\" (TIO)'!AA262","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$S543:$X570,20,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$S543:$X562,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"RAIL AVERAGE FARES PER PASSENGER KM","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2009-12","2012-15","2015-18",{"$f":"V543","v":"2018-21"},{"$f":"W543","v":"2021-24"},{"$f":"X543","v":"2024-27"},{"$f":"$Y$3","v":"2018-21"},{"$f":"Z543","v":"2015-18"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"S563","v":"2009-12"},"2012-15","2015-18","2018-21","2021-24","2024-27","2018-21","2015-18"]
["Northland","Northland fares per passenger km:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S563:$X579,2,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S563:$X579,2,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T564/$S564-1","v":{"$error":"#DIV/0!"}},{"$f":"U564/$S564-1","v":{"$error":"#DIV/0!"}},{"$f":"V564/$S564-1","v":{"$error":"#DIV/0!"}},{"$f":"W564/$S564-1","v":{"$error":"#DIV/0!"}},{"$f":"X564/$S564-1","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$AL563:$AQ579,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL563:$AQ579,2,FALSE)","v":{"$error":"#DIV/0!"}}]
["Auckland","Auckland fares per passenger km:",{"$f":"'data \"live\" (TIO)'!C305/'data \"live\" (TIO)'!C265","v":0.16158721428516346},{"$f":"'data \"live\" (TIO)'!D305/'data \"live\" (TIO)'!D265","v":0.17594016803224752},{"$f":"'data \"live\" (TIO)'!E305/'data \"live\" (TIO)'!E265","v":0.16925471326603517},{"$f":"'data \"live\" (TIO)'!F305/'data \"live\" (TIO)'!F265","v":0.17834986770628866},{"$f":"'data \"live\" (TIO)'!G305/'data \"live\" (TIO)'!G265","v":0.1920664311318408},{"$f":"'data \"live\" (TIO)'!H305/'data \"live\" (TIO)'!H265","v":0.21233875355224452},{"$f":"'data \"live\" (TIO)'!I305/'data \"live\" (TIO)'!I265","v":0.20922829274367793},{"$f":"'data \"live\" (TIO)'!J305/'data \"live\" (TIO)'!J265","v":0.18950330877016372},{"$f":"'data \"live\" (TIO)'!K305/'data \"live\" (TIO)'!K265","v":0.193338910812663},{"$f":"'data \"live\" (TIO)'!L305/'data \"live\" (TIO)'!L265","v":0.18178418140775585},{"$f":"'data \"live\" (TIO)'!M305/'data \"live\" (TIO)'!M265","v":0.18520435101424282},{"$f":"'data \"live\" (TIO)'!N305/'data \"live\" (TIO)'!N265","v":0.1887185300432648},{"$f":"'data \"live\" (TIO)'!O305/'data \"live\" (TIO)'!O265","v":0.1928595859597437},{"$f":"'data \"live\" (TIO)'!P305/'data \"live\" (TIO)'!P265","v":0.19727657355918429},{"$f":"'data \"live\" (TIO)'!Q305/'data \"live\" (TIO)'!Q265","v":0.20660337508899873},{"$f":"'data \"live\" (TIO)'!R305/'data \"live\" (TIO)'!R265","v":0.21721286845476589},{"$f":"'data \"live\" (TIO)'!V305/'data \"live\" (TIO)'!V265","v":0.1691486976731594},{"$f":"'data \"live\" (TIO)'!W305/'data \"live\" (TIO)'!W265","v":0.19521466601178644},{"$f":"'data \"live\" (TIO)'!X305/'data \"live\" (TIO)'!X265","v":0.19664490281515526},{"$f":"'data \"live\" (TIO)'!Y305/'data \"live\" (TIO)'!Y265","v":0.18533956635925092},{"$f":"'data \"live\" (TIO)'!Z305/'data \"live\" (TIO)'!Z265","v":0.1993461808096692},{"$f":"'data \"live\" (TIO)'!AA305/'data \"live\" (TIO)'!AA265","v":0.22650068053167996},{"$f":"HLOOKUP($Y$3,$S563:$X579,3,FALSE)","v":0.18533956635925092},{"$f":"HLOOKUP($Z$3,$S563:$X579,3,FALSE)","v":0.19664490281515526},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T565/$S565-1","v":0.15410091060230013},0.16255641054432401,9.5719736000430933E-2,0.1785262526517315,0.33906251509745555,{"$f":"HLOOKUP($Y$3,$AL563:$AQ579,3,FALSE)","v":9.5719736000430933E-2},{"$f":"HLOOKUP($Z$3,$AL563:$AQ579,3,FALSE)","v":0.16255641054432401}]
["Waikato","Waikato fares per passenger km:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S563:$X579,4,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S563:$X579,4,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL563:$AQ579,4,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL563:$AQ579,4,FALSE)","v":{"$error":"#DIV/0!"}}]
["Bay of Plenty","Bay of Plenty fares per passenger km:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S563:$X579,5,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S563:$X579,5,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL563:$AQ579,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL563:$AQ579,5,FALSE)","v":{"$error":"#DIV/0!"}}]
["Gisborne","Gisborne fares per passenger km:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S563:$X579,6,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S563:$X579,6,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL563:$AQ579,6,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL563:$AQ579,6,FALSE)","v":{"$error":"#DIV/0!"}}]
["Hawkes Bay","Hawkes Bay fares per passenger km:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S563:$X579,7,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S563:$X579,7,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL563:$AQ579,7,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL563:$AQ579,7,FALSE)","v":{"$error":"#DIV/0!"}}]
["Taranaki","Taranaki fares per passenger km:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S563:$X579,8,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S563:$X579,8,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL563:$AQ579,8,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL563:$AQ579,8,FALSE)","v":{"$error":"#DIV/0!"}}]
["Manawatu-Wanganui","Manawatu-Wanganui fares per passenger km:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S563:$X579,9,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S563:$X579,9,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL563:$AQ579,9,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL563:$AQ579,9,FALSE)","v":{"$error":"#DIV/0!"}}]
["Wellington","Wellington fares per passenger km:",{"$f":"'data \"live\" (TIO)'!C312/'data \"live\" (TIO)'!C272","v":0.13489861313741197},{"$f":"'data \"live\" (TIO)'!D312/'data \"live\" (TIO)'!D272","v":0.13936549109640634},{"$f":"'data \"live\" (TIO)'!E312/'data \"live\" (TIO)'!E272","v":0.14737792861080226},{"$f":"'data \"live\" (TIO)'!F312/'data \"live\" (TIO)'!F272","v":0.15644979809340553},{"$f":"'data \"live\" (TIO)'!G312/'data \"live\" (TIO)'!G272","v":0.15812531796316817},{"$f":"'data \"live\" (TIO)'!H312/'data \"live\" (TIO)'!H272","v":0.15595938166160739},{"$f":"'data \"live\" (TIO)'!I312/'data \"live\" (TIO)'!I272","v":0.15740999537781258},{"$f":"'data \"live\" (TIO)'!J312/'data \"live\" (TIO)'!J272","v":0.16222813861837768},{"$f":"'data \"live\" (TIO)'!K312/'data \"live\" (TIO)'!K272","v":0.17173925166570775},{"$f":"'data \"live\" (TIO)'!L312/'data \"live\" (TIO)'!L272","v":0.16802741824941439},{"$f":"'data \"live\" (TIO)'!M312/'data \"live\" (TIO)'!M272","v":0.17323459371748021},{"$f":"'data \"live\" (TIO)'!N312/'data \"live\" (TIO)'!N272","v":0.17648500375136061},{"$f":"'data \"live\" (TIO)'!O312/'data \"live\" (TIO)'!O272","v":0.18000221144091466},{"$f":"'data \"live\" (TIO)'!P312/'data \"live\" (TIO)'!P272","v":0.18338198833747321},{"$f":"'data \"live\" (TIO)'!Q312/'data \"live\" (TIO)'!Q272","v":0.18740065718320845},{"$f":"'data \"live\" (TIO)'!R312/'data \"live\" (TIO)'!R272","v":0.19153307217534535},{"$f":"'data \"live\" (TIO)'!V312/'data \"live\" (TIO)'!V272","v":0.14061593720455953},{"$f":"'data \"live\" (TIO)'!W312/'data \"live\" (TIO)'!W272","v":0.15682975686759612},{"$f":"'data \"live\" (TIO)'!X312/'data \"live\" (TIO)'!X272","v":0.1636418941848255},{"$f":"'data \"live\" (TIO)'!Y312/'data \"live\" (TIO)'!Y272","v":0.17262304712027229},{"$f":"'data \"live\" (TIO)'!Z312/'data \"live\" (TIO)'!Z272","v":0.1836462843644267},{"$f":"'data \"live\" (TIO)'!AA312/'data \"live\" (TIO)'!AA272","v":0.19818899339497292},{"$f":"HLOOKUP($Y$3,$S563:$X579,10,FALSE)","v":0.17262304712027229},{"$f":"HLOOKUP($Z$3,$S563:$X579,10,FALSE)","v":0.1636418941848255},null,null,null,null,null,null,null,null,null,null,null,null,0.11530570421366759,0.16375069169271472,0.22762078432938049,0.30601330130360149,0.4094347862337937,{"$f":"HLOOKUP($Y$3,$AL563:$AQ579,10,FALSE)","v":0.22762078432938049},{"$f":"HLOOKUP($Z$3,$AL563:$AQ579,10,FALSE)","v":0.16375069169271472}]
["Marlborough","Marlborough fares per passenger km:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S563:$X579,11,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S563:$X579,11,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL563:$AQ579,11,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL563:$AQ579,11,FALSE)","v":{"$error":"#DIV/0!"}}]
["Nelson","Nelson fares per passenger km:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S563:$X579,12,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S563:$X579,12,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL563:$AQ579,12,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL563:$AQ579,12,FALSE)","v":{"$error":"#DIV/0!"}}]
["Canterbury","Canterbury fares per passenger km:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S563:$X579,13,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S563:$X579,13,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL563:$AQ579,13,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL563:$AQ579,13,FALSE)","v":{"$error":"#DIV/0!"}}]
["West Coast","West Coast fares per passenger km:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S563:$X579,14,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S563:$X579,14,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL563:$AQ579,14,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL563:$AQ579,14,FALSE)","v":{"$error":"#DIV/0!"}}]
["Otago","Otago fares per passenger km:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S563:$X579,15,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S563:$X579,15,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL563:$AQ579,15,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL563:$AQ579,15,FALSE)","v":{"$error":"#DIV/0!"}}]
["Southland","Southland fares per passenger km:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S563:$X579,16,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S563:$X579,16,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL563:$AQ579,16,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL563:$AQ579,16,FALSE)","v":{"$error":"#DIV/0!"}}]
["National","National total fares per passenger km:",{"$f":"'data \"live\" (TIO)'!C319/'data \"live\" (TIO)'!C279","v":0.14383041552160772},{"$f":"'data \"live\" (TIO)'!D319/'data \"live\" (TIO)'!D279","v":0.1522927729227018},{"$f":"'data \"live\" (TIO)'!E319/'data \"live\" (TIO)'!E279","v":0.15575754774833839},{"$f":"'data \"live\" (TIO)'!F319/'data \"live\" (TIO)'!F279","v":0.16456652297965466},{"$f":"'data \"live\" (TIO)'!G319/'data \"live\" (TIO)'!G279","v":0.17090403278990871},{"$f":"'data \"live\" (TIO)'!H319/'data \"live\" (TIO)'!H279","v":0.17801804067686511},{"$f":"'data \"live\" (TIO)'!I319/'data \"live\" (TIO)'!I279","v":0.17924228542553805},{"$f":"'data \"live\" (TIO)'!J319/'data \"live\" (TIO)'!J279","v":0.17470237657324289},{"$f":"'data \"live\" (TIO)'!K319/'data \"live\" (TIO)'!K279","v":0.18237504659108258},{"$f":"'data \"live\" (TIO)'!L319/'data \"live\" (TIO)'!L279","v":0.17478173614447615},{"$f":"'data \"live\" (TIO)'!M319/'data \"live\" (TIO)'!M279","v":0.17923184308644177},{"$f":"'data \"live\" (TIO)'!N319/'data \"live\" (TIO)'!N279","v":0.18267585436091599},{"$f":"'data \"live\" (TIO)'!O319/'data \"live\" (TIO)'!O279","v":0.18659819088650581},{"$f":"'data \"live\" (TIO)'!P319/'data \"live\" (TIO)'!P279","v":0.19056957785815784},{"$f":"'data \"live\" (TIO)'!Q319/'data \"live\" (TIO)'!Q279","v":0.19788574940473716},{"$f":"'data \"live\" (TIO)'!R319/'data \"live\" (TIO)'!R279","v":0.20596906411335345},{"$f":"'data \"live\" (TIO)'!V319/'data \"live\" (TIO)'!V279","v":0.1508289214352454},{"$f":"'data \"live\" (TIO)'!W319/'data \"live\" (TIO)'!W279","v":0.17141078583386887},{"$f":"'data \"live\" (TIO)'!X319/'data \"live\" (TIO)'!X279","v":0.17875488737358686},{"$f":"'data \"live\" (TIO)'!Y319/'data \"live\" (TIO)'!Y279","v":0.17897503186418384},{"$f":"'data \"live\" (TIO)'!Z319/'data \"live\" (TIO)'!Z279","v":0.19190655125173373},{"$f":"'data \"live\" (TIO)'!AA319/'data \"live\" (TIO)'!AA279","v":0.21435385534811677},{"$f":"HLOOKUP($Y$3,$S563:$X579,17,FALSE)","v":0.17897503186418384},{"$f":"HLOOKUP($Z$3,$S563:$X579,17,FALSE)","v":0.17875488737358686},null,null,null,null,null,null,null,null,null,null,null,null,0.13645834103149634,0.18514994122218642,0.18660950539928289,0.27234584339399381,0.42117210219622359,{"$f":"HLOOKUP($Y$3,$AL563:$AQ579,17,FALSE)","v":0.18660950539928289},{"$f":"HLOOKUP($Z$3,$AL563:$AQ579,17,FALSE)","v":0.18514994122218642}]
[null,{"$f":"VLOOKUP($B$805,$A564:$Y579,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A564:$Y579,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A564:$Y579,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A564:$Y579,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A564:$Y579,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A564:$AK579,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A564:$Y579,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A564:$Y579,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A564:$Y579,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A564:$Y579,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A564:$Y579,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A564:$Y579,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A564:$Y579,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A564:$Y579,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A564:$Y579,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A564:$Y579,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A564:$Y579,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A564:$Y579,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A564:$Y579,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A564:$Y579,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A564:$Y579,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A564:$Y579,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A564:$Y579,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A564:$Y579,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A564:$Z579,26,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP($B$805,$A564:$AR579,44,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A564:$AS579,45,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B580","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"live\" (TIO)'!I321/'data \"live\" (TIO)'!I281","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!J321/'data \"live\" (TIO)'!J281","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!K321/'data \"live\" (TIO)'!K281","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!L321/'data \"live\" (TIO)'!L281","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!M321/'data \"live\" (TIO)'!M281","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!N321/'data \"live\" (TIO)'!N281","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!O321/'data \"live\" (TIO)'!O281","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!P321/'data \"live\" (TIO)'!P281","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Q321/'data \"live\" (TIO)'!Q281","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!R321/'data \"live\" (TIO)'!R281","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!V321/'data \"live\" (TIO)'!V281","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!W321/'data \"live\" (TIO)'!W281","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!X321/'data \"live\" (TIO)'!X281","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Y321/'data \"live\" (TIO)'!Y281","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Z321/'data \"live\" (TIO)'!Z281","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!AA321/'data \"live\" (TIO)'!AA281","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S563:$X581,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S563:$X581,19,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$AL563:$AQ581,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$AL563:$AQ581,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B580","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!C322/'data \"live\" (TIO)'!C282","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!D322/'data \"live\" (TIO)'!D282","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!E322/'data \"live\" (TIO)'!E282","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!F322/'data \"live\" (TIO)'!F282","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!G322/'data \"live\" (TIO)'!G282","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!H322/'data \"live\" (TIO)'!H282","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!I322/'data \"live\" (TIO)'!I282","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!J322/'data \"live\" (TIO)'!J282","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K322/'data \"live\" (TIO)'!K282","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L322/'data \"live\" (TIO)'!L282","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M322/'data \"live\" (TIO)'!M282","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N322/'data \"live\" (TIO)'!N282","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O322/'data \"live\" (TIO)'!O282","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P322/'data \"live\" (TIO)'!P282","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q322/'data \"live\" (TIO)'!Q282","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R322/'data \"live\" (TIO)'!R282","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!V322/'data \"live\" (TIO)'!V282","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!W322/'data \"live\" (TIO)'!W282","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!X322/'data \"live\" (TIO)'!X282","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Y322/'data \"live\" (TIO)'!Y282","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Z322/'data \"live\" (TIO)'!Z282","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!AA322/'data \"live\" (TIO)'!AA282","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$S563:$X610,20,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$S563:$X582,20,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL563:$AQ610,20,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL563:$AQ582,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"RAIL AVERAGE COST PER PERSON PER KM","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2009-12","2012-15","2015-18",{"$f":"V563","v":"2018-21"},{"$f":"W563","v":"2021-24"},{"$f":"X563","v":"2024-27"},{"$f":"$Y$3","v":"2018-21"},{"$f":"Z563","v":"2015-18"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"S583","v":"2009-12"},"2012-15","2015-18","2018-21","2021-24","2024-27","2018-21","2015-18"]
["Northland","Northland average cost per person per km:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S583:$X599,2,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S583:$X599,2,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T584/$S584-1","v":{"$error":"#DIV/0!"}},{"$f":"U584/$S584-1","v":{"$error":"#DIV/0!"}},{"$f":"V584/$S584-1","v":{"$error":"#DIV/0!"}},{"$f":"W584/$S584-1","v":{"$error":"#DIV/0!"}},{"$f":"X584/$S584-1","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$AL583:$AQ599,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL583:$AQ599,2,FALSE)","v":{"$error":"#DIV/0!"}}]
["Auckland","Auckland cost per person per km:",{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,C485/C425,C485/C505)","v":0.42950827823161863},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,D485/D425,D485/D505)","v":0.38289558946855029},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,E485/E425,E485/E505)","v":0.4777150504125528},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,F485/F425,F485/F505)","v":0.50434380910409748},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,G485/G425,G485/G505)","v":0.54067374827342563},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,H485/H425,H485/H505)","v":0.45573908286642312},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,I485/I425,I485/I505)","v":0.34503414912350439},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,J485/J425,J485/J505)","v":0.2978031671497221},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,K485/K425,K485/K505)","v":0.39555135592164403},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,L485/L425,L485/L505)","v":0.29525383316074205},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,M485/M425,M485/M505)","v":0.27243358670620876},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,N485/N425,N485/N505)","v":0.26284898493072523},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,O485/O425,O485/O505)","v":0.23833598284892524},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,P485/P425,P485/P505)","v":0.21647809266535223},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,Q485/Q425,Q485/Q505)","v":0.20552453099722409},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,R485/R425,R485/R505)","v":0.16153540957307308},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(C485:E485))/(AVERAGE(C425:E425)),AVERAGE(C485:E485)/AVERAGE(C505:E505))","v":0.43148844937723857},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(F485:H485))/(AVERAGE(F425:H425)),AVERAGE(F485:H485)/AVERAGE(F505:H505))","v":0.50010669444092559},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(I485:K485))/(AVERAGE(I425:K425)),AVERAGE(I485:K485)/AVERAGE(I505:K505))","v":0.34063439974640269},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(L485:N485))/(AVERAGE(L425:N425)),AVERAGE(L485:N485)/AVERAGE(L505:N505))","v":0.27699656049528648},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(M485:O485))/(AVERAGE(M425:O425)),AVERAGE(M485:O485)/AVERAGE(M505:O505))","v":0.25806201118842809},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(N485:P485))/(AVERAGE(N425:P425)),AVERAGE(N485:P485)/AVERAGE(N505:P505))","v":0.23950427409120925},{"$f":"HLOOKUP($Y$3,$S583:$X599,3,FALSE)","v":0.27699656049528648},{"$f":"HLOOKUP($Z$3,$S583:$X599,3,FALSE)","v":0.34063439974640269},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T585/$S585-1","v":0.15902684107239207},-0.21055963319983262,-0.35804408925645204,-0.40192602707932157,-0.44493468032137939,{"$f":"HLOOKUP($Y$3,$AL583:$AQ599,3,FALSE)","v":-0.35804408925645204},{"$f":"HLOOKUP($Z$3,$AL583:$AQ599,3,FALSE)","v":-0.21055963319983262}]
["Waikato","Waikato cost per person per km:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S583:$X599,4,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S583:$X599,4,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL583:$AQ599,4,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL583:$AQ599,4,FALSE)","v":{"$error":"#DIV/0!"}}]
["Bay of Plenty","Bay of Plenty cost per person per km:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S583:$X599,5,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S583:$X599,5,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL583:$AQ599,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL583:$AQ599,5,FALSE)","v":{"$error":"#DIV/0!"}}]
["Gisborne","Gisborne cost per person per km:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S583:$X599,6,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S583:$X599,6,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL583:$AQ599,6,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL583:$AQ599,6,FALSE)","v":{"$error":"#DIV/0!"}}]
["Hawkes Bay","Hawkes Bay cost per person per km:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S583:$X599,7,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S583:$X599,7,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL583:$AQ599,7,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL583:$AQ599,7,FALSE)","v":{"$error":"#DIV/0!"}}]
["Taranaki","Taranaki cost per person per km:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S583:$X599,8,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S583:$X599,8,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL583:$AQ599,8,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL583:$AQ599,8,FALSE)","v":{"$error":"#DIV/0!"}}]
["Manawatu-Wanganui","Manawatu-Wanganui cost per person per km:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S583:$X599,9,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S583:$X599,9,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL583:$AQ599,9,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL583:$AQ599,9,FALSE)","v":{"$error":"#DIV/0!"}}]
["Wellington","Wellington cost per person per km:",{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,C492/C432,C492/C512)","v":0.11379512019284911},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,D492/D432,D492/D512)","v":0.12354848255416019},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,E492/E432,E492/E512)","v":0.15043845560067537},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,F492/F432,F492/F512)","v":0.12501115494815243},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,G492/G432,G492/G512)","v":0.12257437371308508},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,H492/H432,H492/H512)","v":0.1166246064047491},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,I492/I432,I492/I512)","v":0.12707384197027372},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,J492/J432,J492/J512)","v":0.13337212638444487},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,K492/K432,K492/K512)","v":0.19606339389101121},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,L492/L432,L492/L512)","v":0.18973308105016132},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,M492/M432,M492/M512)","v":0.17830141924411425},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,N492/N432,N492/N512)","v":0.16462377726594085},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,O492/O432,O492/O512)","v":0.17435797352884561},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,P492/P432,P492/P512)","v":0.15579973985060619},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,Q492/Q432,Q492/Q512)","v":0.15199087771028602},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,R492/R432,R492/R512)","v":0.15141710325662605},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(C492:E492))/(AVERAGE(C432:E432)),AVERAGE(C492:E492)/AVERAGE(C512:E512))","v":0.12845007628499833},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(F492:H492))/(AVERAGE(F432:H432)),AVERAGE(F492:H492)/AVERAGE(F512:H512))","v":0.12136663856980191},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(I492:K492))/(AVERAGE(I432:K432)),AVERAGE(I492:K492)/AVERAGE(I512:K512))","v":0.1513053124410039},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(L492:N492))/(AVERAGE(L432:N432)),AVERAGE(L492:N492)/AVERAGE(L512:N512))","v":0.17742645711698513},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(M492:O492))/(AVERAGE(M432:O432)),AVERAGE(M492:O492)/AVERAGE(M512:O512))","v":0.1723819515850703},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(N492:P492))/(AVERAGE(N432:P432)),AVERAGE(N492:P492)/AVERAGE(N512:P512))","v":0.16485974900769623},{"$f":"HLOOKUP($Y$3,$S583:$X599,10,FALSE)","v":0.17742645711698513},{"$f":"HLOOKUP($Z$3,$S583:$X599,10,FALSE)","v":0.1513053124410039},null,null,null,null,null,null,null,null,null,null,null,null,-5.5145453549440115E-2,0.17793088814751323,0.38128728490063768,0.34201517484970756,0.28345388166149488,{"$f":"HLOOKUP($Y$3,$AL583:$AQ599,10,FALSE)","v":0.38128728490063768},{"$f":"HLOOKUP($Z$3,$AL583:$AQ599,10,FALSE)","v":0.17793088814751323}]
["Marlborough","Marlborough cost per person per km:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S583:$X599,11,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S583:$X599,11,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL583:$AQ599,11,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL583:$AQ599,11,FALSE)","v":{"$error":"#DIV/0!"}}]
["Nelson","Nelson cost per person per km:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S583:$X599,12,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S583:$X599,12,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL583:$AQ599,12,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL583:$AQ599,12,FALSE)","v":{"$error":"#DIV/0!"}}]
["Canterbury","Canterbury cost per person per km:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S583:$X599,13,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S583:$X599,13,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL583:$AQ599,13,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL583:$AQ599,13,FALSE)","v":{"$error":"#DIV/0!"}}]
["West Coast","West Coast cost per person per km:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S583:$X599,14,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S583:$X599,14,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL583:$AQ599,14,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL583:$AQ599,14,FALSE)","v":{"$error":"#DIV/0!"}}]
["Otago","Otago cost per person per km:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S583:$X599,15,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S583:$X599,15,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL583:$AQ599,15,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL583:$AQ599,15,FALSE)","v":{"$error":"#DIV/0!"}}]
["Southland","Southland cost per person per km:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Y$3,$S583:$X599,16,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S583:$X599,16,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL583:$AQ599,16,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL583:$AQ599,16,FALSE)","v":{"$error":"#DIV/0!"}}]
["National","National total cost per person per km:",{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,C499/C439,C499/C519)","v":0.21945399388508186},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,D499/D439,D499/D519)","v":0.21521444990632255},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,E499/E439,E499/E519)","v":0.27579751820392989},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,F499/F439,F499/F519)","v":0.26560152057617975},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,G499/G439,G499/G519)","v":0.27998738047552951},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,H499/H439,H499/H519)","v":0.24930452731475788},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,I499/I439,I499/I519)","v":0.21890574086618975},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,J499/J439,J499/J519)","v":0.20861618536506618},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,K499/K439,K499/K519)","v":0.29429240018243008},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,L499/L439,L499/L519)","v":0.24154183112293623},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,M499/M439,M499/M519)","v":0.22546478838474973},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,N499/N439,N499/N519)","v":0.21433124281883359},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,O499/O439,O499/O519)","v":0.20717942038232939},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,P499/P439,P499/P519)","v":0.18718830495452837},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,Q499/Q439,Q499/Q519)","v":0.18122139051699848},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,R499/R439,R499/R519)","v":0.15710514637118853},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(C499:E499))/(AVERAGE(C439:E439)),AVERAGE(C499:E499)/AVERAGE(C519:E519))","v":0.23700727557864043},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(F499:H499))/(AVERAGE(F439:H439)),AVERAGE(F499:H499)/AVERAGE(F519:H519))","v":0.26494339563450076},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(I499:K499))/(AVERAGE(I439:K439)),AVERAGE(I499:K499)/AVERAGE(I519:K519))","v":0.23686164982924662},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(L499:N499))/(AVERAGE(L439:N439)),AVERAGE(L499:N499)/AVERAGE(L519:N519))","v":0.22719785940569093},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(M499:O499))/(AVERAGE(M439:O439)),AVERAGE(M499:O499)/AVERAGE(M519:O519))","v":0.21573402252824134},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(N499:P499))/(AVERAGE(N439:P439)),AVERAGE(N499:P499)/AVERAGE(N519:P519))","v":0.20302115222215461},{"$f":"HLOOKUP($Y$3,$S583:$X599,17,FALSE)","v":0.22719785940569093},{"$f":"HLOOKUP($Z$3,$S583:$X599,17,FALSE)","v":0.23686164982924662},null,null,null,null,null,null,null,null,null,null,null,null,0.11787030582776747,-6.144357764472641E-4,-4.1388671081933448E-2,-8.9757805951153125E-2,-0.14339696228105459,{"$f":"HLOOKUP($Y$3,$AL583:$AQ599,17,FALSE)","v":-4.1388671081933448E-2},{"$f":"HLOOKUP($Z$3,$AL583:$AQ599,17,FALSE)","v":-6.144357764472641E-4}]
[null,{"$f":"VLOOKUP($B$805,$A584:$Y599,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A584:$Y599,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A584:$Y599,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A584:$Y599,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A584:$Y599,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A584:$AK599,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A584:$Y599,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A584:$Y599,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A584:$Y599,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A584:$Y599,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A584:$Y599,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A584:$Y599,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A584:$Y599,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A584:$Y599,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A584:$Y599,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A584:$Y599,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A584:$Y599,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A584:$Y599,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A584:$Y599,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A584:$Y599,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A584:$Y599,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A584:$Y599,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A584:$Y599,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A584:$Y599,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A584:$Z599,26,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP($B$805,$A584:$AR599,44,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A584:$AS599,45,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B600","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,I501/I441,I501/I521)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,J501/J441,J501/J521)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,K501/K441,K501/K521)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,L501/L441,L501/L521)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,M501/M441,M501/M521)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,N501/N441,N501/N521)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,O501/O441,O501/O521)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,P501/P441,P501/P521)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,Q501/Q441,Q501/Q521)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,R501/R441,R501/R521)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(C501:E501))/(AVERAGE(C441:E441)),AVERAGE(C501:E501)/AVERAGE(C521:E521))","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(F501:H501))/(AVERAGE(F441:H441)),AVERAGE(F501:H501)/AVERAGE(F521:H521))","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(I501:K501))/(AVERAGE(I441:K441)),AVERAGE(I501:K501)/AVERAGE(I521:K521))","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(L501:N501))/(AVERAGE(L441:N441)),AVERAGE(L501:N501)/AVERAGE(L521:N521))","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(M501:O501))/(AVERAGE(M441:O441)),AVERAGE(M501:O501)/AVERAGE(M521:O521))","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(N501:P501))/(AVERAGE(N441:P441)),AVERAGE(N501:P501)/AVERAGE(N521:P521))","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S583:$X601,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S583:$X601,19,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$AL583:$AQ601,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$AL583:$AQ601,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B600","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,C502/C442,C502/C522)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,D502/D442,D502/D522)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,E502/E442,E502/E522)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,F502/F442,F502/F522)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,G502/G442,G502/G522)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,H502/H442,H502/H522)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,I502/I442,I502/I522)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,J502/J442,J502/J522)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,K502/K442,K502/K522)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,L502/L442,L502/L522)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,M502/M442,M502/M522)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,N502/N442,N502/N522)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,O502/O442,O502/O522)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,P502/P442,P502/P522)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,Q502/Q442,Q502/Q522)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,R502/R442,R502/R522)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(C502:E502))/(AVERAGE(C442:E442)),AVERAGE(C502:E502)/AVERAGE(C522:E522))","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(F502:H502))/(AVERAGE(F442:H442)),AVERAGE(F502:H502)/AVERAGE(F522:H522))","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(I502:K502))/(AVERAGE(I442:K442)),AVERAGE(I502:K502)/AVERAGE(I522:K522))","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(L502:N502))/(AVERAGE(L442:N442)),AVERAGE(L502:N502)/AVERAGE(L522:N522))","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(M502:O502))/(AVERAGE(M442:O442)),AVERAGE(M502:O502)/AVERAGE(M522:O522))","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(N502:P502))/(AVERAGE(N442:P442)),AVERAGE(N502:P502)/AVERAGE(N522:P522))","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$S583:$X630,20,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$S583:$X602,20,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL583:$AQ630,20,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL583:$AQ602,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"NETWORK PROGRAMME EFFICIENCY RATIO","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2009-12","2012-15","2015-18",{"$f":"V563","v":"2018-21"},{"$f":"W563","v":"2021-24"},{"$f":"X563","v":"2024-27"},{"$f":"$Y$3","v":"2018-21"},{"$f":"Z563","v":"2015-18"}]
["Northland","Northland network programme efficiency ratio:",{"$f":"IF($E$1=$AR$7,($AJ604*'data \"live\" (TIO)'!C364+'performance indicators'!$AK604*'data \"live\" (TIO)'!C364)/'data \"live\" (TIO)'!C444,($AJ604*'data \"live\" (TIO)'!C364+'performance indicators'!$AK604*'data \"live\" (TIO)'!C364)/'data \"live\" (TIO)'!C464)","v":4.3952163068893526},{"$f":"IF($E$1=$AR$7,($AJ604*'data \"live\" (TIO)'!D364+'performance indicators'!$AK604*'data \"live\" (TIO)'!D364)/'data \"live\" (TIO)'!D444,($AJ604*'data \"live\" (TIO)'!D364+'performance indicators'!$AK604*'data \"live\" (TIO)'!D364)/'data \"live\" (TIO)'!D464)","v":5.5073014445446242},{"$f":"IF($E$1=$AR$7,($AJ604*'data \"live\" (TIO)'!E364+'performance indicators'!$AK604*'data \"live\" (TIO)'!E364)/'data \"live\" (TIO)'!E444,($AJ604*'data \"live\" (TIO)'!E364+'performance indicators'!$AK604*'data \"live\" (TIO)'!E364)/'data \"live\" (TIO)'!E464)","v":4.8729688766424379},{"$f":"IF($E$1=$AR$7,($AJ604*'data \"live\" (TIO)'!F364+'performance indicators'!$AK604*'data \"live\" (TIO)'!F364)/'data \"live\" (TIO)'!F444,($AJ604*'data \"live\" (TIO)'!F364+'performance indicators'!$AK604*'data \"live\" (TIO)'!F364)/'data \"live\" (TIO)'!F464)","v":5.5265061545836085},{"$f":"IF($E$1=$AR$7,($AJ604*'data \"live\" (TIO)'!G364+'performance indicators'!$AK604*'data \"live\" (TIO)'!G364)/'data \"live\" (TIO)'!G444,($AJ604*'data \"live\" (TIO)'!G364+'performance indicators'!$AK604*'data \"live\" (TIO)'!G364)/'data \"live\" (TIO)'!G464)","v":5.0338618868997047},{"$f":"IF($E$1=$AR$7,($AJ604*'data \"live\" (TIO)'!H364+'performance indicators'!$AK604*'data \"live\" (TIO)'!H364)/'data \"live\" (TIO)'!H444,($AJ604*'data \"live\" (TIO)'!H364+'performance indicators'!$AK604*'data \"live\" (TIO)'!H364)/'data \"live\" (TIO)'!H464)","v":4.6951039405471446},{"$f":"IF($E$1=$AR$7,($AJ604*'data \"live\" (TIO)'!I364+'performance indicators'!$AK604*'data \"live\" (TIO)'!I364)/'data \"live\" (TIO)'!I444,($AJ604*'data \"live\" (TIO)'!I364+'performance indicators'!$AK604*'data \"live\" (TIO)'!I364)/'data \"live\" (TIO)'!I464)","v":4.2069231672737581},{"$f":"IF($E$1=$AR$7,($AJ604*'data \"live\" (TIO)'!J364+'performance indicators'!$AK604*'data \"live\" (TIO)'!J364)/'data \"live\" (TIO)'!J444,($AJ604*'data \"live\" (TIO)'!J364+'performance indicators'!$AK604*'data \"live\" (TIO)'!J364)/'data \"live\" (TIO)'!J464)","v":3.9635229442246778},{"$f":"IF($E$1=$AR$7,($AJ604*'data \"live\" (TIO)'!K364+'performance indicators'!$AK604*'data \"live\" (TIO)'!K364)/'data \"live\" (TIO)'!K444,($AJ604*'data \"live\" (TIO)'!K364+'performance indicators'!$AK604*'data \"live\" (TIO)'!K364)/'data \"live\" (TIO)'!K464)","v":2.6466681228548463},{"$f":"IF($E$1=$AR$7,($AJ604*'data \"live\" (TIO)'!L364+'performance indicators'!$AK604*'data \"live\" (TIO)'!L364)/'data \"live\" (TIO)'!L444,($AJ604*'data \"live\" (TIO)'!L364+'performance indicators'!$AK604*'data \"live\" (TIO)'!L364)/'data \"live\" (TIO)'!L464)","v":3.343378139318776},{"$f":"IF($E$1=$AR$7,($AJ604*'data \"live\" (TIO)'!M364+'performance indicators'!$AK604*'data \"live\" (TIO)'!M364)/'data \"live\" (TIO)'!M444,($AJ604*'data \"live\" (TIO)'!M364+'performance indicators'!$AK604*'data \"live\" (TIO)'!M364)/'data \"live\" (TIO)'!M464)","v":3.2762974524846475},{"$f":"IF($E$1=$AR$7,($AJ604*'data \"live\" (TIO)'!N364+'performance indicators'!$AK604*'data \"live\" (TIO)'!N364)/'data \"live\" (TIO)'!N444,($AJ604*'data \"live\" (TIO)'!N364+'performance indicators'!$AK604*'data \"live\" (TIO)'!N364)/'data \"live\" (TIO)'!N464)","v":3.0426221011881593},{"$f":"IF($E$1=$AR$7,($AJ604*'data \"live\" (TIO)'!O364+'performance indicators'!$AK604*'data \"live\" (TIO)'!O364)/'data \"live\" (TIO)'!O444,($AJ604*'data \"live\" (TIO)'!O364+'performance indicators'!$AK604*'data \"live\" (TIO)'!O364)/'data \"live\" (TIO)'!O464)","v":2.937156931884803},{"$f":"IF($E$1=$AR$7,($AJ604*'data \"live\" (TIO)'!P364+'performance indicators'!$AK604*'data \"live\" (TIO)'!P364)/'data \"live\" (TIO)'!P444,($AJ604*'data \"live\" (TIO)'!P364+'performance indicators'!$AK604*'data \"live\" (TIO)'!P364)/'data \"live\" (TIO)'!P464)","v":2.9801637711358668},{"$f":"IF($E$1=$AR$7,($AJ604*'data \"live\" (TIO)'!Q364+'performance indicators'!$AK604*'data \"live\" (TIO)'!Q364)/'data \"live\" (TIO)'!Q444,($AJ604*'data \"live\" (TIO)'!Q364+'performance indicators'!$AK604*'data \"live\" (TIO)'!Q364)/'data \"live\" (TIO)'!Q464)","v":3.0240126889508114},{"$f":"IF($E$1=$AR$7,($AJ604*'data \"live\" (TIO)'!R364+'performance indicators'!$AK604*'data \"live\" (TIO)'!R364)/'data \"live\" (TIO)'!R444,($AJ604*'data \"live\" (TIO)'!R364+'performance indicators'!$AK604*'data \"live\" (TIO)'!R364)/'data \"live\" (TIO)'!R464)","v":3.2778878061139682},{"$f":"IF($E$1=$AR$7,($AJ604*'data \"live\" (TIO)'!V364+'performance indicators'!$AK604*'data \"live\" (TIO)'!V364)/'data \"live\" (TIO)'!V444,($AJ604*'data \"live\" (TIO)'!V364+'performance indicators'!$AK604*'data \"live\" (TIO)'!V364)/'data \"live\" (TIO)'!V464)","v":4.8817721008846906},{"$f":"IF($E$1=$AR$7,($AJ604*'data \"live\" (TIO)'!W364+'performance indicators'!$AK604*'data \"live\" (TIO)'!W364)/'data \"live\" (TIO)'!W444,($AJ604*'data \"live\" (TIO)'!W364+'performance indicators'!$AK604*'data \"live\" (TIO)'!W364)/'data \"live\" (TIO)'!W464)","v":5.05901212131121},{"$f":"IF($E$1=$AR$7,($AJ604*'data \"live\" (TIO)'!X364+'performance indicators'!$AK604*'data \"live\" (TIO)'!X364)/'data \"live\" (TIO)'!X444,($AJ604*'data \"live\" (TIO)'!X364+'performance indicators'!$AK604*'data \"live\" (TIO)'!X364)/'data \"live\" (TIO)'!X464)","v":3.4098297512494944},{"$f":"IF($E$1=$AR$7,($AJ604*'data \"live\" (TIO)'!Y364+'performance indicators'!$AK604*'data \"live\" (TIO)'!Y364)/'data \"live\" (TIO)'!Y444,($AJ604*'data \"live\" (TIO)'!Y364+'performance indicators'!$AK604*'data \"live\" (TIO)'!Y364)/'data \"live\" (TIO)'!Y464)","v":3.2160629952180964},{"$f":"IF($E$1=$AR$7,($AJ604*'data \"live\" (TIO)'!Z364+'performance indicators'!$AK604*'data \"live\" (TIO)'!Z364)/'data \"live\" (TIO)'!Z444,($AJ604*'data \"live\" (TIO)'!Z364+'performance indicators'!$AK604*'data \"live\" (TIO)'!Z364)/'data \"live\" (TIO)'!Z464)","v":2.9803107108222218},{"$f":"IF($E$1=$AR$7,($AJ604*'data \"live\" (TIO)'!AA364+'performance indicators'!$AK604*'data \"live\" (TIO)'!AA364)/'data \"live\" (TIO)'!AA444,($AJ604*'data \"live\" (TIO)'!AA364+'performance indicators'!$AK604*'data \"live\" (TIO)'!AA364)/'data \"live\" (TIO)'!AA464)","v":9.9323259704221645},{"$f":"HLOOKUP($Y$3,$S603:$X619,2,FALSE)","v":3.2160629952180964},{"$f":"HLOOKUP($Z$3,$S603:$X619,2,FALSE)","v":3.4098297512494944},null,"Other","All",{"$f":"'BER calc'!O17","v":2.4514},{"$f":"'BER calc'!P17","v":1.19},{"$f":"(AD604+AE604)/2","v":1.8207},{"$f":"'BER calc'!R17","v":13.09},{"$f":"'BER calc'!S17","v":8.7226999999999997},{"$f":"(AG604+AH604)/2","v":10.90635},{"$f":"IF($F$1=$AS$7,AD604,IF($F$1=$AS$8,AE604,AF604))","v":1.8207},{"$f":"IF($F$1=$AS$7,AG604,IF($F$1=$AS$8,AH604,AI604))","v":10.90635},null,{"$f":"'data \"live\" (TIO)'!AB364","v":324938},{"$f":"AM604/AM$619","v":1.9048454109384747E-3},{"$f":"$AN604*AJ604","v":3.4681520396956807E-3},{"$f":"$AN604*AK604","v":2.0774910747588832E-2}]
["Auckland","Auckland network programme efficiency ratio:",{"$f":"IF($E$1=$AR$7,($AJ605*'data \"live\" (TIO)'!C365+'performance indicators'!$AK605*'data \"live\" (TIO)'!C365)/'data \"live\" (TIO)'!C445,($AJ605*'data \"live\" (TIO)'!C365+'performance indicators'!$AK605*'data \"live\" (TIO)'!C365)/'data \"live\" (TIO)'!C465)","v":6.4788413476729154},{"$f":"IF($E$1=$AR$7,($AJ605*'data \"live\" (TIO)'!D365+'performance indicators'!$AK605*'data \"live\" (TIO)'!D365)/'data \"live\" (TIO)'!D445,($AJ605*'data \"live\" (TIO)'!D365+'performance indicators'!$AK605*'data \"live\" (TIO)'!D365)/'data \"live\" (TIO)'!D465)","v":7.0470880507252174},{"$f":"IF($E$1=$AR$7,($AJ605*'data \"live\" (TIO)'!E365+'performance indicators'!$AK605*'data \"live\" (TIO)'!E365)/'data \"live\" (TIO)'!E445,($AJ605*'data \"live\" (TIO)'!E365+'performance indicators'!$AK605*'data \"live\" (TIO)'!E365)/'data \"live\" (TIO)'!E465)","v":6.130511307573288},{"$f":"IF($E$1=$AR$7,($AJ605*'data \"live\" (TIO)'!F365+'performance indicators'!$AK605*'data \"live\" (TIO)'!F365)/'data \"live\" (TIO)'!F445,($AJ605*'data \"live\" (TIO)'!F365+'performance indicators'!$AK605*'data \"live\" (TIO)'!F365)/'data \"live\" (TIO)'!F465)","v":6.2296412014684757},{"$f":"IF($E$1=$AR$7,($AJ605*'data \"live\" (TIO)'!G365+'performance indicators'!$AK605*'data \"live\" (TIO)'!G365)/'data \"live\" (TIO)'!G445,($AJ605*'data \"live\" (TIO)'!G365+'performance indicators'!$AK605*'data \"live\" (TIO)'!G365)/'data \"live\" (TIO)'!G465)","v":6.091312802964465},{"$f":"IF($E$1=$AR$7,($AJ605*'data \"live\" (TIO)'!H365+'performance indicators'!$AK605*'data \"live\" (TIO)'!H365)/'data \"live\" (TIO)'!H445,($AJ605*'data \"live\" (TIO)'!H365+'performance indicators'!$AK605*'data \"live\" (TIO)'!H365)/'data \"live\" (TIO)'!H465)","v":6.7545721141806307},{"$f":"IF($E$1=$AR$7,($AJ605*'data \"live\" (TIO)'!I365+'performance indicators'!$AK605*'data \"live\" (TIO)'!I365)/'data \"live\" (TIO)'!I445,($AJ605*'data \"live\" (TIO)'!I365+'performance indicators'!$AK605*'data \"live\" (TIO)'!I365)/'data \"live\" (TIO)'!I465)","v":7.1681384771247982},{"$f":"IF($E$1=$AR$7,($AJ605*'data \"live\" (TIO)'!J365+'performance indicators'!$AK605*'data \"live\" (TIO)'!J365)/'data \"live\" (TIO)'!J445,($AJ605*'data \"live\" (TIO)'!J365+'performance indicators'!$AK605*'data \"live\" (TIO)'!J365)/'data \"live\" (TIO)'!J465)","v":7.0368927364726375},{"$f":"IF($E$1=$AR$7,($AJ605*'data \"live\" (TIO)'!K365+'performance indicators'!$AK605*'data \"live\" (TIO)'!K365)/'data \"live\" (TIO)'!K445,($AJ605*'data \"live\" (TIO)'!K365+'performance indicators'!$AK605*'data \"live\" (TIO)'!K365)/'data \"live\" (TIO)'!K465)","v":5.7928809840873718},{"$f":"IF($E$1=$AR$7,($AJ605*'data \"live\" (TIO)'!L365+'performance indicators'!$AK605*'data \"live\" (TIO)'!L365)/'data \"live\" (TIO)'!L445,($AJ605*'data \"live\" (TIO)'!L365+'performance indicators'!$AK605*'data \"live\" (TIO)'!L365)/'data \"live\" (TIO)'!L465)","v":6.0038801907411434},{"$f":"IF($E$1=$AR$7,($AJ605*'data \"live\" (TIO)'!M365+'performance indicators'!$AK605*'data \"live\" (TIO)'!M365)/'data \"live\" (TIO)'!M445,($AJ605*'data \"live\" (TIO)'!M365+'performance indicators'!$AK605*'data \"live\" (TIO)'!M365)/'data \"live\" (TIO)'!M465)","v":6.259796652328891},{"$f":"IF($E$1=$AR$7,($AJ605*'data \"live\" (TIO)'!N365+'performance indicators'!$AK605*'data \"live\" (TIO)'!N365)/'data \"live\" (TIO)'!N445,($AJ605*'data \"live\" (TIO)'!N365+'performance indicators'!$AK605*'data \"live\" (TIO)'!N365)/'data \"live\" (TIO)'!N465)","v":6.4033951826052258},{"$f":"IF($E$1=$AR$7,($AJ605*'data \"live\" (TIO)'!O365+'performance indicators'!$AK605*'data \"live\" (TIO)'!O365)/'data \"live\" (TIO)'!O445,($AJ605*'data \"live\" (TIO)'!O365+'performance indicators'!$AK605*'data \"live\" (TIO)'!O365)/'data \"live\" (TIO)'!O465)","v":6.4299575558011632},{"$f":"IF($E$1=$AR$7,($AJ605*'data \"live\" (TIO)'!P365+'performance indicators'!$AK605*'data \"live\" (TIO)'!P365)/'data \"live\" (TIO)'!P445,($AJ605*'data \"live\" (TIO)'!P365+'performance indicators'!$AK605*'data \"live\" (TIO)'!P365)/'data \"live\" (TIO)'!P465)","v":6.627069042805771},{"$f":"IF($E$1=$AR$7,($AJ605*'data \"live\" (TIO)'!Q365+'performance indicators'!$AK605*'data \"live\" (TIO)'!Q365)/'data \"live\" (TIO)'!Q445,($AJ605*'data \"live\" (TIO)'!Q365+'performance indicators'!$AK605*'data \"live\" (TIO)'!Q365)/'data \"live\" (TIO)'!Q465)","v":6.7901128914130933},{"$f":"IF($E$1=$AR$7,($AJ605*'data \"live\" (TIO)'!R365+'performance indicators'!$AK605*'data \"live\" (TIO)'!R365)/'data \"live\" (TIO)'!R445,($AJ605*'data \"live\" (TIO)'!R365+'performance indicators'!$AK605*'data \"live\" (TIO)'!R365)/'data \"live\" (TIO)'!R465)","v":7.3218016974087083},{"$f":"IF($E$1=$AR$7,($AJ605*'data \"live\" (TIO)'!V365+'performance indicators'!$AK605*'data \"live\" (TIO)'!V365)/'data \"live\" (TIO)'!V445,($AJ605*'data \"live\" (TIO)'!V365+'performance indicators'!$AK605*'data \"live\" (TIO)'!V365)/'data \"live\" (TIO)'!V465)","v":6.5212169276853515},{"$f":"IF($E$1=$AR$7,($AJ605*'data \"live\" (TIO)'!W365+'performance indicators'!$AK605*'data \"live\" (TIO)'!W365)/'data \"live\" (TIO)'!W445,($AJ605*'data \"live\" (TIO)'!W365+'performance indicators'!$AK605*'data \"live\" (TIO)'!W365)/'data \"live\" (TIO)'!W465)","v":6.3600592093201804},{"$f":"IF($E$1=$AR$7,($AJ605*'data \"live\" (TIO)'!X365+'performance indicators'!$AK605*'data \"live\" (TIO)'!X365)/'data \"live\" (TIO)'!X445,($AJ605*'data \"live\" (TIO)'!X365+'performance indicators'!$AK605*'data \"live\" (TIO)'!X365)/'data \"live\" (TIO)'!X465)","v":6.5838174887402401},{"$f":"IF($E$1=$AR$7,($AJ605*'data \"live\" (TIO)'!Y365+'performance indicators'!$AK605*'data \"live\" (TIO)'!Y365)/'data \"live\" (TIO)'!Y445,($AJ605*'data \"live\" (TIO)'!Y365+'performance indicators'!$AK605*'data \"live\" (TIO)'!Y365)/'data \"live\" (TIO)'!Y465)","v":6.2234756607351454},{"$f":"IF($E$1=$AR$7,($AJ605*'data \"live\" (TIO)'!Z365+'performance indicators'!$AK605*'data \"live\" (TIO)'!Z365)/'data \"live\" (TIO)'!Z445,($AJ605*'data \"live\" (TIO)'!Z365+'performance indicators'!$AK605*'data \"live\" (TIO)'!Z365)/'data \"live\" (TIO)'!Z465)","v":6.6190330983014576},{"$f":"IF($E$1=$AR$7,($AJ605*'data \"live\" (TIO)'!AA365+'performance indicators'!$AK605*'data \"live\" (TIO)'!AA365)/'data \"live\" (TIO)'!AA445,($AJ605*'data \"live\" (TIO)'!AA365+'performance indicators'!$AK605*'data \"live\" (TIO)'!AA365)/'data \"live\" (TIO)'!AA465)","v":21.997500769596385},{"$f":"HLOOKUP($Y$3,$S603:$X619,3,FALSE)","v":6.2234756607351454},{"$f":"HLOOKUP($Z$3,$S603:$X619,3,FALSE)","v":6.5838174887402401},null,"Auckland","All",{"$f":"'BER calc'!O12","v":15.005899999999999},{"$f":"'BER calc'!P12","v":1.0233999999999999},8.0146499999999996,{"$f":"'BER calc'!R12","v":12.959099999999999},{"$f":"'BER calc'!S12","v":8.6394000000000002},10.799250000000001,8.0146499999999996,10.799250000000001,null,{"$f":"IF('CBA benchmark'!B15='CBA benchmark'!AI42,0,'data \"live\" (TIO)'!AB365)","v":100944097.09482594},{"$f":"AM605/AM$619","v":0.59175258083821225},{"$f":"$AN605*AJ605","v":4.7426898220149774},{"$f":"$AN605*AK605","v":6.3904840586170639}]
["Waikato","Waikato network programme efficiency ratio:",{"$f":"IF($E$1=$AR$7,($AJ606*'data \"live\" (TIO)'!C366+'performance indicators'!$AK606*'data \"live\" (TIO)'!C366)/'data \"live\" (TIO)'!C446,($AJ606*'data \"live\" (TIO)'!C366+'performance indicators'!$AK606*'data \"live\" (TIO)'!C366)/'data \"live\" (TIO)'!C466)","v":3.9070992111020173},{"$f":"IF($E$1=$AR$7,($AJ606*'data \"live\" (TIO)'!D366+'performance indicators'!$AK606*'data \"live\" (TIO)'!D366)/'data \"live\" (TIO)'!D446,($AJ606*'data \"live\" (TIO)'!D366+'performance indicators'!$AK606*'data \"live\" (TIO)'!D366)/'data \"live\" (TIO)'!D466)","v":3.8133822000683253},{"$f":"IF($E$1=$AR$7,($AJ606*'data \"live\" (TIO)'!E366+'performance indicators'!$AK606*'data \"live\" (TIO)'!E366)/'data \"live\" (TIO)'!E446,($AJ606*'data \"live\" (TIO)'!E366+'performance indicators'!$AK606*'data \"live\" (TIO)'!E366)/'data \"live\" (TIO)'!E466)","v":3.8316945898448562},{"$f":"IF($E$1=$AR$7,($AJ606*'data \"live\" (TIO)'!F366+'performance indicators'!$AK606*'data \"live\" (TIO)'!F366)/'data \"live\" (TIO)'!F446,($AJ606*'data \"live\" (TIO)'!F366+'performance indicators'!$AK606*'data \"live\" (TIO)'!F366)/'data \"live\" (TIO)'!F466)","v":4.1152100863160825},{"$f":"IF($E$1=$AR$7,($AJ606*'data \"live\" (TIO)'!G366+'performance indicators'!$AK606*'data \"live\" (TIO)'!G366)/'data \"live\" (TIO)'!G446,($AJ606*'data \"live\" (TIO)'!G366+'performance indicators'!$AK606*'data \"live\" (TIO)'!G366)/'data \"live\" (TIO)'!G466)","v":4.2396346607180178},{"$f":"IF($E$1=$AR$7,($AJ606*'data \"live\" (TIO)'!H366+'performance indicators'!$AK606*'data \"live\" (TIO)'!H366)/'data \"live\" (TIO)'!H446,($AJ606*'data \"live\" (TIO)'!H366+'performance indicators'!$AK606*'data \"live\" (TIO)'!H366)/'data \"live\" (TIO)'!H466)","v":4.1609233824594343},{"$f":"IF($E$1=$AR$7,($AJ606*'data \"live\" (TIO)'!I366+'performance indicators'!$AK606*'data \"live\" (TIO)'!I366)/'data \"live\" (TIO)'!I446,($AJ606*'data \"live\" (TIO)'!I366+'performance indicators'!$AK606*'data \"live\" (TIO)'!I366)/'data \"live\" (TIO)'!I466)","v":3.771616241349903},{"$f":"IF($E$1=$AR$7,($AJ606*'data \"live\" (TIO)'!J366+'performance indicators'!$AK606*'data \"live\" (TIO)'!J366)/'data \"live\" (TIO)'!J446,($AJ606*'data \"live\" (TIO)'!J366+'performance indicators'!$AK606*'data \"live\" (TIO)'!J366)/'data \"live\" (TIO)'!J466)","v":3.5343683132350434},{"$f":"IF($E$1=$AR$7,($AJ606*'data \"live\" (TIO)'!K366+'performance indicators'!$AK606*'data \"live\" (TIO)'!K366)/'data \"live\" (TIO)'!K446,($AJ606*'data \"live\" (TIO)'!K366+'performance indicators'!$AK606*'data \"live\" (TIO)'!K366)/'data \"live\" (TIO)'!K466)","v":4.6258833089482758},{"$f":"IF($E$1=$AR$7,($AJ606*'data \"live\" (TIO)'!L366+'performance indicators'!$AK606*'data \"live\" (TIO)'!L366)/'data \"live\" (TIO)'!L446,($AJ606*'data \"live\" (TIO)'!L366+'performance indicators'!$AK606*'data \"live\" (TIO)'!L366)/'data \"live\" (TIO)'!L466)","v":3.4633421683832122},{"$f":"IF($E$1=$AR$7,($AJ606*'data \"live\" (TIO)'!M366+'performance indicators'!$AK606*'data \"live\" (TIO)'!M366)/'data \"live\" (TIO)'!M446,($AJ606*'data \"live\" (TIO)'!M366+'performance indicators'!$AK606*'data \"live\" (TIO)'!M366)/'data \"live\" (TIO)'!M466)","v":3.400937187063529},{"$f":"IF($E$1=$AR$7,($AJ606*'data \"live\" (TIO)'!N366+'performance indicators'!$AK606*'data \"live\" (TIO)'!N366)/'data \"live\" (TIO)'!N446,($AJ606*'data \"live\" (TIO)'!N366+'performance indicators'!$AK606*'data \"live\" (TIO)'!N366)/'data \"live\" (TIO)'!N466)","v":3.3396885778467071},{"$f":"IF($E$1=$AR$7,($AJ606*'data \"live\" (TIO)'!O366+'performance indicators'!$AK606*'data \"live\" (TIO)'!O366)/'data \"live\" (TIO)'!O446,($AJ606*'data \"live\" (TIO)'!O366+'performance indicators'!$AK606*'data \"live\" (TIO)'!O366)/'data \"live\" (TIO)'!O466)","v":3.2795700842737614},{"$f":"IF($E$1=$AR$7,($AJ606*'data \"live\" (TIO)'!P366+'performance indicators'!$AK606*'data \"live\" (TIO)'!P366)/'data \"live\" (TIO)'!P446,($AJ606*'data \"live\" (TIO)'!P366+'performance indicators'!$AK606*'data \"live\" (TIO)'!P366)/'data \"live\" (TIO)'!P466)","v":3.2205634187485805},{"$f":"IF($E$1=$AR$7,($AJ606*'data \"live\" (TIO)'!Q366+'performance indicators'!$AK606*'data \"live\" (TIO)'!Q366)/'data \"live\" (TIO)'!Q446,($AJ606*'data \"live\" (TIO)'!Q366+'performance indicators'!$AK606*'data \"live\" (TIO)'!Q366)/'data \"live\" (TIO)'!Q466)","v":3.1626453815183106},{"$f":"IF($E$1=$AR$7,($AJ606*'data \"live\" (TIO)'!R366+'performance indicators'!$AK606*'data \"live\" (TIO)'!R366)/'data \"live\" (TIO)'!R446,($AJ606*'data \"live\" (TIO)'!R366+'performance indicators'!$AK606*'data \"live\" (TIO)'!R366)/'data \"live\" (TIO)'!R466)","v":3.1057960686545849},{"$f":"IF($E$1=$AR$7,($AJ606*'data \"live\" (TIO)'!V366+'performance indicators'!$AK606*'data \"live\" (TIO)'!V366)/'data \"live\" (TIO)'!V446,($AJ606*'data \"live\" (TIO)'!V366+'performance indicators'!$AK606*'data \"live\" (TIO)'!V366)/'data \"live\" (TIO)'!V466)","v":3.8500534132653423},{"$f":"IF($E$1=$AR$7,($AJ606*'data \"live\" (TIO)'!W366+'performance indicators'!$AK606*'data \"live\" (TIO)'!W366)/'data \"live\" (TIO)'!W446,($AJ606*'data \"live\" (TIO)'!W366+'performance indicators'!$AK606*'data \"live\" (TIO)'!W366)/'data \"live\" (TIO)'!W466)","v":4.1715244154530238},{"$f":"IF($E$1=$AR$7,($AJ606*'data \"live\" (TIO)'!X366+'performance indicators'!$AK606*'data \"live\" (TIO)'!X366)/'data \"live\" (TIO)'!X446,($AJ606*'data \"live\" (TIO)'!X366+'performance indicators'!$AK606*'data \"live\" (TIO)'!X366)/'data \"live\" (TIO)'!X466)","v":3.9821608582410088},{"$f":"IF($E$1=$AR$7,($AJ606*'data \"live\" (TIO)'!Y366+'performance indicators'!$AK606*'data \"live\" (TIO)'!Y366)/'data \"live\" (TIO)'!Y446,($AJ606*'data \"live\" (TIO)'!Y366+'performance indicators'!$AK606*'data \"live\" (TIO)'!Y366)/'data \"live\" (TIO)'!Y466)","v":3.4002046427876351},{"$f":"IF($E$1=$AR$7,($AJ606*'data \"live\" (TIO)'!Z366+'performance indicators'!$AK606*'data \"live\" (TIO)'!Z366)/'data \"live\" (TIO)'!Z446,($AJ606*'data \"live\" (TIO)'!Z366+'performance indicators'!$AK606*'data \"live\" (TIO)'!Z366)/'data \"live\" (TIO)'!Z466)","v":3.219869131380241},{"$f":"IF($E$1=$AR$7,($AJ606*'data \"live\" (TIO)'!AA366+'performance indicators'!$AK606*'data \"live\" (TIO)'!AA366)/'data \"live\" (TIO)'!AA446,($AJ606*'data \"live\" (TIO)'!AA366+'performance indicators'!$AK606*'data \"live\" (TIO)'!AA366)/'data \"live\" (TIO)'!AA466)","v":9.4018898187365476},{"$f":"HLOOKUP($Y$3,$S603:$X619,4,FALSE)","v":3.4002046427876351},{"$f":"HLOOKUP($Z$3,$S603:$X619,4,FALSE)","v":3.9821608582410088},null,"Other","All",{"$f":"AD$604","v":2.4514},{"$f":"AE$604","v":1.19},1.8207,{"$f":"AG$604","v":13.09},{"$f":"AH$604","v":8.7226999999999997},10.90635,1.8207,10.90635,null,{"$f":"'data \"live\" (TIO)'!AB366","v":4163483.3333333335},2.4407093417879177E-2,{"$f":"$AN606*AJ606","v":4.4437994985932615E-2},{"$f":"$AN606*AK606","v":0.26619230329808657}]
["Bay of Plenty","Bay of Plenty network programme efficiency ratio:",{"$f":"IF($E$1=$AR$7,($AJ607*'data \"live\" (TIO)'!C367+'performance indicators'!$AK607*'data \"live\" (TIO)'!C367)/'data \"live\" (TIO)'!C447,($AJ607*'data \"live\" (TIO)'!C367+'performance indicators'!$AK607*'data \"live\" (TIO)'!C367)/'data \"live\" (TIO)'!C467)","v":3.3801756856531706},{"$f":"IF($E$1=$AR$7,($AJ607*'data \"live\" (TIO)'!D367+'performance indicators'!$AK607*'data \"live\" (TIO)'!D367)/'data \"live\" (TIO)'!D447,($AJ607*'data \"live\" (TIO)'!D367+'performance indicators'!$AK607*'data \"live\" (TIO)'!D367)/'data \"live\" (TIO)'!D467)","v":3.9653445431643126},{"$f":"IF($E$1=$AR$7,($AJ607*'data \"live\" (TIO)'!E367+'performance indicators'!$AK607*'data \"live\" (TIO)'!E367)/'data \"live\" (TIO)'!E447,($AJ607*'data \"live\" (TIO)'!E367+'performance indicators'!$AK607*'data \"live\" (TIO)'!E367)/'data \"live\" (TIO)'!E467)","v":4.309447768984346},{"$f":"IF($E$1=$AR$7,($AJ607*'data \"live\" (TIO)'!F367+'performance indicators'!$AK607*'data \"live\" (TIO)'!F367)/'data \"live\" (TIO)'!F447,($AJ607*'data \"live\" (TIO)'!F367+'performance indicators'!$AK607*'data \"live\" (TIO)'!F367)/'data \"live\" (TIO)'!F467)","v":4.3315113327301793},{"$f":"IF($E$1=$AR$7,($AJ607*'data \"live\" (TIO)'!G367+'performance indicators'!$AK607*'data \"live\" (TIO)'!G367)/'data \"live\" (TIO)'!G447,($AJ607*'data \"live\" (TIO)'!G367+'performance indicators'!$AK607*'data \"live\" (TIO)'!G367)/'data \"live\" (TIO)'!G467)","v":4.1051569627574214},{"$f":"IF($E$1=$AR$7,($AJ607*'data \"live\" (TIO)'!H367+'performance indicators'!$AK607*'data \"live\" (TIO)'!H367)/'data \"live\" (TIO)'!H447,($AJ607*'data \"live\" (TIO)'!H367+'performance indicators'!$AK607*'data \"live\" (TIO)'!H367)/'data \"live\" (TIO)'!H467)","v":3.6150574104440825},{"$f":"IF($E$1=$AR$7,($AJ607*'data \"live\" (TIO)'!I367+'performance indicators'!$AK607*'data \"live\" (TIO)'!I367)/'data \"live\" (TIO)'!I447,($AJ607*'data \"live\" (TIO)'!I367+'performance indicators'!$AK607*'data \"live\" (TIO)'!I367)/'data \"live\" (TIO)'!I467)","v":3.8831043787674169},{"$f":"IF($E$1=$AR$7,($AJ607*'data \"live\" (TIO)'!J367+'performance indicators'!$AK607*'data \"live\" (TIO)'!J367)/'data \"live\" (TIO)'!J447,($AJ607*'data \"live\" (TIO)'!J367+'performance indicators'!$AK607*'data \"live\" (TIO)'!J367)/'data \"live\" (TIO)'!J467)","v":3.7080378642762324},{"$f":"IF($E$1=$AR$7,($AJ607*'data \"live\" (TIO)'!K367+'performance indicators'!$AK607*'data \"live\" (TIO)'!K367)/'data \"live\" (TIO)'!K447,($AJ607*'data \"live\" (TIO)'!K367+'performance indicators'!$AK607*'data \"live\" (TIO)'!K367)/'data \"live\" (TIO)'!K467)","v":3.7173627682901542},{"$f":"IF($E$1=$AR$7,($AJ607*'data \"live\" (TIO)'!L367+'performance indicators'!$AK607*'data \"live\" (TIO)'!L367)/'data \"live\" (TIO)'!L447,($AJ607*'data \"live\" (TIO)'!L367+'performance indicators'!$AK607*'data \"live\" (TIO)'!L367)/'data \"live\" (TIO)'!L467)","v":3.5514179002926927},{"$f":"IF($E$1=$AR$7,($AJ607*'data \"live\" (TIO)'!M367+'performance indicators'!$AK607*'data \"live\" (TIO)'!M367)/'data \"live\" (TIO)'!M447,($AJ607*'data \"live\" (TIO)'!M367+'performance indicators'!$AK607*'data \"live\" (TIO)'!M367)/'data \"live\" (TIO)'!M467)","v":3.5510815049249347},{"$f":"IF($E$1=$AR$7,($AJ607*'data \"live\" (TIO)'!N367+'performance indicators'!$AK607*'data \"live\" (TIO)'!N367)/'data \"live\" (TIO)'!N447,($AJ607*'data \"live\" (TIO)'!N367+'performance indicators'!$AK607*'data \"live\" (TIO)'!N367)/'data \"live\" (TIO)'!N467)","v":3.5507360072367598},{"$f":"IF($E$1=$AR$7,($AJ607*'data \"live\" (TIO)'!O367+'performance indicators'!$AK607*'data \"live\" (TIO)'!O367)/'data \"live\" (TIO)'!O447,($AJ607*'data \"live\" (TIO)'!O367+'performance indicators'!$AK607*'data \"live\" (TIO)'!O367)/'data \"live\" (TIO)'!O467)","v":3.5503848886347051},{"$f":"IF($E$1=$AR$7,($AJ607*'data \"live\" (TIO)'!P367+'performance indicators'!$AK607*'data \"live\" (TIO)'!P367)/'data \"live\" (TIO)'!P447,($AJ607*'data \"live\" (TIO)'!P367+'performance indicators'!$AK607*'data \"live\" (TIO)'!P367)/'data \"live\" (TIO)'!P467)","v":3.5500082481387381},{"$f":"IF($E$1=$AR$7,($AJ607*'data \"live\" (TIO)'!Q367+'performance indicators'!$AK607*'data \"live\" (TIO)'!Q367)/'data \"live\" (TIO)'!Q447,($AJ607*'data \"live\" (TIO)'!Q367+'performance indicators'!$AK607*'data \"live\" (TIO)'!Q367)/'data \"live\" (TIO)'!Q467)","v":3.5496241066091705},{"$f":"IF($E$1=$AR$7,($AJ607*'data \"live\" (TIO)'!R367+'performance indicators'!$AK607*'data \"live\" (TIO)'!R367)/'data \"live\" (TIO)'!R447,($AJ607*'data \"live\" (TIO)'!R367+'performance indicators'!$AK607*'data \"live\" (TIO)'!R367)/'data \"live\" (TIO)'!R467)","v":3.5492144683200615},{"$f":"IF($E$1=$AR$7,($AJ607*'data \"live\" (TIO)'!V367+'performance indicators'!$AK607*'data \"live\" (TIO)'!V367)/'data \"live\" (TIO)'!V447,($AJ607*'data \"live\" (TIO)'!V367+'performance indicators'!$AK607*'data \"live\" (TIO)'!V367)/'data \"live\" (TIO)'!V467)","v":3.8898374649242182},{"$f":"IF($E$1=$AR$7,($AJ607*'data \"live\" (TIO)'!W367+'performance indicators'!$AK607*'data \"live\" (TIO)'!W367)/'data \"live\" (TIO)'!W447,($AJ607*'data \"live\" (TIO)'!W367+'performance indicators'!$AK607*'data \"live\" (TIO)'!W367)/'data \"live\" (TIO)'!W467)","v":3.9841755060620612},{"$f":"IF($E$1=$AR$7,($AJ607*'data \"live\" (TIO)'!X367+'performance indicators'!$AK607*'data \"live\" (TIO)'!X367)/'data \"live\" (TIO)'!X447,($AJ607*'data \"live\" (TIO)'!X367+'performance indicators'!$AK607*'data \"live\" (TIO)'!X367)/'data \"live\" (TIO)'!X467)","v":3.7693219230220865},{"$f":"IF($E$1=$AR$7,($AJ607*'data \"live\" (TIO)'!Y367+'performance indicators'!$AK607*'data \"live\" (TIO)'!Y367)/'data \"live\" (TIO)'!Y447,($AJ607*'data \"live\" (TIO)'!Y367+'performance indicators'!$AK607*'data \"live\" (TIO)'!Y367)/'data \"live\" (TIO)'!Y467)","v":3.5510784489934744},{"$f":"IF($E$1=$AR$7,($AJ607*'data \"live\" (TIO)'!Z367+'performance indicators'!$AK607*'data \"live\" (TIO)'!Z367)/'data \"live\" (TIO)'!Z447,($AJ607*'data \"live\" (TIO)'!Z367+'performance indicators'!$AK607*'data \"live\" (TIO)'!Z367)/'data \"live\" (TIO)'!Z467)","v":3.550005720620133},{"$f":"IF($E$1=$AR$7,($AJ607*'data \"live\" (TIO)'!AA367+'performance indicators'!$AK607*'data \"live\" (TIO)'!AA367)/'data \"live\" (TIO)'!AA447,($AJ607*'data \"live\" (TIO)'!AA367+'performance indicators'!$AK607*'data \"live\" (TIO)'!AA367)/'data \"live\" (TIO)'!AA467)","v":10.647643404960185},{"$f":"HLOOKUP($Y$3,$S603:$X619,5,FALSE)","v":3.5510784489934744},{"$f":"HLOOKUP($Z$3,$S603:$X619,5,FALSE)","v":3.7693219230220865},null,"Other","All",{"$f":"AD$604","v":2.4514},1.19,1.8207,{"$f":"AG$604","v":13.09},8.7226999999999997,10.90635,1.8207,10.90635,null,{"$f":"'data \"live\" (TIO)'!AB367","v":3134197},1.8373230500671311E-2,3.3452140772572254E-2,0.20038488247099653]
["Gisborne","Gisborne network programme efficiency ratio:",{"$f":"IF($E$1=$AR$7,($AJ608*'data \"live\" (TIO)'!C368+'performance indicators'!$AK608*'data \"live\" (TIO)'!C368)/'data \"live\" (TIO)'!C448,($AJ608*'data \"live\" (TIO)'!C368+'performance indicators'!$AK608*'data \"live\" (TIO)'!C368)/'data \"live\" (TIO)'!C468)","v":7.5511257813351946},{"$f":"IF($E$1=$AR$7,($AJ608*'data \"live\" (TIO)'!D368+'performance indicators'!$AK608*'data \"live\" (TIO)'!D368)/'data \"live\" (TIO)'!D448,($AJ608*'data \"live\" (TIO)'!D368+'performance indicators'!$AK608*'data \"live\" (TIO)'!D368)/'data \"live\" (TIO)'!D468)","v":8.089280273929143},{"$f":"IF($E$1=$AR$7,($AJ608*'data \"live\" (TIO)'!E368+'performance indicators'!$AK608*'data \"live\" (TIO)'!E368)/'data \"live\" (TIO)'!E448,($AJ608*'data \"live\" (TIO)'!E368+'performance indicators'!$AK608*'data \"live\" (TIO)'!E368)/'data \"live\" (TIO)'!E468)","v":7.2709917992851292},{"$f":"IF($E$1=$AR$7,($AJ608*'data \"live\" (TIO)'!F368+'performance indicators'!$AK608*'data \"live\" (TIO)'!F368)/'data \"live\" (TIO)'!F448,($AJ608*'data \"live\" (TIO)'!F368+'performance indicators'!$AK608*'data \"live\" (TIO)'!F368)/'data \"live\" (TIO)'!F468)","v":7.3836650878871968},{"$f":"IF($E$1=$AR$7,($AJ608*'data \"live\" (TIO)'!G368+'performance indicators'!$AK608*'data \"live\" (TIO)'!G368)/'data \"live\" (TIO)'!G448,($AJ608*'data \"live\" (TIO)'!G368+'performance indicators'!$AK608*'data \"live\" (TIO)'!G368)/'data \"live\" (TIO)'!G468)","v":6.8385137193677243},{"$f":"IF($E$1=$AR$7,($AJ608*'data \"live\" (TIO)'!H368+'performance indicators'!$AK608*'data \"live\" (TIO)'!H368)/'data \"live\" (TIO)'!H448,($AJ608*'data \"live\" (TIO)'!H368+'performance indicators'!$AK608*'data \"live\" (TIO)'!H368)/'data \"live\" (TIO)'!H468)","v":6.3667253776462376},{"$f":"IF($E$1=$AR$7,($AJ608*'data \"live\" (TIO)'!I368+'performance indicators'!$AK608*'data \"live\" (TIO)'!I368)/'data \"live\" (TIO)'!I448,($AJ608*'data \"live\" (TIO)'!I368+'performance indicators'!$AK608*'data \"live\" (TIO)'!I368)/'data \"live\" (TIO)'!I468)","v":4.8941870774999998},{"$f":"IF($E$1=$AR$7,($AJ608*'data \"live\" (TIO)'!J368+'performance indicators'!$AK608*'data \"live\" (TIO)'!J368)/'data \"live\" (TIO)'!J448,($AJ608*'data \"live\" (TIO)'!J368+'performance indicators'!$AK608*'data \"live\" (TIO)'!J368)/'data \"live\" (TIO)'!J468)","v":4.8843682752569562},{"$f":"IF($E$1=$AR$7,($AJ608*'data \"live\" (TIO)'!K368+'performance indicators'!$AK608*'data \"live\" (TIO)'!K368)/'data \"live\" (TIO)'!K448,($AJ608*'data \"live\" (TIO)'!K368+'performance indicators'!$AK608*'data \"live\" (TIO)'!K368)/'data \"live\" (TIO)'!K468)","v":4.8596935604052796},{"$f":"IF($E$1=$AR$7,($AJ608*'data \"live\" (TIO)'!L368+'performance indicators'!$AK608*'data \"live\" (TIO)'!L368)/'data \"live\" (TIO)'!L448,($AJ608*'data \"live\" (TIO)'!L368+'performance indicators'!$AK608*'data \"live\" (TIO)'!L368)/'data \"live\" (TIO)'!L468)","v":4.1230339062499999},{"$f":"IF($E$1=$AR$7,($AJ608*'data \"live\" (TIO)'!M368+'performance indicators'!$AK608*'data \"live\" (TIO)'!M368)/'data \"live\" (TIO)'!M448,($AJ608*'data \"live\" (TIO)'!M368+'performance indicators'!$AK608*'data \"live\" (TIO)'!M368)/'data \"live\" (TIO)'!M468)","v":4.0342797517123286},{"$f":"IF($E$1=$AR$7,($AJ608*'data \"live\" (TIO)'!N368+'performance indicators'!$AK608*'data \"live\" (TIO)'!N368)/'data \"live\" (TIO)'!N448,($AJ608*'data \"live\" (TIO)'!N368+'performance indicators'!$AK608*'data \"live\" (TIO)'!N368)/'data \"live\" (TIO)'!N468)","v":3.9473756881282909},{"$f":"IF($E$1=$AR$7,($AJ608*'data \"live\" (TIO)'!O368+'performance indicators'!$AK608*'data \"live\" (TIO)'!O368)/'data \"live\" (TIO)'!O448,($AJ608*'data \"live\" (TIO)'!O368+'performance indicators'!$AK608*'data \"live\" (TIO)'!O368)/'data \"live\" (TIO)'!O468)","v":4.0362379721897037},{"$f":"IF($E$1=$AR$7,($AJ608*'data \"live\" (TIO)'!P368+'performance indicators'!$AK608*'data \"live\" (TIO)'!P368)/'data \"live\" (TIO)'!P448,($AJ608*'data \"live\" (TIO)'!P368+'performance indicators'!$AK608*'data \"live\" (TIO)'!P368)/'data \"live\" (TIO)'!P468)","v":4.0032684146496722},{"$f":"IF($E$1=$AR$7,($AJ608*'data \"live\" (TIO)'!Q368+'performance indicators'!$AK608*'data \"live\" (TIO)'!Q368)/'data \"live\" (TIO)'!Q448,($AJ608*'data \"live\" (TIO)'!Q368+'performance indicators'!$AK608*'data \"live\" (TIO)'!Q368)/'data \"live\" (TIO)'!Q468)","v":3.9664127113638412},{"$f":"IF($E$1=$AR$7,($AJ608*'data \"live\" (TIO)'!R368+'performance indicators'!$AK608*'data \"live\" (TIO)'!R368)/'data \"live\" (TIO)'!R448,($AJ608*'data \"live\" (TIO)'!R368+'performance indicators'!$AK608*'data \"live\" (TIO)'!R368)/'data \"live\" (TIO)'!R468)","v":3.9247398303674381},{"$f":"IF($E$1=$AR$7,($AJ608*'data \"live\" (TIO)'!V368+'performance indicators'!$AK608*'data \"live\" (TIO)'!V368)/'data \"live\" (TIO)'!V448,($AJ608*'data \"live\" (TIO)'!V368+'performance indicators'!$AK608*'data \"live\" (TIO)'!V368)/'data \"live\" (TIO)'!V468)","v":7.6204720163564579},{"$f":"IF($E$1=$AR$7,($AJ608*'data \"live\" (TIO)'!W368+'performance indicators'!$AK608*'data \"live\" (TIO)'!W368)/'data \"live\" (TIO)'!W448,($AJ608*'data \"live\" (TIO)'!W368+'performance indicators'!$AK608*'data \"live\" (TIO)'!W368)/'data \"live\" (TIO)'!W468)","v":6.8597645271112153},{"$f":"IF($E$1=$AR$7,($AJ608*'data \"live\" (TIO)'!X368+'performance indicators'!$AK608*'data \"live\" (TIO)'!X368)/'data \"live\" (TIO)'!X448,($AJ608*'data \"live\" (TIO)'!X368+'performance indicators'!$AK608*'data \"live\" (TIO)'!X368)/'data \"live\" (TIO)'!X468)","v":4.879635349185274},{"$f":"IF($E$1=$AR$7,($AJ608*'data \"live\" (TIO)'!Y368+'performance indicators'!$AK608*'data \"live\" (TIO)'!Y368)/'data \"live\" (TIO)'!Y448,($AJ608*'data \"live\" (TIO)'!Y368+'performance indicators'!$AK608*'data \"live\" (TIO)'!Y368)/'data \"live\" (TIO)'!Y468)","v":4.0336219529593995},{"$f":"IF($E$1=$AR$7,($AJ608*'data \"live\" (TIO)'!Z368+'performance indicators'!$AK608*'data \"live\" (TIO)'!Z368)/'data \"live\" (TIO)'!Z448,($AJ608*'data \"live\" (TIO)'!Z368+'performance indicators'!$AK608*'data \"live\" (TIO)'!Z368)/'data \"live\" (TIO)'!Z468)","v":4.0017586895811244},{"$f":"IF($E$1=$AR$7,($AJ608*'data \"live\" (TIO)'!AA368+'performance indicators'!$AK608*'data \"live\" (TIO)'!AA368)/'data \"live\" (TIO)'!AA448,($AJ608*'data \"live\" (TIO)'!AA368+'performance indicators'!$AK608*'data \"live\" (TIO)'!AA368)/'data \"live\" (TIO)'!AA468)","v":11.781784039442245},{"$f":"HLOOKUP($Y$3,$S603:$X619,6,FALSE)","v":4.0336219529593995},{"$f":"HLOOKUP($Z$3,$S603:$X619,6,FALSE)","v":4.879635349185274},null,"Other","All",2.4514,1.19,1.8207,13.09,8.7226999999999997,10.90635,1.8207,10.90635,null,{"$f":"'data \"live\" (TIO)'!AB368","v":155500},9.1156916519746171E-4,1.6596939790750186E-3,9.9418923648513357E-3]
["Hawkes Bay","Hawkes Bay network programme efficiency ratio:",{"$f":"IF($E$1=$AR$7,($AJ609*'data \"live\" (TIO)'!C369+'performance indicators'!$AK609*'data \"live\" (TIO)'!C369)/'data \"live\" (TIO)'!C449,($AJ609*'data \"live\" (TIO)'!C369+'performance indicators'!$AK609*'data \"live\" (TIO)'!C369)/'data \"live\" (TIO)'!C469)","v":3.4407118778288184},{"$f":"IF($E$1=$AR$7,($AJ609*'data \"live\" (TIO)'!D369+'performance indicators'!$AK609*'data \"live\" (TIO)'!D369)/'data \"live\" (TIO)'!D449,($AJ609*'data \"live\" (TIO)'!D369+'performance indicators'!$AK609*'data \"live\" (TIO)'!D369)/'data \"live\" (TIO)'!D469)","v":3.8192250016231251},{"$f":"IF($E$1=$AR$7,($AJ609*'data \"live\" (TIO)'!E369+'performance indicators'!$AK609*'data \"live\" (TIO)'!E369)/'data \"live\" (TIO)'!E449,($AJ609*'data \"live\" (TIO)'!E369+'performance indicators'!$AK609*'data \"live\" (TIO)'!E369)/'data \"live\" (TIO)'!E469)","v":2.8769703591932578},{"$f":"IF($E$1=$AR$7,($AJ609*'data \"live\" (TIO)'!F369+'performance indicators'!$AK609*'data \"live\" (TIO)'!F369)/'data \"live\" (TIO)'!F449,($AJ609*'data \"live\" (TIO)'!F369+'performance indicators'!$AK609*'data \"live\" (TIO)'!F369)/'data \"live\" (TIO)'!F469)","v":3.1926774286395823},{"$f":"IF($E$1=$AR$7,($AJ609*'data \"live\" (TIO)'!G369+'performance indicators'!$AK609*'data \"live\" (TIO)'!G369)/'data \"live\" (TIO)'!G449,($AJ609*'data \"live\" (TIO)'!G369+'performance indicators'!$AK609*'data \"live\" (TIO)'!G369)/'data \"live\" (TIO)'!G469)","v":3.9291962358961179},{"$f":"IF($E$1=$AR$7,($AJ609*'data \"live\" (TIO)'!H369+'performance indicators'!$AK609*'data \"live\" (TIO)'!H369)/'data \"live\" (TIO)'!H449,($AJ609*'data \"live\" (TIO)'!H369+'performance indicators'!$AK609*'data \"live\" (TIO)'!H369)/'data \"live\" (TIO)'!H469)","v":4.0280474287102797},{"$f":"IF($E$1=$AR$7,($AJ609*'data \"live\" (TIO)'!I369+'performance indicators'!$AK609*'data \"live\" (TIO)'!I369)/'data \"live\" (TIO)'!I449,($AJ609*'data \"live\" (TIO)'!I369+'performance indicators'!$AK609*'data \"live\" (TIO)'!I369)/'data \"live\" (TIO)'!I469)","v":3.6991820757097558},{"$f":"IF($E$1=$AR$7,($AJ609*'data \"live\" (TIO)'!J369+'performance indicators'!$AK609*'data \"live\" (TIO)'!J369)/'data \"live\" (TIO)'!J449,($AJ609*'data \"live\" (TIO)'!J369+'performance indicators'!$AK609*'data \"live\" (TIO)'!J369)/'data \"live\" (TIO)'!J469)","v":4.1599135278032682},{"$f":"IF($E$1=$AR$7,($AJ609*'data \"live\" (TIO)'!K369+'performance indicators'!$AK609*'data \"live\" (TIO)'!K369)/'data \"live\" (TIO)'!K449,($AJ609*'data \"live\" (TIO)'!K369+'performance indicators'!$AK609*'data \"live\" (TIO)'!K369)/'data \"live\" (TIO)'!K469)","v":5.5613351818181815},{"$f":"IF($E$1=$AR$7,($AJ609*'data \"live\" (TIO)'!L369+'performance indicators'!$AK609*'data \"live\" (TIO)'!L369)/'data \"live\" (TIO)'!L449,($AJ609*'data \"live\" (TIO)'!L369+'performance indicators'!$AK609*'data \"live\" (TIO)'!L369)/'data \"live\" (TIO)'!L469)","v":4.0156883726548669},{"$f":"IF($E$1=$AR$7,($AJ609*'data \"live\" (TIO)'!M369+'performance indicators'!$AK609*'data \"live\" (TIO)'!M369)/'data \"live\" (TIO)'!M449,($AJ609*'data \"live\" (TIO)'!M369+'performance indicators'!$AK609*'data \"live\" (TIO)'!M369)/'data \"live\" (TIO)'!M469)","v":3.9837639686046513},{"$f":"IF($E$1=$AR$7,($AJ609*'data \"live\" (TIO)'!N369+'performance indicators'!$AK609*'data \"live\" (TIO)'!N369)/'data \"live\" (TIO)'!N449,($AJ609*'data \"live\" (TIO)'!N369+'performance indicators'!$AK609*'data \"live\" (TIO)'!N369)/'data \"live\" (TIO)'!N469)","v":3.9454206103474716},{"$f":"IF($E$1=$AR$7,($AJ609*'data \"live\" (TIO)'!O369+'performance indicators'!$AK609*'data \"live\" (TIO)'!O369)/'data \"live\" (TIO)'!O449,($AJ609*'data \"live\" (TIO)'!O369+'performance indicators'!$AK609*'data \"live\" (TIO)'!O369)/'data \"live\" (TIO)'!O469)","v":3.8729114410872412},{"$f":"IF($E$1=$AR$7,($AJ609*'data \"live\" (TIO)'!P369+'performance indicators'!$AK609*'data \"live\" (TIO)'!P369)/'data \"live\" (TIO)'!P449,($AJ609*'data \"live\" (TIO)'!P369+'performance indicators'!$AK609*'data \"live\" (TIO)'!P369)/'data \"live\" (TIO)'!P469)","v":3.7976749240765799},{"$f":"IF($E$1=$AR$7,($AJ609*'data \"live\" (TIO)'!Q369+'performance indicators'!$AK609*'data \"live\" (TIO)'!Q369)/'data \"live\" (TIO)'!Q449,($AJ609*'data \"live\" (TIO)'!Q369+'performance indicators'!$AK609*'data \"live\" (TIO)'!Q369)/'data \"live\" (TIO)'!Q469)","v":3.7197235623695803},{"$f":"IF($E$1=$AR$7,($AJ609*'data \"live\" (TIO)'!R369+'performance indicators'!$AK609*'data \"live\" (TIO)'!R369)/'data \"live\" (TIO)'!R449,($AJ609*'data \"live\" (TIO)'!R369+'performance indicators'!$AK609*'data \"live\" (TIO)'!R369)/'data \"live\" (TIO)'!R469)","v":3.6475455994972612},{"$f":"IF($E$1=$AR$7,($AJ609*'data \"live\" (TIO)'!V369+'performance indicators'!$AK609*'data \"live\" (TIO)'!V369)/'data \"live\" (TIO)'!V449,($AJ609*'data \"live\" (TIO)'!V369+'performance indicators'!$AK609*'data \"live\" (TIO)'!V369)/'data \"live\" (TIO)'!V469)","v":3.2900737364996937},{"$f":"IF($E$1=$AR$7,($AJ609*'data \"live\" (TIO)'!W369+'performance indicators'!$AK609*'data \"live\" (TIO)'!W369)/'data \"live\" (TIO)'!W449,($AJ609*'data \"live\" (TIO)'!W369+'performance indicators'!$AK609*'data \"live\" (TIO)'!W369)/'data \"live\" (TIO)'!W469)","v":3.6781326435556103},{"$f":"IF($E$1=$AR$7,($AJ609*'data \"live\" (TIO)'!X369+'performance indicators'!$AK609*'data \"live\" (TIO)'!X369)/'data \"live\" (TIO)'!X449,($AJ609*'data \"live\" (TIO)'!X369+'performance indicators'!$AK609*'data \"live\" (TIO)'!X369)/'data \"live\" (TIO)'!X469)","v":4.4184218834932558},{"$f":"IF($E$1=$AR$7,($AJ609*'data \"live\" (TIO)'!Y369+'performance indicators'!$AK609*'data \"live\" (TIO)'!Y369)/'data \"live\" (TIO)'!Y449,($AJ609*'data \"live\" (TIO)'!Y369+'performance indicators'!$AK609*'data \"live\" (TIO)'!Y369)/'data \"live\" (TIO)'!Y469)","v":3.9810671408564708},{"$f":"IF($E$1=$AR$7,($AJ609*'data \"live\" (TIO)'!Z369+'performance indicators'!$AK609*'data \"live\" (TIO)'!Z369)/'data \"live\" (TIO)'!Z449,($AJ609*'data \"live\" (TIO)'!Z369+'performance indicators'!$AK609*'data \"live\" (TIO)'!Z369)/'data \"live\" (TIO)'!Z469)","v":3.7952601932580836},{"$f":"IF($E$1=$AR$7,($AJ609*'data \"live\" (TIO)'!AA369+'performance indicators'!$AK609*'data \"live\" (TIO)'!AA369)/'data \"live\" (TIO)'!AA449,($AJ609*'data \"live\" (TIO)'!AA369+'performance indicators'!$AK609*'data \"live\" (TIO)'!AA369)/'data \"live\" (TIO)'!AA469)","v":11.052431121182561},{"$f":"HLOOKUP($Y$3,$S603:$X619,7,FALSE)","v":3.9810671408564708},{"$f":"HLOOKUP($Z$3,$S603:$X619,7,FALSE)","v":4.4184218834932558},null,"Other","All",2.4514,1.19,1.8207,13.09,8.7226999999999997,10.90635,1.8207,10.90635,null,{"$f":"'data \"live\" (TIO)'!AB369","v":724939.66666666663},4.2497276319090642E-3,7.7374790994168326E-3,4.634901695827142E-2]
["Taranaki","Taranaki network programme efficiency ratio:",{"$f":"IF($E$1=$AR$7,($AJ610*'data \"live\" (TIO)'!C370+'performance indicators'!$AK610*'data \"live\" (TIO)'!C370)/'data \"live\" (TIO)'!C450,($AJ610*'data \"live\" (TIO)'!C370+'performance indicators'!$AK610*'data \"live\" (TIO)'!C370)/'data \"live\" (TIO)'!C470)","v":6.0171724149627748},{"$f":"IF($E$1=$AR$7,($AJ610*'data \"live\" (TIO)'!D370+'performance indicators'!$AK610*'data \"live\" (TIO)'!D370)/'data \"live\" (TIO)'!D450,($AJ610*'data \"live\" (TIO)'!D370+'performance indicators'!$AK610*'data \"live\" (TIO)'!D370)/'data \"live\" (TIO)'!D470)","v":4.1027579237567489},{"$f":"IF($E$1=$AR$7,($AJ610*'data \"live\" (TIO)'!E370+'performance indicators'!$AK610*'data \"live\" (TIO)'!E370)/'data \"live\" (TIO)'!E450,($AJ610*'data \"live\" (TIO)'!E370+'performance indicators'!$AK610*'data \"live\" (TIO)'!E370)/'data \"live\" (TIO)'!E470)","v":4.3051569974137269},{"$f":"IF($E$1=$AR$7,($AJ610*'data \"live\" (TIO)'!F370+'performance indicators'!$AK610*'data \"live\" (TIO)'!F370)/'data \"live\" (TIO)'!F450,($AJ610*'data \"live\" (TIO)'!F370+'performance indicators'!$AK610*'data \"live\" (TIO)'!F370)/'data \"live\" (TIO)'!F470)","v":4.341429425859042},{"$f":"IF($E$1=$AR$7,($AJ610*'data \"live\" (TIO)'!G370+'performance indicators'!$AK610*'data \"live\" (TIO)'!G370)/'data \"live\" (TIO)'!G450,($AJ610*'data \"live\" (TIO)'!G370+'performance indicators'!$AK610*'data \"live\" (TIO)'!G370)/'data \"live\" (TIO)'!G470)","v":4.2904746176841657},{"$f":"IF($E$1=$AR$7,($AJ610*'data \"live\" (TIO)'!H370+'performance indicators'!$AK610*'data \"live\" (TIO)'!H370)/'data \"live\" (TIO)'!H450,($AJ610*'data \"live\" (TIO)'!H370+'performance indicators'!$AK610*'data \"live\" (TIO)'!H370)/'data \"live\" (TIO)'!H470)","v":4.2805310015494236},{"$f":"IF($E$1=$AR$7,($AJ610*'data \"live\" (TIO)'!I370+'performance indicators'!$AK610*'data \"live\" (TIO)'!I370)/'data \"live\" (TIO)'!I450,($AJ610*'data \"live\" (TIO)'!I370+'performance indicators'!$AK610*'data \"live\" (TIO)'!I370)/'data \"live\" (TIO)'!I470)","v":4.3830568137629839},{"$f":"IF($E$1=$AR$7,($AJ610*'data \"live\" (TIO)'!J370+'performance indicators'!$AK610*'data \"live\" (TIO)'!J370)/'data \"live\" (TIO)'!J450,($AJ610*'data \"live\" (TIO)'!J370+'performance indicators'!$AK610*'data \"live\" (TIO)'!J370)/'data \"live\" (TIO)'!J470)","v":4.2456416715273928},{"$f":"IF($E$1=$AR$7,($AJ610*'data \"live\" (TIO)'!K370+'performance indicators'!$AK610*'data \"live\" (TIO)'!K370)/'data \"live\" (TIO)'!K450,($AJ610*'data \"live\" (TIO)'!K370+'performance indicators'!$AK610*'data \"live\" (TIO)'!K370)/'data \"live\" (TIO)'!K470)","v":4.8136315494473685},{"$f":"IF($E$1=$AR$7,($AJ610*'data \"live\" (TIO)'!L370+'performance indicators'!$AK610*'data \"live\" (TIO)'!L370)/'data \"live\" (TIO)'!L450,($AJ610*'data \"live\" (TIO)'!L370+'performance indicators'!$AK610*'data \"live\" (TIO)'!L370)/'data \"live\" (TIO)'!L470)","v":5.1274351901644115},{"$f":"IF($E$1=$AR$7,($AJ610*'data \"live\" (TIO)'!M370+'performance indicators'!$AK610*'data \"live\" (TIO)'!M370)/'data \"live\" (TIO)'!M450,($AJ610*'data \"live\" (TIO)'!M370+'performance indicators'!$AK610*'data \"live\" (TIO)'!M370)/'data \"live\" (TIO)'!M470)","v":5.0516398313364714},{"$f":"IF($E$1=$AR$7,($AJ610*'data \"live\" (TIO)'!N370+'performance indicators'!$AK610*'data \"live\" (TIO)'!N370)/'data \"live\" (TIO)'!N450,($AJ610*'data \"live\" (TIO)'!N370+'performance indicators'!$AK610*'data \"live\" (TIO)'!N370)/'data \"live\" (TIO)'!N470)","v":4.9700892548056785},{"$f":"IF($E$1=$AR$7,($AJ610*'data \"live\" (TIO)'!O370+'performance indicators'!$AK610*'data \"live\" (TIO)'!O370)/'data \"live\" (TIO)'!O450,($AJ610*'data \"live\" (TIO)'!O370+'performance indicators'!$AK610*'data \"live\" (TIO)'!O370)/'data \"live\" (TIO)'!O470)","v":4.2926506954799999},{"$f":"IF($E$1=$AR$7,($AJ610*'data \"live\" (TIO)'!P370+'performance indicators'!$AK610*'data \"live\" (TIO)'!P370)/'data \"live\" (TIO)'!P450,($AJ610*'data \"live\" (TIO)'!P370+'performance indicators'!$AK610*'data \"live\" (TIO)'!P370)/'data \"live\" (TIO)'!P470)","v":4.2295131479999997},{"$f":"IF($E$1=$AR$7,($AJ610*'data \"live\" (TIO)'!Q370+'performance indicators'!$AK610*'data \"live\" (TIO)'!Q370)/'data \"live\" (TIO)'!Q450,($AJ610*'data \"live\" (TIO)'!Q370+'performance indicators'!$AK610*'data \"live\" (TIO)'!Q370)/'data \"live\" (TIO)'!Q470)","v":4.1689214481923074},{"$f":"IF($E$1=$AR$7,($AJ610*'data \"live\" (TIO)'!R370+'performance indicators'!$AK610*'data \"live\" (TIO)'!R370)/'data \"live\" (TIO)'!R450,($AJ610*'data \"live\" (TIO)'!R370+'performance indicators'!$AK610*'data \"live\" (TIO)'!R370)/'data \"live\" (TIO)'!R470)","v":4.1107170834905657},{"$f":"IF($E$1=$AR$7,($AJ610*'data \"live\" (TIO)'!V370+'performance indicators'!$AK610*'data \"live\" (TIO)'!V370)/'data \"live\" (TIO)'!V450,($AJ610*'data \"live\" (TIO)'!V370+'performance indicators'!$AK610*'data \"live\" (TIO)'!V370)/'data \"live\" (TIO)'!V470)","v":4.593802277114297},{"$f":"IF($E$1=$AR$7,($AJ610*'data \"live\" (TIO)'!W370+'performance indicators'!$AK610*'data \"live\" (TIO)'!W370)/'data \"live\" (TIO)'!W450,($AJ610*'data \"live\" (TIO)'!W370+'performance indicators'!$AK610*'data \"live\" (TIO)'!W370)/'data \"live\" (TIO)'!W470)","v":4.3033443717333109},{"$f":"IF($E$1=$AR$7,($AJ610*'data \"live\" (TIO)'!X370+'performance indicators'!$AK610*'data \"live\" (TIO)'!X370)/'data \"live\" (TIO)'!X450,($AJ610*'data \"live\" (TIO)'!X370+'performance indicators'!$AK610*'data \"live\" (TIO)'!X370)/'data \"live\" (TIO)'!X470)","v":4.4857263966857692},{"$f":"IF($E$1=$AR$7,($AJ610*'data \"live\" (TIO)'!Y370+'performance indicators'!$AK610*'data \"live\" (TIO)'!Y370)/'data \"live\" (TIO)'!Y450,($AJ610*'data \"live\" (TIO)'!Y370+'performance indicators'!$AK610*'data \"live\" (TIO)'!Y370)/'data \"live\" (TIO)'!Y470)","v":5.0486417536151542},{"$f":"IF($E$1=$AR$7,($AJ610*'data \"live\" (TIO)'!Z370+'performance indicators'!$AK610*'data \"live\" (TIO)'!Z370)/'data \"live\" (TIO)'!Z450,($AJ610*'data \"live\" (TIO)'!Z370+'performance indicators'!$AK610*'data \"live\" (TIO)'!Z370)/'data \"live\" (TIO)'!Z470)","v":4.2295530759999993},{"$f":"IF($E$1=$AR$7,($AJ610*'data \"live\" (TIO)'!AA370+'performance indicators'!$AK610*'data \"live\" (TIO)'!AA370)/'data \"live\" (TIO)'!AA450,($AJ610*'data \"live\" (TIO)'!AA370+'performance indicators'!$AK610*'data \"live\" (TIO)'!AA370)/'data \"live\" (TIO)'!AA470)","v":12.332151250471696},{"$f":"HLOOKUP($Y$3,$S603:$X619,8,FALSE)","v":5.0486417536151542},{"$f":"HLOOKUP($Z$3,$S603:$X619,8,FALSE)","v":4.4857263966857692},null,"Other","All",2.4514,1.19,1.8207,13.09,8.7226999999999997,10.90635,1.8207,10.90635,null,{"$f":"'data \"live\" (TIO)'!AB370","v":834852},4.8940536379641882E-3,8.910603458641397E-3,5.337626189441072E-2]
["Manawatu-Wanganui","Manawatu-Wanganui network programme efficiency ratio:",{"$f":"IF($E$1=$AR$7,($AJ611*'data \"live\" (TIO)'!C371+'performance indicators'!$AK611*'data \"live\" (TIO)'!C371)/'data \"live\" (TIO)'!C451,($AJ611*'data \"live\" (TIO)'!C371+'performance indicators'!$AK611*'data \"live\" (TIO)'!C371)/'data \"live\" (TIO)'!C471)","v":6.0966803333242732},{"$f":"IF($E$1=$AR$7,($AJ611*'data \"live\" (TIO)'!D371+'performance indicators'!$AK611*'data \"live\" (TIO)'!D371)/'data \"live\" (TIO)'!D451,($AJ611*'data \"live\" (TIO)'!D371+'performance indicators'!$AK611*'data \"live\" (TIO)'!D371)/'data \"live\" (TIO)'!D471)","v":6.5686307448308874},{"$f":"IF($E$1=$AR$7,($AJ611*'data \"live\" (TIO)'!E371+'performance indicators'!$AK611*'data \"live\" (TIO)'!E371)/'data \"live\" (TIO)'!E451,($AJ611*'data \"live\" (TIO)'!E371+'performance indicators'!$AK611*'data \"live\" (TIO)'!E371)/'data \"live\" (TIO)'!E471)","v":6.766538731880523},{"$f":"IF($E$1=$AR$7,($AJ611*'data \"live\" (TIO)'!F371+'performance indicators'!$AK611*'data \"live\" (TIO)'!F371)/'data \"live\" (TIO)'!F451,($AJ611*'data \"live\" (TIO)'!F371+'performance indicators'!$AK611*'data \"live\" (TIO)'!F371)/'data \"live\" (TIO)'!F471)","v":6.9092099036716288},{"$f":"IF($E$1=$AR$7,($AJ611*'data \"live\" (TIO)'!G371+'performance indicators'!$AK611*'data \"live\" (TIO)'!G371)/'data \"live\" (TIO)'!G451,($AJ611*'data \"live\" (TIO)'!G371+'performance indicators'!$AK611*'data \"live\" (TIO)'!G371)/'data \"live\" (TIO)'!G471)","v":6.8461684180314606},{"$f":"IF($E$1=$AR$7,($AJ611*'data \"live\" (TIO)'!H371+'performance indicators'!$AK611*'data \"live\" (TIO)'!H371)/'data \"live\" (TIO)'!H451,($AJ611*'data \"live\" (TIO)'!H371+'performance indicators'!$AK611*'data \"live\" (TIO)'!H371)/'data \"live\" (TIO)'!H471)","v":6.0329236373238047},{"$f":"IF($E$1=$AR$7,($AJ611*'data \"live\" (TIO)'!I371+'performance indicators'!$AK611*'data \"live\" (TIO)'!I371)/'data \"live\" (TIO)'!I451,($AJ611*'data \"live\" (TIO)'!I371+'performance indicators'!$AK611*'data \"live\" (TIO)'!I371)/'data \"live\" (TIO)'!I471)","v":5.4537621480596785},{"$f":"IF($E$1=$AR$7,($AJ611*'data \"live\" (TIO)'!J371+'performance indicators'!$AK611*'data \"live\" (TIO)'!J371)/'data \"live\" (TIO)'!J451,($AJ611*'data \"live\" (TIO)'!J371+'performance indicators'!$AK611*'data \"live\" (TIO)'!J371)/'data \"live\" (TIO)'!J471)","v":4.9177834225677053},{"$f":"IF($E$1=$AR$7,($AJ611*'data \"live\" (TIO)'!K371+'performance indicators'!$AK611*'data \"live\" (TIO)'!K371)/'data \"live\" (TIO)'!K451,($AJ611*'data \"live\" (TIO)'!K371+'performance indicators'!$AK611*'data \"live\" (TIO)'!K371)/'data \"live\" (TIO)'!K471)","v":7.0286946265454544},{"$f":"IF($E$1=$AR$7,($AJ611*'data \"live\" (TIO)'!L371+'performance indicators'!$AK611*'data \"live\" (TIO)'!L371)/'data \"live\" (TIO)'!L451,($AJ611*'data \"live\" (TIO)'!L371+'performance indicators'!$AK611*'data \"live\" (TIO)'!L371)/'data \"live\" (TIO)'!L471)","v":4.924361003911633},{"$f":"IF($E$1=$AR$7,($AJ611*'data \"live\" (TIO)'!M371+'performance indicators'!$AK611*'data \"live\" (TIO)'!M371)/'data \"live\" (TIO)'!M451,($AJ611*'data \"live\" (TIO)'!M371+'performance indicators'!$AK611*'data \"live\" (TIO)'!M371)/'data \"live\" (TIO)'!M471)","v":4.9289293021608209},{"$f":"IF($E$1=$AR$7,($AJ611*'data \"live\" (TIO)'!N371+'performance indicators'!$AK611*'data \"live\" (TIO)'!N371)/'data \"live\" (TIO)'!N451,($AJ611*'data \"live\" (TIO)'!N371+'performance indicators'!$AK611*'data \"live\" (TIO)'!N371)/'data \"live\" (TIO)'!N471)","v":4.9866654489542306},{"$f":"IF($E$1=$AR$7,($AJ611*'data \"live\" (TIO)'!O371+'performance indicators'!$AK611*'data \"live\" (TIO)'!O371)/'data \"live\" (TIO)'!O451,($AJ611*'data \"live\" (TIO)'!O371+'performance indicators'!$AK611*'data \"live\" (TIO)'!O371)/'data \"live\" (TIO)'!O471)","v":4.820015407268369},{"$f":"IF($E$1=$AR$7,($AJ611*'data \"live\" (TIO)'!P371+'performance indicators'!$AK611*'data \"live\" (TIO)'!P371)/'data \"live\" (TIO)'!P451,($AJ611*'data \"live\" (TIO)'!P371+'performance indicators'!$AK611*'data \"live\" (TIO)'!P371)/'data \"live\" (TIO)'!P471)","v":4.8200144893441843},{"$f":"IF($E$1=$AR$7,($AJ611*'data \"live\" (TIO)'!Q371+'performance indicators'!$AK611*'data \"live\" (TIO)'!Q371)/'data \"live\" (TIO)'!Q451,($AJ611*'data \"live\" (TIO)'!Q371+'performance indicators'!$AK611*'data \"live\" (TIO)'!Q371)/'data \"live\" (TIO)'!Q471)","v":4.8200178120566273},{"$f":"IF($E$1=$AR$7,($AJ611*'data \"live\" (TIO)'!R371+'performance indicators'!$AK611*'data \"live\" (TIO)'!R371)/'data \"live\" (TIO)'!R451,($AJ611*'data \"live\" (TIO)'!R371+'performance indicators'!$AK611*'data \"live\" (TIO)'!R371)/'data \"live\" (TIO)'!R471)","v":4.8200145697303167},{"$f":"IF($E$1=$AR$7,($AJ611*'data \"live\" (TIO)'!V371+'performance indicators'!$AK611*'data \"live\" (TIO)'!V371)/'data \"live\" (TIO)'!V451,($AJ611*'data \"live\" (TIO)'!V371+'performance indicators'!$AK611*'data \"live\" (TIO)'!V371)/'data \"live\" (TIO)'!V471)","v":6.4877830688678237},{"$f":"IF($E$1=$AR$7,($AJ611*'data \"live\" (TIO)'!W371+'performance indicators'!$AK611*'data \"live\" (TIO)'!W371)/'data \"live\" (TIO)'!W451,($AJ611*'data \"live\" (TIO)'!W371+'performance indicators'!$AK611*'data \"live\" (TIO)'!W371)/'data \"live\" (TIO)'!W471)","v":6.5903062421089924},{"$f":"IF($E$1=$AR$7,($AJ611*'data \"live\" (TIO)'!X371+'performance indicators'!$AK611*'data \"live\" (TIO)'!X371)/'data \"live\" (TIO)'!X451,($AJ611*'data \"live\" (TIO)'!X371+'performance indicators'!$AK611*'data \"live\" (TIO)'!X371)/'data \"live\" (TIO)'!X471)","v":5.7986856072572284},{"$f":"IF($E$1=$AR$7,($AJ611*'data \"live\" (TIO)'!Y371+'performance indicators'!$AK611*'data \"live\" (TIO)'!Y371)/'data \"live\" (TIO)'!Y451,($AJ611*'data \"live\" (TIO)'!Y371+'performance indicators'!$AK611*'data \"live\" (TIO)'!Y371)/'data \"live\" (TIO)'!Y471)","v":4.9470441583743723},{"$f":"IF($E$1=$AR$7,($AJ611*'data \"live\" (TIO)'!Z371+'performance indicators'!$AK611*'data \"live\" (TIO)'!Z371)/'data \"live\" (TIO)'!Z451,($AJ611*'data \"live\" (TIO)'!Z371+'performance indicators'!$AK611*'data \"live\" (TIO)'!Z371)/'data \"live\" (TIO)'!Z471)","v":4.8200159188547662},{"$f":"IF($E$1=$AR$7,($AJ611*'data \"live\" (TIO)'!AA371+'performance indicators'!$AK611*'data \"live\" (TIO)'!AA371)/'data \"live\" (TIO)'!AA451,($AJ611*'data \"live\" (TIO)'!AA371+'performance indicators'!$AK611*'data \"live\" (TIO)'!AA371)/'data \"live\" (TIO)'!AA471)","v":14.751176929365441},{"$f":"HLOOKUP($Y$3,$S603:$X619,9,FALSE)","v":4.9470441583743723},{"$f":"HLOOKUP($Z$3,$S603:$X619,9,FALSE)","v":5.7986856072572284},null,"Other","All",2.4514,1.19,1.8207,13.09,8.7226999999999997,10.90635,1.8207,10.90635,null,{"$f":"'data \"live\" (TIO)'!AB371","v":1381556},8.0989315086401562E-3,1.4745724597781132E-2,8.8329781659257561E-2]
["Wellington","Wellington network programme efficiency ratio:",{"$f":"IF($E$1=$AR$7,($AJ612*'data \"live\" (TIO)'!C372+'performance indicators'!$AK612*'data \"live\" (TIO)'!C372)/'data \"live\" (TIO)'!C452,($AJ612*'data \"live\" (TIO)'!C372+'performance indicators'!$AK612*'data \"live\" (TIO)'!C372)/'data \"live\" (TIO)'!C472)","v":10.851253811480047},{"$f":"IF($E$1=$AR$7,($AJ612*'data \"live\" (TIO)'!D372+'performance indicators'!$AK612*'data \"live\" (TIO)'!D372)/'data \"live\" (TIO)'!D452,($AJ612*'data \"live\" (TIO)'!D372+'performance indicators'!$AK612*'data \"live\" (TIO)'!D372)/'data \"live\" (TIO)'!D472)","v":10.53250812057747},{"$f":"IF($E$1=$AR$7,($AJ612*'data \"live\" (TIO)'!E372+'performance indicators'!$AK612*'data \"live\" (TIO)'!E372)/'data \"live\" (TIO)'!E452,($AJ612*'data \"live\" (TIO)'!E372+'performance indicators'!$AK612*'data \"live\" (TIO)'!E372)/'data \"live\" (TIO)'!E472)","v":9.1981125407705893},{"$f":"IF($E$1=$AR$7,($AJ612*'data \"live\" (TIO)'!F372+'performance indicators'!$AK612*'data \"live\" (TIO)'!F372)/'data \"live\" (TIO)'!F452,($AJ612*'data \"live\" (TIO)'!F372+'performance indicators'!$AK612*'data \"live\" (TIO)'!F372)/'data \"live\" (TIO)'!F472)","v":10.451750966548326},{"$f":"IF($E$1=$AR$7,($AJ612*'data \"live\" (TIO)'!G372+'performance indicators'!$AK612*'data \"live\" (TIO)'!G372)/'data \"live\" (TIO)'!G452,($AJ612*'data \"live\" (TIO)'!G372+'performance indicators'!$AK612*'data \"live\" (TIO)'!G372)/'data \"live\" (TIO)'!G472)","v":10.214552826827557},{"$f":"IF($E$1=$AR$7,($AJ612*'data \"live\" (TIO)'!H372+'performance indicators'!$AK612*'data \"live\" (TIO)'!H372)/'data \"live\" (TIO)'!H452,($AJ612*'data \"live\" (TIO)'!H372+'performance indicators'!$AK612*'data \"live\" (TIO)'!H372)/'data \"live\" (TIO)'!H472)","v":9.8435941921958339},{"$f":"IF($E$1=$AR$7,($AJ612*'data \"live\" (TIO)'!I372+'performance indicators'!$AK612*'data \"live\" (TIO)'!I372)/'data \"live\" (TIO)'!I452,($AJ612*'data \"live\" (TIO)'!I372+'performance indicators'!$AK612*'data \"live\" (TIO)'!I372)/'data \"live\" (TIO)'!I472)","v":9.6812535084899896},{"$f":"IF($E$1=$AR$7,($AJ612*'data \"live\" (TIO)'!J372+'performance indicators'!$AK612*'data \"live\" (TIO)'!J372)/'data \"live\" (TIO)'!J452,($AJ612*'data \"live\" (TIO)'!J372+'performance indicators'!$AK612*'data \"live\" (TIO)'!J372)/'data \"live\" (TIO)'!J472)","v":8.9075391603579348},{"$f":"IF($E$1=$AR$7,($AJ612*'data \"live\" (TIO)'!K372+'performance indicators'!$AK612*'data \"live\" (TIO)'!K372)/'data \"live\" (TIO)'!K452,($AJ612*'data \"live\" (TIO)'!K372+'performance indicators'!$AK612*'data \"live\" (TIO)'!K372)/'data \"live\" (TIO)'!K472)","v":7.4068868204813301},{"$f":"IF($E$1=$AR$7,($AJ612*'data \"live\" (TIO)'!L372+'performance indicators'!$AK612*'data \"live\" (TIO)'!L372)/'data \"live\" (TIO)'!L452,($AJ612*'data \"live\" (TIO)'!L372+'performance indicators'!$AK612*'data \"live\" (TIO)'!L372)/'data \"live\" (TIO)'!L472)","v":8.1217896557746112},{"$f":"IF($E$1=$AR$7,($AJ612*'data \"live\" (TIO)'!M372+'performance indicators'!$AK612*'data \"live\" (TIO)'!M372)/'data \"live\" (TIO)'!M452,($AJ612*'data \"live\" (TIO)'!M372+'performance indicators'!$AK612*'data \"live\" (TIO)'!M372)/'data \"live\" (TIO)'!M472)","v":8.386376557126745},{"$f":"IF($E$1=$AR$7,($AJ612*'data \"live\" (TIO)'!N372+'performance indicators'!$AK612*'data \"live\" (TIO)'!N372)/'data \"live\" (TIO)'!N452,($AJ612*'data \"live\" (TIO)'!N372+'performance indicators'!$AK612*'data \"live\" (TIO)'!N372)/'data \"live\" (TIO)'!N472)","v":8.6079942296684404},{"$f":"IF($E$1=$AR$7,($AJ612*'data \"live\" (TIO)'!O372+'performance indicators'!$AK612*'data \"live\" (TIO)'!O372)/'data \"live\" (TIO)'!O452,($AJ612*'data \"live\" (TIO)'!O372+'performance indicators'!$AK612*'data \"live\" (TIO)'!O372)/'data \"live\" (TIO)'!O472)","v":8.1465722519464752},{"$f":"IF($E$1=$AR$7,($AJ612*'data \"live\" (TIO)'!P372+'performance indicators'!$AK612*'data \"live\" (TIO)'!P372)/'data \"live\" (TIO)'!P452,($AJ612*'data \"live\" (TIO)'!P372+'performance indicators'!$AK612*'data \"live\" (TIO)'!P372)/'data \"live\" (TIO)'!P472)","v":8.4978512168623226},{"$f":"IF($E$1=$AR$7,($AJ612*'data \"live\" (TIO)'!Q372+'performance indicators'!$AK612*'data \"live\" (TIO)'!Q372)/'data \"live\" (TIO)'!Q452,($AJ612*'data \"live\" (TIO)'!Q372+'performance indicators'!$AK612*'data \"live\" (TIO)'!Q372)/'data \"live\" (TIO)'!Q472)","v":8.3899279283681683},{"$f":"IF($E$1=$AR$7,($AJ612*'data \"live\" (TIO)'!R372+'performance indicators'!$AK612*'data \"live\" (TIO)'!R372)/'data \"live\" (TIO)'!R452,($AJ612*'data \"live\" (TIO)'!R372+'performance indicators'!$AK612*'data \"live\" (TIO)'!R372)/'data \"live\" (TIO)'!R472)","v":8.2677350594485262},{"$f":"IF($E$1=$AR$7,($AJ612*'data \"live\" (TIO)'!V372+'performance indicators'!$AK612*'data \"live\" (TIO)'!V372)/'data \"live\" (TIO)'!V452,($AJ612*'data \"live\" (TIO)'!V372+'performance indicators'!$AK612*'data \"live\" (TIO)'!V372)/'data \"live\" (TIO)'!V472)","v":10.141128383624586},{"$f":"IF($E$1=$AR$7,($AJ612*'data \"live\" (TIO)'!W372+'performance indicators'!$AK612*'data \"live\" (TIO)'!W372)/'data \"live\" (TIO)'!W452,($AJ612*'data \"live\" (TIO)'!W372+'performance indicators'!$AK612*'data \"live\" (TIO)'!W372)/'data \"live\" (TIO)'!W472)","v":10.160220323908957},{"$f":"IF($E$1=$AR$7,($AJ612*'data \"live\" (TIO)'!X372+'performance indicators'!$AK612*'data \"live\" (TIO)'!X372)/'data \"live\" (TIO)'!X452,($AJ612*'data \"live\" (TIO)'!X372+'performance indicators'!$AK612*'data \"live\" (TIO)'!X372)/'data \"live\" (TIO)'!X472)","v":8.5508341348465287},{"$f":"IF($E$1=$AR$7,($AJ612*'data \"live\" (TIO)'!Y372+'performance indicators'!$AK612*'data \"live\" (TIO)'!Y372)/'data \"live\" (TIO)'!Y452,($AJ612*'data \"live\" (TIO)'!Y372+'performance indicators'!$AK612*'data \"live\" (TIO)'!Y372)/'data \"live\" (TIO)'!Y472)","v":8.3698400369573935},{"$f":"IF($E$1=$AR$7,($AJ612*'data \"live\" (TIO)'!Z372+'performance indicators'!$AK612*'data \"live\" (TIO)'!Z372)/'data \"live\" (TIO)'!Z452,($AJ612*'data \"live\" (TIO)'!Z372+'performance indicators'!$AK612*'data \"live\" (TIO)'!Z372)/'data \"live\" (TIO)'!Z472)","v":8.3433062552767705},{"$f":"IF($E$1=$AR$7,($AJ612*'data \"live\" (TIO)'!AA372+'performance indicators'!$AK612*'data \"live\" (TIO)'!AA372)/'data \"live\" (TIO)'!AA452,($AJ612*'data \"live\" (TIO)'!AA372+'performance indicators'!$AK612*'data \"live\" (TIO)'!AA372)/'data \"live\" (TIO)'!AA472)","v":25.036106514549534},{"$f":"HLOOKUP($Y$3,$S603:$X619,10,FALSE)","v":8.3698400369573935},{"$f":"HLOOKUP($Z$3,$S603:$X619,10,FALSE)","v":8.5508341348465287},null,"Wellington","All",{"$f":"'BER calc'!O15","v":15.7675},{"$f":"'BER calc'!P15","v":1.4874999999999998},8.6274999999999995,{"$f":"'BER calc'!R15","v":16.4815},{"$f":"'BER calc'!S15","v":10.983700000000001},13.732600000000001,8.6274999999999995,13.732600000000001,null,{"$f":"IF('CBA benchmark'!B15='CBA benchmark'!AI42,0,'data \"live\" (TIO)'!AB372)","v":39319779.333333336},0.23049966831276578,1.9886358883683866,3.1653597450718878]
["Marlborough","Marlborough network programme efficiency ratio:",{"$f":"IF($E$1=$AR$7,($AJ613*'data \"live\" (TIO)'!C373+'performance indicators'!$AK613*'data \"live\" (TIO)'!C373)/'data \"live\" (TIO)'!C453,($AJ613*'data \"live\" (TIO)'!C373+'performance indicators'!$AK613*'data \"live\" (TIO)'!C373)/'data \"live\" (TIO)'!C473)","v":2.9552014311343906},{"$f":"IF($E$1=$AR$7,($AJ613*'data \"live\" (TIO)'!D373+'performance indicators'!$AK613*'data \"live\" (TIO)'!D373)/'data \"live\" (TIO)'!D453,($AJ613*'data \"live\" (TIO)'!D373+'performance indicators'!$AK613*'data \"live\" (TIO)'!D373)/'data \"live\" (TIO)'!D473)","v":3.0720915860278497},{"$f":"IF($E$1=$AR$7,($AJ613*'data \"live\" (TIO)'!E373+'performance indicators'!$AK613*'data \"live\" (TIO)'!E373)/'data \"live\" (TIO)'!E453,($AJ613*'data \"live\" (TIO)'!E373+'performance indicators'!$AK613*'data \"live\" (TIO)'!E373)/'data \"live\" (TIO)'!E473)","v":3.6540199469819568},{"$f":"IF($E$1=$AR$7,($AJ613*'data \"live\" (TIO)'!F373+'performance indicators'!$AK613*'data \"live\" (TIO)'!F373)/'data \"live\" (TIO)'!F453,($AJ613*'data \"live\" (TIO)'!F373+'performance indicators'!$AK613*'data \"live\" (TIO)'!F373)/'data \"live\" (TIO)'!F473)","v":4.042698652949869},{"$f":"IF($E$1=$AR$7,($AJ613*'data \"live\" (TIO)'!G373+'performance indicators'!$AK613*'data \"live\" (TIO)'!G373)/'data \"live\" (TIO)'!G453,($AJ613*'data \"live\" (TIO)'!G373+'performance indicators'!$AK613*'data \"live\" (TIO)'!G373)/'data \"live\" (TIO)'!G473)","v":4.0693756820677427},{"$f":"IF($E$1=$AR$7,($AJ613*'data \"live\" (TIO)'!H373+'performance indicators'!$AK613*'data \"live\" (TIO)'!H373)/'data \"live\" (TIO)'!H453,($AJ613*'data \"live\" (TIO)'!H373+'performance indicators'!$AK613*'data \"live\" (TIO)'!H373)/'data \"live\" (TIO)'!H473)","v":3.1774048892323066},{"$f":"IF($E$1=$AR$7,($AJ613*'data \"live\" (TIO)'!I373+'performance indicators'!$AK613*'data \"live\" (TIO)'!I373)/'data \"live\" (TIO)'!I453,($AJ613*'data \"live\" (TIO)'!I373+'performance indicators'!$AK613*'data \"live\" (TIO)'!I373)/'data \"live\" (TIO)'!I473)","v":3.9187231795398274},{"$f":"IF($E$1=$AR$7,($AJ613*'data \"live\" (TIO)'!J373+'performance indicators'!$AK613*'data \"live\" (TIO)'!J373)/'data \"live\" (TIO)'!J453,($AJ613*'data \"live\" (TIO)'!J373+'performance indicators'!$AK613*'data \"live\" (TIO)'!J373)/'data \"live\" (TIO)'!J473)","v":2.9967363808525653},{"$f":"IF($E$1=$AR$7,($AJ613*'data \"live\" (TIO)'!K373+'performance indicators'!$AK613*'data \"live\" (TIO)'!K373)/'data \"live\" (TIO)'!K453,($AJ613*'data \"live\" (TIO)'!K373+'performance indicators'!$AK613*'data \"live\" (TIO)'!K373)/'data \"live\" (TIO)'!K473)","v":4.648427742},{"$f":"IF($E$1=$AR$7,($AJ613*'data \"live\" (TIO)'!L373+'performance indicators'!$AK613*'data \"live\" (TIO)'!L373)/'data \"live\" (TIO)'!L453,($AJ613*'data \"live\" (TIO)'!L373+'performance indicators'!$AK613*'data \"live\" (TIO)'!L373)/'data \"live\" (TIO)'!L473)","v":2.1048582692307694},{"$f":"IF($E$1=$AR$7,($AJ613*'data \"live\" (TIO)'!M373+'performance indicators'!$AK613*'data \"live\" (TIO)'!M373)/'data \"live\" (TIO)'!M453,($AJ613*'data \"live\" (TIO)'!M373+'performance indicators'!$AK613*'data \"live\" (TIO)'!M373)/'data \"live\" (TIO)'!M473)","v":2.1684935192307688},{"$f":"IF($E$1=$AR$7,($AJ613*'data \"live\" (TIO)'!N373+'performance indicators'!$AK613*'data \"live\" (TIO)'!N373)/'data \"live\" (TIO)'!N453,($AJ613*'data \"live\" (TIO)'!N373+'performance indicators'!$AK613*'data \"live\" (TIO)'!N373)/'data \"live\" (TIO)'!N473)","v":2.2335972749999997},{"$f":"IF($E$1=$AR$7,($AJ613*'data \"live\" (TIO)'!O373+'performance indicators'!$AK613*'data \"live\" (TIO)'!O373)/'data \"live\" (TIO)'!O453,($AJ613*'data \"live\" (TIO)'!O373+'performance indicators'!$AK613*'data \"live\" (TIO)'!O373)/'data \"live\" (TIO)'!O473)","v":1.86928546875},{"$f":"IF($E$1=$AR$7,($AJ613*'data \"live\" (TIO)'!P373+'performance indicators'!$AK613*'data \"live\" (TIO)'!P373)/'data \"live\" (TIO)'!P453,($AJ613*'data \"live\" (TIO)'!P373+'performance indicators'!$AK613*'data \"live\" (TIO)'!P373)/'data \"live\" (TIO)'!P473)","v":1.9253640328125001},{"$f":"IF($E$1=$AR$7,($AJ613*'data \"live\" (TIO)'!Q373+'performance indicators'!$AK613*'data \"live\" (TIO)'!Q373)/'data \"live\" (TIO)'!Q453,($AJ613*'data \"live\" (TIO)'!Q373+'performance indicators'!$AK613*'data \"live\" (TIO)'!Q373)/'data \"live\" (TIO)'!Q473)","v":1.9830334781249999},{"$f":"IF($E$1=$AR$7,($AJ613*'data \"live\" (TIO)'!R373+'performance indicators'!$AK613*'data \"live\" (TIO)'!R373)/'data \"live\" (TIO)'!R453,($AJ613*'data \"live\" (TIO)'!R373+'performance indicators'!$AK613*'data \"live\" (TIO)'!R373)/'data \"live\" (TIO)'!R473)","v":2.042691525},{"$f":"IF($E$1=$AR$7,($AJ613*'data \"live\" (TIO)'!V373+'performance indicators'!$AK613*'data \"live\" (TIO)'!V373)/'data \"live\" (TIO)'!V453,($AJ613*'data \"live\" (TIO)'!V373+'performance indicators'!$AK613*'data \"live\" (TIO)'!V373)/'data \"live\" (TIO)'!V473)","v":3.2050026251717831},{"$f":"IF($E$1=$AR$7,($AJ613*'data \"live\" (TIO)'!W373+'performance indicators'!$AK613*'data \"live\" (TIO)'!W373)/'data \"live\" (TIO)'!W453,($AJ613*'data \"live\" (TIO)'!W373+'performance indicators'!$AK613*'data \"live\" (TIO)'!W373)/'data \"live\" (TIO)'!W473)","v":3.704701911443486},{"$f":"IF($E$1=$AR$7,($AJ613*'data \"live\" (TIO)'!X373+'performance indicators'!$AK613*'data \"live\" (TIO)'!X373)/'data \"live\" (TIO)'!X453,($AJ613*'data \"live\" (TIO)'!X373+'performance indicators'!$AK613*'data \"live\" (TIO)'!X373)/'data \"live\" (TIO)'!X473)","v":3.926492193166164},{"$f":"IF($E$1=$AR$7,($AJ613*'data \"live\" (TIO)'!Y373+'performance indicators'!$AK613*'data \"live\" (TIO)'!Y373)/'data \"live\" (TIO)'!Y453,($AJ613*'data \"live\" (TIO)'!Y373+'performance indicators'!$AK613*'data \"live\" (TIO)'!Y373)/'data \"live\" (TIO)'!Y473)","v":2.1689830211538461},{"$f":"IF($E$1=$AR$7,($AJ613*'data \"live\" (TIO)'!Z373+'performance indicators'!$AK613*'data \"live\" (TIO)'!Z373)/'data \"live\" (TIO)'!Z453,($AJ613*'data \"live\" (TIO)'!Z373+'performance indicators'!$AK613*'data \"live\" (TIO)'!Z373)/'data \"live\" (TIO)'!Z473)","v":1.9258943265624999},{"$f":"IF($E$1=$AR$7,($AJ613*'data \"live\" (TIO)'!AA373+'performance indicators'!$AK613*'data \"live\" (TIO)'!AA373)/'data \"live\" (TIO)'!AA453,($AJ613*'data \"live\" (TIO)'!AA373+'performance indicators'!$AK613*'data \"live\" (TIO)'!AA373)/'data \"live\" (TIO)'!AA473)","v":6.3142076812500001},{"$f":"HLOOKUP($Y$3,$S603:$X619,11,FALSE)","v":2.1689830211538461},{"$f":"HLOOKUP($Z$3,$S603:$X619,11,FALSE)","v":3.926492193166164},null,"Other","All",2.4514,1.19,1.8207,13.09,8.7226999999999997,10.90635,1.8207,10.90635,null,{"$f":"'data \"live\" (TIO)'!AB373","v":22155},1.2987662286141329E-4,2.3646636724377517E-4,1.4164799057445748E-3]
["Nelson","Nelson network programme efficiency ratio:",{"$f":"IF($E$1=$AR$7,($AJ614*'data \"live\" (TIO)'!C374+'performance indicators'!$AK614*'data \"live\" (TIO)'!C374)/'data \"live\" (TIO)'!C454,($AJ614*'data \"live\" (TIO)'!C374+'performance indicators'!$AK614*'data \"live\" (TIO)'!C374)/'data \"live\" (TIO)'!C474)","v":2.19185532085003},{"$f":"IF($E$1=$AR$7,($AJ614*'data \"live\" (TIO)'!D374+'performance indicators'!$AK614*'data \"live\" (TIO)'!D374)/'data \"live\" (TIO)'!D454,($AJ614*'data \"live\" (TIO)'!D374+'performance indicators'!$AK614*'data \"live\" (TIO)'!D374)/'data \"live\" (TIO)'!D474)","v":2.6199574341904972},{"$f":"IF($E$1=$AR$7,($AJ614*'data \"live\" (TIO)'!E374+'performance indicators'!$AK614*'data \"live\" (TIO)'!E374)/'data \"live\" (TIO)'!E454,($AJ614*'data \"live\" (TIO)'!E374+'performance indicators'!$AK614*'data \"live\" (TIO)'!E374)/'data \"live\" (TIO)'!E474)","v":4.8792397194243762},{"$f":"IF($E$1=$AR$7,($AJ614*'data \"live\" (TIO)'!F374+'performance indicators'!$AK614*'data \"live\" (TIO)'!F374)/'data \"live\" (TIO)'!F454,($AJ614*'data \"live\" (TIO)'!F374+'performance indicators'!$AK614*'data \"live\" (TIO)'!F374)/'data \"live\" (TIO)'!F474)","v":9.0897161525339421},{"$f":"IF($E$1=$AR$7,($AJ614*'data \"live\" (TIO)'!G374+'performance indicators'!$AK614*'data \"live\" (TIO)'!G374)/'data \"live\" (TIO)'!G454,($AJ614*'data \"live\" (TIO)'!G374+'performance indicators'!$AK614*'data \"live\" (TIO)'!G374)/'data \"live\" (TIO)'!G474)","v":8.8350469304537462},{"$f":"IF($E$1=$AR$7,($AJ614*'data \"live\" (TIO)'!H374+'performance indicators'!$AK614*'data \"live\" (TIO)'!H374)/'data \"live\" (TIO)'!H454,($AJ614*'data \"live\" (TIO)'!H374+'performance indicators'!$AK614*'data \"live\" (TIO)'!H374)/'data \"live\" (TIO)'!H474)","v":13.108638039014373},{"$f":"IF($E$1=$AR$7,($AJ614*'data \"live\" (TIO)'!I374+'performance indicators'!$AK614*'data \"live\" (TIO)'!I374)/'data \"live\" (TIO)'!I454,($AJ614*'data \"live\" (TIO)'!I374+'performance indicators'!$AK614*'data \"live\" (TIO)'!I374)/'data \"live\" (TIO)'!I474)","v":9.1580367289059001},{"$f":"IF($E$1=$AR$7,($AJ614*'data \"live\" (TIO)'!J374+'performance indicators'!$AK614*'data \"live\" (TIO)'!J374)/'data \"live\" (TIO)'!J454,($AJ614*'data \"live\" (TIO)'!J374+'performance indicators'!$AK614*'data \"live\" (TIO)'!J374)/'data \"live\" (TIO)'!J474)","v":7.4884211867612169},{"$f":"IF($E$1=$AR$7,($AJ614*'data \"live\" (TIO)'!K374+'performance indicators'!$AK614*'data \"live\" (TIO)'!K374)/'data \"live\" (TIO)'!K454,($AJ614*'data \"live\" (TIO)'!K374+'performance indicators'!$AK614*'data \"live\" (TIO)'!K374)/'data \"live\" (TIO)'!K474)","v":10.615615409838838},{"$f":"IF($E$1=$AR$7,($AJ614*'data \"live\" (TIO)'!L374+'performance indicators'!$AK614*'data \"live\" (TIO)'!L374)/'data \"live\" (TIO)'!L454,($AJ614*'data \"live\" (TIO)'!L374+'performance indicators'!$AK614*'data \"live\" (TIO)'!L374)/'data \"live\" (TIO)'!L474)","v":6.5460475671914367},{"$f":"IF($E$1=$AR$7,($AJ614*'data \"live\" (TIO)'!M374+'performance indicators'!$AK614*'data \"live\" (TIO)'!M374)/'data \"live\" (TIO)'!M454,($AJ614*'data \"live\" (TIO)'!M374+'performance indicators'!$AK614*'data \"live\" (TIO)'!M374)/'data \"live\" (TIO)'!M474)","v":5.9724676950379871},{"$f":"IF($E$1=$AR$7,($AJ614*'data \"live\" (TIO)'!N374+'performance indicators'!$AK614*'data \"live\" (TIO)'!N374)/'data \"live\" (TIO)'!N454,($AJ614*'data \"live\" (TIO)'!N374+'performance indicators'!$AK614*'data \"live\" (TIO)'!N374)/'data \"live\" (TIO)'!N474)","v":6.072469338812561},{"$f":"IF($E$1=$AR$7,($AJ614*'data \"live\" (TIO)'!O374+'performance indicators'!$AK614*'data \"live\" (TIO)'!O374)/'data \"live\" (TIO)'!O454,($AJ614*'data \"live\" (TIO)'!O374+'performance indicators'!$AK614*'data \"live\" (TIO)'!O374)/'data \"live\" (TIO)'!O474)","v":6.6512992888402627},{"$f":"IF($E$1=$AR$7,($AJ614*'data \"live\" (TIO)'!P374+'performance indicators'!$AK614*'data \"live\" (TIO)'!P374)/'data \"live\" (TIO)'!P454,($AJ614*'data \"live\" (TIO)'!P374+'performance indicators'!$AK614*'data \"live\" (TIO)'!P374)/'data \"live\" (TIO)'!P474)","v":6.4790082595721286},{"$f":"IF($E$1=$AR$7,($AJ614*'data \"live\" (TIO)'!Q374+'performance indicators'!$AK614*'data \"live\" (TIO)'!Q374)/'data \"live\" (TIO)'!Q454,($AJ614*'data \"live\" (TIO)'!Q374+'performance indicators'!$AK614*'data \"live\" (TIO)'!Q374)/'data \"live\" (TIO)'!Q474)","v":6.3105258844561538},{"$f":"IF($E$1=$AR$7,($AJ614*'data \"live\" (TIO)'!R374+'performance indicators'!$AK614*'data \"live\" (TIO)'!R374)/'data \"live\" (TIO)'!R454,($AJ614*'data \"live\" (TIO)'!R374+'performance indicators'!$AK614*'data \"live\" (TIO)'!R374)/'data \"live\" (TIO)'!R474)","v":6.1459586215968551},{"$f":"IF($E$1=$AR$7,($AJ614*'data \"live\" (TIO)'!V374+'performance indicators'!$AK614*'data \"live\" (TIO)'!V374)/'data \"live\" (TIO)'!V454,($AJ614*'data \"live\" (TIO)'!V374+'performance indicators'!$AK614*'data \"live\" (TIO)'!V374)/'data \"live\" (TIO)'!V474)","v":3.3961485884551674},{"$f":"IF($E$1=$AR$7,($AJ614*'data \"live\" (TIO)'!W374+'performance indicators'!$AK614*'data \"live\" (TIO)'!W374)/'data \"live\" (TIO)'!W454,($AJ614*'data \"live\" (TIO)'!W374+'performance indicators'!$AK614*'data \"live\" (TIO)'!W374)/'data \"live\" (TIO)'!W474)","v":10.095589401261178},{"$f":"IF($E$1=$AR$7,($AJ614*'data \"live\" (TIO)'!X374+'performance indicators'!$AK614*'data \"live\" (TIO)'!X374)/'data \"live\" (TIO)'!X454,($AJ614*'data \"live\" (TIO)'!X374+'performance indicators'!$AK614*'data \"live\" (TIO)'!X374)/'data \"live\" (TIO)'!X474)","v":8.996937854207161},{"$f":"IF($E$1=$AR$7,($AJ614*'data \"live\" (TIO)'!Y374+'performance indicators'!$AK614*'data \"live\" (TIO)'!Y374)/'data \"live\" (TIO)'!Y454,($AJ614*'data \"live\" (TIO)'!Y374+'performance indicators'!$AK614*'data \"live\" (TIO)'!Y374)/'data \"live\" (TIO)'!Y474)","v":6.1871366350864916},{"$f":"IF($E$1=$AR$7,($AJ614*'data \"live\" (TIO)'!Z374+'performance indicators'!$AK614*'data \"live\" (TIO)'!Z374)/'data \"live\" (TIO)'!Z454,($AJ614*'data \"live\" (TIO)'!Z374+'performance indicators'!$AK614*'data \"live\" (TIO)'!Z374)/'data \"live\" (TIO)'!Z474)","v":6.477291211003946},{"$f":"IF($E$1=$AR$7,($AJ614*'data \"live\" (TIO)'!AA374+'performance indicators'!$AK614*'data \"live\" (TIO)'!AA374)/'data \"live\" (TIO)'!AA454,($AJ614*'data \"live\" (TIO)'!AA374+'performance indicators'!$AK614*'data \"live\" (TIO)'!AA374)/'data \"live\" (TIO)'!AA474)","v":18.437875864790566},{"$f":"HLOOKUP($Y$3,$S603:$X619,12,FALSE)","v":6.1871366350864916},{"$f":"HLOOKUP($Z$3,$S603:$X619,12,FALSE)","v":8.996937854207161},null,"Other","All",2.4514,1.19,1.8207,13.09,8.7226999999999997,10.90635,1.8207,10.90635,null,{"$f":"'data \"live\" (TIO)'!AB374","v":408399},2.3941089099516282E-3,4.3589540923489297E-3,2.6110989710050939E-2]
["Canterbury","Canterbury network programme efficiency ratio:",{"$f":"IF($E$1=$AR$7,($AJ615*'data \"live\" (TIO)'!C375+'performance indicators'!$AK615*'data \"live\" (TIO)'!C375)/'data \"live\" (TIO)'!C455,($AJ615*'data \"live\" (TIO)'!C375+'performance indicators'!$AK615*'data \"live\" (TIO)'!C375)/'data \"live\" (TIO)'!C475)","v":9.1679583269435625},{"$f":"IF($E$1=$AR$7,($AJ615*'data \"live\" (TIO)'!D375+'performance indicators'!$AK615*'data \"live\" (TIO)'!D375)/'data \"live\" (TIO)'!D455,($AJ615*'data \"live\" (TIO)'!D375+'performance indicators'!$AK615*'data \"live\" (TIO)'!D375)/'data \"live\" (TIO)'!D475)","v":6.8258970335782916},{"$f":"IF($E$1=$AR$7,($AJ615*'data \"live\" (TIO)'!E375+'performance indicators'!$AK615*'data \"live\" (TIO)'!E375)/'data \"live\" (TIO)'!E455,($AJ615*'data \"live\" (TIO)'!E375+'performance indicators'!$AK615*'data \"live\" (TIO)'!E375)/'data \"live\" (TIO)'!E475)","v":5.3359669144568578},{"$f":"IF($E$1=$AR$7,($AJ615*'data \"live\" (TIO)'!F375+'performance indicators'!$AK615*'data \"live\" (TIO)'!F375)/'data \"live\" (TIO)'!F455,($AJ615*'data \"live\" (TIO)'!F375+'performance indicators'!$AK615*'data \"live\" (TIO)'!F375)/'data \"live\" (TIO)'!F475)","v":6.467870730490886},{"$f":"IF($E$1=$AR$7,($AJ615*'data \"live\" (TIO)'!G375+'performance indicators'!$AK615*'data \"live\" (TIO)'!G375)/'data \"live\" (TIO)'!G455,($AJ615*'data \"live\" (TIO)'!G375+'performance indicators'!$AK615*'data \"live\" (TIO)'!G375)/'data \"live\" (TIO)'!G475)","v":7.1779772269410982},{"$f":"IF($E$1=$AR$7,($AJ615*'data \"live\" (TIO)'!H375+'performance indicators'!$AK615*'data \"live\" (TIO)'!H375)/'data \"live\" (TIO)'!H455,($AJ615*'data \"live\" (TIO)'!H375+'performance indicators'!$AK615*'data \"live\" (TIO)'!H375)/'data \"live\" (TIO)'!H475)","v":7.1526708881686911},{"$f":"IF($E$1=$AR$7,($AJ615*'data \"live\" (TIO)'!I375+'performance indicators'!$AK615*'data \"live\" (TIO)'!I375)/'data \"live\" (TIO)'!I455,($AJ615*'data \"live\" (TIO)'!I375+'performance indicators'!$AK615*'data \"live\" (TIO)'!I375)/'data \"live\" (TIO)'!I475)","v":6.7597576083913253},{"$f":"IF($E$1=$AR$7,($AJ615*'data \"live\" (TIO)'!J375+'performance indicators'!$AK615*'data \"live\" (TIO)'!J375)/'data \"live\" (TIO)'!J455,($AJ615*'data \"live\" (TIO)'!J375+'performance indicators'!$AK615*'data \"live\" (TIO)'!J375)/'data \"live\" (TIO)'!J475)","v":6.2287788552926546},{"$f":"IF($E$1=$AR$7,($AJ615*'data \"live\" (TIO)'!K375+'performance indicators'!$AK615*'data \"live\" (TIO)'!K375)/'data \"live\" (TIO)'!K455,($AJ615*'data \"live\" (TIO)'!K375+'performance indicators'!$AK615*'data \"live\" (TIO)'!K375)/'data \"live\" (TIO)'!K475)","v":7.7250353825647915},{"$f":"IF($E$1=$AR$7,($AJ615*'data \"live\" (TIO)'!L375+'performance indicators'!$AK615*'data \"live\" (TIO)'!L375)/'data \"live\" (TIO)'!L455,($AJ615*'data \"live\" (TIO)'!L375+'performance indicators'!$AK615*'data \"live\" (TIO)'!L375)/'data \"live\" (TIO)'!L475)","v":6.3149686732947776},{"$f":"IF($E$1=$AR$7,($AJ615*'data \"live\" (TIO)'!M375+'performance indicators'!$AK615*'data \"live\" (TIO)'!M375)/'data \"live\" (TIO)'!M455,($AJ615*'data \"live\" (TIO)'!M375+'performance indicators'!$AK615*'data \"live\" (TIO)'!M375)/'data \"live\" (TIO)'!M475)","v":6.2868879005960725},{"$f":"IF($E$1=$AR$7,($AJ615*'data \"live\" (TIO)'!N375+'performance indicators'!$AK615*'data \"live\" (TIO)'!N375)/'data \"live\" (TIO)'!N455,($AJ615*'data \"live\" (TIO)'!N375+'performance indicators'!$AK615*'data \"live\" (TIO)'!N375)/'data \"live\" (TIO)'!N475)","v":6.3442541689039507},{"$f":"IF($E$1=$AR$7,($AJ615*'data \"live\" (TIO)'!O375+'performance indicators'!$AK615*'data \"live\" (TIO)'!O375)/'data \"live\" (TIO)'!O455,($AJ615*'data \"live\" (TIO)'!O375+'performance indicators'!$AK615*'data \"live\" (TIO)'!O375)/'data \"live\" (TIO)'!O475)","v":6.2803692177966823},{"$f":"IF($E$1=$AR$7,($AJ615*'data \"live\" (TIO)'!P375+'performance indicators'!$AK615*'data \"live\" (TIO)'!P375)/'data \"live\" (TIO)'!P455,($AJ615*'data \"live\" (TIO)'!P375+'performance indicators'!$AK615*'data \"live\" (TIO)'!P375)/'data \"live\" (TIO)'!P475)","v":6.0990422441424572},{"$f":"IF($E$1=$AR$7,($AJ615*'data \"live\" (TIO)'!Q375+'performance indicators'!$AK615*'data \"live\" (TIO)'!Q375)/'data \"live\" (TIO)'!Q455,($AJ615*'data \"live\" (TIO)'!Q375+'performance indicators'!$AK615*'data \"live\" (TIO)'!Q375)/'data \"live\" (TIO)'!Q475)","v":5.9231078201665897},{"$f":"IF($E$1=$AR$7,($AJ615*'data \"live\" (TIO)'!R375+'performance indicators'!$AK615*'data \"live\" (TIO)'!R375)/'data \"live\" (TIO)'!R455,($AJ615*'data \"live\" (TIO)'!R375+'performance indicators'!$AK615*'data \"live\" (TIO)'!R375)/'data \"live\" (TIO)'!R475)","v":5.7524030541305908},{"$f":"IF($E$1=$AR$7,($AJ615*'data \"live\" (TIO)'!V375+'performance indicators'!$AK615*'data \"live\" (TIO)'!V375)/'data \"live\" (TIO)'!V455,($AJ615*'data \"live\" (TIO)'!V375+'performance indicators'!$AK615*'data \"live\" (TIO)'!V375)/'data \"live\" (TIO)'!V475)","v":7.0365357487800724},{"$f":"IF($E$1=$AR$7,($AJ615*'data \"live\" (TIO)'!W375+'performance indicators'!$AK615*'data \"live\" (TIO)'!W375)/'data \"live\" (TIO)'!W455,($AJ615*'data \"live\" (TIO)'!W375+'performance indicators'!$AK615*'data \"live\" (TIO)'!W375)/'data \"live\" (TIO)'!W475)","v":6.9257336686637903},{"$f":"IF($E$1=$AR$7,($AJ615*'data \"live\" (TIO)'!X375+'performance indicators'!$AK615*'data \"live\" (TIO)'!X375)/'data \"live\" (TIO)'!X455,($AJ615*'data \"live\" (TIO)'!X375+'performance indicators'!$AK615*'data \"live\" (TIO)'!X375)/'data \"live\" (TIO)'!X475)","v":6.9064723870253797},{"$f":"IF($E$1=$AR$7,($AJ615*'data \"live\" (TIO)'!Y375+'performance indicators'!$AK615*'data \"live\" (TIO)'!Y375)/'data \"live\" (TIO)'!Y455,($AJ615*'data \"live\" (TIO)'!Y375+'performance indicators'!$AK615*'data \"live\" (TIO)'!Y375)/'data \"live\" (TIO)'!Y475)","v":6.3153805586474148},{"$f":"IF($E$1=$AR$7,($AJ615*'data \"live\" (TIO)'!Z375+'performance indicators'!$AK615*'data \"live\" (TIO)'!Z375)/'data \"live\" (TIO)'!Z455,($AJ615*'data \"live\" (TIO)'!Z375+'performance indicators'!$AK615*'data \"live\" (TIO)'!Z375)/'data \"live\" (TIO)'!Z475)","v":6.0961707353888217},{"$f":"IF($E$1=$AR$7,($AJ615*'data \"live\" (TIO)'!AA375+'performance indicators'!$AK615*'data \"live\" (TIO)'!AA375)/'data \"live\" (TIO)'!AA455,($AJ615*'data \"live\" (TIO)'!AA375+'performance indicators'!$AK615*'data \"live\" (TIO)'!AA375)/'data \"live\" (TIO)'!AA475)","v":17.430355943499602},{"$f":"HLOOKUP($Y$3,$S603:$X619,13,FALSE)","v":6.3153805586474148},{"$f":"HLOOKUP($Z$3,$S603:$X619,13,FALSE)","v":6.9064723870253797},null,"Canterbury","All",{"$f":"'BER calc'!O16","v":3.2248999999999999},{"$f":"'BER calc'!P16","v":1.4756},2.35025,{"$f":"'BER calc'!R15","v":16.4815},{"$f":"'BER calc'!S15","v":10.983700000000001},13.732600000000001,2.35025,13.732600000000001,null,{"$f":"'data \"live\" (TIO)'!AB375","v":15437789.333333334},9.0499117267401577E-2,0.21269555035771054,1.242788177786319]
["West Coast","West Coast network programme efficiency ratio:",{"$f":"IF($E$1=$AR$7,($AJ616*'data \"live\" (TIO)'!C376+'performance indicators'!$AK616*'data \"live\" (TIO)'!C376)/'data \"live\" (TIO)'!C456,($AJ616*'data \"live\" (TIO)'!C376+'performance indicators'!$AK616*'data \"live\" (TIO)'!C376)/'data \"live\" (TIO)'!C476)","v":5.3399976145077721},{"$f":"IF($E$1=$AR$7,($AJ616*'data \"live\" (TIO)'!D376+'performance indicators'!$AK616*'data \"live\" (TIO)'!D376)/'data \"live\" (TIO)'!D456,($AJ616*'data \"live\" (TIO)'!D376+'performance indicators'!$AK616*'data \"live\" (TIO)'!D376)/'data \"live\" (TIO)'!D476)","v":5.4332306932668324},{"$f":"IF($E$1=$AR$7,($AJ616*'data \"live\" (TIO)'!E376+'performance indicators'!$AK616*'data \"live\" (TIO)'!E376)/'data \"live\" (TIO)'!E456,($AJ616*'data \"live\" (TIO)'!E376+'performance indicators'!$AK616*'data \"live\" (TIO)'!E376)/'data \"live\" (TIO)'!E476)","v":4.7480863350568514},{"$f":"IF($E$1=$AR$7,($AJ616*'data \"live\" (TIO)'!F376+'performance indicators'!$AK616*'data \"live\" (TIO)'!F376)/'data \"live\" (TIO)'!F456,($AJ616*'data \"live\" (TIO)'!F376+'performance indicators'!$AK616*'data \"live\" (TIO)'!F376)/'data \"live\" (TIO)'!F476)","v":8.2423536202928194},{"$f":"IF($E$1=$AR$7,($AJ616*'data \"live\" (TIO)'!G376+'performance indicators'!$AK616*'data \"live\" (TIO)'!G376)/'data \"live\" (TIO)'!G456,($AJ616*'data \"live\" (TIO)'!G376+'performance indicators'!$AK616*'data \"live\" (TIO)'!G376)/'data \"live\" (TIO)'!G476)","v":2.8021511749596959},{"$f":"IF($E$1=$AR$7,($AJ616*'data \"live\" (TIO)'!H376+'performance indicators'!$AK616*'data \"live\" (TIO)'!H376)/'data \"live\" (TIO)'!H456,($AJ616*'data \"live\" (TIO)'!H376+'performance indicators'!$AK616*'data \"live\" (TIO)'!H376)/'data \"live\" (TIO)'!H476)","v":3.4364240158723001},{"$f":"IF($E$1=$AR$7,($AJ616*'data \"live\" (TIO)'!I376+'performance indicators'!$AK616*'data \"live\" (TIO)'!I376)/'data \"live\" (TIO)'!I456,($AJ616*'data \"live\" (TIO)'!I376+'performance indicators'!$AK616*'data \"live\" (TIO)'!I376)/'data \"live\" (TIO)'!I476)","v":3.4398752141188687},{"$f":"IF($E$1=$AR$7,($AJ616*'data \"live\" (TIO)'!J376+'performance indicators'!$AK616*'data \"live\" (TIO)'!J376)/'data \"live\" (TIO)'!J456,($AJ616*'data \"live\" (TIO)'!J376+'performance indicators'!$AK616*'data \"live\" (TIO)'!J376)/'data \"live\" (TIO)'!J476)","v":3.2581280889621089},{"$f":"IF($E$1=$AR$7,($AJ616*'data \"live\" (TIO)'!K376+'performance indicators'!$AK616*'data \"live\" (TIO)'!K376)/'data \"live\" (TIO)'!K456,($AJ616*'data \"live\" (TIO)'!K376+'performance indicators'!$AK616*'data \"live\" (TIO)'!K376)/'data \"live\" (TIO)'!K476)","v":4.8528116926724918},{"$f":"IF($E$1=$AR$7,($AJ616*'data \"live\" (TIO)'!L376+'performance indicators'!$AK616*'data \"live\" (TIO)'!L376)/'data \"live\" (TIO)'!L456,($AJ616*'data \"live\" (TIO)'!L376+'performance indicators'!$AK616*'data \"live\" (TIO)'!L376)/'data \"live\" (TIO)'!L476)","v":12.50634971098266},{"$f":"IF($E$1=$AR$7,($AJ616*'data \"live\" (TIO)'!M376+'performance indicators'!$AK616*'data \"live\" (TIO)'!M376)/'data \"live\" (TIO)'!M456,($AJ616*'data \"live\" (TIO)'!M376+'performance indicators'!$AK616*'data \"live\" (TIO)'!M376)/'data \"live\" (TIO)'!M476)","v":12.50634971098266},{"$f":"IF($E$1=$AR$7,($AJ616*'data \"live\" (TIO)'!N376+'performance indicators'!$AK616*'data \"live\" (TIO)'!N376)/'data \"live\" (TIO)'!N456,($AJ616*'data \"live\" (TIO)'!N376+'performance indicators'!$AK616*'data \"live\" (TIO)'!N376)/'data \"live\" (TIO)'!N476)","v":12.50634971098266},{"$f":"IF($E$1=$AR$7,($AJ616*'data \"live\" (TIO)'!O376+'performance indicators'!$AK616*'data \"live\" (TIO)'!O376)/'data \"live\" (TIO)'!O456,($AJ616*'data \"live\" (TIO)'!O376+'performance indicators'!$AK616*'data \"live\" (TIO)'!O376)/'data \"live\" (TIO)'!O476)","v":11.530582498401193},{"$f":"IF($E$1=$AR$7,($AJ616*'data \"live\" (TIO)'!P376+'performance indicators'!$AK616*'data \"live\" (TIO)'!P376)/'data \"live\" (TIO)'!P456,($AJ616*'data \"live\" (TIO)'!P376+'performance indicators'!$AK616*'data \"live\" (TIO)'!P376)/'data \"live\" (TIO)'!P476)","v":11.512666815656727},{"$f":"IF($E$1=$AR$7,($AJ616*'data \"live\" (TIO)'!Q376+'performance indicators'!$AK616*'data \"live\" (TIO)'!Q376)/'data \"live\" (TIO)'!Q456,($AJ616*'data \"live\" (TIO)'!Q376+'performance indicators'!$AK616*'data \"live\" (TIO)'!Q376)/'data \"live\" (TIO)'!Q476)","v":11.494318181818182},{"$f":"IF($E$1=$AR$7,($AJ616*'data \"live\" (TIO)'!R376+'performance indicators'!$AK616*'data \"live\" (TIO)'!R376)/'data \"live\" (TIO)'!R456,($AJ616*'data \"live\" (TIO)'!R376+'performance indicators'!$AK616*'data \"live\" (TIO)'!R376)/'data \"live\" (TIO)'!R476)","v":11.475784465566258},{"$f":"IF($E$1=$AR$7,($AJ616*'data \"live\" (TIO)'!V376+'performance indicators'!$AK616*'data \"live\" (TIO)'!V376)/'data \"live\" (TIO)'!V456,($AJ616*'data \"live\" (TIO)'!V376+'performance indicators'!$AK616*'data \"live\" (TIO)'!V376)/'data \"live\" (TIO)'!V476)","v":5.1572064626156449},{"$f":"IF($E$1=$AR$7,($AJ616*'data \"live\" (TIO)'!W376+'performance indicators'!$AK616*'data \"live\" (TIO)'!W376)/'data \"live\" (TIO)'!W456,($AJ616*'data \"live\" (TIO)'!W376+'performance indicators'!$AK616*'data \"live\" (TIO)'!W376)/'data \"live\" (TIO)'!W476)","v":4.321423921237403},{"$f":"IF($E$1=$AR$7,($AJ616*'data \"live\" (TIO)'!X376+'performance indicators'!$AK616*'data \"live\" (TIO)'!X376)/'data \"live\" (TIO)'!X456,($AJ616*'data \"live\" (TIO)'!X376+'performance indicators'!$AK616*'data \"live\" (TIO)'!X376)/'data \"live\" (TIO)'!X476)","v":3.8668892587707568},{"$f":"IF($E$1=$AR$7,($AJ616*'data \"live\" (TIO)'!Y376+'performance indicators'!$AK616*'data \"live\" (TIO)'!Y376)/'data \"live\" (TIO)'!Y456,($AJ616*'data \"live\" (TIO)'!Y376+'performance indicators'!$AK616*'data \"live\" (TIO)'!Y376)/'data \"live\" (TIO)'!Y476)","v":12.50634971098266},{"$f":"IF($E$1=$AR$7,($AJ616*'data \"live\" (TIO)'!Z376+'performance indicators'!$AK616*'data \"live\" (TIO)'!Z376)/'data \"live\" (TIO)'!Z456,($AJ616*'data \"live\" (TIO)'!Z376+'performance indicators'!$AK616*'data \"live\" (TIO)'!Z376)/'data \"live\" (TIO)'!Z476)","v":11.512503458648752},{"$f":"IF($E$1=$AR$7,($AJ616*'data \"live\" (TIO)'!AA376+'performance indicators'!$AK616*'data \"live\" (TIO)'!AA376)/'data \"live\" (TIO)'!AA456,($AJ616*'data \"live\" (TIO)'!AA376+'performance indicators'!$AK616*'data \"live\" (TIO)'!AA376)/'data \"live\" (TIO)'!AA476)","v":34.42735339669877},{"$f":"HLOOKUP($Y$3,$S603:$X619,14,FALSE)","v":12.50634971098266},{"$f":"HLOOKUP($Z$3,$S603:$X619,14,FALSE)","v":3.8668892587707568},null,"Other","All",2.4514,1.19,1.8207,13.09,8.7226999999999997,10.90635,1.8207,10.90635,null,{"$f":"'data \"live\" (TIO)'!AB376","v":85000},4.9828539576710128E-4,9.0722822007316124E-4,5.4344749261245251E-3]
["Otago","Otago network programme efficiency ratio:",{"$f":"IF($E$1=$AR$7,($AJ617*'data \"live\" (TIO)'!C377+'performance indicators'!$AK617*'data \"live\" (TIO)'!C377)/'data \"live\" (TIO)'!C457,($AJ617*'data \"live\" (TIO)'!C377+'performance indicators'!$AK617*'data \"live\" (TIO)'!C377)/'data \"live\" (TIO)'!C477)","v":6.7609448877712763},{"$f":"IF($E$1=$AR$7,($AJ617*'data \"live\" (TIO)'!D377+'performance indicators'!$AK617*'data \"live\" (TIO)'!D377)/'data \"live\" (TIO)'!D457,($AJ617*'data \"live\" (TIO)'!D377+'performance indicators'!$AK617*'data \"live\" (TIO)'!D377)/'data \"live\" (TIO)'!D477)","v":6.7097782485487487},{"$f":"IF($E$1=$AR$7,($AJ617*'data \"live\" (TIO)'!E377+'performance indicators'!$AK617*'data \"live\" (TIO)'!E377)/'data \"live\" (TIO)'!E457,($AJ617*'data \"live\" (TIO)'!E377+'performance indicators'!$AK617*'data \"live\" (TIO)'!E377)/'data \"live\" (TIO)'!E477)","v":5.7743726951456802},{"$f":"IF($E$1=$AR$7,($AJ617*'data \"live\" (TIO)'!F377+'performance indicators'!$AK617*'data \"live\" (TIO)'!F377)/'data \"live\" (TIO)'!F457,($AJ617*'data \"live\" (TIO)'!F377+'performance indicators'!$AK617*'data \"live\" (TIO)'!F377)/'data \"live\" (TIO)'!F477)","v":6.0644302268671364},{"$f":"IF($E$1=$AR$7,($AJ617*'data \"live\" (TIO)'!G377+'performance indicators'!$AK617*'data \"live\" (TIO)'!G377)/'data \"live\" (TIO)'!G457,($AJ617*'data \"live\" (TIO)'!G377+'performance indicators'!$AK617*'data \"live\" (TIO)'!G377)/'data \"live\" (TIO)'!G477)","v":6.8110982522720631},{"$f":"IF($E$1=$AR$7,($AJ617*'data \"live\" (TIO)'!H377+'performance indicators'!$AK617*'data \"live\" (TIO)'!H377)/'data \"live\" (TIO)'!H457,($AJ617*'data \"live\" (TIO)'!H377+'performance indicators'!$AK617*'data \"live\" (TIO)'!H377)/'data \"live\" (TIO)'!H477)","v":5.8332341918722035},{"$f":"IF($E$1=$AR$7,($AJ617*'data \"live\" (TIO)'!I377+'performance indicators'!$AK617*'data \"live\" (TIO)'!I377)/'data \"live\" (TIO)'!I457,($AJ617*'data \"live\" (TIO)'!I377+'performance indicators'!$AK617*'data \"live\" (TIO)'!I377)/'data \"live\" (TIO)'!I477)","v":6.8489159594102231},{"$f":"IF($E$1=$AR$7,($AJ617*'data \"live\" (TIO)'!J377+'performance indicators'!$AK617*'data \"live\" (TIO)'!J377)/'data \"live\" (TIO)'!J457,($AJ617*'data \"live\" (TIO)'!J377+'performance indicators'!$AK617*'data \"live\" (TIO)'!J377)/'data \"live\" (TIO)'!J477)","v":4.7401611787790676},{"$f":"IF($E$1=$AR$7,($AJ617*'data \"live\" (TIO)'!K377+'performance indicators'!$AK617*'data \"live\" (TIO)'!K377)/'data \"live\" (TIO)'!K457,($AJ617*'data \"live\" (TIO)'!K377+'performance indicators'!$AK617*'data \"live\" (TIO)'!K377)/'data \"live\" (TIO)'!K477)","v":3.4265434418127541},{"$f":"IF($E$1=$AR$7,($AJ617*'data \"live\" (TIO)'!L377+'performance indicators'!$AK617*'data \"live\" (TIO)'!L377)/'data \"live\" (TIO)'!L457,($AJ617*'data \"live\" (TIO)'!L377+'performance indicators'!$AK617*'data \"live\" (TIO)'!L377)/'data \"live\" (TIO)'!L477)","v":3.5433840106744086},{"$f":"IF($E$1=$AR$7,($AJ617*'data \"live\" (TIO)'!M377+'performance indicators'!$AK617*'data \"live\" (TIO)'!M377)/'data \"live\" (TIO)'!M457,($AJ617*'data \"live\" (TIO)'!M377+'performance indicators'!$AK617*'data \"live\" (TIO)'!M377)/'data \"live\" (TIO)'!M477)","v":3.795444666024641},{"$f":"IF($E$1=$AR$7,($AJ617*'data \"live\" (TIO)'!N377+'performance indicators'!$AK617*'data \"live\" (TIO)'!N377)/'data \"live\" (TIO)'!N457,($AJ617*'data \"live\" (TIO)'!N377+'performance indicators'!$AK617*'data \"live\" (TIO)'!N377)/'data \"live\" (TIO)'!N477)","v":4.0921510471383815},{"$f":"IF($E$1=$AR$7,($AJ617*'data \"live\" (TIO)'!O377+'performance indicators'!$AK617*'data \"live\" (TIO)'!O377)/'data \"live\" (TIO)'!O457,($AJ617*'data \"live\" (TIO)'!O377+'performance indicators'!$AK617*'data \"live\" (TIO)'!O377)/'data \"live\" (TIO)'!O477)","v":2.8650566931076757},{"$f":"IF($E$1=$AR$7,($AJ617*'data \"live\" (TIO)'!P377+'performance indicators'!$AK617*'data \"live\" (TIO)'!P377)/'data \"live\" (TIO)'!P457,($AJ617*'data \"live\" (TIO)'!P377+'performance indicators'!$AK617*'data \"live\" (TIO)'!P377)/'data \"live\" (TIO)'!P477)","v":2.9286377880492975},{"$f":"IF($E$1=$AR$7,($AJ617*'data \"live\" (TIO)'!Q377+'performance indicators'!$AK617*'data \"live\" (TIO)'!Q377)/'data \"live\" (TIO)'!Q457,($AJ617*'data \"live\" (TIO)'!Q377+'performance indicators'!$AK617*'data \"live\" (TIO)'!Q377)/'data \"live\" (TIO)'!Q477)","v":2.9900192062124482},{"$f":"IF($E$1=$AR$7,($AJ617*'data \"live\" (TIO)'!R377+'performance indicators'!$AK617*'data \"live\" (TIO)'!R377)/'data \"live\" (TIO)'!R457,($AJ617*'data \"live\" (TIO)'!R377+'performance indicators'!$AK617*'data \"live\" (TIO)'!R377)/'data \"live\" (TIO)'!R477)","v":2.9884809323262846},{"$f":"IF($E$1=$AR$7,($AJ617*'data \"live\" (TIO)'!V377+'performance indicators'!$AK617*'data \"live\" (TIO)'!V377)/'data \"live\" (TIO)'!V457,($AJ617*'data \"live\" (TIO)'!V377+'performance indicators'!$AK617*'data \"live\" (TIO)'!V377)/'data \"live\" (TIO)'!V477)","v":6.3435405507811424},{"$f":"IF($E$1=$AR$7,($AJ617*'data \"live\" (TIO)'!W377+'performance indicators'!$AK617*'data \"live\" (TIO)'!W377)/'data \"live\" (TIO)'!W457,($AJ617*'data \"live\" (TIO)'!W377+'performance indicators'!$AK617*'data \"live\" (TIO)'!W377)/'data \"live\" (TIO)'!W477)","v":6.2099856422200057},{"$f":"IF($E$1=$AR$7,($AJ617*'data \"live\" (TIO)'!X377+'performance indicators'!$AK617*'data \"live\" (TIO)'!X377)/'data \"live\" (TIO)'!X457,($AJ617*'data \"live\" (TIO)'!X377+'performance indicators'!$AK617*'data \"live\" (TIO)'!X377)/'data \"live\" (TIO)'!X477)","v":4.5837802018449452},{"$f":"IF($E$1=$AR$7,($AJ617*'data \"live\" (TIO)'!Y377+'performance indicators'!$AK617*'data \"live\" (TIO)'!Y377)/'data \"live\" (TIO)'!Y457,($AJ617*'data \"live\" (TIO)'!Y377+'performance indicators'!$AK617*'data \"live\" (TIO)'!Y377)/'data \"live\" (TIO)'!Y477)","v":3.8083698942738815},{"$f":"IF($E$1=$AR$7,($AJ617*'data \"live\" (TIO)'!Z377+'performance indicators'!$AK617*'data \"live\" (TIO)'!Z377)/'data \"live\" (TIO)'!Z457,($AJ617*'data \"live\" (TIO)'!Z377+'performance indicators'!$AK617*'data \"live\" (TIO)'!Z377)/'data \"live\" (TIO)'!Z477)","v":2.9285770492813237},{"$f":"IF($E$1=$AR$7,($AJ617*'data \"live\" (TIO)'!AA377+'performance indicators'!$AK617*'data \"live\" (TIO)'!AA377)/'data \"live\" (TIO)'!AA457,($AJ617*'data \"live\" (TIO)'!AA377+'performance indicators'!$AK617*'data \"live\" (TIO)'!AA377)/'data \"live\" (TIO)'!AA477)","v":9.321871946594424},{"$f":"HLOOKUP($Y$3,$S603:$X619,15,FALSE)","v":3.8083698942738815},{"$f":"HLOOKUP($Z$3,$S603:$X619,15,FALSE)","v":4.5837802018449452},null,"Other","All",2.4514,1.19,1.8207,13.09,8.7226999999999997,10.90635,1.8207,10.90635,null,{"$f":"'data \"live\" (TIO)'!AB377","v":3444769},2.019385981754402E-2,3.6766960569802394E-2,0.22024130302107123]
["Southland","Southland network programme efficiency ratio:",{"$f":"IF($E$1=$AR$7,($AJ618*'data \"live\" (TIO)'!C378+'performance indicators'!$AK618*'data \"live\" (TIO)'!C378)/'data \"live\" (TIO)'!C458,($AJ618*'data \"live\" (TIO)'!C378+'performance indicators'!$AK618*'data \"live\" (TIO)'!C378)/'data \"live\" (TIO)'!C478)","v":3.5426130670051439},{"$f":"IF($E$1=$AR$7,($AJ618*'data \"live\" (TIO)'!D378+'performance indicators'!$AK618*'data \"live\" (TIO)'!D378)/'data \"live\" (TIO)'!D458,($AJ618*'data \"live\" (TIO)'!D378+'performance indicators'!$AK618*'data \"live\" (TIO)'!D378)/'data \"live\" (TIO)'!D478)","v":3.1829913223871946},{"$f":"IF($E$1=$AR$7,($AJ618*'data \"live\" (TIO)'!E378+'performance indicators'!$AK618*'data \"live\" (TIO)'!E378)/'data \"live\" (TIO)'!E458,($AJ618*'data \"live\" (TIO)'!E378+'performance indicators'!$AK618*'data \"live\" (TIO)'!E378)/'data \"live\" (TIO)'!E478)","v":3.1185620235706648},{"$f":"IF($E$1=$AR$7,($AJ618*'data \"live\" (TIO)'!F378+'performance indicators'!$AK618*'data \"live\" (TIO)'!F378)/'data \"live\" (TIO)'!F458,($AJ618*'data \"live\" (TIO)'!F378+'performance indicators'!$AK618*'data \"live\" (TIO)'!F378)/'data \"live\" (TIO)'!F478)","v":3.3287459990802484},{"$f":"IF($E$1=$AR$7,($AJ618*'data \"live\" (TIO)'!G378+'performance indicators'!$AK618*'data \"live\" (TIO)'!G378)/'data \"live\" (TIO)'!G458,($AJ618*'data \"live\" (TIO)'!G378+'performance indicators'!$AK618*'data \"live\" (TIO)'!G378)/'data \"live\" (TIO)'!G478)","v":3.9116464775443052},{"$f":"IF($E$1=$AR$7,($AJ618*'data \"live\" (TIO)'!H378+'performance indicators'!$AK618*'data \"live\" (TIO)'!H378)/'data \"live\" (TIO)'!H458,($AJ618*'data \"live\" (TIO)'!H378+'performance indicators'!$AK618*'data \"live\" (TIO)'!H378)/'data \"live\" (TIO)'!H478)","v":3.6891269469553989},{"$f":"IF($E$1=$AR$7,($AJ618*'data \"live\" (TIO)'!I378+'performance indicators'!$AK618*'data \"live\" (TIO)'!I378)/'data \"live\" (TIO)'!I458,($AJ618*'data \"live\" (TIO)'!I378+'performance indicators'!$AK618*'data \"live\" (TIO)'!I378)/'data \"live\" (TIO)'!I478)","v":3.7076253957963603},{"$f":"IF($E$1=$AR$7,($AJ618*'data \"live\" (TIO)'!J378+'performance indicators'!$AK618*'data \"live\" (TIO)'!J378)/'data \"live\" (TIO)'!J458,($AJ618*'data \"live\" (TIO)'!J378+'performance indicators'!$AK618*'data \"live\" (TIO)'!J378)/'data \"live\" (TIO)'!J478)","v":3.3676805678215804},{"$f":"IF($E$1=$AR$7,($AJ618*'data \"live\" (TIO)'!K378+'performance indicators'!$AK618*'data \"live\" (TIO)'!K378)/'data \"live\" (TIO)'!K458,($AJ618*'data \"live\" (TIO)'!K378+'performance indicators'!$AK618*'data \"live\" (TIO)'!K378)/'data \"live\" (TIO)'!K478)","v":3.8213838423157891},{"$f":"IF($E$1=$AR$7,($AJ618*'data \"live\" (TIO)'!L378+'performance indicators'!$AK618*'data \"live\" (TIO)'!L378)/'data \"live\" (TIO)'!L458,($AJ618*'data \"live\" (TIO)'!L378+'performance indicators'!$AK618*'data \"live\" (TIO)'!L378)/'data \"live\" (TIO)'!L478)","v":2.6642735299604117},{"$f":"IF($E$1=$AR$7,($AJ618*'data \"live\" (TIO)'!M378+'performance indicators'!$AK618*'data \"live\" (TIO)'!M378)/'data \"live\" (TIO)'!M458,($AJ618*'data \"live\" (TIO)'!M378+'performance indicators'!$AK618*'data \"live\" (TIO)'!M378)/'data \"live\" (TIO)'!M478)","v":2.6198783698527093},{"$f":"IF($E$1=$AR$7,($AJ618*'data \"live\" (TIO)'!N378+'performance indicators'!$AK618*'data \"live\" (TIO)'!N378)/'data \"live\" (TIO)'!N458,($AJ618*'data \"live\" (TIO)'!N378+'performance indicators'!$AK618*'data \"live\" (TIO)'!N378)/'data \"live\" (TIO)'!N478)","v":2.3313240412279361},{"$f":"IF($E$1=$AR$7,($AJ618*'data \"live\" (TIO)'!O378+'performance indicators'!$AK618*'data \"live\" (TIO)'!O378)/'data \"live\" (TIO)'!O458,($AJ618*'data \"live\" (TIO)'!O378+'performance indicators'!$AK618*'data \"live\" (TIO)'!O378)/'data \"live\" (TIO)'!O478)","v":2.2903593908793001},{"$f":"IF($E$1=$AR$7,($AJ618*'data \"live\" (TIO)'!P378+'performance indicators'!$AK618*'data \"live\" (TIO)'!P378)/'data \"live\" (TIO)'!P458,($AJ618*'data \"live\" (TIO)'!P378+'performance indicators'!$AK618*'data \"live\" (TIO)'!P378)/'data \"live\" (TIO)'!P478)","v":2.2501753200245704},{"$f":"IF($E$1=$AR$7,($AJ618*'data \"live\" (TIO)'!Q378+'performance indicators'!$AK618*'data \"live\" (TIO)'!Q378)/'data \"live\" (TIO)'!Q458,($AJ618*'data \"live\" (TIO)'!Q378+'performance indicators'!$AK618*'data \"live\" (TIO)'!Q378)/'data \"live\" (TIO)'!Q478)","v":2.2132257085901137},{"$f":"IF($E$1=$AR$7,($AJ618*'data \"live\" (TIO)'!R378+'performance indicators'!$AK618*'data \"live\" (TIO)'!R378)/'data \"live\" (TIO)'!R458,($AJ618*'data \"live\" (TIO)'!R378+'performance indicators'!$AK618*'data \"live\" (TIO)'!R378)/'data \"live\" (TIO)'!R478)","v":2.1741680959820671},{"$f":"IF($E$1=$AR$7,($AJ618*'data \"live\" (TIO)'!V378+'performance indicators'!$AK618*'data \"live\" (TIO)'!V378)/'data \"live\" (TIO)'!V458,($AJ618*'data \"live\" (TIO)'!V378+'performance indicators'!$AK618*'data \"live\" (TIO)'!V378)/'data \"live\" (TIO)'!V478)","v":3.2742141196997734},{"$f":"IF($E$1=$AR$7,($AJ618*'data \"live\" (TIO)'!W378+'performance indicators'!$AK618*'data \"live\" (TIO)'!W378)/'data \"live\" (TIO)'!W458,($AJ618*'data \"live\" (TIO)'!W378+'performance indicators'!$AK618*'data \"live\" (TIO)'!W378)/'data \"live\" (TIO)'!W478)","v":3.6158322571571451},{"$f":"IF($E$1=$AR$7,($AJ618*'data \"live\" (TIO)'!X378+'performance indicators'!$AK618*'data \"live\" (TIO)'!X378)/'data \"live\" (TIO)'!X458,($AJ618*'data \"live\" (TIO)'!X378+'performance indicators'!$AK618*'data \"live\" (TIO)'!X378)/'data \"live\" (TIO)'!X478)","v":3.6469108377108954},{"$f":"IF($E$1=$AR$7,($AJ618*'data \"live\" (TIO)'!Y378+'performance indicators'!$AK618*'data \"live\" (TIO)'!Y378)/'data \"live\" (TIO)'!Y458,($AJ618*'data \"live\" (TIO)'!Y378+'performance indicators'!$AK618*'data \"live\" (TIO)'!Y378)/'data \"live\" (TIO)'!Y478)","v":2.5287543082870436},{"$f":"IF($E$1=$AR$7,($AJ618*'data \"live\" (TIO)'!Z378+'performance indicators'!$AK618*'data \"live\" (TIO)'!Z378)/'data \"live\" (TIO)'!Z458,($AJ618*'data \"live\" (TIO)'!Z378+'performance indicators'!$AK618*'data \"live\" (TIO)'!Z378)/'data \"live\" (TIO)'!Z478)","v":2.2506187618124032},{"$f":"IF($E$1=$AR$7,($AJ618*'data \"live\" (TIO)'!AA378+'performance indicators'!$AK618*'data \"live\" (TIO)'!AA378)/'data \"live\" (TIO)'!AA458,($AJ618*'data \"live\" (TIO)'!AA378+'performance indicators'!$AK618*'data \"live\" (TIO)'!AA378)/'data \"live\" (TIO)'!AA478)","v":6.5595551998777299},{"$f":"HLOOKUP($Y$3,$S603:$X619,16,FALSE)","v":2.5287543082870436},{"$f":"HLOOKUP($Z$3,$S603:$X619,16,FALSE)","v":3.6469108377108954},null,"Other","All",2.4514,1.19,1.8207,13.09,8.7226999999999997,10.90635,1.8207,10.90635,null,{"$f":"'data \"live\" (TIO)'!AB378","v":203516.66666666666},1.1930515622964849E-3,2.1721889794732098E-3,1.3011837906452267E-2]
["National","National network programme efficiency ratio:",{"$f":"IF($E$1=$AR$7,($AJ619*'data \"live\" (TIO)'!C379+'performance indicators'!$AK619*'data \"live\" (TIO)'!C379)/'data \"live\" (TIO)'!C459,($AJ619*'data \"live\" (TIO)'!C379+'performance indicators'!$AK619*'data \"live\" (TIO)'!C379)/'data \"live\" (TIO)'!C479)","v":7.5164689423372328},{"$f":"IF($E$1=$AR$7,($AJ619*'data \"live\" (TIO)'!D379+'performance indicators'!$AK619*'data \"live\" (TIO)'!D379)/'data \"live\" (TIO)'!D459,($AJ619*'data \"live\" (TIO)'!D379+'performance indicators'!$AK619*'data \"live\" (TIO)'!D379)/'data \"live\" (TIO)'!D479)","v":7.5393186905612959},{"$f":"IF($E$1=$AR$7,($AJ619*'data \"live\" (TIO)'!E379+'performance indicators'!$AK619*'data \"live\" (TIO)'!E379)/'data \"live\" (TIO)'!E459,($AJ619*'data \"live\" (TIO)'!E379+'performance indicators'!$AK619*'data \"live\" (TIO)'!E379)/'data \"live\" (TIO)'!E479)","v":6.5661213174338418},{"$f":"IF($E$1=$AR$7,($AJ619*'data \"live\" (TIO)'!F379+'performance indicators'!$AK619*'data \"live\" (TIO)'!F379)/'data \"live\" (TIO)'!F459,($AJ619*'data \"live\" (TIO)'!F379+'performance indicators'!$AK619*'data \"live\" (TIO)'!F379)/'data \"live\" (TIO)'!F479)","v":6.9972382182425488},{"$f":"IF($E$1=$AR$7,($AJ619*'data \"live\" (TIO)'!G379+'performance indicators'!$AK619*'data \"live\" (TIO)'!G379)/'data \"live\" (TIO)'!G459,($AJ619*'data \"live\" (TIO)'!G379+'performance indicators'!$AK619*'data \"live\" (TIO)'!G379)/'data \"live\" (TIO)'!G479)","v":6.9405913105630272},{"$f":"IF($E$1=$AR$7,($AJ619*'data \"live\" (TIO)'!H379+'performance indicators'!$AK619*'data \"live\" (TIO)'!H379)/'data \"live\" (TIO)'!H459,($AJ619*'data \"live\" (TIO)'!H379+'performance indicators'!$AK619*'data \"live\" (TIO)'!H379)/'data \"live\" (TIO)'!H479)","v":7.234426971532149},{"$f":"IF($E$1=$AR$7,($AJ619*'data \"live\" (TIO)'!I379+'performance indicators'!$AK619*'data \"live\" (TIO)'!I379)/'data \"live\" (TIO)'!I459,($AJ619*'data \"live\" (TIO)'!I379+'performance indicators'!$AK619*'data \"live\" (TIO)'!I379)/'data \"live\" (TIO)'!I479)","v":7.4080721106447305},{"$f":"IF($E$1=$AR$7,($AJ619*'data \"live\" (TIO)'!J379+'performance indicators'!$AK619*'data \"live\" (TIO)'!J379)/'data \"live\" (TIO)'!J459,($AJ619*'data \"live\" (TIO)'!J379+'performance indicators'!$AK619*'data \"live\" (TIO)'!J379)/'data \"live\" (TIO)'!J479)","v":7.0665694627192819},{"$f":"IF($E$1=$AR$7,($AJ619*'data \"live\" (TIO)'!K379+'performance indicators'!$AK619*'data \"live\" (TIO)'!K379)/'data \"live\" (TIO)'!K459,($AJ619*'data \"live\" (TIO)'!K379+'performance indicators'!$AK619*'data \"live\" (TIO)'!K379)/'data \"live\" (TIO)'!K479)","v":6.1957102952414891},{"$f":"IF($E$1=$AR$7,($AJ619*'data \"live\" (TIO)'!L379+'performance indicators'!$AK619*'data \"live\" (TIO)'!L379)/'data \"live\" (TIO)'!L459,($AJ619*'data \"live\" (TIO)'!L379+'performance indicators'!$AK619*'data \"live\" (TIO)'!L379)/'data \"live\" (TIO)'!L479)","v":6.2566446962851954},{"$f":"IF($E$1=$AR$7,($AJ619*'data \"live\" (TIO)'!M379+'performance indicators'!$AK619*'data \"live\" (TIO)'!M379)/'data \"live\" (TIO)'!M459,($AJ619*'data \"live\" (TIO)'!M379+'performance indicators'!$AK619*'data \"live\" (TIO)'!M379)/'data \"live\" (TIO)'!M479)","v":6.458857504611534},{"$f":"IF($E$1=$AR$7,($AJ619*'data \"live\" (TIO)'!N379+'performance indicators'!$AK619*'data \"live\" (TIO)'!N379)/'data \"live\" (TIO)'!N459,($AJ619*'data \"live\" (TIO)'!N379+'performance indicators'!$AK619*'data \"live\" (TIO)'!N379)/'data \"live\" (TIO)'!N479)","v":6.5917633057347},{"$f":"IF($E$1=$AR$7,($AJ619*'data \"live\" (TIO)'!O379+'performance indicators'!$AK619*'data \"live\" (TIO)'!O379)/'data \"live\" (TIO)'!O459,($AJ619*'data \"live\" (TIO)'!O379+'performance indicators'!$AK619*'data \"live\" (TIO)'!O379)/'data \"live\" (TIO)'!O479)","v":6.4535557426651691},{"$f":"IF($E$1=$AR$7,($AJ619*'data \"live\" (TIO)'!P379+'performance indicators'!$AK619*'data \"live\" (TIO)'!P379)/'data \"live\" (TIO)'!P459,($AJ619*'data \"live\" (TIO)'!P379+'performance indicators'!$AK619*'data \"live\" (TIO)'!P379)/'data \"live\" (TIO)'!P479)","v":6.6149824460049933},{"$f":"IF($E$1=$AR$7,($AJ619*'data \"live\" (TIO)'!Q379+'performance indicators'!$AK619*'data \"live\" (TIO)'!Q379)/'data \"live\" (TIO)'!Q459,($AJ619*'data \"live\" (TIO)'!Q379+'performance indicators'!$AK619*'data \"live\" (TIO)'!Q379)/'data \"live\" (TIO)'!Q479)","v":6.680795283019437},{"$f":"IF($E$1=$AR$7,($AJ619*'data \"live\" (TIO)'!R379+'performance indicators'!$AK619*'data \"live\" (TIO)'!R379)/'data \"live\" (TIO)'!R459,($AJ619*'data \"live\" (TIO)'!R379+'performance indicators'!$AK619*'data \"live\" (TIO)'!R379)/'data \"live\" (TIO)'!R479)","v":6.9591007778381453},{"$f":"IF($E$1=$AR$7,($AJ619*'data \"live\" (TIO)'!V379+'performance indicators'!$AK619*'data \"live\" (TIO)'!V379)/'data \"live\" (TIO)'!V459,($AJ619*'data \"live\" (TIO)'!V379+'performance indicators'!$AK619*'data \"live\" (TIO)'!V379)/'data \"live\" (TIO)'!V479)","v":7.1681925607895174},{"$f":"IF($E$1=$AR$7,($AJ619*'data \"live\" (TIO)'!W379+'performance indicators'!$AK619*'data \"live\" (TIO)'!W379)/'data \"live\" (TIO)'!W459,($AJ619*'data \"live\" (TIO)'!W379+'performance indicators'!$AK619*'data \"live\" (TIO)'!W379)/'data \"live\" (TIO)'!W479)","v":7.0590171148539218},{"$f":"IF($E$1=$AR$7,($AJ619*'data \"live\" (TIO)'!X379+'performance indicators'!$AK619*'data \"live\" (TIO)'!X379)/'data \"live\" (TIO)'!X459,($AJ619*'data \"live\" (TIO)'!X379+'performance indicators'!$AK619*'data \"live\" (TIO)'!X379)/'data \"live\" (TIO)'!X479)","v":6.8313323374124826},{"$f":"IF($E$1=$AR$7,($AJ619*'data \"live\" (TIO)'!Y379+'performance indicators'!$AK619*'data \"live\" (TIO)'!Y379)/'data \"live\" (TIO)'!Y459,($AJ619*'data \"live\" (TIO)'!Y379+'performance indicators'!$AK619*'data \"live\" (TIO)'!Y379)/'data \"live\" (TIO)'!Y479)","v":6.4362284565596548},{"$f":"IF($E$1=$AR$7,($AJ619*'data \"live\" (TIO)'!Z379+'performance indicators'!$AK619*'data \"live\" (TIO)'!Z379)/'data \"live\" (TIO)'!Z459,($AJ619*'data \"live\" (TIO)'!Z379+'performance indicators'!$AK619*'data \"live\" (TIO)'!Z379)/'data \"live\" (TIO)'!Z479)","v":6.5845788684469024},{"$f":"IF($E$1=$AR$7,($AJ619*'data \"live\" (TIO)'!AA379+'performance indicators'!$AK619*'data \"live\" (TIO)'!AA379)/'data \"live\" (TIO)'!AA459,($AJ619*'data \"live\" (TIO)'!AA379+'performance indicators'!$AK619*'data \"live\" (TIO)'!AA379)/'data \"live\" (TIO)'!AA479)","v":20.979395730830539},{"$f":"HLOOKUP($Y$3,$S603:$X619,17,FALSE)","v":6.4362284565596548},{"$f":"HLOOKUP($Z$3,$S603:$X619,17,FALSE)","v":6.8313323374124826},null,"National","All",null,null,null,null,null,null,{"$f":"IF(AJ623=FALSE,AJ624,AJ623)","v":7.1028748479031298},{"$f":"IF(AK623=FALSE,AK624,AK623)","v":11.750196116338179},null,{"$f":"SUM(AM604:AM618)","v":170584971.42815927},1,{"$f":"SUM(AO604:AO618)","v":7.1028748479031298},{"$f":"SUM(AP604:AP618)","v":11.750196116338179}]
[null,{"$f":"VLOOKUP($B$805,$A604:$Y619,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A604:$Y619,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A604:$Y619,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A604:$Y619,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A604:$Y619,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A604:$AK619,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A604:$Y619,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A604:$Y619,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A604:$Y619,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A604:$Y619,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A604:$Y619,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A604:$Y619,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A604:$Y619,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A604:$Y619,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A604:$Y619,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A604:$Y619,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A604:$Y619,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A604:$Y619,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A604:$Y619,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A604:$Y619,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A604:$Y619,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A604:$Y619,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A604:$Y619,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A604:$Y619,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A604:$Z619,26,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B620","v":{"$error":"#N/A"}},{"$f":"C620","v":{"$error":"#N/A"}},{"$f":"D620","v":{"$error":"#N/A"}},{"$f":"E620","v":{"$error":"#N/A"}},{"$f":"F620","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ622*'data \"live\" (TIO)'!G381+'performance indicators'!$AK622*'data \"live\" (TIO)'!G381)/'data \"live\" (TIO)'!G461,($AJ622*'data \"live\" (TIO)'!G381+'performance indicators'!$AK622*'data \"live\" (TIO)'!G381)/'data \"live\" (TIO)'!G481)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ622*'data \"live\" (TIO)'!H381+'performance indicators'!$AK622*'data \"live\" (TIO)'!H381)/'data \"live\" (TIO)'!H461,($AJ622*'data \"live\" (TIO)'!H381+'performance indicators'!$AK622*'data \"live\" (TIO)'!H381)/'data \"live\" (TIO)'!H481)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ622*'data \"live\" (TIO)'!I381+'performance indicators'!$AK622*'data \"live\" (TIO)'!I381)/'data \"live\" (TIO)'!I461,($AJ622*'data \"live\" (TIO)'!I381+'performance indicators'!$AK622*'data \"live\" (TIO)'!I381)/'data \"live\" (TIO)'!I481)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ622*'data \"live\" (TIO)'!J381+'performance indicators'!$AK622*'data \"live\" (TIO)'!J381)/'data \"live\" (TIO)'!J461,($AJ622*'data \"live\" (TIO)'!J381+'performance indicators'!$AK622*'data \"live\" (TIO)'!J381)/'data \"live\" (TIO)'!J481)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ622*'data \"live\" (TIO)'!K381+'performance indicators'!$AK622*'data \"live\" (TIO)'!K381)/'data \"live\" (TIO)'!K461,($AJ622*'data \"live\" (TIO)'!K381+'performance indicators'!$AK622*'data \"live\" (TIO)'!K381)/'data \"live\" (TIO)'!K481)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ622*'data \"live\" (TIO)'!L381+'performance indicators'!$AK622*'data \"live\" (TIO)'!L381)/'data \"live\" (TIO)'!L461,($AJ622*'data \"live\" (TIO)'!L381+'performance indicators'!$AK622*'data \"live\" (TIO)'!L381)/'data \"live\" (TIO)'!L481)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ622*'data \"live\" (TIO)'!M381+'performance indicators'!$AK622*'data \"live\" (TIO)'!M381)/'data \"live\" (TIO)'!M461,($AJ622*'data \"live\" (TIO)'!M381+'performance indicators'!$AK622*'data \"live\" (TIO)'!M381)/'data \"live\" (TIO)'!M481)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ622*'data \"live\" (TIO)'!N381+'performance indicators'!$AK622*'data \"live\" (TIO)'!N381)/'data \"live\" (TIO)'!N461,($AJ622*'data \"live\" (TIO)'!N381+'performance indicators'!$AK622*'data \"live\" (TIO)'!N381)/'data \"live\" (TIO)'!N481)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ622*'data \"live\" (TIO)'!O381+'performance indicators'!$AK622*'data \"live\" (TIO)'!O381)/'data \"live\" (TIO)'!O461,($AJ622*'data \"live\" (TIO)'!O381+'performance indicators'!$AK622*'data \"live\" (TIO)'!O381)/'data \"live\" (TIO)'!O481)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ622*'data \"live\" (TIO)'!P381+'performance indicators'!$AK622*'data \"live\" (TIO)'!P381)/'data \"live\" (TIO)'!P461,($AJ622*'data \"live\" (TIO)'!P381+'performance indicators'!$AK622*'data \"live\" (TIO)'!P381)/'data \"live\" (TIO)'!P481)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ622*'data \"live\" (TIO)'!Q381+'performance indicators'!$AK622*'data \"live\" (TIO)'!Q381)/'data \"live\" (TIO)'!Q461,($AJ622*'data \"live\" (TIO)'!Q381+'performance indicators'!$AK622*'data \"live\" (TIO)'!Q381)/'data \"live\" (TIO)'!Q481)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ622*'data \"live\" (TIO)'!R381+'performance indicators'!$AK622*'data \"live\" (TIO)'!R381)/'data \"live\" (TIO)'!R461,($AJ622*'data \"live\" (TIO)'!R381+'performance indicators'!$AK622*'data \"live\" (TIO)'!R381)/'data \"live\" (TIO)'!R481)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ622*'data \"live\" (TIO)'!V381+'performance indicators'!$AK622*'data \"live\" (TIO)'!V381)/'data \"live\" (TIO)'!V461,($AJ622*'data \"live\" (TIO)'!V381+'performance indicators'!$AK622*'data \"live\" (TIO)'!V381)/'data \"live\" (TIO)'!V481)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ622*'data \"live\" (TIO)'!W381+'performance indicators'!$AK622*'data \"live\" (TIO)'!W381)/'data \"live\" (TIO)'!W461,($AJ622*'data \"live\" (TIO)'!W381+'performance indicators'!$AK622*'data \"live\" (TIO)'!W381)/'data \"live\" (TIO)'!W481)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ622*'data \"live\" (TIO)'!X381+'performance indicators'!$AK622*'data \"live\" (TIO)'!X381)/'data \"live\" (TIO)'!X461,($AJ622*'data \"live\" (TIO)'!X381+'performance indicators'!$AK622*'data \"live\" (TIO)'!X381)/'data \"live\" (TIO)'!X481)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ622*'data \"live\" (TIO)'!Y381+'performance indicators'!$AK622*'data \"live\" (TIO)'!Y381)/'data \"live\" (TIO)'!Y461,($AJ622*'data \"live\" (TIO)'!Y381+'performance indicators'!$AK622*'data \"live\" (TIO)'!Y381)/'data \"live\" (TIO)'!Y481)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ622*'data \"live\" (TIO)'!Z381+'performance indicators'!$AK622*'data \"live\" (TIO)'!Z381)/'data \"live\" (TIO)'!Z461,($AJ622*'data \"live\" (TIO)'!Z381+'performance indicators'!$AK622*'data \"live\" (TIO)'!Z381)/'data \"live\" (TIO)'!Z481)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ622*'data \"live\" (TIO)'!AA381+'performance indicators'!$AK622*'data \"live\" (TIO)'!AA381)/'data \"live\" (TIO)'!AA461,($AJ622*'data \"live\" (TIO)'!AA381+'performance indicators'!$AK622*'data \"live\" (TIO)'!AA381)/'data \"live\" (TIO)'!AA481)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S603:$X621,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S603:$X621,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B620","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ622*'data \"live\" (TIO)'!C382+'performance indicators'!$AK622*'data \"live\" (TIO)'!C382)/'data \"live\" (TIO)'!C462,($AJ622*'data \"live\" (TIO)'!C382+'performance indicators'!$AK622*'data \"live\" (TIO)'!C382)/'data \"live\" (TIO)'!C482)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ622*'data \"live\" (TIO)'!D382+'performance indicators'!$AK622*'data \"live\" (TIO)'!D382)/'data \"live\" (TIO)'!D462,($AJ622*'data \"live\" (TIO)'!D382+'performance indicators'!$AK622*'data \"live\" (TIO)'!D382)/'data \"live\" (TIO)'!D482)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ622*'data \"live\" (TIO)'!E382+'performance indicators'!$AK622*'data \"live\" (TIO)'!E382)/'data \"live\" (TIO)'!E462,($AJ622*'data \"live\" (TIO)'!E382+'performance indicators'!$AK622*'data \"live\" (TIO)'!E382)/'data \"live\" (TIO)'!E482)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ622*'data \"live\" (TIO)'!F382+'performance indicators'!$AK622*'data \"live\" (TIO)'!F382)/'data \"live\" (TIO)'!F462,($AJ622*'data \"live\" (TIO)'!F382+'performance indicators'!$AK622*'data \"live\" (TIO)'!F382)/'data \"live\" (TIO)'!F482)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ622*'data \"live\" (TIO)'!G382+'performance indicators'!$AK622*'data \"live\" (TIO)'!G382)/'data \"live\" (TIO)'!G462,($AJ622*'data \"live\" (TIO)'!G382+'performance indicators'!$AK622*'data \"live\" (TIO)'!G382)/'data \"live\" (TIO)'!G482)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ622*'data \"live\" (TIO)'!H382+'performance indicators'!$AK622*'data \"live\" (TIO)'!H382)/'data \"live\" (TIO)'!H462,($AJ622*'data \"live\" (TIO)'!H382+'performance indicators'!$AK622*'data \"live\" (TIO)'!H382)/'data \"live\" (TIO)'!H482)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ622*'data \"live\" (TIO)'!I382+'performance indicators'!$AK622*'data \"live\" (TIO)'!I382)/'data \"live\" (TIO)'!I462,($AJ622*'data \"live\" (TIO)'!I382+'performance indicators'!$AK622*'data \"live\" (TIO)'!I382)/'data \"live\" (TIO)'!I482)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ622*'data \"live\" (TIO)'!J382+'performance indicators'!$AK622*'data \"live\" (TIO)'!J382)/'data \"live\" (TIO)'!J462,($AJ622*'data \"live\" (TIO)'!J382+'performance indicators'!$AK622*'data \"live\" (TIO)'!J382)/'data \"live\" (TIO)'!J482)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ622*'data \"live\" (TIO)'!K382+'performance indicators'!$AK622*'data \"live\" (TIO)'!K382)/'data \"live\" (TIO)'!K462,($AJ622*'data \"live\" (TIO)'!K382+'performance indicators'!$AK622*'data \"live\" (TIO)'!K382)/'data \"live\" (TIO)'!K482)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ622*'data \"live\" (TIO)'!L382+'performance indicators'!$AK622*'data \"live\" (TIO)'!L382)/'data \"live\" (TIO)'!L462,($AJ622*'data \"live\" (TIO)'!L382+'performance indicators'!$AK622*'data \"live\" (TIO)'!L382)/'data \"live\" (TIO)'!L482)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ622*'data \"live\" (TIO)'!M382+'performance indicators'!$AK622*'data \"live\" (TIO)'!M382)/'data \"live\" (TIO)'!M462,($AJ622*'data \"live\" (TIO)'!M382+'performance indicators'!$AK622*'data \"live\" (TIO)'!M382)/'data \"live\" (TIO)'!M482)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ622*'data \"live\" (TIO)'!N382+'performance indicators'!$AK622*'data \"live\" (TIO)'!N382)/'data \"live\" (TIO)'!N462,($AJ622*'data \"live\" (TIO)'!N382+'performance indicators'!$AK622*'data \"live\" (TIO)'!N382)/'data \"live\" (TIO)'!N482)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ622*'data \"live\" (TIO)'!O382+'performance indicators'!$AK622*'data \"live\" (TIO)'!O382)/'data \"live\" (TIO)'!O462,($AJ622*'data \"live\" (TIO)'!O382+'performance indicators'!$AK622*'data \"live\" (TIO)'!O382)/'data \"live\" (TIO)'!O482)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ622*'data \"live\" (TIO)'!P382+'performance indicators'!$AK622*'data \"live\" (TIO)'!P382)/'data \"live\" (TIO)'!P462,($AJ622*'data \"live\" (TIO)'!P382+'performance indicators'!$AK622*'data \"live\" (TIO)'!P382)/'data \"live\" (TIO)'!P482)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ622*'data \"live\" (TIO)'!Q382+'performance indicators'!$AK622*'data \"live\" (TIO)'!Q382)/'data \"live\" (TIO)'!Q462,($AJ622*'data \"live\" (TIO)'!Q382+'performance indicators'!$AK622*'data \"live\" (TIO)'!Q382)/'data \"live\" (TIO)'!Q482)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ622*'data \"live\" (TIO)'!R382+'performance indicators'!$AK622*'data \"live\" (TIO)'!R382)/'data \"live\" (TIO)'!R462,($AJ622*'data \"live\" (TIO)'!R382+'performance indicators'!$AK622*'data \"live\" (TIO)'!R382)/'data \"live\" (TIO)'!R482)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ622*'data \"live\" (TIO)'!V382+'performance indicators'!$AK622*'data \"live\" (TIO)'!V382)/'data \"live\" (TIO)'!V462,($AJ622*'data \"live\" (TIO)'!V382+'performance indicators'!$AK622*'data \"live\" (TIO)'!V382)/'data \"live\" (TIO)'!V482)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ622*'data \"live\" (TIO)'!W382+'performance indicators'!$AK622*'data \"live\" (TIO)'!W382)/'data \"live\" (TIO)'!W462,($AJ622*'data \"live\" (TIO)'!W382+'performance indicators'!$AK622*'data \"live\" (TIO)'!W382)/'data \"live\" (TIO)'!W482)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ622*'data \"live\" (TIO)'!X382+'performance indicators'!$AK622*'data \"live\" (TIO)'!X382)/'data \"live\" (TIO)'!X462,($AJ622*'data \"live\" (TIO)'!X382+'performance indicators'!$AK622*'data \"live\" (TIO)'!X382)/'data \"live\" (TIO)'!X482)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ622*'data \"live\" (TIO)'!Y382+'performance indicators'!$AK622*'data \"live\" (TIO)'!Y382)/'data \"live\" (TIO)'!Y462,($AJ622*'data \"live\" (TIO)'!Y382+'performance indicators'!$AK622*'data \"live\" (TIO)'!Y382)/'data \"live\" (TIO)'!Y482)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ622*'data \"live\" (TIO)'!Z382+'performance indicators'!$AK622*'data \"live\" (TIO)'!Z382)/'data \"live\" (TIO)'!Z462,($AJ622*'data \"live\" (TIO)'!Z382+'performance indicators'!$AK622*'data \"live\" (TIO)'!Z382)/'data \"live\" (TIO)'!Z482)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$7,($AJ622*'data \"live\" (TIO)'!AA382+'performance indicators'!$AK622*'data \"live\" (TIO)'!AA382)/'data \"live\" (TIO)'!AA462,($AJ622*'data \"live\" (TIO)'!AA382+'performance indicators'!$AK622*'data \"live\" (TIO)'!AA382)/'data \"live\" (TIO)'!AA482)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S603:$X630,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S603:$X622,20,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($B$805,$A604:$AK619,36,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A604:$AK619,37,FALSE)","v":{"$error":"#N/A"}}]
[null,"NETWORK AVERAGE TRIP LENGTH","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2009-12","2012-15","2015-18",{"$f":"V603","v":"2018-21"},{"$f":"W603","v":"2021-24"},{"$f":"X603","v":"2024-27"},{"$f":"'data \"live\" (TIO)'!$AB$3","v":"2018-21"},{"$f":"Z603","v":"2015-18"},null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ624=FALSE,IF('CBA benchmark'!B15<>'CBA benchmark'!AI43,AO619,AJ624))","v":7.1028748479031298},{"$f":"IF(AK624=FALSE,IF('CBA benchmark'!B15<>'CBA benchmark'!AI43,AP619,AK624))","v":11.750196116338179}]
["Northland","Northland  network average trip length:",{"$f":"'data \"live\" (TIO)'!C384/'data \"live\" (TIO)'!C364","v":15.029700373634546},{"$f":"'data \"live\" (TIO)'!D384/'data \"live\" (TIO)'!D364","v":16.239949239619541},{"$f":"'data \"live\" (TIO)'!E384/'data \"live\" (TIO)'!E364","v":16.205233290267717},{"$f":"'data \"live\" (TIO)'!F384/'data \"live\" (TIO)'!F364","v":16.20131354726448},{"$f":"'data \"live\" (TIO)'!G384/'data \"live\" (TIO)'!G364","v":16.171604033960435},{"$f":"'data \"live\" (TIO)'!H384/'data \"live\" (TIO)'!H364","v":16.30999836967467},{"$f":"'data \"live\" (TIO)'!I384/'data \"live\" (TIO)'!I364","v":16.437239394310744},{"$f":"'data \"live\" (TIO)'!J384/'data \"live\" (TIO)'!J364","v":15.754088781396279},{"$f":"'data \"live\" (TIO)'!K384/'data \"live\" (TIO)'!K364","v":13.717323608723589},{"$f":"'data \"live\" (TIO)'!L384/'data \"live\" (TIO)'!L364","v":13.997429589101458},{"$f":"'data \"live\" (TIO)'!M384/'data \"live\" (TIO)'!M364","v":14},{"$f":"'data \"live\" (TIO)'!N384/'data \"live\" (TIO)'!N364","v":14},{"$f":"'data \"live\" (TIO)'!O384/'data \"live\" (TIO)'!O364","v":14},{"$f":"'data \"live\" (TIO)'!P384/'data \"live\" (TIO)'!P364","v":14.000012136143255},{"$f":"'data \"live\" (TIO)'!Q384/'data \"live\" (TIO)'!Q364","v":13.999969960137102},{"$f":"'data \"live\" (TIO)'!R384/'data \"live\" (TIO)'!R364","v":14.000005948503803},{"$f":"'data \"live\" (TIO)'!V384/'data \"live\" (TIO)'!V364","v":15.830799232994544},{"$f":"'data \"live\" (TIO)'!W384/'data \"live\" (TIO)'!W364","v":16.227198281306556},{"$f":"'data \"live\" (TIO)'!X384/'data \"live\" (TIO)'!X364","v":15.231060829003038},{"$f":"'data \"live\" (TIO)'!Y384/'data \"live\" (TIO)'!Y364","v":13.999138297152072},{"$f":"'data \"live\" (TIO)'!Z384/'data \"live\" (TIO)'!Z364","v":13.999993932137022},{"$f":"'data \"live\" (TIO)'!AA384/'data \"live\" (TIO)'!AA364","v":14.000008834121699},{"$f":"HLOOKUP($Y$3,$S623:$X639,2,FALSE)","v":13.999138297152072},{"$f":"HLOOKUP($Z$3,$S623:$X639,2,FALSE)","v":15.231060829003038},null,null,null,null,null,null,null,null,null,{"$f":"IF('CBA benchmark'!B15='CBA benchmark'!AI43,IF('CBA benchmark'!B12='CBA benchmark'!AH23,'performance indicators'!AJ612,IF('CBA benchmark'!B15='CBA benchmark'!AI43,IF('CBA benchmark'!B12='CBA benchmark'!AH30,'performance indicators'!AJ605,AO619))))","v":false},{"$f":"IF('CBA benchmark'!B15='CBA benchmark'!AI43,IF('CBA benchmark'!B12='CBA benchmark'!AH23,'performance indicators'!AK612,IF('CBA benchmark'!B15='CBA benchmark'!AI43,IF('CBA benchmark'!B12='CBA benchmark'!AH30,'performance indicators'!AK605,AP619))))","v":false}]
["Auckland","Auckland  network average trip length:",{"$f":"'data \"live\" (TIO)'!C385/'data \"live\" (TIO)'!C365","v":8.363516494328147},{"$f":"'data \"live\" (TIO)'!D385/'data \"live\" (TIO)'!D365","v":8.3622961801621276},{"$f":"'data \"live\" (TIO)'!E385/'data \"live\" (TIO)'!E365","v":9.7010233963982984},{"$f":"'data \"live\" (TIO)'!F385/'data \"live\" (TIO)'!F365","v":9.8117195947531464},{"$f":"'data \"live\" (TIO)'!G385/'data \"live\" (TIO)'!G365","v":10.212151138968474},{"$f":"'data \"live\" (TIO)'!H385/'data \"live\" (TIO)'!H365","v":9.0943240446705893},{"$f":"'data \"live\" (TIO)'!I385/'data \"live\" (TIO)'!I365","v":9.1367801205633103},{"$f":"'data \"live\" (TIO)'!J385/'data \"live\" (TIO)'!J365","v":9.0272624222091515},{"$f":"'data \"live\" (TIO)'!K385/'data \"live\" (TIO)'!K365","v":8.9939213528765549},{"$f":"'data \"live\" (TIO)'!L385/'data \"live\" (TIO)'!L365","v":9.1690225685024132},{"$f":"'data \"live\" (TIO)'!M385/'data \"live\" (TIO)'!M365","v":9.2017525613452591},{"$f":"'data \"live\" (TIO)'!N385/'data \"live\" (TIO)'!N365","v":9.2492645692395143},{"$f":"'data \"live\" (TIO)'!O385/'data \"live\" (TIO)'!O365","v":9.2611343832492103},{"$f":"'data \"live\" (TIO)'!P385/'data \"live\" (TIO)'!P365","v":9.2464474457765995},{"$f":"'data \"live\" (TIO)'!Q385/'data \"live\" (TIO)'!Q365","v":9.2537657354206608},{"$f":"'data \"live\" (TIO)'!R385/'data \"live\" (TIO)'!R365","v":9.1913426316651545},{"$f":"'data \"live\" (TIO)'!V385/'data \"live\" (TIO)'!V365","v":8.8432709715249871},{"$f":"'data \"live\" (TIO)'!W385/'data \"live\" (TIO)'!W365","v":9.6851671310523777},{"$f":"'data \"live\" (TIO)'!X385/'data \"live\" (TIO)'!X365","v":9.050262629079878},{"$f":"'data \"live\" (TIO)'!Y385/'data \"live\" (TIO)'!Y365","v":9.2077850636573864},{"$f":"'data \"live\" (TIO)'!Z385/'data \"live\" (TIO)'!Z365","v":9.2536872530781356},{"$f":"'data \"live\" (TIO)'!AA385/'data \"live\" (TIO)'!AA365","v":8.7268695726278267},{"$f":"HLOOKUP($Y$3,$S623:$X639,3,FALSE)","v":9.2077850636573864},{"$f":"HLOOKUP($Z$3,$S623:$X639,3,FALSE)","v":9.050262629079878}]
["Waikato","Waikato  network average trip length:",{"$f":"'data \"live\" (TIO)'!C386/'data \"live\" (TIO)'!C366","v":7.7512420271145626},{"$f":"'data \"live\" (TIO)'!D386/'data \"live\" (TIO)'!D366","v":8.1049254737171914},{"$f":"'data \"live\" (TIO)'!E386/'data \"live\" (TIO)'!E366","v":8.4308532454359266},{"$f":"'data \"live\" (TIO)'!F386/'data \"live\" (TIO)'!F366","v":8.5415883162106656},{"$f":"'data \"live\" (TIO)'!G386/'data \"live\" (TIO)'!G366","v":8.5399999999999991},{"$f":"'data \"live\" (TIO)'!H386/'data \"live\" (TIO)'!H366","v":8.540000013820551},{"$f":"'data \"live\" (TIO)'!I386/'data \"live\" (TIO)'!I366","v":8.5399982425509737},{"$f":"'data \"live\" (TIO)'!J386/'data \"live\" (TIO)'!J366","v":8.5399998194818227},{"$f":"'data \"live\" (TIO)'!K386/'data \"live\" (TIO)'!K366","v":8.6},{"$f":"'data \"live\" (TIO)'!L386/'data \"live\" (TIO)'!L366","v":8.5400005477086989},{"$f":"'data \"live\" (TIO)'!M386/'data \"live\" (TIO)'!M366","v":8.5400019551520785},{"$f":"'data \"live\" (TIO)'!N386/'data \"live\" (TIO)'!N366","v":8.5399989525829536},{"$f":"'data \"live\" (TIO)'!O386/'data \"live\" (TIO)'!O366","v":8.5400009861670032},{"$f":"'data \"live\" (TIO)'!P386/'data \"live\" (TIO)'!P366","v":8.5399994294847872},{"$f":"'data \"live\" (TIO)'!Q386/'data \"live\" (TIO)'!Q366","v":8.5399998146182767},{"$f":"'data \"live\" (TIO)'!R386/'data \"live\" (TIO)'!R366","v":8.5400000918613177},{"$f":"'data \"live\" (TIO)'!V386/'data \"live\" (TIO)'!V366","v":8.099335745852775},{"$f":"'data \"live\" (TIO)'!W386/'data \"live\" (TIO)'!W366","v":8.5405267483069416},{"$f":"'data \"live\" (TIO)'!X386/'data \"live\" (TIO)'!X366","v":8.563696280353831},{"$f":"'data \"live\" (TIO)'!Y386/'data \"live\" (TIO)'!Y366","v":8.5400004803669987},{"$f":"'data \"live\" (TIO)'!Z386/'data \"live\" (TIO)'!Z366","v":8.5400000732607069},{"$f":"'data \"live\" (TIO)'!AA386/'data \"live\" (TIO)'!AA366","v":8.539999983310123},{"$f":"HLOOKUP($Y$3,$S623:$X639,4,FALSE)","v":8.5400004803669987},{"$f":"HLOOKUP($Z$3,$S623:$X639,4,FALSE)","v":8.563696280353831}]
["Bay of Plenty","Bay of Plenty  network average trip length:",{"$f":"'data \"live\" (TIO)'!C387/'data \"live\" (TIO)'!C367","v":8.3811209561569839},{"$f":"'data \"live\" (TIO)'!D387/'data \"live\" (TIO)'!D367","v":8.4879700956937807},{"$f":"'data \"live\" (TIO)'!E387/'data \"live\" (TIO)'!E367","v":9.0652629669830258},{"$f":"'data \"live\" (TIO)'!F387/'data \"live\" (TIO)'!F367","v":9.1805666203248091},{"$f":"'data \"live\" (TIO)'!G387/'data \"live\" (TIO)'!G367","v":8.2833979350301554},{"$f":"'data \"live\" (TIO)'!H387/'data \"live\" (TIO)'!H367","v":8.4892270887441654},{"$f":"'data \"live\" (TIO)'!I387/'data \"live\" (TIO)'!I367","v":8.0090157426534585},{"$f":"'data \"live\" (TIO)'!J387/'data \"live\" (TIO)'!J367","v":8.4275160744319546},{"$f":"'data \"live\" (TIO)'!K387/'data \"live\" (TIO)'!K367","v":7.9898230819739977},{"$f":"'data \"live\" (TIO)'!L387/'data \"live\" (TIO)'!L367","v":8.1436096709938788},{"$f":"'data \"live\" (TIO)'!M387/'data \"live\" (TIO)'!M367","v":8.1436096709938788},{"$f":"'data \"live\" (TIO)'!N387/'data \"live\" (TIO)'!N367","v":8.1436096709938788},{"$f":"'data \"live\" (TIO)'!O387/'data \"live\" (TIO)'!O367","v":8.1436096709938788},{"$f":"'data \"live\" (TIO)'!P387/'data \"live\" (TIO)'!P367","v":8.1436096709938788},{"$f":"'data \"live\" (TIO)'!Q387/'data \"live\" (TIO)'!Q367","v":8.1436096709938788},{"$f":"'data \"live\" (TIO)'!R387/'data \"live\" (TIO)'!R367","v":8.1436096709938788},{"$f":"'data \"live\" (TIO)'!V387/'data \"live\" (TIO)'!V367","v":8.6769664767624448},{"$f":"'data \"live\" (TIO)'!W387/'data \"live\" (TIO)'!W367","v":8.6401957598688952},{"$f":"'data \"live\" (TIO)'!X387/'data \"live\" (TIO)'!X367","v":8.1380729139330281},{"$f":"'data \"live\" (TIO)'!Y387/'data \"live\" (TIO)'!Y367","v":8.1436096709938788},{"$f":"'data \"live\" (TIO)'!Z387/'data \"live\" (TIO)'!Z367","v":8.1436096709938788},{"$f":"'data \"live\" (TIO)'!AA387/'data \"live\" (TIO)'!AA367","v":8.1436096709938788},{"$f":"HLOOKUP($Y$3,$S623:$X639,5,FALSE)","v":8.1436096709938788},{"$f":"HLOOKUP($Z$3,$S623:$X639,5,FALSE)","v":8.1380729139330281}]
["Gisborne","Gisborne  network average trip length:",{"$f":"'data \"live\" (TIO)'!C388/'data \"live\" (TIO)'!C368","v":6},{"$f":"'data \"live\" (TIO)'!D388/'data \"live\" (TIO)'!D368","v":6},{"$f":"'data \"live\" (TIO)'!E388/'data \"live\" (TIO)'!E368","v":6},{"$f":"'data \"live\" (TIO)'!F388/'data \"live\" (TIO)'!F368","v":6},{"$f":"'data \"live\" (TIO)'!G388/'data \"live\" (TIO)'!G368","v":6},{"$f":"'data \"live\" (TIO)'!H388/'data \"live\" (TIO)'!H368","v":6},{"$f":"'data \"live\" (TIO)'!I388/'data \"live\" (TIO)'!I368","v":7.2910921172388781},{"$f":"'data \"live\" (TIO)'!J388/'data \"live\" (TIO)'!J368","v":6.1077451483076146},{"$f":"'data \"live\" (TIO)'!K388/'data \"live\" (TIO)'!K368","v":6},{"$f":"'data \"live\" (TIO)'!L388/'data \"live\" (TIO)'!L368","v":6.22508038585209},{"$f":"'data \"live\" (TIO)'!M388/'data \"live\" (TIO)'!M368","v":6.22508038585209},{"$f":"'data \"live\" (TIO)'!N388/'data \"live\" (TIO)'!N368","v":6.22508038585209},{"$f":"'data \"live\" (TIO)'!O388/'data \"live\" (TIO)'!O368","v":6.22508038585209},{"$f":"'data \"live\" (TIO)'!P388/'data \"live\" (TIO)'!P368","v":6.2194025056215869},{"$f":"'data \"live\" (TIO)'!Q388/'data \"live\" (TIO)'!Q368","v":6.2194025056215869},{"$f":"'data \"live\" (TIO)'!R388/'data \"live\" (TIO)'!R368","v":6.2194025056215869},{"$f":"'data \"live\" (TIO)'!V388/'data \"live\" (TIO)'!V368","v":6},{"$f":"'data \"live\" (TIO)'!W388/'data \"live\" (TIO)'!W368","v":6},{"$f":"'data \"live\" (TIO)'!X388/'data \"live\" (TIO)'!X368","v":6.4766473053864226},{"$f":"'data \"live\" (TIO)'!Y388/'data \"live\" (TIO)'!Y368","v":6.22508038585209},{"$f":"'data \"live\" (TIO)'!Z388/'data \"live\" (TIO)'!Z368","v":6.2212939160239937},{"$f":"'data \"live\" (TIO)'!AA388/'data \"live\" (TIO)'!AA368","v":6.2154093097913323},{"$f":"HLOOKUP($Y$3,$S623:$X639,6,FALSE)","v":6.22508038585209},{"$f":"HLOOKUP($Z$3,$S623:$X639,6,FALSE)","v":6.4766473053864226}]
["Hawkes Bay","Hawkes Bay  network average trip length:",{"$f":"'data \"live\" (TIO)'!C389/'data \"live\" (TIO)'!C369","v":7},{"$f":"'data \"live\" (TIO)'!D389/'data \"live\" (TIO)'!D369","v":7},{"$f":"'data \"live\" (TIO)'!E389/'data \"live\" (TIO)'!E369","v":6.9998972953463054},{"$f":"'data \"live\" (TIO)'!F389/'data \"live\" (TIO)'!F369","v":7.3004851640153827},{"$f":"'data \"live\" (TIO)'!G389/'data \"live\" (TIO)'!G369","v":7.2999993748788832},{"$f":"'data \"live\" (TIO)'!H389/'data \"live\" (TIO)'!H369","v":10.150205338395256},{"$f":"'data \"live\" (TIO)'!I389/'data \"live\" (TIO)'!I369","v":10.31060805664618},{"$f":"'data \"live\" (TIO)'!J389/'data \"live\" (TIO)'!J369","v":10.660379771300194},{"$f":"'data \"live\" (TIO)'!K389/'data \"live\" (TIO)'!K369","v":10.187096625057791},{"$f":"'data \"live\" (TIO)'!L389/'data \"live\" (TIO)'!L369","v":10.822165411087614},{"$f":"'data \"live\" (TIO)'!M389/'data \"live\" (TIO)'!M369","v":10.872432314927176},{"$f":"'data \"live\" (TIO)'!N389/'data \"live\" (TIO)'!N369","v":11.010798557108121},{"$f":"'data \"live\" (TIO)'!O389/'data \"live\" (TIO)'!O369","v":11.163424774540527},{"$f":"'data \"live\" (TIO)'!P389/'data \"live\" (TIO)'!P369","v":11.318160293990143},{"$f":"'data \"live\" (TIO)'!Q389/'data \"live\" (TIO)'!Q369","v":11.487908781041181},{"$f":"'data \"live\" (TIO)'!R389/'data \"live\" (TIO)'!R369","v":11.647137445051564},{"$f":"'data \"live\" (TIO)'!V389/'data \"live\" (TIO)'!V369","v":6.999959215207368},{"$f":"'data \"live\" (TIO)'!W389/'data \"live\" (TIO)'!W369","v":8.2203639111075635},{"$f":"'data \"live\" (TIO)'!X389/'data \"live\" (TIO)'!X369","v":10.370145041523052},{"$f":"'data \"live\" (TIO)'!Y389/'data \"live\" (TIO)'!Y369","v":10.902707305757399},{"$f":"'data \"live\" (TIO)'!Z389/'data \"live\" (TIO)'!Z369","v":11.324179228486118},{"$f":"'data \"live\" (TIO)'!AA389/'data \"live\" (TIO)'!AA369","v":11.810403821162938},{"$f":"HLOOKUP($Y$3,$S623:$X639,7,FALSE)","v":10.902707305757399},{"$f":"HLOOKUP($Z$3,$S623:$X639,7,FALSE)","v":10.370145041523052}]
["Taranaki","Taranaki  network average trip length:",{"$f":"'data \"live\" (TIO)'!C390/'data \"live\" (TIO)'!C370","v":9.2019733825117473},{"$f":"'data \"live\" (TIO)'!D390/'data \"live\" (TIO)'!D370","v":9.2814608357112842},{"$f":"'data \"live\" (TIO)'!E390/'data \"live\" (TIO)'!E370","v":9.3350824656692133},{"$f":"'data \"live\" (TIO)'!F390/'data \"live\" (TIO)'!F370","v":9.3104005812771913},{"$f":"'data \"live\" (TIO)'!G390/'data \"live\" (TIO)'!G370","v":9.2714285958748803},{"$f":"'data \"live\" (TIO)'!H390/'data \"live\" (TIO)'!H370","v":9.2008371055387457},{"$f":"'data \"live\" (TIO)'!I390/'data \"live\" (TIO)'!I370","v":11.338918400338175},{"$f":"'data \"live\" (TIO)'!J390/'data \"live\" (TIO)'!J370","v":11.157306879675216},{"$f":"'data \"live\" (TIO)'!K390/'data \"live\" (TIO)'!K370","v":9.2209487920581008},{"$f":"'data \"live\" (TIO)'!L390/'data \"live\" (TIO)'!L370","v":8.2873712519200851},{"$f":"'data \"live\" (TIO)'!M390/'data \"live\" (TIO)'!M370","v":8.2873731051871911},{"$f":"'data \"live\" (TIO)'!N390/'data \"live\" (TIO)'!N370","v":8.2873748985422253},{"$f":"'data \"live\" (TIO)'!O390/'data \"live\" (TIO)'!O370","v":8.2873790046180442},{"$f":"'data \"live\" (TIO)'!P390/'data \"live\" (TIO)'!P370","v":8.2873896071406659},{"$f":"'data \"live\" (TIO)'!Q390/'data \"live\" (TIO)'!Q370","v":8.2873849607710071},{"$f":"'data \"live\" (TIO)'!R390/'data \"live\" (TIO)'!R370","v":8.2873814878640069},{"$f":"'data \"live\" (TIO)'!V390/'data \"live\" (TIO)'!V370","v":9.2793128436611472},{"$f":"'data \"live\" (TIO)'!W390/'data \"live\" (TIO)'!W370","v":9.2600084322989495},{"$f":"'data \"live\" (TIO)'!X390/'data \"live\" (TIO)'!X370","v":10.496400525416535},{"$f":"'data \"live\" (TIO)'!Y390/'data \"live\" (TIO)'!Y370","v":8.2873730912784538},{"$f":"'data \"live\" (TIO)'!Z390/'data \"live\" (TIO)'!Z370","v":8.2873845340533094},{"$f":"'data \"live\" (TIO)'!AA390/'data \"live\" (TIO)'!AA370","v":8.2873814878640069},{"$f":"HLOOKUP($Y$3,$S623:$X639,8,FALSE)","v":8.2873730912784538},{"$f":"HLOOKUP($Z$3,$S623:$X639,8,FALSE)","v":10.496400525416535}]
["Manawatu-Wanganui","Manawatu-Wanganui  network average trip length:",{"$f":"'data \"live\" (TIO)'!C391/'data \"live\" (TIO)'!C371","v":9.4542212108438886},{"$f":"'data \"live\" (TIO)'!D391/'data \"live\" (TIO)'!D371","v":10.232543967438657},{"$f":"'data \"live\" (TIO)'!E391/'data \"live\" (TIO)'!E371","v":10.165645931492708},{"$f":"'data \"live\" (TIO)'!F391/'data \"live\" (TIO)'!F371","v":10.26965403079369},{"$f":"'data \"live\" (TIO)'!G391/'data \"live\" (TIO)'!G371","v":10.409532209201615},{"$f":"'data \"live\" (TIO)'!H391/'data \"live\" (TIO)'!H371","v":11.166058105448172},{"$f":"'data \"live\" (TIO)'!I391/'data \"live\" (TIO)'!I371","v":11.910482277008972},{"$f":"'data \"live\" (TIO)'!J391/'data \"live\" (TIO)'!J371","v":9.7450248737104008},{"$f":"'data \"live\" (TIO)'!K391/'data \"live\" (TIO)'!K371","v":9.7510650369388383},{"$f":"'data \"live\" (TIO)'!L391/'data \"live\" (TIO)'!L371","v":9.6776404188400207},{"$f":"'data \"live\" (TIO)'!M391/'data \"live\" (TIO)'!M371","v":9.6776314984918468},{"$f":"'data \"live\" (TIO)'!N391/'data \"live\" (TIO)'!N371","v":9.6776325486824657},{"$f":"'data \"live\" (TIO)'!O391/'data \"live\" (TIO)'!O371","v":9.6776270300469065},{"$f":"'data \"live\" (TIO)'!P391/'data \"live\" (TIO)'!P371","v":9.6776294962638882},{"$f":"'data \"live\" (TIO)'!Q391/'data \"live\" (TIO)'!Q371","v":9.6776225458595793},{"$f":"'data \"live\" (TIO)'!R391/'data \"live\" (TIO)'!R371","v":9.6776286083809246},{"$f":"'data \"live\" (TIO)'!V391/'data \"live\" (TIO)'!V371","v":9.9787192342216979},{"$f":"'data \"live\" (TIO)'!W391/'data \"live\" (TIO)'!W371","v":10.596488346122289},{"$f":"'data \"live\" (TIO)'!X391/'data \"live\" (TIO)'!X371","v":10.403257778103118},{"$f":"'data \"live\" (TIO)'!Y391/'data \"live\" (TIO)'!Y371","v":9.6776347345553368},{"$f":"'data \"live\" (TIO)'!Z391/'data \"live\" (TIO)'!Z371","v":9.6776263275865304},{"$f":"'data \"live\" (TIO)'!AA391/'data \"live\" (TIO)'!AA371","v":9.6776253712938747},{"$f":"HLOOKUP($Y$3,$S623:$X639,9,FALSE)","v":9.6776347345553368},{"$f":"HLOOKUP($Z$3,$S623:$X639,9,FALSE)","v":10.403257778103118}]
["Wellington","Wellington  network average trip length:",{"$f":"'data \"live\" (TIO)'!C392/'data \"live\" (TIO)'!C372","v":12.128174900114713},{"$f":"'data \"live\" (TIO)'!D392/'data \"live\" (TIO)'!D372","v":12.110360664587803},{"$f":"'data \"live\" (TIO)'!E392/'data \"live\" (TIO)'!E372","v":12.285202526106664},{"$f":"'data \"live\" (TIO)'!F392/'data \"live\" (TIO)'!F372","v":12.493309314217862},{"$f":"'data \"live\" (TIO)'!G392/'data \"live\" (TIO)'!G372","v":12.404680471450614},{"$f":"'data \"live\" (TIO)'!H392/'data \"live\" (TIO)'!H372","v":12.654287161108567},{"$f":"'data \"live\" (TIO)'!I392/'data \"live\" (TIO)'!I372","v":12.780270271913736},{"$f":"'data \"live\" (TIO)'!J392/'data \"live\" (TIO)'!J372","v":12.795281753826519},{"$f":"'data \"live\" (TIO)'!K392/'data \"live\" (TIO)'!K372","v":12.338372943423428},{"$f":"'data \"live\" (TIO)'!L392/'data \"live\" (TIO)'!L372","v":12.84060893121355},{"$f":"'data \"live\" (TIO)'!M392/'data \"live\" (TIO)'!M372","v":12.83822780139738},{"$f":"'data \"live\" (TIO)'!N392/'data \"live\" (TIO)'!N372","v":12.830142840821219},{"$f":"'data \"live\" (TIO)'!O392/'data \"live\" (TIO)'!O372","v":12.838445554377786},{"$f":"'data \"live\" (TIO)'!P392/'data \"live\" (TIO)'!P372","v":12.885488447325843},{"$f":"'data \"live\" (TIO)'!Q392/'data \"live\" (TIO)'!Q372","v":12.924731286931879},{"$f":"'data \"live\" (TIO)'!R392/'data \"live\" (TIO)'!R372","v":12.963680695339091},{"$f":"'data \"live\" (TIO)'!V392/'data \"live\" (TIO)'!V372","v":12.174644198943646},{"$f":"'data \"live\" (TIO)'!W392/'data \"live\" (TIO)'!W372","v":12.51833902648006},{"$f":"'data \"live\" (TIO)'!X392/'data \"live\" (TIO)'!X372","v":12.636759184302582},{"$f":"'data \"live\" (TIO)'!Y392/'data \"live\" (TIO)'!Y372","v":12.836267358502807},{"$f":"'data \"live\" (TIO)'!Z392/'data \"live\" (TIO)'!Z372","v":12.883277284258336},{"$f":"'data \"live\" (TIO)'!AA392/'data \"live\" (TIO)'!AA372","v":12.961326206268096},{"$f":"HLOOKUP($Y$3,$S623:$X639,10,FALSE)","v":12.836267358502807},{"$f":"HLOOKUP($Z$3,$S623:$X639,10,FALSE)","v":12.636759184302582}]
["Marlborough","Marlborough  network average trip length:",{"$f":"'data \"live\" (TIO)'!C393/'data \"live\" (TIO)'!C373","v":7.5},{"$f":"'data \"live\" (TIO)'!D393/'data \"live\" (TIO)'!D373","v":7.5000212557922037},{"$f":"'data \"live\" (TIO)'!E393/'data \"live\" (TIO)'!E373","v":7.5000210322634926},{"$f":"'data \"live\" (TIO)'!F393/'data \"live\" (TIO)'!F373","v":7.5000198815062227},{"$f":"'data \"live\" (TIO)'!G393/'data \"live\" (TIO)'!G373","v":7.5},{"$f":"'data \"live\" (TIO)'!H393/'data \"live\" (TIO)'!H373","v":7.499981467066978},{"$f":"'data \"live\" (TIO)'!I393/'data \"live\" (TIO)'!I373","v":7.0194170948887926},{"$f":"'data \"live\" (TIO)'!J393/'data \"live\" (TIO)'!J373","v":6.9808294037283503},{"$f":"'data \"live\" (TIO)'!K393/'data \"live\" (TIO)'!K373","v":6},{"$f":"'data \"live\" (TIO)'!L393/'data \"live\" (TIO)'!L373","v":6.971720930232558},{"$f":"'data \"live\" (TIO)'!M393/'data \"live\" (TIO)'!M373","v":6.9707449209932282},{"$f":"'data \"live\" (TIO)'!N393/'data \"live\" (TIO)'!N373","v":6.9711154941924169},{"$f":"'data \"live\" (TIO)'!O393/'data \"live\" (TIO)'!O373","v":6.9711063829787232},{"$f":"'data \"live\" (TIO)'!P393/'data \"live\" (TIO)'!P373","v":6.9714108655236524},{"$f":"'data \"live\" (TIO)'!Q393/'data \"live\" (TIO)'!Q373","v":6.9720016044925792},{"$f":"'data \"live\" (TIO)'!R393/'data \"live\" (TIO)'!R373","v":6.9716900311526482},{"$f":"'data \"live\" (TIO)'!V393/'data \"live\" (TIO)'!V373","v":7.5000143233642724},{"$f":"'data \"live\" (TIO)'!W393/'data \"live\" (TIO)'!W373","v":7.5},{"$f":"'data \"live\" (TIO)'!X393/'data \"live\" (TIO)'!X373","v":6.5141146005392212},{"$f":"'data \"live\" (TIO)'!Y393/'data \"live\" (TIO)'!Y373","v":6.9711878432257572},{"$f":"'data \"live\" (TIO)'!Z393/'data \"live\" (TIO)'!Z373","v":6.9715151097955523},{"$f":"'data \"live\" (TIO)'!AA393/'data \"live\" (TIO)'!AA373","v":6.9713781809019899},{"$f":"HLOOKUP($Y$3,$S623:$X639,11,FALSE)","v":6.9711878432257572},{"$f":"HLOOKUP($Z$3,$S623:$X639,11,FALSE)","v":6.5141146005392212}]
["Nelson","Nelson  network average trip length:",{"$f":"'data \"live\" (TIO)'!C394/'data \"live\" (TIO)'!C374","v":8.6978144366274837},{"$f":"'data \"live\" (TIO)'!D394/'data \"live\" (TIO)'!D374","v":8.613400638876838},{"$f":"'data \"live\" (TIO)'!E394/'data \"live\" (TIO)'!E374","v":6.3463528981977593},{"$f":"'data \"live\" (TIO)'!F394/'data \"live\" (TIO)'!F374","v":6.5890782944964954},{"$f":"'data \"live\" (TIO)'!G394/'data \"live\" (TIO)'!G374","v":6.5690391243572215},{"$f":"'data \"live\" (TIO)'!H394/'data \"live\" (TIO)'!H374","v":6.7052700769997546},{"$f":"'data \"live\" (TIO)'!I394/'data \"live\" (TIO)'!I374","v":6.7215185290667643},{"$f":"'data \"live\" (TIO)'!J394/'data \"live\" (TIO)'!J374","v":6.5680009009072418},{"$f":"'data \"live\" (TIO)'!K394/'data \"live\" (TIO)'!K374","v":6.5678759593646605},{"$f":"'data \"live\" (TIO)'!L394/'data \"live\" (TIO)'!L374","v":7.1652746047254201},{"$f":"'data \"live\" (TIO)'!M394/'data \"live\" (TIO)'!M374","v":7.1649465603996036},{"$f":"'data \"live\" (TIO)'!N394/'data \"live\" (TIO)'!N374","v":7.1649465603996036},{"$f":"'data \"live\" (TIO)'!O394/'data \"live\" (TIO)'!O374","v":7.1649465603996036},{"$f":"'data \"live\" (TIO)'!P394/'data \"live\" (TIO)'!P374","v":7.1649465603996036},{"$f":"'data \"live\" (TIO)'!Q394/'data \"live\" (TIO)'!Q374","v":7.1649465603996036},{"$f":"'data \"live\" (TIO)'!R394/'data \"live\" (TIO)'!R374","v":7.1649465603996036},{"$f":"'data \"live\" (TIO)'!V394/'data \"live\" (TIO)'!V374","v":7.3206081363294624},{"$f":"'data \"live\" (TIO)'!W394/'data \"live\" (TIO)'!W374","v":6.6237332776315023},{"$f":"'data \"live\" (TIO)'!X394/'data \"live\" (TIO)'!X374","v":6.6148646555653405},{"$f":"'data \"live\" (TIO)'!Y394/'data \"live\" (TIO)'!Y374","v":7.1650559052952296},{"$f":"'data \"live\" (TIO)'!Z394/'data \"live\" (TIO)'!Z374","v":7.1649465603996036},{"$f":"'data \"live\" (TIO)'!AA394/'data \"live\" (TIO)'!AA374","v":7.1649465603996036},{"$f":"HLOOKUP($Y$3,$S623:$X639,12,FALSE)","v":7.1650559052952296},{"$f":"HLOOKUP($Z$3,$S623:$X639,12,FALSE)","v":6.6148646555653405}]
["Canterbury","Canterbury  network average trip length:",{"$f":"'data \"live\" (TIO)'!C395/'data \"live\" (TIO)'!C375","v":8.4573560057403014},{"$f":"'data \"live\" (TIO)'!D395/'data \"live\" (TIO)'!D375","v":8.4427236860948831},{"$f":"'data \"live\" (TIO)'!E395/'data \"live\" (TIO)'!E375","v":8.4616007201245367},{"$f":"'data \"live\" (TIO)'!F395/'data \"live\" (TIO)'!F375","v":8.4542758752913372},{"$f":"'data \"live\" (TIO)'!G395/'data \"live\" (TIO)'!G375","v":8.4498364463326485},{"$f":"'data \"live\" (TIO)'!H395/'data \"live\" (TIO)'!H375","v":8.4522948293356954},{"$f":"'data \"live\" (TIO)'!I395/'data \"live\" (TIO)'!I375","v":8.4519384904836929},{"$f":"'data \"live\" (TIO)'!J395/'data \"live\" (TIO)'!J375","v":8.4553083177974067},{"$f":"'data \"live\" (TIO)'!K395/'data \"live\" (TIO)'!K375","v":8.4530839880747912},{"$f":"'data \"live\" (TIO)'!L395/'data \"live\" (TIO)'!L375","v":8.3310033814790412},{"$f":"'data \"live\" (TIO)'!M395/'data \"live\" (TIO)'!M375","v":8.3310032596415944},{"$f":"'data \"live\" (TIO)'!N395/'data \"live\" (TIO)'!N375","v":8.3310037319970967},{"$f":"'data \"live\" (TIO)'!O395/'data \"live\" (TIO)'!O375","v":8.3310034285929095},{"$f":"'data \"live\" (TIO)'!P395/'data \"live\" (TIO)'!P375","v":8.3312254552450788},{"$f":"'data \"live\" (TIO)'!Q395/'data \"live\" (TIO)'!Q375","v":8.3312254706506899},{"$f":"'data \"live\" (TIO)'!R395/'data \"live\" (TIO)'!R375","v":8.3310031670160924},{"$f":"'data \"live\" (TIO)'!V395/'data \"live\" (TIO)'!V375","v":8.4539091065260141},{"$f":"'data \"live\" (TIO)'!W395/'data \"live\" (TIO)'!W375","v":8.4520965606765852},{"$f":"'data \"live\" (TIO)'!X395/'data \"live\" (TIO)'!X375","v":8.4534002733126368},{"$f":"'data \"live\" (TIO)'!Y395/'data \"live\" (TIO)'!Y375","v":8.331003458871745},{"$f":"'data \"live\" (TIO)'!Z395/'data \"live\" (TIO)'!Z375","v":8.3311521854172863},{"$f":"'data \"live\" (TIO)'!AA395/'data \"live\" (TIO)'!AA375","v":8.3310030917626339},{"$f":"HLOOKUP($Y$3,$S623:$X639,13,FALSE)","v":8.331003458871745},{"$f":"HLOOKUP($Z$3,$S623:$X639,13,FALSE)","v":8.4534002733126368}]
["West Coast","West Coast  network average trip length:",{"$f":"'data \"live\" (TIO)'!C396/'data \"live\" (TIO)'!C376","v":3.7486416175453616},{"$f":"'data \"live\" (TIO)'!D396/'data \"live\" (TIO)'!D376","v":3.7272848654783362},{"$f":"'data \"live\" (TIO)'!E396/'data \"live\" (TIO)'!E376","v":3.7324990749150602},{"$f":"'data \"live\" (TIO)'!F396/'data \"live\" (TIO)'!F376","v":3.7852065748556196},{"$f":"'data \"live\" (TIO)'!G396/'data \"live\" (TIO)'!G376","v":5.729863897737145},{"$f":"'data \"live\" (TIO)'!H396/'data \"live\" (TIO)'!H376","v":5.5951903807615233},{"$f":"'data \"live\" (TIO)'!I396/'data \"live\" (TIO)'!I376","v":5.5951903807615233},{"$f":"'data \"live\" (TIO)'!J396/'data \"live\" (TIO)'!J376","v":5.4391587802313355},{"$f":"'data \"live\" (TIO)'!K396/'data \"live\" (TIO)'!K376","v":1.9178082191780821},{"$f":"'data \"live\" (TIO)'!L396/'data \"live\" (TIO)'!L376","v":0},{"$f":"'data \"live\" (TIO)'!M396/'data \"live\" (TIO)'!M376","v":0},{"$f":"'data \"live\" (TIO)'!N396/'data \"live\" (TIO)'!N376","v":0},{"$f":"'data \"live\" (TIO)'!O396/'data \"live\" (TIO)'!O376","v":0},{"$f":"'data \"live\" (TIO)'!P396/'data \"live\" (TIO)'!P376","v":0},{"$f":"'data \"live\" (TIO)'!Q396/'data \"live\" (TIO)'!Q376","v":0},{"$f":"'data \"live\" (TIO)'!R396/'data \"live\" (TIO)'!R376","v":0},{"$f":"'data \"live\" (TIO)'!V396/'data \"live\" (TIO)'!V376","v":3.7362079687291789},{"$f":"'data \"live\" (TIO)'!W396/'data \"live\" (TIO)'!W376","v":4.8045869386189546},{"$f":"'data \"live\" (TIO)'!X396/'data \"live\" (TIO)'!X376","v":3.957543305590844},{"$f":"'data \"live\" (TIO)'!Y396/'data \"live\" (TIO)'!Y376","v":0},{"$f":"'data \"live\" (TIO)'!Z396/'data \"live\" (TIO)'!Z376","v":0},{"$f":"'data \"live\" (TIO)'!AA396/'data \"live\" (TIO)'!AA376","v":0},{"$f":"HLOOKUP($Y$3,$S623:$X639,14,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S623:$X639,14,FALSE)","v":3.957543305590844}]
["Otago","Otago  network average trip length:",{"$f":"'data \"live\" (TIO)'!C397/'data \"live\" (TIO)'!C377","v":4.7585357250738589},{"$f":"'data \"live\" (TIO)'!D397/'data \"live\" (TIO)'!D377","v":5.9961233204309012},{"$f":"'data \"live\" (TIO)'!E397/'data \"live\" (TIO)'!E377","v":5.8655707994603716},{"$f":"'data \"live\" (TIO)'!F397/'data \"live\" (TIO)'!F377","v":5.9017294413614696},{"$f":"'data \"live\" (TIO)'!G397/'data \"live\" (TIO)'!G377","v":5.8523462972119065},{"$f":"'data \"live\" (TIO)'!H397/'data \"live\" (TIO)'!H377","v":5.4426153698278039},{"$f":"'data \"live\" (TIO)'!I397/'data \"live\" (TIO)'!I377","v":5.4383136581769582},{"$f":"'data \"live\" (TIO)'!J397/'data \"live\" (TIO)'!J377","v":5.4280698016014144},{"$f":"'data \"live\" (TIO)'!K397/'data \"live\" (TIO)'!K377","v":5.7188615209520242},{"$f":"'data \"live\" (TIO)'!L397/'data \"live\" (TIO)'!L377","v":8.5385624953413171},{"$f":"'data \"live\" (TIO)'!M397/'data \"live\" (TIO)'!M377","v":8.5600913330696855},{"$f":"'data \"live\" (TIO)'!N397/'data \"live\" (TIO)'!N377","v":8.5199585171375727},{"$f":"'data \"live\" (TIO)'!O397/'data \"live\" (TIO)'!O377","v":8.6047337318706045},{"$f":"'data \"live\" (TIO)'!P397/'data \"live\" (TIO)'!P377","v":8.7175885363873711},{"$f":"'data \"live\" (TIO)'!Q397/'data \"live\" (TIO)'!Q377","v":8.744907422595908},{"$f":"'data \"live\" (TIO)'!R397/'data \"live\" (TIO)'!R377","v":8.8468226250838846},{"$f":"'data \"live\" (TIO)'!V397/'data \"live\" (TIO)'!V377","v":5.5992922644929308},{"$f":"'data \"live\" (TIO)'!W397/'data \"live\" (TIO)'!W377","v":5.7351608902129119},{"$f":"'data \"live\" (TIO)'!X397/'data \"live\" (TIO)'!X377","v":5.5336474388389094},{"$f":"'data \"live\" (TIO)'!Y397/'data \"live\" (TIO)'!Y377","v":8.5390794951224116},{"$f":"'data \"live\" (TIO)'!Z397/'data \"live\" (TIO)'!Z377","v":8.6907075848160797},{"$f":"'data \"live\" (TIO)'!AA397/'data \"live\" (TIO)'!AA377","v":8.919973094357065},{"$f":"HLOOKUP($Y$3,$S623:$X639,15,FALSE)","v":8.5390794951224116},{"$f":"HLOOKUP($Z$3,$S623:$X639,15,FALSE)","v":5.5336474388389094}]
["Southland","Southland  network average trip length:",{"$f":"'data \"live\" (TIO)'!C398/'data \"live\" (TIO)'!C378","v":3.2806799999999998},{"$f":"'data \"live\" (TIO)'!D398/'data \"live\" (TIO)'!D378","v":3.280697050938338},{"$f":"'data \"live\" (TIO)'!E398/'data \"live\" (TIO)'!E378","v":3.28},{"$f":"'data \"live\" (TIO)'!F398/'data \"live\" (TIO)'!F378","v":2.8657589741442884},{"$f":"'data \"live\" (TIO)'!G398/'data \"live\" (TIO)'!G378","v":2.8674213532589001},{"$f":"'data \"live\" (TIO)'!H398/'data \"live\" (TIO)'!H378","v":6.9841790484582935},{"$f":"'data \"live\" (TIO)'!I398/'data \"live\" (TIO)'!I378","v":8.0971881281778408},{"$f":"'data \"live\" (TIO)'!J398/'data \"live\" (TIO)'!J378","v":1.5425145604699586},{"$f":"'data \"live\" (TIO)'!K398/'data \"live\" (TIO)'!K378","v":6.0000140230819934},{"$f":"'data \"live\" (TIO)'!L398/'data \"live\" (TIO)'!L378","v":6},{"$f":"'data \"live\" (TIO)'!M398/'data \"live\" (TIO)'!M378","v":5.9675834970530452},{"$f":"'data \"live\" (TIO)'!N398/'data \"live\" (TIO)'!N378","v":5.9502317638448403},{"$f":"'data \"live\" (TIO)'!O398/'data \"live\" (TIO)'!O378","v":5.9303169610452455},{"$f":"'data \"live\" (TIO)'!P398/'data \"live\" (TIO)'!P378","v":5.8962037481979817},{"$f":"'data \"live\" (TIO)'!Q398/'data \"live\" (TIO)'!Q378","v":5.8770257387988565},{"$f":"'data \"live\" (TIO)'!R398/'data \"live\" (TIO)'!R378","v":5.8437869822485204},{"$f":"'data \"live\" (TIO)'!V398/'data \"live\" (TIO)'!V378","v":3.2804562607204115},{"$f":"'data \"live\" (TIO)'!W398/'data \"live\" (TIO)'!W378","v":4.0604451888705144},{"$f":"'data \"live\" (TIO)'!X398/'data \"live\" (TIO)'!X378","v":5.3632420074910678},{"$f":"'data \"live\" (TIO)'!Y398/'data \"live\" (TIO)'!Y378","v":5.9724838260584718},{"$f":"'data \"live\" (TIO)'!Z398/'data \"live\" (TIO)'!Z378","v":5.9010487551036741},{"$f":"'data \"live\" (TIO)'!AA398/'data \"live\" (TIO)'!AA378","v":5.8107790068251353},{"$f":"HLOOKUP($Y$3,$S623:$X639,16,FALSE)","v":5.9724838260584718},{"$f":"HLOOKUP($Z$3,$S623:$X639,16,FALSE)","v":5.3632420074910678}]
["National","National total  network average trip length:",{"$f":"'data \"live\" (TIO)'!C399/'data \"live\" (TIO)'!C379","v":9.3653673175640648},{"$f":"'data \"live\" (TIO)'!D399/'data \"live\" (TIO)'!D379","v":9.375157395165175},{"$f":"'data \"live\" (TIO)'!E399/'data \"live\" (TIO)'!E379","v":10.126929551780076},{"$f":"'data \"live\" (TIO)'!F399/'data \"live\" (TIO)'!F379","v":10.21840456466116},{"$f":"'data \"live\" (TIO)'!G399/'data \"live\" (TIO)'!G379","v":10.378074826841139},{"$f":"'data \"live\" (TIO)'!H399/'data \"live\" (TIO)'!H379","v":9.8561270090845099},{"$f":"'data \"live\" (TIO)'!I399/'data \"live\" (TIO)'!I379","v":9.927209749472631},{"$f":"'data \"live\" (TIO)'!J399/'data \"live\" (TIO)'!J379","v":9.8353472915801721},{"$f":"'data \"live\" (TIO)'!K399/'data \"live\" (TIO)'!K379","v":9.6404892198323004},{"$f":"'data \"live\" (TIO)'!L399/'data \"live\" (TIO)'!L379","v":9.9047515260601262},{"$f":"'data \"live\" (TIO)'!M399/'data \"live\" (TIO)'!M379","v":9.909063364705311},{"$f":"'data \"live\" (TIO)'!N399/'data \"live\" (TIO)'!N379","v":9.9295989455631339},{"$f":"'data \"live\" (TIO)'!O399/'data \"live\" (TIO)'!O379","v":9.9333534820009159},{"$f":"'data \"live\" (TIO)'!P399/'data \"live\" (TIO)'!P379","v":9.9281966406328941},{"$f":"'data \"live\" (TIO)'!Q399/'data \"live\" (TIO)'!Q379","v":9.9187408107665007},{"$f":"'data \"live\" (TIO)'!R399/'data \"live\" (TIO)'!R379","v":9.8709136695603146},{"$f":"'data \"live\" (TIO)'!V399/'data \"live\" (TIO)'!V379","v":9.6295456684218443},{"$f":"'data \"live\" (TIO)'!W399/'data \"live\" (TIO)'!W379","v":10.144757949530371},{"$f":"'data \"live\" (TIO)'!X399/'data \"live\" (TIO)'!X379","v":9.7965441307558336},{"$f":"'data \"live\" (TIO)'!Y399/'data \"live\" (TIO)'!Y379","v":9.9147288552696473},{"$f":"'data \"live\" (TIO)'!Z399/'data \"live\" (TIO)'!Z379","v":9.9265680540940959},{"$f":"'data \"live\" (TIO)'!AA399/'data \"live\" (TIO)'!AA379","v":9.5815888743811026},{"$f":"HLOOKUP($Y$3,$S623:$X639,17,FALSE)","v":9.9147288552696473},{"$f":"HLOOKUP($Z$3,$S623:$X639,17,FALSE)","v":9.7965441307558336}]
[null,{"$f":"VLOOKUP('data \"live\" (TIO)'!$B$484,$A624:$Y639,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A624:$Y639,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A624:$Y639,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A624:$Y639,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A624:$Y639,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A624:$AK639,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A624:$Y639,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A624:$Y639,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A624:$Y639,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A624:$Y639,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A624:$Y639,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A624:$Y639,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A624:$Y639,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A624:$Y639,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A624:$Y639,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A624:$Y639,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A624:$Y639,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A624:$Y639,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A624:$Y639,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A624:$Y639,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A624:$Y639,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A624:$Y639,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A624:$Y639,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A624:$Y639,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A624:$Z639,26,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B640","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"live\" (TIO)'!I401/'data \"live\" (TIO)'!I381","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!J401/'data \"live\" (TIO)'!J381","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!K401/'data \"live\" (TIO)'!K381","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!L401/'data \"live\" (TIO)'!L381","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!M401/'data \"live\" (TIO)'!M381","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!N401/'data \"live\" (TIO)'!N381","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!O401/'data \"live\" (TIO)'!O381","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!P401/'data \"live\" (TIO)'!P381","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Q401/'data \"live\" (TIO)'!Q381","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!R401/'data \"live\" (TIO)'!R381","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!V401/'data \"live\" (TIO)'!V381","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!W401/'data \"live\" (TIO)'!W381","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!X401/'data \"live\" (TIO)'!X381","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Y401/'data \"live\" (TIO)'!Y381","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Z401/'data \"live\" (TIO)'!Z381","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!AA401/'data \"live\" (TIO)'!AA381","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S623:$X641,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S623:$X641,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B640","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!C402/'data \"live\" (TIO)'!C382","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!D402/'data \"live\" (TIO)'!D382","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!E402/'data \"live\" (TIO)'!E382","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!F402/'data \"live\" (TIO)'!F382","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!G402/'data \"live\" (TIO)'!G382","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!H402/'data \"live\" (TIO)'!H382","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!I402/'data \"live\" (TIO)'!I382","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!J402/'data \"live\" (TIO)'!J382","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!K402/'data \"live\" (TIO)'!K382","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!L402/'data \"live\" (TIO)'!L382","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!M402/'data \"live\" (TIO)'!M382","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!N402/'data \"live\" (TIO)'!N382","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!O402/'data \"live\" (TIO)'!O382","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!P402/'data \"live\" (TIO)'!P382","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Q402/'data \"live\" (TIO)'!Q382","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!R402/'data \"live\" (TIO)'!R382","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!V402/'data \"live\" (TIO)'!V382","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!W402/'data \"live\" (TIO)'!W382","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!X402/'data \"live\" (TIO)'!X382","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Y402/'data \"live\" (TIO)'!Y382","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Z402/'data \"live\" (TIO)'!Z382","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!AA402/'data \"live\" (TIO)'!AA382","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S623:$X650,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S623:$X642,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"NETWORK COST PER PASSENGER","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2009-12","2012-15","2015-18",{"$f":"V623","v":"2018-21"},{"$f":"W623","v":"2021-24"},{"$f":"X623","v":"2024-27"},{"$f":"$Y$3","v":"2018-21"},{"$f":"Z623","v":"2015-18"}]
["Northland","Northland  network cost per passenger:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C464/'data \"live\" (TIO)'!C364,'data \"live\" (TIO)'!C444/'data \"live\" (TIO)'!C364)","v":2.8956595333091526},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D464/'data \"live\" (TIO)'!D364,'data \"live\" (TIO)'!D444/'data \"live\" (TIO)'!D364)","v":2.3109412346780207},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E464/'data \"live\" (TIO)'!E364,'data \"live\" (TIO)'!E444/'data \"live\" (TIO)'!E364)","v":2.6117650906831078},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F464/'data \"live\" (TIO)'!F364,'data \"live\" (TIO)'!F444/'data \"live\" (TIO)'!F364)","v":2.3029106715902885},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G464/'data \"live\" (TIO)'!G364,'data \"live\" (TIO)'!G444/'data \"live\" (TIO)'!G364)","v":2.5282874830398727},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H464/'data \"live\" (TIO)'!H364,'data \"live\" (TIO)'!H444/'data \"live\" (TIO)'!H364)","v":2.710706762014059},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I464/'data \"live\" (TIO)'!I364,'data \"live\" (TIO)'!I444/'data \"live\" (TIO)'!I364)","v":3.0252632372764721},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J464/'data \"live\" (TIO)'!J364,'data \"live\" (TIO)'!J444/'data \"live\" (TIO)'!J364)","v":3.2110448656654853},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K464/'data \"live\" (TIO)'!K364,'data \"live\" (TIO)'!K444/'data \"live\" (TIO)'!K364)","v":4.8087064222740104},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L464/'data \"live\" (TIO)'!L364,'data \"live\" (TIO)'!L444/'data \"live\" (TIO)'!L364)","v":3.8066439001701369},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M464/'data \"live\" (TIO)'!M364,'data \"live\" (TIO)'!M444/'data \"live\" (TIO)'!M364)","v":3.884583187142602},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N464/'data \"live\" (TIO)'!N364,'data \"live\" (TIO)'!N444/'data \"live\" (TIO)'!N364)","v":4.1829216960693287},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O464/'data \"live\" (TIO)'!O364,'data \"live\" (TIO)'!O444/'data \"live\" (TIO)'!O364)","v":4.3331188272030543},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P464/'data \"live\" (TIO)'!P364,'data \"live\" (TIO)'!P444/'data \"live\" (TIO)'!P364)","v":4.2705874500142595},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q464/'data \"live\" (TIO)'!Q364,'data \"live\" (TIO)'!Q444/'data \"live\" (TIO)'!Q364)","v":4.2086628956625445},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R464/'data \"live\" (TIO)'!R364,'data \"live\" (TIO)'!R444/'data \"live\" (TIO)'!R364)","v":3.8826984792650028},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V464/'data \"live\" (TIO)'!V364,'data \"live\" (TIO)'!V444/'data \"live\" (TIO)'!V364)","v":2.6070553350275327},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W464/'data \"live\" (TIO)'!W364,'data \"live\" (TIO)'!W444/'data \"live\" (TIO)'!W364)","v":2.5157184238375305},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X464/'data \"live\" (TIO)'!X364,'data \"live\" (TIO)'!X444/'data \"live\" (TIO)'!X364)","v":3.7324590752181432},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y464/'data \"live\" (TIO)'!Y364,'data \"live\" (TIO)'!Y444/'data \"live\" (TIO)'!Y364)","v":3.9573385281705025},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z464/'data \"live\" (TIO)'!Z364,'data \"live\" (TIO)'!Z444/'data \"live\" (TIO)'!Z364)","v":4.2703768951958709},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA464/'data \"live\" (TIO)'!AA364,'data \"live\" (TIO)'!AA444/'data \"live\" (TIO)'!AA364)","v":1.2813765917369553},{"$f":"HLOOKUP($Y$3,$S643:$X659,2,FALSE)","v":3.9573385281705025},{"$f":"HLOOKUP($Z$3,$S643:$X659,2,FALSE)","v":3.7324590752181432}]
["Auckland","Auckland  network cost per passenger:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C465/'data \"live\" (TIO)'!C365,'data \"live\" (TIO)'!C445/'data \"live\" (TIO)'!C365)","v":2.9038988594399857},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D465/'data \"live\" (TIO)'!D365,'data \"live\" (TIO)'!D445/'data \"live\" (TIO)'!D365)","v":2.6697410142425935},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E465/'data \"live\" (TIO)'!E365,'data \"live\" (TIO)'!E445/'data \"live\" (TIO)'!E365)","v":3.0688957341548937},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F465/'data \"live\" (TIO)'!F365,'data \"live\" (TIO)'!F445/'data \"live\" (TIO)'!F365)","v":3.0200615720155941},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G465/'data \"live\" (TIO)'!G365,'data \"live\" (TIO)'!G445/'data \"live\" (TIO)'!G365)","v":3.0886445350243412},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H465/'data \"live\" (TIO)'!H365,'data \"live\" (TIO)'!H445/'data \"live\" (TIO)'!H365)","v":2.7853577816575337},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I465/'data \"live\" (TIO)'!I365,'data \"live\" (TIO)'!I445/'data \"live\" (TIO)'!I365)","v":2.6246563260516722},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J465/'data \"live\" (TIO)'!J365,'data \"live\" (TIO)'!J445/'data \"live\" (TIO)'!J365)","v":2.6736090352047612},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K465/'data \"live\" (TIO)'!K365,'data \"live\" (TIO)'!K445/'data \"live\" (TIO)'!K365)","v":3.2477622191238575},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L465/'data \"live\" (TIO)'!L365,'data \"live\" (TIO)'!L445/'data \"live\" (TIO)'!L365)","v":3.1336234905243066},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M465/'data \"live\" (TIO)'!M365,'data \"live\" (TIO)'!M445/'data \"live\" (TIO)'!M365)","v":3.0055129655051158},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N465/'data \"live\" (TIO)'!N365,'data \"live\" (TIO)'!N445/'data \"live\" (TIO)'!N365)","v":2.9381132139256088},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O465/'data \"live\" (TIO)'!O365,'data \"live\" (TIO)'!O445/'data \"live\" (TIO)'!O365)","v":2.9259757683821626},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P465/'data \"live\" (TIO)'!P365,'data \"live\" (TIO)'!P445/'data \"live\" (TIO)'!P365)","v":2.8389473353116847},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q465/'data \"live\" (TIO)'!Q365,'data \"live\" (TIO)'!Q445/'data \"live\" (TIO)'!Q365)","v":2.7707786749455106},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R465/'data \"live\" (TIO)'!R365,'data \"live\" (TIO)'!R445/'data \"live\" (TIO)'!R365)","v":2.5695724601034349},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V465/'data \"live\" (TIO)'!V365,'data \"live\" (TIO)'!V445/'data \"live\" (TIO)'!V365)","v":2.8850290074122449},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W465/'data \"live\" (TIO)'!W365,'data \"live\" (TIO)'!W445/'data \"live\" (TIO)'!W365)","v":2.9581328382021455},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X465/'data \"live\" (TIO)'!X365,'data \"live\" (TIO)'!X445/'data \"live\" (TIO)'!X365)","v":2.8575974398099371},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y465/'data \"live\" (TIO)'!Y365,'data \"live\" (TIO)'!Y445/'data \"live\" (TIO)'!Y365)","v":3.0230535195469241},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z465/'data \"live\" (TIO)'!Z365,'data \"live\" (TIO)'!Z445/'data \"live\" (TIO)'!Z365)","v":2.8423940053763932},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA465/'data \"live\" (TIO)'!AA365,'data \"live\" (TIO)'!AA445/'data \"live\" (TIO)'!AA365)","v":0.85527443308484541},{"$f":"HLOOKUP($Y$3,$S643:$X659,3,FALSE)","v":3.0230535195469241},{"$f":"HLOOKUP($Z$3,$S643:$X659,3,FALSE)","v":2.8575974398099371}]
["Waikato","Waikato  network cost per passenger:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C466/'data \"live\" (TIO)'!C366,'data \"live\" (TIO)'!C446/'data \"live\" (TIO)'!C366)","v":3.2574166439992371},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D466/'data \"live\" (TIO)'!D366,'data \"live\" (TIO)'!D446/'data \"live\" (TIO)'!D366)","v":3.3374703431961179},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E466/'data \"live\" (TIO)'!E366,'data \"live\" (TIO)'!E446/'data \"live\" (TIO)'!E366)","v":3.3215199441339909},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F466/'data \"live\" (TIO)'!F366,'data \"live\" (TIO)'!F446/'data \"live\" (TIO)'!F366)","v":3.0926853630924098},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G466/'data \"live\" (TIO)'!G366,'data \"live\" (TIO)'!G446/'data \"live\" (TIO)'!G366)","v":3.0019213961810021},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H466/'data \"live\" (TIO)'!H366,'data \"live\" (TIO)'!H446/'data \"live\" (TIO)'!H366)","v":3.0587080871643706},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I466/'data \"live\" (TIO)'!I366,'data \"live\" (TIO)'!I446/'data \"live\" (TIO)'!I366)","v":3.3744286760852553},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J466/'data \"live\" (TIO)'!J366,'data \"live\" (TIO)'!J446/'data \"live\" (TIO)'!J366)","v":3.6009404997044014},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K466/'data \"live\" (TIO)'!K366,'data \"live\" (TIO)'!K446/'data \"live\" (TIO)'!K366)","v":2.7512691414806949},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L466/'data \"live\" (TIO)'!L366,'data \"live\" (TIO)'!L446/'data \"live\" (TIO)'!L366)","v":3.6747885081020901},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M466/'data \"live\" (TIO)'!M366,'data \"live\" (TIO)'!M446/'data \"live\" (TIO)'!M366)","v":3.7422184827203226},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N466/'data \"live\" (TIO)'!N366,'data \"live\" (TIO)'!N446/'data \"live\" (TIO)'!N366)","v":3.8108493361994471},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O466/'data \"live\" (TIO)'!O366,'data \"live\" (TIO)'!O446/'data \"live\" (TIO)'!O366)","v":3.8807068222231083},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P466/'data \"live\" (TIO)'!P366,'data \"live\" (TIO)'!P446/'data \"live\" (TIO)'!P366)","v":3.9518085332240935},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q466/'data \"live\" (TIO)'!Q366,'data \"live\" (TIO)'!Q446/'data \"live\" (TIO)'!Q366)","v":4.0241786430984705},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R466/'data \"live\" (TIO)'!R366,'data \"live\" (TIO)'!R446/'data \"live\" (TIO)'!R366)","v":4.0978382735584091},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V466/'data \"live\" (TIO)'!V366,'data \"live\" (TIO)'!V446/'data \"live\" (TIO)'!V366)","v":3.3056814111069222},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W466/'data \"live\" (TIO)'!W366,'data \"live\" (TIO)'!W446/'data \"live\" (TIO)'!W366)","v":3.0509350377655293},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X466/'data \"live\" (TIO)'!X366,'data \"live\" (TIO)'!X446/'data \"live\" (TIO)'!X366)","v":3.1960160458263767},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y466/'data \"live\" (TIO)'!Y366,'data \"live\" (TIO)'!Y446/'data \"live\" (TIO)'!Y366)","v":3.7430247108791117},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z466/'data \"live\" (TIO)'!Z366,'data \"live\" (TIO)'!Z446/'data \"live\" (TIO)'!Z366)","v":3.9526606457276654},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA466/'data \"live\" (TIO)'!AA366,'data \"live\" (TIO)'!AA446/'data \"live\" (TIO)'!AA366)","v":1.3536693415229042},{"$f":"HLOOKUP($Y$3,$S643:$X659,4,FALSE)","v":3.7430247108791117},{"$f":"HLOOKUP($Z$3,$S643:$X659,4,FALSE)","v":3.1960160458263767}]
["Bay of Plenty","Bay of Plenty  network cost per passenger:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C467/'data \"live\" (TIO)'!C367,'data \"live\" (TIO)'!C447/'data \"live\" (TIO)'!C367)","v":3.7652037005114063},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D467/'data \"live\" (TIO)'!D367,'data \"live\" (TIO)'!D447/'data \"live\" (TIO)'!D367)","v":3.2095697767145137},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E467/'data \"live\" (TIO)'!E367,'data \"live\" (TIO)'!E447/'data \"live\" (TIO)'!E367)","v":2.9532902316622165},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F467/'data \"live\" (TIO)'!F367,'data \"live\" (TIO)'!F447/'data \"live\" (TIO)'!F367)","v":2.9382469587071491},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G467/'data \"live\" (TIO)'!G367,'data \"live\" (TIO)'!G447/'data \"live\" (TIO)'!G367)","v":3.1002590437982369},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H467/'data \"live\" (TIO)'!H367,'data \"live\" (TIO)'!H447/'data \"live\" (TIO)'!H367)","v":3.5205664959098337},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I467/'data \"live\" (TIO)'!I367,'data \"live\" (TIO)'!I447/'data \"live\" (TIO)'!I367)","v":3.277545169681956},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J467/'data \"live\" (TIO)'!J367,'data \"live\" (TIO)'!J447/'data \"live\" (TIO)'!J367)","v":3.4322869576425363},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K467/'data \"live\" (TIO)'!K367,'data \"live\" (TIO)'!K447/'data \"live\" (TIO)'!K367)","v":3.4236771585932568},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L467/'data \"live\" (TIO)'!L367,'data \"live\" (TIO)'!L447/'data \"live\" (TIO)'!L367)","v":3.5836531653881365},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M467/'data \"live\" (TIO)'!M367,'data \"live\" (TIO)'!M447/'data \"live\" (TIO)'!M367)","v":3.5839926462822862},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N467/'data \"live\" (TIO)'!N367,'data \"live\" (TIO)'!N447/'data \"live\" (TIO)'!N367)","v":3.5843413799451667},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O467/'data \"live\" (TIO)'!O367,'data \"live\" (TIO)'!O447/'data \"live\" (TIO)'!O367)","v":3.5846958567058809},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P467/'data \"live\" (TIO)'!P367,'data \"live\" (TIO)'!P447/'data \"live\" (TIO)'!P367)","v":3.5850761774068451},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q467/'data \"live\" (TIO)'!Q367,'data \"live\" (TIO)'!Q447/'data \"live\" (TIO)'!Q367)","v":3.5854641555715872},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R467/'data \"live\" (TIO)'!R367,'data \"live\" (TIO)'!R447/'data \"live\" (TIO)'!R367)","v":3.5858779776765792},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V467/'data \"live\" (TIO)'!V367,'data \"live\" (TIO)'!V447/'data \"live\" (TIO)'!V367)","v":3.271871926465685},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W467/'data \"live\" (TIO)'!W367,'data \"live\" (TIO)'!W447/'data \"live\" (TIO)'!W367)","v":3.1943999406239389},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X467/'data \"live\" (TIO)'!X367,'data \"live\" (TIO)'!X447/'data \"live\" (TIO)'!X367)","v":3.3764826300100093},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y467/'data \"live\" (TIO)'!Y367,'data \"live\" (TIO)'!Y447/'data \"live\" (TIO)'!Y367)","v":3.5839957305385304},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z467/'data \"live\" (TIO)'!Z367,'data \"live\" (TIO)'!Z447/'data \"live\" (TIO)'!Z367)","v":3.5850787298947711},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA467/'data \"live\" (TIO)'!AA367,'data \"live\" (TIO)'!AA447/'data \"live\" (TIO)'!AA367)","v":1.1952926592255264},{"$f":"HLOOKUP($Y$3,$S643:$X659,5,FALSE)","v":3.5839957305385304},{"$f":"HLOOKUP($Z$3,$S643:$X659,5,FALSE)","v":3.3764826300100093}]
["Gisborne","Gisborne  network cost per passenger:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C468/'data \"live\" (TIO)'!C368,'data \"live\" (TIO)'!C448/'data \"live\" (TIO)'!C368)","v":1.6854506690192619},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D468/'data \"live\" (TIO)'!D368,'data \"live\" (TIO)'!D448/'data \"live\" (TIO)'!D368)","v":1.5733229124249628},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E468/'data \"live\" (TIO)'!E368,'data \"live\" (TIO)'!E448/'data \"live\" (TIO)'!E368)","v":1.750387065661565},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F468/'data \"live\" (TIO)'!F368,'data \"live\" (TIO)'!F448/'data \"live\" (TIO)'!F368)","v":1.7236765005604811},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G468/'data \"live\" (TIO)'!G368,'data \"live\" (TIO)'!G448/'data \"live\" (TIO)'!G368)","v":1.8610842241867604},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H468/'data \"live\" (TIO)'!H368,'data \"live\" (TIO)'!H448/'data \"live\" (TIO)'!H368)","v":1.998994655036489},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I468/'data \"live\" (TIO)'!I368,'data \"live\" (TIO)'!I448/'data \"live\" (TIO)'!I368)","v":2.6004420751527761},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J468/'data \"live\" (TIO)'!J368,'data \"live\" (TIO)'!J448/'data \"live\" (TIO)'!J368)","v":2.6056696143229403},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K468/'data \"live\" (TIO)'!K368,'data \"live\" (TIO)'!K448/'data \"live\" (TIO)'!K368)","v":2.6188996984695909},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L468/'data \"live\" (TIO)'!L368,'data \"live\" (TIO)'!L448/'data \"live\" (TIO)'!L368)","v":3.0868167202572345},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M468/'data \"live\" (TIO)'!M368,'data \"live\" (TIO)'!M448/'data \"live\" (TIO)'!M368)","v":3.1547266881028939},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N468/'data \"live\" (TIO)'!N368,'data \"live\" (TIO)'!N448/'data \"live\" (TIO)'!N368)","v":3.2241800643086815},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O468/'data \"live\" (TIO)'!O368,'data \"live\" (TIO)'!O448/'data \"live\" (TIO)'!O368)","v":3.1531961414790999},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P468/'data \"live\" (TIO)'!P368,'data \"live\" (TIO)'!P448/'data \"live\" (TIO)'!P368)","v":3.1791647928043689},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q468/'data \"live\" (TIO)'!Q368,'data \"live\" (TIO)'!Q448/'data \"live\" (TIO)'!Q368)","v":3.2087054288467716},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R468/'data \"live\" (TIO)'!R368,'data \"live\" (TIO)'!R448/'data \"live\" (TIO)'!R368)","v":3.2427754577577899},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V468/'data \"live\" (TIO)'!V368,'data \"live\" (TIO)'!V448/'data \"live\" (TIO)'!V368)","v":1.6701130812740821},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W468/'data \"live\" (TIO)'!W368,'data \"live\" (TIO)'!W448/'data \"live\" (TIO)'!W368)","v":1.855318786774685},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X468/'data \"live\" (TIO)'!X368,'data \"live\" (TIO)'!X448/'data \"live\" (TIO)'!X368)","v":2.6081969428565936},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y468/'data \"live\" (TIO)'!Y368,'data \"live\" (TIO)'!Y448/'data \"live\" (TIO)'!Y368)","v":3.15524115755627},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z468/'data \"live\" (TIO)'!Z368,'data \"live\" (TIO)'!Z448/'data \"live\" (TIO)'!Z368)","v":3.1803641816623824},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA468/'data \"live\" (TIO)'!AA368,'data \"live\" (TIO)'!AA448/'data \"live\" (TIO)'!AA368)","v":1.08023113964687},{"$f":"HLOOKUP($Y$3,$S643:$X659,6,FALSE)","v":3.15524115755627},{"$f":"HLOOKUP($Z$3,$S643:$X659,6,FALSE)","v":2.6081969428565936}]
["Hawkes Bay","Hawkes Bay  network cost per passenger:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C469/'data \"live\" (TIO)'!C369,'data \"live\" (TIO)'!C449/'data \"live\" (TIO)'!C369)","v":3.6989583702170115},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D469/'data \"live\" (TIO)'!D369,'data \"live\" (TIO)'!D449/'data \"live\" (TIO)'!D369)","v":3.3323645489834073},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E469/'data \"live\" (TIO)'!E369,'data \"live\" (TIO)'!E449/'data \"live\" (TIO)'!E369)","v":4.4237682043998676},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F469/'data \"live\" (TIO)'!F369,'data \"live\" (TIO)'!F449/'data \"live\" (TIO)'!F369)","v":3.986325046756467},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G469/'data \"live\" (TIO)'!G369,'data \"live\" (TIO)'!G449/'data \"live\" (TIO)'!G369)","v":3.2390975751551863},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H469/'data \"live\" (TIO)'!H369,'data \"live\" (TIO)'!H449/'data \"live\" (TIO)'!H369)","v":3.1596077814989902},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I469/'data \"live\" (TIO)'!I369,'data \"live\" (TIO)'!I449/'data \"live\" (TIO)'!I369)","v":3.4405038031435864},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J469/'data \"live\" (TIO)'!J369,'data \"live\" (TIO)'!J449/'data \"live\" (TIO)'!J369)","v":3.0594506147633296},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K469/'data \"live\" (TIO)'!K369,'data \"live\" (TIO)'!K449/'data \"live\" (TIO)'!K369)","v":2.2884882108183078},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L469/'data \"live\" (TIO)'!L369,'data \"live\" (TIO)'!L449/'data \"live\" (TIO)'!L369)","v":3.1693320842986239},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M469/'data \"live\" (TIO)'!M369,'data \"live\" (TIO)'!M449/'data \"live\" (TIO)'!M369)","v":3.1947299338765198},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N469/'data \"live\" (TIO)'!N369,'data \"live\" (TIO)'!N449/'data \"live\" (TIO)'!N369)","v":3.2257777451208511},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O469/'data \"live\" (TIO)'!O369,'data \"live\" (TIO)'!O449/'data \"live\" (TIO)'!O369)","v":3.2861711902266317},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P469/'data \"live\" (TIO)'!P369,'data \"live\" (TIO)'!P449/'data \"live\" (TIO)'!P369)","v":3.3512742018314357},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q469/'data \"live\" (TIO)'!Q369,'data \"live\" (TIO)'!Q449/'data \"live\" (TIO)'!Q369)","v":3.421504256056187},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R469/'data \"live\" (TIO)'!R369,'data \"live\" (TIO)'!R449/'data \"live\" (TIO)'!R369)","v":3.4892092923400768},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V469/'data \"live\" (TIO)'!V369,'data \"live\" (TIO)'!V449/'data \"live\" (TIO)'!V369)","v":3.8683175573871167},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W469/'data \"live\" (TIO)'!W369,'data \"live\" (TIO)'!W449/'data \"live\" (TIO)'!W369)","v":3.4601933191014291},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X469/'data \"live\" (TIO)'!X369,'data \"live\" (TIO)'!X449/'data \"live\" (TIO)'!X369)","v":2.8804515131402177},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y469/'data \"live\" (TIO)'!Y369,'data \"live\" (TIO)'!Y449/'data \"live\" (TIO)'!Y369)","v":3.1968940863584514},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z469/'data \"live\" (TIO)'!Z369,'data \"live\" (TIO)'!Z449/'data \"live\" (TIO)'!Z369)","v":3.3534064469699296},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA469/'data \"live\" (TIO)'!AA369,'data \"live\" (TIO)'!AA449/'data \"live\" (TIO)'!AA369)","v":1.1515158846462246},{"$f":"HLOOKUP($Y$3,$S643:$X659,7,FALSE)","v":3.1968940863584514},{"$f":"HLOOKUP($Z$3,$S643:$X659,7,FALSE)","v":2.8804515131402177}]
["Taranaki","Taranaki  network cost per passenger:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C470/'data \"live\" (TIO)'!C370,'data \"live\" (TIO)'!C450/'data \"live\" (TIO)'!C370)","v":2.1151213763381476},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D470/'data \"live\" (TIO)'!D370,'data \"live\" (TIO)'!D450/'data \"live\" (TIO)'!D370)","v":3.1020718834774179},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E470/'data \"live\" (TIO)'!E370,'data \"live\" (TIO)'!E450/'data \"live\" (TIO)'!E370)","v":2.9562336536497109},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F470/'data \"live\" (TIO)'!F370,'data \"live\" (TIO)'!F450/'data \"live\" (TIO)'!F370)","v":2.9315344674713182},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G470/'data \"live\" (TIO)'!G370,'data \"live\" (TIO)'!G450/'data \"live\" (TIO)'!G370)","v":2.9663501440009856},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H470/'data \"live\" (TIO)'!H370,'data \"live\" (TIO)'!H450/'data \"live\" (TIO)'!H370)","v":2.9732409356206486},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I470/'data \"live\" (TIO)'!I370,'data \"live\" (TIO)'!I450/'data \"live\" (TIO)'!I370)","v":2.9036926831604202},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J470/'data \"live\" (TIO)'!J370,'data \"live\" (TIO)'!J450/'data \"live\" (TIO)'!J370)","v":2.9976740819536412},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K470/'data \"live\" (TIO)'!K370,'data \"live\" (TIO)'!K450/'data \"live\" (TIO)'!K370)","v":2.6439601513458455},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L470/'data \"live\" (TIO)'!L370,'data \"live\" (TIO)'!L450/'data \"live\" (TIO)'!L370)","v":2.4821474144448241},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M470/'data \"live\" (TIO)'!M370,'data \"live\" (TIO)'!M450/'data \"live\" (TIO)'!M370)","v":2.5193898268540869},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N470/'data \"live\" (TIO)'!N370,'data \"live\" (TIO)'!N450/'data \"live\" (TIO)'!N370)","v":2.5607286604951733},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O470/'data \"live\" (TIO)'!O370,'data \"live\" (TIO)'!O450/'data \"live\" (TIO)'!O370)","v":2.9648464090966233},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P470/'data \"live\" (TIO)'!P370,'data \"live\" (TIO)'!P450/'data \"live\" (TIO)'!P370)","v":3.0091051983177333},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q470/'data \"live\" (TIO)'!Q370,'data \"live\" (TIO)'!Q450/'data \"live\" (TIO)'!Q370)","v":3.0528399630841196},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R470/'data \"live\" (TIO)'!R370,'data \"live\" (TIO)'!R450/'data \"live\" (TIO)'!R370)","v":3.0960656599585246},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V470/'data \"live\" (TIO)'!V370,'data \"live\" (TIO)'!V450/'data \"live\" (TIO)'!V370)","v":2.7704827574761857},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W470/'data \"live\" (TIO)'!W370,'data \"live\" (TIO)'!W450/'data \"live\" (TIO)'!W370)","v":2.9574788584427814},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X470/'data \"live\" (TIO)'!X370,'data \"live\" (TIO)'!X450/'data \"live\" (TIO)'!X370)","v":2.8372327856204609},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y470/'data \"live\" (TIO)'!Y370,'data \"live\" (TIO)'!Y450/'data \"live\" (TIO)'!Y370)","v":2.520885937467559},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z470/'data \"live\" (TIO)'!Z370,'data \"live\" (TIO)'!Z450/'data \"live\" (TIO)'!Z370)","v":3.0090767916397225},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA470/'data \"live\" (TIO)'!AA370,'data \"live\" (TIO)'!AA450/'data \"live\" (TIO)'!AA370)","v":1.0320218866528414},{"$f":"HLOOKUP($Y$3,$S643:$X659,8,FALSE)","v":2.520885937467559},{"$f":"HLOOKUP($Z$3,$S643:$X659,8,FALSE)","v":2.8372327856204609}]
["Manawatu-Wanganui","Manawatu-Wanganui  network cost per passenger:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C471/'data \"live\" (TIO)'!C371,'data \"live\" (TIO)'!C451/'data \"live\" (TIO)'!C371)","v":2.0875376933303071},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D471/'data \"live\" (TIO)'!D371,'data \"live\" (TIO)'!D451/'data \"live\" (TIO)'!D371)","v":1.9375499239343623},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E471/'data \"live\" (TIO)'!E371,'data \"live\" (TIO)'!E451/'data \"live\" (TIO)'!E371)","v":1.8808803886744265},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F471/'data \"live\" (TIO)'!F371,'data \"live\" (TIO)'!F451/'data \"live\" (TIO)'!F371)","v":1.8420413010229588},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G471/'data \"live\" (TIO)'!G371,'data \"live\" (TIO)'!G451/'data \"live\" (TIO)'!G371)","v":1.8590033465258395},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H471/'data \"live\" (TIO)'!H371,'data \"live\" (TIO)'!H451/'data \"live\" (TIO)'!H371)","v":2.10959905430623},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I471/'data \"live\" (TIO)'!I371,'data \"live\" (TIO)'!I451/'data \"live\" (TIO)'!I371)","v":2.3336276233696749},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J471/'data \"live\" (TIO)'!J371,'data \"live\" (TIO)'!J451/'data \"live\" (TIO)'!J371)","v":2.5879647203647838},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K471/'data \"live\" (TIO)'!K371,'data \"live\" (TIO)'!K451/'data \"live\" (TIO)'!K371)","v":1.8107274076090059},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L471/'data \"live\" (TIO)'!L371,'data \"live\" (TIO)'!L451/'data \"live\" (TIO)'!L371)","v":2.58450791684248},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M471/'data \"live\" (TIO)'!M371,'data \"live\" (TIO)'!M451/'data \"live\" (TIO)'!M371)","v":2.5821125075623459},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N471/'data \"live\" (TIO)'!N371,'data \"live\" (TIO)'!N451/'data \"live\" (TIO)'!N371)","v":2.5522165323260313},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O471/'data \"live\" (TIO)'!O371,'data \"live\" (TIO)'!O451/'data \"live\" (TIO)'!O371)","v":2.64045836467829},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P471/'data \"live\" (TIO)'!P371,'data \"live\" (TIO)'!P451/'data \"live\" (TIO)'!P371)","v":2.6404588675275233},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q471/'data \"live\" (TIO)'!Q371,'data \"live\" (TIO)'!Q451/'data \"live\" (TIO)'!Q371)","v":2.6404570473090354},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R471/'data \"live\" (TIO)'!R371,'data \"live\" (TIO)'!R451/'data \"live\" (TIO)'!R371)","v":2.6404588234910853},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V471/'data \"live\" (TIO)'!V371,'data \"live\" (TIO)'!V451/'data \"live\" (TIO)'!V371)","v":1.9616947522601096},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W471/'data \"live\" (TIO)'!W371,'data \"live\" (TIO)'!W451/'data \"live\" (TIO)'!W371)","v":1.9311773281004865},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X471/'data \"live\" (TIO)'!X371,'data \"live\" (TIO)'!X451/'data \"live\" (TIO)'!X371)","v":2.1948163535666971},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y471/'data \"live\" (TIO)'!Y371,'data \"live\" (TIO)'!Y451/'data \"live\" (TIO)'!Y371)","v":2.5726574480754549},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z471/'data \"live\" (TIO)'!Z371,'data \"live\" (TIO)'!Z451/'data \"live\" (TIO)'!Z371)","v":2.6404580844255681},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA471/'data \"live\" (TIO)'!AA371,'data \"live\" (TIO)'!AA451/'data \"live\" (TIO)'!AA371)","v":0.86278200451002829},{"$f":"HLOOKUP($Y$3,$S643:$X659,9,FALSE)","v":2.5726574480754549},{"$f":"HLOOKUP($Z$3,$S643:$X659,9,FALSE)","v":2.1948163535666971}]
["Wellington","Wellington  network cost per passenger:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C472/'data \"live\" (TIO)'!C372,'data \"live\" (TIO)'!C452/'data \"live\" (TIO)'!C372)","v":2.0606005894308921},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D472/'data \"live\" (TIO)'!D372,'data \"live\" (TIO)'!D452/'data \"live\" (TIO)'!D372)","v":2.1229606228657771},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E472/'data \"live\" (TIO)'!E372,'data \"live\" (TIO)'!E452/'data \"live\" (TIO)'!E372)","v":2.4309443813487781},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F472/'data \"live\" (TIO)'!F372,'data \"live\" (TIO)'!F452/'data \"live\" (TIO)'!F372)","v":2.1393640234603093},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G472/'data \"live\" (TIO)'!G372,'data \"live\" (TIO)'!G452/'data \"live\" (TIO)'!G372)","v":2.1890434538919132},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H472/'data \"live\" (TIO)'!H372,'data \"live\" (TIO)'!H452/'data \"live\" (TIO)'!H372)","v":2.271538176342891},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I472/'data \"live\" (TIO)'!I372,'data \"live\" (TIO)'!I452/'data \"live\" (TIO)'!I372)","v":2.3096286013367253},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J472/'data \"live\" (TIO)'!J372,'data \"live\" (TIO)'!J452/'data \"live\" (TIO)'!J372)","v":2.5102443668742178},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K472/'data \"live\" (TIO)'!K372,'data \"live\" (TIO)'!K452/'data \"live\" (TIO)'!K372)","v":3.0188256607580981},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L472/'data \"live\" (TIO)'!L372,'data \"live\" (TIO)'!L452/'data \"live\" (TIO)'!L372)","v":2.7531001106513409},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M472/'data \"live\" (TIO)'!M372,'data \"live\" (TIO)'!M452/'data \"live\" (TIO)'!M372)","v":2.6662408786066711},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N472/'data \"live\" (TIO)'!N372,'data \"live\" (TIO)'!N452/'data \"live\" (TIO)'!N372)","v":2.5975970015097531},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O472/'data \"live\" (TIO)'!O372,'data \"live\" (TIO)'!O452/'data \"live\" (TIO)'!O372)","v":2.7447249356509986},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P472/'data \"live\" (TIO)'!P372,'data \"live\" (TIO)'!P452/'data \"live\" (TIO)'!P372)","v":2.6312651786172436},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q472/'data \"live\" (TIO)'!Q372,'data \"live\" (TIO)'!Q452/'data \"live\" (TIO)'!Q372)","v":2.6651122859346206},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R472/'data \"live\" (TIO)'!R372,'data \"live\" (TIO)'!R452/'data \"live\" (TIO)'!R372)","v":2.7045012738339325},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V472/'data \"live\" (TIO)'!V372,'data \"live\" (TIO)'!V452/'data \"live\" (TIO)'!V372)","v":2.2048927056387564},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W472/'data \"live\" (TIO)'!W372,'data \"live\" (TIO)'!W452/'data \"live\" (TIO)'!W372)","v":2.2007495199077893},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X472/'data \"live\" (TIO)'!X372,'data \"live\" (TIO)'!X452/'data \"live\" (TIO)'!X372)","v":2.6149612596129863},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y472/'data \"live\" (TIO)'!Y372,'data \"live\" (TIO)'!Y452/'data \"live\" (TIO)'!Y372)","v":2.6715086430885191},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z472/'data \"live\" (TIO)'!Z372,'data \"live\" (TIO)'!Z452/'data \"live\" (TIO)'!Z372)","v":2.6800047026750615},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA472/'data \"live\" (TIO)'!AA372,'data \"live\" (TIO)'!AA452/'data \"live\" (TIO)'!AA372)","v":0.89311411049500089},{"$f":"HLOOKUP($Y$3,$S643:$X659,10,FALSE)","v":2.6715086430885191},{"$f":"HLOOKUP($Z$3,$S643:$X659,10,FALSE)","v":2.6149612596129863}]
["Marlborough","Marlborough  network cost per passenger:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C473/'data \"live\" (TIO)'!C373,'data \"live\" (TIO)'!C453/'data \"live\" (TIO)'!C373)","v":4.3066607460035522},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D473/'data \"live\" (TIO)'!D373,'data \"live\" (TIO)'!D453/'data \"live\" (TIO)'!D373)","v":4.1427964120222764},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E473/'data \"live\" (TIO)'!E373,'data \"live\" (TIO)'!E453/'data \"live\" (TIO)'!E373)","v":3.4830269633617972},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F473/'data \"live\" (TIO)'!F373,'data \"live\" (TIO)'!F453/'data \"live\" (TIO)'!F373)","v":3.1481569843731361},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G473/'data \"live\" (TIO)'!G373,'data \"live\" (TIO)'!G453/'data \"live\" (TIO)'!G373)","v":3.1275190580421164},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H473/'data \"live\" (TIO)'!H373,'data \"live\" (TIO)'!H453/'data \"live\" (TIO)'!H373)","v":4.0054857481745065},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I473/'data \"live\" (TIO)'!I373,'data \"live\" (TIO)'!I453/'data \"live\" (TIO)'!I373)","v":3.2477542854901347},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J473/'data \"live\" (TIO)'!J373,'data \"live\" (TIO)'!J453/'data \"live\" (TIO)'!J373)","v":4.2469701643823541},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K473/'data \"live\" (TIO)'!K373,'data \"live\" (TIO)'!K453/'data \"live\" (TIO)'!K373)","v":2.7379257474537289},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L473/'data \"live\" (TIO)'!L373,'data \"live\" (TIO)'!L453/'data \"live\" (TIO)'!L373)","v":6.0465116279069768},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M473/'data \"live\" (TIO)'!M373,'data \"live\" (TIO)'!M453/'data \"live\" (TIO)'!M373)","v":5.8690744920993225},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N473/'data \"live\" (TIO)'!N373,'data \"live\" (TIO)'!N453/'data \"live\" (TIO)'!N373)","v":5.6980056980056979},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O473/'data \"live\" (TIO)'!O373,'data \"live\" (TIO)'!O453/'data \"live\" (TIO)'!O373)","v":6.8085106382978724},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P473/'data \"live\" (TIO)'!P373,'data \"live\" (TIO)'!P453/'data \"live\" (TIO)'!P373)","v":6.6102045032018175},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q473/'data \"live\" (TIO)'!Q373,'data \"live\" (TIO)'!Q453/'data \"live\" (TIO)'!Q373)","v":6.4179703168872848},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R473/'data \"live\" (TIO)'!R373,'data \"live\" (TIO)'!R453/'data \"live\" (TIO)'!R373)","v":6.2305295950155761},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V473/'data \"live\" (TIO)'!V373,'data \"live\" (TIO)'!V453/'data \"live\" (TIO)'!V373)","v":3.9709951873496045},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W473/'data \"live\" (TIO)'!W373,'data \"live\" (TIO)'!W453/'data \"live\" (TIO)'!W373)","v":3.4353776104596445},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X473/'data \"live\" (TIO)'!X373,'data \"live\" (TIO)'!X453/'data \"live\" (TIO)'!X373)","v":3.2413282323980437},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y473/'data \"live\" (TIO)'!Y373,'data \"live\" (TIO)'!Y453/'data \"live\" (TIO)'!Y373)","v":5.8677499435793274},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z473/'data \"live\" (TIO)'!Z373,'data \"live\" (TIO)'!Z453/'data \"live\" (TIO)'!Z373)","v":6.608384387691884},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA473/'data \"live\" (TIO)'!AA373,'data \"live\" (TIO)'!AA453/'data \"live\" (TIO)'!AA373)","v":2.0156210632401108},{"$f":"HLOOKUP($Y$3,$S643:$X659,11,FALSE)","v":5.8677499435793274},{"$f":"HLOOKUP($Z$3,$S643:$X659,11,FALSE)","v":3.2413282323980437}]
["Nelson","Nelson  network cost per passenger:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C474/'data \"live\" (TIO)'!C374,'data \"live\" (TIO)'!C454/'data \"live\" (TIO)'!C374)","v":5.8065191981121655},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D474/'data \"live\" (TIO)'!D374,'data \"live\" (TIO)'!D454/'data \"live\" (TIO)'!D374)","v":4.8577315928540443},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E474/'data \"live\" (TIO)'!E374,'data \"live\" (TIO)'!E454/'data \"live\" (TIO)'!E374)","v":2.6084084266926451},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F474/'data \"live\" (TIO)'!F374,'data \"live\" (TIO)'!F454/'data \"live\" (TIO)'!F374)","v":1.4001592334048933},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G474/'data \"live\" (TIO)'!G374,'data \"live\" (TIO)'!G454/'data \"live\" (TIO)'!G374)","v":1.4405186639281804},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H474/'data \"live\" (TIO)'!H374,'data \"live\" (TIO)'!H454/'data \"live\" (TIO)'!H374)","v":0.97089033674751879},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I474/'data \"live\" (TIO)'!I374,'data \"live\" (TIO)'!I454/'data \"live\" (TIO)'!I374)","v":1.3897137974811862},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J474/'data \"live\" (TIO)'!J374,'data \"live\" (TIO)'!J454/'data \"live\" (TIO)'!J374)","v":1.6995638576660403},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K474/'data \"live\" (TIO)'!K374,'data \"live\" (TIO)'!K454/'data \"live\" (TIO)'!K374)","v":1.1988989341309619},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L474/'data \"live\" (TIO)'!L374,'data \"live\" (TIO)'!L454/'data \"live\" (TIO)'!L374)","v":1.9442342679860034},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M474/'data \"live\" (TIO)'!M374,'data \"live\" (TIO)'!M454/'data \"live\" (TIO)'!M374)","v":2.1309533428826777},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N474/'data \"live\" (TIO)'!N374,'data \"live\" (TIO)'!N454/'data \"live\" (TIO)'!N374)","v":2.0958607264847395},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O474/'data \"live\" (TIO)'!O374,'data \"live\" (TIO)'!O454/'data \"live\" (TIO)'!O374)","v":1.9134682484298675},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P474/'data \"live\" (TIO)'!P374,'data \"live\" (TIO)'!P454/'data \"live\" (TIO)'!P374)","v":1.9643515627869395},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q474/'data \"live\" (TIO)'!Q374,'data \"live\" (TIO)'!Q454/'data \"live\" (TIO)'!Q374)","v":2.0167970519459848},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R474/'data \"live\" (TIO)'!R374,'data \"live\" (TIO)'!R454/'data \"live\" (TIO)'!R374)","v":2.0707998188073113},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V474/'data \"live\" (TIO)'!V374,'data \"live\" (TIO)'!V454/'data \"live\" (TIO)'!V374)","v":3.7474950428447698},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W474/'data \"live\" (TIO)'!W374,'data \"live\" (TIO)'!W454/'data \"live\" (TIO)'!W374)","v":1.2606544793125294},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X474/'data \"live\" (TIO)'!X374,'data \"live\" (TIO)'!X454/'data \"live\" (TIO)'!X374)","v":1.4145979672459954},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y474/'data \"live\" (TIO)'!Y374,'data \"live\" (TIO)'!Y454/'data \"live\" (TIO)'!Y374)","v":2.0570177693872904},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z474/'data \"live\" (TIO)'!Z374,'data \"live\" (TIO)'!Z454/'data \"live\" (TIO)'!Z374)","v":1.9648722877209306},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA474/'data \"live\" (TIO)'!AA374,'data \"live\" (TIO)'!AA454/'data \"live\" (TIO)'!AA374)","v":0.69026660626910374},{"$f":"HLOOKUP($Y$3,$S643:$X659,12,FALSE)","v":2.0570177693872904},{"$f":"HLOOKUP($Z$3,$S643:$X659,12,FALSE)","v":1.4145979672459954}]
["Canterbury","Canterbury  network cost per passenger:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C475/'data \"live\" (TIO)'!C375,'data \"live\" (TIO)'!C455/'data \"live\" (TIO)'!C375)","v":1.7542455393513707},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D475/'data \"live\" (TIO)'!D375,'data \"live\" (TIO)'!D455/'data \"live\" (TIO)'!D375)","v":2.3561518611963304},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E475/'data \"live\" (TIO)'!E375,'data \"live\" (TIO)'!E455/'data \"live\" (TIO)'!E375)","v":3.0140460497283752},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F475/'data \"live\" (TIO)'!F375,'data \"live\" (TIO)'!F455/'data \"live\" (TIO)'!F375)","v":2.4865756707508249},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G475/'data \"live\" (TIO)'!G375,'data \"live\" (TIO)'!G455/'data \"live\" (TIO)'!G375)","v":2.2405824776980694},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H475/'data \"live\" (TIO)'!H375,'data \"live\" (TIO)'!H455/'data \"live\" (TIO)'!H375)","v":2.2485097177619084},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I475/'data \"live\" (TIO)'!I375,'data \"live\" (TIO)'!I455/'data \"live\" (TIO)'!I375)","v":2.3792051330413559},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J475/'data \"live\" (TIO)'!J375,'data \"live\" (TIO)'!J455/'data \"live\" (TIO)'!J375)","v":2.582022957250159},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K475/'data \"live\" (TIO)'!K375,'data \"live\" (TIO)'!K455/'data \"live\" (TIO)'!K375)","v":2.0819127943800209},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L475/'data \"live\" (TIO)'!L375,'data \"live\" (TIO)'!L455/'data \"live\" (TIO)'!L375)","v":2.5467822299756433},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M475/'data \"live\" (TIO)'!M375,'data \"live\" (TIO)'!M455/'data \"live\" (TIO)'!M375)","v":2.5581575899381237},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N475/'data \"live\" (TIO)'!N375,'data \"live\" (TIO)'!N455/'data \"live\" (TIO)'!N375)","v":2.5350261152570619},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O475/'data \"live\" (TIO)'!O375,'data \"live\" (TIO)'!O455/'data \"live\" (TIO)'!O375)","v":2.560812818842884},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P475/'data \"live\" (TIO)'!P375,'data \"live\" (TIO)'!P455/'data \"live\" (TIO)'!P375)","v":2.6369468116811343},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q475/'data \"live\" (TIO)'!Q375,'data \"live\" (TIO)'!Q455/'data \"live\" (TIO)'!Q375)","v":2.71527219971283},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R475/'data \"live\" (TIO)'!R375,'data \"live\" (TIO)'!R455/'data \"live\" (TIO)'!R375)","v":2.7958489432432061},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V475/'data \"live\" (TIO)'!V375,'data \"live\" (TIO)'!V455/'data \"live\" (TIO)'!V375)","v":2.2856204493508465},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W475/'data \"live\" (TIO)'!W375,'data \"live\" (TIO)'!W455/'data \"live\" (TIO)'!W375)","v":2.3221871890293073},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X475/'data \"live\" (TIO)'!X375,'data \"live\" (TIO)'!X455/'data \"live\" (TIO)'!X375)","v":2.3286634766271597},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y475/'data \"live\" (TIO)'!Y375,'data \"live\" (TIO)'!Y455/'data \"live\" (TIO)'!Y375)","v":2.54661613035787},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z475/'data \"live\" (TIO)'!Z375,'data \"live\" (TIO)'!Z455/'data \"live\" (TIO)'!Z375)","v":2.6381889054775987},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA475/'data \"live\" (TIO)'!AA375,'data \"live\" (TIO)'!AA455/'data \"live\" (TIO)'!AA375)","v":0.92269200079060154},{"$f":"HLOOKUP($Y$3,$S643:$X659,13,FALSE)","v":2.54661613035787},{"$f":"HLOOKUP($Z$3,$S643:$X659,13,FALSE)","v":2.3286634766271597}]
["West Coast","West Coast  network cost per passenger:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C476/'data \"live\" (TIO)'!C376,'data \"live\" (TIO)'!C456/'data \"live\" (TIO)'!C376)","v":2.3833437613198538},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D476/'data \"live\" (TIO)'!D376,'data \"live\" (TIO)'!D456/'data \"live\" (TIO)'!D376)","v":2.3424460911943386},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E476/'data \"live\" (TIO)'!E376,'data \"live\" (TIO)'!E456/'data \"live\" (TIO)'!E376)","v":2.6804588421300499},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F476/'data \"live\" (TIO)'!F376,'data \"live\" (TIO)'!F456/'data \"live\" (TIO)'!F376)","v":1.5441038550767563},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G476/'data \"live\" (TIO)'!G376,'data \"live\" (TIO)'!G456/'data \"live\" (TIO)'!G376)","v":4.5418855748148763},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H476/'data \"live\" (TIO)'!H376,'data \"live\" (TIO)'!H456/'data \"live\" (TIO)'!H376)","v":3.703573814295257},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I476/'data \"live\" (TIO)'!I376,'data \"live\" (TIO)'!I456/'data \"live\" (TIO)'!I376)","v":3.6998580494321978},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J476/'data \"live\" (TIO)'!J376,'data \"live\" (TIO)'!J456/'data \"live\" (TIO)'!J376)","v":3.9062460567823343},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K476/'data \"live\" (TIO)'!K376,'data \"live\" (TIO)'!K456/'data \"live\" (TIO)'!K376)","v":2.6226136116547076},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L476/'data \"live\" (TIO)'!L376,'data \"live\" (TIO)'!L456/'data \"live\" (TIO)'!L376)","v":1.0176470588235293},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M476/'data \"live\" (TIO)'!M376,'data \"live\" (TIO)'!M456/'data \"live\" (TIO)'!M376)","v":1.0176470588235293},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N476/'data \"live\" (TIO)'!N376,'data \"live\" (TIO)'!N456/'data \"live\" (TIO)'!N376)","v":1.0176470588235293},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O476/'data \"live\" (TIO)'!O376,'data \"live\" (TIO)'!O456/'data \"live\" (TIO)'!O376)","v":1.103764705882353},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P476/'data \"live\" (TIO)'!P376,'data \"live\" (TIO)'!P456/'data \"live\" (TIO)'!P376)","v":1.1054823529411764},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q476/'data \"live\" (TIO)'!Q376,'data \"live\" (TIO)'!Q456/'data \"live\" (TIO)'!Q376)","v":1.1072470588235295},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R476/'data \"live\" (TIO)'!R376,'data \"live\" (TIO)'!R456/'data \"live\" (TIO)'!R376)","v":1.1090352941176471},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V476/'data \"live\" (TIO)'!V376,'data \"live\" (TIO)'!V456/'data \"live\" (TIO)'!V376)","v":2.4678185937014168},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W476/'data \"live\" (TIO)'!W376,'data \"live\" (TIO)'!W456/'data \"live\" (TIO)'!W376)","v":2.9451056485001637},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X476/'data \"live\" (TIO)'!X376,'data \"live\" (TIO)'!X456/'data \"live\" (TIO)'!X376)","v":3.2912889788950905},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y476/'data \"live\" (TIO)'!Y376,'data \"live\" (TIO)'!Y456/'data \"live\" (TIO)'!Y376)","v":1.0176470588235293},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z476/'data \"live\" (TIO)'!Z376,'data \"live\" (TIO)'!Z456/'data \"live\" (TIO)'!Z376)","v":1.1054980392156861},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA476/'data \"live\" (TIO)'!AA376,'data \"live\" (TIO)'!AA456/'data \"live\" (TIO)'!AA376)","v":0.36967843137254902},{"$f":"HLOOKUP($Y$3,$S643:$X659,14,FALSE)","v":1.0176470588235293},{"$f":"HLOOKUP($Z$3,$S643:$X659,14,FALSE)","v":3.2912889788950905}]
["Otago","Otago  network cost per passenger:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C477/'data \"live\" (TIO)'!C377,'data \"live\" (TIO)'!C457/'data \"live\" (TIO)'!C377)","v":1.8824365841259549},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D477/'data \"live\" (TIO)'!D377,'data \"live\" (TIO)'!D457/'data \"live\" (TIO)'!D377)","v":1.8967914480262773},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E477/'data \"live\" (TIO)'!E377,'data \"live\" (TIO)'!E457/'data \"live\" (TIO)'!E377)","v":2.2040575958491906},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F477/'data \"live\" (TIO)'!F377,'data \"live\" (TIO)'!F457/'data \"live\" (TIO)'!F377)","v":2.0986390351422592},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G477/'data \"live\" (TIO)'!G377,'data \"live\" (TIO)'!G457/'data \"live\" (TIO)'!G377)","v":1.8685753058626748},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H477/'data \"live\" (TIO)'!H377,'data \"live\" (TIO)'!H457/'data \"live\" (TIO)'!H377)","v":2.1818170814628641},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I477/'data \"live\" (TIO)'!I377,'data \"live\" (TIO)'!I457/'data \"live\" (TIO)'!I377)","v":1.8582575805319062},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J477/'data \"live\" (TIO)'!J377,'data \"live\" (TIO)'!J457/'data \"live\" (TIO)'!J377)","v":2.6849403469605502},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K477/'data \"live\" (TIO)'!K377,'data \"live\" (TIO)'!K457/'data \"live\" (TIO)'!K377)","v":3.7142532164328763},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L477/'data \"live\" (TIO)'!L377,'data \"live\" (TIO)'!L457/'data \"live\" (TIO)'!L377)","v":3.5917783569773665},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M477/'data \"live\" (TIO)'!M377,'data \"live\" (TIO)'!M457/'data \"live\" (TIO)'!M377)","v":3.3532434589094788},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N477/'data \"live\" (TIO)'!N377,'data \"live\" (TIO)'!N457/'data \"live\" (TIO)'!N377)","v":3.1101124697975053},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O477/'data \"live\" (TIO)'!O377,'data \"live\" (TIO)'!O457/'data \"live\" (TIO)'!O377)","v":4.4421634066148954},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P477/'data \"live\" (TIO)'!P377,'data \"live\" (TIO)'!P457/'data \"live\" (TIO)'!P377)","v":4.345723480020113},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q477/'data \"live\" (TIO)'!Q377,'data \"live\" (TIO)'!Q457/'data \"live\" (TIO)'!Q377)","v":4.2565111199140944},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R477/'data \"live\" (TIO)'!R377,'data \"live\" (TIO)'!R457/'data \"live\" (TIO)'!R377)","v":4.25870209253537},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V477/'data \"live\" (TIO)'!V377,'data \"live\" (TIO)'!V457/'data \"live\" (TIO)'!V377)","v":2.0063007240385331},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W477/'data \"live\" (TIO)'!W377,'data \"live\" (TIO)'!W457/'data \"live\" (TIO)'!W377)","v":2.0494491828567596},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X477/'data \"live\" (TIO)'!X377,'data \"live\" (TIO)'!X457/'data \"live\" (TIO)'!X377)","v":2.7765402003519792},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y477/'data \"live\" (TIO)'!Y377,'data \"live\" (TIO)'!Y457/'data \"live\" (TIO)'!Y377)","v":3.3418628844682083},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z477/'data \"live\" (TIO)'!Z377,'data \"live\" (TIO)'!Z457/'data \"live\" (TIO)'!Z377)","v":4.3458136104437592},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA477/'data \"live\" (TIO)'!AA377,'data \"live\" (TIO)'!AA457/'data \"live\" (TIO)'!AA377)","v":1.3652890828059052},{"$f":"HLOOKUP($Y$3,$S643:$X659,15,FALSE)","v":3.3418628844682083},{"$f":"HLOOKUP($Z$3,$S643:$X659,15,FALSE)","v":2.7765402003519792}]
["Southland","Southland  network cost per passenger:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C478/'data \"live\" (TIO)'!C378,'data \"live\" (TIO)'!C458/'data \"live\" (TIO)'!C378)","v":3.5925600000000002},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D478/'data \"live\" (TIO)'!D378,'data \"live\" (TIO)'!D458/'data \"live\" (TIO)'!D378)","v":3.9984557640750671},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E478/'data \"live\" (TIO)'!E378,'data \"live\" (TIO)'!E458/'data \"live\" (TIO)'!E378)","v":4.0810636132315521},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F478/'data \"live\" (TIO)'!F378,'data \"live\" (TIO)'!F458/'data \"live\" (TIO)'!F378)","v":3.8233767321137022},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G478/'data \"live\" (TIO)'!G378,'data \"live\" (TIO)'!G458/'data \"live\" (TIO)'!G378)","v":3.2536299159605861},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H478/'data \"live\" (TIO)'!H378,'data \"live\" (TIO)'!H458/'data \"live\" (TIO)'!H378)","v":3.449881281668421},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I478/'data \"live\" (TIO)'!I378,'data \"live\" (TIO)'!I458/'data \"live\" (TIO)'!I378)","v":3.432668795080998},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J478/'data \"live\" (TIO)'!J378,'data \"live\" (TIO)'!J458/'data \"live\" (TIO)'!J378)","v":3.7791737499119833},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K478/'data \"live\" (TIO)'!K378,'data \"live\" (TIO)'!K458/'data \"live\" (TIO)'!K378)","v":3.3304819733280984},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L478/'data \"live\" (TIO)'!L378,'data \"live\" (TIO)'!L458/'data \"live\" (TIO)'!L378)","v":4.776930693069307},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M478/'data \"live\" (TIO)'!M378,'data \"live\" (TIO)'!M458/'data \"live\" (TIO)'!M378)","v":4.8578781925343808},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N478/'data \"live\" (TIO)'!N378,'data \"live\" (TIO)'!N458/'data \"live\" (TIO)'!N378)","v":5.4591510124420592},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O478/'data \"live\" (TIO)'!O378,'data \"live\" (TIO)'!O458/'data \"live\" (TIO)'!O378)","v":5.5567916767481247},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P478/'data \"live\" (TIO)'!P378,'data \"live\" (TIO)'!P458/'data \"live\" (TIO)'!P378)","v":5.6560259490629505},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q478/'data \"live\" (TIO)'!Q378,'data \"live\" (TIO)'!Q458/'data \"live\" (TIO)'!Q378)","v":5.7504528122020968},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R478/'data \"live\" (TIO)'!R378,'data \"live\" (TIO)'!R458/'data \"live\" (TIO)'!R378)","v":5.8537562130177516},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V478/'data \"live\" (TIO)'!V378,'data \"live\" (TIO)'!V458/'data \"live\" (TIO)'!V378)","v":3.8870548885077185},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W478/'data \"live\" (TIO)'!W378,'data \"live\" (TIO)'!W458/'data \"live\" (TIO)'!W378)","v":3.5198120639607096},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X478/'data \"live\" (TIO)'!X378,'data \"live\" (TIO)'!X458/'data \"live\" (TIO)'!X378)","v":3.4898166054392914},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y478/'data \"live\" (TIO)'!Y378,'data \"live\" (TIO)'!Y458/'data \"live\" (TIO)'!Y378)","v":5.0329326017525187},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z478/'data \"live\" (TIO)'!Z378,'data \"live\" (TIO)'!Z458/'data \"live\" (TIO)'!Z378)","v":5.6549115363061402},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA478/'data \"live\" (TIO)'!AA378,'data \"live\" (TIO)'!AA458/'data \"live\" (TIO)'!AA378)","v":1.9402306425041187},{"$f":"HLOOKUP($Y$3,$S643:$X659,16,FALSE)","v":5.0329326017525187},{"$f":"HLOOKUP($Z$3,$S643:$X659,16,FALSE)","v":3.4898166054392914}]
["National","National total  network cost per passenger:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C479/'data \"live\" (TIO)'!C379,'data \"live\" (TIO)'!C459/'data \"live\" (TIO)'!C379)","v":2.5082350647455716},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D479/'data \"live\" (TIO)'!D379,'data \"live\" (TIO)'!D459/'data \"live\" (TIO)'!D379)","v":2.5006332452618096},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E479/'data \"live\" (TIO)'!E379,'data \"live\" (TIO)'!E459/'data \"live\" (TIO)'!E379)","v":2.8712644882427223},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F479/'data \"live\" (TIO)'!F379,'data \"live\" (TIO)'!F459/'data \"live\" (TIO)'!F379)","v":2.6943588850654443},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G479/'data \"live\" (TIO)'!G379,'data \"live\" (TIO)'!G459/'data \"live\" (TIO)'!G379)","v":2.7163493887831192},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H479/'data \"live\" (TIO)'!H379,'data \"live\" (TIO)'!H459/'data \"live\" (TIO)'!H379)","v":2.6060213253142419},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I479/'data \"live\" (TIO)'!I379,'data \"live\" (TIO)'!I459/'data \"live\" (TIO)'!I379)","v":2.5449362104819619},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J479/'data \"live\" (TIO)'!J379,'data \"live\" (TIO)'!J459/'data \"live\" (TIO)'!J379)","v":2.6679240986313708},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K479/'data \"live\" (TIO)'!K379,'data \"live\" (TIO)'!K459/'data \"live\" (TIO)'!K379)","v":3.0429232591331932},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L479/'data \"live\" (TIO)'!L379,'data \"live\" (TIO)'!L459/'data \"live\" (TIO)'!L379)","v":3.0132877731470171},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M479/'data \"live\" (TIO)'!M379,'data \"live\" (TIO)'!M459/'data \"live\" (TIO)'!M379)","v":2.9189482738673953},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N479/'data \"live\" (TIO)'!N379,'data \"live\" (TIO)'!N459/'data \"live\" (TIO)'!N379)","v":2.8600952567334326},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O479/'data \"live\" (TIO)'!O379,'data \"live\" (TIO)'!O459/'data \"live\" (TIO)'!O379)","v":2.921346264912779},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P479/'data \"live\" (TIO)'!P379,'data \"live\" (TIO)'!P459/'data \"live\" (TIO)'!P379)","v":2.8500560837659217},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q479/'data \"live\" (TIO)'!Q379,'data \"live\" (TIO)'!Q459/'data \"live\" (TIO)'!Q379)","v":2.8219800436274585},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R479/'data \"live\" (TIO)'!R379,'data \"live\" (TIO)'!R459/'data \"live\" (TIO)'!R379)","v":2.7091245788939475},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V479/'data \"live\" (TIO)'!V379,'data \"live\" (TIO)'!V459/'data \"live\" (TIO)'!V379)","v":2.6301010756001229},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W479/'data \"live\" (TIO)'!W379,'data \"live\" (TIO)'!W459/'data \"live\" (TIO)'!W379)","v":2.6707784748913235},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X479/'data \"live\" (TIO)'!X379,'data \"live\" (TIO)'!X459/'data \"live\" (TIO)'!X379)","v":2.759794141618694},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y479/'data \"live\" (TIO)'!Y379,'data \"live\" (TIO)'!Y459/'data \"live\" (TIO)'!Y379)","v":2.9292109643850037},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z479/'data \"live\" (TIO)'!Z379,'data \"live\" (TIO)'!Z459/'data \"live\" (TIO)'!Z379)","v":2.8632159080946904},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA479/'data \"live\" (TIO)'!AA379,'data \"live\" (TIO)'!AA459/'data \"live\" (TIO)'!AA379)","v":0.89864699661180114},{"$f":"HLOOKUP($Y$3,$S643:$X659,17,FALSE)","v":2.9292109643850037},{"$f":"HLOOKUP($Z$3,$S643:$X659,17,FALSE)","v":2.759794141618694}]
[null,{"$f":"VLOOKUP('data \"live\" (TIO)'!$B$484,$A644:$Y659,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A644:$Y659,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A644:$Y659,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A644:$Y659,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A644:$Y659,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A644:$AK659,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A644:$Y659,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A644:$Y659,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A644:$Y659,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A644:$Y659,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A644:$Y659,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A644:$Y659,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A644:$Y659,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A644:$Y659,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A644:$Y659,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A644:$Y659,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A644:$Y659,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A644:$Y659,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A644:$Y659,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A644:$Y659,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A644:$Y659,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A644:$Y659,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A644:$Y659,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A644:$Y659,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A644:$Z659,26,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B660","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I481/'data \"live\" (TIO)'!I381,'data \"live\" (TIO)'!I461/'data \"live\" (TIO)'!I381)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J481/'data \"live\" (TIO)'!J381,'data \"live\" (TIO)'!J461/'data \"live\" (TIO)'!J381)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K481/'data \"live\" (TIO)'!K381,'data \"live\" (TIO)'!K461/'data \"live\" (TIO)'!K381)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L481/'data \"live\" (TIO)'!L381,'data \"live\" (TIO)'!L461/'data \"live\" (TIO)'!L381)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M481/'data \"live\" (TIO)'!M381,'data \"live\" (TIO)'!M461/'data \"live\" (TIO)'!M381)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N481/'data \"live\" (TIO)'!N381,'data \"live\" (TIO)'!N461/'data \"live\" (TIO)'!N381)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O481/'data \"live\" (TIO)'!O381,'data \"live\" (TIO)'!O461/'data \"live\" (TIO)'!O381)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P481/'data \"live\" (TIO)'!P381,'data \"live\" (TIO)'!P461/'data \"live\" (TIO)'!P381)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q481/'data \"live\" (TIO)'!Q381,'data \"live\" (TIO)'!Q461/'data \"live\" (TIO)'!Q381)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R481/'data \"live\" (TIO)'!R381,'data \"live\" (TIO)'!R461/'data \"live\" (TIO)'!R381)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V481/'data \"live\" (TIO)'!V381,'data \"live\" (TIO)'!V461/'data \"live\" (TIO)'!V381)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W481/'data \"live\" (TIO)'!W381,'data \"live\" (TIO)'!W461/'data \"live\" (TIO)'!W381)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X481/'data \"live\" (TIO)'!X381,'data \"live\" (TIO)'!X461/'data \"live\" (TIO)'!X381)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y481/'data \"live\" (TIO)'!Y381,'data \"live\" (TIO)'!Y461/'data \"live\" (TIO)'!Y381)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z481/'data \"live\" (TIO)'!Z381,'data \"live\" (TIO)'!Z461/'data \"live\" (TIO)'!Z381)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA481/'data \"live\" (TIO)'!AA381,'data \"live\" (TIO)'!AA461/'data \"live\" (TIO)'!AA381)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S643:$X661,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S643:$X661,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B660","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C482/'data \"live\" (TIO)'!C382,'data \"live\" (TIO)'!C462/'data \"live\" (TIO)'!C382)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D482/'data \"live\" (TIO)'!D382,'data \"live\" (TIO)'!D462/'data \"live\" (TIO)'!D382)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E482/'data \"live\" (TIO)'!E382,'data \"live\" (TIO)'!E462/'data \"live\" (TIO)'!E382)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F482/'data \"live\" (TIO)'!F382,'data \"live\" (TIO)'!F462/'data \"live\" (TIO)'!F382)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G482/'data \"live\" (TIO)'!G382,'data \"live\" (TIO)'!G462/'data \"live\" (TIO)'!G382)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H482/'data \"live\" (TIO)'!H382,'data \"live\" (TIO)'!H462/'data \"live\" (TIO)'!H382)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I482/'data \"live\" (TIO)'!I382,'data \"live\" (TIO)'!I462/'data \"live\" (TIO)'!I382)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J482/'data \"live\" (TIO)'!J382,'data \"live\" (TIO)'!J462/'data \"live\" (TIO)'!J382)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K482/'data \"live\" (TIO)'!K382,'data \"live\" (TIO)'!K462/'data \"live\" (TIO)'!K382)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L482/'data \"live\" (TIO)'!L382,'data \"live\" (TIO)'!L462/'data \"live\" (TIO)'!L382)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M482/'data \"live\" (TIO)'!M382,'data \"live\" (TIO)'!M462/'data \"live\" (TIO)'!M382)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N482/'data \"live\" (TIO)'!N382,'data \"live\" (TIO)'!N462/'data \"live\" (TIO)'!N382)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O482/'data \"live\" (TIO)'!O382,'data \"live\" (TIO)'!O462/'data \"live\" (TIO)'!O382)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P482/'data \"live\" (TIO)'!P382,'data \"live\" (TIO)'!P462/'data \"live\" (TIO)'!P382)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q482/'data \"live\" (TIO)'!Q382,'data \"live\" (TIO)'!Q462/'data \"live\" (TIO)'!Q382)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R482/'data \"live\" (TIO)'!R382,'data \"live\" (TIO)'!R462/'data \"live\" (TIO)'!R382)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V482/'data \"live\" (TIO)'!V382,'data \"live\" (TIO)'!V462/'data \"live\" (TIO)'!V382)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W482/'data \"live\" (TIO)'!W382,'data \"live\" (TIO)'!W462/'data \"live\" (TIO)'!W382)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X482/'data \"live\" (TIO)'!X382,'data \"live\" (TIO)'!X462/'data \"live\" (TIO)'!X382)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y482/'data \"live\" (TIO)'!Y382,'data \"live\" (TIO)'!Y462/'data \"live\" (TIO)'!Y382)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z482/'data \"live\" (TIO)'!Z382,'data \"live\" (TIO)'!Z462/'data \"live\" (TIO)'!Z382)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA482/'data \"live\" (TIO)'!AA382,'data \"live\" (TIO)'!AA462/'data \"live\" (TIO)'!AA382)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S643:$X670,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S643:$X662,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"NETWORK COST PER PASSENGER KILOMETRE","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2009-12","2012-15","2015-18",{"$f":"V643","v":"2018-21"},{"$f":"W643","v":"2021-24"},{"$f":"X643","v":"2024-27"},{"$f":"$Y$3","v":"2018-21"},{"$f":"Z643","v":"2015-18"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"S663","v":"2009-12"},"2012-15","2015-18","2018-21","2021-24","2024-27","2018-21","2015-18"]
["Northland","Northland  network cost per passenger kilometre:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C464/'data \"live\" (TIO)'!C384,'data \"live\" (TIO)'!C444/'data \"live\" (TIO)'!C384)","v":0.19266249235339292},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D464/'data \"live\" (TIO)'!D384,'data \"live\" (TIO)'!D444/'data \"live\" (TIO)'!D384)","v":0.14229978188849066},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E464/'data \"live\" (TIO)'!E384,'data \"live\" (TIO)'!E444/'data \"live\" (TIO)'!E384)","v":0.16116800319385965},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F464/'data \"live\" (TIO)'!F384,'data \"live\" (TIO)'!F444/'data \"live\" (TIO)'!F384)","v":0.14214345428671274},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G464/'data \"live\" (TIO)'!G384,'data \"live\" (TIO)'!G444/'data \"live\" (TIO)'!G384)","v":0.15634116923283919},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H464/'data \"live\" (TIO)'!H384,'data \"live\" (TIO)'!H444/'data \"live\" (TIO)'!H384)","v":0.16619908234044348},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I464/'data \"live\" (TIO)'!I384,'data \"live\" (TIO)'!I444/'data \"live\" (TIO)'!I384)","v":0.18404935066672912},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J464/'data \"live\" (TIO)'!J384,'data \"live\" (TIO)'!J444/'data \"live\" (TIO)'!J384)","v":0.20382295099525849},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K464/'data \"live\" (TIO)'!K384,'data \"live\" (TIO)'!K444/'data \"live\" (TIO)'!K384)","v":0.35055719026821625},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L464/'data \"live\" (TIO)'!L384,'data \"live\" (TIO)'!L444/'data \"live\" (TIO)'!L384)","v":0.27195306652115819},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M464/'data \"live\" (TIO)'!M384,'data \"live\" (TIO)'!M444/'data \"live\" (TIO)'!M384)","v":0.27747022765304302},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N464/'data \"live\" (TIO)'!N384,'data \"live\" (TIO)'!N444/'data \"live\" (TIO)'!N384)","v":0.29878012114780916},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O464/'data \"live\" (TIO)'!O384,'data \"live\" (TIO)'!O444/'data \"live\" (TIO)'!O384)","v":0.30950848765736105},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P464/'data \"live\" (TIO)'!P384,'data \"live\" (TIO)'!P444/'data \"live\" (TIO)'!P384)","v":0.30504169628460964},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q464/'data \"live\" (TIO)'!Q384,'data \"live\" (TIO)'!Q444/'data \"live\" (TIO)'!Q384)","v":0.30061942330205749},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R464/'data \"live\" (TIO)'!R384,'data \"live\" (TIO)'!R444/'data \"live\" (TIO)'!R384)","v":0.27733548782384276},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V464/'data \"live\" (TIO)'!V384,'data \"live\" (TIO)'!V444/'data \"live\" (TIO)'!V384)","v":0.16468248359779014},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W464/'data \"live\" (TIO)'!W384,'data \"live\" (TIO)'!W444/'data \"live\" (TIO)'!W384)","v":0.15503097825183992},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X464/'data \"live\" (TIO)'!X384,'data \"live\" (TIO)'!X444/'data \"live\" (TIO)'!X384)","v":0.24505575265714793},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y464/'data \"live\" (TIO)'!Y384,'data \"live\" (TIO)'!Y444/'data \"live\" (TIO)'!Y384)","v":0.28268443701106716},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z464/'data \"live\" (TIO)'!Z384,'data \"live\" (TIO)'!Z444/'data \"live\" (TIO)'!Z384)","v":0.3050270532898739},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA464/'data \"live\" (TIO)'!AA384,'data \"live\" (TIO)'!AA444/'data \"live\" (TIO)'!AA384)","v":9.152684165554982E-2},{"$f":"HLOOKUP($Y$3,$S663:$X679,2,FALSE)","v":0.28268443701106716},{"$f":"HLOOKUP($Z$3,$S663:$X679,2,FALSE)","v":0.24505575265714793},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T664/$S664-1","v":-5.8606751216616515E-2},{"$f":"U664/$S664-1","v":0.48804989640341034},{"$f":"V664/$S664-1","v":0.71654222619982688},{"$f":"W664/$S664-1","v":0.85221309896474629},{"$f":"X664/$S664-1","v":-0.44422236259753611},{"$f":"HLOOKUP($Y$3,$AL663:$AQ679,2,FALSE)","v":0.71654222619982688},{"$f":"HLOOKUP($Z$3,$AL663:$AQ679,2,FALSE)","v":0.48804989640341034}]
["Auckland","Auckland  network cost per passenger kilometre:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C465/'data \"live\" (TIO)'!C385,'data \"live\" (TIO)'!C445/'data \"live\" (TIO)'!C385)","v":0.34721027469836535},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D465/'data \"live\" (TIO)'!D385,'data \"live\" (TIO)'!D445/'data \"live\" (TIO)'!D385)","v":0.31925932264585644},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E465/'data \"live\" (TIO)'!E385,'data \"live\" (TIO)'!E445/'data \"live\" (TIO)'!E385)","v":0.3163476273332444},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F465/'data \"live\" (TIO)'!F385,'data \"live\" (TIO)'!F445/'data \"live\" (TIO)'!F385)","v":0.30780145547887278},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G465/'data \"live\" (TIO)'!G385,'data \"live\" (TIO)'!G445/'data \"live\" (TIO)'!G385)","v":0.30244798505169052},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H465/'data \"live\" (TIO)'!H385,'data \"live\" (TIO)'!H445/'data \"live\" (TIO)'!H385)","v":0.30627430559721425},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I465/'data \"live\" (TIO)'!I385,'data \"live\" (TIO)'!I445/'data \"live\" (TIO)'!I385)","v":0.28726272181428547},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J465/'data \"live\" (TIO)'!J385,'data \"live\" (TIO)'!J445/'data \"live\" (TIO)'!J385)","v":0.29617052326152227},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K465/'data \"live\" (TIO)'!K385,'data \"live\" (TIO)'!K445/'data \"live\" (TIO)'!K385)","v":0.36110636191911055},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L465/'data \"live\" (TIO)'!L385,'data \"live\" (TIO)'!L445/'data \"live\" (TIO)'!L385)","v":0.34176199994195511},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M465/'data \"live\" (TIO)'!M385,'data \"live\" (TIO)'!M445/'data \"live\" (TIO)'!M385)","v":0.32662397140852062},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N465/'data \"live\" (TIO)'!N385,'data \"live\" (TIO)'!N445/'data \"live\" (TIO)'!N385)","v":0.31765911677961489},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O465/'data \"live\" (TIO)'!O385,'data \"live\" (TIO)'!O445/'data \"live\" (TIO)'!O385)","v":0.31594140062090348},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P465/'data \"live\" (TIO)'!P385,'data \"live\" (TIO)'!P445/'data \"live\" (TIO)'!P385)","v":0.30703114379440943},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q465/'data \"live\" (TIO)'!Q385,'data \"live\" (TIO)'!Q445/'data \"live\" (TIO)'!Q385)","v":0.29942174398686094},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R465/'data \"live\" (TIO)'!R385,'data \"live\" (TIO)'!R445/'data \"live\" (TIO)'!R385)","v":0.27956442960258976},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V465/'data \"live\" (TIO)'!V385,'data \"live\" (TIO)'!V445/'data \"live\" (TIO)'!V385)","v":0.32624003230274567},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W465/'data \"live\" (TIO)'!W385,'data \"live\" (TIO)'!W445/'data \"live\" (TIO)'!W385)","v":0.30542919891571541},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X465/'data \"live\" (TIO)'!X385,'data \"live\" (TIO)'!X445/'data \"live\" (TIO)'!X385)","v":0.31574746025911332},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y465/'data \"live\" (TIO)'!Y385,'data \"live\" (TIO)'!Y445/'data \"live\" (TIO)'!Y385)","v":0.32831495290639956},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z465/'data \"live\" (TIO)'!Z385,'data \"live\" (TIO)'!Z445/'data \"live\" (TIO)'!Z385)","v":0.30716339634570022},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA465/'data \"live\" (TIO)'!AA385,'data \"live\" (TIO)'!AA445/'data \"live\" (TIO)'!AA385)","v":9.8004722766505847E-2},{"$f":"HLOOKUP($Y$3,$S663:$X679,3,FALSE)","v":0.32831495290639956},{"$f":"HLOOKUP($Z$3,$S663:$X679,3,FALSE)","v":0.31574746025911332},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T665/$S665-1","v":-6.3789943987371034E-2},-3.2162122991378994E-2,6.3601042122518603E-3,-5.8474233901934625E-2,-0.69959320419770255,{"$f":"HLOOKUP($Y$3,$AL663:$AQ679,3,FALSE)","v":6.3601042122518603E-3},{"$f":"HLOOKUP($Z$3,$AL663:$AQ679,3,FALSE)","v":-3.2162122991378994E-2}]
["Waikato","Waikato  network cost per passenger kilometre:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C466/'data \"live\" (TIO)'!C386,'data \"live\" (TIO)'!C446/'data \"live\" (TIO)'!C386)","v":0.42024447599552334},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D466/'data \"live\" (TIO)'!D386,'data \"live\" (TIO)'!D446/'data \"live\" (TIO)'!D386)","v":0.41178297740293002},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E466/'data \"live\" (TIO)'!E386,'data \"live\" (TIO)'!E446/'data \"live\" (TIO)'!E386)","v":0.39397197975567982},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F466/'data \"live\" (TIO)'!F386,'data \"live\" (TIO)'!F446/'data \"live\" (TIO)'!F386)","v":0.36207380274028805},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G466/'data \"live\" (TIO)'!G386,'data \"live\" (TIO)'!G446/'data \"live\" (TIO)'!G386)","v":0.35151304404929773},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H466/'data \"live\" (TIO)'!H386,'data \"live\" (TIO)'!H446/'data \"live\" (TIO)'!H386)","v":0.35816253890097977},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I466/'data \"live\" (TIO)'!I386,'data \"live\" (TIO)'!I446/'data \"live\" (TIO)'!I386)","v":0.3951322447904021},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J466/'data \"live\" (TIO)'!J386,'data \"live\" (TIO)'!J446/'data \"live\" (TIO)'!J386)","v":0.4216558051312575},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K466/'data \"live\" (TIO)'!K386,'data \"live\" (TIO)'!K446/'data \"live\" (TIO)'!K386)","v":0.31991501645124359},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L466/'data \"live\" (TIO)'!L386,'data \"live\" (TIO)'!L446/'data \"live\" (TIO)'!L386)","v":0.43030307639594284},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M466/'data \"live\" (TIO)'!M386,'data \"live\" (TIO)'!M446/'data \"live\" (TIO)'!M386)","v":0.43819878524298095},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N466/'data \"live\" (TIO)'!N386,'data \"live\" (TIO)'!N446/'data \"live\" (TIO)'!N386)","v":0.44623533999929144},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O466/'data \"live\" (TIO)'!O386,'data \"live\" (TIO)'!O446/'data \"live\" (TIO)'!O386)","v":0.45441526628732637},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P466/'data \"live\" (TIO)'!P386,'data \"live\" (TIO)'!P446/'data \"live\" (TIO)'!P386)","v":0.46274107695842126},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q466/'data \"live\" (TIO)'!Q386,'data \"live\" (TIO)'!Q446/'data \"live\" (TIO)'!Q386)","v":0.47121530801559441},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R466/'data \"live\" (TIO)'!R386,'data \"live\" (TIO)'!R446/'data \"live\" (TIO)'!R386)","v":0.47984054209363286},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V466/'data \"live\" (TIO)'!V386,'data \"live\" (TIO)'!V446/'data \"live\" (TIO)'!V386)","v":0.40814228658190649},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W466/'data \"live\" (TIO)'!W386,'data \"live\" (TIO)'!W446/'data \"live\" (TIO)'!W386)","v":0.35723031233059965},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X466/'data \"live\" (TIO)'!X386,'data \"live\" (TIO)'!X446/'data \"live\" (TIO)'!X386)","v":0.37320520733067442},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y466/'data \"live\" (TIO)'!Y386,'data \"live\" (TIO)'!Y446/'data \"live\" (TIO)'!Y386)","v":0.43829326701844146},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z466/'data \"live\" (TIO)'!Z386,'data \"live\" (TIO)'!Z446/'data \"live\" (TIO)'!Z386)","v":0.46284082105616148},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA466/'data \"live\" (TIO)'!AA386,'data \"live\" (TIO)'!AA446/'data \"live\" (TIO)'!AA386)","v":0.15850929088623009},{"$f":"HLOOKUP($Y$3,$S663:$X679,4,FALSE)","v":0.43829326701844146},{"$f":"HLOOKUP($Z$3,$S663:$X679,4,FALSE)","v":0.37320520733067442},null,null,null,null,null,null,null,null,null,null,null,null,-0.12474074832500792,-8.560024383609377E-2,7.3873699020609251E-2,0.13401829771754858,-0.61163227605326742,{"$f":"HLOOKUP($Y$3,$AL663:$AQ679,4,FALSE)","v":7.3873699020609251E-2},{"$f":"HLOOKUP($Z$3,$AL663:$AQ679,4,FALSE)","v":-8.560024383609377E-2}]
["Bay of Plenty","Bay of Plenty  network cost per passenger kilometre:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C467/'data \"live\" (TIO)'!C387,'data \"live\" (TIO)'!C447/'data \"live\" (TIO)'!C387)","v":0.44924822350229798},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D467/'data \"live\" (TIO)'!D387,'data \"live\" (TIO)'!D447/'data \"live\" (TIO)'!D387)","v":0.37813160750210839},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E467/'data \"live\" (TIO)'!E387,'data \"live\" (TIO)'!E447/'data \"live\" (TIO)'!E387)","v":0.32578097760853914},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F467/'data \"live\" (TIO)'!F387,'data \"live\" (TIO)'!F447/'data \"live\" (TIO)'!F387)","v":0.3200507202030623},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G467/'data \"live\" (TIO)'!G387,'data \"live\" (TIO)'!G447/'data \"live\" (TIO)'!G387)","v":0.37427382676949117},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H467/'data \"live\" (TIO)'!H387,'data \"live\" (TIO)'!H447/'data \"live\" (TIO)'!H387)","v":0.41470989750972032},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I467/'data \"live\" (TIO)'!I387,'data \"live\" (TIO)'!I447/'data \"live\" (TIO)'!I387)","v":0.40923195496130665},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J467/'data \"live\" (TIO)'!J387,'data \"live\" (TIO)'!J447/'data \"live\" (TIO)'!J387)","v":0.40727148157636534},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K467/'data \"live\" (TIO)'!K387,'data \"live\" (TIO)'!K447/'data \"live\" (TIO)'!K387)","v":0.42850475204106642},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L467/'data \"live\" (TIO)'!L387,'data \"live\" (TIO)'!L447/'data \"live\" (TIO)'!L387)","v":0.44005708895313173},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M467/'data \"live\" (TIO)'!M387,'data \"live\" (TIO)'!M447/'data \"live\" (TIO)'!M387)","v":0.4400987757367405},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N467/'data \"live\" (TIO)'!N387,'data \"live\" (TIO)'!N447/'data \"live\" (TIO)'!N387)","v":0.44014159872027853},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O467/'data \"live\" (TIO)'!O387,'data \"live\" (TIO)'!O447/'data \"live\" (TIO)'!O387)","v":0.44018512693135875},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P467/'data \"live\" (TIO)'!P387,'data \"live\" (TIO)'!P447/'data \"live\" (TIO)'!P387)","v":0.44023182866637911},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q467/'data \"live\" (TIO)'!Q387,'data \"live\" (TIO)'!Q447/'data \"live\" (TIO)'!Q387)","v":0.44027947070478918},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R467/'data \"live\" (TIO)'!R387,'data \"live\" (TIO)'!R447/'data \"live\" (TIO)'!R387)","v":0.44033028626713938},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V467/'data \"live\" (TIO)'!V387,'data \"live\" (TIO)'!V447/'data \"live\" (TIO)'!V387)","v":0.37707555229445677},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W467/'data \"live\" (TIO)'!W387,'data \"live\" (TIO)'!W447/'data \"live\" (TIO)'!W387)","v":0.36971383859853774},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X467/'data \"live\" (TIO)'!X387,'data \"live\" (TIO)'!X447/'data \"live\" (TIO)'!X387)","v":0.41489953035800431},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y467/'data \"live\" (TIO)'!Y387,'data \"live\" (TIO)'!Y447/'data \"live\" (TIO)'!Y387)","v":0.44009915447005027},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z467/'data \"live\" (TIO)'!Z387,'data \"live\" (TIO)'!Z447/'data \"live\" (TIO)'!Z387)","v":0.44023214210084238},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA467/'data \"live\" (TIO)'!AA387,'data \"live\" (TIO)'!AA447/'data \"live\" (TIO)'!AA387)","v":0.14677676208904647},{"$f":"HLOOKUP($Y$3,$S663:$X679,5,FALSE)","v":0.44009915447005027},{"$f":"HLOOKUP($Z$3,$S663:$X679,5,FALSE)","v":0.41489953035800431},null,null,null,null,null,null,null,null,null,null,null,null,-1.952317950905047E-2,0.10030875200843292,0.16713786346556514,0.16749054512308148,-0.61074972589464216,{"$f":"HLOOKUP($Y$3,$AL663:$AQ679,5,FALSE)","v":0.16713786346556514},{"$f":"HLOOKUP($Z$3,$AL663:$AQ679,5,FALSE)","v":0.10030875200843292}]
["Gisborne","Gisborne  network cost per passenger kilometre:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C468/'data \"live\" (TIO)'!C388,'data \"live\" (TIO)'!C448/'data \"live\" (TIO)'!C388)","v":0.28090844483654365},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D468/'data \"live\" (TIO)'!D388,'data \"live\" (TIO)'!D448/'data \"live\" (TIO)'!D388)","v":0.26222048540416049},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E468/'data \"live\" (TIO)'!E388,'data \"live\" (TIO)'!E448/'data \"live\" (TIO)'!E388)","v":0.29173117761026085},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F468/'data \"live\" (TIO)'!F388,'data \"live\" (TIO)'!F448/'data \"live\" (TIO)'!F388)","v":0.28727941676008018},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G468/'data \"live\" (TIO)'!G388,'data \"live\" (TIO)'!G448/'data \"live\" (TIO)'!G388)","v":0.31018070403112674},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H468/'data \"live\" (TIO)'!H388,'data \"live\" (TIO)'!H448/'data \"live\" (TIO)'!H388)","v":0.33316577583941481},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I468/'data \"live\" (TIO)'!I388,'data \"live\" (TIO)'!I448/'data \"live\" (TIO)'!I388)","v":0.35666015918306054},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J468/'data \"live\" (TIO)'!J388,'data \"live\" (TIO)'!J448/'data \"live\" (TIO)'!J388)","v":0.42661727872600275},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K468/'data \"live\" (TIO)'!K388,'data \"live\" (TIO)'!K448/'data \"live\" (TIO)'!K388)","v":0.43648328307826517},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L468/'data \"live\" (TIO)'!L388,'data \"live\" (TIO)'!L448/'data \"live\" (TIO)'!L388)","v":0.49586776859504134},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M468/'data \"live\" (TIO)'!M388,'data \"live\" (TIO)'!M448/'data \"live\" (TIO)'!M388)","v":0.5067768595041322},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N468/'data \"live\" (TIO)'!N388,'data \"live\" (TIO)'!N448/'data \"live\" (TIO)'!N388)","v":0.51793388429752063},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O468/'data \"live\" (TIO)'!O388,'data \"live\" (TIO)'!O448/'data \"live\" (TIO)'!O388)","v":0.50653099173553717},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P468/'data \"live\" (TIO)'!P388,'data \"live\" (TIO)'!P448/'data \"live\" (TIO)'!P388)","v":0.51116884458447398},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q468/'data \"live\" (TIO)'!Q388,'data \"live\" (TIO)'!Q448/'data \"live\" (TIO)'!Q388)","v":0.51591859924590677},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R468/'data \"live\" (TIO)'!R388,'data \"live\" (TIO)'!R448/'data \"live\" (TIO)'!R388)","v":0.52139662207530602},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V468/'data \"live\" (TIO)'!V388,'data \"live\" (TIO)'!V448/'data \"live\" (TIO)'!V388)","v":0.27835218021234698},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W468/'data \"live\" (TIO)'!W388,'data \"live\" (TIO)'!W448/'data \"live\" (TIO)'!W388)","v":0.30921979779578079},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X468/'data \"live\" (TIO)'!X388,'data \"live\" (TIO)'!X448/'data \"live\" (TIO)'!X388)","v":0.40270788571232508},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y468/'data \"live\" (TIO)'!Y388,'data \"live\" (TIO)'!Y448/'data \"live\" (TIO)'!Y388)","v":0.50685950413223135},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z468/'data \"live\" (TIO)'!Z388,'data \"live\" (TIO)'!Z448/'data \"live\" (TIO)'!Z388)","v":0.51120622568093388},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA468/'data \"live\" (TIO)'!AA388,'data \"live\" (TIO)'!AA448/'data \"live\" (TIO)'!AA388)","v":0.173798874025102},{"$f":"HLOOKUP($Y$3,$S663:$X679,6,FALSE)","v":0.50685950413223135},{"$f":"HLOOKUP($Z$3,$S663:$X679,6,FALSE)","v":0.40270788571232508},null,null,null,null,null,null,null,null,null,null,null,null,0.1108941110498427,0.44675671447987453,0.82092880948718494,0.83654471573008404,-0.3756151868739962,{"$f":"HLOOKUP($Y$3,$AL663:$AQ679,6,FALSE)","v":0.82092880948718494},{"$f":"HLOOKUP($Z$3,$AL663:$AQ679,6,FALSE)","v":0.44675671447987453}]
["Hawkes Bay","Hawkes Bay  network cost per passenger kilometre:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C469/'data \"live\" (TIO)'!C389,'data \"live\" (TIO)'!C449/'data \"live\" (TIO)'!C389)","v":0.52842262431671594},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D469/'data \"live\" (TIO)'!D389,'data \"live\" (TIO)'!D449/'data \"live\" (TIO)'!D389)","v":0.47605207842620106},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E469/'data \"live\" (TIO)'!E389,'data \"live\" (TIO)'!E449/'data \"live\" (TIO)'!E389)","v":0.63197615875605651},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F469/'data \"live\" (TIO)'!F389,'data \"live\" (TIO)'!F449/'data \"live\" (TIO)'!F389)","v":0.54603563423501644},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G469/'data \"live\" (TIO)'!G389,'data \"live\" (TIO)'!G449/'data \"live\" (TIO)'!G389)","v":0.44371203459300673},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H469/'data \"live\" (TIO)'!H389,'data \"live\" (TIO)'!H449/'data \"live\" (TIO)'!H389)","v":0.31128510962700612},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I469/'data \"live\" (TIO)'!I389,'data \"live\" (TIO)'!I449/'data \"live\" (TIO)'!I389)","v":0.33368582960787174},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J469/'data \"live\" (TIO)'!J389,'data \"live\" (TIO)'!J449/'data \"live\" (TIO)'!J389)","v":0.28699264757902554},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K469/'data \"live\" (TIO)'!K389,'data \"live\" (TIO)'!K449/'data \"live\" (TIO)'!K389)","v":0.22464577445836542},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L469/'data \"live\" (TIO)'!L389,'data \"live\" (TIO)'!L449/'data \"live\" (TIO)'!L389)","v":0.2928556313740644},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M469/'data \"live\" (TIO)'!M389,'data \"live\" (TIO)'!M449/'data \"live\" (TIO)'!M389)","v":0.29383764748669472},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N469/'data \"live\" (TIO)'!N389,'data \"live\" (TIO)'!N449/'data \"live\" (TIO)'!N389)","v":0.29296492242503347},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O469/'data \"live\" (TIO)'!O389,'data \"live\" (TIO)'!O449/'data \"live\" (TIO)'!O389)","v":0.29436944813934901},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P469/'data \"live\" (TIO)'!P389,'data \"live\" (TIO)'!P449/'data \"live\" (TIO)'!P389)","v":0.29609707892288262},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q469/'data \"live\" (TIO)'!Q389,'data \"live\" (TIO)'!Q449/'data \"live\" (TIO)'!Q389)","v":0.29783525629162305},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R469/'data \"live\" (TIO)'!R389,'data \"live\" (TIO)'!R449/'data \"live\" (TIO)'!R389)","v":0.29957655336354877},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V469/'data \"live\" (TIO)'!V389,'data \"live\" (TIO)'!V449/'data \"live\" (TIO)'!V389)","v":0.55262001369711133},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W469/'data \"live\" (TIO)'!W389,'data \"live\" (TIO)'!W449/'data \"live\" (TIO)'!W389)","v":0.42092945720151492},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X469/'data \"live\" (TIO)'!X389,'data \"live\" (TIO)'!X449/'data \"live\" (TIO)'!X389)","v":0.27776385977309037},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y469/'data \"live\" (TIO)'!Y389,'data \"live\" (TIO)'!Y449/'data \"live\" (TIO)'!Y389)","v":0.29322020638582724},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z469/'data \"live\" (TIO)'!Z389,'data \"live\" (TIO)'!Z449/'data \"live\" (TIO)'!Z389)","v":0.29612799120437733},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA469/'data \"live\" (TIO)'!AA389,'data \"live\" (TIO)'!AA449/'data \"live\" (TIO)'!AA389)","v":9.7500128029732167E-2},{"$f":"HLOOKUP($Y$3,$S663:$X679,7,FALSE)","v":0.29322020638582724},{"$f":"HLOOKUP($Z$3,$S663:$X679,7,FALSE)","v":0.27776385977309037},null,null,null,null,null,null,null,null,null,null,null,null,-0.23830218455999574,-0.49736916346042515,-0.46939995092805309,-0.46413813494875733,-0.82356750459064698,{"$f":"HLOOKUP($Y$3,$AL663:$AQ679,7,FALSE)","v":-0.46939995092805309},{"$f":"HLOOKUP($Z$3,$AL663:$AQ679,7,FALSE)","v":-0.49736916346042515}]
["Taranaki","Taranaki  network cost per passenger kilometre:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C470/'data \"live\" (TIO)'!C390,'data \"live\" (TIO)'!C450/'data \"live\" (TIO)'!C390)","v":0.22985519392589346},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D470/'data \"live\" (TIO)'!D390,'data \"live\" (TIO)'!D450/'data \"live\" (TIO)'!D390)","v":0.33422237494575291},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E470/'data \"live\" (TIO)'!E390,'data \"live\" (TIO)'!E450/'data \"live\" (TIO)'!E390)","v":0.3166799719789925},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F470/'data \"live\" (TIO)'!F390,'data \"live\" (TIO)'!F450/'data \"live\" (TIO)'!F390)","v":0.31486663134199683},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G470/'data \"live\" (TIO)'!G390,'data \"live\" (TIO)'!G450/'data \"live\" (TIO)'!G390)","v":0.31994531515033164},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H470/'data \"live\" (TIO)'!H390,'data \"live\" (TIO)'!H450/'data \"live\" (TIO)'!H390)","v":0.32314895933010362},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I470/'data \"live\" (TIO)'!I390,'data \"live\" (TIO)'!I450/'data \"live\" (TIO)'!I390)","v":0.25608198071818028},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J470/'data \"live\" (TIO)'!J390,'data \"live\" (TIO)'!J450/'data \"live\" (TIO)'!J390)","v":0.26867362476283357},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K470/'data \"live\" (TIO)'!K390,'data \"live\" (TIO)'!K450/'data \"live\" (TIO)'!K390)","v":0.28673406728199796},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L470/'data \"live\" (TIO)'!L390,'data \"live\" (TIO)'!L450/'data \"live\" (TIO)'!L390)","v":0.2995096199979867},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M470/'data \"live\" (TIO)'!M390,'data \"live\" (TIO)'!M450/'data \"live\" (TIO)'!M390)","v":0.30400342724730989},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N470/'data \"live\" (TIO)'!N390,'data \"live\" (TIO)'!N450/'data \"live\" (TIO)'!N390)","v":0.30899153131658291},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O470/'data \"live\" (TIO)'!O390,'data \"live\" (TIO)'!O450/'data \"live\" (TIO)'!O390)","v":0.35775441275757958},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P470/'data \"live\" (TIO)'!P390,'data \"live\" (TIO)'!P450/'data \"live\" (TIO)'!P390)","v":0.36309445325522011},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q470/'data \"live\" (TIO)'!Q390,'data \"live\" (TIO)'!Q450/'data \"live\" (TIO)'!Q390)","v":0.36837192643215921},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R470/'data \"live\" (TIO)'!R390,'data \"live\" (TIO)'!R450/'data \"live\" (TIO)'!R390)","v":0.37358792575102101},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V470/'data \"live\" (TIO)'!V390,'data \"live\" (TIO)'!V450/'data \"live\" (TIO)'!V390)","v":0.29856550847606661},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W470/'data \"live\" (TIO)'!W390,'data \"live\" (TIO)'!W450/'data \"live\" (TIO)'!W390)","v":0.31938187530446327},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X470/'data \"live\" (TIO)'!X390,'data \"live\" (TIO)'!X450/'data \"live\" (TIO)'!X390)","v":0.27030530882946369},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y470/'data \"live\" (TIO)'!Y390,'data \"live\" (TIO)'!Y450/'data \"live\" (TIO)'!Y390)","v":0.30418395668954656},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z470/'data \"live\" (TIO)'!Z390,'data \"live\" (TIO)'!Z450/'data \"live\" (TIO)'!Z390)","v":0.36309124782074059},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA470/'data \"live\" (TIO)'!AA390,'data \"live\" (TIO)'!AA450/'data \"live\" (TIO)'!AA390)","v":0.12452930858367367},{"$f":"HLOOKUP($Y$3,$S663:$X679,8,FALSE)","v":0.30418395668954656},{"$f":"HLOOKUP($Z$3,$S663:$X679,8,FALSE)","v":0.27030530882946369},null,null,null,null,null,null,null,null,null,null,null,null,6.9721271337225943E-2,-9.4653263167765789E-2,1.8818142263510529E-2,0.21611920169220222,-0.58290792121536672,{"$f":"HLOOKUP($Y$3,$AL663:$AQ679,8,FALSE)","v":1.8818142263510529E-2},{"$f":"HLOOKUP($Z$3,$AL663:$AQ679,8,FALSE)","v":-9.4653263167765789E-2}]
["Manawatu-Wanganui","Manawatu-Wanganui  network cost per passenger kilometre:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C471/'data \"live\" (TIO)'!C391,'data \"live\" (TIO)'!C451/'data \"live\" (TIO)'!C391)","v":0.22080482852843808},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D471/'data \"live\" (TIO)'!D391,'data \"live\" (TIO)'!D451/'data \"live\" (TIO)'!D391)","v":0.18935173209124817},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E471/'data \"live\" (TIO)'!E391,'data \"live\" (TIO)'!E451/'data \"live\" (TIO)'!E391)","v":0.18502320475746109},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F471/'data \"live\" (TIO)'!F391,'data \"live\" (TIO)'!F451/'data \"live\" (TIO)'!F391)","v":0.17936741544550325},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G471/'data \"live\" (TIO)'!G391,'data \"live\" (TIO)'!G451/'data \"live\" (TIO)'!G391)","v":0.17858663666774133},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H471/'data \"live\" (TIO)'!H391,'data \"live\" (TIO)'!H451/'data \"live\" (TIO)'!H391)","v":0.18892961458591273},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I471/'data \"live\" (TIO)'!I391,'data \"live\" (TIO)'!I451/'data \"live\" (TIO)'!I391)","v":0.19593057351458557},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J471/'data \"live\" (TIO)'!J391,'data \"live\" (TIO)'!J451/'data \"live\" (TIO)'!J391)","v":0.26556779011887943},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K471/'data \"live\" (TIO)'!K391,'data \"live\" (TIO)'!K451/'data \"live\" (TIO)'!K391)","v":0.18569534720049916},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L471/'data \"live\" (TIO)'!L391,'data \"live\" (TIO)'!L451/'data \"live\" (TIO)'!L391)","v":0.26705971755378199},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M471/'data \"live\" (TIO)'!M391,'data \"live\" (TIO)'!M451/'data \"live\" (TIO)'!M391)","v":0.26681244351624051},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N471/'data \"live\" (TIO)'!N391,'data \"live\" (TIO)'!N451/'data \"live\" (TIO)'!N391)","v":0.26372323184284319},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O471/'data \"live\" (TIO)'!O391,'data \"live\" (TIO)'!O451/'data \"live\" (TIO)'!O391)","v":0.27284150923364237},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P471/'data \"live\" (TIO)'!P391,'data \"live\" (TIO)'!P451/'data \"live\" (TIO)'!P391)","v":0.27284149166352045},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q471/'data \"live\" (TIO)'!Q391,'data \"live\" (TIO)'!Q451/'data \"live\" (TIO)'!Q391)","v":0.27284149953117504},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R471/'data \"live\" (TIO)'!R391,'data \"live\" (TIO)'!R451/'data \"live\" (TIO)'!R391)","v":0.27284151214528124},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V471/'data \"live\" (TIO)'!V391,'data \"live\" (TIO)'!V451/'data \"live\" (TIO)'!V391)","v":0.19658782918077705},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W471/'data \"live\" (TIO)'!W391,'data \"live\" (TIO)'!W451/'data \"live\" (TIO)'!W391)","v":0.18224691662188136},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X471/'data \"live\" (TIO)'!X391,'data \"live\" (TIO)'!X451/'data \"live\" (TIO)'!X391)","v":0.21097394685214557},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y471/'data \"live\" (TIO)'!Y391,'data \"live\" (TIO)'!Y451/'data \"live\" (TIO)'!Y391)","v":0.26583535322834873},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z471/'data \"live\" (TIO)'!Z391,'data \"live\" (TIO)'!Z451/'data \"live\" (TIO)'!Z391)","v":0.27284150007929298},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA471/'data \"live\" (TIO)'!AA391,'data \"live\" (TIO)'!AA451/'data \"live\" (TIO)'!AA391)","v":8.9152242560374753E-2},{"$f":"HLOOKUP($Y$3,$S663:$X679,9,FALSE)","v":0.26583535322834873},{"$f":"HLOOKUP($Z$3,$S663:$X679,9,FALSE)","v":0.21097394685214557},null,null,null,null,null,null,null,null,null,null,null,null,-7.294913738382125E-2,7.3179086067120869E-2,0.35224725933513135,0.38788602130803862,-0.54650171919649881,{"$f":"HLOOKUP($Y$3,$AL663:$AQ679,9,FALSE)","v":0.35224725933513135},{"$f":"HLOOKUP($Z$3,$AL663:$AQ679,9,FALSE)","v":7.3179086067120869E-2}]
["Wellington","Wellington  network cost per passenger kilometre:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C472/'data \"live\" (TIO)'!C392,'data \"live\" (TIO)'!C452/'data \"live\" (TIO)'!C392)","v":0.1699019519755938},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D472/'data \"live\" (TIO)'!D392,'data \"live\" (TIO)'!D452/'data \"live\" (TIO)'!D392)","v":0.17530118892937493},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E472/'data \"live\" (TIO)'!E392,'data \"live\" (TIO)'!E452/'data \"live\" (TIO)'!E392)","v":0.19787580841120864},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F472/'data \"live\" (TIO)'!F392,'data \"live\" (TIO)'!F452/'data \"live\" (TIO)'!F392)","v":0.17124077933663509},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G472/'data \"live\" (TIO)'!G392,'data \"live\" (TIO)'!G452/'data \"live\" (TIO)'!G392)","v":0.17646915282743469},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H472/'data \"live\" (TIO)'!H392,'data \"live\" (TIO)'!H452/'data \"live\" (TIO)'!H392)","v":0.17950739914644825},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I472/'data \"live\" (TIO)'!I392,'data \"live\" (TIO)'!I452/'data \"live\" (TIO)'!I392)","v":0.18071829094353561},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J472/'data \"live\" (TIO)'!J392,'data \"live\" (TIO)'!J452/'data \"live\" (TIO)'!J392)","v":0.19618515755805935},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K472/'data \"live\" (TIO)'!K392,'data \"live\" (TIO)'!K452/'data \"live\" (TIO)'!K392)","v":0.24466967197382261},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L472/'data \"live\" (TIO)'!L392,'data \"live\" (TIO)'!L452/'data \"live\" (TIO)'!L392)","v":0.21440572837312855},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M472/'data \"live\" (TIO)'!M392,'data \"live\" (TIO)'!M452/'data \"live\" (TIO)'!M392)","v":0.20767982309181829},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N472/'data \"live\" (TIO)'!N392,'data \"live\" (TIO)'!N452/'data \"live\" (TIO)'!N392)","v":0.20246048962487537},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O472/'data \"live\" (TIO)'!O392,'data \"live\" (TIO)'!O452/'data \"live\" (TIO)'!O392)","v":0.21378950621596662},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P472/'data \"live\" (TIO)'!P392,'data \"live\" (TIO)'!P452/'data \"live\" (TIO)'!P392)","v":0.20420375908709279},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q472/'data \"live\" (TIO)'!Q392,'data \"live\" (TIO)'!Q452/'data \"live\" (TIO)'!Q392)","v":0.20620252961307597},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R472/'data \"live\" (TIO)'!R392,'data \"live\" (TIO)'!R452/'data \"live\" (TIO)'!R392)","v":0.20862140447552813},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V472/'data \"live\" (TIO)'!V392,'data \"live\" (TIO)'!V452/'data \"live\" (TIO)'!V392)","v":0.18110530949479964},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W472/'data \"live\" (TIO)'!W392,'data \"live\" (TIO)'!W452/'data \"live\" (TIO)'!W392)","v":0.1758020385334301},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X472/'data \"live\" (TIO)'!X392,'data \"live\" (TIO)'!X452/'data \"live\" (TIO)'!X392)","v":0.20693290276998383},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y472/'data \"live\" (TIO)'!Y392,'data \"live\" (TIO)'!Y452/'data \"live\" (TIO)'!Y392)","v":0.20812192271134788},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z472/'data \"live\" (TIO)'!Z392,'data \"live\" (TIO)'!Z452/'data \"live\" (TIO)'!Z392)","v":0.2080219685987566},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA472/'data \"live\" (TIO)'!AA392,'data \"live\" (TIO)'!AA452/'data \"live\" (TIO)'!AA392)","v":6.8906074600845316E-2},{"$f":"HLOOKUP($Y$3,$S663:$X679,10,FALSE)","v":0.20812192271134788},{"$f":"HLOOKUP($Z$3,$S663:$X679,10,FALSE)","v":0.20693290276998383},null,null,null,null,null,null,null,null,null,null,null,null,-2.9282802233480787E-2,0.14261091155875705,0.14917626265023465,0.14862435109739214,-0.61952482346839244,{"$f":"HLOOKUP($Y$3,$AL663:$AQ679,10,FALSE)","v":0.14917626265023465},{"$f":"HLOOKUP($Z$3,$AL663:$AQ679,10,FALSE)","v":0.14261091155875705}]
["Marlborough","Marlborough  network cost per passenger kilometre:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C473/'data \"live\" (TIO)'!C393,'data \"live\" (TIO)'!C453/'data \"live\" (TIO)'!C393)","v":0.57422143280047366},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D473/'data \"live\" (TIO)'!D393,'data \"live\" (TIO)'!D453/'data \"live\" (TIO)'!D393)","v":0.55237128945772374},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E473/'data \"live\" (TIO)'!E393,'data \"live\" (TIO)'!E453/'data \"live\" (TIO)'!E393)","v":0.46440229279072115},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F473/'data \"live\" (TIO)'!F393,'data \"live\" (TIO)'!F453/'data \"live\" (TIO)'!F393)","v":0.41975315187309803},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G473/'data \"live\" (TIO)'!G393,'data \"live\" (TIO)'!G453/'data \"live\" (TIO)'!G393)","v":0.41700254107228218},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H473/'data \"live\" (TIO)'!H393,'data \"live\" (TIO)'!H453/'data \"live\" (TIO)'!H393)","v":0.53406608613140127},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I473/'data \"live\" (TIO)'!I393,'data \"live\" (TIO)'!I453/'data \"live\" (TIO)'!I393)","v":0.46268147932895959},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J473/'data \"live\" (TIO)'!J393,'data \"live\" (TIO)'!J453/'data \"live\" (TIO)'!J393)","v":0.60837615686670621},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K473/'data \"live\" (TIO)'!K393,'data \"live\" (TIO)'!K453/'data \"live\" (TIO)'!K393)","v":0.45632095790895483},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L473/'data \"live\" (TIO)'!L393,'data \"live\" (TIO)'!L453/'data \"live\" (TIO)'!L393)","v":0.86729111627038136},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M473/'data \"live\" (TIO)'!M393,'data \"live\" (TIO)'!M453/'data \"live\" (TIO)'!M393)","v":0.84195800572531443},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N473/'data \"live\" (TIO)'!N393,'data \"live\" (TIO)'!N453/'data \"live\" (TIO)'!N393)","v":0.81737359003055721},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O473/'data \"live\" (TIO)'!O393,'data \"live\" (TIO)'!O453/'data \"live\" (TIO)'!O393)","v":0.97667576195969996},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P473/'data \"live\" (TIO)'!P393,'data \"live\" (TIO)'!P453/'data \"live\" (TIO)'!P393)","v":0.94818748036955602},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q473/'data \"live\" (TIO)'!Q393,'data \"live\" (TIO)'!Q453/'data \"live\" (TIO)'!Q393)","v":0.92053483073665798},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R473/'data \"live\" (TIO)'!R393,'data \"live\" (TIO)'!R453/'data \"live\" (TIO)'!R393)","v":0.89368999011355443},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V473/'data \"live\" (TIO)'!V393,'data \"live\" (TIO)'!V453/'data \"live\" (TIO)'!V393)","v":0.52946501381724564},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W473/'data \"live\" (TIO)'!W393,'data \"live\" (TIO)'!W453/'data \"live\" (TIO)'!W393)","v":0.45805034806128592},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X473/'data \"live\" (TIO)'!X393,'data \"live\" (TIO)'!X453/'data \"live\" (TIO)'!X393)","v":0.49758538668167346},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y473/'data \"live\" (TIO)'!Y393,'data \"live\" (TIO)'!Y453/'data \"live\" (TIO)'!Y393)","v":0.84171450770492517},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z473/'data \"live\" (TIO)'!Z393,'data \"live\" (TIO)'!Z453/'data \"live\" (TIO)'!Z393)","v":0.94791222332811986},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA473/'data \"live\" (TIO)'!AA393,'data \"live\" (TIO)'!AA453/'data \"live\" (TIO)'!AA393)","v":0.28912806204688213},{"$f":"HLOOKUP($Y$3,$S663:$X679,11,FALSE)","v":0.84171450770492517},{"$f":"HLOOKUP($Z$3,$S663:$X679,11,FALSE)","v":0.49758538668167346},null,null,null,null,null,null,null,null,null,null,null,null,-0.13488080211586895,-6.0211017354540486E-2,0.58974528200924348,0.79032079285848478,-0.45392414134717529,{"$f":"HLOOKUP($Y$3,$AL663:$AQ679,11,FALSE)","v":0.58974528200924348},{"$f":"HLOOKUP($Z$3,$AL663:$AQ679,11,FALSE)","v":-6.0211017354540486E-2}]
["Nelson","Nelson  network cost per passenger kilometre:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C474/'data \"live\" (TIO)'!C394,'data \"live\" (TIO)'!C454/'data \"live\" (TIO)'!C394)","v":0.66758370627686126},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D474/'data \"live\" (TIO)'!D394,'data \"live\" (TIO)'!D454/'data \"live\" (TIO)'!D394)","v":0.56397371915205352},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E474/'data \"live\" (TIO)'!E394,'data \"live\" (TIO)'!E454/'data \"live\" (TIO)'!E394)","v":0.41100904228527568},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F474/'data \"live\" (TIO)'!F394,'data \"live\" (TIO)'!F454/'data \"live\" (TIO)'!F394)","v":0.21249697921701302},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G474/'data \"live\" (TIO)'!G394,'data \"live\" (TIO)'!G454/'data \"live\" (TIO)'!G394)","v":0.21928909794233181},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H474/'data \"live\" (TIO)'!H394,'data \"live\" (TIO)'!H454/'data \"live\" (TIO)'!H394)","v":0.14479511273943194},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I474/'data \"live\" (TIO)'!I394,'data \"live\" (TIO)'!I454/'data \"live\" (TIO)'!I394)","v":0.20675592746958299},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J474/'data \"live\" (TIO)'!J394,'data \"live\" (TIO)'!J454/'data \"live\" (TIO)'!J394)","v":0.25876425465034247},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K474/'data \"live\" (TIO)'!K394,'data \"live\" (TIO)'!K454/'data \"live\" (TIO)'!K394)","v":0.18253982589630646},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L474/'data \"live\" (TIO)'!L394,'data \"live\" (TIO)'!L454/'data \"live\" (TIO)'!L394)","v":0.27134120815185536},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M474/'data \"live\" (TIO)'!M394,'data \"live\" (TIO)'!M454/'data \"live\" (TIO)'!M394)","v":0.29741371061444877},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N474/'data \"live\" (TIO)'!N394,'data \"live\" (TIO)'!N454/'data \"live\" (TIO)'!N394)","v":0.29251589091654706},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O474/'data \"live\" (TIO)'!O394,'data \"live\" (TIO)'!O454/'data \"live\" (TIO)'!O394)","v":0.26705966782858315},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P474/'data \"live\" (TIO)'!P394,'data \"live\" (TIO)'!P454/'data \"live\" (TIO)'!P394)","v":0.27416136969448429},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q474/'data \"live\" (TIO)'!Q394,'data \"live\" (TIO)'!Q454/'data \"live\" (TIO)'!Q394)","v":0.2814811017702139},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R474/'data \"live\" (TIO)'!R394,'data \"live\" (TIO)'!R454/'data \"live\" (TIO)'!R394)","v":0.28901818057549039},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V474/'data \"live\" (TIO)'!V394,'data \"live\" (TIO)'!V454/'data \"live\" (TIO)'!V394)","v":0.51191034584235451},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W474/'data \"live\" (TIO)'!W394,'data \"live\" (TIO)'!W454/'data \"live\" (TIO)'!W394)","v":0.19032385913994879},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X474/'data \"live\" (TIO)'!X394,'data \"live\" (TIO)'!X454/'data \"live\" (TIO)'!X394)","v":0.21385138485877253},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y474/'data \"live\" (TIO)'!Y394,'data \"live\" (TIO)'!Y454/'data \"live\" (TIO)'!Y394)","v":0.28709026092414458},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z474/'data \"live\" (TIO)'!Z394,'data \"live\" (TIO)'!Z454/'data \"live\" (TIO)'!Z394)","v":0.27423404643109378},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA474/'data \"live\" (TIO)'!AA394,'data \"live\" (TIO)'!AA454/'data \"live\" (TIO)'!AA394)","v":9.6339393525163464E-2},{"$f":"HLOOKUP($Y$3,$S663:$X679,12,FALSE)","v":0.28709026092414458},{"$f":"HLOOKUP($Z$3,$S663:$X679,12,FALSE)","v":0.21385138485877253},null,null,null,null,null,null,null,null,null,null,null,null,-0.62820860979715376,-0.58224836322290474,-0.43917863107116117,-0.46429282264292115,-0.81180416784381282,{"$f":"HLOOKUP($Y$3,$AL663:$AQ679,12,FALSE)","v":-0.43917863107116117},{"$f":"HLOOKUP($Z$3,$AL663:$AQ679,12,FALSE)","v":-0.58224836322290474}]
["Canterbury","Canterbury  network cost per passenger kilometre:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C475/'data \"live\" (TIO)'!C395,'data \"live\" (TIO)'!C455/'data \"live\" (TIO)'!C395)","v":0.20742245427066131},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D475/'data \"live\" (TIO)'!D395,'data \"live\" (TIO)'!D455/'data \"live\" (TIO)'!D395)","v":0.2790748517657754},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E475/'data \"live\" (TIO)'!E395,'data \"live\" (TIO)'!E455/'data \"live\" (TIO)'!E395)","v":0.35620282135978815},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F475/'data \"live\" (TIO)'!F395,'data \"live\" (TIO)'!F455/'data \"live\" (TIO)'!F395)","v":0.29412047908421685},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G475/'data \"live\" (TIO)'!G395,'data \"live\" (TIO)'!G455/'data \"live\" (TIO)'!G395)","v":0.26516282201775804},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H475/'data \"live\" (TIO)'!H395,'data \"live\" (TIO)'!H455/'data \"live\" (TIO)'!H395)","v":0.26602357858577313},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I475/'data \"live\" (TIO)'!I395,'data \"live\" (TIO)'!I455/'data \"live\" (TIO)'!I395)","v":0.28149815994522193},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J475/'data \"live\" (TIO)'!J395,'data \"live\" (TIO)'!J455/'data \"live\" (TIO)'!J395)","v":0.30537301068197731},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K475/'data \"live\" (TIO)'!K395,'data \"live\" (TIO)'!K455/'data \"live\" (TIO)'!K395)","v":0.24629032401867584},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L475/'data \"live\" (TIO)'!L395,'data \"live\" (TIO)'!L455/'data \"live\" (TIO)'!L395)","v":0.30569933936619059},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M475/'data \"live\" (TIO)'!M395,'data \"live\" (TIO)'!M455/'data \"live\" (TIO)'!M395)","v":0.30706476881731259},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N475/'data \"live\" (TIO)'!N395,'data \"live\" (TIO)'!N455/'data \"live\" (TIO)'!N395)","v":0.30428819825403786},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O475/'data \"live\" (TIO)'!O395,'data \"live\" (TIO)'!O455/'data \"live\" (TIO)'!O395)","v":0.3073834791681751},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P475/'data \"live\" (TIO)'!P395,'data \"live\" (TIO)'!P455/'data \"live\" (TIO)'!P395)","v":0.31651367807133279},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q475/'data \"live\" (TIO)'!Q395,'data \"live\" (TIO)'!Q455/'data \"live\" (TIO)'!Q395)","v":0.32591510207930563},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R475/'data \"live\" (TIO)'!R395,'data \"live\" (TIO)'!R455/'data \"live\" (TIO)'!R395)","v":0.33559571244822761},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V475/'data \"live\" (TIO)'!V395,'data \"live\" (TIO)'!V455/'data \"live\" (TIO)'!V395)","v":0.27036255305684048},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W475/'data \"live\" (TIO)'!W395,'data \"live\" (TIO)'!W455/'data \"live\" (TIO)'!W395)","v":0.27474688349317883},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X475/'data \"live\" (TIO)'!X395,'data \"live\" (TIO)'!X455/'data \"live\" (TIO)'!X395)","v":0.27547062736148248},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y475/'data \"live\" (TIO)'!Y395,'data \"live\" (TIO)'!Y455/'data \"live\" (TIO)'!Y395)","v":0.30567939899796348},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z475/'data \"live\" (TIO)'!Z395,'data \"live\" (TIO)'!Z455/'data \"live\" (TIO)'!Z395)","v":0.3166655519863677},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA475/'data \"live\" (TIO)'!AA395,'data \"live\" (TIO)'!AA455/'data \"live\" (TIO)'!AA395)","v":0.11075401012669443},{"$f":"HLOOKUP($Y$3,$S663:$X679,13,FALSE)","v":0.30567939899796348},{"$f":"HLOOKUP($Z$3,$S663:$X679,13,FALSE)","v":0.27547062736148248},null,null,null,null,null,null,null,null,null,null,null,null,1.621648555529287E-2,1.8893423837317069E-2,0.13062772762653285,0.17126261904988205,-0.59035003599995695,{"$f":"HLOOKUP($Y$3,$AL663:$AQ679,13,FALSE)","v":0.13062772762653285},{"$f":"HLOOKUP($Z$3,$AL663:$AQ679,13,FALSE)","v":1.8893423837317069E-2}]
["West Coast","West Coast  network cost per passenger kilometre:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C476/'data \"live\" (TIO)'!C396,'data \"live\" (TIO)'!C456/'data \"live\" (TIO)'!C396)","v":0.63578864145473712},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D476/'data \"live\" (TIO)'!D396,'data \"live\" (TIO)'!D456/'data \"live\" (TIO)'!D396)","v":0.62845909978327452},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E476/'data \"live\" (TIO)'!E396,'data \"live\" (TIO)'!E456/'data \"live\" (TIO)'!E396)","v":0.71814052417174379},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F476/'data \"live\" (TIO)'!F396,'data \"live\" (TIO)'!F456/'data \"live\" (TIO)'!F396)","v":0.40793119861249671},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G476/'data \"live\" (TIO)'!G396,'data \"live\" (TIO)'!G456/'data \"live\" (TIO)'!G396)","v":0.79266901550812952},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H476/'data \"live\" (TIO)'!H396,'data \"live\" (TIO)'!H456/'data \"live\" (TIO)'!H396)","v":0.66192096466093597},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I476/'data \"live\" (TIO)'!I396,'data \"live\" (TIO)'!I456/'data \"live\" (TIO)'!I396)","v":0.661256864851958},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J476/'data \"live\" (TIO)'!J396,'data \"live\" (TIO)'!J456/'data \"live\" (TIO)'!J396)","v":0.718170991988617},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K476/'data \"live\" (TIO)'!K396,'data \"live\" (TIO)'!K456/'data \"live\" (TIO)'!K396)","v":1.3675056689342404},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L476/'data \"live\" (TIO)'!L396,'data \"live\" (TIO)'!L456/'data \"live\" (TIO)'!L396)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M476/'data \"live\" (TIO)'!M396,'data \"live\" (TIO)'!M456/'data \"live\" (TIO)'!M396)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N476/'data \"live\" (TIO)'!N396,'data \"live\" (TIO)'!N456/'data \"live\" (TIO)'!N396)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O476/'data \"live\" (TIO)'!O396,'data \"live\" (TIO)'!O456/'data \"live\" (TIO)'!O396)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P476/'data \"live\" (TIO)'!P396,'data \"live\" (TIO)'!P456/'data \"live\" (TIO)'!P396)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q476/'data \"live\" (TIO)'!Q396,'data \"live\" (TIO)'!Q456/'data \"live\" (TIO)'!Q396)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R476/'data \"live\" (TIO)'!R396,'data \"live\" (TIO)'!R456/'data \"live\" (TIO)'!R396)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V476/'data \"live\" (TIO)'!V396,'data \"live\" (TIO)'!V456/'data \"live\" (TIO)'!V396)","v":0.66051424716082185},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W476/'data \"live\" (TIO)'!W396,'data \"live\" (TIO)'!W456/'data \"live\" (TIO)'!W396)","v":0.61297790759650894},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X476/'data \"live\" (TIO)'!X396,'data \"live\" (TIO)'!X456/'data \"live\" (TIO)'!X396)","v":0.83164951707425872},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y476/'data \"live\" (TIO)'!Y396,'data \"live\" (TIO)'!Y456/'data \"live\" (TIO)'!Y396)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z476/'data \"live\" (TIO)'!Z396,'data \"live\" (TIO)'!Z456/'data \"live\" (TIO)'!Z396)","v":{"$error":"#DIV/0!"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA476/'data \"live\" (TIO)'!AA396,'data \"live\" (TIO)'!AA456/'data \"live\" (TIO)'!AA396)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$S663:$X679,14,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$S663:$X679,14,FALSE)","v":0.83164951707425872},null,null,null,null,null,null,null,null,null,null,null,null,-7.1968681627451403E-2,0.25909398722139731,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL663:$AQ679,14,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL663:$AQ679,14,FALSE)","v":0.25909398722139731}]
["Otago","Otago  network cost per passenger kilometre:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C477/'data \"live\" (TIO)'!C397,'data \"live\" (TIO)'!C457/'data \"live\" (TIO)'!C397)","v":0.3955915628009154},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D477/'data \"live\" (TIO)'!D397,'data \"live\" (TIO)'!D457/'data \"live\" (TIO)'!D397)","v":0.31633629708102262},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E477/'data \"live\" (TIO)'!E397,'data \"live\" (TIO)'!E457/'data \"live\" (TIO)'!E397)","v":0.37576182629181837},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F477/'data \"live\" (TIO)'!F397,'data \"live\" (TIO)'!F457/'data \"live\" (TIO)'!F397)","v":0.35559729668971818},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G477/'data \"live\" (TIO)'!G397,'data \"live\" (TIO)'!G457/'data \"live\" (TIO)'!G397)","v":0.31928652389433537},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H477/'data \"live\" (TIO)'!H397,'data \"live\" (TIO)'!H457/'data \"live\" (TIO)'!H397)","v":0.40087658840604301},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I477/'data \"live\" (TIO)'!I397,'data \"live\" (TIO)'!I457/'data \"live\" (TIO)'!I397)","v":0.34169738954608858},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J477/'data \"live\" (TIO)'!J397,'data \"live\" (TIO)'!J457/'data \"live\" (TIO)'!J397)","v":0.49463998163185491},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K477/'data \"live\" (TIO)'!K397,'data \"live\" (TIO)'!K457/'data \"live\" (TIO)'!K397)","v":0.64947423588157815},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L477/'data \"live\" (TIO)'!L397,'data \"live\" (TIO)'!L457/'data \"live\" (TIO)'!L397)","v":0.42065375277595718},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M477/'data \"live\" (TIO)'!M397,'data \"live\" (TIO)'!M457/'data \"live\" (TIO)'!M397)","v":0.39172986927780729},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N477/'data \"live\" (TIO)'!N397,'data \"live\" (TIO)'!N457/'data \"live\" (TIO)'!N397)","v":0.36503845218748798},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O477/'data \"live\" (TIO)'!O397,'data \"live\" (TIO)'!O457/'data \"live\" (TIO)'!O397)","v":0.51624646909895744},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P477/'data \"live\" (TIO)'!P397,'data \"live\" (TIO)'!P457/'data \"live\" (TIO)'!P397)","v":0.49850064176360065},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q477/'data \"live\" (TIO)'!Q397,'data \"live\" (TIO)'!Q457/'data \"live\" (TIO)'!Q397)","v":0.48674170168065167},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R477/'data \"live\" (TIO)'!R397,'data \"live\" (TIO)'!R457/'data \"live\" (TIO)'!R397)","v":0.4813821044021428},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V477/'data \"live\" (TIO)'!V397,'data \"live\" (TIO)'!V457/'data \"live\" (TIO)'!V397)","v":0.35831327054692025},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W477/'data \"live\" (TIO)'!W397,'data \"live\" (TIO)'!W457/'data \"live\" (TIO)'!W397)","v":0.35734815850661794},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X477/'data \"live\" (TIO)'!X397,'data \"live\" (TIO)'!X457/'data \"live\" (TIO)'!X397)","v":0.50175589085497707},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y477/'data \"live\" (TIO)'!Y397,'data \"live\" (TIO)'!Y457/'data \"live\" (TIO)'!Y397)","v":0.39136102273987572},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z477/'data \"live\" (TIO)'!Z397,'data \"live\" (TIO)'!Z457/'data \"live\" (TIO)'!Z397)","v":0.500052909159724},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA477/'data \"live\" (TIO)'!AA397,'data \"live\" (TIO)'!AA457/'data \"live\" (TIO)'!AA397)","v":0.15305977589434788},{"$f":"HLOOKUP($Y$3,$S663:$X679,15,FALSE)","v":0.39136102273987572},{"$f":"HLOOKUP($Z$3,$S663:$X679,15,FALSE)","v":0.50175589085497707},null,null,null,null,null,null,null,null,null,null,null,null,-2.6934867325153489E-3,0.40032740090566454,9.2231449152056832E-2,0.39557462774531338,-0.57283252261150874,{"$f":"HLOOKUP($Y$3,$AL663:$AQ679,15,FALSE)","v":9.2231449152056832E-2},{"$f":"HLOOKUP($Z$3,$AL663:$AQ679,15,FALSE)","v":0.40032740090566454}]
["Southland","Southland  network cost per passenger kilometre:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C478/'data \"live\" (TIO)'!C398,'data \"live\" (TIO)'!C458/'data \"live\" (TIO)'!C398)","v":1.0950656571198654},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D478/'data \"live\" (TIO)'!D398,'data \"live\" (TIO)'!D458/'data \"live\" (TIO)'!D398)","v":1.2187823813026069},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E478/'data \"live\" (TIO)'!E398,'data \"live\" (TIO)'!E458/'data \"live\" (TIO)'!E398)","v":1.244226711351083},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F478/'data \"live\" (TIO)'!F398,'data \"live\" (TIO)'!F458/'data \"live\" (TIO)'!F398)","v":1.3341585131929516},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G478/'data \"live\" (TIO)'!G398,'data \"live\" (TIO)'!G458/'data \"live\" (TIO)'!G398)","v":1.1346884587654862},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H478/'data \"live\" (TIO)'!H398,'data \"live\" (TIO)'!H458/'data \"live\" (TIO)'!H398)","v":0.4939565921394809},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I478/'data \"live\" (TIO)'!I398,'data \"live\" (TIO)'!I458/'data \"live\" (TIO)'!I398)","v":0.42393343723057009},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J478/'data \"live\" (TIO)'!J398,'data \"live\" (TIO)'!J458/'data \"live\" (TIO)'!J398)","v":2.4500084775605493},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K478/'data \"live\" (TIO)'!K398,'data \"live\" (TIO)'!K458/'data \"live\" (TIO)'!K398)","v":0.55507903156822103},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L478/'data \"live\" (TIO)'!L398,'data \"live\" (TIO)'!L458/'data \"live\" (TIO)'!L398)","v":0.79615511551155116},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M478/'data \"live\" (TIO)'!M398,'data \"live\" (TIO)'!M458/'data \"live\" (TIO)'!M398)","v":0.81404444444444446},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N478/'data \"live\" (TIO)'!N398,'data \"live\" (TIO)'!N458/'data \"live\" (TIO)'!N398)","v":0.91746863468634687},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O478/'data \"live\" (TIO)'!O398,'data \"live\" (TIO)'!O458/'data \"live\" (TIO)'!O398)","v":0.93701427988576091},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P478/'data \"live\" (TIO)'!P398,'data \"live\" (TIO)'!P458/'data \"live\" (TIO)'!P398)","v":0.95926568867155659},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q478/'data \"live\" (TIO)'!Q398,'data \"live\" (TIO)'!Q458/'data \"live\" (TIO)'!Q398)","v":0.97846309813463095},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R478/'data \"live\" (TIO)'!R398,'data \"live\" (TIO)'!R458/'data \"live\" (TIO)'!R398)","v":1.0017059538274604},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V478/'data \"live\" (TIO)'!V398,'data \"live\" (TIO)'!V458/'data \"live\" (TIO)'!V398)","v":1.1849128839334362},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W478/'data \"live\" (TIO)'!W398,'data \"live\" (TIO)'!W458/'data \"live\" (TIO)'!W398)","v":0.86685373160764378},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X478/'data \"live\" (TIO)'!X398,'data \"live\" (TIO)'!X458/'data \"live\" (TIO)'!X398)","v":0.6506916153634158},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y478/'data \"live\" (TIO)'!Y398,'data \"live\" (TIO)'!Y458/'data \"live\" (TIO)'!Y398)","v":0.84268668586315643},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z478/'data \"live\" (TIO)'!Z398,'data \"live\" (TIO)'!Z458/'data \"live\" (TIO)'!Z398)","v":0.95828924162257489},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA478/'data \"live\" (TIO)'!AA398,'data \"live\" (TIO)'!AA458/'data \"live\" (TIO)'!AA398)","v":0.33390198460915349},{"$f":"HLOOKUP($Y$3,$S663:$X679,16,FALSE)","v":0.84268668586315643},{"$f":"HLOOKUP($Z$3,$S663:$X679,16,FALSE)","v":0.6506916153634158},null,null,null,null,null,null,null,null,null,null,null,null,-0.26842408132989781,-0.45085278066740209,-0.28881971215826929,-0.19125764044236027,-0.71820545701154614,{"$f":"HLOOKUP($Y$3,$AL663:$AQ679,16,FALSE)","v":-0.28881971215826929},{"$f":"HLOOKUP($Z$3,$AL663:$AQ679,16,FALSE)","v":-0.45085278066740209}]
["National","National total  network cost per passenger kilometre:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C479/'data \"live\" (TIO)'!C399,'data \"live\" (TIO)'!C459/'data \"live\" (TIO)'!C399)","v":0.26782025516944324},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D479/'data \"live\" (TIO)'!D399,'data \"live\" (TIO)'!D459/'data \"live\" (TIO)'!D399)","v":0.26672973475105616},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E479/'data \"live\" (TIO)'!E399,'data \"live\" (TIO)'!E459/'data \"live\" (TIO)'!E399)","v":0.2835276451328746},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F479/'data \"live\" (TIO)'!F399,'data \"live\" (TIO)'!F459/'data \"live\" (TIO)'!F399)","v":0.2636770611317823},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G479/'data \"live\" (TIO)'!G399,'data \"live\" (TIO)'!G459/'data \"live\" (TIO)'!G399)","v":0.26173923720011538},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H479/'data \"live\" (TIO)'!H399,'data \"live\" (TIO)'!H459/'data \"live\" (TIO)'!H399)","v":0.26440622395716301},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I479/'data \"live\" (TIO)'!I399,'data \"live\" (TIO)'!I459/'data \"live\" (TIO)'!I399)","v":0.25635966950503469},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J479/'data \"live\" (TIO)'!J399,'data \"live\" (TIO)'!J459/'data \"live\" (TIO)'!J399)","v":0.27125875879495615},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K479/'data \"live\" (TIO)'!K399,'data \"live\" (TIO)'!K459/'data \"live\" (TIO)'!K399)","v":0.31563992135101687},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L479/'data \"live\" (TIO)'!L399,'data \"live\" (TIO)'!L459/'data \"live\" (TIO)'!L399)","v":0.30422648818790016},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M479/'data \"live\" (TIO)'!M399,'data \"live\" (TIO)'!M459/'data \"live\" (TIO)'!M399)","v":0.29457358041167425},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N479/'data \"live\" (TIO)'!N399,'data \"live\" (TIO)'!N459/'data \"live\" (TIO)'!N399)","v":0.28803733891099553},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O479/'data \"live\" (TIO)'!O399,'data \"live\" (TIO)'!O459/'data \"live\" (TIO)'!O399)","v":0.29409466502991299},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P479/'data \"live\" (TIO)'!P399,'data \"live\" (TIO)'!P459/'data \"live\" (TIO)'!P399)","v":0.28706684475824795},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q479/'data \"live\" (TIO)'!Q399,'data \"live\" (TIO)'!Q459/'data \"live\" (TIO)'!Q399)","v":0.28450990881466348},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R479/'data \"live\" (TIO)'!R399,'data \"live\" (TIO)'!R459/'data \"live\" (TIO)'!R399)","v":0.2744553006524898},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V479/'data \"live\" (TIO)'!V399,'data \"live\" (TIO)'!V459/'data \"live\" (TIO)'!V399)","v":0.27312826234627141},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W479/'data \"live\" (TIO)'!W399,'data \"live\" (TIO)'!W459/'data \"live\" (TIO)'!W399)","v":0.26326685054274374},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X479/'data \"live\" (TIO)'!X399,'data \"live\" (TIO)'!X459/'data \"live\" (TIO)'!X399)","v":0.28171098958809748},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y479/'data \"live\" (TIO)'!Y399,'data \"live\" (TIO)'!Y459/'data \"live\" (TIO)'!Y399)","v":0.29544035012396097},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z479/'data \"live\" (TIO)'!Z399,'data \"live\" (TIO)'!Z459/'data \"live\" (TIO)'!Z399)","v":0.28843965935576205},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA479/'data \"live\" (TIO)'!AA399,'data \"live\" (TIO)'!AA459/'data \"live\" (TIO)'!AA399)","v":9.3788932962315913E-2},{"$f":"HLOOKUP($Y$3,$S663:$X679,17,FALSE)","v":0.29544035012396097},{"$f":"HLOOKUP($Z$3,$S663:$X679,17,FALSE)","v":0.28171098958809748},null,null,null,null,null,null,null,null,null,null,null,null,-3.6105424311693501E-2,3.1423797625691696E-2,8.1690878805512845E-2,5.6059365215302748E-2,-0.65661212736962926,{"$f":"HLOOKUP($Y$3,$AL663:$AQ679,17,FALSE)","v":8.1690878805512845E-2},{"$f":"HLOOKUP($Z$3,$AL663:$AQ679,17,FALSE)","v":3.1423797625691696E-2}]
[null,{"$f":"VLOOKUP('data \"live\" (TIO)'!$B$484,$A664:$Y679,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A664:$Y679,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A664:$Y679,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A664:$Y679,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A664:$Y679,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A664:$AK679,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A664:$Y679,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A664:$Y679,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A664:$Y679,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A664:$Y679,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A664:$Y679,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A664:$Y679,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A664:$Y679,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A664:$Y679,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A664:$Y679,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A664:$Y679,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A664:$Y679,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A664:$Y679,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A664:$Y679,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A664:$Y679,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A664:$Y679,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A664:$Y679,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A664:$Y679,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A664:$Y679,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A664:$Z679,26,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP($B$805,$A664:$AR679,44,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A664:$AS679,45,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B680","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I481/'data \"live\" (TIO)'!I401,'data \"live\" (TIO)'!I461/'data \"live\" (TIO)'!I401)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J481/'data \"live\" (TIO)'!J401,'data \"live\" (TIO)'!J461/'data \"live\" (TIO)'!J401)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K481/'data \"live\" (TIO)'!K401,'data \"live\" (TIO)'!K461/'data \"live\" (TIO)'!K401)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L481/'data \"live\" (TIO)'!L401,'data \"live\" (TIO)'!L461/'data \"live\" (TIO)'!L401)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M481/'data \"live\" (TIO)'!M401,'data \"live\" (TIO)'!M461/'data \"live\" (TIO)'!M401)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N481/'data \"live\" (TIO)'!N401,'data \"live\" (TIO)'!N461/'data \"live\" (TIO)'!N401)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O481/'data \"live\" (TIO)'!O401,'data \"live\" (TIO)'!O461/'data \"live\" (TIO)'!O401)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P481/'data \"live\" (TIO)'!P401,'data \"live\" (TIO)'!P461/'data \"live\" (TIO)'!P401)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q481/'data \"live\" (TIO)'!Q401,'data \"live\" (TIO)'!Q461/'data \"live\" (TIO)'!Q401)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R481/'data \"live\" (TIO)'!R401,'data \"live\" (TIO)'!R461/'data \"live\" (TIO)'!R401)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V481/'data \"live\" (TIO)'!V401,'data \"live\" (TIO)'!V461/'data \"live\" (TIO)'!V401)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W481/'data \"live\" (TIO)'!W401,'data \"live\" (TIO)'!W461/'data \"live\" (TIO)'!W401)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X481/'data \"live\" (TIO)'!X401,'data \"live\" (TIO)'!X461/'data \"live\" (TIO)'!X401)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y481/'data \"live\" (TIO)'!Y401,'data \"live\" (TIO)'!Y461/'data \"live\" (TIO)'!Y401)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z481/'data \"live\" (TIO)'!Z401,'data \"live\" (TIO)'!Z461/'data \"live\" (TIO)'!Z401)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA481/'data \"live\" (TIO)'!AA401,'data \"live\" (TIO)'!AA461/'data \"live\" (TIO)'!AA401)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S663:$X681,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S663:$X681,19,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$AL663:$AQ681,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$AL663:$AQ681,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B680","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C482/'data \"live\" (TIO)'!C402,'data \"live\" (TIO)'!C462/'data \"live\" (TIO)'!C402)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D482/'data \"live\" (TIO)'!D402,'data \"live\" (TIO)'!D462/'data \"live\" (TIO)'!D402)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E482/'data \"live\" (TIO)'!E402,'data \"live\" (TIO)'!E462/'data \"live\" (TIO)'!E402)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F482/'data \"live\" (TIO)'!F402,'data \"live\" (TIO)'!F462/'data \"live\" (TIO)'!F402)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G482/'data \"live\" (TIO)'!G402,'data \"live\" (TIO)'!G462/'data \"live\" (TIO)'!G402)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H482/'data \"live\" (TIO)'!H402,'data \"live\" (TIO)'!H462/'data \"live\" (TIO)'!H402)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I482/'data \"live\" (TIO)'!I402,'data \"live\" (TIO)'!I462/'data \"live\" (TIO)'!I402)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J482/'data \"live\" (TIO)'!J402,'data \"live\" (TIO)'!J462/'data \"live\" (TIO)'!J402)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K482/'data \"live\" (TIO)'!K402,'data \"live\" (TIO)'!K462/'data \"live\" (TIO)'!K402)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L482/'data \"live\" (TIO)'!L402,'data \"live\" (TIO)'!L462/'data \"live\" (TIO)'!L402)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M482/'data \"live\" (TIO)'!M402,'data \"live\" (TIO)'!M462/'data \"live\" (TIO)'!M402)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N482/'data \"live\" (TIO)'!N402,'data \"live\" (TIO)'!N462/'data \"live\" (TIO)'!N402)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O482/'data \"live\" (TIO)'!O402,'data \"live\" (TIO)'!O462/'data \"live\" (TIO)'!O402)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P482/'data \"live\" (TIO)'!P402,'data \"live\" (TIO)'!P462/'data \"live\" (TIO)'!P402)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q482/'data \"live\" (TIO)'!Q402,'data \"live\" (TIO)'!Q462/'data \"live\" (TIO)'!Q402)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R482/'data \"live\" (TIO)'!R402,'data \"live\" (TIO)'!R462/'data \"live\" (TIO)'!R402)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V482/'data \"live\" (TIO)'!V402,'data \"live\" (TIO)'!V462/'data \"live\" (TIO)'!V402)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W482/'data \"live\" (TIO)'!W402,'data \"live\" (TIO)'!W462/'data \"live\" (TIO)'!W402)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X482/'data \"live\" (TIO)'!X402,'data \"live\" (TIO)'!X462/'data \"live\" (TIO)'!X402)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y482/'data \"live\" (TIO)'!Y402,'data \"live\" (TIO)'!Y462/'data \"live\" (TIO)'!Y402)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z482/'data \"live\" (TIO)'!Z402,'data \"live\" (TIO)'!Z462/'data \"live\" (TIO)'!Z402)","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA482/'data \"live\" (TIO)'!AA402,'data \"live\" (TIO)'!AA462/'data \"live\" (TIO)'!AA402)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S663:$X710,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S663:$X682,20,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$AL663:$AQ710,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$AL663:$AQ682,20,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$15,\"NETWORK GROSS COST PER IN-SERVICE KILOMETRE\",\"NETWORK NET COST PER IN-SERVICE KILOMETRE\")","v":"NETWORK GROSS COST PER IN-SERVICE KILOMETRE"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2009-12","2012-15","2015-18",{"$f":"V663","v":"2018-21"},{"$f":"W663","v":"2021-24"},{"$f":"X663","v":"2024-27"},{"$f":"$Y$3","v":"2018-21"},{"$f":"Z663","v":"2015-18"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"S683","v":"2009-12"},"2012-15","2015-18","2018-21","2021-24","2024-27","2018-21","2015-18"]
["Northland","Northland  network cost per in-service kilometre:",{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!C464+'data \"live\" (TIO)'!C424)/'data \"live\" (TIO)'!C404,('data \"live\" (TIO)'!C444+'data \"live\" (TIO)'!C424)/'data \"live\" (TIO)'!C404),IF($E$1=$AR$8,('data \"live\" (TIO)'!C464)/'data \"live\" (TIO)'!C404,('data \"live\" (TIO)'!C444)/'data \"live\" (TIO)'!C404))","v":1.8595421743943317},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!D464+'data \"live\" (TIO)'!D424)/'data \"live\" (TIO)'!D404,('data \"live\" (TIO)'!D444+'data \"live\" (TIO)'!D424)/'data \"live\" (TIO)'!D404),IF($E$1=$AR$8,('data \"live\" (TIO)'!D464)/'data \"live\" (TIO)'!D404,('data \"live\" (TIO)'!D444)/'data \"live\" (TIO)'!D404))","v":1.7462094385572302},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!E464+'data \"live\" (TIO)'!E424)/'data \"live\" (TIO)'!E404,('data \"live\" (TIO)'!E444+'data \"live\" (TIO)'!E424)/'data \"live\" (TIO)'!E404),IF($E$1=$AR$8,('data \"live\" (TIO)'!E464)/'data \"live\" (TIO)'!E404,('data \"live\" (TIO)'!E444)/'data \"live\" (TIO)'!E404))","v":1.6654979444811771},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!F464+'data \"live\" (TIO)'!F424)/'data \"live\" (TIO)'!F404,('data \"live\" (TIO)'!F444+'data \"live\" (TIO)'!F424)/'data \"live\" (TIO)'!F404),IF($E$1=$AR$8,('data \"live\" (TIO)'!F464)/'data \"live\" (TIO)'!F404,('data \"live\" (TIO)'!F444)/'data \"live\" (TIO)'!F404))","v":1.8426334962890072},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!G464+'data \"live\" (TIO)'!G424)/'data \"live\" (TIO)'!G404,('data \"live\" (TIO)'!G444+'data \"live\" (TIO)'!G424)/'data \"live\" (TIO)'!G404),IF($E$1=$AR$8,('data \"live\" (TIO)'!G464)/'data \"live\" (TIO)'!G404,('data \"live\" (TIO)'!G444)/'data \"live\" (TIO)'!G404))","v":2.1105079708256689},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!H464+'data \"live\" (TIO)'!H424)/'data \"live\" (TIO)'!H404,('data \"live\" (TIO)'!H444+'data \"live\" (TIO)'!H424)/'data \"live\" (TIO)'!H404),IF($E$1=$AR$8,('data \"live\" (TIO)'!H464)/'data \"live\" (TIO)'!H404,('data \"live\" (TIO)'!H444)/'data \"live\" (TIO)'!H404))","v":2.1645535046496374},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!I464+'data \"live\" (TIO)'!I424)/'data \"live\" (TIO)'!I404,('data \"live\" (TIO)'!I444+'data \"live\" (TIO)'!I424)/'data \"live\" (TIO)'!I404),IF($E$1=$AR$8,('data \"live\" (TIO)'!I464)/'data \"live\" (TIO)'!I404,('data \"live\" (TIO)'!I444)/'data \"live\" (TIO)'!I404))","v":2.0748154772808087},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!J464+'data \"live\" (TIO)'!J424)/'data \"live\" (TIO)'!J404,('data \"live\" (TIO)'!J444+'data \"live\" (TIO)'!J424)/'data \"live\" (TIO)'!J404),IF($E$1=$AR$8,('data \"live\" (TIO)'!J464)/'data \"live\" (TIO)'!J404,('data \"live\" (TIO)'!J444)/'data \"live\" (TIO)'!J404))","v":2.1867891001564113},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!K464+'data \"live\" (TIO)'!K424)/'data \"live\" (TIO)'!K404,('data \"live\" (TIO)'!K444+'data \"live\" (TIO)'!K424)/'data \"live\" (TIO)'!K404),IF($E$1=$AR$8,('data \"live\" (TIO)'!K464)/'data \"live\" (TIO)'!K404,('data \"live\" (TIO)'!K444)/'data \"live\" (TIO)'!K404))","v":4.5572434734868112},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!L464+'data \"live\" (TIO)'!L424)/'data \"live\" (TIO)'!L404,('data \"live\" (TIO)'!L444+'data \"live\" (TIO)'!L424)/'data \"live\" (TIO)'!L404),IF($E$1=$AR$8,('data \"live\" (TIO)'!L464)/'data \"live\" (TIO)'!L404,('data \"live\" (TIO)'!L444)/'data \"live\" (TIO)'!L404))","v":2.4475775986904238},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!M464+'data \"live\" (TIO)'!M424)/'data \"live\" (TIO)'!M404,('data \"live\" (TIO)'!M444+'data \"live\" (TIO)'!M424)/'data \"live\" (TIO)'!M404),IF($E$1=$AR$8,('data \"live\" (TIO)'!M464)/'data \"live\" (TIO)'!M404,('data \"live\" (TIO)'!M444)/'data \"live\" (TIO)'!M404))","v":2.4972320488773869},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!N464+'data \"live\" (TIO)'!N424)/'data \"live\" (TIO)'!N404,('data \"live\" (TIO)'!N444+'data \"live\" (TIO)'!N424)/'data \"live\" (TIO)'!N404),IF($E$1=$AR$8,('data \"live\" (TIO)'!N464)/'data \"live\" (TIO)'!N404,('data \"live\" (TIO)'!N444)/'data \"live\" (TIO)'!N404))","v":2.6890210903302827},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!O464+'data \"live\" (TIO)'!O424)/'data \"live\" (TIO)'!O404,('data \"live\" (TIO)'!O444+'data \"live\" (TIO)'!O424)/'data \"live\" (TIO)'!O404),IF($E$1=$AR$8,('data \"live\" (TIO)'!O464)/'data \"live\" (TIO)'!O404,('data \"live\" (TIO)'!O444)/'data \"live\" (TIO)'!O404))","v":2.8033588022347078},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!P464+'data \"live\" (TIO)'!P424)/'data \"live\" (TIO)'!P404,('data \"live\" (TIO)'!P444+'data \"live\" (TIO)'!P424)/'data \"live\" (TIO)'!P404),IF($E$1=$AR$8,('data \"live\" (TIO)'!P464)/'data \"live\" (TIO)'!P404,('data \"live\" (TIO)'!P444)/'data \"live\" (TIO)'!P404))","v":2.7892137823891696},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Q464+'data \"live\" (TIO)'!Q424)/'data \"live\" (TIO)'!Q404,('data \"live\" (TIO)'!Q444+'data \"live\" (TIO)'!Q424)/'data \"live\" (TIO)'!Q404),IF($E$1=$AR$8,('data \"live\" (TIO)'!Q464)/'data \"live\" (TIO)'!Q404,('data \"live\" (TIO)'!Q444)/'data \"live\" (TIO)'!Q404))","v":2.7805858770293335},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!R464+'data \"live\" (TIO)'!R424)/'data \"live\" (TIO)'!R404,('data \"live\" (TIO)'!R444+'data \"live\" (TIO)'!R424)/'data \"live\" (TIO)'!R404),IF($E$1=$AR$8,('data \"live\" (TIO)'!R464)/'data \"live\" (TIO)'!R404,('data \"live\" (TIO)'!R444)/'data \"live\" (TIO)'!R404))","v":2.5868473617044887},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!V464+'data \"live\" (TIO)'!V424)/'data \"live\" (TIO)'!V404,('data \"live\" (TIO)'!V444+'data \"live\" (TIO)'!V424)/'data \"live\" (TIO)'!V404),IF($E$1=$AR$8,('data \"live\" (TIO)'!V464)/'data \"live\" (TIO)'!V404,('data \"live\" (TIO)'!V444)/'data \"live\" (TIO)'!V404))","v":1.7556686810951345},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!W464+'data \"live\" (TIO)'!W424)/'data \"live\" (TIO)'!W404,('data \"live\" (TIO)'!W444+'data \"live\" (TIO)'!W424)/'data \"live\" (TIO)'!W404),IF($E$1=$AR$8,('data \"live\" (TIO)'!W464)/'data \"live\" (TIO)'!W404,('data \"live\" (TIO)'!W444)/'data \"live\" (TIO)'!W404))","v":2.0406092332064816},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!X464+'data \"live\" (TIO)'!X424)/'data \"live\" (TIO)'!X404,('data \"live\" (TIO)'!X444+'data \"live\" (TIO)'!X424)/'data \"live\" (TIO)'!X404),IF($E$1=$AR$8,('data \"live\" (TIO)'!X464)/'data \"live\" (TIO)'!X404,('data \"live\" (TIO)'!X444)/'data \"live\" (TIO)'!X404))","v":2.8383576983780596},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Y464+'data \"live\" (TIO)'!Y424)/'data \"live\" (TIO)'!Y404,('data \"live\" (TIO)'!Y444+'data \"live\" (TIO)'!Y424)/'data \"live\" (TIO)'!Y404),IF($E$1=$AR$8,('data \"live\" (TIO)'!Y464)/'data \"live\" (TIO)'!Y404,('data \"live\" (TIO)'!Y444)/'data \"live\" (TIO)'!Y404))","v":2.5441599330996043},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Z464+'data \"live\" (TIO)'!Z424)/'data \"live\" (TIO)'!Z404,('data \"live\" (TIO)'!Z444+'data \"live\" (TIO)'!Z424)/'data \"live\" (TIO)'!Z404),IF($E$1=$AR$8,('data \"live\" (TIO)'!Z464)/'data \"live\" (TIO)'!Z404,('data \"live\" (TIO)'!Z444)/'data \"live\" (TIO)'!Z404))","v":2.7910563087030953},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!AA464+'data \"live\" (TIO)'!AA424)/'data \"live\" (TIO)'!AA404,('data \"live\" (TIO)'!AA444+'data \"live\" (TIO)'!AA424)/'data \"live\" (TIO)'!AA404),IF($E$1=$AR$8,('data \"live\" (TIO)'!AA464)/'data \"live\" (TIO)'!AA404,('data \"live\" (TIO)'!AA444)/'data \"live\" (TIO)'!AA404))","v":0.86272922410762198},{"$f":"HLOOKUP($Y$3,$S683:$X699,2,FALSE)","v":2.5441599330996043},{"$f":"HLOOKUP($Z$3,$S683:$X699,2,FALSE)","v":2.8383576983780596},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T684/$S684-1","v":0.16229745121021888},{"$f":"U684/$S684-1","v":0.61668185400879594},{"$f":"V684/$S684-1","v":0.44911164645975932},{"$f":"W684/$S684-1","v":0.58973976055784982},{"$f":"X684/$S684-1","v":-0.5086036258450104},{"$f":"HLOOKUP($Y$3,$AL683:$AQ699,2,FALSE)","v":0.44911164645975932},{"$f":"HLOOKUP($Z$3,$AL683:$AQ699,2,FALSE)","v":0.61668185400879594}]
["Auckland","Auckland  network cost per in-service kilometre:",{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!C465+'data \"live\" (TIO)'!C425)/'data \"live\" (TIO)'!C405,('data \"live\" (TIO)'!C445+'data \"live\" (TIO)'!C425)/'data \"live\" (TIO)'!C405),IF($E$1=$AR$8,('data \"live\" (TIO)'!C465)/'data \"live\" (TIO)'!C405,('data \"live\" (TIO)'!C445)/'data \"live\" (TIO)'!C405))","v":4.1827120447682038},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!D465+'data \"live\" (TIO)'!D425)/'data \"live\" (TIO)'!D405,('data \"live\" (TIO)'!D445+'data \"live\" (TIO)'!D425)/'data \"live\" (TIO)'!D405),IF($E$1=$AR$8,('data \"live\" (TIO)'!D465)/'data \"live\" (TIO)'!D405,('data \"live\" (TIO)'!D445)/'data \"live\" (TIO)'!D405))","v":3.9612403977017343},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!E465+'data \"live\" (TIO)'!E425)/'data \"live\" (TIO)'!E405,('data \"live\" (TIO)'!E445+'data \"live\" (TIO)'!E425)/'data \"live\" (TIO)'!E405),IF($E$1=$AR$8,('data \"live\" (TIO)'!E465)/'data \"live\" (TIO)'!E405,('data \"live\" (TIO)'!E445)/'data \"live\" (TIO)'!E405))","v":4.8170826217215774},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!F465+'data \"live\" (TIO)'!F425)/'data \"live\" (TIO)'!F405,('data \"live\" (TIO)'!F445+'data \"live\" (TIO)'!F425)/'data \"live\" (TIO)'!F405),IF($E$1=$AR$8,('data \"live\" (TIO)'!F465)/'data \"live\" (TIO)'!F405,('data \"live\" (TIO)'!F445)/'data \"live\" (TIO)'!F405))","v":4.14267294180648},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!G465+'data \"live\" (TIO)'!G425)/'data \"live\" (TIO)'!G405,('data \"live\" (TIO)'!G445+'data \"live\" (TIO)'!G425)/'data \"live\" (TIO)'!G405),IF($E$1=$AR$8,('data \"live\" (TIO)'!G465)/'data \"live\" (TIO)'!G405,('data \"live\" (TIO)'!G445)/'data \"live\" (TIO)'!G405))","v":4.3101439852174144},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!H465+'data \"live\" (TIO)'!H425)/'data \"live\" (TIO)'!H405,('data \"live\" (TIO)'!H445+'data \"live\" (TIO)'!H425)/'data \"live\" (TIO)'!H405),IF($E$1=$AR$8,('data \"live\" (TIO)'!H465)/'data \"live\" (TIO)'!H405,('data \"live\" (TIO)'!H445)/'data \"live\" (TIO)'!H405))","v":4.162270793850956},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!I465+'data \"live\" (TIO)'!I425)/'data \"live\" (TIO)'!I405,('data \"live\" (TIO)'!I445+'data \"live\" (TIO)'!I425)/'data \"live\" (TIO)'!I405),IF($E$1=$AR$8,('data \"live\" (TIO)'!I465)/'data \"live\" (TIO)'!I405,('data \"live\" (TIO)'!I445)/'data \"live\" (TIO)'!I405))","v":4.2293095691389571},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!J465+'data \"live\" (TIO)'!J425)/'data \"live\" (TIO)'!J405,('data \"live\" (TIO)'!J445+'data \"live\" (TIO)'!J425)/'data \"live\" (TIO)'!J405),IF($E$1=$AR$8,('data \"live\" (TIO)'!J465)/'data \"live\" (TIO)'!J405,('data \"live\" (TIO)'!J445)/'data \"live\" (TIO)'!J405))","v":4.3095949550562036},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!K465+'data \"live\" (TIO)'!K425)/'data \"live\" (TIO)'!K405,('data \"live\" (TIO)'!K445+'data \"live\" (TIO)'!K425)/'data \"live\" (TIO)'!K405),IF($E$1=$AR$8,('data \"live\" (TIO)'!K465)/'data \"live\" (TIO)'!K405,('data \"live\" (TIO)'!K445)/'data \"live\" (TIO)'!K405))","v":5.0188703248178426},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!L465+'data \"live\" (TIO)'!L425)/'data \"live\" (TIO)'!L405,('data \"live\" (TIO)'!L445+'data \"live\" (TIO)'!L425)/'data \"live\" (TIO)'!L405),IF($E$1=$AR$8,('data \"live\" (TIO)'!L465)/'data \"live\" (TIO)'!L405,('data \"live\" (TIO)'!L445)/'data \"live\" (TIO)'!L405))","v":4.6597368921624573},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!M465+'data \"live\" (TIO)'!M425)/'data \"live\" (TIO)'!M405,('data \"live\" (TIO)'!M445+'data \"live\" (TIO)'!M425)/'data \"live\" (TIO)'!M405),IF($E$1=$AR$8,('data \"live\" (TIO)'!M465)/'data \"live\" (TIO)'!M405,('data \"live\" (TIO)'!M445)/'data \"live\" (TIO)'!M405))","v":4.6107703471527728},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!N465+'data \"live\" (TIO)'!N425)/'data \"live\" (TIO)'!N405,('data \"live\" (TIO)'!N445+'data \"live\" (TIO)'!N425)/'data \"live\" (TIO)'!N405),IF($E$1=$AR$8,('data \"live\" (TIO)'!N465)/'data \"live\" (TIO)'!N405,('data \"live\" (TIO)'!N445)/'data \"live\" (TIO)'!N405))","v":4.6107510511869467},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!O465+'data \"live\" (TIO)'!O425)/'data \"live\" (TIO)'!O405,('data \"live\" (TIO)'!O445+'data \"live\" (TIO)'!O425)/'data \"live\" (TIO)'!O405),IF($E$1=$AR$8,('data \"live\" (TIO)'!O465)/'data \"live\" (TIO)'!O405,('data \"live\" (TIO)'!O445)/'data \"live\" (TIO)'!O405))","v":4.5329470557832332},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!P465+'data \"live\" (TIO)'!P425)/'data \"live\" (TIO)'!P405,('data \"live\" (TIO)'!P445+'data \"live\" (TIO)'!P425)/'data \"live\" (TIO)'!P405),IF($E$1=$AR$8,('data \"live\" (TIO)'!P465)/'data \"live\" (TIO)'!P405,('data \"live\" (TIO)'!P445)/'data \"live\" (TIO)'!P405))","v":4.3652110524053525},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Q465+'data \"live\" (TIO)'!Q425)/'data \"live\" (TIO)'!Q405,('data \"live\" (TIO)'!Q445+'data \"live\" (TIO)'!Q425)/'data \"live\" (TIO)'!Q405),IF($E$1=$AR$8,('data \"live\" (TIO)'!Q465)/'data \"live\" (TIO)'!Q405,('data \"live\" (TIO)'!Q445)/'data \"live\" (TIO)'!Q405))","v":4.3361292609472271},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!R465+'data \"live\" (TIO)'!R425)/'data \"live\" (TIO)'!R405,('data \"live\" (TIO)'!R445+'data \"live\" (TIO)'!R425)/'data \"live\" (TIO)'!R405),IF($E$1=$AR$8,('data \"live\" (TIO)'!R465)/'data \"live\" (TIO)'!R405,('data \"live\" (TIO)'!R445)/'data \"live\" (TIO)'!R405))","v":4.0801772099416214},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!V465+'data \"live\" (TIO)'!V425)/'data \"live\" (TIO)'!V405,('data \"live\" (TIO)'!V445+'data \"live\" (TIO)'!V425)/'data \"live\" (TIO)'!V405),IF($E$1=$AR$8,('data \"live\" (TIO)'!V465)/'data \"live\" (TIO)'!V405,('data \"live\" (TIO)'!V445)/'data \"live\" (TIO)'!V405))","v":4.3255996419128122},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!W465+'data \"live\" (TIO)'!W425)/'data \"live\" (TIO)'!W405,('data \"live\" (TIO)'!W445+'data \"live\" (TIO)'!W425)/'data \"live\" (TIO)'!W405),IF($E$1=$AR$8,('data \"live\" (TIO)'!W465)/'data \"live\" (TIO)'!W405,('data \"live\" (TIO)'!W445)/'data \"live\" (TIO)'!W405))","v":4.205485032914396},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!X465+'data \"live\" (TIO)'!X425)/'data \"live\" (TIO)'!X405,('data \"live\" (TIO)'!X445+'data \"live\" (TIO)'!X425)/'data \"live\" (TIO)'!X405),IF($E$1=$AR$8,('data \"live\" (TIO)'!X465)/'data \"live\" (TIO)'!X405,('data \"live\" (TIO)'!X445)/'data \"live\" (TIO)'!X405))","v":4.537794680957699},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Y465+'data \"live\" (TIO)'!Y425)/'data \"live\" (TIO)'!Y405,('data \"live\" (TIO)'!Y445+'data \"live\" (TIO)'!Y425)/'data \"live\" (TIO)'!Y405),IF($E$1=$AR$8,('data \"live\" (TIO)'!Y465)/'data \"live\" (TIO)'!Y405,('data \"live\" (TIO)'!Y445)/'data \"live\" (TIO)'!Y405))","v":4.6268672572684162},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Z465+'data \"live\" (TIO)'!Z425)/'data \"live\" (TIO)'!Z405,('data \"live\" (TIO)'!Z445+'data \"live\" (TIO)'!Z425)/'data \"live\" (TIO)'!Z405),IF($E$1=$AR$8,('data \"live\" (TIO)'!Z465)/'data \"live\" (TIO)'!Z405,('data \"live\" (TIO)'!Z445)/'data \"live\" (TIO)'!Z405))","v":4.4081922608670761},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!AA465+'data \"live\" (TIO)'!AA425)/'data \"live\" (TIO)'!AA405,('data \"live\" (TIO)'!AA445+'data \"live\" (TIO)'!AA425)/'data \"live\" (TIO)'!AA405),IF($E$1=$AR$8,('data \"live\" (TIO)'!AA465)/'data \"live\" (TIO)'!AA405,('data \"live\" (TIO)'!AA445)/'data \"live\" (TIO)'!AA405))","v":1.3315844027781618},{"$f":"HLOOKUP($Y$3,$S683:$X699,3,FALSE)","v":4.6268672572684162},{"$f":"HLOOKUP($Z$3,$S683:$X699,3,FALSE)","v":4.537794680957699},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T685/$S685-1","v":-2.7768313977689529E-2},4.9055635428860933E-2,6.9647595777583726E-2,1.9093912010252678E-2,-0.69216189360758196,{"$f":"HLOOKUP($Y$3,$AL683:$AQ699,3,FALSE)","v":6.9647595777583726E-2},{"$f":"HLOOKUP($Z$3,$AL683:$AQ699,3,FALSE)","v":4.9055635428860933E-2}]
["Waikato","Waikato  network cost per in-service kilometre:",{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!C466+'data \"live\" (TIO)'!C426)/'data \"live\" (TIO)'!C406,('data \"live\" (TIO)'!C446+'data \"live\" (TIO)'!C426)/'data \"live\" (TIO)'!C406),IF($E$1=$AR$8,('data \"live\" (TIO)'!C466)/'data \"live\" (TIO)'!C406,('data \"live\" (TIO)'!C446)/'data \"live\" (TIO)'!C406))","v":2.6672311204233456},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!D466+'data \"live\" (TIO)'!D426)/'data \"live\" (TIO)'!D406,('data \"live\" (TIO)'!D446+'data \"live\" (TIO)'!D426)/'data \"live\" (TIO)'!D406),IF($E$1=$AR$8,('data \"live\" (TIO)'!D466)/'data \"live\" (TIO)'!D406,('data \"live\" (TIO)'!D446)/'data \"live\" (TIO)'!D406))","v":2.7613113071023863},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!E466+'data \"live\" (TIO)'!E426)/'data \"live\" (TIO)'!E406,('data \"live\" (TIO)'!E446+'data \"live\" (TIO)'!E426)/'data \"live\" (TIO)'!E406),IF($E$1=$AR$8,('data \"live\" (TIO)'!E466)/'data \"live\" (TIO)'!E406,('data \"live\" (TIO)'!E446)/'data \"live\" (TIO)'!E406))","v":2.5942886701455978},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!F466+'data \"live\" (TIO)'!F426)/'data \"live\" (TIO)'!F406,('data \"live\" (TIO)'!F446+'data \"live\" (TIO)'!F426)/'data \"live\" (TIO)'!F406),IF($E$1=$AR$8,('data \"live\" (TIO)'!F466)/'data \"live\" (TIO)'!F406,('data \"live\" (TIO)'!F446)/'data \"live\" (TIO)'!F406))","v":2.3164370187030614},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!G466+'data \"live\" (TIO)'!G426)/'data \"live\" (TIO)'!G406,('data \"live\" (TIO)'!G446+'data \"live\" (TIO)'!G426)/'data \"live\" (TIO)'!G406),IF($E$1=$AR$8,('data \"live\" (TIO)'!G466)/'data \"live\" (TIO)'!G406,('data \"live\" (TIO)'!G446)/'data \"live\" (TIO)'!G406))","v":2.2699417962222475},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!H466+'data \"live\" (TIO)'!H426)/'data \"live\" (TIO)'!H406,('data \"live\" (TIO)'!H446+'data \"live\" (TIO)'!H426)/'data \"live\" (TIO)'!H406),IF($E$1=$AR$8,('data \"live\" (TIO)'!H466)/'data \"live\" (TIO)'!H406,('data \"live\" (TIO)'!H446)/'data \"live\" (TIO)'!H406))","v":2.3221360154713984},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!I466+'data \"live\" (TIO)'!I426)/'data \"live\" (TIO)'!I406,('data \"live\" (TIO)'!I446+'data \"live\" (TIO)'!I426)/'data \"live\" (TIO)'!I406),IF($E$1=$AR$8,('data \"live\" (TIO)'!I466)/'data \"live\" (TIO)'!I406,('data \"live\" (TIO)'!I446)/'data \"live\" (TIO)'!I406))","v":2.4157554069284943},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!J466+'data \"live\" (TIO)'!J426)/'data \"live\" (TIO)'!J406,('data \"live\" (TIO)'!J446+'data \"live\" (TIO)'!J426)/'data \"live\" (TIO)'!J406),IF($E$1=$AR$8,('data \"live\" (TIO)'!J466)/'data \"live\" (TIO)'!J406,('data \"live\" (TIO)'!J446)/'data \"live\" (TIO)'!J406))","v":2.6148213217737375},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!K466+'data \"live\" (TIO)'!K426)/'data \"live\" (TIO)'!K406,('data \"live\" (TIO)'!K446+'data \"live\" (TIO)'!K426)/'data \"live\" (TIO)'!K406),IF($E$1=$AR$8,('data \"live\" (TIO)'!K466)/'data \"live\" (TIO)'!K406,('data \"live\" (TIO)'!K446)/'data \"live\" (TIO)'!K406))","v":2.5085598115915877},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!L466+'data \"live\" (TIO)'!L426)/'data \"live\" (TIO)'!L406,('data \"live\" (TIO)'!L446+'data \"live\" (TIO)'!L426)/'data \"live\" (TIO)'!L406),IF($E$1=$AR$8,('data \"live\" (TIO)'!L466)/'data \"live\" (TIO)'!L406,('data \"live\" (TIO)'!L446)/'data \"live\" (TIO)'!L406))","v":2.6796221472306772},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!M466+'data \"live\" (TIO)'!M426)/'data \"live\" (TIO)'!M406,('data \"live\" (TIO)'!M446+'data \"live\" (TIO)'!M426)/'data \"live\" (TIO)'!M406),IF($E$1=$AR$8,('data \"live\" (TIO)'!M466)/'data \"live\" (TIO)'!M406,('data \"live\" (TIO)'!M446)/'data \"live\" (TIO)'!M406))","v":2.7260514279305421},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!N466+'data \"live\" (TIO)'!N426)/'data \"live\" (TIO)'!N406,('data \"live\" (TIO)'!N446+'data \"live\" (TIO)'!N426)/'data \"live\" (TIO)'!N406),IF($E$1=$AR$8,('data \"live\" (TIO)'!N466)/'data \"live\" (TIO)'!N406,('data \"live\" (TIO)'!N446)/'data \"live\" (TIO)'!N406))","v":2.7732849056172317},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!O466+'data \"live\" (TIO)'!O426)/'data \"live\" (TIO)'!O406,('data \"live\" (TIO)'!O446+'data \"live\" (TIO)'!O426)/'data \"live\" (TIO)'!O406),IF($E$1=$AR$8,('data \"live\" (TIO)'!O466)/'data \"live\" (TIO)'!O406,('data \"live\" (TIO)'!O446)/'data \"live\" (TIO)'!O406))","v":2.8213371260147206},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!P466+'data \"live\" (TIO)'!P426)/'data \"live\" (TIO)'!P406,('data \"live\" (TIO)'!P446+'data \"live\" (TIO)'!P426)/'data \"live\" (TIO)'!P406),IF($E$1=$AR$8,('data \"live\" (TIO)'!P466)/'data \"live\" (TIO)'!P406,('data \"live\" (TIO)'!P446)/'data \"live\" (TIO)'!P406))","v":2.8702216430119973},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Q466+'data \"live\" (TIO)'!Q426)/'data \"live\" (TIO)'!Q406,('data \"live\" (TIO)'!Q446+'data \"live\" (TIO)'!Q426)/'data \"live\" (TIO)'!Q406),IF($E$1=$AR$8,('data \"live\" (TIO)'!Q466)/'data \"live\" (TIO)'!Q406,('data \"live\" (TIO)'!Q446)/'data \"live\" (TIO)'!Q406))","v":2.9199530951784851},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!R466+'data \"live\" (TIO)'!R426)/'data \"live\" (TIO)'!R406,('data \"live\" (TIO)'!R446+'data \"live\" (TIO)'!R426)/'data \"live\" (TIO)'!R406),IF($E$1=$AR$8,('data \"live\" (TIO)'!R466)/'data \"live\" (TIO)'!R406,('data \"live\" (TIO)'!R446)/'data \"live\" (TIO)'!R406))","v":2.9705460627614833},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!V466+'data \"live\" (TIO)'!V426)/'data \"live\" (TIO)'!V406,('data \"live\" (TIO)'!V446+'data \"live\" (TIO)'!V426)/'data \"live\" (TIO)'!V406),IF($E$1=$AR$8,('data \"live\" (TIO)'!V466)/'data \"live\" (TIO)'!V406,('data \"live\" (TIO)'!V446)/'data \"live\" (TIO)'!V406))","v":2.6719256472115087},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!W466+'data \"live\" (TIO)'!W426)/'data \"live\" (TIO)'!W406,('data \"live\" (TIO)'!W446+'data \"live\" (TIO)'!W426)/'data \"live\" (TIO)'!W406),IF($E$1=$AR$8,('data \"live\" (TIO)'!W466)/'data \"live\" (TIO)'!W406,('data \"live\" (TIO)'!W446)/'data \"live\" (TIO)'!W406))","v":2.3027623910786632},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!X466+'data \"live\" (TIO)'!X426)/'data \"live\" (TIO)'!X406,('data \"live\" (TIO)'!X446+'data \"live\" (TIO)'!X426)/'data \"live\" (TIO)'!X406),IF($E$1=$AR$8,('data \"live\" (TIO)'!X466)/'data \"live\" (TIO)'!X406,('data \"live\" (TIO)'!X446)/'data \"live\" (TIO)'!X406))","v":2.5117430529805786},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Y466+'data \"live\" (TIO)'!Y426)/'data \"live\" (TIO)'!Y406,('data \"live\" (TIO)'!Y446+'data \"live\" (TIO)'!Y426)/'data \"live\" (TIO)'!Y406),IF($E$1=$AR$8,('data \"live\" (TIO)'!Y466)/'data \"live\" (TIO)'!Y406,('data \"live\" (TIO)'!Y446)/'data \"live\" (TIO)'!Y406))","v":2.7266301510696405},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Z466+'data \"live\" (TIO)'!Z426)/'data \"live\" (TIO)'!Z406,('data \"live\" (TIO)'!Z446+'data \"live\" (TIO)'!Z426)/'data \"live\" (TIO)'!Z406),IF($E$1=$AR$8,('data \"live\" (TIO)'!Z466)/'data \"live\" (TIO)'!Z406,('data \"live\" (TIO)'!Z446)/'data \"live\" (TIO)'!Z406))","v":2.8708310424472026},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!AA466+'data \"live\" (TIO)'!AA426)/'data \"live\" (TIO)'!AA406,('data \"live\" (TIO)'!AA446+'data \"live\" (TIO)'!AA426)/'data \"live\" (TIO)'!AA406),IF($E$1=$AR$8,('data \"live\" (TIO)'!AA466)/'data \"live\" (TIO)'!AA406,('data \"live\" (TIO)'!AA446)/'data \"live\" (TIO)'!AA406))","v":0.98034592663519504},{"$f":"HLOOKUP($Y$3,$S683:$X699,4,FALSE)","v":2.7266301510696405},{"$f":"HLOOKUP($Z$3,$S683:$X699,4,FALSE)","v":2.5117430529805786},null,null,null,null,null,null,null,null,null,null,null,null,-0.13816374588047164,-5.9950243899227096E-2,2.0473812179325757E-2,7.4442713420291629E-2,-0.63309385960709286,{"$f":"HLOOKUP($Y$3,$AL683:$AQ699,4,FALSE)","v":2.0473812179325757E-2},{"$f":"HLOOKUP($Z$3,$AL683:$AQ699,4,FALSE)","v":-5.9950243899227096E-2}]
["Bay of Plenty","Bay of Plenty  network cost per in-service kilometre:",{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!C467+'data \"live\" (TIO)'!C427)/'data \"live\" (TIO)'!C407,('data \"live\" (TIO)'!C447+'data \"live\" (TIO)'!C427)/'data \"live\" (TIO)'!C407),IF($E$1=$AR$8,('data \"live\" (TIO)'!C467)/'data \"live\" (TIO)'!C407,('data \"live\" (TIO)'!C447)/'data \"live\" (TIO)'!C407))","v":1.7508641850218478},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!D467+'data \"live\" (TIO)'!D427)/'data \"live\" (TIO)'!D407,('data \"live\" (TIO)'!D447+'data \"live\" (TIO)'!D427)/'data \"live\" (TIO)'!D407),IF($E$1=$AR$8,('data \"live\" (TIO)'!D467)/'data \"live\" (TIO)'!D407,('data \"live\" (TIO)'!D447)/'data \"live\" (TIO)'!D407))","v":1.572941601306564},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!E467+'data \"live\" (TIO)'!E427)/'data \"live\" (TIO)'!E407,('data \"live\" (TIO)'!E447+'data \"live\" (TIO)'!E427)/'data \"live\" (TIO)'!E407),IF($E$1=$AR$8,('data \"live\" (TIO)'!E467)/'data \"live\" (TIO)'!E407,('data \"live\" (TIO)'!E447)/'data \"live\" (TIO)'!E407))","v":1.7823790020558092},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!F467+'data \"live\" (TIO)'!F427)/'data \"live\" (TIO)'!F407,('data \"live\" (TIO)'!F447+'data \"live\" (TIO)'!F427)/'data \"live\" (TIO)'!F407),IF($E$1=$AR$8,('data \"live\" (TIO)'!F467)/'data \"live\" (TIO)'!F407,('data \"live\" (TIO)'!F447)/'data \"live\" (TIO)'!F407))","v":1.7926128939210331},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!G467+'data \"live\" (TIO)'!G427)/'data \"live\" (TIO)'!G407,('data \"live\" (TIO)'!G447+'data \"live\" (TIO)'!G427)/'data \"live\" (TIO)'!G407),IF($E$1=$AR$8,('data \"live\" (TIO)'!G467)/'data \"live\" (TIO)'!G407,('data \"live\" (TIO)'!G447)/'data \"live\" (TIO)'!G407))","v":1.9572418466899391},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!H467+'data \"live\" (TIO)'!H427)/'data \"live\" (TIO)'!H407,('data \"live\" (TIO)'!H447+'data \"live\" (TIO)'!H427)/'data \"live\" (TIO)'!H407),IF($E$1=$AR$8,('data \"live\" (TIO)'!H467)/'data \"live\" (TIO)'!H407,('data \"live\" (TIO)'!H447)/'data \"live\" (TIO)'!H407))","v":2.0040278698776928},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!I467+'data \"live\" (TIO)'!I427)/'data \"live\" (TIO)'!I407,('data \"live\" (TIO)'!I447+'data \"live\" (TIO)'!I427)/'data \"live\" (TIO)'!I407),IF($E$1=$AR$8,('data \"live\" (TIO)'!I467)/'data \"live\" (TIO)'!I407,('data \"live\" (TIO)'!I447)/'data \"live\" (TIO)'!I407))","v":1.6879319110764313},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!J467+'data \"live\" (TIO)'!J427)/'data \"live\" (TIO)'!J407,('data \"live\" (TIO)'!J447+'data \"live\" (TIO)'!J427)/'data \"live\" (TIO)'!J407),IF($E$1=$AR$8,('data \"live\" (TIO)'!J467)/'data \"live\" (TIO)'!J407,('data \"live\" (TIO)'!J447)/'data \"live\" (TIO)'!J407))","v":1.7067259031004478},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!K467+'data \"live\" (TIO)'!K427)/'data \"live\" (TIO)'!K407,('data \"live\" (TIO)'!K447+'data \"live\" (TIO)'!K427)/'data \"live\" (TIO)'!K407),IF($E$1=$AR$8,('data \"live\" (TIO)'!K467)/'data \"live\" (TIO)'!K407,('data \"live\" (TIO)'!K447)/'data \"live\" (TIO)'!K407))","v":1.6698993501636317},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!L467+'data \"live\" (TIO)'!L427)/'data \"live\" (TIO)'!L407,('data \"live\" (TIO)'!L447+'data \"live\" (TIO)'!L427)/'data \"live\" (TIO)'!L407),IF($E$1=$AR$8,('data \"live\" (TIO)'!L467)/'data \"live\" (TIO)'!L407,('data \"live\" (TIO)'!L447)/'data \"live\" (TIO)'!L407))","v":1.768017386957075},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!M467+'data \"live\" (TIO)'!M427)/'data \"live\" (TIO)'!M407,('data \"live\" (TIO)'!M447+'data \"live\" (TIO)'!M427)/'data \"live\" (TIO)'!M407),IF($E$1=$AR$8,('data \"live\" (TIO)'!M467)/'data \"live\" (TIO)'!M407,('data \"live\" (TIO)'!M447)/'data \"live\" (TIO)'!M407))","v":1.7681848719495381},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!N467+'data \"live\" (TIO)'!N427)/'data \"live\" (TIO)'!N407,('data \"live\" (TIO)'!N447+'data \"live\" (TIO)'!N427)/'data \"live\" (TIO)'!N407),IF($E$1=$AR$8,('data \"live\" (TIO)'!N467)/'data \"live\" (TIO)'!N407,('data \"live\" (TIO)'!N447)/'data \"live\" (TIO)'!N407))","v":1.7683569218525101},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!O467+'data \"live\" (TIO)'!O427)/'data \"live\" (TIO)'!O407,('data \"live\" (TIO)'!O447+'data \"live\" (TIO)'!O427)/'data \"live\" (TIO)'!O407),IF($E$1=$AR$8,('data \"live\" (TIO)'!O467)/'data \"live\" (TIO)'!O407,('data \"live\" (TIO)'!O447)/'data \"live\" (TIO)'!O407))","v":1.768531805148212},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!P467+'data \"live\" (TIO)'!P427)/'data \"live\" (TIO)'!P407,('data \"live\" (TIO)'!P447+'data \"live\" (TIO)'!P427)/'data \"live\" (TIO)'!P407),IF($E$1=$AR$8,('data \"live\" (TIO)'!P467)/'data \"live\" (TIO)'!P407,('data \"live\" (TIO)'!P447)/'data \"live\" (TIO)'!P407))","v":1.7687194387111971},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Q467+'data \"live\" (TIO)'!Q427)/'data \"live\" (TIO)'!Q407,('data \"live\" (TIO)'!Q447+'data \"live\" (TIO)'!Q427)/'data \"live\" (TIO)'!Q407),IF($E$1=$AR$8,('data \"live\" (TIO)'!Q467)/'data \"live\" (TIO)'!Q407,('data \"live\" (TIO)'!Q447)/'data \"live\" (TIO)'!Q407))","v":1.7689108501311548},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!R467+'data \"live\" (TIO)'!R427)/'data \"live\" (TIO)'!R407,('data \"live\" (TIO)'!R447+'data \"live\" (TIO)'!R427)/'data \"live\" (TIO)'!R407),IF($E$1=$AR$8,('data \"live\" (TIO)'!R467)/'data \"live\" (TIO)'!R407,('data \"live\" (TIO)'!R447)/'data \"live\" (TIO)'!R407))","v":1.7691150118183963},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!V467+'data \"live\" (TIO)'!V427)/'data \"live\" (TIO)'!V407,('data \"live\" (TIO)'!V447+'data \"live\" (TIO)'!V427)/'data \"live\" (TIO)'!V407),IF($E$1=$AR$8,('data \"live\" (TIO)'!V467)/'data \"live\" (TIO)'!V407,('data \"live\" (TIO)'!V447)/'data \"live\" (TIO)'!V407))","v":1.6986666348085495},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!W467+'data \"live\" (TIO)'!W427)/'data \"live\" (TIO)'!W407,('data \"live\" (TIO)'!W447+'data \"live\" (TIO)'!W427)/'data \"live\" (TIO)'!W407),IF($E$1=$AR$8,('data \"live\" (TIO)'!W467)/'data \"live\" (TIO)'!W407,('data \"live\" (TIO)'!W447)/'data \"live\" (TIO)'!W407))","v":1.9227131201856702},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!X467+'data \"live\" (TIO)'!X427)/'data \"live\" (TIO)'!X407,('data \"live\" (TIO)'!X447+'data \"live\" (TIO)'!X427)/'data \"live\" (TIO)'!X407),IF($E$1=$AR$8,('data \"live\" (TIO)'!X467)/'data \"live\" (TIO)'!X407,('data \"live\" (TIO)'!X447)/'data \"live\" (TIO)'!X407))","v":1.6878703417940246},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Y467+'data \"live\" (TIO)'!Y427)/'data \"live\" (TIO)'!Y407,('data \"live\" (TIO)'!Y447+'data \"live\" (TIO)'!Y427)/'data \"live\" (TIO)'!Y407),IF($E$1=$AR$8,('data \"live\" (TIO)'!Y467)/'data \"live\" (TIO)'!Y407,('data \"live\" (TIO)'!Y447)/'data \"live\" (TIO)'!Y407))","v":1.7681863935863746},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Z467+'data \"live\" (TIO)'!Z427)/'data \"live\" (TIO)'!Z407,('data \"live\" (TIO)'!Z447+'data \"live\" (TIO)'!Z427)/'data \"live\" (TIO)'!Z407),IF($E$1=$AR$8,('data \"live\" (TIO)'!Z467)/'data \"live\" (TIO)'!Z407,('data \"live\" (TIO)'!Z447)/'data \"live\" (TIO)'!Z407))","v":1.7687206979968546},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!AA467+'data \"live\" (TIO)'!AA427)/'data \"live\" (TIO)'!AA407,('data \"live\" (TIO)'!AA447+'data \"live\" (TIO)'!AA427)/'data \"live\" (TIO)'!AA407),IF($E$1=$AR$8,('data \"live\" (TIO)'!AA467)/'data \"live\" (TIO)'!AA407,('data \"live\" (TIO)'!AA447)/'data \"live\" (TIO)'!AA407))","v":0.58970500393946546},{"$f":"HLOOKUP($Y$3,$S683:$X699,5,FALSE)","v":1.7681863935863746},{"$f":"HLOOKUP($Z$3,$S683:$X699,5,FALSE)","v":1.6878703417940246},null,null,null,null,null,null,null,null,null,null,null,null,0.13189550014466023,-6.3557456144075486E-3,4.092607540128701E-2,4.1240618819949004E-2,-0.65284241660169595,{"$f":"HLOOKUP($Y$3,$AL683:$AQ699,5,FALSE)","v":4.092607540128701E-2},{"$f":"HLOOKUP($Z$3,$AL683:$AQ699,5,FALSE)","v":-6.3557456144075486E-3}]
["Gisborne","Gisborne  network cost per in-service kilometre:",{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!C468+'data \"live\" (TIO)'!C428)/'data \"live\" (TIO)'!C408,('data \"live\" (TIO)'!C448+'data \"live\" (TIO)'!C428)/'data \"live\" (TIO)'!C408),IF($E$1=$AR$8,('data \"live\" (TIO)'!C468)/'data \"live\" (TIO)'!C408,('data \"live\" (TIO)'!C448)/'data \"live\" (TIO)'!C408))","v":2.3499354230304026},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!D468+'data \"live\" (TIO)'!D428)/'data \"live\" (TIO)'!D408,('data \"live\" (TIO)'!D448+'data \"live\" (TIO)'!D428)/'data \"live\" (TIO)'!D408),IF($E$1=$AR$8,('data \"live\" (TIO)'!D468)/'data \"live\" (TIO)'!D408,('data \"live\" (TIO)'!D448)/'data \"live\" (TIO)'!D408))","v":1.8791113969924931},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!E468+'data \"live\" (TIO)'!E428)/'data \"live\" (TIO)'!E408,('data \"live\" (TIO)'!E448+'data \"live\" (TIO)'!E428)/'data \"live\" (TIO)'!E408),IF($E$1=$AR$8,('data \"live\" (TIO)'!E468)/'data \"live\" (TIO)'!E408,('data \"live\" (TIO)'!E448)/'data \"live\" (TIO)'!E408))","v":2.1292917129801161},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!F468+'data \"live\" (TIO)'!F428)/'data \"live\" (TIO)'!F408,('data \"live\" (TIO)'!F448+'data \"live\" (TIO)'!F428)/'data \"live\" (TIO)'!F408),IF($E$1=$AR$8,('data \"live\" (TIO)'!F468)/'data \"live\" (TIO)'!F408,('data \"live\" (TIO)'!F448)/'data \"live\" (TIO)'!F408))","v":2.0889758552550326},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!G468+'data \"live\" (TIO)'!G428)/'data \"live\" (TIO)'!G408,('data \"live\" (TIO)'!G448+'data \"live\" (TIO)'!G428)/'data \"live\" (TIO)'!G408),IF($E$1=$AR$8,('data \"live\" (TIO)'!G468)/'data \"live\" (TIO)'!G408,('data \"live\" (TIO)'!G448)/'data \"live\" (TIO)'!G408))","v":2.5076416260916612},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!H468+'data \"live\" (TIO)'!H428)/'data \"live\" (TIO)'!H408,('data \"live\" (TIO)'!H448+'data \"live\" (TIO)'!H428)/'data \"live\" (TIO)'!H408),IF($E$1=$AR$8,('data \"live\" (TIO)'!H468)/'data \"live\" (TIO)'!H408,('data \"live\" (TIO)'!H448)/'data \"live\" (TIO)'!H408))","v":2.6700575778653683},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!I468+'data \"live\" (TIO)'!I428)/'data \"live\" (TIO)'!I408,('data \"live\" (TIO)'!I448+'data \"live\" (TIO)'!I428)/'data \"live\" (TIO)'!I408),IF($E$1=$AR$8,('data \"live\" (TIO)'!I468)/'data \"live\" (TIO)'!I408,('data \"live\" (TIO)'!I448)/'data \"live\" (TIO)'!I408))","v":3.5298926169509159},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!J468+'data \"live\" (TIO)'!J428)/'data \"live\" (TIO)'!J408,('data \"live\" (TIO)'!J448+'data \"live\" (TIO)'!J428)/'data \"live\" (TIO)'!J408),IF($E$1=$AR$8,('data \"live\" (TIO)'!J468)/'data \"live\" (TIO)'!J408,('data \"live\" (TIO)'!J448)/'data \"live\" (TIO)'!J408))","v":3.2968114035867266},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!K468+'data \"live\" (TIO)'!K428)/'data \"live\" (TIO)'!K408,('data \"live\" (TIO)'!K448+'data \"live\" (TIO)'!K428)/'data \"live\" (TIO)'!K408),IF($E$1=$AR$8,('data \"live\" (TIO)'!K468)/'data \"live\" (TIO)'!K408,('data \"live\" (TIO)'!K448)/'data \"live\" (TIO)'!K408))","v":3.4793953136810281},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!L468+'data \"live\" (TIO)'!L428)/'data \"live\" (TIO)'!L408,('data \"live\" (TIO)'!L448+'data \"live\" (TIO)'!L428)/'data \"live\" (TIO)'!L408),IF($E$1=$AR$8,('data \"live\" (TIO)'!L468)/'data \"live\" (TIO)'!L408,('data \"live\" (TIO)'!L448)/'data \"live\" (TIO)'!L408))","v":4.0677966101694913},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!M468+'data \"live\" (TIO)'!M428)/'data \"live\" (TIO)'!M408,('data \"live\" (TIO)'!M448+'data \"live\" (TIO)'!M428)/'data \"live\" (TIO)'!M408),IF($E$1=$AR$8,('data \"live\" (TIO)'!M468)/'data \"live\" (TIO)'!M408,('data \"live\" (TIO)'!M448)/'data \"live\" (TIO)'!M408))","v":4.1572881355932205},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!N468+'data \"live\" (TIO)'!N428)/'data \"live\" (TIO)'!N408,('data \"live\" (TIO)'!N448+'data \"live\" (TIO)'!N428)/'data \"live\" (TIO)'!N408),IF($E$1=$AR$8,('data \"live\" (TIO)'!N468)/'data \"live\" (TIO)'!N408,('data \"live\" (TIO)'!N448)/'data \"live\" (TIO)'!N408))","v":4.2488135593220342},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!O468+'data \"live\" (TIO)'!O428)/'data \"live\" (TIO)'!O408,('data \"live\" (TIO)'!O448+'data \"live\" (TIO)'!O428)/'data \"live\" (TIO)'!O408),IF($E$1=$AR$8,('data \"live\" (TIO)'!O468)/'data \"live\" (TIO)'!O408,('data \"live\" (TIO)'!O448)/'data \"live\" (TIO)'!O408))","v":4.1552711864406779},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!P468+'data \"live\" (TIO)'!P428)/'data \"live\" (TIO)'!P408,('data \"live\" (TIO)'!P448+'data \"live\" (TIO)'!P428)/'data \"live\" (TIO)'!P408),IF($E$1=$AR$8,('data \"live\" (TIO)'!P468)/'data \"live\" (TIO)'!P408,('data \"live\" (TIO)'!P448)/'data \"live\" (TIO)'!P408))","v":4.1917577297755191},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Q468+'data \"live\" (TIO)'!Q428)/'data \"live\" (TIO)'!Q408,('data \"live\" (TIO)'!Q448+'data \"live\" (TIO)'!Q428)/'data \"live\" (TIO)'!Q408),IF($E$1=$AR$8,('data \"live\" (TIO)'!Q468)/'data \"live\" (TIO)'!Q408,('data \"live\" (TIO)'!Q448)/'data \"live\" (TIO)'!Q408))","v":4.2307073274036426},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!R468+'data \"live\" (TIO)'!R428)/'data \"live\" (TIO)'!R408,('data \"live\" (TIO)'!R448+'data \"live\" (TIO)'!R428)/'data \"live\" (TIO)'!R408),IF($E$1=$AR$8,('data \"live\" (TIO)'!R468)/'data \"live\" (TIO)'!R408,('data \"live\" (TIO)'!R448)/'data \"live\" (TIO)'!R408))","v":4.2756289707750952},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!V468+'data \"live\" (TIO)'!V428)/'data \"live\" (TIO)'!V408,('data \"live\" (TIO)'!V448+'data \"live\" (TIO)'!V428)/'data \"live\" (TIO)'!V408),IF($E$1=$AR$8,('data \"live\" (TIO)'!V468)/'data \"live\" (TIO)'!V408,('data \"live\" (TIO)'!V448)/'data \"live\" (TIO)'!V408))","v":2.1000533008451989},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!W468+'data \"live\" (TIO)'!W428)/'data \"live\" (TIO)'!W408,('data \"live\" (TIO)'!W448+'data \"live\" (TIO)'!W428)/'data \"live\" (TIO)'!W408),IF($E$1=$AR$8,('data \"live\" (TIO)'!W468)/'data \"live\" (TIO)'!W408,('data \"live\" (TIO)'!W448)/'data \"live\" (TIO)'!W408))","v":2.3964424082525198},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!X468+'data \"live\" (TIO)'!X428)/'data \"live\" (TIO)'!X408,('data \"live\" (TIO)'!X448+'data \"live\" (TIO)'!X428)/'data \"live\" (TIO)'!X408),IF($E$1=$AR$8,('data \"live\" (TIO)'!X468)/'data \"live\" (TIO)'!X408,('data \"live\" (TIO)'!X448)/'data \"live\" (TIO)'!X408))","v":3.4329306039661596},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Y468+'data \"live\" (TIO)'!Y428)/'data \"live\" (TIO)'!Y408,('data \"live\" (TIO)'!Y448+'data \"live\" (TIO)'!Y428)/'data \"live\" (TIO)'!Y408),IF($E$1=$AR$8,('data \"live\" (TIO)'!Y468)/'data \"live\" (TIO)'!Y408,('data \"live\" (TIO)'!Y448)/'data \"live\" (TIO)'!Y408))","v":4.1579661016949157},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Z468+'data \"live\" (TIO)'!Z428)/'data \"live\" (TIO)'!Z408,('data \"live\" (TIO)'!Z448+'data \"live\" (TIO)'!Z428)/'data \"live\" (TIO)'!Z408),IF($E$1=$AR$8,('data \"live\" (TIO)'!Z468)/'data \"live\" (TIO)'!Z408,('data \"live\" (TIO)'!Z448)/'data \"live\" (TIO)'!Z408))","v":4.1925840158147416},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!AA468+'data \"live\" (TIO)'!AA428)/'data \"live\" (TIO)'!AA408,('data \"live\" (TIO)'!AA448+'data \"live\" (TIO)'!AA428)/'data \"live\" (TIO)'!AA408),IF($E$1=$AR$8,('data \"live\" (TIO)'!AA468)/'data \"live\" (TIO)'!AA408,('data \"live\" (TIO)'!AA448)/'data \"live\" (TIO)'!AA408))","v":1.4252096569250319},{"$f":"HLOOKUP($Y$3,$S683:$X699,6,FALSE)","v":4.1579661016949157},{"$f":"HLOOKUP($Z$3,$S683:$X699,6,FALSE)","v":3.4329306039661596},null,null,null,null,null,null,null,null,null,null,null,null,0.14113408801959193,0.63468736845132634,0.97993360455255019,0.99641790716805678,-0.32134595995661908,{"$f":"HLOOKUP($Y$3,$AL683:$AQ699,6,FALSE)","v":0.97993360455255019},{"$f":"HLOOKUP($Z$3,$AL683:$AQ699,6,FALSE)","v":0.63468736845132634}]
["Hawkes Bay","Hawkes Bay  network cost per in-service kilometre:",{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!C469+'data \"live\" (TIO)'!C429)/'data \"live\" (TIO)'!C409,('data \"live\" (TIO)'!C449+'data \"live\" (TIO)'!C429)/'data \"live\" (TIO)'!C409),IF($E$1=$AR$8,('data \"live\" (TIO)'!C469)/'data \"live\" (TIO)'!C409,('data \"live\" (TIO)'!C449)/'data \"live\" (TIO)'!C409))","v":2.3982816922711265},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!D469+'data \"live\" (TIO)'!D429)/'data \"live\" (TIO)'!D409,('data \"live\" (TIO)'!D449+'data \"live\" (TIO)'!D429)/'data \"live\" (TIO)'!D409),IF($E$1=$AR$8,('data \"live\" (TIO)'!D469)/'data \"live\" (TIO)'!D409,('data \"live\" (TIO)'!D449)/'data \"live\" (TIO)'!D409))","v":2.3258827674728817},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!E469+'data \"live\" (TIO)'!E429)/'data \"live\" (TIO)'!E409,('data \"live\" (TIO)'!E449+'data \"live\" (TIO)'!E429)/'data \"live\" (TIO)'!E409),IF($E$1=$AR$8,('data \"live\" (TIO)'!E469)/'data \"live\" (TIO)'!E409,('data \"live\" (TIO)'!E449)/'data \"live\" (TIO)'!E409))","v":2.9101921248594413},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!F469+'data \"live\" (TIO)'!F429)/'data \"live\" (TIO)'!F409,('data \"live\" (TIO)'!F449+'data \"live\" (TIO)'!F429)/'data \"live\" (TIO)'!F409),IF($E$1=$AR$8,('data \"live\" (TIO)'!F469)/'data \"live\" (TIO)'!F409,('data \"live\" (TIO)'!F449)/'data \"live\" (TIO)'!F409))","v":2.6467437133257352},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!G469+'data \"live\" (TIO)'!G429)/'data \"live\" (TIO)'!G409,('data \"live\" (TIO)'!G449+'data \"live\" (TIO)'!G429)/'data \"live\" (TIO)'!G409),IF($E$1=$AR$8,('data \"live\" (TIO)'!G469)/'data \"live\" (TIO)'!G409,('data \"live\" (TIO)'!G449)/'data \"live\" (TIO)'!G409))","v":2.1574500083690649},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!H469+'data \"live\" (TIO)'!H429)/'data \"live\" (TIO)'!H409,('data \"live\" (TIO)'!H449+'data \"live\" (TIO)'!H429)/'data \"live\" (TIO)'!H409),IF($E$1=$AR$8,('data \"live\" (TIO)'!H469)/'data \"live\" (TIO)'!H409,('data \"live\" (TIO)'!H449)/'data \"live\" (TIO)'!H409))","v":2.5221004635740996},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!I469+'data \"live\" (TIO)'!I429)/'data \"live\" (TIO)'!I409,('data \"live\" (TIO)'!I449+'data \"live\" (TIO)'!I429)/'data \"live\" (TIO)'!I409),IF($E$1=$AR$8,('data \"live\" (TIO)'!I469)/'data \"live\" (TIO)'!I409,('data \"live\" (TIO)'!I449)/'data \"live\" (TIO)'!I409))","v":2.4837424527625305},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!J469+'data \"live\" (TIO)'!J429)/'data \"live\" (TIO)'!J409,('data \"live\" (TIO)'!J449+'data \"live\" (TIO)'!J429)/'data \"live\" (TIO)'!J409),IF($E$1=$AR$8,('data \"live\" (TIO)'!J469)/'data \"live\" (TIO)'!J409,('data \"live\" (TIO)'!J449)/'data \"live\" (TIO)'!J409))","v":2.060309159304333},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!K469+'data \"live\" (TIO)'!K429)/'data \"live\" (TIO)'!K409,('data \"live\" (TIO)'!K449+'data \"live\" (TIO)'!K429)/'data \"live\" (TIO)'!K409),IF($E$1=$AR$8,('data \"live\" (TIO)'!K469)/'data \"live\" (TIO)'!K409,('data \"live\" (TIO)'!K449)/'data \"live\" (TIO)'!K409))","v":1.9477606654652198},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!L469+'data \"live\" (TIO)'!L429)/'data \"live\" (TIO)'!L409,('data \"live\" (TIO)'!L449+'data \"live\" (TIO)'!L429)/'data \"live\" (TIO)'!L409),IF($E$1=$AR$8,('data \"live\" (TIO)'!L469)/'data \"live\" (TIO)'!L409,('data \"live\" (TIO)'!L449)/'data \"live\" (TIO)'!L409))","v":2.1633004690341724},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!M469+'data \"live\" (TIO)'!M429)/'data \"live\" (TIO)'!M409,('data \"live\" (TIO)'!M449+'data \"live\" (TIO)'!M429)/'data \"live\" (TIO)'!M409),IF($E$1=$AR$8,('data \"live\" (TIO)'!M469)/'data \"live\" (TIO)'!M409,('data \"live\" (TIO)'!M449)/'data \"live\" (TIO)'!M409))","v":2.2226476500430747},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!N469+'data \"live\" (TIO)'!N429)/'data \"live\" (TIO)'!N409,('data \"live\" (TIO)'!N449+'data \"live\" (TIO)'!N429)/'data \"live\" (TIO)'!N409),IF($E$1=$AR$8,('data \"live\" (TIO)'!N469)/'data \"live\" (TIO)'!N409,('data \"live\" (TIO)'!N449)/'data \"live\" (TIO)'!N409))","v":2.2692313582846748},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!O469+'data \"live\" (TIO)'!O429)/'data \"live\" (TIO)'!O409,('data \"live\" (TIO)'!O449+'data \"live\" (TIO)'!O429)/'data \"live\" (TIO)'!O409),IF($E$1=$AR$8,('data \"live\" (TIO)'!O469)/'data \"live\" (TIO)'!O409,('data \"live\" (TIO)'!O449)/'data \"live\" (TIO)'!O409))","v":2.3348329664018377},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!P469+'data \"live\" (TIO)'!P429)/'data \"live\" (TIO)'!P409,('data \"live\" (TIO)'!P449+'data \"live\" (TIO)'!P429)/'data \"live\" (TIO)'!P409),IF($E$1=$AR$8,('data \"live\" (TIO)'!P469)/'data \"live\" (TIO)'!P409,('data \"live\" (TIO)'!P449)/'data \"live\" (TIO)'!P409))","v":2.4049009284962191},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Q469+'data \"live\" (TIO)'!Q429)/'data \"live\" (TIO)'!Q409,('data \"live\" (TIO)'!Q449+'data \"live\" (TIO)'!Q429)/'data \"live\" (TIO)'!Q409),IF($E$1=$AR$8,('data \"live\" (TIO)'!Q469)/'data \"live\" (TIO)'!Q409,('data \"live\" (TIO)'!Q449)/'data \"live\" (TIO)'!Q409))","v":2.4770747583038193},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!R469+'data \"live\" (TIO)'!R429)/'data \"live\" (TIO)'!R409,('data \"live\" (TIO)'!R449+'data \"live\" (TIO)'!R429)/'data \"live\" (TIO)'!R409),IF($E$1=$AR$8,('data \"live\" (TIO)'!R469)/'data \"live\" (TIO)'!R409,('data \"live\" (TIO)'!R449)/'data \"live\" (TIO)'!R409))","v":2.5513544558246388},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!V469+'data \"live\" (TIO)'!V429)/'data \"live\" (TIO)'!V409,('data \"live\" (TIO)'!V449+'data \"live\" (TIO)'!V429)/'data \"live\" (TIO)'!V409),IF($E$1=$AR$8,('data \"live\" (TIO)'!V469)/'data \"live\" (TIO)'!V409,('data \"live\" (TIO)'!V449)/'data \"live\" (TIO)'!V409))","v":2.5821761892594162},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!W469+'data \"live\" (TIO)'!W429)/'data \"live\" (TIO)'!W409,('data \"live\" (TIO)'!W449+'data \"live\" (TIO)'!W429)/'data \"live\" (TIO)'!W409),IF($E$1=$AR$8,('data \"live\" (TIO)'!W469)/'data \"live\" (TIO)'!W409,('data \"live\" (TIO)'!W449)/'data \"live\" (TIO)'!W409))","v":2.4321786363321793},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!X469+'data \"live\" (TIO)'!X429)/'data \"live\" (TIO)'!X409,('data \"live\" (TIO)'!X449+'data \"live\" (TIO)'!X429)/'data \"live\" (TIO)'!X409),IF($E$1=$AR$8,('data \"live\" (TIO)'!X469)/'data \"live\" (TIO)'!X409,('data \"live\" (TIO)'!X449)/'data \"live\" (TIO)'!X409))","v":2.1579509199550615},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Y469+'data \"live\" (TIO)'!Y429)/'data \"live\" (TIO)'!Y409,('data \"live\" (TIO)'!Y449+'data \"live\" (TIO)'!Y429)/'data \"live\" (TIO)'!Y409),IF($E$1=$AR$8,('data \"live\" (TIO)'!Y469)/'data \"live\" (TIO)'!Y409,('data \"live\" (TIO)'!Y449)/'data \"live\" (TIO)'!Y409))","v":2.2183931591206409},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Z469+'data \"live\" (TIO)'!Z429)/'data \"live\" (TIO)'!Z409,('data \"live\" (TIO)'!Z449+'data \"live\" (TIO)'!Z429)/'data \"live\" (TIO)'!Z409),IF($E$1=$AR$8,('data \"live\" (TIO)'!Z469)/'data \"live\" (TIO)'!Z409,('data \"live\" (TIO)'!Z449)/'data \"live\" (TIO)'!Z409))","v":2.4056028844006256},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!AA469+'data \"live\" (TIO)'!AA429)/'data \"live\" (TIO)'!AA409,('data \"live\" (TIO)'!AA449+'data \"live\" (TIO)'!AA429)/'data \"live\" (TIO)'!AA409),IF($E$1=$AR$8,('data \"live\" (TIO)'!AA469)/'data \"live\" (TIO)'!AA409,('data \"live\" (TIO)'!AA449)/'data \"live\" (TIO)'!AA409))","v":0.85045148527487946},{"$f":"HLOOKUP($Y$3,$S683:$X699,7,FALSE)","v":2.2183931591206409},{"$f":"HLOOKUP($Z$3,$S683:$X699,7,FALSE)","v":2.1579509199550615},null,null,null,null,null,null,null,null,null,null,null,null,-5.808958875507908E-2,-0.16428982308369322,-0.14088234244120668,-6.8381586660603788E-2,-0.6706454467311953,{"$f":"HLOOKUP($Y$3,$AL683:$AQ699,7,FALSE)","v":-0.14088234244120668},{"$f":"HLOOKUP($Z$3,$AL683:$AQ699,7,FALSE)","v":-0.16428982308369322}]
["Taranaki","Taranaki  network cost per in-service kilometre:",{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!C470+'data \"live\" (TIO)'!C430)/'data \"live\" (TIO)'!C410,('data \"live\" (TIO)'!C450+'data \"live\" (TIO)'!C430)/'data \"live\" (TIO)'!C410),IF($E$1=$AR$8,('data \"live\" (TIO)'!C470)/'data \"live\" (TIO)'!C410,('data \"live\" (TIO)'!C450)/'data \"live\" (TIO)'!C410))","v":1.8188755011565558},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!D470+'data \"live\" (TIO)'!D430)/'data \"live\" (TIO)'!D410,('data \"live\" (TIO)'!D450+'data \"live\" (TIO)'!D430)/'data \"live\" (TIO)'!D410),IF($E$1=$AR$8,('data \"live\" (TIO)'!D470)/'data \"live\" (TIO)'!D410,('data \"live\" (TIO)'!D450)/'data \"live\" (TIO)'!D410))","v":1.8680658490035942},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!E470+'data \"live\" (TIO)'!E430)/'data \"live\" (TIO)'!E410,('data \"live\" (TIO)'!E450+'data \"live\" (TIO)'!E430)/'data \"live\" (TIO)'!E410),IF($E$1=$AR$8,('data \"live\" (TIO)'!E470)/'data \"live\" (TIO)'!E410,('data \"live\" (TIO)'!E450)/'data \"live\" (TIO)'!E410))","v":1.87383204282986},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!F470+'data \"live\" (TIO)'!F430)/'data \"live\" (TIO)'!F410,('data \"live\" (TIO)'!F450+'data \"live\" (TIO)'!F430)/'data \"live\" (TIO)'!F410),IF($E$1=$AR$8,('data \"live\" (TIO)'!F470)/'data \"live\" (TIO)'!F410,('data \"live\" (TIO)'!F450)/'data \"live\" (TIO)'!F410))","v":1.9088508363898686},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!G470+'data \"live\" (TIO)'!G430)/'data \"live\" (TIO)'!G410,('data \"live\" (TIO)'!G450+'data \"live\" (TIO)'!G430)/'data \"live\" (TIO)'!G410),IF($E$1=$AR$8,('data \"live\" (TIO)'!G470)/'data \"live\" (TIO)'!G410,('data \"live\" (TIO)'!G450)/'data \"live\" (TIO)'!G410))","v":2.5595748042425073},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!H470+'data \"live\" (TIO)'!H430)/'data \"live\" (TIO)'!H410,('data \"live\" (TIO)'!H450+'data \"live\" (TIO)'!H430)/'data \"live\" (TIO)'!H410),IF($E$1=$AR$8,('data \"live\" (TIO)'!H470)/'data \"live\" (TIO)'!H410,('data \"live\" (TIO)'!H450)/'data \"live\" (TIO)'!H410))","v":2.7764878459004803},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!I470+'data \"live\" (TIO)'!I430)/'data \"live\" (TIO)'!I410,('data \"live\" (TIO)'!I450+'data \"live\" (TIO)'!I430)/'data \"live\" (TIO)'!I410),IF($E$1=$AR$8,('data \"live\" (TIO)'!I470)/'data \"live\" (TIO)'!I410,('data \"live\" (TIO)'!I450)/'data \"live\" (TIO)'!I410))","v":2.1271935925987306},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!J470+'data \"live\" (TIO)'!J430)/'data \"live\" (TIO)'!J410,('data \"live\" (TIO)'!J450+'data \"live\" (TIO)'!J430)/'data \"live\" (TIO)'!J410),IF($E$1=$AR$8,('data \"live\" (TIO)'!J470)/'data \"live\" (TIO)'!J410,('data \"live\" (TIO)'!J450)/'data \"live\" (TIO)'!J410))","v":2.1975515762011395},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!K470+'data \"live\" (TIO)'!K430)/'data \"live\" (TIO)'!K410,('data \"live\" (TIO)'!K450+'data \"live\" (TIO)'!K430)/'data \"live\" (TIO)'!K410),IF($E$1=$AR$8,('data \"live\" (TIO)'!K470)/'data \"live\" (TIO)'!K410,('data \"live\" (TIO)'!K450)/'data \"live\" (TIO)'!K410))","v":2.5753772249903761},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!L470+'data \"live\" (TIO)'!L430)/'data \"live\" (TIO)'!L410,('data \"live\" (TIO)'!L450+'data \"live\" (TIO)'!L430)/'data \"live\" (TIO)'!L410),IF($E$1=$AR$8,('data \"live\" (TIO)'!L470)/'data \"live\" (TIO)'!L410,('data \"live\" (TIO)'!L450)/'data \"live\" (TIO)'!L410))","v":2.5223653643600135},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!M470+'data \"live\" (TIO)'!M430)/'data \"live\" (TIO)'!M410,('data \"live\" (TIO)'!M450+'data \"live\" (TIO)'!M430)/'data \"live\" (TIO)'!M410),IF($E$1=$AR$8,('data \"live\" (TIO)'!M470)/'data \"live\" (TIO)'!M410,('data \"live\" (TIO)'!M450)/'data \"live\" (TIO)'!M410))","v":2.5730108496330648},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!N470+'data \"live\" (TIO)'!N430)/'data \"live\" (TIO)'!N410,('data \"live\" (TIO)'!N450+'data \"live\" (TIO)'!N430)/'data \"live\" (TIO)'!N410),IF($E$1=$AR$8,('data \"live\" (TIO)'!N470)/'data \"live\" (TIO)'!N410,('data \"live\" (TIO)'!N450)/'data \"live\" (TIO)'!N410))","v":2.628304954327314},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!O470+'data \"live\" (TIO)'!O430)/'data \"live\" (TIO)'!O410,('data \"live\" (TIO)'!O450+'data \"live\" (TIO)'!O430)/'data \"live\" (TIO)'!O410),IF($E$1=$AR$8,('data \"live\" (TIO)'!O470)/'data \"live\" (TIO)'!O410,('data \"live\" (TIO)'!O450)/'data \"live\" (TIO)'!O410))","v":3.0583022507881243},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!P470+'data \"live\" (TIO)'!P430)/'data \"live\" (TIO)'!P410,('data \"live\" (TIO)'!P450+'data \"live\" (TIO)'!P430)/'data \"live\" (TIO)'!P410),IF($E$1=$AR$8,('data \"live\" (TIO)'!P470)/'data \"live\" (TIO)'!P410,('data \"live\" (TIO)'!P450)/'data \"live\" (TIO)'!P410))","v":3.1194682958038871},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Q470+'data \"live\" (TIO)'!Q430)/'data \"live\" (TIO)'!Q410,('data \"live\" (TIO)'!Q450+'data \"live\" (TIO)'!Q430)/'data \"live\" (TIO)'!Q410),IF($E$1=$AR$8,('data \"live\" (TIO)'!Q470)/'data \"live\" (TIO)'!Q410,('data \"live\" (TIO)'!Q450)/'data \"live\" (TIO)'!Q410))","v":3.1806343408196494},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!R470+'data \"live\" (TIO)'!R430)/'data \"live\" (TIO)'!R410,('data \"live\" (TIO)'!R450+'data \"live\" (TIO)'!R430)/'data \"live\" (TIO)'!R410),IF($E$1=$AR$8,('data \"live\" (TIO)'!R470)/'data \"live\" (TIO)'!R410,('data \"live\" (TIO)'!R450)/'data \"live\" (TIO)'!R410))","v":3.2418003858354121},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!V470+'data \"live\" (TIO)'!V430)/'data \"live\" (TIO)'!V410,('data \"live\" (TIO)'!V450+'data \"live\" (TIO)'!V430)/'data \"live\" (TIO)'!V410),IF($E$1=$AR$8,('data \"live\" (TIO)'!V470)/'data \"live\" (TIO)'!V410,('data \"live\" (TIO)'!V450)/'data \"live\" (TIO)'!V410))","v":1.8595915874325739},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!W470+'data \"live\" (TIO)'!W430)/'data \"live\" (TIO)'!W410,('data \"live\" (TIO)'!W450+'data \"live\" (TIO)'!W430)/'data \"live\" (TIO)'!W410),IF($E$1=$AR$8,('data \"live\" (TIO)'!W470)/'data \"live\" (TIO)'!W410,('data \"live\" (TIO)'!W450)/'data \"live\" (TIO)'!W410))","v":2.3652866624085283},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!X470+'data \"live\" (TIO)'!X430)/'data \"live\" (TIO)'!X410,('data \"live\" (TIO)'!X450+'data \"live\" (TIO)'!X430)/'data \"live\" (TIO)'!X410),IF($E$1=$AR$8,('data \"live\" (TIO)'!X470)/'data \"live\" (TIO)'!X410,('data \"live\" (TIO)'!X450)/'data \"live\" (TIO)'!X410))","v":2.2893420005184995},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Y470+'data \"live\" (TIO)'!Y430)/'data \"live\" (TIO)'!Y410,('data \"live\" (TIO)'!Y450+'data \"live\" (TIO)'!Y430)/'data \"live\" (TIO)'!Y410),IF($E$1=$AR$8,('data \"live\" (TIO)'!Y470)/'data \"live\" (TIO)'!Y410,('data \"live\" (TIO)'!Y450)/'data \"live\" (TIO)'!Y410))","v":2.5745603894401308},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Z470+'data \"live\" (TIO)'!Z430)/'data \"live\" (TIO)'!Z410,('data \"live\" (TIO)'!Z450+'data \"live\" (TIO)'!Z430)/'data \"live\" (TIO)'!Z410),IF($E$1=$AR$8,('data \"live\" (TIO)'!Z470)/'data \"live\" (TIO)'!Z410,('data \"live\" (TIO)'!Z450)/'data \"live\" (TIO)'!Z410))","v":3.1194682958038871},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!AA470+'data \"live\" (TIO)'!AA430)/'data \"live\" (TIO)'!AA410,('data \"live\" (TIO)'!AA450+'data \"live\" (TIO)'!AA430)/'data \"live\" (TIO)'!AA410),IF($E$1=$AR$8,('data \"live\" (TIO)'!AA470)/'data \"live\" (TIO)'!AA410,('data \"live\" (TIO)'!AA450)/'data \"live\" (TIO)'!AA410))","v":1.0806001286118041},{"$f":"HLOOKUP($Y$3,$S683:$X699,8,FALSE)","v":2.5745603894401308},{"$f":"HLOOKUP($Z$3,$S683:$X699,8,FALSE)","v":2.2893420005184995},null,null,null,null,null,null,null,null,null,null,null,null,0.27193878397467741,0.23109935320758046,0.38447625104320426,0.67750183259903274,-0.41890459393628277,{"$f":"HLOOKUP($Y$3,$AL683:$AQ699,8,FALSE)","v":0.38447625104320426},{"$f":"HLOOKUP($Z$3,$AL683:$AQ699,8,FALSE)","v":0.23109935320758046}]
["Manawatu-Wanganui","Manawatu-Wanganui  network cost per in-service kilometre:",{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!C471+'data \"live\" (TIO)'!C431)/'data \"live\" (TIO)'!C411,('data \"live\" (TIO)'!C451+'data \"live\" (TIO)'!C431)/'data \"live\" (TIO)'!C411),IF($E$1=$AR$8,('data \"live\" (TIO)'!C471)/'data \"live\" (TIO)'!C411,('data \"live\" (TIO)'!C451)/'data \"live\" (TIO)'!C411))","v":2.2606095863737639},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!D471+'data \"live\" (TIO)'!D431)/'data \"live\" (TIO)'!D411,('data \"live\" (TIO)'!D451+'data \"live\" (TIO)'!D431)/'data \"live\" (TIO)'!D411),IF($E$1=$AR$8,('data \"live\" (TIO)'!D471)/'data \"live\" (TIO)'!D411,('data \"live\" (TIO)'!D451)/'data \"live\" (TIO)'!D411))","v":2.253641868952331},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!E471+'data \"live\" (TIO)'!E431)/'data \"live\" (TIO)'!E411,('data \"live\" (TIO)'!E451+'data \"live\" (TIO)'!E431)/'data \"live\" (TIO)'!E411),IF($E$1=$AR$8,('data \"live\" (TIO)'!E471)/'data \"live\" (TIO)'!E411,('data \"live\" (TIO)'!E451)/'data \"live\" (TIO)'!E411))","v":2.2257636583517701},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!F471+'data \"live\" (TIO)'!F431)/'data \"live\" (TIO)'!F411,('data \"live\" (TIO)'!F451+'data \"live\" (TIO)'!F431)/'data \"live\" (TIO)'!F411),IF($E$1=$AR$8,('data \"live\" (TIO)'!F471)/'data \"live\" (TIO)'!F411,('data \"live\" (TIO)'!F451)/'data \"live\" (TIO)'!F411))","v":2.0985226212415999},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!G471+'data \"live\" (TIO)'!G431)/'data \"live\" (TIO)'!G411,('data \"live\" (TIO)'!G451+'data \"live\" (TIO)'!G431)/'data \"live\" (TIO)'!G411),IF($E$1=$AR$8,('data \"live\" (TIO)'!G471)/'data \"live\" (TIO)'!G411,('data \"live\" (TIO)'!G451)/'data \"live\" (TIO)'!G411))","v":2.1069325344269672},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!H471+'data \"live\" (TIO)'!H431)/'data \"live\" (TIO)'!H411,('data \"live\" (TIO)'!H451+'data \"live\" (TIO)'!H431)/'data \"live\" (TIO)'!H411),IF($E$1=$AR$8,('data \"live\" (TIO)'!H471)/'data \"live\" (TIO)'!H411,('data \"live\" (TIO)'!H451)/'data \"live\" (TIO)'!H411))","v":2.1904129262368346},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!I471+'data \"live\" (TIO)'!I431)/'data \"live\" (TIO)'!I411,('data \"live\" (TIO)'!I451+'data \"live\" (TIO)'!I431)/'data \"live\" (TIO)'!I411),IF($E$1=$AR$8,('data \"live\" (TIO)'!I471)/'data \"live\" (TIO)'!I411,('data \"live\" (TIO)'!I451)/'data \"live\" (TIO)'!I411))","v":2.1987140674906263},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!J471+'data \"live\" (TIO)'!J431)/'data \"live\" (TIO)'!J411,('data \"live\" (TIO)'!J451+'data \"live\" (TIO)'!J431)/'data \"live\" (TIO)'!J411),IF($E$1=$AR$8,('data \"live\" (TIO)'!J471)/'data \"live\" (TIO)'!J411,('data \"live\" (TIO)'!J451)/'data \"live\" (TIO)'!J411))","v":2.2036219404953834},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!K471+'data \"live\" (TIO)'!K431)/'data \"live\" (TIO)'!K411,('data \"live\" (TIO)'!K451+'data \"live\" (TIO)'!K431)/'data \"live\" (TIO)'!K411),IF($E$1=$AR$8,('data \"live\" (TIO)'!K471)/'data \"live\" (TIO)'!K411,('data \"live\" (TIO)'!K451)/'data \"live\" (TIO)'!K411))","v":1.5491924951482108},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!L471+'data \"live\" (TIO)'!L431)/'data \"live\" (TIO)'!L411,('data \"live\" (TIO)'!L451+'data \"live\" (TIO)'!L431)/'data \"live\" (TIO)'!L411),IF($E$1=$AR$8,('data \"live\" (TIO)'!L471)/'data \"live\" (TIO)'!L411,('data \"live\" (TIO)'!L451)/'data \"live\" (TIO)'!L411))","v":2.2603215751345238},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!M471+'data \"live\" (TIO)'!M431)/'data \"live\" (TIO)'!M411,('data \"live\" (TIO)'!M451+'data \"live\" (TIO)'!M431)/'data \"live\" (TIO)'!M411),IF($E$1=$AR$8,('data \"live\" (TIO)'!M471)/'data \"live\" (TIO)'!M411,('data \"live\" (TIO)'!M451)/'data \"live\" (TIO)'!M411))","v":2.2886590510293607},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!N471+'data \"live\" (TIO)'!N431)/'data \"live\" (TIO)'!N411,('data \"live\" (TIO)'!N451+'data \"live\" (TIO)'!N431)/'data \"live\" (TIO)'!N411),IF($E$1=$AR$8,('data \"live\" (TIO)'!N471)/'data \"live\" (TIO)'!N411,('data \"live\" (TIO)'!N451)/'data \"live\" (TIO)'!N411))","v":2.3074035675664648},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!O471+'data \"live\" (TIO)'!O431)/'data \"live\" (TIO)'!O411,('data \"live\" (TIO)'!O451+'data \"live\" (TIO)'!O431)/'data \"live\" (TIO)'!O411),IF($E$1=$AR$8,('data \"live\" (TIO)'!O471)/'data \"live\" (TIO)'!O411,('data \"live\" (TIO)'!O451)/'data \"live\" (TIO)'!O411))","v":2.4349259604986635},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!P471+'data \"live\" (TIO)'!P431)/'data \"live\" (TIO)'!P411,('data \"live\" (TIO)'!P451+'data \"live\" (TIO)'!P431)/'data \"live\" (TIO)'!P411),IF($E$1=$AR$8,('data \"live\" (TIO)'!P471)/'data \"live\" (TIO)'!P411,('data \"live\" (TIO)'!P451)/'data \"live\" (TIO)'!P411))","v":2.4836242119116116},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Q471+'data \"live\" (TIO)'!Q431)/'data \"live\" (TIO)'!Q411,('data \"live\" (TIO)'!Q451+'data \"live\" (TIO)'!Q431)/'data \"live\" (TIO)'!Q411),IF($E$1=$AR$8,('data \"live\" (TIO)'!Q471)/'data \"live\" (TIO)'!Q411,('data \"live\" (TIO)'!Q451)/'data \"live\" (TIO)'!Q411))","v":2.5332967344065618},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!R471+'data \"live\" (TIO)'!R431)/'data \"live\" (TIO)'!R411,('data \"live\" (TIO)'!R451+'data \"live\" (TIO)'!R431)/'data \"live\" (TIO)'!R411),IF($E$1=$AR$8,('data \"live\" (TIO)'!R471)/'data \"live\" (TIO)'!R411,('data \"live\" (TIO)'!R451)/'data \"live\" (TIO)'!R411))","v":2.5839626563424538},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!V471+'data \"live\" (TIO)'!V431)/'data \"live\" (TIO)'!V411,('data \"live\" (TIO)'!V451+'data \"live\" (TIO)'!V431)/'data \"live\" (TIO)'!V411),IF($E$1=$AR$8,('data \"live\" (TIO)'!V471)/'data \"live\" (TIO)'!V411,('data \"live\" (TIO)'!V451)/'data \"live\" (TIO)'!V411))","v":2.2462138865179577},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!W471+'data \"live\" (TIO)'!W431)/'data \"live\" (TIO)'!W411,('data \"live\" (TIO)'!W451+'data \"live\" (TIO)'!W431)/'data \"live\" (TIO)'!W411),IF($E$1=$AR$8,('data \"live\" (TIO)'!W471)/'data \"live\" (TIO)'!W411,('data \"live\" (TIO)'!W451)/'data \"live\" (TIO)'!W411))","v":2.1317465953316641},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!X471+'data \"live\" (TIO)'!X431)/'data \"live\" (TIO)'!X411,('data \"live\" (TIO)'!X451+'data \"live\" (TIO)'!X431)/'data \"live\" (TIO)'!X411),IF($E$1=$AR$8,('data \"live\" (TIO)'!X471)/'data \"live\" (TIO)'!X411,('data \"live\" (TIO)'!X451)/'data \"live\" (TIO)'!X411))","v":1.9288268721362765},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Y471+'data \"live\" (TIO)'!Y431)/'data \"live\" (TIO)'!Y411,('data \"live\" (TIO)'!Y451+'data \"live\" (TIO)'!Y431)/'data \"live\" (TIO)'!Y411),IF($E$1=$AR$8,('data \"live\" (TIO)'!Y471)/'data \"live\" (TIO)'!Y411,('data \"live\" (TIO)'!Y451)/'data \"live\" (TIO)'!Y411))","v":2.2856769565038446},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Z471+'data \"live\" (TIO)'!Z431)/'data \"live\" (TIO)'!Z411,('data \"live\" (TIO)'!Z451+'data \"live\" (TIO)'!Z431)/'data \"live\" (TIO)'!Z411),IF($E$1=$AR$8,('data \"live\" (TIO)'!Z471)/'data \"live\" (TIO)'!Z411,('data \"live\" (TIO)'!Z451)/'data \"live\" (TIO)'!Z411))","v":2.4839489689389458},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!AA471+'data \"live\" (TIO)'!AA431)/'data \"live\" (TIO)'!AA411,('data \"live\" (TIO)'!AA451+'data \"live\" (TIO)'!AA431)/'data \"live\" (TIO)'!AA411),IF($E$1=$AR$8,('data \"live\" (TIO)'!AA471)/'data \"live\" (TIO)'!AA411,('data \"live\" (TIO)'!AA451)/'data \"live\" (TIO)'!AA411))","v":0.86132088544748453},{"$f":"HLOOKUP($Y$3,$S683:$X699,9,FALSE)","v":2.2856769565038446},{"$f":"HLOOKUP($Z$3,$S683:$X699,9,FALSE)","v":1.9288268721362765},null,null,null,null,null,null,null,null,null,null,null,null,-5.0960103075374907E-2,-0.1412986609541842,1.7568705376967308E-2,0.1058381322668791,-0.61654547208650312,{"$f":"HLOOKUP($Y$3,$AL683:$AQ699,9,FALSE)","v":1.7568705376967308E-2},{"$f":"HLOOKUP($Z$3,$AL683:$AQ699,9,FALSE)","v":-0.1412986609541842}]
["Wellington","Wellington  network cost per in-service kilometre:",{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!C472+'data \"live\" (TIO)'!C432)/'data \"live\" (TIO)'!C412,('data \"live\" (TIO)'!C452+'data \"live\" (TIO)'!C432)/'data \"live\" (TIO)'!C412),IF($E$1=$AR$8,('data \"live\" (TIO)'!C472)/'data \"live\" (TIO)'!C412,('data \"live\" (TIO)'!C452)/'data \"live\" (TIO)'!C412))","v":3.6736783906770714},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!D472+'data \"live\" (TIO)'!D432)/'data \"live\" (TIO)'!D412,('data \"live\" (TIO)'!D452+'data \"live\" (TIO)'!D432)/'data \"live\" (TIO)'!D412),IF($E$1=$AR$8,('data \"live\" (TIO)'!D472)/'data \"live\" (TIO)'!D412,('data \"live\" (TIO)'!D452)/'data \"live\" (TIO)'!D412))","v":3.6892422053360487},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!E472+'data \"live\" (TIO)'!E432)/'data \"live\" (TIO)'!E412,('data \"live\" (TIO)'!E452+'data \"live\" (TIO)'!E432)/'data \"live\" (TIO)'!E412),IF($E$1=$AR$8,('data \"live\" (TIO)'!E472)/'data \"live\" (TIO)'!E412,('data \"live\" (TIO)'!E452)/'data \"live\" (TIO)'!E412))","v":4.2774862961010633},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!F472+'data \"live\" (TIO)'!F432)/'data \"live\" (TIO)'!F412,('data \"live\" (TIO)'!F452+'data \"live\" (TIO)'!F432)/'data \"live\" (TIO)'!F412),IF($E$1=$AR$8,('data \"live\" (TIO)'!F472)/'data \"live\" (TIO)'!F412,('data \"live\" (TIO)'!F452)/'data \"live\" (TIO)'!F412))","v":3.8384872292408176},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!G472+'data \"live\" (TIO)'!G432)/'data \"live\" (TIO)'!G412,('data \"live\" (TIO)'!G452+'data \"live\" (TIO)'!G432)/'data \"live\" (TIO)'!G412),IF($E$1=$AR$8,('data \"live\" (TIO)'!G472)/'data \"live\" (TIO)'!G412,('data \"live\" (TIO)'!G452)/'data \"live\" (TIO)'!G412))","v":3.9058395049946792},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!H472+'data \"live\" (TIO)'!H432)/'data \"live\" (TIO)'!H412,('data \"live\" (TIO)'!H452+'data \"live\" (TIO)'!H432)/'data \"live\" (TIO)'!H412),IF($E$1=$AR$8,('data \"live\" (TIO)'!H472)/'data \"live\" (TIO)'!H412,('data \"live\" (TIO)'!H452)/'data \"live\" (TIO)'!H412))","v":4.0468308262593364},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!I472+'data \"live\" (TIO)'!I432)/'data \"live\" (TIO)'!I412,('data \"live\" (TIO)'!I452+'data \"live\" (TIO)'!I432)/'data \"live\" (TIO)'!I412),IF($E$1=$AR$8,('data \"live\" (TIO)'!I472)/'data \"live\" (TIO)'!I412,('data \"live\" (TIO)'!I452)/'data \"live\" (TIO)'!I412))","v":4.2586609408727085},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!J472+'data \"live\" (TIO)'!J432)/'data \"live\" (TIO)'!J412,('data \"live\" (TIO)'!J452+'data \"live\" (TIO)'!J432)/'data \"live\" (TIO)'!J412),IF($E$1=$AR$8,('data \"live\" (TIO)'!J472)/'data \"live\" (TIO)'!J412,('data \"live\" (TIO)'!J452)/'data \"live\" (TIO)'!J412))","v":4.8675247054482744},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!K472+'data \"live\" (TIO)'!K432)/'data \"live\" (TIO)'!K412,('data \"live\" (TIO)'!K452+'data \"live\" (TIO)'!K432)/'data \"live\" (TIO)'!K412),IF($E$1=$AR$8,('data \"live\" (TIO)'!K472)/'data \"live\" (TIO)'!K412,('data \"live\" (TIO)'!K452)/'data \"live\" (TIO)'!K412))","v":5.4640783407533764},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!L472+'data \"live\" (TIO)'!L432)/'data \"live\" (TIO)'!L412,('data \"live\" (TIO)'!L452+'data \"live\" (TIO)'!L432)/'data \"live\" (TIO)'!L412),IF($E$1=$AR$8,('data \"live\" (TIO)'!L472)/'data \"live\" (TIO)'!L412,('data \"live\" (TIO)'!L452)/'data \"live\" (TIO)'!L412))","v":5.3518494702338586},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!M472+'data \"live\" (TIO)'!M432)/'data \"live\" (TIO)'!M412,('data \"live\" (TIO)'!M452+'data \"live\" (TIO)'!M432)/'data \"live\" (TIO)'!M412),IF($E$1=$AR$8,('data \"live\" (TIO)'!M472)/'data \"live\" (TIO)'!M412,('data \"live\" (TIO)'!M452)/'data \"live\" (TIO)'!M412))","v":5.1468941848252197},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!N472+'data \"live\" (TIO)'!N432)/'data \"live\" (TIO)'!N412,('data \"live\" (TIO)'!N452+'data \"live\" (TIO)'!N432)/'data \"live\" (TIO)'!N412),IF($E$1=$AR$8,('data \"live\" (TIO)'!N472)/'data \"live\" (TIO)'!N412,('data \"live\" (TIO)'!N452)/'data \"live\" (TIO)'!N412))","v":5.0437939030542944},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!O472+'data \"live\" (TIO)'!O432)/'data \"live\" (TIO)'!O412,('data \"live\" (TIO)'!O452+'data \"live\" (TIO)'!O432)/'data \"live\" (TIO)'!O412),IF($E$1=$AR$8,('data \"live\" (TIO)'!O472)/'data \"live\" (TIO)'!O412,('data \"live\" (TIO)'!O452)/'data \"live\" (TIO)'!O412))","v":5.3195352360867689},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!P472+'data \"live\" (TIO)'!P432)/'data \"live\" (TIO)'!P412,('data \"live\" (TIO)'!P452+'data \"live\" (TIO)'!P432)/'data \"live\" (TIO)'!P412),IF($E$1=$AR$8,('data \"live\" (TIO)'!P472)/'data \"live\" (TIO)'!P412,('data \"live\" (TIO)'!P452)/'data \"live\" (TIO)'!P412))","v":5.0868816556158327},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Q472+'data \"live\" (TIO)'!Q432)/'data \"live\" (TIO)'!Q412,('data \"live\" (TIO)'!Q452+'data \"live\" (TIO)'!Q432)/'data \"live\" (TIO)'!Q412),IF($E$1=$AR$8,('data \"live\" (TIO)'!Q472)/'data \"live\" (TIO)'!Q412,('data \"live\" (TIO)'!Q452)/'data \"live\" (TIO)'!Q412))","v":5.1354193076884185},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!R472+'data \"live\" (TIO)'!R432)/'data \"live\" (TIO)'!R412,('data \"live\" (TIO)'!R452+'data \"live\" (TIO)'!R432)/'data \"live\" (TIO)'!R412),IF($E$1=$AR$8,('data \"live\" (TIO)'!R472)/'data \"live\" (TIO)'!R412,('data \"live\" (TIO)'!R452)/'data \"live\" (TIO)'!R412))","v":5.1892363322627713},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!V472+'data \"live\" (TIO)'!V432)/'data \"live\" (TIO)'!V412,('data \"live\" (TIO)'!V452+'data \"live\" (TIO)'!V432)/'data \"live\" (TIO)'!V412),IF($E$1=$AR$8,('data \"live\" (TIO)'!V472)/'data \"live\" (TIO)'!V412,('data \"live\" (TIO)'!V452)/'data \"live\" (TIO)'!V412))","v":3.8804094587219904},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!W472+'data \"live\" (TIO)'!W432)/'data \"live\" (TIO)'!W412,('data \"live\" (TIO)'!W452+'data \"live\" (TIO)'!W432)/'data \"live\" (TIO)'!W412),IF($E$1=$AR$8,('data \"live\" (TIO)'!W472)/'data \"live\" (TIO)'!W412,('data \"live\" (TIO)'!W452)/'data \"live\" (TIO)'!W412))","v":3.9318235410039093},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!X472+'data \"live\" (TIO)'!X432)/'data \"live\" (TIO)'!X412,('data \"live\" (TIO)'!X452+'data \"live\" (TIO)'!X432)/'data \"live\" (TIO)'!X412),IF($E$1=$AR$8,('data \"live\" (TIO)'!X472)/'data \"live\" (TIO)'!X412,('data \"live\" (TIO)'!X452)/'data \"live\" (TIO)'!X412))","v":4.8708429194050531},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Y472+'data \"live\" (TIO)'!Y432)/'data \"live\" (TIO)'!Y412,('data \"live\" (TIO)'!Y452+'data \"live\" (TIO)'!Y432)/'data \"live\" (TIO)'!Y412),IF($E$1=$AR$8,('data \"live\" (TIO)'!Y472)/'data \"live\" (TIO)'!Y412,('data \"live\" (TIO)'!Y452)/'data \"live\" (TIO)'!Y412))","v":5.1791733324567968},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Z472+'data \"live\" (TIO)'!Z432)/'data \"live\" (TIO)'!Z412,('data \"live\" (TIO)'!Z452+'data \"live\" (TIO)'!Z432)/'data \"live\" (TIO)'!Z412),IF($E$1=$AR$8,('data \"live\" (TIO)'!Z472)/'data \"live\" (TIO)'!Z412,('data \"live\" (TIO)'!Z452)/'data \"live\" (TIO)'!Z412))","v":5.1796105957088283},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!AA472+'data \"live\" (TIO)'!AA432)/'data \"live\" (TIO)'!AA412,('data \"live\" (TIO)'!AA452+'data \"live\" (TIO)'!AA432)/'data \"live\" (TIO)'!AA412),IF($E$1=$AR$8,('data \"live\" (TIO)'!AA472)/'data \"live\" (TIO)'!AA412,('data \"live\" (TIO)'!AA452)/'data \"live\" (TIO)'!AA412))","v":1.7012376604182646},{"$f":"HLOOKUP($Y$3,$S683:$X699,10,FALSE)","v":5.1791733324567968},{"$f":"HLOOKUP($Z$3,$S683:$X699,10,FALSE)","v":4.8708429194050531},null,null,null,null,null,null,null,null,null,null,null,null,1.3249653890610835E-2,0.25523942027738,0.33469763630628635,0.33481032112903075,-0.56158295187267027,{"$f":"HLOOKUP($Y$3,$AL683:$AQ699,10,FALSE)","v":0.33469763630628635},{"$f":"HLOOKUP($Z$3,$AL683:$AQ699,10,FALSE)","v":0.25523942027738}]
["Marlborough","Marlborough  network cost per in-service kilometre:",{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!C473+'data \"live\" (TIO)'!C433)/'data \"live\" (TIO)'!C413,('data \"live\" (TIO)'!C453+'data \"live\" (TIO)'!C433)/'data \"live\" (TIO)'!C413),IF($E$1=$AR$8,('data \"live\" (TIO)'!C473)/'data \"live\" (TIO)'!C413,('data \"live\" (TIO)'!C453)/'data \"live\" (TIO)'!C413))","v":2.5862933333333333},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!D473+'data \"live\" (TIO)'!D433)/'data \"live\" (TIO)'!D413,('data \"live\" (TIO)'!D453+'data \"live\" (TIO)'!D433)/'data \"live\" (TIO)'!D413),IF($E$1=$AR$8,('data \"live\" (TIO)'!D473)/'data \"live\" (TIO)'!D413,('data \"live\" (TIO)'!D453)/'data \"live\" (TIO)'!D413))","v":2.5986933333333333},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!E473+'data \"live\" (TIO)'!E433)/'data \"live\" (TIO)'!E413,('data \"live\" (TIO)'!E453+'data \"live\" (TIO)'!E433)/'data \"live\" (TIO)'!E413),IF($E$1=$AR$8,('data \"live\" (TIO)'!E473)/'data \"live\" (TIO)'!E413,('data \"live\" (TIO)'!E453)/'data \"live\" (TIO)'!E413))","v":2.0957226018729433},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!F473+'data \"live\" (TIO)'!F433)/'data \"live\" (TIO)'!F413,('data \"live\" (TIO)'!F453+'data \"live\" (TIO)'!F433)/'data \"live\" (TIO)'!F413),IF($E$1=$AR$8,('data \"live\" (TIO)'!F473)/'data \"live\" (TIO)'!F413,('data \"live\" (TIO)'!F453)/'data \"live\" (TIO)'!F413))","v":1.8163110805230558},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!G473+'data \"live\" (TIO)'!G433)/'data \"live\" (TIO)'!G413,('data \"live\" (TIO)'!G453+'data \"live\" (TIO)'!G433)/'data \"live\" (TIO)'!G413),IF($E$1=$AR$8,('data \"live\" (TIO)'!G473)/'data \"live\" (TIO)'!G413,('data \"live\" (TIO)'!G453)/'data \"live\" (TIO)'!G413))","v":1.9011929341592109},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!H473+'data \"live\" (TIO)'!H433)/'data \"live\" (TIO)'!H413,('data \"live\" (TIO)'!H453+'data \"live\" (TIO)'!H433)/'data \"live\" (TIO)'!H413),IF($E$1=$AR$8,('data \"live\" (TIO)'!H473)/'data \"live\" (TIO)'!H413,('data \"live\" (TIO)'!H453)/'data \"live\" (TIO)'!H413))","v":2.4791007111722871},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!I473+'data \"live\" (TIO)'!I433)/'data \"live\" (TIO)'!I413,('data \"live\" (TIO)'!I453+'data \"live\" (TIO)'!I433)/'data \"live\" (TIO)'!I413),IF($E$1=$AR$8,('data \"live\" (TIO)'!I473)/'data \"live\" (TIO)'!I413,('data \"live\" (TIO)'!I453)/'data \"live\" (TIO)'!I413))","v":1.9649934733594399},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!J473+'data \"live\" (TIO)'!J433)/'data \"live\" (TIO)'!J413,('data \"live\" (TIO)'!J453+'data \"live\" (TIO)'!J433)/'data \"live\" (TIO)'!J413),IF($E$1=$AR$8,('data \"live\" (TIO)'!J473)/'data \"live\" (TIO)'!J413,('data \"live\" (TIO)'!J453)/'data \"live\" (TIO)'!J413))","v":2.2870704385798368},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!K473+'data \"live\" (TIO)'!K433)/'data \"live\" (TIO)'!K413,('data \"live\" (TIO)'!K453+'data \"live\" (TIO)'!K433)/'data \"live\" (TIO)'!K413),IF($E$1=$AR$8,('data \"live\" (TIO)'!K473)/'data \"live\" (TIO)'!K413,('data \"live\" (TIO)'!K453)/'data \"live\" (TIO)'!K413))","v":1.3888888888888888},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!L473+'data \"live\" (TIO)'!L433)/'data \"live\" (TIO)'!L413,('data \"live\" (TIO)'!L453+'data \"live\" (TIO)'!L433)/'data \"live\" (TIO)'!L413),IF($E$1=$AR$8,('data \"live\" (TIO)'!L473)/'data \"live\" (TIO)'!L413,('data \"live\" (TIO)'!L453)/'data \"live\" (TIO)'!L413))","v":2.6336047972124308},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!M473+'data \"live\" (TIO)'!M433)/'data \"live\" (TIO)'!M413,('data \"live\" (TIO)'!M453+'data \"live\" (TIO)'!M433)/'data \"live\" (TIO)'!M413),IF($E$1=$AR$8,('data \"live\" (TIO)'!M473)/'data \"live\" (TIO)'!M413,('data \"live\" (TIO)'!M453)/'data \"live\" (TIO)'!M413))","v":2.6336047972124308},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!N473+'data \"live\" (TIO)'!N433)/'data \"live\" (TIO)'!N413,('data \"live\" (TIO)'!N453+'data \"live\" (TIO)'!N433)/'data \"live\" (TIO)'!N413),IF($E$1=$AR$8,('data \"live\" (TIO)'!N473)/'data \"live\" (TIO)'!N413,('data \"live\" (TIO)'!N453)/'data \"live\" (TIO)'!N413))","v":2.6336047972124308},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!O473+'data \"live\" (TIO)'!O433)/'data \"live\" (TIO)'!O413,('data \"live\" (TIO)'!O453+'data \"live\" (TIO)'!O433)/'data \"live\" (TIO)'!O413),IF($E$1=$AR$8,('data \"live\" (TIO)'!O473)/'data \"live\" (TIO)'!O413,('data \"live\" (TIO)'!O453)/'data \"live\" (TIO)'!O413))","v":3.2413597504152993},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!P473+'data \"live\" (TIO)'!P433)/'data \"live\" (TIO)'!P413,('data \"live\" (TIO)'!P453+'data \"live\" (TIO)'!P433)/'data \"live\" (TIO)'!P413),IF($E$1=$AR$8,('data \"live\" (TIO)'!P473)/'data \"live\" (TIO)'!P413,('data \"live\" (TIO)'!P453)/'data \"live\" (TIO)'!P413))","v":3.2413597504152993},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Q473+'data \"live\" (TIO)'!Q433)/'data \"live\" (TIO)'!Q413,('data \"live\" (TIO)'!Q453+'data \"live\" (TIO)'!Q433)/'data \"live\" (TIO)'!Q413),IF($E$1=$AR$8,('data \"live\" (TIO)'!Q473)/'data \"live\" (TIO)'!Q413,('data \"live\" (TIO)'!Q453)/'data \"live\" (TIO)'!Q413))","v":3.2413597504152993},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!R473+'data \"live\" (TIO)'!R433)/'data \"live\" (TIO)'!R413,('data \"live\" (TIO)'!R453+'data \"live\" (TIO)'!R433)/'data \"live\" (TIO)'!R413),IF($E$1=$AR$8,('data \"live\" (TIO)'!R473)/'data \"live\" (TIO)'!R413,('data \"live\" (TIO)'!R453)/'data \"live\" (TIO)'!R413))","v":3.2413597504152993},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!V473+'data \"live\" (TIO)'!V433)/'data \"live\" (TIO)'!V413,('data \"live\" (TIO)'!V453+'data \"live\" (TIO)'!V433)/'data \"live\" (TIO)'!V413),IF($E$1=$AR$8,('data \"live\" (TIO)'!V473)/'data \"live\" (TIO)'!V413,('data \"live\" (TIO)'!V453)/'data \"live\" (TIO)'!V413))","v":2.421089861147498},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!W473+'data \"live\" (TIO)'!W433)/'data \"live\" (TIO)'!W413,('data \"live\" (TIO)'!W453+'data \"live\" (TIO)'!W433)/'data \"live\" (TIO)'!W413),IF($E$1=$AR$8,('data \"live\" (TIO)'!W473)/'data \"live\" (TIO)'!W413,('data \"live\" (TIO)'!W453)/'data \"live\" (TIO)'!W413))","v":2.0655349086181847},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!X473+'data \"live\" (TIO)'!X433)/'data \"live\" (TIO)'!X413,('data \"live\" (TIO)'!X453+'data \"live\" (TIO)'!X433)/'data \"live\" (TIO)'!X413),IF($E$1=$AR$8,('data \"live\" (TIO)'!X473)/'data \"live\" (TIO)'!X413,('data \"live\" (TIO)'!X453)/'data \"live\" (TIO)'!X413))","v":1.7453448938721876},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Y473+'data \"live\" (TIO)'!Y433)/'data \"live\" (TIO)'!Y413,('data \"live\" (TIO)'!Y453+'data \"live\" (TIO)'!Y433)/'data \"live\" (TIO)'!Y413),IF($E$1=$AR$8,('data \"live\" (TIO)'!Y473)/'data \"live\" (TIO)'!Y413,('data \"live\" (TIO)'!Y453)/'data \"live\" (TIO)'!Y413))","v":2.6336047972124308},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Z473+'data \"live\" (TIO)'!Z433)/'data \"live\" (TIO)'!Z413,('data \"live\" (TIO)'!Z453+'data \"live\" (TIO)'!Z433)/'data \"live\" (TIO)'!Z413),IF($E$1=$AR$8,('data \"live\" (TIO)'!Z473)/'data \"live\" (TIO)'!Z413,('data \"live\" (TIO)'!Z453)/'data \"live\" (TIO)'!Z413))","v":3.2413597504152993},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!AA473+'data \"live\" (TIO)'!AA433)/'data \"live\" (TIO)'!AA413,('data \"live\" (TIO)'!AA453+'data \"live\" (TIO)'!AA433)/'data \"live\" (TIO)'!AA413),IF($E$1=$AR$8,('data \"live\" (TIO)'!AA473)/'data \"live\" (TIO)'!AA413,('data \"live\" (TIO)'!AA453)/'data \"live\" (TIO)'!AA413))","v":1.0804532501384332},{"$f":"HLOOKUP($Y$3,$S683:$X699,11,FALSE)","v":2.6336047972124308},{"$f":"HLOOKUP($Z$3,$S683:$X699,11,FALSE)","v":1.7453448938721876},null,null,null,null,null,null,null,null,null,null,null,null,-0.14685739601618697,-0.27910775974049751,8.7776558596717846E-2,0.33880191827288342,-0.55373269390903879,{"$f":"HLOOKUP($Y$3,$AL683:$AQ699,11,FALSE)","v":8.7776558596717846E-2},{"$f":"HLOOKUP($Z$3,$AL683:$AQ699,11,FALSE)","v":-0.27910775974049751}]
["Nelson","Nelson  network cost per in-service kilometre:",{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!C474+'data \"live\" (TIO)'!C434)/'data \"live\" (TIO)'!C414,('data \"live\" (TIO)'!C454+'data \"live\" (TIO)'!C434)/'data \"live\" (TIO)'!C414),IF($E$1=$AR$8,('data \"live\" (TIO)'!C474)/'data \"live\" (TIO)'!C414,('data \"live\" (TIO)'!C454)/'data \"live\" (TIO)'!C414))","v":1.6375889436234261},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!D474+'data \"live\" (TIO)'!D434)/'data \"live\" (TIO)'!D414,('data \"live\" (TIO)'!D454+'data \"live\" (TIO)'!D434)/'data \"live\" (TIO)'!D414),IF($E$1=$AR$8,('data \"live\" (TIO)'!D474)/'data \"live\" (TIO)'!D414,('data \"live\" (TIO)'!D454)/'data \"live\" (TIO)'!D414))","v":1.5322871572871573},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!E474+'data \"live\" (TIO)'!E434)/'data \"live\" (TIO)'!E414,('data \"live\" (TIO)'!E454+'data \"live\" (TIO)'!E434)/'data \"live\" (TIO)'!E414),IF($E$1=$AR$8,('data \"live\" (TIO)'!E474)/'data \"live\" (TIO)'!E414,('data \"live\" (TIO)'!E454)/'data \"live\" (TIO)'!E414))","v":1.3827768184238982},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!F474+'data \"live\" (TIO)'!F434)/'data \"live\" (TIO)'!F414,('data \"live\" (TIO)'!F454+'data \"live\" (TIO)'!F434)/'data \"live\" (TIO)'!F414),IF($E$1=$AR$8,('data \"live\" (TIO)'!F474)/'data \"live\" (TIO)'!F414,('data \"live\" (TIO)'!F454)/'data \"live\" (TIO)'!F414))","v":1.1287501604591883},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!G474+'data \"live\" (TIO)'!G434)/'data \"live\" (TIO)'!G414,('data \"live\" (TIO)'!G454+'data \"live\" (TIO)'!G434)/'data \"live\" (TIO)'!G414),IF($E$1=$AR$8,('data \"live\" (TIO)'!G474)/'data \"live\" (TIO)'!G414,('data \"live\" (TIO)'!G454)/'data \"live\" (TIO)'!G414))","v":1.2849445546025193},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!H474+'data \"live\" (TIO)'!H434)/'data \"live\" (TIO)'!H414,('data \"live\" (TIO)'!H454+'data \"live\" (TIO)'!H434)/'data \"live\" (TIO)'!H414),IF($E$1=$AR$8,('data \"live\" (TIO)'!H474)/'data \"live\" (TIO)'!H414,('data \"live\" (TIO)'!H454)/'data \"live\" (TIO)'!H414))","v":0.94906749263314472},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!I474+'data \"live\" (TIO)'!I434)/'data \"live\" (TIO)'!I414,('data \"live\" (TIO)'!I454+'data \"live\" (TIO)'!I434)/'data \"live\" (TIO)'!I414),IF($E$1=$AR$8,('data \"live\" (TIO)'!I474)/'data \"live\" (TIO)'!I414,('data \"live\" (TIO)'!I454)/'data \"live\" (TIO)'!I414))","v":1.2289922199336187},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!J474+'data \"live\" (TIO)'!J434)/'data \"live\" (TIO)'!J414,('data \"live\" (TIO)'!J454+'data \"live\" (TIO)'!J434)/'data \"live\" (TIO)'!J414),IF($E$1=$AR$8,('data \"live\" (TIO)'!J474)/'data \"live\" (TIO)'!J414,('data \"live\" (TIO)'!J454)/'data \"live\" (TIO)'!J414))","v":1.5075782958771491},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!K474+'data \"live\" (TIO)'!K434)/'data \"live\" (TIO)'!K414,('data \"live\" (TIO)'!K454+'data \"live\" (TIO)'!K434)/'data \"live\" (TIO)'!K414),IF($E$1=$AR$8,('data \"live\" (TIO)'!K474)/'data \"live\" (TIO)'!K414,('data \"live\" (TIO)'!K454)/'data \"live\" (TIO)'!K414))","v":1.390491354573028},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!L474+'data \"live\" (TIO)'!L434)/'data \"live\" (TIO)'!L414,('data \"live\" (TIO)'!L454+'data \"live\" (TIO)'!L434)/'data \"live\" (TIO)'!L414),IF($E$1=$AR$8,('data \"live\" (TIO)'!L474)/'data \"live\" (TIO)'!L414,('data \"live\" (TIO)'!L454)/'data \"live\" (TIO)'!L414))","v":1.8986630446998845},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!M474+'data \"live\" (TIO)'!M434)/'data \"live\" (TIO)'!M414,('data \"live\" (TIO)'!M454+'data \"live\" (TIO)'!M434)/'data \"live\" (TIO)'!M414),IF($E$1=$AR$8,('data \"live\" (TIO)'!M474)/'data \"live\" (TIO)'!M414,('data \"live\" (TIO)'!M454)/'data \"live\" (TIO)'!M414))","v":2.081097302894146},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!N474+'data \"live\" (TIO)'!N434)/'data \"live\" (TIO)'!N414,('data \"live\" (TIO)'!N454+'data \"live\" (TIO)'!N434)/'data \"live\" (TIO)'!N414),IF($E$1=$AR$8,('data \"live\" (TIO)'!N474)/'data \"live\" (TIO)'!N414,('data \"live\" (TIO)'!N454)/'data \"live\" (TIO)'!N414))","v":2.0468257175583289},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!O474+'data \"live\" (TIO)'!O434)/'data \"live\" (TIO)'!O414,('data \"live\" (TIO)'!O454+'data \"live\" (TIO)'!O434)/'data \"live\" (TIO)'!O414),IF($E$1=$AR$8,('data \"live\" (TIO)'!O474)/'data \"live\" (TIO)'!O414,('data \"live\" (TIO)'!O454)/'data \"live\" (TIO)'!O414))","v":1.8687005157954897},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!P474+'data \"live\" (TIO)'!P434)/'data \"live\" (TIO)'!P414,('data \"live\" (TIO)'!P454+'data \"live\" (TIO)'!P434)/'data \"live\" (TIO)'!P414),IF($E$1=$AR$8,('data \"live\" (TIO)'!P474)/'data \"live\" (TIO)'!P414,('data \"live\" (TIO)'!P454)/'data \"live\" (TIO)'!P414))","v":1.9183933580271122},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Q474+'data \"live\" (TIO)'!Q434)/'data \"live\" (TIO)'!Q414,('data \"live\" (TIO)'!Q454+'data \"live\" (TIO)'!Q434)/'data \"live\" (TIO)'!Q414),IF($E$1=$AR$8,('data \"live\" (TIO)'!Q474)/'data \"live\" (TIO)'!Q414,('data \"live\" (TIO)'!Q454)/'data \"live\" (TIO)'!Q414))","v":1.96961182623168},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!R474+'data \"live\" (TIO)'!R434)/'data \"live\" (TIO)'!R414,('data \"live\" (TIO)'!R454+'data \"live\" (TIO)'!R434)/'data \"live\" (TIO)'!R414),IF($E$1=$AR$8,('data \"live\" (TIO)'!R474)/'data \"live\" (TIO)'!R414,('data \"live\" (TIO)'!R454)/'data \"live\" (TIO)'!R414))","v":2.022351137882632},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!V474+'data \"live\" (TIO)'!V434)/'data \"live\" (TIO)'!V414,('data \"live\" (TIO)'!V454+'data \"live\" (TIO)'!V434)/'data \"live\" (TIO)'!V414),IF($E$1=$AR$8,('data \"live\" (TIO)'!V474)/'data \"live\" (TIO)'!V414,('data \"live\" (TIO)'!V454)/'data \"live\" (TIO)'!V414))","v":1.4969406607610762},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!W474+'data \"live\" (TIO)'!W434)/'data \"live\" (TIO)'!W414,('data \"live\" (TIO)'!W454+'data \"live\" (TIO)'!W434)/'data \"live\" (TIO)'!W414),IF($E$1=$AR$8,('data \"live\" (TIO)'!W474)/'data \"live\" (TIO)'!W414,('data \"live\" (TIO)'!W454)/'data \"live\" (TIO)'!W414))","v":1.1234308870223335},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!X474+'data \"live\" (TIO)'!X434)/'data \"live\" (TIO)'!X414,('data \"live\" (TIO)'!X454+'data \"live\" (TIO)'!X434)/'data \"live\" (TIO)'!X414),IF($E$1=$AR$8,('data \"live\" (TIO)'!X474)/'data \"live\" (TIO)'!X414,('data \"live\" (TIO)'!X454)/'data \"live\" (TIO)'!X414))","v":1.3765672701656366},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Y474+'data \"live\" (TIO)'!Y434)/'data \"live\" (TIO)'!Y414,('data \"live\" (TIO)'!Y454+'data \"live\" (TIO)'!Y434)/'data \"live\" (TIO)'!Y414),IF($E$1=$AR$8,('data \"live\" (TIO)'!Y474)/'data \"live\" (TIO)'!Y414,('data \"live\" (TIO)'!Y454)/'data \"live\" (TIO)'!Y414))","v":2.0088620217174533},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Z474+'data \"live\" (TIO)'!Z434)/'data \"live\" (TIO)'!Z414,('data \"live\" (TIO)'!Z454+'data \"live\" (TIO)'!Z434)/'data \"live\" (TIO)'!Z414),IF($E$1=$AR$8,('data \"live\" (TIO)'!Z474)/'data \"live\" (TIO)'!Z414,('data \"live\" (TIO)'!Z454)/'data \"live\" (TIO)'!Z414))","v":1.9189019000180938},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!AA474+'data \"live\" (TIO)'!AA434)/'data \"live\" (TIO)'!AA414,('data \"live\" (TIO)'!AA454+'data \"live\" (TIO)'!AA434)/'data \"live\" (TIO)'!AA414),IF($E$1=$AR$8,('data \"live\" (TIO)'!AA474)/'data \"live\" (TIO)'!AA414,('data \"live\" (TIO)'!AA454)/'data \"live\" (TIO)'!AA414))","v":0.67411704596087729},{"$f":"HLOOKUP($Y$3,$S683:$X699,12,FALSE)","v":2.0088620217174533},{"$f":"HLOOKUP($Z$3,$S683:$X699,12,FALSE)","v":1.3765672701656366},null,null,null,null,null,null,null,null,null,null,null,null,-0.24951541736386695,-8.0412934026549365E-2,0.34197839258110974,0.28188240878064175,-0.54967016152922055,{"$f":"HLOOKUP($Y$3,$AL683:$AQ699,12,FALSE)","v":0.34197839258110974},{"$f":"HLOOKUP($Z$3,$AL683:$AQ699,12,FALSE)","v":-8.0412934026549365E-2}]
["Canterbury","Canterbury  network cost per in-service kilometre:",{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!C475+'data \"live\" (TIO)'!C435)/'data \"live\" (TIO)'!C415,('data \"live\" (TIO)'!C455+'data \"live\" (TIO)'!C435)/'data \"live\" (TIO)'!C415),IF($E$1=$AR$8,('data \"live\" (TIO)'!C475)/'data \"live\" (TIO)'!C415,('data \"live\" (TIO)'!C455)/'data \"live\" (TIO)'!C415))","v":1.5510996338882945},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!D475+'data \"live\" (TIO)'!D435)/'data \"live\" (TIO)'!D415,('data \"live\" (TIO)'!D455+'data \"live\" (TIO)'!D435)/'data \"live\" (TIO)'!D415),IF($E$1=$AR$8,('data \"live\" (TIO)'!D475)/'data \"live\" (TIO)'!D415,('data \"live\" (TIO)'!D455)/'data \"live\" (TIO)'!D415))","v":1.525296214023117},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!E475+'data \"live\" (TIO)'!E435)/'data \"live\" (TIO)'!E415,('data \"live\" (TIO)'!E455+'data \"live\" (TIO)'!E435)/'data \"live\" (TIO)'!E415),IF($E$1=$AR$8,('data \"live\" (TIO)'!E475)/'data \"live\" (TIO)'!E415,('data \"live\" (TIO)'!E455)/'data \"live\" (TIO)'!E415))","v":1.8705843535292279},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!F475+'data \"live\" (TIO)'!F435)/'data \"live\" (TIO)'!F415,('data \"live\" (TIO)'!F455+'data \"live\" (TIO)'!F435)/'data \"live\" (TIO)'!F415),IF($E$1=$AR$8,('data \"live\" (TIO)'!F475)/'data \"live\" (TIO)'!F415,('data \"live\" (TIO)'!F455)/'data \"live\" (TIO)'!F415))","v":1.9975825681754487},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!G475+'data \"live\" (TIO)'!G435)/'data \"live\" (TIO)'!G415,('data \"live\" (TIO)'!G455+'data \"live\" (TIO)'!G435)/'data \"live\" (TIO)'!G415),IF($E$1=$AR$8,('data \"live\" (TIO)'!G475)/'data \"live\" (TIO)'!G415,('data \"live\" (TIO)'!G455)/'data \"live\" (TIO)'!G415))","v":1.8286429318934403},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!H475+'data \"live\" (TIO)'!H435)/'data \"live\" (TIO)'!H415,('data \"live\" (TIO)'!H455+'data \"live\" (TIO)'!H435)/'data \"live\" (TIO)'!H415),IF($E$1=$AR$8,('data \"live\" (TIO)'!H475)/'data \"live\" (TIO)'!H415,('data \"live\" (TIO)'!H455)/'data \"live\" (TIO)'!H415))","v":1.8630443221136905},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!I475+'data \"live\" (TIO)'!I435)/'data \"live\" (TIO)'!I415,('data \"live\" (TIO)'!I455+'data \"live\" (TIO)'!I435)/'data \"live\" (TIO)'!I415),IF($E$1=$AR$8,('data \"live\" (TIO)'!I475)/'data \"live\" (TIO)'!I415,('data \"live\" (TIO)'!I455)/'data \"live\" (TIO)'!I415))","v":2.06222941259173},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!J475+'data \"live\" (TIO)'!J435)/'data \"live\" (TIO)'!J415,('data \"live\" (TIO)'!J455+'data \"live\" (TIO)'!J435)/'data \"live\" (TIO)'!J415),IF($E$1=$AR$8,('data \"live\" (TIO)'!J475)/'data \"live\" (TIO)'!J415,('data \"live\" (TIO)'!J455)/'data \"live\" (TIO)'!J415))","v":2.1442512588647547},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!K475+'data \"live\" (TIO)'!K435)/'data \"live\" (TIO)'!K415,('data \"live\" (TIO)'!K455+'data \"live\" (TIO)'!K435)/'data \"live\" (TIO)'!K415),IF($E$1=$AR$8,('data \"live\" (TIO)'!K475)/'data \"live\" (TIO)'!K415,('data \"live\" (TIO)'!K455)/'data \"live\" (TIO)'!K415))","v":2.2123185079548571},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!L475+'data \"live\" (TIO)'!L435)/'data \"live\" (TIO)'!L415,('data \"live\" (TIO)'!L455+'data \"live\" (TIO)'!L435)/'data \"live\" (TIO)'!L415),IF($E$1=$AR$8,('data \"live\" (TIO)'!L475)/'data \"live\" (TIO)'!L415,('data \"live\" (TIO)'!L455)/'data \"live\" (TIO)'!L415))","v":2.4191712622853667},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!M475+'data \"live\" (TIO)'!M435)/'data \"live\" (TIO)'!M415,('data \"live\" (TIO)'!M455+'data \"live\" (TIO)'!M435)/'data \"live\" (TIO)'!M415),IF($E$1=$AR$8,('data \"live\" (TIO)'!M475)/'data \"live\" (TIO)'!M415,('data \"live\" (TIO)'!M455)/'data \"live\" (TIO)'!M415))","v":2.4300475905660655},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!N475+'data \"live\" (TIO)'!N435)/'data \"live\" (TIO)'!N415,('data \"live\" (TIO)'!N455+'data \"live\" (TIO)'!N435)/'data \"live\" (TIO)'!N415),IF($E$1=$AR$8,('data \"live\" (TIO)'!N475)/'data \"live\" (TIO)'!N415,('data \"live\" (TIO)'!N455)/'data \"live\" (TIO)'!N415))","v":2.408144113173603},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!O475+'data \"live\" (TIO)'!O435)/'data \"live\" (TIO)'!O415,('data \"live\" (TIO)'!O455+'data \"live\" (TIO)'!O435)/'data \"live\" (TIO)'!O415),IF($E$1=$AR$8,('data \"live\" (TIO)'!O475)/'data \"live\" (TIO)'!O415,('data \"live\" (TIO)'!O455)/'data \"live\" (TIO)'!O415))","v":2.4327097132603233},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!P475+'data \"live\" (TIO)'!P435)/'data \"live\" (TIO)'!P415,('data \"live\" (TIO)'!P455+'data \"live\" (TIO)'!P435)/'data \"live\" (TIO)'!P415),IF($E$1=$AR$8,('data \"live\" (TIO)'!P475)/'data \"live\" (TIO)'!P415,('data \"live\" (TIO)'!P455)/'data \"live\" (TIO)'!P415))","v":2.5050393597412799},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Q475+'data \"live\" (TIO)'!Q435)/'data \"live\" (TIO)'!Q415,('data \"live\" (TIO)'!Q455+'data \"live\" (TIO)'!Q435)/'data \"live\" (TIO)'!Q415),IF($E$1=$AR$8,('data \"live\" (TIO)'!Q475)/'data \"live\" (TIO)'!Q415,('data \"live\" (TIO)'!Q455)/'data \"live\" (TIO)'!Q415))","v":2.5795189712871562},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!R475+'data \"live\" (TIO)'!R435)/'data \"live\" (TIO)'!R415,('data \"live\" (TIO)'!R455+'data \"live\" (TIO)'!R435)/'data \"live\" (TIO)'!R415),IF($E$1=$AR$8,('data \"live\" (TIO)'!R475)/'data \"live\" (TIO)'!R415,('data \"live\" (TIO)'!R455)/'data \"live\" (TIO)'!R415))","v":2.6562120977985928},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!V475+'data \"live\" (TIO)'!V435)/'data \"live\" (TIO)'!V415,('data \"live\" (TIO)'!V455+'data \"live\" (TIO)'!V435)/'data \"live\" (TIO)'!V415),IF($E$1=$AR$8,('data \"live\" (TIO)'!V475)/'data \"live\" (TIO)'!V415,('data \"live\" (TIO)'!V455)/'data \"live\" (TIO)'!V415))","v":1.6425734196811781},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!W475+'data \"live\" (TIO)'!W435)/'data \"live\" (TIO)'!W415,('data \"live\" (TIO)'!W455+'data \"live\" (TIO)'!W435)/'data \"live\" (TIO)'!W415),IF($E$1=$AR$8,('data \"live\" (TIO)'!W475)/'data \"live\" (TIO)'!W415,('data \"live\" (TIO)'!W455)/'data \"live\" (TIO)'!W415))","v":1.8952212588561765},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!X475+'data \"live\" (TIO)'!X435)/'data \"live\" (TIO)'!X415,('data \"live\" (TIO)'!X455+'data \"live\" (TIO)'!X435)/'data \"live\" (TIO)'!X415),IF($E$1=$AR$8,('data \"live\" (TIO)'!X475)/'data \"live\" (TIO)'!X415,('data \"live\" (TIO)'!X455)/'data \"live\" (TIO)'!X415))","v":2.1389899401627219},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Y475+'data \"live\" (TIO)'!Y435)/'data \"live\" (TIO)'!Y415,('data \"live\" (TIO)'!Y455+'data \"live\" (TIO)'!Y435)/'data \"live\" (TIO)'!Y415),IF($E$1=$AR$8,('data \"live\" (TIO)'!Y475)/'data \"live\" (TIO)'!Y415,('data \"live\" (TIO)'!Y455)/'data \"live\" (TIO)'!Y415))","v":2.4190843418528627},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Z475+'data \"live\" (TIO)'!Z435)/'data \"live\" (TIO)'!Z415,('data \"live\" (TIO)'!Z455+'data \"live\" (TIO)'!Z435)/'data \"live\" (TIO)'!Z415),IF($E$1=$AR$8,('data \"live\" (TIO)'!Z475)/'data \"live\" (TIO)'!Z415,('data \"live\" (TIO)'!Z455)/'data \"live\" (TIO)'!Z415))","v":2.5062415718030269},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!AA475+'data \"live\" (TIO)'!AA435)/'data \"live\" (TIO)'!AA415,('data \"live\" (TIO)'!AA455+'data \"live\" (TIO)'!AA435)/'data \"live\" (TIO)'!AA415),IF($E$1=$AR$8,('data \"live\" (TIO)'!AA475)/'data \"live\" (TIO)'!AA415,('data \"live\" (TIO)'!AA455)/'data \"live\" (TIO)'!AA415))","v":0.87663293060420799},{"$f":"HLOOKUP($Y$3,$S683:$X699,13,FALSE)","v":2.4190843418528627},{"$f":"HLOOKUP($Z$3,$S683:$X699,13,FALSE)","v":2.1389899401627219},null,null,null,null,null,null,null,null,null,null,null,null,0.15381220476831836,0.30221877118765117,0.47274046497258215,0.52580185565737803,-0.46630517692514373,{"$f":"HLOOKUP($Y$3,$AL683:$AQ699,13,FALSE)","v":0.47274046497258215},{"$f":"HLOOKUP($Z$3,$AL683:$AQ699,13,FALSE)","v":0.30221877118765117}]
["West Coast","West Coast  network cost per in-service kilometre:",{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!C476+'data \"live\" (TIO)'!C436)/'data \"live\" (TIO)'!C416,('data \"live\" (TIO)'!C456+'data \"live\" (TIO)'!C436)/'data \"live\" (TIO)'!C416),IF($E$1=$AR$8,('data \"live\" (TIO)'!C476)/'data \"live\" (TIO)'!C416,('data \"live\" (TIO)'!C456)/'data \"live\" (TIO)'!C416))","v":0.77109524824206266},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!D476+'data \"live\" (TIO)'!D436)/'data \"live\" (TIO)'!D416,('data \"live\" (TIO)'!D456+'data \"live\" (TIO)'!D436)/'data \"live\" (TIO)'!D416),IF($E$1=$AR$8,('data \"live\" (TIO)'!D476)/'data \"live\" (TIO)'!D416,('data \"live\" (TIO)'!D456)/'data \"live\" (TIO)'!D416))","v":0.74765608352865975},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!E476+'data \"live\" (TIO)'!E436)/'data \"live\" (TIO)'!E416,('data \"live\" (TIO)'!E456+'data \"live\" (TIO)'!E436)/'data \"live\" (TIO)'!E416),IF($E$1=$AR$8,('data \"live\" (TIO)'!E476)/'data \"live\" (TIO)'!E416,('data \"live\" (TIO)'!E456)/'data \"live\" (TIO)'!E416))","v":0.84894523758789686},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!F476+'data \"live\" (TIO)'!F436)/'data \"live\" (TIO)'!F416,('data \"live\" (TIO)'!F456+'data \"live\" (TIO)'!F436)/'data \"live\" (TIO)'!F416),IF($E$1=$AR$8,('data \"live\" (TIO)'!F476)/'data \"live\" (TIO)'!F416,('data \"live\" (TIO)'!F456)/'data \"live\" (TIO)'!F416))","v":0.66656722778606448},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!G476+'data \"live\" (TIO)'!G436)/'data \"live\" (TIO)'!G416,('data \"live\" (TIO)'!G456+'data \"live\" (TIO)'!G436)/'data \"live\" (TIO)'!G416),IF($E$1=$AR$8,('data \"live\" (TIO)'!G476)/'data \"live\" (TIO)'!G416,('data \"live\" (TIO)'!G456)/'data \"live\" (TIO)'!G416))","v":1.5750581011677618},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!H476+'data \"live\" (TIO)'!H436)/'data \"live\" (TIO)'!H416,('data \"live\" (TIO)'!H456+'data \"live\" (TIO)'!H436)/'data \"live\" (TIO)'!H416),IF($E$1=$AR$8,('data \"live\" (TIO)'!H476)/'data \"live\" (TIO)'!H416,('data \"live\" (TIO)'!H456)/'data \"live\" (TIO)'!H416))","v":1.2727116212338594},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!I476+'data \"live\" (TIO)'!I436)/'data \"live\" (TIO)'!I416,('data \"live\" (TIO)'!I456+'data \"live\" (TIO)'!I436)/'data \"live\" (TIO)'!I416),IF($E$1=$AR$8,('data \"live\" (TIO)'!I476)/'data \"live\" (TIO)'!I416,('data \"live\" (TIO)'!I456)/'data \"live\" (TIO)'!I416))","v":1.2714347202295553},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!J476+'data \"live\" (TIO)'!J436)/'data \"live\" (TIO)'!J416,('data \"live\" (TIO)'!J456+'data \"live\" (TIO)'!J436)/'data \"live\" (TIO)'!J416),IF($E$1=$AR$8,('data \"live\" (TIO)'!J476)/'data \"live\" (TIO)'!J416,('data \"live\" (TIO)'!J456)/'data \"live\" (TIO)'!J416))","v":1.4287846153846153},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!K476+'data \"live\" (TIO)'!K436)/'data \"live\" (TIO)'!K416,('data \"live\" (TIO)'!K456+'data \"live\" (TIO)'!K436)/'data \"live\" (TIO)'!K416),IF($E$1=$AR$8,('data \"live\" (TIO)'!K476)/'data \"live\" (TIO)'!K416,('data \"live\" (TIO)'!K456)/'data \"live\" (TIO)'!K416))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!L476+'data \"live\" (TIO)'!L436)/'data \"live\" (TIO)'!L416,('data \"live\" (TIO)'!L456+'data \"live\" (TIO)'!L436)/'data \"live\" (TIO)'!L416),IF($E$1=$AR$8,('data \"live\" (TIO)'!L476)/'data \"live\" (TIO)'!L416,('data \"live\" (TIO)'!L456)/'data \"live\" (TIO)'!L416))","v":0.59335985731924823},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!M476+'data \"live\" (TIO)'!M436)/'data \"live\" (TIO)'!M416,('data \"live\" (TIO)'!M456+'data \"live\" (TIO)'!M436)/'data \"live\" (TIO)'!M416),IF($E$1=$AR$8,('data \"live\" (TIO)'!M476)/'data \"live\" (TIO)'!M416,('data \"live\" (TIO)'!M456)/'data \"live\" (TIO)'!M416))","v":0.59335985731924823},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!N476+'data \"live\" (TIO)'!N436)/'data \"live\" (TIO)'!N416,('data \"live\" (TIO)'!N456+'data \"live\" (TIO)'!N436)/'data \"live\" (TIO)'!N416),IF($E$1=$AR$8,('data \"live\" (TIO)'!N476)/'data \"live\" (TIO)'!N416,('data \"live\" (TIO)'!N456)/'data \"live\" (TIO)'!N416))","v":0.59335985731924823},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!O476+'data \"live\" (TIO)'!O436)/'data \"live\" (TIO)'!O416,('data \"live\" (TIO)'!O456+'data \"live\" (TIO)'!O436)/'data \"live\" (TIO)'!O416),IF($E$1=$AR$8,('data \"live\" (TIO)'!O476)/'data \"live\" (TIO)'!O416,('data \"live\" (TIO)'!O456)/'data \"live\" (TIO)'!O416))","v":0.64357250651666897},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!P476+'data \"live\" (TIO)'!P436)/'data \"live\" (TIO)'!P416,('data \"live\" (TIO)'!P456+'data \"live\" (TIO)'!P436)/'data \"live\" (TIO)'!P416),IF($E$1=$AR$8,('data \"live\" (TIO)'!P476)/'data \"live\" (TIO)'!P416,('data \"live\" (TIO)'!P456)/'data \"live\" (TIO)'!P416))","v":0.64457401564000549},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Q476+'data \"live\" (TIO)'!Q436)/'data \"live\" (TIO)'!Q416,('data \"live\" (TIO)'!Q456+'data \"live\" (TIO)'!Q436)/'data \"live\" (TIO)'!Q416),IF($E$1=$AR$8,('data \"live\" (TIO)'!Q476)/'data \"live\" (TIO)'!Q416,('data \"live\" (TIO)'!Q456)/'data \"live\" (TIO)'!Q416))","v":0.64560296336946088},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!R476+'data \"live\" (TIO)'!R436)/'data \"live\" (TIO)'!R416,('data \"live\" (TIO)'!R456+'data \"live\" (TIO)'!R436)/'data \"live\" (TIO)'!R416),IF($E$1=$AR$8,('data \"live\" (TIO)'!R476)/'data \"live\" (TIO)'!R416,('data \"live\" (TIO)'!R456)/'data \"live\" (TIO)'!R416))","v":0.64664563040197554},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!V476+'data \"live\" (TIO)'!V436)/'data \"live\" (TIO)'!V416,('data \"live\" (TIO)'!V456+'data \"live\" (TIO)'!V436)/'data \"live\" (TIO)'!V416),IF($E$1=$AR$8,('data \"live\" (TIO)'!V476)/'data \"live\" (TIO)'!V416,('data \"live\" (TIO)'!V456)/'data \"live\" (TIO)'!V416))","v":0.78923218978620635},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!W476+'data \"live\" (TIO)'!W436)/'data \"live\" (TIO)'!W416,('data \"live\" (TIO)'!W456+'data \"live\" (TIO)'!W436)/'data \"live\" (TIO)'!W416),IF($E$1=$AR$8,('data \"live\" (TIO)'!W476)/'data \"live\" (TIO)'!W416,('data \"live\" (TIO)'!W456)/'data \"live\" (TIO)'!W416))","v":1.1191643874375177},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!X476+'data \"live\" (TIO)'!X436)/'data \"live\" (TIO)'!X416,('data \"live\" (TIO)'!X456+'data \"live\" (TIO)'!X436)/'data \"live\" (TIO)'!X416),IF($E$1=$AR$8,('data \"live\" (TIO)'!X476)/'data \"live\" (TIO)'!X416,('data \"live\" (TIO)'!X456)/'data \"live\" (TIO)'!X416))","v":2.0580207633659748},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Y476+'data \"live\" (TIO)'!Y436)/'data \"live\" (TIO)'!Y416,('data \"live\" (TIO)'!Y456+'data \"live\" (TIO)'!Y436)/'data \"live\" (TIO)'!Y416),IF($E$1=$AR$8,('data \"live\" (TIO)'!Y476)/'data \"live\" (TIO)'!Y416,('data \"live\" (TIO)'!Y456)/'data \"live\" (TIO)'!Y416))","v":0.59335985731924823},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Z476+'data \"live\" (TIO)'!Z436)/'data \"live\" (TIO)'!Z416,('data \"live\" (TIO)'!Z456+'data \"live\" (TIO)'!Z436)/'data \"live\" (TIO)'!Z416),IF($E$1=$AR$8,('data \"live\" (TIO)'!Z476)/'data \"live\" (TIO)'!Z416,('data \"live\" (TIO)'!Z456)/'data \"live\" (TIO)'!Z416))","v":0.644583161842045},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!AA476+'data \"live\" (TIO)'!AA436)/'data \"live\" (TIO)'!AA416,('data \"live\" (TIO)'!AA456+'data \"live\" (TIO)'!AA436)/'data \"live\" (TIO)'!AA416),IF($E$1=$AR$8,('data \"live\" (TIO)'!AA476)/'data \"live\" (TIO)'!AA416,('data \"live\" (TIO)'!AA456)/'data \"live\" (TIO)'!AA416))","v":0.21554854346732519},{"$f":"HLOOKUP($Y$3,$S683:$X699,14,FALSE)","v":0.59335985731924823},{"$f":"HLOOKUP($Z$3,$S683:$X699,14,FALSE)","v":2.0580207633659748},null,null,null,null,null,null,null,null,null,null,null,null,0.41804199311825596,1.6076239540146839,-0.248180871233873,-0.18327816555904175,-0.72688830200182952,{"$f":"HLOOKUP($Y$3,$AL683:$AQ699,14,FALSE)","v":-0.248180871233873},{"$f":"HLOOKUP($Z$3,$AL683:$AQ699,14,FALSE)","v":1.6076239540146839}]
["Otago","Otago  network cost per in-service kilometre:",{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!C477+'data \"live\" (TIO)'!C437)/'data \"live\" (TIO)'!C417,('data \"live\" (TIO)'!C457+'data \"live\" (TIO)'!C437)/'data \"live\" (TIO)'!C417),IF($E$1=$AR$8,('data \"live\" (TIO)'!C477)/'data \"live\" (TIO)'!C417,('data \"live\" (TIO)'!C457)/'data \"live\" (TIO)'!C417))","v":1.5488607117269724},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!D477+'data \"live\" (TIO)'!D437)/'data \"live\" (TIO)'!D417,('data \"live\" (TIO)'!D457+'data \"live\" (TIO)'!D437)/'data \"live\" (TIO)'!D417),IF($E$1=$AR$8,('data \"live\" (TIO)'!D477)/'data \"live\" (TIO)'!D417,('data \"live\" (TIO)'!D457)/'data \"live\" (TIO)'!D417))","v":1.382404163714821},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!E477+'data \"live\" (TIO)'!E437)/'data \"live\" (TIO)'!E417,('data \"live\" (TIO)'!E457+'data \"live\" (TIO)'!E437)/'data \"live\" (TIO)'!E417),IF($E$1=$AR$8,('data \"live\" (TIO)'!E477)/'data \"live\" (TIO)'!E417,('data \"live\" (TIO)'!E457)/'data \"live\" (TIO)'!E417))","v":1.6655470515490602},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!F477+'data \"live\" (TIO)'!F437)/'data \"live\" (TIO)'!F417,('data \"live\" (TIO)'!F457+'data \"live\" (TIO)'!F437)/'data \"live\" (TIO)'!F417),IF($E$1=$AR$8,('data \"live\" (TIO)'!F477)/'data \"live\" (TIO)'!F417,('data \"live\" (TIO)'!F457)/'data \"live\" (TIO)'!F417))","v":1.5482211907654799},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!G477+'data \"live\" (TIO)'!G437)/'data \"live\" (TIO)'!G417,('data \"live\" (TIO)'!G457+'data \"live\" (TIO)'!G437)/'data \"live\" (TIO)'!G417),IF($E$1=$AR$8,('data \"live\" (TIO)'!G477)/'data \"live\" (TIO)'!G417,('data \"live\" (TIO)'!G457)/'data \"live\" (TIO)'!G417))","v":1.3730150693561416},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!H477+'data \"live\" (TIO)'!H437)/'data \"live\" (TIO)'!H417,('data \"live\" (TIO)'!H457+'data \"live\" (TIO)'!H437)/'data \"live\" (TIO)'!H417),IF($E$1=$AR$8,('data \"live\" (TIO)'!H477)/'data \"live\" (TIO)'!H417,('data \"live\" (TIO)'!H457)/'data \"live\" (TIO)'!H417))","v":1.6021529184886281},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!I477+'data \"live\" (TIO)'!I437)/'data \"live\" (TIO)'!I417,('data \"live\" (TIO)'!I457+'data \"live\" (TIO)'!I437)/'data \"live\" (TIO)'!I417),IF($E$1=$AR$8,('data \"live\" (TIO)'!I477)/'data \"live\" (TIO)'!I417,('data \"live\" (TIO)'!I457)/'data \"live\" (TIO)'!I417))","v":1.077331184079843},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!J477+'data \"live\" (TIO)'!J437)/'data \"live\" (TIO)'!J417,('data \"live\" (TIO)'!J457+'data \"live\" (TIO)'!J437)/'data \"live\" (TIO)'!J417),IF($E$1=$AR$8,('data \"live\" (TIO)'!J477)/'data \"live\" (TIO)'!J417,('data \"live\" (TIO)'!J457)/'data \"live\" (TIO)'!J417))","v":1.6581448791300191},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!K477+'data \"live\" (TIO)'!K437)/'data \"live\" (TIO)'!K417,('data \"live\" (TIO)'!K457+'data \"live\" (TIO)'!K437)/'data \"live\" (TIO)'!K417),IF($E$1=$AR$8,('data \"live\" (TIO)'!K477)/'data \"live\" (TIO)'!K417,('data \"live\" (TIO)'!K457)/'data \"live\" (TIO)'!K417))","v":2.9020561290844871},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!L477+'data \"live\" (TIO)'!L437)/'data \"live\" (TIO)'!L417,('data \"live\" (TIO)'!L457+'data \"live\" (TIO)'!L437)/'data \"live\" (TIO)'!L417),IF($E$1=$AR$8,('data \"live\" (TIO)'!L477)/'data \"live\" (TIO)'!L417,('data \"live\" (TIO)'!L457)/'data \"live\" (TIO)'!L417))","v":2.5615847118053794},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!M477+'data \"live\" (TIO)'!M437)/'data \"live\" (TIO)'!M417,('data \"live\" (TIO)'!M457+'data \"live\" (TIO)'!M437)/'data \"live\" (TIO)'!M417),IF($E$1=$AR$8,('data \"live\" (TIO)'!M477)/'data \"live\" (TIO)'!M417,('data \"live\" (TIO)'!M457)/'data \"live\" (TIO)'!M417))","v":2.5182132287186123},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!N477+'data \"live\" (TIO)'!N437)/'data \"live\" (TIO)'!N417,('data \"live\" (TIO)'!N457+'data \"live\" (TIO)'!N437)/'data \"live\" (TIO)'!N417),IF($E$1=$AR$8,('data \"live\" (TIO)'!N477)/'data \"live\" (TIO)'!N417,('data \"live\" (TIO)'!N457)/'data \"live\" (TIO)'!N417))","v":2.5066226627592112},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!O477+'data \"live\" (TIO)'!O437)/'data \"live\" (TIO)'!O417,('data \"live\" (TIO)'!O457+'data \"live\" (TIO)'!O437)/'data \"live\" (TIO)'!O417),IF($E$1=$AR$8,('data \"live\" (TIO)'!O477)/'data \"live\" (TIO)'!O417,('data \"live\" (TIO)'!O457)/'data \"live\" (TIO)'!O417))","v":3.6976600737689309},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!P477+'data \"live\" (TIO)'!P437)/'data \"live\" (TIO)'!P417,('data \"live\" (TIO)'!P457+'data \"live\" (TIO)'!P437)/'data \"live\" (TIO)'!P417),IF($E$1=$AR$8,('data \"live\" (TIO)'!P477)/'data \"live\" (TIO)'!P417,('data \"live\" (TIO)'!P457)/'data \"live\" (TIO)'!P417))","v":3.3248714206077654},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Q477+'data \"live\" (TIO)'!Q437)/'data \"live\" (TIO)'!Q417,('data \"live\" (TIO)'!Q457+'data \"live\" (TIO)'!Q437)/'data \"live\" (TIO)'!Q417),IF($E$1=$AR$8,('data \"live\" (TIO)'!Q477)/'data \"live\" (TIO)'!Q417,('data \"live\" (TIO)'!Q457)/'data \"live\" (TIO)'!Q417))","v":3.4246358312502587},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!R477+'data \"live\" (TIO)'!R437)/'data \"live\" (TIO)'!R417,('data \"live\" (TIO)'!R457+'data \"live\" (TIO)'!R437)/'data \"live\" (TIO)'!R417),IF($E$1=$AR$8,('data \"live\" (TIO)'!R477)/'data \"live\" (TIO)'!R417,('data \"live\" (TIO)'!R457)/'data \"live\" (TIO)'!R417))","v":3.5276216702812691},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!V477+'data \"live\" (TIO)'!V437)/'data \"live\" (TIO)'!V417,('data \"live\" (TIO)'!V457+'data \"live\" (TIO)'!V437)/'data \"live\" (TIO)'!V417),IF($E$1=$AR$8,('data \"live\" (TIO)'!V477)/'data \"live\" (TIO)'!V417,('data \"live\" (TIO)'!V457)/'data \"live\" (TIO)'!V417))","v":1.5316123017467413},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!W477+'data \"live\" (TIO)'!W437)/'data \"live\" (TIO)'!W417,('data \"live\" (TIO)'!W457+'data \"live\" (TIO)'!W437)/'data \"live\" (TIO)'!W417),IF($E$1=$AR$8,('data \"live\" (TIO)'!W477)/'data \"live\" (TIO)'!W417,('data \"live\" (TIO)'!W457)/'data \"live\" (TIO)'!W417))","v":1.5076464604716802},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!X477+'data \"live\" (TIO)'!X437)/'data \"live\" (TIO)'!X417,('data \"live\" (TIO)'!X457+'data \"live\" (TIO)'!X437)/'data \"live\" (TIO)'!X417),IF($E$1=$AR$8,('data \"live\" (TIO)'!X477)/'data \"live\" (TIO)'!X417,('data \"live\" (TIO)'!X457)/'data \"live\" (TIO)'!X417))","v":1.8094489788874946},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Y477+'data \"live\" (TIO)'!Y437)/'data \"live\" (TIO)'!Y417,('data \"live\" (TIO)'!Y457+'data \"live\" (TIO)'!Y437)/'data \"live\" (TIO)'!Y417),IF($E$1=$AR$8,('data \"live\" (TIO)'!Y477)/'data \"live\" (TIO)'!Y417,('data \"live\" (TIO)'!Y457)/'data \"live\" (TIO)'!Y417))","v":2.5288068677610673},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Z477+'data \"live\" (TIO)'!Z437)/'data \"live\" (TIO)'!Z417,('data \"live\" (TIO)'!Z457+'data \"live\" (TIO)'!Z437)/'data \"live\" (TIO)'!Z417),IF($E$1=$AR$8,('data \"live\" (TIO)'!Z477)/'data \"live\" (TIO)'!Z417,('data \"live\" (TIO)'!Z457)/'data \"live\" (TIO)'!Z417))","v":3.4747139232766227},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!AA477+'data \"live\" (TIO)'!AA437)/'data \"live\" (TIO)'!AA417,('data \"live\" (TIO)'!AA457+'data \"live\" (TIO)'!AA437)/'data \"live\" (TIO)'!AA417),IF($E$1=$AR$8,('data \"live\" (TIO)'!AA477)/'data \"live\" (TIO)'!AA417,('data \"live\" (TIO)'!AA457)/'data \"live\" (TIO)'!AA417))","v":1.1758738900937564},{"$f":"HLOOKUP($Y$3,$S683:$X699,15,FALSE)","v":2.5288068677610673},{"$f":"HLOOKUP($Z$3,$S683:$X699,15,FALSE)","v":1.8094489788874946},null,null,null,null,null,null,null,null,null,null,null,null,-1.5647459378413942E-2,0.18140144005365566,0.65107505657735065,1.2686641517006967,-0.23226400783493306,{"$f":"HLOOKUP($Y$3,$AL683:$AQ699,15,FALSE)","v":0.65107505657735065},{"$f":"HLOOKUP($Z$3,$AL683:$AQ699,15,FALSE)","v":0.18140144005365566}]
["Southland","Southland  network cost per in-service kilometre:",{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!C478+'data \"live\" (TIO)'!C438)/'data \"live\" (TIO)'!C418,('data \"live\" (TIO)'!C458+'data \"live\" (TIO)'!C438)/'data \"live\" (TIO)'!C418),IF($E$1=$AR$8,('data \"live\" (TIO)'!C478)/'data \"live\" (TIO)'!C418,('data \"live\" (TIO)'!C458)/'data \"live\" (TIO)'!C418))","v":3.2851969713595963},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!D478+'data \"live\" (TIO)'!D438)/'data \"live\" (TIO)'!D418,('data \"live\" (TIO)'!D458+'data \"live\" (TIO)'!D438)/'data \"live\" (TIO)'!D418),IF($E$1=$AR$8,('data \"live\" (TIO)'!D478)/'data \"live\" (TIO)'!D418,('data \"live\" (TIO)'!D458)/'data \"live\" (TIO)'!D418))","v":3.4684279069767441},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!E478+'data \"live\" (TIO)'!E438)/'data \"live\" (TIO)'!E418,('data \"live\" (TIO)'!E458+'data \"live\" (TIO)'!E438)/'data \"live\" (TIO)'!E418),IF($E$1=$AR$8,('data \"live\" (TIO)'!E478)/'data \"live\" (TIO)'!E418,('data \"live\" (TIO)'!E458)/'data \"live\" (TIO)'!E418))","v":3.7299023255813952},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!F478+'data \"live\" (TIO)'!F438)/'data \"live\" (TIO)'!F418,('data \"live\" (TIO)'!F458+'data \"live\" (TIO)'!F438)/'data \"live\" (TIO)'!F418),IF($E$1=$AR$8,('data \"live\" (TIO)'!F478)/'data \"live\" (TIO)'!F418,('data \"live\" (TIO)'!F458)/'data \"live\" (TIO)'!F418))","v":3.3444422535211267},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!G478+'data \"live\" (TIO)'!G438)/'data \"live\" (TIO)'!G418,('data \"live\" (TIO)'!G458+'data \"live\" (TIO)'!G438)/'data \"live\" (TIO)'!G418),IF($E$1=$AR$8,('data \"live\" (TIO)'!G478)/'data \"live\" (TIO)'!G418,('data \"live\" (TIO)'!G458)/'data \"live\" (TIO)'!G418))","v":3.1249519351887454},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!H478+'data \"live\" (TIO)'!H438)/'data \"live\" (TIO)'!H418,('data \"live\" (TIO)'!H458+'data \"live\" (TIO)'!H438)/'data \"live\" (TIO)'!H418),IF($E$1=$AR$8,('data \"live\" (TIO)'!H478)/'data \"live\" (TIO)'!H418,('data \"live\" (TIO)'!H458)/'data \"live\" (TIO)'!H418))","v":2.7572548354701132},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!I478+'data \"live\" (TIO)'!I438)/'data \"live\" (TIO)'!I418,('data \"live\" (TIO)'!I458+'data \"live\" (TIO)'!I438)/'data \"live\" (TIO)'!I418),IF($E$1=$AR$8,('data \"live\" (TIO)'!I478)/'data \"live\" (TIO)'!I418,('data \"live\" (TIO)'!I458)/'data \"live\" (TIO)'!I418))","v":2.3663871245418857},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!J478+'data \"live\" (TIO)'!J438)/'data \"live\" (TIO)'!J418,('data \"live\" (TIO)'!J458+'data \"live\" (TIO)'!J438)/'data \"live\" (TIO)'!J418),IF($E$1=$AR$8,('data \"live\" (TIO)'!J478)/'data \"live\" (TIO)'!J418,('data \"live\" (TIO)'!J458)/'data \"live\" (TIO)'!J418))","v":2.4500084775605493},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!K478+'data \"live\" (TIO)'!K438)/'data \"live\" (TIO)'!K418,('data \"live\" (TIO)'!K458+'data \"live\" (TIO)'!K438)/'data \"live\" (TIO)'!K418),IF($E$1=$AR$8,('data \"live\" (TIO)'!K478)/'data \"live\" (TIO)'!K418,('data \"live\" (TIO)'!K458)/'data \"live\" (TIO)'!K418))","v":3.1045751633986933},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!L478+'data \"live\" (TIO)'!L438)/'data \"live\" (TIO)'!L418,('data \"live\" (TIO)'!L458+'data \"live\" (TIO)'!L438)/'data \"live\" (TIO)'!L418),IF($E$1=$AR$8,('data \"live\" (TIO)'!L478)/'data \"live\" (TIO)'!L418,('data \"live\" (TIO)'!L458)/'data \"live\" (TIO)'!L418))","v":2.9170420261552508},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!M478+'data \"live\" (TIO)'!M438)/'data \"live\" (TIO)'!M418,('data \"live\" (TIO)'!M458+'data \"live\" (TIO)'!M438)/'data \"live\" (TIO)'!M418),IF($E$1=$AR$8,('data \"live\" (TIO)'!M478)/'data \"live\" (TIO)'!M418,('data \"live\" (TIO)'!M458)/'data \"live\" (TIO)'!M418))","v":2.9899695883238513},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!N478+'data \"live\" (TIO)'!N438)/'data \"live\" (TIO)'!N418,('data \"live\" (TIO)'!N458+'data \"live\" (TIO)'!N438)/'data \"live\" (TIO)'!N418),IF($E$1=$AR$8,('data \"live\" (TIO)'!N478)/'data \"live\" (TIO)'!N418,('data \"live\" (TIO)'!N458)/'data \"live\" (TIO)'!N418))","v":3.3823255560862653},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!O478+'data \"live\" (TIO)'!O438)/'data \"live\" (TIO)'!O418,('data \"live\" (TIO)'!O458+'data \"live\" (TIO)'!O438)/'data \"live\" (TIO)'!O418),IF($E$1=$AR$8,('data \"live\" (TIO)'!O478)/'data \"live\" (TIO)'!O418,('data \"live\" (TIO)'!O458)/'data \"live\" (TIO)'!O418))","v":3.4713779572785479},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!P478+'data \"live\" (TIO)'!P438)/'data \"live\" (TIO)'!P418,('data \"live\" (TIO)'!P458+'data \"live\" (TIO)'!P438)/'data \"live\" (TIO)'!P418),IF($E$1=$AR$8,('data \"live\" (TIO)'!P478)/'data \"live\" (TIO)'!P418,('data \"live\" (TIO)'!P458)/'data \"live\" (TIO)'!P418))","v":3.5581630863921352},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Q478+'data \"live\" (TIO)'!Q438)/'data \"live\" (TIO)'!Q418,('data \"live\" (TIO)'!Q458+'data \"live\" (TIO)'!Q438)/'data \"live\" (TIO)'!Q418),IF($E$1=$AR$8,('data \"live\" (TIO)'!Q478)/'data \"live\" (TIO)'!Q418,('data \"live\" (TIO)'!Q458)/'data \"live\" (TIO)'!Q418))","v":3.6471187506423939},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!R478+'data \"live\" (TIO)'!R438)/'data \"live\" (TIO)'!R418,('data \"live\" (TIO)'!R458+'data \"live\" (TIO)'!R438)/'data \"live\" (TIO)'!R418),IF($E$1=$AR$8,('data \"live\" (TIO)'!R478)/'data \"live\" (TIO)'!R418,('data \"live\" (TIO)'!R458)/'data \"live\" (TIO)'!R418))","v":3.7382963415297739},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!V478+'data \"live\" (TIO)'!V438)/'data \"live\" (TIO)'!V418,('data \"live\" (TIO)'!V458+'data \"live\" (TIO)'!V438)/'data \"live\" (TIO)'!V418),IF($E$1=$AR$8,('data \"live\" (TIO)'!V478)/'data \"live\" (TIO)'!V418,('data \"live\" (TIO)'!V458)/'data \"live\" (TIO)'!V418))","v":3.4933113615903513},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!W478+'data \"live\" (TIO)'!W438)/'data \"live\" (TIO)'!W418,('data \"live\" (TIO)'!W458+'data \"live\" (TIO)'!W438)/'data \"live\" (TIO)'!W418),IF($E$1=$AR$8,('data \"live\" (TIO)'!W478)/'data \"live\" (TIO)'!W418,('data \"live\" (TIO)'!W458)/'data \"live\" (TIO)'!W418))","v":3.0887760440454737},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!X478+'data \"live\" (TIO)'!X438)/'data \"live\" (TIO)'!X418,('data \"live\" (TIO)'!X458+'data \"live\" (TIO)'!X438)/'data \"live\" (TIO)'!X418),IF($E$1=$AR$8,('data \"live\" (TIO)'!X478)/'data \"live\" (TIO)'!X418,('data \"live\" (TIO)'!X458)/'data \"live\" (TIO)'!X418))","v":2.6399741566092079},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Y478+'data \"live\" (TIO)'!Y438)/'data \"live\" (TIO)'!Y418,('data \"live\" (TIO)'!Y458+'data \"live\" (TIO)'!Y438)/'data \"live\" (TIO)'!Y418),IF($E$1=$AR$8,('data \"live\" (TIO)'!Y478)/'data \"live\" (TIO)'!Y418,('data \"live\" (TIO)'!Y458)/'data \"live\" (TIO)'!Y418))","v":3.0964457235217888},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Z478+'data \"live\" (TIO)'!Z438)/'data \"live\" (TIO)'!Z418,('data \"live\" (TIO)'!Z458+'data \"live\" (TIO)'!Z438)/'data \"live\" (TIO)'!Z418),IF($E$1=$AR$8,('data \"live\" (TIO)'!Z478)/'data \"live\" (TIO)'!Z418,('data \"live\" (TIO)'!Z458)/'data \"live\" (TIO)'!Z418))","v":3.5588865981043587},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!AA478+'data \"live\" (TIO)'!AA438)/'data \"live\" (TIO)'!AA418,('data \"live\" (TIO)'!AA458+'data \"live\" (TIO)'!AA438)/'data \"live\" (TIO)'!AA418),IF($E$1=$AR$8,('data \"live\" (TIO)'!AA478)/'data \"live\" (TIO)'!AA418,('data \"live\" (TIO)'!AA458)/'data \"live\" (TIO)'!AA418))","v":1.2460987805099246},{"$f":"HLOOKUP($Y$3,$S683:$X699,16,FALSE)","v":3.0964457235217888},{"$f":"HLOOKUP($Z$3,$S683:$X699,16,FALSE)","v":2.6399741566092079},null,null,null,null,null,null,null,null,null,null,null,null,-0.11580282307292256,-0.24427745386905808,-0.11360729032979389,1.8771655236638818E-2,-0.64329009025332606,{"$f":"HLOOKUP($Y$3,$AL683:$AQ699,16,FALSE)","v":-0.11360729032979389},{"$f":"HLOOKUP($Z$3,$AL683:$AQ699,16,FALSE)","v":-0.24427745386905808}]
["National","National total  network cost per in-service kilometre:",{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!C479+'data \"live\" (TIO)'!C439)/'data \"live\" (TIO)'!C419,('data \"live\" (TIO)'!C459+'data \"live\" (TIO)'!C439)/'data \"live\" (TIO)'!C419),IF($E$1=$AR$8,('data \"live\" (TIO)'!C479)/'data \"live\" (TIO)'!C419,('data \"live\" (TIO)'!C459)/'data \"live\" (TIO)'!C419))","v":3.2079563979004311},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!D479+'data \"live\" (TIO)'!D439)/'data \"live\" (TIO)'!D419,('data \"live\" (TIO)'!D459+'data \"live\" (TIO)'!D439)/'data \"live\" (TIO)'!D419),IF($E$1=$AR$8,('data \"live\" (TIO)'!D479)/'data \"live\" (TIO)'!D419,('data \"live\" (TIO)'!D459)/'data \"live\" (TIO)'!D419))","v":3.0831850853689593},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!E479+'data \"live\" (TIO)'!E439)/'data \"live\" (TIO)'!E419,('data \"live\" (TIO)'!E459+'data \"live\" (TIO)'!E439)/'data \"live\" (TIO)'!E419),IF($E$1=$AR$8,('data \"live\" (TIO)'!E479)/'data \"live\" (TIO)'!E419,('data \"live\" (TIO)'!E459)/'data \"live\" (TIO)'!E419))","v":3.6873757118860566},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!F479+'data \"live\" (TIO)'!F439)/'data \"live\" (TIO)'!F419,('data \"live\" (TIO)'!F459+'data \"live\" (TIO)'!F439)/'data \"live\" (TIO)'!F419),IF($E$1=$AR$8,('data \"live\" (TIO)'!F479)/'data \"live\" (TIO)'!F419,('data \"live\" (TIO)'!F459)/'data \"live\" (TIO)'!F419))","v":3.3507485729047568},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!G479+'data \"live\" (TIO)'!G439)/'data \"live\" (TIO)'!G419,('data \"live\" (TIO)'!G459+'data \"live\" (TIO)'!G439)/'data \"live\" (TIO)'!G419),IF($E$1=$AR$8,('data \"live\" (TIO)'!G479)/'data \"live\" (TIO)'!G419,('data \"live\" (TIO)'!G459)/'data \"live\" (TIO)'!G419))","v":3.4260174594784831},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!H479+'data \"live\" (TIO)'!H439)/'data \"live\" (TIO)'!H419,('data \"live\" (TIO)'!H459+'data \"live\" (TIO)'!H439)/'data \"live\" (TIO)'!H419),IF($E$1=$AR$8,('data \"live\" (TIO)'!H479)/'data \"live\" (TIO)'!H419,('data \"live\" (TIO)'!H459)/'data \"live\" (TIO)'!H419))","v":3.4128588883942919},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!I479+'data \"live\" (TIO)'!I439)/'data \"live\" (TIO)'!I419,('data \"live\" (TIO)'!I459+'data \"live\" (TIO)'!I439)/'data \"live\" (TIO)'!I419),IF($E$1=$AR$8,('data \"live\" (TIO)'!I479)/'data \"live\" (TIO)'!I419,('data \"live\" (TIO)'!I459)/'data \"live\" (TIO)'!I419))","v":3.4489627975128099},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!J479+'data \"live\" (TIO)'!J439)/'data \"live\" (TIO)'!J419,('data \"live\" (TIO)'!J459+'data \"live\" (TIO)'!J439)/'data \"live\" (TIO)'!J419),IF($E$1=$AR$8,('data \"live\" (TIO)'!J479)/'data \"live\" (TIO)'!J419,('data \"live\" (TIO)'!J459)/'data \"live\" (TIO)'!J419))","v":3.6652108132934993},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!K479+'data \"live\" (TIO)'!K439)/'data \"live\" (TIO)'!K419,('data \"live\" (TIO)'!K459+'data \"live\" (TIO)'!K439)/'data \"live\" (TIO)'!K419),IF($E$1=$AR$8,('data \"live\" (TIO)'!K479)/'data \"live\" (TIO)'!K419,('data \"live\" (TIO)'!K459)/'data \"live\" (TIO)'!K419))","v":4.2130179545899367},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!L479+'data \"live\" (TIO)'!L439)/'data \"live\" (TIO)'!L419,('data \"live\" (TIO)'!L459+'data \"live\" (TIO)'!L439)/'data \"live\" (TIO)'!L419),IF($E$1=$AR$8,('data \"live\" (TIO)'!L479)/'data \"live\" (TIO)'!L419,('data \"live\" (TIO)'!L459)/'data \"live\" (TIO)'!L419))","v":4.0644013993093013},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!M479+'data \"live\" (TIO)'!M439)/'data \"live\" (TIO)'!M419,('data \"live\" (TIO)'!M459+'data \"live\" (TIO)'!M439)/'data \"live\" (TIO)'!M419),IF($E$1=$AR$8,('data \"live\" (TIO)'!M479)/'data \"live\" (TIO)'!M419,('data \"live\" (TIO)'!M459)/'data \"live\" (TIO)'!M419))","v":4.0128196418380764},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!N479+'data \"live\" (TIO)'!N439)/'data \"live\" (TIO)'!N419,('data \"live\" (TIO)'!N459+'data \"live\" (TIO)'!N439)/'data \"live\" (TIO)'!N419),IF($E$1=$AR$8,('data \"live\" (TIO)'!N479)/'data \"live\" (TIO)'!N419,('data \"live\" (TIO)'!N459)/'data \"live\" (TIO)'!N419))","v":4.0034977099954698},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!O479+'data \"live\" (TIO)'!O439)/'data \"live\" (TIO)'!O419,('data \"live\" (TIO)'!O459+'data \"live\" (TIO)'!O439)/'data \"live\" (TIO)'!O419),IF($E$1=$AR$8,('data \"live\" (TIO)'!O479)/'data \"live\" (TIO)'!O419,('data \"live\" (TIO)'!O459)/'data \"live\" (TIO)'!O419))","v":4.0767684466602647},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!P479+'data \"live\" (TIO)'!P439)/'data \"live\" (TIO)'!P419,('data \"live\" (TIO)'!P459+'data \"live\" (TIO)'!P439)/'data \"live\" (TIO)'!P419),IF($E$1=$AR$8,('data \"live\" (TIO)'!P479)/'data \"live\" (TIO)'!P419,('data \"live\" (TIO)'!P459)/'data \"live\" (TIO)'!P419))","v":3.9570759893666425},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Q479+'data \"live\" (TIO)'!Q439)/'data \"live\" (TIO)'!Q419,('data \"live\" (TIO)'!Q459+'data \"live\" (TIO)'!Q439)/'data \"live\" (TIO)'!Q419),IF($E$1=$AR$8,('data \"live\" (TIO)'!Q479)/'data \"live\" (TIO)'!Q419,('data \"live\" (TIO)'!Q459)/'data \"live\" (TIO)'!Q419))","v":3.9774784917410493},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!R479+'data \"live\" (TIO)'!R439)/'data \"live\" (TIO)'!R419,('data \"live\" (TIO)'!R459+'data \"live\" (TIO)'!R439)/'data \"live\" (TIO)'!R419),IF($E$1=$AR$8,('data \"live\" (TIO)'!R479)/'data \"live\" (TIO)'!R419,('data \"live\" (TIO)'!R459)/'data \"live\" (TIO)'!R419))","v":3.8658713008433185},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!V479+'data \"live\" (TIO)'!V439)/'data \"live\" (TIO)'!V419,('data \"live\" (TIO)'!V459+'data \"live\" (TIO)'!V439)/'data \"live\" (TIO)'!V419),IF($E$1=$AR$8,('data \"live\" (TIO)'!V479)/'data \"live\" (TIO)'!V419,('data \"live\" (TIO)'!V459)/'data \"live\" (TIO)'!V419))","v":3.3273517720810273},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!W479+'data \"live\" (TIO)'!W439)/'data \"live\" (TIO)'!W419,('data \"live\" (TIO)'!W459+'data \"live\" (TIO)'!W439)/'data \"live\" (TIO)'!W419),IF($E$1=$AR$8,('data \"live\" (TIO)'!W479)/'data \"live\" (TIO)'!W419,('data \"live\" (TIO)'!W459)/'data \"live\" (TIO)'!W419))","v":3.3970222785737052},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!X479+'data \"live\" (TIO)'!X439)/'data \"live\" (TIO)'!X419,('data \"live\" (TIO)'!X459+'data \"live\" (TIO)'!X439)/'data \"live\" (TIO)'!X419),IF($E$1=$AR$8,('data \"live\" (TIO)'!X479)/'data \"live\" (TIO)'!X419,('data \"live\" (TIO)'!X459)/'data \"live\" (TIO)'!X419))","v":3.7850917437432612},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Y479+'data \"live\" (TIO)'!Y439)/'data \"live\" (TIO)'!Y419,('data \"live\" (TIO)'!Y459+'data \"live\" (TIO)'!Y439)/'data \"live\" (TIO)'!Y419),IF($E$1=$AR$8,('data \"live\" (TIO)'!Y479)/'data \"live\" (TIO)'!Y419,('data \"live\" (TIO)'!Y459)/'data \"live\" (TIO)'!Y419))","v":4.0266649850762866},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Z479+'data \"live\" (TIO)'!Z439)/'data \"live\" (TIO)'!Z419,('data \"live\" (TIO)'!Z459+'data \"live\" (TIO)'!Z439)/'data \"live\" (TIO)'!Z419),IF($E$1=$AR$8,('data \"live\" (TIO)'!Z479)/'data \"live\" (TIO)'!Z419,('data \"live\" (TIO)'!Z459)/'data \"live\" (TIO)'!Z419))","v":4.0026538381668688},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!AA479+'data \"live\" (TIO)'!AA439)/'data \"live\" (TIO)'!AA419,('data \"live\" (TIO)'!AA459+'data \"live\" (TIO)'!AA439)/'data \"live\" (TIO)'!AA419),IF($E$1=$AR$8,('data \"live\" (TIO)'!AA479)/'data \"live\" (TIO)'!AA419,('data \"live\" (TIO)'!AA459)/'data \"live\" (TIO)'!AA419))","v":1.267834085046933},{"$f":"HLOOKUP($Y$3,$S683:$X699,17,FALSE)","v":4.0266649850762866},{"$f":"HLOOKUP($Z$3,$S683:$X699,17,FALSE)","v":3.7850917437432612},null,null,null,null,null,null,null,null,null,null,null,null,2.0938725829130922E-2,0.13756885445747424,0.21017110930771454,0.20295481582444386,-0.61896602106064935,{"$f":"HLOOKUP($Y$3,$AL683:$AQ699,17,FALSE)","v":0.21017110930771454},{"$f":"HLOOKUP($Z$3,$AL683:$AQ699,17,FALSE)","v":0.13756885445747424}]
[null,{"$f":"VLOOKUP($B$805,$A684:$Y699,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A684:$Y699,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A684:$Y699,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A684:$Y699,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A684:$Y699,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A684:$AK699,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A684:$Y699,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A684:$Y699,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A684:$Y699,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A684:$Y699,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A684:$Y699,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A684:$Y699,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A684:$Y699,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A684:$Y699,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A684:$Y699,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A684:$Y699,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A684:$Y699,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A684:$Y699,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A684:$Y699,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A684:$Y699,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A684:$Y699,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A684:$Y699,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A684:$Y699,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A684:$Y699,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A684:$Z699,26,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP($B$805,$A684:$AR699,44,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A684:$AS699,45,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B700","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!I481+'data \"live\" (TIO)'!I441)/'data \"live\" (TIO)'!I421,('data \"live\" (TIO)'!I461+'data \"live\" (TIO)'!I441)/'data \"live\" (TIO)'!I421),IF($E$1=$AR$8,('data \"live\" (TIO)'!I481)/'data \"live\" (TIO)'!I421,('data \"live\" (TIO)'!I461)/'data \"live\" (TIO)'!I421))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!J481+'data \"live\" (TIO)'!J441)/'data \"live\" (TIO)'!J421,('data \"live\" (TIO)'!J461+'data \"live\" (TIO)'!J441)/'data \"live\" (TIO)'!J421),IF($E$1=$AR$8,('data \"live\" (TIO)'!J481)/'data \"live\" (TIO)'!J421,('data \"live\" (TIO)'!J461)/'data \"live\" (TIO)'!J421))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!K481+'data \"live\" (TIO)'!K441)/'data \"live\" (TIO)'!K421,('data \"live\" (TIO)'!K461+'data \"live\" (TIO)'!K441)/'data \"live\" (TIO)'!K421),IF($E$1=$AR$8,('data \"live\" (TIO)'!K481)/'data \"live\" (TIO)'!K421,('data \"live\" (TIO)'!K461)/'data \"live\" (TIO)'!K421))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!L481+'data \"live\" (TIO)'!L441)/'data \"live\" (TIO)'!L421,('data \"live\" (TIO)'!L461+'data \"live\" (TIO)'!L441)/'data \"live\" (TIO)'!L421),IF($E$1=$AR$8,('data \"live\" (TIO)'!L481)/'data \"live\" (TIO)'!L421,('data \"live\" (TIO)'!L461)/'data \"live\" (TIO)'!L421))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!M481+'data \"live\" (TIO)'!M441)/'data \"live\" (TIO)'!M421,('data \"live\" (TIO)'!M461+'data \"live\" (TIO)'!M441)/'data \"live\" (TIO)'!M421),IF($E$1=$AR$8,('data \"live\" (TIO)'!M481)/'data \"live\" (TIO)'!M421,('data \"live\" (TIO)'!M461)/'data \"live\" (TIO)'!M421))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!N481+'data \"live\" (TIO)'!N441)/'data \"live\" (TIO)'!N421,('data \"live\" (TIO)'!N461+'data \"live\" (TIO)'!N441)/'data \"live\" (TIO)'!N421),IF($E$1=$AR$8,('data \"live\" (TIO)'!N481)/'data \"live\" (TIO)'!N421,('data \"live\" (TIO)'!N461)/'data \"live\" (TIO)'!N421))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!O481+'data \"live\" (TIO)'!O441)/'data \"live\" (TIO)'!O421,('data \"live\" (TIO)'!O461+'data \"live\" (TIO)'!O441)/'data \"live\" (TIO)'!O421),IF($E$1=$AR$8,('data \"live\" (TIO)'!O481)/'data \"live\" (TIO)'!O421,('data \"live\" (TIO)'!O461)/'data \"live\" (TIO)'!O421))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!P481+'data \"live\" (TIO)'!P441)/'data \"live\" (TIO)'!P421,('data \"live\" (TIO)'!P461+'data \"live\" (TIO)'!P441)/'data \"live\" (TIO)'!P421),IF($E$1=$AR$8,('data \"live\" (TIO)'!P481)/'data \"live\" (TIO)'!P421,('data \"live\" (TIO)'!P461)/'data \"live\" (TIO)'!P421))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Q481+'data \"live\" (TIO)'!Q441)/'data \"live\" (TIO)'!Q421,('data \"live\" (TIO)'!Q461+'data \"live\" (TIO)'!Q441)/'data \"live\" (TIO)'!Q421),IF($E$1=$AR$8,('data \"live\" (TIO)'!Q481)/'data \"live\" (TIO)'!Q421,('data \"live\" (TIO)'!Q461)/'data \"live\" (TIO)'!Q421))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!R481+'data \"live\" (TIO)'!R441)/'data \"live\" (TIO)'!R421,('data \"live\" (TIO)'!R461+'data \"live\" (TIO)'!R441)/'data \"live\" (TIO)'!R421),IF($E$1=$AR$8,('data \"live\" (TIO)'!R481)/'data \"live\" (TIO)'!R421,('data \"live\" (TIO)'!R461)/'data \"live\" (TIO)'!R421))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!V481+'data \"live\" (TIO)'!V441)/'data \"live\" (TIO)'!V421,('data \"live\" (TIO)'!V461+'data \"live\" (TIO)'!V441)/'data \"live\" (TIO)'!V421),IF($E$1=$AR$8,('data \"live\" (TIO)'!V481)/'data \"live\" (TIO)'!V421,('data \"live\" (TIO)'!V461)/'data \"live\" (TIO)'!V421))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!W481+'data \"live\" (TIO)'!W441)/'data \"live\" (TIO)'!W421,('data \"live\" (TIO)'!W461+'data \"live\" (TIO)'!W441)/'data \"live\" (TIO)'!W421),IF($E$1=$AR$8,('data \"live\" (TIO)'!W481)/'data \"live\" (TIO)'!W421,('data \"live\" (TIO)'!W461)/'data \"live\" (TIO)'!W421))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!X481+'data \"live\" (TIO)'!X441)/'data \"live\" (TIO)'!X421,('data \"live\" (TIO)'!X461+'data \"live\" (TIO)'!X441)/'data \"live\" (TIO)'!X421),IF($E$1=$AR$8,('data \"live\" (TIO)'!X481)/'data \"live\" (TIO)'!X421,('data \"live\" (TIO)'!X461)/'data \"live\" (TIO)'!X421))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Y481+'data \"live\" (TIO)'!Y441)/'data \"live\" (TIO)'!Y421,('data \"live\" (TIO)'!Y461+'data \"live\" (TIO)'!Y441)/'data \"live\" (TIO)'!Y421),IF($E$1=$AR$8,('data \"live\" (TIO)'!Y481)/'data \"live\" (TIO)'!Y421,('data \"live\" (TIO)'!Y461)/'data \"live\" (TIO)'!Y421))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Z481+'data \"live\" (TIO)'!Z441)/'data \"live\" (TIO)'!Z421,('data \"live\" (TIO)'!Z461+'data \"live\" (TIO)'!Z441)/'data \"live\" (TIO)'!Z421),IF($E$1=$AR$8,('data \"live\" (TIO)'!Z481)/'data \"live\" (TIO)'!Z421,('data \"live\" (TIO)'!Z461)/'data \"live\" (TIO)'!Z421))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!AA481+'data \"live\" (TIO)'!AA441)/'data \"live\" (TIO)'!AA421,('data \"live\" (TIO)'!AA461+'data \"live\" (TIO)'!AA441)/'data \"live\" (TIO)'!AA421),IF($E$1=$AR$8,('data \"live\" (TIO)'!AA481)/'data \"live\" (TIO)'!AA421,('data \"live\" (TIO)'!AA461)/'data \"live\" (TIO)'!AA421))","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S683:$X701,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S683:$X701,19,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$AL683:$AQ701,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$AL683:$AQ701,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B700","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!C482+'data \"live\" (TIO)'!C442)/'data \"live\" (TIO)'!C422,('data \"live\" (TIO)'!C462+'data \"live\" (TIO)'!C442)/'data \"live\" (TIO)'!C422),IF($E$1=$AR$8,('data \"live\" (TIO)'!C482)/'data \"live\" (TIO)'!C422,('data \"live\" (TIO)'!C462)/'data \"live\" (TIO)'!C422))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!D482+'data \"live\" (TIO)'!D442)/'data \"live\" (TIO)'!D422,('data \"live\" (TIO)'!D462+'data \"live\" (TIO)'!D442)/'data \"live\" (TIO)'!D422),IF($E$1=$AR$8,('data \"live\" (TIO)'!D482)/'data \"live\" (TIO)'!D422,('data \"live\" (TIO)'!D462)/'data \"live\" (TIO)'!D422))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!E482+'data \"live\" (TIO)'!E442)/'data \"live\" (TIO)'!E422,('data \"live\" (TIO)'!E462+'data \"live\" (TIO)'!E442)/'data \"live\" (TIO)'!E422),IF($E$1=$AR$8,('data \"live\" (TIO)'!E482)/'data \"live\" (TIO)'!E422,('data \"live\" (TIO)'!E462)/'data \"live\" (TIO)'!E422))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!F482+'data \"live\" (TIO)'!F442)/'data \"live\" (TIO)'!F422,('data \"live\" (TIO)'!F462+'data \"live\" (TIO)'!F442)/'data \"live\" (TIO)'!F422),IF($E$1=$AR$8,('data \"live\" (TIO)'!F482)/'data \"live\" (TIO)'!F422,('data \"live\" (TIO)'!F462)/'data \"live\" (TIO)'!F422))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!G482+'data \"live\" (TIO)'!G442)/'data \"live\" (TIO)'!G422,('data \"live\" (TIO)'!G462+'data \"live\" (TIO)'!G442)/'data \"live\" (TIO)'!G422),IF($E$1=$AR$8,('data \"live\" (TIO)'!G482)/'data \"live\" (TIO)'!G422,('data \"live\" (TIO)'!G462)/'data \"live\" (TIO)'!G422))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!H482+'data \"live\" (TIO)'!H442)/'data \"live\" (TIO)'!H422,('data \"live\" (TIO)'!H462+'data \"live\" (TIO)'!H442)/'data \"live\" (TIO)'!H422),IF($E$1=$AR$8,('data \"live\" (TIO)'!H482)/'data \"live\" (TIO)'!H422,('data \"live\" (TIO)'!H462)/'data \"live\" (TIO)'!H422))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!I482+'data \"live\" (TIO)'!I442)/'data \"live\" (TIO)'!I422,('data \"live\" (TIO)'!I462+'data \"live\" (TIO)'!I442)/'data \"live\" (TIO)'!I422),IF($E$1=$AR$8,('data \"live\" (TIO)'!I482)/'data \"live\" (TIO)'!I422,('data \"live\" (TIO)'!I462)/'data \"live\" (TIO)'!I422))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!J482+'data \"live\" (TIO)'!J442)/'data \"live\" (TIO)'!J422,('data \"live\" (TIO)'!J462+'data \"live\" (TIO)'!J442)/'data \"live\" (TIO)'!J422),IF($E$1=$AR$8,('data \"live\" (TIO)'!J482)/'data \"live\" (TIO)'!J422,('data \"live\" (TIO)'!J462)/'data \"live\" (TIO)'!J422))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!K482+'data \"live\" (TIO)'!K442)/'data \"live\" (TIO)'!K422,('data \"live\" (TIO)'!K462+'data \"live\" (TIO)'!K442)/'data \"live\" (TIO)'!K422),IF($E$1=$AR$8,('data \"live\" (TIO)'!K482)/'data \"live\" (TIO)'!K422,('data \"live\" (TIO)'!K462)/'data \"live\" (TIO)'!K422))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!L482+'data \"live\" (TIO)'!L442)/'data \"live\" (TIO)'!L422,('data \"live\" (TIO)'!L462+'data \"live\" (TIO)'!L442)/'data \"live\" (TIO)'!L422),IF($E$1=$AR$8,('data \"live\" (TIO)'!L482)/'data \"live\" (TIO)'!L422,('data \"live\" (TIO)'!L462)/'data \"live\" (TIO)'!L422))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!M482+'data \"live\" (TIO)'!M442)/'data \"live\" (TIO)'!M422,('data \"live\" (TIO)'!M462+'data \"live\" (TIO)'!M442)/'data \"live\" (TIO)'!M422),IF($E$1=$AR$8,('data \"live\" (TIO)'!M482)/'data \"live\" (TIO)'!M422,('data \"live\" (TIO)'!M462)/'data \"live\" (TIO)'!M422))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!N482+'data \"live\" (TIO)'!N442)/'data \"live\" (TIO)'!N422,('data \"live\" (TIO)'!N462+'data \"live\" (TIO)'!N442)/'data \"live\" (TIO)'!N422),IF($E$1=$AR$8,('data \"live\" (TIO)'!N482)/'data \"live\" (TIO)'!N422,('data \"live\" (TIO)'!N462)/'data \"live\" (TIO)'!N422))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!O482+'data \"live\" (TIO)'!O442)/'data \"live\" (TIO)'!O422,('data \"live\" (TIO)'!O462+'data \"live\" (TIO)'!O442)/'data \"live\" (TIO)'!O422),IF($E$1=$AR$8,('data \"live\" (TIO)'!O482)/'data \"live\" (TIO)'!O422,('data \"live\" (TIO)'!O462)/'data \"live\" (TIO)'!O422))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!P482+'data \"live\" (TIO)'!P442)/'data \"live\" (TIO)'!P422,('data \"live\" (TIO)'!P462+'data \"live\" (TIO)'!P442)/'data \"live\" (TIO)'!P422),IF($E$1=$AR$8,('data \"live\" (TIO)'!P482)/'data \"live\" (TIO)'!P422,('data \"live\" (TIO)'!P462)/'data \"live\" (TIO)'!P422))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Q482+'data \"live\" (TIO)'!Q442)/'data \"live\" (TIO)'!Q422,('data \"live\" (TIO)'!Q462+'data \"live\" (TIO)'!Q442)/'data \"live\" (TIO)'!Q422),IF($E$1=$AR$8,('data \"live\" (TIO)'!Q482)/'data \"live\" (TIO)'!Q422,('data \"live\" (TIO)'!Q462)/'data \"live\" (TIO)'!Q422))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!R482+'data \"live\" (TIO)'!R442)/'data \"live\" (TIO)'!R422,('data \"live\" (TIO)'!R462+'data \"live\" (TIO)'!R442)/'data \"live\" (TIO)'!R422),IF($E$1=$AR$8,('data \"live\" (TIO)'!R482)/'data \"live\" (TIO)'!R422,('data \"live\" (TIO)'!R462)/'data \"live\" (TIO)'!R422))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!V482+'data \"live\" (TIO)'!V442)/'data \"live\" (TIO)'!V422,('data \"live\" (TIO)'!V462+'data \"live\" (TIO)'!V442)/'data \"live\" (TIO)'!V422),IF($E$1=$AR$8,('data \"live\" (TIO)'!V482)/'data \"live\" (TIO)'!V422,('data \"live\" (TIO)'!V462)/'data \"live\" (TIO)'!V422))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!W482+'data \"live\" (TIO)'!W442)/'data \"live\" (TIO)'!W422,('data \"live\" (TIO)'!W462+'data \"live\" (TIO)'!W442)/'data \"live\" (TIO)'!W422),IF($E$1=$AR$8,('data \"live\" (TIO)'!W482)/'data \"live\" (TIO)'!W422,('data \"live\" (TIO)'!W462)/'data \"live\" (TIO)'!W422))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!X482+'data \"live\" (TIO)'!X442)/'data \"live\" (TIO)'!X422,('data \"live\" (TIO)'!X462+'data \"live\" (TIO)'!X442)/'data \"live\" (TIO)'!X422),IF($E$1=$AR$8,('data \"live\" (TIO)'!X482)/'data \"live\" (TIO)'!X422,('data \"live\" (TIO)'!X462)/'data \"live\" (TIO)'!X422))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Y482+'data \"live\" (TIO)'!Y442)/'data \"live\" (TIO)'!Y422,('data \"live\" (TIO)'!Y462+'data \"live\" (TIO)'!Y442)/'data \"live\" (TIO)'!Y422),IF($E$1=$AR$8,('data \"live\" (TIO)'!Y482)/'data \"live\" (TIO)'!Y422,('data \"live\" (TIO)'!Y462)/'data \"live\" (TIO)'!Y422))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!Z482+'data \"live\" (TIO)'!Z442)/'data \"live\" (TIO)'!Z422,('data \"live\" (TIO)'!Z462+'data \"live\" (TIO)'!Z442)/'data \"live\" (TIO)'!Z422),IF($E$1=$AR$8,('data \"live\" (TIO)'!Z482)/'data \"live\" (TIO)'!Z422,('data \"live\" (TIO)'!Z462)/'data \"live\" (TIO)'!Z422))","v":{"$error":"#N/A"}},{"$f":"IF('CBA benchmark'!$N$11='CBA benchmark'!$AH$16,IF($E$1=$AR$8,('data \"live\" (TIO)'!AA482+'data \"live\" (TIO)'!AA442)/'data \"live\" (TIO)'!AA422,('data \"live\" (TIO)'!AA462+'data \"live\" (TIO)'!AA442)/'data \"live\" (TIO)'!AA422),IF($E$1=$AR$8,('data \"live\" (TIO)'!AA482)/'data \"live\" (TIO)'!AA422,('data \"live\" (TIO)'!AA462)/'data \"live\" (TIO)'!AA422))","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S683:$X730,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S683:$X702,20,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$AL683:$AQ730,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$AL683:$AQ702,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"NETWORK UTILISATION","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2009-12","2012-15","2015-18",{"$f":"V683","v":"2018-21"},{"$f":"W683","v":"2021-24"},{"$f":"X683","v":"2024-27"},{"$f":"$Y$3","v":"2018-21"},{"$f":"Z663","v":"2015-18"}]
["Northland","Northland  network utilisation:",{"$f":"'data \"live\" (TIO)'!C384/'data \"live\" (TIO)'!C404","v":9.6518120973097847},{"$f":"'data \"live\" (TIO)'!D384/'data \"live\" (TIO)'!D404","v":12.271343043418012},{"$f":"'data \"live\" (TIO)'!E384/'data \"live\" (TIO)'!E404","v":10.333924299340273},{"$f":"'data \"live\" (TIO)'!F384/'data \"live\" (TIO)'!F404","v":12.963196269117631},{"$f":"'data \"live\" (TIO)'!G384/'data \"live\" (TIO)'!G404","v":13.499374356619308},{"$f":"'data \"live\" (TIO)'!H384/'data \"live\" (TIO)'!H404","v":13.023859543434478},{"$f":"'data \"live\" (TIO)'!I384/'data \"live\" (TIO)'!I404","v":11.273147499649811},{"$f":"'data \"live\" (TIO)'!J384/'data \"live\" (TIO)'!J404","v":10.72886585871913},{"$f":"'data \"live\" (TIO)'!K384/'data \"live\" (TIO)'!K404","v":13},{"$f":"'data \"live\" (TIO)'!L384/'data \"live\" (TIO)'!L404","v":9},{"$f":"'data \"live\" (TIO)'!M384/'data \"live\" (TIO)'!M404","v":9},{"$f":"'data \"live\" (TIO)'!N384/'data \"live\" (TIO)'!N404","v":9},{"$f":"'data \"live\" (TIO)'!O384/'data \"live\" (TIO)'!O404","v":9.057453717838408},{"$f":"'data \"live\" (TIO)'!P384/'data \"live\" (TIO)'!P404","v":9.143713191873875},{"$f":"'data \"live\" (TIO)'!Q384/'data \"live\" (TIO)'!Q404","v":9.2495216925336408},{"$f":"'data \"live\" (TIO)'!R384/'data \"live\" (TIO)'!R404","v":9.3275021599384917},{"$f":"'data \"live\" (TIO)'!V384/'data \"live\" (TIO)'!V404","v":10.660931525559612},{"$f":"'data \"live\" (TIO)'!W384/'data \"live\" (TIO)'!W404","v":13.162590188211391},{"$f":"'data \"live\" (TIO)'!X384/'data \"live\" (TIO)'!X404","v":11.582497727972715},{"$f":"'data \"live\" (TIO)'!Y384/'data \"live\" (TIO)'!Y404","v":9},{"$f":"'data \"live\" (TIO)'!Z384/'data \"live\" (TIO)'!Z404","v":9.1501926750434599},{"$f":"'data \"live\" (TIO)'!AA384/'data \"live\" (TIO)'!AA404","v":9.4259695680792621},{"$f":"HLOOKUP($Y$3,$S703:$X719,2,FALSE)","v":9},{"$f":"HLOOKUP($Z$3,$S703:$X719,2,FALSE)","v":11.582497727972715}]
["Auckland","Auckland  network utilisation:",{"$f":"'data \"live\" (TIO)'!C385/'data \"live\" (TIO)'!C405","v":12.046625199677296},{"$f":"'data \"live\" (TIO)'!D385/'data \"live\" (TIO)'!D405","v":12.407595069967007},{"$f":"'data \"live\" (TIO)'!E385/'data \"live\" (TIO)'!E405","v":15.227181130861476},{"$f":"'data \"live\" (TIO)'!F385/'data \"live\" (TIO)'!F405","v":13.458912776618853},{"$f":"'data \"live\" (TIO)'!G385/'data \"live\" (TIO)'!G405","v":14.250860307370806},{"$f":"'data \"live\" (TIO)'!H385/'data \"live\" (TIO)'!H405","v":13.590009732402489},{"$f":"'data \"live\" (TIO)'!I385/'data \"live\" (TIO)'!I405","v":14.722792927768726},{"$f":"'data \"live\" (TIO)'!J385/'data \"live\" (TIO)'!J405","v":14.551059665214481},{"$f":"'data \"live\" (TIO)'!K385/'data \"live\" (TIO)'!K405","v":13.898592919119192},{"$f":"'data \"live\" (TIO)'!L385/'data \"live\" (TIO)'!L405","v":13.634449976749515},{"$f":"'data \"live\" (TIO)'!M385/'data \"live\" (TIO)'!M405","v":14.116448120049073},{"$f":"'data \"live\" (TIO)'!N385/'data \"live\" (TIO)'!N405","v":14.514776399085024},{"$f":"'data \"live\" (TIO)'!O385/'data \"live\" (TIO)'!O405","v":14.347429766643005},{"$f":"'data \"live\" (TIO)'!P385/'data \"live\" (TIO)'!P405","v":14.217486208266658},{"$f":"'data \"live\" (TIO)'!Q385/'data \"live\" (TIO)'!Q405","v":14.481677927630743},{"$f":"'data \"live\" (TIO)'!R385/'data \"live\" (TIO)'!R405","v":14.594765205794351},{"$f":"'data \"live\" (TIO)'!V385/'data \"live\" (TIO)'!V405","v":13.258948055457287},{"$f":"'data \"live\" (TIO)'!W385/'data \"live\" (TIO)'!W405","v":13.769099509293866},{"$f":"'data \"live\" (TIO)'!X385/'data \"live\" (TIO)'!X405","v":14.371595189503115},{"$f":"'data \"live\" (TIO)'!Y385/'data \"live\" (TIO)'!Y405","v":14.092770421539422},{"$f":"'data \"live\" (TIO)'!Z385/'data \"live\" (TIO)'!Z405","v":14.351294175383549},{"$f":"'data \"live\" (TIO)'!AA385/'data \"live\" (TIO)'!AA405","v":13.586941171708972},{"$f":"HLOOKUP($Y$3,$S703:$X719,3,FALSE)","v":14.092770421539422},{"$f":"HLOOKUP($Z$3,$S703:$X719,3,FALSE)","v":14.371595189503115}]
["Waikato","Waikato  network utilisation:",{"$f":"'data \"live\" (TIO)'!C386/'data \"live\" (TIO)'!C406","v":6.346855872655798},{"$f":"'data \"live\" (TIO)'!D386/'data \"live\" (TIO)'!D406","v":6.7057441871873218},{"$f":"'data \"live\" (TIO)'!E386/'data \"live\" (TIO)'!E406","v":6.5849573153766814},{"$f":"'data \"live\" (TIO)'!F386/'data \"live\" (TIO)'!F406","v":6.3976929597544476},{"$f":"'data \"live\" (TIO)'!G386/'data \"live\" (TIO)'!G406","v":6.4576317569139796},{"$f":"'data \"live\" (TIO)'!H386/'data \"live\" (TIO)'!H406","v":6.4834698307557872},{"$f":"'data \"live\" (TIO)'!I386/'data \"live\" (TIO)'!I406","v":6.1137895952023147},{"$f":"'data \"live\" (TIO)'!J386/'data \"live\" (TIO)'!J406","v":6.20131702197191},{"$f":"'data \"live\" (TIO)'!K386/'data \"live\" (TIO)'!K406","v":7.8413318618755827},{"$f":"'data \"live\" (TIO)'!L386/'data \"live\" (TIO)'!L406","v":6.2272902384853657},{"$f":"'data \"live\" (TIO)'!M386/'data \"live\" (TIO)'!M406","v":6.2210383043826756},{"$f":"'data \"live\" (TIO)'!N386/'data \"live\" (TIO)'!N406","v":6.2148482135494589},{"$f":"'data \"live\" (TIO)'!O386/'data \"live\" (TIO)'!O406","v":6.2087199425883544},{"$f":"'data \"live\" (TIO)'!P386/'data \"live\" (TIO)'!P406","v":6.2026515170813239},{"$f":"'data \"live\" (TIO)'!Q386/'data \"live\" (TIO)'!Q406","v":6.1966431172941689},{"$f":"'data \"live\" (TIO)'!R386/'data \"live\" (TIO)'!R406","v":6.1906942039545934},{"$f":"'data \"live\" (TIO)'!V386/'data \"live\" (TIO)'!V406","v":6.5465543146441494},{"$f":"'data \"live\" (TIO)'!W386/'data \"live\" (TIO)'!W406","v":6.4461561955794107},{"$f":"'data \"live\" (TIO)'!X386/'data \"live\" (TIO)'!X406","v":6.7301929438382038},{"$f":"'data \"live\" (TIO)'!Y386/'data \"live\" (TIO)'!Y406","v":6.2210176524452878},{"$f":"'data \"live\" (TIO)'!Z386/'data \"live\" (TIO)'!Z406","v":6.2026314703535048},{"$f":"'data \"live\" (TIO)'!AA386/'data \"live\" (TIO)'!AA406","v":6.1847852649775437},{"$f":"HLOOKUP($Y$3,$S703:$X719,4,FALSE)","v":6.2210176524452878},{"$f":"HLOOKUP($Z$3,$S703:$X719,4,FALSE)","v":6.7301929438382038}]
["Bay of Plenty","Bay of Plenty  network utilisation:",{"$f":"'data \"live\" (TIO)'!C387/'data \"live\" (TIO)'!C407","v":3.8973202194819399},{"$f":"'data \"live\" (TIO)'!D387/'data \"live\" (TIO)'!D407","v":4.159772867698698},{"$f":"'data \"live\" (TIO)'!E387/'data \"live\" (TIO)'!E407","v":5.4710959956585592},{"$f":"'data \"live\" (TIO)'!F387/'data \"live\" (TIO)'!F407","v":5.6010275270859431},{"$f":"'data \"live\" (TIO)'!G387/'data \"live\" (TIO)'!G407","v":5.2294381992555694},{"$f":"'data \"live\" (TIO)'!H387/'data \"live\" (TIO)'!H407","v":4.8323608428726272},{"$f":"'data \"live\" (TIO)'!I387/'data \"live\" (TIO)'!I407","v":4.1246336963984822},{"$f":"'data \"live\" (TIO)'!J387/'data \"live\" (TIO)'!J407","v":4.1906344546749921},{"$f":"'data \"live\" (TIO)'!K387/'data \"live\" (TIO)'!K407","v":3.8970381126685716},{"$f":"'data \"live\" (TIO)'!L387/'data \"live\" (TIO)'!L407","v":4.0177000469713553},{"$f":"'data \"live\" (TIO)'!M387/'data \"live\" (TIO)'!M407","v":4.0177000469713553},{"$f":"'data \"live\" (TIO)'!N387/'data \"live\" (TIO)'!N407","v":4.0177000469713553},{"$f":"'data \"live\" (TIO)'!O387/'data \"live\" (TIO)'!O407","v":4.0177000469713553},{"$f":"'data \"live\" (TIO)'!P387/'data \"live\" (TIO)'!P407","v":4.0177000469713553},{"$f":"'data \"live\" (TIO)'!Q387/'data \"live\" (TIO)'!Q407","v":4.0177000469713553},{"$f":"'data \"live\" (TIO)'!R387/'data \"live\" (TIO)'!R407","v":4.0177000469713553},{"$f":"'data \"live\" (TIO)'!V387/'data \"live\" (TIO)'!V407","v":4.5048442532865876},{"$f":"'data \"live\" (TIO)'!W387/'data \"live\" (TIO)'!W407","v":5.2005440950602129},{"$f":"'data \"live\" (TIO)'!X387/'data \"live\" (TIO)'!X407","v":4.0681423291504135},{"$f":"'data \"live\" (TIO)'!Y387/'data \"live\" (TIO)'!Y407","v":4.0177000469713553},{"$f":"'data \"live\" (TIO)'!Z387/'data \"live\" (TIO)'!Z407","v":4.0177000469713553},{"$f":"'data \"live\" (TIO)'!AA387/'data \"live\" (TIO)'!AA407","v":4.0177000469713553},{"$f":"HLOOKUP($Y$3,$S703:$X719,5,FALSE)","v":4.0177000469713553},{"$f":"HLOOKUP($Z$3,$S703:$X719,5,FALSE)","v":4.0681423291504135}]
["Gisborne","Gisborne  network utilisation:",{"$f":"'data \"live\" (TIO)'!C388/'data \"live\" (TIO)'!C408","v":8.365485147296992},{"$f":"'data \"live\" (TIO)'!D388/'data \"live\" (TIO)'!D408","v":7.1661502498411531},{"$f":"'data \"live\" (TIO)'!E388/'data \"live\" (TIO)'!E408","v":7.2988143756947022},{"$f":"'data \"live\" (TIO)'!F388/'data \"live\" (TIO)'!F408","v":7.2715820674323828},{"$f":"'data \"live\" (TIO)'!G388/'data \"live\" (TIO)'!G408","v":8.0844539763505683},{"$f":"'data \"live\" (TIO)'!H388/'data \"live\" (TIO)'!H408","v":8.0142012520287498},{"$f":"'data \"live\" (TIO)'!I388/'data \"live\" (TIO)'!I408","v":9.8970757626425883},{"$f":"'data \"live\" (TIO)'!J388/'data \"live\" (TIO)'!J408","v":7.7277962426461437},{"$f":"'data \"live\" (TIO)'!K388/'data \"live\" (TIO)'!K408","v":7.9714285714285715},{"$f":"'data \"live\" (TIO)'!L388/'data \"live\" (TIO)'!L408","v":8.203389830508474},{"$f":"'data \"live\" (TIO)'!M388/'data \"live\" (TIO)'!M408","v":8.203389830508474},{"$f":"'data \"live\" (TIO)'!N388/'data \"live\" (TIO)'!N408","v":8.203389830508474},{"$f":"'data \"live\" (TIO)'!O388/'data \"live\" (TIO)'!O408","v":8.203389830508474},{"$f":"'data \"live\" (TIO)'!P388/'data \"live\" (TIO)'!P408","v":8.2003388394747994},{"$f":"'data \"live\" (TIO)'!Q388/'data \"live\" (TIO)'!Q408","v":8.2003388394747994},{"$f":"'data \"live\" (TIO)'!R388/'data \"live\" (TIO)'!R408","v":8.2003388394747994},{"$f":"'data \"live\" (TIO)'!V388/'data \"live\" (TIO)'!V408","v":7.5445908102574517},{"$f":"'data \"live\" (TIO)'!W388/'data \"live\" (TIO)'!W408","v":7.7499643468339992},{"$f":"'data \"live\" (TIO)'!X388/'data \"live\" (TIO)'!X408","v":8.5246172865322993},{"$f":"'data \"live\" (TIO)'!Y388/'data \"live\" (TIO)'!Y408","v":8.203389830508474},{"$f":"'data \"live\" (TIO)'!Z388/'data \"live\" (TIO)'!Z408","v":8.2013555492798655},{"$f":"'data \"live\" (TIO)'!AA388/'data \"live\" (TIO)'!AA408","v":8.2003388394747994},{"$f":"HLOOKUP($Y$3,$S703:$X719,6,FALSE)","v":8.203389830508474},{"$f":"HLOOKUP($Z$3,$S703:$X719,6,FALSE)","v":8.5246172865322993}]
["Hawkes Bay","Hawkes Bay  network utilisation:",{"$f":"'data \"live\" (TIO)'!C389/'data \"live\" (TIO)'!C409","v":4.5385673926665371},{"$f":"'data \"live\" (TIO)'!D389/'data \"live\" (TIO)'!D409","v":4.8857737900485745},{"$f":"'data \"live\" (TIO)'!E389/'data \"live\" (TIO)'!E409","v":4.604908087969152},{"$f":"'data \"live\" (TIO)'!F389/'data \"live\" (TIO)'!F409","v":4.8471996100286807},{"$f":"'data \"live\" (TIO)'!G389/'data \"live\" (TIO)'!G409","v":4.8622751698587088},{"$f":"'data \"live\" (TIO)'!H389/'data \"live\" (TIO)'!H409","v":8.1022200727692297},{"$f":"'data \"live\" (TIO)'!I389/'data \"live\" (TIO)'!I409","v":7.4433560924096804},{"$f":"'data \"live\" (TIO)'!J389/'data \"live\" (TIO)'!J409","v":7.1789614705617559},{"$f":"'data \"live\" (TIO)'!K389/'data \"live\" (TIO)'!K409","v":8.6703641328726917},{"$f":"'data \"live\" (TIO)'!L389/'data \"live\" (TIO)'!L409","v":7.3869177754379249},{"$f":"'data \"live\" (TIO)'!M389/'data \"live\" (TIO)'!M409","v":7.5642031205130662},{"$f":"'data \"live\" (TIO)'!N389/'data \"live\" (TIO)'!N409","v":7.7457442327941033},{"$f":"'data \"live\" (TIO)'!O389/'data \"live\" (TIO)'!O409","v":7.9316416196037141},{"$f":"'data \"live\" (TIO)'!P389/'data \"live\" (TIO)'!P409","v":8.122001531540155},{"$f":"'data \"live\" (TIO)'!Q389/'data \"live\" (TIO)'!Q409","v":8.3169292619890882},{"$f":"'data \"live\" (TIO)'!R389/'data \"live\" (TIO)'!R409","v":8.5165358476117543},{"$f":"'data \"live\" (TIO)'!V389/'data \"live\" (TIO)'!V409","v":4.6726070812822496},{"$f":"'data \"live\" (TIO)'!W389/'data \"live\" (TIO)'!W409","v":5.7781145859977272},{"$f":"'data \"live\" (TIO)'!X389/'data \"live\" (TIO)'!X409","v":7.7690125767906775},{"$f":"'data \"live\" (TIO)'!Y389/'data \"live\" (TIO)'!Y409","v":7.5656217095816984},{"$f":"'data \"live\" (TIO)'!Z389/'data \"live\" (TIO)'!Z409","v":8.1235241377109855},{"$f":"'data \"live\" (TIO)'!AA389/'data \"live\" (TIO)'!AA409","v":8.7225678823266648},{"$f":"HLOOKUP($Y$3,$S703:$X719,7,FALSE)","v":7.5656217095816984},{"$f":"HLOOKUP($Z$3,$S703:$X719,7,FALSE)","v":7.7690125767906775}]
["Taranaki","Taranaki  network utilisation:",{"$f":"'data \"live\" (TIO)'!C390/'data \"live\" (TIO)'!C410","v":7.9131363972700619},{"$f":"'data \"live\" (TIO)'!D390/'data \"live\" (TIO)'!D410","v":5.5892902122630082},{"$f":"'data \"live\" (TIO)'!E390/'data \"live\" (TIO)'!E410","v":5.9171157276537958},{"$f":"'data \"live\" (TIO)'!F390/'data \"live\" (TIO)'!F410","v":6.0624107046660765},{"$f":"'data \"live\" (TIO)'!G390/'data \"live\" (TIO)'!G410","v":8.0000383910601993},{"$f":"'data \"live\" (TIO)'!H390/'data \"live\" (TIO)'!H410","v":8.5919752044265074},{"$f":"'data \"live\" (TIO)'!I390/'data \"live\" (TIO)'!I410","v":8.3066898601495875},{"$f":"'data \"live\" (TIO)'!J390/'data \"live\" (TIO)'!J410","v":8.179260536425879},{"$f":"'data \"live\" (TIO)'!K390/'data \"live\" (TIO)'!K410","v":8.9817622628619755},{"$f":"'data \"live\" (TIO)'!L390/'data \"live\" (TIO)'!L410","v":8.4216505779579602},{"$f":"'data \"live\" (TIO)'!M390/'data \"live\" (TIO)'!M410","v":8.4637560600259096},{"$f":"'data \"live\" (TIO)'!N390/'data \"live\" (TIO)'!N410","v":8.5060743999305153},{"$f":"'data \"live\" (TIO)'!O390/'data \"live\" (TIO)'!O410","v":8.5486080443135766},{"$f":"'data \"live\" (TIO)'!P390/'data \"live\" (TIO)'!P410","v":8.5913410900033877},{"$f":"'data \"live\" (TIO)'!Q390/'data \"live\" (TIO)'!Q410","v":8.6343016733806603},{"$f":"'data \"live\" (TIO)'!R390/'data \"live\" (TIO)'!R410","v":8.6774763379154862},{"$f":"'data \"live\" (TIO)'!V390/'data \"live\" (TIO)'!V410","v":6.2284206803534419},{"$f":"'data \"live\" (TIO)'!W390/'data \"live\" (TIO)'!W410","v":7.4058262077449646},{"$f":"'data \"live\" (TIO)'!X390/'data \"live\" (TIO)'!X410","v":8.4694673975598889},{"$f":"'data \"live\" (TIO)'!Y390/'data \"live\" (TIO)'!Y410","v":8.463827012638129},{"$f":"'data \"live\" (TIO)'!Z390/'data \"live\" (TIO)'!Z410","v":8.5914169358992076},{"$f":"'data \"live\" (TIO)'!AA390/'data \"live\" (TIO)'!AA410","v":8.6774763379154862},{"$f":"HLOOKUP($Y$3,$S703:$X719,8,FALSE)","v":8.463827012638129},{"$f":"HLOOKUP($Z$3,$S703:$X719,8,FALSE)","v":8.4694673975598889}]
["Manawatu-Wanganui","Manawatu-Wanganui  network utilisation:",{"$f":"'data \"live\" (TIO)'!C391/'data \"live\" (TIO)'!C411","v":10.238044165246203},{"$f":"'data \"live\" (TIO)'!D391/'data \"live\" (TIO)'!D411","v":11.901881456602183},{"$f":"'data \"live\" (TIO)'!E391/'data \"live\" (TIO)'!E411","v":12.029646018019347},{"$f":"'data \"live\" (TIO)'!F391/'data \"live\" (TIO)'!F411","v":11.699575511133956},{"$f":"'data \"live\" (TIO)'!G391/'data \"live\" (TIO)'!G411","v":11.797817427666182},{"$f":"'data \"live\" (TIO)'!H391/'data \"live\" (TIO)'!H411","v":11.593804026106131},{"$f":"'data \"live\" (TIO)'!I391/'data \"live\" (TIO)'!I411","v":11.2219039022358},{"$f":"'data \"live\" (TIO)'!J391/'data \"live\" (TIO)'!J411","v":8.2977756433073004},{"$f":"'data \"live\" (TIO)'!K391/'data \"live\" (TIO)'!K411","v":8.3426564989564085},{"$f":"'data \"live\" (TIO)'!L391/'data \"live\" (TIO)'!L411","v":8.4637308682816528},{"$f":"'data \"live\" (TIO)'!M391/'data \"live\" (TIO)'!M411","v":8.577782283568995},{"$f":"'data \"live\" (TIO)'!N391/'data \"live\" (TIO)'!N411","v":8.7493375211687177},{"$f":"'data \"live\" (TIO)'!O391/'data \"live\" (TIO)'!O411","v":8.9243237487502807},{"$f":"'data \"live\" (TIO)'!P391/'data \"live\" (TIO)'!P411","v":9.1028098284058689},{"$f":"'data \"live\" (TIO)'!Q391/'data \"live\" (TIO)'!Q411","v":9.2848658974515921},{"$f":"'data \"live\" (TIO)'!R391/'data \"live\" (TIO)'!R411","v":9.4705627308155318},{"$f":"'data \"live\" (TIO)'!V391/'data \"live\" (TIO)'!V411","v":11.426006868677499},{"$f":"'data \"live\" (TIO)'!W391/'data \"live\" (TIO)'!W411","v":11.697024206749827},{"$f":"'data \"live\" (TIO)'!X391/'data \"live\" (TIO)'!X411","v":9.1424884490028226},{"$f":"'data \"live\" (TIO)'!Y391/'data \"live\" (TIO)'!Y411","v":8.598092498782437},{"$f":"'data \"live\" (TIO)'!Z391/'data \"live\" (TIO)'!Z411","v":9.1039998248692466},{"$f":"'data \"live\" (TIO)'!AA391/'data \"live\" (TIO)'!AA411","v":9.66123633810097},{"$f":"HLOOKUP($Y$3,$S703:$X719,9,FALSE)","v":8.598092498782437},{"$f":"HLOOKUP($Z$3,$S703:$X719,9,FALSE)","v":9.1424884490028226}]
["Wellington","Wellington  network utilisation:",{"$f":"'data \"live\" (TIO)'!C392/'data \"live\" (TIO)'!C412","v":21.622343639729284},{"$f":"'data \"live\" (TIO)'!D392/'data \"live\" (TIO)'!D412","v":21.045163628766744},{"$f":"'data \"live\" (TIO)'!E392/'data \"live\" (TIO)'!E412","v":21.617024993838339},{"$f":"'data \"live\" (TIO)'!F392/'data \"live\" (TIO)'!F412","v":22.415730903063082},{"$f":"'data \"live\" (TIO)'!G392/'data \"live\" (TIO)'!G412","v":22.133270559836109},{"$f":"'data \"live\" (TIO)'!H392/'data \"live\" (TIO)'!H412","v":22.544089243685125},{"$f":"'data \"live\" (TIO)'!I392/'data \"live\" (TIO)'!I412","v":23.565190433343034},{"$f":"'data \"live\" (TIO)'!J392/'data \"live\" (TIO)'!J412","v":24.810871352527123},{"$f":"'data \"live\" (TIO)'!K392/'data \"live\" (TIO)'!K412","v":22.332470946125198},{"$f":"'data \"live\" (TIO)'!L392/'data \"live\" (TIO)'!L412","v":24.96131754894197},{"$f":"'data \"live\" (TIO)'!M392/'data \"live\" (TIO)'!M412","v":24.782832093176921},{"$f":"'data \"live\" (TIO)'!N392/'data \"live\" (TIO)'!N412","v":24.912484961384717},{"$f":"'data \"live\" (TIO)'!O392/'data \"live\" (TIO)'!O412","v":24.88211573262657},{"$f":"'data \"live\" (TIO)'!P392/'data \"live\" (TIO)'!P412","v":24.910812995593684},{"$f":"'data \"live\" (TIO)'!Q392/'data \"live\" (TIO)'!Q412","v":24.904734764043187},{"$f":"'data \"live\" (TIO)'!R392/'data \"live\" (TIO)'!R412","v":24.873940165959734},{"$f":"'data \"live\" (TIO)'!V392/'data \"live\" (TIO)'!V412","v":21.426260055801482},{"$f":"'data \"live\" (TIO)'!W392/'data \"live\" (TIO)'!W412","v":22.365062281437897},{"$f":"'data \"live\" (TIO)'!X392/'data \"live\" (TIO)'!X412","v":23.538271846595787},{"$f":"'data \"live\" (TIO)'!Y392/'data \"live\" (TIO)'!Y412","v":24.885284860836052},{"$f":"'data \"live\" (TIO)'!Z392/'data \"live\" (TIO)'!Z412","v":24.899344192341175},{"$f":"'data \"live\" (TIO)'!AA392/'data \"live\" (TIO)'!AA412","v":24.689226171612372},{"$f":"HLOOKUP($Y$3,$S703:$X719,10,FALSE)","v":24.885284860836052},{"$f":"HLOOKUP($Z$3,$S703:$X719,10,FALSE)","v":23.538271846595787}]
["Marlborough","Marlborough  network utilisation:",{"$f":"'data \"live\" (TIO)'!C393/'data \"live\" (TIO)'!C413","v":4.5039999999999996},{"$f":"'data \"live\" (TIO)'!D393/'data \"live\" (TIO)'!D413","v":4.7046133333333335},{"$f":"'data \"live\" (TIO)'!E393/'data \"live\" (TIO)'!E413","v":4.5127309541888128},{"$f":"'data \"live\" (TIO)'!F393/'data \"live\" (TIO)'!F413","v":4.327093370039},{"$f":"'data \"live\" (TIO)'!G393/'data \"live\" (TIO)'!G413","v":4.5591878871300757},{"$f":"'data \"live\" (TIO)'!H393/'data \"live\" (TIO)'!H413","v":4.6419362239045654},{"$f":"'data \"live\" (TIO)'!I393/'data \"live\" (TIO)'!I413","v":4.2469680787943513},{"$f":"'data \"live\" (TIO)'!J393/'data \"live\" (TIO)'!J413","v":3.7593032086576801},{"$f":"'data \"live\" (TIO)'!K393/'data \"live\" (TIO)'!K413","v":3.0436666666666667},{"$f":"'data \"live\" (TIO)'!L393/'data \"live\" (TIO)'!L413","v":3.0365868481828127},{"$f":"'data \"live\" (TIO)'!M393/'data \"live\" (TIO)'!M413","v":3.1279526761476437},{"$f":"'data \"live\" (TIO)'!N393/'data \"live\" (TIO)'!N413","v":3.2220331429034479},{"$f":"'data \"live\" (TIO)'!O393/'data \"live\" (TIO)'!O413","v":3.3187674729549044},{"$f":"'data \"live\" (TIO)'!P393/'data \"live\" (TIO)'!P413","v":3.4184798022770551},{"$f":"'data \"live\" (TIO)'!Q393/'data \"live\" (TIO)'!Q413","v":3.5211701308698999},{"$f":"'data \"live\" (TIO)'!R393/'data \"live\" (TIO)'!R413","v":3.6269397512256392},{"$f":"'data \"live\" (TIO)'!V393/'data \"live\" (TIO)'!V413","v":4.5727098070037551},{"$f":"'data \"live\" (TIO)'!W393/'data \"live\" (TIO)'!W413","v":4.5094058270245467},{"$f":"'data \"live\" (TIO)'!X393/'data \"live\" (TIO)'!X413","v":3.5076289227697091},{"$f":"'data \"live\" (TIO)'!Y393/'data \"live\" (TIO)'!Y413","v":3.1288575557446348},{"$f":"'data \"live\" (TIO)'!Z393/'data \"live\" (TIO)'!Z413","v":3.4194724687006199},{"$f":"'data \"live\" (TIO)'!AA393/'data \"live\" (TIO)'!AA413","v":3.7369366449225447},{"$f":"HLOOKUP($Y$3,$S703:$X719,11,FALSE)","v":3.1288575557446348},{"$f":"HLOOKUP($Z$3,$S703:$X719,11,FALSE)","v":3.5076289227697091}]
["Nelson","Nelson  network utilisation:",{"$f":"'data \"live\" (TIO)'!C394/'data \"live\" (TIO)'!C414","v":2.4530091555953626},{"$f":"'data \"live\" (TIO)'!D394/'data \"live\" (TIO)'!D414","v":2.7169478031546999},{"$f":"'data \"live\" (TIO)'!E394/'data \"live\" (TIO)'!E414","v":3.364346464825783},{"$f":"'data \"live\" (TIO)'!F394/'data \"live\" (TIO)'!F414","v":5.3118409711906986},{"$f":"'data \"live\" (TIO)'!G394/'data \"live\" (TIO)'!G414","v":5.8595915923756108},{"$f":"'data \"live\" (TIO)'!H394/'data \"live\" (TIO)'!H414","v":6.5545547406772799},{"$f":"'data \"live\" (TIO)'!I394/'data \"live\" (TIO)'!I414","v":5.9441692191118554},{"$f":"'data \"live\" (TIO)'!J394/'data \"live\" (TIO)'!J414","v":5.8260685886243362},{"$f":"'data \"live\" (TIO)'!K394/'data \"live\" (TIO)'!K414","v":7.6174683948855648},{"$f":"'data \"live\" (TIO)'!L394/'data \"live\" (TIO)'!L414","v":6.9973265676524248},{"$f":"'data \"live\" (TIO)'!M394/'data \"live\" (TIO)'!M414","v":6.9973146113360229},{"$f":"'data \"live\" (TIO)'!N394/'data \"live\" (TIO)'!N414","v":6.9973146113360229},{"$f":"'data \"live\" (TIO)'!O394/'data \"live\" (TIO)'!O414","v":6.9973146113360229},{"$f":"'data \"live\" (TIO)'!P394/'data \"live\" (TIO)'!P414","v":6.9973146113360229},{"$f":"'data \"live\" (TIO)'!Q394/'data \"live\" (TIO)'!Q414","v":6.9973146113360229},{"$f":"'data \"live\" (TIO)'!R394/'data \"live\" (TIO)'!R414","v":6.9973146113360229},{"$f":"'data \"live\" (TIO)'!V394/'data \"live\" (TIO)'!V414","v":2.9242242766120361},{"$f":"'data \"live\" (TIO)'!W394/'data \"live\" (TIO)'!W414","v":5.9027328055399151},{"$f":"'data \"live\" (TIO)'!X394/'data \"live\" (TIO)'!X414","v":6.4370276165137845},{"$f":"'data \"live\" (TIO)'!Y394/'data \"live\" (TIO)'!Y414","v":6.9973185967748233},{"$f":"'data \"live\" (TIO)'!Z394/'data \"live\" (TIO)'!Z414","v":6.9973146113360229},{"$f":"'data \"live\" (TIO)'!AA394/'data \"live\" (TIO)'!AA414","v":6.9973146113360229},{"$f":"HLOOKUP($Y$3,$S703:$X719,12,FALSE)","v":6.9973185967748233},{"$f":"HLOOKUP($Z$3,$S703:$X719,12,FALSE)","v":6.4370276165137845}]
["Canterbury","Canterbury  network utilisation:",{"$f":"'data \"live\" (TIO)'!C395/'data \"live\" (TIO)'!C415","v":7.4779735845970485},{"$f":"'data \"live\" (TIO)'!D395/'data \"live\" (TIO)'!D415","v":5.465545191091894},{"$f":"'data \"live\" (TIO)'!E395/'data \"live\" (TIO)'!E415","v":5.2514585549557316},{"$f":"'data \"live\" (TIO)'!F395/'data \"live\" (TIO)'!F415","v":6.7917153351415287},{"$f":"'data \"live\" (TIO)'!G395/'data \"live\" (TIO)'!G415","v":6.8963021210076558},{"$f":"'data \"live\" (TIO)'!H395/'data \"live\" (TIO)'!H415","v":7.0033052409036562},{"$f":"'data \"live\" (TIO)'!I395/'data \"live\" (TIO)'!I415","v":7.3259072563494883},{"$f":"'data \"live\" (TIO)'!J395/'data \"live\" (TIO)'!J415","v":7.0217445021617468},{"$f":"'data \"live\" (TIO)'!K395/'data \"live\" (TIO)'!K415","v":8.9825636340756123},{"$f":"'data \"live\" (TIO)'!L395/'data \"live\" (TIO)'!L415","v":7.9135639197031225},{"$f":"'data \"live\" (TIO)'!M395/'data \"live\" (TIO)'!M415","v":7.9137948646001011},{"$f":"'data \"live\" (TIO)'!N395/'data \"live\" (TIO)'!N415","v":7.9140240304789646},{"$f":"'data \"live\" (TIO)'!O395/'data \"live\" (TIO)'!O415","v":7.9142500431174554},{"$f":"'data \"live\" (TIO)'!P395/'data \"live\" (TIO)'!P415","v":7.9144742653956275},{"$f":"'data \"live\" (TIO)'!Q395/'data \"live\" (TIO)'!Q415","v":7.9146960506895327},{"$f":"'data \"live\" (TIO)'!R395/'data \"live\" (TIO)'!R415","v":7.9149166669057704},{"$f":"'data \"live\" (TIO)'!V395/'data \"live\" (TIO)'!V415","v":6.07544721378573},{"$f":"'data \"live\" (TIO)'!W395/'data \"live\" (TIO)'!W415","v":6.8980628087933509},{"$f":"'data \"live\" (TIO)'!X395/'data \"live\" (TIO)'!X415","v":7.7648566769184511},{"$f":"'data \"live\" (TIO)'!Y395/'data \"live\" (TIO)'!Y415","v":7.9137957931832332},{"$f":"'data \"live\" (TIO)'!Z395/'data \"live\" (TIO)'!Z415","v":7.9144749281441236},{"$f":"'data \"live\" (TIO)'!AA395/'data \"live\" (TIO)'!AA415","v":7.9151348976114226},{"$f":"HLOOKUP($Y$3,$S703:$X719,13,FALSE)","v":7.9137957931832332},{"$f":"HLOOKUP($Z$3,$S703:$X719,13,FALSE)","v":7.7648566769184511}]
["West Coast","West Coast  network utilisation:",{"$f":"'data \"live\" (TIO)'!C396/'data \"live\" (TIO)'!C416","v":1.21281696143192},{"$f":"'data \"live\" (TIO)'!D396/'data \"live\" (TIO)'!D416","v":1.189665459194545},{"$f":"'data \"live\" (TIO)'!E396/'data \"live\" (TIO)'!E416","v":1.1821436181546985},{"$f":"'data \"live\" (TIO)'!F396/'data \"live\" (TIO)'!F416","v":1.6340187513317708},{"$f":"'data \"live\" (TIO)'!G396/'data \"live\" (TIO)'!G416","v":1.9870312455168853},{"$f":"'data \"live\" (TIO)'!H396/'data \"live\" (TIO)'!H416","v":1.9227546628407461},{"$f":"'data \"live\" (TIO)'!I396/'data \"live\" (TIO)'!I416","v":1.9227546628407461},{"$f":"'data \"live\" (TIO)'!J396/'data \"live\" (TIO)'!J416","v":1.9894769230769231},{"$f":"'data \"live\" (TIO)'!K396/'data \"live\" (TIO)'!K416","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L396/'data \"live\" (TIO)'!L416","v":0},{"$f":"'data \"live\" (TIO)'!M396/'data \"live\" (TIO)'!M416","v":0},{"$f":"'data \"live\" (TIO)'!N396/'data \"live\" (TIO)'!N416","v":0},{"$f":"'data \"live\" (TIO)'!O396/'data \"live\" (TIO)'!O416","v":0},{"$f":"'data \"live\" (TIO)'!P396/'data \"live\" (TIO)'!P416","v":0},{"$f":"'data \"live\" (TIO)'!Q396/'data \"live\" (TIO)'!Q416","v":0},{"$f":"'data \"live\" (TIO)'!R396/'data \"live\" (TIO)'!R416","v":0},{"$f":"'data \"live\" (TIO)'!V396/'data \"live\" (TIO)'!V416","v":1.1948753462603878},{"$f":"'data \"live\" (TIO)'!W396/'data \"live\" (TIO)'!W416","v":1.8257825829739442},{"$f":"'data \"live\" (TIO)'!X396/'data \"live\" (TIO)'!X416","v":2.4746250927988123},{"$f":"'data \"live\" (TIO)'!Y396/'data \"live\" (TIO)'!Y416","v":0},{"$f":"'data \"live\" (TIO)'!Z396/'data \"live\" (TIO)'!Z416","v":0},{"$f":"'data \"live\" (TIO)'!AA396/'data \"live\" (TIO)'!AA416","v":0},{"$f":"HLOOKUP($Y$3,$S703:$X719,14,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S703:$X719,14,FALSE)","v":2.4746250927988123}]
["Otago","Otago  network utilisation:",{"$f":"'data \"live\" (TIO)'!C397/'data \"live\" (TIO)'!C417","v":3.9153026944269005},{"$f":"'data \"live\" (TIO)'!D397/'data \"live\" (TIO)'!D417","v":4.3700459810362782},{"$f":"'data \"live\" (TIO)'!E397/'data \"live\" (TIO)'!E417","v":4.432454110587563},{"$f":"'data \"live\" (TIO)'!F397/'data \"live\" (TIO)'!F417","v":4.3538609690736871},{"$f":"'data \"live\" (TIO)'!G397/'data \"live\" (TIO)'!G417","v":4.3002600066219108},{"$f":"'data \"live\" (TIO)'!H397/'data \"live\" (TIO)'!H417","v":3.9966238109815153},{"$f":"'data \"live\" (TIO)'!I397/'data \"live\" (TIO)'!I417","v":3.1528809321925801},{"$f":"'data \"live\" (TIO)'!J397/'data \"live\" (TIO)'!J417","v":3.3522257413557091},{"$f":"'data \"live\" (TIO)'!K397/'data \"live\" (TIO)'!K417","v":4.4683160143301413},{"$f":"'data \"live\" (TIO)'!L397/'data \"live\" (TIO)'!L417","v":6.0895325309737469},{"$f":"'data \"live\" (TIO)'!M397/'data \"live\" (TIO)'!M417","v":6.4284432365629591},{"$f":"'data \"live\" (TIO)'!N397/'data \"live\" (TIO)'!N417","v":6.8667359499754301},{"$f":"'data \"live\" (TIO)'!O397/'data \"live\" (TIO)'!O417","v":7.1625866617988221},{"$f":"'data \"live\" (TIO)'!P397/'data \"live\" (TIO)'!P417","v":6.6697435109511627},{"$f":"'data \"live\" (TIO)'!Q397/'data \"live\" (TIO)'!Q417","v":7.0358381445959228},{"$f":"'data \"live\" (TIO)'!R397/'data \"live\" (TIO)'!R417","v":7.3281113652166887},{"$f":"'data \"live\" (TIO)'!V397/'data \"live\" (TIO)'!V417","v":4.274506214656598},{"$f":"'data \"live\" (TIO)'!W397/'data \"live\" (TIO)'!W417","v":4.218984831969574},{"$f":"'data \"live\" (TIO)'!X397/'data \"live\" (TIO)'!X417","v":3.6062336523926954},{"$f":"'data \"live\" (TIO)'!Y397/'data \"live\" (TIO)'!Y417","v":6.4615705725040451},{"$f":"'data \"live\" (TIO)'!Z397/'data \"live\" (TIO)'!Z417","v":6.948692547585499},{"$f":"'data \"live\" (TIO)'!AA397/'data \"live\" (TIO)'!AA417","v":7.6824487898468075},{"$f":"HLOOKUP($Y$3,$S703:$X719,15,FALSE)","v":6.4615705725040451},{"$f":"HLOOKUP($Z$3,$S703:$X719,15,FALSE)","v":3.6062336523926954}]
["Southland","Southland  network utilisation:",{"$f":"'data \"live\" (TIO)'!C398/'data \"live\" (TIO)'!C418","v":3},{"$f":"'data \"live\" (TIO)'!D398/'data \"live\" (TIO)'!D418","v":2.845813953488372},{"$f":"'data \"live\" (TIO)'!E398/'data \"live\" (TIO)'!E418","v":2.9977674418604652},{"$f":"'data \"live\" (TIO)'!F398/'data \"live\" (TIO)'!F418","v":2.506780281690141},{"$f":"'data \"live\" (TIO)'!G398/'data \"live\" (TIO)'!G418","v":2.7540175552579589},{"$f":"'data \"live\" (TIO)'!H398/'data \"live\" (TIO)'!H418","v":5.5819780105121755},{"$f":"'data \"live\" (TIO)'!I398/'data \"live\" (TIO)'!I418","v":5.5819780105121755},{"$f":"'data \"live\" (TIO)'!J398/'data \"live\" (TIO)'!J418","v":1},{"$f":"'data \"live\" (TIO)'!K398/'data \"live\" (TIO)'!K418","v":5.5930326797385623},{"$f":"'data \"live\" (TIO)'!L398/'data \"live\" (TIO)'!L418","v":3.6639116791719317},{"$f":"'data \"live\" (TIO)'!M398/'data \"live\" (TIO)'!M418","v":3.6729807674867136},{"$f":"'data \"live\" (TIO)'!N398/'data \"live\" (TIO)'!N418","v":3.6865843999588868},{"$f":"'data \"live\" (TIO)'!O398/'data \"live\" (TIO)'!O418","v":3.7047225765884506},{"$f":"'data \"live\" (TIO)'!P398/'data \"live\" (TIO)'!P418","v":3.7092571207458418},{"$f":"'data \"live\" (TIO)'!Q398/'data \"live\" (TIO)'!Q418","v":3.7273952973754056},{"$f":"'data \"live\" (TIO)'!R398/'data \"live\" (TIO)'!R418","v":3.7319298415327968},{"$f":"'data \"live\" (TIO)'!V398/'data \"live\" (TIO)'!V418","v":2.9481588131559149},{"$f":"'data \"live\" (TIO)'!W398/'data \"live\" (TIO)'!W418","v":3.5632032618895373},{"$f":"'data \"live\" (TIO)'!X398/'data \"live\" (TIO)'!X418","v":4.0571817651819044},{"$f":"'data \"live\" (TIO)'!Y398/'data \"live\" (TIO)'!Y418","v":3.6744922822058443},{"$f":"'data \"live\" (TIO)'!Z398/'data \"live\" (TIO)'!Z418","v":3.713791664903233},{"$f":"'data \"live\" (TIO)'!AA398/'data \"live\" (TIO)'!AA418","v":3.7319298415327968},{"$f":"HLOOKUP($Y$3,$S703:$X719,16,FALSE)","v":3.6744922822058443},{"$f":"HLOOKUP($Z$3,$S703:$X719,16,FALSE)","v":4.0571817651819044}]
["National","National total  network utilisation:",{"$f":"'data \"live\" (TIO)'!C399/'data \"live\" (TIO)'!C419","v":11.978020093628977},{"$f":"'data \"live\" (TIO)'!D399/'data \"live\" (TIO)'!D419","v":11.559210255454097},{"$f":"'data \"live\" (TIO)'!E399/'data \"live\" (TIO)'!E419","v":13.00534806811511},{"$f":"'data \"live\" (TIO)'!F399/'data \"live\" (TIO)'!F419","v":12.707774269488299},{"$f":"'data \"live\" (TIO)'!G399/'data \"live\" (TIO)'!G419","v":13.089430137137166},{"$f":"'data \"live\" (TIO)'!H399/'data \"live\" (TIO)'!H419","v":12.907634462293201},{"$f":"'data \"live\" (TIO)'!I399/'data \"live\" (TIO)'!I419","v":13.453609158460377},{"$f":"'data \"live\" (TIO)'!J399/'data \"live\" (TIO)'!J419","v":13.511861624582687},{"$f":"'data \"live\" (TIO)'!K399/'data \"live\" (TIO)'!K419","v":13.347544684959933},{"$f":"'data \"live\" (TIO)'!L399/'data \"live\" (TIO)'!L419","v":13.359788043173268},{"$f":"'data \"live\" (TIO)'!M399/'data \"live\" (TIO)'!M419","v":13.622469592249434},{"$f":"'data \"live\" (TIO)'!N399/'data \"live\" (TIO)'!N419","v":13.899231693820651},{"$f":"'data \"live\" (TIO)'!O399/'data \"live\" (TIO)'!O419","v":13.862095887545626},{"$f":"'data \"live\" (TIO)'!P399/'data \"live\" (TIO)'!P419","v":13.784510686697645},{"$f":"'data \"live\" (TIO)'!Q399/'data \"live\" (TIO)'!Q419","v":13.980105326778174},{"$f":"'data \"live\" (TIO)'!R399/'data \"live\" (TIO)'!R419","v":14.085613546732745},{"$f":"'data \"live\" (TIO)'!V399/'data \"live\" (TIO)'!V419","v":12.182378138014212},{"$f":"'data \"live\" (TIO)'!W399/'data \"live\" (TIO)'!W419","v":12.903342261171495},{"$f":"'data \"live\" (TIO)'!X399/'data \"live\" (TIO)'!X419","v":13.436081245100224},{"$f":"'data \"live\" (TIO)'!Y399/'data \"live\" (TIO)'!Y419","v":13.629367090130975},{"$f":"'data \"live\" (TIO)'!Z399/'data \"live\" (TIO)'!Z419","v":13.876919169530664},{"$f":"'data \"live\" (TIO)'!AA399/'data \"live\" (TIO)'!AA419","v":13.517949772990216},{"$f":"HLOOKUP($Y$3,$S703:$X719,17,FALSE)","v":13.629367090130975},{"$f":"HLOOKUP($Z$3,$S703:$X719,17,FALSE)","v":13.436081245100224}]
[null,{"$f":"VLOOKUP('data \"live\" (TIO)'!$B$484,$A704:$Y719,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A704:$Y719,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A704:$Y719,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A704:$Y719,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A704:$Y719,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A704:$AK719,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A704:$Y719,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A704:$Y719,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A704:$Y719,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A704:$Y719,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A704:$Y719,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A704:$Y719,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A704:$Y719,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A704:$Y719,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A704:$Y719,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A704:$Y719,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A704:$Y719,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A704:$Y719,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A704:$Y719,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A704:$Y719,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A704:$Y719,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A704:$Y719,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A704:$Y719,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A704:$Y719,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A704:$Z719,26,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B720","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"live\" (TIO)'!I401/'data \"live\" (TIO)'!I421","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!J401/'data \"live\" (TIO)'!J421","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!K401/'data \"live\" (TIO)'!K421","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!L401/'data \"live\" (TIO)'!L421","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!M401/'data \"live\" (TIO)'!M421","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!N401/'data \"live\" (TIO)'!N421","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!O401/'data \"live\" (TIO)'!O421","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!P401/'data \"live\" (TIO)'!P421","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Q401/'data \"live\" (TIO)'!Q421","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!R401/'data \"live\" (TIO)'!R421","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!V401/'data \"live\" (TIO)'!V421","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!W401/'data \"live\" (TIO)'!W421","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!X401/'data \"live\" (TIO)'!X421","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Y401/'data \"live\" (TIO)'!Y421","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Z401/'data \"live\" (TIO)'!Z421","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!AA401/'data \"live\" (TIO)'!AA421","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S703:$X721,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S703:$X721,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B720","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!C402/'data \"live\" (TIO)'!C422","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!D402/'data \"live\" (TIO)'!D422","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!E402/'data \"live\" (TIO)'!E422","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!F402/'data \"live\" (TIO)'!F422","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!G402/'data \"live\" (TIO)'!G422","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!H402/'data \"live\" (TIO)'!H422","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!I402/'data \"live\" (TIO)'!I422","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!J402/'data \"live\" (TIO)'!J422","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!K402/'data \"live\" (TIO)'!K422","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!L402/'data \"live\" (TIO)'!L422","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!M402/'data \"live\" (TIO)'!M422","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!N402/'data \"live\" (TIO)'!N422","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!O402/'data \"live\" (TIO)'!O422","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!P402/'data \"live\" (TIO)'!P422","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Q402/'data \"live\" (TIO)'!Q422","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!R402/'data \"live\" (TIO)'!R422","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!V402/'data \"live\" (TIO)'!V422","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!W402/'data \"live\" (TIO)'!W422","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!X402/'data \"live\" (TIO)'!X422","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Y402/'data \"live\" (TIO)'!Y422","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Z402/'data \"live\" (TIO)'!Z422","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!AA402/'data \"live\" (TIO)'!AA422","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S703:$X730,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S703:$X722,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"NETWORK FAREBOX RATIO","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2009-12","2012-15","2015-18",{"$f":"V703","v":"2018-21"},{"$f":"W703","v":"2021-24"},{"$f":"X703","v":"2024-27"},{"$f":"$Y$3","v":"2018-21"},{"$f":"Z703","v":"2015-18"}]
["Northland","Northland network farebox ratio:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C424/('data \"live\" (TIO)'!C464+'data \"live\" (TIO)'!C424),'data \"live\" (TIO)'!C424/('data \"live\" (TIO)'!C444+'data \"live\" (TIO)'!C424))","v":0.47035404296940408},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D424/('data \"live\" (TIO)'!D464+'data \"live\" (TIO)'!D424),'data \"live\" (TIO)'!D424/('data \"live\" (TIO)'!D444+'data \"live\" (TIO)'!D424))","v":0.48298236888917295},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E424/('data \"live\" (TIO)'!E464+'data \"live\" (TIO)'!E424),'data \"live\" (TIO)'!E424/('data \"live\" (TIO)'!E444+'data \"live\" (TIO)'!E424))","v":0.51822342210537364},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F424/('data \"live\" (TIO)'!F464+'data \"live\" (TIO)'!F424),'data \"live\" (TIO)'!F424/('data \"live\" (TIO)'!F444+'data \"live\" (TIO)'!F424))","v":0.48849450570693137},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G424/('data \"live\" (TIO)'!G464+'data \"live\" (TIO)'!G424),'data \"live\" (TIO)'!G424/('data \"live\" (TIO)'!G444+'data \"live\" (TIO)'!G424))","v":0.44695668854397191},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H424/('data \"live\" (TIO)'!H464+'data \"live\" (TIO)'!H424),'data \"live\" (TIO)'!H424/('data \"live\" (TIO)'!H444+'data \"live\" (TIO)'!H424))","v":0.43307965750754979},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I424/('data \"live\" (TIO)'!I464+'data \"live\" (TIO)'!I424),'data \"live\" (TIO)'!I424/('data \"live\" (TIO)'!I444+'data \"live\" (TIO)'!I424))","v":0.40317854488402177},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J424/('data \"live\" (TIO)'!J464+'data \"live\" (TIO)'!J424),'data \"live\" (TIO)'!J424/('data \"live\" (TIO)'!J444+'data \"live\" (TIO)'!J424))","v":0.40851683266794681},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K424/('data \"live\" (TIO)'!K464+'data \"live\" (TIO)'!K424),'data \"live\" (TIO)'!K424/('data \"live\" (TIO)'!K444+'data \"live\" (TIO)'!K424))","v":0.32303519450199203},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L424/('data \"live\" (TIO)'!L464+'data \"live\" (TIO)'!L424),'data \"live\" (TIO)'!L424/('data \"live\" (TIO)'!L444+'data \"live\" (TIO)'!L424))","v":0.34242036600450371},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M424/('data \"live\" (TIO)'!M464+'data \"live\" (TIO)'!M424),'data \"live\" (TIO)'!M424/('data \"live\" (TIO)'!M444+'data \"live\" (TIO)'!M424))","v":0.33442121210683046},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N424/('data \"live\" (TIO)'!N464+'data \"live\" (TIO)'!N424),'data \"live\" (TIO)'!N424/('data \"live\" (TIO)'!N444+'data \"live\" (TIO)'!N424))","v":0.32156102478017906},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O424/('data \"live\" (TIO)'!O464+'data \"live\" (TIO)'!O424),'data \"live\" (TIO)'!O424/('data \"live\" (TIO)'!O444+'data \"live\" (TIO)'!O424))","v":0.31391389953765408},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P424/('data \"live\" (TIO)'!P464+'data \"live\" (TIO)'!P424),'data \"live\" (TIO)'!P424/('data \"live\" (TIO)'!P444+'data \"live\" (TIO)'!P424))","v":0.31705362077155336},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q424/('data \"live\" (TIO)'!Q464+'data \"live\" (TIO)'!Q424),'data \"live\" (TIO)'!Q424/('data \"live\" (TIO)'!Q444+'data \"live\" (TIO)'!Q424))","v":0.32022390952789676},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R424/('data \"live\" (TIO)'!R464+'data \"live\" (TIO)'!R424),'data \"live\" (TIO)'!R424/('data \"live\" (TIO)'!R444+'data \"live\" (TIO)'!R424))","v":0.33802107684397031},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V424/('data \"live\" (TIO)'!V464+'data \"live\" (TIO)'!V424),'data \"live\" (TIO)'!V424/('data \"live\" (TIO)'!V444+'data \"live\" (TIO)'!V424))","v":0.49147752500999498},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W424/('data \"live\" (TIO)'!W464+'data \"live\" (TIO)'!W424),'data \"live\" (TIO)'!W424/('data \"live\" (TIO)'!W444+'data \"live\" (TIO)'!W424))","v":0.45532647102229151},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X424/('data \"live\" (TIO)'!X464+'data \"live\" (TIO)'!X424),'data \"live\" (TIO)'!X424/('data \"live\" (TIO)'!X444+'data \"live\" (TIO)'!X424))","v":0.36982368131089555},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y424/('data \"live\" (TIO)'!Y464+'data \"live\" (TIO)'!Y424),'data \"live\" (TIO)'!Y424/('data \"live\" (TIO)'!Y444+'data \"live\" (TIO)'!Y424))","v":0.33260711943361199},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z424/('data \"live\" (TIO)'!Z464+'data \"live\" (TIO)'!Z424),'data \"live\" (TIO)'!Z424/('data \"live\" (TIO)'!Z444+'data \"live\" (TIO)'!Z424))","v":0.31706380994570138},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA424/('data \"live\" (TIO)'!AA464+'data \"live\" (TIO)'!AA424),'data \"live\" (TIO)'!AA424/('data \"live\" (TIO)'!AA444+'data \"live\" (TIO)'!AA424))","v":0.60741771237531417},{"$f":"HLOOKUP($Y$3,$S723:$X739,2,FALSE)","v":0.33260711943361199},{"$f":"HLOOKUP($Z$3,$S723:$X739,2,FALSE)","v":0.36982368131089555}]
["Auckland","Auckland network farebox ratio:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C425/('data \"live\" (TIO)'!C465+'data \"live\" (TIO)'!C425),'data \"live\" (TIO)'!C425/('data \"live\" (TIO)'!C445+'data \"live\" (TIO)'!C425))","v":0.41806966893576647},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D425/('data \"live\" (TIO)'!D465+'data \"live\" (TIO)'!D425),'data \"live\" (TIO)'!D425/('data \"live\" (TIO)'!D445+'data \"live\" (TIO)'!D425))","v":0.45033958193849821},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E425/('data \"live\" (TIO)'!E465+'data \"live\" (TIO)'!E425),'data \"live\" (TIO)'!E425/('data \"live\" (TIO)'!E445+'data \"live\" (TIO)'!E425))","v":0.42307095292570618},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F425/('data \"live\" (TIO)'!F465+'data \"live\" (TIO)'!F425),'data \"live\" (TIO)'!F425/('data \"live\" (TIO)'!F445+'data \"live\" (TIO)'!F425))","v":0.44262750599184758},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G425/('data \"live\" (TIO)'!G465+'data \"live\" (TIO)'!G425),'data \"live\" (TIO)'!G425/('data \"live\" (TIO)'!G445+'data \"live\" (TIO)'!G425))","v":0.43832699939578695},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H425/('data \"live\" (TIO)'!H465+'data \"live\" (TIO)'!H425),'data \"live\" (TIO)'!H425/('data \"live\" (TIO)'!H445+'data \"live\" (TIO)'!H425))","v":0.4749757973067365},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I425/('data \"live\" (TIO)'!I465+'data \"live\" (TIO)'!I425),'data \"live\" (TIO)'!I425/('data \"live\" (TIO)'!I445+'data \"live\" (TIO)'!I425))","v":0.49681639109048348},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J425/('data \"live\" (TIO)'!J465+'data \"live\" (TIO)'!J425),'data \"live\" (TIO)'!J425/('data \"live\" (TIO)'!J445+'data \"live\" (TIO)'!J425))","v":0.47138245362510856},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K425/('data \"live\" (TIO)'!K465+'data \"live\" (TIO)'!K425),'data \"live\" (TIO)'!K425/('data \"live\" (TIO)'!K445+'data \"live\" (TIO)'!K425))","v":0.41973922185173967},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L425/('data \"live\" (TIO)'!L465+'data \"live\" (TIO)'!L425),'data \"live\" (TIO)'!L425/('data \"live\" (TIO)'!L445+'data \"live\" (TIO)'!L425))","v":0.41768361905407186},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M425/('data \"live\" (TIO)'!M465+'data \"live\" (TIO)'!M425),'data \"live\" (TIO)'!M425/('data \"live\" (TIO)'!M445+'data \"live\" (TIO)'!M425))","v":0.43204240292366597},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N425/('data \"live\" (TIO)'!N465+'data \"live\" (TIO)'!N425),'data \"live\" (TIO)'!N425/('data \"live\" (TIO)'!N445+'data \"live\" (TIO)'!N425))","v":0.44273756952914839},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O425/('data \"live\" (TIO)'!O465+'data \"live\" (TIO)'!O425),'data \"live\" (TIO)'!O425/('data \"live\" (TIO)'!O445+'data \"live\" (TIO)'!O425))","v":0.45024702731046223},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P425/('data \"live\" (TIO)'!P465+'data \"live\" (TIO)'!P425),'data \"live\" (TIO)'!P425/('data \"live\" (TIO)'!P445+'data \"live\" (TIO)'!P425))","v":0.45947887763302281},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q425/('data \"live\" (TIO)'!Q465+'data \"live\" (TIO)'!Q425),'data \"live\" (TIO)'!Q425/('data \"live\" (TIO)'!Q445+'data \"live\" (TIO)'!Q425))","v":0.46828676435146471},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R425/('data \"live\" (TIO)'!R465+'data \"live\" (TIO)'!R425),'data \"live\" (TIO)'!R425/('data \"live\" (TIO)'!R445+'data \"live\" (TIO)'!R425))","v":0.49267313450050376},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V425/('data \"live\" (TIO)'!V465+'data \"live\" (TIO)'!V425),'data \"live\" (TIO)'!V425/('data \"live\" (TIO)'!V445+'data \"live\" (TIO)'!V425))","v":0.43027960206867788},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W425/('data \"live\" (TIO)'!W465+'data \"live\" (TIO)'!W425),'data \"live\" (TIO)'!W425/('data \"live\" (TIO)'!W445+'data \"live\" (TIO)'!W425))","v":0.45261894552752613},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X425/('data \"live\" (TIO)'!X465+'data \"live\" (TIO)'!X425),'data \"live\" (TIO)'!X425/('data \"live\" (TIO)'!X445+'data \"live\" (TIO)'!X425))","v":0.46033121176595015},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y425/('data \"live\" (TIO)'!Y465+'data \"live\" (TIO)'!Y425),'data \"live\" (TIO)'!Y425/('data \"live\" (TIO)'!Y445+'data \"live\" (TIO)'!Y425))","v":0.43107934639934198},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z425/('data \"live\" (TIO)'!Z465+'data \"live\" (TIO)'!Z425),'data \"live\" (TIO)'!Z425/('data \"live\" (TIO)'!Z445+'data \"live\" (TIO)'!Z425))","v":0.45960732629522577},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA425/('data \"live\" (TIO)'!AA465+'data \"live\" (TIO)'!AA425),'data \"live\" (TIO)'!AA425/('data \"live\" (TIO)'!AA445+'data \"live\" (TIO)'!AA425))","v":0.73932702892116986},{"$f":"HLOOKUP($Y$3,$S723:$X739,3,FALSE)","v":0.43107934639934198},{"$f":"HLOOKUP($Z$3,$S723:$X739,3,FALSE)","v":0.46033121176595015}]
["Waikato","Waikato network farebox ratio:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C426/('data \"live\" (TIO)'!C466+'data \"live\" (TIO)'!C426),'data \"live\" (TIO)'!C426/('data \"live\" (TIO)'!C446+'data \"live\" (TIO)'!C426))","v":0.28944862381501385},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D426/('data \"live\" (TIO)'!D466+'data \"live\" (TIO)'!D426),'data \"live\" (TIO)'!D426/('data \"live\" (TIO)'!D446+'data \"live\" (TIO)'!D426))","v":0.31937102812150492},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E426/('data \"live\" (TIO)'!E466+'data \"live\" (TIO)'!E426),'data \"live\" (TIO)'!E426/('data \"live\" (TIO)'!E446+'data \"live\" (TIO)'!E426))","v":0.33463576413078217},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F426/('data \"live\" (TIO)'!F466+'data \"live\" (TIO)'!F426),'data \"live\" (TIO)'!F426/('data \"live\" (TIO)'!F446+'data \"live\" (TIO)'!F426))","v":0.34372184708227654},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G426/('data \"live\" (TIO)'!G466+'data \"live\" (TIO)'!G426),'data \"live\" (TIO)'!G426/('data \"live\" (TIO)'!G446+'data \"live\" (TIO)'!G426))","v":0.35683510121323647},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H426/('data \"live\" (TIO)'!H466+'data \"live\" (TIO)'!H426),'data \"live\" (TIO)'!H426/('data \"live\" (TIO)'!H446+'data \"live\" (TIO)'!H426))","v":0.34868184520776085},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I426/('data \"live\" (TIO)'!I466+'data \"live\" (TIO)'!I426),'data \"live\" (TIO)'!I426/('data \"live\" (TIO)'!I446+'data \"live\" (TIO)'!I426))","v":0.33071650205293424},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J426/('data \"live\" (TIO)'!J466+'data \"live\" (TIO)'!J426),'data \"live\" (TIO)'!J426/('data \"live\" (TIO)'!J446+'data \"live\" (TIO)'!J426))","v":0.31325059937017119},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K426/('data \"live\" (TIO)'!K466+'data \"live\" (TIO)'!K426),'data \"live\" (TIO)'!K426/('data \"live\" (TIO)'!K446+'data \"live\" (TIO)'!K426))","v":0.33923487371861222},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L426/('data \"live\" (TIO)'!L466+'data \"live\" (TIO)'!L426),'data \"live\" (TIO)'!L426/('data \"live\" (TIO)'!L446+'data \"live\" (TIO)'!L426))","v":0.31155183048945478},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M426/('data \"live\" (TIO)'!M466+'data \"live\" (TIO)'!M426),'data \"live\" (TIO)'!M426/('data \"live\" (TIO)'!M446+'data \"live\" (TIO)'!M426))","v":0.31310894120578614},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N426/('data \"live\" (TIO)'!N466+'data \"live\" (TIO)'!N426),'data \"live\" (TIO)'!N426/('data \"live\" (TIO)'!N446+'data \"live\" (TIO)'!N426))","v":0.3110245766705616},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O426/('data \"live\" (TIO)'!O466+'data \"live\" (TIO)'!O426),'data \"live\" (TIO)'!O426/('data \"live\" (TIO)'!O446+'data \"live\" (TIO)'!O426))","v":0.30895634834827973},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P426/('data \"live\" (TIO)'!P466+'data \"live\" (TIO)'!P426),'data \"live\" (TIO)'!P426/('data \"live\" (TIO)'!P446+'data \"live\" (TIO)'!P426))","v":0.30690407524518831},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q426/('data \"live\" (TIO)'!Q466+'data \"live\" (TIO)'!Q426),'data \"live\" (TIO)'!Q426/('data \"live\" (TIO)'!Q446+'data \"live\" (TIO)'!Q426))","v":0.3048675901650611},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R426/('data \"live\" (TIO)'!R466+'data \"live\" (TIO)'!R426),'data \"live\" (TIO)'!R426/('data \"live\" (TIO)'!R446+'data \"live\" (TIO)'!R426))","v":0.30284674392104122},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V426/('data \"live\" (TIO)'!V466+'data \"live\" (TIO)'!V426),'data \"live\" (TIO)'!V426/('data \"live\" (TIO)'!V446+'data \"live\" (TIO)'!V426))","v":0.31538453746639983},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W426/('data \"live\" (TIO)'!W466+'data \"live\" (TIO)'!W426),'data \"live\" (TIO)'!W426/('data \"live\" (TIO)'!W446+'data \"live\" (TIO)'!W426))","v":0.34974931813941179},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X426/('data \"live\" (TIO)'!X466+'data \"live\" (TIO)'!X426),'data \"live\" (TIO)'!X426/('data \"live\" (TIO)'!X446+'data \"live\" (TIO)'!X426))","v":0.327905966390589},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y426/('data \"live\" (TIO)'!Y466+'data \"live\" (TIO)'!Y426),'data \"live\" (TIO)'!Y426/('data \"live\" (TIO)'!Y446+'data \"live\" (TIO)'!Y426))","v":0.31189134691877068},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z426/('data \"live\" (TIO)'!Z466+'data \"live\" (TIO)'!Z426),'data \"live\" (TIO)'!Z426/('data \"live\" (TIO)'!Z446+'data \"live\" (TIO)'!Z426))","v":0.30687638746288015},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA426/('data \"live\" (TIO)'!AA466+'data \"live\" (TIO)'!AA426),'data \"live\" (TIO)'!AA426/('data \"live\" (TIO)'!AA446+'data \"live\" (TIO)'!AA426))","v":0.57017433010172924},{"$f":"HLOOKUP($Y$3,$S723:$X739,4,FALSE)","v":0.31189134691877068},{"$f":"HLOOKUP($Z$3,$S723:$X739,4,FALSE)","v":0.327905966390589}]
["Bay of Plenty","Bay of Plenty network farebox ratio:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C427/('data \"live\" (TIO)'!C467+'data \"live\" (TIO)'!C427),'data \"live\" (TIO)'!C427/('data \"live\" (TIO)'!C447+'data \"live\" (TIO)'!C427))","v":0.28786503063035407},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D427/('data \"live\" (TIO)'!D467+'data \"live\" (TIO)'!D427),'data \"live\" (TIO)'!D427/('data \"live\" (TIO)'!D447+'data \"live\" (TIO)'!D427))","v":0.30687356325204179},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E427/('data \"live\" (TIO)'!E467+'data \"live\" (TIO)'!E427),'data \"live\" (TIO)'!E427/('data \"live\" (TIO)'!E447+'data \"live\" (TIO)'!E427))","v":0.32924455997812851},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F427/('data \"live\" (TIO)'!F467+'data \"live\" (TIO)'!F427),'data \"live\" (TIO)'!F427/('data \"live\" (TIO)'!F447+'data \"live\" (TIO)'!F427))","v":0.35202132540177083},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G427/('data \"live\" (TIO)'!G467+'data \"live\" (TIO)'!G427),'data \"live\" (TIO)'!G427/('data \"live\" (TIO)'!G447+'data \"live\" (TIO)'!G427))","v":0.33830076770677497},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H427/('data \"live\" (TIO)'!H467+'data \"live\" (TIO)'!H427),'data \"live\" (TIO)'!H427/('data \"live\" (TIO)'!H447+'data \"live\" (TIO)'!H427))","v":0.30639846109043595},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I427/('data \"live\" (TIO)'!I467+'data \"live\" (TIO)'!I427),'data \"live\" (TIO)'!I427/('data \"live\" (TIO)'!I447+'data \"live\" (TIO)'!I427))","v":0.31507256586069649},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J427/('data \"live\" (TIO)'!J467+'data \"live\" (TIO)'!J427),'data \"live\" (TIO)'!J427/('data \"live\" (TIO)'!J447+'data \"live\" (TIO)'!J427))","v":0.31995361525122146},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K427/('data \"live\" (TIO)'!K467+'data \"live\" (TIO)'!K427),'data \"live\" (TIO)'!K427/('data \"live\" (TIO)'!K447+'data \"live\" (TIO)'!K427))","v":0.31087891261368711},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L427/('data \"live\" (TIO)'!L467+'data \"live\" (TIO)'!L427),'data \"live\" (TIO)'!L427/('data \"live\" (TIO)'!L447+'data \"live\" (TIO)'!L427))","v":0.30610744680036106},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M427/('data \"live\" (TIO)'!M467+'data \"live\" (TIO)'!M427),'data \"live\" (TIO)'!M427/('data \"live\" (TIO)'!M447+'data \"live\" (TIO)'!M427))","v":0.30608732684829609},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N427/('data \"live\" (TIO)'!N467+'data \"live\" (TIO)'!N427),'data \"live\" (TIO)'!N427/('data \"live\" (TIO)'!N447+'data \"live\" (TIO)'!N427))","v":0.30606666126791277},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O427/('data \"live\" (TIO)'!O467+'data \"live\" (TIO)'!O427),'data \"live\" (TIO)'!O427/('data \"live\" (TIO)'!O447+'data \"live\" (TIO)'!O427))","v":0.30604565821735247},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P427/('data \"live\" (TIO)'!P467+'data \"live\" (TIO)'!P427),'data \"live\" (TIO)'!P427/('data \"live\" (TIO)'!P447+'data \"live\" (TIO)'!P427))","v":0.30602312709650609},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q427/('data \"live\" (TIO)'!Q467+'data \"live\" (TIO)'!Q427),'data \"live\" (TIO)'!Q427/('data \"live\" (TIO)'!Q447+'data \"live\" (TIO)'!Q427))","v":0.30600014574702761},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R427/('data \"live\" (TIO)'!R467+'data \"live\" (TIO)'!R427),'data \"live\" (TIO)'!R427/('data \"live\" (TIO)'!R447+'data \"live\" (TIO)'!R427))","v":0.30597563737141092},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V427/('data \"live\" (TIO)'!V467+'data \"live\" (TIO)'!V427),'data \"live\" (TIO)'!V427/('data \"live\" (TIO)'!V447+'data \"live\" (TIO)'!V427))","v":0.30868601300970827},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W427/('data \"live\" (TIO)'!W467+'data \"live\" (TIO)'!W427),'data \"live\" (TIO)'!W427/('data \"live\" (TIO)'!W447+'data \"live\" (TIO)'!W427))","v":0.33068799510510538},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X427/('data \"live\" (TIO)'!X467+'data \"live\" (TIO)'!X427),'data \"live\" (TIO)'!X427/('data \"live\" (TIO)'!X447+'data \"live\" (TIO)'!X427))","v":0.31527747441923798},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y427/('data \"live\" (TIO)'!Y467+'data \"live\" (TIO)'!Y427),'data \"live\" (TIO)'!Y427/('data \"live\" (TIO)'!Y447+'data \"live\" (TIO)'!Y427))","v":0.30608714406636928},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z427/('data \"live\" (TIO)'!Z467+'data \"live\" (TIO)'!Z427),'data \"live\" (TIO)'!Z427/('data \"live\" (TIO)'!Z447+'data \"live\" (TIO)'!Z427))","v":0.30602297589213712},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA427/('data \"live\" (TIO)'!AA467+'data \"live\" (TIO)'!AA427),'data \"live\" (TIO)'!AA427/('data \"live\" (TIO)'!AA447+'data \"live\" (TIO)'!AA427))","v":0.56945078086227074},{"$f":"HLOOKUP($Y$3,$S723:$X739,5,FALSE)","v":0.30608714406636928},{"$f":"HLOOKUP($Z$3,$S723:$X739,5,FALSE)","v":0.31527747441923798}]
["Gisborne","Gisborne network farebox ratio:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C428/('data \"live\" (TIO)'!C468+'data \"live\" (TIO)'!C428),'data \"live\" (TIO)'!C428/('data \"live\" (TIO)'!C448+'data \"live\" (TIO)'!C428))","v":0.42631577893732725},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D428/('data \"live\" (TIO)'!D468+'data \"live\" (TIO)'!D428),'data \"live\" (TIO)'!D428/('data \"live\" (TIO)'!D448+'data \"live\" (TIO)'!D428))","v":0.46461273704560441},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E428/('data \"live\" (TIO)'!E468+'data \"live\" (TIO)'!E428),'data \"live\" (TIO)'!E428/('data \"live\" (TIO)'!E448+'data \"live\" (TIO)'!E428))","v":0.43652197297533007},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F428/('data \"live\" (TIO)'!F468+'data \"live\" (TIO)'!F428),'data \"live\" (TIO)'!F428/('data \"live\" (TIO)'!F448+'data \"live\" (TIO)'!F428))","v":0.44439052056960271},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G428/('data \"live\" (TIO)'!G468+'data \"live\" (TIO)'!G428),'data \"live\" (TIO)'!G428/('data \"live\" (TIO)'!G448+'data \"live\" (TIO)'!G428))","v":0.41257361607099807},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H428/('data \"live\" (TIO)'!H468+'data \"live\" (TIO)'!H428),'data \"live\" (TIO)'!H428/('data \"live\" (TIO)'!H448+'data \"live\" (TIO)'!H428))","v":0.39190863107221197},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I428/('data \"live\" (TIO)'!I468+'data \"live\" (TIO)'!I428),'data \"live\" (TIO)'!I428/('data \"live\" (TIO)'!I448+'data \"live\" (TIO)'!I428))","v":0.25391595952297741},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J428/('data \"live\" (TIO)'!J468+'data \"live\" (TIO)'!J428),'data \"live\" (TIO)'!J428/('data \"live\" (TIO)'!J448+'data \"live\" (TIO)'!J428))","v":0.31854928333024118},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K428/('data \"live\" (TIO)'!K468+'data \"live\" (TIO)'!K428),'data \"live\" (TIO)'!K428/('data \"live\" (TIO)'!K448+'data \"live\" (TIO)'!K428))","v":0.33848496854463178},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L428/('data \"live\" (TIO)'!L468+'data \"live\" (TIO)'!L428),'data \"live\" (TIO)'!L428/('data \"live\" (TIO)'!L448+'data \"live\" (TIO)'!L428))","v":0.32725998598458306},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M428/('data \"live\" (TIO)'!M468+'data \"live\" (TIO)'!M428),'data \"live\" (TIO)'!M428/('data \"live\" (TIO)'!M448+'data \"live\" (TIO)'!M428))","v":0.32248708670552162},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N428/('data \"live\" (TIO)'!N468+'data \"live\" (TIO)'!N428),'data \"live\" (TIO)'!N428/('data \"live\" (TIO)'!N448+'data \"live\" (TIO)'!N428))","v":0.31774759818196663},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O428/('data \"live\" (TIO)'!O468+'data \"live\" (TIO)'!O428),'data \"live\" (TIO)'!O428/('data \"live\" (TIO)'!O448+'data \"live\" (TIO)'!O428))","v":0.32259312372378846},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P428/('data \"live\" (TIO)'!P468+'data \"live\" (TIO)'!P428),'data \"live\" (TIO)'!P428/('data \"live\" (TIO)'!P448+'data \"live\" (TIO)'!P428))","v":0.32068662080591731},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q428/('data \"live\" (TIO)'!Q468+'data \"live\" (TIO)'!Q428),'data \"live\" (TIO)'!Q428/('data \"live\" (TIO)'!Q448+'data \"live\" (TIO)'!Q428))","v":0.318675097369157},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R428/('data \"live\" (TIO)'!R468+'data \"live\" (TIO)'!R428),'data \"live\" (TIO)'!R428/('data \"live\" (TIO)'!R448+'data \"live\" (TIO)'!R428))","v":0.31638626211843357},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V428/('data \"live\" (TIO)'!V468+'data \"live\" (TIO)'!V428),'data \"live\" (TIO)'!V428/('data \"live\" (TIO)'!V448+'data \"live\" (TIO)'!V428))","v":0.44287401719953151},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W428/('data \"live\" (TIO)'!W468+'data \"live\" (TIO)'!W428),'data \"live\" (TIO)'!W428/('data \"live\" (TIO)'!W448+'data \"live\" (TIO)'!W428))","v":0.41698657870087458},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X428/('data \"live\" (TIO)'!X468+'data \"live\" (TIO)'!X428),'data \"live\" (TIO)'!X428/('data \"live\" (TIO)'!X448+'data \"live\" (TIO)'!X428))","v":0.30490692954304438},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y428/('data \"live\" (TIO)'!Y468+'data \"live\" (TIO)'!Y428),'data \"live\" (TIO)'!Y428/('data \"live\" (TIO)'!Y448+'data \"live\" (TIO)'!Y428))","v":0.32245145966249622},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z428/('data \"live\" (TIO)'!Z468+'data \"live\" (TIO)'!Z428),'data \"live\" (TIO)'!Z428/('data \"live\" (TIO)'!Z448+'data \"live\" (TIO)'!Z428))","v":0.32064335508174185},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA428/('data \"live\" (TIO)'!AA468+'data \"live\" (TIO)'!AA428),'data \"live\" (TIO)'!AA428/('data \"live\" (TIO)'!AA448+'data \"live\" (TIO)'!AA428))","v":0.58135194809719004},{"$f":"HLOOKUP($Y$3,$S723:$X739,6,FALSE)","v":0.32245145966249622},{"$f":"HLOOKUP($Z$3,$S723:$X739,6,FALSE)","v":0.30490692954304438}]
["Hawkes Bay","Hawkes Bay network farebox ratio:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C429/('data \"live\" (TIO)'!C469+'data \"live\" (TIO)'!C429),'data \"live\" (TIO)'!C429/('data \"live\" (TIO)'!C449+'data \"live\" (TIO)'!C429))","v":0.32430804274718028},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D429/('data \"live\" (TIO)'!D469+'data \"live\" (TIO)'!D429),'data \"live\" (TIO)'!D429/('data \"live\" (TIO)'!D449+'data \"live\" (TIO)'!D429))","v":0.35304921140571366},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E429/('data \"live\" (TIO)'!E469+'data \"live\" (TIO)'!E429),'data \"live\" (TIO)'!E429/('data \"live\" (TIO)'!E449+'data \"live\" (TIO)'!E429))","v":0.28617644765094302},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F429/('data \"live\" (TIO)'!F469+'data \"live\" (TIO)'!F429),'data \"live\" (TIO)'!F429/('data \"live\" (TIO)'!F449+'data \"live\" (TIO)'!F429))","v":0.31464404648943123},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G429/('data \"live\" (TIO)'!G469+'data \"live\" (TIO)'!G429),'data \"live\" (TIO)'!G429/('data \"live\" (TIO)'!G449+'data \"live\" (TIO)'!G429))","v":0.3706824245271832},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H429/('data \"live\" (TIO)'!H469+'data \"live\" (TIO)'!H429),'data \"live\" (TIO)'!H429/('data \"live\" (TIO)'!H449+'data \"live\" (TIO)'!H429))","v":0.37795553190515851},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I429/('data \"live\" (TIO)'!I469+'data \"live\" (TIO)'!I429),'data \"live\" (TIO)'!I429/('data \"live\" (TIO)'!I449+'data \"live\" (TIO)'!I429))","v":0.36196894625362419},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J429/('data \"live\" (TIO)'!J469+'data \"live\" (TIO)'!J429),'data \"live\" (TIO)'!J429/('data \"live\" (TIO)'!J449+'data \"live\" (TIO)'!J429))","v":0.38680569936189307},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K429/('data \"live\" (TIO)'!K469+'data \"live\" (TIO)'!K429),'data \"live\" (TIO)'!K429/('data \"live\" (TIO)'!K449+'data \"live\" (TIO)'!K429))","v":0.51946782213206799},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L429/('data \"live\" (TIO)'!L469+'data \"live\" (TIO)'!L429),'data \"live\" (TIO)'!L429/('data \"live\" (TIO)'!L449+'data \"live\" (TIO)'!L429))","v":0.38283067713851904},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M429/('data \"live\" (TIO)'!M469+'data \"live\" (TIO)'!M429),'data \"live\" (TIO)'!M429/('data \"live\" (TIO)'!M449+'data \"live\" (TIO)'!M429))","v":0.37973214686404111},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N429/('data \"live\" (TIO)'!N469+'data \"live\" (TIO)'!N429),'data \"live\" (TIO)'!N429/('data \"live\" (TIO)'!N449+'data \"live\" (TIO)'!N429))","v":0.37812969304763316},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O429/('data \"live\" (TIO)'!O469+'data \"live\" (TIO)'!O429),'data \"live\" (TIO)'!O429/('data \"live\" (TIO)'!O449+'data \"live\" (TIO)'!O429))","v":0.37471144620024155},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P429/('data \"live\" (TIO)'!P469+'data \"live\" (TIO)'!P429),'data \"live\" (TIO)'!P429/('data \"live\" (TIO)'!P449+'data \"live\" (TIO)'!P429))","v":0.37105705922362447},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q429/('data \"live\" (TIO)'!Q469+'data \"live\" (TIO)'!Q429),'data \"live\" (TIO)'!Q429/('data \"live\" (TIO)'!Q449+'data \"live\" (TIO)'!Q429))","v":0.36741783863117022},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R429/('data \"live\" (TIO)'!R469+'data \"live\" (TIO)'!R429),'data \"live\" (TIO)'!R429/('data \"live\" (TIO)'!R449+'data \"live\" (TIO)'!R429))","v":0.36379999536944546},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V429/('data \"live\" (TIO)'!V469+'data \"live\" (TIO)'!V429),'data \"live\" (TIO)'!V429/('data \"live\" (TIO)'!V449+'data \"live\" (TIO)'!V429))","v":0.31617634095628128},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W429/('data \"live\" (TIO)'!W469+'data \"live\" (TIO)'!W429),'data \"live\" (TIO)'!W429/('data \"live\" (TIO)'!W449+'data \"live\" (TIO)'!W429))","v":0.3527801015872562},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X429/('data \"live\" (TIO)'!X469+'data \"live\" (TIO)'!X429),'data \"live\" (TIO)'!X429/('data \"live\" (TIO)'!X449+'data \"live\" (TIO)'!X429))","v":0.42695053553038498},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y429/('data \"live\" (TIO)'!Y469+'data \"live\" (TIO)'!Y429),'data \"live\" (TIO)'!Y429/('data \"live\" (TIO)'!Y449+'data \"live\" (TIO)'!Y429))","v":0.38019906077773113},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z429/('data \"live\" (TIO)'!Z469+'data \"live\" (TIO)'!Z429),'data \"live\" (TIO)'!Z429/('data \"live\" (TIO)'!Z449+'data \"live\" (TIO)'!Z429))","v":0.37100432906933772},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA429/('data \"live\" (TIO)'!AA469+'data \"live\" (TIO)'!AA429),'data \"live\" (TIO)'!AA429/('data \"live\" (TIO)'!AA449+'data \"live\" (TIO)'!AA429))","v":0.63499851282503539},{"$f":"HLOOKUP($Y$3,$S723:$X739,7,FALSE)","v":0.38019906077773113},{"$f":"HLOOKUP($Z$3,$S723:$X739,7,FALSE)","v":0.42695053553038498}]
["Taranaki","Taranaki network farebox ratio:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C430/('data \"live\" (TIO)'!C470+'data \"live\" (TIO)'!C430),'data \"live\" (TIO)'!C430/('data \"live\" (TIO)'!C450+'data \"live\" (TIO)'!C430))","v":0.44039035418293648},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D430/('data \"live\" (TIO)'!D470+'data \"live\" (TIO)'!D430),'data \"live\" (TIO)'!D430/('data \"live\" (TIO)'!D450+'data \"live\" (TIO)'!D430))","v":0.35219495602108974},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E430/('data \"live\" (TIO)'!E470+'data \"live\" (TIO)'!E430),'data \"live\" (TIO)'!E430/('data \"live\" (TIO)'!E450+'data \"live\" (TIO)'!E430))","v":0.35912412207234096},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F430/('data \"live\" (TIO)'!F470+'data \"live\" (TIO)'!F430),'data \"live\" (TIO)'!F430/('data \"live\" (TIO)'!F450+'data \"live\" (TIO)'!F430))","v":0.36280198384977674},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G430/('data \"live\" (TIO)'!G470+'data \"live\" (TIO)'!G430),'data \"live\" (TIO)'!G430/('data \"live\" (TIO)'!G450+'data \"live\" (TIO)'!G430))","v":0.36732891008322566},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H430/('data \"live\" (TIO)'!H470+'data \"live\" (TIO)'!H430),'data \"live\" (TIO)'!H430/('data \"live\" (TIO)'!H450+'data \"live\" (TIO)'!H430))","v":0.36445491029892579},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I430/('data \"live\" (TIO)'!I470+'data \"live\" (TIO)'!I430),'data \"live\" (TIO)'!I430/('data \"live\" (TIO)'!I450+'data \"live\" (TIO)'!I430))","v":0.38965038139800928},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J430/('data \"live\" (TIO)'!J470+'data \"live\" (TIO)'!J430),'data \"live\" (TIO)'!J430/('data \"live\" (TIO)'!J450+'data \"live\" (TIO)'!J430))","v":0.39516520200399197},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K430/('data \"live\" (TIO)'!K470+'data \"live\" (TIO)'!K430),'data \"live\" (TIO)'!K430/('data \"live\" (TIO)'!K450+'data \"live\" (TIO)'!K430))","v":0.38527556718420813},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L430/('data \"live\" (TIO)'!L470+'data \"live\" (TIO)'!L430),'data \"live\" (TIO)'!L430/('data \"live\" (TIO)'!L450+'data \"live\" (TIO)'!L430))","v":0.39767201504549227},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M430/('data \"live\" (TIO)'!M470+'data \"live\" (TIO)'!M430),'data \"live\" (TIO)'!M430/('data \"live\" (TIO)'!M450+'data \"live\" (TIO)'!M430))","v":0.39518650932064947},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N430/('data \"live\" (TIO)'!N470+'data \"live\" (TIO)'!N430),'data \"live\" (TIO)'!N430/('data \"live\" (TIO)'!N450+'data \"live\" (TIO)'!N430))","v":0.39237277230452916},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O430/('data \"live\" (TIO)'!O470+'data \"live\" (TIO)'!O430),'data \"live\" (TIO)'!O430/('data \"live\" (TIO)'!O450+'data \"live\" (TIO)'!O430))","v":0.35907082703193133},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P430/('data \"live\" (TIO)'!P470+'data \"live\" (TIO)'!P430),'data \"live\" (TIO)'!P430/('data \"live\" (TIO)'!P450+'data \"live\" (TIO)'!P430))","v":0.35669692377514461},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q430/('data \"live\" (TIO)'!Q470+'data \"live\" (TIO)'!Q430),'data \"live\" (TIO)'!Q430/('data \"live\" (TIO)'!Q450+'data \"live\" (TIO)'!Q430))","v":0.35441868133559851},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R430/('data \"live\" (TIO)'!R470+'data \"live\" (TIO)'!R430),'data \"live\" (TIO)'!R430/('data \"live\" (TIO)'!R450+'data \"live\" (TIO)'!R430))","v":0.35223186676998364},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V430/('data \"live\" (TIO)'!V470+'data \"live\" (TIO)'!V430),'data \"live\" (TIO)'!V430/('data \"live\" (TIO)'!V450+'data \"live\" (TIO)'!V430))","v":0.37595807588393515},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W430/('data \"live\" (TIO)'!W470+'data \"live\" (TIO)'!W430),'data \"live\" (TIO)'!W430/('data \"live\" (TIO)'!W450+'data \"live\" (TIO)'!W430))","v":0.36490836840152041},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X430/('data \"live\" (TIO)'!X470+'data \"live\" (TIO)'!X430),'data \"live\" (TIO)'!X430/('data \"live\" (TIO)'!X450+'data \"live\" (TIO)'!X430))","v":0.39001434057924711},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y430/('data \"live\" (TIO)'!Y470+'data \"live\" (TIO)'!Y430),'data \"live\" (TIO)'!Y430/('data \"live\" (TIO)'!Y450+'data \"live\" (TIO)'!Y430))","v":0.39504847507412305},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z430/('data \"live\" (TIO)'!Z470+'data \"live\" (TIO)'!Z430),'data \"live\" (TIO)'!Z430/('data \"live\" (TIO)'!Z450+'data \"live\" (TIO)'!Z430))","v":0.35670401034924498},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA430/('data \"live\" (TIO)'!AA470+'data \"live\" (TIO)'!AA430),'data \"live\" (TIO)'!AA430/('data \"live\" (TIO)'!AA450+'data \"live\" (TIO)'!AA430))","v":0.6199578081460968},{"$f":"HLOOKUP($Y$3,$S723:$X739,8,FALSE)","v":0.39504847507412305},{"$f":"HLOOKUP($Z$3,$S723:$X739,8,FALSE)","v":0.39001434057924711}]
["Manawatu-Wanganui","Manawatu-Wanganui network farebox ratio:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C431/('data \"live\" (TIO)'!C471+'data \"live\" (TIO)'!C431),'data \"live\" (TIO)'!C431/('data \"live\" (TIO)'!C451+'data \"live\" (TIO)'!C431))","v":0.37171087515036694},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D431/('data \"live\" (TIO)'!D471+'data \"live\" (TIO)'!D431),'data \"live\" (TIO)'!D431/('data \"live\" (TIO)'!D451+'data \"live\" (TIO)'!D431))","v":0.34878583440207633},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E431/('data \"live\" (TIO)'!E471+'data \"live\" (TIO)'!E431),'data \"live\" (TIO)'!E431/('data \"live\" (TIO)'!E451+'data \"live\" (TIO)'!E431))","v":0.36840292095024291},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F431/('data \"live\" (TIO)'!F471+'data \"live\" (TIO)'!F431),'data \"live\" (TIO)'!F431/('data \"live\" (TIO)'!F451+'data \"live\" (TIO)'!F431))","v":0.40090287617373233},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G431/('data \"live\" (TIO)'!G471+'data \"live\" (TIO)'!G431),'data \"live\" (TIO)'!G431/('data \"live\" (TIO)'!G451+'data \"live\" (TIO)'!G431))","v":0.4201750008750556},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H431/('data \"live\" (TIO)'!H471+'data \"live\" (TIO)'!H431),'data \"live\" (TIO)'!H431/('data \"live\" (TIO)'!H451+'data \"live\" (TIO)'!H431))","v":0.39216057866414833},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I431/('data \"live\" (TIO)'!I471+'data \"live\" (TIO)'!I431),'data \"live\" (TIO)'!I431/('data \"live\" (TIO)'!I451+'data \"live\" (TIO)'!I431))","v":0.37415362880999209},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J431/('data \"live\" (TIO)'!J471+'data \"live\" (TIO)'!J431),'data \"live\" (TIO)'!J431/('data \"live\" (TIO)'!J451+'data \"live\" (TIO)'!J431))","v":0.34183074436085525},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K431/('data \"live\" (TIO)'!K471+'data \"live\" (TIO)'!K431),'data \"live\" (TIO)'!K431/('data \"live\" (TIO)'!K451+'data \"live\" (TIO)'!K431))","v":0.40021828840973156},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L431/('data \"live\" (TIO)'!L471+'data \"live\" (TIO)'!L431),'data \"live\" (TIO)'!L431/('data \"live\" (TIO)'!L451+'data \"live\" (TIO)'!L431))","v":0.33511447472656403},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M431/('data \"live\" (TIO)'!M471+'data \"live\" (TIO)'!M431),'data \"live\" (TIO)'!M431/('data \"live\" (TIO)'!M451+'data \"live\" (TIO)'!M431))","v":0.33126862711599475},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N431/('data \"live\" (TIO)'!N471+'data \"live\" (TIO)'!N431),'data \"live\" (TIO)'!N431/('data \"live\" (TIO)'!N451+'data \"live\" (TIO)'!N431))","v":0.3338534773316742},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O431/('data \"live\" (TIO)'!O471+'data \"live\" (TIO)'!O431),'data \"live\" (TIO)'!O431/('data \"live\" (TIO)'!O451+'data \"live\" (TIO)'!O431))","v":0.3263373685599491},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P431/('data \"live\" (TIO)'!P471+'data \"live\" (TIO)'!P431),'data \"live\" (TIO)'!P431/('data \"live\" (TIO)'!P451+'data \"live\" (TIO)'!P431))","v":0.32633733867070858},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q431/('data \"live\" (TIO)'!Q471+'data \"live\" (TIO)'!Q431),'data \"live\" (TIO)'!Q431/('data \"live\" (TIO)'!Q451+'data \"live\" (TIO)'!Q431))","v":0.32633728737690243},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R431/('data \"live\" (TIO)'!R471+'data \"live\" (TIO)'!R431),'data \"live\" (TIO)'!R431/('data \"live\" (TIO)'!R451+'data \"live\" (TIO)'!R431))","v":0.32633726830476512},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V431/('data \"live\" (TIO)'!V471+'data \"live\" (TIO)'!V431),'data \"live\" (TIO)'!V431/('data \"live\" (TIO)'!V451+'data \"live\" (TIO)'!V431))","v":0.36285289946463989},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W431/('data \"live\" (TIO)'!W471+'data \"live\" (TIO)'!W431),'data \"live\" (TIO)'!W431/('data \"live\" (TIO)'!W451+'data \"live\" (TIO)'!W431))","v":0.40445726919407171},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X431/('data \"live\" (TIO)'!X471+'data \"live\" (TIO)'!X431),'data \"live\" (TIO)'!X431/('data \"live\" (TIO)'!X451+'data \"live\" (TIO)'!X431))","v":0.37275101684725254},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y431/('data \"live\" (TIO)'!Y471+'data \"live\" (TIO)'!Y431),'data \"live\" (TIO)'!Y431/('data \"live\" (TIO)'!Y451+'data \"live\" (TIO)'!Y431))","v":0.33339570421149711},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z431/('data \"live\" (TIO)'!Z471+'data \"live\" (TIO)'!Z431),'data \"live\" (TIO)'!Z431/('data \"live\" (TIO)'!Z451+'data \"live\" (TIO)'!Z431))","v":0.32633733099954571},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA431/('data \"live\" (TIO)'!AA471+'data \"live\" (TIO)'!AA431),'data \"live\" (TIO)'!AA431/('data \"live\" (TIO)'!AA451+'data \"live\" (TIO)'!AA431))","v":0.59718452011879219},{"$f":"HLOOKUP($Y$3,$S723:$X739,9,FALSE)","v":0.33339570421149711},{"$f":"HLOOKUP($Z$3,$S723:$X739,9,FALSE)","v":0.37275101684725254}]
["Wellington","Wellington network farebox ratio:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C432/('data \"live\" (TIO)'!C472+'data \"live\" (TIO)'!C432),'data \"live\" (TIO)'!C432/('data \"live\" (TIO)'!C452+'data \"live\" (TIO)'!C432))","v":0.53009932180988795},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D432/('data \"live\" (TIO)'!D472+'data \"live\" (TIO)'!D432),'data \"live\" (TIO)'!D432/('data \"live\" (TIO)'!D452+'data \"live\" (TIO)'!D432))","v":0.54570308226799003},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E432/('data \"live\" (TIO)'!E472+'data \"live\" (TIO)'!E432),'data \"live\" (TIO)'!E432/('data \"live\" (TIO)'!E452+'data \"live\" (TIO)'!E432))","v":0.52428028938189963},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F432/('data \"live\" (TIO)'!F472+'data \"live\" (TIO)'!F432),'data \"live\" (TIO)'!F432/('data \"live\" (TIO)'!F452+'data \"live\" (TIO)'!F432))","v":0.56615341833795418},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G432/('data \"live\" (TIO)'!G472+'data \"live\" (TIO)'!G432),'data \"live\" (TIO)'!G432/('data \"live\" (TIO)'!G452+'data \"live\" (TIO)'!G432))","v":0.56193986191746392},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H432/('data \"live\" (TIO)'!H472+'data \"live\" (TIO)'!H432),'data \"live\" (TIO)'!H432/('data \"live\" (TIO)'!H452+'data \"live\" (TIO)'!H432))","v":0.55501268026502348},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I432/('data \"live\" (TIO)'!I472+'data \"live\" (TIO)'!I432),'data \"live\" (TIO)'!I432/('data \"live\" (TIO)'!I452+'data \"live\" (TIO)'!I432))","v":0.55267268929870916},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J432/('data \"live\" (TIO)'!J472+'data \"live\" (TIO)'!J432),'data \"live\" (TIO)'!J432/('data \"live\" (TIO)'!J452+'data \"live\" (TIO)'!J432))","v":0.53444220705517265},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K432/('data \"live\" (TIO)'!K472+'data \"live\" (TIO)'!K432),'data \"live\" (TIO)'!K432/('data \"live\" (TIO)'!K452+'data \"live\" (TIO)'!K432))","v":0.49278392517804737},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L432/('data \"live\" (TIO)'!L472+'data \"live\" (TIO)'!L432),'data \"live\" (TIO)'!L432/('data \"live\" (TIO)'!L452+'data \"live\" (TIO)'!L432))","v":0.50666466186895076},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M432/('data \"live\" (TIO)'!M472+'data \"live\" (TIO)'!M432),'data \"live\" (TIO)'!M432/('data \"live\" (TIO)'!M452+'data \"live\" (TIO)'!M432))","v":0.52042439913195171},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N432/('data \"live\" (TIO)'!N472+'data \"live\" (TIO)'!N432),'data \"live\" (TIO)'!N432/('data \"live\" (TIO)'!N452+'data \"live\" (TIO)'!N432))","v":0.52811044672105145},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O432/('data \"live\" (TIO)'!O472+'data \"live\" (TIO)'!O432),'data \"live\" (TIO)'!O432/('data \"live\" (TIO)'!O452+'data \"live\" (TIO)'!O432))","v":0.51487506847875775},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P432/('data \"live\" (TIO)'!P472+'data \"live\" (TIO)'!P432),'data \"live\" (TIO)'!P432/('data \"live\" (TIO)'!P452+'data \"live\" (TIO)'!P432))","v":0.53035077985423407},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q432/('data \"live\" (TIO)'!Q472+'data \"live\" (TIO)'!Q432),'data \"live\" (TIO)'!Q432/('data \"live\" (TIO)'!Q452+'data \"live\" (TIO)'!Q432))","v":0.53253462743468671},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R432/('data \"live\" (TIO)'!R472+'data \"live\" (TIO)'!R432),'data \"live\" (TIO)'!R432/('data \"live\" (TIO)'!R452+'data \"live\" (TIO)'!R432))","v":0.53426761117007449},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V432/('data \"live\" (TIO)'!V472+'data \"live\" (TIO)'!V432),'data \"live\" (TIO)'!V432/('data \"live\" (TIO)'!V452+'data \"live\" (TIO)'!V432))","v":0.53313107883101707},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W432/('data \"live\" (TIO)'!W472+'data \"live\" (TIO)'!W432),'data \"live\" (TIO)'!W432/('data \"live\" (TIO)'!W452+'data \"live\" (TIO)'!W432))","v":0.56090490446718777},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X432/('data \"live\" (TIO)'!X472+'data \"live\" (TIO)'!X432),'data \"live\" (TIO)'!X432/('data \"live\" (TIO)'!X452+'data \"live\" (TIO)'!X432))","v":0.52494754977344027},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y432/('data \"live\" (TIO)'!Y472+'data \"live\" (TIO)'!Y432),'data \"live\" (TIO)'!Y432/('data \"live\" (TIO)'!Y452+'data \"live\" (TIO)'!Y432))","v":0.51846113229659052},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z432/('data \"live\" (TIO)'!Z472+'data \"live\" (TIO)'!Z432),'data \"live\" (TIO)'!Z432/('data \"live\" (TIO)'!Z452+'data \"live\" (TIO)'!Z432))","v":0.52600288197125022},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA432/('data \"live\" (TIO)'!AA472+'data \"live\" (TIO)'!AA432),'data \"live\" (TIO)'!AA432/('data \"live\" (TIO)'!AA452+'data \"live\" (TIO)'!AA432))","v":0.78111437369326153},{"$f":"HLOOKUP($Y$3,$S723:$X739,10,FALSE)","v":0.51846113229659052},{"$f":"HLOOKUP($Z$3,$S723:$X739,10,FALSE)","v":0.52494754977344027}]
["Marlborough","Marlborough network farebox ratio:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C433/('data \"live\" (TIO)'!C473+'data \"live\" (TIO)'!C433),'data \"live\" (TIO)'!C433/('data \"live\" (TIO)'!C453+'data \"live\" (TIO)'!C433))","v":0.39093811163559866},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D433/('data \"live\" (TIO)'!D473+'data \"live\" (TIO)'!D433),'data \"live\" (TIO)'!D433/('data \"live\" (TIO)'!D453+'data \"live\" (TIO)'!D433))","v":0.38819725648993941},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E433/('data \"live\" (TIO)'!E473+'data \"live\" (TIO)'!E433),'data \"live\" (TIO)'!E433/('data \"live\" (TIO)'!E453+'data \"live\" (TIO)'!E433))","v":0.43008488968410935},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F433/('data \"live\" (TIO)'!F473+'data \"live\" (TIO)'!F433),'data \"live\" (TIO)'!F433/('data \"live\" (TIO)'!F453+'data \"live\" (TIO)'!F433))","v":0.46166849216660982},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G433/('data \"live\" (TIO)'!G473+'data \"live\" (TIO)'!G433),'data \"live\" (TIO)'!G433/('data \"live\" (TIO)'!G453+'data \"live\" (TIO)'!G433))","v":0.43551182384908116},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H433/('data \"live\" (TIO)'!H473+'data \"live\" (TIO)'!H433),'data \"live\" (TIO)'!H433/('data \"live\" (TIO)'!H453+'data \"live\" (TIO)'!H433))","v":0.34087221713937177},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I433/('data \"live\" (TIO)'!I473+'data \"live\" (TIO)'!I433),'data \"live\" (TIO)'!I433/('data \"live\" (TIO)'!I453+'data \"live\" (TIO)'!I433))","v":0.45469334527635807},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J433/('data \"live\" (TIO)'!J473+'data \"live\" (TIO)'!J433),'data \"live\" (TIO)'!J433/('data \"live\" (TIO)'!J453+'data \"live\" (TIO)'!J433))","v":0.36311726763244156},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K433/('data \"live\" (TIO)'!K473+'data \"live\" (TIO)'!K433),'data \"live\" (TIO)'!K433/('data \"live\" (TIO)'!K453+'data \"live\" (TIO)'!K433))","v":0.27911166527538916},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L433/('data \"live\" (TIO)'!L473+'data \"live\" (TIO)'!L433),'data \"live\" (TIO)'!L433/('data \"live\" (TIO)'!L453+'data \"live\" (TIO)'!L433))","v":0.27513200961286471},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M433/('data \"live\" (TIO)'!M473+'data \"live\" (TIO)'!M433),'data \"live\" (TIO)'!M433/('data \"live\" (TIO)'!M453+'data \"live\" (TIO)'!M433))","v":0.27855933849440884},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N433/('data \"live\" (TIO)'!N473+'data \"live\" (TIO)'!N433),'data \"live\" (TIO)'!N433/('data \"live\" (TIO)'!N453+'data \"live\" (TIO)'!N433))","v":0.28205354776000707},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O433/('data \"live\" (TIO)'!O473+'data \"live\" (TIO)'!O433),'data \"live\" (TIO)'!O433/('data \"live\" (TIO)'!O453+'data \"live\" (TIO)'!O433))","v":0.24519400872744426},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P433/('data \"live\" (TIO)'!P473+'data \"live\" (TIO)'!P433),'data \"live\" (TIO)'!P433/('data \"live\" (TIO)'!P453+'data \"live\" (TIO)'!P433))","v":0.24849464082740741},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q433/('data \"live\" (TIO)'!Q473+'data \"live\" (TIO)'!Q433),'data \"live\" (TIO)'!Q433/('data \"live\" (TIO)'!Q453+'data \"live\" (TIO)'!Q433))","v":0.25186449395646787},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R433/('data \"live\" (TIO)'!R473+'data \"live\" (TIO)'!R433),'data \"live\" (TIO)'!R433/('data \"live\" (TIO)'!R453+'data \"live\" (TIO)'!R433))","v":0.25530132370189712},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V433/('data \"live\" (TIO)'!V473+'data \"live\" (TIO)'!V433),'data \"live\" (TIO)'!V433/('data \"live\" (TIO)'!V453+'data \"live\" (TIO)'!V433))","v":0.40225950046000369},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W433/('data \"live\" (TIO)'!W473+'data \"live\" (TIO)'!W433),'data \"live\" (TIO)'!W433/('data \"live\" (TIO)'!W453+'data \"live\" (TIO)'!W433))","v":0.41002370814809114},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X433/('data \"live\" (TIO)'!X473+'data \"live\" (TIO)'!X433),'data \"live\" (TIO)'!X433/('data \"live\" (TIO)'!X453+'data \"live\" (TIO)'!X433))","v":0.36172776539646012},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y433/('data \"live\" (TIO)'!Y473+'data \"live\" (TIO)'!Y433),'data \"live\" (TIO)'!Y433/('data \"live\" (TIO)'!Y453+'data \"live\" (TIO)'!Y433))","v":0.2785927008379423},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z433/('data \"live\" (TIO)'!Z473+'data \"live\" (TIO)'!Z433),'data \"live\" (TIO)'!Z433/('data \"live\" (TIO)'!Z453+'data \"live\" (TIO)'!Z433))","v":0.24852758373437955},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA433/('data \"live\" (TIO)'!AA473+'data \"live\" (TIO)'!AA433),'data \"live\" (TIO)'!AA433/('data \"live\" (TIO)'!AA453+'data \"live\" (TIO)'!AA433))","v":0.51165466659748438},{"$f":"HLOOKUP($Y$3,$S723:$X739,11,FALSE)","v":0.2785927008379423},{"$f":"HLOOKUP($Z$3,$S723:$X739,11,FALSE)","v":0.36172776539646012}]
["Nelson","Nelson network farebox ratio:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C434/('data \"live\" (TIO)'!C474+'data \"live\" (TIO)'!C434),'data \"live\" (TIO)'!C434/('data \"live\" (TIO)'!C454+'data \"live\" (TIO)'!C434))","v":0.3242065070155109},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D434/('data \"live\" (TIO)'!D474+'data \"live\" (TIO)'!D434),'data \"live\" (TIO)'!D434/('data \"live\" (TIO)'!D454+'data \"live\" (TIO)'!D434))","v":0.3705960501775632},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E434/('data \"live\" (TIO)'!E474+'data \"live\" (TIO)'!E434),'data \"live\" (TIO)'!E434/('data \"live\" (TIO)'!E454+'data \"live\" (TIO)'!E434))","v":0.50929295623588877},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F434/('data \"live\" (TIO)'!F474+'data \"live\" (TIO)'!F434),'data \"live\" (TIO)'!F434/('data \"live\" (TIO)'!F454+'data \"live\" (TIO)'!F434))","v":0.67173555523708106},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G434/('data \"live\" (TIO)'!G474+'data \"live\" (TIO)'!G434),'data \"live\" (TIO)'!G434/('data \"live\" (TIO)'!G454+'data \"live\" (TIO)'!G434))","v":0.66206861347608159},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H434/('data \"live\" (TIO)'!H474+'data \"live\" (TIO)'!H434),'data \"live\" (TIO)'!H434/('data \"live\" (TIO)'!H454+'data \"live\" (TIO)'!H434))","v":0.69318913292581041},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I434/('data \"live\" (TIO)'!I474+'data \"live\" (TIO)'!I434),'data \"live\" (TIO)'!I434/('data \"live\" (TIO)'!I454+'data \"live\" (TIO)'!I434))","v":0.61563843422071507},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J434/('data \"live\" (TIO)'!J474+'data \"live\" (TIO)'!J434),'data \"live\" (TIO)'!J434/('data \"live\" (TIO)'!J454+'data \"live\" (TIO)'!J434))","v":0.56166047152463427},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K434/('data \"live\" (TIO)'!K474+'data \"live\" (TIO)'!K434),'data \"live\" (TIO)'!K434/('data \"live\" (TIO)'!K454+'data \"live\" (TIO)'!K434))","v":0.70390213204794072},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L434/('data \"live\" (TIO)'!L474+'data \"live\" (TIO)'!L434),'data \"live\" (TIO)'!L434/('data \"live\" (TIO)'!L454+'data \"live\" (TIO)'!L434))","v":0.52404330606473126},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M434/('data \"live\" (TIO)'!M474+'data \"live\" (TIO)'!M434),'data \"live\" (TIO)'!M434/('data \"live\" (TIO)'!M454+'data \"live\" (TIO)'!M434))","v":0.50112009685341063},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N434/('data \"live\" (TIO)'!N474+'data \"live\" (TIO)'!N434),'data \"live\" (TIO)'!N434/('data \"live\" (TIO)'!N454+'data \"live\" (TIO)'!N434))","v":0.50527118879178801},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O434/('data \"live\" (TIO)'!O474+'data \"live\" (TIO)'!O434),'data \"live\" (TIO)'!O434/('data \"live\" (TIO)'!O454+'data \"live\" (TIO)'!O434))","v":0.52800376886698441},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P434/('data \"live\" (TIO)'!P474+'data \"live\" (TIO)'!P434),'data \"live\" (TIO)'!P434/('data \"live\" (TIO)'!P454+'data \"live\" (TIO)'!P434))","v":0.52145872441246421},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q434/('data \"live\" (TIO)'!Q474+'data \"live\" (TIO)'!Q434),'data \"live\" (TIO)'!Q434/('data \"live\" (TIO)'!Q454+'data \"live\" (TIO)'!Q434))","v":0.5148804089830199},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R434/('data \"live\" (TIO)'!R474+'data \"live\" (TIO)'!R434),'data \"live\" (TIO)'!R434/('data \"live\" (TIO)'!R454+'data \"live\" (TIO)'!R434))","v":0.50827797723737955},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V434/('data \"live\" (TIO)'!V474+'data \"live\" (TIO)'!V434),'data \"live\" (TIO)'!V434/('data \"live\" (TIO)'!V454+'data \"live\" (TIO)'!V434))","v":0.42385757794470696},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W434/('data \"live\" (TIO)'!W474+'data \"live\" (TIO)'!W434),'data \"live\" (TIO)'!W434/('data \"live\" (TIO)'!W454+'data \"live\" (TIO)'!W434))","v":0.67436986049896808},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X434/('data \"live\" (TIO)'!X474+'data \"live\" (TIO)'!X434),'data \"live\" (TIO)'!X434/('data \"live\" (TIO)'!X454+'data \"live\" (TIO)'!X434))","v":0.63376970075398764},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y434/('data \"live\" (TIO)'!Y474+'data \"live\" (TIO)'!Y434),'data \"live\" (TIO)'!Y434/('data \"live\" (TIO)'!Y454+'data \"live\" (TIO)'!Y434))","v":0.50995232040624772},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z434/('data \"live\" (TIO)'!Z474+'data \"live\" (TIO)'!Z434),'data \"live\" (TIO)'!Z434/('data \"live\" (TIO)'!Z454+'data \"live\" (TIO)'!Z434))","v":0.52139258300859792},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA434/('data \"live\" (TIO)'!AA474+'data \"live\" (TIO)'!AA434),'data \"live\" (TIO)'!AA434/('data \"live\" (TIO)'!AA454+'data \"live\" (TIO)'!AA434))","v":0.75615751119056029},{"$f":"HLOOKUP($Y$3,$S723:$X739,12,FALSE)","v":0.50995232040624772},{"$f":"HLOOKUP($Z$3,$S723:$X739,12,FALSE)","v":0.63376970075398764}]
["Canterbury","Canterbury network farebox ratio:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C435/('data \"live\" (TIO)'!C475+'data \"live\" (TIO)'!C435),'data \"live\" (TIO)'!C435/('data \"live\" (TIO)'!C455+'data \"live\" (TIO)'!C435))","v":0.45453825491710004},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D435/('data \"live\" (TIO)'!D475+'data \"live\" (TIO)'!D435),'data \"live\" (TIO)'!D435/('data \"live\" (TIO)'!D455+'data \"live\" (TIO)'!D435))","v":0.40063147336310301},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E435/('data \"live\" (TIO)'!E475+'data \"live\" (TIO)'!E435),'data \"live\" (TIO)'!E435/('data \"live\" (TIO)'!E455+'data \"live\" (TIO)'!E435))","v":0.31481612365348088},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F435/('data \"live\" (TIO)'!F475+'data \"live\" (TIO)'!F435),'data \"live\" (TIO)'!F435/('data \"live\" (TIO)'!F455+'data \"live\" (TIO)'!F435))","v":0.35426754807246102},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G435/('data \"live\" (TIO)'!G475+'data \"live\" (TIO)'!G435),'data \"live\" (TIO)'!G435/('data \"live\" (TIO)'!G455+'data \"live\" (TIO)'!G435))","v":0.37801307173261056},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H435/('data \"live\" (TIO)'!H475+'data \"live\" (TIO)'!H435),'data \"live\" (TIO)'!H435/('data \"live\" (TIO)'!H455+'data \"live\" (TIO)'!H435))","v":0.4043545516513995},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I435/('data \"live\" (TIO)'!I475+'data \"live\" (TIO)'!I435),'data \"live\" (TIO)'!I435/('data \"live\" (TIO)'!I455+'data \"live\" (TIO)'!I435))","v":0.42703448182867815},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J435/('data \"live\" (TIO)'!J475+'data \"live\" (TIO)'!J435),'data \"live\" (TIO)'!J435/('data \"live\" (TIO)'!J455+'data \"live\" (TIO)'!J435))","v":0.41153596281228971},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K435/('data \"live\" (TIO)'!K475+'data \"live\" (TIO)'!K435),'data \"live\" (TIO)'!K435/('data \"live\" (TIO)'!K455+'data \"live\" (TIO)'!K435))","v":0.40406817490802854},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L435/('data \"live\" (TIO)'!L475+'data \"live\" (TIO)'!L435),'data \"live\" (TIO)'!L435/('data \"live\" (TIO)'!L455+'data \"live\" (TIO)'!L435))","v":0.38637684211654671},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M435/('data \"live\" (TIO)'!M475+'data \"live\" (TIO)'!M435),'data \"live\" (TIO)'!M435/('data \"live\" (TIO)'!M455+'data \"live\" (TIO)'!M435))","v":0.38531971262700654},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N435/('data \"live\" (TIO)'!N475+'data \"live\" (TIO)'!N435),'data \"live\" (TIO)'!N435/('data \"live\" (TIO)'!N455+'data \"live\" (TIO)'!N435))","v":0.38747438837469084},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O435/('data \"live\" (TIO)'!O475+'data \"live\" (TIO)'!O435),'data \"live\" (TIO)'!O435/('data \"live\" (TIO)'!O455+'data \"live\" (TIO)'!O435))","v":0.38507509788894495},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P435/('data \"live\" (TIO)'!P475+'data \"live\" (TIO)'!P435),'data \"live\" (TIO)'!P435/('data \"live\" (TIO)'!P455+'data \"live\" (TIO)'!P435))","v":0.37816781684870215},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q435/('data \"live\" (TIO)'!Q475+'data \"live\" (TIO)'!Q435),'data \"live\" (TIO)'!Q435/('data \"live\" (TIO)'!Q455+'data \"live\" (TIO)'!Q435))","v":0.37130964308379999},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R435/('data \"live\" (TIO)'!R475+'data \"live\" (TIO)'!R435),'data \"live\" (TIO)'!R435/('data \"live\" (TIO)'!R455+'data \"live\" (TIO)'!R435))","v":0.36450293187025729},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V435/('data \"live\" (TIO)'!V475+'data \"live\" (TIO)'!V435),'data \"live\" (TIO)'!V435/('data \"live\" (TIO)'!V455+'data \"live\" (TIO)'!V435))","v":0.3924591943513796},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W435/('data \"live\" (TIO)'!W475+'data \"live\" (TIO)'!W435),'data \"live\" (TIO)'!W435/('data \"live\" (TIO)'!W455+'data \"live\" (TIO)'!W435))","v":0.37921209052238308},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X435/('data \"live\" (TIO)'!X475+'data \"live\" (TIO)'!X435),'data \"live\" (TIO)'!X435/('data \"live\" (TIO)'!X455+'data \"live\" (TIO)'!X435))","v":0.41417865928172637},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y435/('data \"live\" (TIO)'!Y475+'data \"live\" (TIO)'!Y435),'data \"live\" (TIO)'!Y435/('data \"live\" (TIO)'!Y455+'data \"live\" (TIO)'!Y435))","v":0.38639196114079749},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z435/('data \"live\" (TIO)'!Z475+'data \"live\" (TIO)'!Z435),'data \"live\" (TIO)'!Z435/('data \"live\" (TIO)'!Z455+'data \"live\" (TIO)'!Z435))","v":0.37805502925504775},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA435/('data \"live\" (TIO)'!AA475+'data \"live\" (TIO)'!AA435),'data \"live\" (TIO)'!AA435/('data \"live\" (TIO)'!AA455+'data \"live\" (TIO)'!AA435))","v":0.63476704872186696},{"$f":"HLOOKUP($Y$3,$S723:$X739,13,FALSE)","v":0.38639196114079749},{"$f":"HLOOKUP($Z$3,$S723:$X739,13,FALSE)","v":0.41417865928172637}]
["West Coast","West Coast network farebox ratio:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C436/('data \"live\" (TIO)'!C476+'data \"live\" (TIO)'!C436),'data \"live\" (TIO)'!C436/('data \"live\" (TIO)'!C456+'data \"live\" (TIO)'!C436))","v":0.7396086304223467},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D436/('data \"live\" (TIO)'!D476+'data \"live\" (TIO)'!D436),'data \"live\" (TIO)'!D436/('data \"live\" (TIO)'!D456+'data \"live\" (TIO)'!D436))","v":0.74621446369610112},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E436/('data \"live\" (TIO)'!E476+'data \"live\" (TIO)'!E436),'data \"live\" (TIO)'!E436/('data \"live\" (TIO)'!E456+'data \"live\" (TIO)'!E436))","v":0.73077585828245528},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F436/('data \"live\" (TIO)'!F476+'data \"live\" (TIO)'!F436),'data \"live\" (TIO)'!F436/('data \"live\" (TIO)'!F456+'data \"live\" (TIO)'!F436))","v":0.80746102381348051},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G436/('data \"live\" (TIO)'!G476+'data \"live\" (TIO)'!G436),'data \"live\" (TIO)'!G436/('data \"live\" (TIO)'!G456+'data \"live\" (TIO)'!G436))","v":0.72246124756059338},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H436/('data \"live\" (TIO)'!H476+'data \"live\" (TIO)'!H436),'data \"live\" (TIO)'!H436/('data \"live\" (TIO)'!H456+'data \"live\" (TIO)'!H436))","v":0.75641581863813845},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I436/('data \"live\" (TIO)'!I476+'data \"live\" (TIO)'!I436),'data \"live\" (TIO)'!I436/('data \"live\" (TIO)'!I456+'data \"live\" (TIO)'!I436))","v":0.75660072125222133},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J436/('data \"live\" (TIO)'!J476+'data \"live\" (TIO)'!J436),'data \"live\" (TIO)'!J436/('data \"live\" (TIO)'!J456+'data \"live\" (TIO)'!J436))","v":0.74786678648317728},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K436/('data \"live\" (TIO)'!K476+'data \"live\" (TIO)'!K436),'data \"live\" (TIO)'!K436/('data \"live\" (TIO)'!K456+'data \"live\" (TIO)'!K436))","v":0.69850781189071154},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L436/('data \"live\" (TIO)'!L476+'data \"live\" (TIO)'!L436),'data \"live\" (TIO)'!L436/('data \"live\" (TIO)'!L456+'data \"live\" (TIO)'!L436))","v":0},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M436/('data \"live\" (TIO)'!M476+'data \"live\" (TIO)'!M436),'data \"live\" (TIO)'!M436/('data \"live\" (TIO)'!M456+'data \"live\" (TIO)'!M436))","v":0},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N436/('data \"live\" (TIO)'!N476+'data \"live\" (TIO)'!N436),'data \"live\" (TIO)'!N436/('data \"live\" (TIO)'!N456+'data \"live\" (TIO)'!N436))","v":0},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O436/('data \"live\" (TIO)'!O476+'data \"live\" (TIO)'!O436),'data \"live\" (TIO)'!O436/('data \"live\" (TIO)'!O456+'data \"live\" (TIO)'!O436))","v":0},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P436/('data \"live\" (TIO)'!P476+'data \"live\" (TIO)'!P436),'data \"live\" (TIO)'!P436/('data \"live\" (TIO)'!P456+'data \"live\" (TIO)'!P436))","v":0},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q436/('data \"live\" (TIO)'!Q476+'data \"live\" (TIO)'!Q436),'data \"live\" (TIO)'!Q436/('data \"live\" (TIO)'!Q456+'data \"live\" (TIO)'!Q436))","v":0},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R436/('data \"live\" (TIO)'!R476+'data \"live\" (TIO)'!R436),'data \"live\" (TIO)'!R436/('data \"live\" (TIO)'!R456+'data \"live\" (TIO)'!R436))","v":0},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V436/('data \"live\" (TIO)'!V476+'data \"live\" (TIO)'!V436),'data \"live\" (TIO)'!V436/('data \"live\" (TIO)'!V456+'data \"live\" (TIO)'!V436))","v":0.73868247672645226},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W436/('data \"live\" (TIO)'!W476+'data \"live\" (TIO)'!W436),'data \"live\" (TIO)'!W436/('data \"live\" (TIO)'!W456+'data \"live\" (TIO)'!W436))","v":0.75932416834761063},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X436/('data \"live\" (TIO)'!X476+'data \"live\" (TIO)'!X436),'data \"live\" (TIO)'!X436/('data \"live\" (TIO)'!X456+'data \"live\" (TIO)'!X436))","v":0.73596909137115474},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y436/('data \"live\" (TIO)'!Y476+'data \"live\" (TIO)'!Y436),'data \"live\" (TIO)'!Y436/('data \"live\" (TIO)'!Y456+'data \"live\" (TIO)'!Y436))","v":0},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z436/('data \"live\" (TIO)'!Z476+'data \"live\" (TIO)'!Z436),'data \"live\" (TIO)'!Z436/('data \"live\" (TIO)'!Z456+'data \"live\" (TIO)'!Z436))","v":0},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA436/('data \"live\" (TIO)'!AA476+'data \"live\" (TIO)'!AA436),'data \"live\" (TIO)'!AA436/('data \"live\" (TIO)'!AA456+'data \"live\" (TIO)'!AA436))","v":0},{"$f":"HLOOKUP($Y$3,$S723:$X739,14,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S723:$X739,14,FALSE)","v":0.73596909137115474}]
["Otago","Otago network farebox ratio:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C437/('data \"live\" (TIO)'!C477+'data \"live\" (TIO)'!C437),'data \"live\" (TIO)'!C437/('data \"live\" (TIO)'!C457+'data \"live\" (TIO)'!C437))","v":0.54844627468544804},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D437/('data \"live\" (TIO)'!D477+'data \"live\" (TIO)'!D437),'data \"live\" (TIO)'!D437/('data \"live\" (TIO)'!D457+'data \"live\" (TIO)'!D437))","v":0.49736966939997168},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E437/('data \"live\" (TIO)'!E477+'data \"live\" (TIO)'!E437),'data \"live\" (TIO)'!E437/('data \"live\" (TIO)'!E457+'data \"live\" (TIO)'!E437))","v":0.45057092939333249},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F437/('data \"live\" (TIO)'!F477+'data \"live\" (TIO)'!F437),'data \"live\" (TIO)'!F437/('data \"live\" (TIO)'!F457+'data \"live\" (TIO)'!F437))","v":0.4658722746557597},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G437/('data \"live\" (TIO)'!G477+'data \"live\" (TIO)'!G437),'data \"live\" (TIO)'!G437/('data \"live\" (TIO)'!G457+'data \"live\" (TIO)'!G437))","v":0.50129077651118892},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H437/('data \"live\" (TIO)'!H477+'data \"live\" (TIO)'!H437),'data \"live\" (TIO)'!H437/('data \"live\" (TIO)'!H457+'data \"live\" (TIO)'!H437))","v":0.53883190286790872},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I437/('data \"live\" (TIO)'!I477+'data \"live\" (TIO)'!I437),'data \"live\" (TIO)'!I437/('data \"live\" (TIO)'!I457+'data \"live\" (TIO)'!I437))","v":0.5950737747412318},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J437/('data \"live\" (TIO)'!J477+'data \"live\" (TIO)'!J437),'data \"live\" (TIO)'!J437/('data \"live\" (TIO)'!J457+'data \"live\" (TIO)'!J437))","v":0.49116826489076043},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K437/('data \"live\" (TIO)'!K477+'data \"live\" (TIO)'!K437),'data \"live\" (TIO)'!K437/('data \"live\" (TIO)'!K457+'data \"live\" (TIO)'!K437))","v":0.34319922070973546},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L437/('data \"live\" (TIO)'!L477+'data \"live\" (TIO)'!L437),'data \"live\" (TIO)'!L437/('data \"live\" (TIO)'!L457+'data \"live\" (TIO)'!L437))","v":0.376727504869032},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M437/('data \"live\" (TIO)'!M477+'data \"live\" (TIO)'!M437),'data \"live\" (TIO)'!M437/('data \"live\" (TIO)'!M457+'data \"live\" (TIO)'!M437))","v":0.39317013883742447},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N437/('data \"live\" (TIO)'!N477+'data \"live\" (TIO)'!N437),'data \"live\" (TIO)'!N437/('data \"live\" (TIO)'!N457+'data \"live\" (TIO)'!N437))","v":0.4022283333128156},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O437/('data \"live\" (TIO)'!O477+'data \"live\" (TIO)'!O437),'data \"live\" (TIO)'!O437/('data \"live\" (TIO)'!O457+'data \"live\" (TIO)'!O437))","v":0.32047062039752827},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P437/('data \"live\" (TIO)'!P477+'data \"live\" (TIO)'!P437),'data \"live\" (TIO)'!P437/('data \"live\" (TIO)'!P457+'data \"live\" (TIO)'!P437))","v":0.33441921575771627},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q437/('data \"live\" (TIO)'!Q477+'data \"live\" (TIO)'!Q437),'data \"live\" (TIO)'!Q437/('data \"live\" (TIO)'!Q457+'data \"live\" (TIO)'!Q437))","v":0.33548659730870223},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R437/('data \"live\" (TIO)'!R477+'data \"live\" (TIO)'!R437),'data \"live\" (TIO)'!R437/('data \"live\" (TIO)'!R457+'data \"live\" (TIO)'!R437))","v":0.33661867380262323},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V437/('data \"live\" (TIO)'!V477+'data \"live\" (TIO)'!V437),'data \"live\" (TIO)'!V437/('data \"live\" (TIO)'!V457+'data \"live\" (TIO)'!V437))","v":0.49500246174922813},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W437/('data \"live\" (TIO)'!W477+'data \"live\" (TIO)'!W437),'data \"live\" (TIO)'!W437/('data \"live\" (TIO)'!W457+'data \"live\" (TIO)'!W437))","v":0.50387145070180706},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X437/('data \"live\" (TIO)'!X477+'data \"live\" (TIO)'!X437),'data \"live\" (TIO)'!X437/('data \"live\" (TIO)'!X457+'data \"live\" (TIO)'!X437))","v":0.46449783005567319},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y437/('data \"live\" (TIO)'!Y477+'data \"live\" (TIO)'!Y437),'data \"live\" (TIO)'!Y437/('data \"live\" (TIO)'!Y457+'data \"live\" (TIO)'!Y437))","v":0.3907936770237993},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z437/('data \"live\" (TIO)'!Z477+'data \"live\" (TIO)'!Z437),'data \"live\" (TIO)'!Z437/('data \"live\" (TIO)'!Z457+'data \"live\" (TIO)'!Z437))","v":0.33025637566705573},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA437/('data \"live\" (TIO)'!AA477+'data \"live\" (TIO)'!AA437),'data \"live\" (TIO)'!AA437/('data \"live\" (TIO)'!AA457+'data \"live\" (TIO)'!AA437))","v":0.61477967229869013},{"$f":"HLOOKUP($Y$3,$S723:$X739,15,FALSE)","v":0.3907936770237993},{"$f":"HLOOKUP($Z$3,$S723:$X739,15,FALSE)","v":0.46449783005567319}]
["Southland","Southland network farebox ratio:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C438/('data \"live\" (TIO)'!C478+'data \"live\" (TIO)'!C438),'data \"live\" (TIO)'!C438/('data \"live\" (TIO)'!C458+'data \"live\" (TIO)'!C438))","v":0.15125818802654187},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D438/('data \"live\" (TIO)'!D478+'data \"live\" (TIO)'!D438),'data \"live\" (TIO)'!D438/('data \"live\" (TIO)'!D458+'data \"live\" (TIO)'!D438))","v":0.13966168492995804},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E438/('data \"live\" (TIO)'!E478+'data \"live\" (TIO)'!E438),'data \"live\" (TIO)'!E438/('data \"live\" (TIO)'!E458+'data \"live\" (TIO)'!E438))","v":0.13949989894666856},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F438/('data \"live\" (TIO)'!F478+'data \"live\" (TIO)'!F438),'data \"live\" (TIO)'!F438/('data \"live\" (TIO)'!F458+'data \"live\" (TIO)'!F438))","v":0.19415668454990676},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G438/('data \"live\" (TIO)'!G478+'data \"live\" (TIO)'!G438),'data \"live\" (TIO)'!G438/('data \"live\" (TIO)'!G458+'data \"live\" (TIO)'!G438))","v":0.26634706556305893},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H438/('data \"live\" (TIO)'!H478+'data \"live\" (TIO)'!H438),'data \"live\" (TIO)'!H438/('data \"live\" (TIO)'!H458+'data \"live\" (TIO)'!H438))","v":0.28761925622027806},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I438/('data \"live\" (TIO)'!I478+'data \"live\" (TIO)'!I438),'data \"live\" (TIO)'!I438/('data \"live\" (TIO)'!I458+'data \"live\" (TIO)'!I438))","v":0.31554526112477554},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J438/('data \"live\" (TIO)'!J478+'data \"live\" (TIO)'!J438),'data \"live\" (TIO)'!J438/('data \"live\" (TIO)'!J458+'data \"live\" (TIO)'!J438))","v":0.29595665914898045},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K438/('data \"live\" (TIO)'!K478+'data \"live\" (TIO)'!K438),'data \"live\" (TIO)'!K438/('data \"live\" (TIO)'!K458+'data \"live\" (TIO)'!K438))","v":0.28658449171360373},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L438/('data \"live\" (TIO)'!L478+'data \"live\" (TIO)'!L438),'data \"live\" (TIO)'!L438/('data \"live\" (TIO)'!L458+'data \"live\" (TIO)'!L438))","v":0.23565476379075442},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M438/('data \"live\" (TIO)'!M478+'data \"live\" (TIO)'!M438),'data \"live\" (TIO)'!M438/('data \"live\" (TIO)'!M458+'data \"live\" (TIO)'!M438))","v":0.23170782861590519},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N438/('data \"live\" (TIO)'!N478+'data \"live\" (TIO)'!N438),'data \"live\" (TIO)'!N438/('data \"live\" (TIO)'!N458+'data \"live\" (TIO)'!N438))","v":0.21867752700944623},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O438/('data \"live\" (TIO)'!O478+'data \"live\" (TIO)'!O438),'data \"live\" (TIO)'!O438/('data \"live\" (TIO)'!O458+'data \"live\" (TIO)'!O438))","v":0.21516119353407828},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P438/('data \"live\" (TIO)'!P478+'data \"live\" (TIO)'!P438),'data \"live\" (TIO)'!P438/('data \"live\" (TIO)'!P458+'data \"live\" (TIO)'!P438))","v":0.21843027209077484},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q438/('data \"live\" (TIO)'!Q478+'data \"live\" (TIO)'!Q438),'data \"live\" (TIO)'!Q438/('data \"live\" (TIO)'!Q458+'data \"live\" (TIO)'!Q438))","v":0.21513297808322376},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R438/('data \"live\" (TIO)'!R478+'data \"live\" (TIO)'!R438),'data \"live\" (TIO)'!R438/('data \"live\" (TIO)'!R458+'data \"live\" (TIO)'!R438))","v":0.21109262439616916},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V438/('data \"live\" (TIO)'!V478+'data \"live\" (TIO)'!V438),'data \"live\" (TIO)'!V438/('data \"live\" (TIO)'!V458+'data \"live\" (TIO)'!V438))","v":0.14331590936468339},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W438/('data \"live\" (TIO)'!W478+'data \"live\" (TIO)'!W438),'data \"live\" (TIO)'!W438/('data \"live\" (TIO)'!W458+'data \"live\" (TIO)'!W438))","v":0.24578880598762684},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X438/('data \"live\" (TIO)'!X478+'data \"live\" (TIO)'!X438),'data \"live\" (TIO)'!X438/('data \"live\" (TIO)'!X458+'data \"live\" (TIO)'!X438))","v":0.29835324403977509},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y438/('data \"live\" (TIO)'!Y478+'data \"live\" (TIO)'!Y438),'data \"live\" (TIO)'!Y438/('data \"live\" (TIO)'!Y458+'data \"live\" (TIO)'!Y438))","v":0.22827304181809555},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z438/('data \"live\" (TIO)'!Z478+'data \"live\" (TIO)'!Z438),'data \"live\" (TIO)'!Z438/('data \"live\" (TIO)'!Z458+'data \"live\" (TIO)'!Z438))","v":0.21624408761404798},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA438/('data \"live\" (TIO)'!AA478+'data \"live\" (TIO)'!AA438),'data \"live\" (TIO)'!AA438/('data \"live\" (TIO)'!AA458+'data \"live\" (TIO)'!AA438))","v":0.44524028704167273},{"$f":"HLOOKUP($Y$3,$S723:$X739,16,FALSE)","v":0.22827304181809555},{"$f":"HLOOKUP($Z$3,$S723:$X739,16,FALSE)","v":0.29835324403977509}]
["National","National total network farebox ratio:",{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C439/('data \"live\" (TIO)'!C479+'data \"live\" (TIO)'!C439),'data \"live\" (TIO)'!C439/('data \"live\" (TIO)'!C459+'data \"live\" (TIO)'!C439))","v":0.44607913358772017},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D439/('data \"live\" (TIO)'!D479+'data \"live\" (TIO)'!D439),'data \"live\" (TIO)'!D439/('data \"live\" (TIO)'!D459+'data \"live\" (TIO)'!D439))","v":0.46341765201350577},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E439/('data \"live\" (TIO)'!E479+'data \"live\" (TIO)'!E439),'data \"live\" (TIO)'!E439/('data \"live\" (TIO)'!E459+'data \"live\" (TIO)'!E439))","v":0.43627903893292291},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F439/('data \"live\" (TIO)'!F479+'data \"live\" (TIO)'!F439),'data \"live\" (TIO)'!F439/('data \"live\" (TIO)'!F459+'data \"live\" (TIO)'!F439))","v":0.46245194893236635},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G439/('data \"live\" (TIO)'!G479+'data \"live\" (TIO)'!G439),'data \"live\" (TIO)'!G439/('data \"live\" (TIO)'!G459+'data \"live\" (TIO)'!G439))","v":0.46191222783996366},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H439/('data \"live\" (TIO)'!H479+'data \"live\" (TIO)'!H439),'data \"live\" (TIO)'!H439/('data \"live\" (TIO)'!H459+'data \"live\" (TIO)'!H439))","v":0.48267987128509571},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I439/('data \"live\" (TIO)'!I479+'data \"live\" (TIO)'!I439),'data \"live\" (TIO)'!I439/('data \"live\" (TIO)'!I459+'data \"live\" (TIO)'!I439))","v":0.49679871147936328},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J439/('data \"live\" (TIO)'!J479+'data \"live\" (TIO)'!J439),'data \"live\" (TIO)'!J439/('data \"live\" (TIO)'!J459+'data \"live\" (TIO)'!J439))","v":0.47465026605170219},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K439/('data \"live\" (TIO)'!K479+'data \"live\" (TIO)'!K439),'data \"live\" (TIO)'!K439/('data \"live\" (TIO)'!K459+'data \"live\" (TIO)'!K439))","v":0.43264569979426637},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L439/('data \"live\" (TIO)'!L479+'data \"live\" (TIO)'!L439),'data \"live\" (TIO)'!L439/('data \"live\" (TIO)'!L459+'data \"live\" (TIO)'!L439))","v":0.43072376675370988},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M439/('data \"live\" (TIO)'!M479+'data \"live\" (TIO)'!M439),'data \"live\" (TIO)'!M439/('data \"live\" (TIO)'!M459+'data \"live\" (TIO)'!M439))","v":0.44261037659794417},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N439/('data \"live\" (TIO)'!N479+'data \"live\" (TIO)'!N439),'data \"live\" (TIO)'!N439/('data \"live\" (TIO)'!N459+'data \"live\" (TIO)'!N439))","v":0.45099602679755241},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O439/('data \"live\" (TIO)'!O479+'data \"live\" (TIO)'!O439),'data \"live\" (TIO)'!O439/('data \"live\" (TIO)'!O459+'data \"live\" (TIO)'!O439))","v":0.4499429568492031},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P439/('data \"live\" (TIO)'!P479+'data \"live\" (TIO)'!P439),'data \"live\" (TIO)'!P439/('data \"live\" (TIO)'!P459+'data \"live\" (TIO)'!P439))","v":0.45876337942168316},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q439/('data \"live\" (TIO)'!Q479+'data \"live\" (TIO)'!Q439),'data \"live\" (TIO)'!Q439/('data \"live\" (TIO)'!Q459+'data \"live\" (TIO)'!Q439))","v":0.46434390648422597},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R439/('data \"live\" (TIO)'!R479+'data \"live\" (TIO)'!R439),'data \"live\" (TIO)'!R439/('data \"live\" (TIO)'!R459+'data \"live\" (TIO)'!R439))","v":0.47951199768346919},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V439/('data \"live\" (TIO)'!V479+'data \"live\" (TIO)'!V439),'data \"live\" (TIO)'!V439/('data \"live\" (TIO)'!V459+'data \"live\" (TIO)'!V439))","v":0.44810859601498249},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W439/('data \"live\" (TIO)'!W479+'data \"live\" (TIO)'!W439),'data \"live\" (TIO)'!W439/('data \"live\" (TIO)'!W459+'data \"live\" (TIO)'!W439))","v":0.46934916457751485},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X439/('data \"live\" (TIO)'!X479+'data \"live\" (TIO)'!X439),'data \"live\" (TIO)'!X439/('data \"live\" (TIO)'!X459+'data \"live\" (TIO)'!X439))","v":0.46633415332727174},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y439/('data \"live\" (TIO)'!Y479+'data \"live\" (TIO)'!Y439),'data \"live\" (TIO)'!Y439/('data \"live\" (TIO)'!Y459+'data \"live\" (TIO)'!Y439))","v":0.44159621273033284},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z439/('data \"live\" (TIO)'!Z479+'data \"live\" (TIO)'!Z439),'data \"live\" (TIO)'!Z439/('data \"live\" (TIO)'!Z459+'data \"live\" (TIO)'!Z439))","v":0.45784664200394076},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA439/('data \"live\" (TIO)'!AA479+'data \"live\" (TIO)'!AA439),'data \"live\" (TIO)'!AA439/('data \"live\" (TIO)'!AA459+'data \"live\" (TIO)'!AA439))","v":0.73322963130685603},{"$f":"HLOOKUP($Y$3,$S723:$X739,17,FALSE)","v":0.44159621273033284},{"$f":"HLOOKUP($Z$3,$S723:$X739,17,FALSE)","v":0.46633415332727174}]
[null,{"$f":"VLOOKUP('data \"live\" (TIO)'!$B$484,$A724:$Y739,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A724:$Y739,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A724:$Y739,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A724:$Y739,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A724:$Y739,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A724:$AK739,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A724:$Y739,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A724:$Y739,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A724:$Y739,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A724:$Y739,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A724:$Y739,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A724:$Y739,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A724:$Y739,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A724:$Y739,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A724:$Y739,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A724:$Y739,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A724:$Y739,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A724:$Y739,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A724:$Y739,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A724:$Y739,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A724:$Y739,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A724:$Y739,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A724:$Y739,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A724:$Y739,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A724:$Z739,26,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B740","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I441/('data \"live\" (TIO)'!I481+'data \"live\" (TIO)'!I441),'data \"live\" (TIO)'!I441/('data \"live\" (TIO)'!I461+'data \"live\" (TIO)'!I441))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J441/('data \"live\" (TIO)'!J481+'data \"live\" (TIO)'!J441),'data \"live\" (TIO)'!J441/('data \"live\" (TIO)'!J461+'data \"live\" (TIO)'!J441))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K441/('data \"live\" (TIO)'!K481+'data \"live\" (TIO)'!K441),'data \"live\" (TIO)'!K441/('data \"live\" (TIO)'!K461+'data \"live\" (TIO)'!K441))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L441/('data \"live\" (TIO)'!L481+'data \"live\" (TIO)'!L441),'data \"live\" (TIO)'!L441/('data \"live\" (TIO)'!L461+'data \"live\" (TIO)'!L441))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M441/('data \"live\" (TIO)'!M481+'data \"live\" (TIO)'!M441),'data \"live\" (TIO)'!M441/('data \"live\" (TIO)'!M461+'data \"live\" (TIO)'!M441))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N441/('data \"live\" (TIO)'!N481+'data \"live\" (TIO)'!N441),'data \"live\" (TIO)'!N441/('data \"live\" (TIO)'!N461+'data \"live\" (TIO)'!N441))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O441/('data \"live\" (TIO)'!O481+'data \"live\" (TIO)'!O441),'data \"live\" (TIO)'!O441/('data \"live\" (TIO)'!O461+'data \"live\" (TIO)'!O441))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P441/('data \"live\" (TIO)'!P481+'data \"live\" (TIO)'!P441),'data \"live\" (TIO)'!P441/('data \"live\" (TIO)'!P461+'data \"live\" (TIO)'!P441))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q441/('data \"live\" (TIO)'!Q481+'data \"live\" (TIO)'!Q441),'data \"live\" (TIO)'!Q441/('data \"live\" (TIO)'!Q461+'data \"live\" (TIO)'!Q441))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R441/('data \"live\" (TIO)'!R481+'data \"live\" (TIO)'!R441),'data \"live\" (TIO)'!R441/('data \"live\" (TIO)'!R461+'data \"live\" (TIO)'!R441))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V441/('data \"live\" (TIO)'!V481+'data \"live\" (TIO)'!V441),'data \"live\" (TIO)'!V441/('data \"live\" (TIO)'!V461+'data \"live\" (TIO)'!V441))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W441/('data \"live\" (TIO)'!W481+'data \"live\" (TIO)'!W441),'data \"live\" (TIO)'!W441/('data \"live\" (TIO)'!W461+'data \"live\" (TIO)'!W441))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X441/('data \"live\" (TIO)'!X481+'data \"live\" (TIO)'!X441),'data \"live\" (TIO)'!X441/('data \"live\" (TIO)'!X461+'data \"live\" (TIO)'!X441))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y441/('data \"live\" (TIO)'!Y481+'data \"live\" (TIO)'!Y441),'data \"live\" (TIO)'!Y441/('data \"live\" (TIO)'!Y461+'data \"live\" (TIO)'!Y441))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z441/('data \"live\" (TIO)'!Z481+'data \"live\" (TIO)'!Z441),'data \"live\" (TIO)'!Z441/('data \"live\" (TIO)'!Z461+'data \"live\" (TIO)'!Z441))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA441/('data \"live\" (TIO)'!AA481+'data \"live\" (TIO)'!AA441),'data \"live\" (TIO)'!AA441/('data \"live\" (TIO)'!AA461+'data \"live\" (TIO)'!AA441))","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S723:$X741,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S723:$X741,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B740","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!C442/('data \"live\" (TIO)'!C482+'data \"live\" (TIO)'!C442),'data \"live\" (TIO)'!C442/('data \"live\" (TIO)'!C462+'data \"live\" (TIO)'!C442))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!D442/('data \"live\" (TIO)'!D482+'data \"live\" (TIO)'!D442),'data \"live\" (TIO)'!D442/('data \"live\" (TIO)'!D462+'data \"live\" (TIO)'!D442))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!E442/('data \"live\" (TIO)'!E482+'data \"live\" (TIO)'!E442),'data \"live\" (TIO)'!E442/('data \"live\" (TIO)'!E462+'data \"live\" (TIO)'!E442))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!F442/('data \"live\" (TIO)'!F482+'data \"live\" (TIO)'!F442),'data \"live\" (TIO)'!F442/('data \"live\" (TIO)'!F462+'data \"live\" (TIO)'!F442))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!G442/('data \"live\" (TIO)'!G482+'data \"live\" (TIO)'!G442),'data \"live\" (TIO)'!G442/('data \"live\" (TIO)'!G462+'data \"live\" (TIO)'!G442))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!H442/('data \"live\" (TIO)'!H482+'data \"live\" (TIO)'!H442),'data \"live\" (TIO)'!H442/('data \"live\" (TIO)'!H462+'data \"live\" (TIO)'!H442))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!I442/('data \"live\" (TIO)'!I482+'data \"live\" (TIO)'!I442),'data \"live\" (TIO)'!I442/('data \"live\" (TIO)'!I462+'data \"live\" (TIO)'!I442))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!J442/('data \"live\" (TIO)'!J482+'data \"live\" (TIO)'!J442),'data \"live\" (TIO)'!J442/('data \"live\" (TIO)'!J462+'data \"live\" (TIO)'!J442))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!K442/('data \"live\" (TIO)'!K482+'data \"live\" (TIO)'!K442),'data \"live\" (TIO)'!K442/('data \"live\" (TIO)'!K462+'data \"live\" (TIO)'!K442))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!L442/('data \"live\" (TIO)'!L482+'data \"live\" (TIO)'!L442),'data \"live\" (TIO)'!L442/('data \"live\" (TIO)'!L462+'data \"live\" (TIO)'!L442))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!M442/('data \"live\" (TIO)'!M482+'data \"live\" (TIO)'!M442),'data \"live\" (TIO)'!M442/('data \"live\" (TIO)'!M462+'data \"live\" (TIO)'!M442))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!N442/('data \"live\" (TIO)'!N482+'data \"live\" (TIO)'!N442),'data \"live\" (TIO)'!N442/('data \"live\" (TIO)'!N462+'data \"live\" (TIO)'!N442))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!O442/('data \"live\" (TIO)'!O482+'data \"live\" (TIO)'!O442),'data \"live\" (TIO)'!O442/('data \"live\" (TIO)'!O462+'data \"live\" (TIO)'!O442))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!P442/('data \"live\" (TIO)'!P482+'data \"live\" (TIO)'!P442),'data \"live\" (TIO)'!P442/('data \"live\" (TIO)'!P462+'data \"live\" (TIO)'!P442))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Q442/('data \"live\" (TIO)'!Q482+'data \"live\" (TIO)'!Q442),'data \"live\" (TIO)'!Q442/('data \"live\" (TIO)'!Q462+'data \"live\" (TIO)'!Q442))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!R442/('data \"live\" (TIO)'!R482+'data \"live\" (TIO)'!R442),'data \"live\" (TIO)'!R442/('data \"live\" (TIO)'!R462+'data \"live\" (TIO)'!R442))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!V442/('data \"live\" (TIO)'!V482+'data \"live\" (TIO)'!V442),'data \"live\" (TIO)'!V442/('data \"live\" (TIO)'!V462+'data \"live\" (TIO)'!V442))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!W442/('data \"live\" (TIO)'!W482+'data \"live\" (TIO)'!W442),'data \"live\" (TIO)'!W442/('data \"live\" (TIO)'!W462+'data \"live\" (TIO)'!W442))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!X442/('data \"live\" (TIO)'!X482+'data \"live\" (TIO)'!X442),'data \"live\" (TIO)'!X442/('data \"live\" (TIO)'!X462+'data \"live\" (TIO)'!X442))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Y442/('data \"live\" (TIO)'!Y482+'data \"live\" (TIO)'!Y442),'data \"live\" (TIO)'!Y442/('data \"live\" (TIO)'!Y462+'data \"live\" (TIO)'!Y442))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!Z442/('data \"live\" (TIO)'!Z482+'data \"live\" (TIO)'!Z442),'data \"live\" (TIO)'!Z442/('data \"live\" (TIO)'!Z462+'data \"live\" (TIO)'!Z442))","v":{"$error":"#N/A"}},{"$f":"IF($E$1=$AR$8,'data \"live\" (TIO)'!AA442/('data \"live\" (TIO)'!AA482+'data \"live\" (TIO)'!AA442),'data \"live\" (TIO)'!AA442/('data \"live\" (TIO)'!AA462+'data \"live\" (TIO)'!AA442))","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S723:$X750,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S723:$X742,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"NETWORK AVERAGE FARES PER PASSENGER","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2009-12","2012-15","2015-18",{"$f":"V723","v":"2018-21"},{"$f":"W723","v":"2021-24"},{"$f":"X723","v":"2024-27"},{"$f":"$Y$3","v":"2018-21"},{"$f":"Z723","v":"2015-18"}]
["Northland","Northland network fares per passenger:",{"$f":"'data \"live\" (TIO)'!C424/'data \"live\" (TIO)'!C364","v":2.57150111404736},{"$f":"'data \"live\" (TIO)'!D424/'data \"live\" (TIO)'!D364","v":2.158812010898727},{"$f":"'data \"live\" (TIO)'!E424/'data \"live\" (TIO)'!E364","v":2.8093475381137827},{"$f":"'data \"live\" (TIO)'!F424/'data \"live\" (TIO)'!F364","v":2.1993101203350252},{"$f":"'data \"live\" (TIO)'!G424/'data \"live\" (TIO)'!G364","v":2.0433028981610297},{"$f":"'data \"live\" (TIO)'!H424/'data \"live\" (TIO)'!H364","v":2.0707529225979076},{"$f":"'data \"live\" (TIO)'!I424/'data \"live\" (TIO)'!I364","v":2.0436953454684854},{"$f":"'data \"live\" (TIO)'!J424/'data \"live\" (TIO)'!J364","v":2.2177569042128353},{"$f":"'data \"live\" (TIO)'!K424/'data \"live\" (TIO)'!K364","v":2.2946265475049628},{"$f":"'data \"live\" (TIO)'!L424/'data \"live\" (TIO)'!L364","v":1.9822274446443653},{"$f":"'data \"live\" (TIO)'!M424/'data \"live\" (TIO)'!M364","v":1.9518155349965223},{"$f":"'data \"live\" (TIO)'!N424/'data \"live\" (TIO)'!N364","v":1.9825874342308882},{"$f":"'data \"live\" (TIO)'!O424/'data \"live\" (TIO)'!O364","v":1.9825882309679437},{"$f":"'data \"live\" (TIO)'!P424/'data \"live\" (TIO)'!P364","v":1.9825937365364661},{"$f":"'data \"live\" (TIO)'!Q424/'data \"live\" (TIO)'!Q364","v":1.9825858914779912},{"$f":"'data \"live\" (TIO)'!R424/'data \"live\" (TIO)'!R364","v":1.9825917036217466},{"$f":"'data \"live\" (TIO)'!V424/'data \"live\" (TIO)'!V364","v":2.519670548776864},{"$f":"'data \"live\" (TIO)'!W424/'data \"live\" (TIO)'!W364","v":2.1030454594729977},{"$f":"'data \"live\" (TIO)'!X424/'data \"live\" (TIO)'!X364","v":2.1904214972895968},{"$f":"'data \"live\" (TIO)'!Y424/'data \"live\" (TIO)'!Y364","v":1.9722100831543248},{"$f":"'data \"live\" (TIO)'!Z424/'data \"live\" (TIO)'!Z364","v":1.9825892784906394},{"$f":"'data \"live\" (TIO)'!AA424/'data \"live\" (TIO)'!AA364","v":1.9825928539808026},{"$f":"HLOOKUP($Y$3,$S743:$X759,2,FALSE)","v":1.9722100831543248},{"$f":"HLOOKUP($Z$3,$S743:$X759,2,FALSE)","v":2.1904214972895968}]
["Auckland","Auckland network fares per passenger:",{"$f":"'data \"live\" (TIO)'!C425/'data \"live\" (TIO)'!C365","v":2.0862154281747167},{"$f":"'data \"live\" (TIO)'!D425/'data \"live\" (TIO)'!D365","v":2.1873324196750636},{"$f":"'data \"live\" (TIO)'!E425/'data \"live\" (TIO)'!E365","v":2.2504684922049862},{"$f":"'data \"live\" (TIO)'!F425/'data \"live\" (TIO)'!F365","v":2.3983284714145379},{"$f":"'data \"live\" (TIO)'!G425/'data \"live\" (TIO)'!G365","v":2.4103638412048323},{"$f":"'data \"live\" (TIO)'!H425/'data \"live\" (TIO)'!H365","v":2.519841040357214},{"$f":"'data \"live\" (TIO)'!I425/'data \"live\" (TIO)'!I365","v":2.5914442773438631},{"$f":"'data \"live\" (TIO)'!J425/'data \"live\" (TIO)'!J365","v":2.3841289334639111},{"$f":"'data \"live\" (TIO)'!K425/'data \"live\" (TIO)'!K365","v":2.3493112716748494},{"$f":"'data \"live\" (TIO)'!L425/'data \"live\" (TIO)'!L365","v":2.2476839791951209},{"$f":"'data \"live\" (TIO)'!M425/'data \"live\" (TIO)'!M365","v":2.2862781487902919},{"$f":"'data \"live\" (TIO)'!N425/'data \"live\" (TIO)'!N365","v":2.3342917666920302},{"$f":"'data \"live\" (TIO)'!O425/'data \"live\" (TIO)'!O365","v":2.3963706558081621},{"$f":"'data \"live\" (TIO)'!P425/'data \"live\" (TIO)'!P365","v":2.4132939145394765},{"$f":"'data \"live\" (TIO)'!Q425/'data \"live\" (TIO)'!Q365","v":2.4402608275148103},{"$f":"'data \"live\" (TIO)'!R425/'data \"live\" (TIO)'!R365","v":2.4953524134758971},{"$f":"'data \"live\" (TIO)'!V425/'data \"live\" (TIO)'!V365","v":2.1789094049877713},{"$f":"'data \"live\" (TIO)'!W425/'data \"live\" (TIO)'!W365","v":2.4460235790362614},{"$f":"'data \"live\" (TIO)'!X425/'data \"live\" (TIO)'!X365","v":2.4374974445186726},{"$f":"'data \"live\" (TIO)'!Y425/'data \"live\" (TIO)'!Y365","v":2.2906110493419622},{"$f":"'data \"live\" (TIO)'!Z425/'data \"live\" (TIO)'!Z365","v":2.4174737605756702},{"$f":"'data \"live\" (TIO)'!AA425/'data \"live\" (TIO)'!AA365","v":2.4257501761992599},{"$f":"HLOOKUP($Y$3,$S743:$X759,3,FALSE)","v":2.2906110493419622},{"$f":"HLOOKUP($Z$3,$S743:$X759,3,FALSE)","v":2.4374974445186726}]
["Waikato","Waikato network fares per passenger:",{"$f":"'data \"live\" (TIO)'!C426/'data \"live\" (TIO)'!C366","v":1.32693397887704},{"$f":"'data \"live\" (TIO)'!D426/'data \"live\" (TIO)'!D366","v":1.5660387360381967},{"$f":"'data \"live\" (TIO)'!E426/'data \"live\" (TIO)'!E366","v":1.6705126375313386},{"$f":"'data \"live\" (TIO)'!F426/'data \"live\" (TIO)'!F366","v":1.6197758842350398},{"$f":"'data \"live\" (TIO)'!G426/'data \"live\" (TIO)'!G366","v":1.6654996677540592},{"$f":"'data \"live\" (TIO)'!H426/'data \"live\" (TIO)'!H366","v":1.6374731334252093},{"$f":"'data \"live\" (TIO)'!I426/'data \"live\" (TIO)'!I366","v":1.6674238220502087},{"$f":"'data \"live\" (TIO)'!J426/'data \"live\" (TIO)'!J366","v":1.6425158417236678},{"$f":"'data \"live\" (TIO)'!K426/'data \"live\" (TIO)'!K366","v":1.4124934907334379},{"$f":"'data \"live\" (TIO)'!L426/'data \"live\" (TIO)'!L366","v":1.6629967760314919},{"$f":"'data \"live\" (TIO)'!M426/'data \"live\" (TIO)'!M366","v":1.7058339191984164},{"$f":"'data \"live\" (TIO)'!N426/'data \"live\" (TIO)'!N366","v":1.7203339355981346},{"$f":"'data \"live\" (TIO)'!O426/'data \"live\" (TIO)'!O366","v":1.7350119720202244},{"$f":"'data \"live\" (TIO)'!P426/'data \"live\" (TIO)'!P366","v":1.7498676591760824},{"$f":"'data \"live\" (TIO)'!Q426/'data \"live\" (TIO)'!Q366","v":1.7649035319852993},{"$f":"'data \"live\" (TIO)'!R426/'data \"live\" (TIO)'!R366","v":1.7801207517011568},{"$f":"'data \"live\" (TIO)'!V426/'data \"live\" (TIO)'!V366","v":1.5228414488258288},{"$f":"'data \"live\" (TIO)'!W426/'data \"live\" (TIO)'!W366","v":1.6410016612253389},{"$f":"'data \"live\" (TIO)'!X426/'data \"live\" (TIO)'!X366","v":1.5592947976020428},{"$f":"'data \"live\" (TIO)'!Y426/'data \"live\" (TIO)'!Y366","v":1.6965591311762187},{"$f":"'data \"live\" (TIO)'!Z426/'data \"live\" (TIO)'!Z366","v":1.7500171656071533},{"$f":"'data \"live\" (TIO)'!AA426/'data \"live\" (TIO)'!AA366","v":1.7956756983935918},{"$f":"HLOOKUP($Y$3,$S743:$X759,4,FALSE)","v":1.6965591311762187},{"$f":"HLOOKUP($Z$3,$S743:$X759,4,FALSE)","v":1.5592947976020428}]
["Bay of Plenty","Bay of Plenty network fares per passenger:",{"$f":"'data \"live\" (TIO)'!C427/'data \"live\" (TIO)'!C367","v":1.5220014817368654},{"$f":"'data \"live\" (TIO)'!D427/'data \"live\" (TIO)'!D367","v":1.4209992025518341},{"$f":"'data \"live\" (TIO)'!E427/'data \"live\" (TIO)'!E367","v":1.4496412325476269},{"$f":"'data \"live\" (TIO)'!F427/'data \"live\" (TIO)'!F367","v":1.5962339955140237},{"$f":"'data \"live\" (TIO)'!G427/'data \"live\" (TIO)'!G367","v":1.5850403981457881},{"$f":"'data \"live\" (TIO)'!H427/'data \"live\" (TIO)'!H367","v":1.5552101545350931},{"$f":"'data \"live\" (TIO)'!I427/'data \"live\" (TIO)'!I367","v":1.5076992318663613},{"$f":"'data \"live\" (TIO)'!J427/'data \"live\" (TIO)'!J367","v":1.6148495827722553},{"$f":"'data \"live\" (TIO)'!K427/'data \"live\" (TIO)'!K367","v":1.5445021951666507},{"$f":"'data \"live\" (TIO)'!L427/'data \"live\" (TIO)'!L367","v":1.5809117933556824},{"$f":"'data \"live\" (TIO)'!M427/'data \"live\" (TIO)'!M367","v":1.5809117933556824},{"$f":"'data \"live\" (TIO)'!N427/'data \"live\" (TIO)'!N367","v":1.5809117933556824},{"$f":"'data \"live\" (TIO)'!O427/'data \"live\" (TIO)'!O367","v":1.5809117933556824},{"$f":"'data \"live\" (TIO)'!P427/'data \"live\" (TIO)'!P367","v":1.5809117933556824},{"$f":"'data \"live\" (TIO)'!Q427/'data \"live\" (TIO)'!Q367","v":1.5809117933556824},{"$f":"'data \"live\" (TIO)'!R427/'data \"live\" (TIO)'!R367","v":1.5809117933556824},{"$f":"'data \"live\" (TIO)'!V427/'data \"live\" (TIO)'!V367","v":1.4609585789753001},{"$f":"'data \"live\" (TIO)'!W427/'data \"live\" (TIO)'!W367","v":1.5782620126389069},{"$f":"'data \"live\" (TIO)'!X427/'data \"live\" (TIO)'!X367","v":1.5546865719176963},{"$f":"'data \"live\" (TIO)'!Y427/'data \"live\" (TIO)'!Y367","v":1.5809117933556824},{"$f":"'data \"live\" (TIO)'!Z427/'data \"live\" (TIO)'!Z367","v":1.5809117933556824},{"$f":"'data \"live\" (TIO)'!AA427/'data \"live\" (TIO)'!AA367","v":1.5809117933556824},{"$f":"HLOOKUP($Y$3,$S743:$X759,5,FALSE)","v":1.5809117933556824},{"$f":"HLOOKUP($Z$3,$S743:$X759,5,FALSE)","v":1.5546865719176963}]
["Gisborne","Gisborne network fares per passenger:",{"$f":"'data \"live\" (TIO)'!C428/'data \"live\" (TIO)'!C368","v":1.2524908101749741},{"$f":"'data \"live\" (TIO)'!D428/'data \"live\" (TIO)'!D368","v":1.3653404090425463},{"$f":"'data \"live\" (TIO)'!E428/'data \"live\" (TIO)'!E368","v":1.356011022129231},{"$f":"'data \"live\" (TIO)'!F428/'data \"live\" (TIO)'!F368","v":1.3786400803725316},{"$f":"'data \"live\" (TIO)'!G428/'data \"live\" (TIO)'!G368","v":1.3071156985659371},{"$f":"'data \"live\" (TIO)'!H428/'data \"live\" (TIO)'!H368","v":1.2883314889954507},{"$f":"'data \"live\" (TIO)'!I428/'data \"live\" (TIO)'!I368","v":0.88501255739791551},{"$f":"'data \"live\" (TIO)'!J428/'data \"live\" (TIO)'!J368","v":1.2180399373476714},{"$f":"'data \"live\" (TIO)'!K428/'data \"live\" (TIO)'!K368","v":1.3400423874084464},{"$f":"'data \"live\" (TIO)'!L428/'data \"live\" (TIO)'!L368","v":1.5016077170418007},{"$f":"'data \"live\" (TIO)'!M428/'data \"live\" (TIO)'!M368","v":1.5016077170418007},{"$f":"'data \"live\" (TIO)'!N428/'data \"live\" (TIO)'!N368","v":1.5016077170418007},{"$f":"'data \"live\" (TIO)'!O428/'data \"live\" (TIO)'!O368","v":1.5016077170418007},{"$f":"'data \"live\" (TIO)'!P428/'data \"live\" (TIO)'!P368","v":1.500803083841953},{"$f":"'data \"live\" (TIO)'!Q428/'data \"live\" (TIO)'!Q368","v":1.500803083841953},{"$f":"'data \"live\" (TIO)'!R428/'data \"live\" (TIO)'!R368","v":1.500803083841953},{"$f":"'data \"live\" (TIO)'!V428/'data \"live\" (TIO)'!V368","v":1.3276165756323051},{"$f":"'data \"live\" (TIO)'!W428/'data \"live\" (TIO)'!W368","v":1.326972939272528},{"$f":"'data \"live\" (TIO)'!X428/'data \"live\" (TIO)'!X368","v":1.144101927195383},{"$f":"'data \"live\" (TIO)'!Y428/'data \"live\" (TIO)'!Y368","v":1.5016077170418007},{"$f":"'data \"live\" (TIO)'!Z428/'data \"live\" (TIO)'!Z368","v":1.5010711225364182},{"$f":"'data \"live\" (TIO)'!AA428/'data \"live\" (TIO)'!AA368","v":1.5000535045478867},{"$f":"HLOOKUP($Y$3,$S743:$X759,6,FALSE)","v":1.5016077170418007},{"$f":"HLOOKUP($Z$3,$S743:$X759,6,FALSE)","v":1.144101927195383}]
["Hawkes Bay","Hawkes Bay network fares per passenger:",{"$f":"'data \"live\" (TIO)'!C429/'data \"live\" (TIO)'!C369","v":1.7753681043143315},{"$f":"'data \"live\" (TIO)'!D429/'data \"live\" (TIO)'!D369","v":1.8185133968091416},{"$f":"'data \"live\" (TIO)'!E429/'data \"live\" (TIO)'!E369","v":1.773517090883667},{"$f":"'data \"live\" (TIO)'!F429/'data \"live\" (TIO)'!F369","v":1.8301051255320919},{"$f":"'data \"live\" (TIO)'!G429/'data \"live\" (TIO)'!G369","v":1.9079024474035324},{"$f":"'data \"live\" (TIO)'!H429/'data \"live\" (TIO)'!H369","v":1.919784357741533},{"$f":"'data \"live\" (TIO)'!I429/'data \"live\" (TIO)'!I369","v":1.9518729204370555},{"$f":"'data \"live\" (TIO)'!J429/'data \"live\" (TIO)'!J369","v":1.9299150913099015},{"$f":"'data \"live\" (TIO)'!K429/'data \"live\" (TIO)'!K369","v":2.4739154662300766},{"$f":"'data \"live\" (TIO)'!L429/'data \"live\" (TIO)'!L369","v":1.9659394966090951},{"$f":"'data \"live\" (TIO)'!M429/'data \"live\" (TIO)'!M369","v":1.9558351288210869},{"$f":"'data \"live\" (TIO)'!N429/'data \"live\" (TIO)'!N369","v":1.961441694459072},{"$f":"'data \"live\" (TIO)'!O429/'data \"live\" (TIO)'!O369","v":1.9692763471658254},{"$f":"'data \"live\" (TIO)'!P429/'data \"live\" (TIO)'!P369","v":1.9771490692757625},{"$f":"'data \"live\" (TIO)'!Q429/'data \"live\" (TIO)'!Q369","v":1.9872860402943673},{"$f":"'data \"live\" (TIO)'!R429/'data \"live\" (TIO)'!R369","v":1.9952441294518377},{"$f":"'data \"live\" (TIO)'!V429/'data \"live\" (TIO)'!V369","v":1.7885758627626012},{"$f":"'data \"live\" (TIO)'!W429/'data \"live\" (TIO)'!W369","v":1.8860473134676294},{"$f":"'data \"live\" (TIO)'!X429/'data \"live\" (TIO)'!X369","v":2.1460805608513613},{"$f":"'data \"live\" (TIO)'!Y429/'data \"live\" (TIO)'!Y369","v":1.9610427350505952},{"$f":"'data \"live\" (TIO)'!Z429/'data \"live\" (TIO)'!Z369","v":1.9779600503673698},{"$f":"'data \"live\" (TIO)'!AA429/'data \"live\" (TIO)'!AA369","v":2.0033093012967624},{"$f":"HLOOKUP($Y$3,$S743:$X759,7,FALSE)","v":1.9610427350505952},{"$f":"HLOOKUP($Z$3,$S743:$X759,7,FALSE)","v":2.1460805608513613}]
["Taranaki","Taranaki network fares per passenger:",{"$f":"'data \"live\" (TIO)'!C430/'data \"live\" (TIO)'!C370","v":1.6645157191767876},{"$f":"'data \"live\" (TIO)'!D430/'data \"live\" (TIO)'!D370","v":1.6865167703312238},{"$f":"'data \"live\" (TIO)'!E430/'data \"live\" (TIO)'!E370","v":1.6565685370163035},{"$f":"'data \"live\" (TIO)'!F430/'data \"live\" (TIO)'!F370","v":1.6691303073232591},{"$f":"'data \"live\" (TIO)'!G430/'data \"live\" (TIO)'!G370","v":1.7222632465542849},{"$f":"'data \"live\" (TIO)'!H430/'data \"live\" (TIO)'!H370","v":1.7050123996684325},{"$f":"'data \"live\" (TIO)'!I430/'data \"live\" (TIO)'!I370","v":1.8537325607700095},{"$f":"'data \"live\" (TIO)'!J430/'data \"live\" (TIO)'!J370","v":1.9585124534206446},{"$f":"'data \"live\" (TIO)'!K430/'data \"live\" (TIO)'!K370","v":1.6570892460808773},{"$f":"'data \"live\" (TIO)'!L430/'data \"live\" (TIO)'!L370","v":1.6387758639784662},{"$f":"'data \"live\" (TIO)'!M430/'data \"live\" (TIO)'!M370","v":1.646175038480197},{"$f":"'data \"live\" (TIO)'!N430/'data \"live\" (TIO)'!N370","v":1.6535799546851739},{"$f":"'data \"live\" (TIO)'!O430/'data \"live\" (TIO)'!O370","v":1.661010135030965},{"$f":"'data \"live\" (TIO)'!P430/'data \"live\" (TIO)'!P370","v":1.6684803900744369},{"$f":"'data \"live\" (TIO)'!Q430/'data \"live\" (TIO)'!Q370","v":1.6759833080104172},{"$f":"'data \"live\" (TIO)'!R430/'data \"live\" (TIO)'!R370","v":1.683523673219032},{"$f":"'data \"live\" (TIO)'!V430/'data \"live\" (TIO)'!V370","v":1.6690951785743204},{"$f":"'data \"live\" (TIO)'!W430/'data \"live\" (TIO)'!W370","v":1.6992961820329082},{"$f":"'data \"live\" (TIO)'!X430/'data \"live\" (TIO)'!X370","v":1.8140778506241995},{"$f":"'data \"live\" (TIO)'!Y430/'data \"live\" (TIO)'!Y370","v":1.646201562272914},{"$f":"'data \"live\" (TIO)'!Z430/'data \"live\" (TIO)'!Z370","v":1.6685161671992537},{"$f":"'data \"live\" (TIO)'!AA430/'data \"live\" (TIO)'!AA370","v":1.683523673219032},{"$f":"HLOOKUP($Y$3,$S743:$X759,8,FALSE)","v":1.646201562272914},{"$f":"HLOOKUP($Z$3,$S743:$X759,8,FALSE)","v":1.8140778506241995}]
["Manawatu-Wanganui","Manawatu-Wanganui network fares per passenger:",{"$f":"'data \"live\" (TIO)'!C431/'data \"live\" (TIO)'!C371","v":1.235037233985063},{"$f":"'data \"live\" (TIO)'!D431/'data \"live\" (TIO)'!D371","v":1.037738431710308},{"$f":"'data \"live\" (TIO)'!E431/'data \"live\" (TIO)'!E371","v":1.0970947335415062},{"$f":"'data \"live\" (TIO)'!F431/'data \"live\" (TIO)'!F371","v":1.232654316372682},{"$f":"'data \"live\" (TIO)'!G431/'data \"live\" (TIO)'!G371","v":1.3471422134817406},{"$f":"'data \"live\" (TIO)'!H431/'data \"live\" (TIO)'!H371","v":1.3610528650279154},{"$f":"'data \"live\" (TIO)'!I431/'data \"live\" (TIO)'!I371","v":1.395127117082726},{"$f":"'data \"live\" (TIO)'!J431/'data \"live\" (TIO)'!J371","v":1.3441009271738946},{"$f":"'data \"live\" (TIO)'!K431/'data \"live\" (TIO)'!K371","v":1.2082499513505085},{"$f":"'data \"live\" (TIO)'!L431/'data \"live\" (TIO)'!L371","v":1.3026392966264764},{"$f":"'data \"live\" (TIO)'!M431/'data \"live\" (TIO)'!M371","v":1.2790978562143598},{"$f":"'data \"live\" (TIO)'!N431/'data \"live\" (TIO)'!N371","v":1.2790975186770979},{"$f":"'data \"live\" (TIO)'!O431/'data \"live\" (TIO)'!O371","v":1.2790975694751747},{"$f":"'data \"live\" (TIO)'!P431/'data \"live\" (TIO)'!P371","v":1.2790976391627695},{"$f":"'data \"live\" (TIO)'!Q431/'data \"live\" (TIO)'!Q371","v":1.279096458966626},{"$f":"'data \"live\" (TIO)'!R431/'data \"live\" (TIO)'!R371","v":1.2790972084219716},{"$f":"'data \"live\" (TIO)'!V431/'data \"live\" (TIO)'!V371","v":1.117177851274936},{"$f":"'data \"live\" (TIO)'!W431/'data \"live\" (TIO)'!W371","v":1.3115409995786842},{"$f":"'data \"live\" (TIO)'!X431/'data \"live\" (TIO)'!X371","v":1.3042986908848238},{"$f":"'data \"live\" (TIO)'!Y431/'data \"live\" (TIO)'!Y371","v":1.2866897903523273},{"$f":"'data \"live\" (TIO)'!Z431/'data \"live\" (TIO)'!Z371","v":1.2790972151776334},{"$f":"'data \"live\" (TIO)'!AA431/'data \"live\" (TIO)'!AA371","v":1.2790969639061478},{"$f":"HLOOKUP($Y$3,$S743:$X759,9,FALSE)","v":1.2866897903523273},{"$f":"HLOOKUP($Z$3,$S743:$X759,9,FALSE)","v":1.3042986908848238}]
["Wellington","Wellington network fares per passenger:",{"$f":"'data \"live\" (TIO)'!C432/'data \"live\" (TIO)'!C372","v":2.3245826739080382},{"$f":"'data \"live\" (TIO)'!D432/'data \"live\" (TIO)'!D372","v":2.5501078924661114},{"$f":"'data \"live\" (TIO)'!E432/'data \"live\" (TIO)'!E372","v":2.6790906394626646},{"$f":"'data \"live\" (TIO)'!F432/'data \"live\" (TIO)'!F372","v":2.7917893240306544},{"$f":"'data \"live\" (TIO)'!G432/'data \"live\" (TIO)'!G372","v":2.8080865371493386},{"$f":"'data \"live\" (TIO)'!H432/'data \"live\" (TIO)'!H372","v":2.833187454256568},{"$f":"'data \"live\" (TIO)'!I432/'data \"live\" (TIO)'!I372","v":2.8535450884517179},{"$f":"'data \"live\" (TIO)'!J432/'data \"live\" (TIO)'!J372","v":2.8816627280451526},{"$f":"'data \"live\" (TIO)'!K432/'data \"live\" (TIO)'!K372","v":2.9329290461836965},{"$f":"'data \"live\" (TIO)'!L432/'data \"live\" (TIO)'!L372","v":2.8274855434823776},{"$f":"'data \"live\" (TIO)'!M432/'data \"live\" (TIO)'!M372","v":2.8933432073657674},{"$f":"'data \"live\" (TIO)'!N432/'data \"live\" (TIO)'!N372","v":2.9070745544935916},{"$f":"'data \"live\" (TIO)'!O432/'data \"live\" (TIO)'!O372","v":2.913044346674198},{"$f":"'data \"live\" (TIO)'!P432/'data \"live\" (TIO)'!P372","v":2.9713528302034091},{"$f":"'data \"live\" (TIO)'!Q432/'data \"live\" (TIO)'!Q372","v":3.0360849413792734},{"$f":"'data \"live\" (TIO)'!R432/'data \"live\" (TIO)'!R372","v":3.1024843228271415},{"$f":"'data \"live\" (TIO)'!V432/'data \"live\" (TIO)'!V372","v":2.5178305377889139},{"$f":"'data \"live\" (TIO)'!W432/'data \"live\" (TIO)'!W372","v":2.8112616419051859},{"$f":"'data \"live\" (TIO)'!X432/'data \"live\" (TIO)'!X372","v":2.8896125161161392},{"$f":"'data \"live\" (TIO)'!Y432/'data \"live\" (TIO)'!Y372","v":2.8763480768262704},{"$f":"'data \"live\" (TIO)'!Z432/'data \"live\" (TIO)'!Z372","v":2.9740480346508829},{"$f":"'data \"live\" (TIO)'!AA432/'data \"live\" (TIO)'!AA372","v":3.1871634553028669},{"$f":"HLOOKUP($Y$3,$S743:$X759,10,FALSE)","v":2.8763480768262704},{"$f":"HLOOKUP($Z$3,$S743:$X759,10,FALSE)","v":2.8896125161161392}]
["Marlborough","Marlborough network fares per passenger:",{"$f":"'data \"live\" (TIO)'!C433/'data \"live\" (TIO)'!C373","v":2.7643132030787445},{"$f":"'data \"live\" (TIO)'!D433/'data \"live\" (TIO)'!D373","v":2.6286613102070313},{"$f":"'data \"live\" (TIO)'!E433/'data \"live\" (TIO)'!E373","v":2.6284568353941902},{"$f":"'data \"live\" (TIO)'!F433/'data \"live\" (TIO)'!F373","v":2.6998324766997395},{"$f":"'data \"live\" (TIO)'!G433/'data \"live\" (TIO)'!G373","v":2.4129319029820135},{"$f":"'data \"live\" (TIO)'!H433/'data \"live\" (TIO)'!H373","v":2.0714629897327552},{"$f":"'data \"live\" (TIO)'!I433/'data \"live\" (TIO)'!I373","v":2.7080767269446513},{"$f":"'data \"live\" (TIO)'!J433/'data \"live\" (TIO)'!J373","v":2.4214005552862368},{"$f":"'data \"live\" (TIO)'!K433/'data \"live\" (TIO)'!K373","v":1.0600629500602265},{"$f":"'data \"live\" (TIO)'!L433/'data \"live\" (TIO)'!L373","v":2.2950232558139536},{"$f":"'data \"live\" (TIO)'!M433/'data \"live\" (TIO)'!M373","v":2.2661399548532732},{"$f":"'data \"live\" (TIO)'!N433/'data \"live\" (TIO)'!N373","v":2.238527284681131},{"$f":"'data \"live\" (TIO)'!O433/'data \"live\" (TIO)'!O373","v":2.2117021276595743},{"$f":"'data \"live\" (TIO)'!P433/'data \"live\" (TIO)'!P373","v":2.1857467465399711},{"$f":"'data \"live\" (TIO)'!Q433/'data \"live\" (TIO)'!Q373","v":2.1606498194945849},{"$f":"'data \"live\" (TIO)'!R433/'data \"live\" (TIO)'!R373","v":2.1359813084112149},{"$f":"'data \"live\" (TIO)'!V433/'data \"live\" (TIO)'!V373","v":2.6723478526578353},{"$f":"'data \"live\" (TIO)'!W433/'data \"live\" (TIO)'!W373","v":2.3875302892394261},{"$f":"'data \"live\" (TIO)'!X433/'data \"live\" (TIO)'!X373","v":1.8369566383380005},{"$f":"'data \"live\" (TIO)'!Y433/'data \"live\" (TIO)'!Y373","v":2.2660046641089298},{"$f":"'data \"live\" (TIO)'!Z433/'data \"live\" (TIO)'!Z373","v":2.1855303916844497},{"$f":"'data \"live\" (TIO)'!AA433/'data \"live\" (TIO)'!AA373","v":2.1118291761148904},{"$f":"HLOOKUP($Y$3,$S743:$X759,11,FALSE)","v":2.2660046641089298},{"$f":"HLOOKUP($Z$3,$S743:$X759,11,FALSE)","v":1.8369566383380005}]
["Nelson","Nelson network fares per passenger:",{"$f":"'data \"live\" (TIO)'!C434/'data \"live\" (TIO)'!C374","v":2.7856310051533129},{"$f":"'data \"live\" (TIO)'!D434/'data \"live\" (TIO)'!D374","v":2.8602555507354972},{"$f":"'data \"live\" (TIO)'!E434/'data \"live\" (TIO)'!E374","v":2.7072039327389397},{"$f":"'data \"live\" (TIO)'!F434/'data \"live\" (TIO)'!F374","v":2.8651800555215234},{"$f":"'data \"live\" (TIO)'!G434/'data \"live\" (TIO)'!G374","v":2.82223620695216},{"$f":"'data \"live\" (TIO)'!H434/'data \"live\" (TIO)'!H374","v":2.1935684257667472},{"$f":"'data \"live\" (TIO)'!I434/'data \"live\" (TIO)'!I374","v":2.2259281428454196},{"$f":"'data \"live\" (TIO)'!J434/'data \"live\" (TIO)'!J374","v":2.1777133378847919},{"$f":"'data \"live\" (TIO)'!K434/'data \"live\" (TIO)'!K374","v":2.8500965632802977},{"$f":"'data \"live\" (TIO)'!L434/'data \"live\" (TIO)'!L374","v":2.1406631454967959},{"$f":"'data \"live\" (TIO)'!M434/'data \"live\" (TIO)'!M374","v":2.1405222756822271},{"$f":"'data \"live\" (TIO)'!N434/'data \"live\" (TIO)'!N374","v":2.1405222756822271},{"$f":"'data \"live\" (TIO)'!O434/'data \"live\" (TIO)'!O374","v":2.1405222756822271},{"$f":"'data \"live\" (TIO)'!P434/'data \"live\" (TIO)'!P374","v":2.1405222756822271},{"$f":"'data \"live\" (TIO)'!Q434/'data \"live\" (TIO)'!Q374","v":2.1405222756822271},{"$f":"'data \"live\" (TIO)'!R434/'data \"live\" (TIO)'!R374","v":2.1405222756822271},{"$f":"'data \"live\" (TIO)'!V434/'data \"live\" (TIO)'!V374","v":2.7569644438845695},{"$f":"'data \"live\" (TIO)'!W434/'data \"live\" (TIO)'!W374","v":2.6107760990861704},{"$f":"'data \"live\" (TIO)'!X434/'data \"live\" (TIO)'!X374","v":2.4479933316125146},{"$f":"'data \"live\" (TIO)'!Y434/'data \"live\" (TIO)'!Y374","v":2.1405692309073561},{"$f":"'data \"live\" (TIO)'!Z434/'data \"live\" (TIO)'!Z374","v":2.1405222756822271},{"$f":"'data \"live\" (TIO)'!AA434/'data \"live\" (TIO)'!AA374","v":2.1405222756822271},{"$f":"HLOOKUP($Y$3,$S743:$X759,12,FALSE)","v":2.1405692309073561},{"$f":"HLOOKUP($Z$3,$S743:$X759,12,FALSE)","v":2.4479933316125146}]
["Canterbury","Canterbury network fares per passenger:",{"$f":"'data \"live\" (TIO)'!C435/'data \"live\" (TIO)'!C375","v":1.461828832802369},{"$f":"'data \"live\" (TIO)'!D435/'data \"live\" (TIO)'!D375","v":1.5749051704714483},{"$f":"'data \"live\" (TIO)'!E435/'data \"live\" (TIO)'!E375","v":1.3848403715336406},{"$f":"'data \"live\" (TIO)'!F435/'data \"live\" (TIO)'!F375","v":1.3642075186773821},{"$f":"'data \"live\" (TIO)'!G435/'data \"live\" (TIO)'!G375","v":1.3617158598883001},{"$f":"'data \"live\" (TIO)'!H435/'data \"live\" (TIO)'!H375","v":1.5264032342228631},{"$f":"'data \"live\" (TIO)'!I435/'data \"live\" (TIO)'!I375","v":1.7732352103755273},{"$f":"'data \"live\" (TIO)'!J435/'data \"live\" (TIO)'!J375","v":1.8057098421741438},{"$f":"'data \"live\" (TIO)'!K435/'data \"live\" (TIO)'!K375","v":1.411629095346568},{"$f":"'data \"live\" (TIO)'!L435/'data \"live\" (TIO)'!L375","v":1.6036188708566022},{"$f":"'data \"live\" (TIO)'!M435/'data \"live\" (TIO)'!M375","v":1.6036117761678224},{"$f":"'data \"live\" (TIO)'!N435/'data \"live\" (TIO)'!N375","v":1.6036189750771759},{"$f":"'data \"live\" (TIO)'!O435/'data \"live\" (TIO)'!O375","v":1.6036189842139434},{"$f":"'data \"live\" (TIO)'!P435/'data \"live\" (TIO)'!P375","v":1.6036616404541573},{"$f":"'data \"live\" (TIO)'!Q435/'data \"live\" (TIO)'!Q375","v":1.6036618667035201},{"$f":"'data \"live\" (TIO)'!R435/'data \"live\" (TIO)'!R375","v":1.6036189433220978},{"$f":"'data \"live\" (TIO)'!V435/'data \"live\" (TIO)'!V375","v":1.4764650403812891},{"$f":"'data \"live\" (TIO)'!W435/'data \"live\" (TIO)'!W375","v":1.4185222442188221},{"$f":"'data \"live\" (TIO)'!X435/'data \"live\" (TIO)'!X375","v":1.646376889386125},{"$f":"'data \"live\" (TIO)'!Y435/'data \"live\" (TIO)'!Y375","v":1.6036165411248},{"$f":"'data \"live\" (TIO)'!Z435/'data \"live\" (TIO)'!Z375","v":1.6036476388675269},{"$f":"'data \"live\" (TIO)'!AA435/'data \"live\" (TIO)'!AA375","v":1.6036189401079126},{"$f":"HLOOKUP($Y$3,$S743:$X759,13,FALSE)","v":1.6036165411248},{"$f":"HLOOKUP($Z$3,$S743:$X759,13,FALSE)","v":1.646376889386125}]
["West Coast","West Coast network fares per passenger:",{"$f":"'data \"live\" (TIO)'!C436/'data \"live\" (TIO)'!C376","v":6.7695854052096029},{"$f":"'data \"live\" (TIO)'!D436/'data \"live\" (TIO)'!D376","v":6.8875759396488414},{"$f":"'data \"live\" (TIO)'!E436/'data \"live\" (TIO)'!E376","v":7.2757762303629701},{"$f":"'data \"live\" (TIO)'!F436/'data \"live\" (TIO)'!F376","v":6.4755910953156626},{"$f":"'data \"live\" (TIO)'!G436/'data \"live\" (TIO)'!G376","v":11.822984321350267},{"$f":"'data \"live\" (TIO)'!H436/'data \"live\" (TIO)'!H376","v":11.500918503674015},{"$f":"'data \"live\" (TIO)'!I436/'data \"live\" (TIO)'!I376","v":11.500918503674015},{"$f":"'data \"live\" (TIO)'!J436/'data \"live\" (TIO)'!J376","v":11.586540483701366},{"$f":"'data \"live\" (TIO)'!K436/'data \"live\" (TIO)'!K376","v":6.0761643835616441},{"$f":"'data \"live\" (TIO)'!L436/'data \"live\" (TIO)'!L376","v":0},{"$f":"'data \"live\" (TIO)'!M436/'data \"live\" (TIO)'!M376","v":0},{"$f":"'data \"live\" (TIO)'!N436/'data \"live\" (TIO)'!N376","v":0},{"$f":"'data \"live\" (TIO)'!O436/'data \"live\" (TIO)'!O376","v":0},{"$f":"'data \"live\" (TIO)'!P436/'data \"live\" (TIO)'!P376","v":0},{"$f":"'data \"live\" (TIO)'!Q436/'data \"live\" (TIO)'!Q376","v":0},{"$f":"'data \"live\" (TIO)'!R436/'data \"live\" (TIO)'!R376","v":0},{"$f":"'data \"live\" (TIO)'!V436/'data \"live\" (TIO)'!V376","v":6.9759361257939858},{"$f":"'data \"live\" (TIO)'!W436/'data \"live\" (TIO)'!W376","v":9.2917094412418351},{"$f":"'data \"live\" (TIO)'!X436/'data \"live\" (TIO)'!X376","v":9.1742552863096165},{"$f":"'data \"live\" (TIO)'!Y436/'data \"live\" (TIO)'!Y376","v":0},{"$f":"'data \"live\" (TIO)'!Z436/'data \"live\" (TIO)'!Z376","v":0},{"$f":"'data \"live\" (TIO)'!AA436/'data \"live\" (TIO)'!AA376","v":0},{"$f":"HLOOKUP($Y$3,$S743:$X759,14,FALSE)","v":0},{"$f":"HLOOKUP($Z$3,$S743:$X759,14,FALSE)","v":9.1742552863096165}]
["Otago","Otago network fares per passenger:",{"$f":"'data \"live\" (TIO)'!C437/'data \"live\" (TIO)'!C377","v":2.2863621182093015},{"$f":"'data \"live\" (TIO)'!D437/'data \"live\" (TIO)'!D377","v":1.8769391299950133},{"$f":"'data \"live\" (TIO)'!E437/'data \"live\" (TIO)'!E377","v":1.8074840457598316},{"$f":"'data \"live\" (TIO)'!F437/'data \"live\" (TIO)'!F377","v":1.8304568263199148},{"$f":"'data \"live\" (TIO)'!G437/'data \"live\" (TIO)'!G377","v":1.8782479287081968},{"$f":"'data \"live\" (TIO)'!H437/'data \"live\" (TIO)'!H377","v":2.5492497356719985},{"$f":"'data \"live\" (TIO)'!I437/'data \"live\" (TIO)'!I377","v":2.7308686963457798},{"$f":"'data \"live\" (TIO)'!J437/'data \"live\" (TIO)'!J377","v":2.5917359326432141},{"$f":"'data \"live\" (TIO)'!K437/'data \"live\" (TIO)'!K377","v":1.9408150075215453},{"$f":"'data \"live\" (TIO)'!L437/'data \"live\" (TIO)'!L377","v":2.1709953656503704},{"$f":"'data \"live\" (TIO)'!M437/'data \"live\" (TIO)'!M377","v":2.1725944629180249},{"$f":"'data \"live\" (TIO)'!N437/'data \"live\" (TIO)'!N377","v":2.0927310959298007},{"$f":"'data \"live\" (TIO)'!O437/'data \"live\" (TIO)'!O377","v":2.0949541043506854},{"$f":"'data \"live\" (TIO)'!P437/'data \"live\" (TIO)'!P377","v":2.1834966881483675},{"$f":"'data \"live\" (TIO)'!Q437/'data \"live\" (TIO)'!Q377","v":2.1489445152545956},{"$f":"'data \"live\" (TIO)'!R437/'data \"live\" (TIO)'!R377","v":2.1609873445294778},{"$f":"'data \"live\" (TIO)'!V437/'data \"live\" (TIO)'!V377","v":1.9665913636893153},{"$f":"'data \"live\" (TIO)'!W437/'data \"live\" (TIO)'!W377","v":2.0814342056437463},{"$f":"'data \"live\" (TIO)'!X437/'data \"live\" (TIO)'!X377","v":2.408387809632818},{"$f":"'data \"live\" (TIO)'!Y437/'data \"live\" (TIO)'!Y377","v":2.1437382303428762},{"$f":"'data \"live\" (TIO)'!Z437/'data \"live\" (TIO)'!Z377","v":2.1429582905536289},{"$f":"'data \"live\" (TIO)'!AA437/'data \"live\" (TIO)'!AA377","v":2.1788880662891859},{"$f":"HLOOKUP($Y$3,$S743:$X759,15,FALSE)","v":2.1437382303428762},{"$f":"HLOOKUP($Z$3,$S743:$X759,15,FALSE)","v":2.408387809632818}]
["Southland","Southland network fares per passenger:",{"$f":"'data \"live\" (TIO)'!C438/'data \"live\" (TIO)'!C378","v":0.64024666666666663},{"$f":"'data \"live\" (TIO)'!D438/'data \"live\" (TIO)'!D378","v":0.64908310991957108},{"$f":"'data \"live\" (TIO)'!E438/'data \"live\" (TIO)'!E378","v":0.66160127226463106},{"$f":"'data \"live\" (TIO)'!F438/'data \"live\" (TIO)'!F378","v":0.92118918884104961},{"$f":"'data \"live\" (TIO)'!G438/'data \"live\" (TIO)'!G378","v":1.1812053627364993},{"$f":"'data \"live\" (TIO)'!H438/'data \"live\" (TIO)'!H378","v":1.3928679248362013},{"$f":"'data \"live\" (TIO)'!I438/'data \"live\" (TIO)'!I378","v":1.582518623625399},{"$f":"'data \"live\" (TIO)'!J438/'data \"live\" (TIO)'!J378","v":1.5886403186705964},{"$f":"'data \"live\" (TIO)'!K438/'data \"live\" (TIO)'!K378","v":1.3378802008105342},{"$f":"'data \"live\" (TIO)'!L438/'data \"live\" (TIO)'!L378","v":1.4727722772277227},{"$f":"'data \"live\" (TIO)'!M438/'data \"live\" (TIO)'!M378","v":1.4650785854616897},{"$f":"'data \"live\" (TIO)'!N438/'data \"live\" (TIO)'!N378","v":1.5279141253964381},{"$f":"'data \"live\" (TIO)'!O438/'data \"live\" (TIO)'!O378","v":1.5233776917493347},{"$f":"'data \"live\" (TIO)'!P438/'data \"live\" (TIO)'!P378","v":1.5807256126862086},{"$f":"'data \"live\" (TIO)'!Q438/'data \"live\" (TIO)'!Q378","v":1.5762059103908483},{"$f":"'data \"live\" (TIO)'!R438/'data \"live\" (TIO)'!R378","v":1.5663242603550296},{"$f":"'data \"live\" (TIO)'!V438/'data \"live\" (TIO)'!V378","v":0.6502709834190965},{"$f":"'data \"live\" (TIO)'!W438/'data \"live\" (TIO)'!W378","v":1.1470665131596476},{"$f":"'data \"live\" (TIO)'!X438/'data \"live\" (TIO)'!X378","v":1.4839348952904048},{"$f":"'data \"live\" (TIO)'!Y438/'data \"live\" (TIO)'!Y378","v":1.488716730816477},{"$f":"'data \"live\" (TIO)'!Z438/'data \"live\" (TIO)'!Z378","v":1.5602321671603554},{"$f":"'data \"live\" (TIO)'!AA438/'data \"live\" (TIO)'!AA378","v":1.5571946340315368},{"$f":"HLOOKUP($Y$3,$S743:$X759,16,FALSE)","v":1.488716730816477},{"$f":"HLOOKUP($Z$3,$S743:$X759,16,FALSE)","v":1.4839348952904048}]
["National","National total network fares per passenger:",{"$f":"'data \"live\" (TIO)'!C439/'data \"live\" (TIO)'!C379","v":2.0199118544909171},{"$f":"'data \"live\" (TIO)'!D439/'data \"live\" (TIO)'!D379","v":2.1596640132025162},{"$f":"'data \"live\" (TIO)'!E439/'data \"live\" (TIO)'!E379","v":2.2221499606499644},{"$f":"'data \"live\" (TIO)'!F439/'data \"live\" (TIO)'!F379","v":2.3179537439434985},{"$f":"'data \"live\" (TIO)'!G439/'data \"live\" (TIO)'!G379","v":2.3318035879681003},{"$f":"'data \"live\" (TIO)'!H439/'data \"live\" (TIO)'!H379","v":2.4315196104849588},{"$f":"'data \"live\" (TIO)'!I439/'data \"live\" (TIO)'!I379","v":2.5125552318866156},{"$f":"'data \"live\" (TIO)'!J439/'data \"live\" (TIO)'!J379","v":2.4104530779980435},{"$f":"'data \"live\" (TIO)'!K439/'data \"live\" (TIO)'!K379","v":2.320433038738825},{"$f":"'data \"live\" (TIO)'!L439/'data \"live\" (TIO)'!L379","v":2.2799031193723907},{"$f":"'data \"live\" (TIO)'!M439/'data \"live\" (TIO)'!M379","v":2.3178701944267339},{"$f":"'data \"live\" (TIO)'!N439/'data \"live\" (TIO)'!N379","v":2.3495123168692453},{"$f":"'data \"live\" (TIO)'!O439/'data \"live\" (TIO)'!O379","v":2.3896415704195988},{"$f":"'data \"live\" (TIO)'!P439/'data \"live\" (TIO)'!P379","v":2.4157666181802395},{"$f":"'data \"live\" (TIO)'!Q439/'data \"live\" (TIO)'!Q379","v":2.4462883057633182},{"$f":"'data \"live\" (TIO)'!R439/'data \"live\" (TIO)'!R379","v":2.4958456929211059},{"$f":"'data \"live\" (TIO)'!V439/'data \"live\" (TIO)'!V379","v":2.1355123342284594},{"$f":"'data \"live\" (TIO)'!W439/'data \"live\" (TIO)'!W379","v":2.3622456845165205},{"$f":"'data \"live\" (TIO)'!X439/'data \"live\" (TIO)'!X379","v":2.4115957062145776},{"$f":"'data \"live\" (TIO)'!Y439/'data \"live\" (TIO)'!Y379","v":2.3164750985757658},{"$f":"'data \"live\" (TIO)'!Z439/'data \"live\" (TIO)'!Z379","v":2.4179759647692647},{"$f":"'data \"live\" (TIO)'!AA439/'data \"live\" (TIO)'!AA379","v":2.4699692444426224},{"$f":"HLOOKUP($Y$3,$S743:$X759,17,FALSE)","v":2.3164750985757658},{"$f":"HLOOKUP($Z$3,$S743:$X759,17,FALSE)","v":2.4115957062145776}]
[null,{"$f":"VLOOKUP('data \"live\" (TIO)'!$B$484,$A744:$Y759,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A744:$Y759,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A744:$Y759,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A744:$Y759,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A744:$Y759,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A744:$AK759,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A744:$Y759,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A744:$Y759,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A744:$Y759,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A744:$Y759,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A744:$Y759,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A744:$Y759,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A744:$Y759,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A744:$Y759,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A744:$Y759,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A744:$Y759,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A744:$Y759,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A744:$Y759,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A744:$Y759,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A744:$Y759,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A744:$Y759,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A744:$Y759,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A744:$Y759,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A744:$Y759,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A744:$Z759,26,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B760","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"live\" (TIO)'!I441/'data \"live\" (TIO)'!I381","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!J441/'data \"live\" (TIO)'!J381","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!K441/'data \"live\" (TIO)'!K381","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!L441/'data \"live\" (TIO)'!L381","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!M441/'data \"live\" (TIO)'!M381","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!N441/'data \"live\" (TIO)'!N381","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!O441/'data \"live\" (TIO)'!O381","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!P441/'data \"live\" (TIO)'!P381","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Q441/'data \"live\" (TIO)'!Q381","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!R441/'data \"live\" (TIO)'!R381","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!V441/'data \"live\" (TIO)'!V381","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!W441/'data \"live\" (TIO)'!W381","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!X441/'data \"live\" (TIO)'!X381","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Y441/'data \"live\" (TIO)'!Y381","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Z441/'data \"live\" (TIO)'!Z381","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!AA441/'data \"live\" (TIO)'!AA381","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S743:$X761,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S743:$X761,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B760","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!C442/'data \"live\" (TIO)'!C382","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!D442/'data \"live\" (TIO)'!D382","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!E442/'data \"live\" (TIO)'!E382","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!F442/'data \"live\" (TIO)'!F382","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!G442/'data \"live\" (TIO)'!G382","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!H442/'data \"live\" (TIO)'!H382","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!I442/'data \"live\" (TIO)'!I382","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!J442/'data \"live\" (TIO)'!J382","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!K442/'data \"live\" (TIO)'!K382","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!L442/'data \"live\" (TIO)'!L382","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!M442/'data \"live\" (TIO)'!M382","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!N442/'data \"live\" (TIO)'!N382","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!O442/'data \"live\" (TIO)'!O382","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!P442/'data \"live\" (TIO)'!P382","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Q442/'data \"live\" (TIO)'!Q382","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!R442/'data \"live\" (TIO)'!R382","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!V442/'data \"live\" (TIO)'!V382","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!W442/'data \"live\" (TIO)'!W382","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!X442/'data \"live\" (TIO)'!X382","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Y442/'data \"live\" (TIO)'!Y382","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Z442/'data \"live\" (TIO)'!Z382","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!AA442/'data \"live\" (TIO)'!AA382","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S743:$X770,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S743:$X762,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"NETWORK AVERAGE FARES PER PASSENGER KM","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2009-12","2012-15","2015-18",{"$f":"V743","v":"2018-21"},{"$f":"W743","v":"2021-24"},{"$f":"X743","v":"2024-27"},{"$f":"$Y$3","v":"2018-21"},{"$f":"Z743","v":"2015-18"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"S763","v":"2009-12"},"2012-15","2015-18","2018-21","2021-24","2024-27","2018-21","2015-18"]
["Northland","Northland network fares per passenger km:",{"$f":"'data \"live\" (TIO)'!C424/'data \"live\" (TIO)'!C384","v":0.17109463596216115},{"$f":"'data \"live\" (TIO)'!D424/'data \"live\" (TIO)'!D384","v":0.13293218956818006},{"$f":"'data \"live\" (TIO)'!E424/'data \"live\" (TIO)'!E384","v":0.1733605118663103},{"$f":"'data \"live\" (TIO)'!F424/'data \"live\" (TIO)'!F384","v":0.13574887702277505},{"$f":"'data \"live\" (TIO)'!G424/'data \"live\" (TIO)'!G384","v":0.12635128178194852},{"$f":"'data \"live\" (TIO)'!H424/'data \"live\" (TIO)'!H384","v":0.126962178392861},{"$f":"'data \"live\" (TIO)'!I424/'data \"live\" (TIO)'!I384","v":0.12433324699133171},{"$f":"'data \"live\" (TIO)'!J424/'data \"live\" (TIO)'!J384","v":0.14077341666575757},{"$f":"'data \"live\" (TIO)'!K424/'data \"live\" (TIO)'!K384","v":0.16727946449012004},{"$f":"'data \"live\" (TIO)'!L424/'data \"live\" (TIO)'!L384","v":0.141613674998426},{"$f":"'data \"live\" (TIO)'!M424/'data \"live\" (TIO)'!M384","v":0.13941539535689446},{"$f":"'data \"live\" (TIO)'!N424/'data \"live\" (TIO)'!N384","v":0.14161338815934915},{"$f":"'data \"live\" (TIO)'!O424/'data \"live\" (TIO)'!O384","v":0.14161344506913884},{"$f":"'data \"live\" (TIO)'!P424/'data \"live\" (TIO)'!P384","v":0.14161371556372337},{"$f":"'data \"live\" (TIO)'!Q424/'data \"live\" (TIO)'!Q384","v":0.14161358182361242},{"$f":"'data \"live\" (TIO)'!R424/'data \"live\" (TIO)'!R384","v":0.14161363294517945},{"$f":"'data \"live\" (TIO)'!V424/'data \"live\" (TIO)'!V384","v":0.15916256101115653},{"$f":"'data \"live\" (TIO)'!W424/'data \"live\" (TIO)'!W384","v":0.12960003464650266},{"$f":"'data \"live\" (TIO)'!X424/'data \"live\" (TIO)'!X384","v":0.14381279950760809},{"$f":"'data \"live\" (TIO)'!Y424/'data \"live\" (TIO)'!Y384","v":0.1408808200398694},{"$f":"'data \"live\" (TIO)'!Z424/'data \"live\" (TIO)'!Z384","v":0.14161358127017473},{"$f":"'data \"live\" (TIO)'!AA424/'data \"live\" (TIO)'!AA384","v":0.14161368592487622},{"$f":"HLOOKUP($Y$3,$S763:$X779,2,FALSE)","v":0.1408808200398694},{"$f":"HLOOKUP($Z$3,$S763:$X779,2,FALSE)","v":0.14381279950760809},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T764/$S764-1","v":-0.18573794098840668},{"$f":"U764/$S764-1","v":-9.6440779829324974E-2},{"$f":"V764/$S764-1","v":-0.11486206841070912},{"$f":"W764/$S764-1","v":-0.1102582141773385},{"$f":"X764/$S764-1","v":-0.11025755664392844},{"$f":"HLOOKUP($Y$3,$AL763:$AQ779,2,FALSE)","v":-0.11486206841070912},{"$f":"HLOOKUP($Z$3,$AL763:$AQ779,2,FALSE)","v":-9.6440779829324974E-2}]
["Auckland","Auckland network fares per passenger km:",{"$f":"'data \"live\" (TIO)'!C425/'data \"live\" (TIO)'!C385","v":0.24944237625280191},{"$f":"'data \"live\" (TIO)'!D425/'data \"live\" (TIO)'!D385","v":0.26157079019325719},{"$f":"'data \"live\" (TIO)'!E425/'data \"live\" (TIO)'!E385","v":0.23198258577961151},{"$f":"'data \"live\" (TIO)'!F425/'data \"live\" (TIO)'!F385","v":0.24443508074742099},{"$f":"'data \"live\" (TIO)'!G425/'data \"live\" (TIO)'!G385","v":0.23602900196092302},{"$f":"'data \"live\" (TIO)'!H425/'data \"live\" (TIO)'!H385","v":0.27707843133584831},{"$f":"'data \"live\" (TIO)'!I425/'data \"live\" (TIO)'!I385","v":0.28362773790643575},{"$f":"'data \"live\" (TIO)'!J425/'data \"live\" (TIO)'!J385","v":0.26410320448848401},{"$f":"'data \"live\" (TIO)'!K425/'data \"live\" (TIO)'!K385","v":0.26121100902483008},{"$f":"'data \"live\" (TIO)'!L425/'data \"live\" (TIO)'!L385","v":0.2451388861138159},{"$f":"'data \"live\" (TIO)'!M425/'data \"live\" (TIO)'!M385","v":0.2484611636259916},{"$f":"'data \"live\" (TIO)'!N425/'data \"live\" (TIO)'!N385","v":0.25237593207737147},{"$f":"'data \"live\" (TIO)'!O425/'data \"live\" (TIO)'!O385","v":0.25875562934736407},{"$f":"'data \"live\" (TIO)'!P425/'data \"live\" (TIO)'!P385","v":0.26099687784866726},{"$f":"'data \"live\" (TIO)'!Q425/'data \"live\" (TIO)'!Q385","v":0.26370462547741169},{"$f":"'data \"live\" (TIO)'!R425/'data \"live\" (TIO)'!R385","v":0.27148943451190061},{"$f":"'data \"live\" (TIO)'!V425/'data \"live\" (TIO)'!V385","v":0.24639179462031424},{"$f":"'data \"live\" (TIO)'!W425/'data \"live\" (TIO)'!W385","v":0.25255357454739963},{"$f":"'data \"live\" (TIO)'!X425/'data \"live\" (TIO)'!X385","v":0.2693289183328913},{"$f":"'data \"live\" (TIO)'!Y425/'data \"live\" (TIO)'!Y385","v":0.24876895295730525},{"$f":"'data \"live\" (TIO)'!Z425/'data \"live\" (TIO)'!Z385","v":0.26124437691273006},{"$f":"'data \"live\" (TIO)'!AA425/'data \"live\" (TIO)'!AA385","v":0.27796338148649796},{"$f":"HLOOKUP($Y$3,$S763:$X779,3,FALSE)","v":0.24876895295730525},{"$f":"HLOOKUP($Z$3,$S763:$X779,3,FALSE)","v":0.2693289183328913},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T765/$S765-1","v":2.5008056524693068E-2},9.3092076170486093E-2,9.6478794703946935E-3,6.0280344624720206E-2,0.12813570725776402,{"$f":"HLOOKUP($Y$3,$AL763:$AQ779,3,FALSE)","v":9.6478794703946935E-3},{"$f":"HLOOKUP($Z$3,$AL763:$AQ779,3,FALSE)","v":9.3092076170486093E-2}]
["Waikato","Waikato network fares per passenger km:",{"$f":"'data \"live\" (TIO)'!C426/'data \"live\" (TIO)'!C386","v":0.17118985244368606},{"$f":"'data \"live\" (TIO)'!D426/'data \"live\" (TIO)'!D386","v":0.19322062135137175},{"$f":"'data \"live\" (TIO)'!E426/'data \"live\" (TIO)'!E386","v":0.19814277261150012},{"$f":"'data \"live\" (TIO)'!F426/'data \"live\" (TIO)'!F386","v":0.18963403810517837},{"$f":"'data \"live\" (TIO)'!G426/'data \"live\" (TIO)'!G386","v":0.19502338029907018},{"$f":"'data \"live\" (TIO)'!H426/'data \"live\" (TIO)'!H386","v":0.19174158439991043},{"$f":"'data \"live\" (TIO)'!I426/'data \"live\" (TIO)'!I386","v":0.1952487312868737},{"$f":"'data \"live\" (TIO)'!J426/'data \"live\" (TIO)'!J386","v":0.1923320698411127},{"$f":"'data \"live\" (TIO)'!K426/'data \"live\" (TIO)'!K386","v":0.16424342915505091},{"$f":"'data \"live\" (TIO)'!L426/'data \"live\" (TIO)'!L386","v":0.19473028915410051},{"$f":"'data \"live\" (TIO)'!M426/'data \"live\" (TIO)'!M386","v":0.1997463148318494},{"$f":"'data \"live\" (TIO)'!N426/'data \"live\" (TIO)'!N386","v":0.20144427946069166},{"$f":"'data \"live\" (TIO)'!O426/'data \"live\" (TIO)'!O386","v":0.2031629709212654},{"$f":"'data \"live\" (TIO)'!P426/'data \"live\" (TIO)'!P386","v":0.2049025498918155},{"$f":"'data \"live\" (TIO)'!Q426/'data \"live\" (TIO)'!Q386","v":0.20666318153359206},{"$f":"'data \"live\" (TIO)'!R426/'data \"live\" (TIO)'!R386","v":0.20844505065024824},{"$f":"'data \"live\" (TIO)'!V426/'data \"live\" (TIO)'!V386","v":0.18802053607983746},{"$f":"'data \"live\" (TIO)'!W426/'data \"live\" (TIO)'!W386","v":0.19214290986801816},{"$f":"'data \"live\" (TIO)'!X426/'data \"live\" (TIO)'!X386","v":0.18208198265733178},{"$f":"'data \"live\" (TIO)'!Y426/'data \"live\" (TIO)'!Y386","v":0.19866030863540543},{"$f":"'data \"live\" (TIO)'!Z426/'data \"live\" (TIO)'!Z386","v":0.20492004105322786},{"$f":"'data \"live\" (TIO)'!AA426/'data \"live\" (TIO)'!AA386","v":0.21026647563265966},{"$f":"HLOOKUP($Y$3,$S763:$X779,4,FALSE)","v":0.19866030863540543},{"$f":"HLOOKUP($Z$3,$S763:$X779,4,FALSE)","v":0.18208198265733178},null,null,null,null,null,null,null,null,null,null,null,null,2.1925125170530579E-2,-3.1584599992758533E-2,5.658835347140001E-2,8.9881165779755579E-2,0.118316541462131,{"$f":"HLOOKUP($Y$3,$AL763:$AQ779,4,FALSE)","v":5.658835347140001E-2},{"$f":"HLOOKUP($Z$3,$AL763:$AQ779,4,FALSE)","v":-3.1584599992758533E-2}]
["Bay of Plenty","Bay of Plenty network fares per passenger km:",{"$f":"'data \"live\" (TIO)'!C427/'data \"live\" (TIO)'!C387","v":0.1815987968314387},{"$f":"'data \"live\" (TIO)'!D427/'data \"live\" (TIO)'!D387","v":0.16741331396451936},{"$f":"'data \"live\" (TIO)'!E427/'data \"live\" (TIO)'!E387","v":0.15991165814245278},{"$f":"'data \"live\" (TIO)'!F427/'data \"live\" (TIO)'!F387","v":0.17387096695972221},{"$f":"'data \"live\" (TIO)'!G427/'data \"live\" (TIO)'!G387","v":0.19135147322123888},{"$f":"'data \"live\" (TIO)'!H427/'data \"live\" (TIO)'!H387","v":0.18319808603036908},{"$f":"'data \"live\" (TIO)'!I427/'data \"live\" (TIO)'!I387","v":0.18825025200497947},{"$f":"'data \"live\" (TIO)'!J427/'data \"live\" (TIO)'!J387","v":0.19161631594765033},{"$f":"'data \"live\" (TIO)'!K427/'data \"live\" (TIO)'!K387","v":0.19330868522623906},{"$f":"'data \"live\" (TIO)'!L427/'data \"live\" (TIO)'!L387","v":0.19412912175624225},{"$f":"'data \"live\" (TIO)'!M427/'data \"live\" (TIO)'!M387","v":0.19412912175624225},{"$f":"'data \"live\" (TIO)'!N427/'data \"live\" (TIO)'!N387","v":0.19412912175624225},{"$f":"'data \"live\" (TIO)'!O427/'data \"live\" (TIO)'!O387","v":0.19412912175624225},{"$f":"'data \"live\" (TIO)'!P427/'data \"live\" (TIO)'!P387","v":0.19412912175624225},{"$f":"'data \"live\" (TIO)'!Q427/'data \"live\" (TIO)'!Q387","v":0.19412912175624225},{"$f":"'data \"live\" (TIO)'!R427/'data \"live\" (TIO)'!R387","v":0.19412912175624225},{"$f":"'data \"live\" (TIO)'!V427/'data \"live\" (TIO)'!V387","v":0.16837204371917938},{"$f":"'data \"live\" (TIO)'!W427/'data \"live\" (TIO)'!W387","v":0.1826650757115317},{"$f":"'data \"live\" (TIO)'!X427/'data \"live\" (TIO)'!X387","v":0.19103866337397263},{"$f":"'data \"live\" (TIO)'!Y427/'data \"live\" (TIO)'!Y387","v":0.19412912175624225},{"$f":"'data \"live\" (TIO)'!Z427/'data \"live\" (TIO)'!Z387","v":0.19412912175624225},{"$f":"'data \"live\" (TIO)'!AA427/'data \"live\" (TIO)'!AA387","v":0.19412912175624225},{"$f":"HLOOKUP($Y$3,$S763:$X779,5,FALSE)","v":0.19412912175624225},{"$f":"HLOOKUP($Z$3,$S763:$X779,5,FALSE)","v":0.19103866337397263},null,null,null,null,null,null,null,null,null,null,null,null,8.4889579508763635E-2,0.13462222797864198,0.15297716573436637,0.15297716573436637,0.15297716573436637,{"$f":"HLOOKUP($Y$3,$AL763:$AQ779,5,FALSE)","v":0.15297716573436637},{"$f":"HLOOKUP($Z$3,$AL763:$AQ779,5,FALSE)","v":0.13462222797864198}]
["Gisborne","Gisborne network fares per passenger km:",{"$f":"'data \"live\" (TIO)'!C428/'data \"live\" (TIO)'!C388","v":0.20874846836249569},{"$f":"'data \"live\" (TIO)'!D428/'data \"live\" (TIO)'!D388","v":0.22755673484042438},{"$f":"'data \"live\" (TIO)'!E428/'data \"live\" (TIO)'!E388","v":0.22600183702153848},{"$f":"'data \"live\" (TIO)'!F428/'data \"live\" (TIO)'!F388","v":0.22977334672875527},{"$f":"'data \"live\" (TIO)'!G428/'data \"live\" (TIO)'!G388","v":0.21785261642765619},{"$f":"'data \"live\" (TIO)'!H428/'data \"live\" (TIO)'!H388","v":0.21472191483257511},{"$f":"'data \"live\" (TIO)'!I428/'data \"live\" (TIO)'!I388","v":0.12138271512239075},{"$f":"'data \"live\" (TIO)'!J428/'data \"live\" (TIO)'!J388","v":0.19942546844561385},{"$f":"'data \"live\" (TIO)'!K428/'data \"live\" (TIO)'!K388","v":0.22334039790140772},{"$f":"'data \"live\" (TIO)'!L428/'data \"live\" (TIO)'!L388","v":0.2412190082644628},{"$f":"'data \"live\" (TIO)'!M428/'data \"live\" (TIO)'!M388","v":0.2412190082644628},{"$f":"'data \"live\" (TIO)'!N428/'data \"live\" (TIO)'!N388","v":0.2412190082644628},{"$f":"'data \"live\" (TIO)'!O428/'data \"live\" (TIO)'!O388","v":0.2412190082644628},{"$f":"'data \"live\" (TIO)'!P428/'data \"live\" (TIO)'!P388","v":0.24130984969784619},{"$f":"'data \"live\" (TIO)'!Q428/'data \"live\" (TIO)'!Q388","v":0.24130984969784619},{"$f":"'data \"live\" (TIO)'!R428/'data \"live\" (TIO)'!R388","v":0.24130984969784619},{"$f":"'data \"live\" (TIO)'!V428/'data \"live\" (TIO)'!V388","v":0.22126942927205082},{"$f":"'data \"live\" (TIO)'!W428/'data \"live\" (TIO)'!W388","v":0.22116215654542135},{"$f":"'data \"live\" (TIO)'!X428/'data \"live\" (TIO)'!X388","v":0.17665033670181013},{"$f":"'data \"live\" (TIO)'!Y428/'data \"live\" (TIO)'!Y388","v":0.2412190082644628},{"$f":"'data \"live\" (TIO)'!Z428/'data \"live\" (TIO)'!Z388","v":0.24127957026273197},{"$f":"'data \"live\" (TIO)'!AA428/'data \"live\" (TIO)'!AA388","v":0.24134428318096518},{"$f":"HLOOKUP($Y$3,$S763:$X779,6,FALSE)","v":0.2412190082644628},{"$f":"HLOOKUP($Z$3,$S763:$X779,6,FALSE)","v":0.17665033670181013},null,null,null,null,null,null,null,null,null,null,null,null,-4.8480590826482928E-4,-0.20165050688218433,9.0159671211895942E-2,9.0433373722307975E-2,9.0725835805507193E-2,{"$f":"HLOOKUP($Y$3,$AL763:$AQ779,6,FALSE)","v":9.0159671211895942E-2},{"$f":"HLOOKUP($Z$3,$AL763:$AQ779,6,FALSE)","v":-0.20165050688218433}]
["Hawkes Bay","Hawkes Bay network fares per passenger km:",{"$f":"'data \"live\" (TIO)'!C429/'data \"live\" (TIO)'!C389","v":0.25362401490204733},{"$f":"'data \"live\" (TIO)'!D429/'data \"live\" (TIO)'!D389","v":0.25978762811559164},{"$f":"'data \"live\" (TIO)'!E429/'data \"live\" (TIO)'!E389","v":0.25336330178197647},{"$f":"'data \"live\" (TIO)'!F429/'data \"live\" (TIO)'!F389","v":0.25068267168774094},{"$f":"'data \"live\" (TIO)'!G429/'data \"live\" (TIO)'!G389","v":0.26135652202507031},{"$f":"'data \"live\" (TIO)'!H429/'data \"live\" (TIO)'!H389","v":0.18913748970964658},{"$f":"'data \"live\" (TIO)'!I429/'data \"live\" (TIO)'!I389","v":0.18930725614954258},{"$f":"'data \"live\" (TIO)'!J429/'data \"live\" (TIO)'!J389","v":0.18103624192691581},{"$f":"'data \"live\" (TIO)'!K429/'data \"live\" (TIO)'!K389","v":0.24284794355880002},{"$f":"'data \"live\" (TIO)'!L429/'data \"live\" (TIO)'!L389","v":0.18165860730560768},{"$f":"'data \"live\" (TIO)'!M429/'data \"live\" (TIO)'!M389","v":0.17988938189441256},{"$f":"'data \"live\" (TIO)'!N429/'data \"live\" (TIO)'!N389","v":0.1781380055484573},{"$f":"'data \"live\" (TIO)'!O429/'data \"live\" (TIO)'!O389","v":0.17640431918858687},{"$f":"'data \"live\" (TIO)'!P429/'data \"live\" (TIO)'!P389","v":0.17468820178537439},{"$f":"'data \"live\" (TIO)'!Q429/'data \"live\" (TIO)'!Q389","v":0.17298936457208308},{"$f":"'data \"live\" (TIO)'!R429/'data \"live\" (TIO)'!R389","v":0.17130768301352389},{"$f":"'data \"live\" (TIO)'!V429/'data \"live\" (TIO)'!V389","v":0.25551232625426318},{"$f":"'data \"live\" (TIO)'!W429/'data \"live\" (TIO)'!W389","v":0.22943598773275165},{"$f":"'data \"live\" (TIO)'!X429/'data \"live\" (TIO)'!X389","v":0.20694797924795166},{"$f":"'data \"live\" (TIO)'!Y429/'data \"live\" (TIO)'!Y389","v":0.17986750263533408},{"$f":"'data \"live\" (TIO)'!Z429/'data \"live\" (TIO)'!Z389","v":0.1746669679504706},{"$f":"'data \"live\" (TIO)'!AA429/'data \"live\" (TIO)'!AA389","v":0.16962242202989314},{"$f":"HLOOKUP($Y$3,$S763:$X779,7,FALSE)","v":0.17986750263533408},{"$f":"HLOOKUP($Z$3,$S763:$X779,7,FALSE)","v":0.20694797924795166},null,null,null,null,null,null,null,null,null,null,null,null,-0.10205510984062149,-0.19006655263270777,-0.29605156325669424,-0.31640492452541202,-0.33614779170731679,{"$f":"HLOOKUP($Y$3,$AL763:$AQ779,7,FALSE)","v":-0.29605156325669424},{"$f":"HLOOKUP($Z$3,$AL763:$AQ779,7,FALSE)","v":-0.19006655263270777}]
["Taranaki","Taranaki network fares per passenger km:",{"$f":"'data \"live\" (TIO)'!C430/'data \"live\" (TIO)'!C390","v":0.18088682177022833},{"$f":"'data \"live\" (TIO)'!D430/'data \"live\" (TIO)'!D390","v":0.1817081168777003},{"$f":"'data \"live\" (TIO)'!E430/'data \"live\" (TIO)'!E390","v":0.17745622956288981},{"$f":"'data \"live\" (TIO)'!F430/'data \"live\" (TIO)'!F390","v":0.17927588536628672},{"$f":"'data \"live\" (TIO)'!G430/'data \"live\" (TIO)'!G390","v":0.18576028804455963},{"$f":"'data \"live\" (TIO)'!H430/'data \"live\" (TIO)'!H390","v":0.18531057338707196},{"$f":"'data \"live\" (TIO)'!I430/'data \"live\" (TIO)'!I390","v":0.16348407275906696},{"$f":"'data \"live\" (TIO)'!J430/'data \"live\" (TIO)'!J390","v":0.17553630768984063},{"$f":"'data \"live\" (TIO)'!K430/'data \"live\" (TIO)'!K390","v":0.1797091908273159},{"$f":"'data \"live\" (TIO)'!L430/'data \"live\" (TIO)'!L390","v":0.19774374939445136},{"$f":"'data \"live\" (TIO)'!M430/'data \"live\" (TIO)'!M390","v":0.1986365302474232},{"$f":"'data \"live\" (TIO)'!N430/'data \"live\" (TIO)'!N390","v":0.19953000496888873},{"$f":"'data \"live\" (TIO)'!O430/'data \"live\" (TIO)'!O390","v":0.20042647188036006},{"$f":"'data \"live\" (TIO)'!P430/'data \"live\" (TIO)'!P390","v":0.20132761571108276},{"$f":"'data \"live\" (TIO)'!Q430/'data \"live\" (TIO)'!Q390","v":0.20223307061803175},{"$f":"'data \"live\" (TIO)'!R430/'data \"live\" (TIO)'!R390","v":0.20314301636582971},{"$f":"'data \"live\" (TIO)'!V430/'data \"live\" (TIO)'!V390","v":0.17987271328118948},{"$f":"'data \"live\" (TIO)'!W430/'data \"live\" (TIO)'!W390","v":0.18350913980874531},{"$f":"'data \"live\" (TIO)'!X430/'data \"live\" (TIO)'!X390","v":0.1728285659671138},{"$f":"'data \"live\" (TIO)'!Y430/'data \"live\" (TIO)'!Y390","v":0.19863973108744912},{"$f":"'data \"live\" (TIO)'!Z430/'data \"live\" (TIO)'!Z390","v":0.20133205601154755},{"$f":"'data \"live\" (TIO)'!AA430/'data \"live\" (TIO)'!AA390","v":0.20314301636582971},{"$f":"HLOOKUP($Y$3,$S763:$X779,8,FALSE)","v":0.19863973108744912},{"$f":"HLOOKUP($Z$3,$S763:$X779,8,FALSE)","v":0.1728285659671138},null,null,null,null,null,null,null,null,null,null,null,null,2.0216665781157772E-2,-3.9161844982366967E-2,0.10433499036022065,0.11930293560875649,0.12937094604373089,{"$f":"HLOOKUP($Y$3,$AL763:$AQ779,8,FALSE)","v":0.10433499036022065},{"$f":"HLOOKUP($Z$3,$AL763:$AQ779,8,FALSE)","v":-3.9161844982366967E-2}]
["Manawatu-Wanganui","Manawatu-Wanganui network fares per passenger km:",{"$f":"'data \"live\" (TIO)'!C431/'data \"live\" (TIO)'!C391","v":0.13063341828393954},{"$f":"'data \"live\" (TIO)'!D431/'data \"live\" (TIO)'!D391","v":0.10141548719580708},{"$f":"'data \"live\" (TIO)'!E431/'data \"live\" (TIO)'!E391","v":0.10792179276505752},{"$f":"'data \"live\" (TIO)'!F431/'data \"live\" (TIO)'!F391","v":0.12002880648915261},{"$f":"'data \"live\" (TIO)'!G431/'data \"live\" (TIO)'!G391","v":0.12941428936556054},{"$f":"'data \"live\" (TIO)'!H431/'data \"live\" (TIO)'!H391","v":0.12189197406771751},{"$f":"'data \"live\" (TIO)'!I431/'data \"live\" (TIO)'!I391","v":0.11713439343894295},{"$f":"'data \"live\" (TIO)'!J431/'data \"live\" (TIO)'!J391","v":0.13792688521503285},{"$f":"'data \"live\" (TIO)'!K431/'data \"live\" (TIO)'!K391","v":0.12390953672992992},{"$f":"'data \"live\" (TIO)'!L431/'data \"live\" (TIO)'!L391","v":0.1346029858776891},{"$f":"'data \"live\" (TIO)'!M431/'data \"live\" (TIO)'!M391","v":0.13217054776405707},{"$f":"'data \"live\" (TIO)'!N431/'data \"live\" (TIO)'!N391","v":0.13217049854318319},{"$f":"'data \"live\" (TIO)'!O431/'data \"live\" (TIO)'!O391","v":0.13217057916200509},{"$f":"'data \"live\" (TIO)'!P431/'data \"live\" (TIO)'!P391","v":0.13217055268096112},{"$f":"'data \"live\" (TIO)'!Q431/'data \"live\" (TIO)'!Q391","v":0.13217052565393425},{"$f":"'data \"live\" (TIO)'!R431/'data \"live\" (TIO)'!R391","v":0.13217052029815038},{"$f":"'data \"live\" (TIO)'!V431/'data \"live\" (TIO)'!V391","v":0.11195603614576211},{"$f":"'data \"live\" (TIO)'!W431/'data \"live\" (TIO)'!W391","v":0.12377128693381081},{"$f":"'data \"live\" (TIO)'!X431/'data \"live\" (TIO)'!X391","v":0.12537406250089514},{"$f":"'data \"live\" (TIO)'!Y431/'data \"live\" (TIO)'!Y391","v":0.1329549859696629},{"$f":"'data \"live\" (TIO)'!Z431/'data \"live\" (TIO)'!Z391","v":0.13217055214577839},{"$f":"'data \"live\" (TIO)'!AA431/'data \"live\" (TIO)'!AA391","v":0.13217053924201819},{"$f":"HLOOKUP($Y$3,$S763:$X779,9,FALSE)","v":0.1329549859696629},{"$f":"HLOOKUP($Z$3,$S763:$X779,9,FALSE)","v":0.12537406250089514},null,null,null,null,null,null,null,null,null,null,null,null,0.10553473662345225,0.11985085232620518,0.18756424884997758,0.1805576250814902,0.18055750982410301,{"$f":"HLOOKUP($Y$3,$AL763:$AQ779,9,FALSE)","v":0.18756424884997758},{"$f":"HLOOKUP($Z$3,$AL763:$AQ779,9,FALSE)","v":0.11985085232620518}]
["Wellington","Wellington network fares per passenger km:",{"$f":"'data \"live\" (TIO)'!C432/'data \"live\" (TIO)'!C392","v":0.19166797090682225},{"$f":"'data \"live\" (TIO)'!D432/'data \"live\" (TIO)'!D392","v":0.2105724150662947},{"$f":"'data \"live\" (TIO)'!E432/'data \"live\" (TIO)'!E392","v":0.21807460103074933},{"$f":"'data \"live\" (TIO)'!F432/'data \"live\" (TIO)'!F392","v":0.22346275544890989},{"$f":"'data \"live\" (TIO)'!G432/'data \"live\" (TIO)'!G392","v":0.22637314549231258},{"$f":"'data \"live\" (TIO)'!H432/'data \"live\" (TIO)'!H392","v":0.2238915095086533},{"$f":"'data \"live\" (TIO)'!I432/'data \"live\" (TIO)'!I392","v":0.22327736642023488},{"$f":"'data \"live\" (TIO)'!J432/'data \"live\" (TIO)'!J392","v":0.2252129170335285},{"$f":"'data \"live\" (TIO)'!K432/'data \"live\" (TIO)'!K392","v":0.23770792629079995},{"$f":"'data \"live\" (TIO)'!L432/'data \"live\" (TIO)'!L392","v":0.2201987116521549},{"$f":"'data \"live\" (TIO)'!M432/'data \"live\" (TIO)'!M392","v":0.22536936188738141},{"$f":"'data \"live\" (TIO)'!N432/'data \"live\" (TIO)'!N392","v":0.22658162037325524},{"$f":"'data \"live\" (TIO)'!O432/'data \"live\" (TIO)'!O392","v":0.2269000818156586},{"$f":"'data \"live\" (TIO)'!P432/'data \"live\" (TIO)'!P392","v":0.23059683320115518},{"$f":"'data \"live\" (TIO)'!Q432/'data \"live\" (TIO)'!Q392","v":0.23490507260673507},{"$f":"'data \"live\" (TIO)'!R432/'data \"live\" (TIO)'!R392","v":0.23932125418227831},{"$f":"'data \"live\" (TIO)'!V432/'data \"live\" (TIO)'!V392","v":0.20680937337021951},{"$f":"'data \"live\" (TIO)'!W432/'data \"live\" (TIO)'!W392","v":0.22457145759980779},{"$f":"'data \"live\" (TIO)'!X432/'data \"live\" (TIO)'!X392","v":0.22866721395669423},{"$f":"'data \"live\" (TIO)'!Y432/'data \"live\" (TIO)'!Y392","v":0.22407978865608177},{"$f":"'data \"live\" (TIO)'!Z432/'data \"live\" (TIO)'!Z392","v":0.23084561241919221},{"$f":"'data \"live\" (TIO)'!AA432/'data \"live\" (TIO)'!AA392","v":0.2458979432028765},{"$f":"HLOOKUP($Y$3,$S763:$X779,10,FALSE)","v":0.22407978865608177},{"$f":"HLOOKUP($Z$3,$S763:$X779,10,FALSE)","v":0.22866721395669423},null,null,null,null,null,null,null,null,null,null,null,null,8.5886262987661999E-2,0.10569076357746088,8.3508861346171415E-2,0.11622412783942959,0.18900772820718648,{"$f":"HLOOKUP($Y$3,$AL763:$AQ779,10,FALSE)","v":8.3508861346171415E-2},{"$f":"HLOOKUP($Z$3,$AL763:$AQ779,10,FALSE)","v":0.10569076357746088}]
["Marlborough","Marlborough network fares per passenger km:",{"$f":"'data \"live\" (TIO)'!C433/'data \"live\" (TIO)'!C393","v":0.36857509374383263},{"$f":"'data \"live\" (TIO)'!D433/'data \"live\" (TIO)'!D393","v":0.35048718137657786},{"$f":"'data \"live\" (TIO)'!E433/'data \"live\" (TIO)'!E393","v":0.35045992859048386},{"$f":"'data \"live\" (TIO)'!F433/'data \"live\" (TIO)'!F393","v":0.35997670930940706},{"$f":"'data \"live\" (TIO)'!G433/'data \"live\" (TIO)'!G393","v":0.32172425373093511},{"$f":"'data \"live\" (TIO)'!H433/'data \"live\" (TIO)'!H393","v":0.27619574779334},{"$f":"'data \"live\" (TIO)'!I433/'data \"live\" (TIO)'!I393","v":0.38579795021961932},{"$f":"'data \"live\" (TIO)'!J433/'data \"live\" (TIO)'!J393","v":0.34686430726884759},{"$f":"'data \"live\" (TIO)'!K433/'data \"live\" (TIO)'!K393","v":0.17667715834337111},{"$f":"'data \"live\" (TIO)'!L433/'data \"live\" (TIO)'!L393","v":0.32919035038561095},{"$f":"'data \"live\" (TIO)'!M433/'data \"live\" (TIO)'!M393","v":0.32509293921063198},{"$f":"'data \"live\" (TIO)'!N433/'data \"live\" (TIO)'!N393","v":0.3211146460772355},{"$f":"'data \"live\" (TIO)'!O433/'data \"live\" (TIO)'!O393","v":0.31726701704909627},{"$f":"'data \"live\" (TIO)'!P433/'data \"live\" (TIO)'!P393","v":0.31353004272769835},{"$f":"'data \"live\" (TIO)'!Q433/'data \"live\" (TIO)'!Q393","v":0.30990380411018803},{"$f":"'data \"live\" (TIO)'!R433/'data \"live\" (TIO)'!R393","v":0.30637927086067934},{"$f":"'data \"live\" (TIO)'!V433/'data \"live\" (TIO)'!V393","v":0.35631236654213527},{"$f":"'data \"live\" (TIO)'!W433/'data \"live\" (TIO)'!W393","v":0.31833737189859018},{"$f":"'data \"live\" (TIO)'!X433/'data \"live\" (TIO)'!X393","v":0.28199636496814812},{"$f":"'data \"live\" (TIO)'!Y433/'data \"live\" (TIO)'!Y393","v":0.32505287693702251},{"$f":"'data \"live\" (TIO)'!Z433/'data \"live\" (TIO)'!Z393","v":0.31349432042592856},{"$f":"'data \"live\" (TIO)'!AA433/'data \"live\" (TIO)'!AA393","v":0.30292850585845738},{"$f":"HLOOKUP($Y$3,$S763:$X779,11,FALSE)","v":0.32505287693702251},{"$f":"HLOOKUP($Z$3,$S763:$X779,11,FALSE)","v":0.28199636496814812},null,null,null,null,null,null,null,null,null,null,null,null,-0.10657781825558499,-0.20856980714756923,-8.7730577269807486E-2,-0.12016996920914702,-0.14982320485181655,{"$f":"HLOOKUP($Y$3,$AL763:$AQ779,11,FALSE)","v":-8.7730577269807486E-2},{"$f":"HLOOKUP($Z$3,$AL763:$AQ779,11,FALSE)","v":-0.20856980714756923}]
["Nelson","Nelson network fares per passenger km:",{"$f":"'data \"live\" (TIO)'!C434/'data \"live\" (TIO)'!C394","v":0.32026792770178042},{"$f":"'data \"live\" (TIO)'!D434/'data \"live\" (TIO)'!D394","v":0.33207041802115289},{"$f":"'data \"live\" (TIO)'!E434/'data \"live\" (TIO)'!E394","v":0.42657633071550954},{"$f":"'data \"live\" (TIO)'!F434/'data \"live\" (TIO)'!F394","v":0.43483776143844804},{"$f":"'data \"live\" (TIO)'!G434/'data \"live\" (TIO)'!G394","v":0.42962694444726951},{"$f":"'data \"live\" (TIO)'!H434/'data \"live\" (TIO)'!H394","v":0.32714095041317864},{"$f":"'data \"live\" (TIO)'!I434/'data \"live\" (TIO)'!I394","v":0.33116447320937076},{"$f":"'data \"live\" (TIO)'!J434/'data \"live\" (TIO)'!J394","v":0.33156410462489172},{"$f":"'data \"live\" (TIO)'!K434/'data \"live\" (TIO)'!K394","v":0.43394494367947839},{"$f":"'data \"live\" (TIO)'!L434/'data \"live\" (TIO)'!L394","v":0.29875521366411445},{"$f":"'data \"live\" (TIO)'!M434/'data \"live\" (TIO)'!M394","v":0.29874923108468321},{"$f":"'data \"live\" (TIO)'!N434/'data \"live\" (TIO)'!N394","v":0.29874923108468321},{"$f":"'data \"live\" (TIO)'!O434/'data \"live\" (TIO)'!O394","v":0.29874923108468321},{"$f":"'data \"live\" (TIO)'!P434/'data \"live\" (TIO)'!P394","v":0.29874923108468321},{"$f":"'data \"live\" (TIO)'!Q434/'data \"live\" (TIO)'!Q394","v":0.29874923108468321},{"$f":"'data \"live\" (TIO)'!R434/'data \"live\" (TIO)'!R394","v":0.29874923108468321},{"$f":"'data \"live\" (TIO)'!V434/'data \"live\" (TIO)'!V394","v":0.37660319915264656},{"$f":"'data \"live\" (TIO)'!W434/'data \"live\" (TIO)'!W394","v":0.39415477490659545},{"$f":"'data \"live\" (TIO)'!X434/'data \"live\" (TIO)'!X394","v":0.37007459095220091},{"$f":"'data \"live\" (TIO)'!Y434/'data \"live\" (TIO)'!Y394","v":0.29875122528009862},{"$f":"'data \"live\" (TIO)'!Z434/'data \"live\" (TIO)'!Z394","v":0.29874923108468321},{"$f":"'data \"live\" (TIO)'!AA434/'data \"live\" (TIO)'!AA394","v":0.29874923108468321},{"$f":"HLOOKUP($Y$3,$S763:$X779,12,FALSE)","v":0.29875122528009862},{"$f":"HLOOKUP($Z$3,$S763:$X779,12,FALSE)","v":0.37007459095220091},null,null,null,null,null,null,null,null,null,null,null,null,4.6604956605360126E-2,-1.733550913835824E-2,-0.20672148841994464,-0.20672678363628882,-0.20672678363628882,{"$f":"HLOOKUP($Y$3,$AL763:$AQ779,12,FALSE)","v":-0.20672148841994464},{"$f":"HLOOKUP($Z$3,$AL763:$AQ779,12,FALSE)","v":-1.733550913835824E-2}]
["Canterbury","Canterbury network fares per passenger km:",{"$f":"'data \"live\" (TIO)'!C435/'data \"live\" (TIO)'!C395","v":0.17284702592750911},{"$f":"'data \"live\" (TIO)'!D435/'data \"live\" (TIO)'!D395","v":0.18653994007470692},{"$f":"'data \"live\" (TIO)'!E435/'data \"live\" (TIO)'!E395","v":0.16366174880363046},{"$f":"'data \"live\" (TIO)'!F435/'data \"live\" (TIO)'!F395","v":0.16136302372914593},{"$f":"'data \"live\" (TIO)'!G435/'data \"live\" (TIO)'!G395","v":0.16115292509351523},{"$f":"'data \"live\" (TIO)'!H435/'data \"live\" (TIO)'!H395","v":0.18059039172712224},{"$f":"'data \"live\" (TIO)'!I435/'data \"live\" (TIO)'!I395","v":0.20980219063024055},{"$f":"'data \"live\" (TIO)'!J435/'data \"live\" (TIO)'!J395","v":0.21355931378319365},{"$f":"'data \"live\" (TIO)'!K435/'data \"live\" (TIO)'!K395","v":0.1669957494019966},{"$f":"'data \"live\" (TIO)'!L435/'data \"live\" (TIO)'!L395","v":0.19248808305871845},{"$f":"'data \"live\" (TIO)'!M435/'data \"live\" (TIO)'!M395","v":0.19248723427300768},{"$f":"'data \"live\" (TIO)'!N435/'data \"live\" (TIO)'!N395","v":0.19248808746995466},{"$f":"'data \"live\" (TIO)'!O435/'data \"live\" (TIO)'!O395","v":0.19248809557683635},{"$f":"'data \"live\" (TIO)'!P435/'data \"live\" (TIO)'!P395","v":0.19248808582470206},{"$f":"'data \"live\" (TIO)'!Q435/'data \"live\" (TIO)'!Q395","v":0.19248811262555712},{"$f":"'data \"live\" (TIO)'!R435/'data \"live\" (TIO)'!R395","v":0.19248809671218317},{"$f":"'data \"live\" (TIO)'!V435/'data \"live\" (TIO)'!V395","v":0.17464879522320967},{"$f":"'data \"live\" (TIO)'!W435/'data \"live\" (TIO)'!W395","v":0.16783081381470519},{"$f":"'data \"live\" (TIO)'!X435/'data \"live\" (TIO)'!X395","v":0.19475913078240628},{"$f":"'data \"live\" (TIO)'!Y435/'data \"live\" (TIO)'!Y395","v":0.19248780162455667},{"$f":"'data \"live\" (TIO)'!Z435/'data \"live\" (TIO)'!Z395","v":0.19248809806577843},{"$f":"'data \"live\" (TIO)'!AA435/'data \"live\" (TIO)'!AA395","v":0.19248809806510664},{"$f":"HLOOKUP($Y$3,$S763:$X779,13,FALSE)","v":0.19248780162455667},{"$f":"HLOOKUP($Z$3,$S763:$X779,13,FALSE)","v":0.19475913078240628},null,null,null,null,null,null,null,null,null,null,null,null,-3.9038238997244568E-2,0.11514729050088568,0.10214216696168954,0.10214386431792599,0.10214386431407951,{"$f":"HLOOKUP($Y$3,$AL763:$AQ779,13,FALSE)","v":0.10214216696168954},{"$f":"HLOOKUP($Z$3,$AL763:$AQ779,13,FALSE)","v":0.11514729050088568}]
["West Coast","West Coast network fares per passenger km:",{"$f":"'data \"live\" (TIO)'!C436/'data \"live\" (TIO)'!C396","v":1.8058769271313744},{"$f":"'data \"live\" (TIO)'!D436/'data \"live\" (TIO)'!D396","v":1.8478802099192204},{"$f":"'data \"live\" (TIO)'!E436/'data \"live\" (TIO)'!E396","v":1.9493042287032698},{"$f":"'data \"live\" (TIO)'!F436/'data \"live\" (TIO)'!F396","v":1.7107629312312136},{"$f":"'data \"live\" (TIO)'!G436/'data \"live\" (TIO)'!G396","v":2.0633970600976115},{"$f":"'data \"live\" (TIO)'!H436/'data \"live\" (TIO)'!H396","v":2.0555008357211078},{"$f":"'data \"live\" (TIO)'!I436/'data \"live\" (TIO)'!I396","v":2.0555008357211078},{"$f":"'data \"live\" (TIO)'!J436/'data \"live\" (TIO)'!J396","v":2.1302081722292678},{"$f":"'data \"live\" (TIO)'!K436/'data \"live\" (TIO)'!K396","v":3.1682857142857141},{"$f":"'data \"live\" (TIO)'!L436/'data \"live\" (TIO)'!L396","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M436/'data \"live\" (TIO)'!M396","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N436/'data \"live\" (TIO)'!N396","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O436/'data \"live\" (TIO)'!O396","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P436/'data \"live\" (TIO)'!P396","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q436/'data \"live\" (TIO)'!Q396","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R436/'data \"live\" (TIO)'!R396","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!V436/'data \"live\" (TIO)'!V396","v":1.8671166552237608},{"$f":"'data \"live\" (TIO)'!W436/'data \"live\" (TIO)'!W396","v":1.9339247181803878},{"$f":"'data \"live\" (TIO)'!X436/'data \"live\" (TIO)'!X396","v":2.3181692726770908},{"$f":"'data \"live\" (TIO)'!Y436/'data \"live\" (TIO)'!Y396","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Z436/'data \"live\" (TIO)'!Z396","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!AA436/'data \"live\" (TIO)'!AA396","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$S763:$X779,14,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$S763:$X779,14,FALSE)","v":2.3181692726770908},null,null,null,null,null,null,null,null,null,null,null,null,3.5781408070949094E-2,0.24157709492408475,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL763:$AQ779,14,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL763:$AQ779,14,FALSE)","v":0.24157709492408475}]
["Otago","Otago network fares per passenger km:",{"$f":"'data \"live\" (TIO)'!C437/'data \"live\" (TIO)'!C397","v":0.48047598049162776},{"$f":"'data \"live\" (TIO)'!D437/'data \"live\" (TIO)'!D397","v":0.31302543821932777},{"$f":"'data \"live\" (TIO)'!E437/'data \"live\" (TIO)'!E397","v":0.30815143275162898},{"$f":"'data \"live\" (TIO)'!F437/'data \"live\" (TIO)'!F397","v":0.31015600503327156},{"$f":"'data \"live\" (TIO)'!G437/'data \"live\" (TIO)'!G397","v":0.3209393008070977},{"$f":"'data \"live\" (TIO)'!H437/'data \"live\" (TIO)'!H397","v":0.46838689902730579},{"$f":"'data \"live\" (TIO)'!I437/'data \"live\" (TIO)'!I397","v":0.50215358436336066},{"$f":"'data \"live\" (TIO)'!J437/'data \"live\" (TIO)'!J397","v":0.47746916074634632},{"$f":"'data \"live\" (TIO)'!K437/'data \"live\" (TIO)'!K397","v":0.33937086960595891},{"$f":"'data \"live\" (TIO)'!L437/'data \"live\" (TIO)'!L397","v":0.25425771221266769},{"$f":"'data \"live\" (TIO)'!M437/'data \"live\" (TIO)'!M397","v":0.25380505632279549},{"$f":"'data \"live\" (TIO)'!N437/'data \"live\" (TIO)'!N397","v":0.24562691141281398},{"$f":"'data \"live\" (TIO)'!O437/'data \"live\" (TIO)'!O397","v":0.24346530289383608},{"$f":"'data \"live\" (TIO)'!P437/'data \"live\" (TIO)'!P397","v":0.2504702623935981},{"$f":"'data \"live\" (TIO)'!Q437/'data \"live\" (TIO)'!Q397","v":0.24573667980771899},{"$f":"'data \"live\" (TIO)'!R437/'data \"live\" (TIO)'!R397","v":0.24426705904584445},{"$f":"'data \"live\" (TIO)'!V437/'data \"live\" (TIO)'!V397","v":0.35122141706375259},{"$f":"'data \"live\" (TIO)'!W437/'data \"live\" (TIO)'!W397","v":0.36292516382508588},{"$f":"'data \"live\" (TIO)'!X437/'data \"live\" (TIO)'!X397","v":0.43522610290079394},{"$f":"'data \"live\" (TIO)'!Y437/'data \"live\" (TIO)'!Y397","v":0.25105027205419467},{"$f":"'data \"live\" (TIO)'!Z437/'data \"live\" (TIO)'!Z397","v":0.24658041587979398},{"$f":"'data \"live\" (TIO)'!AA437/'data \"live\" (TIO)'!AA397","v":0.24427069938894652},{"$f":"HLOOKUP($Y$3,$S763:$X779,15,FALSE)","v":0.25105027205419467},{"$f":"HLOOKUP($Z$3,$S763:$X779,15,FALSE)","v":0.43522610290079394},null,null,null,null,null,null,null,null,null,null,null,null,3.3322987132099913E-2,0.23917871108011934,-0.28520796324722753,-0.29793456805330443,-0.30451080850628398,{"$f":"HLOOKUP($Y$3,$AL763:$AQ779,15,FALSE)","v":-0.28520796324722753},{"$f":"HLOOKUP($Z$3,$AL763:$AQ779,15,FALSE)","v":0.23917871108011934}]
["Southland","Southland network fares per passenger km:",{"$f":"'data \"live\" (TIO)'!C438/'data \"live\" (TIO)'!C398","v":0.19515669515669515},{"$f":"'data \"live\" (TIO)'!D438/'data \"live\" (TIO)'!D398","v":0.19784914603252432},{"$f":"'data \"live\" (TIO)'!E438/'data \"live\" (TIO)'!E398","v":0.20170770495872897},{"$f":"'data \"live\" (TIO)'!F438/'data \"live\" (TIO)'!F398","v":0.32144684781668198},{"$f":"'data \"live\" (TIO)'!G438/'data \"live\" (TIO)'!G398","v":0.41193993390403827},{"$f":"'data \"live\" (TIO)'!H438/'data \"live\" (TIO)'!H398","v":0.19943187526723943},{"$f":"'data \"live\" (TIO)'!I438/'data \"live\" (TIO)'!I398","v":0.19544051571659887},{"$f":"'data \"live\" (TIO)'!J438/'data \"live\" (TIO)'!J398","v":1.029902964537712},{"$f":"'data \"live\" (TIO)'!K438/'data \"live\" (TIO)'!K398","v":0.22297951232509167},{"$f":"'data \"live\" (TIO)'!L438/'data \"live\" (TIO)'!L398","v":0.24546204620462045},{"$f":"'data \"live\" (TIO)'!M438/'data \"live\" (TIO)'!M398","v":0.24550617283950618},{"$f":"'data \"live\" (TIO)'!N438/'data \"live\" (TIO)'!N398","v":0.25678228782287821},{"$f":"'data \"live\" (TIO)'!O438/'data \"live\" (TIO)'!O398","v":0.2568796409628723},{"$f":"'data \"live\" (TIO)'!P438/'data \"live\" (TIO)'!P398","v":0.26809209453952731},{"$f":"'data \"live\" (TIO)'!Q438/'data \"live\" (TIO)'!Q398","v":0.26819789132197891},{"$f":"'data \"live\" (TIO)'!R438/'data \"live\" (TIO)'!R398","v":0.26803240178209803},{"$f":"'data \"live\" (TIO)'!V438/'data \"live\" (TIO)'!V398","v":0.19822577462937804},{"$f":"'data \"live\" (TIO)'!W438/'data \"live\" (TIO)'!W398","v":0.28249772126063954},{"$f":"'data \"live\" (TIO)'!X438/'data \"live\" (TIO)'!X398","v":0.27668617101703225},{"$f":"'data \"live\" (TIO)'!Y438/'data \"live\" (TIO)'!Y398","v":0.24926258055669823},{"$f":"'data \"live\" (TIO)'!Z438/'data \"live\" (TIO)'!Z398","v":0.26439913173246504},{"$f":"'data \"live\" (TIO)'!AA438/'data \"live\" (TIO)'!AA398","v":0.26798379910895098},{"$f":"HLOOKUP($Y$3,$S763:$X779,16,FALSE)","v":0.24926258055669823},{"$f":"HLOOKUP($Z$3,$S763:$X779,16,FALSE)","v":0.27668617101703225},null,null,null,null,null,null,null,null,null,null,null,null,0.42513112529803165,0.39581329186051262,0.25746806147053025,0.3338282179843215,0.35191197819758435,{"$f":"HLOOKUP($Y$3,$AL763:$AQ779,16,FALSE)","v":0.25746806147053025},{"$f":"HLOOKUP($Z$3,$AL763:$AQ779,16,FALSE)","v":0.39581329186051262}]
["National","National total network fares per passenger km:",{"$f":"'data \"live\" (TIO)'!C439/'data \"live\" (TIO)'!C399","v":0.21567887152730461},{"$f":"'data \"live\" (TIO)'!D439/'data \"live\" (TIO)'!D399","v":0.230360293931307},{"$f":"'data \"live\" (TIO)'!E439/'data \"live\" (TIO)'!E399","v":0.21942978365632676},{"$f":"'data \"live\" (TIO)'!F439/'data \"live\" (TIO)'!F399","v":0.22684106205383553},{"$f":"'data \"live\" (TIO)'!G439/'data \"live\" (TIO)'!G399","v":0.224685563254688},{"$f":"'data \"live\" (TIO)'!H439/'data \"live\" (TIO)'!H399","v":0.24670132682379178},{"$f":"'data \"live\" (TIO)'!I439/'data \"live\" (TIO)'!I399","v":0.25309782862400904},{"$f":"'data \"live\" (TIO)'!J439/'data \"live\" (TIO)'!J399","v":0.24508062669648487},{"$f":"'data \"live\" (TIO)'!K439/'data \"live\" (TIO)'!K399","v":0.2406966063470366},{"$f":"'data \"live\" (TIO)'!L439/'data \"live\" (TIO)'!L399","v":0.23018276767204088},{"$f":"'data \"live\" (TIO)'!M439/'data \"live\" (TIO)'!M399","v":0.23391415607277891},{"$f":"'data \"live\" (TIO)'!N439/'data \"live\" (TIO)'!N399","v":0.23661704060253946},{"$f":"'data \"live\" (TIO)'!O439/'data \"live\" (TIO)'!O399","v":0.24056745536636673},{"$f":"'data \"live\" (TIO)'!P439/'data \"live\" (TIO)'!P399","v":0.24332380850448601},{"$f":"'data \"live\" (TIO)'!Q439/'data \"live\" (TIO)'!Q399","v":0.24663294993130019},{"$f":"'data \"live\" (TIO)'!R439/'data \"live\" (TIO)'!R399","v":0.2528484977654839},{"$f":"'data \"live\" (TIO)'!V439/'data \"live\" (TIO)'!V399","v":0.22176667599505159},{"$f":"'data \"live\" (TIO)'!W439/'data \"live\" (TIO)'!W399","v":0.23285382423795287},{"$f":"'data \"live\" (TIO)'!X439/'data \"live\" (TIO)'!X399","v":0.24616800312709006},{"$f":"'data \"live\" (TIO)'!Y439/'data \"live\" (TIO)'!Y399","v":0.23363978303295369},{"$f":"'data \"live\" (TIO)'!Z439/'data \"live\" (TIO)'!Z399","v":0.24358629806320614},{"$f":"'data \"live\" (TIO)'!AA439/'data \"live\" (TIO)'!AA399","v":0.25778284549932368},{"$f":"HLOOKUP($Y$3,$S763:$X779,17,FALSE)","v":0.23363978303295369},{"$f":"HLOOKUP($Z$3,$S763:$X779,17,FALSE)","v":0.24616800312709006},null,null,null,null,null,null,null,null,null,null,null,null,4.9994654035165675E-2,0.11003153211613692,5.3538733827471097E-2,9.8389994665571079E-2,0.16240568761140528,{"$f":"HLOOKUP($Y$3,$AL763:$AQ779,17,FALSE)","v":5.3538733827471097E-2},{"$f":"HLOOKUP($Z$3,$AL763:$AQ779,17,FALSE)","v":0.11003153211613692}]
[null,{"$f":"VLOOKUP('data \"live\" (TIO)'!$B$484,$A764:$Y779,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A764:$Y779,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A764:$Y779,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A764:$Y779,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A764:$Y779,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A764:$AK779,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A764:$Y779,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A764:$Y779,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A764:$Y779,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A764:$Y779,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A764:$Y779,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A764:$Y779,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A764:$Y779,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A764:$Y779,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A764:$Y779,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A764:$Y779,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A764:$Y779,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A764:$Y779,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A764:$Y779,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A764:$Y779,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A764:$Y779,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A764:$Y779,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A764:$Y779,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A764:$Y779,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A764:$Z779,26,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP($B$805,$A764:$AR779,44,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A764:$AS779,45,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B780","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"live\" (TIO)'!I441/'data \"live\" (TIO)'!I401","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!J441/'data \"live\" (TIO)'!J401","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!K441/'data \"live\" (TIO)'!K401","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!L441/'data \"live\" (TIO)'!L401","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!M441/'data \"live\" (TIO)'!M401","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!N441/'data \"live\" (TIO)'!N401","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!O441/'data \"live\" (TIO)'!O401","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!P441/'data \"live\" (TIO)'!P401","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Q441/'data \"live\" (TIO)'!Q401","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!R441/'data \"live\" (TIO)'!R401","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!V441/'data \"live\" (TIO)'!V401","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!W441/'data \"live\" (TIO)'!W401","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!X441/'data \"live\" (TIO)'!X401","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Y441/'data \"live\" (TIO)'!Y401","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Z441/'data \"live\" (TIO)'!Z401","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!AA441/'data \"live\" (TIO)'!AA401","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S763:$X781,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S763:$X781,19,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$AL763:$AQ781,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$AL763:$AQ781,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B780","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!C442/'data \"live\" (TIO)'!C402","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!D442/'data \"live\" (TIO)'!D402","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!E442/'data \"live\" (TIO)'!E402","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!F442/'data \"live\" (TIO)'!F402","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!G442/'data \"live\" (TIO)'!G402","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!H442/'data \"live\" (TIO)'!H402","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!I442/'data \"live\" (TIO)'!I402","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!J442/'data \"live\" (TIO)'!J402","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!K442/'data \"live\" (TIO)'!K402","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!L442/'data \"live\" (TIO)'!L402","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!M442/'data \"live\" (TIO)'!M402","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!N442/'data \"live\" (TIO)'!N402","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!O442/'data \"live\" (TIO)'!O402","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!P442/'data \"live\" (TIO)'!P402","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Q442/'data \"live\" (TIO)'!Q402","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!R442/'data \"live\" (TIO)'!R402","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!V442/'data \"live\" (TIO)'!V402","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!W442/'data \"live\" (TIO)'!W402","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!X442/'data \"live\" (TIO)'!X402","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Y442/'data \"live\" (TIO)'!Y402","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!Z442/'data \"live\" (TIO)'!Z402","v":{"$error":"#N/A"}},{"$f":"'data \"live\" (TIO)'!AA442/'data \"live\" (TIO)'!AA402","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S763:$X810,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S763:$X782,20,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$AL763:$AQ810,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$AL763:$AQ782,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"NETWORK AVERAGE COST PER PERSON PER KM","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2009-12","2012-15","2015-18",{"$f":"V763","v":"2018-21"},{"$f":"W763","v":"2021-24"},{"$f":"X763","v":"2024-27"},{"$f":"$Y$3","v":"2018-21"},{"$f":"Z763","v":"2015-18"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"S783","v":"2009-12"},"2012-15","2015-18","2018-21","2021-24","2024-27","2018-21","2015-18"]
["Northland","Northland network average cost per person per km:",{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,C684/C624,C684/C704)","v":0.19266249235339292},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,D684/D624,D684/D704)","v":0.14229978188849066},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,E684/E624,E684/E704)","v":0.16116800319385965},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,F684/F624,F684/F704)","v":0.14214345428671274},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,G684/G624,G684/G704)","v":0.15634116923283919},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,H684/H624,H684/H704)","v":0.16619908234044348},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,I684/I624,I684/I704)","v":0.18404935066672912},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,J684/J624,J684/J704)","v":0.20382295099525849},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,K684/K624,K684/K704)","v":0.35055719026821625},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,L684/L624,L684/L704)","v":0.27195306652115819},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,M684/M624,M684/M704)","v":0.27747022765304297},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,N684/N624,N684/N704)","v":0.29878012114780916},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,O684/O624,O684/O704)","v":0.30950848765736105},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,P684/P624,P684/P704)","v":0.3050416962846097},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,Q684/Q624,Q684/Q704)","v":0.30061942330205743},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,R684/R624,R684/R704)","v":0.27733548782384276},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(C684:E684))/(AVERAGE(C624:E624)),AVERAGE(C684:E684)/AVERAGE(C704:E704))","v":0.16341372650386529},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(F684:H684))/(AVERAGE(F624:H624)),AVERAGE(F684:H684)/AVERAGE(F704:H704))","v":0.15493157891342213},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(I684:K684))/(AVERAGE(I624:K624)),AVERAGE(I684:K684)/AVERAGE(I704:K704))","v":0.25195259371602563},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(L684:N684))/(AVERAGE(L624:N624)),AVERAGE(L684:N684)/AVERAGE(L704:N704))","v":0.2827344717740034},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(M684:O684))/(AVERAGE(M624:O624)),AVERAGE(M684:O684)/AVERAGE(M704:O704))","v":0.29528321566249216},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(N684:P684))/(AVERAGE(N624:P624)),AVERAGE(N684:P684)/AVERAGE(N704:P704))","v":0.3044572941463472},{"$f":"HLOOKUP($Y$3,$S783:$X799,2,FALSE)","v":0.2827344717740034},{"$f":"HLOOKUP($Z$3,$S783:$X799,2,FALSE)","v":0.25195259371602563},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T784/$S784-1","v":-5.1905967582487778E-2},{"$f":"U784/$S784-1","v":0.54180801763960806},{"$f":"V784/$S784-1","v":0.73017578035169373},{"$f":"W784/$S784-1","v":0.80696702767810446},{"$f":"X784/$S784-1","v":0.86310722275307605},{"$f":"HLOOKUP($Y$3,$AL783:$AQ799,2,FALSE)","v":0.73017578035169373},{"$f":"HLOOKUP($Z$3,$AL783:$AQ799,2,FALSE)","v":0.54180801763960806}]
["Auckland","Auckland network cost per person per km:",{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,C685/C625,C685/C705)","v":0.3472102746983653},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,D685/D625,D685/D705)","v":0.31925932264585644},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,E685/E625,E685/E705)","v":0.3163476273332444},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,F685/F625,F685/F705)","v":0.30780145547887278},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,G685/G625,G685/G705)","v":0.30244798505169046},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,H685/H625,H685/H705)","v":0.30627430559721425},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,I685/I625,I685/I705)","v":0.28726272181428547},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,J685/J625,J685/J705)","v":0.29617052326152227},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,K685/K625,K685/K705)","v":0.36110636191911055},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,L685/L625,L685/L705)","v":0.34176199994195511},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,M685/M625,M685/M705)","v":0.32662397140852062},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,N685/N625,N685/N705)","v":0.31765911677961484},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,O685/O625,O685/O705)","v":0.31594140062090348},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,P685/P625,P685/P705)","v":0.30703114379440938},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,Q685/Q625,Q685/Q705)","v":0.29942174398686094},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,R685/R625,R685/R705)","v":0.27956442960258976},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(C685:E685))/(AVERAGE(C625:E625)),AVERAGE(C685:E685)/AVERAGE(C705:E705))","v":0.32662745283049194},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(F685:H685))/(AVERAGE(F625:H625)),AVERAGE(F685:H685)/AVERAGE(F705:H705))","v":0.30545167215426228},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(I685:K685))/(AVERAGE(I625:K625)),AVERAGE(I685:K685)/AVERAGE(I705:K705))","v":0.31403768510663577},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(L685:N685))/(AVERAGE(L625:N625)),AVERAGE(L685:N685)/AVERAGE(L705:N705))","v":0.32842864703020691},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(M685:O685))/(AVERAGE(M625:O625)),AVERAGE(M685:O685)/AVERAGE(M705:O705))","v":0.32003022622964511},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(N685:P685))/(AVERAGE(N625:P625)),AVERAGE(N685:P685)/AVERAGE(N705:P705))","v":0.3135795177481413},{"$f":"HLOOKUP($Y$3,$S783:$X799,3,FALSE)","v":0.32842864703020691},{"$f":"HLOOKUP($Z$3,$S783:$X799,3,FALSE)","v":0.31403768510663577},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T785/$S785-1","v":-6.4831600934717293E-2},-3.8544732277570715E-2,5.5145217712295747E-3,-2.0198016252695572E-2,-3.9947453801815191E-2,{"$f":"HLOOKUP($Y$3,$AL783:$AQ799,3,FALSE)","v":5.5145217712295747E-3},{"$f":"HLOOKUP($Z$3,$AL783:$AQ799,3,FALSE)","v":-3.8544732277570715E-2}]
["Waikato","Waikato network cost per person per km:",{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,C686/C626,C686/C706)","v":0.42024447599552334},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,D686/D626,D686/D706)","v":0.41178297740293002},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,E686/E626,E686/E706)","v":0.39397197975567982},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,F686/F626,F686/F706)","v":0.36207380274028805},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,G686/G626,G686/G706)","v":0.35151304404929773},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,H686/H626,H686/H706)","v":0.35816253890097977},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,I686/I626,I686/I706)","v":0.3951322447904021},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,J686/J626,J686/J706)","v":0.42165580513125744},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,K686/K626,K686/K706)","v":0.31991501645124359},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,L686/L626,L686/L706)","v":0.43030307639594279},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,M686/M626,M686/M706)","v":0.43819878524298089},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,N686/N626,N686/N706)","v":0.44623533999929144},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,O686/O626,O686/O706)","v":0.45441526628732637},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,P686/P626,P686/P706)","v":0.46274107695842126},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,Q686/Q626,Q686/Q706)","v":0.47121530801559441},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,R686/R626,R686/R706)","v":0.47984054209363292},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(C686:E686))/(AVERAGE(C626:E626)),AVERAGE(C686:E686)/AVERAGE(C706:E706))","v":0.40854526580760825},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(F686:H686))/(AVERAGE(F626:H626)),AVERAGE(F686:H686)/AVERAGE(F706:H706))","v":0.35723606316076573},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(I686:K686))/(AVERAGE(I626:K626)),AVERAGE(I686:K686)/AVERAGE(I706:K706))","v":0.37403118354117193},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(L686:N686))/(AVERAGE(L626:N626)),AVERAGE(L686:N686)/AVERAGE(L706:N706))","v":0.43824042324231016},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(M686:O686))/(AVERAGE(M626:O626)),AVERAGE(M686:O686)/AVERAGE(M706:O706))","v":0.44627777353098458},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(N686:P686))/(AVERAGE(N626:P626)),AVERAGE(N686:P686)/AVERAGE(N706:P706))","v":0.45445849040504666},{"$f":"HLOOKUP($Y$3,$S783:$X799,4,FALSE)","v":0.43824042324231016},{"$f":"HLOOKUP($Z$3,$S783:$X799,4,FALSE)","v":0.37403118354117193},null,null,null,null,null,null,null,null,null,null,null,null,-0.12559000664324182,-8.448043620872514E-2,7.2685109631611677E-2,9.2358205764022427E-2,0.11238222160444722,{"$f":"HLOOKUP($Y$3,$AL783:$AQ799,4,FALSE)","v":7.2685109631611677E-2},{"$f":"HLOOKUP($Z$3,$AL783:$AQ799,4,FALSE)","v":-8.448043620872514E-2}]
["Bay of Plenty","Bay of Plenty network cost per person per km:",{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,C687/C627,C687/C707)","v":0.44924822350229804},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,D687/D627,D687/D707)","v":0.37813160750210839},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,E687/E627,E687/E707)","v":0.32578097760853914},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,F687/F627,F687/F707)","v":0.3200507202030623},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,G687/G627,G687/G707)","v":0.37427382676949122},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,H687/H627,H687/H707)","v":0.41470989750972026},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,I687/I627,I687/I707)","v":0.4092319549613066},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,J687/J627,J687/J707)","v":0.40727148157636534},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,K687/K627,K687/K707)","v":0.42850475204106642},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,L687/L627,L687/L707)","v":0.44005708895313167},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,M687/M627,M687/M707)","v":0.44009877573674044},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,N687/N627,N687/N707)","v":0.44014159872027847},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,O687/O627,O687/O707)","v":0.44018512693135875},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,P687/P627,P687/P707)","v":0.44023182866637911},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,Q687/Q627,Q687/Q707)","v":0.44027947070478912},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,R687/R627,R687/R707)","v":0.44033028626713938},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(C687:E687))/(AVERAGE(C627:E627)),AVERAGE(C687:E687)/AVERAGE(C707:E707))","v":0.37744776903373761},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(F687:H687))/(AVERAGE(F627:H627)),AVERAGE(F687:H687)/AVERAGE(F707:H707))","v":0.3673591471540732},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(I687:K687))/(AVERAGE(I627:K627)),AVERAGE(I687:K687)/AVERAGE(I707:K707))","v":0.41470931492907459},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(L687:N687))/(AVERAGE(L627:N627)),AVERAGE(L687:N687)/AVERAGE(L707:N707))","v":0.44009915447005016},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(M687:O687))/(AVERAGE(M627:O627)),AVERAGE(M687:O687)/AVERAGE(M707:O707))","v":0.44014183379612587},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(N687:P687))/(AVERAGE(N627:P627)),AVERAGE(N687:P687)/AVERAGE(N707:P707))","v":0.44018618477267213},{"$f":"HLOOKUP($Y$3,$S783:$X799,5,FALSE)","v":0.44009915447005016},{"$f":"HLOOKUP($Z$3,$S783:$X799,5,FALSE)","v":0.41470931492907459},null,null,null,null,null,null,null,null,null,null,null,null,-2.6728524334615034E-2,9.8719740722606808E-2,0.16598690090737445,0.16609997436965762,0.166217476657881,{"$f":"HLOOKUP($Y$3,$AL783:$AQ799,5,FALSE)","v":0.16598690090737445},{"$f":"HLOOKUP($Z$3,$AL783:$AQ799,5,FALSE)","v":9.8719740722606808E-2}]
["Gisborne","Gisborne network cost per person per km:",{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,C688/C628,C688/C708)","v":0.2809084448365437},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,D688/D628,D688/D708)","v":0.26222048540416049},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,E688/E628,E688/E708)","v":0.29173117761026079},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,F688/F628,F688/F708)","v":0.28727941676008012},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,G688/G628,G688/G708)","v":0.31018070403112674},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,H688/H628,H688/H708)","v":0.33316577583941487},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,I688/I628,I688/I708)","v":0.35666015918306054},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,J688/J628,J688/J708)","v":0.42661727872600275},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,K688/K628,K688/K708)","v":0.43648328307826517},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,L688/L628,L688/L708)","v":0.49586776859504134},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,M688/M628,M688/M708)","v":0.50677685950413232},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,N688/N628,N688/N708)","v":0.51793388429752074},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,O688/O628,O688/O708)","v":0.50653099173553717},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,P688/P628,P688/P708)","v":0.51116884458447398},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,Q688/Q628,Q688/Q708)","v":0.51591859924590666},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,R688/R628,R688/R708)","v":0.52139662207530602},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(C688:E688))/(AVERAGE(C628:E628)),AVERAGE(C688:E688)/AVERAGE(C708:E708))","v":0.27850255234871163},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(F688:H688))/(AVERAGE(F628:H628)),AVERAGE(F688:H688)/AVERAGE(F708:H708))","v":0.31093715340726819},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(I688:K688))/(AVERAGE(I628:K628)),AVERAGE(I688:K688)/AVERAGE(I708:K708))","v":0.40264019026222952},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(L688:N688))/(AVERAGE(L628:N628)),AVERAGE(L688:N688)/AVERAGE(L708:N708))","v":0.50685950413223135},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(M688:O688))/(AVERAGE(M628:O628)),AVERAGE(M688:O688)/AVERAGE(M708:O708))","v":0.51041391184573004},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(N688:P688))/(AVERAGE(N628:P628)),AVERAGE(N688:P688)/AVERAGE(N708:P708))","v":0.51187799478783014},{"$f":"HLOOKUP($Y$3,$S783:$X799,6,FALSE)","v":0.50685950413223135},{"$f":"HLOOKUP($Z$3,$S783:$X799,6,FALSE)","v":0.40264019026222952},null,null,null,null,null,null,null,null,null,null,null,null,0.11646069590753827,0.44573249640486523,0.81994563373909468,0.83270820156306269,0.83796518369752793,{"$f":"HLOOKUP($Y$3,$AL783:$AQ799,6,FALSE)","v":0.81994563373909468},{"$f":"HLOOKUP($Z$3,$AL783:$AQ799,6,FALSE)","v":0.44573249640486523}]
["Hawkes Bay","Hawkes Bay network cost per person per km:",{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,C689/C629,C689/C709)","v":0.52842262431671594},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,D689/D629,D689/D709)","v":0.47605207842620106},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,E689/E629,E689/E709)","v":0.63197615875605651},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,F689/F629,F689/F709)","v":0.54603563423501644},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,G689/G629,G689/G709)","v":0.44371203459300668},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,H689/H629,H689/H709)","v":0.31128510962700617},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,I689/I629,I689/I709)","v":0.33368582960787174},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,J689/J629,J689/J709)","v":0.28699264757902554},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,K689/K629,K689/K709)","v":0.22464577445836542},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,L689/L629,L689/L709)","v":0.29285563137406434},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,M689/M629,M689/M709)","v":0.29383764748669478},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,N689/N629,N689/N709)","v":0.29296492242503347},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,O689/O629,O689/O709)","v":0.29436944813934901},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,P689/P629,P689/P709)","v":0.29609707892288267},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,Q689/Q629,Q689/Q709)","v":0.29783525629162305},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,R689/R629,R689/R709)","v":0.29957655336354877},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(C689:E689))/(AVERAGE(C629:E629)),AVERAGE(C689:E689)/AVERAGE(C709:E709))","v":0.54417427741884372},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(F689:H689))/(AVERAGE(F629:H629)),AVERAGE(F689:H689)/AVERAGE(F709:H709))","v":0.41131931833966823},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(I689:K689))/(AVERAGE(I629:K629)),AVERAGE(I689:K689)/AVERAGE(I709:K709))","v":0.27870609156567622},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(L689:N689))/(AVERAGE(L629:N629)),AVERAGE(L689:N689)/AVERAGE(L709:N709))","v":0.29322020638582719},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(M689:O689))/(AVERAGE(M629:O629)),AVERAGE(M689:O689)/AVERAGE(M709:O709))","v":0.29372828091428804},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(N689:P689))/(AVERAGE(N629:P629)),AVERAGE(N689:P689)/AVERAGE(N709:P709))","v":0.29450191889867844},{"$f":"HLOOKUP($Y$3,$S783:$X799,7,FALSE)","v":0.29322020638582719},{"$f":"HLOOKUP($Z$3,$S783:$X799,7,FALSE)","v":0.27870609156567622},null,null,null,null,null,null,null,null,null,null,null,null,-0.24414046123117061,-0.48783670391836653,-0.46116489045266007,-0.46023122903288338,-0.45880955583645822,{"$f":"HLOOKUP($Y$3,$AL783:$AQ799,7,FALSE)","v":-0.46116489045266007},{"$f":"HLOOKUP($Z$3,$AL783:$AQ799,7,FALSE)","v":-0.48783670391836653}]
["Taranaki","Taranaki network cost per person per km:",{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,C690/C630,C690/C710)","v":0.22985519392589343},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,D690/D630,D690/D710)","v":0.33422237494575296},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,E690/E630,E690/E710)","v":0.3166799719789925},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,F690/F630,F690/F710)","v":0.31486663134199683},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,G690/G630,G690/G710)","v":0.31994531515033159},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,H690/H630,H690/H710)","v":0.32314895933010362},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,I690/I630,I690/I710)","v":0.25608198071818034},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,J690/J630,J690/J710)","v":0.26867362476283357},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,K690/K630,K690/K710)","v":0.28673406728199796},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,L690/L630,L690/L710)","v":0.29950961999798664},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,M690/M630,M690/M710)","v":0.30400342724730989},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,N690/N630,N690/N710)","v":0.30899153131658291},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,O690/O630,O690/O710)","v":0.35775441275757958},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,P690/P630,P690/P710)","v":0.36309445325522016},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,Q690/Q630,Q690/Q710)","v":0.36837192643215916},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,R690/R630,R690/R710)","v":0.37358792575102096},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(C690:E690))/(AVERAGE(C630:E630)),AVERAGE(C690:E690)/AVERAGE(C710:E710))","v":0.28634935347274248},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(F690:H690))/(AVERAGE(F630:H630)),AVERAGE(F690:H690)/AVERAGE(F710:H710))","v":0.31980126224103589},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(I690:K690))/(AVERAGE(I630:K630)),AVERAGE(I690:K690)/AVERAGE(I710:K710))","v":0.27093608625403204},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(L690:N690))/(AVERAGE(L630:N630)),AVERAGE(L690:N690)/AVERAGE(L710:N710))","v":0.30418395668954656},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(M690:O690))/(AVERAGE(M630:O630)),AVERAGE(M690:O690)/AVERAGE(M710:O710))","v":0.32367254968858772},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(N690:P690))/(AVERAGE(N630:P630)),AVERAGE(N690:P690)/AVERAGE(N710:P710))","v":0.34337001559558611},{"$f":"HLOOKUP($Y$3,$S783:$X799,8,FALSE)","v":0.30418395668954656},{"$f":"HLOOKUP($Z$3,$S783:$X799,8,FALSE)","v":0.27093608625403204},null,null,null,null,null,null,null,null,null,null,null,null,0.11682201605346965,-5.382679245398625E-2,6.2282673246900622E-2,0.13034147192302981,0.1991297044373157,{"$f":"HLOOKUP($Y$3,$AL783:$AQ799,8,FALSE)","v":6.2282673246900622E-2},{"$f":"HLOOKUP($Z$3,$AL783:$AQ799,8,FALSE)","v":-5.382679245398625E-2}]
["Manawatu-Wanganui","Manawatu-Wanganui network cost per person per km:",{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,C691/C631,C691/C711)","v":0.22080482852843808},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,D691/D631,D691/D711)","v":0.18935173209124817},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,E691/E631,E691/E711)","v":0.18502320475746109},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,F691/F631,F691/F711)","v":0.17936741544550322},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,G691/G631,G691/G711)","v":0.17858663666774133},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,H691/H631,H691/H711)","v":0.18892961458591273},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,I691/I631,I691/I711)","v":0.19593057351458559},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,J691/J631,J691/J711)","v":0.26556779011887949},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,K691/K631,K691/K711)","v":0.18569534720049913},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,L691/L631,L691/L711)","v":0.26705971755378194},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,M691/M631,M691/M711)","v":0.26681244351624051},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,N691/N631,N691/N711)","v":0.26372323184284319},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,O691/O631,O691/O711)","v":0.27284150923364237},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,P691/P631,P691/P711)","v":0.2728414916635204},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,Q691/Q631,Q691/Q711)","v":0.27284149953117504},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,R691/R631,R691/R711)","v":0.27284151214528124},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(C691:E691))/(AVERAGE(C631:E631)),AVERAGE(C691:E691)/AVERAGE(C711:E711))","v":0.19725196396123024},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(F691:H691))/(AVERAGE(F631:H631)),AVERAGE(F691:H691)/AVERAGE(F711:H711))","v":0.18226417549397733},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(I691:K691))/(AVERAGE(I631:K631)),AVERAGE(I691:K691)/AVERAGE(I711:K711))","v":0.21360479227688997},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(L691:N691))/(AVERAGE(L631:N631)),AVERAGE(L691:N691)/AVERAGE(L711:N711))","v":0.26584560085499753},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(M691:O691))/(AVERAGE(M631:O631)),AVERAGE(M691:O691)/AVERAGE(M711:O711))","v":0.26783245518550891},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(N691:P691))/(AVERAGE(N631:P631)),AVERAGE(N691:P691)/AVERAGE(N711:P711))","v":0.26986206335564483},{"$f":"HLOOKUP($Y$3,$S783:$X799,9,FALSE)","v":0.26584560085499753},{"$f":"HLOOKUP($Z$3,$S783:$X799,9,FALSE)","v":0.21360479227688997},null,null,null,null,null,null,null,null,null,null,null,null,-7.5982961924773273E-2,8.2903247132555258E-2,0.34774628103195626,0.35781895301256017,0.36810837233887339,{"$f":"HLOOKUP($Y$3,$AL783:$AQ799,9,FALSE)","v":0.34774628103195626},{"$f":"HLOOKUP($Z$3,$AL783:$AQ799,9,FALSE)","v":8.2903247132555258E-2}]
["Wellington","Wellington network cost per person per km:",{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,C692/C632,C692/C712)","v":0.16990195197559382},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,D692/D632,D692/D712)","v":0.17530118892937493},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,E692/E632,E692/E712)","v":0.19787580841120864},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,F692/F632,F692/F712)","v":0.17124077933663512},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,G692/G632,G692/G712)","v":0.17646915282743469},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,H692/H632,H692/H712)","v":0.17950739914644825},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,I692/I632,I692/I712)","v":0.18071829094353561},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,J692/J632,J692/J712)","v":0.19618515755805935},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,K692/K632,K692/K712)","v":0.24466967197382261},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,L692/L632,L692/L712)","v":0.21440572837312855},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,M692/M632,M692/M712)","v":0.20767982309181829},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,N692/N632,N692/N712)","v":0.20246048962487539},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,O692/O632,O692/O712)","v":0.21378950621596662},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,P692/P632,P692/P712)","v":0.20420375908709279},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,Q692/Q632,Q692/Q712)","v":0.206202529613076},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,R692/R632,R692/R712)","v":0.20862140447552813},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(C692:E692))/(AVERAGE(C632:E632)),AVERAGE(C692:E692)/AVERAGE(C712:E712))","v":0.18107632555544839},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(F692:H692))/(AVERAGE(F632:H632)),AVERAGE(F692:H692)/AVERAGE(F712:H712))","v":0.17574324623172685},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(I692:K692))/(AVERAGE(I632:K632)),AVERAGE(I692:K692)/AVERAGE(I712:K712))","v":0.20634375263273311},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(L692:N692))/(AVERAGE(L632:N632)),AVERAGE(L692:N692)/AVERAGE(L712:N712))","v":0.20818695673410342},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(M692:O692))/(AVERAGE(M632:O632)),AVERAGE(M692:O692)/AVERAGE(M712:O712))","v":0.20797475515449507},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(N692:P692))/(AVERAGE(N632:P632)),AVERAGE(N692:P692)/AVERAGE(N712:P712))","v":0.20681514272782545},{"$f":"HLOOKUP($Y$3,$S783:$X799,10,FALSE)","v":0.20818695673410342},{"$f":"HLOOKUP($Z$3,$S783:$X799,10,FALSE)","v":0.20634375263273311},null,null,null,null,null,null,null,null,null,null,null,null,-2.9452107045812914E-2,0.1395402021759462,0.14971935782048629,0.14854746757499204,0.14214346957518442,{"$f":"HLOOKUP($Y$3,$AL783:$AQ799,10,FALSE)","v":0.14971935782048629},{"$f":"HLOOKUP($Z$3,$AL783:$AQ799,10,FALSE)","v":0.1395402021759462}]
["Marlborough","Marlborough network cost per person per km:",{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,C693/C633,C693/C713)","v":0.57422143280047366},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,D693/D633,D693/D713)","v":0.55237128945772374},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,E693/E633,E693/E713)","v":0.46440229279072115},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,F693/F633,F693/F713)","v":0.41975315187309797},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,G693/G633,G693/G713)","v":0.41700254107228218},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,H693/H633,H693/H713)","v":0.53406608613140127},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,I693/I633,I693/I713)","v":0.46268147932895959},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,J693/J633,J693/J713)","v":0.60837615686670621},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,K693/K633,K693/K713)","v":0.45632095790895483},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,L693/L633,L693/L713)","v":0.86729111627038136},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,M693/M633,M693/M713)","v":0.84195800572531454},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,N693/N633,N693/N713)","v":0.81737359003055732},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,O693/O633,O693/O713)","v":0.97667576195969996},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,P693/P633,P693/P713)","v":0.94818748036955613},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,Q693/Q633,Q693/Q713)","v":0.92053483073665798},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,R693/R633,R693/R713)","v":0.89368999011355454},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(C693:E693))/(AVERAGE(C633:E633)),AVERAGE(C693:E693)/AVERAGE(C713:E713))","v":0.53061195142231865},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(F693:H693))/(AVERAGE(F633:H633)),AVERAGE(F693:H693)/AVERAGE(F713:H713))","v":0.45805034806128597},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(I693:K693))/(AVERAGE(I633:K633)),AVERAGE(I693:K693)/AVERAGE(I713:K713))","v":0.51049633258126892},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(L693:N693))/(AVERAGE(L633:N633)),AVERAGE(L693:N693)/AVERAGE(L713:N713))","v":0.84171450770492529},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(M693:O693))/(AVERAGE(M633:O633)),AVERAGE(M693:O693)/AVERAGE(M713:O713))","v":0.88000687243462283},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(N693:P693))/(AVERAGE(N633:P633)),AVERAGE(N693:P693)/AVERAGE(N713:P713))","v":0.91535973637639612},{"$f":"HLOOKUP($Y$3,$S783:$X799,11,FALSE)","v":0.84171450770492529},{"$f":"HLOOKUP($Z$3,$S783:$X799,11,FALSE)","v":0.51049633258126892},null,null,null,null,null,null,null,null,null,null,null,null,-0.13675078966187904,-3.7910225706619172E-2,0.58630898804425424,0.65847540764157753,0.7251019957668714,{"$f":"HLOOKUP($Y$3,$AL783:$AQ799,11,FALSE)","v":0.58630898804425424},{"$f":"HLOOKUP($Z$3,$AL783:$AQ799,11,FALSE)","v":-3.7910225706619172E-2}]
["Nelson","Nelson network cost per person per km:",{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,C694/C634,C694/C714)","v":0.66758370627686126},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,D694/D634,D694/D714)","v":0.56397371915205341},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,E694/E634,E694/E714)","v":0.41100904228527574},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,F694/F634,F694/F714)","v":0.21249697921701305},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,G694/G634,G694/G714)","v":0.21928909794233181},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,H694/H634,H694/H714)","v":0.14479511273943194},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,I694/I634,I694/I714)","v":0.20675592746958302},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,J694/J634,J694/J714)","v":0.25876425465034247},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,K694/K634,K694/K714)","v":0.18253982589630646},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,L694/L634,L694/L714)","v":0.27134120815185542},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,M694/M634,M694/M714)","v":0.29741371061444877},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,N694/N634,N694/N714)","v":0.29251589091654706},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,O694/O634,O694/O714)","v":0.26705966782858315},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,P694/P634,P694/P714)","v":0.27416136969448429},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,Q694/Q634,Q694/Q714)","v":0.2814811017702139},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,R694/R634,R694/R714)","v":0.28901818057549039},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(C694:E694))/(AVERAGE(C634:E634)),AVERAGE(C694:E694)/AVERAGE(C714:E714))","v":0.53345336969832446},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(F694:H694))/(AVERAGE(F634:H634)),AVERAGE(F694:H694)/AVERAGE(F714:H714))","v":0.18970803431015715},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(I694:K694))/(AVERAGE(I634:K634)),AVERAGE(I694:K694)/AVERAGE(I714:K714))","v":0.21287004389543007},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(L694:N694))/(AVERAGE(L634:N634)),AVERAGE(L694:N694)/AVERAGE(L714:N714))","v":0.28709026092414458},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(M694:O694))/(AVERAGE(M634:O634)),AVERAGE(M694:O694)/AVERAGE(M714:O714))","v":0.28566308978652627},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(N694:P694))/(AVERAGE(N634:P634)),AVERAGE(N694:P694)/AVERAGE(N714:P714))","v":0.2779123094798715},{"$f":"HLOOKUP($Y$3,$S783:$X799,12,FALSE)","v":0.28709026092414458},{"$f":"HLOOKUP($Z$3,$S783:$X799,12,FALSE)","v":0.21287004389543007},null,null,null,null,null,null,null,null,null,null,null,null,-0.64437747498447751,-0.60095847924662815,-0.46182688641277447,-0.46450223016104886,-0.47903167312067985,{"$f":"HLOOKUP($Y$3,$AL783:$AQ799,12,FALSE)","v":-0.46182688641277447},{"$f":"HLOOKUP($Z$3,$AL783:$AQ799,12,FALSE)","v":-0.60095847924662815}]
["Canterbury","Canterbury network cost per person per km:",{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,C695/C635,C695/C715)","v":0.20742245427066131},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,D695/D635,D695/D715)","v":0.2790748517657754},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,E695/E635,E695/E715)","v":0.3562028213597882},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,F695/F635,F695/F715)","v":0.29412047908421685},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,G695/G635,G695/G715)","v":0.26516282201775804},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,H695/H635,H695/H715)","v":0.26602357858577313},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,I695/I635,I695/I715)","v":0.28149815994522193},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,J695/J635,J695/J715)","v":0.30537301068197731},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,K695/K635,K695/K715)","v":0.24629032401867584},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,L695/L635,L695/L715)","v":0.30569933936619065},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,M695/M635,M695/M715)","v":0.30706476881731259},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,N695/N635,N695/N715)","v":0.30428819825403786},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,O695/O635,O695/O715)","v":0.3073834791681751},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,P695/P635,P695/P715)","v":0.31651367807133279},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,Q695/Q635,Q695/Q715)","v":0.32591510207930563},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,R695/R635,R695/R715)","v":0.33559571244822756},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(C695:E695))/(AVERAGE(C635:E635)),AVERAGE(C695:E695)/AVERAGE(C715:E715))","v":0.27188713190143671},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(F695:H695))/(AVERAGE(F635:H635)),AVERAGE(F695:H695)/AVERAGE(F715:H715))","v":0.27495921384440675},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(I695:K695))/(AVERAGE(I635:K635)),AVERAGE(I695:K695)/AVERAGE(I715:K715))","v":0.27512815768734428},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(L695:N695))/(AVERAGE(L635:N635)),AVERAGE(L695:N695)/AVERAGE(L715:N715))","v":0.30568408852353607},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(M695:O695))/(AVERAGE(M635:O635)),AVERAGE(M695:O695)/AVERAGE(M715:O715))","v":0.30624548500499382},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(N695:P695))/(AVERAGE(N635:P635)),AVERAGE(N695:P695)/AVERAGE(N715:P715))","v":0.30939523433819383},{"$f":"HLOOKUP($Y$3,$S783:$X799,13,FALSE)","v":0.30568408852353607},{"$f":"HLOOKUP($Z$3,$S783:$X799,13,FALSE)","v":0.27512815768734428},null,null,null,null,null,null,null,null,null,null,null,null,1.129910754321295E-2,1.192048245623667E-2,0.12430509816974822,0.12636991262982078,0.13795468058545102,{"$f":"HLOOKUP($Y$3,$AL783:$AQ799,13,FALSE)","v":0.12430509816974822},{"$f":"HLOOKUP($Z$3,$AL783:$AQ799,13,FALSE)","v":1.192048245623667E-2}]
["West Coast","West Coast network cost per person per km:",{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,C696/C636,C696/C716)","v":0.63578864145473712},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,D696/D636,D696/D716)","v":0.62845909978327463},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,E696/E636,E696/E716)","v":0.71814052417174379},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,F696/F636,F696/F716)","v":0.40793119861249671},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,G696/G636,G696/G716)","v":0.79266901550812952},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,H696/H636,H696/H716)","v":0.66192096466093597},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,I696/I636,I696/I716)","v":0.661256864851958},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,J696/J636,J696/J716)","v":0.718170991988617},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,K696/K636,K696/K716)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,L696/L636,L696/L716)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,M696/M636,M696/M716)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,N696/N636,N696/N716)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,O696/O636,O696/O716)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,P696/P636,P696/P716)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,Q696/Q636,Q696/Q716)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,R696/R636,R696/R716)","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(C696:E696))/(AVERAGE(C636:E636)),AVERAGE(C696:E696)/AVERAGE(C716:E716))","v":0.66051424716082185},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(F696:H696))/(AVERAGE(F636:H636)),AVERAGE(F696:H696)/AVERAGE(F716:H716))","v":0.6339214972239986},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(I696:K696))/(AVERAGE(I636:K636)),AVERAGE(I696:K696)/AVERAGE(I716:K716))","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(L696:N696))/(AVERAGE(L636:N636)),AVERAGE(L696:N696)/AVERAGE(L716:N716))","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(M696:O696))/(AVERAGE(M636:O636)),AVERAGE(M696:O696)/AVERAGE(M716:O716))","v":{"$error":"#DIV/0!"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(N696:P696))/(AVERAGE(N636:P636)),AVERAGE(N696:P696)/AVERAGE(N716:P716))","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$S783:$X799,14,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$S783:$X799,14,FALSE)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,-4.026067575548975E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$AL783:$AQ799,14,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL783:$AQ799,14,FALSE)","v":{"$error":"#DIV/0!"}}]
["Otago","Otago network cost per person per km:",{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,C697/C637,C697/C717)","v":0.3955915628009154},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,D697/D637,D697/D717)","v":0.31633629708102262},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,E697/E637,E697/E717)","v":0.37576182629181837},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,F697/F637,F697/F717)","v":0.35559729668971818},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,G697/G637,G697/G717)","v":0.31928652389433537},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,H697/H637,H697/H717)","v":0.40087658840604301},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,I697/I637,I697/I717)","v":0.34169738954608858},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,J697/J637,J697/J717)","v":0.49463998163185491},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,K697/K637,K697/K717)","v":0.64947423588157815},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,L697/L637,L697/L717)","v":0.42065375277595718},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,M697/M637,M697/M717)","v":0.39172986927780729},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,N697/N637,N697/N717)","v":0.36503845218748804},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,O697/O637,O697/O717)","v":0.51624646909895755},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,P697/P637,P697/P717)","v":0.49850064176360065},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,Q697/Q637,Q697/Q717)","v":0.48674170168065173},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,R697/R637,R697/R717)","v":0.4813821044021428},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(C697:E697))/(AVERAGE(C637:E637)),AVERAGE(C697:E697)/AVERAGE(C717:E717))","v":0.36144702070964418},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(F697:H697))/(AVERAGE(F637:H637)),AVERAGE(F697:H697)/AVERAGE(F717:H717))","v":0.35755912042221971},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(I697:K697))/(AVERAGE(I637:K637)),AVERAGE(I697:K697)/AVERAGE(I717:K717))","v":0.5137441938258458},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(L697:N697))/(AVERAGE(L637:N637)),AVERAGE(L697:N697)/AVERAGE(L717:N717))","v":0.39136102273987577},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(M697:O697))/(AVERAGE(M637:O637)),AVERAGE(M697:O697)/AVERAGE(M717:O717))","v":0.42636600838579403},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(N697:P697))/(AVERAGE(N637:P637)),AVERAGE(N697:P697)/AVERAGE(N717:P717))","v":0.46036638081337844},{"$f":"HLOOKUP($Y$3,$S783:$X799,15,FALSE)","v":0.39136102273987577},{"$f":"HLOOKUP($Z$3,$S783:$X799,15,FALSE)","v":0.5137441938258458},null,null,null,null,null,null,null,null,null,null,null,null,-1.0756487298722806E-2,0.42135406958726662,8.276178891030872E-2,0.17960858426413817,0.27367595923054422,{"$f":"HLOOKUP($Y$3,$AL783:$AQ799,15,FALSE)","v":8.276178891030872E-2},{"$f":"HLOOKUP($Z$3,$AL783:$AQ799,15,FALSE)","v":0.42135406958726662}]
["Southland","Southland network cost per person per km:",{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,C698/C638,C698/C718)","v":1.0950656571198654},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,D698/D638,D698/D718)","v":1.2187823813026069},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,E698/E638,E698/E718)","v":1.244226711351083},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,F698/F638,F698/F718)","v":1.3341585131929514},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,G698/G638,G698/G718)","v":1.1346884587654862},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,H698/H638,H698/H718)","v":0.49395659213948079},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,I698/I638,I698/I718)","v":0.42393343723057009},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,J698/J638,J698/J718)","v":2.4500084775605493},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,K698/K638,K698/K718)","v":0.55507903156822103},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,L698/L638,L698/L718)","v":0.79615511551155116},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,M698/M638,M698/M718)","v":0.81404444444444457},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,N698/N638,N698/N718)","v":0.91746863468634687},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,O698/O638,O698/O718)","v":0.93701427988576091},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,P698/P638,P698/P718)","v":0.95926568867155659},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,Q698/Q638,Q698/Q718)","v":0.97846309813463106},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,R698/R638,R698/R718)","v":1.0017059538274604},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(C698:E698))/(AVERAGE(C638:E638)),AVERAGE(C698:E698)/AVERAGE(C718:E718))","v":1.1854391038263532},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(F698:H698))/(AVERAGE(F638:H638)),AVERAGE(F698:H698)/AVERAGE(F718:H718))","v":0.85094897782482148},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(I698:K698))/(AVERAGE(I638:K638)),AVERAGE(I698:K698)/AVERAGE(I718:K718))","v":0.65059251010300367},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(L698:N698))/(AVERAGE(L638:N638)),AVERAGE(L698:N698)/AVERAGE(L718:N718))","v":0.84268668586315654},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(M698:O698))/(AVERAGE(M638:O638)),AVERAGE(M698:O698)/AVERAGE(M718:O718))","v":0.8896797814207652},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(N698:P698))/(AVERAGE(N638:P638)),AVERAGE(N698:P698)/AVERAGE(N718:P718))","v":0.93795833333333334},{"$f":"HLOOKUP($Y$3,$S783:$X799,16,FALSE)","v":0.84268668586315654},{"$f":"HLOOKUP($Z$3,$S783:$X799,16,FALSE)","v":0.65059251010300367},null,null,null,null,null,null,null,null,null,null,null,null,-0.28216559157013343,-0.45118015087993546,-0.28913540717263542,-0.24949347583603232,-0.20876717301985648,{"$f":"HLOOKUP($Y$3,$AL783:$AQ799,16,FALSE)","v":-0.28913540717263542},{"$f":"HLOOKUP($Z$3,$AL783:$AQ799,16,FALSE)","v":-0.45118015087993546}]
["National","National total network cost per person per km:",{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,C699/C639,C699/C719)","v":0.26782025516944324},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,D699/D639,D699/D719)","v":0.26672973475105616},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,E699/E639,E699/E719)","v":0.28352764513287454},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,F699/F639,F699/F719)","v":0.26367706113178235},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,G699/G639,G699/G719)","v":0.26173923720011538},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,H699/H639,H699/H719)","v":0.26440622395716307},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,I699/I639,I699/I719)","v":0.25635966950503464},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,J699/J639,J699/J719)","v":0.27125875879495615},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,K699/K639,K699/K719)","v":0.31563992135101687},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,L699/L639,L699/L719)","v":0.3042264881879001},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,M699/M639,M699/M719)","v":0.29457358041167425},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,N699/N639,N699/N719)","v":0.28803733891099559},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,O699/O639,O699/O719)","v":0.29409466502991294},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,P699/P639,P699/P719)","v":0.28706684475824795},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,Q699/Q639,Q699/Q719)","v":0.28450990881466348},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,R699/R639,R699/R719)","v":0.2744553006524898},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(C699:E699))/(AVERAGE(C639:E639)),AVERAGE(C699:E699)/AVERAGE(C719:E719))","v":0.27306549311416994},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(F699:H699))/(AVERAGE(F639:H639)),AVERAGE(F699:H699)/AVERAGE(F719:H719))","v":0.26326488414760341},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(I699:K699))/(AVERAGE(I639:K639)),AVERAGE(I699:K699)/AVERAGE(I719:K719))","v":0.280981004122274},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(L699:N699))/(AVERAGE(L639:N639)),AVERAGE(L699:N699)/AVERAGE(L719:N719))","v":0.29550583771177014},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(M699:O699))/(AVERAGE(M639:O639)),AVERAGE(M699:O699)/AVERAGE(M719:O719))","v":0.29221788778251045},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(N699:P699))/(AVERAGE(N639:P639)),AVERAGE(N699:P699)/AVERAGE(N719:P719))","v":0.28973641278711232},{"$f":"HLOOKUP($Y$3,$S783:$X799,17,FALSE)","v":0.29550583771177014},{"$f":"HLOOKUP($Z$3,$S783:$X799,17,FALSE)","v":0.280981004122274},null,null,null,null,null,null,null,null,null,null,null,null,-3.5891056225360818E-2,2.8987591650016853E-2,8.2179349509451827E-2,7.0138465501141889E-2,6.1050993601641901E-2,{"$f":"HLOOKUP($Y$3,$AL783:$AQ799,17,FALSE)","v":8.2179349509451827E-2},{"$f":"HLOOKUP($Z$3,$AL783:$AQ799,17,FALSE)","v":2.8987591650016853E-2}]
[null,{"$f":"VLOOKUP('data \"live\" (TIO)'!$B$484,$A784:$Y799,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A784:$Y799,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A784:$Y799,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A784:$Y799,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A784:$Y799,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A784:$AK799,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A784:$Y799,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A784:$Y799,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A784:$Y799,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A784:$Y799,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A784:$Y799,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A784:$Y799,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A784:$Y799,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A784:$Y799,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A784:$Y799,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A784:$Y799,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A784:$Y799,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A784:$Y799,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A784:$Y799,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A784:$Y799,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A784:$Y799,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A784:$Y799,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A784:$Y799,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A784:$Y799,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A784:$Z799,26,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP($B$805,$A784:$AR799,44,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A784:$AS799,45,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B800","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,I701/I641,I701/I721)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,J701/J641,J701/J721)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,K701/K641,K701/K721)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,L701/L641,L701/L721)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,M701/M641,M701/M721)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,N701/N641,N701/N721)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,O701/O641,O701/O721)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,P701/P641,P701/P721)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,Q701/Q641,Q701/Q721)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,R701/R641,R701/R721)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(C701:E701))/(AVERAGE(C641:E641)),AVERAGE(C701:E701)/AVERAGE(C721:E721))","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(F701:H701))/(AVERAGE(F641:H641)),AVERAGE(F701:H701)/AVERAGE(F721:H721))","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(I701:K701))/(AVERAGE(I641:K641)),AVERAGE(I701:K701)/AVERAGE(I721:K721))","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(L701:N701))/(AVERAGE(L641:N641)),AVERAGE(L701:N701)/AVERAGE(L721:N721))","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(M701:O701))/(AVERAGE(M641:O641)),AVERAGE(M701:O701)/AVERAGE(M721:O721))","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(N701:P701))/(AVERAGE(N641:P641)),AVERAGE(N701:P701)/AVERAGE(N721:P721))","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S783:$X801,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S783:$X801,19,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$AL783:$AQ801,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$AL783:$AQ801,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B800","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,C702/C642,C702/C722)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,D702/D642,D702/D722)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,E702/E642,E702/E722)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,F702/F642,F702/F722)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,G702/G642,G702/G722)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,H702/H642,H702/H722)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,I702/I642,I702/I722)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,J702/J642,J702/J722)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,K702/K642,K702/K722)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,L702/L642,L702/L722)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,M702/M642,M702/M722)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,N702/N642,N702/N722)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,O702/O642,O702/O722)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,P702/P642,P702/P722)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,Q702/Q642,Q702/Q722)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,R702/R642,R702/R722)","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(C702:E702))/(AVERAGE(C642:E642)),AVERAGE(C702:E702)/AVERAGE(C722:E722))","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(F702:H702))/(AVERAGE(F642:H642)),AVERAGE(F702:H702)/AVERAGE(F722:H722))","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(I702:K702))/(AVERAGE(I642:K642)),AVERAGE(I702:K702)/AVERAGE(I722:K722))","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(L702:N702))/(AVERAGE(L642:N642)),AVERAGE(L702:N702)/AVERAGE(L722:N722))","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(M702:O702))/(AVERAGE(M642:O642)),AVERAGE(M702:O702)/AVERAGE(M722:O722))","v":{"$error":"#N/A"}},{"$f":"IF('BL benchmark'!$AG$13='BL benchmark'!$AM$11,(AVERAGE(N702:P702))/(AVERAGE(N642:P642)),AVERAGE(N702:P702)/AVERAGE(N722:P722))","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Y$3,$S783:$X830,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S783:$X802,20,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$AL783:$AQ830,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$AL783:$AQ802,20,FALSE)","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"'CBA benchmark'!C15","v":"total network"}]
[null,{"$f":"'CBA benchmark'!B12","v":0}]
[null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!B3,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!B203,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!B403,'performance indicators'!B603)))","v":"NETWORK PROGRAMME EFFICIENCY RATIO"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2009-12","2012-15","2015-18",{"$f":"V763","v":"2018-21"},null,null,{"$f":"$Y$3","v":"2018-21"},{"$f":"Z763","v":"2015-18"}]
["Northland","Northland total patronage:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C4,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C204,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C404,'performance indicators'!C604)))","v":4.3952163068893526},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D4,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D204,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D404,'performance indicators'!D604)))","v":5.5073014445446242},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E4,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E204,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E404,'performance indicators'!E604)))","v":4.8729688766424379},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F4,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F204,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F404,'performance indicators'!F604)))","v":5.5265061545836085},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G4,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G204,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G404,'performance indicators'!G604)))","v":5.0338618868997047},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H4,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H204,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H404,'performance indicators'!H604)))","v":4.6951039405471446},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I4,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I204,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I404,'performance indicators'!I604)))","v":4.2069231672737581},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J4,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J204,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J404,'performance indicators'!J604)))","v":3.9635229442246778},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K4,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K204,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K404,'performance indicators'!K604)))","v":2.6466681228548463},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L4,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L204,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L404,'performance indicators'!L604)))","v":3.343378139318776},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M4,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M204,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M404,'performance indicators'!M604)))","v":3.2762974524846475},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N4,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N204,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N404,'performance indicators'!N604)))","v":3.0426221011881593},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O4,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O204,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O404,'performance indicators'!O604)))","v":2.937156931884803},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P4,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P204,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P404,'performance indicators'!P604)))","v":2.9801637711358668},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q4,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q204,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q404,'performance indicators'!Q604)))","v":3.0240126889508114},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R4,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R204,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R404,'performance indicators'!R604)))","v":3.2778878061139682},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S4,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S204,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S404,'performance indicators'!S604)))","v":4.8817721008846906},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T4,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T204,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T404,'performance indicators'!T604)))","v":5.05901212131121},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U4,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U204,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U404,'performance indicators'!U604)))","v":3.4098297512494944},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V4,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V204,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V404,'performance indicators'!V604)))","v":3.2160629952180964},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y4,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y204,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y404,'performance indicators'!Y604)))","v":3.2160629952180964},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z4,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z204,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z404,'performance indicators'!Z604)))","v":3.4098297512494944}]
["Auckland","Auckland total patronage:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C5,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C205,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C405,'performance indicators'!C605)))","v":6.4788413476729154},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D5,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D205,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D405,'performance indicators'!D605)))","v":7.0470880507252174},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E5,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E205,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E405,'performance indicators'!E605)))","v":6.130511307573288},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F5,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F205,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F405,'performance indicators'!F605)))","v":6.2296412014684757},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G5,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G205,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G405,'performance indicators'!G605)))","v":6.091312802964465},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H5,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H205,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H405,'performance indicators'!H605)))","v":6.7545721141806307},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I5,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I205,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I405,'performance indicators'!I605)))","v":7.1681384771247982},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J5,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J205,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J405,'performance indicators'!J605)))","v":7.0368927364726375},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K5,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K205,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K405,'performance indicators'!K605)))","v":5.7928809840873718},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L5,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L205,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L405,'performance indicators'!L605)))","v":6.0038801907411434},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M5,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M205,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M405,'performance indicators'!M605)))","v":6.259796652328891},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N5,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N205,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N405,'performance indicators'!N605)))","v":6.4033951826052258},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O5,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O205,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O405,'performance indicators'!O605)))","v":6.4299575558011632},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P5,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P205,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P405,'performance indicators'!P605)))","v":6.627069042805771},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q5,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q205,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q405,'performance indicators'!Q605)))","v":6.7901128914130933},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R5,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R205,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R405,'performance indicators'!R605)))","v":7.3218016974087083},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S5,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S205,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S405,'performance indicators'!S605)))","v":6.5212169276853515},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T5,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T205,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T405,'performance indicators'!T605)))","v":6.3600592093201804},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U5,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U205,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U405,'performance indicators'!U605)))","v":6.5838174887402401},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V5,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V205,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V405,'performance indicators'!V605)))","v":6.2234756607351454},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y5,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y205,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y405,'performance indicators'!Y605)))","v":6.2234756607351454},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z5,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z205,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z405,'performance indicators'!Z605)))","v":6.5838174887402401}]
["Waikato","Waikato total patronage:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C6,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C206,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C406,'performance indicators'!C606)))","v":3.9070992111020173},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D6,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D206,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D406,'performance indicators'!D606)))","v":3.8133822000683253},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E6,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E206,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E406,'performance indicators'!E606)))","v":3.8316945898448562},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F6,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F206,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F406,'performance indicators'!F606)))","v":4.1152100863160825},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G6,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G206,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G406,'performance indicators'!G606)))","v":4.2396346607180178},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H6,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H206,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H406,'performance indicators'!H606)))","v":4.1609233824594343},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I6,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I206,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I406,'performance indicators'!I606)))","v":3.771616241349903},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J6,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J206,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J406,'performance indicators'!J606)))","v":3.5343683132350434},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K6,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K206,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K406,'performance indicators'!K606)))","v":4.6258833089482758},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L6,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L206,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L406,'performance indicators'!L606)))","v":3.4633421683832122},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M6,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M206,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M406,'performance indicators'!M606)))","v":3.400937187063529},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N6,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N206,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N406,'performance indicators'!N606)))","v":3.3396885778467071},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O6,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O206,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O406,'performance indicators'!O606)))","v":3.2795700842737614},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P6,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P206,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P406,'performance indicators'!P606)))","v":3.2205634187485805},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q6,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q206,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q406,'performance indicators'!Q606)))","v":3.1626453815183106},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R6,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R206,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R406,'performance indicators'!R606)))","v":3.1057960686545849},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S6,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S206,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S406,'performance indicators'!S606)))","v":3.8500534132653423},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T6,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T206,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T406,'performance indicators'!T606)))","v":4.1715244154530238},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U6,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U206,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U406,'performance indicators'!U606)))","v":3.9821608582410088},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V6,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V206,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V406,'performance indicators'!V606)))","v":3.4002046427876351},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y6,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y206,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y406,'performance indicators'!Y606)))","v":3.4002046427876351},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z6,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z206,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z406,'performance indicators'!Z606)))","v":3.9821608582410088}]
["Bay of Plenty","Bay of Plenty total patronage:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C7,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C207,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C407,'performance indicators'!C607)))","v":3.3801756856531706},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D7,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D207,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D407,'performance indicators'!D607)))","v":3.9653445431643126},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E7,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E207,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E407,'performance indicators'!E607)))","v":4.309447768984346},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F7,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F207,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F407,'performance indicators'!F607)))","v":4.3315113327301793},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G7,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G207,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G407,'performance indicators'!G607)))","v":4.1051569627574214},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H7,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H207,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H407,'performance indicators'!H607)))","v":3.6150574104440825},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I7,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I207,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I407,'performance indicators'!I607)))","v":3.8831043787674169},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J7,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J207,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J407,'performance indicators'!J607)))","v":3.7080378642762324},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K7,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K207,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K407,'performance indicators'!K607)))","v":3.7173627682901542},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L7,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L207,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L407,'performance indicators'!L607)))","v":3.5514179002926927},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M7,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M207,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M407,'performance indicators'!M607)))","v":3.5510815049249347},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N7,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N207,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N407,'performance indicators'!N607)))","v":3.5507360072367598},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O7,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O207,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O407,'performance indicators'!O607)))","v":3.5503848886347051},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P7,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P207,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P407,'performance indicators'!P607)))","v":3.5500082481387381},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q7,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q207,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q407,'performance indicators'!Q607)))","v":3.5496241066091705},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R7,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R207,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R407,'performance indicators'!R607)))","v":3.5492144683200615},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S7,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S207,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S407,'performance indicators'!S607)))","v":3.8898374649242182},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T7,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T207,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T407,'performance indicators'!T607)))","v":3.9841755060620612},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U7,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U207,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U407,'performance indicators'!U607)))","v":3.7693219230220865},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V7,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V207,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V407,'performance indicators'!V607)))","v":3.5510784489934744},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y7,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y207,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y407,'performance indicators'!Y607)))","v":3.5510784489934744},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z7,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z207,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z407,'performance indicators'!Z607)))","v":3.7693219230220865}]
["Gisborne","Gisborne total patronage:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C8,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C208,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C408,'performance indicators'!C608)))","v":7.5511257813351946},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D8,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D208,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D408,'performance indicators'!D608)))","v":8.089280273929143},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E8,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E208,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E408,'performance indicators'!E608)))","v":7.2709917992851292},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F8,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F208,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F408,'performance indicators'!F608)))","v":7.3836650878871968},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G8,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G208,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G408,'performance indicators'!G608)))","v":6.8385137193677243},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H8,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H208,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H408,'performance indicators'!H608)))","v":6.3667253776462376},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I8,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I208,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I408,'performance indicators'!I608)))","v":4.8941870774999998},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J8,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J208,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J408,'performance indicators'!J608)))","v":4.8843682752569562},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K8,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K208,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K408,'performance indicators'!K608)))","v":4.8596935604052796},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L8,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L208,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L408,'performance indicators'!L608)))","v":4.1230339062499999},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M8,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M208,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M408,'performance indicators'!M608)))","v":4.0342797517123286},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N8,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N208,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N408,'performance indicators'!N608)))","v":3.9473756881282909},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O8,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O208,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O408,'performance indicators'!O608)))","v":4.0362379721897037},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P8,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P208,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P408,'performance indicators'!P608)))","v":4.0032684146496722},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q8,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q208,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q408,'performance indicators'!Q608)))","v":3.9664127113638412},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R8,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R208,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R408,'performance indicators'!R608)))","v":3.9247398303674381},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S8,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S208,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S408,'performance indicators'!S608)))","v":7.6204720163564579},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T8,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T208,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T408,'performance indicators'!T608)))","v":6.8597645271112153},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U8,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U208,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U408,'performance indicators'!U608)))","v":4.879635349185274},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V8,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V208,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V408,'performance indicators'!V608)))","v":4.0336219529593995},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y8,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y208,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y408,'performance indicators'!Y608)))","v":4.0336219529593995},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z8,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z208,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z408,'performance indicators'!Z608)))","v":4.879635349185274}]
["Hawkes Bay","Hawkes Bay total patronage:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C9,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C209,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C409,'performance indicators'!C609)))","v":3.4407118778288184},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D9,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D209,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D409,'performance indicators'!D609)))","v":3.8192250016231251},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E9,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E209,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E409,'performance indicators'!E609)))","v":2.8769703591932578},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F9,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F209,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F409,'performance indicators'!F609)))","v":3.1926774286395823},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G9,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G209,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G409,'performance indicators'!G609)))","v":3.9291962358961179},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H9,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H209,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H409,'performance indicators'!H609)))","v":4.0280474287102797},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I9,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I209,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I409,'performance indicators'!I609)))","v":3.6991820757097558},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J9,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J209,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J409,'performance indicators'!J609)))","v":4.1599135278032682},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K9,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K209,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K409,'performance indicators'!K609)))","v":5.5613351818181815},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L9,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L209,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L409,'performance indicators'!L609)))","v":4.0156883726548669},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M9,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M209,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M409,'performance indicators'!M609)))","v":3.9837639686046513},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N9,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N209,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N409,'performance indicators'!N609)))","v":3.9454206103474716},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O9,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O209,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O409,'performance indicators'!O609)))","v":3.8729114410872412},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P9,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P209,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P409,'performance indicators'!P609)))","v":3.7976749240765799},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q9,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q209,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q409,'performance indicators'!Q609)))","v":3.7197235623695803},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R9,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R209,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R409,'performance indicators'!R609)))","v":3.6475455994972612},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S9,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S209,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S409,'performance indicators'!S609)))","v":3.2900737364996937},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T9,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T209,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T409,'performance indicators'!T609)))","v":3.6781326435556103},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U9,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U209,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U409,'performance indicators'!U609)))","v":4.4184218834932558},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V9,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V209,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V409,'performance indicators'!V609)))","v":3.9810671408564708},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y9,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y209,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y409,'performance indicators'!Y609)))","v":3.9810671408564708},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z9,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z209,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z409,'performance indicators'!Z609)))","v":4.4184218834932558}]
["Taranaki","Taranaki total patronage:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C10,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C210,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C410,'performance indicators'!C610)))","v":6.0171724149627748},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D10,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D210,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D410,'performance indicators'!D610)))","v":4.1027579237567489},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E10,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E210,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E410,'performance indicators'!E610)))","v":4.3051569974137269},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F10,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F210,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F410,'performance indicators'!F610)))","v":4.341429425859042},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G10,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G210,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G410,'performance indicators'!G610)))","v":4.2904746176841657},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H10,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H210,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H410,'performance indicators'!H610)))","v":4.2805310015494236},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I10,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I210,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I410,'performance indicators'!I610)))","v":4.3830568137629839},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J10,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J210,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J410,'performance indicators'!J610)))","v":4.2456416715273928},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K10,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K210,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K410,'performance indicators'!K610)))","v":4.8136315494473685},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L10,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L210,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L410,'performance indicators'!L610)))","v":5.1274351901644115},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M10,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M210,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M410,'performance indicators'!M610)))","v":5.0516398313364714},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N10,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N210,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N410,'performance indicators'!N610)))","v":4.9700892548056785},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O10,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O210,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O410,'performance indicators'!O610)))","v":4.2926506954799999},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P10,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P210,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P410,'performance indicators'!P610)))","v":4.2295131479999997},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q10,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q210,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q410,'performance indicators'!Q610)))","v":4.1689214481923074},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R10,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R210,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R410,'performance indicators'!R610)))","v":4.1107170834905657},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S10,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S210,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S410,'performance indicators'!S610)))","v":4.593802277114297},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T10,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T210,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T410,'performance indicators'!T610)))","v":4.3033443717333109},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U10,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U210,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U410,'performance indicators'!U610)))","v":4.4857263966857692},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V10,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V210,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V410,'performance indicators'!V610)))","v":5.0486417536151542},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y10,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y210,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y410,'performance indicators'!Y610)))","v":5.0486417536151542},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z10,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z210,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z410,'performance indicators'!Z610)))","v":4.4857263966857692}]
["Manawatu-Wanganui","Manawatu-Wanganui total patronage:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C11,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C211,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C411,'performance indicators'!C611)))","v":6.0966803333242732},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D11,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D211,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D411,'performance indicators'!D611)))","v":6.5686307448308874},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E11,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E211,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E411,'performance indicators'!E611)))","v":6.766538731880523},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F11,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F211,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F411,'performance indicators'!F611)))","v":6.9092099036716288},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G11,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G211,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G411,'performance indicators'!G611)))","v":6.8461684180314606},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H11,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H211,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H411,'performance indicators'!H611)))","v":6.0329236373238047},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I11,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I211,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I411,'performance indicators'!I611)))","v":5.4537621480596785},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J11,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J211,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J411,'performance indicators'!J611)))","v":4.9177834225677053},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K11,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K211,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K411,'performance indicators'!K611)))","v":7.0286946265454544},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L11,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L211,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L411,'performance indicators'!L611)))","v":4.924361003911633},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M11,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M211,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M411,'performance indicators'!M611)))","v":4.9289293021608209},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N11,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N211,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N411,'performance indicators'!N611)))","v":4.9866654489542306},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O11,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O211,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O411,'performance indicators'!O611)))","v":4.820015407268369},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P11,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P211,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P411,'performance indicators'!P611)))","v":4.8200144893441843},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q11,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q211,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q411,'performance indicators'!Q611)))","v":4.8200178120566273},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R11,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R211,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R411,'performance indicators'!R611)))","v":4.8200145697303167},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S11,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S211,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S411,'performance indicators'!S611)))","v":6.4877830688678237},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T11,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T211,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T411,'performance indicators'!T611)))","v":6.5903062421089924},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U11,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U211,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U411,'performance indicators'!U611)))","v":5.7986856072572284},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V11,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V211,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V411,'performance indicators'!V611)))","v":4.9470441583743723},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y11,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y211,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y411,'performance indicators'!Y611)))","v":4.9470441583743723},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z11,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z211,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z411,'performance indicators'!Z611)))","v":5.7986856072572284}]
["Wellington","Wellington total patronage:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C12,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C212,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C412,'performance indicators'!C612)))","v":10.851253811480047},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D12,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D212,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D412,'performance indicators'!D612)))","v":10.53250812057747},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E12,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E212,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E412,'performance indicators'!E612)))","v":9.1981125407705893},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F12,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F212,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F412,'performance indicators'!F612)))","v":10.451750966548326},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G12,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G212,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G412,'performance indicators'!G612)))","v":10.214552826827557},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H12,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H212,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H412,'performance indicators'!H612)))","v":9.8435941921958339},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I12,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I212,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I412,'performance indicators'!I612)))","v":9.6812535084899896},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J12,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J212,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J412,'performance indicators'!J612)))","v":8.9075391603579348},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K12,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K212,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K412,'performance indicators'!K612)))","v":7.4068868204813301},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L12,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L212,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L412,'performance indicators'!L612)))","v":8.1217896557746112},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M12,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M212,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M412,'performance indicators'!M612)))","v":8.386376557126745},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N12,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N212,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N412,'performance indicators'!N612)))","v":8.6079942296684404},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O12,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O212,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O412,'performance indicators'!O612)))","v":8.1465722519464752},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P12,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P212,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P412,'performance indicators'!P612)))","v":8.4978512168623226},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q12,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q212,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q412,'performance indicators'!Q612)))","v":8.3899279283681683},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R12,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R212,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R412,'performance indicators'!R612)))","v":8.2677350594485262},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S12,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S212,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S412,'performance indicators'!S612)))","v":10.141128383624586},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T12,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T212,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T412,'performance indicators'!T612)))","v":10.160220323908957},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U12,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U212,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U412,'performance indicators'!U612)))","v":8.5508341348465287},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V12,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V212,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V412,'performance indicators'!V612)))","v":8.3698400369573935},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y12,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y212,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y412,'performance indicators'!Y612)))","v":8.3698400369573935},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z12,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z212,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z412,'performance indicators'!Z612)))","v":8.5508341348465287}]
["Marlborough","Marlborough total patronage:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C13,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C213,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C413,'performance indicators'!C613)))","v":2.9552014311343906},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D13,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D213,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D413,'performance indicators'!D613)))","v":3.0720915860278497},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E13,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E213,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E413,'performance indicators'!E613)))","v":3.6540199469819568},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F13,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F213,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F413,'performance indicators'!F613)))","v":4.042698652949869},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G13,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G213,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G413,'performance indicators'!G613)))","v":4.0693756820677427},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H13,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H213,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H413,'performance indicators'!H613)))","v":3.1774048892323066},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I13,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I213,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I413,'performance indicators'!I613)))","v":3.9187231795398274},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J13,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J213,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J413,'performance indicators'!J613)))","v":2.9967363808525653},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K13,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K213,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K413,'performance indicators'!K613)))","v":4.648427742},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L13,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L213,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L413,'performance indicators'!L613)))","v":2.1048582692307694},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M13,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M213,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M413,'performance indicators'!M613)))","v":2.1684935192307688},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N13,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N213,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N413,'performance indicators'!N613)))","v":2.2335972749999997},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O13,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O213,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O413,'performance indicators'!O613)))","v":1.86928546875},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P13,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P213,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P413,'performance indicators'!P613)))","v":1.9253640328125001},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q13,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q213,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q413,'performance indicators'!Q613)))","v":1.9830334781249999},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R13,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R213,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R413,'performance indicators'!R613)))","v":2.042691525},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S13,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S213,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S413,'performance indicators'!S613)))","v":3.2050026251717831},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T13,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T213,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T413,'performance indicators'!T613)))","v":3.704701911443486},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U13,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U213,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U413,'performance indicators'!U613)))","v":3.926492193166164},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V13,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V213,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V413,'performance indicators'!V613)))","v":2.1689830211538461},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y13,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y213,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y413,'performance indicators'!Y613)))","v":2.1689830211538461},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z13,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z213,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z413,'performance indicators'!Z613)))","v":3.926492193166164}]
["Nelson","Nelson total patronage:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C14,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C214,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C414,'performance indicators'!C614)))","v":2.19185532085003},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D14,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D214,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D414,'performance indicators'!D614)))","v":2.6199574341904972},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E14,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E214,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E414,'performance indicators'!E614)))","v":4.8792397194243762},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F14,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F214,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F414,'performance indicators'!F614)))","v":9.0897161525339421},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G14,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G214,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G414,'performance indicators'!G614)))","v":8.8350469304537462},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H14,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H214,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H414,'performance indicators'!H614)))","v":13.108638039014373},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I14,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I214,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I414,'performance indicators'!I614)))","v":9.1580367289059001},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J14,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J214,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J414,'performance indicators'!J614)))","v":7.4884211867612169},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K14,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K214,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K414,'performance indicators'!K614)))","v":10.615615409838838},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L14,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L214,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L414,'performance indicators'!L614)))","v":6.5460475671914367},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M14,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M214,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M414,'performance indicators'!M614)))","v":5.9724676950379871},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N14,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N214,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N414,'performance indicators'!N614)))","v":6.072469338812561},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O14,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O214,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O414,'performance indicators'!O614)))","v":6.6512992888402627},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P14,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P214,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P414,'performance indicators'!P614)))","v":6.4790082595721286},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q14,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q214,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q414,'performance indicators'!Q614)))","v":6.3105258844561538},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R14,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R214,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R414,'performance indicators'!R614)))","v":6.1459586215968551},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S14,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S214,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S414,'performance indicators'!S614)))","v":3.3961485884551674},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T14,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T214,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T414,'performance indicators'!T614)))","v":10.095589401261178},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U14,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U214,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U414,'performance indicators'!U614)))","v":8.996937854207161},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V14,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V214,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V414,'performance indicators'!V614)))","v":6.1871366350864916},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y14,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y214,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y414,'performance indicators'!Y614)))","v":6.1871366350864916},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z14,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z214,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z414,'performance indicators'!Z614)))","v":8.996937854207161}]
["Canterbury","Canterbury total patronage:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C15,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C215,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C415,'performance indicators'!C615)))","v":9.1679583269435625},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D15,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D215,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D415,'performance indicators'!D615)))","v":6.8258970335782916},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E15,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E215,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E415,'performance indicators'!E615)))","v":5.3359669144568578},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F15,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F215,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F415,'performance indicators'!F615)))","v":6.467870730490886},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G15,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G215,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G415,'performance indicators'!G615)))","v":7.1779772269410982},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H15,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H215,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H415,'performance indicators'!H615)))","v":7.1526708881686911},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I15,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I215,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I415,'performance indicators'!I615)))","v":6.7597576083913253},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J15,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J215,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J415,'performance indicators'!J615)))","v":6.2287788552926546},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K15,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K215,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K415,'performance indicators'!K615)))","v":7.7250353825647915},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L15,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L215,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L415,'performance indicators'!L615)))","v":6.3149686732947776},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M15,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M215,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M415,'performance indicators'!M615)))","v":6.2868879005960725},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N15,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N215,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N415,'performance indicators'!N615)))","v":6.3442541689039507},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O15,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O215,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O415,'performance indicators'!O615)))","v":6.2803692177966823},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P15,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P215,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P415,'performance indicators'!P615)))","v":6.0990422441424572},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q15,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q215,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q415,'performance indicators'!Q615)))","v":5.9231078201665897},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R15,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R215,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R415,'performance indicators'!R615)))","v":5.7524030541305908},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S15,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S215,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S415,'performance indicators'!S615)))","v":7.0365357487800724},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T15,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T215,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T415,'performance indicators'!T615)))","v":6.9257336686637903},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U15,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U215,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U415,'performance indicators'!U615)))","v":6.9064723870253797},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V15,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V215,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V415,'performance indicators'!V615)))","v":6.3153805586474148},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y15,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y215,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y415,'performance indicators'!Y615)))","v":6.3153805586474148},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z15,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z215,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z415,'performance indicators'!Z615)))","v":6.9064723870253797}]
["West Coast","West Coast total patronage:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C16,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C216,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C416,'performance indicators'!C616)))","v":5.3399976145077721},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D16,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D216,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D416,'performance indicators'!D616)))","v":5.4332306932668324},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E16,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E216,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E416,'performance indicators'!E616)))","v":4.7480863350568514},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F16,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F216,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F416,'performance indicators'!F616)))","v":8.2423536202928194},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G16,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G216,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G416,'performance indicators'!G616)))","v":2.8021511749596959},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H16,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H216,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H416,'performance indicators'!H616)))","v":3.4364240158723001},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I16,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I216,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I416,'performance indicators'!I616)))","v":3.4398752141188687},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J16,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J216,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J416,'performance indicators'!J616)))","v":3.2581280889621089},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K16,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K216,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K416,'performance indicators'!K616)))","v":4.8528116926724918},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L16,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L216,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L416,'performance indicators'!L616)))","v":12.50634971098266},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M16,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M216,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M416,'performance indicators'!M616)))","v":12.50634971098266},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N16,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N216,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N416,'performance indicators'!N616)))","v":12.50634971098266},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O16,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O216,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O416,'performance indicators'!O616)))","v":11.530582498401193},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P16,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P216,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P416,'performance indicators'!P616)))","v":11.512666815656727},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q16,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q216,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q416,'performance indicators'!Q616)))","v":11.494318181818182},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R16,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R216,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R416,'performance indicators'!R616)))","v":11.475784465566258},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S16,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S216,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S416,'performance indicators'!S616)))","v":5.1572064626156449},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T16,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T216,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T416,'performance indicators'!T616)))","v":4.321423921237403},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U16,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U216,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U416,'performance indicators'!U616)))","v":3.8668892587707568},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V16,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V216,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V416,'performance indicators'!V616)))","v":12.50634971098266},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y16,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y216,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y416,'performance indicators'!Y616)))","v":12.50634971098266},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z16,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z216,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z416,'performance indicators'!Z616)))","v":3.8668892587707568}]
["Otago","Otago total patronage:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C17,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C217,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C417,'performance indicators'!C617)))","v":6.7609448877712763},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D17,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D217,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D417,'performance indicators'!D617)))","v":6.7097782485487487},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E17,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E217,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E417,'performance indicators'!E617)))","v":5.7743726951456802},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F17,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F217,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F417,'performance indicators'!F617)))","v":6.0644302268671364},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G17,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G217,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G417,'performance indicators'!G617)))","v":6.8110982522720631},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H17,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H217,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H417,'performance indicators'!H617)))","v":5.8332341918722035},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I17,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I217,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I417,'performance indicators'!I617)))","v":6.8489159594102231},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J17,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J217,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J417,'performance indicators'!J617)))","v":4.7401611787790676},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K17,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K217,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K417,'performance indicators'!K617)))","v":3.4265434418127541},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L17,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L217,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L417,'performance indicators'!L617)))","v":3.5433840106744086},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M17,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M217,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M417,'performance indicators'!M617)))","v":3.795444666024641},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N17,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N217,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N417,'performance indicators'!N617)))","v":4.0921510471383815},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O17,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O217,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O417,'performance indicators'!O617)))","v":2.8650566931076757},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P17,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P217,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P417,'performance indicators'!P617)))","v":2.9286377880492975},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q17,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q217,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q417,'performance indicators'!Q617)))","v":2.9900192062124482},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R17,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R217,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R417,'performance indicators'!R617)))","v":2.9884809323262846},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S17,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S217,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S417,'performance indicators'!S617)))","v":6.3435405507811424},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T17,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T217,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T417,'performance indicators'!T617)))","v":6.2099856422200057},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U17,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U217,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U417,'performance indicators'!U617)))","v":4.5837802018449452},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V17,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V217,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V417,'performance indicators'!V617)))","v":3.8083698942738815},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y17,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y217,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y417,'performance indicators'!Y617)))","v":3.8083698942738815},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z17,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z217,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z417,'performance indicators'!Z617)))","v":4.5837802018449452}]
["Southland","Southland total patronage:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C18,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C218,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C418,'performance indicators'!C618)))","v":3.5426130670051439},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D18,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D218,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D418,'performance indicators'!D618)))","v":3.1829913223871946},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E18,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E218,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E418,'performance indicators'!E618)))","v":3.1185620235706648},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F18,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F218,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F418,'performance indicators'!F618)))","v":3.3287459990802484},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G18,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G218,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G418,'performance indicators'!G618)))","v":3.9116464775443052},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H18,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H218,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H418,'performance indicators'!H618)))","v":3.6891269469553989},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I18,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I218,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I418,'performance indicators'!I618)))","v":3.7076253957963603},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J18,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J218,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J418,'performance indicators'!J618)))","v":3.3676805678215804},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K18,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K218,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K418,'performance indicators'!K618)))","v":3.8213838423157891},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L18,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L218,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L418,'performance indicators'!L618)))","v":2.6642735299604117},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M18,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M218,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M418,'performance indicators'!M618)))","v":2.6198783698527093},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N18,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N218,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N418,'performance indicators'!N618)))","v":2.3313240412279361},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O18,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O218,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O418,'performance indicators'!O618)))","v":2.2903593908793001},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P18,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P218,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P418,'performance indicators'!P618)))","v":2.2501753200245704},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q18,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q218,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q418,'performance indicators'!Q618)))","v":2.2132257085901137},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R18,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R218,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R418,'performance indicators'!R618)))","v":2.1741680959820671},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S18,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S218,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S418,'performance indicators'!S618)))","v":3.2742141196997734},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T18,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T218,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T418,'performance indicators'!T618)))","v":3.6158322571571451},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U18,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U218,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U418,'performance indicators'!U618)))","v":3.6469108377108954},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V18,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V218,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V418,'performance indicators'!V618)))","v":2.5287543082870436},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y18,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y218,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y418,'performance indicators'!Y618)))","v":2.5287543082870436},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z18,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z218,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z418,'performance indicators'!Z618)))","v":3.6469108377108954}]
["National","National total patronage:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C19,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C219,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C419,'performance indicators'!C619)))","v":7.5164689423372328},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D19,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D219,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D419,'performance indicators'!D619)))","v":7.5393186905612959},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E19,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E219,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E419,'performance indicators'!E619)))","v":6.5661213174338418},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F19,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F219,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F419,'performance indicators'!F619)))","v":6.9972382182425488},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G19,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G219,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G419,'performance indicators'!G619)))","v":6.9405913105630272},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H19,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H219,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H419,'performance indicators'!H619)))","v":7.234426971532149},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I19,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I219,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I419,'performance indicators'!I619)))","v":7.4080721106447305},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J19,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J219,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J419,'performance indicators'!J619)))","v":7.0665694627192819},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K19,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K219,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K419,'performance indicators'!K619)))","v":6.1957102952414891},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L19,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L219,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L419,'performance indicators'!L619)))","v":6.2566446962851954},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M19,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M219,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M419,'performance indicators'!M619)))","v":6.458857504611534},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N19,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N219,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N419,'performance indicators'!N619)))","v":6.5917633057347},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O19,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O219,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O419,'performance indicators'!O619)))","v":6.4535557426651691},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P19,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P219,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P419,'performance indicators'!P619)))","v":6.6149824460049933},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q19,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q219,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q419,'performance indicators'!Q619)))","v":6.680795283019437},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R19,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R219,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R419,'performance indicators'!R619)))","v":6.9591007778381453},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S19,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S219,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S419,'performance indicators'!S619)))","v":7.1681925607895174},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T19,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T219,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T419,'performance indicators'!T619)))","v":7.0590171148539218},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U19,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U219,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U419,'performance indicators'!U619)))","v":6.8313323374124826},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V19,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V219,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V419,'performance indicators'!V619)))","v":6.4362284565596548},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y19,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y219,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y419,'performance indicators'!Y619)))","v":6.4362284565596548},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z19,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z219,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z419,'performance indicators'!Z619)))","v":6.8313323374124826}]
[null,{"$f":"VLOOKUP($B$805,$A807:$Y822,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C20,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C220,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C420,'performance indicators'!C620)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D20,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D220,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D420,'performance indicators'!D620)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E20,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E220,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E420,'performance indicators'!E620)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F20,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F220,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F420,'performance indicators'!F620)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G20,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G220,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G420,'performance indicators'!G620)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H20,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H220,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H420,'performance indicators'!H620)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I20,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I220,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I420,'performance indicators'!I620)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J20,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J220,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J420,'performance indicators'!J620)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K20,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K220,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K420,'performance indicators'!K620)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L20,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L220,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L420,'performance indicators'!L620)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M20,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M220,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M420,'performance indicators'!M620)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N20,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N220,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N420,'performance indicators'!N620)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O20,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O220,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O420,'performance indicators'!O620)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P20,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P220,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P420,'performance indicators'!P620)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q20,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q220,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q420,'performance indicators'!Q620)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R20,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R220,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R420,'performance indicators'!R620)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S20,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S220,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S420,'performance indicators'!S620)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T20,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T220,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T420,'performance indicators'!T620)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U20,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U220,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U420,'performance indicators'!U620)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V20,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V220,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V420,'performance indicators'!V620)))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y20,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y220,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y420,'performance indicators'!Y620)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z20,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z220,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z420,'performance indicators'!Z620)))","v":{"$error":"#N/A"}}]
[null,{"$f":"B823","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I21,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I221,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I421,'performance indicators'!I621)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J21,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J221,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J421,'performance indicators'!J621)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K21,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K221,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K421,'performance indicators'!K621)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L21,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L221,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L421,'performance indicators'!L621)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M21,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M221,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M421,'performance indicators'!M621)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N21,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N221,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N421,'performance indicators'!N621)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O21,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O221,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O421,'performance indicators'!O621)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P21,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P221,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P421,'performance indicators'!P621)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q21,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q221,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q421,'performance indicators'!Q621)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R21,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R221,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R421,'performance indicators'!R621)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S21,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S221,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S421,'performance indicators'!S621)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T21,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T221,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T421,'performance indicators'!T621)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U21,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U221,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U421,'performance indicators'!U621)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V21,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V221,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V421,'performance indicators'!V621)))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y21,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y221,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y421,'performance indicators'!Y621)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z21,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z221,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z421,'performance indicators'!Z621)))","v":{"$error":"#N/A"}}]
[null,{"$f":"B823","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C22,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C222,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C422,'performance indicators'!C622)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D22,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D222,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D422,'performance indicators'!D622)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E22,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E222,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E422,'performance indicators'!E622)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F22,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F222,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F422,'performance indicators'!F622)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G22,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G222,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G422,'performance indicators'!G622)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H22,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H222,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H422,'performance indicators'!H622)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I22,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I222,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I422,'performance indicators'!I622)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J22,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J222,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J422,'performance indicators'!J622)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K22,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K222,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K422,'performance indicators'!K622)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L22,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L222,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L422,'performance indicators'!L622)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M22,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M222,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M422,'performance indicators'!M622)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N22,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N222,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N422,'performance indicators'!N622)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O22,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O222,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O422,'performance indicators'!O622)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P22,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P222,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P422,'performance indicators'!P622)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q22,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q222,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q422,'performance indicators'!Q622)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R22,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R222,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R422,'performance indicators'!R622)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S22,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S222,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S422,'performance indicators'!S622)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T22,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T222,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T422,'performance indicators'!T622)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U22,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U222,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U422,'performance indicators'!U622)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V22,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V222,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V422,'performance indicators'!V622)))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y22,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y222,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y422,'performance indicators'!Y622)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z22,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z222,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z422,'performance indicators'!Z622)))","v":{"$error":"#N/A"}}]
[null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!B23,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!B223,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!B423,'performance indicators'!B623)))","v":"NETWORK AVERAGE TRIP LENGTH"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2009-12","2012-15","2015-18",{"$f":"V806","v":"2018-21"},null,null,{"$f":"$Y$3","v":"2018-21"},{"$f":"Z806","v":"2015-18"}]
["Northland","Northland average trip length:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C24,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C224,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C424,'performance indicators'!C624)))","v":15.029700373634546},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D24,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D224,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D424,'performance indicators'!D624)))","v":16.239949239619541},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E24,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E224,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E424,'performance indicators'!E624)))","v":16.205233290267717},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F24,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F224,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F424,'performance indicators'!F624)))","v":16.20131354726448},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G24,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G224,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G424,'performance indicators'!G624)))","v":16.171604033960435},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H24,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H224,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H424,'performance indicators'!H624)))","v":16.30999836967467},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I24,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I224,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I424,'performance indicators'!I624)))","v":16.437239394310744},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J24,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J224,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J424,'performance indicators'!J624)))","v":15.754088781396279},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K24,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K224,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K424,'performance indicators'!K624)))","v":13.717323608723589},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L24,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L224,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L424,'performance indicators'!L624)))","v":13.997429589101458},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M24,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M224,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M424,'performance indicators'!M624)))","v":14},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N24,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N224,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N424,'performance indicators'!N624)))","v":14},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O24,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O224,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O424,'performance indicators'!O624)))","v":14},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P24,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P224,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P424,'performance indicators'!P624)))","v":14.000012136143255},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q24,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q224,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q424,'performance indicators'!Q624)))","v":13.999969960137102},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R24,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R224,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R424,'performance indicators'!R624)))","v":14.000005948503803},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S24,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S224,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S424,'performance indicators'!S624)))","v":15.830799232994544},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T24,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T224,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T424,'performance indicators'!T624)))","v":16.227198281306556},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U24,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U224,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U424,'performance indicators'!U624)))","v":15.231060829003038},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V24,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V224,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V424,'performance indicators'!V624)))","v":13.999138297152072},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y24,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y224,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y424,'performance indicators'!Y624)))","v":13.999138297152072},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z24,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z224,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z424,'performance indicators'!Z624)))","v":15.231060829003038}]
["Auckland","Auckland average trip length:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C25,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C225,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C425,'performance indicators'!C625)))","v":8.363516494328147},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D25,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D225,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D425,'performance indicators'!D625)))","v":8.3622961801621276},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E25,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E225,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E425,'performance indicators'!E625)))","v":9.7010233963982984},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F25,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F225,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F425,'performance indicators'!F625)))","v":9.8117195947531464},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G25,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G225,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G425,'performance indicators'!G625)))","v":10.212151138968474},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H25,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H225,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H425,'performance indicators'!H625)))","v":9.0943240446705893},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I25,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I225,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I425,'performance indicators'!I625)))","v":9.1367801205633103},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J25,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J225,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J425,'performance indicators'!J625)))","v":9.0272624222091515},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K25,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K225,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K425,'performance indicators'!K625)))","v":8.9939213528765549},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L25,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L225,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L425,'performance indicators'!L625)))","v":9.1690225685024132},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M25,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M225,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M425,'performance indicators'!M625)))","v":9.2017525613452591},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N25,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N225,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N425,'performance indicators'!N625)))","v":9.2492645692395143},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O25,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O225,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O425,'performance indicators'!O625)))","v":9.2611343832492103},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P25,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P225,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P425,'performance indicators'!P625)))","v":9.2464474457765995},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q25,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q225,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q425,'performance indicators'!Q625)))","v":9.2537657354206608},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R25,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R225,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R425,'performance indicators'!R625)))","v":9.1913426316651545},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S25,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S225,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S425,'performance indicators'!S625)))","v":8.8432709715249871},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T25,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T225,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T425,'performance indicators'!T625)))","v":9.6851671310523777},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U25,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U225,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U425,'performance indicators'!U625)))","v":9.050262629079878},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V25,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V225,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V425,'performance indicators'!V625)))","v":9.2077850636573864},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y25,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y225,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y425,'performance indicators'!Y625)))","v":9.2077850636573864},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z25,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z225,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z425,'performance indicators'!Z625)))","v":9.050262629079878}]
["Waikato","Waikato average trip length:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C26,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C226,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C426,'performance indicators'!C626)))","v":7.7512420271145626},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D26,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D226,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D426,'performance indicators'!D626)))","v":8.1049254737171914},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E26,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E226,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E426,'performance indicators'!E626)))","v":8.4308532454359266},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F26,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F226,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F426,'performance indicators'!F626)))","v":8.5415883162106656},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G26,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G226,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G426,'performance indicators'!G626)))","v":8.5399999999999991},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H26,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H226,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H426,'performance indicators'!H626)))","v":8.540000013820551},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I26,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I226,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I426,'performance indicators'!I626)))","v":8.5399982425509737},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J26,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J226,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J426,'performance indicators'!J626)))","v":8.5399998194818227},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K26,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K226,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K426,'performance indicators'!K626)))","v":8.6},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L26,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L226,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L426,'performance indicators'!L626)))","v":8.5400005477086989},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M26,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M226,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M426,'performance indicators'!M626)))","v":8.5400019551520785},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N26,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N226,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N426,'performance indicators'!N626)))","v":8.5399989525829536},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O26,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O226,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O426,'performance indicators'!O626)))","v":8.5400009861670032},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P26,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P226,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P426,'performance indicators'!P626)))","v":8.5399994294847872},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q26,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q226,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q426,'performance indicators'!Q626)))","v":8.5399998146182767},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R26,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R226,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R426,'performance indicators'!R626)))","v":8.5400000918613177},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S26,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S226,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S426,'performance indicators'!S626)))","v":8.099335745852775},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T26,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T226,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T426,'performance indicators'!T626)))","v":8.5405267483069416},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U26,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U226,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U426,'performance indicators'!U626)))","v":8.563696280353831},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V26,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V226,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V426,'performance indicators'!V626)))","v":8.5400004803669987},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y26,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y226,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y426,'performance indicators'!Y626)))","v":8.5400004803669987},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z26,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z226,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z426,'performance indicators'!Z626)))","v":8.563696280353831}]
["Bay of Plenty","Bay of Plenty average trip length:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C27,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C227,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C427,'performance indicators'!C627)))","v":8.3811209561569839},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D27,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D227,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D427,'performance indicators'!D627)))","v":8.4879700956937807},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E27,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E227,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E427,'performance indicators'!E627)))","v":9.0652629669830258},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F27,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F227,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F427,'performance indicators'!F627)))","v":9.1805666203248091},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G27,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G227,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G427,'performance indicators'!G627)))","v":8.2833979350301554},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H27,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H227,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H427,'performance indicators'!H627)))","v":8.4892270887441654},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I27,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I227,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I427,'performance indicators'!I627)))","v":8.0090157426534585},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J27,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J227,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J427,'performance indicators'!J627)))","v":8.4275160744319546},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K27,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K227,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K427,'performance indicators'!K627)))","v":7.9898230819739977},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L27,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L227,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L427,'performance indicators'!L627)))","v":8.1436096709938788},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M27,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M227,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M427,'performance indicators'!M627)))","v":8.1436096709938788},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N27,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N227,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N427,'performance indicators'!N627)))","v":8.1436096709938788},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O27,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O227,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O427,'performance indicators'!O627)))","v":8.1436096709938788},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P27,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P227,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P427,'performance indicators'!P627)))","v":8.1436096709938788},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q27,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q227,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q427,'performance indicators'!Q627)))","v":8.1436096709938788},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R27,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R227,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R427,'performance indicators'!R627)))","v":8.1436096709938788},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S27,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S227,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S427,'performance indicators'!S627)))","v":8.6769664767624448},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T27,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T227,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T427,'performance indicators'!T627)))","v":8.6401957598688952},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U27,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U227,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U427,'performance indicators'!U627)))","v":8.1380729139330281},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V27,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V227,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V427,'performance indicators'!V627)))","v":8.1436096709938788},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y27,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y227,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y427,'performance indicators'!Y627)))","v":8.1436096709938788},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z27,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z227,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z427,'performance indicators'!Z627)))","v":8.1380729139330281}]
["Gisborne","Gisborne average trip length:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C28,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C228,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C428,'performance indicators'!C628)))","v":6},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D28,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D228,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D428,'performance indicators'!D628)))","v":6},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E28,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E228,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E428,'performance indicators'!E628)))","v":6},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F28,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F228,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F428,'performance indicators'!F628)))","v":6},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G28,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G228,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G428,'performance indicators'!G628)))","v":6},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H28,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H228,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H428,'performance indicators'!H628)))","v":6},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I28,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I228,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I428,'performance indicators'!I628)))","v":7.2910921172388781},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J28,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J228,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J428,'performance indicators'!J628)))","v":6.1077451483076146},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K28,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K228,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K428,'performance indicators'!K628)))","v":6},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L28,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L228,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L428,'performance indicators'!L628)))","v":6.22508038585209},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M28,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M228,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M428,'performance indicators'!M628)))","v":6.22508038585209},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N28,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N228,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N428,'performance indicators'!N628)))","v":6.22508038585209},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O28,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O228,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O428,'performance indicators'!O628)))","v":6.22508038585209},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P28,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P228,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P428,'performance indicators'!P628)))","v":6.2194025056215869},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q28,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q228,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q428,'performance indicators'!Q628)))","v":6.2194025056215869},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R28,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R228,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R428,'performance indicators'!R628)))","v":6.2194025056215869},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S28,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S228,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S428,'performance indicators'!S628)))","v":6},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T28,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T228,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T428,'performance indicators'!T628)))","v":6},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U28,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U228,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U428,'performance indicators'!U628)))","v":6.4766473053864226},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V28,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V228,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V428,'performance indicators'!V628)))","v":6.22508038585209},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y28,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y228,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y428,'performance indicators'!Y628)))","v":6.22508038585209},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z28,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z228,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z428,'performance indicators'!Z628)))","v":6.4766473053864226}]
["Hawkes Bay","Hawkes Bay average trip length:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C29,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C229,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C429,'performance indicators'!C629)))","v":7},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D29,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D229,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D429,'performance indicators'!D629)))","v":7},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E29,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E229,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E429,'performance indicators'!E629)))","v":6.9998972953463054},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F29,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F229,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F429,'performance indicators'!F629)))","v":7.3004851640153827},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G29,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G229,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G429,'performance indicators'!G629)))","v":7.2999993748788832},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H29,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H229,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H429,'performance indicators'!H629)))","v":10.150205338395256},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I29,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I229,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I429,'performance indicators'!I629)))","v":10.31060805664618},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J29,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J229,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J429,'performance indicators'!J629)))","v":10.660379771300194},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K29,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K229,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K429,'performance indicators'!K629)))","v":10.187096625057791},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L29,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L229,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L429,'performance indicators'!L629)))","v":10.822165411087614},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M29,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M229,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M429,'performance indicators'!M629)))","v":10.872432314927176},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N29,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N229,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N429,'performance indicators'!N629)))","v":11.010798557108121},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O29,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O229,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O429,'performance indicators'!O629)))","v":11.163424774540527},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P29,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P229,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P429,'performance indicators'!P629)))","v":11.318160293990143},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q29,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q229,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q429,'performance indicators'!Q629)))","v":11.487908781041181},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R29,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R229,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R429,'performance indicators'!R629)))","v":11.647137445051564},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S29,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S229,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S429,'performance indicators'!S629)))","v":6.999959215207368},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T29,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T229,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T429,'performance indicators'!T629)))","v":8.2203639111075635},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U29,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U229,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U429,'performance indicators'!U629)))","v":10.370145041523052},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V29,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V229,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V429,'performance indicators'!V629)))","v":10.902707305757399},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y29,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y229,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y429,'performance indicators'!Y629)))","v":10.902707305757399},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z29,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z229,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z429,'performance indicators'!Z629)))","v":10.370145041523052}]
["Taranaki","Taranaki average trip length:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C30,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C230,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C430,'performance indicators'!C630)))","v":9.2019733825117473},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D30,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D230,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D430,'performance indicators'!D630)))","v":9.2814608357112842},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E30,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E230,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E430,'performance indicators'!E630)))","v":9.3350824656692133},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F30,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F230,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F430,'performance indicators'!F630)))","v":9.3104005812771913},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G30,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G230,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G430,'performance indicators'!G630)))","v":9.2714285958748803},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H30,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H230,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H430,'performance indicators'!H630)))","v":9.2008371055387457},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I30,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I230,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I430,'performance indicators'!I630)))","v":11.338918400338175},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J30,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J230,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J430,'performance indicators'!J630)))","v":11.157306879675216},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K30,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K230,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K430,'performance indicators'!K630)))","v":9.2209487920581008},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L30,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L230,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L430,'performance indicators'!L630)))","v":8.2873712519200851},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M30,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M230,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M430,'performance indicators'!M630)))","v":8.2873731051871911},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N30,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N230,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N430,'performance indicators'!N630)))","v":8.2873748985422253},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O30,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O230,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O430,'performance indicators'!O630)))","v":8.2873790046180442},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P30,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P230,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P430,'performance indicators'!P630)))","v":8.2873896071406659},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q30,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q230,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q430,'performance indicators'!Q630)))","v":8.2873849607710071},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R30,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R230,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R430,'performance indicators'!R630)))","v":8.2873814878640069},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S30,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S230,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S430,'performance indicators'!S630)))","v":9.2793128436611472},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T30,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T230,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T430,'performance indicators'!T630)))","v":9.2600084322989495},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U30,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U230,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U430,'performance indicators'!U630)))","v":10.496400525416535},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V30,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V230,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V430,'performance indicators'!V630)))","v":8.2873730912784538},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y30,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y230,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y430,'performance indicators'!Y630)))","v":8.2873730912784538},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z30,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z230,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z430,'performance indicators'!Z630)))","v":10.496400525416535}]
["Manawatu-Wanganui","Manawatu-Wanganui average trip length:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C31,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C231,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C431,'performance indicators'!C631)))","v":9.4542212108438886},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D31,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D231,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D431,'performance indicators'!D631)))","v":10.232543967438657},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E31,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E231,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E431,'performance indicators'!E631)))","v":10.165645931492708},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F31,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F231,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F431,'performance indicators'!F631)))","v":10.26965403079369},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G31,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G231,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G431,'performance indicators'!G631)))","v":10.409532209201615},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H31,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H231,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H431,'performance indicators'!H631)))","v":11.166058105448172},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I31,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I231,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I431,'performance indicators'!I631)))","v":11.910482277008972},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J31,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J231,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J431,'performance indicators'!J631)))","v":9.7450248737104008},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K31,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K231,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K431,'performance indicators'!K631)))","v":9.7510650369388383},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L31,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L231,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L431,'performance indicators'!L631)))","v":9.6776404188400207},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M31,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M231,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M431,'performance indicators'!M631)))","v":9.6776314984918468},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N31,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N231,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N431,'performance indicators'!N631)))","v":9.6776325486824657},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O31,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O231,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O431,'performance indicators'!O631)))","v":9.6776270300469065},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P31,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P231,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P431,'performance indicators'!P631)))","v":9.6776294962638882},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q31,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q231,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q431,'performance indicators'!Q631)))","v":9.6776225458595793},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R31,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R231,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R431,'performance indicators'!R631)))","v":9.6776286083809246},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S31,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S231,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S431,'performance indicators'!S631)))","v":9.9787192342216979},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T31,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T231,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T431,'performance indicators'!T631)))","v":10.596488346122289},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U31,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U231,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U431,'performance indicators'!U631)))","v":10.403257778103118},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V31,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V231,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V431,'performance indicators'!V631)))","v":9.6776347345553368},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y31,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y231,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y431,'performance indicators'!Y631)))","v":9.6776347345553368},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z31,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z231,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z431,'performance indicators'!Z631)))","v":10.403257778103118}]
["Wellington","Wellington average trip length:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C32,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C232,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C432,'performance indicators'!C632)))","v":12.128174900114713},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D32,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D232,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D432,'performance indicators'!D632)))","v":12.110360664587803},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E32,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E232,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E432,'performance indicators'!E632)))","v":12.285202526106664},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F32,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F232,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F432,'performance indicators'!F632)))","v":12.493309314217862},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G32,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G232,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G432,'performance indicators'!G632)))","v":12.404680471450614},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H32,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H232,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H432,'performance indicators'!H632)))","v":12.654287161108567},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I32,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I232,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I432,'performance indicators'!I632)))","v":12.780270271913736},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J32,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J232,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J432,'performance indicators'!J632)))","v":12.795281753826519},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K32,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K232,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K432,'performance indicators'!K632)))","v":12.338372943423428},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L32,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L232,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L432,'performance indicators'!L632)))","v":12.84060893121355},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M32,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M232,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M432,'performance indicators'!M632)))","v":12.83822780139738},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N32,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N232,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N432,'performance indicators'!N632)))","v":12.830142840821219},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O32,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O232,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O432,'performance indicators'!O632)))","v":12.838445554377786},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P32,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P232,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P432,'performance indicators'!P632)))","v":12.885488447325843},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q32,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q232,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q432,'performance indicators'!Q632)))","v":12.924731286931879},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R32,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R232,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R432,'performance indicators'!R632)))","v":12.963680695339091},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S32,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S232,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S432,'performance indicators'!S632)))","v":12.174644198943646},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T32,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T232,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T432,'performance indicators'!T632)))","v":12.51833902648006},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U32,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U232,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U432,'performance indicators'!U632)))","v":12.636759184302582},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V32,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V232,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V432,'performance indicators'!V632)))","v":12.836267358502807},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y32,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y232,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y432,'performance indicators'!Y632)))","v":12.836267358502807},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z32,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z232,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z432,'performance indicators'!Z632)))","v":12.636759184302582}]
["Marlborough","Marlborough average trip length:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C33,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C233,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C433,'performance indicators'!C633)))","v":7.5},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D33,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D233,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D433,'performance indicators'!D633)))","v":7.5000212557922037},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E33,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E233,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E433,'performance indicators'!E633)))","v":7.5000210322634926},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F33,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F233,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F433,'performance indicators'!F633)))","v":7.5000198815062227},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G33,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G233,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G433,'performance indicators'!G633)))","v":7.5},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H33,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H233,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H433,'performance indicators'!H633)))","v":7.499981467066978},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I33,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I233,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I433,'performance indicators'!I633)))","v":7.0194170948887926},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J33,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J233,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J433,'performance indicators'!J633)))","v":6.9808294037283503},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K33,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K233,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K433,'performance indicators'!K633)))","v":6},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L33,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L233,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L433,'performance indicators'!L633)))","v":6.971720930232558},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M33,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M233,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M433,'performance indicators'!M633)))","v":6.9707449209932282},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N33,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N233,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N433,'performance indicators'!N633)))","v":6.9711154941924169},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O33,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O233,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O433,'performance indicators'!O633)))","v":6.9711063829787232},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P33,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P233,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P433,'performance indicators'!P633)))","v":6.9714108655236524},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q33,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q233,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q433,'performance indicators'!Q633)))","v":6.9720016044925792},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R33,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R233,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R433,'performance indicators'!R633)))","v":6.9716900311526482},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S33,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S233,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S433,'performance indicators'!S633)))","v":7.5000143233642724},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T33,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T233,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T433,'performance indicators'!T633)))","v":7.5},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U33,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U233,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U433,'performance indicators'!U633)))","v":6.5141146005392212},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V33,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V233,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V433,'performance indicators'!V633)))","v":6.9711878432257572},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y33,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y233,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y433,'performance indicators'!Y633)))","v":6.9711878432257572},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z33,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z233,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z433,'performance indicators'!Z633)))","v":6.5141146005392212}]
["Nelson","Nelson average trip length:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C34,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C234,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C434,'performance indicators'!C634)))","v":8.6978144366274837},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D34,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D234,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D434,'performance indicators'!D634)))","v":8.613400638876838},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E34,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E234,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E434,'performance indicators'!E634)))","v":6.3463528981977593},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F34,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F234,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F434,'performance indicators'!F634)))","v":6.5890782944964954},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G34,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G234,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G434,'performance indicators'!G634)))","v":6.5690391243572215},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H34,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H234,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H434,'performance indicators'!H634)))","v":6.7052700769997546},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I34,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I234,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I434,'performance indicators'!I634)))","v":6.7215185290667643},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J34,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J234,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J434,'performance indicators'!J634)))","v":6.5680009009072418},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K34,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K234,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K434,'performance indicators'!K634)))","v":6.5678759593646605},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L34,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L234,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L434,'performance indicators'!L634)))","v":7.1652746047254201},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M34,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M234,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M434,'performance indicators'!M634)))","v":7.1649465603996036},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N34,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N234,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N434,'performance indicators'!N634)))","v":7.1649465603996036},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O34,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O234,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O434,'performance indicators'!O634)))","v":7.1649465603996036},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P34,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P234,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P434,'performance indicators'!P634)))","v":7.1649465603996036},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q34,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q234,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q434,'performance indicators'!Q634)))","v":7.1649465603996036},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R34,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R234,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R434,'performance indicators'!R634)))","v":7.1649465603996036},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S34,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S234,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S434,'performance indicators'!S634)))","v":7.3206081363294624},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T34,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T234,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T434,'performance indicators'!T634)))","v":6.6237332776315023},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U34,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U234,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U434,'performance indicators'!U634)))","v":6.6148646555653405},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V34,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V234,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V434,'performance indicators'!V634)))","v":7.1650559052952296},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y34,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y234,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y434,'performance indicators'!Y634)))","v":7.1650559052952296},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z34,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z234,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z434,'performance indicators'!Z634)))","v":6.6148646555653405}]
["Canterbury","Canterbury average trip length:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C35,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C235,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C435,'performance indicators'!C635)))","v":8.4573560057403014},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D35,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D235,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D435,'performance indicators'!D635)))","v":8.4427236860948831},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E35,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E235,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E435,'performance indicators'!E635)))","v":8.4616007201245367},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F35,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F235,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F435,'performance indicators'!F635)))","v":8.4542758752913372},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G35,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G235,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G435,'performance indicators'!G635)))","v":8.4498364463326485},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H35,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H235,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H435,'performance indicators'!H635)))","v":8.4522948293356954},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I35,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I235,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I435,'performance indicators'!I635)))","v":8.4519384904836929},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J35,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J235,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J435,'performance indicators'!J635)))","v":8.4553083177974067},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K35,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K235,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K435,'performance indicators'!K635)))","v":8.4530839880747912},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L35,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L235,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L435,'performance indicators'!L635)))","v":8.3310033814790412},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M35,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M235,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M435,'performance indicators'!M635)))","v":8.3310032596415944},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N35,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N235,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N435,'performance indicators'!N635)))","v":8.3310037319970967},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O35,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O235,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O435,'performance indicators'!O635)))","v":8.3310034285929095},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P35,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P235,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P435,'performance indicators'!P635)))","v":8.3312254552450788},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q35,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q235,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q435,'performance indicators'!Q635)))","v":8.3312254706506899},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R35,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R235,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R435,'performance indicators'!R635)))","v":8.3310031670160924},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S35,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S235,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S435,'performance indicators'!S635)))","v":8.4539091065260141},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T35,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T235,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T435,'performance indicators'!T635)))","v":8.4520965606765852},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U35,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U235,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U435,'performance indicators'!U635)))","v":8.4534002733126368},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V35,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V235,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V435,'performance indicators'!V635)))","v":8.331003458871745},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y35,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y235,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y435,'performance indicators'!Y635)))","v":8.331003458871745},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z35,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z235,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z435,'performance indicators'!Z635)))","v":8.4534002733126368}]
["West Coast","West Coast average trip length:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C36,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C236,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C436,'performance indicators'!C636)))","v":3.7486416175453616},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D36,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D236,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D436,'performance indicators'!D636)))","v":3.7272848654783362},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E36,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E236,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E436,'performance indicators'!E636)))","v":3.7324990749150602},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F36,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F236,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F436,'performance indicators'!F636)))","v":3.7852065748556196},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G36,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G236,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G436,'performance indicators'!G636)))","v":5.729863897737145},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H36,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H236,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H436,'performance indicators'!H636)))","v":5.5951903807615233},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I36,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I236,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I436,'performance indicators'!I636)))","v":5.5951903807615233},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J36,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J236,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J436,'performance indicators'!J636)))","v":5.4391587802313355},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K36,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K236,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K436,'performance indicators'!K636)))","v":1.9178082191780821},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L36,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L236,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L436,'performance indicators'!L636)))","v":0},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M36,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M236,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M436,'performance indicators'!M636)))","v":0},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N36,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N236,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N436,'performance indicators'!N636)))","v":0},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O36,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O236,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O436,'performance indicators'!O636)))","v":0},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P36,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P236,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P436,'performance indicators'!P636)))","v":0},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q36,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q236,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q436,'performance indicators'!Q636)))","v":0},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R36,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R236,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R436,'performance indicators'!R636)))","v":0},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S36,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S236,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S436,'performance indicators'!S636)))","v":3.7362079687291789},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T36,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T236,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T436,'performance indicators'!T636)))","v":4.8045869386189546},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U36,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U236,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U436,'performance indicators'!U636)))","v":3.957543305590844},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V36,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V236,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V436,'performance indicators'!V636)))","v":0},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y36,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y236,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y436,'performance indicators'!Y636)))","v":0},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z36,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z236,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z436,'performance indicators'!Z636)))","v":3.957543305590844}]
["Otago","Otago average trip length:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C37,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C237,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C437,'performance indicators'!C637)))","v":4.7585357250738589},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D37,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D237,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D437,'performance indicators'!D637)))","v":5.9961233204309012},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E37,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E237,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E437,'performance indicators'!E637)))","v":5.8655707994603716},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F37,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F237,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F437,'performance indicators'!F637)))","v":5.9017294413614696},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G37,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G237,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G437,'performance indicators'!G637)))","v":5.8523462972119065},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H37,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H237,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H437,'performance indicators'!H637)))","v":5.4426153698278039},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I37,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I237,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I437,'performance indicators'!I637)))","v":5.4383136581769582},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J37,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J237,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J437,'performance indicators'!J637)))","v":5.4280698016014144},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K37,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K237,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K437,'performance indicators'!K637)))","v":5.7188615209520242},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L37,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L237,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L437,'performance indicators'!L637)))","v":8.5385624953413171},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M37,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M237,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M437,'performance indicators'!M637)))","v":8.5600913330696855},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N37,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N237,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N437,'performance indicators'!N637)))","v":8.5199585171375727},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O37,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O237,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O437,'performance indicators'!O637)))","v":8.6047337318706045},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P37,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P237,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P437,'performance indicators'!P637)))","v":8.7175885363873711},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q37,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q237,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q437,'performance indicators'!Q637)))","v":8.744907422595908},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R37,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R237,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R437,'performance indicators'!R637)))","v":8.8468226250838846},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S37,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S237,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S437,'performance indicators'!S637)))","v":5.5992922644929308},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T37,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T237,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T437,'performance indicators'!T637)))","v":5.7351608902129119},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U37,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U237,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U437,'performance indicators'!U637)))","v":5.5336474388389094},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V37,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V237,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V437,'performance indicators'!V637)))","v":8.5390794951224116},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y37,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y237,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y437,'performance indicators'!Y637)))","v":8.5390794951224116},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z37,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z237,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z437,'performance indicators'!Z637)))","v":5.5336474388389094}]
["Southland","Southland average trip length:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C38,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C238,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C438,'performance indicators'!C638)))","v":3.2806799999999998},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D38,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D238,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D438,'performance indicators'!D638)))","v":3.280697050938338},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E38,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E238,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E438,'performance indicators'!E638)))","v":3.28},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F38,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F238,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F438,'performance indicators'!F638)))","v":2.8657589741442884},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G38,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G238,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G438,'performance indicators'!G638)))","v":2.8674213532589001},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H38,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H238,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H438,'performance indicators'!H638)))","v":6.9841790484582935},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I38,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I238,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I438,'performance indicators'!I638)))","v":8.0971881281778408},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J38,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J238,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J438,'performance indicators'!J638)))","v":1.5425145604699586},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K38,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K238,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K438,'performance indicators'!K638)))","v":6.0000140230819934},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L38,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L238,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L438,'performance indicators'!L638)))","v":6},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M38,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M238,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M438,'performance indicators'!M638)))","v":5.9675834970530452},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N38,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N238,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N438,'performance indicators'!N638)))","v":5.9502317638448403},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O38,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O238,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O438,'performance indicators'!O638)))","v":5.9303169610452455},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P38,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P238,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P438,'performance indicators'!P638)))","v":5.8962037481979817},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q38,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q238,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q438,'performance indicators'!Q638)))","v":5.8770257387988565},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R38,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R238,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R438,'performance indicators'!R638)))","v":5.8437869822485204},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S38,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S238,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S438,'performance indicators'!S638)))","v":3.2804562607204115},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T38,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T238,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T438,'performance indicators'!T638)))","v":4.0604451888705144},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U38,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U238,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U438,'performance indicators'!U638)))","v":5.3632420074910678},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V38,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V238,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V438,'performance indicators'!V638)))","v":5.9724838260584718},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y38,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y238,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y438,'performance indicators'!Y638)))","v":5.9724838260584718},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z38,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z238,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z438,'performance indicators'!Z638)))","v":5.3632420074910678}]
["National","National total average trip length:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C39,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C239,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C439,'performance indicators'!C639)))","v":9.3653673175640648},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D39,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D239,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D439,'performance indicators'!D639)))","v":9.375157395165175},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E39,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E239,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E439,'performance indicators'!E639)))","v":10.126929551780076},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F39,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F239,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F439,'performance indicators'!F639)))","v":10.21840456466116},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G39,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G239,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G439,'performance indicators'!G639)))","v":10.378074826841139},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H39,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H239,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H439,'performance indicators'!H639)))","v":9.8561270090845099},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I39,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I239,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I439,'performance indicators'!I639)))","v":9.927209749472631},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J39,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J239,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J439,'performance indicators'!J639)))","v":9.8353472915801721},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K39,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K239,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K439,'performance indicators'!K639)))","v":9.6404892198323004},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L39,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L239,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L439,'performance indicators'!L639)))","v":9.9047515260601262},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M39,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M239,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M439,'performance indicators'!M639)))","v":9.909063364705311},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N39,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N239,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N439,'performance indicators'!N639)))","v":9.9295989455631339},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O39,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O239,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O439,'performance indicators'!O639)))","v":9.9333534820009159},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P39,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P239,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P439,'performance indicators'!P639)))","v":9.9281966406328941},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q39,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q239,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q439,'performance indicators'!Q639)))","v":9.9187408107665007},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R39,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R239,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R439,'performance indicators'!R639)))","v":9.8709136695603146},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S39,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S239,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S439,'performance indicators'!S639)))","v":9.6295456684218443},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T39,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T239,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T439,'performance indicators'!T639)))","v":10.144757949530371},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U39,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U239,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U439,'performance indicators'!U639)))","v":9.7965441307558336},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V39,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V239,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V439,'performance indicators'!V639)))","v":9.9147288552696473},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y39,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y239,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y439,'performance indicators'!Y639)))","v":9.9147288552696473},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z39,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z239,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z439,'performance indicators'!Z639)))","v":9.7965441307558336}]
[null,{"$f":"VLOOKUP($B$805,$A827:$Y842,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C40,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C240,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C440,'performance indicators'!C640)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D40,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D240,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D440,'performance indicators'!D640)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E40,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E240,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E440,'performance indicators'!E640)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F40,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F240,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F440,'performance indicators'!F640)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G40,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G240,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G440,'performance indicators'!G640)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H40,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H240,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H440,'performance indicators'!H640)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I40,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I240,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I440,'performance indicators'!I640)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J40,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J240,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J440,'performance indicators'!J640)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K40,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K240,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K440,'performance indicators'!K640)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L40,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L240,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L440,'performance indicators'!L640)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M40,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M240,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M440,'performance indicators'!M640)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N40,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N240,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N440,'performance indicators'!N640)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O40,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O240,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O440,'performance indicators'!O640)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P40,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P240,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P440,'performance indicators'!P640)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q40,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q240,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q440,'performance indicators'!Q640)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R40,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R240,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R440,'performance indicators'!R640)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S40,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S240,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S440,'performance indicators'!S640)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T40,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T240,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T440,'performance indicators'!T640)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U40,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U240,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U440,'performance indicators'!U640)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V40,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V240,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V440,'performance indicators'!V640)))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y40,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y240,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y440,'performance indicators'!Y640)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z40,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z240,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z440,'performance indicators'!Z640)))","v":{"$error":"#N/A"}}]
[null,{"$f":"B843","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I41,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I241,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I441,'performance indicators'!I641)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J41,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J241,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J441,'performance indicators'!J641)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K41,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K241,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K441,'performance indicators'!K641)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L41,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L241,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L441,'performance indicators'!L641)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M41,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M241,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M441,'performance indicators'!M641)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N41,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N241,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N441,'performance indicators'!N641)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O41,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O241,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O441,'performance indicators'!O641)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P41,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P241,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P441,'performance indicators'!P641)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q41,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q241,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q441,'performance indicators'!Q641)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R41,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R241,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R441,'performance indicators'!R641)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S41,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S241,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S441,'performance indicators'!S641)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T41,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T241,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T441,'performance indicators'!T641)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U41,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U241,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U441,'performance indicators'!U641)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V41,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V241,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V441,'performance indicators'!V641)))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y41,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y241,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y441,'performance indicators'!Y641)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z41,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z241,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z441,'performance indicators'!Z641)))","v":{"$error":"#N/A"}}]
[null,{"$f":"B843","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C42,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C242,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C442,'performance indicators'!C642)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D42,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D242,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D442,'performance indicators'!D642)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E42,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E242,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E442,'performance indicators'!E642)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F42,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F242,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F442,'performance indicators'!F642)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G42,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G242,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G442,'performance indicators'!G642)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H42,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H242,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H442,'performance indicators'!H642)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I42,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I242,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I442,'performance indicators'!I642)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J42,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J242,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J442,'performance indicators'!J642)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K42,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K242,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K442,'performance indicators'!K642)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L42,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L242,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L442,'performance indicators'!L642)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M42,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M242,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M442,'performance indicators'!M642)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N42,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N242,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N442,'performance indicators'!N642)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O42,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O242,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O442,'performance indicators'!O642)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P42,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P242,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P442,'performance indicators'!P642)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q42,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q242,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q442,'performance indicators'!Q642)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R42,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R242,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R442,'performance indicators'!R642)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S42,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S242,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S442,'performance indicators'!S642)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T42,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T242,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T442,'performance indicators'!T642)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U42,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U242,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U442,'performance indicators'!U642)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V42,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V242,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V442,'performance indicators'!V642)))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y42,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y242,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y442,'performance indicators'!Y642)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z42,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z242,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z442,'performance indicators'!Z642)))","v":{"$error":"#N/A"}}]
[null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!B43,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!B243,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!B443,'performance indicators'!B643)))","v":"NETWORK COST PER PASSENGER"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2009-12","2012-15","2015-18",{"$f":"V826","v":"2018-21"},null,null,{"$f":"$Y$3","v":"2018-21"},{"$f":"Z826","v":"2015-18"}]
["Northland","Northland cost per passenger:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C44,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C244,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C444,'performance indicators'!C644)))","v":2.8956595333091526},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D44,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D244,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D444,'performance indicators'!D644)))","v":2.3109412346780207},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E44,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E244,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E444,'performance indicators'!E644)))","v":2.6117650906831078},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F44,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F244,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F444,'performance indicators'!F644)))","v":2.3029106715902885},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G44,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G244,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G444,'performance indicators'!G644)))","v":2.5282874830398727},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H44,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H244,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H444,'performance indicators'!H644)))","v":2.710706762014059},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I44,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I244,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I444,'performance indicators'!I644)))","v":3.0252632372764721},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J44,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J244,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J444,'performance indicators'!J644)))","v":3.2110448656654853},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K44,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K244,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K444,'performance indicators'!K644)))","v":4.8087064222740104},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L44,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L244,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L444,'performance indicators'!L644)))","v":3.8066439001701369},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M44,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M244,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M444,'performance indicators'!M644)))","v":3.884583187142602},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N44,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N244,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N444,'performance indicators'!N644)))","v":4.1829216960693287},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O44,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O244,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O444,'performance indicators'!O644)))","v":4.3331188272030543},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P44,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P244,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P444,'performance indicators'!P644)))","v":4.2705874500142595},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q44,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q244,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q444,'performance indicators'!Q644)))","v":4.2086628956625445},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R44,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R244,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R444,'performance indicators'!R644)))","v":3.8826984792650028},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S44,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S244,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S444,'performance indicators'!S644)))","v":2.6070553350275327},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T44,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T244,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T444,'performance indicators'!T644)))","v":2.5157184238375305},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U44,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U244,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U444,'performance indicators'!U644)))","v":3.7324590752181432},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V44,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V244,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V444,'performance indicators'!V644)))","v":3.9573385281705025},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y44,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y244,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y444,'performance indicators'!Y644)))","v":3.9573385281705025},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z44,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z244,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z444,'performance indicators'!Z644)))","v":3.7324590752181432}]
["Auckland","Auckland cost per passenger:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C45,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C245,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C445,'performance indicators'!C645)))","v":2.9038988594399857},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D45,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D245,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D445,'performance indicators'!D645)))","v":2.6697410142425935},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E45,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E245,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E445,'performance indicators'!E645)))","v":3.0688957341548937},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F45,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F245,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F445,'performance indicators'!F645)))","v":3.0200615720155941},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G45,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G245,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G445,'performance indicators'!G645)))","v":3.0886445350243412},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H45,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H245,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H445,'performance indicators'!H645)))","v":2.7853577816575337},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I45,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I245,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I445,'performance indicators'!I645)))","v":2.6246563260516722},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J45,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J245,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J445,'performance indicators'!J645)))","v":2.6736090352047612},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K45,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K245,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K445,'performance indicators'!K645)))","v":3.2477622191238575},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L45,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L245,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L445,'performance indicators'!L645)))","v":3.1336234905243066},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M45,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M245,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M445,'performance indicators'!M645)))","v":3.0055129655051158},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N45,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N245,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N445,'performance indicators'!N645)))","v":2.9381132139256088},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O45,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O245,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O445,'performance indicators'!O645)))","v":2.9259757683821626},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P45,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P245,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P445,'performance indicators'!P645)))","v":2.8389473353116847},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q45,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q245,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q445,'performance indicators'!Q645)))","v":2.7707786749455106},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R45,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R245,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R445,'performance indicators'!R645)))","v":2.5695724601034349},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S45,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S245,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S445,'performance indicators'!S645)))","v":2.8850290074122449},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T45,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T245,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T445,'performance indicators'!T645)))","v":2.9581328382021455},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U45,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U245,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U445,'performance indicators'!U645)))","v":2.8575974398099371},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V45,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V245,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V445,'performance indicators'!V645)))","v":3.0230535195469241},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y45,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y245,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y445,'performance indicators'!Y645)))","v":3.0230535195469241},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z45,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z245,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z445,'performance indicators'!Z645)))","v":2.8575974398099371}]
["Waikato","Waikato cost per passenger:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C46,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C246,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C446,'performance indicators'!C646)))","v":3.2574166439992371},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D46,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D246,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D446,'performance indicators'!D646)))","v":3.3374703431961179},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E46,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E246,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E446,'performance indicators'!E646)))","v":3.3215199441339909},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F46,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F246,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F446,'performance indicators'!F646)))","v":3.0926853630924098},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G46,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G246,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G446,'performance indicators'!G646)))","v":3.0019213961810021},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H46,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H246,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H446,'performance indicators'!H646)))","v":3.0587080871643706},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I46,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I246,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I446,'performance indicators'!I646)))","v":3.3744286760852553},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J46,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J246,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J446,'performance indicators'!J646)))","v":3.6009404997044014},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K46,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K246,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K446,'performance indicators'!K646)))","v":2.7512691414806949},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L46,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L246,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L446,'performance indicators'!L646)))","v":3.6747885081020901},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M46,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M246,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M446,'performance indicators'!M646)))","v":3.7422184827203226},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N46,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N246,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N446,'performance indicators'!N646)))","v":3.8108493361994471},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O46,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O246,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O446,'performance indicators'!O646)))","v":3.8807068222231083},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P46,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P246,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P446,'performance indicators'!P646)))","v":3.9518085332240935},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q46,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q246,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q446,'performance indicators'!Q646)))","v":4.0241786430984705},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R46,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R246,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R446,'performance indicators'!R646)))","v":4.0978382735584091},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S46,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S246,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S446,'performance indicators'!S646)))","v":3.3056814111069222},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T46,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T246,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T446,'performance indicators'!T646)))","v":3.0509350377655293},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U46,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U246,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U446,'performance indicators'!U646)))","v":3.1960160458263767},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V46,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V246,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V446,'performance indicators'!V646)))","v":3.7430247108791117},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y46,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y246,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y446,'performance indicators'!Y646)))","v":3.7430247108791117},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z46,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z246,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z446,'performance indicators'!Z646)))","v":3.1960160458263767}]
["Bay of Plenty","Bay of Plenty cost per passenger:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C47,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C247,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C447,'performance indicators'!C647)))","v":3.7652037005114063},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D47,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D247,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D447,'performance indicators'!D647)))","v":3.2095697767145137},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E47,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E247,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E447,'performance indicators'!E647)))","v":2.9532902316622165},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F47,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F247,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F447,'performance indicators'!F647)))","v":2.9382469587071491},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G47,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G247,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G447,'performance indicators'!G647)))","v":3.1002590437982369},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H47,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H247,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H447,'performance indicators'!H647)))","v":3.5205664959098337},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I47,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I247,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I447,'performance indicators'!I647)))","v":3.277545169681956},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J47,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J247,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J447,'performance indicators'!J647)))","v":3.4322869576425363},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K47,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K247,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K447,'performance indicators'!K647)))","v":3.4236771585932568},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L47,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L247,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L447,'performance indicators'!L647)))","v":3.5836531653881365},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M47,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M247,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M447,'performance indicators'!M647)))","v":3.5839926462822862},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N47,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N247,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N447,'performance indicators'!N647)))","v":3.5843413799451667},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O47,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O247,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O447,'performance indicators'!O647)))","v":3.5846958567058809},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P47,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P247,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P447,'performance indicators'!P647)))","v":3.5850761774068451},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q47,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q247,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q447,'performance indicators'!Q647)))","v":3.5854641555715872},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R47,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R247,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R447,'performance indicators'!R647)))","v":3.5858779776765792},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S47,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S247,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S447,'performance indicators'!S647)))","v":3.271871926465685},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T47,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T247,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T447,'performance indicators'!T647)))","v":3.1943999406239389},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U47,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U247,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U447,'performance indicators'!U647)))","v":3.3764826300100093},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V47,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V247,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V447,'performance indicators'!V647)))","v":3.5839957305385304},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y47,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y247,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y447,'performance indicators'!Y647)))","v":3.5839957305385304},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z47,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z247,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z447,'performance indicators'!Z647)))","v":3.3764826300100093}]
["Gisborne","Gisborne cost per passenger:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C48,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C248,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C448,'performance indicators'!C648)))","v":1.6854506690192619},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D48,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D248,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D448,'performance indicators'!D648)))","v":1.5733229124249628},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E48,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E248,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E448,'performance indicators'!E648)))","v":1.750387065661565},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F48,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F248,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F448,'performance indicators'!F648)))","v":1.7236765005604811},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G48,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G248,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G448,'performance indicators'!G648)))","v":1.8610842241867604},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H48,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H248,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H448,'performance indicators'!H648)))","v":1.998994655036489},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I48,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I248,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I448,'performance indicators'!I648)))","v":2.6004420751527761},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J48,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J248,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J448,'performance indicators'!J648)))","v":2.6056696143229403},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K48,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K248,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K448,'performance indicators'!K648)))","v":2.6188996984695909},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L48,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L248,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L448,'performance indicators'!L648)))","v":3.0868167202572345},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M48,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M248,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M448,'performance indicators'!M648)))","v":3.1547266881028939},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N48,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N248,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N448,'performance indicators'!N648)))","v":3.2241800643086815},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O48,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O248,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O448,'performance indicators'!O648)))","v":3.1531961414790999},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P48,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P248,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P448,'performance indicators'!P648)))","v":3.1791647928043689},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q48,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q248,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q448,'performance indicators'!Q648)))","v":3.2087054288467716},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R48,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R248,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R448,'performance indicators'!R648)))","v":3.2427754577577899},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S48,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S248,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S448,'performance indicators'!S648)))","v":1.6701130812740821},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T48,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T248,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T448,'performance indicators'!T648)))","v":1.855318786774685},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U48,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U248,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U448,'performance indicators'!U648)))","v":2.6081969428565936},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V48,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V248,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V448,'performance indicators'!V648)))","v":3.15524115755627},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y48,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y248,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y448,'performance indicators'!Y648)))","v":3.15524115755627},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z48,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z248,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z448,'performance indicators'!Z648)))","v":2.6081969428565936}]
["Hawkes Bay","Hawkes Bay cost per passenger:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C49,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C249,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C449,'performance indicators'!C649)))","v":3.6989583702170115},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D49,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D249,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D449,'performance indicators'!D649)))","v":3.3323645489834073},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E49,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E249,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E449,'performance indicators'!E649)))","v":4.4237682043998676},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F49,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F249,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F449,'performance indicators'!F649)))","v":3.986325046756467},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G49,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G249,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G449,'performance indicators'!G649)))","v":3.2390975751551863},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H49,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H249,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H449,'performance indicators'!H649)))","v":3.1596077814989902},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I49,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I249,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I449,'performance indicators'!I649)))","v":3.4405038031435864},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J49,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J249,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J449,'performance indicators'!J649)))","v":3.0594506147633296},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K49,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K249,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K449,'performance indicators'!K649)))","v":2.2884882108183078},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L49,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L249,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L449,'performance indicators'!L649)))","v":3.1693320842986239},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M49,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M249,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M449,'performance indicators'!M649)))","v":3.1947299338765198},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N49,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N249,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N449,'performance indicators'!N649)))","v":3.2257777451208511},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O49,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O249,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O449,'performance indicators'!O649)))","v":3.2861711902266317},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P49,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P249,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P449,'performance indicators'!P649)))","v":3.3512742018314357},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q49,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q249,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q449,'performance indicators'!Q649)))","v":3.421504256056187},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R49,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R249,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R449,'performance indicators'!R649)))","v":3.4892092923400768},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S49,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S249,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S449,'performance indicators'!S649)))","v":3.8683175573871167},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T49,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T249,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T449,'performance indicators'!T649)))","v":3.4601933191014291},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U49,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U249,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U449,'performance indicators'!U649)))","v":2.8804515131402177},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V49,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V249,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V449,'performance indicators'!V649)))","v":3.1968940863584514},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y49,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y249,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y449,'performance indicators'!Y649)))","v":3.1968940863584514},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z49,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z249,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z449,'performance indicators'!Z649)))","v":2.8804515131402177}]
["Taranaki","Taranaki cost per passenger:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C50,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C250,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C450,'performance indicators'!C650)))","v":2.1151213763381476},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D50,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D250,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D450,'performance indicators'!D650)))","v":3.1020718834774179},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E50,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E250,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E450,'performance indicators'!E650)))","v":2.9562336536497109},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F50,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F250,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F450,'performance indicators'!F650)))","v":2.9315344674713182},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G50,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G250,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G450,'performance indicators'!G650)))","v":2.9663501440009856},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H50,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H250,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H450,'performance indicators'!H650)))","v":2.9732409356206486},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I50,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I250,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I450,'performance indicators'!I650)))","v":2.9036926831604202},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J50,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J250,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J450,'performance indicators'!J650)))","v":2.9976740819536412},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K50,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K250,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K450,'performance indicators'!K650)))","v":2.6439601513458455},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L50,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L250,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L450,'performance indicators'!L650)))","v":2.4821474144448241},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M50,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M250,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M450,'performance indicators'!M650)))","v":2.5193898268540869},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N50,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N250,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N450,'performance indicators'!N650)))","v":2.5607286604951733},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O50,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O250,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O450,'performance indicators'!O650)))","v":2.9648464090966233},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P50,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P250,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P450,'performance indicators'!P650)))","v":3.0091051983177333},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q50,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q250,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q450,'performance indicators'!Q650)))","v":3.0528399630841196},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R50,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R250,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R450,'performance indicators'!R650)))","v":3.0960656599585246},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S50,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S250,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S450,'performance indicators'!S650)))","v":2.7704827574761857},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T50,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T250,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T450,'performance indicators'!T650)))","v":2.9574788584427814},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U50,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U250,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U450,'performance indicators'!U650)))","v":2.8372327856204609},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V50,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V250,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V450,'performance indicators'!V650)))","v":2.520885937467559},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y50,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y250,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y450,'performance indicators'!Y650)))","v":2.520885937467559},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z50,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z250,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z450,'performance indicators'!Z650)))","v":2.8372327856204609}]
["Manawatu-Wanganui","Manawatu-Wanganui cost per passenger:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C51,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C251,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C451,'performance indicators'!C651)))","v":2.0875376933303071},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D51,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D251,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D451,'performance indicators'!D651)))","v":1.9375499239343623},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E51,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E251,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E451,'performance indicators'!E651)))","v":1.8808803886744265},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F51,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F251,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F451,'performance indicators'!F651)))","v":1.8420413010229588},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G51,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G251,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G451,'performance indicators'!G651)))","v":1.8590033465258395},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H51,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H251,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H451,'performance indicators'!H651)))","v":2.10959905430623},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I51,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I251,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I451,'performance indicators'!I651)))","v":2.3336276233696749},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J51,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J251,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J451,'performance indicators'!J651)))","v":2.5879647203647838},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K51,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K251,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K451,'performance indicators'!K651)))","v":1.8107274076090059},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L51,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L251,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L451,'performance indicators'!L651)))","v":2.58450791684248},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M51,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M251,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M451,'performance indicators'!M651)))","v":2.5821125075623459},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N51,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N251,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N451,'performance indicators'!N651)))","v":2.5522165323260313},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O51,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O251,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O451,'performance indicators'!O651)))","v":2.64045836467829},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P51,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P251,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P451,'performance indicators'!P651)))","v":2.6404588675275233},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q51,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q251,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q451,'performance indicators'!Q651)))","v":2.6404570473090354},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R51,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R251,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R451,'performance indicators'!R651)))","v":2.6404588234910853},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S51,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S251,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S451,'performance indicators'!S651)))","v":1.9616947522601096},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T51,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T251,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T451,'performance indicators'!T651)))","v":1.9311773281004865},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U51,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U251,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U451,'performance indicators'!U651)))","v":2.1948163535666971},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V51,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V251,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V451,'performance indicators'!V651)))","v":2.5726574480754549},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y51,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y251,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y451,'performance indicators'!Y651)))","v":2.5726574480754549},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z51,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z251,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z451,'performance indicators'!Z651)))","v":2.1948163535666971}]
["Wellington","Wellington cost per passenger:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C52,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C252,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C452,'performance indicators'!C652)))","v":2.0606005894308921},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D52,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D252,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D452,'performance indicators'!D652)))","v":2.1229606228657771},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E52,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E252,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E452,'performance indicators'!E652)))","v":2.4309443813487781},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F52,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F252,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F452,'performance indicators'!F652)))","v":2.1393640234603093},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G52,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G252,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G452,'performance indicators'!G652)))","v":2.1890434538919132},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H52,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H252,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H452,'performance indicators'!H652)))","v":2.271538176342891},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I52,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I252,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I452,'performance indicators'!I652)))","v":2.3096286013367253},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J52,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J252,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J452,'performance indicators'!J652)))","v":2.5102443668742178},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K52,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K252,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K452,'performance indicators'!K652)))","v":3.0188256607580981},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L52,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L252,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L452,'performance indicators'!L652)))","v":2.7531001106513409},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M52,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M252,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M452,'performance indicators'!M652)))","v":2.6662408786066711},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N52,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N252,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N452,'performance indicators'!N652)))","v":2.5975970015097531},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O52,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O252,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O452,'performance indicators'!O652)))","v":2.7447249356509986},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P52,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P252,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P452,'performance indicators'!P652)))","v":2.6312651786172436},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q52,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q252,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q452,'performance indicators'!Q652)))","v":2.6651122859346206},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R52,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R252,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R452,'performance indicators'!R652)))","v":2.7045012738339325},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S52,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S252,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S452,'performance indicators'!S652)))","v":2.2048927056387564},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T52,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T252,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T452,'performance indicators'!T652)))","v":2.2007495199077893},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U52,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U252,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U452,'performance indicators'!U652)))","v":2.6149612596129863},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V52,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V252,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V452,'performance indicators'!V652)))","v":2.6715086430885191},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y52,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y252,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y452,'performance indicators'!Y652)))","v":2.6715086430885191},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z52,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z252,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z452,'performance indicators'!Z652)))","v":2.6149612596129863}]
["Marlborough","Marlborough cost per passenger:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C53,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C253,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C453,'performance indicators'!C653)))","v":4.3066607460035522},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D53,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D253,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D453,'performance indicators'!D653)))","v":4.1427964120222764},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E53,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E253,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E453,'performance indicators'!E653)))","v":3.4830269633617972},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F53,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F253,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F453,'performance indicators'!F653)))","v":3.1481569843731361},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G53,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G253,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G453,'performance indicators'!G653)))","v":3.1275190580421164},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H53,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H253,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H453,'performance indicators'!H653)))","v":4.0054857481745065},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I53,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I253,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I453,'performance indicators'!I653)))","v":3.2477542854901347},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J53,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J253,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J453,'performance indicators'!J653)))","v":4.2469701643823541},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K53,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K253,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K453,'performance indicators'!K653)))","v":2.7379257474537289},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L53,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L253,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L453,'performance indicators'!L653)))","v":6.0465116279069768},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M53,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M253,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M453,'performance indicators'!M653)))","v":5.8690744920993225},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N53,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N253,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N453,'performance indicators'!N653)))","v":5.6980056980056979},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O53,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O253,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O453,'performance indicators'!O653)))","v":6.8085106382978724},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P53,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P253,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P453,'performance indicators'!P653)))","v":6.6102045032018175},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q53,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q253,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q453,'performance indicators'!Q653)))","v":6.4179703168872848},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R53,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R253,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R453,'performance indicators'!R653)))","v":6.2305295950155761},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S53,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S253,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S453,'performance indicators'!S653)))","v":3.9709951873496045},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T53,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T253,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T453,'performance indicators'!T653)))","v":3.4353776104596445},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U53,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U253,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U453,'performance indicators'!U653)))","v":3.2413282323980437},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V53,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V253,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V453,'performance indicators'!V653)))","v":5.8677499435793274},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y53,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y253,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y453,'performance indicators'!Y653)))","v":5.8677499435793274},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z53,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z253,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z453,'performance indicators'!Z653)))","v":3.2413282323980437}]
["Nelson","Nelson cost per passenger:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C54,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C254,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C454,'performance indicators'!C654)))","v":5.8065191981121655},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D54,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D254,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D454,'performance indicators'!D654)))","v":4.8577315928540443},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E54,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E254,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E454,'performance indicators'!E654)))","v":2.6084084266926451},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F54,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F254,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F454,'performance indicators'!F654)))","v":1.4001592334048933},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G54,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G254,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G454,'performance indicators'!G654)))","v":1.4405186639281804},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H54,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H254,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H454,'performance indicators'!H654)))","v":0.97089033674751879},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I54,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I254,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I454,'performance indicators'!I654)))","v":1.3897137974811862},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J54,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J254,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J454,'performance indicators'!J654)))","v":1.6995638576660403},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K54,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K254,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K454,'performance indicators'!K654)))","v":1.1988989341309619},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L54,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L254,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L454,'performance indicators'!L654)))","v":1.9442342679860034},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M54,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M254,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M454,'performance indicators'!M654)))","v":2.1309533428826777},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N54,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N254,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N454,'performance indicators'!N654)))","v":2.0958607264847395},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O54,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O254,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O454,'performance indicators'!O654)))","v":1.9134682484298675},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P54,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P254,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P454,'performance indicators'!P654)))","v":1.9643515627869395},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q54,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q254,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q454,'performance indicators'!Q654)))","v":2.0167970519459848},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R54,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R254,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R454,'performance indicators'!R654)))","v":2.0707998188073113},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S54,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S254,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S454,'performance indicators'!S654)))","v":3.7474950428447698},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T54,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T254,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T454,'performance indicators'!T654)))","v":1.2606544793125294},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U54,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U254,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U454,'performance indicators'!U654)))","v":1.4145979672459954},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V54,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V254,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V454,'performance indicators'!V654)))","v":2.0570177693872904},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y54,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y254,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y454,'performance indicators'!Y654)))","v":2.0570177693872904},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z54,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z254,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z454,'performance indicators'!Z654)))","v":1.4145979672459954}]
["Canterbury","Canterbury cost per passenger:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C55,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C255,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C455,'performance indicators'!C655)))","v":1.7542455393513707},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D55,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D255,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D455,'performance indicators'!D655)))","v":2.3561518611963304},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E55,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E255,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E455,'performance indicators'!E655)))","v":3.0140460497283752},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F55,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F255,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F455,'performance indicators'!F655)))","v":2.4865756707508249},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G55,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G255,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G455,'performance indicators'!G655)))","v":2.2405824776980694},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H55,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H255,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H455,'performance indicators'!H655)))","v":2.2485097177619084},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I55,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I255,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I455,'performance indicators'!I655)))","v":2.3792051330413559},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J55,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J255,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J455,'performance indicators'!J655)))","v":2.582022957250159},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K55,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K255,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K455,'performance indicators'!K655)))","v":2.0819127943800209},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L55,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L255,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L455,'performance indicators'!L655)))","v":2.5467822299756433},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M55,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M255,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M455,'performance indicators'!M655)))","v":2.5581575899381237},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N55,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N255,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N455,'performance indicators'!N655)))","v":2.5350261152570619},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O55,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O255,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O455,'performance indicators'!O655)))","v":2.560812818842884},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P55,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P255,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P455,'performance indicators'!P655)))","v":2.6369468116811343},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q55,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q255,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q455,'performance indicators'!Q655)))","v":2.71527219971283},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R55,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R255,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R455,'performance indicators'!R655)))","v":2.7958489432432061},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S55,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S255,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S455,'performance indicators'!S655)))","v":2.2856204493508465},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T55,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T255,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T455,'performance indicators'!T655)))","v":2.3221871890293073},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U55,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U255,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U455,'performance indicators'!U655)))","v":2.3286634766271597},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V55,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V255,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V455,'performance indicators'!V655)))","v":2.54661613035787},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y55,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y255,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y455,'performance indicators'!Y655)))","v":2.54661613035787},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z55,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z255,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z455,'performance indicators'!Z655)))","v":2.3286634766271597}]
["West Coast","West Coast cost per passenger:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C56,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C256,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C456,'performance indicators'!C656)))","v":2.3833437613198538},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D56,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D256,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D456,'performance indicators'!D656)))","v":2.3424460911943386},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E56,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E256,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E456,'performance indicators'!E656)))","v":2.6804588421300499},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F56,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F256,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F456,'performance indicators'!F656)))","v":1.5441038550767563},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G56,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G256,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G456,'performance indicators'!G656)))","v":4.5418855748148763},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H56,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H256,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H456,'performance indicators'!H656)))","v":3.703573814295257},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I56,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I256,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I456,'performance indicators'!I656)))","v":3.6998580494321978},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J56,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J256,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J456,'performance indicators'!J656)))","v":3.9062460567823343},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K56,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K256,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K456,'performance indicators'!K656)))","v":2.6226136116547076},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L56,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L256,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L456,'performance indicators'!L656)))","v":1.0176470588235293},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M56,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M256,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M456,'performance indicators'!M656)))","v":1.0176470588235293},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N56,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N256,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N456,'performance indicators'!N656)))","v":1.0176470588235293},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O56,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O256,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O456,'performance indicators'!O656)))","v":1.103764705882353},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P56,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P256,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P456,'performance indicators'!P656)))","v":1.1054823529411764},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q56,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q256,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q456,'performance indicators'!Q656)))","v":1.1072470588235295},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R56,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R256,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R456,'performance indicators'!R656)))","v":1.1090352941176471},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S56,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S256,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S456,'performance indicators'!S656)))","v":2.4678185937014168},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T56,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T256,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T456,'performance indicators'!T656)))","v":2.9451056485001637},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U56,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U256,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U456,'performance indicators'!U656)))","v":3.2912889788950905},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V56,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V256,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V456,'performance indicators'!V656)))","v":1.0176470588235293},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y56,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y256,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y456,'performance indicators'!Y656)))","v":1.0176470588235293},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z56,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z256,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z456,'performance indicators'!Z656)))","v":3.2912889788950905}]
["Otago","Otago cost per passenger:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C57,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C257,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C457,'performance indicators'!C657)))","v":1.8824365841259549},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D57,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D257,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D457,'performance indicators'!D657)))","v":1.8967914480262773},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E57,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E257,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E457,'performance indicators'!E657)))","v":2.2040575958491906},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F57,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F257,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F457,'performance indicators'!F657)))","v":2.0986390351422592},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G57,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G257,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G457,'performance indicators'!G657)))","v":1.8685753058626748},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H57,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H257,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H457,'performance indicators'!H657)))","v":2.1818170814628641},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I57,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I257,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I457,'performance indicators'!I657)))","v":1.8582575805319062},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J57,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J257,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J457,'performance indicators'!J657)))","v":2.6849403469605502},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K57,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K257,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K457,'performance indicators'!K657)))","v":3.7142532164328763},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L57,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L257,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L457,'performance indicators'!L657)))","v":3.5917783569773665},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M57,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M257,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M457,'performance indicators'!M657)))","v":3.3532434589094788},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N57,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N257,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N457,'performance indicators'!N657)))","v":3.1101124697975053},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O57,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O257,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O457,'performance indicators'!O657)))","v":4.4421634066148954},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P57,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P257,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P457,'performance indicators'!P657)))","v":4.345723480020113},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q57,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q257,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q457,'performance indicators'!Q657)))","v":4.2565111199140944},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R57,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R257,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R457,'performance indicators'!R657)))","v":4.25870209253537},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S57,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S257,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S457,'performance indicators'!S657)))","v":2.0063007240385331},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T57,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T257,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T457,'performance indicators'!T657)))","v":2.0494491828567596},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U57,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U257,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U457,'performance indicators'!U657)))","v":2.7765402003519792},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V57,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V257,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V457,'performance indicators'!V657)))","v":3.3418628844682083},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y57,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y257,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y457,'performance indicators'!Y657)))","v":3.3418628844682083},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z57,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z257,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z457,'performance indicators'!Z657)))","v":2.7765402003519792}]
["Southland","Southland cost per passenger:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C58,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C258,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C458,'performance indicators'!C658)))","v":3.5925600000000002},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D58,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D258,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D458,'performance indicators'!D658)))","v":3.9984557640750671},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E58,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E258,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E458,'performance indicators'!E658)))","v":4.0810636132315521},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F58,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F258,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F458,'performance indicators'!F658)))","v":3.8233767321137022},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G58,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G258,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G458,'performance indicators'!G658)))","v":3.2536299159605861},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H58,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H258,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H458,'performance indicators'!H658)))","v":3.449881281668421},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I58,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I258,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I458,'performance indicators'!I658)))","v":3.432668795080998},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J58,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J258,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J458,'performance indicators'!J658)))","v":3.7791737499119833},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K58,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K258,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K458,'performance indicators'!K658)))","v":3.3304819733280984},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L58,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L258,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L458,'performance indicators'!L658)))","v":4.776930693069307},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M58,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M258,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M458,'performance indicators'!M658)))","v":4.8578781925343808},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N58,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N258,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N458,'performance indicators'!N658)))","v":5.4591510124420592},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O58,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O258,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O458,'performance indicators'!O658)))","v":5.5567916767481247},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P58,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P258,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P458,'performance indicators'!P658)))","v":5.6560259490629505},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q58,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q258,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q458,'performance indicators'!Q658)))","v":5.7504528122020968},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R58,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R258,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R458,'performance indicators'!R658)))","v":5.8537562130177516},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S58,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S258,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S458,'performance indicators'!S658)))","v":3.8870548885077185},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T58,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T258,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T458,'performance indicators'!T658)))","v":3.5198120639607096},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U58,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U258,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U458,'performance indicators'!U658)))","v":3.4898166054392914},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V58,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V258,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V458,'performance indicators'!V658)))","v":5.0329326017525187},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y58,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y258,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y458,'performance indicators'!Y658)))","v":5.0329326017525187},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z58,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z258,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z458,'performance indicators'!Z658)))","v":3.4898166054392914}]
["National","National total cost per passenger:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C59,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C259,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C459,'performance indicators'!C659)))","v":2.5082350647455716},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D59,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D259,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D459,'performance indicators'!D659)))","v":2.5006332452618096},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E59,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E259,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E459,'performance indicators'!E659)))","v":2.8712644882427223},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F59,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F259,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F459,'performance indicators'!F659)))","v":2.6943588850654443},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G59,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G259,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G459,'performance indicators'!G659)))","v":2.7163493887831192},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H59,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H259,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H459,'performance indicators'!H659)))","v":2.6060213253142419},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I59,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I259,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I459,'performance indicators'!I659)))","v":2.5449362104819619},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J59,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J259,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J459,'performance indicators'!J659)))","v":2.6679240986313708},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K59,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K259,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K459,'performance indicators'!K659)))","v":3.0429232591331932},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L59,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L259,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L459,'performance indicators'!L659)))","v":3.0132877731470171},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M59,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M259,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M459,'performance indicators'!M659)))","v":2.9189482738673953},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N59,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N259,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N459,'performance indicators'!N659)))","v":2.8600952567334326},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O59,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O259,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O459,'performance indicators'!O659)))","v":2.921346264912779},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P59,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P259,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P459,'performance indicators'!P659)))","v":2.8500560837659217},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q59,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q259,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q459,'performance indicators'!Q659)))","v":2.8219800436274585},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R59,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R259,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R459,'performance indicators'!R659)))","v":2.7091245788939475},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S59,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S259,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S459,'performance indicators'!S659)))","v":2.6301010756001229},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T59,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T259,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T459,'performance indicators'!T659)))","v":2.6707784748913235},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U59,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U259,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U459,'performance indicators'!U659)))","v":2.759794141618694},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V59,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V259,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V459,'performance indicators'!V659)))","v":2.9292109643850037},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y59,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y259,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y459,'performance indicators'!Y659)))","v":2.9292109643850037},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z59,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z259,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z459,'performance indicators'!Z659)))","v":2.759794141618694}]
[null,{"$f":"VLOOKUP($B$805,$A847:$Y862,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C60,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C260,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C460,'performance indicators'!C660)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D60,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D260,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D460,'performance indicators'!D660)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E60,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E260,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E460,'performance indicators'!E660)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F60,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F260,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F460,'performance indicators'!F660)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G60,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G260,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G460,'performance indicators'!G660)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H60,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H260,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H460,'performance indicators'!H660)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I60,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I260,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I460,'performance indicators'!I660)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J60,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J260,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J460,'performance indicators'!J660)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K60,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K260,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K460,'performance indicators'!K660)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L60,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L260,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L460,'performance indicators'!L660)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M60,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M260,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M460,'performance indicators'!M660)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N60,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N260,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N460,'performance indicators'!N660)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O60,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O260,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O460,'performance indicators'!O660)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P60,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P260,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P460,'performance indicators'!P660)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q60,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q260,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q460,'performance indicators'!Q660)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R60,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R260,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R460,'performance indicators'!R660)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S60,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S260,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S460,'performance indicators'!S660)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T60,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T260,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T460,'performance indicators'!T660)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U60,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U260,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U460,'performance indicators'!U660)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V60,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V260,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V460,'performance indicators'!V660)))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y60,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y260,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y460,'performance indicators'!Y660)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z60,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z260,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z460,'performance indicators'!Z660)))","v":{"$error":"#N/A"}}]
[null,{"$f":"B863","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I61,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I261,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I461,'performance indicators'!I661)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J61,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J261,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J461,'performance indicators'!J661)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K61,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K261,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K461,'performance indicators'!K661)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L61,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L261,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L461,'performance indicators'!L661)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M61,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M261,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M461,'performance indicators'!M661)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N61,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N261,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N461,'performance indicators'!N661)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O61,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O261,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O461,'performance indicators'!O661)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P61,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P261,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P461,'performance indicators'!P661)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q61,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q261,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q461,'performance indicators'!Q661)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R61,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R261,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R461,'performance indicators'!R661)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S61,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S261,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S461,'performance indicators'!S661)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T61,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T261,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T461,'performance indicators'!T661)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U61,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U261,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U461,'performance indicators'!U661)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V61,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V261,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V461,'performance indicators'!V661)))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y61,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y261,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y461,'performance indicators'!Y661)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z61,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z261,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z461,'performance indicators'!Z661)))","v":{"$error":"#N/A"}}]
[null,{"$f":"B863","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C62,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C262,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C462,'performance indicators'!C662)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D62,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D262,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D462,'performance indicators'!D662)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E62,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E262,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E462,'performance indicators'!E662)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F62,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F262,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F462,'performance indicators'!F662)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G62,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G262,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G462,'performance indicators'!G662)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H62,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H262,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H462,'performance indicators'!H662)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I62,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I262,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I462,'performance indicators'!I662)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J62,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J262,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J462,'performance indicators'!J662)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K62,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K262,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K462,'performance indicators'!K662)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L62,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L262,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L462,'performance indicators'!L662)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M62,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M262,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M462,'performance indicators'!M662)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N62,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N262,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N462,'performance indicators'!N662)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O62,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O262,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O462,'performance indicators'!O662)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P62,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P262,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P462,'performance indicators'!P662)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q62,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q262,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q462,'performance indicators'!Q662)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R62,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R262,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R462,'performance indicators'!R662)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S62,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S262,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S462,'performance indicators'!S662)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T62,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T262,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T462,'performance indicators'!T662)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U62,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U262,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U462,'performance indicators'!U662)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V62,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V262,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V462,'performance indicators'!V662)))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y62,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y262,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y462,'performance indicators'!Y662)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z62,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z262,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z462,'performance indicators'!Z662)))","v":{"$error":"#N/A"}}]
[null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!B63,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!B263,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!B463,'performance indicators'!B663)))","v":"NETWORK COST PER PASSENGER KILOMETRE"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2009-12","2012-15","2015-18",{"$f":"V846","v":"2018-21"},null,null,{"$f":"$Y$3","v":"2018-21"},{"$f":"Z846","v":"2015-18"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"S866","v":"2009-12"},"2012-15","2015-18","2018-21",0,0,"2018-21","2015-18"]
["Northland","Northland cost per passenger kilometre:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C64,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C264,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C464,'performance indicators'!C664)))","v":0.19266249235339292},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D64,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D264,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D464,'performance indicators'!D664)))","v":0.14229978188849066},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E64,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E264,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E464,'performance indicators'!E664)))","v":0.16116800319385965},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F64,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F264,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F464,'performance indicators'!F664)))","v":0.14214345428671274},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G64,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G264,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G464,'performance indicators'!G664)))","v":0.15634116923283919},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H64,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H264,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H464,'performance indicators'!H664)))","v":0.16619908234044348},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I64,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I264,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I464,'performance indicators'!I664)))","v":0.18404935066672912},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J64,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J264,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J464,'performance indicators'!J664)))","v":0.20382295099525849},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K64,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K264,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K464,'performance indicators'!K664)))","v":0.35055719026821625},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L64,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L264,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L464,'performance indicators'!L664)))","v":0.27195306652115819},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M64,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M264,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M464,'performance indicators'!M664)))","v":0.27747022765304302},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N64,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N264,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N464,'performance indicators'!N664)))","v":0.29878012114780916},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O64,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O264,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O464,'performance indicators'!O664)))","v":0.30950848765736105},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P64,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P264,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P464,'performance indicators'!P664)))","v":0.30504169628460964},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q64,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q264,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q464,'performance indicators'!Q664)))","v":0.30061942330205749},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R64,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R264,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R464,'performance indicators'!R664)))","v":0.27733548782384276},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S64,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S264,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S464,'performance indicators'!S664)))","v":0.16468248359779014},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T64,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T264,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T464,'performance indicators'!T664)))","v":0.15503097825183992},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U64,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U264,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U464,'performance indicators'!U664)))","v":0.24505575265714793},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V64,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V264,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V464,'performance indicators'!V664)))","v":0.28268443701106716},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y64,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y264,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y464,'performance indicators'!Y664)))","v":0.28268443701106716},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z64,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z264,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z464,'performance indicators'!Z664)))","v":0.24505575265714793},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T867/$S867-1","v":-5.8606751216616515E-2},{"$f":"U867/$S867-1","v":0.48804989640341034},{"$f":"V867/$S867-1","v":0.71654222619982688},{"$f":"W867/$S867-1","v":-1},{"$f":"X867/$S867-1","v":-1},{"$f":"HLOOKUP($Y$3,$AL866:$AQ882,2,FALSE)","v":0.71654222619982688},{"$f":"HLOOKUP($Z$3,$AL866:$AQ882,2,FALSE)","v":0.48804989640341034}]
["Auckland","Auckland cost per passenger kilometre:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C65,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C265,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C465,'performance indicators'!C665)))","v":0.34721027469836535},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D65,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D265,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D465,'performance indicators'!D665)))","v":0.31925932264585644},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E65,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E265,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E465,'performance indicators'!E665)))","v":0.3163476273332444},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F65,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F265,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F465,'performance indicators'!F665)))","v":0.30780145547887278},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G65,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G265,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G465,'performance indicators'!G665)))","v":0.30244798505169052},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H65,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H265,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H465,'performance indicators'!H665)))","v":0.30627430559721425},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I65,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I265,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I465,'performance indicators'!I665)))","v":0.28726272181428547},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J65,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J265,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J465,'performance indicators'!J665)))","v":0.29617052326152227},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K65,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K265,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K465,'performance indicators'!K665)))","v":0.36110636191911055},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L65,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L265,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L465,'performance indicators'!L665)))","v":0.34176199994195511},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M65,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M265,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M465,'performance indicators'!M665)))","v":0.32662397140852062},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N65,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N265,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N465,'performance indicators'!N665)))","v":0.31765911677961489},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O65,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O265,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O465,'performance indicators'!O665)))","v":0.31594140062090348},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P65,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P265,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P465,'performance indicators'!P665)))","v":0.30703114379440943},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q65,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q265,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q465,'performance indicators'!Q665)))","v":0.29942174398686094},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R65,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R265,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R465,'performance indicators'!R665)))","v":0.27956442960258976},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S65,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S265,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S465,'performance indicators'!S665)))","v":0.32624003230274567},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T65,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T265,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T465,'performance indicators'!T665)))","v":0.30542919891571541},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U65,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U265,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U465,'performance indicators'!U665)))","v":0.31574746025911332},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V65,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V265,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V465,'performance indicators'!V665)))","v":0.32831495290639956},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y65,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y265,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y465,'performance indicators'!Y665)))","v":0.32831495290639956},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z65,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z265,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z465,'performance indicators'!Z665)))","v":0.31574746025911332},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T868/$S868-1","v":-6.3789943987371034E-2},-3.2162122991378994E-2,6.3601042122518603E-3,-1,-1,{"$f":"HLOOKUP($Y$3,$AL866:$AQ882,3,FALSE)","v":6.3601042122518603E-3},{"$f":"HLOOKUP($Z$3,$AL866:$AQ882,3,FALSE)","v":-3.2162122991378994E-2}]
["Waikato","Waikato cost per passenger kilometre:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C66,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C266,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C466,'performance indicators'!C666)))","v":0.42024447599552334},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D66,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D266,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D466,'performance indicators'!D666)))","v":0.41178297740293002},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E66,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E266,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E466,'performance indicators'!E666)))","v":0.39397197975567982},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F66,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F266,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F466,'performance indicators'!F666)))","v":0.36207380274028805},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G66,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G266,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G466,'performance indicators'!G666)))","v":0.35151304404929773},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H66,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H266,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H466,'performance indicators'!H666)))","v":0.35816253890097977},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I66,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I266,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I466,'performance indicators'!I666)))","v":0.3951322447904021},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J66,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J266,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J466,'performance indicators'!J666)))","v":0.4216558051312575},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K66,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K266,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K466,'performance indicators'!K666)))","v":0.31991501645124359},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L66,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L266,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L466,'performance indicators'!L666)))","v":0.43030307639594284},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M66,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M266,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M466,'performance indicators'!M666)))","v":0.43819878524298095},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N66,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N266,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N466,'performance indicators'!N666)))","v":0.44623533999929144},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O66,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O266,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O466,'performance indicators'!O666)))","v":0.45441526628732637},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P66,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P266,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P466,'performance indicators'!P666)))","v":0.46274107695842126},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q66,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q266,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q466,'performance indicators'!Q666)))","v":0.47121530801559441},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R66,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R266,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R466,'performance indicators'!R666)))","v":0.47984054209363286},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S66,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S266,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S466,'performance indicators'!S666)))","v":0.40814228658190649},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T66,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T266,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T466,'performance indicators'!T666)))","v":0.35723031233059965},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U66,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U266,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U466,'performance indicators'!U666)))","v":0.37320520733067442},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V66,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V266,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V466,'performance indicators'!V666)))","v":0.43829326701844146},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y66,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y266,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y466,'performance indicators'!Y666)))","v":0.43829326701844146},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z66,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z266,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z466,'performance indicators'!Z666)))","v":0.37320520733067442},null,null,null,null,null,null,null,null,null,null,null,null,-0.12474074832500792,-8.560024383609377E-2,7.3873699020609251E-2,-1,-1,{"$f":"HLOOKUP($Y$3,$AL866:$AQ882,4,FALSE)","v":7.3873699020609251E-2},{"$f":"HLOOKUP($Z$3,$AL866:$AQ882,4,FALSE)","v":-8.560024383609377E-2}]
["Bay of Plenty","Bay of Plenty cost per passenger kilometre:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C67,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C267,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C467,'performance indicators'!C667)))","v":0.44924822350229798},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D67,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D267,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D467,'performance indicators'!D667)))","v":0.37813160750210839},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E67,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E267,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E467,'performance indicators'!E667)))","v":0.32578097760853914},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F67,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F267,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F467,'performance indicators'!F667)))","v":0.3200507202030623},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G67,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G267,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G467,'performance indicators'!G667)))","v":0.37427382676949117},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H67,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H267,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H467,'performance indicators'!H667)))","v":0.41470989750972032},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I67,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I267,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I467,'performance indicators'!I667)))","v":0.40923195496130665},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J67,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J267,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J467,'performance indicators'!J667)))","v":0.40727148157636534},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K67,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K267,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K467,'performance indicators'!K667)))","v":0.42850475204106642},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L67,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L267,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L467,'performance indicators'!L667)))","v":0.44005708895313173},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M67,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M267,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M467,'performance indicators'!M667)))","v":0.4400987757367405},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N67,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N267,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N467,'performance indicators'!N667)))","v":0.44014159872027853},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O67,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O267,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O467,'performance indicators'!O667)))","v":0.44018512693135875},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P67,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P267,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P467,'performance indicators'!P667)))","v":0.44023182866637911},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q67,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q267,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q467,'performance indicators'!Q667)))","v":0.44027947070478918},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R67,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R267,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R467,'performance indicators'!R667)))","v":0.44033028626713938},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S67,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S267,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S467,'performance indicators'!S667)))","v":0.37707555229445677},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T67,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T267,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T467,'performance indicators'!T667)))","v":0.36971383859853774},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U67,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U267,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U467,'performance indicators'!U667)))","v":0.41489953035800431},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V67,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V267,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V467,'performance indicators'!V667)))","v":0.44009915447005027},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y67,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y267,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y467,'performance indicators'!Y667)))","v":0.44009915447005027},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z67,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z267,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z467,'performance indicators'!Z667)))","v":0.41489953035800431},null,null,null,null,null,null,null,null,null,null,null,null,-1.952317950905047E-2,0.10030875200843292,0.16713786346556514,-1,-1,{"$f":"HLOOKUP($Y$3,$AL866:$AQ882,5,FALSE)","v":0.16713786346556514},{"$f":"HLOOKUP($Z$3,$AL866:$AQ882,5,FALSE)","v":0.10030875200843292}]
["Gisborne","Gisborne cost per passenger kilometre:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C68,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C268,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C468,'performance indicators'!C668)))","v":0.28090844483654365},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D68,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D268,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D468,'performance indicators'!D668)))","v":0.26222048540416049},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E68,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E268,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E468,'performance indicators'!E668)))","v":0.29173117761026085},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F68,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F268,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F468,'performance indicators'!F668)))","v":0.28727941676008018},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G68,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G268,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G468,'performance indicators'!G668)))","v":0.31018070403112674},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H68,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H268,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H468,'performance indicators'!H668)))","v":0.33316577583941481},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I68,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I268,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I468,'performance indicators'!I668)))","v":0.35666015918306054},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J68,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J268,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J468,'performance indicators'!J668)))","v":0.42661727872600275},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K68,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K268,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K468,'performance indicators'!K668)))","v":0.43648328307826517},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L68,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L268,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L468,'performance indicators'!L668)))","v":0.49586776859504134},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M68,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M268,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M468,'performance indicators'!M668)))","v":0.5067768595041322},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N68,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N268,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N468,'performance indicators'!N668)))","v":0.51793388429752063},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O68,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O268,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O468,'performance indicators'!O668)))","v":0.50653099173553717},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P68,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P268,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P468,'performance indicators'!P668)))","v":0.51116884458447398},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q68,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q268,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q468,'performance indicators'!Q668)))","v":0.51591859924590677},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R68,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R268,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R468,'performance indicators'!R668)))","v":0.52139662207530602},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S68,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S268,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S468,'performance indicators'!S668)))","v":0.27835218021234698},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T68,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T268,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T468,'performance indicators'!T668)))","v":0.30921979779578079},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U68,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U268,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U468,'performance indicators'!U668)))","v":0.40270788571232508},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V68,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V268,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V468,'performance indicators'!V668)))","v":0.50685950413223135},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y68,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y268,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y468,'performance indicators'!Y668)))","v":0.50685950413223135},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z68,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z268,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z468,'performance indicators'!Z668)))","v":0.40270788571232508},null,null,null,null,null,null,null,null,null,null,null,null,0.1108941110498427,0.44675671447987453,0.82092880948718494,-1,-1,{"$f":"HLOOKUP($Y$3,$AL866:$AQ882,6,FALSE)","v":0.82092880948718494},{"$f":"HLOOKUP($Z$3,$AL866:$AQ882,6,FALSE)","v":0.44675671447987453}]
["Hawkes Bay","Hawkes Bay cost per passenger kilometre:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C69,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C269,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C469,'performance indicators'!C669)))","v":0.52842262431671594},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D69,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D269,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D469,'performance indicators'!D669)))","v":0.47605207842620106},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E69,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E269,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E469,'performance indicators'!E669)))","v":0.63197615875605651},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F69,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F269,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F469,'performance indicators'!F669)))","v":0.54603563423501644},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G69,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G269,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G469,'performance indicators'!G669)))","v":0.44371203459300673},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H69,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H269,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H469,'performance indicators'!H669)))","v":0.31128510962700612},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I69,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I269,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I469,'performance indicators'!I669)))","v":0.33368582960787174},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J69,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J269,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J469,'performance indicators'!J669)))","v":0.28699264757902554},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K69,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K269,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K469,'performance indicators'!K669)))","v":0.22464577445836542},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L69,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L269,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L469,'performance indicators'!L669)))","v":0.2928556313740644},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M69,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M269,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M469,'performance indicators'!M669)))","v":0.29383764748669472},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N69,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N269,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N469,'performance indicators'!N669)))","v":0.29296492242503347},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O69,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O269,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O469,'performance indicators'!O669)))","v":0.29436944813934901},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P69,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P269,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P469,'performance indicators'!P669)))","v":0.29609707892288262},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q69,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q269,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q469,'performance indicators'!Q669)))","v":0.29783525629162305},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R69,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R269,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R469,'performance indicators'!R669)))","v":0.29957655336354877},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S69,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S269,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S469,'performance indicators'!S669)))","v":0.55262001369711133},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T69,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T269,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T469,'performance indicators'!T669)))","v":0.42092945720151492},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U69,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U269,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U469,'performance indicators'!U669)))","v":0.27776385977309037},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V69,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V269,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V469,'performance indicators'!V669)))","v":0.29322020638582724},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y69,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y269,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y469,'performance indicators'!Y669)))","v":0.29322020638582724},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z69,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z269,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z469,'performance indicators'!Z669)))","v":0.27776385977309037},null,null,null,null,null,null,null,null,null,null,null,null,-0.23830218455999574,-0.49736916346042515,-0.46939995092805309,-1,-1,{"$f":"HLOOKUP($Y$3,$AL866:$AQ882,7,FALSE)","v":-0.46939995092805309},{"$f":"HLOOKUP($Z$3,$AL866:$AQ882,7,FALSE)","v":-0.49736916346042515}]
["Taranaki","Taranaki cost per passenger kilometre:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C70,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C270,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C470,'performance indicators'!C670)))","v":0.22985519392589346},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D70,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D270,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D470,'performance indicators'!D670)))","v":0.33422237494575291},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E70,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E270,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E470,'performance indicators'!E670)))","v":0.3166799719789925},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F70,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F270,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F470,'performance indicators'!F670)))","v":0.31486663134199683},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G70,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G270,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G470,'performance indicators'!G670)))","v":0.31994531515033164},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H70,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H270,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H470,'performance indicators'!H670)))","v":0.32314895933010362},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I70,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I270,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I470,'performance indicators'!I670)))","v":0.25608198071818028},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J70,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J270,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J470,'performance indicators'!J670)))","v":0.26867362476283357},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K70,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K270,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K470,'performance indicators'!K670)))","v":0.28673406728199796},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L70,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L270,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L470,'performance indicators'!L670)))","v":0.2995096199979867},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M70,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M270,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M470,'performance indicators'!M670)))","v":0.30400342724730989},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N70,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N270,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N470,'performance indicators'!N670)))","v":0.30899153131658291},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O70,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O270,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O470,'performance indicators'!O670)))","v":0.35775441275757958},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P70,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P270,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P470,'performance indicators'!P670)))","v":0.36309445325522011},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q70,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q270,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q470,'performance indicators'!Q670)))","v":0.36837192643215921},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R70,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R270,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R470,'performance indicators'!R670)))","v":0.37358792575102101},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S70,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S270,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S470,'performance indicators'!S670)))","v":0.29856550847606661},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T70,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T270,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T470,'performance indicators'!T670)))","v":0.31938187530446327},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U70,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U270,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U470,'performance indicators'!U670)))","v":0.27030530882946369},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V70,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V270,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V470,'performance indicators'!V670)))","v":0.30418395668954656},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y70,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y270,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y470,'performance indicators'!Y670)))","v":0.30418395668954656},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z70,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z270,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z470,'performance indicators'!Z670)))","v":0.27030530882946369},null,null,null,null,null,null,null,null,null,null,null,null,6.9721271337225943E-2,-9.4653263167765789E-2,1.8818142263510529E-2,-1,-1,{"$f":"HLOOKUP($Y$3,$AL866:$AQ882,8,FALSE)","v":1.8818142263510529E-2},{"$f":"HLOOKUP($Z$3,$AL866:$AQ882,8,FALSE)","v":-9.4653263167765789E-2}]
["Manawatu-Wanganui","Manawatu-Wanganui cost per passenger kilometre:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C71,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C271,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C471,'performance indicators'!C671)))","v":0.22080482852843808},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D71,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D271,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D471,'performance indicators'!D671)))","v":0.18935173209124817},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E71,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E271,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E471,'performance indicators'!E671)))","v":0.18502320475746109},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F71,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F271,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F471,'performance indicators'!F671)))","v":0.17936741544550325},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G71,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G271,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G471,'performance indicators'!G671)))","v":0.17858663666774133},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H71,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H271,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H471,'performance indicators'!H671)))","v":0.18892961458591273},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I71,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I271,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I471,'performance indicators'!I671)))","v":0.19593057351458557},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J71,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J271,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J471,'performance indicators'!J671)))","v":0.26556779011887943},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K71,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K271,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K471,'performance indicators'!K671)))","v":0.18569534720049916},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L71,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L271,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L471,'performance indicators'!L671)))","v":0.26705971755378199},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M71,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M271,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M471,'performance indicators'!M671)))","v":0.26681244351624051},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N71,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N271,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N471,'performance indicators'!N671)))","v":0.26372323184284319},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O71,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O271,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O471,'performance indicators'!O671)))","v":0.27284150923364237},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P71,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P271,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P471,'performance indicators'!P671)))","v":0.27284149166352045},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q71,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q271,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q471,'performance indicators'!Q671)))","v":0.27284149953117504},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R71,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R271,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R471,'performance indicators'!R671)))","v":0.27284151214528124},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S71,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S271,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S471,'performance indicators'!S671)))","v":0.19658782918077705},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T71,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T271,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T471,'performance indicators'!T671)))","v":0.18224691662188136},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U71,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U271,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U471,'performance indicators'!U671)))","v":0.21097394685214557},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V71,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V271,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V471,'performance indicators'!V671)))","v":0.26583535322834873},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y71,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y271,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y471,'performance indicators'!Y671)))","v":0.26583535322834873},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z71,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z271,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z471,'performance indicators'!Z671)))","v":0.21097394685214557},null,null,null,null,null,null,null,null,null,null,null,null,-7.294913738382125E-2,7.3179086067120869E-2,0.35224725933513135,-1,-1,{"$f":"HLOOKUP($Y$3,$AL866:$AQ882,9,FALSE)","v":0.35224725933513135},{"$f":"HLOOKUP($Z$3,$AL866:$AQ882,9,FALSE)","v":7.3179086067120869E-2}]
["Wellington","Wellington cost per passenger kilometre:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C72,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C272,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C472,'performance indicators'!C672)))","v":0.1699019519755938},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D72,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D272,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D472,'performance indicators'!D672)))","v":0.17530118892937493},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E72,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E272,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E472,'performance indicators'!E672)))","v":0.19787580841120864},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F72,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F272,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F472,'performance indicators'!F672)))","v":0.17124077933663509},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G72,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G272,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G472,'performance indicators'!G672)))","v":0.17646915282743469},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H72,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H272,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H472,'performance indicators'!H672)))","v":0.17950739914644825},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I72,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I272,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I472,'performance indicators'!I672)))","v":0.18071829094353561},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J72,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J272,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J472,'performance indicators'!J672)))","v":0.19618515755805935},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K72,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K272,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K472,'performance indicators'!K672)))","v":0.24466967197382261},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L72,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L272,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L472,'performance indicators'!L672)))","v":0.21440572837312855},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M72,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M272,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M472,'performance indicators'!M672)))","v":0.20767982309181829},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N72,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N272,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N472,'performance indicators'!N672)))","v":0.20246048962487537},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O72,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O272,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O472,'performance indicators'!O672)))","v":0.21378950621596662},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P72,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P272,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P472,'performance indicators'!P672)))","v":0.20420375908709279},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q72,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q272,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q472,'performance indicators'!Q672)))","v":0.20620252961307597},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R72,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R272,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R472,'performance indicators'!R672)))","v":0.20862140447552813},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S72,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S272,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S472,'performance indicators'!S672)))","v":0.18110530949479964},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T72,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T272,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T472,'performance indicators'!T672)))","v":0.1758020385334301},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U72,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U272,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U472,'performance indicators'!U672)))","v":0.20693290276998383},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V72,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V272,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V472,'performance indicators'!V672)))","v":0.20812192271134788},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y72,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y272,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y472,'performance indicators'!Y672)))","v":0.20812192271134788},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z72,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z272,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z472,'performance indicators'!Z672)))","v":0.20693290276998383},null,null,null,null,null,null,null,null,null,null,null,null,-2.9282802233480787E-2,0.14261091155875705,0.14917626265023465,-1,-1,{"$f":"HLOOKUP($Y$3,$AL866:$AQ882,10,FALSE)","v":0.14917626265023465},{"$f":"HLOOKUP($Z$3,$AL866:$AQ882,10,FALSE)","v":0.14261091155875705}]
["Marlborough","Marlborough cost per passenger kilometre:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C73,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C273,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C473,'performance indicators'!C673)))","v":0.57422143280047366},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D73,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D273,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D473,'performance indicators'!D673)))","v":0.55237128945772374},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E73,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E273,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E473,'performance indicators'!E673)))","v":0.46440229279072115},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F73,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F273,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F473,'performance indicators'!F673)))","v":0.41975315187309803},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G73,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G273,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G473,'performance indicators'!G673)))","v":0.41700254107228218},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H73,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H273,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H473,'performance indicators'!H673)))","v":0.53406608613140127},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I73,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I273,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I473,'performance indicators'!I673)))","v":0.46268147932895959},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J73,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J273,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J473,'performance indicators'!J673)))","v":0.60837615686670621},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K73,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K273,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K473,'performance indicators'!K673)))","v":0.45632095790895483},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L73,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L273,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L473,'performance indicators'!L673)))","v":0.86729111627038136},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M73,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M273,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M473,'performance indicators'!M673)))","v":0.84195800572531443},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N73,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N273,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N473,'performance indicators'!N673)))","v":0.81737359003055721},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O73,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O273,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O473,'performance indicators'!O673)))","v":0.97667576195969996},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P73,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P273,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P473,'performance indicators'!P673)))","v":0.94818748036955602},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q73,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q273,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q473,'performance indicators'!Q673)))","v":0.92053483073665798},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R73,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R273,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R473,'performance indicators'!R673)))","v":0.89368999011355443},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S73,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S273,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S473,'performance indicators'!S673)))","v":0.52946501381724564},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T73,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T273,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T473,'performance indicators'!T673)))","v":0.45805034806128592},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U73,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U273,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U473,'performance indicators'!U673)))","v":0.49758538668167346},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V73,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V273,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V473,'performance indicators'!V673)))","v":0.84171450770492517},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y73,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y273,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y473,'performance indicators'!Y673)))","v":0.84171450770492517},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z73,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z273,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z473,'performance indicators'!Z673)))","v":0.49758538668167346},null,null,null,null,null,null,null,null,null,null,null,null,-0.13488080211586895,-6.0211017354540486E-2,0.58974528200924348,-1,-1,{"$f":"HLOOKUP($Y$3,$AL866:$AQ882,11,FALSE)","v":0.58974528200924348},{"$f":"HLOOKUP($Z$3,$AL866:$AQ882,11,FALSE)","v":-6.0211017354540486E-2}]
["Nelson","Nelson cost per passenger kilometre:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C74,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C274,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C474,'performance indicators'!C674)))","v":0.66758370627686126},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D74,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D274,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D474,'performance indicators'!D674)))","v":0.56397371915205352},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E74,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E274,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E474,'performance indicators'!E674)))","v":0.41100904228527568},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F74,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F274,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F474,'performance indicators'!F674)))","v":0.21249697921701302},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G74,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G274,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G474,'performance indicators'!G674)))","v":0.21928909794233181},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H74,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H274,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H474,'performance indicators'!H674)))","v":0.14479511273943194},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I74,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I274,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I474,'performance indicators'!I674)))","v":0.20675592746958299},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J74,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J274,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J474,'performance indicators'!J674)))","v":0.25876425465034247},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K74,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K274,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K474,'performance indicators'!K674)))","v":0.18253982589630646},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L74,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L274,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L474,'performance indicators'!L674)))","v":0.27134120815185536},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M74,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M274,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M474,'performance indicators'!M674)))","v":0.29741371061444877},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N74,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N274,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N474,'performance indicators'!N674)))","v":0.29251589091654706},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O74,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O274,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O474,'performance indicators'!O674)))","v":0.26705966782858315},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P74,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P274,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P474,'performance indicators'!P674)))","v":0.27416136969448429},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q74,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q274,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q474,'performance indicators'!Q674)))","v":0.2814811017702139},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R74,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R274,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R474,'performance indicators'!R674)))","v":0.28901818057549039},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S74,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S274,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S474,'performance indicators'!S674)))","v":0.51191034584235451},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T74,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T274,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T474,'performance indicators'!T674)))","v":0.19032385913994879},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U74,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U274,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U474,'performance indicators'!U674)))","v":0.21385138485877253},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V74,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V274,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V474,'performance indicators'!V674)))","v":0.28709026092414458},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y74,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y274,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y474,'performance indicators'!Y674)))","v":0.28709026092414458},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z74,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z274,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z474,'performance indicators'!Z674)))","v":0.21385138485877253},null,null,null,null,null,null,null,null,null,null,null,null,-0.62820860979715376,-0.58224836322290474,-0.43917863107116117,-1,-1,{"$f":"HLOOKUP($Y$3,$AL866:$AQ882,12,FALSE)","v":-0.43917863107116117},{"$f":"HLOOKUP($Z$3,$AL866:$AQ882,12,FALSE)","v":-0.58224836322290474}]
["Canterbury","Canterbury cost per passenger kilometre:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C75,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C275,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C475,'performance indicators'!C675)))","v":0.20742245427066131},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D75,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D275,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D475,'performance indicators'!D675)))","v":0.2790748517657754},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E75,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E275,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E475,'performance indicators'!E675)))","v":0.35620282135978815},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F75,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F275,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F475,'performance indicators'!F675)))","v":0.29412047908421685},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G75,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G275,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G475,'performance indicators'!G675)))","v":0.26516282201775804},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H75,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H275,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H475,'performance indicators'!H675)))","v":0.26602357858577313},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I75,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I275,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I475,'performance indicators'!I675)))","v":0.28149815994522193},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J75,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J275,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J475,'performance indicators'!J675)))","v":0.30537301068197731},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K75,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K275,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K475,'performance indicators'!K675)))","v":0.24629032401867584},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L75,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L275,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L475,'performance indicators'!L675)))","v":0.30569933936619059},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M75,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M275,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M475,'performance indicators'!M675)))","v":0.30706476881731259},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N75,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N275,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N475,'performance indicators'!N675)))","v":0.30428819825403786},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O75,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O275,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O475,'performance indicators'!O675)))","v":0.3073834791681751},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P75,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P275,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P475,'performance indicators'!P675)))","v":0.31651367807133279},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q75,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q275,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q475,'performance indicators'!Q675)))","v":0.32591510207930563},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R75,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R275,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R475,'performance indicators'!R675)))","v":0.33559571244822761},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S75,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S275,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S475,'performance indicators'!S675)))","v":0.27036255305684048},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T75,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T275,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T475,'performance indicators'!T675)))","v":0.27474688349317883},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U75,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U275,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U475,'performance indicators'!U675)))","v":0.27547062736148248},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V75,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V275,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V475,'performance indicators'!V675)))","v":0.30567939899796348},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y75,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y275,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y475,'performance indicators'!Y675)))","v":0.30567939899796348},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z75,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z275,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z475,'performance indicators'!Z675)))","v":0.27547062736148248},null,null,null,null,null,null,null,null,null,null,null,null,1.621648555529287E-2,1.8893423837317069E-2,0.13062772762653285,-1,-1,{"$f":"HLOOKUP($Y$3,$AL866:$AQ882,13,FALSE)","v":0.13062772762653285},{"$f":"HLOOKUP($Z$3,$AL866:$AQ882,13,FALSE)","v":1.8893423837317069E-2}]
["West Coast","West Coast cost per passenger kilometre:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C76,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C276,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C476,'performance indicators'!C676)))","v":0.63578864145473712},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D76,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D276,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D476,'performance indicators'!D676)))","v":0.62845909978327452},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E76,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E276,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E476,'performance indicators'!E676)))","v":0.71814052417174379},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F76,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F276,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F476,'performance indicators'!F676)))","v":0.40793119861249671},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G76,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G276,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G476,'performance indicators'!G676)))","v":0.79266901550812952},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H76,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H276,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H476,'performance indicators'!H676)))","v":0.66192096466093597},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I76,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I276,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I476,'performance indicators'!I676)))","v":0.661256864851958},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J76,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J276,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J476,'performance indicators'!J676)))","v":0.718170991988617},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K76,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K276,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K476,'performance indicators'!K676)))","v":1.3675056689342404},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L76,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L276,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L476,'performance indicators'!L676)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M76,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M276,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M476,'performance indicators'!M676)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N76,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N276,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N476,'performance indicators'!N676)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O76,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O276,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O476,'performance indicators'!O676)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P76,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P276,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P476,'performance indicators'!P676)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q76,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q276,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q476,'performance indicators'!Q676)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R76,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R276,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R476,'performance indicators'!R676)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S76,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S276,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S476,'performance indicators'!S676)))","v":0.66051424716082185},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T76,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T276,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T476,'performance indicators'!T676)))","v":0.61297790759650894},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U76,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U276,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U476,'performance indicators'!U676)))","v":0.83164951707425872},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V76,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V276,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V476,'performance indicators'!V676)))","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y76,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y276,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y476,'performance indicators'!Y676)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z76,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z276,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z476,'performance indicators'!Z676)))","v":0.83164951707425872},null,null,null,null,null,null,null,null,null,null,null,null,-7.1968681627451403E-2,0.25909398722139731,{"$error":"#DIV/0!"},-1,-1,{"$f":"HLOOKUP($Y$3,$AL866:$AQ882,14,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL866:$AQ882,14,FALSE)","v":0.25909398722139731}]
["Otago","Otago cost per passenger kilometre:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C77,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C277,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C477,'performance indicators'!C677)))","v":0.3955915628009154},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D77,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D277,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D477,'performance indicators'!D677)))","v":0.31633629708102262},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E77,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E277,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E477,'performance indicators'!E677)))","v":0.37576182629181837},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F77,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F277,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F477,'performance indicators'!F677)))","v":0.35559729668971818},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G77,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G277,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G477,'performance indicators'!G677)))","v":0.31928652389433537},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H77,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H277,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H477,'performance indicators'!H677)))","v":0.40087658840604301},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I77,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I277,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I477,'performance indicators'!I677)))","v":0.34169738954608858},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J77,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J277,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J477,'performance indicators'!J677)))","v":0.49463998163185491},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K77,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K277,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K477,'performance indicators'!K677)))","v":0.64947423588157815},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L77,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L277,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L477,'performance indicators'!L677)))","v":0.42065375277595718},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M77,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M277,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M477,'performance indicators'!M677)))","v":0.39172986927780729},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N77,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N277,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N477,'performance indicators'!N677)))","v":0.36503845218748798},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O77,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O277,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O477,'performance indicators'!O677)))","v":0.51624646909895744},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P77,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P277,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P477,'performance indicators'!P677)))","v":0.49850064176360065},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q77,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q277,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q477,'performance indicators'!Q677)))","v":0.48674170168065167},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R77,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R277,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R477,'performance indicators'!R677)))","v":0.4813821044021428},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S77,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S277,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S477,'performance indicators'!S677)))","v":0.35831327054692025},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T77,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T277,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T477,'performance indicators'!T677)))","v":0.35734815850661794},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U77,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U277,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U477,'performance indicators'!U677)))","v":0.50175589085497707},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V77,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V277,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V477,'performance indicators'!V677)))","v":0.39136102273987572},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y77,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y277,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y477,'performance indicators'!Y677)))","v":0.39136102273987572},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z77,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z277,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z477,'performance indicators'!Z677)))","v":0.50175589085497707},null,null,null,null,null,null,null,null,null,null,null,null,-2.6934867325153489E-3,0.40032740090566454,9.2231449152056832E-2,-1,-1,{"$f":"HLOOKUP($Y$3,$AL866:$AQ882,15,FALSE)","v":9.2231449152056832E-2},{"$f":"HLOOKUP($Z$3,$AL866:$AQ882,15,FALSE)","v":0.40032740090566454}]
["Southland","Southland cost per passenger kilometre:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C78,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C278,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C478,'performance indicators'!C678)))","v":1.0950656571198654},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D78,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D278,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D478,'performance indicators'!D678)))","v":1.2187823813026069},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E78,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E278,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E478,'performance indicators'!E678)))","v":1.244226711351083},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F78,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F278,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F478,'performance indicators'!F678)))","v":1.3341585131929516},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G78,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G278,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G478,'performance indicators'!G678)))","v":1.1346884587654862},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H78,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H278,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H478,'performance indicators'!H678)))","v":0.4939565921394809},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I78,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I278,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I478,'performance indicators'!I678)))","v":0.42393343723057009},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J78,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J278,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J478,'performance indicators'!J678)))","v":2.4500084775605493},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K78,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K278,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K478,'performance indicators'!K678)))","v":0.55507903156822103},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L78,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L278,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L478,'performance indicators'!L678)))","v":0.79615511551155116},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M78,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M278,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M478,'performance indicators'!M678)))","v":0.81404444444444446},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N78,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N278,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N478,'performance indicators'!N678)))","v":0.91746863468634687},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O78,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O278,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O478,'performance indicators'!O678)))","v":0.93701427988576091},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P78,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P278,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P478,'performance indicators'!P678)))","v":0.95926568867155659},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q78,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q278,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q478,'performance indicators'!Q678)))","v":0.97846309813463095},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R78,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R278,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R478,'performance indicators'!R678)))","v":1.0017059538274604},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S78,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S278,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S478,'performance indicators'!S678)))","v":1.1849128839334362},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T78,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T278,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T478,'performance indicators'!T678)))","v":0.86685373160764378},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U78,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U278,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U478,'performance indicators'!U678)))","v":0.6506916153634158},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V78,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V278,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V478,'performance indicators'!V678)))","v":0.84268668586315643},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y78,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y278,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y478,'performance indicators'!Y678)))","v":0.84268668586315643},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z78,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z278,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z478,'performance indicators'!Z678)))","v":0.6506916153634158},null,null,null,null,null,null,null,null,null,null,null,null,-0.26842408132989781,-0.45085278066740209,-0.28881971215826929,-1,-1,{"$f":"HLOOKUP($Y$3,$AL866:$AQ882,16,FALSE)","v":-0.28881971215826929},{"$f":"HLOOKUP($Z$3,$AL866:$AQ882,16,FALSE)","v":-0.45085278066740209}]
["National","National total cost per passenger kilometre:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C79,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C279,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C479,'performance indicators'!C679)))","v":0.26782025516944324},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D79,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D279,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D479,'performance indicators'!D679)))","v":0.26672973475105616},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E79,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E279,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E479,'performance indicators'!E679)))","v":0.2835276451328746},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F79,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F279,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F479,'performance indicators'!F679)))","v":0.2636770611317823},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G79,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G279,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G479,'performance indicators'!G679)))","v":0.26173923720011538},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H79,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H279,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H479,'performance indicators'!H679)))","v":0.26440622395716301},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I79,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I279,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I479,'performance indicators'!I679)))","v":0.25635966950503469},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J79,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J279,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J479,'performance indicators'!J679)))","v":0.27125875879495615},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K79,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K279,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K479,'performance indicators'!K679)))","v":0.31563992135101687},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L79,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L279,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L479,'performance indicators'!L679)))","v":0.30422648818790016},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M79,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M279,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M479,'performance indicators'!M679)))","v":0.29457358041167425},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N79,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N279,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N479,'performance indicators'!N679)))","v":0.28803733891099553},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O79,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O279,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O479,'performance indicators'!O679)))","v":0.29409466502991299},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P79,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P279,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P479,'performance indicators'!P679)))","v":0.28706684475824795},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q79,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q279,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q479,'performance indicators'!Q679)))","v":0.28450990881466348},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R79,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R279,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R479,'performance indicators'!R679)))","v":0.2744553006524898},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S79,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S279,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S479,'performance indicators'!S679)))","v":0.27312826234627141},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T79,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T279,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T479,'performance indicators'!T679)))","v":0.26326685054274374},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U79,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U279,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U479,'performance indicators'!U679)))","v":0.28171098958809748},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V79,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V279,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V479,'performance indicators'!V679)))","v":0.29544035012396097},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y79,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y279,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y479,'performance indicators'!Y679)))","v":0.29544035012396097},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z79,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z279,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z479,'performance indicators'!Z679)))","v":0.28171098958809748},null,null,null,null,null,null,null,null,null,null,null,null,-3.6105424311693501E-2,3.1423797625691696E-2,8.1690878805512845E-2,-1,-1,{"$f":"HLOOKUP($Y$3,$AL866:$AQ882,17,FALSE)","v":8.1690878805512845E-2},{"$f":"HLOOKUP($Z$3,$AL866:$AQ882,17,FALSE)","v":3.1423797625691696E-2}]
[null,{"$f":"VLOOKUP($B$805,$A867:$Y882,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C80,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C280,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C480,'performance indicators'!C680)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D80,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D280,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D480,'performance indicators'!D680)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E80,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E280,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E480,'performance indicators'!E680)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F80,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F280,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F480,'performance indicators'!F680)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G80,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G280,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G480,'performance indicators'!G680)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H80,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H280,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H480,'performance indicators'!H680)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I80,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I280,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I480,'performance indicators'!I680)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J80,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J280,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J480,'performance indicators'!J680)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K80,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K280,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K480,'performance indicators'!K680)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L80,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L280,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L480,'performance indicators'!L680)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M80,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M280,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M480,'performance indicators'!M680)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N80,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N280,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N480,'performance indicators'!N680)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O80,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O280,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O480,'performance indicators'!O680)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P80,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P280,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P480,'performance indicators'!P680)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q80,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q280,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q480,'performance indicators'!Q680)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R80,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R280,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R480,'performance indicators'!R680)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S80,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S280,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S480,'performance indicators'!S680)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T80,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T280,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T480,'performance indicators'!T680)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U80,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U280,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U480,'performance indicators'!U680)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V80,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V280,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V480,'performance indicators'!V680)))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y80,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y280,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y480,'performance indicators'!Y680)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z80,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z280,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z480,'performance indicators'!Z680)))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP($B$805,$A867:$AR882,44,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A867:$AS882,45,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B883","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I81,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I281,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I481,'performance indicators'!I681)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J81,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J281,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J481,'performance indicators'!J681)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K81,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K281,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K481,'performance indicators'!K681)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L81,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L281,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L481,'performance indicators'!L681)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M81,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M281,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M481,'performance indicators'!M681)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N81,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N281,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N481,'performance indicators'!N681)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O81,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O281,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O481,'performance indicators'!O681)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P81,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P281,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P481,'performance indicators'!P681)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q81,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q281,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q481,'performance indicators'!Q681)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R81,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R281,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R481,'performance indicators'!R681)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S81,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S281,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S481,'performance indicators'!S681)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T81,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T281,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T481,'performance indicators'!T681)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U81,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U281,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U481,'performance indicators'!U681)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V81,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V281,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V481,'performance indicators'!V681)))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y81,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y281,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y481,'performance indicators'!Y681)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z81,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z281,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z481,'performance indicators'!Z681)))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$AL866:$AQ884,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$AL866:$AQ884,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B883","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C82,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C282,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C482,'performance indicators'!C682)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D82,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D282,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D482,'performance indicators'!D682)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E82,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E282,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E482,'performance indicators'!E682)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F82,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F282,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F482,'performance indicators'!F682)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G82,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G282,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G482,'performance indicators'!G682)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H82,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H282,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H482,'performance indicators'!H682)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I82,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I282,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I482,'performance indicators'!I682)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J82,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J282,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J482,'performance indicators'!J682)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K82,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K282,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K482,'performance indicators'!K682)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L82,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L282,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L482,'performance indicators'!L682)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M82,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M282,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M482,'performance indicators'!M682)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N82,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N282,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N482,'performance indicators'!N682)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O82,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O282,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O482,'performance indicators'!O682)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P82,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P282,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P482,'performance indicators'!P682)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q82,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q282,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q482,'performance indicators'!Q682)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R82,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R282,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R482,'performance indicators'!R682)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S82,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S282,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S482,'performance indicators'!S682)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T82,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T282,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T482,'performance indicators'!T682)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U82,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U282,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U482,'performance indicators'!U682)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V82,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V282,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V482,'performance indicators'!V682)))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y82,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y282,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y482,'performance indicators'!Y682)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z82,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z282,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z482,'performance indicators'!Z682)))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$AL866:$AQ913,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$AL866:$AQ885,20,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!B83,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!B283,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!B483,'performance indicators'!B683)))","v":"NETWORK GROSS COST PER IN-SERVICE KILOMETRE"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2009-12","2012-15","2015-18",{"$f":"V866","v":"2018-21"},null,null,{"$f":"$Y$3","v":"2018-21"},{"$f":"Z866","v":"2015-18"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"S886","v":"2009-12"},"2012-15","2015-18","2018-21",0,0,"2018-21","2015-18"]
["Northland","Northland gross cost per in-service kilometre:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C84,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C284,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C484,'performance indicators'!C684)))","v":1.8595421743943317},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D84,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D284,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D484,'performance indicators'!D684)))","v":1.7462094385572302},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E84,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E284,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E484,'performance indicators'!E684)))","v":1.6654979444811771},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F84,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F284,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F484,'performance indicators'!F684)))","v":1.8426334962890072},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G84,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G284,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G484,'performance indicators'!G684)))","v":2.1105079708256689},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H84,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H284,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H484,'performance indicators'!H684)))","v":2.1645535046496374},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I84,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I284,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I484,'performance indicators'!I684)))","v":2.0748154772808087},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J84,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J284,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J484,'performance indicators'!J684)))","v":2.1867891001564113},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K84,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K284,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K484,'performance indicators'!K684)))","v":4.5572434734868112},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L84,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L284,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L484,'performance indicators'!L684)))","v":2.4475775986904238},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M84,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M284,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M484,'performance indicators'!M684)))","v":2.4972320488773869},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N84,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N284,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N484,'performance indicators'!N684)))","v":2.6890210903302827},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O84,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O284,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O484,'performance indicators'!O684)))","v":2.8033588022347078},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P84,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P284,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P484,'performance indicators'!P684)))","v":2.7892137823891696},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q84,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q284,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q484,'performance indicators'!Q684)))","v":2.7805858770293335},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R84,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R284,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R484,'performance indicators'!R684)))","v":2.5868473617044887},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S84,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S284,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S484,'performance indicators'!S684)))","v":1.7556686810951345},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T84,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T284,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T484,'performance indicators'!T684)))","v":2.0406092332064816},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U84,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U284,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U484,'performance indicators'!U684)))","v":2.8383576983780596},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V84,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V284,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V484,'performance indicators'!V684)))","v":2.5441599330996043},null,null,{"$f":"HLOOKUP($Y$3,$S886:$X902,2,FALSE)","v":2.5441599330996043},{"$f":"HLOOKUP($Z$3,$S886:$X902,2,FALSE)","v":2.8383576983780596},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T887/$S887-1","v":0.16229745121021888},{"$f":"U887/$S887-1","v":0.61668185400879594},{"$f":"V887/$S887-1","v":0.44911164645975932},{"$f":"W887/$S887-1","v":-1},{"$f":"X887/$S887-1","v":-1},{"$f":"HLOOKUP($Y$3,$AL886:$AQ902,2,FALSE)","v":0.44911164645975932},{"$f":"HLOOKUP($Z$3,$AL886:$AQ902,2,FALSE)","v":0.61668185400879594}]
["Auckland","Auckland gross cost per in-service kilometre:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C85,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C285,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C485,'performance indicators'!C685)))","v":4.1827120447682038},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D85,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D285,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D485,'performance indicators'!D685)))","v":3.9612403977017343},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E85,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E285,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E485,'performance indicators'!E685)))","v":4.8170826217215774},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F85,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F285,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F485,'performance indicators'!F685)))","v":4.14267294180648},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G85,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G285,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G485,'performance indicators'!G685)))","v":4.3101439852174144},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H85,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H285,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H485,'performance indicators'!H685)))","v":4.162270793850956},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I85,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I285,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I485,'performance indicators'!I685)))","v":4.2293095691389571},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J85,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J285,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J485,'performance indicators'!J685)))","v":4.3095949550562036},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K85,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K285,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K485,'performance indicators'!K685)))","v":5.0188703248178426},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L85,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L285,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L485,'performance indicators'!L685)))","v":4.6597368921624573},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M85,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M285,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M485,'performance indicators'!M685)))","v":4.6107703471527728},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N85,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N285,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N485,'performance indicators'!N685)))","v":4.6107510511869467},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O85,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O285,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O485,'performance indicators'!O685)))","v":4.5329470557832332},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P85,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P285,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P485,'performance indicators'!P685)))","v":4.3652110524053525},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q85,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q285,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q485,'performance indicators'!Q685)))","v":4.3361292609472271},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R85,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R285,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R485,'performance indicators'!R685)))","v":4.0801772099416214},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S85,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S285,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S485,'performance indicators'!S685)))","v":4.3255996419128122},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T85,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T285,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T485,'performance indicators'!T685)))","v":4.205485032914396},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U85,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U285,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U485,'performance indicators'!U685)))","v":4.537794680957699},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V85,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V285,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V485,'performance indicators'!V685)))","v":4.6268672572684162},null,null,{"$f":"HLOOKUP($Y$3,$S886:$X902,3,FALSE)","v":4.6268672572684162},{"$f":"HLOOKUP($Z$3,$S886:$X902,3,FALSE)","v":4.537794680957699},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T888/$S888-1","v":-2.7768313977689529E-2},4.9055635428860933E-2,6.9647595777583726E-2,-1,-1,{"$f":"HLOOKUP($Y$3,$AL886:$AQ902,3,FALSE)","v":6.9647595777583726E-2},{"$f":"HLOOKUP($Z$3,$AL886:$AQ902,3,FALSE)","v":4.9055635428860933E-2}]
["Waikato","Waikato gross cost per in-service kilometre:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C86,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C286,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C486,'performance indicators'!C686)))","v":2.6672311204233456},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D86,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D286,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D486,'performance indicators'!D686)))","v":2.7613113071023863},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E86,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E286,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E486,'performance indicators'!E686)))","v":2.5942886701455978},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F86,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F286,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F486,'performance indicators'!F686)))","v":2.3164370187030614},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G86,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G286,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G486,'performance indicators'!G686)))","v":2.2699417962222475},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H86,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H286,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H486,'performance indicators'!H686)))","v":2.3221360154713984},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I86,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I286,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I486,'performance indicators'!I686)))","v":2.4157554069284943},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J86,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J286,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J486,'performance indicators'!J686)))","v":2.6148213217737375},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K86,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K286,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K486,'performance indicators'!K686)))","v":2.5085598115915877},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L86,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L286,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L486,'performance indicators'!L686)))","v":2.6796221472306772},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M86,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M286,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M486,'performance indicators'!M686)))","v":2.7260514279305421},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N86,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N286,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N486,'performance indicators'!N686)))","v":2.7732849056172317},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O86,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O286,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O486,'performance indicators'!O686)))","v":2.8213371260147206},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P86,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P286,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P486,'performance indicators'!P686)))","v":2.8702216430119973},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q86,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q286,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q486,'performance indicators'!Q686)))","v":2.9199530951784851},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R86,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R286,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R486,'performance indicators'!R686)))","v":2.9705460627614833},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S86,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S286,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S486,'performance indicators'!S686)))","v":2.6719256472115087},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T86,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T286,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T486,'performance indicators'!T686)))","v":2.3027623910786632},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U86,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U286,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U486,'performance indicators'!U686)))","v":2.5117430529805786},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V86,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V286,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V486,'performance indicators'!V686)))","v":2.7266301510696405},null,null,{"$f":"HLOOKUP($Y$3,$S886:$X902,4,FALSE)","v":2.7266301510696405},{"$f":"HLOOKUP($Z$3,$S886:$X902,4,FALSE)","v":2.5117430529805786},null,null,null,null,null,null,null,null,null,null,null,null,-0.13816374588047164,-5.9950243899227096E-2,2.0473812179325757E-2,-1,-1,{"$f":"HLOOKUP($Y$3,$AL886:$AQ902,4,FALSE)","v":2.0473812179325757E-2},{"$f":"HLOOKUP($Z$3,$AL886:$AQ902,4,FALSE)","v":-5.9950243899227096E-2}]
["Bay of Plenty","Bay of Plenty gross cost per in-service kilometre:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C87,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C287,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C487,'performance indicators'!C687)))","v":1.7508641850218478},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D87,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D287,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D487,'performance indicators'!D687)))","v":1.572941601306564},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E87,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E287,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E487,'performance indicators'!E687)))","v":1.7823790020558092},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F87,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F287,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F487,'performance indicators'!F687)))","v":1.7926128939210331},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G87,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G287,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G487,'performance indicators'!G687)))","v":1.9572418466899391},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H87,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H287,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H487,'performance indicators'!H687)))","v":2.0040278698776928},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I87,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I287,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I487,'performance indicators'!I687)))","v":1.6879319110764313},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J87,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J287,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J487,'performance indicators'!J687)))","v":1.7067259031004478},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K87,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K287,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K487,'performance indicators'!K687)))","v":1.6698993501636317},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L87,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L287,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L487,'performance indicators'!L687)))","v":1.768017386957075},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M87,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M287,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M487,'performance indicators'!M687)))","v":1.7681848719495381},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N87,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N287,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N487,'performance indicators'!N687)))","v":1.7683569218525101},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O87,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O287,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O487,'performance indicators'!O687)))","v":1.768531805148212},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P87,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P287,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P487,'performance indicators'!P687)))","v":1.7687194387111971},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q87,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q287,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q487,'performance indicators'!Q687)))","v":1.7689108501311548},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R87,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R287,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R487,'performance indicators'!R687)))","v":1.7691150118183963},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S87,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S287,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S487,'performance indicators'!S687)))","v":1.6986666348085495},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T87,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T287,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T487,'performance indicators'!T687)))","v":1.9227131201856702},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U87,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U287,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U487,'performance indicators'!U687)))","v":1.6878703417940246},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V87,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V287,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V487,'performance indicators'!V687)))","v":1.7681863935863746},null,null,{"$f":"HLOOKUP($Y$3,$S886:$X902,5,FALSE)","v":1.7681863935863746},{"$f":"HLOOKUP($Z$3,$S886:$X902,5,FALSE)","v":1.6878703417940246},null,null,null,null,null,null,null,null,null,null,null,null,0.13189550014466023,-6.3557456144075486E-3,4.092607540128701E-2,-1,-1,{"$f":"HLOOKUP($Y$3,$AL886:$AQ902,5,FALSE)","v":4.092607540128701E-2},{"$f":"HLOOKUP($Z$3,$AL886:$AQ902,5,FALSE)","v":-6.3557456144075486E-3}]
["Gisborne","Gisborne gross cost per in-service kilometre:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C88,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C288,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C488,'performance indicators'!C688)))","v":2.3499354230304026},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D88,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D288,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D488,'performance indicators'!D688)))","v":1.8791113969924931},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E88,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E288,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E488,'performance indicators'!E688)))","v":2.1292917129801161},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F88,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F288,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F488,'performance indicators'!F688)))","v":2.0889758552550326},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G88,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G288,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G488,'performance indicators'!G688)))","v":2.5076416260916612},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H88,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H288,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H488,'performance indicators'!H688)))","v":2.6700575778653683},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I88,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I288,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I488,'performance indicators'!I688)))","v":3.5298926169509159},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J88,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J288,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J488,'performance indicators'!J688)))","v":3.2968114035867266},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K88,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K288,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K488,'performance indicators'!K688)))","v":3.4793953136810281},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L88,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L288,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L488,'performance indicators'!L688)))","v":4.0677966101694913},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M88,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M288,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M488,'performance indicators'!M688)))","v":4.1572881355932205},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N88,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N288,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N488,'performance indicators'!N688)))","v":4.2488135593220342},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O88,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O288,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O488,'performance indicators'!O688)))","v":4.1552711864406779},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P88,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P288,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P488,'performance indicators'!P688)))","v":4.1917577297755191},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q88,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q288,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q488,'performance indicators'!Q688)))","v":4.2307073274036426},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R88,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R288,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R488,'performance indicators'!R688)))","v":4.2756289707750952},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S88,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S288,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S488,'performance indicators'!S688)))","v":2.1000533008451989},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T88,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T288,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T488,'performance indicators'!T688)))","v":2.3964424082525198},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U88,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U288,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U488,'performance indicators'!U688)))","v":3.4329306039661596},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V88,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V288,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V488,'performance indicators'!V688)))","v":4.1579661016949157},null,null,{"$f":"HLOOKUP($Y$3,$S886:$X902,6,FALSE)","v":4.1579661016949157},{"$f":"HLOOKUP($Z$3,$S886:$X902,6,FALSE)","v":3.4329306039661596},null,null,null,null,null,null,null,null,null,null,null,null,0.14113408801959193,0.63468736845132634,0.97993360455255019,-1,-1,{"$f":"HLOOKUP($Y$3,$AL886:$AQ902,6,FALSE)","v":0.97993360455255019},{"$f":"HLOOKUP($Z$3,$AL886:$AQ902,6,FALSE)","v":0.63468736845132634}]
["Hawkes Bay","Hawkes Bay gross cost per in-service kilometre:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C89,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C289,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C489,'performance indicators'!C689)))","v":2.3982816922711265},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D89,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D289,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D489,'performance indicators'!D689)))","v":2.3258827674728817},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E89,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E289,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E489,'performance indicators'!E689)))","v":2.9101921248594413},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F89,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F289,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F489,'performance indicators'!F689)))","v":2.6467437133257352},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G89,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G289,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G489,'performance indicators'!G689)))","v":2.1574500083690649},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H89,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H289,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H489,'performance indicators'!H689)))","v":2.5221004635740996},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I89,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I289,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I489,'performance indicators'!I689)))","v":2.4837424527625305},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J89,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J289,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J489,'performance indicators'!J689)))","v":2.060309159304333},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K89,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K289,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K489,'performance indicators'!K689)))","v":1.9477606654652198},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L89,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L289,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L489,'performance indicators'!L689)))","v":2.1633004690341724},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M89,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M289,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M489,'performance indicators'!M689)))","v":2.2226476500430747},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N89,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N289,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N489,'performance indicators'!N689)))","v":2.2692313582846748},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O89,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O289,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O489,'performance indicators'!O689)))","v":2.3348329664018377},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P89,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P289,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P489,'performance indicators'!P689)))","v":2.4049009284962191},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q89,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q289,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q489,'performance indicators'!Q689)))","v":2.4770747583038193},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R89,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R289,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R489,'performance indicators'!R689)))","v":2.5513544558246388},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S89,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S289,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S489,'performance indicators'!S689)))","v":2.5821761892594162},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T89,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T289,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T489,'performance indicators'!T689)))","v":2.4321786363321793},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U89,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U289,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U489,'performance indicators'!U689)))","v":2.1579509199550615},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V89,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V289,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V489,'performance indicators'!V689)))","v":2.2183931591206409},null,null,{"$f":"HLOOKUP($Y$3,$S886:$X902,7,FALSE)","v":2.2183931591206409},{"$f":"HLOOKUP($Z$3,$S886:$X902,7,FALSE)","v":2.1579509199550615},null,null,null,null,null,null,null,null,null,null,null,null,-5.808958875507908E-2,-0.16428982308369322,-0.14088234244120668,-1,-1,{"$f":"HLOOKUP($Y$3,$AL886:$AQ902,7,FALSE)","v":-0.14088234244120668},{"$f":"HLOOKUP($Z$3,$AL886:$AQ902,7,FALSE)","v":-0.16428982308369322}]
["Taranaki","Taranaki gross cost per in-service kilometre:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C90,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C290,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C490,'performance indicators'!C690)))","v":1.8188755011565558},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D90,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D290,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D490,'performance indicators'!D690)))","v":1.8680658490035942},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E90,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E290,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E490,'performance indicators'!E690)))","v":1.87383204282986},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F90,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F290,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F490,'performance indicators'!F690)))","v":1.9088508363898686},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G90,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G290,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G490,'performance indicators'!G690)))","v":2.5595748042425073},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H90,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H290,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H490,'performance indicators'!H690)))","v":2.7764878459004803},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I90,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I290,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I490,'performance indicators'!I690)))","v":2.1271935925987306},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J90,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J290,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J490,'performance indicators'!J690)))","v":2.1975515762011395},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K90,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K290,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K490,'performance indicators'!K690)))","v":2.5753772249903761},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L90,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L290,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L490,'performance indicators'!L690)))","v":2.5223653643600135},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M90,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M290,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M490,'performance indicators'!M690)))","v":2.5730108496330648},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N90,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N290,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N490,'performance indicators'!N690)))","v":2.628304954327314},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O90,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O290,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O490,'performance indicators'!O690)))","v":3.0583022507881243},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P90,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P290,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P490,'performance indicators'!P690)))","v":3.1194682958038871},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q90,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q290,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q490,'performance indicators'!Q690)))","v":3.1806343408196494},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R90,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R290,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R490,'performance indicators'!R690)))","v":3.2418003858354121},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S90,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S290,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S490,'performance indicators'!S690)))","v":1.8595915874325739},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T90,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T290,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T490,'performance indicators'!T690)))","v":2.3652866624085283},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U90,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U290,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U490,'performance indicators'!U690)))","v":2.2893420005184995},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V90,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V290,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V490,'performance indicators'!V690)))","v":2.5745603894401308},null,null,{"$f":"HLOOKUP($Y$3,$S886:$X902,8,FALSE)","v":2.5745603894401308},{"$f":"HLOOKUP($Z$3,$S886:$X902,8,FALSE)","v":2.2893420005184995},null,null,null,null,null,null,null,null,null,null,null,null,0.27193878397467741,0.23109935320758046,0.38447625104320426,-1,-1,{"$f":"HLOOKUP($Y$3,$AL886:$AQ902,8,FALSE)","v":0.38447625104320426},{"$f":"HLOOKUP($Z$3,$AL886:$AQ902,8,FALSE)","v":0.23109935320758046}]
["Manawatu-Wanganui","Manawatu-Wanganui gross cost per in-service kilometre:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C91,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C291,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C491,'performance indicators'!C691)))","v":2.2606095863737639},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D91,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D291,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D491,'performance indicators'!D691)))","v":2.253641868952331},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E91,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E291,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E491,'performance indicators'!E691)))","v":2.2257636583517701},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F91,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F291,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F491,'performance indicators'!F691)))","v":2.0985226212415999},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G91,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G291,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G491,'performance indicators'!G691)))","v":2.1069325344269672},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H91,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H291,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H491,'performance indicators'!H691)))","v":2.1904129262368346},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I91,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I291,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I491,'performance indicators'!I691)))","v":2.1987140674906263},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J91,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J291,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J491,'performance indicators'!J691)))","v":2.2036219404953834},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K91,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K291,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K491,'performance indicators'!K691)))","v":1.5491924951482108},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L91,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L291,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L491,'performance indicators'!L691)))","v":2.2603215751345238},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M91,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M291,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M491,'performance indicators'!M691)))","v":2.2886590510293607},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N91,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N291,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N491,'performance indicators'!N691)))","v":2.3074035675664648},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O91,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O291,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O491,'performance indicators'!O691)))","v":2.4349259604986635},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P91,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P291,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P491,'performance indicators'!P691)))","v":2.4836242119116116},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q91,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q291,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q491,'performance indicators'!Q691)))","v":2.5332967344065618},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R91,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R291,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R491,'performance indicators'!R691)))","v":2.5839626563424538},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S91,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S291,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S491,'performance indicators'!S691)))","v":2.2462138865179577},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T91,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T291,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T491,'performance indicators'!T691)))","v":2.1317465953316641},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U91,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U291,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U491,'performance indicators'!U691)))","v":1.9288268721362765},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V91,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V291,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V491,'performance indicators'!V691)))","v":2.2856769565038446},null,null,{"$f":"HLOOKUP($Y$3,$S886:$X902,9,FALSE)","v":2.2856769565038446},{"$f":"HLOOKUP($Z$3,$S886:$X902,9,FALSE)","v":1.9288268721362765},null,null,null,null,null,null,null,null,null,null,null,null,-5.0960103075374907E-2,-0.1412986609541842,1.7568705376967308E-2,-1,-1,{"$f":"HLOOKUP($Y$3,$AL886:$AQ902,9,FALSE)","v":1.7568705376967308E-2},{"$f":"HLOOKUP($Z$3,$AL886:$AQ902,9,FALSE)","v":-0.1412986609541842}]
["Wellington","Wellington gross cost per in-service kilometre:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C92,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C292,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C492,'performance indicators'!C692)))","v":3.6736783906770714},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D92,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D292,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D492,'performance indicators'!D692)))","v":3.6892422053360487},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E92,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E292,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E492,'performance indicators'!E692)))","v":4.2774862961010633},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F92,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F292,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F492,'performance indicators'!F692)))","v":3.8384872292408176},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G92,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G292,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G492,'performance indicators'!G692)))","v":3.9058395049946792},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H92,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H292,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H492,'performance indicators'!H692)))","v":4.0468308262593364},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I92,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I292,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I492,'performance indicators'!I692)))","v":4.2586609408727085},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J92,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J292,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J492,'performance indicators'!J692)))","v":4.8675247054482744},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K92,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K292,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K492,'performance indicators'!K692)))","v":5.4640783407533764},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L92,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L292,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L492,'performance indicators'!L692)))","v":5.3518494702338586},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M92,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M292,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M492,'performance indicators'!M692)))","v":5.1468941848252197},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N92,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N292,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N492,'performance indicators'!N692)))","v":5.0437939030542944},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O92,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O292,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O492,'performance indicators'!O692)))","v":5.3195352360867689},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P92,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P292,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P492,'performance indicators'!P692)))","v":5.0868816556158327},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q92,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q292,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q492,'performance indicators'!Q692)))","v":5.1354193076884185},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R92,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R292,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R492,'performance indicators'!R692)))","v":5.1892363322627713},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S92,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S292,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S492,'performance indicators'!S692)))","v":3.8804094587219904},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T92,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T292,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T492,'performance indicators'!T692)))","v":3.9318235410039093},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U92,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U292,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U492,'performance indicators'!U692)))","v":4.8708429194050531},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V92,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V292,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V492,'performance indicators'!V692)))","v":5.1791733324567968},null,null,{"$f":"HLOOKUP($Y$3,$S886:$X902,10,FALSE)","v":5.1791733324567968},{"$f":"HLOOKUP($Z$3,$S886:$X902,10,FALSE)","v":4.8708429194050531},null,null,null,null,null,null,null,null,null,null,null,null,1.3249653890610835E-2,0.25523942027738,0.33469763630628635,-1,-1,{"$f":"HLOOKUP($Y$3,$AL886:$AQ902,10,FALSE)","v":0.33469763630628635},{"$f":"HLOOKUP($Z$3,$AL886:$AQ902,10,FALSE)","v":0.25523942027738}]
["Marlborough","Marlborough gross cost per in-service kilometre:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C93,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C293,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C493,'performance indicators'!C693)))","v":2.5862933333333333},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D93,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D293,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D493,'performance indicators'!D693)))","v":2.5986933333333333},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E93,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E293,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E493,'performance indicators'!E693)))","v":2.0957226018729433},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F93,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F293,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F493,'performance indicators'!F693)))","v":1.8163110805230558},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G93,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G293,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G493,'performance indicators'!G693)))","v":1.9011929341592109},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H93,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H293,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H493,'performance indicators'!H693)))","v":2.4791007111722871},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I93,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I293,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I493,'performance indicators'!I693)))","v":1.9649934733594399},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J93,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J293,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J493,'performance indicators'!J693)))","v":2.2870704385798368},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K93,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K293,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K493,'performance indicators'!K693)))","v":1.3888888888888888},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L93,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L293,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L493,'performance indicators'!L693)))","v":2.6336047972124308},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M93,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M293,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M493,'performance indicators'!M693)))","v":2.6336047972124308},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N93,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N293,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N493,'performance indicators'!N693)))","v":2.6336047972124308},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O93,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O293,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O493,'performance indicators'!O693)))","v":3.2413597504152993},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P93,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P293,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P493,'performance indicators'!P693)))","v":3.2413597504152993},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q93,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q293,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q493,'performance indicators'!Q693)))","v":3.2413597504152993},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R93,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R293,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R493,'performance indicators'!R693)))","v":3.2413597504152993},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S93,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S293,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S493,'performance indicators'!S693)))","v":2.421089861147498},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T93,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T293,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T493,'performance indicators'!T693)))","v":2.0655349086181847},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U93,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U293,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U493,'performance indicators'!U693)))","v":1.7453448938721876},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V93,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V293,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V493,'performance indicators'!V693)))","v":2.6336047972124308},null,null,{"$f":"HLOOKUP($Y$3,$S886:$X902,11,FALSE)","v":2.6336047972124308},{"$f":"HLOOKUP($Z$3,$S886:$X902,11,FALSE)","v":1.7453448938721876},null,null,null,null,null,null,null,null,null,null,null,null,-0.14685739601618697,-0.27910775974049751,8.7776558596717846E-2,-1,-1,{"$f":"HLOOKUP($Y$3,$AL886:$AQ902,11,FALSE)","v":8.7776558596717846E-2},{"$f":"HLOOKUP($Z$3,$AL886:$AQ902,11,FALSE)","v":-0.27910775974049751}]
["Nelson","Nelson gross cost per in-service kilometre:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C94,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C294,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C494,'performance indicators'!C694)))","v":1.6375889436234261},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D94,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D294,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D494,'performance indicators'!D694)))","v":1.5322871572871573},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E94,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E294,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E494,'performance indicators'!E694)))","v":1.3827768184238982},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F94,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F294,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F494,'performance indicators'!F694)))","v":1.1287501604591883},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G94,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G294,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G494,'performance indicators'!G694)))","v":1.2849445546025193},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H94,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H294,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H494,'performance indicators'!H694)))","v":0.94906749263314472},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I94,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I294,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I494,'performance indicators'!I694)))","v":1.2289922199336187},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J94,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J294,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J494,'performance indicators'!J694)))","v":1.5075782958771491},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K94,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K294,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K494,'performance indicators'!K694)))","v":1.390491354573028},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L94,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L294,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L494,'performance indicators'!L694)))","v":1.8986630446998845},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M94,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M294,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M494,'performance indicators'!M694)))","v":2.081097302894146},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N94,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N294,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N494,'performance indicators'!N694)))","v":2.0468257175583289},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O94,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O294,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O494,'performance indicators'!O694)))","v":1.8687005157954897},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P94,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P294,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P494,'performance indicators'!P694)))","v":1.9183933580271122},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q94,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q294,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q494,'performance indicators'!Q694)))","v":1.96961182623168},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R94,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R294,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R494,'performance indicators'!R694)))","v":2.022351137882632},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S94,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S294,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S494,'performance indicators'!S694)))","v":1.4969406607610762},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T94,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T294,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T494,'performance indicators'!T694)))","v":1.1234308870223335},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U94,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U294,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U494,'performance indicators'!U694)))","v":1.3765672701656366},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V94,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V294,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V494,'performance indicators'!V694)))","v":2.0088620217174533},null,null,{"$f":"HLOOKUP($Y$3,$S886:$X902,12,FALSE)","v":2.0088620217174533},{"$f":"HLOOKUP($Z$3,$S886:$X902,12,FALSE)","v":1.3765672701656366},null,null,null,null,null,null,null,null,null,null,null,null,-0.24951541736386695,-8.0412934026549365E-2,0.34197839258110974,-1,-1,{"$f":"HLOOKUP($Y$3,$AL886:$AQ902,12,FALSE)","v":0.34197839258110974},{"$f":"HLOOKUP($Z$3,$AL886:$AQ902,12,FALSE)","v":-8.0412934026549365E-2}]
["Canterbury","Canterbury gross cost per in-service kilometre:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C95,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C295,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C495,'performance indicators'!C695)))","v":1.5510996338882945},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D95,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D295,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D495,'performance indicators'!D695)))","v":1.525296214023117},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E95,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E295,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E495,'performance indicators'!E695)))","v":1.8705843535292279},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F95,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F295,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F495,'performance indicators'!F695)))","v":1.9975825681754487},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G95,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G295,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G495,'performance indicators'!G695)))","v":1.8286429318934403},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H95,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H295,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H495,'performance indicators'!H695)))","v":1.8630443221136905},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I95,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I295,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I495,'performance indicators'!I695)))","v":2.06222941259173},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J95,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J295,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J495,'performance indicators'!J695)))","v":2.1442512588647547},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K95,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K295,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K495,'performance indicators'!K695)))","v":2.2123185079548571},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L95,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L295,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L495,'performance indicators'!L695)))","v":2.4191712622853667},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M95,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M295,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M495,'performance indicators'!M695)))","v":2.4300475905660655},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N95,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N295,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N495,'performance indicators'!N695)))","v":2.408144113173603},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O95,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O295,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O495,'performance indicators'!O695)))","v":2.4327097132603233},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P95,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P295,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P495,'performance indicators'!P695)))","v":2.5050393597412799},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q95,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q295,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q495,'performance indicators'!Q695)))","v":2.5795189712871562},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R95,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R295,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R495,'performance indicators'!R695)))","v":2.6562120977985928},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S95,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S295,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S495,'performance indicators'!S695)))","v":1.6425734196811781},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T95,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T295,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T495,'performance indicators'!T695)))","v":1.8952212588561765},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U95,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U295,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U495,'performance indicators'!U695)))","v":2.1389899401627219},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V95,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V295,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V495,'performance indicators'!V695)))","v":2.4190843418528627},null,null,{"$f":"HLOOKUP($Y$3,$S886:$X902,13,FALSE)","v":2.4190843418528627},{"$f":"HLOOKUP($Z$3,$S886:$X902,13,FALSE)","v":2.1389899401627219},null,null,null,null,null,null,null,null,null,null,null,null,0.15381220476831836,0.30221877118765117,0.47274046497258215,-1,-1,{"$f":"HLOOKUP($Y$3,$AL886:$AQ902,13,FALSE)","v":0.47274046497258215},{"$f":"HLOOKUP($Z$3,$AL886:$AQ902,13,FALSE)","v":0.30221877118765117}]
["West Coast","West Coast gross cost per in-service kilometre:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C96,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C296,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C496,'performance indicators'!C696)))","v":0.77109524824206266},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D96,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D296,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D496,'performance indicators'!D696)))","v":0.74765608352865975},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E96,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E296,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E496,'performance indicators'!E696)))","v":0.84894523758789686},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F96,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F296,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F496,'performance indicators'!F696)))","v":0.66656722778606448},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G96,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G296,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G496,'performance indicators'!G696)))","v":1.5750581011677618},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H96,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H296,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H496,'performance indicators'!H696)))","v":1.2727116212338594},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I96,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I296,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I496,'performance indicators'!I696)))","v":1.2714347202295553},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J96,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J296,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J496,'performance indicators'!J696)))","v":1.4287846153846153},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K96,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K296,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K496,'performance indicators'!K696)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L96,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L296,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L496,'performance indicators'!L696)))","v":0.59335985731924823},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M96,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M296,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M496,'performance indicators'!M696)))","v":0.59335985731924823},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N96,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N296,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N496,'performance indicators'!N696)))","v":0.59335985731924823},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O96,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O296,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O496,'performance indicators'!O696)))","v":0.64357250651666897},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P96,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P296,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P496,'performance indicators'!P696)))","v":0.64457401564000549},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q96,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q296,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q496,'performance indicators'!Q696)))","v":0.64560296336946088},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R96,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R296,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R496,'performance indicators'!R696)))","v":0.64664563040197554},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S96,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S296,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S496,'performance indicators'!S696)))","v":0.78923218978620635},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T96,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T296,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T496,'performance indicators'!T696)))","v":1.1191643874375177},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U96,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U296,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U496,'performance indicators'!U696)))","v":2.0580207633659748},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V96,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V296,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V496,'performance indicators'!V696)))","v":0.59335985731924823},null,null,{"$f":"HLOOKUP($Y$3,$S886:$X902,14,FALSE)","v":0.59335985731924823},{"$f":"HLOOKUP($Z$3,$S886:$X902,14,FALSE)","v":2.0580207633659748},null,null,null,null,null,null,null,null,null,null,null,null,0.41804199311825596,1.6076239540146839,-0.248180871233873,-1,-1,{"$f":"HLOOKUP($Y$3,$AL886:$AQ902,14,FALSE)","v":-0.248180871233873},{"$f":"HLOOKUP($Z$3,$AL886:$AQ902,14,FALSE)","v":1.6076239540146839}]
["Otago","Otago gross cost per in-service kilometre:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C97,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C297,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C497,'performance indicators'!C697)))","v":1.5488607117269724},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D97,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D297,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D497,'performance indicators'!D697)))","v":1.382404163714821},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E97,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E297,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E497,'performance indicators'!E697)))","v":1.6655470515490602},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F97,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F297,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F497,'performance indicators'!F697)))","v":1.5482211907654799},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G97,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G297,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G497,'performance indicators'!G697)))","v":1.3730150693561416},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H97,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H297,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H497,'performance indicators'!H697)))","v":1.6021529184886281},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I97,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I297,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I497,'performance indicators'!I697)))","v":1.077331184079843},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J97,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J297,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J497,'performance indicators'!J697)))","v":1.6581448791300191},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K97,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K297,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K497,'performance indicators'!K697)))","v":2.9020561290844871},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L97,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L297,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L497,'performance indicators'!L697)))","v":2.5615847118053794},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M97,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M297,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M497,'performance indicators'!M697)))","v":2.5182132287186123},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N97,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N297,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N497,'performance indicators'!N697)))","v":2.5066226627592112},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O97,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O297,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O497,'performance indicators'!O697)))","v":3.6976600737689309},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P97,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P297,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P497,'performance indicators'!P697)))","v":3.3248714206077654},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q97,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q297,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q497,'performance indicators'!Q697)))","v":3.4246358312502587},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R97,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R297,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R497,'performance indicators'!R697)))","v":3.5276216702812691},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S97,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S297,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S497,'performance indicators'!S697)))","v":1.5316123017467413},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T97,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T297,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T497,'performance indicators'!T697)))","v":1.5076464604716802},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U97,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U297,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U497,'performance indicators'!U697)))","v":1.8094489788874946},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V97,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V297,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V497,'performance indicators'!V697)))","v":2.5288068677610673},null,null,{"$f":"HLOOKUP($Y$3,$S886:$X902,15,FALSE)","v":2.5288068677610673},{"$f":"HLOOKUP($Z$3,$S886:$X902,15,FALSE)","v":1.8094489788874946},null,null,null,null,null,null,null,null,null,null,null,null,-1.5647459378413942E-2,0.18140144005365566,0.65107505657735065,-1,-1,{"$f":"HLOOKUP($Y$3,$AL886:$AQ902,15,FALSE)","v":0.65107505657735065},{"$f":"HLOOKUP($Z$3,$AL886:$AQ902,15,FALSE)","v":0.18140144005365566}]
["Southland","Southland gross cost per in-service kilometre:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C98,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C298,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C498,'performance indicators'!C698)))","v":3.2851969713595963},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D98,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D298,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D498,'performance indicators'!D698)))","v":3.4684279069767441},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E98,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E298,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E498,'performance indicators'!E698)))","v":3.7299023255813952},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F98,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F298,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F498,'performance indicators'!F698)))","v":3.3444422535211267},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G98,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G298,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G498,'performance indicators'!G698)))","v":3.1249519351887454},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H98,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H298,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H498,'performance indicators'!H698)))","v":2.7572548354701132},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I98,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I298,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I498,'performance indicators'!I698)))","v":2.3663871245418857},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J98,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J298,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J498,'performance indicators'!J698)))","v":2.4500084775605493},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K98,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K298,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K498,'performance indicators'!K698)))","v":3.1045751633986933},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L98,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L298,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L498,'performance indicators'!L698)))","v":2.9170420261552508},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M98,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M298,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M498,'performance indicators'!M698)))","v":2.9899695883238513},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N98,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N298,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N498,'performance indicators'!N698)))","v":3.3823255560862653},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O98,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O298,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O498,'performance indicators'!O698)))","v":3.4713779572785479},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P98,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P298,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P498,'performance indicators'!P698)))","v":3.5581630863921352},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q98,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q298,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q498,'performance indicators'!Q698)))","v":3.6471187506423939},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R98,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R298,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R498,'performance indicators'!R698)))","v":3.7382963415297739},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S98,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S298,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S498,'performance indicators'!S698)))","v":3.4933113615903513},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T98,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T298,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T498,'performance indicators'!T698)))","v":3.0887760440454737},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U98,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U298,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U498,'performance indicators'!U698)))","v":2.6399741566092079},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V98,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V298,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V498,'performance indicators'!V698)))","v":3.0964457235217888},null,null,{"$f":"HLOOKUP($Y$3,$S886:$X902,16,FALSE)","v":3.0964457235217888},{"$f":"HLOOKUP($Z$3,$S886:$X902,16,FALSE)","v":2.6399741566092079},null,null,null,null,null,null,null,null,null,null,null,null,-0.11580282307292256,-0.24427745386905808,-0.11360729032979389,-1,-1,{"$f":"HLOOKUP($Y$3,$AL886:$AQ902,16,FALSE)","v":-0.11360729032979389},{"$f":"HLOOKUP($Z$3,$AL886:$AQ902,16,FALSE)","v":-0.24427745386905808}]
["National","National total gross cost per in-service kilometre:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C99,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C299,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C499,'performance indicators'!C699)))","v":3.2079563979004311},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D99,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D299,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D499,'performance indicators'!D699)))","v":3.0831850853689593},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E99,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E299,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E499,'performance indicators'!E699)))","v":3.6873757118860566},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F99,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F299,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F499,'performance indicators'!F699)))","v":3.3507485729047568},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G99,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G299,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G499,'performance indicators'!G699)))","v":3.4260174594784831},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H99,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H299,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H499,'performance indicators'!H699)))","v":3.4128588883942919},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I99,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I299,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I499,'performance indicators'!I699)))","v":3.4489627975128099},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J99,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J299,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J499,'performance indicators'!J699)))","v":3.6652108132934993},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K99,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K299,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K499,'performance indicators'!K699)))","v":4.2130179545899367},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L99,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L299,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L499,'performance indicators'!L699)))","v":4.0644013993093013},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M99,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M299,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M499,'performance indicators'!M699)))","v":4.0128196418380764},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N99,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N299,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N499,'performance indicators'!N699)))","v":4.0034977099954698},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O99,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O299,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O499,'performance indicators'!O699)))","v":4.0767684466602647},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P99,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P299,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P499,'performance indicators'!P699)))","v":3.9570759893666425},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q99,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q299,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q499,'performance indicators'!Q699)))","v":3.9774784917410493},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R99,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R299,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R499,'performance indicators'!R699)))","v":3.8658713008433185},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S99,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S299,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S499,'performance indicators'!S699)))","v":3.3273517720810273},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T99,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T299,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T499,'performance indicators'!T699)))","v":3.3970222785737052},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U99,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U299,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U499,'performance indicators'!U699)))","v":3.7850917437432612},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V99,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V299,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V499,'performance indicators'!V699)))","v":4.0266649850762866},null,null,{"$f":"HLOOKUP($Y$3,$S886:$X902,17,FALSE)","v":4.0266649850762866},{"$f":"HLOOKUP($Z$3,$S886:$X902,17,FALSE)","v":3.7850917437432612},null,null,null,null,null,null,null,null,null,null,null,null,2.0938725829130922E-2,0.13756885445747424,0.21017110930771454,-1,-1,{"$f":"HLOOKUP($Y$3,$AL886:$AQ902,17,FALSE)","v":0.21017110930771454},{"$f":"HLOOKUP($Z$3,$AL886:$AQ902,17,FALSE)","v":0.13756885445747424}]
[null,{"$f":"VLOOKUP($B$805,$A887:$Y902,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C100,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C300,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C500,'performance indicators'!C700)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D100,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D300,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D500,'performance indicators'!D700)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E100,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E300,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E500,'performance indicators'!E700)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F100,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F300,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F500,'performance indicators'!F700)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G100,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G300,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G500,'performance indicators'!G700)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H100,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H300,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H500,'performance indicators'!H700)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I100,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I300,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I500,'performance indicators'!I700)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J100,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J300,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J500,'performance indicators'!J700)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K100,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K300,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K500,'performance indicators'!K700)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L100,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L300,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L500,'performance indicators'!L700)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M100,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M300,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M500,'performance indicators'!M700)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N100,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N300,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N500,'performance indicators'!N700)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O100,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O300,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O500,'performance indicators'!O700)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P100,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P300,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P500,'performance indicators'!P700)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q100,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q300,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q500,'performance indicators'!Q700)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R100,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R300,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R500,'performance indicators'!R700)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S100,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S300,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S500,'performance indicators'!S700)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T100,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T300,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T500,'performance indicators'!T700)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U100,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U300,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U500,'performance indicators'!U700)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V100,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V300,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V500,'performance indicators'!V700)))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y100,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y300,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y500,'performance indicators'!Y700)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z100,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z300,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z500,'performance indicators'!Z700)))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP($B$805,$A887:$AR902,44,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A887:$AS902,45,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B903","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I101,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I301,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I501,'performance indicators'!I701)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J101,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J301,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J501,'performance indicators'!J701)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K101,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K301,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K501,'performance indicators'!K701)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L101,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L301,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L501,'performance indicators'!L701)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M101,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M301,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M501,'performance indicators'!M701)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N101,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N301,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N501,'performance indicators'!N701)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O101,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O301,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O501,'performance indicators'!O701)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P101,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P301,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P501,'performance indicators'!P701)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q101,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q301,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q501,'performance indicators'!Q701)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R101,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R301,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R501,'performance indicators'!R701)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S101,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S301,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S501,'performance indicators'!S701)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T101,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T301,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T501,'performance indicators'!T701)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U101,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U301,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U501,'performance indicators'!U701)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V101,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V301,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V501,'performance indicators'!V701)))","v":{"$error":"#N/A"}},null,null,{"$f":"HLOOKUP($Y$3,$S886:$X904,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$S886:$X904,19,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$AL886:$AQ904,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$AL886:$AQ904,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B903","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C102,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C302,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C502,'performance indicators'!C702)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D102,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D302,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D502,'performance indicators'!D702)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E102,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E302,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E502,'performance indicators'!E702)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F102,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F302,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F502,'performance indicators'!F702)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G102,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G302,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G502,'performance indicators'!G702)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H102,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H302,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H502,'performance indicators'!H702)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I102,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I302,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I502,'performance indicators'!I702)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J102,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J302,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J502,'performance indicators'!J702)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K102,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K302,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K502,'performance indicators'!K702)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L102,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L302,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L502,'performance indicators'!L702)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M102,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M302,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M502,'performance indicators'!M702)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N102,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N302,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N502,'performance indicators'!N702)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O102,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O302,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O502,'performance indicators'!O702)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P102,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P302,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P502,'performance indicators'!P702)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q102,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q302,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q502,'performance indicators'!Q702)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R102,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R302,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R502,'performance indicators'!R702)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S102,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S302,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S502,'performance indicators'!S702)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T102,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T302,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T502,'performance indicators'!T702)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U102,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U302,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U502,'performance indicators'!U702)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V102,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V302,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V502,'performance indicators'!V702)))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y102,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y302,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y502,'performance indicators'!Y702)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z102,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z302,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z502,'performance indicators'!Z702)))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$AL886:$AQ933,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$AL886:$AQ905,20,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!B103,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!B303,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!B503,'performance indicators'!B703)))","v":"NETWORK UTILISATION"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2009-12","2012-15","2015-18",{"$f":"V886","v":"2018-21"},null,null,{"$f":"$Y$3","v":"2018-21"},{"$f":"Z866","v":"2015-18"}]
["Northland","Northland utilisation:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C104,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C304,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C504,'performance indicators'!C704)))","v":9.6518120973097847},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D104,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D304,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D504,'performance indicators'!D704)))","v":12.271343043418012},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E104,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E304,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E504,'performance indicators'!E704)))","v":10.333924299340273},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F104,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F304,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F504,'performance indicators'!F704)))","v":12.963196269117631},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G104,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G304,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G504,'performance indicators'!G704)))","v":13.499374356619308},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H104,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H304,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H504,'performance indicators'!H704)))","v":13.023859543434478},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I104,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I304,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I504,'performance indicators'!I704)))","v":11.273147499649811},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J104,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J304,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J504,'performance indicators'!J704)))","v":10.72886585871913},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K104,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K304,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K504,'performance indicators'!K704)))","v":13},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L104,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L304,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L504,'performance indicators'!L704)))","v":9},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M104,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M304,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M504,'performance indicators'!M704)))","v":9},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N104,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N304,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N504,'performance indicators'!N704)))","v":9},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O104,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O304,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O504,'performance indicators'!O704)))","v":9.057453717838408},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P104,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P304,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P504,'performance indicators'!P704)))","v":9.143713191873875},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q104,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q304,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q504,'performance indicators'!Q704)))","v":9.2495216925336408},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R104,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R304,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R504,'performance indicators'!R704)))","v":9.3275021599384917},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S104,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S304,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S504,'performance indicators'!S704)))","v":10.660931525559612},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T104,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T304,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T504,'performance indicators'!T704)))","v":13.162590188211391},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U104,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U304,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U504,'performance indicators'!U704)))","v":11.582497727972715},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V104,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V304,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V504,'performance indicators'!V704)))","v":9},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y104,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y304,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y504,'performance indicators'!Y704)))","v":9},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z104,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z304,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z504,'performance indicators'!Z704)))","v":11.582497727972715}]
["Auckland","Auckland utilisation:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C105,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C305,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C505,'performance indicators'!C705)))","v":12.046625199677296},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D105,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D305,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D505,'performance indicators'!D705)))","v":12.407595069967007},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E105,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E305,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E505,'performance indicators'!E705)))","v":15.227181130861476},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F105,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F305,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F505,'performance indicators'!F705)))","v":13.458912776618853},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G105,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G305,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G505,'performance indicators'!G705)))","v":14.250860307370806},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H105,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H305,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H505,'performance indicators'!H705)))","v":13.590009732402489},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I105,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I305,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I505,'performance indicators'!I705)))","v":14.722792927768726},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J105,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J305,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J505,'performance indicators'!J705)))","v":14.551059665214481},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K105,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K305,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K505,'performance indicators'!K705)))","v":13.898592919119192},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L105,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L305,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L505,'performance indicators'!L705)))","v":13.634449976749515},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M105,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M305,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M505,'performance indicators'!M705)))","v":14.116448120049073},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N105,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N305,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N505,'performance indicators'!N705)))","v":14.514776399085024},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O105,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O305,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O505,'performance indicators'!O705)))","v":14.347429766643005},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P105,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P305,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P505,'performance indicators'!P705)))","v":14.217486208266658},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q105,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q305,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q505,'performance indicators'!Q705)))","v":14.481677927630743},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R105,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R305,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R505,'performance indicators'!R705)))","v":14.594765205794351},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S105,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S305,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S505,'performance indicators'!S705)))","v":13.258948055457287},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T105,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T305,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T505,'performance indicators'!T705)))","v":13.769099509293866},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U105,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U305,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U505,'performance indicators'!U705)))","v":14.371595189503115},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V105,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V305,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V505,'performance indicators'!V705)))","v":14.092770421539422},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y105,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y305,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y505,'performance indicators'!Y705)))","v":14.092770421539422},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z105,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z305,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z505,'performance indicators'!Z705)))","v":14.371595189503115}]
["Waikato","Waikato utilisation:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C106,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C306,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C506,'performance indicators'!C706)))","v":6.346855872655798},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D106,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D306,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D506,'performance indicators'!D706)))","v":6.7057441871873218},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E106,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E306,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E506,'performance indicators'!E706)))","v":6.5849573153766814},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F106,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F306,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F506,'performance indicators'!F706)))","v":6.3976929597544476},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G106,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G306,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G506,'performance indicators'!G706)))","v":6.4576317569139796},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H106,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H306,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H506,'performance indicators'!H706)))","v":6.4834698307557872},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I106,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I306,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I506,'performance indicators'!I706)))","v":6.1137895952023147},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J106,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J306,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J506,'performance indicators'!J706)))","v":6.20131702197191},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K106,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K306,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K506,'performance indicators'!K706)))","v":7.8413318618755827},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L106,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L306,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L506,'performance indicators'!L706)))","v":6.2272902384853657},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M106,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M306,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M506,'performance indicators'!M706)))","v":6.2210383043826756},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N106,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N306,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N506,'performance indicators'!N706)))","v":6.2148482135494589},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O106,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O306,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O506,'performance indicators'!O706)))","v":6.2087199425883544},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P106,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P306,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P506,'performance indicators'!P706)))","v":6.2026515170813239},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q106,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q306,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q506,'performance indicators'!Q706)))","v":6.1966431172941689},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R106,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R306,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R506,'performance indicators'!R706)))","v":6.1906942039545934},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S106,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S306,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S506,'performance indicators'!S706)))","v":6.5465543146441494},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T106,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T306,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T506,'performance indicators'!T706)))","v":6.4461561955794107},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U106,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U306,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U506,'performance indicators'!U706)))","v":6.7301929438382038},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V106,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V306,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V506,'performance indicators'!V706)))","v":6.2210176524452878},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y106,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y306,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y506,'performance indicators'!Y706)))","v":6.2210176524452878},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z106,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z306,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z506,'performance indicators'!Z706)))","v":6.7301929438382038}]
["Bay of Plenty","Bay of Plenty utilisation:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C107,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C307,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C507,'performance indicators'!C707)))","v":3.8973202194819399},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D107,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D307,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D507,'performance indicators'!D707)))","v":4.159772867698698},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E107,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E307,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E507,'performance indicators'!E707)))","v":5.4710959956585592},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F107,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F307,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F507,'performance indicators'!F707)))","v":5.6010275270859431},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G107,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G307,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G507,'performance indicators'!G707)))","v":5.2294381992555694},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H107,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H307,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H507,'performance indicators'!H707)))","v":4.8323608428726272},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I107,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I307,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I507,'performance indicators'!I707)))","v":4.1246336963984822},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J107,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J307,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J507,'performance indicators'!J707)))","v":4.1906344546749921},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K107,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K307,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K507,'performance indicators'!K707)))","v":3.8970381126685716},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L107,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L307,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L507,'performance indicators'!L707)))","v":4.0177000469713553},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M107,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M307,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M507,'performance indicators'!M707)))","v":4.0177000469713553},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N107,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N307,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N507,'performance indicators'!N707)))","v":4.0177000469713553},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O107,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O307,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O507,'performance indicators'!O707)))","v":4.0177000469713553},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P107,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P307,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P507,'performance indicators'!P707)))","v":4.0177000469713553},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q107,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q307,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q507,'performance indicators'!Q707)))","v":4.0177000469713553},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R107,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R307,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R507,'performance indicators'!R707)))","v":4.0177000469713553},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S107,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S307,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S507,'performance indicators'!S707)))","v":4.5048442532865876},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T107,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T307,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T507,'performance indicators'!T707)))","v":5.2005440950602129},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U107,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U307,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U507,'performance indicators'!U707)))","v":4.0681423291504135},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V107,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V307,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V507,'performance indicators'!V707)))","v":4.0177000469713553},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y107,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y307,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y507,'performance indicators'!Y707)))","v":4.0177000469713553},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z107,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z307,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z507,'performance indicators'!Z707)))","v":4.0681423291504135}]
["Gisborne","Gisborne utilisation:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C108,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C308,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C508,'performance indicators'!C708)))","v":8.365485147296992},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D108,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D308,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D508,'performance indicators'!D708)))","v":7.1661502498411531},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E108,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E308,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E508,'performance indicators'!E708)))","v":7.2988143756947022},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F108,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F308,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F508,'performance indicators'!F708)))","v":7.2715820674323828},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G108,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G308,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G508,'performance indicators'!G708)))","v":8.0844539763505683},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H108,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H308,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H508,'performance indicators'!H708)))","v":8.0142012520287498},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I108,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I308,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I508,'performance indicators'!I708)))","v":9.8970757626425883},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J108,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J308,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J508,'performance indicators'!J708)))","v":7.7277962426461437},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K108,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K308,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K508,'performance indicators'!K708)))","v":7.9714285714285715},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L108,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L308,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L508,'performance indicators'!L708)))","v":8.203389830508474},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M108,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M308,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M508,'performance indicators'!M708)))","v":8.203389830508474},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N108,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N308,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N508,'performance indicators'!N708)))","v":8.203389830508474},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O108,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O308,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O508,'performance indicators'!O708)))","v":8.203389830508474},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P108,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P308,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P508,'performance indicators'!P708)))","v":8.2003388394747994},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q108,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q308,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q508,'performance indicators'!Q708)))","v":8.2003388394747994},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R108,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R308,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R508,'performance indicators'!R708)))","v":8.2003388394747994},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S108,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S308,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S508,'performance indicators'!S708)))","v":7.5445908102574517},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T108,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T308,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T508,'performance indicators'!T708)))","v":7.7499643468339992},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U108,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U308,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U508,'performance indicators'!U708)))","v":8.5246172865322993},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V108,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V308,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V508,'performance indicators'!V708)))","v":8.203389830508474},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y108,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y308,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y508,'performance indicators'!Y708)))","v":8.203389830508474},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z108,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z308,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z508,'performance indicators'!Z708)))","v":8.5246172865322993}]
["Hawkes Bay","Hawkes Bay utilisation:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C109,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C309,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C509,'performance indicators'!C709)))","v":4.5385673926665371},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D109,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D309,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D509,'performance indicators'!D709)))","v":4.8857737900485745},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E109,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E309,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E509,'performance indicators'!E709)))","v":4.604908087969152},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F109,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F309,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F509,'performance indicators'!F709)))","v":4.8471996100286807},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G109,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G309,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G509,'performance indicators'!G709)))","v":4.8622751698587088},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H109,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H309,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H509,'performance indicators'!H709)))","v":8.1022200727692297},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I109,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I309,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I509,'performance indicators'!I709)))","v":7.4433560924096804},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J109,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J309,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J509,'performance indicators'!J709)))","v":7.1789614705617559},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K109,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K309,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K509,'performance indicators'!K709)))","v":8.6703641328726917},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L109,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L309,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L509,'performance indicators'!L709)))","v":7.3869177754379249},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M109,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M309,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M509,'performance indicators'!M709)))","v":7.5642031205130662},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N109,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N309,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N509,'performance indicators'!N709)))","v":7.7457442327941033},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O109,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O309,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O509,'performance indicators'!O709)))","v":7.9316416196037141},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P109,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P309,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P509,'performance indicators'!P709)))","v":8.122001531540155},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q109,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q309,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q509,'performance indicators'!Q709)))","v":8.3169292619890882},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R109,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R309,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R509,'performance indicators'!R709)))","v":8.5165358476117543},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S109,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S309,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S509,'performance indicators'!S709)))","v":4.6726070812822496},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T109,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T309,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T509,'performance indicators'!T709)))","v":5.7781145859977272},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U109,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U309,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U509,'performance indicators'!U709)))","v":7.7690125767906775},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V109,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V309,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V509,'performance indicators'!V709)))","v":7.5656217095816984},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y109,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y309,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y509,'performance indicators'!Y709)))","v":7.5656217095816984},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z109,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z309,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z509,'performance indicators'!Z709)))","v":7.7690125767906775}]
["Taranaki","Taranaki utilisation:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C110,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C310,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C510,'performance indicators'!C710)))","v":7.9131363972700619},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D110,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D310,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D510,'performance indicators'!D710)))","v":5.5892902122630082},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E110,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E310,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E510,'performance indicators'!E710)))","v":5.9171157276537958},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F110,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F310,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F510,'performance indicators'!F710)))","v":6.0624107046660765},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G110,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G310,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G510,'performance indicators'!G710)))","v":8.0000383910601993},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H110,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H310,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H510,'performance indicators'!H710)))","v":8.5919752044265074},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I110,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I310,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I510,'performance indicators'!I710)))","v":8.3066898601495875},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J110,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J310,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J510,'performance indicators'!J710)))","v":8.179260536425879},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K110,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K310,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K510,'performance indicators'!K710)))","v":8.9817622628619755},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L110,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L310,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L510,'performance indicators'!L710)))","v":8.4216505779579602},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M110,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M310,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M510,'performance indicators'!M710)))","v":8.4637560600259096},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N110,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N310,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N510,'performance indicators'!N710)))","v":8.5060743999305153},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O110,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O310,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O510,'performance indicators'!O710)))","v":8.5486080443135766},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P110,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P310,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P510,'performance indicators'!P710)))","v":8.5913410900033877},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q110,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q310,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q510,'performance indicators'!Q710)))","v":8.6343016733806603},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R110,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R310,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R510,'performance indicators'!R710)))","v":8.6774763379154862},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S110,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S310,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S510,'performance indicators'!S710)))","v":6.2284206803534419},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T110,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T310,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T510,'performance indicators'!T710)))","v":7.4058262077449646},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U110,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U310,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U510,'performance indicators'!U710)))","v":8.4694673975598889},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V110,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V310,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V510,'performance indicators'!V710)))","v":8.463827012638129},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y110,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y310,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y510,'performance indicators'!Y710)))","v":8.463827012638129},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z110,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z310,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z510,'performance indicators'!Z710)))","v":8.4694673975598889}]
["Manawatu-Wanganui","Manawatu-Wanganui utilisation:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C111,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C311,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C511,'performance indicators'!C711)))","v":10.238044165246203},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D111,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D311,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D511,'performance indicators'!D711)))","v":11.901881456602183},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E111,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E311,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E511,'performance indicators'!E711)))","v":12.029646018019347},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F111,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F311,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F511,'performance indicators'!F711)))","v":11.699575511133956},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G111,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G311,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G511,'performance indicators'!G711)))","v":11.797817427666182},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H111,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H311,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H511,'performance indicators'!H711)))","v":11.593804026106131},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I111,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I311,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I511,'performance indicators'!I711)))","v":11.2219039022358},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J111,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J311,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J511,'performance indicators'!J711)))","v":8.2977756433073004},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K111,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K311,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K511,'performance indicators'!K711)))","v":8.3426564989564085},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L111,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L311,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L511,'performance indicators'!L711)))","v":8.4637308682816528},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M111,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M311,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M511,'performance indicators'!M711)))","v":8.577782283568995},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N111,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N311,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N511,'performance indicators'!N711)))","v":8.7493375211687177},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O111,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O311,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O511,'performance indicators'!O711)))","v":8.9243237487502807},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P111,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P311,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P511,'performance indicators'!P711)))","v":9.1028098284058689},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q111,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q311,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q511,'performance indicators'!Q711)))","v":9.2848658974515921},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R111,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R311,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R511,'performance indicators'!R711)))","v":9.4705627308155318},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S111,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S311,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S511,'performance indicators'!S711)))","v":11.426006868677499},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T111,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T311,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T511,'performance indicators'!T711)))","v":11.697024206749827},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U111,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U311,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U511,'performance indicators'!U711)))","v":9.1424884490028226},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V111,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V311,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V511,'performance indicators'!V711)))","v":8.598092498782437},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y111,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y311,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y511,'performance indicators'!Y711)))","v":8.598092498782437},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z111,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z311,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z511,'performance indicators'!Z711)))","v":9.1424884490028226}]
["Wellington","Wellington utilisation:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C112,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C312,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C512,'performance indicators'!C712)))","v":21.622343639729284},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D112,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D312,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D512,'performance indicators'!D712)))","v":21.045163628766744},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E112,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E312,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E512,'performance indicators'!E712)))","v":21.617024993838339},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F112,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F312,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F512,'performance indicators'!F712)))","v":22.415730903063082},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G112,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G312,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G512,'performance indicators'!G712)))","v":22.133270559836109},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H112,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H312,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H512,'performance indicators'!H712)))","v":22.544089243685125},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I112,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I312,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I512,'performance indicators'!I712)))","v":23.565190433343034},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J112,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J312,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J512,'performance indicators'!J712)))","v":24.810871352527123},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K112,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K312,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K512,'performance indicators'!K712)))","v":22.332470946125198},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L112,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L312,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L512,'performance indicators'!L712)))","v":24.96131754894197},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M112,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M312,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M512,'performance indicators'!M712)))","v":24.782832093176921},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N112,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N312,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N512,'performance indicators'!N712)))","v":24.912484961384717},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O112,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O312,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O512,'performance indicators'!O712)))","v":24.88211573262657},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P112,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P312,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P512,'performance indicators'!P712)))","v":24.910812995593684},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q112,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q312,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q512,'performance indicators'!Q712)))","v":24.904734764043187},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R112,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R312,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R512,'performance indicators'!R712)))","v":24.873940165959734},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S112,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S312,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S512,'performance indicators'!S712)))","v":21.426260055801482},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T112,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T312,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T512,'performance indicators'!T712)))","v":22.365062281437897},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U112,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U312,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U512,'performance indicators'!U712)))","v":23.538271846595787},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V112,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V312,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V512,'performance indicators'!V712)))","v":24.885284860836052},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y112,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y312,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y512,'performance indicators'!Y712)))","v":24.885284860836052},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z112,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z312,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z512,'performance indicators'!Z712)))","v":23.538271846595787}]
["Marlborough","Marlborough utilisation:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C113,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C313,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C513,'performance indicators'!C713)))","v":4.5039999999999996},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D113,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D313,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D513,'performance indicators'!D713)))","v":4.7046133333333335},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E113,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E313,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E513,'performance indicators'!E713)))","v":4.5127309541888128},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F113,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F313,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F513,'performance indicators'!F713)))","v":4.327093370039},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G113,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G313,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G513,'performance indicators'!G713)))","v":4.5591878871300757},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H113,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H313,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H513,'performance indicators'!H713)))","v":4.6419362239045654},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I113,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I313,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I513,'performance indicators'!I713)))","v":4.2469680787943513},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J113,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J313,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J513,'performance indicators'!J713)))","v":3.7593032086576801},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K113,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K313,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K513,'performance indicators'!K713)))","v":3.0436666666666667},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L113,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L313,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L513,'performance indicators'!L713)))","v":3.0365868481828127},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M113,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M313,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M513,'performance indicators'!M713)))","v":3.1279526761476437},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N113,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N313,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N513,'performance indicators'!N713)))","v":3.2220331429034479},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O113,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O313,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O513,'performance indicators'!O713)))","v":3.3187674729549044},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P113,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P313,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P513,'performance indicators'!P713)))","v":3.4184798022770551},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q113,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q313,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q513,'performance indicators'!Q713)))","v":3.5211701308698999},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R113,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R313,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R513,'performance indicators'!R713)))","v":3.6269397512256392},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S113,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S313,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S513,'performance indicators'!S713)))","v":4.5727098070037551},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T113,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T313,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T513,'performance indicators'!T713)))","v":4.5094058270245467},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U113,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U313,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U513,'performance indicators'!U713)))","v":3.5076289227697091},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V113,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V313,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V513,'performance indicators'!V713)))","v":3.1288575557446348},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y113,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y313,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y513,'performance indicators'!Y713)))","v":3.1288575557446348},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z113,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z313,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z513,'performance indicators'!Z713)))","v":3.5076289227697091}]
["Nelson","Nelson utilisation:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C114,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C314,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C514,'performance indicators'!C714)))","v":2.4530091555953626},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D114,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D314,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D514,'performance indicators'!D714)))","v":2.7169478031546999},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E114,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E314,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E514,'performance indicators'!E714)))","v":3.364346464825783},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F114,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F314,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F514,'performance indicators'!F714)))","v":5.3118409711906986},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G114,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G314,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G514,'performance indicators'!G714)))","v":5.8595915923756108},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H114,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H314,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H514,'performance indicators'!H714)))","v":6.5545547406772799},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I114,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I314,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I514,'performance indicators'!I714)))","v":5.9441692191118554},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J114,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J314,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J514,'performance indicators'!J714)))","v":5.8260685886243362},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K114,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K314,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K514,'performance indicators'!K714)))","v":7.6174683948855648},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L114,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L314,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L514,'performance indicators'!L714)))","v":6.9973265676524248},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M114,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M314,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M514,'performance indicators'!M714)))","v":6.9973146113360229},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N114,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N314,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N514,'performance indicators'!N714)))","v":6.9973146113360229},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O114,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O314,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O514,'performance indicators'!O714)))","v":6.9973146113360229},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P114,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P314,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P514,'performance indicators'!P714)))","v":6.9973146113360229},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q114,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q314,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q514,'performance indicators'!Q714)))","v":6.9973146113360229},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R114,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R314,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R514,'performance indicators'!R714)))","v":6.9973146113360229},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S114,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S314,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S514,'performance indicators'!S714)))","v":2.9242242766120361},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T114,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T314,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T514,'performance indicators'!T714)))","v":5.9027328055399151},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U114,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U314,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U514,'performance indicators'!U714)))","v":6.4370276165137845},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V114,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V314,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V514,'performance indicators'!V714)))","v":6.9973185967748233},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y114,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y314,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y514,'performance indicators'!Y714)))","v":6.9973185967748233},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z114,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z314,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z514,'performance indicators'!Z714)))","v":6.4370276165137845}]
["Canterbury","Canterbury utilisation:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C115,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C315,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C515,'performance indicators'!C715)))","v":7.4779735845970485},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D115,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D315,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D515,'performance indicators'!D715)))","v":5.465545191091894},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E115,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E315,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E515,'performance indicators'!E715)))","v":5.2514585549557316},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F115,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F315,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F515,'performance indicators'!F715)))","v":6.7917153351415287},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G115,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G315,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G515,'performance indicators'!G715)))","v":6.8963021210076558},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H115,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H315,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H515,'performance indicators'!H715)))","v":7.0033052409036562},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I115,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I315,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I515,'performance indicators'!I715)))","v":7.3259072563494883},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J115,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J315,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J515,'performance indicators'!J715)))","v":7.0217445021617468},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K115,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K315,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K515,'performance indicators'!K715)))","v":8.9825636340756123},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L115,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L315,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L515,'performance indicators'!L715)))","v":7.9135639197031225},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M115,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M315,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M515,'performance indicators'!M715)))","v":7.9137948646001011},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N115,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N315,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N515,'performance indicators'!N715)))","v":7.9140240304789646},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O115,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O315,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O515,'performance indicators'!O715)))","v":7.9142500431174554},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P115,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P315,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P515,'performance indicators'!P715)))","v":7.9144742653956275},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q115,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q315,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q515,'performance indicators'!Q715)))","v":7.9146960506895327},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R115,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R315,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R515,'performance indicators'!R715)))","v":7.9149166669057704},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S115,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S315,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S515,'performance indicators'!S715)))","v":6.07544721378573},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T115,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T315,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T515,'performance indicators'!T715)))","v":6.8980628087933509},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U115,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U315,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U515,'performance indicators'!U715)))","v":7.7648566769184511},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V115,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V315,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V515,'performance indicators'!V715)))","v":7.9137957931832332},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y115,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y315,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y515,'performance indicators'!Y715)))","v":7.9137957931832332},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z115,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z315,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z515,'performance indicators'!Z715)))","v":7.7648566769184511}]
["West Coast","West Coast utilisation:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C116,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C316,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C516,'performance indicators'!C716)))","v":1.21281696143192},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D116,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D316,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D516,'performance indicators'!D716)))","v":1.189665459194545},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E116,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E316,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E516,'performance indicators'!E716)))","v":1.1821436181546985},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F116,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F316,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F516,'performance indicators'!F716)))","v":1.6340187513317708},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G116,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G316,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G516,'performance indicators'!G716)))","v":1.9870312455168853},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H116,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H316,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H516,'performance indicators'!H716)))","v":1.9227546628407461},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I116,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I316,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I516,'performance indicators'!I716)))","v":1.9227546628407461},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J116,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J316,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J516,'performance indicators'!J716)))","v":1.9894769230769231},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K116,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K316,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K516,'performance indicators'!K716)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L116,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L316,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L516,'performance indicators'!L716)))","v":0},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M116,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M316,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M516,'performance indicators'!M716)))","v":0},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N116,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N316,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N516,'performance indicators'!N716)))","v":0},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O116,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O316,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O516,'performance indicators'!O716)))","v":0},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P116,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P316,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P516,'performance indicators'!P716)))","v":0},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q116,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q316,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q516,'performance indicators'!Q716)))","v":0},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R116,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R316,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R516,'performance indicators'!R716)))","v":0},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S116,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S316,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S516,'performance indicators'!S716)))","v":1.1948753462603878},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T116,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T316,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T516,'performance indicators'!T716)))","v":1.8257825829739442},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U116,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U316,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U516,'performance indicators'!U716)))","v":2.4746250927988123},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V116,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V316,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V516,'performance indicators'!V716)))","v":0},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y116,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y316,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y516,'performance indicators'!Y716)))","v":0},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z116,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z316,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z516,'performance indicators'!Z716)))","v":2.4746250927988123}]
["Otago","Otago utilisation:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C117,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C317,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C517,'performance indicators'!C717)))","v":3.9153026944269005},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D117,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D317,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D517,'performance indicators'!D717)))","v":4.3700459810362782},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E117,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E317,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E517,'performance indicators'!E717)))","v":4.432454110587563},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F117,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F317,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F517,'performance indicators'!F717)))","v":4.3538609690736871},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G117,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G317,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G517,'performance indicators'!G717)))","v":4.3002600066219108},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H117,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H317,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H517,'performance indicators'!H717)))","v":3.9966238109815153},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I117,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I317,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I517,'performance indicators'!I717)))","v":3.1528809321925801},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J117,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J317,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J517,'performance indicators'!J717)))","v":3.3522257413557091},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K117,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K317,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K517,'performance indicators'!K717)))","v":4.4683160143301413},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L117,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L317,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L517,'performance indicators'!L717)))","v":6.0895325309737469},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M117,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M317,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M517,'performance indicators'!M717)))","v":6.4284432365629591},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N117,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N317,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N517,'performance indicators'!N717)))","v":6.8667359499754301},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O117,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O317,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O517,'performance indicators'!O717)))","v":7.1625866617988221},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P117,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P317,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P517,'performance indicators'!P717)))","v":6.6697435109511627},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q117,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q317,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q517,'performance indicators'!Q717)))","v":7.0358381445959228},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R117,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R317,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R517,'performance indicators'!R717)))","v":7.3281113652166887},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S117,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S317,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S517,'performance indicators'!S717)))","v":4.274506214656598},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T117,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T317,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T517,'performance indicators'!T717)))","v":4.218984831969574},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U117,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U317,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U517,'performance indicators'!U717)))","v":3.6062336523926954},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V117,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V317,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V517,'performance indicators'!V717)))","v":6.4615705725040451},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y117,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y317,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y517,'performance indicators'!Y717)))","v":6.4615705725040451},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z117,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z317,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z517,'performance indicators'!Z717)))","v":3.6062336523926954}]
["Southland","Southland utilisation:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C118,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C318,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C518,'performance indicators'!C718)))","v":3},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D118,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D318,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D518,'performance indicators'!D718)))","v":2.845813953488372},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E118,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E318,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E518,'performance indicators'!E718)))","v":2.9977674418604652},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F118,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F318,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F518,'performance indicators'!F718)))","v":2.506780281690141},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G118,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G318,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G518,'performance indicators'!G718)))","v":2.7540175552579589},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H118,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H318,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H518,'performance indicators'!H718)))","v":5.5819780105121755},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I118,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I318,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I518,'performance indicators'!I718)))","v":5.5819780105121755},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J118,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J318,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J518,'performance indicators'!J718)))","v":1},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K118,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K318,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K518,'performance indicators'!K718)))","v":5.5930326797385623},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L118,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L318,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L518,'performance indicators'!L718)))","v":3.6639116791719317},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M118,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M318,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M518,'performance indicators'!M718)))","v":3.6729807674867136},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N118,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N318,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N518,'performance indicators'!N718)))","v":3.6865843999588868},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O118,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O318,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O518,'performance indicators'!O718)))","v":3.7047225765884506},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P118,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P318,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P518,'performance indicators'!P718)))","v":3.7092571207458418},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q118,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q318,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q518,'performance indicators'!Q718)))","v":3.7273952973754056},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R118,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R318,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R518,'performance indicators'!R718)))","v":3.7319298415327968},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S118,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S318,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S518,'performance indicators'!S718)))","v":2.9481588131559149},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T118,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T318,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T518,'performance indicators'!T718)))","v":3.5632032618895373},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U118,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U318,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U518,'performance indicators'!U718)))","v":4.0571817651819044},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V118,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V318,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V518,'performance indicators'!V718)))","v":3.6744922822058443},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y118,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y318,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y518,'performance indicators'!Y718)))","v":3.6744922822058443},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z118,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z318,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z518,'performance indicators'!Z718)))","v":4.0571817651819044}]
["National","National total utilisation:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C119,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C319,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C519,'performance indicators'!C719)))","v":11.978020093628977},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D119,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D319,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D519,'performance indicators'!D719)))","v":11.559210255454097},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E119,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E319,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E519,'performance indicators'!E719)))","v":13.00534806811511},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F119,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F319,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F519,'performance indicators'!F719)))","v":12.707774269488299},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G119,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G319,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G519,'performance indicators'!G719)))","v":13.089430137137166},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H119,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H319,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H519,'performance indicators'!H719)))","v":12.907634462293201},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I119,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I319,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I519,'performance indicators'!I719)))","v":13.453609158460377},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J119,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J319,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J519,'performance indicators'!J719)))","v":13.511861624582687},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K119,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K319,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K519,'performance indicators'!K719)))","v":13.347544684959933},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L119,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L319,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L519,'performance indicators'!L719)))","v":13.359788043173268},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M119,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M319,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M519,'performance indicators'!M719)))","v":13.622469592249434},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N119,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N319,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N519,'performance indicators'!N719)))","v":13.899231693820651},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O119,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O319,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O519,'performance indicators'!O719)))","v":13.862095887545626},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P119,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P319,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P519,'performance indicators'!P719)))","v":13.784510686697645},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q119,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q319,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q519,'performance indicators'!Q719)))","v":13.980105326778174},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R119,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R319,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R519,'performance indicators'!R719)))","v":14.085613546732745},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S119,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S319,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S519,'performance indicators'!S719)))","v":12.182378138014212},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T119,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T319,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T519,'performance indicators'!T719)))","v":12.903342261171495},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U119,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U319,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U519,'performance indicators'!U719)))","v":13.436081245100224},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V119,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V319,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V519,'performance indicators'!V719)))","v":13.629367090130975},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y119,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y319,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y519,'performance indicators'!Y719)))","v":13.629367090130975},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z119,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z319,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z519,'performance indicators'!Z719)))","v":13.436081245100224}]
[null,{"$f":"VLOOKUP($B$805,$A907:$Y922,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C120,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C320,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C520,'performance indicators'!C720)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D120,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D320,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D520,'performance indicators'!D720)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E120,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E320,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E520,'performance indicators'!E720)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F120,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F320,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F520,'performance indicators'!F720)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G120,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G320,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G520,'performance indicators'!G720)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H120,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H320,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H520,'performance indicators'!H720)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I120,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I320,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I520,'performance indicators'!I720)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J120,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J320,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J520,'performance indicators'!J720)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K120,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K320,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K520,'performance indicators'!K720)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L120,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L320,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L520,'performance indicators'!L720)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M120,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M320,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M520,'performance indicators'!M720)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N120,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N320,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N520,'performance indicators'!N720)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O120,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O320,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O520,'performance indicators'!O720)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P120,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P320,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P520,'performance indicators'!P720)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q120,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q320,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q520,'performance indicators'!Q720)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R120,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R320,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R520,'performance indicators'!R720)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S120,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S320,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S520,'performance indicators'!S720)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T120,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T320,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T520,'performance indicators'!T720)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U120,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U320,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U520,'performance indicators'!U720)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V120,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V320,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V520,'performance indicators'!V720)))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y120,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y320,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y520,'performance indicators'!Y720)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z120,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z320,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z520,'performance indicators'!Z720)))","v":{"$error":"#N/A"}}]
[null,{"$f":"B923","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I121,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I321,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I521,'performance indicators'!I721)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J121,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J321,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J521,'performance indicators'!J721)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K121,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K321,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K521,'performance indicators'!K721)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L121,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L321,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L521,'performance indicators'!L721)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M121,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M321,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M521,'performance indicators'!M721)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N121,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N321,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N521,'performance indicators'!N721)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O121,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O321,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O521,'performance indicators'!O721)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P121,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P321,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P521,'performance indicators'!P721)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q121,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q321,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q521,'performance indicators'!Q721)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R121,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R321,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R521,'performance indicators'!R721)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S121,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S321,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S521,'performance indicators'!S721)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T121,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T321,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T521,'performance indicators'!T721)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U121,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U321,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U521,'performance indicators'!U721)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V121,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V321,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V521,'performance indicators'!V721)))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y121,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y321,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y521,'performance indicators'!Y721)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z121,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z321,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z521,'performance indicators'!Z721)))","v":{"$error":"#N/A"}}]
[null,{"$f":"B923","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C122,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C322,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C522,'performance indicators'!C722)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D122,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D322,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D522,'performance indicators'!D722)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E122,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E322,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E522,'performance indicators'!E722)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F122,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F322,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F522,'performance indicators'!F722)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G122,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G322,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G522,'performance indicators'!G722)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H122,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H322,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H522,'performance indicators'!H722)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I122,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I322,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I522,'performance indicators'!I722)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J122,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J322,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J522,'performance indicators'!J722)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K122,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K322,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K522,'performance indicators'!K722)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L122,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L322,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L522,'performance indicators'!L722)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M122,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M322,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M522,'performance indicators'!M722)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N122,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N322,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N522,'performance indicators'!N722)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O122,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O322,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O522,'performance indicators'!O722)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P122,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P322,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P522,'performance indicators'!P722)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q122,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q322,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q522,'performance indicators'!Q722)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R122,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R322,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R522,'performance indicators'!R722)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S122,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S322,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S522,'performance indicators'!S722)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T122,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T322,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T522,'performance indicators'!T722)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U122,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U322,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U522,'performance indicators'!U722)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V122,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V322,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V522,'performance indicators'!V722)))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y122,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y322,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y522,'performance indicators'!Y722)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z122,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z322,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z522,'performance indicators'!Z722)))","v":{"$error":"#N/A"}}]
[null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!B123,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!B323,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!B523,'performance indicators'!B723)))","v":"NETWORK FAREBOX RATIO"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2009-12","2012-15","2015-18",{"$f":"V906","v":"2018-21"},null,null,{"$f":"$Y$3","v":"2018-21"},{"$f":"Z906","v":"2015-18"}]
["Northland","Northland network farebox ratio:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C124,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C324,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C524,'performance indicators'!C724)))","v":0.47035404296940408},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D124,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D324,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D524,'performance indicators'!D724)))","v":0.48298236888917295},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E124,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E324,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E524,'performance indicators'!E724)))","v":0.51822342210537364},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F124,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F324,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F524,'performance indicators'!F724)))","v":0.48849450570693137},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G124,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G324,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G524,'performance indicators'!G724)))","v":0.44695668854397191},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H124,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H324,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H524,'performance indicators'!H724)))","v":0.43307965750754979},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I124,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I324,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I524,'performance indicators'!I724)))","v":0.40317854488402177},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J124,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J324,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J524,'performance indicators'!J724)))","v":0.40851683266794681},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K124,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K324,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K524,'performance indicators'!K724)))","v":0.32303519450199203},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L124,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L324,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L524,'performance indicators'!L724)))","v":0.34242036600450371},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M124,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M324,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M524,'performance indicators'!M724)))","v":0.33442121210683046},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N124,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N324,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N524,'performance indicators'!N724)))","v":0.32156102478017906},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O124,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O324,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O524,'performance indicators'!O724)))","v":0.31391389953765408},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P124,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P324,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P524,'performance indicators'!P724)))","v":0.31705362077155336},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q124,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q324,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q524,'performance indicators'!Q724)))","v":0.32022390952789676},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R124,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R324,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R524,'performance indicators'!R724)))","v":0.33802107684397031},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S124,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S324,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S524,'performance indicators'!S724)))","v":0.49147752500999498},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T124,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T324,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T524,'performance indicators'!T724)))","v":0.45532647102229151},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U124,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U324,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U524,'performance indicators'!U724)))","v":0.36982368131089555},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V124,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V324,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V524,'performance indicators'!V724)))","v":0.33260711943361199},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y124,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y324,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y524,'performance indicators'!Y724)))","v":0.33260711943361199},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z124,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z324,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z524,'performance indicators'!Z724)))","v":0.36982368131089555}]
["Auckland","Auckland network farebox ratio:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C125,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C325,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C525,'performance indicators'!C725)))","v":0.41806966893576647},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D125,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D325,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D525,'performance indicators'!D725)))","v":0.45033958193849821},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E125,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E325,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E525,'performance indicators'!E725)))","v":0.42307095292570618},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F125,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F325,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F525,'performance indicators'!F725)))","v":0.44262750599184758},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G125,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G325,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G525,'performance indicators'!G725)))","v":0.43832699939578695},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H125,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H325,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H525,'performance indicators'!H725)))","v":0.4749757973067365},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I125,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I325,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I525,'performance indicators'!I725)))","v":0.49681639109048348},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J125,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J325,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J525,'performance indicators'!J725)))","v":0.47138245362510856},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K125,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K325,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K525,'performance indicators'!K725)))","v":0.41973922185173967},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L125,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L325,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L525,'performance indicators'!L725)))","v":0.41768361905407186},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M125,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M325,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M525,'performance indicators'!M725)))","v":0.43204240292366597},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N125,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N325,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N525,'performance indicators'!N725)))","v":0.44273756952914839},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O125,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O325,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O525,'performance indicators'!O725)))","v":0.45024702731046223},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P125,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P325,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P525,'performance indicators'!P725)))","v":0.45947887763302281},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q125,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q325,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q525,'performance indicators'!Q725)))","v":0.46828676435146471},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R125,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R325,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R525,'performance indicators'!R725)))","v":0.49267313450050376},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S125,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S325,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S525,'performance indicators'!S725)))","v":0.43027960206867788},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T125,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T325,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T525,'performance indicators'!T725)))","v":0.45261894552752613},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U125,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U325,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U525,'performance indicators'!U725)))","v":0.46033121176595015},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V125,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V325,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V525,'performance indicators'!V725)))","v":0.43107934639934198},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y125,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y325,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y525,'performance indicators'!Y725)))","v":0.43107934639934198},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z125,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z325,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z525,'performance indicators'!Z725)))","v":0.46033121176595015}]
["Waikato","Waikato network farebox ratio:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C126,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C326,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C526,'performance indicators'!C726)))","v":0.28944862381501385},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D126,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D326,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D526,'performance indicators'!D726)))","v":0.31937102812150492},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E126,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E326,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E526,'performance indicators'!E726)))","v":0.33463576413078217},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F126,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F326,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F526,'performance indicators'!F726)))","v":0.34372184708227654},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G126,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G326,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G526,'performance indicators'!G726)))","v":0.35683510121323647},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H126,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H326,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H526,'performance indicators'!H726)))","v":0.34868184520776085},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I126,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I326,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I526,'performance indicators'!I726)))","v":0.33071650205293424},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J126,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J326,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J526,'performance indicators'!J726)))","v":0.31325059937017119},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K126,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K326,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K526,'performance indicators'!K726)))","v":0.33923487371861222},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L126,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L326,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L526,'performance indicators'!L726)))","v":0.31155183048945478},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M126,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M326,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M526,'performance indicators'!M726)))","v":0.31310894120578614},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N126,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N326,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N526,'performance indicators'!N726)))","v":0.3110245766705616},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O126,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O326,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O526,'performance indicators'!O726)))","v":0.30895634834827973},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P126,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P326,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P526,'performance indicators'!P726)))","v":0.30690407524518831},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q126,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q326,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q526,'performance indicators'!Q726)))","v":0.3048675901650611},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R126,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R326,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R526,'performance indicators'!R726)))","v":0.30284674392104122},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S126,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S326,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S526,'performance indicators'!S726)))","v":0.31538453746639983},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T126,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T326,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T526,'performance indicators'!T726)))","v":0.34974931813941179},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U126,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U326,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U526,'performance indicators'!U726)))","v":0.327905966390589},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V126,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V326,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V526,'performance indicators'!V726)))","v":0.31189134691877068},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y126,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y326,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y526,'performance indicators'!Y726)))","v":0.31189134691877068},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z126,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z326,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z526,'performance indicators'!Z726)))","v":0.327905966390589}]
["Bay of Plenty","Bay of Plenty network farebox ratio:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C127,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C327,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C527,'performance indicators'!C727)))","v":0.28786503063035407},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D127,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D327,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D527,'performance indicators'!D727)))","v":0.30687356325204179},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E127,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E327,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E527,'performance indicators'!E727)))","v":0.32924455997812851},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F127,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F327,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F527,'performance indicators'!F727)))","v":0.35202132540177083},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G127,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G327,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G527,'performance indicators'!G727)))","v":0.33830076770677497},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H127,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H327,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H527,'performance indicators'!H727)))","v":0.30639846109043595},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I127,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I327,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I527,'performance indicators'!I727)))","v":0.31507256586069649},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J127,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J327,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J527,'performance indicators'!J727)))","v":0.31995361525122146},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K127,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K327,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K527,'performance indicators'!K727)))","v":0.31087891261368711},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L127,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L327,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L527,'performance indicators'!L727)))","v":0.30610744680036106},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M127,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M327,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M527,'performance indicators'!M727)))","v":0.30608732684829609},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N127,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N327,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N527,'performance indicators'!N727)))","v":0.30606666126791277},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O127,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O327,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O527,'performance indicators'!O727)))","v":0.30604565821735247},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P127,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P327,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P527,'performance indicators'!P727)))","v":0.30602312709650609},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q127,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q327,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q527,'performance indicators'!Q727)))","v":0.30600014574702761},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R127,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R327,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R527,'performance indicators'!R727)))","v":0.30597563737141092},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S127,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S327,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S527,'performance indicators'!S727)))","v":0.30868601300970827},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T127,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T327,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T527,'performance indicators'!T727)))","v":0.33068799510510538},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U127,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U327,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U527,'performance indicators'!U727)))","v":0.31527747441923798},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V127,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V327,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V527,'performance indicators'!V727)))","v":0.30608714406636928},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y127,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y327,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y527,'performance indicators'!Y727)))","v":0.30608714406636928},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z127,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z327,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z527,'performance indicators'!Z727)))","v":0.31527747441923798}]
["Gisborne","Gisborne network farebox ratio:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C128,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C328,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C528,'performance indicators'!C728)))","v":0.42631577893732725},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D128,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D328,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D528,'performance indicators'!D728)))","v":0.46461273704560441},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E128,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E328,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E528,'performance indicators'!E728)))","v":0.43652197297533007},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F128,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F328,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F528,'performance indicators'!F728)))","v":0.44439052056960271},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G128,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G328,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G528,'performance indicators'!G728)))","v":0.41257361607099807},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H128,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H328,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H528,'performance indicators'!H728)))","v":0.39190863107221197},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I128,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I328,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I528,'performance indicators'!I728)))","v":0.25391595952297741},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J128,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J328,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J528,'performance indicators'!J728)))","v":0.31854928333024118},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K128,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K328,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K528,'performance indicators'!K728)))","v":0.33848496854463178},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L128,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L328,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L528,'performance indicators'!L728)))","v":0.32725998598458306},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M128,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M328,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M528,'performance indicators'!M728)))","v":0.32248708670552162},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N128,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N328,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N528,'performance indicators'!N728)))","v":0.31774759818196663},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O128,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O328,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O528,'performance indicators'!O728)))","v":0.32259312372378846},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P128,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P328,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P528,'performance indicators'!P728)))","v":0.32068662080591731},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q128,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q328,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q528,'performance indicators'!Q728)))","v":0.318675097369157},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R128,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R328,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R528,'performance indicators'!R728)))","v":0.31638626211843357},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S128,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S328,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S528,'performance indicators'!S728)))","v":0.44287401719953151},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T128,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T328,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T528,'performance indicators'!T728)))","v":0.41698657870087458},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U128,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U328,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U528,'performance indicators'!U728)))","v":0.30490692954304438},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V128,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V328,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V528,'performance indicators'!V728)))","v":0.32245145966249622},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y128,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y328,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y528,'performance indicators'!Y728)))","v":0.32245145966249622},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z128,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z328,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z528,'performance indicators'!Z728)))","v":0.30490692954304438}]
["Hawkes Bay","Hawkes Bay network farebox ratio:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C129,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C329,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C529,'performance indicators'!C729)))","v":0.32430804274718028},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D129,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D329,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D529,'performance indicators'!D729)))","v":0.35304921140571366},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E129,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E329,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E529,'performance indicators'!E729)))","v":0.28617644765094302},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F129,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F329,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F529,'performance indicators'!F729)))","v":0.31464404648943123},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G129,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G329,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G529,'performance indicators'!G729)))","v":0.3706824245271832},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H129,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H329,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H529,'performance indicators'!H729)))","v":0.37795553190515851},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I129,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I329,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I529,'performance indicators'!I729)))","v":0.36196894625362419},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J129,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J329,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J529,'performance indicators'!J729)))","v":0.38680569936189307},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K129,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K329,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K529,'performance indicators'!K729)))","v":0.51946782213206799},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L129,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L329,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L529,'performance indicators'!L729)))","v":0.38283067713851904},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M129,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M329,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M529,'performance indicators'!M729)))","v":0.37973214686404111},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N129,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N329,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N529,'performance indicators'!N729)))","v":0.37812969304763316},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O129,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O329,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O529,'performance indicators'!O729)))","v":0.37471144620024155},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P129,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P329,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P529,'performance indicators'!P729)))","v":0.37105705922362447},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q129,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q329,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q529,'performance indicators'!Q729)))","v":0.36741783863117022},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R129,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R329,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R529,'performance indicators'!R729)))","v":0.36379999536944546},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S129,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S329,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S529,'performance indicators'!S729)))","v":0.31617634095628128},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T129,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T329,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T529,'performance indicators'!T729)))","v":0.3527801015872562},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U129,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U329,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U529,'performance indicators'!U729)))","v":0.42695053553038498},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V129,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V329,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V529,'performance indicators'!V729)))","v":0.38019906077773113},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y129,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y329,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y529,'performance indicators'!Y729)))","v":0.38019906077773113},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z129,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z329,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z529,'performance indicators'!Z729)))","v":0.42695053553038498}]
["Taranaki","Taranaki network farebox ratio:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C130,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C330,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C530,'performance indicators'!C730)))","v":0.44039035418293648},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D130,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D330,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D530,'performance indicators'!D730)))","v":0.35219495602108974},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E130,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E330,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E530,'performance indicators'!E730)))","v":0.35912412207234096},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F130,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F330,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F530,'performance indicators'!F730)))","v":0.36280198384977674},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G130,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G330,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G530,'performance indicators'!G730)))","v":0.36732891008322566},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H130,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H330,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H530,'performance indicators'!H730)))","v":0.36445491029892579},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I130,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I330,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I530,'performance indicators'!I730)))","v":0.38965038139800928},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J130,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J330,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J530,'performance indicators'!J730)))","v":0.39516520200399197},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K130,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K330,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K530,'performance indicators'!K730)))","v":0.38527556718420813},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L130,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L330,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L530,'performance indicators'!L730)))","v":0.39767201504549227},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M130,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M330,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M530,'performance indicators'!M730)))","v":0.39518650932064947},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N130,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N330,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N530,'performance indicators'!N730)))","v":0.39237277230452916},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O130,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O330,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O530,'performance indicators'!O730)))","v":0.35907082703193133},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P130,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P330,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P530,'performance indicators'!P730)))","v":0.35669692377514461},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q130,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q330,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q530,'performance indicators'!Q730)))","v":0.35441868133559851},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R130,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R330,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R530,'performance indicators'!R730)))","v":0.35223186676998364},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S130,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S330,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S530,'performance indicators'!S730)))","v":0.37595807588393515},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T130,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T330,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T530,'performance indicators'!T730)))","v":0.36490836840152041},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U130,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U330,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U530,'performance indicators'!U730)))","v":0.39001434057924711},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V130,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V330,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V530,'performance indicators'!V730)))","v":0.39504847507412305},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y130,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y330,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y530,'performance indicators'!Y730)))","v":0.39504847507412305},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z130,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z330,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z530,'performance indicators'!Z730)))","v":0.39001434057924711}]
["Manawatu-Wanganui","Manawatu-Wanganui network farebox ratio:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C131,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C331,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C531,'performance indicators'!C731)))","v":0.37171087515036694},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D131,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D331,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D531,'performance indicators'!D731)))","v":0.34878583440207633},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E131,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E331,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E531,'performance indicators'!E731)))","v":0.36840292095024291},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F131,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F331,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F531,'performance indicators'!F731)))","v":0.40090287617373233},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G131,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G331,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G531,'performance indicators'!G731)))","v":0.4201750008750556},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H131,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H331,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H531,'performance indicators'!H731)))","v":0.39216057866414833},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I131,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I331,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I531,'performance indicators'!I731)))","v":0.37415362880999209},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J131,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J331,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J531,'performance indicators'!J731)))","v":0.34183074436085525},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K131,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K331,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K531,'performance indicators'!K731)))","v":0.40021828840973156},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L131,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L331,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L531,'performance indicators'!L731)))","v":0.33511447472656403},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M131,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M331,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M531,'performance indicators'!M731)))","v":0.33126862711599475},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N131,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N331,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N531,'performance indicators'!N731)))","v":0.3338534773316742},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O131,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O331,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O531,'performance indicators'!O731)))","v":0.3263373685599491},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P131,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P331,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P531,'performance indicators'!P731)))","v":0.32633733867070858},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q131,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q331,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q531,'performance indicators'!Q731)))","v":0.32633728737690243},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R131,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R331,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R531,'performance indicators'!R731)))","v":0.32633726830476512},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S131,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S331,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S531,'performance indicators'!S731)))","v":0.36285289946463989},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T131,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T331,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T531,'performance indicators'!T731)))","v":0.40445726919407171},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U131,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U331,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U531,'performance indicators'!U731)))","v":0.37275101684725254},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V131,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V331,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V531,'performance indicators'!V731)))","v":0.33339570421149711},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y131,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y331,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y531,'performance indicators'!Y731)))","v":0.33339570421149711},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z131,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z331,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z531,'performance indicators'!Z731)))","v":0.37275101684725254}]
["Wellington","Wellington network farebox ratio:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C132,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C332,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C532,'performance indicators'!C732)))","v":0.53009932180988795},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D132,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D332,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D532,'performance indicators'!D732)))","v":0.54570308226799003},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E132,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E332,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E532,'performance indicators'!E732)))","v":0.52428028938189963},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F132,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F332,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F532,'performance indicators'!F732)))","v":0.56615341833795418},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G132,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G332,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G532,'performance indicators'!G732)))","v":0.56193986191746392},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H132,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H332,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H532,'performance indicators'!H732)))","v":0.55501268026502348},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I132,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I332,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I532,'performance indicators'!I732)))","v":0.55267268929870916},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J132,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J332,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J532,'performance indicators'!J732)))","v":0.53444220705517265},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K132,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K332,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K532,'performance indicators'!K732)))","v":0.49278392517804737},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L132,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L332,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L532,'performance indicators'!L732)))","v":0.50666466186895076},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M132,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M332,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M532,'performance indicators'!M732)))","v":0.52042439913195171},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N132,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N332,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N532,'performance indicators'!N732)))","v":0.52811044672105145},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O132,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O332,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O532,'performance indicators'!O732)))","v":0.51487506847875775},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P132,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P332,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P532,'performance indicators'!P732)))","v":0.53035077985423407},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q132,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q332,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q532,'performance indicators'!Q732)))","v":0.53253462743468671},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R132,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R332,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R532,'performance indicators'!R732)))","v":0.53426761117007449},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S132,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S332,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S532,'performance indicators'!S732)))","v":0.53313107883101707},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T132,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T332,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T532,'performance indicators'!T732)))","v":0.56090490446718777},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U132,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U332,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U532,'performance indicators'!U732)))","v":0.52494754977344027},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V132,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V332,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V532,'performance indicators'!V732)))","v":0.51846113229659052},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y132,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y332,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y532,'performance indicators'!Y732)))","v":0.51846113229659052},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z132,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z332,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z532,'performance indicators'!Z732)))","v":0.52494754977344027}]
["Marlborough","Marlborough network farebox ratio:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C133,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C333,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C533,'performance indicators'!C733)))","v":0.39093811163559866},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D133,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D333,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D533,'performance indicators'!D733)))","v":0.38819725648993941},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E133,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E333,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E533,'performance indicators'!E733)))","v":0.43008488968410935},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F133,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F333,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F533,'performance indicators'!F733)))","v":0.46166849216660982},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G133,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G333,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G533,'performance indicators'!G733)))","v":0.43551182384908116},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H133,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H333,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H533,'performance indicators'!H733)))","v":0.34087221713937177},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I133,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I333,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I533,'performance indicators'!I733)))","v":0.45469334527635807},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J133,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J333,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J533,'performance indicators'!J733)))","v":0.36311726763244156},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K133,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K333,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K533,'performance indicators'!K733)))","v":0.27911166527538916},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L133,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L333,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L533,'performance indicators'!L733)))","v":0.27513200961286471},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M133,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M333,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M533,'performance indicators'!M733)))","v":0.27855933849440884},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N133,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N333,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N533,'performance indicators'!N733)))","v":0.28205354776000707},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O133,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O333,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O533,'performance indicators'!O733)))","v":0.24519400872744426},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P133,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P333,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P533,'performance indicators'!P733)))","v":0.24849464082740741},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q133,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q333,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q533,'performance indicators'!Q733)))","v":0.25186449395646787},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R133,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R333,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R533,'performance indicators'!R733)))","v":0.25530132370189712},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S133,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S333,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S533,'performance indicators'!S733)))","v":0.40225950046000369},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T133,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T333,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T533,'performance indicators'!T733)))","v":0.41002370814809114},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U133,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U333,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U533,'performance indicators'!U733)))","v":0.36172776539646012},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V133,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V333,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V533,'performance indicators'!V733)))","v":0.2785927008379423},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y133,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y333,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y533,'performance indicators'!Y733)))","v":0.2785927008379423},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z133,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z333,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z533,'performance indicators'!Z733)))","v":0.36172776539646012}]
["Nelson","Nelson network farebox ratio:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C134,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C334,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C534,'performance indicators'!C734)))","v":0.3242065070155109},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D134,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D334,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D534,'performance indicators'!D734)))","v":0.3705960501775632},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E134,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E334,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E534,'performance indicators'!E734)))","v":0.50929295623588877},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F134,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F334,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F534,'performance indicators'!F734)))","v":0.67173555523708106},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G134,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G334,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G534,'performance indicators'!G734)))","v":0.66206861347608159},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H134,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H334,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H534,'performance indicators'!H734)))","v":0.69318913292581041},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I134,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I334,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I534,'performance indicators'!I734)))","v":0.61563843422071507},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J134,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J334,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J534,'performance indicators'!J734)))","v":0.56166047152463427},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K134,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K334,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K534,'performance indicators'!K734)))","v":0.70390213204794072},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L134,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L334,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L534,'performance indicators'!L734)))","v":0.52404330606473126},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M134,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M334,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M534,'performance indicators'!M734)))","v":0.50112009685341063},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N134,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N334,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N534,'performance indicators'!N734)))","v":0.50527118879178801},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O134,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O334,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O534,'performance indicators'!O734)))","v":0.52800376886698441},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P134,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P334,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P534,'performance indicators'!P734)))","v":0.52145872441246421},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q134,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q334,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q534,'performance indicators'!Q734)))","v":0.5148804089830199},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R134,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R334,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R534,'performance indicators'!R734)))","v":0.50827797723737955},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S134,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S334,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S534,'performance indicators'!S734)))","v":0.42385757794470696},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T134,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T334,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T534,'performance indicators'!T734)))","v":0.67436986049896808},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U134,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U334,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U534,'performance indicators'!U734)))","v":0.63376970075398764},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V134,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V334,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V534,'performance indicators'!V734)))","v":0.50995232040624772},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y134,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y334,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y534,'performance indicators'!Y734)))","v":0.50995232040624772},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z134,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z334,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z534,'performance indicators'!Z734)))","v":0.63376970075398764}]
["Canterbury","Canterbury network farebox ratio:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C135,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C335,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C535,'performance indicators'!C735)))","v":0.45453825491710004},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D135,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D335,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D535,'performance indicators'!D735)))","v":0.40063147336310301},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E135,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E335,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E535,'performance indicators'!E735)))","v":0.31481612365348088},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F135,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F335,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F535,'performance indicators'!F735)))","v":0.35426754807246102},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G135,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G335,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G535,'performance indicators'!G735)))","v":0.37801307173261056},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H135,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H335,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H535,'performance indicators'!H735)))","v":0.4043545516513995},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I135,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I335,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I535,'performance indicators'!I735)))","v":0.42703448182867815},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J135,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J335,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J535,'performance indicators'!J735)))","v":0.41153596281228971},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K135,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K335,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K535,'performance indicators'!K735)))","v":0.40406817490802854},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L135,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L335,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L535,'performance indicators'!L735)))","v":0.38637684211654671},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M135,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M335,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M535,'performance indicators'!M735)))","v":0.38531971262700654},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N135,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N335,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N535,'performance indicators'!N735)))","v":0.38747438837469084},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O135,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O335,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O535,'performance indicators'!O735)))","v":0.38507509788894495},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P135,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P335,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P535,'performance indicators'!P735)))","v":0.37816781684870215},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q135,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q335,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q535,'performance indicators'!Q735)))","v":0.37130964308379999},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R135,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R335,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R535,'performance indicators'!R735)))","v":0.36450293187025729},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S135,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S335,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S535,'performance indicators'!S735)))","v":0.3924591943513796},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T135,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T335,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T535,'performance indicators'!T735)))","v":0.37921209052238308},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U135,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U335,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U535,'performance indicators'!U735)))","v":0.41417865928172637},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V135,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V335,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V535,'performance indicators'!V735)))","v":0.38639196114079749},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y135,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y335,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y535,'performance indicators'!Y735)))","v":0.38639196114079749},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z135,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z335,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z535,'performance indicators'!Z735)))","v":0.41417865928172637}]
["West Coast","West Coast network farebox ratio:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C136,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C336,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C536,'performance indicators'!C736)))","v":0.7396086304223467},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D136,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D336,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D536,'performance indicators'!D736)))","v":0.74621446369610112},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E136,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E336,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E536,'performance indicators'!E736)))","v":0.73077585828245528},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F136,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F336,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F536,'performance indicators'!F736)))","v":0.80746102381348051},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G136,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G336,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G536,'performance indicators'!G736)))","v":0.72246124756059338},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H136,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H336,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H536,'performance indicators'!H736)))","v":0.75641581863813845},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I136,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I336,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I536,'performance indicators'!I736)))","v":0.75660072125222133},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J136,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J336,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J536,'performance indicators'!J736)))","v":0.74786678648317728},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K136,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K336,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K536,'performance indicators'!K736)))","v":0.69850781189071154},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L136,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L336,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L536,'performance indicators'!L736)))","v":0},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M136,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M336,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M536,'performance indicators'!M736)))","v":0},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N136,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N336,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N536,'performance indicators'!N736)))","v":0},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O136,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O336,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O536,'performance indicators'!O736)))","v":0},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P136,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P336,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P536,'performance indicators'!P736)))","v":0},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q136,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q336,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q536,'performance indicators'!Q736)))","v":0},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R136,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R336,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R536,'performance indicators'!R736)))","v":0},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S136,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S336,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S536,'performance indicators'!S736)))","v":0.73868247672645226},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T136,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T336,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T536,'performance indicators'!T736)))","v":0.75932416834761063},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U136,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U336,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U536,'performance indicators'!U736)))","v":0.73596909137115474},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V136,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V336,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V536,'performance indicators'!V736)))","v":0},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y136,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y336,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y536,'performance indicators'!Y736)))","v":0},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z136,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z336,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z536,'performance indicators'!Z736)))","v":0.73596909137115474}]
["Otago","Otago network farebox ratio:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C137,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C337,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C537,'performance indicators'!C737)))","v":0.54844627468544804},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D137,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D337,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D537,'performance indicators'!D737)))","v":0.49736966939997168},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E137,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E337,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E537,'performance indicators'!E737)))","v":0.45057092939333249},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F137,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F337,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F537,'performance indicators'!F737)))","v":0.4658722746557597},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G137,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G337,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G537,'performance indicators'!G737)))","v":0.50129077651118892},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H137,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H337,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H537,'performance indicators'!H737)))","v":0.53883190286790872},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I137,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I337,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I537,'performance indicators'!I737)))","v":0.5950737747412318},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J137,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J337,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J537,'performance indicators'!J737)))","v":0.49116826489076043},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K137,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K337,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K537,'performance indicators'!K737)))","v":0.34319922070973546},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L137,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L337,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L537,'performance indicators'!L737)))","v":0.376727504869032},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M137,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M337,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M537,'performance indicators'!M737)))","v":0.39317013883742447},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N137,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N337,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N537,'performance indicators'!N737)))","v":0.4022283333128156},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O137,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O337,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O537,'performance indicators'!O737)))","v":0.32047062039752827},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P137,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P337,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P537,'performance indicators'!P737)))","v":0.33441921575771627},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q137,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q337,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q537,'performance indicators'!Q737)))","v":0.33548659730870223},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R137,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R337,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R537,'performance indicators'!R737)))","v":0.33661867380262323},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S137,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S337,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S537,'performance indicators'!S737)))","v":0.49500246174922813},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T137,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T337,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T537,'performance indicators'!T737)))","v":0.50387145070180706},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U137,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U337,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U537,'performance indicators'!U737)))","v":0.46449783005567319},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V137,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V337,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V537,'performance indicators'!V737)))","v":0.3907936770237993},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y137,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y337,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y537,'performance indicators'!Y737)))","v":0.3907936770237993},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z137,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z337,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z537,'performance indicators'!Z737)))","v":0.46449783005567319}]
["Southland","Southland network farebox ratio:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C138,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C338,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C538,'performance indicators'!C738)))","v":0.15125818802654187},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D138,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D338,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D538,'performance indicators'!D738)))","v":0.13966168492995804},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E138,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E338,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E538,'performance indicators'!E738)))","v":0.13949989894666856},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F138,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F338,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F538,'performance indicators'!F738)))","v":0.19415668454990676},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G138,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G338,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G538,'performance indicators'!G738)))","v":0.26634706556305893},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H138,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H338,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H538,'performance indicators'!H738)))","v":0.28761925622027806},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I138,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I338,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I538,'performance indicators'!I738)))","v":0.31554526112477554},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J138,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J338,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J538,'performance indicators'!J738)))","v":0.29595665914898045},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K138,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K338,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K538,'performance indicators'!K738)))","v":0.28658449171360373},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L138,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L338,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L538,'performance indicators'!L738)))","v":0.23565476379075442},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M138,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M338,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M538,'performance indicators'!M738)))","v":0.23170782861590519},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N138,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N338,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N538,'performance indicators'!N738)))","v":0.21867752700944623},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O138,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O338,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O538,'performance indicators'!O738)))","v":0.21516119353407828},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P138,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P338,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P538,'performance indicators'!P738)))","v":0.21843027209077484},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q138,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q338,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q538,'performance indicators'!Q738)))","v":0.21513297808322376},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R138,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R338,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R538,'performance indicators'!R738)))","v":0.21109262439616916},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S138,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S338,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S538,'performance indicators'!S738)))","v":0.14331590936468339},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T138,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T338,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T538,'performance indicators'!T738)))","v":0.24578880598762684},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U138,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U338,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U538,'performance indicators'!U738)))","v":0.29835324403977509},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V138,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V338,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V538,'performance indicators'!V738)))","v":0.22827304181809555},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y138,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y338,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y538,'performance indicators'!Y738)))","v":0.22827304181809555},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z138,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z338,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z538,'performance indicators'!Z738)))","v":0.29835324403977509}]
["National","National total network farebox ratio:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C139,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C339,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C539,'performance indicators'!C739)))","v":0.44607913358772017},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D139,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D339,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D539,'performance indicators'!D739)))","v":0.46341765201350577},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E139,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E339,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E539,'performance indicators'!E739)))","v":0.43627903893292291},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F139,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F339,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F539,'performance indicators'!F739)))","v":0.46245194893236635},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G139,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G339,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G539,'performance indicators'!G739)))","v":0.46191222783996366},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H139,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H339,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H539,'performance indicators'!H739)))","v":0.48267987128509571},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I139,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I339,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I539,'performance indicators'!I739)))","v":0.49679871147936328},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J139,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J339,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J539,'performance indicators'!J739)))","v":0.47465026605170219},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K139,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K339,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K539,'performance indicators'!K739)))","v":0.43264569979426637},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L139,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L339,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L539,'performance indicators'!L739)))","v":0.43072376675370988},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M139,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M339,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M539,'performance indicators'!M739)))","v":0.44261037659794417},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N139,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N339,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N539,'performance indicators'!N739)))","v":0.45099602679755241},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O139,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O339,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O539,'performance indicators'!O739)))","v":0.4499429568492031},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P139,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P339,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P539,'performance indicators'!P739)))","v":0.45876337942168316},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q139,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q339,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q539,'performance indicators'!Q739)))","v":0.46434390648422597},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R139,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R339,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R539,'performance indicators'!R739)))","v":0.47951199768346919},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S139,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S339,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S539,'performance indicators'!S739)))","v":0.44810859601498249},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T139,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T339,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T539,'performance indicators'!T739)))","v":0.46934916457751485},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U139,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U339,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U539,'performance indicators'!U739)))","v":0.46633415332727174},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V139,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V339,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V539,'performance indicators'!V739)))","v":0.44159621273033284},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y139,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y339,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y539,'performance indicators'!Y739)))","v":0.44159621273033284},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z139,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z339,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z539,'performance indicators'!Z739)))","v":0.46633415332727174}]
[null,{"$f":"VLOOKUP($B$805,$A927:$Y942,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C140,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C340,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C540,'performance indicators'!C740)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D140,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D340,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D540,'performance indicators'!D740)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E140,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E340,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E540,'performance indicators'!E740)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F140,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F340,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F540,'performance indicators'!F740)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G140,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G340,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G540,'performance indicators'!G740)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H140,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H340,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H540,'performance indicators'!H740)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I140,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I340,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I540,'performance indicators'!I740)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J140,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J340,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J540,'performance indicators'!J740)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K140,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K340,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K540,'performance indicators'!K740)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L140,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L340,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L540,'performance indicators'!L740)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M140,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M340,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M540,'performance indicators'!M740)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N140,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N340,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N540,'performance indicators'!N740)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O140,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O340,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O540,'performance indicators'!O740)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P140,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P340,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P540,'performance indicators'!P740)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q140,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q340,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q540,'performance indicators'!Q740)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R140,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R340,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R540,'performance indicators'!R740)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S140,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S340,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S540,'performance indicators'!S740)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T140,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T340,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T540,'performance indicators'!T740)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U140,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U340,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U540,'performance indicators'!U740)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V140,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V340,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V540,'performance indicators'!V740)))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y140,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y340,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y540,'performance indicators'!Y740)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z140,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z340,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z540,'performance indicators'!Z740)))","v":{"$error":"#N/A"}}]
[null,{"$f":"B943","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I141,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I341,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I541,'performance indicators'!I741)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J141,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J341,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J541,'performance indicators'!J741)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K141,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K341,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K541,'performance indicators'!K741)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L141,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L341,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L541,'performance indicators'!L741)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M141,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M341,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M541,'performance indicators'!M741)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N141,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N341,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N541,'performance indicators'!N741)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O141,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O341,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O541,'performance indicators'!O741)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P141,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P341,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P541,'performance indicators'!P741)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q141,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q341,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q541,'performance indicators'!Q741)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R141,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R341,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R541,'performance indicators'!R741)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S141,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S341,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S541,'performance indicators'!S741)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T141,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T341,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T541,'performance indicators'!T741)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U141,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U341,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U541,'performance indicators'!U741)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V141,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V341,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V541,'performance indicators'!V741)))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y141,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y341,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y541,'performance indicators'!Y741)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z141,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z341,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z541,'performance indicators'!Z741)))","v":{"$error":"#N/A"}}]
[null,{"$f":"B943","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C142,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C342,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C542,'performance indicators'!C742)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D142,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D342,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D542,'performance indicators'!D742)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E142,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E342,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E542,'performance indicators'!E742)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F142,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F342,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F542,'performance indicators'!F742)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G142,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G342,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G542,'performance indicators'!G742)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H142,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H342,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H542,'performance indicators'!H742)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I142,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I342,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I542,'performance indicators'!I742)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J142,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J342,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J542,'performance indicators'!J742)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K142,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K342,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K542,'performance indicators'!K742)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L142,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L342,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L542,'performance indicators'!L742)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M142,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M342,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M542,'performance indicators'!M742)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N142,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N342,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N542,'performance indicators'!N742)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O142,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O342,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O542,'performance indicators'!O742)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P142,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P342,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P542,'performance indicators'!P742)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q142,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q342,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q542,'performance indicators'!Q742)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R142,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R342,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R542,'performance indicators'!R742)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S142,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S342,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S542,'performance indicators'!S742)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T142,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T342,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T542,'performance indicators'!T742)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U142,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U342,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U542,'performance indicators'!U742)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V142,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V342,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V542,'performance indicators'!V742)))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y142,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y342,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y542,'performance indicators'!Y742)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z142,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z342,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z542,'performance indicators'!Z742)))","v":{"$error":"#N/A"}}]
[null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!B143,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!B343,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!B543,'performance indicators'!B743)))","v":"NETWORK AVERAGE FARES PER PASSENGER"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2009-12","2012-15","2015-18",{"$f":"V926","v":"2018-21"},null,null,{"$f":"$Y$3","v":"2018-21"},{"$f":"Z926","v":"2015-18"}]
["Northland","Northland network fares per passenger:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C144,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C344,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C544,'performance indicators'!C744)))","v":2.57150111404736},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D144,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D344,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D544,'performance indicators'!D744)))","v":2.158812010898727},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E144,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E344,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E544,'performance indicators'!E744)))","v":2.8093475381137827},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F144,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F344,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F544,'performance indicators'!F744)))","v":2.1993101203350252},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G144,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G344,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G544,'performance indicators'!G744)))","v":2.0433028981610297},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H144,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H344,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H544,'performance indicators'!H744)))","v":2.0707529225979076},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I144,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I344,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I544,'performance indicators'!I744)))","v":2.0436953454684854},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J144,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J344,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J544,'performance indicators'!J744)))","v":2.2177569042128353},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K144,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K344,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K544,'performance indicators'!K744)))","v":2.2946265475049628},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L144,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L344,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L544,'performance indicators'!L744)))","v":1.9822274446443653},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M144,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M344,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M544,'performance indicators'!M744)))","v":1.9518155349965223},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N144,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N344,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N544,'performance indicators'!N744)))","v":1.9825874342308882},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O144,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O344,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O544,'performance indicators'!O744)))","v":1.9825882309679437},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P144,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P344,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P544,'performance indicators'!P744)))","v":1.9825937365364661},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q144,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q344,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q544,'performance indicators'!Q744)))","v":1.9825858914779912},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R144,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R344,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R544,'performance indicators'!R744)))","v":1.9825917036217466},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S144,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S344,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S544,'performance indicators'!S744)))","v":2.519670548776864},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T144,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T344,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T544,'performance indicators'!T744)))","v":2.1030454594729977},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U144,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U344,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U544,'performance indicators'!U744)))","v":2.1904214972895968},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V144,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V344,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V544,'performance indicators'!V744)))","v":1.9722100831543248},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y144,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y344,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y544,'performance indicators'!Y744)))","v":1.9722100831543248},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z144,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z344,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z544,'performance indicators'!Z744)))","v":2.1904214972895968}]
["Auckland","Auckland network fares per passenger:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C145,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C345,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C545,'performance indicators'!C745)))","v":2.0862154281747167},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D145,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D345,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D545,'performance indicators'!D745)))","v":2.1873324196750636},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E145,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E345,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E545,'performance indicators'!E745)))","v":2.2504684922049862},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F145,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F345,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F545,'performance indicators'!F745)))","v":2.3983284714145379},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G145,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G345,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G545,'performance indicators'!G745)))","v":2.4103638412048323},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H145,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H345,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H545,'performance indicators'!H745)))","v":2.519841040357214},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I145,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I345,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I545,'performance indicators'!I745)))","v":2.5914442773438631},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J145,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J345,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J545,'performance indicators'!J745)))","v":2.3841289334639111},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K145,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K345,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K545,'performance indicators'!K745)))","v":2.3493112716748494},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L145,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L345,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L545,'performance indicators'!L745)))","v":2.2476839791951209},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M145,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M345,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M545,'performance indicators'!M745)))","v":2.2862781487902919},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N145,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N345,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N545,'performance indicators'!N745)))","v":2.3342917666920302},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O145,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O345,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O545,'performance indicators'!O745)))","v":2.3963706558081621},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P145,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P345,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P545,'performance indicators'!P745)))","v":2.4132939145394765},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q145,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q345,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q545,'performance indicators'!Q745)))","v":2.4402608275148103},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R145,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R345,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R545,'performance indicators'!R745)))","v":2.4953524134758971},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S145,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S345,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S545,'performance indicators'!S745)))","v":2.1789094049877713},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T145,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T345,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T545,'performance indicators'!T745)))","v":2.4460235790362614},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U145,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U345,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U545,'performance indicators'!U745)))","v":2.4374974445186726},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V145,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V345,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V545,'performance indicators'!V745)))","v":2.2906110493419622},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y145,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y345,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y545,'performance indicators'!Y745)))","v":2.2906110493419622},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z145,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z345,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z545,'performance indicators'!Z745)))","v":2.4374974445186726}]
["Waikato","Waikato network fares per passenger:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C146,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C346,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C546,'performance indicators'!C746)))","v":1.32693397887704},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D146,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D346,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D546,'performance indicators'!D746)))","v":1.5660387360381967},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E146,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E346,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E546,'performance indicators'!E746)))","v":1.6705126375313386},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F146,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F346,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F546,'performance indicators'!F746)))","v":1.6197758842350398},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G146,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G346,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G546,'performance indicators'!G746)))","v":1.6654996677540592},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H146,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H346,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H546,'performance indicators'!H746)))","v":1.6374731334252093},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I146,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I346,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I546,'performance indicators'!I746)))","v":1.6674238220502087},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J146,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J346,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J546,'performance indicators'!J746)))","v":1.6425158417236678},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K146,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K346,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K546,'performance indicators'!K746)))","v":1.4124934907334379},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L146,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L346,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L546,'performance indicators'!L746)))","v":1.6629967760314919},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M146,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M346,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M546,'performance indicators'!M746)))","v":1.7058339191984164},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N146,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N346,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N546,'performance indicators'!N746)))","v":1.7203339355981346},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O146,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O346,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O546,'performance indicators'!O746)))","v":1.7350119720202244},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P146,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P346,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P546,'performance indicators'!P746)))","v":1.7498676591760824},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q146,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q346,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q546,'performance indicators'!Q746)))","v":1.7649035319852993},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R146,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R346,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R546,'performance indicators'!R746)))","v":1.7801207517011568},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S146,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S346,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S546,'performance indicators'!S746)))","v":1.5228414488258288},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T146,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T346,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T546,'performance indicators'!T746)))","v":1.6410016612253389},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U146,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U346,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U546,'performance indicators'!U746)))","v":1.5592947976020428},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V146,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V346,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V546,'performance indicators'!V746)))","v":1.6965591311762187},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y146,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y346,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y546,'performance indicators'!Y746)))","v":1.6965591311762187},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z146,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z346,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z546,'performance indicators'!Z746)))","v":1.5592947976020428}]
["Bay of Plenty","Bay of Plenty network fares per passenger:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C147,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C347,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C547,'performance indicators'!C747)))","v":1.5220014817368654},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D147,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D347,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D547,'performance indicators'!D747)))","v":1.4209992025518341},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E147,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E347,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E547,'performance indicators'!E747)))","v":1.4496412325476269},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F147,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F347,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F547,'performance indicators'!F747)))","v":1.5962339955140237},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G147,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G347,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G547,'performance indicators'!G747)))","v":1.5850403981457881},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H147,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H347,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H547,'performance indicators'!H747)))","v":1.5552101545350931},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I147,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I347,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I547,'performance indicators'!I747)))","v":1.5076992318663613},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J147,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J347,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J547,'performance indicators'!J747)))","v":1.6148495827722553},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K147,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K347,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K547,'performance indicators'!K747)))","v":1.5445021951666507},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L147,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L347,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L547,'performance indicators'!L747)))","v":1.5809117933556824},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M147,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M347,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M547,'performance indicators'!M747)))","v":1.5809117933556824},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N147,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N347,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N547,'performance indicators'!N747)))","v":1.5809117933556824},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O147,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O347,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O547,'performance indicators'!O747)))","v":1.5809117933556824},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P147,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P347,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P547,'performance indicators'!P747)))","v":1.5809117933556824},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q147,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q347,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q547,'performance indicators'!Q747)))","v":1.5809117933556824},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R147,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R347,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R547,'performance indicators'!R747)))","v":1.5809117933556824},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S147,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S347,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S547,'performance indicators'!S747)))","v":1.4609585789753001},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T147,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T347,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T547,'performance indicators'!T747)))","v":1.5782620126389069},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U147,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U347,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U547,'performance indicators'!U747)))","v":1.5546865719176963},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V147,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V347,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V547,'performance indicators'!V747)))","v":1.5809117933556824},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y147,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y347,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y547,'performance indicators'!Y747)))","v":1.5809117933556824},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z147,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z347,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z547,'performance indicators'!Z747)))","v":1.5546865719176963}]
["Gisborne","Gisborne network fares per passenger:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C148,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C348,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C548,'performance indicators'!C748)))","v":1.2524908101749741},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D148,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D348,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D548,'performance indicators'!D748)))","v":1.3653404090425463},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E148,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E348,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E548,'performance indicators'!E748)))","v":1.356011022129231},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F148,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F348,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F548,'performance indicators'!F748)))","v":1.3786400803725316},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G148,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G348,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G548,'performance indicators'!G748)))","v":1.3071156985659371},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H148,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H348,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H548,'performance indicators'!H748)))","v":1.2883314889954507},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I148,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I348,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I548,'performance indicators'!I748)))","v":0.88501255739791551},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J148,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J348,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J548,'performance indicators'!J748)))","v":1.2180399373476714},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K148,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K348,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K548,'performance indicators'!K748)))","v":1.3400423874084464},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L148,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L348,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L548,'performance indicators'!L748)))","v":1.5016077170418007},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M148,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M348,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M548,'performance indicators'!M748)))","v":1.5016077170418007},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N148,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N348,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N548,'performance indicators'!N748)))","v":1.5016077170418007},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O148,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O348,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O548,'performance indicators'!O748)))","v":1.5016077170418007},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P148,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P348,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P548,'performance indicators'!P748)))","v":1.500803083841953},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q148,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q348,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q548,'performance indicators'!Q748)))","v":1.500803083841953},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R148,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R348,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R548,'performance indicators'!R748)))","v":1.500803083841953},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S148,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S348,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S548,'performance indicators'!S748)))","v":1.3276165756323051},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T148,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T348,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T548,'performance indicators'!T748)))","v":1.326972939272528},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U148,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U348,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U548,'performance indicators'!U748)))","v":1.144101927195383},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V148,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V348,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V548,'performance indicators'!V748)))","v":1.5016077170418007},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y148,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y348,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y548,'performance indicators'!Y748)))","v":1.5016077170418007},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z148,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z348,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z548,'performance indicators'!Z748)))","v":1.144101927195383}]
["Hawkes Bay","Hawkes Bay network fares per passenger:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C149,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C349,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C549,'performance indicators'!C749)))","v":1.7753681043143315},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D149,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D349,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D549,'performance indicators'!D749)))","v":1.8185133968091416},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E149,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E349,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E549,'performance indicators'!E749)))","v":1.773517090883667},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F149,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F349,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F549,'performance indicators'!F749)))","v":1.8301051255320919},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G149,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G349,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G549,'performance indicators'!G749)))","v":1.9079024474035324},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H149,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H349,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H549,'performance indicators'!H749)))","v":1.919784357741533},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I149,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I349,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I549,'performance indicators'!I749)))","v":1.9518729204370555},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J149,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J349,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J549,'performance indicators'!J749)))","v":1.9299150913099015},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K149,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K349,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K549,'performance indicators'!K749)))","v":2.4739154662300766},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L149,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L349,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L549,'performance indicators'!L749)))","v":1.9659394966090951},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M149,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M349,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M549,'performance indicators'!M749)))","v":1.9558351288210869},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N149,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N349,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N549,'performance indicators'!N749)))","v":1.961441694459072},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O149,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O349,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O549,'performance indicators'!O749)))","v":1.9692763471658254},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P149,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P349,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P549,'performance indicators'!P749)))","v":1.9771490692757625},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q149,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q349,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q549,'performance indicators'!Q749)))","v":1.9872860402943673},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R149,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R349,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R549,'performance indicators'!R749)))","v":1.9952441294518377},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S149,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S349,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S549,'performance indicators'!S749)))","v":1.7885758627626012},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T149,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T349,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T549,'performance indicators'!T749)))","v":1.8860473134676294},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U149,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U349,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U549,'performance indicators'!U749)))","v":2.1460805608513613},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V149,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V349,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V549,'performance indicators'!V749)))","v":1.9610427350505952},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y149,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y349,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y549,'performance indicators'!Y749)))","v":1.9610427350505952},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z149,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z349,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z549,'performance indicators'!Z749)))","v":2.1460805608513613}]
["Taranaki","Taranaki network fares per passenger:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C150,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C350,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C550,'performance indicators'!C750)))","v":1.6645157191767876},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D150,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D350,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D550,'performance indicators'!D750)))","v":1.6865167703312238},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E150,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E350,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E550,'performance indicators'!E750)))","v":1.6565685370163035},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F150,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F350,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F550,'performance indicators'!F750)))","v":1.6691303073232591},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G150,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G350,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G550,'performance indicators'!G750)))","v":1.7222632465542849},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H150,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H350,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H550,'performance indicators'!H750)))","v":1.7050123996684325},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I150,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I350,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I550,'performance indicators'!I750)))","v":1.8537325607700095},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J150,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J350,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J550,'performance indicators'!J750)))","v":1.9585124534206446},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K150,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K350,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K550,'performance indicators'!K750)))","v":1.6570892460808773},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L150,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L350,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L550,'performance indicators'!L750)))","v":1.6387758639784662},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M150,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M350,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M550,'performance indicators'!M750)))","v":1.646175038480197},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N150,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N350,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N550,'performance indicators'!N750)))","v":1.6535799546851739},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O150,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O350,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O550,'performance indicators'!O750)))","v":1.661010135030965},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P150,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P350,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P550,'performance indicators'!P750)))","v":1.6684803900744369},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q150,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q350,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q550,'performance indicators'!Q750)))","v":1.6759833080104172},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R150,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R350,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R550,'performance indicators'!R750)))","v":1.683523673219032},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S150,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S350,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S550,'performance indicators'!S750)))","v":1.6690951785743204},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T150,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T350,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T550,'performance indicators'!T750)))","v":1.6992961820329082},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U150,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U350,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U550,'performance indicators'!U750)))","v":1.8140778506241995},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V150,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V350,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V550,'performance indicators'!V750)))","v":1.646201562272914},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y150,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y350,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y550,'performance indicators'!Y750)))","v":1.646201562272914},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z150,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z350,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z550,'performance indicators'!Z750)))","v":1.8140778506241995}]
["Manawatu-Wanganui","Manawatu-Wanganui network fares per passenger:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C151,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C351,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C551,'performance indicators'!C751)))","v":1.235037233985063},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D151,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D351,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D551,'performance indicators'!D751)))","v":1.037738431710308},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E151,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E351,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E551,'performance indicators'!E751)))","v":1.0970947335415062},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F151,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F351,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F551,'performance indicators'!F751)))","v":1.232654316372682},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G151,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G351,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G551,'performance indicators'!G751)))","v":1.3471422134817406},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H151,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H351,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H551,'performance indicators'!H751)))","v":1.3610528650279154},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I151,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I351,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I551,'performance indicators'!I751)))","v":1.395127117082726},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J151,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J351,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J551,'performance indicators'!J751)))","v":1.3441009271738946},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K151,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K351,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K551,'performance indicators'!K751)))","v":1.2082499513505085},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L151,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L351,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L551,'performance indicators'!L751)))","v":1.3026392966264764},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M151,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M351,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M551,'performance indicators'!M751)))","v":1.2790978562143598},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N151,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N351,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N551,'performance indicators'!N751)))","v":1.2790975186770979},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O151,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O351,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O551,'performance indicators'!O751)))","v":1.2790975694751747},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P151,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P351,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P551,'performance indicators'!P751)))","v":1.2790976391627695},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q151,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q351,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q551,'performance indicators'!Q751)))","v":1.279096458966626},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R151,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R351,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R551,'performance indicators'!R751)))","v":1.2790972084219716},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S151,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S351,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S551,'performance indicators'!S751)))","v":1.117177851274936},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T151,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T351,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T551,'performance indicators'!T751)))","v":1.3115409995786842},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U151,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U351,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U551,'performance indicators'!U751)))","v":1.3042986908848238},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V151,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V351,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V551,'performance indicators'!V751)))","v":1.2866897903523273},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y151,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y351,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y551,'performance indicators'!Y751)))","v":1.2866897903523273},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z151,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z351,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z551,'performance indicators'!Z751)))","v":1.3042986908848238}]
["Wellington","Wellington network fares per passenger:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C152,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C352,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C552,'performance indicators'!C752)))","v":2.3245826739080382},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D152,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D352,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D552,'performance indicators'!D752)))","v":2.5501078924661114},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E152,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E352,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E552,'performance indicators'!E752)))","v":2.6790906394626646},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F152,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F352,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F552,'performance indicators'!F752)))","v":2.7917893240306544},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G152,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G352,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G552,'performance indicators'!G752)))","v":2.8080865371493386},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H152,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H352,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H552,'performance indicators'!H752)))","v":2.833187454256568},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I152,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I352,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I552,'performance indicators'!I752)))","v":2.8535450884517179},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J152,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J352,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J552,'performance indicators'!J752)))","v":2.8816627280451526},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K152,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K352,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K552,'performance indicators'!K752)))","v":2.9329290461836965},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L152,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L352,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L552,'performance indicators'!L752)))","v":2.8274855434823776},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M152,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M352,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M552,'performance indicators'!M752)))","v":2.8933432073657674},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N152,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N352,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N552,'performance indicators'!N752)))","v":2.9070745544935916},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O152,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O352,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O552,'performance indicators'!O752)))","v":2.913044346674198},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P152,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P352,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P552,'performance indicators'!P752)))","v":2.9713528302034091},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q152,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q352,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q552,'performance indicators'!Q752)))","v":3.0360849413792734},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R152,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R352,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R552,'performance indicators'!R752)))","v":3.1024843228271415},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S152,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S352,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S552,'performance indicators'!S752)))","v":2.5178305377889139},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T152,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T352,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T552,'performance indicators'!T752)))","v":2.8112616419051859},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U152,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U352,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U552,'performance indicators'!U752)))","v":2.8896125161161392},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V152,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V352,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V552,'performance indicators'!V752)))","v":2.8763480768262704},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y152,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y352,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y552,'performance indicators'!Y752)))","v":2.8763480768262704},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z152,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z352,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z552,'performance indicators'!Z752)))","v":2.8896125161161392}]
["Marlborough","Marlborough network fares per passenger:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C153,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C353,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C553,'performance indicators'!C753)))","v":2.7643132030787445},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D153,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D353,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D553,'performance indicators'!D753)))","v":2.6286613102070313},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E153,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E353,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E553,'performance indicators'!E753)))","v":2.6284568353941902},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F153,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F353,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F553,'performance indicators'!F753)))","v":2.6998324766997395},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G153,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G353,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G553,'performance indicators'!G753)))","v":2.4129319029820135},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H153,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H353,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H553,'performance indicators'!H753)))","v":2.0714629897327552},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I153,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I353,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I553,'performance indicators'!I753)))","v":2.7080767269446513},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J153,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J353,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J553,'performance indicators'!J753)))","v":2.4214005552862368},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K153,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K353,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K553,'performance indicators'!K753)))","v":1.0600629500602265},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L153,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L353,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L553,'performance indicators'!L753)))","v":2.2950232558139536},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M153,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M353,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M553,'performance indicators'!M753)))","v":2.2661399548532732},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N153,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N353,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N553,'performance indicators'!N753)))","v":2.238527284681131},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O153,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O353,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O553,'performance indicators'!O753)))","v":2.2117021276595743},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P153,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P353,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P553,'performance indicators'!P753)))","v":2.1857467465399711},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q153,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q353,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q553,'performance indicators'!Q753)))","v":2.1606498194945849},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R153,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R353,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R553,'performance indicators'!R753)))","v":2.1359813084112149},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S153,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S353,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S553,'performance indicators'!S753)))","v":2.6723478526578353},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T153,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T353,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T553,'performance indicators'!T753)))","v":2.3875302892394261},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U153,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U353,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U553,'performance indicators'!U753)))","v":1.8369566383380005},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V153,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V353,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V553,'performance indicators'!V753)))","v":2.2660046641089298},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y153,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y353,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y553,'performance indicators'!Y753)))","v":2.2660046641089298},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z153,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z353,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z553,'performance indicators'!Z753)))","v":1.8369566383380005}]
["Nelson","Nelson network fares per passenger:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C154,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C354,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C554,'performance indicators'!C754)))","v":2.7856310051533129},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D154,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D354,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D554,'performance indicators'!D754)))","v":2.8602555507354972},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E154,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E354,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E554,'performance indicators'!E754)))","v":2.7072039327389397},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F154,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F354,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F554,'performance indicators'!F754)))","v":2.8651800555215234},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G154,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G354,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G554,'performance indicators'!G754)))","v":2.82223620695216},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H154,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H354,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H554,'performance indicators'!H754)))","v":2.1935684257667472},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I154,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I354,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I554,'performance indicators'!I754)))","v":2.2259281428454196},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J154,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J354,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J554,'performance indicators'!J754)))","v":2.1777133378847919},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K154,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K354,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K554,'performance indicators'!K754)))","v":2.8500965632802977},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L154,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L354,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L554,'performance indicators'!L754)))","v":2.1406631454967959},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M154,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M354,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M554,'performance indicators'!M754)))","v":2.1405222756822271},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N154,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N354,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N554,'performance indicators'!N754)))","v":2.1405222756822271},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O154,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O354,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O554,'performance indicators'!O754)))","v":2.1405222756822271},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P154,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P354,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P554,'performance indicators'!P754)))","v":2.1405222756822271},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q154,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q354,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q554,'performance indicators'!Q754)))","v":2.1405222756822271},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R154,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R354,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R554,'performance indicators'!R754)))","v":2.1405222756822271},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S154,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S354,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S554,'performance indicators'!S754)))","v":2.7569644438845695},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T154,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T354,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T554,'performance indicators'!T754)))","v":2.6107760990861704},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U154,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U354,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U554,'performance indicators'!U754)))","v":2.4479933316125146},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V154,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V354,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V554,'performance indicators'!V754)))","v":2.1405692309073561},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y154,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y354,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y554,'performance indicators'!Y754)))","v":2.1405692309073561},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z154,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z354,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z554,'performance indicators'!Z754)))","v":2.4479933316125146}]
["Canterbury","Canterbury network fares per passenger:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C155,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C355,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C555,'performance indicators'!C755)))","v":1.461828832802369},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D155,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D355,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D555,'performance indicators'!D755)))","v":1.5749051704714483},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E155,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E355,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E555,'performance indicators'!E755)))","v":1.3848403715336406},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F155,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F355,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F555,'performance indicators'!F755)))","v":1.3642075186773821},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G155,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G355,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G555,'performance indicators'!G755)))","v":1.3617158598883001},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H155,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H355,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H555,'performance indicators'!H755)))","v":1.5264032342228631},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I155,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I355,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I555,'performance indicators'!I755)))","v":1.7732352103755273},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J155,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J355,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J555,'performance indicators'!J755)))","v":1.8057098421741438},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K155,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K355,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K555,'performance indicators'!K755)))","v":1.411629095346568},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L155,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L355,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L555,'performance indicators'!L755)))","v":1.6036188708566022},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M155,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M355,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M555,'performance indicators'!M755)))","v":1.6036117761678224},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N155,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N355,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N555,'performance indicators'!N755)))","v":1.6036189750771759},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O155,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O355,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O555,'performance indicators'!O755)))","v":1.6036189842139434},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P155,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P355,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P555,'performance indicators'!P755)))","v":1.6036616404541573},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q155,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q355,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q555,'performance indicators'!Q755)))","v":1.6036618667035201},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R155,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R355,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R555,'performance indicators'!R755)))","v":1.6036189433220978},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S155,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S355,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S555,'performance indicators'!S755)))","v":1.4764650403812891},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T155,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T355,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T555,'performance indicators'!T755)))","v":1.4185222442188221},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U155,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U355,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U555,'performance indicators'!U755)))","v":1.646376889386125},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V155,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V355,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V555,'performance indicators'!V755)))","v":1.6036165411248},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y155,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y355,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y555,'performance indicators'!Y755)))","v":1.6036165411248},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z155,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z355,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z555,'performance indicators'!Z755)))","v":1.646376889386125}]
["West Coast","West Coast network fares per passenger:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C156,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C356,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C556,'performance indicators'!C756)))","v":6.7695854052096029},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D156,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D356,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D556,'performance indicators'!D756)))","v":6.8875759396488414},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E156,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E356,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E556,'performance indicators'!E756)))","v":7.2757762303629701},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F156,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F356,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F556,'performance indicators'!F756)))","v":6.4755910953156626},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G156,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G356,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G556,'performance indicators'!G756)))","v":11.822984321350267},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H156,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H356,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H556,'performance indicators'!H756)))","v":11.500918503674015},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I156,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I356,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I556,'performance indicators'!I756)))","v":11.500918503674015},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J156,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J356,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J556,'performance indicators'!J756)))","v":11.586540483701366},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K156,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K356,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K556,'performance indicators'!K756)))","v":6.0761643835616441},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L156,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L356,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L556,'performance indicators'!L756)))","v":0},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M156,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M356,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M556,'performance indicators'!M756)))","v":0},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N156,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N356,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N556,'performance indicators'!N756)))","v":0},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O156,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O356,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O556,'performance indicators'!O756)))","v":0},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P156,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P356,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P556,'performance indicators'!P756)))","v":0},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q156,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q356,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q556,'performance indicators'!Q756)))","v":0},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R156,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R356,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R556,'performance indicators'!R756)))","v":0},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S156,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S356,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S556,'performance indicators'!S756)))","v":6.9759361257939858},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T156,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T356,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T556,'performance indicators'!T756)))","v":9.2917094412418351},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U156,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U356,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U556,'performance indicators'!U756)))","v":9.1742552863096165},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V156,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V356,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V556,'performance indicators'!V756)))","v":0},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y156,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y356,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y556,'performance indicators'!Y756)))","v":0},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z156,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z356,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z556,'performance indicators'!Z756)))","v":9.1742552863096165}]
["Otago","Otago network fares per passenger:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C157,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C357,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C557,'performance indicators'!C757)))","v":2.2863621182093015},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D157,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D357,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D557,'performance indicators'!D757)))","v":1.8769391299950133},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E157,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E357,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E557,'performance indicators'!E757)))","v":1.8074840457598316},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F157,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F357,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F557,'performance indicators'!F757)))","v":1.8304568263199148},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G157,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G357,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G557,'performance indicators'!G757)))","v":1.8782479287081968},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H157,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H357,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H557,'performance indicators'!H757)))","v":2.5492497356719985},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I157,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I357,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I557,'performance indicators'!I757)))","v":2.7308686963457798},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J157,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J357,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J557,'performance indicators'!J757)))","v":2.5917359326432141},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K157,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K357,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K557,'performance indicators'!K757)))","v":1.9408150075215453},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L157,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L357,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L557,'performance indicators'!L757)))","v":2.1709953656503704},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M157,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M357,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M557,'performance indicators'!M757)))","v":2.1725944629180249},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N157,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N357,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N557,'performance indicators'!N757)))","v":2.0927310959298007},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O157,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O357,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O557,'performance indicators'!O757)))","v":2.0949541043506854},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P157,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P357,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P557,'performance indicators'!P757)))","v":2.1834966881483675},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q157,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q357,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q557,'performance indicators'!Q757)))","v":2.1489445152545956},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R157,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R357,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R557,'performance indicators'!R757)))","v":2.1609873445294778},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S157,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S357,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S557,'performance indicators'!S757)))","v":1.9665913636893153},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T157,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T357,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T557,'performance indicators'!T757)))","v":2.0814342056437463},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U157,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U357,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U557,'performance indicators'!U757)))","v":2.408387809632818},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V157,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V357,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V557,'performance indicators'!V757)))","v":2.1437382303428762},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y157,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y357,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y557,'performance indicators'!Y757)))","v":2.1437382303428762},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z157,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z357,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z557,'performance indicators'!Z757)))","v":2.408387809632818}]
["Southland","Southland network fares per passenger:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C158,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C358,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C558,'performance indicators'!C758)))","v":0.64024666666666663},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D158,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D358,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D558,'performance indicators'!D758)))","v":0.64908310991957108},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E158,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E358,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E558,'performance indicators'!E758)))","v":0.66160127226463106},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F158,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F358,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F558,'performance indicators'!F758)))","v":0.92118918884104961},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G158,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G358,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G558,'performance indicators'!G758)))","v":1.1812053627364993},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H158,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H358,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H558,'performance indicators'!H758)))","v":1.3928679248362013},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I158,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I358,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I558,'performance indicators'!I758)))","v":1.582518623625399},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J158,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J358,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J558,'performance indicators'!J758)))","v":1.5886403186705964},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K158,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K358,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K558,'performance indicators'!K758)))","v":1.3378802008105342},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L158,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L358,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L558,'performance indicators'!L758)))","v":1.4727722772277227},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M158,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M358,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M558,'performance indicators'!M758)))","v":1.4650785854616897},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N158,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N358,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N558,'performance indicators'!N758)))","v":1.5279141253964381},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O158,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O358,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O558,'performance indicators'!O758)))","v":1.5233776917493347},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P158,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P358,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P558,'performance indicators'!P758)))","v":1.5807256126862086},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q158,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q358,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q558,'performance indicators'!Q758)))","v":1.5762059103908483},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R158,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R358,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R558,'performance indicators'!R758)))","v":1.5663242603550296},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S158,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S358,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S558,'performance indicators'!S758)))","v":0.6502709834190965},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T158,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T358,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T558,'performance indicators'!T758)))","v":1.1470665131596476},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U158,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U358,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U558,'performance indicators'!U758)))","v":1.4839348952904048},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V158,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V358,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V558,'performance indicators'!V758)))","v":1.488716730816477},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y158,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y358,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y558,'performance indicators'!Y758)))","v":1.488716730816477},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z158,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z358,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z558,'performance indicators'!Z758)))","v":1.4839348952904048}]
["National","National total network fares per passenger:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C159,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C359,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C559,'performance indicators'!C759)))","v":2.0199118544909171},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D159,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D359,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D559,'performance indicators'!D759)))","v":2.1596640132025162},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E159,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E359,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E559,'performance indicators'!E759)))","v":2.2221499606499644},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F159,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F359,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F559,'performance indicators'!F759)))","v":2.3179537439434985},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G159,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G359,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G559,'performance indicators'!G759)))","v":2.3318035879681003},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H159,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H359,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H559,'performance indicators'!H759)))","v":2.4315196104849588},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I159,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I359,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I559,'performance indicators'!I759)))","v":2.5125552318866156},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J159,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J359,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J559,'performance indicators'!J759)))","v":2.4104530779980435},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K159,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K359,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K559,'performance indicators'!K759)))","v":2.320433038738825},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L159,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L359,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L559,'performance indicators'!L759)))","v":2.2799031193723907},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M159,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M359,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M559,'performance indicators'!M759)))","v":2.3178701944267339},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N159,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N359,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N559,'performance indicators'!N759)))","v":2.3495123168692453},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O159,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O359,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O559,'performance indicators'!O759)))","v":2.3896415704195988},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P159,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P359,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P559,'performance indicators'!P759)))","v":2.4157666181802395},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q159,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q359,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q559,'performance indicators'!Q759)))","v":2.4462883057633182},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R159,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R359,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R559,'performance indicators'!R759)))","v":2.4958456929211059},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S159,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S359,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S559,'performance indicators'!S759)))","v":2.1355123342284594},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T159,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T359,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T559,'performance indicators'!T759)))","v":2.3622456845165205},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U159,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U359,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U559,'performance indicators'!U759)))","v":2.4115957062145776},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V159,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V359,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V559,'performance indicators'!V759)))","v":2.3164750985757658},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y159,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y359,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y559,'performance indicators'!Y759)))","v":2.3164750985757658},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z159,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z359,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z559,'performance indicators'!Z759)))","v":2.4115957062145776}]
[null,{"$f":"VLOOKUP($B$805,$A947:$Y962,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C160,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C360,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C560,'performance indicators'!C760)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D160,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D360,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D560,'performance indicators'!D760)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E160,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E360,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E560,'performance indicators'!E760)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F160,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F360,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F560,'performance indicators'!F760)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G160,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G360,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G560,'performance indicators'!G760)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H160,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H360,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H560,'performance indicators'!H760)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I160,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I360,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I560,'performance indicators'!I760)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J160,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J360,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J560,'performance indicators'!J760)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K160,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K360,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K560,'performance indicators'!K760)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L160,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L360,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L560,'performance indicators'!L760)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M160,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M360,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M560,'performance indicators'!M760)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N160,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N360,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N560,'performance indicators'!N760)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O160,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O360,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O560,'performance indicators'!O760)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P160,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P360,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P560,'performance indicators'!P760)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q160,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q360,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q560,'performance indicators'!Q760)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R160,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R360,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R560,'performance indicators'!R760)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S160,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S360,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S560,'performance indicators'!S760)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T160,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T360,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T560,'performance indicators'!T760)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U160,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U360,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U560,'performance indicators'!U760)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V160,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V360,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V560,'performance indicators'!V760)))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y160,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y360,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y560,'performance indicators'!Y760)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z160,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z360,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z560,'performance indicators'!Z760)))","v":{"$error":"#N/A"}}]
[null,{"$f":"B963","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I161,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I361,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I561,'performance indicators'!I761)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J161,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J361,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J561,'performance indicators'!J761)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K161,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K361,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K561,'performance indicators'!K761)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L161,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L361,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L561,'performance indicators'!L761)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M161,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M361,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M561,'performance indicators'!M761)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N161,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N361,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N561,'performance indicators'!N761)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O161,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O361,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O561,'performance indicators'!O761)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P161,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P361,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P561,'performance indicators'!P761)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q161,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q361,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q561,'performance indicators'!Q761)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R161,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R361,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R561,'performance indicators'!R761)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S161,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S361,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S561,'performance indicators'!S761)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T161,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T361,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T561,'performance indicators'!T761)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U161,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U361,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U561,'performance indicators'!U761)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V161,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V361,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V561,'performance indicators'!V761)))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y161,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y361,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y561,'performance indicators'!Y761)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z161,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z361,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z561,'performance indicators'!Z761)))","v":{"$error":"#N/A"}}]
[null,{"$f":"B963","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C162,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C362,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C562,'performance indicators'!C762)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D162,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D362,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D562,'performance indicators'!D762)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E162,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E362,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E562,'performance indicators'!E762)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F162,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F362,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F562,'performance indicators'!F762)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G162,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G362,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G562,'performance indicators'!G762)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H162,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H362,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H562,'performance indicators'!H762)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I162,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I362,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I562,'performance indicators'!I762)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J162,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J362,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J562,'performance indicators'!J762)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K162,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K362,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K562,'performance indicators'!K762)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L162,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L362,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L562,'performance indicators'!L762)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M162,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M362,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M562,'performance indicators'!M762)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N162,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N362,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N562,'performance indicators'!N762)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O162,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O362,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O562,'performance indicators'!O762)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P162,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P362,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P562,'performance indicators'!P762)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q162,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q362,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q562,'performance indicators'!Q762)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R162,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R362,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R562,'performance indicators'!R762)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S162,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S362,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S562,'performance indicators'!S762)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T162,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T362,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T562,'performance indicators'!T762)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U162,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U362,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U562,'performance indicators'!U762)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V162,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V362,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V562,'performance indicators'!V762)))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y162,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y362,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y562,'performance indicators'!Y762)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z162,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z362,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z562,'performance indicators'!Z762)))","v":{"$error":"#N/A"}}]
[null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!B163,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!B363,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!B563,'performance indicators'!B763)))","v":"NETWORK AVERAGE FARES PER PASSENGER KM"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2009-12","2012-15","2015-18",{"$f":"V946","v":"2018-21"},null,null,{"$f":"$Y$3","v":"2018-21"},{"$f":"Z946","v":"2015-18"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"S966","v":"2009-12"},"2012-15","2015-18","2018-21",0,0,"2018-21","2015-18"]
["Northland","Northland network fares per passenger km:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C164,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C364,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C564,'performance indicators'!C764)))","v":0.17109463596216115},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D164,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D364,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D564,'performance indicators'!D764)))","v":0.13293218956818006},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E164,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E364,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E564,'performance indicators'!E764)))","v":0.1733605118663103},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F164,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F364,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F564,'performance indicators'!F764)))","v":0.13574887702277505},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G164,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G364,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G564,'performance indicators'!G764)))","v":0.12635128178194852},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H164,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H364,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H564,'performance indicators'!H764)))","v":0.126962178392861},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I164,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I364,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I564,'performance indicators'!I764)))","v":0.12433324699133171},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J164,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J364,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J564,'performance indicators'!J764)))","v":0.14077341666575757},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K164,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K364,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K564,'performance indicators'!K764)))","v":0.16727946449012004},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L164,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L364,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L564,'performance indicators'!L764)))","v":0.141613674998426},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M164,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M364,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M564,'performance indicators'!M764)))","v":0.13941539535689446},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N164,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N364,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N564,'performance indicators'!N764)))","v":0.14161338815934915},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O164,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O364,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O564,'performance indicators'!O764)))","v":0.14161344506913884},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P164,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P364,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P564,'performance indicators'!P764)))","v":0.14161371556372337},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q164,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q364,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q564,'performance indicators'!Q764)))","v":0.14161358182361242},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R164,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R364,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R564,'performance indicators'!R764)))","v":0.14161363294517945},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S164,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S364,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S564,'performance indicators'!S764)))","v":0.15916256101115653},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T164,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T364,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T564,'performance indicators'!T764)))","v":0.12960003464650266},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U164,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U364,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U564,'performance indicators'!U764)))","v":0.14381279950760809},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V164,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V364,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V564,'performance indicators'!V764)))","v":0.1408808200398694},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y164,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y364,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y564,'performance indicators'!Y764)))","v":0.1408808200398694},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z164,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z364,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z564,'performance indicators'!Z764)))","v":0.14381279950760809},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T967/$S967-1","v":-0.18573794098840668},{"$f":"U967/$S967-1","v":-9.6440779829324974E-2},{"$f":"V967/$S967-1","v":-0.11486206841070912},{"$f":"W967/$S967-1","v":-1},{"$f":"X967/$S967-1","v":-1},{"$f":"HLOOKUP($Y$3,$AL966:$AQ982,2,FALSE)","v":-0.11486206841070912},{"$f":"HLOOKUP($Z$3,$AL966:$AQ982,2,FALSE)","v":-9.6440779829324974E-2}]
["Auckland","Auckland network fares per passenger km:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C165,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C365,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C565,'performance indicators'!C765)))","v":0.24944237625280191},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D165,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D365,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D565,'performance indicators'!D765)))","v":0.26157079019325719},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E165,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E365,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E565,'performance indicators'!E765)))","v":0.23198258577961151},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F165,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F365,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F565,'performance indicators'!F765)))","v":0.24443508074742099},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G165,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G365,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G565,'performance indicators'!G765)))","v":0.23602900196092302},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H165,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H365,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H565,'performance indicators'!H765)))","v":0.27707843133584831},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I165,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I365,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I565,'performance indicators'!I765)))","v":0.28362773790643575},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J165,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J365,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J565,'performance indicators'!J765)))","v":0.26410320448848401},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K165,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K365,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K565,'performance indicators'!K765)))","v":0.26121100902483008},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L165,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L365,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L565,'performance indicators'!L765)))","v":0.2451388861138159},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M165,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M365,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M565,'performance indicators'!M765)))","v":0.2484611636259916},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N165,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N365,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N565,'performance indicators'!N765)))","v":0.25237593207737147},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O165,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O365,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O565,'performance indicators'!O765)))","v":0.25875562934736407},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P165,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P365,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P565,'performance indicators'!P765)))","v":0.26099687784866726},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q165,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q365,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q565,'performance indicators'!Q765)))","v":0.26370462547741169},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R165,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R365,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R565,'performance indicators'!R765)))","v":0.27148943451190061},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S165,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S365,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S565,'performance indicators'!S765)))","v":0.24639179462031424},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T165,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T365,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T565,'performance indicators'!T765)))","v":0.25255357454739963},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U165,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U365,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U565,'performance indicators'!U765)))","v":0.2693289183328913},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V165,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V365,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V565,'performance indicators'!V765)))","v":0.24876895295730525},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y165,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y365,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y565,'performance indicators'!Y765)))","v":0.24876895295730525},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z165,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z365,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z565,'performance indicators'!Z765)))","v":0.2693289183328913},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T968/$S968-1","v":2.5008056524693068E-2},9.3092076170486093E-2,9.6478794703946935E-3,-1,-1,{"$f":"HLOOKUP($Y$3,$AL966:$AQ982,3,FALSE)","v":9.6478794703946935E-3},{"$f":"HLOOKUP($Z$3,$AL966:$AQ982,3,FALSE)","v":9.3092076170486093E-2}]
["Waikato","Waikato network fares per passenger km:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C166,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C366,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C566,'performance indicators'!C766)))","v":0.17118985244368606},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D166,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D366,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D566,'performance indicators'!D766)))","v":0.19322062135137175},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E166,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E366,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E566,'performance indicators'!E766)))","v":0.19814277261150012},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F166,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F366,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F566,'performance indicators'!F766)))","v":0.18963403810517837},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G166,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G366,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G566,'performance indicators'!G766)))","v":0.19502338029907018},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H166,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H366,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H566,'performance indicators'!H766)))","v":0.19174158439991043},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I166,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I366,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I566,'performance indicators'!I766)))","v":0.1952487312868737},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J166,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J366,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J566,'performance indicators'!J766)))","v":0.1923320698411127},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K166,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K366,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K566,'performance indicators'!K766)))","v":0.16424342915505091},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L166,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L366,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L566,'performance indicators'!L766)))","v":0.19473028915410051},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M166,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M366,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M566,'performance indicators'!M766)))","v":0.1997463148318494},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N166,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N366,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N566,'performance indicators'!N766)))","v":0.20144427946069166},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O166,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O366,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O566,'performance indicators'!O766)))","v":0.2031629709212654},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P166,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P366,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P566,'performance indicators'!P766)))","v":0.2049025498918155},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q166,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q366,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q566,'performance indicators'!Q766)))","v":0.20666318153359206},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R166,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R366,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R566,'performance indicators'!R766)))","v":0.20844505065024824},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S166,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S366,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S566,'performance indicators'!S766)))","v":0.18802053607983746},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T166,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T366,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T566,'performance indicators'!T766)))","v":0.19214290986801816},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U166,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U366,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U566,'performance indicators'!U766)))","v":0.18208198265733178},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V166,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V366,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V566,'performance indicators'!V766)))","v":0.19866030863540543},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y166,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y366,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y566,'performance indicators'!Y766)))","v":0.19866030863540543},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z166,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z366,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z566,'performance indicators'!Z766)))","v":0.18208198265733178},null,null,null,null,null,null,null,null,null,null,null,null,2.1925125170530579E-2,-3.1584599992758533E-2,5.658835347140001E-2,-1,-1,{"$f":"HLOOKUP($Y$3,$AL966:$AQ982,4,FALSE)","v":5.658835347140001E-2},{"$f":"HLOOKUP($Z$3,$AL966:$AQ982,4,FALSE)","v":-3.1584599992758533E-2}]
["Bay of Plenty","Bay of Plenty network fares per passenger km:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C167,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C367,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C567,'performance indicators'!C767)))","v":0.1815987968314387},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D167,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D367,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D567,'performance indicators'!D767)))","v":0.16741331396451936},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E167,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E367,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E567,'performance indicators'!E767)))","v":0.15991165814245278},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F167,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F367,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F567,'performance indicators'!F767)))","v":0.17387096695972221},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G167,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G367,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G567,'performance indicators'!G767)))","v":0.19135147322123888},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H167,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H367,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H567,'performance indicators'!H767)))","v":0.18319808603036908},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I167,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I367,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I567,'performance indicators'!I767)))","v":0.18825025200497947},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J167,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J367,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J567,'performance indicators'!J767)))","v":0.19161631594765033},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K167,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K367,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K567,'performance indicators'!K767)))","v":0.19330868522623906},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L167,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L367,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L567,'performance indicators'!L767)))","v":0.19412912175624225},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M167,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M367,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M567,'performance indicators'!M767)))","v":0.19412912175624225},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N167,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N367,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N567,'performance indicators'!N767)))","v":0.19412912175624225},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O167,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O367,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O567,'performance indicators'!O767)))","v":0.19412912175624225},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P167,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P367,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P567,'performance indicators'!P767)))","v":0.19412912175624225},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q167,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q367,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q567,'performance indicators'!Q767)))","v":0.19412912175624225},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R167,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R367,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R567,'performance indicators'!R767)))","v":0.19412912175624225},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S167,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S367,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S567,'performance indicators'!S767)))","v":0.16837204371917938},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T167,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T367,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T567,'performance indicators'!T767)))","v":0.1826650757115317},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U167,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U367,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U567,'performance indicators'!U767)))","v":0.19103866337397263},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V167,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V367,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V567,'performance indicators'!V767)))","v":0.19412912175624225},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y167,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y367,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y567,'performance indicators'!Y767)))","v":0.19412912175624225},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z167,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z367,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z567,'performance indicators'!Z767)))","v":0.19103866337397263},null,null,null,null,null,null,null,null,null,null,null,null,8.4889579508763635E-2,0.13462222797864198,0.15297716573436637,-1,-1,{"$f":"HLOOKUP($Y$3,$AL966:$AQ982,5,FALSE)","v":0.15297716573436637},{"$f":"HLOOKUP($Z$3,$AL966:$AQ982,5,FALSE)","v":0.13462222797864198}]
["Gisborne","Gisborne network fares per passenger km:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C168,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C368,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C568,'performance indicators'!C768)))","v":0.20874846836249569},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D168,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D368,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D568,'performance indicators'!D768)))","v":0.22755673484042438},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E168,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E368,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E568,'performance indicators'!E768)))","v":0.22600183702153848},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F168,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F368,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F568,'performance indicators'!F768)))","v":0.22977334672875527},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G168,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G368,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G568,'performance indicators'!G768)))","v":0.21785261642765619},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H168,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H368,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H568,'performance indicators'!H768)))","v":0.21472191483257511},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I168,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I368,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I568,'performance indicators'!I768)))","v":0.12138271512239075},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J168,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J368,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J568,'performance indicators'!J768)))","v":0.19942546844561385},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K168,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K368,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K568,'performance indicators'!K768)))","v":0.22334039790140772},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L168,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L368,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L568,'performance indicators'!L768)))","v":0.2412190082644628},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M168,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M368,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M568,'performance indicators'!M768)))","v":0.2412190082644628},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N168,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N368,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N568,'performance indicators'!N768)))","v":0.2412190082644628},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O168,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O368,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O568,'performance indicators'!O768)))","v":0.2412190082644628},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P168,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P368,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P568,'performance indicators'!P768)))","v":0.24130984969784619},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q168,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q368,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q568,'performance indicators'!Q768)))","v":0.24130984969784619},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R168,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R368,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R568,'performance indicators'!R768)))","v":0.24130984969784619},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S168,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S368,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S568,'performance indicators'!S768)))","v":0.22126942927205082},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T168,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T368,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T568,'performance indicators'!T768)))","v":0.22116215654542135},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U168,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U368,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U568,'performance indicators'!U768)))","v":0.17665033670181013},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V168,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V368,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V568,'performance indicators'!V768)))","v":0.2412190082644628},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y168,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y368,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y568,'performance indicators'!Y768)))","v":0.2412190082644628},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z168,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z368,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z568,'performance indicators'!Z768)))","v":0.17665033670181013},null,null,null,null,null,null,null,null,null,null,null,null,-4.8480590826482928E-4,-0.20165050688218433,9.0159671211895942E-2,-1,-1,{"$f":"HLOOKUP($Y$3,$AL966:$AQ982,6,FALSE)","v":9.0159671211895942E-2},{"$f":"HLOOKUP($Z$3,$AL966:$AQ982,6,FALSE)","v":-0.20165050688218433}]
["Hawkes Bay","Hawkes Bay network fares per passenger km:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C169,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C369,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C569,'performance indicators'!C769)))","v":0.25362401490204733},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D169,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D369,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D569,'performance indicators'!D769)))","v":0.25978762811559164},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E169,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E369,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E569,'performance indicators'!E769)))","v":0.25336330178197647},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F169,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F369,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F569,'performance indicators'!F769)))","v":0.25068267168774094},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G169,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G369,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G569,'performance indicators'!G769)))","v":0.26135652202507031},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H169,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H369,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H569,'performance indicators'!H769)))","v":0.18913748970964658},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I169,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I369,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I569,'performance indicators'!I769)))","v":0.18930725614954258},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J169,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J369,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J569,'performance indicators'!J769)))","v":0.18103624192691581},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K169,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K369,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K569,'performance indicators'!K769)))","v":0.24284794355880002},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L169,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L369,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L569,'performance indicators'!L769)))","v":0.18165860730560768},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M169,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M369,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M569,'performance indicators'!M769)))","v":0.17988938189441256},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N169,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N369,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N569,'performance indicators'!N769)))","v":0.1781380055484573},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O169,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O369,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O569,'performance indicators'!O769)))","v":0.17640431918858687},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P169,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P369,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P569,'performance indicators'!P769)))","v":0.17468820178537439},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q169,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q369,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q569,'performance indicators'!Q769)))","v":0.17298936457208308},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R169,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R369,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R569,'performance indicators'!R769)))","v":0.17130768301352389},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S169,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S369,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S569,'performance indicators'!S769)))","v":0.25551232625426318},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T169,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T369,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T569,'performance indicators'!T769)))","v":0.22943598773275165},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U169,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U369,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U569,'performance indicators'!U769)))","v":0.20694797924795166},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V169,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V369,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V569,'performance indicators'!V769)))","v":0.17986750263533408},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y169,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y369,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y569,'performance indicators'!Y769)))","v":0.17986750263533408},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z169,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z369,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z569,'performance indicators'!Z769)))","v":0.20694797924795166},null,null,null,null,null,null,null,null,null,null,null,null,-0.10205510984062149,-0.19006655263270777,-0.29605156325669424,-1,-1,{"$f":"HLOOKUP($Y$3,$AL966:$AQ982,7,FALSE)","v":-0.29605156325669424},{"$f":"HLOOKUP($Z$3,$AL966:$AQ982,7,FALSE)","v":-0.19006655263270777}]
["Taranaki","Taranaki network fares per passenger km:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C170,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C370,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C570,'performance indicators'!C770)))","v":0.18088682177022833},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D170,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D370,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D570,'performance indicators'!D770)))","v":0.1817081168777003},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E170,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E370,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E570,'performance indicators'!E770)))","v":0.17745622956288981},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F170,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F370,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F570,'performance indicators'!F770)))","v":0.17927588536628672},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G170,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G370,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G570,'performance indicators'!G770)))","v":0.18576028804455963},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H170,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H370,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H570,'performance indicators'!H770)))","v":0.18531057338707196},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I170,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I370,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I570,'performance indicators'!I770)))","v":0.16348407275906696},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J170,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J370,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J570,'performance indicators'!J770)))","v":0.17553630768984063},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K170,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K370,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K570,'performance indicators'!K770)))","v":0.1797091908273159},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L170,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L370,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L570,'performance indicators'!L770)))","v":0.19774374939445136},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M170,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M370,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M570,'performance indicators'!M770)))","v":0.1986365302474232},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N170,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N370,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N570,'performance indicators'!N770)))","v":0.19953000496888873},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O170,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O370,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O570,'performance indicators'!O770)))","v":0.20042647188036006},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P170,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P370,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P570,'performance indicators'!P770)))","v":0.20132761571108276},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q170,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q370,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q570,'performance indicators'!Q770)))","v":0.20223307061803175},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R170,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R370,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R570,'performance indicators'!R770)))","v":0.20314301636582971},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S170,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S370,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S570,'performance indicators'!S770)))","v":0.17987271328118948},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T170,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T370,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T570,'performance indicators'!T770)))","v":0.18350913980874531},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U170,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U370,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U570,'performance indicators'!U770)))","v":0.1728285659671138},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V170,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V370,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V570,'performance indicators'!V770)))","v":0.19863973108744912},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y170,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y370,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y570,'performance indicators'!Y770)))","v":0.19863973108744912},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z170,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z370,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z570,'performance indicators'!Z770)))","v":0.1728285659671138},null,null,null,null,null,null,null,null,null,null,null,null,2.0216665781157772E-2,-3.9161844982366967E-2,0.10433499036022065,-1,-1,{"$f":"HLOOKUP($Y$3,$AL966:$AQ982,8,FALSE)","v":0.10433499036022065},{"$f":"HLOOKUP($Z$3,$AL966:$AQ982,8,FALSE)","v":-3.9161844982366967E-2}]
["Manawatu-Wanganui","Manawatu-Wanganui network fares per passenger km:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C171,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C371,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C571,'performance indicators'!C771)))","v":0.13063341828393954},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D171,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D371,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D571,'performance indicators'!D771)))","v":0.10141548719580708},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E171,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E371,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E571,'performance indicators'!E771)))","v":0.10792179276505752},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F171,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F371,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F571,'performance indicators'!F771)))","v":0.12002880648915261},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G171,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G371,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G571,'performance indicators'!G771)))","v":0.12941428936556054},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H171,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H371,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H571,'performance indicators'!H771)))","v":0.12189197406771751},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I171,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I371,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I571,'performance indicators'!I771)))","v":0.11713439343894295},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J171,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J371,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J571,'performance indicators'!J771)))","v":0.13792688521503285},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K171,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K371,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K571,'performance indicators'!K771)))","v":0.12390953672992992},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L171,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L371,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L571,'performance indicators'!L771)))","v":0.1346029858776891},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M171,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M371,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M571,'performance indicators'!M771)))","v":0.13217054776405707},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N171,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N371,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N571,'performance indicators'!N771)))","v":0.13217049854318319},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O171,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O371,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O571,'performance indicators'!O771)))","v":0.13217057916200509},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P171,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P371,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P571,'performance indicators'!P771)))","v":0.13217055268096112},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q171,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q371,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q571,'performance indicators'!Q771)))","v":0.13217052565393425},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R171,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R371,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R571,'performance indicators'!R771)))","v":0.13217052029815038},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S171,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S371,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S571,'performance indicators'!S771)))","v":0.11195603614576211},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T171,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T371,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T571,'performance indicators'!T771)))","v":0.12377128693381081},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U171,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U371,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U571,'performance indicators'!U771)))","v":0.12537406250089514},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V171,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V371,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V571,'performance indicators'!V771)))","v":0.1329549859696629},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y171,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y371,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y571,'performance indicators'!Y771)))","v":0.1329549859696629},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z171,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z371,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z571,'performance indicators'!Z771)))","v":0.12537406250089514},null,null,null,null,null,null,null,null,null,null,null,null,0.10553473662345225,0.11985085232620518,0.18756424884997758,-1,-1,{"$f":"HLOOKUP($Y$3,$AL966:$AQ982,9,FALSE)","v":0.18756424884997758},{"$f":"HLOOKUP($Z$3,$AL966:$AQ982,9,FALSE)","v":0.11985085232620518}]
["Wellington","Wellington network fares per passenger km:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C172,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C372,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C572,'performance indicators'!C772)))","v":0.19166797090682225},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D172,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D372,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D572,'performance indicators'!D772)))","v":0.2105724150662947},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E172,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E372,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E572,'performance indicators'!E772)))","v":0.21807460103074933},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F172,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F372,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F572,'performance indicators'!F772)))","v":0.22346275544890989},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G172,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G372,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G572,'performance indicators'!G772)))","v":0.22637314549231258},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H172,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H372,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H572,'performance indicators'!H772)))","v":0.2238915095086533},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I172,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I372,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I572,'performance indicators'!I772)))","v":0.22327736642023488},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J172,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J372,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J572,'performance indicators'!J772)))","v":0.2252129170335285},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K172,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K372,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K572,'performance indicators'!K772)))","v":0.23770792629079995},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L172,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L372,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L572,'performance indicators'!L772)))","v":0.2201987116521549},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M172,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M372,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M572,'performance indicators'!M772)))","v":0.22536936188738141},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N172,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N372,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N572,'performance indicators'!N772)))","v":0.22658162037325524},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O172,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O372,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O572,'performance indicators'!O772)))","v":0.2269000818156586},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P172,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P372,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P572,'performance indicators'!P772)))","v":0.23059683320115518},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q172,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q372,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q572,'performance indicators'!Q772)))","v":0.23490507260673507},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R172,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R372,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R572,'performance indicators'!R772)))","v":0.23932125418227831},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S172,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S372,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S572,'performance indicators'!S772)))","v":0.20680937337021951},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T172,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T372,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T572,'performance indicators'!T772)))","v":0.22457145759980779},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U172,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U372,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U572,'performance indicators'!U772)))","v":0.22866721395669423},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V172,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V372,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V572,'performance indicators'!V772)))","v":0.22407978865608177},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y172,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y372,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y572,'performance indicators'!Y772)))","v":0.22407978865608177},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z172,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z372,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z572,'performance indicators'!Z772)))","v":0.22866721395669423},null,null,null,null,null,null,null,null,null,null,null,null,8.5886262987661999E-2,0.10569076357746088,8.3508861346171415E-2,-1,-1,{"$f":"HLOOKUP($Y$3,$AL966:$AQ982,10,FALSE)","v":8.3508861346171415E-2},{"$f":"HLOOKUP($Z$3,$AL966:$AQ982,10,FALSE)","v":0.10569076357746088}]
["Marlborough","Marlborough network fares per passenger km:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C173,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C373,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C573,'performance indicators'!C773)))","v":0.36857509374383263},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D173,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D373,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D573,'performance indicators'!D773)))","v":0.35048718137657786},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E173,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E373,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E573,'performance indicators'!E773)))","v":0.35045992859048386},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F173,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F373,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F573,'performance indicators'!F773)))","v":0.35997670930940706},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G173,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G373,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G573,'performance indicators'!G773)))","v":0.32172425373093511},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H173,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H373,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H573,'performance indicators'!H773)))","v":0.27619574779334},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I173,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I373,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I573,'performance indicators'!I773)))","v":0.38579795021961932},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J173,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J373,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J573,'performance indicators'!J773)))","v":0.34686430726884759},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K173,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K373,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K573,'performance indicators'!K773)))","v":0.17667715834337111},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L173,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L373,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L573,'performance indicators'!L773)))","v":0.32919035038561095},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M173,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M373,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M573,'performance indicators'!M773)))","v":0.32509293921063198},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N173,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N373,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N573,'performance indicators'!N773)))","v":0.3211146460772355},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O173,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O373,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O573,'performance indicators'!O773)))","v":0.31726701704909627},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P173,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P373,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P573,'performance indicators'!P773)))","v":0.31353004272769835},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q173,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q373,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q573,'performance indicators'!Q773)))","v":0.30990380411018803},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R173,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R373,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R573,'performance indicators'!R773)))","v":0.30637927086067934},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S173,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S373,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S573,'performance indicators'!S773)))","v":0.35631236654213527},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T173,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T373,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T573,'performance indicators'!T773)))","v":0.31833737189859018},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U173,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U373,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U573,'performance indicators'!U773)))","v":0.28199636496814812},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V173,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V373,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V573,'performance indicators'!V773)))","v":0.32505287693702251},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y173,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y373,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y573,'performance indicators'!Y773)))","v":0.32505287693702251},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z173,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z373,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z573,'performance indicators'!Z773)))","v":0.28199636496814812},null,null,null,null,null,null,null,null,null,null,null,null,-0.10657781825558499,-0.20856980714756923,-8.7730577269807486E-2,-1,-1,{"$f":"HLOOKUP($Y$3,$AL966:$AQ982,11,FALSE)","v":-8.7730577269807486E-2},{"$f":"HLOOKUP($Z$3,$AL966:$AQ982,11,FALSE)","v":-0.20856980714756923}]
["Nelson","Nelson network fares per passenger km:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C174,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C374,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C574,'performance indicators'!C774)))","v":0.32026792770178042},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D174,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D374,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D574,'performance indicators'!D774)))","v":0.33207041802115289},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E174,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E374,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E574,'performance indicators'!E774)))","v":0.42657633071550954},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F174,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F374,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F574,'performance indicators'!F774)))","v":0.43483776143844804},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G174,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G374,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G574,'performance indicators'!G774)))","v":0.42962694444726951},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H174,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H374,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H574,'performance indicators'!H774)))","v":0.32714095041317864},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I174,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I374,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I574,'performance indicators'!I774)))","v":0.33116447320937076},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J174,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J374,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J574,'performance indicators'!J774)))","v":0.33156410462489172},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K174,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K374,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K574,'performance indicators'!K774)))","v":0.43394494367947839},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L174,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L374,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L574,'performance indicators'!L774)))","v":0.29875521366411445},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M174,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M374,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M574,'performance indicators'!M774)))","v":0.29874923108468321},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N174,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N374,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N574,'performance indicators'!N774)))","v":0.29874923108468321},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O174,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O374,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O574,'performance indicators'!O774)))","v":0.29874923108468321},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P174,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P374,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P574,'performance indicators'!P774)))","v":0.29874923108468321},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q174,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q374,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q574,'performance indicators'!Q774)))","v":0.29874923108468321},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R174,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R374,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R574,'performance indicators'!R774)))","v":0.29874923108468321},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S174,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S374,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S574,'performance indicators'!S774)))","v":0.37660319915264656},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T174,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T374,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T574,'performance indicators'!T774)))","v":0.39415477490659545},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U174,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U374,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U574,'performance indicators'!U774)))","v":0.37007459095220091},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V174,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V374,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V574,'performance indicators'!V774)))","v":0.29875122528009862},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y174,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y374,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y574,'performance indicators'!Y774)))","v":0.29875122528009862},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z174,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z374,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z574,'performance indicators'!Z774)))","v":0.37007459095220091},null,null,null,null,null,null,null,null,null,null,null,null,4.6604956605360126E-2,-1.733550913835824E-2,-0.20672148841994464,-1,-1,{"$f":"HLOOKUP($Y$3,$AL966:$AQ982,12,FALSE)","v":-0.20672148841994464},{"$f":"HLOOKUP($Z$3,$AL966:$AQ982,12,FALSE)","v":-1.733550913835824E-2}]
["Canterbury","Canterbury network fares per passenger km:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C175,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C375,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C575,'performance indicators'!C775)))","v":0.17284702592750911},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D175,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D375,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D575,'performance indicators'!D775)))","v":0.18653994007470692},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E175,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E375,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E575,'performance indicators'!E775)))","v":0.16366174880363046},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F175,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F375,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F575,'performance indicators'!F775)))","v":0.16136302372914593},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G175,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G375,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G575,'performance indicators'!G775)))","v":0.16115292509351523},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H175,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H375,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H575,'performance indicators'!H775)))","v":0.18059039172712224},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I175,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I375,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I575,'performance indicators'!I775)))","v":0.20980219063024055},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J175,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J375,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J575,'performance indicators'!J775)))","v":0.21355931378319365},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K175,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K375,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K575,'performance indicators'!K775)))","v":0.1669957494019966},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L175,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L375,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L575,'performance indicators'!L775)))","v":0.19248808305871845},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M175,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M375,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M575,'performance indicators'!M775)))","v":0.19248723427300768},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N175,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N375,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N575,'performance indicators'!N775)))","v":0.19248808746995466},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O175,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O375,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O575,'performance indicators'!O775)))","v":0.19248809557683635},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P175,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P375,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P575,'performance indicators'!P775)))","v":0.19248808582470206},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q175,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q375,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q575,'performance indicators'!Q775)))","v":0.19248811262555712},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R175,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R375,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R575,'performance indicators'!R775)))","v":0.19248809671218317},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S175,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S375,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S575,'performance indicators'!S775)))","v":0.17464879522320967},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T175,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T375,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T575,'performance indicators'!T775)))","v":0.16783081381470519},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U175,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U375,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U575,'performance indicators'!U775)))","v":0.19475913078240628},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V175,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V375,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V575,'performance indicators'!V775)))","v":0.19248780162455667},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y175,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y375,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y575,'performance indicators'!Y775)))","v":0.19248780162455667},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z175,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z375,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z575,'performance indicators'!Z775)))","v":0.19475913078240628},null,null,null,null,null,null,null,null,null,null,null,null,-3.9038238997244568E-2,0.11514729050088568,0.10214216696168954,-1,-1,{"$f":"HLOOKUP($Y$3,$AL966:$AQ982,13,FALSE)","v":0.10214216696168954},{"$f":"HLOOKUP($Z$3,$AL966:$AQ982,13,FALSE)","v":0.11514729050088568}]
["West Coast","West Coast network fares per passenger km:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C176,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C376,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C576,'performance indicators'!C776)))","v":1.8058769271313744},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D176,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D376,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D576,'performance indicators'!D776)))","v":1.8478802099192204},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E176,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E376,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E576,'performance indicators'!E776)))","v":1.9493042287032698},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F176,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F376,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F576,'performance indicators'!F776)))","v":1.7107629312312136},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G176,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G376,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G576,'performance indicators'!G776)))","v":2.0633970600976115},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H176,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H376,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H576,'performance indicators'!H776)))","v":2.0555008357211078},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I176,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I376,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I576,'performance indicators'!I776)))","v":2.0555008357211078},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J176,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J376,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J576,'performance indicators'!J776)))","v":2.1302081722292678},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K176,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K376,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K576,'performance indicators'!K776)))","v":3.1682857142857141},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L176,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L376,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L576,'performance indicators'!L776)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M176,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M376,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M576,'performance indicators'!M776)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N176,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N376,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N576,'performance indicators'!N776)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O176,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O376,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O576,'performance indicators'!O776)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P176,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P376,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P576,'performance indicators'!P776)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q176,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q376,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q576,'performance indicators'!Q776)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R176,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R376,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R576,'performance indicators'!R776)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S176,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S376,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S576,'performance indicators'!S776)))","v":1.8671166552237608},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T176,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T376,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T576,'performance indicators'!T776)))","v":1.9339247181803878},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U176,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U376,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U576,'performance indicators'!U776)))","v":2.3181692726770908},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V176,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V376,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V576,'performance indicators'!V776)))","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y176,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y376,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y576,'performance indicators'!Y776)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z176,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z376,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z576,'performance indicators'!Z776)))","v":2.3181692726770908},null,null,null,null,null,null,null,null,null,null,null,null,3.5781408070949094E-2,0.24157709492408475,{"$error":"#DIV/0!"},-1,-1,{"$f":"HLOOKUP($Y$3,$AL966:$AQ982,14,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL966:$AQ982,14,FALSE)","v":0.24157709492408475}]
["Otago","Otago network fares per passenger km:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C177,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C377,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C577,'performance indicators'!C777)))","v":0.48047598049162776},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D177,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D377,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D577,'performance indicators'!D777)))","v":0.31302543821932777},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E177,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E377,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E577,'performance indicators'!E777)))","v":0.30815143275162898},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F177,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F377,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F577,'performance indicators'!F777)))","v":0.31015600503327156},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G177,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G377,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G577,'performance indicators'!G777)))","v":0.3209393008070977},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H177,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H377,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H577,'performance indicators'!H777)))","v":0.46838689902730579},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I177,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I377,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I577,'performance indicators'!I777)))","v":0.50215358436336066},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J177,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J377,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J577,'performance indicators'!J777)))","v":0.47746916074634632},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K177,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K377,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K577,'performance indicators'!K777)))","v":0.33937086960595891},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L177,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L377,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L577,'performance indicators'!L777)))","v":0.25425771221266769},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M177,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M377,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M577,'performance indicators'!M777)))","v":0.25380505632279549},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N177,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N377,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N577,'performance indicators'!N777)))","v":0.24562691141281398},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O177,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O377,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O577,'performance indicators'!O777)))","v":0.24346530289383608},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P177,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P377,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P577,'performance indicators'!P777)))","v":0.2504702623935981},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q177,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q377,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q577,'performance indicators'!Q777)))","v":0.24573667980771899},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R177,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R377,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R577,'performance indicators'!R777)))","v":0.24426705904584445},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S177,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S377,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S577,'performance indicators'!S777)))","v":0.35122141706375259},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T177,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T377,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T577,'performance indicators'!T777)))","v":0.36292516382508588},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U177,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U377,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U577,'performance indicators'!U777)))","v":0.43522610290079394},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V177,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V377,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V577,'performance indicators'!V777)))","v":0.25105027205419467},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y177,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y377,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y577,'performance indicators'!Y777)))","v":0.25105027205419467},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z177,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z377,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z577,'performance indicators'!Z777)))","v":0.43522610290079394},null,null,null,null,null,null,null,null,null,null,null,null,3.3322987132099913E-2,0.23917871108011934,-0.28520796324722753,-1,-1,{"$f":"HLOOKUP($Y$3,$AL966:$AQ982,15,FALSE)","v":-0.28520796324722753},{"$f":"HLOOKUP($Z$3,$AL966:$AQ982,15,FALSE)","v":0.23917871108011934}]
["Southland","Southland network fares per passenger km:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C178,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C378,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C578,'performance indicators'!C778)))","v":0.19515669515669515},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D178,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D378,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D578,'performance indicators'!D778)))","v":0.19784914603252432},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E178,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E378,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E578,'performance indicators'!E778)))","v":0.20170770495872897},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F178,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F378,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F578,'performance indicators'!F778)))","v":0.32144684781668198},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G178,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G378,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G578,'performance indicators'!G778)))","v":0.41193993390403827},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H178,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H378,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H578,'performance indicators'!H778)))","v":0.19943187526723943},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I178,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I378,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I578,'performance indicators'!I778)))","v":0.19544051571659887},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J178,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J378,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J578,'performance indicators'!J778)))","v":1.029902964537712},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K178,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K378,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K578,'performance indicators'!K778)))","v":0.22297951232509167},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L178,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L378,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L578,'performance indicators'!L778)))","v":0.24546204620462045},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M178,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M378,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M578,'performance indicators'!M778)))","v":0.24550617283950618},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N178,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N378,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N578,'performance indicators'!N778)))","v":0.25678228782287821},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O178,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O378,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O578,'performance indicators'!O778)))","v":0.2568796409628723},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P178,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P378,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P578,'performance indicators'!P778)))","v":0.26809209453952731},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q178,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q378,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q578,'performance indicators'!Q778)))","v":0.26819789132197891},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R178,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R378,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R578,'performance indicators'!R778)))","v":0.26803240178209803},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S178,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S378,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S578,'performance indicators'!S778)))","v":0.19822577462937804},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T178,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T378,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T578,'performance indicators'!T778)))","v":0.28249772126063954},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U178,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U378,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U578,'performance indicators'!U778)))","v":0.27668617101703225},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V178,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V378,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V578,'performance indicators'!V778)))","v":0.24926258055669823},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y178,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y378,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y578,'performance indicators'!Y778)))","v":0.24926258055669823},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z178,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z378,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z578,'performance indicators'!Z778)))","v":0.27668617101703225},null,null,null,null,null,null,null,null,null,null,null,null,0.42513112529803165,0.39581329186051262,0.25746806147053025,-1,-1,{"$f":"HLOOKUP($Y$3,$AL966:$AQ982,16,FALSE)","v":0.25746806147053025},{"$f":"HLOOKUP($Z$3,$AL966:$AQ982,16,FALSE)","v":0.39581329186051262}]
["National","National total network fares per passenger km:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C179,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C379,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C579,'performance indicators'!C779)))","v":0.21567887152730461},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D179,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D379,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D579,'performance indicators'!D779)))","v":0.230360293931307},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E179,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E379,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E579,'performance indicators'!E779)))","v":0.21942978365632676},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F179,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F379,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F579,'performance indicators'!F779)))","v":0.22684106205383553},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G179,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G379,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G579,'performance indicators'!G779)))","v":0.224685563254688},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H179,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H379,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H579,'performance indicators'!H779)))","v":0.24670132682379178},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I179,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I379,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I579,'performance indicators'!I779)))","v":0.25309782862400904},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J179,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J379,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J579,'performance indicators'!J779)))","v":0.24508062669648487},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K179,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K379,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K579,'performance indicators'!K779)))","v":0.2406966063470366},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L179,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L379,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L579,'performance indicators'!L779)))","v":0.23018276767204088},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M179,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M379,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M579,'performance indicators'!M779)))","v":0.23391415607277891},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N179,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N379,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N579,'performance indicators'!N779)))","v":0.23661704060253946},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O179,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O379,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O579,'performance indicators'!O779)))","v":0.24056745536636673},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P179,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P379,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P579,'performance indicators'!P779)))","v":0.24332380850448601},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q179,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q379,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q579,'performance indicators'!Q779)))","v":0.24663294993130019},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R179,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R379,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R579,'performance indicators'!R779)))","v":0.2528484977654839},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S179,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S379,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S579,'performance indicators'!S779)))","v":0.22176667599505159},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T179,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T379,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T579,'performance indicators'!T779)))","v":0.23285382423795287},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U179,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U379,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U579,'performance indicators'!U779)))","v":0.24616800312709006},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V179,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V379,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V579,'performance indicators'!V779)))","v":0.23363978303295369},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y179,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y379,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y579,'performance indicators'!Y779)))","v":0.23363978303295369},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z179,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z379,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z579,'performance indicators'!Z779)))","v":0.24616800312709006},null,null,null,null,null,null,null,null,null,null,null,null,4.9994654035165675E-2,0.11003153211613692,5.3538733827471097E-2,-1,-1,{"$f":"HLOOKUP($Y$3,$AL966:$AQ982,17,FALSE)","v":5.3538733827471097E-2},{"$f":"HLOOKUP($Z$3,$AL966:$AQ982,17,FALSE)","v":0.11003153211613692}]
[null,{"$f":"VLOOKUP($B$805,$A967:$Y982,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C180,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C380,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C580,'performance indicators'!C780)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D180,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D380,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D580,'performance indicators'!D780)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E180,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E380,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E580,'performance indicators'!E780)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F180,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F380,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F580,'performance indicators'!F780)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G180,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G380,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G580,'performance indicators'!G780)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H180,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H380,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H580,'performance indicators'!H780)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I180,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I380,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I580,'performance indicators'!I780)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J180,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J380,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J580,'performance indicators'!J780)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K180,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K380,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K580,'performance indicators'!K780)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L180,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L380,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L580,'performance indicators'!L780)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M180,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M380,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M580,'performance indicators'!M780)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N180,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N380,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N580,'performance indicators'!N780)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O180,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O380,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O580,'performance indicators'!O780)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P180,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P380,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P580,'performance indicators'!P780)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q180,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q380,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q580,'performance indicators'!Q780)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R180,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R380,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R580,'performance indicators'!R780)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S180,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S380,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S580,'performance indicators'!S780)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T180,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T380,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T580,'performance indicators'!T780)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U180,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U380,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U580,'performance indicators'!U780)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V180,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V380,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V580,'performance indicators'!V780)))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y180,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y380,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y580,'performance indicators'!Y780)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z180,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z380,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z580,'performance indicators'!Z780)))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP($B$805,$A967:$AR982,44,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A967:$AS982,45,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B983","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I181,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I381,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I581,'performance indicators'!I781)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J181,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J381,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J581,'performance indicators'!J781)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K181,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K381,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K581,'performance indicators'!K781)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L181,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L381,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L581,'performance indicators'!L781)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M181,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M381,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M581,'performance indicators'!M781)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N181,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N381,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N581,'performance indicators'!N781)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O181,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O381,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O581,'performance indicators'!O781)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P181,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P381,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P581,'performance indicators'!P781)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q181,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q381,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q581,'performance indicators'!Q781)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R181,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R381,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R581,'performance indicators'!R781)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S181,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S381,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S581,'performance indicators'!S781)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T181,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T381,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T581,'performance indicators'!T781)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U181,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U381,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U581,'performance indicators'!U781)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V181,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V381,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V581,'performance indicators'!V781)))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y181,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y381,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y581,'performance indicators'!Y781)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z181,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z381,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z581,'performance indicators'!Z781)))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$AL966:$AQ984,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$AL966:$AQ984,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B983","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C182,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C382,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C582,'performance indicators'!C782)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D182,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D382,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D582,'performance indicators'!D782)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E182,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E382,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E582,'performance indicators'!E782)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F182,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F382,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F582,'performance indicators'!F782)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G182,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G382,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G582,'performance indicators'!G782)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H182,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H382,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H582,'performance indicators'!H782)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I182,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I382,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I582,'performance indicators'!I782)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J182,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J382,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J582,'performance indicators'!J782)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K182,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K382,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K582,'performance indicators'!K782)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L182,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L382,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L582,'performance indicators'!L782)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M182,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M382,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M582,'performance indicators'!M782)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N182,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N382,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N582,'performance indicators'!N782)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O182,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O382,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O582,'performance indicators'!O782)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P182,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P382,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P582,'performance indicators'!P782)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q182,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q382,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q582,'performance indicators'!Q782)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R182,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R382,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R582,'performance indicators'!R782)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S182,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S382,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S582,'performance indicators'!S782)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T182,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T382,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T582,'performance indicators'!T782)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U182,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U382,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U582,'performance indicators'!U782)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V182,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V382,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V582,'performance indicators'!V782)))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y182,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y382,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y582,'performance indicators'!Y782)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z182,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z382,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z582,'performance indicators'!Z782)))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$AL966:$AQ1013,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$AL966:$AQ985,20,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!B183,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!B383,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!B583,'performance indicators'!B783)))","v":"NETWORK AVERAGE COST PER PERSON PER KM"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2009-12","2012-15","2015-18",{"$f":"V966","v":"2018-21"},null,null,{"$f":"$Y$3","v":"2018-21"},{"$f":"Z966","v":"2015-18"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"S986","v":"2009-12"},"2012-15","2015-18","2018-21",0,0,"2018-21","2015-18"]
["Northland","Northland network average cost per person per km:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C184,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C384,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C584,'performance indicators'!C784)))","v":0.19266249235339292},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D184,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D384,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D584,'performance indicators'!D784)))","v":0.14229978188849066},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E184,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E384,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E584,'performance indicators'!E784)))","v":0.16116800319385965},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F184,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F384,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F584,'performance indicators'!F784)))","v":0.14214345428671274},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G184,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G384,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G584,'performance indicators'!G784)))","v":0.15634116923283919},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H184,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H384,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H584,'performance indicators'!H784)))","v":0.16619908234044348},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I184,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I384,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I584,'performance indicators'!I784)))","v":0.18404935066672912},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J184,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J384,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J584,'performance indicators'!J784)))","v":0.20382295099525849},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K184,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K384,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K584,'performance indicators'!K784)))","v":0.35055719026821625},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L184,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L384,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L584,'performance indicators'!L784)))","v":0.27195306652115819},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M184,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M384,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M584,'performance indicators'!M784)))","v":0.27747022765304297},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N184,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N384,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N584,'performance indicators'!N784)))","v":0.29878012114780916},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O184,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O384,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O584,'performance indicators'!O784)))","v":0.30950848765736105},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P184,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P384,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P584,'performance indicators'!P784)))","v":0.3050416962846097},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q184,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q384,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q584,'performance indicators'!Q784)))","v":0.30061942330205743},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R184,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R384,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R584,'performance indicators'!R784)))","v":0.27733548782384276},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S184,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S384,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S584,'performance indicators'!S784)))","v":0.16341372650386529},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T184,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T384,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T584,'performance indicators'!T784)))","v":0.15493157891342213},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U184,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U384,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U584,'performance indicators'!U784)))","v":0.25195259371602563},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V184,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V384,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V584,'performance indicators'!V784)))","v":0.2827344717740034},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y184,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y384,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y584,'performance indicators'!Y784)))","v":0.2827344717740034},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z184,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z384,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z584,'performance indicators'!Z784)))","v":0.25195259371602563},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T987/$S987-1","v":-5.1905967582487778E-2},{"$f":"U987/$S987-1","v":0.54180801763960806},{"$f":"V987/$S987-1","v":0.73017578035169373},{"$f":"W987/$S987-1","v":-1},{"$f":"X987/$S987-1","v":-1},{"$f":"HLOOKUP($Y$3,$AL986:$AQ1002,2,FALSE)","v":0.73017578035169373},{"$f":"HLOOKUP($Z$3,$AL986:$AQ1002,2,FALSE)","v":0.54180801763960806}]
["Auckland","Auckland network cost per person per km:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C185,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C385,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C585,'performance indicators'!C785)))","v":0.3472102746983653},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D185,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D385,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D585,'performance indicators'!D785)))","v":0.31925932264585644},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E185,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E385,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E585,'performance indicators'!E785)))","v":0.3163476273332444},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F185,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F385,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F585,'performance indicators'!F785)))","v":0.30780145547887278},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G185,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G385,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G585,'performance indicators'!G785)))","v":0.30244798505169046},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H185,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H385,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H585,'performance indicators'!H785)))","v":0.30627430559721425},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I185,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I385,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I585,'performance indicators'!I785)))","v":0.28726272181428547},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J185,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J385,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J585,'performance indicators'!J785)))","v":0.29617052326152227},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K185,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K385,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K585,'performance indicators'!K785)))","v":0.36110636191911055},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L185,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L385,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L585,'performance indicators'!L785)))","v":0.34176199994195511},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M185,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M385,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M585,'performance indicators'!M785)))","v":0.32662397140852062},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N185,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N385,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N585,'performance indicators'!N785)))","v":0.31765911677961484},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O185,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O385,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O585,'performance indicators'!O785)))","v":0.31594140062090348},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P185,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P385,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P585,'performance indicators'!P785)))","v":0.30703114379440938},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q185,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q385,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q585,'performance indicators'!Q785)))","v":0.29942174398686094},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R185,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R385,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R585,'performance indicators'!R785)))","v":0.27956442960258976},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S185,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S385,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S585,'performance indicators'!S785)))","v":0.32662745283049194},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T185,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T385,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T585,'performance indicators'!T785)))","v":0.30545167215426228},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U185,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U385,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U585,'performance indicators'!U785)))","v":0.31403768510663577},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V185,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V385,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V585,'performance indicators'!V785)))","v":0.32842864703020691},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y185,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y385,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y585,'performance indicators'!Y785)))","v":0.32842864703020691},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z185,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z385,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z585,'performance indicators'!Z785)))","v":0.31403768510663577},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T988/$S988-1","v":-6.4831600934717293E-2},-3.8544732277570715E-2,5.5145217712295747E-3,-1,-1,{"$f":"HLOOKUP($Y$3,$AL986:$AQ1002,3,FALSE)","v":5.5145217712295747E-3},{"$f":"HLOOKUP($Z$3,$AL986:$AQ1002,3,FALSE)","v":-3.8544732277570715E-2}]
["Waikato","Waikato network cost per person per km:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C186,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C386,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C586,'performance indicators'!C786)))","v":0.42024447599552334},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D186,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D386,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D586,'performance indicators'!D786)))","v":0.41178297740293002},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E186,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E386,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E586,'performance indicators'!E786)))","v":0.39397197975567982},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F186,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F386,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F586,'performance indicators'!F786)))","v":0.36207380274028805},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G186,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G386,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G586,'performance indicators'!G786)))","v":0.35151304404929773},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H186,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H386,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H586,'performance indicators'!H786)))","v":0.35816253890097977},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I186,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I386,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I586,'performance indicators'!I786)))","v":0.3951322447904021},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J186,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J386,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J586,'performance indicators'!J786)))","v":0.42165580513125744},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K186,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K386,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K586,'performance indicators'!K786)))","v":0.31991501645124359},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L186,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L386,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L586,'performance indicators'!L786)))","v":0.43030307639594279},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M186,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M386,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M586,'performance indicators'!M786)))","v":0.43819878524298089},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N186,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N386,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N586,'performance indicators'!N786)))","v":0.44623533999929144},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O186,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O386,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O586,'performance indicators'!O786)))","v":0.45441526628732637},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P186,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P386,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P586,'performance indicators'!P786)))","v":0.46274107695842126},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q186,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q386,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q586,'performance indicators'!Q786)))","v":0.47121530801559441},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R186,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R386,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R586,'performance indicators'!R786)))","v":0.47984054209363292},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S186,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S386,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S586,'performance indicators'!S786)))","v":0.40854526580760825},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T186,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T386,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T586,'performance indicators'!T786)))","v":0.35723606316076573},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U186,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U386,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U586,'performance indicators'!U786)))","v":0.37403118354117193},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V186,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V386,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V586,'performance indicators'!V786)))","v":0.43824042324231016},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y186,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y386,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y586,'performance indicators'!Y786)))","v":0.43824042324231016},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z186,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z386,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z586,'performance indicators'!Z786)))","v":0.37403118354117193},null,null,null,null,null,null,null,null,null,null,null,null,-0.12559000664324182,-8.448043620872514E-2,7.2685109631611677E-2,-1,-1,{"$f":"HLOOKUP($Y$3,$AL986:$AQ1002,4,FALSE)","v":7.2685109631611677E-2},{"$f":"HLOOKUP($Z$3,$AL986:$AQ1002,4,FALSE)","v":-8.448043620872514E-2}]
["Bay of Plenty","Bay of Plenty network cost per person per km:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C187,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C387,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C587,'performance indicators'!C787)))","v":0.44924822350229804},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D187,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D387,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D587,'performance indicators'!D787)))","v":0.37813160750210839},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E187,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E387,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E587,'performance indicators'!E787)))","v":0.32578097760853914},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F187,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F387,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F587,'performance indicators'!F787)))","v":0.3200507202030623},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G187,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G387,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G587,'performance indicators'!G787)))","v":0.37427382676949122},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H187,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H387,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H587,'performance indicators'!H787)))","v":0.41470989750972026},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I187,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I387,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I587,'performance indicators'!I787)))","v":0.4092319549613066},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J187,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J387,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J587,'performance indicators'!J787)))","v":0.40727148157636534},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K187,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K387,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K587,'performance indicators'!K787)))","v":0.42850475204106642},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L187,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L387,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L587,'performance indicators'!L787)))","v":0.44005708895313167},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M187,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M387,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M587,'performance indicators'!M787)))","v":0.44009877573674044},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N187,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N387,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N587,'performance indicators'!N787)))","v":0.44014159872027847},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O187,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O387,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O587,'performance indicators'!O787)))","v":0.44018512693135875},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P187,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P387,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P587,'performance indicators'!P787)))","v":0.44023182866637911},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q187,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q387,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q587,'performance indicators'!Q787)))","v":0.44027947070478912},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R187,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R387,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R587,'performance indicators'!R787)))","v":0.44033028626713938},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S187,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S387,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S587,'performance indicators'!S787)))","v":0.37744776903373761},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T187,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T387,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T587,'performance indicators'!T787)))","v":0.3673591471540732},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U187,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U387,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U587,'performance indicators'!U787)))","v":0.41470931492907459},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V187,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V387,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V587,'performance indicators'!V787)))","v":0.44009915447005016},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y187,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y387,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y587,'performance indicators'!Y787)))","v":0.44009915447005016},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z187,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z387,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z587,'performance indicators'!Z787)))","v":0.41470931492907459},null,null,null,null,null,null,null,null,null,null,null,null,-2.6728524334615034E-2,9.8719740722606808E-2,0.16598690090737445,-1,-1,{"$f":"HLOOKUP($Y$3,$AL986:$AQ1002,5,FALSE)","v":0.16598690090737445},{"$f":"HLOOKUP($Z$3,$AL986:$AQ1002,5,FALSE)","v":9.8719740722606808E-2}]
["Gisborne","Gisborne network cost per person per km:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C188,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C388,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C588,'performance indicators'!C788)))","v":0.2809084448365437},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D188,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D388,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D588,'performance indicators'!D788)))","v":0.26222048540416049},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E188,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E388,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E588,'performance indicators'!E788)))","v":0.29173117761026079},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F188,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F388,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F588,'performance indicators'!F788)))","v":0.28727941676008012},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G188,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G388,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G588,'performance indicators'!G788)))","v":0.31018070403112674},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H188,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H388,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H588,'performance indicators'!H788)))","v":0.33316577583941487},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I188,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I388,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I588,'performance indicators'!I788)))","v":0.35666015918306054},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J188,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J388,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J588,'performance indicators'!J788)))","v":0.42661727872600275},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K188,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K388,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K588,'performance indicators'!K788)))","v":0.43648328307826517},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L188,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L388,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L588,'performance indicators'!L788)))","v":0.49586776859504134},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M188,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M388,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M588,'performance indicators'!M788)))","v":0.50677685950413232},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N188,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N388,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N588,'performance indicators'!N788)))","v":0.51793388429752074},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O188,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O388,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O588,'performance indicators'!O788)))","v":0.50653099173553717},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P188,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P388,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P588,'performance indicators'!P788)))","v":0.51116884458447398},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q188,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q388,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q588,'performance indicators'!Q788)))","v":0.51591859924590666},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R188,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R388,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R588,'performance indicators'!R788)))","v":0.52139662207530602},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S188,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S388,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S588,'performance indicators'!S788)))","v":0.27850255234871163},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T188,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T388,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T588,'performance indicators'!T788)))","v":0.31093715340726819},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U188,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U388,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U588,'performance indicators'!U788)))","v":0.40264019026222952},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V188,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V388,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V588,'performance indicators'!V788)))","v":0.50685950413223135},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y188,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y388,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y588,'performance indicators'!Y788)))","v":0.50685950413223135},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z188,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z388,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z588,'performance indicators'!Z788)))","v":0.40264019026222952},null,null,null,null,null,null,null,null,null,null,null,null,0.11646069590753827,0.44573249640486523,0.81994563373909468,-1,-1,{"$f":"HLOOKUP($Y$3,$AL986:$AQ1002,6,FALSE)","v":0.81994563373909468},{"$f":"HLOOKUP($Z$3,$AL986:$AQ1002,6,FALSE)","v":0.44573249640486523}]
["Hawkes Bay","Hawkes Bay network cost per person per km:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C189,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C389,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C589,'performance indicators'!C789)))","v":0.52842262431671594},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D189,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D389,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D589,'performance indicators'!D789)))","v":0.47605207842620106},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E189,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E389,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E589,'performance indicators'!E789)))","v":0.63197615875605651},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F189,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F389,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F589,'performance indicators'!F789)))","v":0.54603563423501644},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G189,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G389,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G589,'performance indicators'!G789)))","v":0.44371203459300668},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H189,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H389,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H589,'performance indicators'!H789)))","v":0.31128510962700617},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I189,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I389,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I589,'performance indicators'!I789)))","v":0.33368582960787174},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J189,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J389,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J589,'performance indicators'!J789)))","v":0.28699264757902554},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K189,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K389,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K589,'performance indicators'!K789)))","v":0.22464577445836542},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L189,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L389,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L589,'performance indicators'!L789)))","v":0.29285563137406434},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M189,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M389,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M589,'performance indicators'!M789)))","v":0.29383764748669478},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N189,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N389,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N589,'performance indicators'!N789)))","v":0.29296492242503347},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O189,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O389,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O589,'performance indicators'!O789)))","v":0.29436944813934901},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P189,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P389,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P589,'performance indicators'!P789)))","v":0.29609707892288267},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q189,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q389,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q589,'performance indicators'!Q789)))","v":0.29783525629162305},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R189,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R389,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R589,'performance indicators'!R789)))","v":0.29957655336354877},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S189,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S389,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S589,'performance indicators'!S789)))","v":0.54417427741884372},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T189,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T389,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T589,'performance indicators'!T789)))","v":0.41131931833966823},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U189,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U389,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U589,'performance indicators'!U789)))","v":0.27870609156567622},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V189,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V389,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V589,'performance indicators'!V789)))","v":0.29322020638582719},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y189,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y389,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y589,'performance indicators'!Y789)))","v":0.29322020638582719},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z189,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z389,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z589,'performance indicators'!Z789)))","v":0.27870609156567622},null,null,null,null,null,null,null,null,null,null,null,null,-0.24414046123117061,-0.48783670391836653,-0.46116489045266007,-1,-1,{"$f":"HLOOKUP($Y$3,$AL986:$AQ1002,7,FALSE)","v":-0.46116489045266007},{"$f":"HLOOKUP($Z$3,$AL986:$AQ1002,7,FALSE)","v":-0.48783670391836653}]
["Taranaki","Taranaki network cost per person per km:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C190,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C390,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C590,'performance indicators'!C790)))","v":0.22985519392589343},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D190,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D390,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D590,'performance indicators'!D790)))","v":0.33422237494575296},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E190,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E390,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E590,'performance indicators'!E790)))","v":0.3166799719789925},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F190,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F390,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F590,'performance indicators'!F790)))","v":0.31486663134199683},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G190,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G390,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G590,'performance indicators'!G790)))","v":0.31994531515033159},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H190,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H390,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H590,'performance indicators'!H790)))","v":0.32314895933010362},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I190,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I390,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I590,'performance indicators'!I790)))","v":0.25608198071818034},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J190,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J390,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J590,'performance indicators'!J790)))","v":0.26867362476283357},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K190,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K390,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K590,'performance indicators'!K790)))","v":0.28673406728199796},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L190,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L390,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L590,'performance indicators'!L790)))","v":0.29950961999798664},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M190,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M390,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M590,'performance indicators'!M790)))","v":0.30400342724730989},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N190,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N390,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N590,'performance indicators'!N790)))","v":0.30899153131658291},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O190,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O390,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O590,'performance indicators'!O790)))","v":0.35775441275757958},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P190,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P390,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P590,'performance indicators'!P790)))","v":0.36309445325522016},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q190,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q390,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q590,'performance indicators'!Q790)))","v":0.36837192643215916},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R190,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R390,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R590,'performance indicators'!R790)))","v":0.37358792575102096},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S190,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S390,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S590,'performance indicators'!S790)))","v":0.28634935347274248},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T190,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T390,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T590,'performance indicators'!T790)))","v":0.31980126224103589},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U190,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U390,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U590,'performance indicators'!U790)))","v":0.27093608625403204},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V190,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V390,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V590,'performance indicators'!V790)))","v":0.30418395668954656},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y190,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y390,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y590,'performance indicators'!Y790)))","v":0.30418395668954656},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z190,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z390,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z590,'performance indicators'!Z790)))","v":0.27093608625403204},null,null,null,null,null,null,null,null,null,null,null,null,0.11682201605346965,-5.382679245398625E-2,6.2282673246900622E-2,-1,-1,{"$f":"HLOOKUP($Y$3,$AL986:$AQ1002,8,FALSE)","v":6.2282673246900622E-2},{"$f":"HLOOKUP($Z$3,$AL986:$AQ1002,8,FALSE)","v":-5.382679245398625E-2}]
["Manawatu-Wanganui","Manawatu-Wanganui network cost per person per km:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C191,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C391,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C591,'performance indicators'!C791)))","v":0.22080482852843808},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D191,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D391,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D591,'performance indicators'!D791)))","v":0.18935173209124817},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E191,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E391,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E591,'performance indicators'!E791)))","v":0.18502320475746109},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F191,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F391,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F591,'performance indicators'!F791)))","v":0.17936741544550322},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G191,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G391,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G591,'performance indicators'!G791)))","v":0.17858663666774133},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H191,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H391,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H591,'performance indicators'!H791)))","v":0.18892961458591273},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I191,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I391,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I591,'performance indicators'!I791)))","v":0.19593057351458559},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J191,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J391,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J591,'performance indicators'!J791)))","v":0.26556779011887949},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K191,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K391,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K591,'performance indicators'!K791)))","v":0.18569534720049913},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L191,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L391,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L591,'performance indicators'!L791)))","v":0.26705971755378194},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M191,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M391,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M591,'performance indicators'!M791)))","v":0.26681244351624051},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N191,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N391,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N591,'performance indicators'!N791)))","v":0.26372323184284319},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O191,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O391,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O591,'performance indicators'!O791)))","v":0.27284150923364237},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P191,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P391,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P591,'performance indicators'!P791)))","v":0.2728414916635204},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q191,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q391,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q591,'performance indicators'!Q791)))","v":0.27284149953117504},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R191,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R391,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R591,'performance indicators'!R791)))","v":0.27284151214528124},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S191,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S391,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S591,'performance indicators'!S791)))","v":0.19725196396123024},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T191,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T391,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T591,'performance indicators'!T791)))","v":0.18226417549397733},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U191,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U391,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U591,'performance indicators'!U791)))","v":0.21360479227688997},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V191,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V391,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V591,'performance indicators'!V791)))","v":0.26584560085499753},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y191,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y391,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y591,'performance indicators'!Y791)))","v":0.26584560085499753},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z191,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z391,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z591,'performance indicators'!Z791)))","v":0.21360479227688997},null,null,null,null,null,null,null,null,null,null,null,null,-7.5982961924773273E-2,8.2903247132555258E-2,0.34774628103195626,-1,-1,{"$f":"HLOOKUP($Y$3,$AL986:$AQ1002,9,FALSE)","v":0.34774628103195626},{"$f":"HLOOKUP($Z$3,$AL986:$AQ1002,9,FALSE)","v":8.2903247132555258E-2}]
["Wellington","Wellington network cost per person per km:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C192,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C392,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C592,'performance indicators'!C792)))","v":0.16990195197559382},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D192,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D392,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D592,'performance indicators'!D792)))","v":0.17530118892937493},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E192,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E392,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E592,'performance indicators'!E792)))","v":0.19787580841120864},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F192,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F392,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F592,'performance indicators'!F792)))","v":0.17124077933663512},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G192,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G392,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G592,'performance indicators'!G792)))","v":0.17646915282743469},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H192,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H392,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H592,'performance indicators'!H792)))","v":0.17950739914644825},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I192,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I392,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I592,'performance indicators'!I792)))","v":0.18071829094353561},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J192,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J392,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J592,'performance indicators'!J792)))","v":0.19618515755805935},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K192,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K392,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K592,'performance indicators'!K792)))","v":0.24466967197382261},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L192,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L392,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L592,'performance indicators'!L792)))","v":0.21440572837312855},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M192,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M392,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M592,'performance indicators'!M792)))","v":0.20767982309181829},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N192,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N392,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N592,'performance indicators'!N792)))","v":0.20246048962487539},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O192,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O392,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O592,'performance indicators'!O792)))","v":0.21378950621596662},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P192,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P392,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P592,'performance indicators'!P792)))","v":0.20420375908709279},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q192,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q392,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q592,'performance indicators'!Q792)))","v":0.206202529613076},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R192,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R392,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R592,'performance indicators'!R792)))","v":0.20862140447552813},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S192,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S392,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S592,'performance indicators'!S792)))","v":0.18107632555544839},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T192,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T392,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T592,'performance indicators'!T792)))","v":0.17574324623172685},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U192,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U392,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U592,'performance indicators'!U792)))","v":0.20634375263273311},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V192,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V392,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V592,'performance indicators'!V792)))","v":0.20818695673410342},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y192,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y392,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y592,'performance indicators'!Y792)))","v":0.20818695673410342},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z192,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z392,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z592,'performance indicators'!Z792)))","v":0.20634375263273311},null,null,null,null,null,null,null,null,null,null,null,null,-2.9452107045812914E-2,0.1395402021759462,0.14971935782048629,-1,-1,{"$f":"HLOOKUP($Y$3,$AL986:$AQ1002,10,FALSE)","v":0.14971935782048629},{"$f":"HLOOKUP($Z$3,$AL986:$AQ1002,10,FALSE)","v":0.1395402021759462}]
["Marlborough","Marlborough network cost per person per km:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C193,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C393,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C593,'performance indicators'!C793)))","v":0.57422143280047366},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D193,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D393,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D593,'performance indicators'!D793)))","v":0.55237128945772374},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E193,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E393,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E593,'performance indicators'!E793)))","v":0.46440229279072115},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F193,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F393,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F593,'performance indicators'!F793)))","v":0.41975315187309797},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G193,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G393,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G593,'performance indicators'!G793)))","v":0.41700254107228218},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H193,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H393,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H593,'performance indicators'!H793)))","v":0.53406608613140127},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I193,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I393,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I593,'performance indicators'!I793)))","v":0.46268147932895959},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J193,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J393,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J593,'performance indicators'!J793)))","v":0.60837615686670621},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K193,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K393,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K593,'performance indicators'!K793)))","v":0.45632095790895483},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L193,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L393,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L593,'performance indicators'!L793)))","v":0.86729111627038136},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M193,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M393,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M593,'performance indicators'!M793)))","v":0.84195800572531454},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N193,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N393,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N593,'performance indicators'!N793)))","v":0.81737359003055732},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O193,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O393,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O593,'performance indicators'!O793)))","v":0.97667576195969996},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P193,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P393,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P593,'performance indicators'!P793)))","v":0.94818748036955613},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q193,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q393,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q593,'performance indicators'!Q793)))","v":0.92053483073665798},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R193,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R393,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R593,'performance indicators'!R793)))","v":0.89368999011355454},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S193,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S393,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S593,'performance indicators'!S793)))","v":0.53061195142231865},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T193,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T393,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T593,'performance indicators'!T793)))","v":0.45805034806128597},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U193,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U393,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U593,'performance indicators'!U793)))","v":0.51049633258126892},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V193,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V393,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V593,'performance indicators'!V793)))","v":0.84171450770492529},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y193,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y393,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y593,'performance indicators'!Y793)))","v":0.84171450770492529},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z193,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z393,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z593,'performance indicators'!Z793)))","v":0.51049633258126892},null,null,null,null,null,null,null,null,null,null,null,null,-0.13675078966187904,-3.7910225706619172E-2,0.58630898804425424,-1,-1,{"$f":"HLOOKUP($Y$3,$AL986:$AQ1002,11,FALSE)","v":0.58630898804425424},{"$f":"HLOOKUP($Z$3,$AL986:$AQ1002,11,FALSE)","v":-3.7910225706619172E-2}]
["Nelson","Nelson network cost per person per km:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C194,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C394,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C594,'performance indicators'!C794)))","v":0.66758370627686126},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D194,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D394,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D594,'performance indicators'!D794)))","v":0.56397371915205341},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E194,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E394,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E594,'performance indicators'!E794)))","v":0.41100904228527574},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F194,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F394,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F594,'performance indicators'!F794)))","v":0.21249697921701305},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G194,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G394,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G594,'performance indicators'!G794)))","v":0.21928909794233181},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H194,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H394,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H594,'performance indicators'!H794)))","v":0.14479511273943194},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I194,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I394,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I594,'performance indicators'!I794)))","v":0.20675592746958302},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J194,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J394,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J594,'performance indicators'!J794)))","v":0.25876425465034247},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K194,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K394,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K594,'performance indicators'!K794)))","v":0.18253982589630646},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L194,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L394,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L594,'performance indicators'!L794)))","v":0.27134120815185542},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M194,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M394,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M594,'performance indicators'!M794)))","v":0.29741371061444877},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N194,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N394,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N594,'performance indicators'!N794)))","v":0.29251589091654706},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O194,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O394,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O594,'performance indicators'!O794)))","v":0.26705966782858315},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P194,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P394,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P594,'performance indicators'!P794)))","v":0.27416136969448429},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q194,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q394,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q594,'performance indicators'!Q794)))","v":0.2814811017702139},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R194,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R394,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R594,'performance indicators'!R794)))","v":0.28901818057549039},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S194,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S394,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S594,'performance indicators'!S794)))","v":0.53345336969832446},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T194,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T394,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T594,'performance indicators'!T794)))","v":0.18970803431015715},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U194,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U394,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U594,'performance indicators'!U794)))","v":0.21287004389543007},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V194,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V394,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V594,'performance indicators'!V794)))","v":0.28709026092414458},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y194,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y394,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y594,'performance indicators'!Y794)))","v":0.28709026092414458},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z194,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z394,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z594,'performance indicators'!Z794)))","v":0.21287004389543007},null,null,null,null,null,null,null,null,null,null,null,null,-0.64437747498447751,-0.60095847924662815,-0.46182688641277447,-1,-1,{"$f":"HLOOKUP($Y$3,$AL986:$AQ1002,12,FALSE)","v":-0.46182688641277447},{"$f":"HLOOKUP($Z$3,$AL986:$AQ1002,12,FALSE)","v":-0.60095847924662815}]
["Canterbury","Canterbury network cost per person per km:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C195,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C395,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C595,'performance indicators'!C795)))","v":0.20742245427066131},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D195,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D395,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D595,'performance indicators'!D795)))","v":0.2790748517657754},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E195,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E395,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E595,'performance indicators'!E795)))","v":0.3562028213597882},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F195,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F395,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F595,'performance indicators'!F795)))","v":0.29412047908421685},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G195,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G395,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G595,'performance indicators'!G795)))","v":0.26516282201775804},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H195,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H395,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H595,'performance indicators'!H795)))","v":0.26602357858577313},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I195,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I395,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I595,'performance indicators'!I795)))","v":0.28149815994522193},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J195,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J395,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J595,'performance indicators'!J795)))","v":0.30537301068197731},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K195,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K395,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K595,'performance indicators'!K795)))","v":0.24629032401867584},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L195,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L395,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L595,'performance indicators'!L795)))","v":0.30569933936619065},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M195,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M395,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M595,'performance indicators'!M795)))","v":0.30706476881731259},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N195,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N395,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N595,'performance indicators'!N795)))","v":0.30428819825403786},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O195,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O395,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O595,'performance indicators'!O795)))","v":0.3073834791681751},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P195,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P395,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P595,'performance indicators'!P795)))","v":0.31651367807133279},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q195,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q395,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q595,'performance indicators'!Q795)))","v":0.32591510207930563},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R195,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R395,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R595,'performance indicators'!R795)))","v":0.33559571244822756},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S195,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S395,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S595,'performance indicators'!S795)))","v":0.27188713190143671},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T195,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T395,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T595,'performance indicators'!T795)))","v":0.27495921384440675},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U195,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U395,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U595,'performance indicators'!U795)))","v":0.27512815768734428},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V195,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V395,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V595,'performance indicators'!V795)))","v":0.30568408852353607},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y195,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y395,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y595,'performance indicators'!Y795)))","v":0.30568408852353607},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z195,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z395,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z595,'performance indicators'!Z795)))","v":0.27512815768734428},null,null,null,null,null,null,null,null,null,null,null,null,1.129910754321295E-2,1.192048245623667E-2,0.12430509816974822,-1,-1,{"$f":"HLOOKUP($Y$3,$AL986:$AQ1002,13,FALSE)","v":0.12430509816974822},{"$f":"HLOOKUP($Z$3,$AL986:$AQ1002,13,FALSE)","v":1.192048245623667E-2}]
["West Coast","West Coast network cost per person per km:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C196,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C396,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C596,'performance indicators'!C796)))","v":0.63578864145473712},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D196,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D396,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D596,'performance indicators'!D796)))","v":0.62845909978327463},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E196,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E396,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E596,'performance indicators'!E796)))","v":0.71814052417174379},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F196,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F396,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F596,'performance indicators'!F796)))","v":0.40793119861249671},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G196,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G396,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G596,'performance indicators'!G796)))","v":0.79266901550812952},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H196,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H396,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H596,'performance indicators'!H796)))","v":0.66192096466093597},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I196,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I396,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I596,'performance indicators'!I796)))","v":0.661256864851958},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J196,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J396,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J596,'performance indicators'!J796)))","v":0.718170991988617},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K196,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K396,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K596,'performance indicators'!K796)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L196,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L396,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L596,'performance indicators'!L796)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M196,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M396,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M596,'performance indicators'!M796)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N196,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N396,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N596,'performance indicators'!N796)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O196,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O396,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O596,'performance indicators'!O796)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P196,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P396,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P596,'performance indicators'!P796)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q196,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q396,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q596,'performance indicators'!Q796)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R196,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R396,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R596,'performance indicators'!R796)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S196,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S396,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S596,'performance indicators'!S796)))","v":0.66051424716082185},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T196,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T396,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T596,'performance indicators'!T796)))","v":0.6339214972239986},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U196,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U396,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U596,'performance indicators'!U796)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V196,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V396,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V596,'performance indicators'!V796)))","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y196,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y396,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y596,'performance indicators'!Y796)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z196,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z396,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z596,'performance indicators'!Z796)))","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,-4.026067575548975E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1,-1,{"$f":"HLOOKUP($Y$3,$AL986:$AQ1002,14,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$AL986:$AQ1002,14,FALSE)","v":{"$error":"#DIV/0!"}}]
["Otago","Otago network cost per person per km:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C197,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C397,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C597,'performance indicators'!C797)))","v":0.3955915628009154},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D197,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D397,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D597,'performance indicators'!D797)))","v":0.31633629708102262},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E197,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E397,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E597,'performance indicators'!E797)))","v":0.37576182629181837},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F197,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F397,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F597,'performance indicators'!F797)))","v":0.35559729668971818},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G197,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G397,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G597,'performance indicators'!G797)))","v":0.31928652389433537},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H197,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H397,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H597,'performance indicators'!H797)))","v":0.40087658840604301},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I197,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I397,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I597,'performance indicators'!I797)))","v":0.34169738954608858},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J197,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J397,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J597,'performance indicators'!J797)))","v":0.49463998163185491},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K197,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K397,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K597,'performance indicators'!K797)))","v":0.64947423588157815},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L197,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L397,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L597,'performance indicators'!L797)))","v":0.42065375277595718},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M197,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M397,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M597,'performance indicators'!M797)))","v":0.39172986927780729},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N197,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N397,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N597,'performance indicators'!N797)))","v":0.36503845218748804},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O197,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O397,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O597,'performance indicators'!O797)))","v":0.51624646909895755},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P197,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P397,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P597,'performance indicators'!P797)))","v":0.49850064176360065},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q197,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q397,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q597,'performance indicators'!Q797)))","v":0.48674170168065173},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R197,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R397,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R597,'performance indicators'!R797)))","v":0.4813821044021428},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S197,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S397,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S597,'performance indicators'!S797)))","v":0.36144702070964418},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T197,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T397,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T597,'performance indicators'!T797)))","v":0.35755912042221971},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U197,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U397,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U597,'performance indicators'!U797)))","v":0.5137441938258458},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V197,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V397,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V597,'performance indicators'!V797)))","v":0.39136102273987577},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y197,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y397,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y597,'performance indicators'!Y797)))","v":0.39136102273987577},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z197,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z397,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z597,'performance indicators'!Z797)))","v":0.5137441938258458},null,null,null,null,null,null,null,null,null,null,null,null,-1.0756487298722806E-2,0.42135406958726662,8.276178891030872E-2,-1,-1,{"$f":"HLOOKUP($Y$3,$AL986:$AQ1002,15,FALSE)","v":8.276178891030872E-2},{"$f":"HLOOKUP($Z$3,$AL986:$AQ1002,15,FALSE)","v":0.42135406958726662}]
["Southland","Southland network cost per person per km:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C198,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C398,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C598,'performance indicators'!C798)))","v":1.0950656571198654},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D198,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D398,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D598,'performance indicators'!D798)))","v":1.2187823813026069},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E198,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E398,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E598,'performance indicators'!E798)))","v":1.244226711351083},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F198,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F398,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F598,'performance indicators'!F798)))","v":1.3341585131929514},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G198,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G398,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G598,'performance indicators'!G798)))","v":1.1346884587654862},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H198,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H398,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H598,'performance indicators'!H798)))","v":0.49395659213948079},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I198,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I398,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I598,'performance indicators'!I798)))","v":0.42393343723057009},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J198,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J398,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J598,'performance indicators'!J798)))","v":2.4500084775605493},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K198,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K398,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K598,'performance indicators'!K798)))","v":0.55507903156822103},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L198,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L398,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L598,'performance indicators'!L798)))","v":0.79615511551155116},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M198,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M398,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M598,'performance indicators'!M798)))","v":0.81404444444444457},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N198,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N398,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N598,'performance indicators'!N798)))","v":0.91746863468634687},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O198,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O398,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O598,'performance indicators'!O798)))","v":0.93701427988576091},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P198,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P398,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P598,'performance indicators'!P798)))","v":0.95926568867155659},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q198,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q398,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q598,'performance indicators'!Q798)))","v":0.97846309813463106},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R198,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R398,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R598,'performance indicators'!R798)))","v":1.0017059538274604},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S198,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S398,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S598,'performance indicators'!S798)))","v":1.1854391038263532},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T198,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T398,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T598,'performance indicators'!T798)))","v":0.85094897782482148},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U198,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U398,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U598,'performance indicators'!U798)))","v":0.65059251010300367},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V198,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V398,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V598,'performance indicators'!V798)))","v":0.84268668586315654},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y198,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y398,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y598,'performance indicators'!Y798)))","v":0.84268668586315654},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z198,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z398,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z598,'performance indicators'!Z798)))","v":0.65059251010300367},null,null,null,null,null,null,null,null,null,null,null,null,-0.28216559157013343,-0.45118015087993546,-0.28913540717263542,-1,-1,{"$f":"HLOOKUP($Y$3,$AL986:$AQ1002,16,FALSE)","v":-0.28913540717263542},{"$f":"HLOOKUP($Z$3,$AL986:$AQ1002,16,FALSE)","v":-0.45118015087993546}]
["National","National total network cost per person per km:",{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C199,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C399,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C599,'performance indicators'!C799)))","v":0.26782025516944324},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D199,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D399,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D599,'performance indicators'!D799)))","v":0.26672973475105616},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E199,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E399,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E599,'performance indicators'!E799)))","v":0.28352764513287454},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F199,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F399,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F599,'performance indicators'!F799)))","v":0.26367706113178235},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G199,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G399,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G599,'performance indicators'!G799)))","v":0.26173923720011538},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H199,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H399,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H599,'performance indicators'!H799)))","v":0.26440622395716307},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I199,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I399,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I599,'performance indicators'!I799)))","v":0.25635966950503464},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J199,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J399,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J599,'performance indicators'!J799)))","v":0.27125875879495615},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K199,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K399,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K599,'performance indicators'!K799)))","v":0.31563992135101687},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L199,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L399,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L599,'performance indicators'!L799)))","v":0.3042264881879001},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M199,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M399,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M599,'performance indicators'!M799)))","v":0.29457358041167425},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N199,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N399,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N599,'performance indicators'!N799)))","v":0.28803733891099559},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O199,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O399,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O599,'performance indicators'!O799)))","v":0.29409466502991294},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P199,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P399,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P599,'performance indicators'!P799)))","v":0.28706684475824795},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q199,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q399,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q599,'performance indicators'!Q799)))","v":0.28450990881466348},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R199,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R399,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R599,'performance indicators'!R799)))","v":0.2744553006524898},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S199,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S399,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S599,'performance indicators'!S799)))","v":0.27306549311416994},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T199,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T399,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T599,'performance indicators'!T799)))","v":0.26326488414760341},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U199,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U399,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U599,'performance indicators'!U799)))","v":0.280981004122274},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V199,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V399,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V599,'performance indicators'!V799)))","v":0.29550583771177014},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y199,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y399,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y599,'performance indicators'!Y799)))","v":0.29550583771177014},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z199,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z399,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z599,'performance indicators'!Z799)))","v":0.280981004122274},null,null,null,null,null,null,null,null,null,null,null,null,-3.5891056225360818E-2,2.8987591650016853E-2,8.2179349509451827E-2,-1,-1,{"$f":"HLOOKUP($Y$3,$AL986:$AQ1002,17,FALSE)","v":8.2179349509451827E-2},{"$f":"HLOOKUP($Z$3,$AL986:$AQ1002,17,FALSE)","v":2.8987591650016853E-2}]
[null,{"$f":"VLOOKUP($B$805,$A987:$Y1002,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C200,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C400,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C600,'performance indicators'!C800)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D200,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D400,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D600,'performance indicators'!D800)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E200,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E400,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E600,'performance indicators'!E800)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F200,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F400,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F600,'performance indicators'!F800)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G200,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G400,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G600,'performance indicators'!G800)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H200,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H400,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H600,'performance indicators'!H800)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I200,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I400,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I600,'performance indicators'!I800)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J200,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J400,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J600,'performance indicators'!J800)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K200,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K400,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K600,'performance indicators'!K800)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L200,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L400,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L600,'performance indicators'!L800)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M200,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M400,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M600,'performance indicators'!M800)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N200,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N400,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N600,'performance indicators'!N800)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O200,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O400,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O600,'performance indicators'!O800)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P200,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P400,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P600,'performance indicators'!P800)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q200,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q400,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q600,'performance indicators'!Q800)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R200,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R400,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R600,'performance indicators'!R800)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S200,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S400,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S600,'performance indicators'!S800)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T200,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T400,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T600,'performance indicators'!T800)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U200,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U400,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U600,'performance indicators'!U800)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V200,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V400,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V600,'performance indicators'!V800)))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y200,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y400,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y600,'performance indicators'!Y800)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z200,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z400,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z600,'performance indicators'!Z800)))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP($B$805,$A987:$AR1002,44,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$805,$A987:$AS1002,45,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B1003","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I201,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I401,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I601,'performance indicators'!I801)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J201,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J401,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J601,'performance indicators'!J801)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K201,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K401,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K601,'performance indicators'!K801)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L201,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L401,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L601,'performance indicators'!L801)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M201,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M401,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M601,'performance indicators'!M801)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N201,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N401,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N601,'performance indicators'!N801)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O201,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O401,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O601,'performance indicators'!O801)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P201,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P401,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P601,'performance indicators'!P801)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q201,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q401,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q601,'performance indicators'!Q801)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R201,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R401,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R601,'performance indicators'!R801)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S201,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S401,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S601,'performance indicators'!S801)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T201,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T401,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T601,'performance indicators'!T801)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U201,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U401,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U601,'performance indicators'!U801)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V201,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V401,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V601,'performance indicators'!V801)))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y201,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y401,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y601,'performance indicators'!Y801)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z201,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z401,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z601,'performance indicators'!Z801)))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$AL986:$AQ1004,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$AL986:$AQ1004,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B1003","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!C202,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!C402,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!C602,'performance indicators'!C802)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!D202,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!D402,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!D602,'performance indicators'!D802)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!E202,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!E402,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!E602,'performance indicators'!E802)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!F202,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!F402,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!F602,'performance indicators'!F802)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!G202,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!G402,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!G602,'performance indicators'!G802)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!H202,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!H402,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!H602,'performance indicators'!H802)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!I202,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!I402,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!I602,'performance indicators'!I802)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!J202,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!J402,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!J602,'performance indicators'!J802)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!K202,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!K402,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!K602,'performance indicators'!K802)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!L202,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!L402,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!L602,'performance indicators'!L802)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!M202,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!M402,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!M602,'performance indicators'!M802)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!N202,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!N402,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!N602,'performance indicators'!N802)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!O202,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!O402,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!O602,'performance indicators'!O802)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!P202,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!P402,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!P602,'performance indicators'!P802)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Q202,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Q402,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Q602,'performance indicators'!Q802)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!R202,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!R402,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!R602,'performance indicators'!R802)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!S202,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!S402,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!S602,'performance indicators'!S802)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!T202,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!T402,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!T602,'performance indicators'!T802)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!U202,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!U402,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!U602,'performance indicators'!U802)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!V202,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!V402,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!V602,'performance indicators'!V802)))","v":{"$error":"#N/A"}},null,null,{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Y202,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Y402,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Y602,'performance indicators'!Y802)))","v":{"$error":"#N/A"}},{"$f":"IF($B$804='BER2 calc'!$Y$37,'performance indicators'!Z202,IF($B$804='BER2 calc'!$Y$38,'performance indicators'!Z402,IF($B$804='BER2 calc'!$Y$39,'performance indicators'!Z602,'performance indicators'!Z802)))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$AL986:$AQ1033,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$AL986:$AQ1005,20,FALSE)","v":{"$error":"#N/A"}}]

{"sheet":"data \"live\" (TIO)","index":18,"n_rows":771,"n_cols":88,"rows_kept":771,"cut":false,"hidden":false,"merged":[[756,8,756,10],[756,11,756,17]]}
[null,{"$f":"'CBA benchmark'!B12","v":0},{"$f":"'CBA benchmark'!E12","v":"2018-21"},{"$f":"'CBA benchmark'!C15","v":"total network"},{"$f":"'CBA benchmark'!E15","v":"service costs only"},{"$f":"'CBA benchmark'!G11","v":"peak/ off-peak"},{"$f":"YEAR!C9","v":"2017/18"},{"$f":"YEAR!C10","v":"2015-18"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,"WITH IMPROVEMENTS"]
[null,"Network (region) of focus","NLTP of focus","network or mode","costs applied",null,"current yr","current NLTP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPROVEMENTS"]
[null,"BUS PATRONAGE","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2009-12","2012-15","2015-18","2018-21","2021-24","2024-27",{"$f":"'CBA benchmark'!E12","v":"2018-21"},{"$f":"'performance indicators'!Z3","v":"2015-18"},null,null,"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28",null,"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28",null,"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25"]
["Northland","Northland total patronage:",289485,287006,305735,305737,323553,312821,318249,320022,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K4,'delta fullnet data (TIO ext)'!K4)","v":364162},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L4,'delta fullnet data (TIO ext)'!L4)","v":326796},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M4,'delta fullnet data (TIO ext)'!M4)","v":324918},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N4,'delta fullnet data (TIO ext)'!N4)","v":323100},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O4,'delta fullnet data (TIO ext)'!O4)","v":326331},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P4,'delta fullnet data (TIO ext)'!P4)","v":329594},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q4,'delta fullnet data (TIO ext)'!Q4)","v":332891},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R4,'delta fullnet data (TIO ext)'!R4)","v":336219},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S4,'delta fullnet data (TIO ext)'!S4)","v":339581},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T4,'delta fullnet data (TIO ext)'!T4)","v":342977},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U4,'delta fullnet data (TIO ext)'!U4)","v":0},{"$f":"AVERAGE(C4:E4)","v":294075.33333333331},{"$f":"AVERAGE(F4:H4)","v":314037},{"$f":"AVERAGE(I4:K4)","v":334144.33333333331},{"$f":"AVERAGE(L4:N4)","v":324938},{"$f":"AVERAGE(O4:Q4)","v":329605.33333333331},{"$f":"AVERAGE(R4:T4)","v":339592.33333333331},{"$f":"HLOOKUP($AB$3,$V3:$AA19,2,FALSE)","v":324938},{"$f":"HLOOKUP($AC$3,$V3:$AA19,2,FALSE)","v":334144.33333333331}]
["Auckland","Auckland total patronage:",47611050,51163334,54827193,53530078,55851701,59796338,60239483,62697533,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K5,'delta fullnet data (TIO ext)'!K5)","v":63873668},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L5,'delta fullnet data (TIO ext)'!L5)","v":67420585},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M5,'delta fullnet data (TIO ext)'!M5)","v":70109151},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N5,'delta fullnet data (TIO ext)'!N5)","v":72737631},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O5,'delta fullnet data (TIO ext)'!O5)","v":75606233},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P5,'delta fullnet data (TIO ext)'!P5)","v":78477551},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q5,'delta fullnet data (TIO ext)'!Q5)","v":81382916},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R5,'delta fullnet data (TIO ext)'!R5)","v":84450311},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S5,'delta fullnet data (TIO ext)'!S5)","v":87551850},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T5,'delta fullnet data (TIO ext)'!T5)","v":90510780},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U5,'delta fullnet data (TIO ext)'!U5)","v":0},51200525.666666664,56392705.666666664,62270228,{"$f":"AVERAGE(L5:N5)","v":70089122.333333328},78488900,87504313.666666672,{"$f":"HLOOKUP($AB$3,$V3:$AA19,3,FALSE)","v":70089122.333333328},{"$f":"HLOOKUP($AC$3,$V3:$AA19,3,FALSE)","v":62270228}]
["Waikato","Waikato total patronage:",4323384,4338802,4466401,4322894,4370780,4341361,4085467,3988518,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K6,'delta fullnet data (TIO ext)'!K6)","v":5270295},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L6,'delta fullnet data (TIO ext)'!L6)","v":4126281},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M6,'delta fullnet data (TIO ext)'!M6)","v":4163359},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N6,'delta fullnet data (TIO ext)'!N6)","v":4200810},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O6,'delta fullnet data (TIO ext)'!O6)","v":4238633},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P6,'delta fullnet data (TIO ext)'!P6)","v":4276836},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q6,'delta fullnet data (TIO ext)'!Q6)","v":4315420},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R6,'delta fullnet data (TIO ext)'!R6)","v":4354390},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S6,'delta fullnet data (TIO ext)'!S6)","v":4393750},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T6,'delta fullnet data (TIO ext)'!T6)","v":4433503},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U6,'delta fullnet data (TIO ext)'!U6)","v":0},4376195.666666667,4345011.666666667,4448093.333333333,4163483.3333333335,4276963,4393881,{"$f":"HLOOKUP($AB$3,$V3:$AA19,4,FALSE)","v":4163483.3333333335},{"$f":"HLOOKUP($AC$3,$V3:$AA19,4,FALSE)","v":4448093.333333333}]
["Bay of Plenty","Bay of Plenty total patronage:",2150662,2479589,2853490,2854444,3005049,3109603,3324774,3142802,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K7,'delta fullnet data (TIO ext)'!K7)","v":3246670.5},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L7,'delta fullnet data (TIO ext)'!L7)","v":3134197},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M7,'delta fullnet data (TIO ext)'!M7)","v":3134197},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N7,'delta fullnet data (TIO ext)'!N7)","v":3134197},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O7,'delta fullnet data (TIO ext)'!O7)","v":3134197},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P7,'delta fullnet data (TIO ext)'!P7)","v":3134197},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q7,'delta fullnet data (TIO ext)'!Q7)","v":3134197},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R7,'delta fullnet data (TIO ext)'!R7)","v":3134197},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S7,'delta fullnet data (TIO ext)'!S7)","v":3134197},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T7,'delta fullnet data (TIO ext)'!T7)","v":3134197},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U7,'delta fullnet data (TIO ext)'!U7)","v":0},2494580.3333333335,2989698.6666666665,3238082.1666666665,3134197,3134197,3134197,{"$f":"HLOOKUP($AB$3,$V3:$AA19,5,FALSE)","v":3134197},{"$f":"HLOOKUP($AC$3,$V3:$AA19,5,FALSE)","v":3238082.1666666665}]
["Gisborne","Gisborne total patronage:",136020,152258,157596,157008,139473,138261,146129,142373,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K8,'delta fullnet data (TIO ext)'!K8)","v":139500},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L8,'delta fullnet data (TIO ext)'!L8)","v":155500},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M8,'delta fullnet data (TIO ext)'!M8)","v":155500},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N8,'delta fullnet data (TIO ext)'!N8)","v":155500},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O8,'delta fullnet data (TIO ext)'!O8)","v":155500},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P8,'delta fullnet data (TIO ext)'!P8)","v":155650},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q8,'delta fullnet data (TIO ext)'!Q8)","v":155650},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R8,'delta fullnet data (TIO ext)'!R8)","v":155650},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S8,'delta fullnet data (TIO ext)'!S8)","v":155800},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T8,'delta fullnet data (TIO ext)'!T8)","v":155800},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U8,'delta fullnet data (TIO ext)'!U8)","v":0},148624.66666666666,144914,142667.33333333334,155500,155600,155750,{"$f":"HLOOKUP($AB$3,$V3:$AA19,6,FALSE)","v":155500},{"$f":"HLOOKUP($AC$3,$V3:$AA19,6,FALSE)","v":142667.33333333334}]
["Hawkes Bay","Hawkes Bay total patronage:",480113,554647,681566,761392,799845,744381,694557,688151,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K9,'delta fullnet data (TIO ext)'!K9)","v":865200},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L9,'delta fullnet data (TIO ext)'!L9)","v":713084},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M9,'delta fullnet data (TIO ext)'!M9)","v":726822},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N9,'delta fullnet data (TIO ext)'!N9)","v":734913},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O9,'delta fullnet data (TIO ext)'!O9)","v":742262},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P9,'delta fullnet data (TIO ext)'!P9)","v":749685},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q9,'delta fullnet data (TIO ext)'!Q9)","v":756334},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R9,'delta fullnet data (TIO ext)'!R9)","v":763898},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S9,'delta fullnet data (TIO ext)'!S9)","v":771537},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T9,'delta fullnet data (TIO ext)'!T9)","v":779253},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U9,'delta fullnet data (TIO ext)'!U9)","v":0},572108.66666666663,768539.33333333337,749302.66666666663,724939.66666666663,749427,771562.66666666663,{"$f":"HLOOKUP($AB$3,$V3:$AA19,7,FALSE)","v":724939.66666666663},{"$f":"HLOOKUP($AC$3,$V3:$AA19,7,FALSE)","v":749302.66666666663}]
["Taranaki","Taranaki total patronage:",405598,497277,543317,556017,584371,586306,605603,614811,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K10,'delta fullnet data (TIO ext)'!K10)","v":718619},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L10,'delta fullnet data (TIO ext)'!L10)","v":830692},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M10,'delta fullnet data (TIO ext)'!M10)","v":834845},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N10,'delta fullnet data (TIO ext)'!N10)","v":839019},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O10,'delta fullnet data (TIO ext)'!O10)","v":843214},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P10,'delta fullnet data (TIO ext)'!P10)","v":847428},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q10,'delta fullnet data (TIO ext)'!Q10)","v":851666},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R10,'delta fullnet data (TIO ext)'!R10)","v":855925},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S10,'delta fullnet data (TIO ext)'!S10)","v":855925},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T10,'delta fullnet data (TIO ext)'!T10)","v":855925},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U10,'delta fullnet data (TIO ext)'!U10)","v":0},482064,575564.66666666663,646344.33333333337,834852,847436,855925,{"$f":"HLOOKUP($AB$3,$V3:$AA19,8,FALSE)","v":834852},{"$f":"HLOOKUP($AC$3,$V3:$AA19,8,FALSE)","v":646344.33333333337}]
["Manawatu-Wanganui","Manawatu-Wanganui total patronage:",1357004,1599934,1635096,1620202,1577158,1447403,1356938,1301374,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K11,'delta fullnet data (TIO ext)'!K11)","v":1822472},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L11,'delta fullnet data (TIO ext)'!L11)","v":1336644},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M11,'delta fullnet data (TIO ext)'!M11)","v":1390111},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N11,'delta fullnet data (TIO ext)'!N11)","v":1417913},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O11,'delta fullnet data (TIO ext)'!O11)","v":1446272},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P11,'delta fullnet data (TIO ext)'!P11)","v":1475197},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q11,'delta fullnet data (TIO ext)'!Q11)","v":1504702},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R11,'delta fullnet data (TIO ext)'!R11)","v":1534795},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S11,'delta fullnet data (TIO ext)'!S11)","v":1565492},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T11,'delta fullnet data (TIO ext)'!T11)","v":1596801},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U11,'delta fullnet data (TIO ext)'!U11)","v":0},1530678,1548254.3333333333,1493594.6666666667,1381556,1475390.3333333333,1565696,{"$f":"HLOOKUP($AB$3,$V3:$AA19,9,FALSE)","v":1381556},{"$f":"HLOOKUP($AC$3,$V3:$AA19,9,FALSE)","v":1493594.6666666667}]
["Wellington","Wellington total patronage:",24248085,24022706,24108471,23607936,23981194,24098765,24331408,24437473,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K12,'delta fullnet data (TIO ext)'!K12)","v":25327400},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L12,'delta fullnet data (TIO ext)'!L12)","v":24999942},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M12,'delta fullnet data (TIO ext)'!M12)","v":25239379},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N12,'delta fullnet data (TIO ext)'!N12)","v":25827304},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O12,'delta fullnet data (TIO ext)'!O12)","v":26311426},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P12,'delta fullnet data (TIO ext)'!P12)","v":26563747},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q12,'delta fullnet data (TIO ext)'!Q12)","v":26818649},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R12,'delta fullnet data (TIO ext)'!R12)","v":27075943},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S12,'delta fullnet data (TIO ext)'!S12)","v":27335844},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T12,'delta fullnet data (TIO ext)'!T12)","v":27598263},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U12,'delta fullnet data (TIO ext)'!U12)","v":0},24126420.666666668,23895965,24698760.333333332,25355541.666666668,26564607.333333332,27336683.333333332,{"$f":"HLOOKUP($AB$3,$V3:$AA19,10,FALSE)","v":25355541.666666668},{"$f":"HLOOKUP($AC$3,$V3:$AA19,10,FALSE)","v":24698760.333333332}]
["Marlborough","Marlborough total patronage:",22520,23523,23773,25149,26498,26979,25493,22691,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K13,'delta fullnet data (TIO ext)'!K13)","v":45655},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L13,'delta fullnet data (TIO ext)'!L13)","v":21500},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M13,'delta fullnet data (TIO ext)'!M13)","v":22150},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N13,'delta fullnet data (TIO ext)'!N13)","v":22815},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O13,'delta fullnet data (TIO ext)'!O13)","v":23500},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P13,'delta fullnet data (TIO ext)'!P13)","v":24205},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q13,'delta fullnet data (TIO ext)'!Q13)","v":24930},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R13,'delta fullnet data (TIO ext)'!R13)","v":25680},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S13,'delta fullnet data (TIO ext)'!S13)","v":26455},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T13,'delta fullnet data (TIO ext)'!T13)","v":27245},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U13,'delta fullnet data (TIO ext)'!U13)","v":0},23272,26208.666666666668,31279.666666666668,22155,24211.666666666668,26460,{"$f":"HLOOKUP($AB$3,$V3:$AA19,11,FALSE)","v":22155},{"$f":"HLOOKUP($AC$3,$V3:$AA19,11,FALSE)","v":31279.666666666668}]
["Nelson","Nelson total patronage:",45343,50714,131392,351685,396326,415326,414322,426237,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K14,'delta fullnet data (TIO ext)'!K14)","v":515315},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L14,'delta fullnet data (TIO ext)'!L14)","v":408387},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M14,'delta fullnet data (TIO ext)'!M14)","v":408405},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N14,'delta fullnet data (TIO ext)'!N14)","v":408405},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O14,'delta fullnet data (TIO ext)'!O14)","v":408405},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P14,'delta fullnet data (TIO ext)'!P14)","v":408405},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q14,'delta fullnet data (TIO ext)'!Q14)","v":408405},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R14,'delta fullnet data (TIO ext)'!R14)","v":408405},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S14,'delta fullnet data (TIO ext)'!S14)","v":408405},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T14,'delta fullnet data (TIO ext)'!T14)","v":408405},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U14,'delta fullnet data (TIO ext)'!U14)","v":0},75816.333333333328,387779,451958,408399,408405,408405,{"$f":"HLOOKUP($AB$3,$V3:$AA19,12,FALSE)","v":408399},{"$f":"HLOOKUP($AC$3,$V3:$AA19,12,FALSE)","v":451958}]
["Canterbury","Canterbury total patronage:",17293221,13109822,11352649,13417358,14174013,14219679,13737967,13249574,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K15,'delta fullnet data (TIO ext)'!K15)","v":16417955},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L15,'delta fullnet data (TIO ext)'!L15)","v":15132637},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M15,'delta fullnet data (TIO ext)'!M15)","v":15283963},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N15,'delta fullnet data (TIO ext)'!N15)","v":15436802},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O15,'delta fullnet data (TIO ext)'!O15)","v":15591169},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P15,'delta fullnet data (TIO ext)'!P15)","v":15746658},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q15,'delta fullnet data (TIO ext)'!Q15)","v":15904123},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R15,'delta fullnet data (TIO ext)'!R15)","v":16063598},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S15,'delta fullnet data (TIO ext)'!S15)","v":16224234},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T15,'delta fullnet data (TIO ext)'!T15)","v":16386475},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U15,'delta fullnet data (TIO ext)'!U15)","v":0},13918564,13937016.666666666,14468498.666666666,15284467.333333334,15747316.666666666,16224769,{"$f":"HLOOKUP($AB$3,$V3:$AA19,13,FALSE)","v":15284467.333333334},{"$f":"HLOOKUP($AC$3,$V3:$AA19,13,FALSE)","v":14468498.666666666}]
["West Coast","West Coast total patronage:",30367,29958,29727,40518,24173,23952,23952,23775,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K16,'delta fullnet data (TIO ext)'!K16)","v":36500},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L16,'delta fullnet data (TIO ext)'!L16)","v":85000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M16,'delta fullnet data (TIO ext)'!M16)","v":85000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N16,'delta fullnet data (TIO ext)'!N16)","v":85000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O16,'delta fullnet data (TIO ext)'!O16)","v":85000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P16,'delta fullnet data (TIO ext)'!P16)","v":85000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q16,'delta fullnet data (TIO ext)'!Q16)","v":85000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R16,'delta fullnet data (TIO ext)'!R16)","v":85000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S16,'delta fullnet data (TIO ext)'!S16)","v":85000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T16,'delta fullnet data (TIO ext)'!T16)","v":85000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U16,'delta fullnet data (TIO ext)'!U16)","v":0},30017.333333333332,29547.666666666668,28075.666666666668,85000,85000,85000,{"$f":"HLOOKUP($AB$3,$V3:$AA19,14,FALSE)","v":85000},{"$f":"HLOOKUP($AC$3,$V3:$AA19,14,FALSE)","v":28075.666666666668}]
["Otago",{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!B$735,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,B$746,B$726))","v":"Otago total patronage:"},{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!C$735,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,C$746,C$726))","v":2171696},{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!D735,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,D746,D726))","v":2689157},{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!E735,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,E746,E726))","v":2849372},{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!F735,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,F746,F726))","v":2927188},{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!G735,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,G746,G726))","v":2851770},{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!H735,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,H746,H726))","v":2809010},{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!I735,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,I746,I726))","v":2681639},{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!J735,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,J746,J726))","v":2637418},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K17,'delta fullnet data (TIO ext)'!K17)","v":2883707},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L17,'delta fullnet data (TIO ext)'!L17)","v":3246626},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M17,'delta fullnet data (TIO ext)'!M17)","v":3418696},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N17,'delta fullnet data (TIO ext)'!N17)","v":3668985},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O17,'delta fullnet data (TIO ext)'!O17)","v":3789357},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P17,'delta fullnet data (TIO ext)'!P17)","v":3884081},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q17,'delta fullnet data (TIO ext)'!Q17)","v":4084474},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R17,'delta fullnet data (TIO ext)'!R17)","v":4205138},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S17,'delta fullnet data (TIO ext)'!S17)","v":4367360},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T17,'delta fullnet data (TIO ext)'!T17)","v":4544453},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U17,'delta fullnet data (TIO ext)'!U17)","v":0},2570075,2862656,2734254.6666666665,3444769,3919304,4372317,{"$f":"HLOOKUP($AB$3,$V3:$AA19,15,FALSE)","v":3444769},{"$f":"HLOOKUP($AC$3,$V3:$AA19,15,FALSE)","v":2734254.6666666665}]
["Southland","Southland total patronage:",400000,373000,393000,310531,289745,245118,211425,198826,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K18,'delta fullnet data (TIO ext)'!K18)","v":285244},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L18,'delta fullnet data (TIO ext)'!L18)","v":202000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M18,'delta fullnet data (TIO ext)'!M18)","v":203600},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N18,'delta fullnet data (TIO ext)'!N18)","v":204950},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O18,'delta fullnet data (TIO ext)'!O18)","v":206650},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P18,'delta fullnet data (TIO ext)'!P18)","v":208100},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q18,'delta fullnet data (TIO ext)'!Q18)","v":209800},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R18,'delta fullnet data (TIO ext)'!R18)","v":211250},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S18,'delta fullnet data (TIO ext)'!S18)","v":212450},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T18,'delta fullnet data (TIO ext)'!T18)","v":213650},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U18,'delta fullnet data (TIO ext)'!U18)","v":0},388666.66666666669,281798,231831.66666666666,203516.66666666666,208183.33333333334,212450,{"$f":"HLOOKUP($AB$3,$V3:$AA19,16,FALSE)","v":203516.66666666666},{"$f":"HLOOKUP($AC$3,$V3:$AA19,16,FALSE)","v":231831.66666666666}]
["National","National total patronage:",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C4:C18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C4:C18)-C5-C12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!C12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!C5,0))))))","v":100964548},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D4:D18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D4:D18)-D5-D12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!D12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!D5,0))))))","v":101371727},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E4:E18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E4:E18)-E5-E12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!E12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!E5,0))))))","v":104358778},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F4:F18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F4:F18)-F5-F12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!F12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!F5,0))))))","v":104788137},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G4:G18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G4:G18)-G5-G12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!G12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!G5,0))))))","v":108395649},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H4:H18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H4:H18)-H5-H12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!H12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!H5,0))))))","v":112315303},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I4:I18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I4:I18)-I5-I12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!I12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!I5,0))))))","v":112197406},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J4:J18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J4:J18)-J5-J12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!J12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!J5,0))))))","v":113891578},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K4:K18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K4:K18)-K5-K12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!K12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!K5,0))))))","v":121812362.5},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L4:L18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L4:L18)-L5-L12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!L12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!L5,0))))))","v":122139871},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M4:M18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M4:M18)-M5-M12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!M12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!M5,0))))))","v":125500096},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N4:N18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N4:N18)-N5-N12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!N12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!N5,0))))))","v":129197344},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O4:O18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O4:O18)-O5-O12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!O12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!O5,0))))))","v":132908149},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P4:P18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P4:P18)-P5-P12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!P12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!P5,0))))))","v":136366334},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q4:Q18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q4:Q18)-Q5-Q12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Q12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Q5,0))))))","v":139969157},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R4:R18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R4:R18)-R5-R12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!R12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!R5,0))))))","v":143660399},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S4:S18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S4:S18)-S5-S12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!S12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!S5,0))))))","v":147427880},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T4:T18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T4:T18)-T5-T12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!T12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!T5,0))))))","v":151072727},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U4:U18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U4:U18)-U5-U12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!U12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!U5,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V4:V18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V4:V18)-V5-V12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!V12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!V5,0))))))","v":102231684.33333333},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W4:W18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W4:W18)-W5-W12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!W12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!W5,0))))))","v":108499696.33333334},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X4:X18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X4:X18)-X5-X12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!X12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!X5,0))))))","v":115967115.50000003},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y4:Y18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y4:Y18)-Y5-Y12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Y12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Y5,0))))))","v":125612437},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z4:Z18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z4:Z18)-Z5-Z12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Z12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Z5,0))))))","v":136414546.66666666},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA4:AA18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA4:AA18)-AA5-AA12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!AA12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!AA5,0))))))","v":147387002},{"$f":"HLOOKUP($AB$3,$V3:$AA19,17,FALSE)","v":125612437},{"$f":"HLOOKUP($AC$3,$V3:$AA19,17,FALSE)","v":115967115.50000003}]
[null,{"$f":"VLOOKUP($B$484,$A4:$AB19,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AC19,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC20","v":{"$error":"#N/A"}}]
[null,{"$f":"B20","v":{"$error":"#N/A"}},{"$f":"C20","v":{"$error":"#N/A"}},{"$f":"D20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!N8,'scenario testing'!N8)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!O8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!P8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!Q8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!R8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!S8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!T8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!U8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!V8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!W8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AN8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AO8,0)","v":0},{"$f":"AVERAGE(C22:E22)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F22:H22)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I22:K22)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L22:N22)","v":0},{"$f":"AVERAGE(O22:Q22)","v":0},{"$f":"AVERAGE(R22:T22)","v":0},{"$f":"HLOOKUP($AB$3,$V3:$AA22,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V3:$AA22,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"BUS PASSENGER KILOMETRES","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23",{"$f":"Q3","v":"2023/24"},{"$f":"R3","v":"2024/25"},{"$f":"S3","v":"2025/26"},{"$f":"T3","v":"2026/27"},{"$f":"U3","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y3","v":"2018-21"},{"$f":"Z3","v":"2021-24"},{"$f":"AA3","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland passenger kilometres:",4350872.8126615966,4660962.8714662464,4954507,4953341,5232371,5102110,5231135,5041655,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K24,'delta fullnet data (TIO ext)'!K24)","v":4995328},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L24,'delta fullnet data (TIO ext)'!L24)","v":4574304},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M24,'delta fullnet data (TIO ext)'!M24)","v":4548852},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N24,'delta fullnet data (TIO ext)'!N24)","v":4523400},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O24,'delta fullnet data (TIO ext)'!O24)","v":4568634},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P24,'delta fullnet data (TIO ext)'!P24)","v":4614320},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q24,'delta fullnet data (TIO ext)'!Q24)","v":4660464},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R24,'delta fullnet data (TIO ext)'!R24)","v":4707068},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S24,'delta fullnet data (TIO ext)'!S24)","v":4754139},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T24,'delta fullnet data (TIO ext)'!T24)","v":4801680},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U24,'delta fullnet data (TIO ext)'!U24)","v":0},{"$f":"AVERAGE(C24:E24)","v":4655447.5613759477},{"$f":"AVERAGE(F24:H24)","v":5095940.666666667},{"$f":"AVERAGE(I24:K24)","v":5089372.666666667},{"$f":"AVERAGE(L24:N24)","v":4548852},{"$f":"AVERAGE(O24:Q24)","v":4614472.666666667},{"$f":"AVERAGE(R24:T24)","v":4754295.666666667},{"$f":"HLOOKUP($AB$3,$V23:$AA39,2,FALSE)","v":4548852},{"$f":"HLOOKUP($AC$3,$V23:$AA39,2,FALSE)","v":5089372.666666667}]
["Auckland","Auckland passenger kilometres:",326649647,354516132,449258834,438790183,507174739,458675254,454254076,451904530,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K25,'delta fullnet data (TIO ext)'!K25)","v":453503043},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L25,'delta fullnet data (TIO ext)'!L25)","v":480249113},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M25,'delta fullnet data (TIO ext)'!M25)","v":499422793},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N25,'delta fullnet data (TIO ext)'!N25)","v":518167018},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O25,'delta fullnet data (TIO ext)'!O25)","v":538625240},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P25,'delta fullnet data (TIO ext)'!P25)","v":559102390},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q25,'delta fullnet data (TIO ext)'!Q25)","v":579822146},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R25,'delta fullnet data (TIO ext)'!R25)","v":601698307},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S25,'delta fullnet data (TIO ext)'!S25)","v":603910100},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T25,'delta fullnet data (TIO ext)'!T25)","v":625851835},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U25,'delta fullnet data (TIO ext)'!U25)","v":0},376808204.33333331,468213392,453220549.66666669,{"$f":"AVERAGE(L25:N25)","v":499279641.33333331},559183258.66666663,610486747.33333337,{"$f":"HLOOKUP($AB$3,$V23:$AA39,3,FALSE)","v":499279641.33333331},{"$f":"HLOOKUP($AC$3,$V23:$AA39,3,FALSE)","v":453220549.66666669}]
["Waikato","Waikato passenger kilometres:",33511595.760154665,35165666.855215095,37655571.36626827,36924380.88261719,37326461.199999996,37075223,34889881,34061943,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K26,'delta fullnet data (TIO ext)'!K26)","v":45324537},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L26,'delta fullnet data (TIO ext)'!L26)","v":35238442},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M26,'delta fullnet data (TIO ext)'!M26)","v":35555094},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N26,'delta fullnet data (TIO ext)'!N26)","v":35874913},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O26,'delta fullnet data (TIO ext)'!O26)","v":36197930},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P26,'delta fullnet data (TIO ext)'!P26)","v":36524177},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q26,'delta fullnet data (TIO ext)'!Q26)","v":36853686},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R26,'delta fullnet data (TIO ext)'!R26)","v":37186491},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S26,'delta fullnet data (TIO ext)'!S26)","v":37522623},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T26,'delta fullnet data (TIO ext)'!T26)","v":37862117},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U26,'delta fullnet data (TIO ext)'!U26)","v":0},35444277.993879348,37108688.360872395,38092120.333333336,35556149.666666664,36525264.333333336,37523743.666666664,{"$f":"HLOOKUP($AB$3,$V23:$AA39,4,FALSE)","v":35556149.666666664},{"$f":"HLOOKUP($AC$3,$V23:$AA39,4,FALSE)","v":38092120.333333336}]
["Bay of Plenty","Bay of Plenty passenger kilometres:",18157942,21202596,26017243,26368092,25050302,26556095,26766310,26655919,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K27,'delta fullnet data (TIO ext)'!K27)","v":26089798},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L27,'delta fullnet data (TIO ext)'!L27)","v":25523677},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M27,'delta fullnet data (TIO ext)'!M27)","v":25523677},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N27,'delta fullnet data (TIO ext)'!N27)","v":25523677},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O27,'delta fullnet data (TIO ext)'!O27)","v":25523677},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P27,'delta fullnet data (TIO ext)'!P27)","v":25523677},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q27,'delta fullnet data (TIO ext)'!Q27)","v":25523677},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R27,'delta fullnet data (TIO ext)'!R27)","v":25523677},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S27,'delta fullnet data (TIO ext)'!S27)","v":25523677},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T27,'delta fullnet data (TIO ext)'!T27)","v":25523677},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U27,'delta fullnet data (TIO ext)'!U27)","v":0},21792593.666666668,25991496.333333332,26504009,25523677,25523677,25523677,{"$f":"HLOOKUP($AB$3,$V23:$AA39,5,FALSE)","v":25523677},{"$f":"HLOOKUP($AC$3,$V23:$AA39,5,FALSE)","v":26504009}]
["Gisborne","Gisborne passenger kilometres:",816120,913548,945576,942048,836838,829566,1065440,869578,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K28,'delta fullnet data (TIO ext)'!K28)","v":837000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L28,'delta fullnet data (TIO ext)'!L28)","v":968000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M28,'delta fullnet data (TIO ext)'!M28)","v":968000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N28,'delta fullnet data (TIO ext)'!N28)","v":968000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O28,'delta fullnet data (TIO ext)'!O28)","v":968000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P28,'delta fullnet data (TIO ext)'!P28)","v":968050},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q28,'delta fullnet data (TIO ext)'!Q28)","v":968050},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R28,'delta fullnet data (TIO ext)'!R28)","v":968050},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S28,'delta fullnet data (TIO ext)'!S28)","v":968050},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T28,'delta fullnet data (TIO ext)'!T28)","v":968050},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U28,'delta fullnet data (TIO ext)'!U28)","v":0},891748,869484,924006,968000,968033.33333333337,968050,{"$f":"HLOOKUP($AB$3,$V23:$AA39,6,FALSE)","v":968000},{"$f":"HLOOKUP($AC$3,$V23:$AA39,6,FALSE)","v":924006}]
["Hawkes Bay","Hawkes Bay passenger kilometres:",3360791,3882529,4770892,5558531,5838868,7555620,7161305,7335951,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K29,'delta fullnet data (TIO ext)'!K29)","v":8813876},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L29,'delta fullnet data (TIO ext)'!L29)","v":7717113},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M29,'delta fullnet data (TIO ext)'!M29)","v":7902323},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N29,'delta fullnet data (TIO ext)'!N29)","v":8091979},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O29,'delta fullnet data (TIO ext)'!O29)","v":8286186},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P29,'delta fullnet data (TIO ext)'!P29)","v":8485055},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q29,'delta fullnet data (TIO ext)'!Q29)","v":8688696},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R29,'delta fullnet data (TIO ext)'!R29)","v":8897225},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S29,'delta fullnet data (TIO ext)'!S29)","v":9110758},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T29,'delta fullnet data (TIO ext)'!T29)","v":9329417},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U29,'delta fullnet data (TIO ext)'!U29)","v":0},4004737.3333333335,6317673,7770377.333333333,7903805,8486645.666666666,9112466.666666666,{"$f":"HLOOKUP($AB$3,$V23:$AA39,7,FALSE)","v":7903805},{"$f":"HLOOKUP($AC$3,$V23:$AA39,7,FALSE)","v":7770377.333333333}]
["Taranaki","Taranaki passenger kilometres:",3732302,4615457,5071909,5176741,5417954,5394506,6866883,6859635,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K30,'delta fullnet data (TIO ext)'!K30)","v":6626349},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L30,'delta fullnet data (TIO ext)'!L30)","v":6884253},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M30,'delta fullnet data (TIO ext)'!M30)","v":6918672},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N30,'delta fullnet data (TIO ext)'!N30)","v":6953265},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O30,'delta fullnet data (TIO ext)'!O30)","v":6988034},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P30,'delta fullnet data (TIO ext)'!P30)","v":7022966},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q30,'delta fullnet data (TIO ext)'!Q30)","v":7058084},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R30,'delta fullnet data (TIO ext)'!R30)","v":7093377},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S30,'delta fullnet data (TIO ext)'!S30)","v":7093377},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T30,'delta fullnet data (TIO ext)'!T30)","v":7093377},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U30,'delta fullnet data (TIO ext)'!U30)","v":0},4473222.666666667,5329733.666666667,6784289,6918730,7023028,7093377,{"$f":"HLOOKUP($AB$3,$V23:$AA39,8,FALSE)","v":6918730},{"$f":"HLOOKUP($AC$3,$V23:$AA39,8,FALSE)","v":6784289}]
["Manawatu-Wanganui","Manawatu-Wanganui passenger kilometres:",12829416,16371395,16621807,16638914,16417477,16161786,16161786,12681922,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K31,'delta fullnet data (TIO ext)'!K31)","v":17771043},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L31,'delta fullnet data (TIO ext)'!L31)","v":12935560},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M31,'delta fullnet data (TIO ext)'!M31)","v":13452982},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N31,'delta fullnet data (TIO ext)'!N31)","v":13722041},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O31,'delta fullnet data (TIO ext)'!O31)","v":13996481},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P31,'delta fullnet data (TIO ext)'!P31)","v":14276410},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q31,'delta fullnet data (TIO ext)'!Q31)","v":14561938},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R31,'delta fullnet data (TIO ext)'!R31)","v":14853176},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S31,'delta fullnet data (TIO ext)'!S31)","v":15150239},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T31,'delta fullnet data (TIO ext)'!T31)","v":15453243},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U31,'delta fullnet data (TIO ext)'!U31)","v":0},15274206,16406059,15538250.333333334,13370194.333333334,14278276.333333334,15152219.333333334,{"$f":"HLOOKUP($AB$3,$V23:$AA39,9,FALSE)","v":13370194.333333334},{"$f":"HLOOKUP($AC$3,$V23:$AA39,9,FALSE)","v":15538250.333333334}]
["Wellington","Wellington passenger kilometres:",169960002,165844583,167341426,167918929,167943006,168211609,169199616,169947585,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K32,'delta fullnet data (TIO ext)'!K32)","v":177344600},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L32,'delta fullnet data (TIO ext)'!L32)","v":173868800},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M32,'delta fullnet data (TIO ext)'!M32)","v":175534100},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N32,'delta fullnet data (TIO ext)'!N32)","v":179623000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O32,'delta fullnet data (TIO ext)'!O32)","v":182989900},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P32,'delta fullnet data (TIO ext)'!P32)","v":184744800},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q32,'delta fullnet data (TIO ext)'!Q32)","v":186517600},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R32,'delta fullnet data (TIO ext)'!R32)","v":188307000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S32,'delta fullnet data (TIO ext)'!S32)","v":190114600},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T32,'delta fullnet data (TIO ext)'!T32)","v":191939700},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U32,'delta fullnet data (TIO ext)'!U32)","v":0},167715337,168024514.66666666,172163933.66666666,176341966.66666666,184750766.66666666,190120433.33333334,{"$f":"HLOOKUP($AB$3,$V23:$AA39,10,FALSE)","v":176341966.66666666},{"$f":"HLOOKUP($AC$3,$V23:$AA39,10,FALSE)","v":172163933.66666666}]
["Marlborough","Marlborough passenger kilometres:",168900,176423,178298,188618,198735,202342,178946,158402,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K33,'delta fullnet data (TIO ext)'!K33)","v":273930},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L33,'delta fullnet data (TIO ext)'!L33)","v":149892},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M33,'delta fullnet data (TIO ext)'!M33)","v":154402},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N33,'delta fullnet data (TIO ext)'!N33)","v":159046},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O33,'delta fullnet data (TIO ext)'!O33)","v":163821},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P33,'delta fullnet data (TIO ext)'!P33)","v":168743},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q33,'delta fullnet data (TIO ext)'!Q33)","v":173812},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R33,'delta fullnet data (TIO ext)'!R33)","v":179033},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S33,'delta fullnet data (TIO ext)'!S33)","v":184409},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T33,'delta fullnet data (TIO ext)'!T33)","v":189946},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U33,'delta fullnet data (TIO ext)'!U33)","v":0},174540.33333333334,196565,203759.33333333334,154446.66666666666,168792,184462.66666666666,{"$f":"HLOOKUP($AB$3,$V23:$AA39,11,FALSE)","v":154446.66666666666},{"$f":"HLOOKUP($AC$3,$V23:$AA39,11,FALSE)","v":203759.33333333334}]
["Nelson","Nelson passenger kilometres:",394385,436820,833860,2317280,2603481,2784873,2784873,2799525,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K34,'delta fullnet data (TIO ext)'!K34)","v":3384525},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L34,'delta fullnet data (TIO ext)'!L34)","v":2926205},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M34,'delta fullnet data (TIO ext)'!M34)","v":2926200},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N34,'delta fullnet data (TIO ext)'!N34)","v":2926200},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O34,'delta fullnet data (TIO ext)'!O34)","v":2926200},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P34,'delta fullnet data (TIO ext)'!P34)","v":2926200},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q34,'delta fullnet data (TIO ext)'!Q34)","v":2926200},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R34,'delta fullnet data (TIO ext)'!R34)","v":2926200},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S34,'delta fullnet data (TIO ext)'!S34)","v":2926200},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T34,'delta fullnet data (TIO ext)'!T34)","v":2926200},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U34,'delta fullnet data (TIO ext)'!U34)","v":0},555021.66666666663,2568544.6666666665,2989641,2926201.6666666665,2926200,2926200,{"$f":"HLOOKUP($AB$3,$V23:$AA39,12,FALSE)","v":2926201.6666666665},{"$f":"HLOOKUP($AC$3,$V23:$AA39,12,FALSE)","v":2989641}]
["Canterbury","Canterbury passenger kilometres:",146992379,111433488,96497517,114047543,120479110,120867272,116772719.98306179,112621379,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K35,'delta fullnet data (TIO ext)'!K35)","v":139552617},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L35,'delta fullnet data (TIO ext)'!L35)","v":127334688},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M35,'delta fullnet data (TIO ext)'!M35)","v":128608030},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N35,'delta fullnet data (TIO ext)'!N35)","v":129894111},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O35,'delta fullnet data (TIO ext)'!O35)","v":131193043},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P35,'delta fullnet data (TIO ext)'!P35)","v":132504975},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q35,'delta fullnet data (TIO ext)'!Q35)","v":133830015},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R35,'delta fullnet data (TIO ext)'!R35)","v":135168327},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S35,'delta fullnet data (TIO ext)'!S35)","v":136520004},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T35,'delta fullnet data (TIO ext)'!T35)","v":137885200},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U35,'delta fullnet data (TIO ext)'!U35)","v":0},118307794.66666667,118464641.66666667,122982238.66102059,128612276.33333333,132509344.33333333,136524510.33333334,{"$f":"HLOOKUP($AB$3,$V23:$AA39,13,FALSE)","v":128612276.33333333},{"$f":"HLOOKUP($AC$3,$V23:$AA39,13,FALSE)","v":122982238.66102059}]
["West Coast","West Coast passenger kilometres:",113835,111662,110956,153369,138508,134016,134016,129316,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K36,'delta fullnet data (TIO ext)'!K36)","v":70000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L36,'delta fullnet data (TIO ext)'!L36)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M36,'delta fullnet data (TIO ext)'!M36)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N36,'delta fullnet data (TIO ext)'!N36)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O36,'delta fullnet data (TIO ext)'!O36)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P36,'delta fullnet data (TIO ext)'!P36)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q36,'delta fullnet data (TIO ext)'!Q36)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R36,'delta fullnet data (TIO ext)'!R36)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S36,'delta fullnet data (TIO ext)'!S36)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T36,'delta fullnet data (TIO ext)'!T36)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U36,'delta fullnet data (TIO ext)'!U36)","v":0},112151,141964.33333333334,111110.66666666667,0,0,0,{"$f":"HLOOKUP($AB$3,$V23:$AA39,14,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V23:$AA39,14,FALSE)","v":111110.66666666667}]
["Otago",{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!B$736,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,B$747,B$727))","v":"Otago passenger kilometres:"},{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!C$736,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,C$747,C$727))","v":10334093},{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!D$736,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,D$747,D$727))","v":16124517},{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!E$736,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,E$747,E$727))","v":16713193.199999999},{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!F$736,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,F$747,F$727))","v":17275471.599999998},{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!G$736,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,G$747,G$727))","v":16689545.6},{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!H$736,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,H$747,H$727))","v":15288361},{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!I$736,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,I$747,I$727))","v":14583594},{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!J$736,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,J$747,J$727))","v":14316089},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K37,'delta fullnet data (TIO ext)'!K37)","v":16491521},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L37,'delta fullnet data (TIO ext)'!L37)","v":27721519},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M37,'delta fullnet data (TIO ext)'!M37)","v":29264350},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N37,'delta fullnet data (TIO ext)'!N37)","v":31259600},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O37,'delta fullnet data (TIO ext)'!O37)","v":32606408},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P37,'delta fullnet data (TIO ext)'!P37)","v":33859820},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q37,'delta fullnet data (TIO ext)'!Q37)","v":35718347},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R37,'delta fullnet data (TIO ext)'!R37)","v":37202110},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S37,'delta fullnet data (TIO ext)'!S37)","v":38956780},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T37,'delta fullnet data (TIO ext)'!T37)","v":40843960},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U37,'delta fullnet data (TIO ext)'!U37)","v":0},14390601.066666668,16417792.733333332,15130401.333333334,29415156.333333332,34061525,39000950,{"$f":"HLOOKUP($AB$3,$V23:$AA39,15,FALSE)","v":29415156.333333332},{"$f":"HLOOKUP($AC$3,$V23:$AA39,15,FALSE)","v":15130401.333333334}]
["Southland","Southland passenger kilometres:",1312272,1223700,1289040,889907,830821,1711948,1711948,306692,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K38,'delta fullnet data (TIO ext)'!K38)","v":1711468},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L38,'delta fullnet data (TIO ext)'!L38)","v":1212000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M38,'delta fullnet data (TIO ext)'!M38)","v":1215000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N38,'delta fullnet data (TIO ext)'!N38)","v":1219500},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O38,'delta fullnet data (TIO ext)'!O38)","v":1225500},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P38,'delta fullnet data (TIO ext)'!P38)","v":1227000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q38,'delta fullnet data (TIO ext)'!Q38)","v":1233000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R38,'delta fullnet data (TIO ext)'!R38)","v":1234500},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S38,'delta fullnet data (TIO ext)'!S38)","v":1234500},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T38,'delta fullnet data (TIO ext)'!T38)","v":1234500},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U38,'delta fullnet data (TIO ext)'!U38)","v":0},1275004,1144225.3333333333,1243369.3333333333,1215500,1228500,1234500,{"$f":"HLOOKUP($AB$3,$V23:$AA39,16,FALSE)","v":1215500},{"$f":"HLOOKUP($AC$3,$V23:$AA39,16,FALSE)","v":1243369.3333333333}]
["National","National total passenger kilometres",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C24:C38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C24:C38)-C25-C32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!C32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!C25,0))))))","v":732684552.57281625},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D24:D38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D24:D38)-D25-D32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!D32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!D25,0))))))","v":736679479.72668123},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E24:E38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E24:E38)-E25-E32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!E32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!E25,0))))))","v":828260629.56626832},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F24:F38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F24:F38)-F25-F32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!F32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!F25,0))))))","v":838143348.48261726},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G24:G38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G24:G38)-G25-G32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!G32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!G25,0))))))","v":912178216.80000007},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H24:H38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H24:H38)-H25-H32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!H32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!H25,0))))))","v":866550581},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I24:I38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I24:I38)-I25-I32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!I32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!I25,0))))))","v":857762528.98306179},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J24:J38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J24:J38)-J25-J32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!J32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!J25,0))))))","v":845690121},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K24:K38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K24:K38)-K25-K32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!K32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!K25,0))))))","v":902789635},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L24:L38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L24:L38)-L25-L32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!L32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!L25,0))))))","v":907303566},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M24:M38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M24:M38)-M25-M32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!M32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!M25,0))))))","v":931994475},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N24:N38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N24:N38)-N25-N32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!N32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!N25,0))))))","v":958905750},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O24:O38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O24:O38)-O25-O32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!O32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!O25,0))))))","v":986259054},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P24:P38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P24:P38)-P25-P32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!P32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!P25,0))))))","v":1011948583},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q24:Q38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q24:Q38)-Q25-Q32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Q32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Q25,0))))))","v":1038535715},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R24:R38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R24:R38)-R25-R32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!R32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!R25,0))))))","v":1065944541},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S24:S38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S24:S38)-S25-S32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!S32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!S25,0))))))","v":1073969456},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T24:T38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T24:T38)-T25-T32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!T32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!T25,0))))))","v":1101902902},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U24:U38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U24:U38)-U25-U32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!U32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!U25,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V24:V38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V24:V38)-V25-V32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!V32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!V25,0))))))","v":765874887.28858876},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W24:W38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W24:W38)-W25-W32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!W32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!W25,0))))))","v":872290715.42753899},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X24:X38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X24:X38)-X25-X32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!X32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!X25,0))))))","v":868747428.32768738},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y24:Y38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y24:Y38)-Y25-Y32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Y32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Y25,0))))))","v":932734597},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z24:Z38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z24:Z38)-Z25-Z32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Z32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Z25,0))))))","v":1012247784},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA24:AA38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA24:AA38)-AA25-AA32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!AA32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!AA25,0))))))","v":1080605633},{"$f":"HLOOKUP($AB$3,$V23:$AA39,17,FALSE)","v":932734597},{"$f":"HLOOKUP($AC$3,$V23:$AA39,17,FALSE)","v":868747428.32768738}]
[null,{"$f":"VLOOKUP($B$484,$A24:$AB39,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AC39,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B40","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC40","v":{"$error":"#N/A"}}]
[null,{"$f":"B40","v":{"$error":"#N/A"}},{"$f":"C40","v":{"$error":"#N/A"}},{"$f":"D40","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!N9,'scenario testing'!N9)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!O9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!P9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!Q9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!R9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!S9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!T9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!U9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!V9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!W9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AN9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AO9,0)","v":0},{"$f":"AVERAGE(C42:E42)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F42:H42)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I42:K42)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L42:N42)","v":0},{"$f":"AVERAGE(O42:Q42)","v":0},{"$f":"AVERAGE(R42:T42)","v":0},{"$f":"HLOOKUP($AB$3,$V23:$AA42,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V23:$AA42,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"BUS IN SERVICE VEHICLE KILOMETRES","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S23","v":"2025/26"},{"$f":"T23","v":"2026/27"},{"$f":"U23","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y23","v":"2018-21"},{"$f":"Z3","v":"2021-24"},{"$f":"AA23","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V43","v":"2009-12"},{"$f":"W43","v":"2012-15"},"2015-18","2018-21","2021-24","2024-27","2018-21","2015-18","18/19 % ch","18-20 % ch"]
["Northland","Northland in service vehicle kilometres:",450783,379825,479441,382108,387601,391751,464035,469915,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K44,'delta fullnet data (TIO ext)'!K44)","v":384256},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L44,'delta fullnet data (TIO ext)'!L44)","v":508256},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M44,'delta fullnet data (TIO ext)'!M44)","v":505428},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N44,'delta fullnet data (TIO ext)'!N44)","v":502600},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O44,'delta fullnet data (TIO ext)'!O44)","v":504406},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P44,'delta fullnet data (TIO ext)'!P44)","v":504644},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q44,'delta fullnet data (TIO ext)'!Q44)","v":503860},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R44,'delta fullnet data (TIO ext)'!R44)","v":504644},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S44,'delta fullnet data (TIO ext)'!S44)","v":503860},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T44,'delta fullnet data (TIO ext)'!T44)","v":504644},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U44,'delta fullnet data (TIO ext)'!U44)","v":0},{"$f":"AVERAGE(C44:E44)","v":436683},{"$f":"AVERAGE(F44:H44)","v":387153.33333333331},{"$f":"AVERAGE(I44:K44)","v":439402},{"$f":"AVERAGE(L44:N44)","v":505428},{"$f":"AVERAGE(O44:Q44)","v":504303.33333333331},{"$f":"AVERAGE(R44:T44)","v":504382.66666666669},{"$f":"HLOOKUP($AB$3,$V43:$AA59,2,FALSE)","v":505428},{"$f":"HLOOKUP($AC$3,$V43:$AA59,2,FALSE)","v":439402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W44/$V44-1","v":-0.11342247503719327},{"$f":"X44/$V44-1","v":6.2264846582074096E-3},{"$f":"Y44/$V44-1","v":0.15742540927858428},{"$f":"Z44/$V44-1","v":0.15484993309410555},{"$f":"AA44/$V44-1","v":0.15503160568803165},{"$f":"HLOOKUP($Y$3,$BU43:$BZ59,2,FALSE)","v":0.15742540927858428},{"$f":"HLOOKUP($Z$3,$BU43:$BZ59,2,FALSE)","v":0.15484993309410555},{"$f":"L44/K44-1","v":0.32270153231179211},{"$f":"(L44+M44+N44)/(I44+J44+K44)-1","v":0.15026331241095847}]
["Auckland","Auckland in service vehicle kilometres:",38635710,40962837,41564412,46175186,47901288,48631594,46189045,49551838,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K45,'delta fullnet data (TIO ext)'!K45)","v":51693387},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L45,'delta fullnet data (TIO ext)'!L45)","v":57176508},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M45,'delta fullnet data (TIO ext)'!M45)","v":57310435},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N45,'delta fullnet data (TIO ext)'!N45)","v":57923614},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O45,'delta fullnet data (TIO ext)'!O45)","v":61056562},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P45,'delta fullnet data (TIO ext)'!P45)","v":63846755},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q45,'delta fullnet data (TIO ext)'!Q45)","v":66139138},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R45,'delta fullnet data (TIO ext)'!R45)","v":68319312},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S45,'delta fullnet data (TIO ext)'!S45)","v":71102217},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T45,'delta fullnet data (TIO ext)'!T45)","v":73208115},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U45,'delta fullnet data (TIO ext)'!U45)","v":0},40387653,47569356,49144756.666666664,{"$f":"AVERAGE(L45:N45)","v":57470185.666666664},63680818.333333336,70876548,{"$f":"HLOOKUP($AB$3,$V43:$AA59,3,FALSE)","v":57470185.666666664},{"$f":"HLOOKUP($AC$3,$V43:$AA59,3,FALSE)","v":49144756.666666664},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W45/$V45-1","v":0.17781927065680203},0.21682625793250887,0.42296423282300322,0.57673976087031686,0.75490633238826721,{"$f":"HLOOKUP($Y$3,$BU43:$BZ59,3,FALSE)","v":0.42296423282300322},{"$f":"HLOOKUP($Z$3,$BU43:$BZ59,3,FALSE)","v":0.57673976087031686},0.10607006656383344,0.16940625134169962]
["Waikato","Waikato in service vehicle kilometres:",5280031,5244111,5718423,5771515,5780209,5718423,5706752,5492695,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K46,'delta fullnet data (TIO ext)'!K46)","v":5780209},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L46,'delta fullnet data (TIO ext)'!L46)","v":5658712},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M46,'delta fullnet data (TIO ext)'!M46)","v":5715299},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N46,'delta fullnet data (TIO ext)'!N46)","v":5772452},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O46,'delta fullnet data (TIO ext)'!O46)","v":5830176},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P46,'delta fullnet data (TIO ext)'!P46)","v":5888478},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q46,'delta fullnet data (TIO ext)'!Q46)","v":5947363},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R46,'delta fullnet data (TIO ext)'!R46)","v":6006837},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S46,'delta fullnet data (TIO ext)'!S46)","v":6066905},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T46,'delta fullnet data (TIO ext)'!T46)","v":6127574},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U46,'delta fullnet data (TIO ext)'!U46)","v":0},5414188.333333333,5756715.666666667,5659885.333333333,5715487.666666667,5888672.333333333,6067105.333333333,{"$f":"HLOOKUP($AB$3,$V43:$AA59,4,FALSE)","v":5715487.666666667},{"$f":"HLOOKUP($AC$3,$V43:$AA59,4,FALSE)","v":5659885.333333333},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3264761446237161E-2,4.5380209345014189E-2,5.5649954302168458E-2,8.7637143517664828E-2,0.1205936993325869,{"$f":"HLOOKUP($Y$3,$BU43:$BZ59,4,FALSE)","v":5.5649954302168458E-2},{"$f":"HLOOKUP($Z$3,$BU43:$BZ59,4,FALSE)","v":8.7637143517664828E-2},-2.101948216751337E-2,9.8239328287923477E-3]
["Bay of Plenty","Bay of Plenty in service vehicle kilometres:",4678107,5117546,4760476,4713062,4798674,5504912,6501886,6373009,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K47,'delta fullnet data (TIO ext)'!K47)","v":6709045},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L47,'delta fullnet data (TIO ext)'!L47)","v":6352808},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M47,'delta fullnet data (TIO ext)'!M47)","v":6352808},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N47,'delta fullnet data (TIO ext)'!N47)","v":6352808},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O47,'delta fullnet data (TIO ext)'!O47)","v":6352808},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P47,'delta fullnet data (TIO ext)'!P47)","v":6352808},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q47,'delta fullnet data (TIO ext)'!Q47)","v":6352808},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R47,'delta fullnet data (TIO ext)'!R47)","v":6352808},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S47,'delta fullnet data (TIO ext)'!S47)","v":6352808},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T47,'delta fullnet data (TIO ext)'!T47)","v":6352808},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U47,'delta fullnet data (TIO ext)'!U47)","v":0},4852043,5005549.333333333,6527980,6352808,6352808,6352808,{"$f":"HLOOKUP($AB$3,$V43:$AA59,5,FALSE)","v":6352808},{"$f":"HLOOKUP($AC$3,$V43:$AA59,5,FALSE)","v":6527980},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1637463504204932E-2,0.34540852172991876,0.30930579139550085,0.30930579139550085,0.30930579139550085,{"$f":"HLOOKUP($Y$3,$BU43:$BZ59,5,FALSE)","v":0.30930579139550085},{"$f":"HLOOKUP($Z$3,$BU43:$BZ59,5,FALSE)","v":0.30930579139550085},-5.3098019166662347E-2,-2.6834028290527834E-2]
["Gisborne","Gisborne in service vehicle kilometres:",97558,127481,129552,129552,103512,103512,107652,112526,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K48,'delta fullnet data (TIO ext)'!K48)","v":105000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L48,'delta fullnet data (TIO ext)'!L48)","v":118000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M48,'delta fullnet data (TIO ext)'!M48)","v":118000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N48,'delta fullnet data (TIO ext)'!N48)","v":118000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O48,'delta fullnet data (TIO ext)'!O48)","v":118000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P48,'delta fullnet data (TIO ext)'!P48)","v":118050},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q48,'delta fullnet data (TIO ext)'!Q48)","v":118050},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R48,'delta fullnet data (TIO ext)'!R48)","v":118050},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S48,'delta fullnet data (TIO ext)'!S48)","v":118050},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T48,'delta fullnet data (TIO ext)'!T48)","v":118050},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U48,'delta fullnet data (TIO ext)'!U48)","v":0},118197,112192,108392.66666666667,118000,118033.33333333333,118050,{"$f":"HLOOKUP($AB$3,$V43:$AA59,6,FALSE)","v":118000},{"$f":"HLOOKUP($AC$3,$V43:$AA59,6,FALSE)","v":108392.66666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.0805011971539082E-2,-8.2949087822307921E-2,-1.666708968924735E-3,-1.3846939149612103E-3,-1.2436863879793369E-3,{"$f":"HLOOKUP($Y$3,$BU43:$BZ59,6,FALSE)","v":-1.666708968924735E-3},{"$f":"HLOOKUP($Z$3,$BU43:$BZ59,6,FALSE)","v":-1.3846939149612103E-3},0.12380952380952381,8.863453247144637E-2]
["Hawkes Bay","Hawkes Bay in service vehicle kilometres:",740496,794660,1036045,1146751,1200851,932537,962107,1021868,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K49,'delta fullnet data (TIO ext)'!K49)","v":1016552},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L49,'delta fullnet data (TIO ext)'!L49)","v":1044700},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M49,'delta fullnet data (TIO ext)'!M49)","v":1044700},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N49,'delta fullnet data (TIO ext)'!N49)","v":1044700},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O49,'delta fullnet data (TIO ext)'!O49)","v":1044700},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P49,'delta fullnet data (TIO ext)'!P49)","v":1044700},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q49,'delta fullnet data (TIO ext)'!Q49)","v":1044700},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R49,'delta fullnet data (TIO ext)'!R49)","v":1044700},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S49,'delta fullnet data (TIO ext)'!S49)","v":1044700},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T49,'delta fullnet data (TIO ext)'!T49)","v":1044700},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U49,'delta fullnet data (TIO ext)'!U49)","v":0},857067,1093379.6666666667,1000175.6666666666,1044700,1044700,1044700,{"$f":"HLOOKUP($AB$3,$V43:$AA59,7,FALSE)","v":1044700},{"$f":"HLOOKUP($AC$3,$V43:$AA59,7,FALSE)","v":1000175.6666666666},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.27572251255347213,0.16697488838873342,0.21892454148858831,0.21892454148858831,0.21892454148858831,{"$f":"HLOOKUP($Y$3,$BU43:$BZ59,7,FALSE)","v":0.21892454148858831},{"$f":"HLOOKUP($Z$3,$BU43:$BZ59,7,FALSE)","v":0.21892454148858831},2.7689680409856088E-2,4.4516513265836277E-2]
["Taranaki","Taranaki in service vehicle kilometres:",471659,825768,857159,853908,677241,627854,826669,838662,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K50,'delta fullnet data (TIO ext)'!K50)","v":737756},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L50,'delta fullnet data (TIO ext)'!L50)","v":817447},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M50,'delta fullnet data (TIO ext)'!M50)","v":817447},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N50,'delta fullnet data (TIO ext)'!N50)","v":817447},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O50,'delta fullnet data (TIO ext)'!O50)","v":817447},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P50,'delta fullnet data (TIO ext)'!P50)","v":817447},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q50,'delta fullnet data (TIO ext)'!Q50)","v":817447},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R50,'delta fullnet data (TIO ext)'!R50)","v":817447},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S50,'delta fullnet data (TIO ext)'!S50)","v":817447},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T50,'delta fullnet data (TIO ext)'!T50)","v":817447},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U50,'delta fullnet data (TIO ext)'!U50)","v":0},718195.33333333337,719667.66666666663,801029,817447,817447,817447,{"$f":"HLOOKUP($AB$3,$V43:$AA59,8,FALSE)","v":817447},{"$f":"HLOOKUP($AC$3,$V43:$AA59,8,FALSE)","v":801029},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0500458092644891E-3,0.11533584642246808,0.13819592255774427,0.13819592255774427,0.13819592255774427,{"$f":"HLOOKUP($Y$3,$BU43:$BZ59,8,FALSE)","v":0.13819592255774427},{"$f":"HLOOKUP($Z$3,$BU43:$BZ59,8,FALSE)","v":0.13819592255774427},0.10801809812458329,2.0496136843984436E-2]
["Manawatu-Wanganui","Manawatu-Wanganui in service vehicle kilometres:",1253112,1375530,1381737,1422181,1391569,1394002,1440200,1528352,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K51,'delta fullnet data (TIO ext)'!K51)","v":2130142},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L51,'delta fullnet data (TIO ext)'!L51)","v":1528352},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M51,'delta fullnet data (TIO ext)'!M51)","v":1568352},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N51,'delta fullnet data (TIO ext)'!N51)","v":1568352},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O51,'delta fullnet data (TIO ext)'!O51)","v":1568352},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P51,'delta fullnet data (TIO ext)'!P51)","v":1568352},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q51,'delta fullnet data (TIO ext)'!Q51)","v":1568352},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R51,'delta fullnet data (TIO ext)'!R51)","v":1568352},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S51,'delta fullnet data (TIO ext)'!S51)","v":1568352},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T51,'delta fullnet data (TIO ext)'!T51)","v":1568352},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U51,'delta fullnet data (TIO ext)'!U51)","v":0},1336793,1402584,1699564.6666666667,1555018.6666666667,1568352,1568352,{"$f":"HLOOKUP($AB$3,$V43:$AA59,9,FALSE)","v":1555018.6666666667},{"$f":"HLOOKUP($AC$3,$V43:$AA59,9,FALSE)","v":1699564.6666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9215547956938721E-2,0.27137460075469177,0.16324566830217302,0.17321978795520332,0.17321978795520332,{"$f":"HLOOKUP($Y$3,$BU43:$BZ59,9,FALSE)","v":0.16324566830217302},{"$f":"HLOOKUP($Z$3,$BU43:$BZ59,9,FALSE)","v":0.17321978795520332},-0.2825116823197702,-8.5048837996553606E-2]
["Wellington","Wellington in service vehicle kilometres:",17117162,17005944,16780946,16071292,16550815,16754976,16683161,16000322,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K52,'delta fullnet data (TIO ext)'!K52)","v":17477400},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L52,'delta fullnet data (TIO ext)'!L52)","v":16400900},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M52,'delta fullnet data (TIO ext)'!M52)","v":16727900},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N52,'delta fullnet data (TIO ext)'!N52)","v":17061300},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O52,'delta fullnet data (TIO ext)'!O52)","v":17401400},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P52,'delta fullnet data (TIO ext)'!P52)","v":17748300},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q52,'delta fullnet data (TIO ext)'!Q52)","v":18102800},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R52,'delta fullnet data (TIO ext)'!R52)","v":18462900},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S52,'delta fullnet data (TIO ext)'!S52)","v":18830900},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T52,'delta fullnet data (TIO ext)'!T52)","v":19206300},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U52,'delta fullnet data (TIO ext)'!U52)","v":0},16968017.333333332,16459027.666666666,16720294.333333334,16730033.333333334,17750833.333333332,18833366.666666668,{"$f":"HLOOKUP($AB$3,$V43:$AA59,10,FALSE)","v":16730033.333333334},{"$f":"HLOOKUP($AC$3,$V43:$AA59,10,FALSE)","v":16720294.333333334},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.9997002989074373E-2,-1.4599407528500752E-2,-1.40254453614026E-2,4.6134794927523703E-2,0.10993325246485308,{"$f":"HLOOKUP($Y$3,$BU43:$BZ59,10,FALSE)","v":-1.40254453614026E-2},{"$f":"HLOOKUP($Z$3,$BU43:$BZ59,10,FALSE)","v":4.6134794927523703E-2},-6.1593829745843154E-2,5.8246582301979544E-4]
["Marlborough","Marlborough in service vehicle kilometres:",37500,37500,39510,43590,43590,43590,42135,42136,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K53,'delta fullnet data (TIO ext)'!K53)","v":90000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L53,'delta fullnet data (TIO ext)'!L53)","v":49362},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M53,'delta fullnet data (TIO ext)'!M53)","v":49362},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N53,'delta fullnet data (TIO ext)'!N53)","v":49362},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O53,'delta fullnet data (TIO ext)'!O53)","v":49362},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P53,'delta fullnet data (TIO ext)'!P53)","v":49362},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q53,'delta fullnet data (TIO ext)'!Q53)","v":49362},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R53,'delta fullnet data (TIO ext)'!R53)","v":49362},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S53,'delta fullnet data (TIO ext)'!S53)","v":49362},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T53,'delta fullnet data (TIO ext)'!T53)","v":49362},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U53,'delta fullnet data (TIO ext)'!U53)","v":0},38170,43590,58090.333333333336,49362,49362,49362,{"$f":"HLOOKUP($AB$3,$V43:$AA59,11,FALSE)","v":49362},{"$f":"HLOOKUP($AC$3,$V43:$AA59,11,FALSE)","v":58090.333333333336},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14199633219806129,0.52188455156754876,0.29321456641341359,0.29321456641341359,0.29321456641341359,{"$f":"HLOOKUP($Y$3,$BU43:$BZ59,11,FALSE)","v":0.29321456641341359},{"$f":"HLOOKUP($Z$3,$BU43:$BZ59,11,FALSE)","v":0.29321456641341359},-0.45153333333333334,-0.150254488698636]
["Nelson","Nelson in service vehicle kilometres:",160776,160776,247852,436248,444311,424876,468505,480517,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K54,'delta fullnet data (TIO ext)'!K54)","v":444311},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L54,'delta fullnet data (TIO ext)'!L54)","v":418189},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M54,'delta fullnet data (TIO ext)'!M54)","v":418189},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N54,'delta fullnet data (TIO ext)'!N54)","v":418189},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O54,'delta fullnet data (TIO ext)'!O54)","v":418189},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P54,'delta fullnet data (TIO ext)'!P54)","v":418189},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q54,'delta fullnet data (TIO ext)'!Q54)","v":418189},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R54,'delta fullnet data (TIO ext)'!R54)","v":418189},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S54,'delta fullnet data (TIO ext)'!S54)","v":418189},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T54,'delta fullnet data (TIO ext)'!T54)","v":418189},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U54,'delta fullnet data (TIO ext)'!U54)","v":0},189801.33333333334,435145,464444.33333333331,418189,418189,418189,{"$f":"HLOOKUP($AB$3,$V43:$AA59,12,FALSE)","v":418189},{"$f":"HLOOKUP($AC$3,$V43:$AA59,12,FALSE)","v":464444.33333333331},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2926340524478226,1.4470024797858811,1.2032985367155833,1.2032985367155833,1.2032985367155833,{"$f":"HLOOKUP($Y$3,$BU43:$BZ59,12,FALSE)","v":1.2032985367155833},{"$f":"HLOOKUP($Z$3,$BU43:$BZ59,12,FALSE)","v":1.2032985367155833},-5.8792152343741244E-2,-9.9592846792547096E-2]
["Canterbury","Canterbury in service vehicle kilometres:",19663443,20392554,18373496,16794358,17479590,17264677,15941822,16043222,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K55,'delta fullnet data (TIO ext)'!K55)","v":15533518},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L55,'delta fullnet data (TIO ext)'!L55)","v":16043222},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M55,'delta fullnet data (TIO ext)'!M55)","v":16203654},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N55,'delta fullnet data (TIO ext)'!N55)","v":16365690},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O55,'delta fullnet data (TIO ext)'!O55)","v":16529347},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P55,'delta fullnet data (TIO ext)'!P55)","v":16694641},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q55,'delta fullnet data (TIO ext)'!Q55)","v":16861587},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R55,'delta fullnet data (TIO ext)'!R55)","v":17030203},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S55,'delta fullnet data (TIO ext)'!S55)","v":17200505},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T55,'delta fullnet data (TIO ext)'!T55)","v":17372510},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U55,'delta fullnet data (TIO ext)'!U55)","v":0},19476497.666666668,17179541.666666668,15839520.666666666,16204188.666666666,16695191.666666666,17201072.666666668,{"$f":"HLOOKUP($AB$3,$V43:$AA59,13,FALSE)","v":16204188.666666666},{"$f":"HLOOKUP($AC$3,$V43:$AA59,13,FALSE)","v":15839520.666666666},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.11793475599728376,-0.18673670504038098,-0.1680132155177182,-0.14280319016288578,-0.11682926976621211,{"$f":"HLOOKUP($Y$3,$BU43:$BZ59,13,FALSE)","v":-0.1680132155177182},{"$f":"HLOOKUP($Z$3,$BU43:$BZ59,13,FALSE)","v":-0.14280319016288578},3.2813172135249813E-2,2.3022666384559409E-2]
["West Coast","West Coast in service vehicle kilometres:",{"$f":"D56","v":93860},{"$f":"E56","v":93860},{"$f":"F56","v":93860},93860,69706,69700,69700,65000,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K56,'delta fullnet data (TIO ext)'!K56)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L56,'delta fullnet data (TIO ext)'!L56)","v":145780},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M56,'delta fullnet data (TIO ext)'!M56)","v":145780},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N56,'delta fullnet data (TIO ext)'!N56)","v":145780},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O56,'delta fullnet data (TIO ext)'!O56)","v":145780},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P56,'delta fullnet data (TIO ext)'!P56)","v":145780},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q56,'delta fullnet data (TIO ext)'!Q56)","v":145780},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R56,'delta fullnet data (TIO ext)'!R56)","v":145780},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S56,'delta fullnet data (TIO ext)'!S56)","v":145780},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T56,'delta fullnet data (TIO ext)'!T56)","v":145780},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U56,'delta fullnet data (TIO ext)'!U56)","v":0},93860,77755.333333333328,44900,145780,145780,145780,{"$f":"HLOOKUP($AB$3,$V43:$AA59,14,FALSE)","v":145780},{"$f":"HLOOKUP($AC$3,$V43:$AA59,14,FALSE)","v":44900},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.17158178847929551,-0.52162795653100358,0.55316428723630939,0.55316428723630939,0.55316428723630939,{"$f":"HLOOKUP($Y$3,$BU43:$BZ59,14,FALSE)","v":0.55316428723630939},{"$f":"HLOOKUP($Z$3,$BU43:$BZ59,14,FALSE)","v":0.55316428723630939},{"$error":"#DIV/0!"},2.2467706013363027]
["Otago",{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!B$737,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,B$748,B$728))","v":"Otago in service vehicle kilometres:"},{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!C$737,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,C$748,C$728))","v":2639411},{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!D$737,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,D$748,D$728))","v":3689782},{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!E$737,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,E$748,E$728))","v":3770641},{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!F$737,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,F$748,F$728))","v":3967851},{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!G$737,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,G$748,G$728))","v":3881055},{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!H$737,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,H$748,H$728))","v":3825319},{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!I$737,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,I$748,I$728))","v":4625482},{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!J$737,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,J$748,J$728))","v":4270622},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K57,'delta fullnet data (TIO ext)'!K57)","v":3690768.7252000002},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L57,'delta fullnet data (TIO ext)'!L57)","v":4552323},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M57,'delta fullnet data (TIO ext)'!M57)","v":4552323},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N57,'delta fullnet data (TIO ext)'!N57)","v":4552323},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O57,'delta fullnet data (TIO ext)'!O57)","v":4552323},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P57,'delta fullnet data (TIO ext)'!P57)","v":5076630},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q57,'delta fullnet data (TIO ext)'!Q57)","v":5076630},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R57,'delta fullnet data (TIO ext)'!R57)","v":5076630},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S57,'delta fullnet data (TIO ext)'!S57)","v":5076630},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T57,'delta fullnet data (TIO ext)'!T57)","v":5076630},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U57,'delta fullnet data (TIO ext)'!U57)","v":0},3366611.3333333335,3891408.3333333335,4195624.241733334,4552323,4901861,5076630,{"$f":"HLOOKUP($AB$3,$V43:$AA59,15,FALSE)","v":4552323},{"$f":"HLOOKUP($AC$3,$V43:$AA59,15,FALSE)","v":4195624.241733334},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15588285906481225,0.24624550514394605,0.35219737274889851,0.45602224749436471,0.50793468486709781,{"$f":"HLOOKUP($Y$3,$BU43:$BZ59,15,FALSE)","v":0.35219737274889851},{"$f":"HLOOKUP($Z$3,$BU43:$BZ59,15,FALSE)","v":0.45602224749436471},0.23343491260165927,8.5016850345803086E-2]
["Southland","Southland in service vehicle kilometres:",437424,430000,430000,355000,301676,306692,306692,306692,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K58,'delta fullnet data (TIO ext)'!K58)","v":306000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L58,'delta fullnet data (TIO ext)'!L58)","v":330794},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M58,'delta fullnet data (TIO ext)'!M58)","v":330794},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N58,'delta fullnet data (TIO ext)'!N58)","v":330794},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O58,'delta fullnet data (TIO ext)'!O58)","v":330794},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P58,'delta fullnet data (TIO ext)'!P58)","v":330794},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q58,'delta fullnet data (TIO ext)'!Q58)","v":330794},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R58,'delta fullnet data (TIO ext)'!R58)","v":330794},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S58,'delta fullnet data (TIO ext)'!S58)","v":330794},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T58,'delta fullnet data (TIO ext)'!T58)","v":330794},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U58,'delta fullnet data (TIO ext)'!U58)","v":0},432474.66666666669,321122.66666666669,306461.33333333331,330794,330794,330794,{"$f":"HLOOKUP($AB$3,$V43:$AA59,16,FALSE)","v":330794},{"$f":"HLOOKUP($AC$3,$V43:$AA59,16,FALSE)","v":306461.33333333331},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.25747635314284301,-0.29137737547632858,-0.23511357890712681,-0.23511357890712681,-0.23511357890712681,{"$f":"HLOOKUP($Y$3,$BU43:$BZ59,16,FALSE)","v":-0.23511357890712681},{"$f":"HLOOKUP($Z$3,$BU43:$BZ59,16,FALSE)","v":-0.23511357890712681},8.1026143790849714E-2,7.9398814858644418E-2]
["National","National total in service vehicle kilometres",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C44:C58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C44:C58)-C45-C52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!C52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!C45,0))))))","v":91757032},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D44:D58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D44:D58)-D45-D52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!D52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!D45,0))))))","v":96638174},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E44:E58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E44:E58)-E45-E52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!E52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!E45,0))))))","v":95663550},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F44:F58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F44:F58)-F45-F52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!F52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!F45,0))))))","v":98356462},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G44:G58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G44:G58)-G45-G52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!G52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!G45,0))))))","v":101011688},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H44:H58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H44:H58)-H45-H52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!H52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!H45,0))))))","v":101994415},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I44:I58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I44:I58)-I45-I52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!I52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!I45,0))))))","v":100335843},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J44:J58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J44:J58)-J45-J52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!J52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!J45,0))))))","v":102597376},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K44:K58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K44:K58)-K45-K52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!K52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!K45,0))))))","v":106098344.7252},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L44:L58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L44:L58)-L45-L52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!L52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!L45,0))))))","v":111145353},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M44:M58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M44:M58)-M45-M52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!M52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!M45,0))))))","v":111860471},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N44:N58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N44:N58)-N45-N52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!N52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!N45,0))))))","v":113023411},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O44:O58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O44:O58)-O45-O52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!O52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!O45,0))))))","v":116719646},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P44:P58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P44:P58)-P45-P52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!P52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!P45,0))))))","v":120604930},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q44:Q58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q44:Q58)-Q45-Q52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Q52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Q45,0))))))","v":123476860},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R44:R58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R44:R58)-R45-R52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!R52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!R45,0))))))","v":126246008},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S44:S58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S44:S58)-S45-S52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!S52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!S45,0))))))","v":129626499},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T44:T58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T44:T58)-T45-T52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!T52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!T45,0))))))","v":132341255},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U44:U58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U44:U58)-U45-U52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!U52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!U45,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V44:V58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V44:V58)-V45-V52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!V52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!V45,0))))))","v":94686252},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W44:W58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W44:W58)-W45-W52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!W52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!W45,0))))))","v":100454188.33333333},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X44:X58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X44:X58)-X45-X52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!X52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!X45,0))))))","v":103010521.24173331},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y44:Y58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y44:Y58)-Y45-Y52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Y52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Y45,0))))))","v":112009745},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z44:Z58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z44:Z58)-Z45-Z52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Z52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Z45,0))))))","v":120267145.33333333},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA44:AA58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA44:AA58)-AA45-AA52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!AA52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!AA45,0))))))","v":129404587.33333334},{"$f":"HLOOKUP($AB$3,$V43:$AA59,17,FALSE)","v":112009745},{"$f":"HLOOKUP($AC$3,$V43:$AA59,17,FALSE)","v":103010521.24173331},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0916302118847465E-2,8.7914233227156524E-2,0.18295679292491163,0.27016481055067354,0.36666712009398528,{"$f":"HLOOKUP($Y$3,$BU43:$BZ59,17,FALSE)","v":0.18295679292491163},{"$f":"HLOOKUP($Z$3,$BU43:$BZ59,17,FALSE)","v":0.27016481055067354}]
[null,{"$f":"VLOOKUP($B$484,$A44:$AB59,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AC59,29,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP($B$1,$A44:$CB59,79,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$1,$A44:$CB59,80,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B60","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC60","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$BU43:$BZ61,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$BU43:$BZ61,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B60","v":{"$error":"#N/A"}},{"$f":"C60","v":{"$error":"#N/A"}},{"$f":"D60","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!N10,'scenario testing'!N10)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!O10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!P10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!Q10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!R10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!S10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!T10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!U10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!V10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!W10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AN10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AO10,0)","v":0},{"$f":"AVERAGE(C62:E62)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F62:H62)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I62:K62)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L62:N62)","v":0},{"$f":"AVERAGE(O62:Q62)","v":0},{"$f":"AVERAGE(R62:T62)","v":0},{"$f":"HLOOKUP($AB$3,$V43:$AA62,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V43:$AA62,20,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$BU43:$BZ90,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$BU43:$BZ62,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"BUS SERVICE FARE REVENUE (TOTAL)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S43","v":"2025/26"},{"$f":"T43","v":"2026/27"},{"$f":"U43","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y43","v":"2018-21"},{"$f":"Z43","v":"2021-24"},{"$f":"AA43","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland fare revenue (total):",744411,619592,858915.86956521741,672410.47826086963,661116.78260869568,647775,650404,709731,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K64,'delta fullnet data (TIO ext)'!K64)","v":835615.79279250233},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L64,'delta fullnet data (TIO ext)'!L64)","v":647784},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M64,'delta fullnet data (TIO ext)'!M64)","v":634180},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N64,'delta fullnet data (TIO ext)'!N64)","v":640574},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O64,'delta fullnet data (TIO ext)'!O64)","v":646980},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P64,'delta fullnet data (TIO ext)'!P64)","v":653451},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q64,'delta fullnet data (TIO ext)'!Q64)","v":659985},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R64,'delta fullnet data (TIO ext)'!R64)","v":666585},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S64,'delta fullnet data (TIO ext)'!S64)","v":673251},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T64,'delta fullnet data (TIO ext)'!T64)","v":679984},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U64,'delta fullnet data (TIO ext)'!U64)","v":0},{"$f":"AVERAGE(C64:E64)","v":740972.95652173914},{"$f":"AVERAGE(F64:H64)","v":660434.08695652185},{"$f":"AVERAGE(I64:K64)","v":731916.93093083415},{"$f":"AVERAGE(L64:N64)","v":640846},{"$f":"AVERAGE(O64:Q64)","v":653472},{"$f":"AVERAGE(R64:T64)","v":673273.33333333337},{"$f":"HLOOKUP($AB$3,$V63:$AA79,2,FALSE)","v":640846},{"$f":"HLOOKUP($AC$3,$V63:$AA79,2,FALSE)","v":731916.93093083415}]
["Auckland","Auckland fare revenue (total):",84065203,94247846.55855073,103048668.34608695,107313334.8,114596653.3026087,130289786,135479590,126031506,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K65,'delta fullnet data (TIO ext)'!K65)","v":125646157.56},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L65,'delta fullnet data (TIO ext)'!L65)","v":124977861},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M65,'delta fullnet data (TIO ext)'!M65)","v":132881875},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N65,'delta fullnet data (TIO ext)'!N65)","v":141717273},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O65,'delta fullnet data (TIO ext)'!O65)","v":153063322},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P65,'delta fullnet data (TIO ext)'!P65)","v":159812070},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q65,'delta fullnet data (TIO ext)'!Q65)","v":167336502},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R65,'delta fullnet data (TIO ext)'!R65)","v":179125941},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S65,'delta fullnet data (TIO ext)'!S65)","v":191563851},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T65,'delta fullnet data (TIO ext)'!T65)","v":204586602},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U65,'delta fullnet data (TIO ext)'!U65)","v":0},93787239.301545903,117399924.70086956,129052417.85333334,{"$f":"AVERAGE(L65:N65)","v":133192336.33333333},160070631.33333334,191758798,{"$f":"HLOOKUP($AB$3,$V63:$AA79,3,FALSE)","v":133192336.33333333},{"$f":"HLOOKUP($AC$3,$V63:$AA79,3,FALSE)","v":129052417.85333334}]
["Waikato","Waikato fare revenue (total):",5736845.1333333328,6794732,7461179.3147826083,7002119.4513043482,7279532.637826087,7108862,6812205,6551204,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K66,'delta fullnet data (TIO ext)'!K66)","v":7444257.3817449836},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L66,'delta fullnet data (TIO ext)'!L66)","v":6861992},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M66,'delta fullnet data (TIO ext)'!M66)","v":7101999},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N66,'delta fullnet data (TIO ext)'!N66)","v":7226796},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O66,'delta fullnet data (TIO ext)'!O66)","v":7354079},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P66,'delta fullnet data (TIO ext)'!P66)","v":7483897},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q66,'delta fullnet data (TIO ext)'!Q66)","v":7616300},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R66,'delta fullnet data (TIO ext)'!R66)","v":7751340},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S66,'delta fullnet data (TIO ext)'!S66)","v":7889071},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T66,'delta fullnet data (TIO ext)'!T66)","v":8029545},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U66,'delta fullnet data (TIO ext)'!U66)","v":0},6664252.1493719807,7130171.3630434787,6935888.7939149952,7063595.666666667,7484758.666666667,7889985.333333333,{"$f":"HLOOKUP($AB$3,$V63:$AA79,4,FALSE)","v":7063595.666666667},{"$f":"HLOOKUP($AC$3,$V63:$AA79,4,FALSE)","v":6935888.7939149952}]
["Bay of Plenty","Bay of Plenty fare revenue (total):",3277025.9733333336,3525105,4138796.6113043479,4562676.0260869563,4769725.288695652,4841427,5015602,5084837,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K67,'delta fullnet data (TIO ext)'!K67)","v":5019863},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L67,'delta fullnet data (TIO ext)'!L67)","v":4954889},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M67,'delta fullnet data (TIO ext)'!M67)","v":4954889},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N67,'delta fullnet data (TIO ext)'!N67)","v":4954889},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O67,'delta fullnet data (TIO ext)'!O67)","v":4954889},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P67,'delta fullnet data (TIO ext)'!P67)","v":4954889},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q67,'delta fullnet data (TIO ext)'!Q67)","v":4954889},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R67,'delta fullnet data (TIO ext)'!R67)","v":4954889},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S67,'delta fullnet data (TIO ext)'!S67)","v":4954889},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T67,'delta fullnet data (TIO ext)'!T67)","v":4954889},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U67,'delta fullnet data (TIO ext)'!U67)","v":0},3646975.8615458938,4724609.4382608691,5040100.666666667,4954889,4954889,4954889,{"$f":"HLOOKUP($AB$3,$V63:$AA79,5,FALSE)","v":4954889},{"$f":"HLOOKUP($AC$3,$V63:$AA79,5,FALSE)","v":5040100.666666667}]
["Gisborne","Gisborne fare revenue (total):",170363.8,207884,213701.91304347827,216457.52173913043,182307.34782608695,178126,129326,173416,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K68,'delta fullnet data (TIO ext)'!K68)","v":186935.91304347827},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L68,'delta fullnet data (TIO ext)'!L68)","v":233500},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M68,'delta fullnet data (TIO ext)'!M68)","v":233500},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N68,'delta fullnet data (TIO ext)'!N68)","v":233500},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O68,'delta fullnet data (TIO ext)'!O68)","v":233500},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P68,'delta fullnet data (TIO ext)'!P68)","v":233600},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q68,'delta fullnet data (TIO ext)'!Q68)","v":233600},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R68,'delta fullnet data (TIO ext)'!R68)","v":233600},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S68,'delta fullnet data (TIO ext)'!S68)","v":233650},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T68,'delta fullnet data (TIO ext)'!T68)","v":233650},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U68,'delta fullnet data (TIO ext)'!U68)","v":0},197316.57101449277,192296.95652173914,163225.97101449277,233500,233566.66666666666,233633.33333333334,{"$f":"HLOOKUP($AB$3,$V63:$AA79,6,FALSE)","v":233500},{"$f":"HLOOKUP($AC$3,$V63:$AA79,6,FALSE)","v":163225.97101449277}]
["Hawkes Bay","Hawkes Bay fare revenue (total):",852377.30666666664,1008633,1208768.9495652174,1393427.4017391305,1526026.2330434783,1429051,1355687,1328073,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K69,'delta fullnet data (TIO ext)'!K69)","v":2140431.6613822621},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L69,'delta fullnet data (TIO ext)'!L69)","v":1401880},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M69,'delta fullnet data (TIO ext)'!M69)","v":1421544},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N69,'delta fullnet data (TIO ext)'!N69)","v":1441489},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O69,'delta fullnet data (TIO ext)'!O69)","v":1461719},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P69,'delta fullnet data (TIO ext)'!P69)","v":1482239},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q69,'delta fullnet data (TIO ext)'!Q69)","v":1503052},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R69,'delta fullnet data (TIO ext)'!R69)","v":1524163},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S69,'delta fullnet data (TIO ext)'!S69)","v":1545576},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T69,'delta fullnet data (TIO ext)'!T69)","v":1567297},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U69,'delta fullnet data (TIO ext)'!U69)","v":0},1023259.7520772946,1449501.5449275363,1608063.8871274206,1421637.6666666667,1482336.6666666667,1545678.6666666667,{"$f":"HLOOKUP($AB$3,$V63:$AA79,7,FALSE)","v":1421637.6666666667},{"$f":"HLOOKUP($AC$3,$V63:$AA79,7,FALSE)","v":1608063.8871274206}]
["Taranaki","Taranaki fare revenue (total):",675124.2466666667,838666,900041.84782608692,928064.82608695654,1006440.6956521739,999659,1122626,1204115,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K70,'delta fullnet data (TIO ext)'!K70)","v":1190815.8169293939},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L70,'delta fullnet data (TIO ext)'!L70)","v":1361318},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M70,'delta fullnet data (TIO ext)'!M70)","v":1374301},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N70,'delta fullnet data (TIO ext)'!N70)","v":1387385},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O70,'delta fullnet data (TIO ext)'!O70)","v":1400587},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P70,'delta fullnet data (TIO ext)'!P70)","v":1413917},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q70,'delta fullnet data (TIO ext)'!Q70)","v":1427378},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R70,'delta fullnet data (TIO ext)'!R70)","v":1440970},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S70,'delta fullnet data (TIO ext)'!S70)","v":1440970},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T70,'delta fullnet data (TIO ext)'!T70)","v":1440970},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U70,'delta fullnet data (TIO ext)'!U70)","v":0},804610.69816425117,978054.84057971009,1172518.9389764646,1374334.6666666667,1413960.6666666667,1440970,{"$f":"HLOOKUP($AB$3,$V63:$AA79,8,FALSE)","v":1374334.6666666667},{"$f":"HLOOKUP($AC$3,$V63:$AA79,8,FALSE)","v":1172518.9389764646}]
["Manawatu-Wanganui","Manawatu-Wanganui fare revenue (total):",1675950.4666666666,1660313,1793855.2104347826,1997148.9886956522,2124656.1191304349,1969992,1893101,1749178,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K71,'delta fullnet data (TIO ext)'!K71)","v":2202001.7053376641},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L71,'delta fullnet data (TIO ext)'!L71)","v":1741165},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M71,'delta fullnet data (TIO ext)'!M71)","v":1778088},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N71,'delta fullnet data (TIO ext)'!N71)","v":1813649},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O71,'delta fullnet data (TIO ext)'!O71)","v":1849923},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P71,'delta fullnet data (TIO ext)'!P71)","v":1886921},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q71,'delta fullnet data (TIO ext)'!Q71)","v":1924659},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R71,'delta fullnet data (TIO ext)'!R71)","v":1963152},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S71,'delta fullnet data (TIO ext)'!S71)","v":2002415},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T71,'delta fullnet data (TIO ext)'!T71)","v":2042464},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U71,'delta fullnet data (TIO ext)'!U71)","v":0},1710039.5590338164,2030599.0359420292,1948093.5684458881,1777634,1887167.6666666667,2002677,{"$f":"HLOOKUP($AB$3,$V63:$AA79,9,FALSE)","v":1777634},{"$f":"HLOOKUP($AC$3,$V63:$AA79,9,FALSE)","v":1948093.5684458881}]
["Wellington","Wellington fare revenue (total):",46483098,52734805.276666664,54540952.519999996,54586185.567826085,55897803.879130438,56478074,56961857,56912732,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K72,'delta fullnet data (TIO ext)'!K72)","v":60314937.79851824},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L72,'delta fullnet data (TIO ext)'!L72)","v":54101239},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M72,'delta fullnet data (TIO ext)'!M72)","v":55519208},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N72,'delta fullnet data (TIO ext)'!N72)","v":56336154},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O72,'delta fullnet data (TIO ext)'!O72)","v":56416633},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P72,'delta fullnet data (TIO ext)'!P72)","v":57960967},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q72,'delta fullnet data (TIO ext)'!Q72)","v":59606064},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R72,'delta fullnet data (TIO ext)'!R72)","v":61297617},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S72,'delta fullnet data (TIO ext)'!S72)","v":63099001},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T72,'delta fullnet data (TIO ext)'!T72)","v":64953265},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U72,'delta fullnet data (TIO ext)'!U72)","v":0},51252951.932222225,55654021.148985505,58063175.59950608,55318867,57994554.666666664,63116627.666666664,{"$f":"HLOOKUP($AB$3,$V63:$AA79,10,FALSE)","v":55318867},{"$f":"HLOOKUP($AC$3,$V63:$AA79,10,FALSE)","v":58063175.59950608}]
["Marlborough","Marlborough fare revenue (total):",62252.333333333328,61834,62486.304347826088,67898.086956521744,63937.869565217392,55886,69037,54944,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K73,'delta fullnet data (TIO ext)'!K73)","v":48397.173984999645},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L73,'delta fullnet data (TIO ext)'!L73)","v":49343},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M73,'delta fullnet data (TIO ext)'!M73)","v":50195},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N73,'delta fullnet data (TIO ext)'!N73)","v":51072},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O73,'delta fullnet data (TIO ext)'!O73)","v":51975},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P73,'delta fullnet data (TIO ext)'!P73)","v":52906},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q73,'delta fullnet data (TIO ext)'!Q73)","v":53865},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R73,'delta fullnet data (TIO ext)'!R73)","v":54852},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S73,'delta fullnet data (TIO ext)'!S73)","v":55869},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T73,'delta fullnet data (TIO ext)'!T73)","v":56916},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U73,'delta fullnet data (TIO ext)'!U73)","v":0},62190.879227053141,62573.985507246376,57459.391328333215,50203.333333333336,52915.333333333336,55879,{"$f":"HLOOKUP($AB$3,$V63:$AA79,11,FALSE)","v":50203.333333333336},{"$f":"HLOOKUP($AC$3,$V63:$AA79,11,FALSE)","v":57459.391328333215}]
["Nelson","Nelson fare revenue (total):",126308.86666666667,145055,355704.93913043477,1007640.8478260869,1118525.5869565217,911046,922251,928222,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K74,'delta fullnet data (TIO ext)'!K74)","v":1468697.5105067866},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L74,'delta fullnet data (TIO ext)'!L74)","v":874219},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M74,'delta fullnet data (TIO ext)'!M74)","v":874200},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N74,'delta fullnet data (TIO ext)'!N74)","v":874200},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O74,'delta fullnet data (TIO ext)'!O74)","v":874200},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P74,'delta fullnet data (TIO ext)'!P74)","v":874200},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q74,'delta fullnet data (TIO ext)'!Q74)","v":874200},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R74,'delta fullnet data (TIO ext)'!R74)","v":874200},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S74,'delta fullnet data (TIO ext)'!S74)","v":874200},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T74,'delta fullnet data (TIO ext)'!T74)","v":874200},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U74,'delta fullnet data (TIO ext)'!U74)","v":0},209022.93526570048,1012404.1449275361,1106390.1701689288,874206.33333333337,874200,874200,{"$f":"HLOOKUP($AB$3,$V63:$AA79,12,FALSE)","v":874206.33333333337},{"$f":"HLOOKUP($AC$3,$V63:$AA79,12,FALSE)","v":1106390.1701689288}]
["Canterbury","Canterbury fare revenue (total):",25055154,20550106.698550723,15604412.308695652,18127291.256521739,19086395.956521738,21482866,24116616,23679344,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K75,'delta fullnet data (TIO ext)'!K75)","v":22958030.308695652},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L75,'delta fullnet data (TIO ext)'!L75)","v":24125142},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M75,'delta fullnet data (TIO ext)'!M75)","v":24366392},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N75,'delta fullnet data (TIO ext)'!N75)","v":24610057},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O75,'delta fullnet data (TIO ext)'!O75)","v":24856157},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P75,'delta fullnet data (TIO ext)'!P75)","v":25104718},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q75,'delta fullnet data (TIO ext)'!Q75)","v":25355766},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R75,'delta fullnet data (TIO ext)'!R75)","v":25609324},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S75,'delta fullnet data (TIO ext)'!S75)","v":25865416},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T75,'delta fullnet data (TIO ext)'!T75)","v":26124071},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U75,'delta fullnet data (TIO ext)'!U75)","v":0},20403224.335748792,19565517.737681162,23584663.436231881,24367197,25105547,25866270.333333332,{"$f":"HLOOKUP($AB$3,$V63:$AA79,13,FALSE)","v":24367197},{"$f":"HLOOKUP($AC$3,$V63:$AA79,13,FALSE)","v":23584663.436231881}]
["West Coast","West Coast fare revenue (total):",205572,206338,216287,262378,285797,275470,275470,275470,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K76,'delta fullnet data (TIO ext)'!K76)","v":221780},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L76,'delta fullnet data (TIO ext)'!L76)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M76,'delta fullnet data (TIO ext)'!M76)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N76,'delta fullnet data (TIO ext)'!N76)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O76,'delta fullnet data (TIO ext)'!O76)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P76,'delta fullnet data (TIO ext)'!P76)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q76,'delta fullnet data (TIO ext)'!Q76)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R76,'delta fullnet data (TIO ext)'!R76)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S76,'delta fullnet data (TIO ext)'!S76)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T76,'delta fullnet data (TIO ext)'!T76)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U76,'delta fullnet data (TIO ext)'!U76)","v":0},209399,274548.33333333331,257573.33333333334,0,0,0,{"$f":"HLOOKUP($AB$3,$V63:$AA79,14,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V63:$AA79,14,FALSE)","v":257573.33333333334}]
["Otago",{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!B$738,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,B$749,B$729))","v":"Otago fare revenue (total):"},{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!C$738,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,C$749,C$729))","v":4965283.4666666668},{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!D$738,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,D$749,D$729))","v":5047384},{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!E$738,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,E$749,E$729))","v":5150194.430434783},{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!F$738,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,F$749,F$729))","v":5358091.2565217391},{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!G$738,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,G$749,G$729))","v":5356331.0956521742},{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!H$738,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,H$749,H$729))","v":7160868},{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!I$738,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,I$749,I$729))","v":7323204},{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!J$738,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,J$749,J$729))","v":6835491},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K77,'delta fullnet data (TIO ext)'!K77)","v":5596741.8228949327},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L77,'delta fullnet data (TIO ext)'!L77)","v":7048410},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M77,'delta fullnet data (TIO ext)'!M77)","v":7427440},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N77,'delta fullnet data (TIO ext)'!N77)","v":7678199},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O77,'delta fullnet data (TIO ext)'!O77)","v":7938529},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P77,'delta fullnet data (TIO ext)'!P77)","v":8480878},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q77,'delta fullnet data (TIO ext)'!Q77)","v":8777308},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R77,'delta fullnet data (TIO ext)'!R77)","v":9087250},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S77,'delta fullnet data (TIO ext)'!S77)","v":9575374},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T77,'delta fullnet data (TIO ext)'!T77)","v":9917744},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U77,'delta fullnet data (TIO ext)'!U77)","v":0},5054287.2990338169,5958430.1173913041,6585145.6076316433,7384683,8398905,9526789.333333334,{"$f":"HLOOKUP($AB$3,$V63:$AA79,15,FALSE)","v":7384683},{"$f":"HLOOKUP($AC$3,$V63:$AA79,15,FALSE)","v":6585145.6076316433}]
["Southland","Southland fare revenue (total):",256098.66666666666,242108,260009.3,286057.8,342248.34782608697,341417,334584,315863,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K78,'delta fullnet data (TIO ext)'!K78)","v":381622.3},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L78,'delta fullnet data (TIO ext)'!L78)","v":297500},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M78,'delta fullnet data (TIO ext)'!M78)","v":298290},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N78,'delta fullnet data (TIO ext)'!N78)","v":313146},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O78,'delta fullnet data (TIO ext)'!O78)","v":314806},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P78,'delta fullnet data (TIO ext)'!P78)","v":328949},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q78,'delta fullnet data (TIO ext)'!Q78)","v":330688},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R78,'delta fullnet data (TIO ext)'!R78)","v":330886},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S78,'delta fullnet data (TIO ext)'!S78)","v":330706},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T78,'delta fullnet data (TIO ext)'!T78)","v":330886},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U78,'delta fullnet data (TIO ext)'!U78)","v":0},252738.65555555551,323241.04927536234,344023.10000000003,302978.66666666669,324814.33333333331,330826,{"$f":"HLOOKUP($AB$3,$V63:$AA79,16,FALSE)","v":302978.66666666669},{"$f":"HLOOKUP($AC$3,$V63:$AA79,16,FALSE)","v":344023.10000000003}]
["National","National total fare revenue (total):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C64:C78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C64:C78)-C65-C72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!C72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!C65,0))))))","v":174351068.26000002},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D64:D78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D64:D78)-D65-D72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!D72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!D65,0))))))","v":187890402.53376812},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E64:E78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E64:E78)-E65-E72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!E72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!E65,0))))))","v":195813974.86521739},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F64:F78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F64:F78)-F65-F72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!F72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!F65,0))))))","v":203781182.30956522},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G64:G78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G64:G78)-G65-G72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!G72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!G65,0))))))","v":214297498.14304349},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H64:H78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H64:H78)-H65-H72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!H72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!H65,0))))))","v":234170305},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I64:I78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I64:I78)-I65-I72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!I72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!I65,0))))))","v":242461560},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J64:J78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J64:J78)-J65-J72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!J72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!J65,0))))))","v":231834126},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K64:K78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K64:K78)-K65-K72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!K72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!K65,0))))))","v":235656285.74583089},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L64:L78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L64:L78)-L65-L72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!L72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!L65,0))))))","v":228676242},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M64:M78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M64:M78)-M65-M72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!M72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!M65,0))))))","v":238916101},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N64:N78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N64:N78)-N65-N72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!N72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!N65,0))))))","v":249278383},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O64:O78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O64:O78)-O65-O72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!O72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!O65,0))))))","v":261417299},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P64:P78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P64:P78)-P65-P72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!P72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!P65,0))))))","v":270723602},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q64:Q78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q64:Q78)-Q65-Q72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Q72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Q65,0))))))","v":280654256},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R64:R78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R64:R78)-R65-R72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!R72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!R65,0))))))","v":294914769},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S64:S78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S64:S78)-S65-S72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!S72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!S65,0))))))","v":310104239},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T64:T78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T64:T78)-T65-T72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!T72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!T65,0))))))","v":325792483},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U64:U78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U64:U78)-U65-U72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!U72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!U65,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V64:V78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V64:V78)-V65-V72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!V72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!V65,0))))))","v":186018481.88632849},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W64:W78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W64:W78)-W65-W72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!W72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!W65,0))))))","v":217416328.48420289},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X64:X78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X64:X78)-X65-X72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!X72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!X65,0))))))","v":236650657.24861035},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y64:Y78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y64:Y78)-Y65-Y72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Y72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Y65,0))))))","v":238956908.66666666},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z64:Z78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z64:Z78)-Z65-Z72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Z72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Z65,0))))))","v":270931718.99999994},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA64:AA78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA64:AA78)-AA65-AA72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!AA72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!AA65,0))))))","v":310270497},{"$f":"HLOOKUP($AB$3,$V63:$AA79,17,FALSE)","v":238956908.66666666},{"$f":"HLOOKUP($AC$3,$V63:$AA79,17,FALSE)","v":236650657.24861035}]
[null,{"$f":"VLOOKUP($B$484,$A64:$AB79,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AC79,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B80","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC80","v":{"$error":"#N/A"}}]
[null,{"$f":"B80","v":{"$error":"#N/A"}},{"$f":"C80","v":{"$error":"#N/A"}},{"$f":"D80","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!N13,'scenario testing'!N13)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!O13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!P13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!Q13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!R13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!S13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!T13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!U13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!V13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!W13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AN13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AO13,0)","v":0},{"$f":"AVERAGE(C82:E82)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F82:H82)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I82:K82)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L82:N82)","v":0},{"$f":"AVERAGE(O82:Q82)","v":0},{"$f":"AVERAGE(R82:T82)","v":0},{"$f":"HLOOKUP($AB$3,$V63:$AA82,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V63:$AA82,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"BUS SERVICE EXPENDITURE (NET)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S63","v":"2025/26"},{"$f":"T63","v":"2026/27"},{"$f":"U63","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y63","v":"2018-21"},{"$f":"Z63","v":"2021-24"},{"$f":"AA63","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"18/19 % ch","18-20 % ch"]
["Northland","Northland service expenditure (net):",838250,663254,798508,704085,818035,847966,962787,1027605,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K84,'delta fullnet data (TIO ext)'!K84)","v":1751148.1481481481},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L84,'delta fullnet data (TIO ext)'!L84)","v":1243996},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M84,'delta fullnet data (TIO ext)'!M84)","v":1262171},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N84,'delta fullnet data (TIO ext)'!N84)","v":1351502},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O84,'delta fullnet data (TIO ext)'!O84)","v":1414031},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P84,'delta fullnet data (TIO ext)'!P84)","v":1407560},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q84,'delta fullnet data (TIO ext)'!Q84)","v":1401026},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R84,'delta fullnet data (TIO ext)'!R84)","v":1305437},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S84,'delta fullnet data (TIO ext)'!S84)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T84,'delta fullnet data (TIO ext)'!T84)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U84,'delta fullnet data (TIO ext)'!U84)","v":0},{"$f":"AVERAGE(C84:E84)","v":766670.66666666663},{"$f":"AVERAGE(F84:H84)","v":790028.66666666663},{"$f":"AVERAGE(I84:K84)","v":1247180.0493827162},{"$f":"AVERAGE(L84:N84)","v":1285889.6666666667},{"$f":"AVERAGE(O84:Q84)","v":1407539},{"$f":"AVERAGE(R84:T84)","v":435145.66666666669},{"$f":"HLOOKUP($AB$3,$V83:$AA99,2,FALSE)","v":1285889.6666666667},{"$f":"HLOOKUP($AC$3,$V83:$AA99,2,FALSE)","v":1247180.0493827162},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L84/K84-1","v":-0.28961121803684353},{"$f":"(L84+M84+N84)/(I84+J84+K84)-1","v":3.1037713683048196E-2},null,null,null,null,null," "]
["Auckland","Auckland service expenditure (net):",113411892.30332322,114320947.30751418,130299652.3393393,118744137,125518005,127206318,131788514,149658410,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K85,'delta fullnet data (TIO ext)'!K85)","v":174820360},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L85,'delta fullnet data (TIO ext)'!L85)","v":200695558},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M85,'delta fullnet data (TIO ext)'!M85)","v":203448919},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N85,'delta fullnet data (TIO ext)'!N85)","v":206523436},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O85,'delta fullnet data (TIO ext)'!O85)","v":220795216},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P85,'delta fullnet data (TIO ext)'!P85)","v":228280124},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q85,'delta fullnet data (TIO ext)'!Q85)","v":236350878},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R85,'delta fullnet data (TIO ext)'!R85)","v":243595167},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S85,'delta fullnet data (TIO ext)'!S85)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T85,'delta fullnet data (TIO ext)'!T85)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U85,'delta fullnet data (TIO ext)'!U85)","v":0},119344163.98339224,123822820,152089094.66666666,{"$f":"AVERAGE(L85:N85)","v":203555971},228475406,81198389,{"$f":"HLOOKUP($AB$3,$V83:$AA99,3,FALSE)","v":203555971},{"$f":"HLOOKUP($AC$3,$V83:$AA99,3,FALSE)","v":152089094.66666666},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14801020887956073,0.33839951803338142]
["Waikato","Waikato service expenditure (net):",14083062.999999998,14480623.000000002,14835240,13369351,13120738,13278956,13786117,14362416,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K86,'delta fullnet data (TIO ext)'!K86)","v":14500000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L86,'delta fullnet data (TIO ext)'!L86)","v":15163210},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M86,'delta fullnet data (TIO ext)'!M86)","v":15580199},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N86,'delta fullnet data (TIO ext)'!N86)","v":16008654},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O86,'delta fullnet data (TIO ext)'!O86)","v":16448892},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P86,'delta fullnet data (TIO ext)'!P86)","v":16901237},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q86,'delta fullnet data (TIO ext)'!Q86)","v":17366021},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R86,'delta fullnet data (TIO ext)'!R86)","v":17843586},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S86,'delta fullnet data (TIO ext)'!S86)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T86,'delta fullnet data (TIO ext)'!T86)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U86,'delta fullnet data (TIO ext)'!U86)","v":0},14466308.666666666,13256348.333333334,14216177.666666666,15584021,16905383.333333332,5947862,{"$f":"HLOOKUP($AB$3,$V83:$AA99,4,FALSE)","v":15584021},{"$f":"HLOOKUP($AC$3,$V83:$AA99,4,FALSE)","v":14216177.666666666},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5738620689655063E-2,9.6217377512140878E-2]
["Bay of Plenty","Bay of Plenty service expenditure (net):",8190730.0000000009,8049601.0000000009,8500029.9999999981,8414029,9346815,11001359,10953077.000000002,10850309,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K87,'delta fullnet data (TIO ext)'!K87)","v":11183425.000000002},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L87,'delta fullnet data (TIO ext)'!L87)","v":11183425.000000002},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M87,'delta fullnet data (TIO ext)'!M87)","v":11183425.000000002},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N87,'delta fullnet data (TIO ext)'!N87)","v":11183425.000000002},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O87,'delta fullnet data (TIO ext)'!O87)","v":11183425.000000002},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P87,'delta fullnet data (TIO ext)'!P87)","v":11183425.000000002},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q87,'delta fullnet data (TIO ext)'!Q87)","v":11183425.000000002},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R87,'delta fullnet data (TIO ext)'!R87)","v":11183425.000000002},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S87,'delta fullnet data (TIO ext)'!S87)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T87,'delta fullnet data (TIO ext)'!T87)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U87,'delta fullnet data (TIO ext)'!U87)","v":0},8246787,9587401,10995603.666666666,11183425.000000002,11183425.000000002,3727808.333333334,{"$f":"HLOOKUP($AB$3,$V83:$AA99,5,FALSE)","v":11183425.000000002},{"$f":"HLOOKUP($AC$3,$V83:$AA99,5,FALSE)","v":10995603.666666666},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.7081493570263895E-2]
["Gisborne","Gisborne service expenditure (net):",229255,239551,275854,270631,259571.00000000003,276383,380000,370977,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K88,'delta fullnet data (TIO ext)'!K88)","v":365336.50793650793},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L88,'delta fullnet data (TIO ext)'!L88)","v":480000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M88,'delta fullnet data (TIO ext)'!M88)","v":490560},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N88,'delta fullnet data (TIO ext)'!N88)","v":501360},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O88,'delta fullnet data (TIO ext)'!O88)","v":490322},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P88,'delta fullnet data (TIO ext)'!P88)","v":494837},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q88,'delta fullnet data (TIO ext)'!Q88)","v":499435},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R88,'delta fullnet data (TIO ext)'!R88)","v":504738},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S88,'delta fullnet data (TIO ext)'!S88)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T88,'delta fullnet data (TIO ext)'!T88)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U88,'delta fullnet data (TIO ext)'!U88)","v":0},248220,268861.66666666669,372104.50264550262,490640,494864.66666666669,168246,{"$f":"HLOOKUP($AB$3,$V83:$AA99,6,FALSE)","v":490640},{"$f":"HLOOKUP($AC$3,$V83:$AA99,6,FALSE)","v":372104.50264550262},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.31385719623569486,0.31855432146550511]
["Hawkes Bay","Hawkes Bay service expenditure (net):",1775918,1848286,3015090,3035156,2590776,2351952,2389626,2105364,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K89,'delta fullnet data (TIO ext)'!K89)","v":1980000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L89,'delta fullnet data (TIO ext)'!L89)","v":2260000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M89,'delta fullnet data (TIO ext)'!M89)","v":2322000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N89,'delta fullnet data (TIO ext)'!N89)","v":2370666},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O89,'delta fullnet data (TIO ext)'!O89)","v":2439200},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P89,'delta fullnet data (TIO ext)'!P89)","v":2512400},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q89,'delta fullnet data (TIO ext)'!Q89)","v":2587800},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R89,'delta fullnet data (TIO ext)'!R89)","v":2665400},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S89,'delta fullnet data (TIO ext)'!S89)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T89,'delta fullnet data (TIO ext)'!T89)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U89,'delta fullnet data (TIO ext)'!U89)","v":0},2213098,2659294.6666666665,2158330,2317555.3333333335,2513133.3333333335,888466.66666666663,{"$f":"HLOOKUP($AB$3,$V83:$AA99,7,FALSE)","v":2317555.3333333335},{"$f":"HLOOKUP($AC$3,$V83:$AA99,7,FALSE)","v":2158330},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14141414141414144,7.3772469146670572E-2]
["Taranaki","Taranaki service expenditure (net):",857889,1542589,1606172,1629983,1733449,1743229,1758485,1843003,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K90,'delta fullnet data (TIO ext)'!K90)","v":1900000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L90,'delta fullnet data (TIO ext)'!L90)","v":2061900},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M90,'delta fullnet data (TIO ext)'!M90)","v":2103300},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N90,'delta fullnet data (TIO ext)'!N90)","v":2148500},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O90,'delta fullnet data (TIO ext)'!O90)","v":2500000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P90,'delta fullnet data (TIO ext)'!P90)","v":2550000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q90,'delta fullnet data (TIO ext)'!Q90)","v":2600000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R90,'delta fullnet data (TIO ext)'!R90)","v":2650000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S90,'delta fullnet data (TIO ext)'!S90)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T90,'delta fullnet data (TIO ext)'!T90)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U90,'delta fullnet data (TIO ext)'!U90)","v":0},1335550,1702220.3333333333,1833829.3333333333,2104566.6666666665,2550000,883333.33333333337,{"$f":"HLOOKUP($AB$3,$V83:$AA99,8,FALSE)","v":2104566.6666666665},{"$f":"HLOOKUP($AC$3,$V83:$AA99,8,FALSE)","v":1833829.3333333333},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.5210526315789403E-2,0.14763496712162238]
["Manawatu-Wanganui","Manawatu-Wanganui service expenditure (net):",2832797,3099952,3075420,2984479,2931942,3053440,3166588,3343901,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K91,'delta fullnet data (TIO ext)'!K91)","v":3300000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L91,'delta fullnet data (TIO ext)'!L91)","v":3454567},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M91,'delta fullnet data (TIO ext)'!M91)","v":3589423},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N91,'delta fullnet data (TIO ext)'!N91)","v":3618821},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O91,'delta fullnet data (TIO ext)'!O91)","v":3818821},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P91,'delta fullnet data (TIO ext)'!P91)","v":3895197},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q91,'delta fullnet data (TIO ext)'!Q91)","v":3973101},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R91,'delta fullnet data (TIO ext)'!R91)","v":4052563},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S91,'delta fullnet data (TIO ext)'!S91)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T91,'delta fullnet data (TIO ext)'!T91)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U91,'delta fullnet data (TIO ext)'!U91)","v":0},3002723,2989953.6666666665,3270163,3554270.3333333335,3895706.3333333335,1350854.3333333333,{"$f":"HLOOKUP($AB$3,$V83:$AA99,9,FALSE)","v":3554270.3333333335},{"$f":"HLOOKUP($AC$3,$V83:$AA99,9,FALSE)","v":3270163},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.6838484848484851E-2,8.6878645906437457E-2]
["Wellington","Wellington service expenditure (net):",43467621.709857345,42597014.911018386,45789214.73121576,41222608,44465904,48524207,47084419,52998030,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K92,'delta fullnet data (TIO ext)'!K92)","v":57663882.299999997},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L92,'delta fullnet data (TIO ext)'!L92)","v":45360086},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M92,'delta fullnet data (TIO ext)'!M92)","v":46119382},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N92,'delta fullnet data (TIO ext)'!N92)","v":49024237},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O92,'delta fullnet data (TIO ext)'!O92)","v":52603858},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P92,'delta fullnet data (TIO ext)'!P92)","v":54585967},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q92,'delta fullnet data (TIO ext)'!Q92)","v":57708323},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R92,'delta fullnet data (TIO ext)'!R92)","v":59993871},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S92,'delta fullnet data (TIO ext)'!S92)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T92,'delta fullnet data (TIO ext)'!T92)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U92,'delta fullnet data (TIO ext)'!U92)","v":0},43951283.784030497,44737573,52582110.433333337,46834568.333333336,54966049.333333336,19997957,{"$f":"HLOOKUP($AB$3,$V83:$AA99,10,FALSE)","v":46834568.333333336},{"$f":"HLOOKUP($AC$3,$V83:$AA99,10,FALSE)","v":52582110.433333337},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.21337093184237432,-0.10930603683713058]
["Marlborough","Marlborough service expenditure (net):",96986,97451,82802,79173,82873,108064,82795,96368,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K93,'delta fullnet data (TIO ext)'!K93)","v":125000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L93,'delta fullnet data (TIO ext)'!L93)","v":130000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M93,'delta fullnet data (TIO ext)'!M93)","v":130000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N93,'delta fullnet data (TIO ext)'!N93)","v":130000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O93,'delta fullnet data (TIO ext)'!O93)","v":160000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P93,'delta fullnet data (TIO ext)'!P93)","v":160000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q93,'delta fullnet data (TIO ext)'!Q93)","v":160000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R93,'delta fullnet data (TIO ext)'!R93)","v":160000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S93,'delta fullnet data (TIO ext)'!S93)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T93,'delta fullnet data (TIO ext)'!T93)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U93,'delta fullnet data (TIO ext)'!U93)","v":0},92413,90036.666666666672,101387.66666666667,130000,160000,53333.333333333336,{"$f":"HLOOKUP($AB$3,$V83:$AA99,11,FALSE)","v":130000},{"$f":"HLOOKUP($AC$3,$V83:$AA99,11,FALSE)","v":101387.66666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0000000000000036E-2,0.28220723756669952]
["Nelson","Nelson service expenditure (net):",263284.99999999994,246355,342724,492414.99999999994,570915,403236,575789,724417,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K94,'delta fullnet data (TIO ext)'!K94)","v":617810.60424169665},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L94,'delta fullnet data (TIO ext)'!L94)","v":794000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M94,'delta fullnet data (TIO ext)'!M94)","v":870292},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N94,'delta fullnet data (TIO ext)'!N94)","v":855960},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O94,'delta fullnet data (TIO ext)'!O94)","v":781470},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P94,'delta fullnet data (TIO ext)'!P94)","v":802251},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q94,'delta fullnet data (TIO ext)'!Q94)","v":823670},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R94,'delta fullnet data (TIO ext)'!R94)","v":845725},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S94,'delta fullnet data (TIO ext)'!S94)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T94,'delta fullnet data (TIO ext)'!T94)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U94,'delta fullnet data (TIO ext)'!U94)","v":0},284121.33333333331,488855.33333333331,639338.86808056559,840084,802463.66666666663,281908.33333333331,{"$f":"HLOOKUP($AB$3,$V83:$AA99,12,FALSE)","v":840084},{"$f":"HLOOKUP($AC$3,$V83:$AA99,12,FALSE)","v":639338.86808056559},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28518350858441321,0.31398862472121403]
["Canterbury","Canterbury service expenditure (net):",30117159.883980818,30721695.536525976,33945597.196693331,33011273.999999996,31414749,31700000,32437325,33927708,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K95,'delta fullnet data (TIO ext)'!K95)","v":33766351},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L95,'delta fullnet data (TIO ext)'!L95)","v":38337983},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M95,'delta fullnet data (TIO ext)'!M95)","v":38877977},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N95,'delta fullnet data (TIO ext)'!N95)","v":38886734},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O95,'delta fullnet data (TIO ext)'!O95)","v":39498950},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P95,'delta fullnet data (TIO ext)'!P95)","v":41078908},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q95,'delta fullnet data (TIO ext)'!Q95)","v":42722065},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R95,'delta fullnet data (TIO ext)'!R95)","v":44430947},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S95,'delta fullnet data (TIO ext)'!S95)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T95,'delta fullnet data (TIO ext)'!T95)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U95,'delta fullnet data (TIO ext)'!U95)","v":0},31594817.539066706,32042007.666666668,33377128,38700898,41099974.333333336,14810315.666666666,{"$f":"HLOOKUP($AB$3,$V83:$AA99,13,FALSE)","v":38700898},{"$f":"HLOOKUP($AC$3,$V83:$AA99,13,FALSE)","v":33377128},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13539016993574471,0.1595035378718026]
["West Coast","West Coast service expenditure (net):",72375,70175,79682,62564.000000000007,109791,88708,88619,92871,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K96,'delta fullnet data (TIO ext)'!K96)","v":95725.396825396834},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L96,'delta fullnet data (TIO ext)'!L96)","v":86500},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M96,'delta fullnet data (TIO ext)'!M96)","v":86500},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N96,'delta fullnet data (TIO ext)'!N96)","v":86500},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O96,'delta fullnet data (TIO ext)'!O96)","v":93820},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P96,'delta fullnet data (TIO ext)'!P96)","v":93966},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q96,'delta fullnet data (TIO ext)'!Q96)","v":94116},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R96,'delta fullnet data (TIO ext)'!R96)","v":94268},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S96,'delta fullnet data (TIO ext)'!S96)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T96,'delta fullnet data (TIO ext)'!T96)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U96,'delta fullnet data (TIO ext)'!U96)","v":0},74077.333333333328,87021,92405.132275132273,86500,93967.333333333328,31422.666666666668,{"$f":"HLOOKUP($AB$3,$V83:$AA99,14,FALSE)","v":86500},{"$f":"HLOOKUP($AC$3,$V83:$AA99,14,FALSE)","v":92405.132275132273},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-9.6373555308670755E-2,-6.3904808420705339E-2]
["Otago",{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!B$741,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,B$752,B$730))","v":"Otago service expenditure (net):"},{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!C$741,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,C$752,C$730))","v":4088080},{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!D$741,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,D$752,D$730))","v":5100770},{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!E$741,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,E$752,E$730))","v":6280180},{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!F$741,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,F$752,F$730))","v":6143111},{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!G$741,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,G$752,G$730))","v":5328747},{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!H$741,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,H$752,H$730))","v":6128746},{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!I$741,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,I$752,I$730))","v":4983176},{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!J$741,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,J$752,J$730))","v":7081310},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K97,'delta fullnet data (TIO ext)'!K97)","v":10710818},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L97,'delta fullnet data (TIO ext)'!L97)","v":11661161},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M97,'delta fullnet data (TIO ext)'!M97)","v":11463720},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N97,'delta fullnet data (TIO ext)'!N97)","v":11410956},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O97,'delta fullnet data (TIO ext)'!O97)","v":16832943},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P97,'delta fullnet data (TIO ext)'!P97)","v":16879142},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q97,'delta fullnet data (TIO ext)'!Q97)","v":17385609},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R97,'delta fullnet data (TIO ext)'!R97)","v":17908430},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S97,'delta fullnet data (TIO ext)'!S97)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T97,'delta fullnet data (TIO ext)'!T97)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U97,'delta fullnet data (TIO ext)'!U97)","v":0},5156343.333333333,5866868,7591768,11511945.666666666,17032564.666666668,5969476.666666667,{"$f":"HLOOKUP($AB$3,$V83:$AA99,15,FALSE)","v":11511945.666666666},{"$f":"HLOOKUP($AC$3,$V83:$AA99,15,FALSE)","v":7591768},null,null,6628267,8188616,8090608,6661967,6155264,6335643,6462369,6696020,6846782,7094152,null,null,null,null,6628267,8188616,8090608,6661967,6155264,6335643,6462369,6696020,6846782,7094152,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8727396917770429E-2,0.5163721634626699]
["Southland","Southland service expenditure (net):",1437024,1491424,1603858,1187277,942723,845628,725752,751398,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K98,'delta fullnet data (TIO ext)'!K98)","v":950000.00000000012},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L98,'delta fullnet data (TIO ext)'!L98)","v":964940},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M98,'delta fullnet data (TIO ext)'!M98)","v":989064},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N98,'delta fullnet data (TIO ext)'!N98)","v":1118853},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O98,'delta fullnet data (TIO ext)'!O98)","v":1148311},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P98,'delta fullnet data (TIO ext)'!P98)","v":1177019},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q98,'delta fullnet data (TIO ext)'!Q98)","v":1206445},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R98,'delta fullnet data (TIO ext)'!R98)","v":1236606},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S98,'delta fullnet data (TIO ext)'!S98)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T98,'delta fullnet data (TIO ext)'!T98)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U98,'delta fullnet data (TIO ext)'!U98)","v":0},1510768.6666666667,991876,809050,1024285.6666666666,1177258.3333333333,412202,{"$f":"HLOOKUP($AB$3,$V83:$AA99,16,FALSE)","v":1024285.6666666666},{"$f":"HLOOKUP($AC$3,$V83:$AA99,16,FALSE)","v":809050},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5726315789473588E-2,0.26603506169787616]
["National","National total service expenditure (net):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C84:C98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C84:C98)-C85-C92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!C92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!C85,0))))))","v":221762325.89716139},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D84:D98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D84:D98)-D85-D92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!D92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!D85,0))))))","v":224569688.75505853},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E84:E98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E84:E98)-E85-E92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!E92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!E85,0))))))","v":250530024.26724842},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F84:F98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F84:F98)-F85-F92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!F92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!F85,0))))))","v":231350273},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G84:G98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G84:G98)-G85-G92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!G92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!G85,0))))))","v":239235033},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H84:H98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H84:H98)-H85-H92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!H92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!H85,0))))))","v":247558192},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I84:I98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I84:I98)-I85-I92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!I92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!I85,0))))))","v":251163069},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J84:J98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J84:J98)-J85-J92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!J92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!J85,0))))))","v":279234087},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K84:K98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K84:K98)-K85-K92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!K92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!K85,0))))))","v":313729856.95715171},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L84:L98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L84:L98)-L85-L92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!L92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!L85,0))))))","v":333877326},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M84:M98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M84:M98)-M85-M92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!M92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!M85,0))))))","v":338516932},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N84:N98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N84:N98)-N85-N92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!N92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!N85,0))))))","v":345219604},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O84:O98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O84:O98)-O85-O92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!O92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!O85,0))))))","v":370209259},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P84:P98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P84:P98)-P85-P92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!P92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!P85,0))))))","v":382002033},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q84:Q98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q84:Q98)-Q85-Q92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Q92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Q85,0))))))","v":396061914},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R84:R98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R84:R98)-R85-R92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!R92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!R85,0))))))","v":408470163},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S84:S98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S84:S98)-S85-S92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!S92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!S85,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T84:T98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T84:T98)-T85-T92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!T92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!T85,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U84:U98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U84:U98)-U85-U92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!U92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!U85,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V84:V98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V84:V98)-V85-V92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!V92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!V85,0))))))","v":232287346.30648947},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W84:W98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W84:W98)-W85-W92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!W92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!W85,0))))))","v":239381165.99999997},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X84:X98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X84:X98)-X85-X92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!X92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!X85,0))))))","v":281375670.98571718},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y84:Y98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y84:Y98)-Y85-Y92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Y92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Y85,0))))))","v":339204620.66666669},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z84:Z98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z84:Z98)-Z85-Z92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Z92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Z85,0))))))","v":382757735.33333331},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA84:AA98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA84:AA98)-AA85-AA92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!AA92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!AA85,0))))))","v":136156721},{"$f":"HLOOKUP($AB$3,$V83:$AA99,17,FALSE)","v":339204620.66666669},{"$f":"HLOOKUP($AC$3,$V83:$AA99,17,FALSE)","v":281375670.98571718}]
[null,{"$f":"VLOOKUP($B$484,$A84:$AB99,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AC99,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B100","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC100","v":{"$error":"#N/A"}}]
[null,{"$f":"B100","v":{"$error":"#N/A"}},{"$f":"C100","v":{"$error":"#N/A"}},{"$f":"D100","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!N11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!O11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!P11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!Q11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!R11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!S11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!T11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!U11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!V11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!W11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AN11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AO11,0)","v":0},{"$f":"AVERAGE(C102:E102)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F102:H102)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I102:K102)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L102:N102)","v":0},{"$f":"AVERAGE(O102:Q102)","v":0},{"$f":"AVERAGE(R102:T102)","v":0},{"$f":"HLOOKUP($AB$3,$V83:$AA102,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V83:$AA102,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"BUS SERVICE/ OPERATIONS EXPENDITURE (NET)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S83","v":"2025/26"},{"$f":"T83","v":"2026/27"},{"$f":"U83","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y83","v":"2018-21"},{"$f":"Z83","v":"2021-24"},{"$f":"AA83","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland operations expenditure (net):",867829,713518,849744.66666666674,807540.00000000012,919608.99999999988,996138,1096723,1338927,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K104,'delta fullnet data (TIO ext)'!K104)","v":2048692.5925925926},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L104,'delta fullnet data (TIO ext)'!L104)","v":1592468},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M104,'delta fullnet data (TIO ext)'!M104)","v":1599755},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N104,'delta fullnet data (TIO ext)'!N104)","v":1698425},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O104,'delta fullnet data (TIO ext)'!O104)","v":1735556},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P104,'delta fullnet data (TIO ext)'!P104)","v":1732748},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q104,'delta fullnet data (TIO ext)'!Q104)","v":1729969},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R104,'delta fullnet data (TIO ext)'!R104)","v":1638228},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S104,'delta fullnet data (TIO ext)'!S104)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T104,'delta fullnet data (TIO ext)'!T104)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U104,'delta fullnet data (TIO ext)'!U104)","v":0},{"$f":"AVERAGE(C104:E104)","v":810363.88888888899},{"$f":"AVERAGE(F104:H104)","v":907762.33333333337},{"$f":"AVERAGE(I104:K104)","v":1494780.8641975308},{"$f":"AVERAGE(L104:N104)","v":1630216},{"$f":"AVERAGE(O104:Q104)","v":1732757.6666666667},{"$f":"AVERAGE(R104:T104)","v":546076},{"$f":"HLOOKUP($AB$3,$V103:$AA119,2,FALSE)","v":1630216},{"$f":"HLOOKUP($AC$3,$V103:$AA119,2,FALSE)","v":1494780.8641975308}]
["Auckland","Auckland operations expenditure (net):",122458673.95961271,131376320.14562216,146571138.70131895,152501533.17148179,160538596.12770146,165913050.41735297,171768667.58816934,188925426.67633453,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K105,'delta fullnet data (TIO ext)'!K105)","v":222126095.36432809},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L105,'delta fullnet data (TIO ext)'!L105)","v":237911454.37469047},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M105,'delta fullnet data (TIO ext)'!M105)","v":242885679.89477265},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N105,'delta fullnet data (TIO ext)'!N105)","v":250141112.12587553},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O105,'delta fullnet data (TIO ext)'!O105)","v":274685094.11560369},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P105,'delta fullnet data (TIO ext)'!P105)","v":286912679.99557376},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q105,'delta fullnet data (TIO ext)'!Q105)","v":302347616.16016752},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R105,'delta fullnet data (TIO ext)'!R105)","v":309950291.17557484},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S105,'delta fullnet data (TIO ext)'!S105)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T105,'delta fullnet data (TIO ext)'!T105)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U105,'delta fullnet data (TIO ext)'!U105)","v":0},133468710.93551795,159651059.90551206,194273396.54294395,{"$f":"AVERAGE(L105:N105)","v":243646082.13177955},287981796.75711495,103316763.72519161,{"$f":"HLOOKUP($AB$3,$V103:$AA119,3,FALSE)","v":243646082.13177955},{"$f":"HLOOKUP($AC$3,$V103:$AA119,3,FALSE)","v":194273396.54294395}]
["Waikato","Waikato operations expenditure (net):",15157921.999999998,15367380.000000002,15898903.333333334,14842655,14604627,14675504,15340688.999999998,16015240,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K106,'delta fullnet data (TIO ext)'!K106)","v":16250000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L106,'delta fullnet data (TIO ext)'!L106)","v":17199165},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M106,'delta fullnet data (TIO ext)'!M106)","v":17616154},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N106,'delta fullnet data (TIO ext)'!N106)","v":18044609},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O106,'delta fullnet data (TIO ext)'!O106)","v":18484847},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P106,'delta fullnet data (TIO ext)'!P106)","v":18937192},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q106,'delta fullnet data (TIO ext)'!Q106)","v":19401976},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R106,'delta fullnet data (TIO ext)'!R106)","v":19879541},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S106,'delta fullnet data (TIO ext)'!S106)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T106,'delta fullnet data (TIO ext)'!T106)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U106,'delta fullnet data (TIO ext)'!U106)","v":0},15474735.111111112,14707595.333333334,15868643,17619976,18941338.333333332,6626513.666666667,{"$f":"HLOOKUP($AB$3,$V103:$AA119,4,FALSE)","v":17619976},{"$f":"HLOOKUP($AC$3,$V103:$AA119,4,FALSE)","v":15868643}]
["Bay of Plenty","Bay of Plenty operations expenditure (net):",8840893,8644671,9110029.9999999981,8841774.0000000019,9796514,11485606,11641323.000000002,11693276.999999998,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K107,'delta fullnet data (TIO ext)'!K107)","v":12092172.600000001},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L107,'delta fullnet data (TIO ext)'!L107)","v":12415475.500000002},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M107,'delta fullnet data (TIO ext)'!M107)","v":12471756.500000002},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N107,'delta fullnet data (TIO ext)'!N107)","v":12497933.500000002},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O107,'delta fullnet data (TIO ext)'!O107)","v":12379187.500000002},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P107,'delta fullnet data (TIO ext)'!P107)","v":12385070.500000002},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q107,'delta fullnet data (TIO ext)'!Q107)","v":12390658.500000002},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R107,'delta fullnet data (TIO ext)'!R107)","v":12395973.500000002},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S107,'delta fullnet data (TIO ext)'!S107)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T107,'delta fullnet data (TIO ext)'!T107)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U107,'delta fullnet data (TIO ext)'!U107)","v":0},8865198,10041298,11808924.200000001,12461721.833333336,12384972.16666667,4131991.1666666674,{"$f":"HLOOKUP($AB$3,$V103:$AA119,5,FALSE)","v":12461721.833333336},{"$f":"HLOOKUP($AC$3,$V103:$AA119,5,FALSE)","v":11808924.200000001}]
["Gisborne","Gisborne operations expenditure (net):",229909,239756,277399,277155.99999999994,281426.00000000006,281241,391000,387779,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K108,'delta fullnet data (TIO ext)'!K108)","v":376336.50793650793},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L108,'delta fullnet data (TIO ext)'!L108)","v":491000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M108,'delta fullnet data (TIO ext)'!M108)","v":501560},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N108,'delta fullnet data (TIO ext)'!N108)","v":512360},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O108,'delta fullnet data (TIO ext)'!O108)","v":501322},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P108,'delta fullnet data (TIO ext)'!P108)","v":505837},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q108,'delta fullnet data (TIO ext)'!Q108)","v":510435},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R108,'delta fullnet data (TIO ext)'!R108)","v":515738},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S108,'delta fullnet data (TIO ext)'!S108)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T108,'delta fullnet data (TIO ext)'!T108)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U108,'delta fullnet data (TIO ext)'!U108)","v":0},249021.33333333334,279941,385038.50264550262,501640,505864.66666666669,171912.66666666666,{"$f":"HLOOKUP($AB$3,$V103:$AA119,6,FALSE)","v":501640},{"$f":"HLOOKUP($AC$3,$V103:$AA119,6,FALSE)","v":385038.50264550262}]
["Hawkes Bay","Hawkes Bay operations expenditure (net):",1868725,1961347,3259153.3333333335,3231281,2761841,2542208,2578486.0000000005,2308893,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K109,'delta fullnet data (TIO ext)'!K109)","v":2146000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L109,'delta fullnet data (TIO ext)'!L109)","v":2484482},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M109,'delta fullnet data (TIO ext)'!M109)","v":2550373},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N109,'delta fullnet data (TIO ext)'!N109)","v":2603669},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O109,'delta fullnet data (TIO ext)'!O109)","v":2676862},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P109,'delta fullnet data (TIO ext)'!P109)","v":2754815},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q109,'delta fullnet data (TIO ext)'!Q109)","v":2835064},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R109,'delta fullnet data (TIO ext)'!R109)","v":2917609},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S109,'delta fullnet data (TIO ext)'!S109)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T109,'delta fullnet data (TIO ext)'!T109)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U109,'delta fullnet data (TIO ext)'!U109)","v":0},2363075.1111111115,2845110,2344459.6666666665,2546174.6666666665,2755580.3333333335,972536.33333333337,{"$f":"HLOOKUP($AB$3,$V103:$AA119,7,FALSE)","v":2546174.6666666665},{"$f":"HLOOKUP($AC$3,$V103:$AA119,7,FALSE)","v":2344459.6666666665}]
["Taranaki","Taranaki operations expenditure (net):",993689,1620180,1815477,1662703,1834814,1895943,1910464,2086404.9999999998,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K110,'delta fullnet data (TIO ext)'!K110)","v":2080000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L110,'delta fullnet data (TIO ext)'!L110)","v":2319900},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M110,'delta fullnet data (TIO ext)'!M110)","v":2359300},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N110,'delta fullnet data (TIO ext)'!N110)","v":2409000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O110,'delta fullnet data (TIO ext)'!O110)","v":2718480},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P110,'delta fullnet data (TIO ext)'!P110)","v":2768480},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q110,'delta fullnet data (TIO ext)'!Q110)","v":2818480},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R110,'delta fullnet data (TIO ext)'!R110)","v":2868480},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S110,'delta fullnet data (TIO ext)'!S110)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T110,'delta fullnet data (TIO ext)'!T110)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U110,'delta fullnet data (TIO ext)'!U110)","v":0},1476448.6666666667,1797820,2025623,2362733.3333333335,2768480,956160,{"$f":"HLOOKUP($AB$3,$V103:$AA119,8,FALSE)","v":2362733.3333333335},{"$f":"HLOOKUP($AC$3,$V103:$AA119,8,FALSE)","v":2025623}]
["Manawatu-Wanganui","Manawatu-Wanganui operations expenditure (net):",3067213,3289764,3358811.666666667,3124689.9999999995,3092685,3299215,3629021,3800403.9999999995,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K111,'delta fullnet data (TIO ext)'!K111)","v":3897858},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L111,'delta fullnet data (TIO ext)'!L111)","v":4024567},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M111,'delta fullnet data (TIO ext)'!M111)","v":4147473},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N111,'delta fullnet data (TIO ext)'!N111)","v":4178992},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O111,'delta fullnet data (TIO ext)'!O111)","v":4381112},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P111,'delta fullnet data (TIO ext)'!P111)","v":4459608},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q111,'delta fullnet data (TIO ext)'!Q111)","v":4539632},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R111,'delta fullnet data (TIO ext)'!R111)","v":4623335},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S111,'delta fullnet data (TIO ext)'!S111)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T111,'delta fullnet data (TIO ext)'!T111)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U111,'delta fullnet data (TIO ext)'!U111)","v":0},3238596.2222222225,3172196.6666666665,3775761,4117010.6666666665,4460117.333333333,1541111.6666666667,{"$f":"HLOOKUP($AB$3,$V103:$AA119,9,FALSE)","v":4117010.6666666665},{"$f":"HLOOKUP($AC$3,$V103:$AA119,9,FALSE)","v":3775761}]
["Wellington","Wellington operations expenditure (net):",45675794.6503691,44750427.528791383,49442808.561357662,49687894.140882872,53867766.268381022,58354881.176527999,57207757.587713055,63555124.120442837,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K112,'delta fullnet data (TIO ext)'!K112)","v":74329528.33447355},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L112,'delta fullnet data (TIO ext)'!L112)","v":61812425.122345135},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M112,'delta fullnet data (TIO ext)'!M112)","v":62885932.500986159},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N112,'delta fullnet data (TIO ext)'!N112)","v":66144823.196003705},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O112,'delta fullnet data (TIO ext)'!O112)","v":67232868.406673133},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P112,'delta fullnet data (TIO ext)'!P112)","v":69142210.549357161},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q112,'delta fullnet data (TIO ext)'!Q112)","v":72249878.977331221},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R112,'delta fullnet data (TIO ext)'!R112)","v":75212824.993028119},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S112,'delta fullnet data (TIO ext)'!S112)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T112,'delta fullnet data (TIO ext)'!T112)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U112,'delta fullnet data (TIO ext)'!U112)","v":0},46623010.246839382,53970180.528597295,65030803.34754315,63614393.606444992,69541652.644453838,25070941.664342705,{"$f":"HLOOKUP($AB$3,$V103:$AA119,10,FALSE)","v":63614393.606444992},{"$f":"HLOOKUP($AC$3,$V103:$AA119,10,FALSE)","v":65030803.34754315}]
["Marlborough","Marlborough operations expenditure (net):",134127,97451,82802,85173,102561,108064,89207,104229.99999999999,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K113,'delta fullnet data (TIO ext)'!K113)","v":142000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L113,'delta fullnet data (TIO ext)'!L113)","v":144500},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M113,'delta fullnet data (TIO ext)'!M113)","v":145250},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N113,'delta fullnet data (TIO ext)'!N113)","v":146000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O113,'delta fullnet data (TIO ext)'!O113)","v":176000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P113,'delta fullnet data (TIO ext)'!P113)","v":176000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q113,'delta fullnet data (TIO ext)'!Q113)","v":176000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R113,'delta fullnet data (TIO ext)'!R113)","v":176000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S113,'delta fullnet data (TIO ext)'!S113)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T113,'delta fullnet data (TIO ext)'!T113)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U113,'delta fullnet data (TIO ext)'!U113)","v":0},104793.33333333333,98599.333333333328,111812.33333333333,145250,176000,58666.666666666664,{"$f":"HLOOKUP($AB$3,$V103:$AA119,11,FALSE)","v":145250},{"$f":"HLOOKUP($AC$3,$V103:$AA119,11,FALSE)","v":111812.33333333333}]
["Nelson","Nelson operations expenditure (net):",364102,328268.99999999994,455952.33333333331,555820,664723.99999999988,455245,628678,771982,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K114,'delta fullnet data (TIO ext)'!K114)","v":783541.21648659464},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L114,'delta fullnet data (TIO ext)'!L114)","v":863000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M114,'delta fullnet data (TIO ext)'!M114)","v":955167},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N114,'delta fullnet data (TIO ext)'!N114)","v":931740},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O114,'delta fullnet data (TIO ext)'!O114)","v":942550},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P114,'delta fullnet data (TIO ext)'!P114)","v":966859},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q114,'delta fullnet data (TIO ext)'!Q114)","v":991932},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R114,'delta fullnet data (TIO ext)'!R114)","v":1017767},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S114,'delta fullnet data (TIO ext)'!S114)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T114,'delta fullnet data (TIO ext)'!T114)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U114,'delta fullnet data (TIO ext)'!U114)","v":0},382774.44444444444,558596.33333333337,728067.07216219825,916635.66666666663,967113.66666666663,339255.66666666669,{"$f":"HLOOKUP($AB$3,$V103:$AA119,12,FALSE)","v":916635.66666666663},{"$f":"HLOOKUP($AC$3,$V103:$AA119,12,FALSE)","v":728067.07216219825}]
["Canterbury","Canterbury operations expenditure (net):",35470351.803621523,35375012.31175261,38737924.478914998,36548627.72498434,35098026.931153797,36576310.407084174,37077125.851831876,39423939.144834496,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K115,'delta fullnet data (TIO ext)'!K115)","v":41226854.051169477},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L115,'delta fullnet data (TIO ext)'!L115)","v":44567575.509195037},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M115,'delta fullnet data (TIO ext)'!M115)","v":46494364.241975725},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N115,'delta fullnet data (TIO ext)'!N115)","v":46698278.65524295},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O115,'delta fullnet data (TIO ext)'!O115)","v":45283197.733034015},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P115,'delta fullnet data (TIO ext)'!P115)","v":47094523.581405781},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q115,'delta fullnet data (TIO ext)'!Q115)","v":48978305.604930446},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R115,'delta fullnet data (TIO ext)'!R115)","v":50937438.741528489},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S115,'delta fullnet data (TIO ext)'!S115)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T115,'delta fullnet data (TIO ext)'!T115)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U115,'delta fullnet data (TIO ext)'!U115)","v":0},36527762.864763044,36074321.687740773,39242639.68261195,45920072.802137904,47118675.63979008,16979146.247176163,{"$f":"HLOOKUP($AB$3,$V103:$AA119,13,FALSE)","v":45920072.802137904},{"$f":"HLOOKUP($AC$3,$V103:$AA119,13,FALSE)","v":39242639.68261195}]
["West Coast","West Coast operations expenditure (net):",72375,70175,79682,62564.000000000007,109791,88708,88619,92871,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K116,'delta fullnet data (TIO ext)'!K116)","v":95725.396825396834},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L116,'delta fullnet data (TIO ext)'!L116)","v":86500},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M116,'delta fullnet data (TIO ext)'!M116)","v":86500},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N116,'delta fullnet data (TIO ext)'!N116)","v":86500},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O116,'delta fullnet data (TIO ext)'!O116)","v":93820},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P116,'delta fullnet data (TIO ext)'!P116)","v":93966},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q116,'delta fullnet data (TIO ext)'!Q116)","v":94116},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R116,'delta fullnet data (TIO ext)'!R116)","v":94268},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S116,'delta fullnet data (TIO ext)'!S116)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T116,'delta fullnet data (TIO ext)'!T116)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U116,'delta fullnet data (TIO ext)'!U116)","v":0},74077.333333333328,87021,92405.132275132273,86500,93967.333333333328,31422.666666666668,{"$f":"HLOOKUP($AB$3,$V103:$AA119,14,FALSE)","v":86500},{"$f":"HLOOKUP($AC$3,$V103:$AA119,14,FALSE)","v":92405.132275132273}]
["Otago",{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!B$742,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,B$753,B$731))","v":"Otago operations expenditure (net):"},{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!C$742,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,C$753,C$731))","v":5190994},{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!D$742,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,D$753,D$731))","v":5860113},{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!E$742,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,E$753,E$731))","v":7981441.666666667},{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!F$742,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,F$753,F$731))","v":6892695.3799999999},{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!G$742,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,G$753,G$731))","v":5966968.5600000005},{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!H$742,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,H$753,H$731))","v":7174021.8999999994},{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!I$742,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,I$753,I$731))","v":5564023},{"$f":"IF('overview & guide'!$CI$38='overview & guide'!$CK$34,'data \"live\" (TIO)'!J$742,IF('overview & guide'!$CI$38='overview & guide'!$CK$35,J$753,J$731))","v":7935540},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K117,'delta fullnet data (TIO ext)'!K117)","v":10062000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L117,'delta fullnet data (TIO ext)'!L117)","v":11423352},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M117,'delta fullnet data (TIO ext)'!M117)","v":11346575},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N117,'delta fullnet data (TIO ext)'!N117)","v":11470138},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O117,'delta fullnet data (TIO ext)'!O117)","v":16895761},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P117,'delta fullnet data (TIO ext)'!P117)","v":16945680},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q117,'delta fullnet data (TIO ext)'!Q117)","v":17458336},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R117,'delta fullnet data (TIO ext)'!R117)","v":17985109},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S117,'delta fullnet data (TIO ext)'!S117)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T117,'delta fullnet data (TIO ext)'!T117)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U117,'delta fullnet data (TIO ext)'!U117)","v":0},6344182.888888889,6677895.2800000003,7853854.333333333,11413355,17099925.666666668,5995036.333333333,{"$f":"HLOOKUP($AB$3,$V103:$AA119,15,FALSE)","v":11413355},{"$f":"HLOOKUP($AC$3,$V103:$AA119,15,FALSE)","v":7853854.333333333}]
["Southland","Southland operations expenditure (net):",1482726.9999999998,1547752,1630584.6666666667,1900580,1324578,1167631,1018710.9999999999,1067218,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K118,'delta fullnet data (TIO ext)'!K118)","v":1330000.0000000002},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L118,'delta fullnet data (TIO ext)'!L118)","v":1510340},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M118,'delta fullnet data (TIO ext)'!M118)","v":1390250},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N118,'delta fullnet data (TIO ext)'!N118)","v":1530068},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O118,'delta fullnet data (TIO ext)'!O118)","v":1575454},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P118,'delta fullnet data (TIO ext)'!P118)","v":1614840},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q118,'delta fullnet data (TIO ext)'!Q118)","v":1655212},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R118,'delta fullnet data (TIO ext)'!R118)","v":1696591},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S118,'delta fullnet data (TIO ext)'!S118)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T118,'delta fullnet data (TIO ext)'!T118)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U118,'delta fullnet data (TIO ext)'!U118)","v":0},1553687.888888889,1464263,1138643,1476886,1615168.6666666667,565530.33333333337,{"$f":"HLOOKUP($AB$3,$V103:$AA119,16,FALSE)","v":1476886},{"$f":"HLOOKUP($AC$3,$V103:$AA119,16,FALSE)","v":1138643}]
["National","National total operations expenditure (net):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C104:C118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C104:C118)-C105-C112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!C112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!C105,0))))))","v":241875325.41360334},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D104:D118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D104:D118)-D105-D112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!D112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!D105,0))))))","v":251242135.98616618},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E104:E118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E104:E118)-E105-E112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!E112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!E105,0))))))","v":279551853.40825832},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F104:F118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F104:F118)-F105-F112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!F112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!F105,0))))))","v":281022686.41734898},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G104:G118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G104:G118)-G105-G112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!G112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!G105,0))))))","v":290964527.8872363},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H104:H118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H104:H118)-H105-H112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!H112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!H105,0))))))","v":305013766.90096515},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I104:I118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I104:I118)-I105-I112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!I112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!I105,0))))))","v":310030495.02771425},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J104:J118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J104:J118)-J105-J112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!J112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!J105,0))))))","v":339507255.94161189},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K104:K118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K104:K118)-K105-K112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!K112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!K105,0))))))","v":388986804.06381214},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L104:L118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L104:L118)-L105-L112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!L112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!L105,0))))))","v":398846204.50623065},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M104:M118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M104:M118)-M105-M112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!M112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!M105,0))))))","v":407436090.13773453},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N104:N118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N104:N118)-N105-N112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!N112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!N105,0))))))","v":419093648.47712219},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O104:O118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O104:O118)-O105-O112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!O112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!O105,0))))))","v":449762111.75531083},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P104:P118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P104:P118)-P105-P112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!P112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!P105,0))))))","v":466490509.62633669},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q104:Q118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q104:Q118)-Q105-Q112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Q112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Q105,0))))))","v":488177611.2424292},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R104:R118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R104:R118)-R105-R112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!R112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!R105,0))))))","v":501909194.41013145},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S104:S118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S104:S118)-S105-S112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!S112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!S105,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T104:T118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T104:T118)-T105-T112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!T112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!T105,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U104:U118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U104:U118)-U105-U112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!U112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!U105,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V104:V118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V104:V118)-V105-V112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!V112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!V105,0))))))","v":257556438.2693426},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W104:W118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W104:W118)-W105-W112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!W112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!W105,0))))))","v":292333660.4018501},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X104:X118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X104:X118)-X105-X112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!X112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!X105,0))))))","v":346174851.67771262},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y104:Y118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y104:Y118)-Y105-Y112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Y112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Y105,0))))))","v":408458647.70702916},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z104:Z118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z104:Z118)-Z105-Z112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Z112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Z105,0))))))","v":468143410.8746922},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA104:AA118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA104:AA118)-AA105-AA112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!AA112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!AA105,0))))))","v":167303064.80337715},{"$f":"HLOOKUP($AB$3,$V103:$AA119,17,FALSE)","v":408458647.70702916},{"$f":"HLOOKUP($AC$3,$V103:$AA119,17,FALSE)","v":346174851.67771262}]
[null,{"$f":"VLOOKUP($B$484,$A104:$AB119,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AC119,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B120","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC120","v":{"$error":"#N/A"}}]
[null,{"$f":"B120","v":{"$error":"#N/A"}},{"$f":"C120","v":{"$error":"#N/A"}},{"$f":"D120","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!N12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!O12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!P12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!Q12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!R12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!S12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!T12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!U12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!V12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!W12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AN12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AO12,0)","v":0},{"$f":"AVERAGE(C122:E122)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F122:H122)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I122:K122)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L122:N122)","v":0},{"$f":"AVERAGE(O122:Q122)","v":0},{"$f":"AVERAGE(R122:T122)","v":0},{"$f":"HLOOKUP($AB$3,$V103:$AA122,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V103:$AA122,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"FERRY PATRONAGE","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S103","v":"2025/26"},{"$f":"T103","v":"2026/27"},{"$f":"U103","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y103","v":"2018-21"},{"$f":"Z103","v":"2021-24"},{"$f":"AA103","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland total patronage:",null,null,null,null,null,null,null,0]
["Auckland","Auckland total patronage:",{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'data \"live\" (TIO)'!C685,'data \"live\" (TIO)'!C694)","v":4528202},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'data \"live\" (TIO)'!D685,'data \"live\" (TIO)'!D694)","v":4735717},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'data \"live\" (TIO)'!E685,'data \"live\" (TIO)'!E694)","v":5049627},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'data \"live\" (TIO)'!F685,'data \"live\" (TIO)'!F694)","v":4957052},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'data \"live\" (TIO)'!G685,'data \"live\" (TIO)'!G694)","v":5109953},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'data \"live\" (TIO)'!H685,'data \"live\" (TIO)'!H694)","v":5536389},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'data \"live\" (TIO)'!I685,'data \"live\" (TIO)'!I694)","v":5878184},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'data \"live\" (TIO)'!J685,'data \"live\" (TIO)'!J694)","v":6149274},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'data \"live\" (TIO)'!K685,'data \"live\" (TIO)'!K694)","v":6366534.0500000007},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L125,'delta fullnet data (TIO ext)'!L125)","v":6692269.4654000001},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M125,'delta fullnet data (TIO ext)'!M125)","v":6979140.1271420009},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N125,'delta fullnet data (TIO ext)'!N125)","v":7356933.6919358596},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O125,'delta fullnet data (TIO ext)'!O125)","v":7682862.7549172696},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P125,'delta fullnet data (TIO ext)'!P125)","v":7976226.8229214195},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q125,'delta fullnet data (TIO ext)'!Q125)","v":8250022.0921650082},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R125,'delta fullnet data (TIO ext)'!R125)","v":8513023.5065494403},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S125,'delta fullnet data (TIO ext)'!S125)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T125,'delta fullnet data (TIO ext)'!T125)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U125,'delta fullnet data (TIO ext)'!U125)","v":0},{"$f":"AVERAGE(C125:E125)","v":4771182},{"$f":"AVERAGE(F125:H125)","v":5201131.333333333},{"$f":"AVERAGE(I125:K125)","v":6131330.6833333336},{"$f":"AVERAGE(L125:N125)","v":7009447.7614926202},{"$f":"AVERAGE(O125:Q125)","v":7969703.8900012327},{"$f":"AVERAGE(R125:T125)","v":2837674.5021831468},{"$f":"HLOOKUP($AB$3,$V123:$AA139,3,FALSE)","v":7009447.7614926202},{"$f":"HLOOKUP($AC$3,$V123:$AA139,3,FALSE)","v":6131330.6833333336}]
["Waikato","Waikato total patronage:",null,null,null,null,null,null,null,0]
["Bay of Plenty","Bay of Plenty total patronage:",24713,28411,24666,26321,29959,28778,28028,30405,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K127,'delta fullnet data (TIO ext)'!K127)","v":29960},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L127,'delta fullnet data (TIO ext)'!L127)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M127,'delta fullnet data (TIO ext)'!M127)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N127,'delta fullnet data (TIO ext)'!N127)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O127,'delta fullnet data (TIO ext)'!O127)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P127,'delta fullnet data (TIO ext)'!P127)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q127,'delta fullnet data (TIO ext)'!Q127)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R127,'delta fullnet data (TIO ext)'!R127)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S127,'delta fullnet data (TIO ext)'!S127)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T127,'delta fullnet data (TIO ext)'!T127)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U127,'delta fullnet data (TIO ext)'!U127)","v":0},{"$f":"AVERAGE(C127:E127)","v":25930},{"$f":"AVERAGE(F127:H127)","v":28352.666666666668},{"$f":"AVERAGE(I127:K127)","v":29464.333333333332},{"$f":"AVERAGE(L127:N127)","v":0},{"$f":"AVERAGE(O127:Q127)","v":0},{"$f":"AVERAGE(R127:T127)","v":0},{"$f":"HLOOKUP($AB$3,$V123:$AA139,5,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V123:$AA139,5,FALSE)","v":29464.333333333332}]
["Gisborne","Gisborne total patronage:",null,null,null,null,null,null,null,0]
["Hawkes Bay","Hawkes Bay total patronage:",null,null,null,null,null,null,null,0]
["Taranaki","Taranaki total patronage:",null,null,null,null,null,null,null,0]
["Manawatu-Wanganui","Manawatu-Wanganui total patronage:",null,null,null,null,null,null,null,0]
["Wellington","Wellington total patronage:",182034,177101,176698,192549,180155,179106,197889,195751,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K132,'delta fullnet data (TIO ext)'!K132)","v":190300},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L132,'delta fullnet data (TIO ext)'!L132)","v":199900},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M132,'delta fullnet data (TIO ext)'!M132)","v":201000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N132,'delta fullnet data (TIO ext)'!N132)","v":202100},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O132,'delta fullnet data (TIO ext)'!O132)","v":203200},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P132,'delta fullnet data (TIO ext)'!P132)","v":204300},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q132,'delta fullnet data (TIO ext)'!Q132)","v":205500},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R132,'delta fullnet data (TIO ext)'!R132)","v":206700},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S132,'delta fullnet data (TIO ext)'!S132)","v":207900},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T132,'delta fullnet data (TIO ext)'!T132)","v":209100},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U132,'delta fullnet data (TIO ext)'!U132)","v":0},{"$f":"AVERAGE(C132:E132)","v":178611},{"$f":"AVERAGE(F132:H132)","v":183936.66666666666},{"$f":"AVERAGE(I132:K132)","v":194646.66666666666},{"$f":"AVERAGE(L132:N132)","v":201000},{"$f":"AVERAGE(O132:Q132)","v":204333.33333333334},{"$f":"AVERAGE(R132:T132)","v":207900},{"$f":"HLOOKUP($AB$3,$V123:$AA139,10,FALSE)","v":201000},{"$f":"HLOOKUP($AC$3,$V123:$AA139,10,FALSE)","v":194646.66666666666}]
["Marlborough","Marlborough total patronage:",null,null,null,null,null,null,null,0]
["Nelson","Nelson total patronage:",null,null,null,null,null,null,null,0]
["Canterbury","Canterbury total patronage:",135130,122393,79818,112480,130466,124416,121107,113002,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K135,'delta fullnet data (TIO ext)'!K135)","v":141253},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L135,'delta fullnet data (TIO ext)'!L135)","v":151799},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M135,'delta fullnet data (TIO ext)'!M135)","v":153317},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N135,'delta fullnet data (TIO ext)'!N135)","v":154850},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O135,'delta fullnet data (TIO ext)'!O135)","v":156399},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P135,'delta fullnet data (TIO ext)'!P135)","v":157962},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q135,'delta fullnet data (TIO ext)'!Q135)","v":159542},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R135,'delta fullnet data (TIO ext)'!R135)","v":161138},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S135,'delta fullnet data (TIO ext)'!S135)","v":162749},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T135,'delta fullnet data (TIO ext)'!T135)","v":164377},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U135,'delta fullnet data (TIO ext)'!U135)","v":0},{"$f":"AVERAGE(C135:E135)","v":112447},{"$f":"AVERAGE(F135:H135)","v":122454},{"$f":"AVERAGE(I135:K135)","v":125120.66666666667},{"$f":"AVERAGE(L135:N135)","v":153322},{"$f":"AVERAGE(O135:Q135)","v":157967.66666666666},{"$f":"AVERAGE(R135:T135)","v":162754.66666666666},{"$f":"HLOOKUP($AB$3,$V123:$AA139,13,FALSE)","v":153322},{"$f":"HLOOKUP($AC$3,$V123:$AA139,13,FALSE)","v":125120.66666666667}]
["West Coast","West Coast total patronage:",null,null,null,null,null,null,null,0]
["Otago","Otago (DUNEDIN ONLY) total patronage:",null,null,null,null,null,null,null,0]
["Southland","Southland total patronage:",null,null,null,null,null,null,null,0]
["National","National total patronage:",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C124:C138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C124:C138)-C125-C132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!C132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!C125,0))))))","v":4870079},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D124:D138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D124:D138)-D125-D132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!D132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!D125,0))))))","v":5063622},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E124:E138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E124:E138)-E125-E132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!E132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!E125,0))))))","v":5330809},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F124:F138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F124:F138)-F125-F132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!F132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!F125,0))))))","v":5288402},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G124:G138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G124:G138)-G125-G132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!G132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!G125,0))))))","v":5450533},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H124:H138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H124:H138)-H125-H132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!H132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!H125,0))))))","v":5868689},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I124:I138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I124:I138)-I125-I132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!I132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!I125,0))))))","v":6225208},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J124:J138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J124:J138)-J125-J132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!J132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!J125,0))))))","v":6488432},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K124:K138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K124:K138)-K125-K132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!K132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!K125,0))))))","v":6728047.0500000007},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L124:L138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L124:L138)-L125-L132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!L132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!L125,0))))))","v":7043968.4654000001},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M124:M138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M124:M138)-M125-M132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!M132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!M125,0))))))","v":7333457.1271420009},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N124:N138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N124:N138)-N125-N132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!N132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!N125,0))))))","v":7713883.6919358596},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O124:O138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O124:O138)-O125-O132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!O132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!O125,0))))))","v":8042461.7549172696},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P124:P138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P124:P138)-P125-P132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!P132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!P125,0))))))","v":8338488.8229214195},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q124:Q138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q124:Q138)-Q125-Q132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Q132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Q125,0))))))","v":8615064.0921650082},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R124:R138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R124:R138)-R125-R132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!R132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!R125,0))))))","v":8880861.5065494403},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S124:S138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S124:S138)-S125-S132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!S132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!S125,0))))))","v":370649},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T124:T138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T124:T138)-T125-T132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!T132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!T125,0))))))","v":373477},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U124:U138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U124:U138)-U125-U132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!U132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!U125,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V124:V138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V124:V138)-V125-V132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!V132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!V125,0))))))","v":5088170},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W124:W138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W124:W138)-W125-W132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!W132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!W125,0))))))","v":5535874.666666667},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X124:X138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X124:X138)-X125-X132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!X132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!X125,0))))))","v":6480562.3500000006},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y124:Y138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y124:Y138)-Y125-Y132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Y132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Y125,0))))))","v":7363769.7614926202},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z124:Z138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z124:Z138)-Z125-Z132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Z132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Z125,0))))))","v":8332004.8900012327},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA124:AA138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA124:AA138)-AA125-AA132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!AA132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!AA125,0))))))","v":3208329.1688498133},{"$f":"HLOOKUP($AB$3,$V123:$AA139,17,FALSE)","v":7363769.7614926202},{"$f":"HLOOKUP($AC$3,$V123:$AA139,17,FALSE)","v":6480562.3500000006}]
[null,{"$f":"VLOOKUP($B$484,$A124:$AB139,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AC139,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B140","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC140","v":{"$error":"#N/A"}}]
[null,{"$f":"B140","v":{"$error":"#N/A"}},{"$f":"C140","v":{"$error":"#N/A"}},{"$f":"D140","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!N$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!O$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!P$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!Q$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!R$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!S$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!T$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!U$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!V$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!W$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!AN$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!AO$8,0)","v":0},{"$f":"AVERAGE(C142:E142)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F142:H142)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I142:K142)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L142:N142)","v":0},{"$f":"AVERAGE(O142:Q142)","v":0},{"$f":"AVERAGE(R142:T142)","v":0},{"$f":"HLOOKUP($AB$3,$V123:$AA142,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V123:$AA142,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"FERRY PASSENGER KILOMETRES","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S123","v":"2025/26"},{"$f":"T123","v":"2026/27"},{"$f":"U123","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y123","v":"2018-21"},{"$f":"Z123","v":"2021-24"},{"$f":"AA123","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland passenger kilometres:",null,null,null,null,null,null,null,0]
["Auckland","Auckland passenger kilometres:",{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'data \"live\" (TIO)'!C686,'data \"live\" (TIO)'!C695)","v":49882352},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'data \"live\" (TIO)'!D686,'data \"live\" (TIO)'!D695)","v":52771317},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'data \"live\" (TIO)'!E686,'data \"live\" (TIO)'!E695)","v":71296085},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'data \"live\" (TIO)'!F686,'data \"live\" (TIO)'!F695)","v":74877792},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'data \"live\" (TIO)'!G686,'data \"live\" (TIO)'!G695)","v":66571640},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'data \"live\" (TIO)'!H686,'data \"live\" (TIO)'!H695)","v":75317758},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'data \"live\" (TIO)'!I686,'data \"live\" (TIO)'!I695)","v":80659606},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'data \"live\" (TIO)'!J686,'data \"live\" (TIO)'!J695)","v":84363882},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K145,'delta fullnet data (TIO ext)'!K145)","v":85869386.407533318},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L145,'delta fullnet data (TIO ext)'!L145)","v":96334810.275252983},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M145,'delta fullnet data (TIO ext)'!M145)","v":103404730.5228253},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N145,'delta fullnet data (TIO ext)'!N145)","v":114102237.68428008},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O145,'delta fullnet data (TIO ext)'!O145)","v":121190152.02711698},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P145,'delta fullnet data (TIO ext)'!P145)","v":126256840.63282192},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q145,'delta fullnet data (TIO ext)'!Q145)","v":130123645.07156515},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R145,'delta fullnet data (TIO ext)'!R145)","v":133254519.50415584},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S145,'delta fullnet data (TIO ext)'!S145)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T145,'delta fullnet data (TIO ext)'!T145)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U145,'delta fullnet data (TIO ext)'!U145)","v":0},{"$f":"AVERAGE(C145:E145)","v":57983251.333333336},{"$f":"AVERAGE(F145:H145)","v":72255730},{"$f":"AVERAGE(I145:K145)","v":83630958.135844439},{"$f":"AVERAGE(L145:N145)","v":104613926.16078614},{"$f":"AVERAGE(O145:Q145)","v":125856879.24383469},{"$f":"AVERAGE(R145:T145)","v":44418173.168051951},{"$f":"HLOOKUP($AB$3,$V143:$AA159,3,FALSE)","v":104613926.16078614},{"$f":"HLOOKUP($AC$3,$V143:$AA159,3,FALSE)","v":83630958.135844439}]
["Waikato","Waikato passenger kilometres:"]
["Bay of Plenty","Bay of Plenty passenger kilometres:",74139,85233,73998,78963,89877,86334,86334,86334,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K147,'delta fullnet data (TIO ext)'!K147)","v":89900},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L147,'delta fullnet data (TIO ext)'!L147)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M147,'delta fullnet data (TIO ext)'!M147)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N147,'delta fullnet data (TIO ext)'!N147)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O147,'delta fullnet data (TIO ext)'!O147)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P147,'delta fullnet data (TIO ext)'!P147)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q147,'delta fullnet data (TIO ext)'!Q147)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R147,'delta fullnet data (TIO ext)'!R147)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S147,'delta fullnet data (TIO ext)'!S147)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T147,'delta fullnet data (TIO ext)'!T147)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U147,'delta fullnet data (TIO ext)'!U147)","v":0},{"$f":"AVERAGE(C147:E147)","v":77790},{"$f":"AVERAGE(F147:H147)","v":85058},{"$f":"AVERAGE(I147:K147)","v":87522.666666666672},{"$f":"AVERAGE(L147:N147)","v":0},{"$f":"AVERAGE(O147:Q147)","v":0},{"$f":"AVERAGE(R147:T147)","v":0},{"$f":"HLOOKUP($AB$3,$V143:$AA159,5,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V143:$AA159,5,FALSE)","v":87522.666666666672}]
["Gisborne","Gisborne passenger kilometres:"]
["Hawkes Bay","Hawkes Bay passenger kilometres:"]
["Taranaki","Taranaki passenger kilometres:"]
["Manawatu-Wanganui","Manawatu-Wanganui passenger kilometres:"]
["Wellington","Wellington passenger kilometres:",2023679,1946671,1651901,1817630,1990624,1964131,2209722,2124039,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K152,'delta fullnet data (TIO ext)'!K152)","v":2102100},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L152,'delta fullnet data (TIO ext)'!L152)","v":2145300},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M152,'delta fullnet data (TIO ext)'!M152)","v":2156000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N152,'delta fullnet data (TIO ext)'!N152)","v":2166700},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O152,'delta fullnet data (TIO ext)'!O152)","v":2177500},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P152,'delta fullnet data (TIO ext)'!P152)","v":2188300},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q152,'delta fullnet data (TIO ext)'!Q152)","v":2199200},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R152,'delta fullnet data (TIO ext)'!R152)","v":2210200},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S152,'delta fullnet data (TIO ext)'!S152)","v":2221200},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T152,'delta fullnet data (TIO ext)'!T152)","v":2232300},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U152,'delta fullnet data (TIO ext)'!U152)","v":0},{"$f":"AVERAGE(C152:E152)","v":1874083.6666666667},{"$f":"AVERAGE(F152:H152)","v":1924128.3333333333},{"$f":"AVERAGE(I152:K152)","v":2145287},{"$f":"AVERAGE(L152:N152)","v":2156000},{"$f":"AVERAGE(O152:Q152)","v":2188333.3333333335},{"$f":"AVERAGE(R152:T152)","v":2221233.3333333335},{"$f":"HLOOKUP($AB$3,$V143:$AA159,10,FALSE)","v":2156000},{"$f":"HLOOKUP($AC$3,$V143:$AA159,10,FALSE)","v":2145287}]
["Marlborough","Marlborough passenger kilometres:"]
["Nelson","Nelson passenger kilometres:"]
["Canterbury","Canterbury passenger kilometres:",405390,282447,239454,337440,391398,373248,363321,363321,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K155,'delta fullnet data (TIO ext)'!K155)","v":423759},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L155,'delta fullnet data (TIO ext)'!L155)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M155,'delta fullnet data (TIO ext)'!M155)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N155,'delta fullnet data (TIO ext)'!N155)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O155,'delta fullnet data (TIO ext)'!O155)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P155,'delta fullnet data (TIO ext)'!P155)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q155,'delta fullnet data (TIO ext)'!Q155)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R155,'delta fullnet data (TIO ext)'!R155)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S155,'delta fullnet data (TIO ext)'!S155)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T155,'delta fullnet data (TIO ext)'!T155)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U155,'delta fullnet data (TIO ext)'!U155)","v":0},{"$f":"AVERAGE(C155:E155)","v":309097},{"$f":"AVERAGE(F155:H155)","v":367362},{"$f":"AVERAGE(I155:K155)","v":383467},{"$f":"AVERAGE(L155:N155)","v":0},{"$f":"AVERAGE(O155:Q155)","v":0},{"$f":"AVERAGE(R155:T155)","v":0},{"$f":"HLOOKUP($AB$3,$V143:$AA159,13,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V143:$AA159,13,FALSE)","v":383467}]
["West Coast","West Coast passenger kilometres:",0,0,0,0,0,0]
["Otago","Otago (DUNEDIN ONLY) passenger kilometres:",0,0,0,0,0,0]
["Southland","Southland passenger kilometres:",0,0,0,0,0,0]
["National","National total passenger kilometres",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C144:C158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C144:C158)-C145-C152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!C152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!C145,0))))))","v":52385560},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D144:D158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D144:D158)-D145-D152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!D152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!D145,0))))))","v":55085668},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E144:E158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E144:E158)-E145-E152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!E152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!E145,0))))))","v":73261438},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F144:F158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F144:F158)-F145-F152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!F152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!F145,0))))))","v":77111825},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G144:G158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G144:G158)-G145-G152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!G152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!G145,0))))))","v":69043539},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H144:H158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H144:H158)-H145-H152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!H152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!H145,0))))))","v":77741471},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I144:I158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I144:I158)-I145-I152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!I152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!I145,0))))))","v":83318983},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J144:J158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J144:J158)-J145-J152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!J152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!J145,0))))))","v":86937576},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K144:K158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K144:K158)-K145-K152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!K152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!K145,0))))))","v":88485145.407533318},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L144:L158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L144:L158)-L145-L152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!L152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!L145,0))))))","v":98480110.275252983},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M144:M158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M144:M158)-M145-M152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!M152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!M145,0))))))","v":105560730.5228253},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N144:N158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N144:N158)-N145-N152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!N152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!N145,0))))))","v":116268937.68428008},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O144:O158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O144:O158)-O145-O152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!O152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!O145,0))))))","v":123367652.02711698},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P144:P158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P144:P158)-P145-P152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!P152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!P145,0))))))","v":128445140.63282192},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q144:Q158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q144:Q158)-Q145-Q152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Q152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Q145,0))))))","v":132322845.07156515},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R144:R158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R144:R158)-R145-R152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!R152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!R145,0))))))","v":135464719.50415584},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S144:S158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S144:S158)-S145-S152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!S152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!S145,0))))))","v":2221200},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T144:T158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T144:T158)-T145-T152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!T152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!T145,0))))))","v":2232300},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U144:U158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U144:U158)-U145-U152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!U152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!U145,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V144:V158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V144:V158)-V145-V152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!V152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!V145,0))))))","v":60244222},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W144:W158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W144:W158)-W145-W152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!W152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!W145,0))))))","v":74632278.333333328},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X144:X158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X144:X158)-X145-X152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!X152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!X145,0))))))","v":86247234.802511111},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y144:Y158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y144:Y158)-Y145-Y152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Y152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Y145,0))))))","v":106769926.16078614},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z144:Z158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z144:Z158)-Z145-Z152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Z152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Z145,0))))))","v":128045212.57716802},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA144:AA158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA144:AA158)-AA145-AA152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!AA152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!AA145,0))))))","v":46639406.501385286},{"$f":"HLOOKUP($AB$3,$V143:$AA159,17,FALSE)","v":106769926.16078614},{"$f":"HLOOKUP($AC$3,$V143:$AA159,17,FALSE)","v":86247234.802511111}]
[null,{"$f":"VLOOKUP($B$484,$A144:$AB159,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AC159,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B160","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC160","v":{"$error":"#N/A"}}]
[null,{"$f":"B160","v":{"$error":"#N/A"}},{"$f":"C160","v":{"$error":"#N/A"}},{"$f":"D160","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!N$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!O$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!P$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!Q$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!R$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!S$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!T$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!U$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!V$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!W$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!AN$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!AO$9,0)","v":0},{"$f":"AVERAGE(C162:E162)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F162:H162)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I162:K162)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L162:N162)","v":0},{"$f":"AVERAGE(O162:Q162)","v":0},{"$f":"AVERAGE(R162:T162)","v":0},{"$f":"HLOOKUP($AB$3,$V143:$AA162,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V143:$AA162,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"FERRY IN SERVICE VEHICLE KILOMETRES","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S143","v":"2025/26"},{"$f":"T143","v":"2026/27"},{"$f":"U143","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y143","v":"2018-21"},{"$f":"Z143","v":"2021-24"},{"$f":"AA143","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",null,null,null,{"$f":"V163","v":"2009-12"},"2012-15","2015-18","2018-21","2021-24","2024-27","2018-21","2015-18","18/19 % ch","18-20 % ch"]
["Northland","Northland in service vehicle kilometres:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W164/$V164-1","v":{"$error":"#DIV/0!"}},{"$f":"X164/$V164-1","v":{"$error":"#DIV/0!"}},{"$f":"Y164/$V164-1","v":{"$error":"#DIV/0!"}},{"$f":"Z164/$V164-1","v":{"$error":"#DIV/0!"}},{"$f":"AA164/$V164-1","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$BU163:$BZ179,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU163:$BZ179,2,FALSE)","v":{"$error":"#DIV/0!"}}]
["Auckland","Auckland in service vehicle kilometres:",{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'data \"live\" (TIO)'!C687,'data \"live\" (TIO)'!C696)","v":853239},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'data \"live\" (TIO)'!D687,'data \"live\" (TIO)'!D696)","v":834203},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'data \"live\" (TIO)'!E687,'data \"live\" (TIO)'!E696)","v":829711},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'data \"live\" (TIO)'!F687,'data \"live\" (TIO)'!F696)","v":850030},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'data \"live\" (TIO)'!G687,'data \"live\" (TIO)'!G696)","v":873012},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'data \"live\" (TIO)'!H687,'data \"live\" (TIO)'!H696)","v":938976},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'data \"live\" (TIO)'!I687,'data \"live\" (TIO)'!I696)","v":1453393},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'data \"live\" (TIO)'!J687,'data \"live\" (TIO)'!J696)","v":1441590},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K165,'delta fullnet data (TIO ext)'!K165)","v":1482290.4811253855},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L165,'delta fullnet data (TIO ext)'!L165)","v":1522990.962250771},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M165,'delta fullnet data (TIO ext)'!M165)","v":1723837.034204005},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N165,'delta fullnet data (TIO ext)'!N165)","v":1883004.8029208391},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O165,'delta fullnet data (TIO ext)'!O165)","v":2136417.3745597918},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P165,'delta fullnet data (TIO ext)'!P165)","v":2334127.7874593688},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q165,'delta fullnet data (TIO ext)'!Q165)","v":2495193.3365760143},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R165,'delta fullnet data (TIO ext)'!R165)","v":2632506.9051304031},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S165,'delta fullnet data (TIO ext)'!S165)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T165,'delta fullnet data (TIO ext)'!T165)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U165,'delta fullnet data (TIO ext)'!U165)","v":0},{"$f":"AVERAGE(C165:E165)","v":839051},{"$f":"AVERAGE(F165:H165)","v":887339.33333333337},{"$f":"AVERAGE(I165:K165)","v":1459091.1603751285},{"$f":"AVERAGE(L165:N165)","v":1709944.2664585384},{"$f":"AVERAGE(O165:Q165)","v":2321912.832865058},{"$f":"AVERAGE(R165:T165)","v":877502.30171013437},{"$f":"HLOOKUP($AB$3,$V163:$AA179,3,FALSE)","v":1709944.2664585384},{"$f":"HLOOKUP($AC$3,$V163:$AA179,3,FALSE)","v":1459091.1603751285},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7551130185570898E-2,0.73897791716490246,1.0379503349123453,1.7673083434321133,4.5827132927717562E-2,{"$f":"HLOOKUP($Y$3,$BU163:$BZ179,3,FALSE)","v":1.0379503349123453},{"$f":"HLOOKUP($Z$3,$BU163:$BZ179,3,FALSE)","v":1.7673083434321133},{"$f":"L165/K165-1","v":2.7457830731318467E-2},{"$f":"(L165+M165+N165)/(I165+J165+K165)-1","v":0.17192421755122966}]
["Waikato","Waikato in service vehicle kilometres:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU163:$BZ179,4,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU163:$BZ179,4,FALSE)","v":{"$error":"#DIV/0!"}}]
["Bay of Plenty","Bay of Plenty in service vehicle kilometres:",{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!C167,'delta fullnet data (TIO ext)'!C167)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!D167,'delta fullnet data (TIO ext)'!D167)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!E167,'delta fullnet data (TIO ext)'!E167)","v":8448},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!F167,'delta fullnet data (TIO ext)'!F167)","v":8760},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!G167,'delta fullnet data (TIO ext)'!G167)","v":8760},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!H167,'delta fullnet data (TIO ext)'!H167)","v":8424},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!I167,'delta fullnet data (TIO ext)'!I167)","v":8424},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!J167,'delta fullnet data (TIO ext)'!J167)","v":8424},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K167,'delta fullnet data (TIO ext)'!K167)","v":8800},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L167,'delta fullnet data (TIO ext)'!L167)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M167,'delta fullnet data (TIO ext)'!M167)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N167,'delta fullnet data (TIO ext)'!N167)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O167,'delta fullnet data (TIO ext)'!O167)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P167,'delta fullnet data (TIO ext)'!P167)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q167,'delta fullnet data (TIO ext)'!Q167)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R167,'delta fullnet data (TIO ext)'!R167)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S167,'delta fullnet data (TIO ext)'!S167)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T167,'delta fullnet data (TIO ext)'!T167)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U167,'delta fullnet data (TIO ext)'!U167)","v":0},{"$f":"AVERAGE(C167:E167)","v":2816},{"$f":"AVERAGE(F167:H167)","v":8648},{"$f":"AVERAGE(I167:K167)","v":8549.3333333333339},{"$f":"AVERAGE(L167:N167)","v":0},{"$f":"AVERAGE(O167:Q167)","v":0},{"$f":"AVERAGE(R167:T167)","v":0},{"$f":"HLOOKUP($AB$3,$V163:$AA179,5,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V163:$AA179,5,FALSE)","v":8549.3333333333339},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0710227272727271,2.0359848484848486,-1,-1,-1,{"$f":"HLOOKUP($Y$3,$BU163:$BZ179,5,FALSE)","v":-1},{"$f":"HLOOKUP($Z$3,$BU163:$BZ179,5,FALSE)","v":-1},{"$f":"L167/K167-1","v":-1},{"$f":"(L167+M167+N167)/(I167+J167+K167)-1","v":-1}]
["Gisborne","Gisborne in service vehicle kilometres:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU163:$BZ179,6,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU163:$BZ179,6,FALSE)","v":{"$error":"#DIV/0!"}}]
["Hawkes Bay","Hawkes Bay in service vehicle kilometres:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU163:$BZ179,7,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU163:$BZ179,7,FALSE)","v":{"$error":"#DIV/0!"}}]
["Taranaki","Taranaki in service vehicle kilometres:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU163:$BZ179,8,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU163:$BZ179,8,FALSE)","v":{"$error":"#DIV/0!"}}]
["Manawatu-Wanganui","Manawatu-Wanganui in service vehicle kilometres:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU163:$BZ179,9,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU163:$BZ179,9,FALSE)","v":{"$error":"#DIV/0!"}}]
["Wellington","Wellington in service vehicle kilometres:",{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!C172,'delta fullnet data (TIO ext)'!C172)","v":92444},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!D172,'delta fullnet data (TIO ext)'!D172)","v":97908},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!E172,'delta fullnet data (TIO ext)'!E172)","v":106261},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!F172,'delta fullnet data (TIO ext)'!F172)","v":109083},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!G172,'delta fullnet data (TIO ext)'!G172)","v":104858},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!H172,'delta fullnet data (TIO ext)'!H172)","v":100304},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!I172,'delta fullnet data (TIO ext)'!I172)","v":107216},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!J172,'delta fullnet data (TIO ext)'!J172)","v":97181},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K172,'delta fullnet data (TIO ext)'!K172)","v":110700},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L172,'delta fullnet data (TIO ext)'!L172)","v":98200},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M172,'delta fullnet data (TIO ext)'!M172)","v":98700},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N172,'delta fullnet data (TIO ext)'!N172)","v":99200},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O172,'delta fullnet data (TIO ext)'!O172)","v":99700},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P172,'delta fullnet data (TIO ext)'!P172)","v":100200},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q172,'delta fullnet data (TIO ext)'!Q172)","v":100700},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R172,'delta fullnet data (TIO ext)'!R172)","v":101200},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S172,'delta fullnet data (TIO ext)'!S172)","v":101700},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T172,'delta fullnet data (TIO ext)'!T172)","v":102200},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U172,'delta fullnet data (TIO ext)'!U172)","v":0},{"$f":"AVERAGE(C172:E172)","v":98871},{"$f":"AVERAGE(F172:H172)","v":104748.33333333333},{"$f":"AVERAGE(I172:K172)","v":105032.33333333333},{"$f":"AVERAGE(L172:N172)","v":98700},{"$f":"AVERAGE(O172:Q172)","v":100200},{"$f":"AVERAGE(R172:T172)","v":101700},{"$f":"HLOOKUP($AB$3,$V163:$AA179,10,FALSE)","v":98700},{"$f":"HLOOKUP($AC$3,$V163:$AA179,10,FALSE)","v":105032.33333333333},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9444461301426443E-2,6.2316891033096899E-2,-1.7295263525199944E-3,1.3441757441514657E-2,2.8613041235549419E-2,{"$f":"HLOOKUP($Y$3,$BU163:$BZ179,10,FALSE)","v":-1.7295263525199944E-3},{"$f":"HLOOKUP($Z$3,$BU163:$BZ179,10,FALSE)","v":1.3441757441514657E-2},{"$f":"L172/K172-1","v":-0.11291779584462514},{"$f":"(L172+M172+N172)/(I172+J172+K172)-1","v":-6.028937120950062E-2}]
["Marlborough","Marlborough in service vehicle kilometres:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU163:$BZ179,11,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU163:$BZ179,11,FALSE)","v":{"$error":"#DIV/0!"}}]
["Nelson","Nelson in service vehicle kilometres:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU163:$BZ179,12,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU163:$BZ179,12,FALSE)","v":{"$error":"#DIV/0!"}}]
["Canterbury","Canterbury in service vehicle kilometres:",{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!C175,'delta fullnet data (TIO ext)'!C175)","v":47481},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!D175,'delta fullnet data (TIO ext)'!D175)","v":47481},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!E175,'delta fullnet data (TIO ext)'!E175)","v":47476},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!F175,'delta fullnet data (TIO ext)'!F175)","v":47482},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!G175,'delta fullnet data (TIO ext)'!G175)","v":47268},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!H175,'delta fullnet data (TIO ext)'!H175)","v":47223},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!I175,'delta fullnet data (TIO ext)'!I175)","v":47466},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!J175,'delta fullnet data (TIO ext)'!J175)","v":47466},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K175,'delta fullnet data (TIO ext)'!K175)","v":49603},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L175,'delta fullnet data (TIO ext)'!L175)","v":47466},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M175,'delta fullnet data (TIO ext)'!M175)","v":47466},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N175,'delta fullnet data (TIO ext)'!N175)","v":47466},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O175,'delta fullnet data (TIO ext)'!O175)","v":47466},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P175,'delta fullnet data (TIO ext)'!P175)","v":47466},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q175,'delta fullnet data (TIO ext)'!Q175)","v":47466},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R175,'delta fullnet data (TIO ext)'!R175)","v":47466},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S175,'delta fullnet data (TIO ext)'!S175)","v":47466},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T175,'delta fullnet data (TIO ext)'!T175)","v":47466},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U175,'delta fullnet data (TIO ext)'!U175)","v":0},{"$f":"AVERAGE(C175:E175)","v":47479.333333333336},{"$f":"AVERAGE(F175:H175)","v":47324.333333333336},{"$f":"AVERAGE(I175:K175)","v":48178.333333333336},{"$f":"AVERAGE(L175:N175)","v":47466},{"$f":"AVERAGE(O175:Q175)","v":47466},{"$f":"AVERAGE(R175:T175)","v":47466},{"$f":"HLOOKUP($AB$3,$V163:$AA179,13,FALSE)","v":47466},{"$f":"HLOOKUP($AC$3,$V163:$AA179,13,FALSE)","v":48178.333333333336},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.264578272651919E-3,1.4722194919895015E-2,-2.808239374324506E-4,-2.808239374324506E-4,-2.808239374324506E-4,{"$f":"HLOOKUP($Y$3,$BU163:$BZ179,13,FALSE)","v":-2.808239374324506E-4},{"$f":"HLOOKUP($Z$3,$BU163:$BZ179,13,FALSE)","v":-2.808239374324506E-4},{"$f":"L175/K175-1","v":-4.3082071648892217E-2},{"$f":"(L175+M175+N175)/(I175+J175+K175)-1","v":-1.4785346109938757E-2}]
["West Coast","West Coast in service vehicle kilometres:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU163:$BZ179,14,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU163:$BZ179,14,FALSE)","v":{"$error":"#DIV/0!"}}]
["Otago","Otago (DUNEDIN ONLY) in service vehicle kilometres:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU163:$BZ179,15,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU163:$BZ179,15,FALSE)","v":{"$error":"#DIV/0!"}}]
["Southland","Southland in service vehicle kilometres:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU163:$BZ179,16,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU163:$BZ179,16,FALSE)","v":{"$error":"#DIV/0!"}}]
["National","National total in service vehicle kilometres",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C164:C178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C164:C178)-C165-C172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!C172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!C165,0))))))","v":993164},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D164:D178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D164:D178)-D165-D172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!D172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!D165,0))))))","v":979592},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E164:E178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E164:E178)-E165-E172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!E172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!E165,0))))))","v":991896},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F164:F178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F164:F178)-F165-F172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!F172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!F165,0))))))","v":1015355},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G164:G178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G164:G178)-G165-G172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!G172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!G165,0))))))","v":1033898},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H164:H178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H164:H178)-H165-H172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!H172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!H165,0))))))","v":1094927},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I164:I178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I164:I178)-I165-I172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!I172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!I165,0))))))","v":1616499},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J164:J178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J164:J178)-J165-J172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!J172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!J165,0))))))","v":1594661},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K164:K178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K164:K178)-K165-K172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!K172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!K165,0))))))","v":1651393.4811253855},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L164:L178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L164:L178)-L165-L172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!L172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!L165,0))))))","v":1668656.962250771},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M164:M178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M164:M178)-M165-M172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!M172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!M165,0))))))","v":1870003.034204005},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N164:N178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N164:N178)-N165-N172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!N172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!N165,0))))))","v":2029670.8029208391},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O164:O178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O164:O178)-O165-O172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!O172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!O165,0))))))","v":2283583.3745597918},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P164:P178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P164:P178)-P165-P172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!P172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!P165,0))))))","v":2481793.7874593688},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q164:Q178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q164:Q178)-Q165-Q172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Q172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Q165,0))))))","v":2643359.3365760143},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R164:R178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R164:R178)-R165-R172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!R172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!R165,0))))))","v":2781172.9051304031},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S164:S178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S164:S178)-S165-S172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!S172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!S165,0))))))","v":149166},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T164:T178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T164:T178)-T165-T172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!T172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!T165,0))))))","v":149666},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U164:U178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U164:U178)-U165-U172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!U172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!U165,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V164:V178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V164:V178)-V165-V172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!V172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!V165,0))))))","v":988217.33333333337},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W164:W178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W164:W178)-W165-W172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!W172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!W165,0))))))","v":1048060.0000000001},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X164:X178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X164:X178)-X165-X172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!X172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!X165,0))))))","v":1620851.1603751283},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y164:Y178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y164:Y178)-Y165-Y172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Y172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Y165,0))))))","v":1856110.2664585384},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z164:Z178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z164:Z178)-Z165-Z172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Z172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Z165,0))))))","v":2469578.832865058},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA164:AA178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA164:AA178)-AA165-AA172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!AA172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!AA165,0))))))","v":1026668.3017101344},{"$f":"HLOOKUP($AB$3,$V163:$AA179,17,FALSE)","v":1856110.2664585384},{"$f":"HLOOKUP($AC$3,$V163:$AA179,17,FALSE)","v":1620851.1603751283},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0556179949619704E-2,0.64017681708523777,0.87824095353370812,1.4990239996448738,3.8909425163696554E-2,{"$f":"HLOOKUP($Y$3,$BU163:$BZ179,17,FALSE)","v":0.87824095353370812},{"$f":"HLOOKUP($Z$3,$BU163:$BZ179,17,FALSE)","v":1.4990239996448738}]
[null,{"$f":"VLOOKUP($B$484,$A164:$AB179,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AC179,29,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP($B$1,$A164:$CB179,79,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$1,$A164:$CB179,80,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B180","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC180","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$BU163:$BZ181,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$BU163:$BZ181,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B180","v":{"$error":"#N/A"}},{"$f":"C180","v":{"$error":"#N/A"}},{"$f":"D180","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!N$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!O$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!P$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!Q$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!R$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!S$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!T$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!U$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!V$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!W$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!AN$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!AO$10,0)","v":0},{"$f":"AVERAGE(C182:E182)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F182:H182)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I182:K182)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L182:N182)","v":0},{"$f":"AVERAGE(O182:Q182)","v":0},{"$f":"AVERAGE(R182:T182)","v":0},{"$f":"HLOOKUP($AB$3,$V163:$AA182,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V163:$AA182,20,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$BU163:$BZ210,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$BU163:$BZ182,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"FERRY SERVICE FARE REVENUE (TOTAL)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S163","v":"2025/26"},{"$f":"T163","v":"2026/27"},{"$f":"U163","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y163","v":"2018-21"},{"$f":"Z163","v":"2021-24"},{"$f":"AA163","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland fare revenue (total):",null,null,null,null,null,null,null,0]
["Auckland","Auckland fare revenue (total):",{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'data \"live\" (TIO)'!C688,'data \"live\" (TIO)'!C697)","v":21318547},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'data \"live\" (TIO)'!D688,'data \"live\" (TIO)'!D697)","v":24501665.640579712},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'data \"live\" (TIO)'!E688,'data \"live\" (TIO)'!E697)","v":28129669.838695653},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'data \"live\" (TIO)'!F688,'data \"live\" (TIO)'!F697)","v":28732153.947826087},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'data \"live\" (TIO)'!G688,'data \"live\" (TIO)'!G697)","v":28103455.752173912},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'data \"live\" (TIO)'!H688,'data \"live\" (TIO)'!H697)","v":29756875},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'data \"live\" (TIO)'!I688,'data \"live\" (TIO)'!I697)","v":32795361},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'data \"live\" (TIO)'!J688,'data \"live\" (TIO)'!J697)","v":35152851},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'data \"live\" (TIO)'!K688,'data \"live\" (TIO)'!K697)","v":34308961.673267893},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L185,'delta fullnet data (TIO ext)'!L185)","v":36043792.667256899},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M185,'delta fullnet data (TIO ext)'!M185)","v":37534521.754637197},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N185,'delta fullnet data (TIO ext)'!N185)","v":39488223.09187448},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O185,'delta fullnet data (TIO ext)'!O185)","v":41178782.077354431},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P185,'delta fullnet data (TIO ext)'!P185)","v":42704262.652247943},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q185,'delta fullnet data (TIO ext)'!Q185)","v":44130701.012805477},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R185,'delta fullnet data (TIO ext)'!R185)","v":45502684.697785117},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S185,'delta fullnet data (TIO ext)'!S185)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T185,'delta fullnet data (TIO ext)'!T185)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U185,'delta fullnet data (TIO ext)'!U185)","v":0},{"$f":"AVERAGE(C185:E185)","v":24649960.826425124},{"$f":"AVERAGE(F185:H185)","v":28864161.566666666},{"$f":"AVERAGE(I185:K185)","v":34085724.557755969},{"$f":"AVERAGE(L185:N185)","v":37688845.837922864},{"$f":"AVERAGE(O185:Q185)","v":42671248.580802612},{"$f":"AVERAGE(R185:T185)","v":15167561.565928372},{"$f":"HLOOKUP($AB$3,$V183:$AA199,3,FALSE)","v":37688845.837922864},{"$f":"HLOOKUP($AC$3,$V183:$AA199,3,FALSE)","v":34085724.557755969}]
["Waikato","Waikato fare revenue (total):",null,null,null,null,null,null,null,0]
["Bay of Plenty","Bay of Plenty fare revenue (total):",33898,38761,33497,35699,40885,39415,39415,39415,40900,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L187,'delta fullnet data (TIO ext)'!L187)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M187,'delta fullnet data (TIO ext)'!M187)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N187,'delta fullnet data (TIO ext)'!N187)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O187,'delta fullnet data (TIO ext)'!O187)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P187,'delta fullnet data (TIO ext)'!P187)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q187,'delta fullnet data (TIO ext)'!Q187)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R187,'delta fullnet data (TIO ext)'!R187)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S187,'delta fullnet data (TIO ext)'!S187)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T187,'delta fullnet data (TIO ext)'!T187)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U187,'delta fullnet data (TIO ext)'!U187)","v":0},{"$f":"AVERAGE(C187:E187)","v":35385.333333333336},{"$f":"AVERAGE(F187:H187)","v":38666.333333333336},{"$f":"AVERAGE(I187:K187)","v":39910},{"$f":"AVERAGE(L187:N187)","v":0},{"$f":"AVERAGE(O187:Q187)","v":0},{"$f":"AVERAGE(R187:T187)","v":0},{"$f":"HLOOKUP($AB$3,$V183:$AA199,5,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V183:$AA199,5,FALSE)","v":39910}]
["Gisborne","Gisborne fare revenue (total):",null,null,null,null,null,null,null,0]
["Hawkes Bay","Hawkes Bay fare revenue (total):",null,null,null,null,null,null,null,0]
["Taranaki","Taranaki fare revenue (total):",null,null,null,null,null,null,null,0]
["Manawatu-Wanganui","Manawatu-Wanganui fare revenue (total):",null,null,null,null,null,null,null,0]
["Wellington","Wellington fare revenue (total):",1203245,1178149.4420289856,1225558.5217391304,1402052.5217391304,1284945.6956521738,1358960,1444588,1428981,{"$f":"(J192+L192)/2","v":1442986.5},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L192,'delta fullnet data (TIO ext)'!L192)","v":1456992},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M192,'delta fullnet data (TIO ext)'!M192)","v":1465194},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N192,'delta fullnet data (TIO ext)'!N192)","v":1473418},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O192,'delta fullnet data (TIO ext)'!O192)","v":1481855},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P192,'delta fullnet data (TIO ext)'!P192)","v":1490318},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q192,'delta fullnet data (TIO ext)'!Q192)","v":1498901},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R192,'delta fullnet data (TIO ext)'!R192)","v":1507615},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S192,'delta fullnet data (TIO ext)'!S192)","v":1516456},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T192,'delta fullnet data (TIO ext)'!T192)","v":1525433},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U192,'delta fullnet data (TIO ext)'!U192)","v":0},{"$f":"AVERAGE(C192:E192)","v":1202317.654589372},{"$f":"AVERAGE(F192:H192)","v":1348652.7391304348},{"$f":"AVERAGE(I192:K192)","v":1438851.8333333333},{"$f":"AVERAGE(L192:N192)","v":1465201.3333333333},{"$f":"AVERAGE(O192:Q192)","v":1490358},{"$f":"AVERAGE(R192:T192)","v":1516501.3333333333},{"$f":"HLOOKUP($AB$3,$V183:$AA199,10,FALSE)","v":1465201.3333333333},{"$f":"HLOOKUP($AC$3,$V183:$AA199,10,FALSE)","v":1438851.8333333333}]
["Marlborough","Marlborough fare revenue (total):",null,null,null,null,null,null,null,0]
["Nelson","Nelson fare revenue (total):",null,null,null,null,null,null,null,0]
["Canterbury","Canterbury fare revenue (total):",422112,289377.12173913041,227729.53913043477,330215.46956521738,392239.96521739132,412007,458782,449591,{"$f":"(J195+L195)/2","v":417429.5},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L195,'delta fullnet data (TIO ext)'!L195)","v":385268},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M195,'delta fullnet data (TIO ext)'!M195)","v":389012},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N195,'delta fullnet data (TIO ext)'!N195)","v":393012},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O195,'delta fullnet data (TIO ext)'!O195)","v":396942},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P195,'delta fullnet data (TIO ext)'!P195)","v":400911},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q195,'delta fullnet data (TIO ext)'!Q195)","v":404921},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R195,'delta fullnet data (TIO ext)'!R195)","v":408970},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S195,'delta fullnet data (TIO ext)'!S195)","v":413059},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T195,'delta fullnet data (TIO ext)'!T195)","v":417190},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U195,'delta fullnet data (TIO ext)'!U195)","v":0},{"$f":"AVERAGE(C195:E195)","v":313072.88695652172},{"$f":"AVERAGE(F195:H195)","v":378154.1449275362},{"$f":"AVERAGE(I195:K195)","v":441934.16666666669},{"$f":"AVERAGE(L195:N195)","v":389097.33333333331},{"$f":"AVERAGE(O195:Q195)","v":400924.66666666669},{"$f":"AVERAGE(R195:T195)","v":413073},{"$f":"HLOOKUP($AB$3,$V183:$AA199,13,FALSE)","v":389097.33333333331},{"$f":"HLOOKUP($AC$3,$V183:$AA199,13,FALSE)","v":441934.16666666669}]
["West Coast","West Coast fare revenue (total):",null,null,null,null,null,null,null,0]
["Otago","Otago (DUNEDIN ONLY) fare revenue (total):",null,null,null,null,null,null,null,0]
["Southland","Southland fare revenue (total):",null,null,null,null,null,null,null,0]
["National","National total fare revenue (total):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C184:C198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C184:C198)-C185-C192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!C192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!C185,0))))))","v":22977802},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D184:D198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D184:D198)-D185-D192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!D192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!D185,0))))))","v":26007953.204347827},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E184:E198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E184:E198)-E185-E192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!E192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!E185,0))))))","v":29616454.899565216},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F184:F198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F184:F198)-F185-F192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!F192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!F185,0))))))","v":30500120.939130433},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G184:G198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G184:G198)-G185-G192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!G192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!G185,0))))))","v":29821526.41304348},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H184:H198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H184:H198)-H185-H192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!H192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!H185,0))))))","v":31567257},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I184:I198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I184:I198)-I185-I192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!I192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!I185,0))))))","v":34738146},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J184:J198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J184:J198)-J185-J192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!J192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!J185,0))))))","v":37070838},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K184:K198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K184:K198)-K185-K192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!K192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!K185,0))))))","v":36210277.673267893},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L184:L198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L184:L198)-L185-L192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!L192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!L185,0))))))","v":37886052.667256899},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M184:M198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M184:M198)-M185-M192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!M192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!M185,0))))))","v":39388727.754637197},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N184:N198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N184:N198)-N185-N192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!N192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!N185,0))))))","v":41354653.09187448},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O184:O198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O184:O198)-O185-O192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!O192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!O185,0))))))","v":43057579.077354431},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P184:P198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P184:P198)-P185-P192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!P192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!P185,0))))))","v":44595491.652247943},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q184:Q198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q184:Q198)-Q185-Q192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Q192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Q185,0))))))","v":46034523.012805477},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R184:R198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R184:R198)-R185-R192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!R192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!R185,0))))))","v":47419269.697785117},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S184:S198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S184:S198)-S185-S192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!S192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!S185,0))))))","v":1929515},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T184:T198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T184:T198)-T185-T192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!T192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!T185,0))))))","v":1942623},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U184:U198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U184:U198)-U185-U192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!U192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!U185,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V184:V198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V184:V198)-V185-V192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!V192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!V185,0))))))","v":26200736.70130435},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W184:W198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W184:W198)-W185-W192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!W192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!W185,0))))))","v":30629634.784057967},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X184:X198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X184:X198)-X185-X192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!X192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!X185,0))))))","v":36006420.557755969},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y184:Y198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y184:Y198)-Y185-Y192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Y192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Y185,0))))))","v":39543144.504589535},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z184:Z198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z184:Z198)-Z185-Z192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Z192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Z185,0))))))","v":44562531.247469276},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA184:AA198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA184:AA198)-AA185-AA192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!AA192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!AA185,0))))))","v":17097135.899261706},{"$f":"HLOOKUP($AB$3,$V183:$AA199,17,FALSE)","v":39543144.504589535},{"$f":"HLOOKUP($AC$3,$V183:$AA199,17,FALSE)","v":36006420.557755969}]
[null,{"$f":"VLOOKUP($B$484,$A184:$AB199,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AC199,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B200","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC200","v":{"$error":"#N/A"}}]
[null,{"$f":"B200","v":{"$error":"#N/A"}},{"$f":"C200","v":{"$error":"#N/A"}},{"$f":"D200","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!N$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!O$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!P$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!Q$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!R$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!S$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!T$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!U$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!V$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!W$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!AN$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!AO$13,0)","v":0},{"$f":"AVERAGE(C202:E202)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F202:H202)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I202:K202)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L202:N202)","v":0},{"$f":"AVERAGE(O202:Q202)","v":0},{"$f":"AVERAGE(R202:T202)","v":0},{"$f":"HLOOKUP($AB$3,$V183:$AA202,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V183:$AA202,20,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1242000,2556000,4310000,{"$f":"4875272*1.03","v":5021530.16},{"$f":"4875272*(1.03*1.03)","v":5172176.0647999998},{"$f":"4875272*(1.03*1.03*1.03)","v":5327341.346744},{"$f":"4875272*(1.03*1.03*1.03*1.03)","v":5487161.5871463204},{"$f":"4875272*(1.03*1.03*1.03*1.03*1.03)","v":5651776.4347607102},{"$f":"4875272*(1.03*1.03*1.03*1.03*1.03)","v":5651776.4347607102},{"$f":"4875272*(1.03*1.03*1.03*1.03*1.03)","v":5651776.4347607102}]
[null,"FERRY SERVICE EXPENDITURE (NET)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S183","v":"2025/26"},{"$f":"T183","v":"2026/27"},{"$f":"U183","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y183","v":"2018-21"},{"$f":"Z183","v":"2021-24"},{"$f":"AA183","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"18/19 % ch","18-20 % ch"]
["Northland","Northland services expenditure (net):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,218000,1268000,2721000,{"$f":"BJ204*1.03","v":2802630},2886708.9,2973310.1669999999,3062509.4720100001,3154384.7561703003,3249016.2988554095,3346486.7878210717]
["Auckland","Auckland services expenditure (net):",{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!C205,'delta fullnet data (TIO ext)'!C205)","v":6588104.8636502},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!D205,'delta fullnet data (TIO ext)'!D205)","v":6631799.9199058264},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!E205,'delta fullnet data (TIO ext)'!E205)","v":7574657.9086302202},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!F205,'delta fullnet data (TIO ext)'!F205)","v":8174446},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!G205,'delta fullnet data (TIO ext)'!G205)","v":8565002},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!H205,'delta fullnet data (TIO ext)'!H205)","v":8432752},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!I205,'delta fullnet data (TIO ext)'!I205)","v":9014441},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!J205,'delta fullnet data (TIO ext)'!J205)","v":8740537},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K205,'delta fullnet data (TIO ext)'!K205)","v":10274943},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L205,'delta fullnet data (TIO ext)'!L205)","v":10804751},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M205,'delta fullnet data (TIO ext)'!M205)","v":11128300},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N205,'delta fullnet data (TIO ext)'!N205)","v":12951590},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O205,'delta fullnet data (TIO ext)'!O205)","v":15356747},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P205,'delta fullnet data (TIO ext)'!P205)","v":15740948},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q205,'delta fullnet data (TIO ext)'!Q205)","v":16100990},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R205,'delta fullnet data (TIO ext)'!R205)","v":16446411},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S205,'delta fullnet data (TIO ext)'!S205)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T205,'delta fullnet data (TIO ext)'!T205)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U205,'delta fullnet data (TIO ext)'!U205)","v":0},{"$f":"AVERAGE(C205:E205)","v":6931520.8973954143},{"$f":"AVERAGE(F205:H205)","v":8390733.333333334},{"$f":"AVERAGE(I205:K205)","v":9343307},{"$f":"AVERAGE(L205:N205)","v":11628213.666666666},{"$f":"AVERAGE(O205:Q205)","v":15732895},{"$f":"AVERAGE(R205:T205)","v":5482137},{"$f":"HLOOKUP($AB$3,$V203:$AA219,3,FALSE)","v":11628213.666666666},{"$f":"HLOOKUP($AC$3,$V203:$AA219,3,FALSE)","v":9343307},null,null,null,6964170,9039856,null,null,null,null,null,null,null,null,null,null,null,9176748,{"$f":"1776367+AG205","v":8740537},{"$f":"1049649+AH205","v":10089505},10082367,10581767,10970197,12354794,13195498,13323390,13400628,null,null,null,null,{"$f":"AT205+BH204","v":9394748},10008537,12810505,12884997,13468475.9,13943507.166999999,15417303.47201,16349882.756170301,16572406.298855409,16747114.787821071,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L205/K205-1","v":5.1563108427949533E-2},{"$f":"(L205+M205+N205)/(I205+J205+K205)-1","v":0.24455010058715465}]
["Waikato","Waikato services expenditure (net):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($AC$3,$V203:$AA219,4,FALSE)","v":0}]
["Bay of Plenty","Bay of Plenty services expenditure (net):",{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!C207,'delta fullnet data (TIO ext)'!C207)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!D207,'delta fullnet data (TIO ext)'!D207)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!E207,'delta fullnet data (TIO ext)'!E207)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!F207,'delta fullnet data (TIO ext)'!F207)","v":50370},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!G207,'delta fullnet data (TIO ext)'!G207)","v":62496},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!H207,'delta fullnet data (TIO ext)'!H207)","v":47520},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!I207,'delta fullnet data (TIO ext)'!I207)","v":35883},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!J207,'delta fullnet data (TIO ext)'!J207)","v":41048},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K207,'delta fullnet data (TIO ext)'!K207)","v":34700},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L207,'delta fullnet data (TIO ext)'!L207)","v":48450},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M207,'delta fullnet data (TIO ext)'!M207)","v":49514},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N207,'delta fullnet data (TIO ext)'!N207)","v":50607},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O207,'delta fullnet data (TIO ext)'!O207)","v":51718},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P207,'delta fullnet data (TIO ext)'!P207)","v":52910},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q207,'delta fullnet data (TIO ext)'!Q207)","v":54126},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R207,'delta fullnet data (TIO ext)'!R207)","v":55423},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S207,'delta fullnet data (TIO ext)'!S207)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T207,'delta fullnet data (TIO ext)'!T207)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U207,'delta fullnet data (TIO ext)'!U207)","v":0},{"$f":"AVERAGE(C207:E207)","v":0},{"$f":"AVERAGE(F207:H207)","v":53462},{"$f":"AVERAGE(I207:K207)","v":37210.333333333336},{"$f":"AVERAGE(L207:N207)","v":49523.666666666664},{"$f":"AVERAGE(O207:Q207)","v":52918},{"$f":"AVERAGE(R207:T207)","v":18474.333333333332},{"$f":"HLOOKUP($AB$3,$V203:$AA219,5,FALSE)","v":49523.666666666664},{"$f":"HLOOKUP($AC$3,$V203:$AA219,5,FALSE)","v":37210.333333333336},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L207/K207-1","v":0.39625360230547546},{"$f":"(L207+M207+N207)/(I207+J207+K207)-1","v":0.33091166432263441}]
["Gisborne","Gisborne services expenditure (net):"]
["Hawkes Bay","Hawkes Bay services expenditure (net):"]
["Taranaki","Taranaki services expenditure (net):"]
["Manawatu-Wanganui","Manawatu-Wanganui services expenditure (net):"]
["Wellington","Wellington services expenditure (net):",{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!C212,'delta fullnet data (TIO ext)'!C212)","v":303501.57398327225},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!D212,'delta fullnet data (TIO ext)'!D212)","v":321350.16457601998},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!E212,'delta fullnet data (TIO ext)'!E212)","v":341309.53810262994},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!F212,'delta fullnet data (TIO ext)'!F212)","v":301025},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!G212,'delta fullnet data (TIO ext)'!G212)","v":300708},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!H212,'delta fullnet data (TIO ext)'!H212)","v":292759},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!I212,'delta fullnet data (TIO ext)'!I212)","v":290648},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!J212,'delta fullnet data (TIO ext)'!J212)","v":295414},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K212,'delta fullnet data (TIO ext)'!K212)","v":315814.02},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L212,'delta fullnet data (TIO ext)'!L212)","v":323409},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M212,'delta fullnet data (TIO ext)'!M212)","v":328260},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N212,'delta fullnet data (TIO ext)'!N212)","v":333184},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O212,'delta fullnet data (TIO ext)'!O212)","v":338181},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P212,'delta fullnet data (TIO ext)'!P212)","v":343254},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q212,'delta fullnet data (TIO ext)'!Q212)","v":348403},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R212,'delta fullnet data (TIO ext)'!R212)","v":353629},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S212,'delta fullnet data (TIO ext)'!S212)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T212,'delta fullnet data (TIO ext)'!T212)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U212,'delta fullnet data (TIO ext)'!U212)","v":0},{"$f":"AVERAGE(C212:E212)","v":322053.75888730737},{"$f":"AVERAGE(F212:H212)","v":298164},{"$f":"AVERAGE(I212:K212)","v":300625.34000000003},{"$f":"AVERAGE(L212:N212)","v":328284.33333333331},{"$f":"AVERAGE(O212:Q212)","v":343279.33333333331},{"$f":"AVERAGE(R212:T212)","v":117876.33333333333},{"$f":"HLOOKUP($AB$3,$V203:$AA219,10,FALSE)","v":328284.33333333331},{"$f":"HLOOKUP($AC$3,$V203:$AA219,10,FALSE)","v":300625.34000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L212/K212-1","v":2.4048900678950158E-2},{"$f":"(L212+M212+N212)/(I212+J212+K212)-1","v":9.2004863373571055E-2}]
["Marlborough","Marlborough services expenditure (net):"]
["Nelson","Nelson services expenditure (net):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI196+BI197","v":0}]
["Canterbury","Canterbury services expenditure (net):",{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!C215,'delta fullnet data (TIO ext)'!C215)","v":456447.11601918045},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!D215,'delta fullnet data (TIO ext)'!D215)","v":455412.46347402572},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!E215,'delta fullnet data (TIO ext)'!E215)","v":512384.80330667383},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!F215,'delta fullnet data (TIO ext)'!F215)","v":631692},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!G215,'delta fullnet data (TIO ext)'!G215)","v":635616},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!H215,'delta fullnet data (TIO ext)'!H215)","v":552837},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!I215,'delta fullnet data (TIO ext)'!I215)","v":536255},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!J215,'delta fullnet data (TIO ext)'!J215)","v":574770},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K215,'delta fullnet data (TIO ext)'!K215)","v":708476},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L215,'delta fullnet data (TIO ext)'!L215)","v":588147},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M215,'delta fullnet data (TIO ext)'!M215)","v":613018},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N215,'delta fullnet data (TIO ext)'!N215)","v":638511},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O215,'delta fullnet data (TIO ext)'!O215)","v":827624},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P215,'delta fullnet data (TIO ext)'!P215)","v":860729},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q215,'delta fullnet data (TIO ext)'!Q215)","v":895158},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R215,'delta fullnet data (TIO ext)'!R215)","v":930964},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S215,'delta fullnet data (TIO ext)'!S215)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T215,'delta fullnet data (TIO ext)'!T215)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U215,'delta fullnet data (TIO ext)'!U215)","v":0},{"$f":"AVERAGE(C215:E215)","v":474748.12759996002},{"$f":"AVERAGE(F215:H215)","v":606715},{"$f":"AVERAGE(I215:K215)","v":606500.33333333337},{"$f":"AVERAGE(L215:N215)","v":613225.33333333337},{"$f":"AVERAGE(O215:Q215)","v":861170.33333333337},{"$f":"AVERAGE(R215:T215)","v":310321.33333333331},{"$f":"HLOOKUP($AB$3,$V203:$AA219,13,FALSE)","v":613225.33333333337},{"$f":"HLOOKUP($AC$3,$V203:$AA219,13,FALSE)","v":606500.33333333337},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L215/K215-1","v":-0.16984202711171581},{"$f":"(L215+M215+N215)/(I215+J215+K215)-1","v":1.1088204952896419E-2}]
["West Coast","West Coast services expenditure (net):"]
["Otago","Otago (DUNEDIN ONLY) services expenditure (net):"]
["Southland","Southland services expenditure (net):"]
["National","National total services expenditure (net):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C204:C218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C204:C218)-C205-C212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!C212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!C205,0))))))","v":7348053.5536526525},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D204:D218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D204:D218)-D205-D212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!D212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!D205,0))))))","v":7408562.5479558725},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E204:E218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E204:E218)-E205-E212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!E212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!E205,0))))))","v":8428352.2500395235},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F204:F218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F204:F218)-F205-F212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!F212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!F205,0))))))","v":9157533},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G204:G218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G204:G218)-G205-G212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!G212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!G205,0))))))","v":9563822},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H204:H218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H204:H218)-H205-H212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!H212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!H205,0))))))","v":9325868},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I204:I218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I204:I218)-I205-I212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!I212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!I205,0))))))","v":9877227},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J204:J218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J204:J218)-J205-J212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!J212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!J205,0))))))","v":9651769},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K204:K218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K204:K218)-K205-K212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!K212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!K205,0))))))","v":11333933.02},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L204:L218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L204:L218)-L205-L212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!L212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!L205,0))))))","v":11764757},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M204:M218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M204:M218)-M205-M212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!M212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!M205,0))))))","v":12119092},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N204:N218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N204:N218)-N205-N212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!N212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!N205,0))))))","v":13973892},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O204:O218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O204:O218)-O205-O212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!O212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!O205,0))))))","v":16574270},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P204:P218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P204:P218)-P205-P212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!P212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!P205,0))))))","v":16997841},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q204:Q218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q204:Q218)-Q205-Q212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Q212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Q205,0))))))","v":17398677},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R204:R218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R204:R218)-R205-R212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!R212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!R205,0))))))","v":17786427},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S204:S218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S204:S218)-S205-S212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!S212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!S205,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T204:T218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T204:T218)-T205-T212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!T212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!T205,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U204:U218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U204:U218)-U205-U212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!U212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!U205,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V204:V218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V204:V218)-V205-V212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!V212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!V205,0))))))","v":7728322.7838826822},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W204:W218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W204:W218)-W205-W212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!W212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!W205,0))))))","v":9349074.333333334},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X204:X218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X204:X218)-X205-X212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!X212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!X205,0))))))","v":10287643.006666668},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y204:Y218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y204:Y218)-Y205-Y212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Y212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Y205,0))))))","v":12619247},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z204:Z218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z204:Z218)-Z205-Z212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Z212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Z205,0))))))","v":16990262.666666668},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA204:AA218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA204:AA218)-AA205-AA212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!AA212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!AA205,0))))))","v":5928808.9999999991},{"$f":"HLOOKUP($AB$3,$V203:$AA219,17,FALSE)","v":12619247},{"$f":"HLOOKUP($AC$3,$V203:$AA219,17,FALSE)","v":10287643.006666668}]
[null,{"$f":"VLOOKUP($B$484,$A204:$AB219,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AC219,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B220","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC220","v":{"$error":"#N/A"}}]
[null,{"$f":"B220","v":{"$error":"#N/A"}},{"$f":"C220","v":{"$error":"#N/A"}},{"$f":"D220","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!N$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!O$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!P$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!Q$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!R$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!S$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!T$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!U$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!V$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!W$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!AN$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!AO$11,0)","v":0},{"$f":"AVERAGE(C222:E222)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F222:H222)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I222:K222)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L222:N222)","v":0},{"$f":"AVERAGE(O222:Q222)","v":0},{"$f":"AVERAGE(R222:T222)","v":0},{"$f":"HLOOKUP($AB$3,$V203:$AA222,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V203:$AA222,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"FERRY SERVICE/ OPERATIONS EXPENDITURE (NET)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S203","v":"2025/26"},{"$f":"T203","v":"2026/27"},{"$f":"U203","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y203","v":"2018-21"},{"$f":"Z203","v":"2021-24"},{"$f":"AA203","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland operations expenditure (net):"]
["Auckland","Auckland operations expenditure (net):",{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!C225,'delta fullnet data (TIO ext)'!C225)","v":11633808.560095157},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!D225,'delta fullnet data (TIO ext)'!D225)","v":11495865.771485638},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!E225,'delta fullnet data (TIO ext)'!E225)","v":12393496.443446629},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!F225,'delta fullnet data (TIO ext)'!F225)","v":13060611.186392309},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!G225,'delta fullnet data (TIO ext)'!G225)","v":13332577.351117743},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!H225,'delta fullnet data (TIO ext)'!H225)","v":13151528.895984963},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!I225,'delta fullnet data (TIO ext)'!I225)","v":13803679.881275563},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!J225,'delta fullnet data (TIO ext)'!J225)","v":13436937.684547689},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K225,'delta fullnet data (TIO ext)'!K225)","v":14990087.509272333},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L225,'delta fullnet data (TIO ext)'!L225)","v":14498857.287209338},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M225,'delta fullnet data (TIO ext)'!M225)","v":15054102.502518},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N225,'delta fullnet data (TIO ext)'!N225)","v":17363231.493443746},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O225,'delta fullnet data (TIO ext)'!O225)","v":20832863.465707302},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P225,'delta fullnet data (TIO ext)'!P225)","v":21700188.061254427},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q225,'delta fullnet data (TIO ext)'!Q225)","v":22791270.646029092},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R225,'delta fullnet data (TIO ext)'!R225)","v":23135347.076110788},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S225,'delta fullnet data (TIO ext)'!S225)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T225,'delta fullnet data (TIO ext)'!T225)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U225,'delta fullnet data (TIO ext)'!U225)","v":0},{"$f":"AVERAGE(C225:E225)","v":11841056.925009141},{"$f":"AVERAGE(F225:H225)","v":13181572.477831671},{"$f":"AVERAGE(I225:K225)","v":14076901.691698527},{"$f":"AVERAGE(L225:N225)","v":15638730.427723696},{"$f":"AVERAGE(O225:Q225)","v":21774774.057663608},{"$f":"AVERAGE(R225:T225)","v":7711782.3587035956},{"$f":"HLOOKUP($AB$3,$V223:$AA239,3,FALSE)","v":15638730.427723696},{"$f":"HLOOKUP($AC$3,$V223:$AA239,3,FALSE)","v":14076901.691698527},null,null,9921659.8561442085,9863302.8191711213,9790473.4723678716,10082367,10581767,10970197,12354794,13195498,13323390,13400628,null,null,null,null,{"$f":"AF225+BH204","v":10139659.856144208},11131302.819171121,12511473.472367872,12884997,13468475.9,13943507.166999999,15417303.47201,16349882.756170301,16572406.298855409,16747114.787821071]
["Waikato","Waikato operations expenditure (net):"]
["Bay of Plenty","Bay of Plenty operations expenditure (net):",{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!C227,'delta fullnet data (TIO ext)'!C227)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!D227,'delta fullnet data (TIO ext)'!D227)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!E227,'delta fullnet data (TIO ext)'!E227)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!F227,'delta fullnet data (TIO ext)'!F227)","v":50370},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!G227,'delta fullnet data (TIO ext)'!G227)","v":62496},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!H227,'delta fullnet data (TIO ext)'!H227)","v":47520},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!I227,'delta fullnet data (TIO ext)'!I227)","v":35883},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!J227,'delta fullnet data (TIO ext)'!J227)","v":41000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K227,'delta fullnet data (TIO ext)'!K227)","v":34700},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L227,'delta fullnet data (TIO ext)'!L227)","v":48450},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M227,'delta fullnet data (TIO ext)'!M227)","v":49514},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N227,'delta fullnet data (TIO ext)'!N227)","v":50607},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O227,'delta fullnet data (TIO ext)'!O227)","v":51718},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P227,'delta fullnet data (TIO ext)'!P227)","v":52910},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q227,'delta fullnet data (TIO ext)'!Q227)","v":54126},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R227,'delta fullnet data (TIO ext)'!R227)","v":55423},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S227,'delta fullnet data (TIO ext)'!S227)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T227,'delta fullnet data (TIO ext)'!T227)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U227,'delta fullnet data (TIO ext)'!U227)","v":0},{"$f":"AVERAGE(C227:E227)","v":0},{"$f":"AVERAGE(F227:H227)","v":53462},{"$f":"AVERAGE(I227:K227)","v":37194.333333333336},{"$f":"AVERAGE(L227:N227)","v":49523.666666666664},{"$f":"AVERAGE(O227:Q227)","v":52918},{"$f":"AVERAGE(R227:T227)","v":18474.333333333332},{"$f":"HLOOKUP($AB$3,$V223:$AA239,5,FALSE)","v":49523.666666666664},{"$f":"HLOOKUP($AC$3,$V223:$AA239,5,FALSE)","v":37194.333333333336}]
["Gisborne","Gisborne operations expenditure (net):"]
["Hawkes Bay","Hawkes Bay operations expenditure (net):"]
["Taranaki","Taranaki operations expenditure (net):"]
["Manawatu-Wanganui","Manawatu-Wanganui operations expenditure (net):"]
["Wellington","Wellington operations expenditure (net):",{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!C232,'delta fullnet data (TIO ext)'!C232)","v":320078.65844388492},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!D232,'delta fullnet data (TIO ext)'!D232)","v":337516.15510532114},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!E232,'delta fullnet data (TIO ext)'!E232)","v":366849.24581682571},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!F232,'delta fullnet data (TIO ext)'!F232)","v":357728.82005853014},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!G232,'delta fullnet data (TIO ext)'!G232)","v":371338.03188916208},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!H232,'delta fullnet data (TIO ext)'!H232)","v":365822.1934483457},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!I232,'delta fullnet data (TIO ext)'!I232)","v":372981.80286845507},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!J232,'delta fullnet data (TIO ext)'!J232)","v":392876.02479272638},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K232,'delta fullnet data (TIO ext)'!K232)","v":441033.04920790601},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L232,'delta fullnet data (TIO ext)'!L232)","v":454962.20882571617},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M232,'delta fullnet data (TIO ext)'!M232)","v":461784.54712527664},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N232,'delta fullnet data (TIO ext)'!N232)","v":467153.4793623194},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O232,'delta fullnet data (TIO ext)'!O232)","v":451159.09988086479},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P232,'delta fullnet data (TIO ext)'!P232)","v":455205.09474328556},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q232,'delta fullnet data (TIO ext)'!Q232)","v":459828.81243900722},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R232,'delta fullnet data (TIO ext)'!R232)","v":469811.76011139894},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S232,'delta fullnet data (TIO ext)'!S232)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T232,'delta fullnet data (TIO ext)'!T232)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U232,'delta fullnet data (TIO ext)'!U232)","v":0},{"$f":"AVERAGE(C232:E232)","v":341481.35312201059},{"$f":"AVERAGE(F232:H232)","v":364963.0151320126},{"$f":"AVERAGE(I232:K232)","v":402296.9589563625},{"$f":"AVERAGE(L232:N232)","v":461300.07843777072},{"$f":"AVERAGE(O232:Q232)","v":455397.66902105254},{"$f":"AVERAGE(R232:T232)","v":156603.92003713298},{"$f":"HLOOKUP($AB$3,$V223:$AA239,10,FALSE)","v":461300.07843777072},{"$f":"HLOOKUP($AC$3,$V223:$AA239,10,FALSE)","v":402296.9589563625}]
["Marlborough","Marlborough operations expenditure (net):"]
["Nelson","Nelson operations expenditure (net):"]
["Canterbury","Canterbury operations expenditure (net):",{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!C235,'delta fullnet data (TIO ext)'!C235)","v":498277.19637847546},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!D235,'delta fullnet data (TIO ext)'!D235)","v":491773.68824738491},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!E235,'delta fullnet data (TIO ext)'!E235)","v":548474.18775167107},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!F235,'delta fullnet data (TIO ext)'!F235)","v":658423.27501565369},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!G235,'delta fullnet data (TIO ext)'!G235)","v":669519.0688461985},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!H235,'delta fullnet data (TIO ext)'!H235)","v":595502.59291583055},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!I235,'delta fullnet data (TIO ext)'!I235)","v":577157.14816812426},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!J235,'delta fullnet data (TIO ext)'!J235)","v":748122.18220291776},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K235,'delta fullnet data (TIO ext)'!K235)","v":772662.94883052376},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L235,'delta fullnet data (TIO ext)'!L235)","v":650637.49080496002},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M235,'delta fullnet data (TIO ext)'!M235)","v":689419.75802427623},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N235,'delta fullnet data (TIO ext)'!N235)","v":716870.3447570533},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O235,'delta fullnet data (TIO ext)'!O235)","v":885647.26696598483},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P235,'delta fullnet data (TIO ext)'!P235)","v":921074.41859421984},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q235,'delta fullnet data (TIO ext)'!Q235)","v":957917.39506955608},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R235,'delta fullnet data (TIO ext)'!R235)","v":996232.25847150921},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S235,'delta fullnet data (TIO ext)'!S235)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T235,'delta fullnet data (TIO ext)'!T235)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U235,'delta fullnet data (TIO ext)'!U235)","v":0},{"$f":"AVERAGE(C235:E235)","v":512841.69079251046},{"$f":"AVERAGE(F235:H235)","v":641148.31225922762},{"$f":"AVERAGE(I235:K235)","v":699314.09306718863},{"$f":"AVERAGE(L235:N235)","v":685642.53119542985},{"$f":"AVERAGE(O235:Q235)","v":921546.36020992009},{"$f":"AVERAGE(R235:T235)","v":332077.41949050309},{"$f":"HLOOKUP($AB$3,$V223:$AA239,13,FALSE)","v":685642.53119542985},{"$f":"HLOOKUP($AC$3,$V223:$AA239,13,FALSE)","v":699314.09306718863}]
["West Coast","West Coast operations expenditure (net):"]
["Otago","Otago (DUNEDIN ONLY) operations expenditure (net):"]
["Southland","Southland operations expenditure (net):"]
["National","National total operations expenditure (net):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C224:C238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C224:C238)-C225-C232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!C232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!C225,0))))))","v":12452164.414917517},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D224:D238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D224:D238)-D225-D232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!D232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!D225,0))))))","v":12325155.614838343},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E224:E238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E224:E238)-E225-E232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!E232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!E225,0))))))","v":13308819.877015125},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F224:F238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F224:F238)-F225-F232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!F232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!F225,0))))))","v":14127133.281466493},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G224:G238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G224:G238)-G225-G232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!G232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!G225,0))))))","v":14435930.451853104},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H224:H238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H224:H238)-H225-H232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!H232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!H225,0))))))","v":14160373.68234914},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I224:I238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I224:I238)-I225-I232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!I232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!I225,0))))))","v":14789701.832312142},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J224:J238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J224:J238)-J225-J232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!J232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!J225,0))))))","v":14618935.891543334},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K224:K238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K224:K238)-K225-K232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!K232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!K225,0))))))","v":16238483.507310763},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L224:L238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L224:L238)-L225-L232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!L232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!L225,0))))))","v":15652906.986840013},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M224:M238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M224:M238)-M225-M232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!M232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!M225,0))))))","v":16254820.807667553},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N224:N238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N224:N238)-N225-N232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!N232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!N225,0))))))","v":18597862.31756312},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O224:O238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O224:O238)-O225-O232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!O232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!O225,0))))))","v":22221387.83255415},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P224:P238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P224:P238)-P225-P232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!P232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!P225,0))))))","v":23129377.574591931},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q224:Q238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q224:Q238)-Q225-Q232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Q232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Q225,0))))))","v":24263142.853537653},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R224:R238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R224:R238)-R225-R232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!R232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!R225,0))))))","v":24656814.094693694},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S224:S238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S224:S238)-S225-S232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!S232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!S225,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T224:T238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T224:T238)-T225-T232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!T232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!T225,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U224:U238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U224:U238)-U225-U232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!U232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!U225,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V224:V238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V224:V238)-V225-V232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!V232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!V225,0))))))","v":12695379.968923662},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W224:W238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W224:W238)-W225-W232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!W232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!W225,0))))))","v":14241145.80522291},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X224:X238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X224:X238)-X225-X232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!X232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!X225,0))))))","v":15215707.077055411},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y224:Y238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y224:Y238)-Y225-Y232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Y232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Y225,0))))))","v":16835196.704023562},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z224:Z238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z224:Z238)-Z225-Z232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Z232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Z225,0))))))","v":23204636.086894579},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA224:AA238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA224:AA238)-AA225-AA232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!AA232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!AA225,0))))))","v":8218938.0315645644},{"$f":"HLOOKUP($AB$3,$V223:$AA239,17,FALSE)","v":16835196.704023562},{"$f":"HLOOKUP($AC$3,$V223:$AA239,17,FALSE)","v":15215707.077055411}]
[null,{"$f":"VLOOKUP($B$484,$A224:$AB239,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AC239,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B240","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC240","v":{"$error":"#N/A"}}]
[null,{"$f":"B240","v":{"$error":"#N/A"}},{"$f":"C240","v":{"$error":"#N/A"}},{"$f":"D240","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!N$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!O$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!P$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!Q$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!R$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!S$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!T$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!U$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!V$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!W$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!AN$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!AO$12,0)","v":0},{"$f":"AVERAGE(C242:E242)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F242:H242)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I242:K242)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L242:N242)","v":0},{"$f":"AVERAGE(O242:Q242)","v":0},{"$f":"AVERAGE(R242:T242)","v":0},{"$f":"HLOOKUP($AB$3,$V223:$AA242,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V223:$AA242,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"RAIL PATRONAGE","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S223","v":"2025/26"},{"$f":"T223","v":"2026/27"},{"$f":"U223","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y223","v":"2018-21"},{"$f":"Z223","v":"2021-24"},{"$f":"AA223","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland total patronage:"]
["Auckland","Auckland total patronage:",8479040,9864604,10904160,10038806,11435082,13916822,16786493,19595151,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K245,'delta fullnet data (TIO ext)'!K245)","v":20962500},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L245,'delta fullnet data (TIO ext)'!L245)","v":22646911},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M245,'delta fullnet data (TIO ext)'!M245)","v":23878533},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N245,'delta fullnet data (TIO ext)'!N245)","v":25011137},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O245,'delta fullnet data (TIO ext)'!O245)","v":26482233},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P245,'delta fullnet data (TIO ext)'!P245)","v":27790215},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q245,'delta fullnet data (TIO ext)'!Q245)","v":32982147},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R245,'delta fullnet data (TIO ext)'!R245)","v":37304723},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S245,'delta fullnet data (TIO ext)'!S245)","v":40300669},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T245,'delta fullnet data (TIO ext)'!T245)","v":42743856},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U245,'delta fullnet data (TIO ext)'!U245)","v":0},{"$f":"AVERAGE(C245:E245)","v":9749268},{"$f":"AVERAGE(F245:H245)","v":11796903.333333334},{"$f":"AVERAGE(I245:K245)","v":19114714.666666668},{"$f":"AVERAGE(L245:N245)","v":23845527},{"$f":"AVERAGE(O245:Q245)","v":29084865},{"$f":"AVERAGE(R245:T245)","v":40116416},{"$f":"HLOOKUP($AB$3,$V243:$AA259,3,FALSE)","v":23845527},{"$f":"HLOOKUP($AC$3,$V243:$AA259,3,FALSE)","v":19114714.666666668}]
["Waikato","Waikato total patronage:"]
["Bay of Plenty","Bay of Plenty total patronage:"]
["Gisborne","Gisborne total patronage:"]
["Hawkes Bay","Hawkes Bay total patronage:"]
["Taranaki","Taranaki total patronage:"]
["Manawatu-Wanganui","Manawatu-Wanganui total patronage:"]
["Wellington","Wellington total patronage:",11133677,11202227,11247139,11355403,11643292,12128995,12801182,13121525,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K252,'delta fullnet data (TIO ext)'!K252)","v":12494500},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L252,'delta fullnet data (TIO ext)'!L252)","v":13585951},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M252,'delta fullnet data (TIO ext)'!M252)","v":13707423},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N252,'delta fullnet data (TIO ext)'!N252)","v":13996339},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O252,'delta fullnet data (TIO ext)'!O252)","v":14289426},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P252,'delta fullnet data (TIO ext)'!P252)","v":14605534},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q252,'delta fullnet data (TIO ext)'!Q252)","v":14897798},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R252,'delta fullnet data (TIO ext)'!R252)","v":15194244},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S252,'delta fullnet data (TIO ext)'!S252)","v":15330717},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T252,'delta fullnet data (TIO ext)'!T252)","v":15468520},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U252,'delta fullnet data (TIO ext)'!U252)","v":0},{"$f":"AVERAGE(C252:E252)","v":11194347.666666666},{"$f":"AVERAGE(F252:H252)","v":11709230},{"$f":"AVERAGE(I252:K252)","v":12805735.666666666},{"$f":"AVERAGE(L252:N252)","v":13763237.666666666},{"$f":"AVERAGE(O252:Q252)","v":14597586},{"$f":"AVERAGE(R252:T252)","v":15331160.333333334},{"$f":"HLOOKUP($AB$3,$V243:$AA259,10,FALSE)","v":13763237.666666666},{"$f":"HLOOKUP($AC$3,$V243:$AA259,10,FALSE)","v":12805735.666666666}]
["Marlborough","Marlborough total patronage:"]
["Nelson","Nelson total patronage:"]
["Canterbury","Canterbury total patronage:"]
["West Coast","West Coast total patronage:"]
["Otago","Otago (DUNEDIN ONLY) total patronage:"]
["Southland","Southland total patronage:"]
["National","National total patronage:",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C244:C258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C244:C258)-C245-C252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!C252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!C245,0))))))","v":19612717},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D244:D258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D244:D258)-D245-D252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!D252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!D245,0))))))","v":21066831},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E244:E258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E244:E258)-E245-E252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!E252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!E245,0))))))","v":22151299},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F244:F258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F244:F258)-F245-F252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!F252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!F245,0))))))","v":21394209},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G244:G258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G244:G258)-G245-G252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!G252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!G245,0))))))","v":23078374},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H244:H258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H244:H258)-H245-H252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!H252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!H245,0))))))","v":26045817},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I244:I258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I244:I258)-I245-I252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!I252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!I245,0))))))","v":29587675},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J244:J258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J244:J258)-J245-J252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!J252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!J245,0))))))","v":32716676},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K244:K258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K244:K258)-K245-K252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!K252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!K245,0))))))","v":33457000},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L244:L258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L244:L258)-L245-L252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!L252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!L245,0))))))","v":36232862},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M244:M258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M244:M258)-M245-M252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!M252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!M245,0))))))","v":37585956},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N244:N258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N244:N258)-N245-N252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!N252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!N245,0))))))","v":39007476},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O244:O258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O244:O258)-O245-O252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!O252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!O245,0))))))","v":40771659},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P244:P258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P244:P258)-P245-P252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!P252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!P245,0))))))","v":42395749},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q244:Q258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q244:Q258)-Q245-Q252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Q252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Q245,0))))))","v":47879945},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R244:R258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R244:R258)-R245-R252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!R252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!R245,0))))))","v":52498967},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S244:S258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S244:S258)-S245-S252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!S252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!S245,0))))))","v":55631386},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T244:T258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T244:T258)-T245-T252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!T252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!T245,0))))))","v":58212376},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U244:U258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U244:U258)-U245-U252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!U252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!U245,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V244:V258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V244:V258)-V245-V252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!V252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!V245,0))))))","v":20943615.666666664},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W244:W258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W244:W258)-W245-W252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!W252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!W245,0))))))","v":23506133.333333336},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X244:X258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X244:X258)-X245-X252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!X252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!X245,0))))))","v":31920450.333333336},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y244:Y258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y244:Y258)-Y245-Y252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Y252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Y245,0))))))","v":37608764.666666664},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z244:Z258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z244:Z258)-Z245-Z252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Z252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Z245,0))))))","v":43682451},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA244:AA258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA244:AA258)-AA245-AA252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!AA252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!AA245,0))))))","v":55447576.333333336},{"$f":"HLOOKUP($AB$3,$V243:$AA259,17,FALSE)","v":37608764.666666664},{"$f":"HLOOKUP($AC$3,$V243:$AA259,17,FALSE)","v":31920450.333333336}]
[null,{"$f":"VLOOKUP($B$484,$A244:$AB259,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AC259,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B260","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC260","v":{"$error":"#N/A"}}]
[null,{"$f":"B260","v":{"$error":"#N/A"}},{"$f":"C260","v":{"$error":"#N/A"}},{"$f":"D260","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!N$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!O$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!P$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!Q$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!R$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!S$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!T$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!U$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!V$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!W$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AN$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AO$8,0)","v":0},{"$f":"AVERAGE(C262:E262)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F262:H262)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I262:K262)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L262:N262)","v":0},{"$f":"AVERAGE(O262:Q262)","v":0},{"$f":"AVERAGE(R262:T262)","v":0},{"$f":"HLOOKUP($AB$3,$V243:$AA262,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V243:$AA262,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"RAIL PASSENGER KILOMETRES","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S243","v":"2025/26"},{"$f":"T243","v":"2026/27"},{"$f":"U243","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y243","v":"2018-21"},{"$f":"Z243","v":"2021-24"},{"$f":"AA243","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland passenger kilometres:"]
["Auckland","Auckland passenger kilometres:",130450086,142647712,166093024,158689294,165580031,186728067,222563399,262120352,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K265,'delta fullnet data (TIO ext)'!K265)","v":280897500},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L265,'delta fullnet data (TIO ext)'!L265)","v":310608550},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M265,'delta fullnet data (TIO ext)'!M265)","v":326244209},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N265,'delta fullnet data (TIO ext)'!N265)","v":339881187},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O265,'delta fullnet data (TIO ext)'!O265)","v":356791635},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P265,'delta fullnet data (TIO ext)'!P265)","v":370991845},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q265,'delta fullnet data (TIO ext)'!Q265)","v":424705482},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R265,'delta fullnet data (TIO ext)'!R265)","v":462385524},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S265,'delta fullnet data (TIO ext)'!S265)","v":485475183},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T265,'delta fullnet data (TIO ext)'!T265)","v":502904965},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U265,'delta fullnet data (TIO ext)'!U265)","v":0},{"$f":"AVERAGE(C265:E265)","v":146396940.66666666},{"$f":"AVERAGE(F265:H265)","v":170332464},{"$f":"AVERAGE(I265:K265)","v":255193750.33333334},{"$f":"AVERAGE(L265:N265)","v":325577982},{"$f":"AVERAGE(O265:Q265)","v":384162987.33333331},{"$f":"AVERAGE(R265:T265)","v":483588557.33333331},{"$f":"HLOOKUP($AB$3,$V263:$AA279,3,FALSE)","v":325577982},{"$f":"HLOOKUP($AC$3,$V263:$AA279,3,FALSE)","v":255193750.33333334}]
["Waikato","Waikato passenger kilometres:"]
["Bay of Plenty","Bay of Plenty passenger kilometres:"]
["Gisborne","Gisborne passenger kilometres:"]
["Hawkes Bay","Hawkes Bay passenger kilometres:"]
["Taranaki","Taranaki passenger kilometres:"]
["Manawatu-Wanganui","Manawatu-Wanganui passenger kilometres:"]
["Wellington","Wellington passenger kilometres:",259340257,260940146,267528273,269476824,274211501,290527197,305684273,311011027,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K272,'delta fullnet data (TIO ext)'!K272)","v":289562000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L272,'delta fullnet data (TIO ext)'!L272)","v":322019100},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M272,'delta fullnet data (TIO ext)'!M272)","v":324898300},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N272,'delta fullnet data (TIO ext)'!N272)","v":331746300},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O272,'delta fullnet data (TIO ext)'!O272)","v":338693200},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P272,'delta fullnet data (TIO ext)'!P272)","v":346185700},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q272,'delta fullnet data (TIO ext)'!Q272)","v":353113100},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R272,'delta fullnet data (TIO ext)'!R272)","v":360139600},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S272,'delta fullnet data (TIO ext)'!S272)","v":363374300},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T272,'delta fullnet data (TIO ext)'!T272)","v":366640600},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U272,'delta fullnet data (TIO ext)'!U272)","v":0},{"$f":"AVERAGE(C272:E272)","v":262602892},{"$f":"AVERAGE(F272:H272)","v":278071840.66666669},{"$f":"AVERAGE(I272:K272)","v":302085766.66666669},{"$f":"AVERAGE(L272:N272)","v":326221233.33333331},{"$f":"AVERAGE(O272:Q272)","v":345997333.33333331},{"$f":"AVERAGE(R272:T272)","v":363384833.33333331},{"$f":"HLOOKUP($AB$3,$V263:$AA279,10,FALSE)","v":326221233.33333331},{"$f":"HLOOKUP($AC$3,$V263:$AA279,10,FALSE)","v":302085766.66666669}]
["Marlborough","Marlborough passenger kilometres:"]
["Nelson","Nelson passenger kilometres:"]
["Canterbury","Canterbury passenger kilometres:"]
["West Coast","West Coast passenger kilometres:"]
["Otago","Otago (DUNEDIN ONLY) passenger kilometres:"]
["Southland","Southland passenger kilometres:"]
["National","National total passenger kilometres",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C264:C278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C264:C278)-C265-C272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!C272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!C265,0))))))","v":389790343},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D264:D278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D264:D278)-D265-D272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!D272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!D265,0))))))","v":403587858},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E264:E278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E264:E278)-E265-E272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!E272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!E265,0))))))","v":433621297},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F264:F278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F264:F278)-F265-F272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!F272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!F265,0))))))","v":428166118},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G264:G278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G264:G278)-G265-G272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!G272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!G265,0))))))","v":439791532},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H264:H278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H264:H278)-H265-H272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!H272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!H265,0))))))","v":477255264},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I264:I278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I264:I278)-I265-I272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!I272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!I265,0))))))","v":528247672},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J264:J278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J264:J278)-J265-J272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!J272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!J265,0))))))","v":573131379},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K264:K278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K264:K278)-K265-K272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!K272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!K265,0))))))","v":570459500},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L264:L278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L264:L278)-L265-L272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!L272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!L265,0))))))","v":632627650},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M264:M278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M264:M278)-M265-M272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!M272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!M265,0))))))","v":651142509},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N264:N278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N264:N278)-N265-N272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!N272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!N265,0))))))","v":671627487},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O264:O278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O264:O278)-O265-O272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!O272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!O265,0))))))","v":695484835},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P264:P278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P264:P278)-P265-P272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!P272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!P265,0))))))","v":717177545},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q264:Q278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q264:Q278)-Q265-Q272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Q272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Q265,0))))))","v":777818582},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R264:R278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R264:R278)-R265-R272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!R272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!R265,0))))))","v":822525124},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S264:S278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S264:S278)-S265-S272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!S272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!S265,0))))))","v":848849483},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T264:T278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T264:T278)-T265-T272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!T272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!T265,0))))))","v":869545565},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U264:U278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U264:U278)-U265-U272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!U272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!U265,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V264:V278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V264:V278)-V265-V272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!V272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!V265,0))))))","v":408999832.66666663},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W264:W278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W264:W278)-W265-W272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!W272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!W265,0))))))","v":448404304.66666669},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X264:X278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X264:X278)-X265-X272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!X272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!X265,0))))))","v":557279517},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y264:Y278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y264:Y278)-Y265-Y272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Y272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Y265,0))))))","v":651799215.33333325},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z264:Z278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z264:Z278)-Z265-Z272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Z272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Z265,0))))))","v":730160320.66666663},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA264:AA278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA264:AA278)-AA265-AA272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!AA272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!AA265,0))))))","v":846973390.66666663},{"$f":"HLOOKUP($AB$3,$V263:$AA279,17,FALSE)","v":651799215.33333325},{"$f":"HLOOKUP($AC$3,$V263:$AA279,17,FALSE)","v":557279517}]
[null,{"$f":"VLOOKUP($B$484,$A264:$AB279,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AC279,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B280","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC280","v":{"$error":"#N/A"}}]
[null,{"$f":"B280","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!N$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!O$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!P$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!Q$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!R$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!S$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!T$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!U$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!V$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!W$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AN$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AO$9,0)","v":0},{"$f":"AVERAGE(C282:E282)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F282:H282)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I282:K282)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L282:N282)","v":0},{"$f":"AVERAGE(O282:Q282)","v":0},{"$f":"AVERAGE(R282:T282)","v":0},{"$f":"HLOOKUP($AB$3,$V263:$AA282,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V263:$AA282,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"RAIL IN SERVICE VEHICLE KILOMETRES","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S263","v":"2025/26"},{"$f":"T263","v":"2026/27"},{"$f":"U263","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y263","v":"2018-21"},{"$f":"Z263","v":"2021-24"},{"$f":"AA263","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V283","v":"2009-12"},"2012-15","2015-18","2018-21","2021-24","2024-27","2018-21","2015-18","18/19 % ch","18-20 % ch"]
["Northland","Northland in service vehicle kilometres:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W284/$V284-1","v":{"$error":"#DIV/0!"}},{"$f":"X284/$V284-1","v":{"$error":"#DIV/0!"}},{"$f":"Y284/$V284-1","v":{"$error":"#DIV/0!"}},{"$f":"Z284/$V284-1","v":{"$error":"#DIV/0!"}},{"$f":"AA284/$V284-1","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$BU283:$BZ299,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU283:$BZ299,2,FALSE)","v":{"$error":"#DIV/0!"}}]
["Auckland","Auckland in service vehicle kilometres:",2596039.6666666665,2525422,2699446,2931068,3105123,3462584,3806841,3874656,5842522,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L285,'delta fullnet data (TIO ext)'!L285)","v":6370414},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M285,'delta fullnet data (TIO ext)'!M285)","v":6780565},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N285,'delta fullnet data (TIO ext)'!N285)","v":7169986},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O285,'delta fullnet data (TIO ext)'!O285)","v":7663407},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P285,'delta fullnet data (TIO ext)'!P285)","v":8118544},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q285,'delta fullnet data (TIO ext)'!Q285)","v":9716484},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R285,'delta fullnet data (TIO ext)'!R285)","v":11087072},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S285,'delta fullnet data (TIO ext)'!S285)","v":12088347},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T285,'delta fullnet data (TIO ext)'!T285)","v":12942074},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U285,'delta fullnet data (TIO ext)'!U285)","v":0},{"$f":"AVERAGE(C285:E285)","v":2606969.222222222},{"$f":"AVERAGE(F285:H285)","v":3166258.3333333335},{"$f":"AVERAGE(I285:K285)","v":4508006.333333333},{"$f":"AVERAGE(L285:N285)","v":6773655},{"$f":"AVERAGE(O285:Q285)","v":8499478.333333334},{"$f":"AVERAGE(R285:T285)","v":12039164.333333334},{"$f":"HLOOKUP($AB$3,$V283:$AA299,3,FALSE)","v":6773655},{"$f":"HLOOKUP($AC$3,$V283:$AA299,3,FALSE)","v":4508006.333333333},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W285/$V285-1","v":0.21453613887868017},0.72921348472638914,1.598287291718016,2.2602910156677045,3.6180692241049774,{"$f":"HLOOKUP($Y$3,$BU283:$BZ299,3,FALSE)","v":1.598287291718016},{"$f":"HLOOKUP($Z$3,$BU283:$BZ299,3,FALSE)","v":2.2602910156677045},{"$f":"L285/K285-1","v":9.0353446679362071E-2},{"$f":"(L285+M285+N285)/(I285+J285+K285)-1","v":0.50258329273272984}]
["Waikato","Waikato in service vehicle kilometres:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU283:$BZ299,4,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU283:$BZ299,4,FALSE)","v":{"$error":"#DIV/0!"}}]
["Bay of Plenty","Bay of Plenty in service vehicle kilometres:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU283:$BZ299,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU283:$BZ299,5,FALSE)","v":{"$error":"#DIV/0!"}}]
["Gisborne","Gisborne in service vehicle kilometres:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU283:$BZ299,6,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU283:$BZ299,6,FALSE)","v":{"$error":"#DIV/0!"}}]
["Hawkes Bay","Hawkes Bay in service vehicle kilometres:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU283:$BZ299,7,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU283:$BZ299,7,FALSE)","v":{"$error":"#DIV/0!"}}]
["Taranaki","Taranaki in service vehicle kilometres:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU283:$BZ299,8,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU283:$BZ299,8,FALSE)","v":{"$error":"#DIV/0!"}}]
["Manawatu-Wanganui","Manawatu-Wanganui in service vehicle kilometres:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU283:$BZ299,9,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU283:$BZ299,9,FALSE)","v":{"$error":"#DIV/0!"}}]
["Wellington","Wellington in service vehicle kilometres:",2738460,3268116,3306210,3413605,3411182,3580362,3455316,3373101,{"$f":"(J292+L292)/2","v":3413100.5},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L292,'delta fullnet data (TIO ext)'!L292)","v":3453100},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M292,'delta fullnet data (TIO ext)'!M292)","v":3453100},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N292,'delta fullnet data (TIO ext)'!N292)","v":3453100},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O292,'delta fullnet data (TIO ext)'!O292)","v":3552600},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P292,'delta fullnet data (TIO ext)'!P292)","v":3552600},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q292,'delta fullnet data (TIO ext)'!Q292)","v":3552600},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R292,'delta fullnet data (TIO ext)'!R292)","v":3573800},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S292,'delta fullnet data (TIO ext)'!S292)","v":3573800},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T292,'delta fullnet data (TIO ext)'!T292)","v":3573800},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U292,'delta fullnet data (TIO ext)'!U292)","v":0},{"$f":"AVERAGE(C292:E292)","v":3104262},{"$f":"AVERAGE(F292:H292)","v":3468383},{"$f":"AVERAGE(I292:K292)","v":3413839.1666666665},{"$f":"AVERAGE(L292:N292)","v":3453100},{"$f":"AVERAGE(O292:Q292)","v":3552600},{"$f":"AVERAGE(R292:T292)","v":3573800},{"$f":"HLOOKUP($AB$3,$V283:$AA299,10,FALSE)","v":3453100},{"$f":"HLOOKUP($AC$3,$V283:$AA299,10,FALSE)","v":3413839.1666666665},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11729712247226565,9.9726494305785618E-2,0.11237389112130347,0.14442659801266777,0.15125591847595343,{"$f":"HLOOKUP($Y$3,$BU283:$BZ299,10,FALSE)","v":0.11237389112130347},{"$f":"HLOOKUP($Z$3,$BU283:$BZ299,10,FALSE)","v":0.14442659801266777},{"$f":"L292/K292-1","v":1.1719402929975198E-2},{"$f":"(L292+M292+N292)/(I292+J292+K292)-1","v":1.1500492968937515E-2}]
["Marlborough","Marlborough in service vehicle kilometres:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU283:$BZ299,11,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU283:$BZ299,11,FALSE)","v":{"$error":"#DIV/0!"}}]
["Nelson","Nelson in service vehicle kilometres:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU283:$BZ299,12,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU283:$BZ299,12,FALSE)","v":{"$error":"#DIV/0!"}}]
["Canterbury","Canterbury in service vehicle kilometres:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU283:$BZ299,13,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU283:$BZ299,13,FALSE)","v":{"$error":"#DIV/0!"}}]
["West Coast","West Coast in service vehicle kilometres:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU283:$BZ299,14,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU283:$BZ299,14,FALSE)","v":{"$error":"#DIV/0!"}}]
["Otago","Otago (DUNEDIN ONLY) in service vehicle kilometres:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU283:$BZ299,15,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU283:$BZ299,15,FALSE)","v":{"$error":"#DIV/0!"}}]
["Southland","Southland in service vehicle kilometres:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU283:$BZ299,16,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU283:$BZ299,16,FALSE)","v":{"$error":"#DIV/0!"}}]
["National","National total in service vehicle kilometres",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C284:C298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C284:C298)-C285-C292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!C292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!C285,0))))))","v":5334499.666666666},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D284:D298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D284:D298)-D285-D292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!D292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!D285,0))))))","v":5793538},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E284:E298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E284:E298)-E285-E292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!E292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!E285,0))))))","v":6005656},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F284:F298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F284:F298)-F285-F292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!F292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!F285,0))))))","v":6344673},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G284:G298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G284:G298)-G285-G292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!G292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!G285,0))))))","v":6516305},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H284:H298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H284:H298)-H285-H292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!H292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!H285,0))))))","v":7042946},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I284:I298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I284:I298)-I285-I292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!I292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!I285,0))))))","v":7262157},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J284:J298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J284:J298)-J285-J292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!J292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!J285,0))))))","v":7247757},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K284:K298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K284:K298)-K285-K292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!K292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!K285,0))))))","v":9255622.5},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L284:L298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L284:L298)-L285-L292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!L292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!L285,0))))))","v":9823514},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M284:M298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M284:M298)-M285-M292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!M292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!M285,0))))))","v":10233665},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N284:N298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N284:N298)-N285-N292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!N292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!N285,0))))))","v":10623086},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O284:O298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O284:O298)-O285-O292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!O292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!O285,0))))))","v":11216007},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P284:P298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P284:P298)-P285-P292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!P292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!P285,0))))))","v":11671144},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q284:Q298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q284:Q298)-Q285-Q292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Q292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Q285,0))))))","v":13269084},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R284:R298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R284:R298)-R285-R292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!R292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!R285,0))))))","v":14660872},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S284:S298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S284:S298)-S285-S292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!S292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!S285,0))))))","v":15662147},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T284:T298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T284:T298)-T285-T292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!T292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!T285,0))))))","v":16515874},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U284:U298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U284:U298)-U285-U292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!U292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!U285,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V284:V298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V284:V298)-V285-V292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!V292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!V285,0))))))","v":5711231.222222222},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W284:W298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W284:W298)-W285-W292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!W292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!W285,0))))))","v":6634641.333333334},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X284:X298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X284:X298)-X285-X292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!X292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!X285,0))))))","v":7921845.5},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y284:Y298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y284:Y298)-Y285-Y292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Y292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Y285,0))))))","v":10226755},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z284:Z298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z284:Z298)-Z285-Z292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Z292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Z285,0))))))","v":12052078.333333334},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA284:AA298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA284:AA298)-AA285-AA292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!AA292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!AA285,0))))))","v":15612964.333333334},{"$f":"HLOOKUP($AB$3,$V283:$AA299,17,FALSE)","v":10226755},{"$f":"HLOOKUP($AC$3,$V283:$AA299,17,FALSE)","v":7921845.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1616831949507056,0.38706439850943997,0.79063928636053404,1.1102417087298226,1.7337300357554741,{"$f":"HLOOKUP($Y$3,$BU283:$BZ299,17,FALSE)","v":0.79063928636053404},{"$f":"HLOOKUP($Z$3,$BU283:$BZ299,17,FALSE)","v":1.1102417087298226}]
[null,{"$f":"VLOOKUP($B$484,$A284:$AB299,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AC299,29,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP($B$1,$A284:$CB299,79,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$1,$A284:$CB299,80,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B300","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC300","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$BU283:$BZ301,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$BU283:$BZ301,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B300","v":{"$error":"#N/A"}},{"$f":"C300","v":{"$error":"#N/A"}},{"$f":"D300","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!N$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!O$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!P$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!Q$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!R$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!S$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!T$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!U$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!V$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!W$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AN$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AO$10,0)","v":0},{"$f":"AVERAGE(C302:E302)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F302:H302)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I302:K302)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L302:N302)","v":0},{"$f":"AVERAGE(O302:Q302)","v":0},{"$f":"AVERAGE(R302:T302)","v":0},{"$f":"HLOOKUP($AB$3,$V283:$AA302,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V283:$AA302,20,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$BU283:$BZ330,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$BU283:$BZ302,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"RAIL SERVICE FARE REVENUE (TOTAL)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S283","v":"2025/26"},{"$f":"T283","v":"2026/27"},{"$f":"U283","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y283","v":"2018-21"},{"$f":"Z283","v":"2021-24"},{"$f":"AA283","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland fare revenue (total):"]
["Auckland","Auckland fare revenue (total):",21079066,25097462.418695651,28112027.152608696,28302214.591304347,31802365.620869566,39649605,46566560,49672674,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K305,'delta fullnet data (TIO ext)'!K305)","v":54308416.700000003},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L305,'delta fullnet data (TIO ext)'!L305)","v":56463721},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M305,'delta fullnet data (TIO ext)'!M305)","v":60421847},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N305,'delta fullnet data (TIO ext)'!N305)","v":64141878},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O305,'delta fullnet data (TIO ext)'!O305)","v":68810687},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P305,'delta fullnet data (TIO ext)'!P305)","v":73188000},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q305,'delta fullnet data (TIO ext)'!Q305)","v":87745586},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R305,'delta fullnet data (TIO ext)'!R305)","v":100436086},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S305,'delta fullnet data (TIO ext)'!S305)","v":109945087},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T305,'delta fullnet data (TIO ext)'!T305)","v":118218239},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U305,'delta fullnet data (TIO ext)'!U305)","v":0},{"$f":"AVERAGE(C305:E305)","v":24762851.857101452},{"$f":"AVERAGE(F305:H305)","v":33251395.070724636},{"$f":"AVERAGE(I305:K305)","v":50182550.233333327},{"$f":"AVERAGE(L305:N305)","v":60342482},{"$f":"AVERAGE(O305:Q305)","v":76581424.333333328},{"$f":"AVERAGE(R305:T305)","v":109533137.33333333},{"$f":"HLOOKUP($AB$3,$V303:$AA319,3,FALSE)","v":60342482},{"$f":"HLOOKUP($AC$3,$V303:$AA319,3,FALSE)","v":50182550.233333327}]
["Waikato","Waikato fare revenue (total):"]
["Bay of Plenty","Bay of Plenty fare revenue (total):"]
["Gisborne","Gisborne fare revenue (total):"]
["Hawkes Bay","Hawkes Bay fare revenue (total):"]
["Taranaki","Taranaki fare revenue (total):"]
["Manawatu-Wanganui","Manawatu-Wanganui fare revenue (total):"]
["Wellington","Wellington fare revenue (total):",34984641,36366051.59405797,39427762.71956522,42159594.705652177,43359780.784782611,45310442,48117760,50454740,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K312,'delta fullnet data (TIO ext)'!K312)","v":49729161.190825671},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L312,'delta fullnet data (TIO ext)'!L312)","v":54108038},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M312,'delta fullnet data (TIO ext)'!M312)","v":56283625},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N312,'delta fullnet data (TIO ext)'!N312)","v":58548247},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O312,'delta fullnet data (TIO ext)'!O312)","v":60965525},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P312,'delta fullnet data (TIO ext)'!P312)","v":63484222},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q312,'delta fullnet data (TIO ext)'!Q312)","v":66173627},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R312,'delta fullnet data (TIO ext)'!R312)","v":68978644},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S312,'delta fullnet data (TIO ext)'!S312)","v":71974908},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T312,'delta fullnet data (TIO ext)'!T312)","v":75103071},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U312,'delta fullnet data (TIO ext)'!U312)","v":0},{"$f":"AVERAGE(C312:E312)","v":36926151.771207727},{"$f":"AVERAGE(F312:H312)","v":43609939.163478263},{"$f":"AVERAGE(I312:K312)","v":49433887.063608557},{"$f":"AVERAGE(L312:N312)","v":56313303.333333336},{"$f":"AVERAGE(O312:Q312)","v":63541124.666666664},{"$f":"AVERAGE(R312:T312)","v":72018874.333333328},{"$f":"HLOOKUP($AB$3,$V303:$AA319,10,FALSE)","v":56313303.333333336},{"$f":"HLOOKUP($AC$3,$V303:$AA319,10,FALSE)","v":49433887.063608557}]
["Marlborough","Marlborough fare revenue (total):"]
["Nelson","Nelson fare revenue (total):"]
["Canterbury","Canterbury fare revenue (total):"]
["West Coast","West Coast fare revenue (total):"]
["Otago","Otago (DUNEDIN ONLY) fare revenue (total):"]
["Southland","Southland fare revenue (total):"]
["National","National total fare revenue (total):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C304:C318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C304:C318)-C305-C312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!C312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!C305,0))))))","v":56063707},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D304:D318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D304:D318)-D305-D312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!D312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!D305,0))))))","v":61463514.012753621},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E304:E318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E304:E318)-E305-E312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!E312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!E305,0))))))","v":67539789.87217392},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F304:F318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F304:F318)-F305-F312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!F312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!F305,0))))))","v":70461809.296956524},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G304:G318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G304:G318)-G305-G312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!G312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!G305,0))))))","v":75162146.40565218},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H304:H318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H304:H318)-H305-H312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!H312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!H305,0))))))","v":84960047},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I304:I318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I304:I318)-I305-I312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!I312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!I305,0))))))","v":94684320},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J304:J318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J304:J318)-J305-J312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!J312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!J305,0))))))","v":100127414},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K304:K318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K304:K318)-K305-K312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!K312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!K305,0))))))","v":104037577.89082567},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L304:L318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L304:L318)-L305-L312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!L312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!L305,0))))))","v":110571759},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M304:M318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M304:M318)-M305-M312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!M312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!M305,0))))))","v":116705472},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N304:N318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N304:N318)-N305-N312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!N312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!N305,0))))))","v":122690125},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O304:O318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O304:O318)-O305-O312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!O312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!O305,0))))))","v":129776212},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P304:P318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P304:P318)-P305-P312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!P312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!P305,0))))))","v":136672222},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q304:Q318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q304:Q318)-Q305-Q312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Q312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Q305,0))))))","v":153919213},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R304:R318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R304:R318)-R305-R312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!R312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!R305,0))))))","v":169414730},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S304:S318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S304:S318)-S305-S312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!S312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!S305,0))))))","v":181919995},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T304:T318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T304:T318)-T305-T312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!T312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!T305,0))))))","v":193321310},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U304:U318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U304:U318)-U305-U312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!U312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!U305,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V304:V318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V304:V318)-V305-V312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!V312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!V305,0))))))","v":61689003.628309175},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W304:W318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W304:W318)-W305-W312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!W312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!W305,0))))))","v":76861334.234202892},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X304:X318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X304:X318)-X305-X312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!X312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!X305,0))))))","v":99616437.296941876},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y304:Y318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y304:Y318)-Y305-Y312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Y312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Y305,0))))))","v":116655785.33333334},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z304:Z318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z304:Z318)-Z305-Z312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Z312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Z305,0))))))","v":140122549},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA304:AA318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA304:AA318)-AA305-AA312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!AA312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!AA305,0))))))","v":181552011.66666666},{"$f":"HLOOKUP($AB$3,$V303:$AA319,17,FALSE)","v":116655785.33333334},{"$f":"HLOOKUP($AC$3,$V303:$AA319,17,FALSE)","v":99616437.296941876}]
[null,{"$f":"VLOOKUP($B$484,$A304:$AB319,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AC319,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B320","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC320","v":{"$error":"#N/A"}}]
[null,{"$f":"B320","v":{"$error":"#N/A"}},{"$f":"C320","v":{"$error":"#N/A"}},{"$f":"D320","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!N$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!O$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!P$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!Q$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!R$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!S$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!T$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!U$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!V$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!W$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AN$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AO$13,0)","v":0},{"$f":"AVERAGE(C322:E322)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F322:H322)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I322:K322)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L322:N322)","v":0},{"$f":"AVERAGE(O322:Q322)","v":0},{"$f":"AVERAGE(R322:T322)","v":0},{"$f":"HLOOKUP($AB$3,$V303:$AA322,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V303:$AA322,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"RAIL SERVICE EXPENDITURE (NET)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S303","v":"2025/26"},{"$f":"T303","v":"2026/27"},{"$f":"U303","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y303","v":"2018-21"},{"$f":"Z303","v":"2021-24"},{"$f":"AA303","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"18/19 % ch","18-20 % ch"]
["Northland","Northland services expenditure (net):"]
["Auckland","Auckland services expenditure (net):",{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'data \"live\" (TIO)'!C709,'data \"live\" (TIO)'!C704)","v":56029391.833026581},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'data \"live\" (TIO)'!D709,'data \"live\" (TIO)'!D704)","v":54619179.772579998},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'data \"live\" (TIO)'!E709,'data \"live\" (TIO)'!E704)","v":79345137.333333343},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'data \"live\" (TIO)'!F709,'data \"live\" (TIO)'!F704)","v":80033963},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'data \"live\" (TIO)'!G709,'data \"live\" (TIO)'!G704)","v":89524776},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'data \"live\" (TIO)'!H709,'data \"live\" (TIO)'!H704)","v":85099278},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'data \"live\" (TIO)'!I709,'data \"live\" (TIO)'!I704)","v":76791973},78060271,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K325,'delta fullnet data (TIO ext)'!K325)","v":111109387},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L325,'delta fullnet data (TIO ext)'!L325)","v":91708365},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M325,'delta fullnet data (TIO ext)'!M325)","v":88879880},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N325,'delta fullnet data (TIO ext)'!N325)","v":89337425},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O325,'delta fullnet data (TIO ext)'!O325)","v":85036285},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P325,'delta fullnet data (TIO ext)'!P325)","v":80311607},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q325,'delta fullnet data (TIO ext)'!Q325)","v":87287395},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R325,'delta fullnet data (TIO ext)'!R325)","v":74691635},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S325,'delta fullnet data (TIO ext)'!S325)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T325,'delta fullnet data (TIO ext)'!T325)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U325,'delta fullnet data (TIO ext)'!U325)","v":0},{"$f":"AVERAGE(C325:E325)","v":63331236.312979974},{"$f":"AVERAGE(F325:H325)","v":84886005.666666672},{"$f":"AVERAGE(I325:K325)","v":88653877},{"$f":"AVERAGE(L325:N325)","v":89975223.333333328},{"$f":"AVERAGE(O325:Q325)","v":84211762.333333328},{"$f":"AVERAGE(R325:T325)","v":24897211.666666668},{"$f":"HLOOKUP($AB$3,$V323:$AA339,3,FALSE)","v":89975223.333333328},{"$f":"HLOOKUP($AC$3,$V323:$AA339,3,FALSE)","v":88653877},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L325/K325-1","v":-0.17461190745296795},{"$f":"(L325+M325+N325)/(I325+J325+K325)-1","v":1.4904552153238937E-2}]
["Waikato","Waikato services expenditure (net):"]
["Bay of Plenty","Bay of Plenty services expenditure (net):"]
["Gisborne","Gisborne services expenditure (net):"]
["Hawkes Bay","Hawkes Bay services expenditure (net):"]
["Taranaki","Taranaki services expenditure (net):"]
["Manawatu-Wanganui","Manawatu-Wanganui services expenditure (net):",null,null,null,null,null,null,null,24009]
["Wellington","Wellington services expenditure (net):",{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'data \"live\" (TIO)'!C720,'data \"live\" (TIO)'!C715)","v":29511655.716159377},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'data \"live\" (TIO)'!D720,'data \"live\" (TIO)'!D715)","v":32238759.075761013},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'data \"live\" (TIO)'!E720,'data \"live\" (TIO)'!E715)","v":40246540.219635859},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'data \"live\" (TIO)'!F720,'data \"live\" (TIO)'!F715)","v":33687609},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'data \"live\" (TIO)'!G720,'data \"live\" (TIO)'!G715)","v":33611303},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'data \"live\" (TIO)'!H720,'data \"live\" (TIO)'!H715)","v":33882620},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'data \"live\" (TIO)'!I720,'data \"live\" (TIO)'!I715)","v":38844475},41480202,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K332,'delta fullnet data (TIO ext)'!K332)","v":56772508.461868979},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L332,'delta fullnet data (TIO ext)'!L332)","v":61097676},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M332,'delta fullnet data (TIO ext)'!M332)","v":57929828},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N332,'delta fullnet data (TIO ext)'!N332)","v":54613329},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O332,'delta fullnet data (TIO ext)'!O332)","v":59053860},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P332,'delta fullnet data (TIO ext)'!P332)","v":53935642},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q332,'delta fullnet data (TIO ext)'!Q332)","v":53669970},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R332,'delta fullnet data (TIO ext)'!R332)","v":54531295},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S332,'delta fullnet data (TIO ext)'!S332)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T332,'delta fullnet data (TIO ext)'!T332)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U332,'delta fullnet data (TIO ext)'!U332)","v":0},{"$f":"AVERAGE(C332:E332)","v":33998985.003852084},{"$f":"AVERAGE(F332:H332)","v":33727177.333333336},{"$f":"AVERAGE(I332:K332)","v":45699061.820622988},{"$f":"AVERAGE(L332:N332)","v":57880277.666666664},{"$f":"AVERAGE(O332:Q332)","v":55553157.333333336},{"$f":"AVERAGE(R332:T332)","v":18177098.333333332},{"$f":"HLOOKUP($AB$3,$V323:$AA339,10,FALSE)","v":57880277.666666664},{"$f":"HLOOKUP($AC$3,$V323:$AA339,10,FALSE)","v":45699061.820622988},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L332/K332-1","v":7.6184189413367243E-2},{"$f":"(L332+M332+N332)/(I332+J332+K332)-1","v":0.26655286477996265}]
["Marlborough","Marlborough services expenditure (net):"]
["Nelson","Nelson services expenditure (net):"]
["Canterbury","Canterbury services expenditure (net):"]
["West Coast","West Coast services expenditure (net):"]
["Otago","Otago (DUNEDIN ONLY) services expenditure (net):"]
["Southland","Southland services expenditure (net):"]
["National","National total services expenditure (net):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C324:C338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C324:C338)-C325-C332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!C332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!C325,0))))))","v":85541047.549185961},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D324:D338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D324:D338)-D325-D332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!D332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!D325,0))))))","v":86857938.848341018},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E324:E338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E324:E338)-E325-E332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!E332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!E325,0))))))","v":119591677.5529692},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F324:F338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F324:F338)-F325-F332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!F332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!F325,0))))))","v":113721572},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G324:G338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G324:G338)-G325-G332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!G332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!G325,0))))))","v":123136079},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H324:H338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H324:H338)-H325-H332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!H332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!H325,0))))))","v":118981898},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I324:I338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I324:I338)-I325-I332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!I332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!I325,0))))))","v":115636448},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J324:J338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J324:J338)-J325-J332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!J332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!J325,0))))))","v":119564482},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K324:K338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K324:K338)-K325-K332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!K332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!K325,0))))))","v":167881895.46186897},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L324:L338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L324:L338)-L325-L332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!L332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!L325,0))))))","v":152806041},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M324:M338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M324:M338)-M325-M332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!M332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!M325,0))))))","v":146809708},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N324:N338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N324:N338)-N325-N332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!N332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!N325,0))))))","v":143950754},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O324:O338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O324:O338)-O325-O332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!O332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!O325,0))))))","v":144090145},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P324:P338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P324:P338)-P325-P332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!P332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!P325,0))))))","v":134247249},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q324:Q338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q324:Q338)-Q325-Q332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Q332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Q325,0))))))","v":140957365},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R324:R338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R324:R338)-R325-R332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!R332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!R325,0))))))","v":129222930},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S324:S338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S324:S338)-S325-S332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!S332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!S325,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T324:T338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T324:T338)-T325-T332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!T332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!T325,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U324:U338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U324:U338)-U325-U332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!U332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!U325,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V324:V338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V324:V338)-V325-V332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!V332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!V325,0))))))","v":97330221.316832066},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W324:W338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W324:W338)-W325-W332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!W332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!W325,0))))))","v":118613183},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X324:X338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X324:X338)-X325-X332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!X332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!X325,0))))))","v":134352938.82062298},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y324:Y338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y324:Y338)-Y325-Y332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Y332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Y325,0))))))","v":147855501},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z324:Z338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z324:Z338)-Z325-Z332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Z332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Z325,0))))))","v":139764919.66666666},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA324:AA338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA324:AA338)-AA325-AA332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!AA332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!AA325,0))))))","v":43074310},{"$f":"HLOOKUP($AB$3,$V323:$AA339,17,FALSE)","v":147855501},{"$f":"HLOOKUP($AC$3,$V323:$AA339,17,FALSE)","v":134352938.82062298}]
[null,{"$f":"VLOOKUP($B$484,$A324:$AB339,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AC339,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B340","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC340","v":{"$error":"#N/A"}}]
[null,{"$f":"B340","v":{"$error":"#N/A"}},{"$f":"C340","v":{"$error":"#N/A"}},{"$f":"D340","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!N$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!O$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!P$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!Q$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!R$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!S$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!T$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!U$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!V$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!W$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AN$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AO$11,0)","v":0},{"$f":"AVERAGE(C342:E342)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F342:H342)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I342:K342)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L342:N342)","v":0},{"$f":"AVERAGE(O342:Q342)","v":0},{"$f":"AVERAGE(R342:T342)","v":0},{"$f":"HLOOKUP($AB$3,$V323:$AA342,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V323:$AA342,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"RAIL SERVICE/ OPERATIONS EXPENDITURE (NET)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S323","v":"2025/26"},{"$f":"T323","v":"2026/27"},{"$f":"U323","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y323","v":"2018-21"},{"$f":"Z323","v":"2021-24"},{"$f":"AA323","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland operations expenditure (net):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(C344:E344)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(F344:H344)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(I344:K344)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(L344:N344)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(O344:Q344)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(R344:T344)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AB$3,$V343:$AA359,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,2,FALSE)","v":{"$error":"#DIV/0!"}}]
["Auckland","Auckland operations expenditure (net):",{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'data \"live\" (TIO)'!C710,'data \"live\" (TIO)'!C705)","v":57640530.91806975},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'data \"live\" (TIO)'!D710,'data \"live\" (TIO)'!D705)","v":58033859.68973624},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'data \"live\" (TIO)'!E710,'data \"live\" (TIO)'!E705)","v":82502575.819001794},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'data \"live\" (TIO)'!F710,'data \"live\" (TIO)'!F705)","v":86206103.147458568},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'data \"live\" (TIO)'!G710,'data \"live\" (TIO)'!G705)","v":96694970.882124603},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'data \"live\" (TIO)'!H710,'data \"live\" (TIO)'!H705)","v":94107767.871970594},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'data \"live\" (TIO)'!I710,'data \"live\" (TIO)'!I705)","v":87932947.904229},90332573.980283007,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K345,'delta fullnet data (TIO ext)'!K345)","v":123385648.88735271},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L345,'delta fullnet data (TIO ext)'!L345)","v":105001254.40841548},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M345,'delta fullnet data (TIO ext)'!M345)","v":103785793.37620716},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N345,'delta fullnet data (TIO ext)'!N345)","v":107955967.54147537},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O345,'delta fullnet data (TIO ext)'!O345)","v":105627996.24249166},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P345,'delta fullnet data (TIO ext)'!P345)","v":104499144.84442194},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q345,'delta fullnet data (TIO ext)'!Q345)","v":114819928.0554865},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R345,'delta fullnet data (TIO ext)'!R345)","v":83698922.371529311},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S345,'delta fullnet data (TIO ext)'!S345)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T345,'delta fullnet data (TIO ext)'!T345)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U345,'delta fullnet data (TIO ext)'!U345)","v":0},66058988.808935933,92336280.633851245,100550390.25728823,{"$f":"AVERAGE(L345:N345)","v":105581005.10869934},108315689.71413337,27899640.790509772,{"$f":"HLOOKUP($AB$3,$V343:$AA359,3,FALSE)","v":105581005.10869934},{"$f":"HLOOKUP($AC$3,$V343:$AA359,3,FALSE)","v":100550390.25728823}]
["Waikato","Waikato operations expenditure (net):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($AB$3,$V343:$AA359,4,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,4,FALSE)","v":{"$error":"#DIV/0!"}}]
["Bay of Plenty","Bay of Plenty operations expenditure (net):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($AB$3,$V343:$AA359,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,5,FALSE)","v":{"$error":"#DIV/0!"}}]
["Gisborne","Gisborne operations expenditure (net):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($AB$3,$V343:$AA359,6,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,6,FALSE)","v":{"$error":"#DIV/0!"}}]
["Hawkes Bay","Hawkes Bay operations expenditure (net):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($AB$3,$V343:$AA359,7,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,7,FALSE)","v":{"$error":"#DIV/0!"}}]
["Taranaki","Taranaki operations expenditure (net):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($AB$3,$V343:$AA359,8,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,8,FALSE)","v":{"$error":"#DIV/0!"}}]
["Manawatu-Wanganui","Manawatu-Wanganui operations expenditure (net):",null,null,null,null,null,null,null,24009,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},24009,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($AB$3,$V343:$AA359,9,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,9,FALSE)","v":24009}]
["Wellington","Wellington operations expenditure (net):",{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'data \"live\" (TIO)'!C721,'data \"live\" (TIO)'!C716)","v":30525553.691187017},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'data \"live\" (TIO)'!D721,'data \"live\" (TIO)'!D716)","v":33238146.941655695},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'data \"live\" (TIO)'!E721,'data \"live\" (TIO)'!E716)","v":41969458.550762467},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'data \"live\" (TIO)'!F721,'data \"live\" (TIO)'!F716)","v":37782882.117385648},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'data \"live\" (TIO)'!G721,'data \"live\" (TIO)'!G716)","v":38176072.699729815},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'data \"live\" (TIO)'!H721,'data \"live\" (TIO)'!H716)","v":38830433.630023658},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'data \"live\" (TIO)'!I721,'data \"live\" (TIO)'!I716)","v":44170541.609418482},47148757.600194156,{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!K352,'delta fullnet data (TIO ext)'!K352)","v":65162416.542169511},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!L352,'delta fullnet data (TIO ext)'!L352)","v":70207076.739783332},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!M352,'delta fullnet data (TIO ext)'!M352)","v":67220077.77452895},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!N352,'delta fullnet data (TIO ext)'!N352)","v":62546538.172607936},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!O352,'delta fullnet data (TIO ext)'!O352)","v":66993386.113584213},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!P352,'delta fullnet data (TIO ext)'!P352)","v":61959990.016961791},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!Q352,'delta fullnet data (TIO ext)'!Q352)","v":62154631.701834694},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!R352,'delta fullnet data (TIO ext)'!R352)","v":56868198.980194874},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!S352,'delta fullnet data (TIO ext)'!S352)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!T352,'delta fullnet data (TIO ext)'!T352)","v":0},{"$f":"IF('overview & guide'!$J$29='overview & guide'!$CD$36,'data \"historic\" (TIO)'!U352,'delta fullnet data (TIO ext)'!U352)","v":0},35244386.394535057,38263129.482379705,52160571.917260714,66657897.562306732,63702669.27746024,18956066.326731626,{"$f":"HLOOKUP($AB$3,$V343:$AA359,10,FALSE)","v":66657897.562306732},{"$f":"HLOOKUP($AC$3,$V343:$AA359,10,FALSE)","v":52160571.917260714}]
["Marlborough","Marlborough operations expenditure (net):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($AB$3,$V343:$AA359,11,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,11,FALSE)","v":{"$error":"#DIV/0!"}}]
["Nelson","Nelson operations expenditure (net):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($AB$3,$V343:$AA359,12,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,12,FALSE)","v":{"$error":"#DIV/0!"}}]
["Canterbury","Canterbury operations expenditure (net):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($AB$3,$V343:$AA359,13,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,13,FALSE)","v":{"$error":"#DIV/0!"}}]
["West Coast","West Coast operations expenditure (net):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($AB$3,$V343:$AA359,14,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,14,FALSE)","v":{"$error":"#DIV/0!"}}]
["Otago","Otago (DUNEDIN ONLY) operations expenditure (net):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($AB$3,$V343:$AA359,15,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,15,FALSE)","v":{"$error":"#DIV/0!"}}]
["Southland","Southland operations expenditure (net):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($AB$3,$V343:$AA359,16,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,16,FALSE)","v":{"$error":"#DIV/0!"}}]
["National","National total operations expenditure (net):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C344:C358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C344:C358)-C345-C352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!C352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!C345,0))))))","v":88166084.609256774},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D344:D358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D344:D358)-D345-D352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!D352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!D345,0))))))","v":91272006.631391943},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E344:E358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E344:E358)-E345-E352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!E352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!E345,0))))))","v":124472034.36976427},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F344:F358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F344:F358)-F345-F352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!F352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!F345,0))))))","v":123988985.26484421},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G344:G358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G344:G358)-G345-G352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!G352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!G345,0))))))","v":134871043.5818544},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H344:H358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H344:H358)-H345-H352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!H352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!H345,0))))))","v":132938201.50199425},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I344:I358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I344:I358)-I345-I352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!I352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!I345,0))))))","v":132103489.51364748},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J344:J358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J344:J358)-J345-J352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!J352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!J345,0))))))","v":137505340.58047718},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K344:K358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K344:K358)-K345-K352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!K352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!K345,0))))))","v":188548065.42952222},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L344:L358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L344:L358)-L345-L352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!L352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!L345,0))))))","v":175208331.14819881},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M344:M358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M344:M358)-M345-M352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!M352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!M345,0))))))","v":171005871.15073609},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N344:N358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N344:N358)-N345-N352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!N352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!N345,0))))))","v":170502505.71408331},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O344:O358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O344:O358)-O345-O352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!O352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!O345,0))))))","v":172621382.35607588},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P344:P358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P344:P358)-P345-P352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!P352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!P345,0))))))","v":166459134.86138374},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q344:Q358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q344:Q358)-Q345-Q352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Q352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Q345,0))))))","v":176974559.75732118},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R344:R358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R344:R358)-R345-R352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!R352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!R345,0))))))","v":140567121.35172418},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S344:S358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S344:S358)-S345-S352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!S352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!S345,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T344:T358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T344:T358)-T345-T352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!T352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!T345,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U344:U358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U344:U358)-U345-U352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!U352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!U345,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V344:V358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V344:V358)-V345-V352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!V352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!V345,0))))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W344:W358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W344:W358)-W345-W352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!W352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!W345,0))))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X344:X358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X344:X358)-X345-X352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!X352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!X345,0))))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y344:Y358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y344:Y358)-Y345-Y352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Y352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Y345,0))))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z344:Z358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z344:Z358)-Z345-Z352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Z352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Z345,0))))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA344:AA358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA344:AA358)-AA345-AA352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!AA352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!AA345,0))))))","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AB$3,$V343:$AA359,17,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,17,FALSE)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"VLOOKUP($B$484,$A344:$AB359,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AC359,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B360","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC360","v":{"$error":"#N/A"}}]
[null,{"$f":"B360","v":{"$error":"#N/A"}},{"$f":"C360","v":{"$error":"#N/A"}},{"$f":"D360","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!N$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!O$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!P$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!Q$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!R$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!S$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!T$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!U$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!V$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!W$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AN$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AO$12,0)","v":0},{"$f":"AVERAGE(C362:E362)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F362:H362)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I362:K362)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L362:N362)","v":0},{"$f":"AVERAGE(O362:Q362)","v":0},{"$f":"AVERAGE(R362:T362)","v":0},{"$f":"HLOOKUP($AB$3,$V343:$AA362,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V343:$AA362,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"NETWORK PATRONAGE","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S343","v":"2025/26"},{"$f":"T343","v":"2026/27"},{"$f":"U343","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y343","v":"2018-21"},{"$f":"Z343","v":"2021-24"},{"$f":"AA343","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland total patronage:",{"$f":"C4+C124+C244","v":289485},287006,305735,305737,323553,312821,318249,320022,364162,326796,324918,323100,326331,329594,332891,336219,{"$f":"S4+S124+S244","v":339581},342977,0,{"$f":"AVERAGE(C364:E364)","v":294075.33333333331},{"$f":"AVERAGE(F364:H364)","v":314037},{"$f":"AVERAGE(I364:K364)","v":334144.33333333331},{"$f":"AVERAGE(L364:N364)","v":324938},{"$f":"AVERAGE(O364:Q364)","v":329605.33333333331},{"$f":"AVERAGE(R364:T364)","v":339592.33333333331},{"$f":"HLOOKUP($AB$3,$V363:$AA379,2,FALSE)","v":324938},{"$f":"HLOOKUP($AC$3,$V363:$AA379,2,FALSE)","v":334144.33333333331}]
["Auckland","Auckland total patronage:",{"$f":"C5+C125+C245","v":60618292},65763655,70780980,68525936,72396736,79249549,82904160,88441958,91202702.049999997,96759765.465399995,100966824.127142,105105701.69193587,109771328.75491726,114243992.82292143,122615085.09216501,130268057.50654945,{"$f":"S5+S125+S245","v":127852519},133254636,0,65720975.666666664,73390740.333333328,87516273.350000009,{"$f":"AVERAGE(L365:N365)","v":100944097.09482594},115543468.89000124,130458404.16884983,{"$f":"HLOOKUP($AB$3,$V363:$AA379,3,FALSE)","v":100944097.09482594},{"$f":"HLOOKUP($AC$3,$V363:$AA379,3,FALSE)","v":87516273.350000009}]
["Waikato","Waikato total patronage:",{"$f":"C6+C126+C246","v":4323384},4338802,4466401,4322894,4370780,4341361,4085467,3988518,5270295,4126281,4163359,4200810,4238633,4276836,4315420,4354390,{"$f":"S6+S126+S246","v":4393750},4433503,0,4376195.666666667,4345011.666666667,4448093.333333333,4163483.3333333335,4276963,4393881,{"$f":"HLOOKUP($AB$3,$V363:$AA379,4,FALSE)","v":4163483.3333333335},{"$f":"HLOOKUP($AC$3,$V363:$AA379,4,FALSE)","v":4448093.333333333}]
["Bay of Plenty","Bay of Plenty total patronage:",{"$f":"C7+C127+C247","v":2175375},2508000,2878156,2880765,3035008,3138381,3352802,3173207,3276630.5,3134197,3134197,3134197,3134197,3134197,3134197,3134197,{"$f":"S7+S127+S247","v":3134197},3134197,0,2520510.3333333335,3018051.3333333335,3267546.5,3134197,3134197,3134197,{"$f":"HLOOKUP($AB$3,$V363:$AA379,5,FALSE)","v":3134197},{"$f":"HLOOKUP($AC$3,$V363:$AA379,5,FALSE)","v":3267546.5}]
["Gisborne","Gisborne total patronage:",{"$f":"C8+C128+C248","v":136020},152258,157596,157008,139473,138261,146129,142373,139500,155500,155500,155500,155500,155650,155650,155650,{"$f":"S8+S128+S248","v":155800},155800,0,148624.66666666666,144914,142667.33333333334,155500,155600,155750,{"$f":"HLOOKUP($AB$3,$V363:$AA379,6,FALSE)","v":155500},{"$f":"HLOOKUP($AC$3,$V363:$AA379,6,FALSE)","v":142667.33333333334}]
["Hawkes Bay","Hawkes Bay total patronage:",{"$f":"C9+C129+C249","v":480113},554647,681566,761392,799845,744381,694557,688151,865200,713084,726822,734913,742262,749685,756334,763898,{"$f":"S9+S129+S249","v":771537},779253,0,572108.66666666663,768539.33333333337,749302.66666666663,724939.66666666663,749427,771562.66666666663,{"$f":"HLOOKUP($AB$3,$V363:$AA379,7,FALSE)","v":724939.66666666663},{"$f":"HLOOKUP($AC$3,$V363:$AA379,7,FALSE)","v":749302.66666666663}]
["Taranaki","Taranaki total patronage:",{"$f":"C10+C130+C250","v":405598},497277,543317,556017,584371,586306,605603,614811,718619,830692,834845,839019,843214,847428,851666,855925,{"$f":"S10+S130+S250","v":855925},855925,0,482064,575564.66666666663,646344.33333333337,834852,847436,855925,{"$f":"HLOOKUP($AB$3,$V363:$AA379,8,FALSE)","v":834852},{"$f":"HLOOKUP($AC$3,$V363:$AA379,8,FALSE)","v":646344.33333333337}]
["Manawatu-Wanganui","Manawatu-Wanganui total patronage:",{"$f":"C11+C131+C251","v":1357004},1599934,1635096,1620202,1577158,1447403,1356938,1301374,1822472,1336644,1390111,1417913,1446272,1475197,1504702,1534795,{"$f":"S11+S131+S251","v":1565492},1596801,0,1530678,1548254.3333333333,1493594.6666666667,1381556,1475390.3333333333,1565696,{"$f":"HLOOKUP($AB$3,$V363:$AA379,9,FALSE)","v":1381556},{"$f":"HLOOKUP($AC$3,$V363:$AA379,9,FALSE)","v":1493594.6666666667}]
["Wellington","Wellington total patronage:",{"$f":"C12+C132+C252","v":35563796},35402034,35532308,35155888,35804641,36406866,37330479,37754749,38012200,38785793,39147802,40025743,40804052,41373581,41921947,42476887,{"$f":"S12+S132+S252","v":42874461},43275883,0,35499379.333333336,35789131.666666664,37699142.666666664,39319779.333333336,41366526.666666664,42875743.666666664,{"$f":"HLOOKUP($AB$3,$V363:$AA379,10,FALSE)","v":39319779.333333336},{"$f":"HLOOKUP($AC$3,$V363:$AA379,10,FALSE)","v":37699142.666666664}]
["Marlborough","Marlborough total patronage:",{"$f":"C13+C133+C253","v":22520},23523,23773,25149,26498,26979,25493,22691,45655,21500,22150,22815,23500,24205,24930,25680,{"$f":"S13+S133+S253","v":26455},27245,0,23272,26208.666666666668,31279.666666666668,22155,24211.666666666668,26460,{"$f":"HLOOKUP($AB$3,$V363:$AA379,11,FALSE)","v":22155},{"$f":"HLOOKUP($AC$3,$V363:$AA379,11,FALSE)","v":31279.666666666668}]
["Nelson","Nelson total patronage:",{"$f":"C14+C134+C254","v":45343},50714,131392,351685,396326,415326,414322,426237,515315,408387,408405,408405,408405,408405,408405,408405,{"$f":"S14+S134+S254","v":408405},408405,0,75816.333333333328,387779,451958,408399,408405,408405,{"$f":"HLOOKUP($AB$3,$V363:$AA379,12,FALSE)","v":408399},{"$f":"HLOOKUP($AC$3,$V363:$AA379,12,FALSE)","v":451958}]
["Canterbury","Canterbury total patronage:",{"$f":"C15+C135+C255","v":17428351},13232215,11432467,13529838,14304479,14344095,13859074,13362576,16559208,15284436,15437280,15591652,15747568,15904620,16063665,16224736,{"$f":"S15+S135+S255","v":16386983},16550852,0,14031011,14059470.666666666,14593619.333333334,15437789.333333334,15905284.333333334,16387523.666666666,{"$f":"HLOOKUP($AB$3,$V363:$AA379,13,FALSE)","v":15437789.333333334},{"$f":"HLOOKUP($AC$3,$V363:$AA379,13,FALSE)","v":14593619.333333334}]
["West Coast","West Coast total patronage:",{"$f":"C16+C136+C256","v":30367},29958,29727,40518,24173,23952,23952,23775,36500,85000,85000,85000,85000,85000,85000,85000,{"$f":"S16+S136+S256","v":85000},85000,0,30017.333333333332,29547.666666666668,28075.666666666668,85000,85000,85000,{"$f":"HLOOKUP($AB$3,$V363:$AA379,14,FALSE)","v":85000},{"$f":"HLOOKUP($AC$3,$V363:$AA379,14,FALSE)","v":28075.666666666668}]
["Otago","Otago (DUNEDIN ONLY) total patronage:",{"$f":"C17+C137+C257","v":2171696},2689157,2849372,2927188,2851770,2809010,2681639,2637418,2883707,3246626,3418696,3668985,3789357,3884081,4084474,4205138,{"$f":"S17+S137+S257","v":4367360},4544453,0,2570075,2862656,2734254.6666666665,3444769,3919304,4372317,{"$f":"HLOOKUP($AB$3,$V363:$AA379,15,FALSE)","v":3444769},{"$f":"HLOOKUP($AC$3,$V363:$AA379,15,FALSE)","v":2734254.6666666665}]
["Southland","Southland total patronage:",{"$f":"C18+C138+C258","v":400000},373000,393000,310531,289745,245118,211425,198826,285244,202000,203600,204950,206650,208100,209800,211250,{"$f":"S18+S138+S258","v":212450},213650,0,388666.66666666669,281798,231831.66666666666,203516.66666666666,208183.33333333334,212450,{"$f":"HLOOKUP($AB$3,$V363:$AA379,16,FALSE)","v":203516.66666666666},{"$f":"HLOOKUP($AC$3,$V363:$AA379,16,FALSE)","v":231831.66666666666}]
["National","National total patronage:",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C364:C378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C364:C378)-C365-C372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!C372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!C365,0))))))","v":125447344},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D364:D378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D364:D378)-D365-D372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!D372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!D365,0))))))","v":127502180},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E364:E378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E364:E378)-E365-E372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!E372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!E365,0))))))","v":131840886},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F364:F378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F364:F378)-F365-F372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!F372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!F365,0))))))","v":131470748},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G364:G378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G364:G378)-G365-G372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!G372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!G365,0))))))","v":136924556},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H364:H378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H364:H378)-H365-H372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!H372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!H365,0))))))","v":144229809},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I364:I378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I364:I378)-I365-I372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!I372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!I365,0))))))","v":148010289},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J364:J378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J364:J378)-J365-J372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!J372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!J365,0))))))","v":153096686},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K364:K378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K364:K378)-K365-K372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!K372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!K365,0))))))","v":161997409.55000001},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L364:L378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L364:L378)-L365-L372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!L372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!L365,0))))))","v":165416701.46539998},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M364:M378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M364:M378)-M365-M372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!M372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!M365,0))))))","v":170419509.12714201},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N364:N378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N364:N378)-N365-N372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!N372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!N365,0))))))","v":175918703.69193587},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O364:O378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O364:O378)-O365-O372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!O372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!O365,0))))))","v":181722269.75491726},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P364:P378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P364:P378)-P365-P372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!P372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!P365,0))))))","v":187100571.82292143},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q364:Q378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q364:Q378)-Q365-Q372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Q372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Q365,0))))))","v":196464166.09216499},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R364:R378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R364:R378)-R365-R372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!R372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!R365,0))))))","v":205040227.50654945},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S364:S378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S364:S378)-S365-S372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!S372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!S365,0))))))","v":203429915},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T364:T378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T364:T378)-T365-T372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!T372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!T365,0))))))","v":209658580},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U364:U378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U364:U378)-U365-U372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!U372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!U365,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V364:V378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V364:V378)-V365-V372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!V372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!V365,0))))))","v":128263470.00000001},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W364:W378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W364:W378)-W365-W372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!W372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!W365,0))))))","v":137541704.33333331},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X364:X378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X364:X378)-X365-X372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!X372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!X365,0))))))","v":154368128.18333331},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y364:Y378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y364:Y378)-Y365-Y372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Y372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Y365,0))))))","v":170584971.42815927},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z364:Z378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z364:Z378)-Z365-Z372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Z372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Z365,0))))))","v":188429002.55666789},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA364:AA378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA364:AA378)-AA365-AA372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!AA372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!AA365,0))))))","v":206042907.50218311},{"$f":"HLOOKUP($AB$3,$V363:$AA379,17,FALSE)","v":170584971.42815927},{"$f":"HLOOKUP($AC$3,$V363:$AA379,17,FALSE)","v":154368128.18333331}]
[null,{"$f":"VLOOKUP($B$484,$A364:$AB379,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AC379,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B380","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC380","v":{"$error":"#N/A"}}]
[null,{"$f":"B380","v":{"$error":"#N/A"}},{"$f":"C380","v":{"$error":"#N/A"}},{"$f":"D380","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!N$8,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!O$8,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!P$8,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!Q$8,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!R$8,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!S$8,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!T$8,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!U$8,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!V$8,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!W$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AN$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AO$8,0)","v":0},{"$f":"AVERAGE(C382:E382)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F382:H382)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I382:K382)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L382:N382)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(O382:Q382)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(R382:T382)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AB$3,$V363:$AA382,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AC$3,$V363:$AA382,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"NETWORK PASSENGER KILOMETRES","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S363","v":"2025/26"},{"$f":"T363","v":"2026/27"},{"$f":"U363","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y363","v":"2018-21"},{"$f":"Z363","v":"2021-24"},{"$f":"AA363","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland passenger kilometres:",{"$f":"C24+C144+C264","v":4350872.8126615966},4660962.8714662464,4954507,4953341,5232371,5102110,5231135,5041655,4995328,4574304,4548852,4523400,4568634,4614320,4660464,4707068,{"$f":"S24+S144+S264","v":4754139},4801680,0,{"$f":"AVERAGE(C384:E384)","v":4655447.5613759477},{"$f":"AVERAGE(F384:H384)","v":5095940.666666667},{"$f":"AVERAGE(I384:K384)","v":5089372.666666667},{"$f":"AVERAGE(L384:N384)","v":4548852},{"$f":"AVERAGE(O384:Q384)","v":4614472.666666667},{"$f":"AVERAGE(R384:T384)","v":4754295.666666667},{"$f":"HLOOKUP($AB$3,$V383:$AA399,2,FALSE)","v":4548852},{"$f":"HLOOKUP($AC$3,$V383:$AA399,2,FALSE)","v":5089372.666666667}]
["Auckland","Auckland passenger kilometres:",{"$f":"C25+C145+C265","v":506982085},549935161,686647943,672357269,739326410,720721079,757477081,798388764,820269929.40753329,887192473.27525294,929071732.52282524,972150442.68428004,1016607027.027117,1056351075.6328219,1134651273.0715652,1197338350.5041559,{"$f":"S25+S145+S265","v":1089385283},1128756800,0,581188396.33333337,710801586,792045258.13584435,{"$f":"AVERAGE(L385:N385)","v":929471549.49411929},1069203125.2438346,1138493477.8347187,{"$f":"HLOOKUP($AB$3,$V383:$AA399,3,FALSE)","v":929471549.49411929},{"$f":"HLOOKUP($AC$3,$V383:$AA399,3,FALSE)","v":792045258.13584435}]
["Waikato","Waikato passenger kilometres:",{"$f":"C26+C146+C266","v":33511595.760154665},35165666.855215095,37655571.36626827,36924380.88261719,37326461.199999996,37075223,34889881,34061943,45324537,35238442,35555094,35874913,36197930,36524177,36853686,37186491,{"$f":"S26+S146+S266","v":37522623},37862117,0,35444277.993879348,37108688.360872395,38092120.333333336,35556149.666666664,36525264.333333336,37523743.666666664,{"$f":"HLOOKUP($AB$3,$V383:$AA399,4,FALSE)","v":35556149.666666664},{"$f":"HLOOKUP($AC$3,$V383:$AA399,4,FALSE)","v":38092120.333333336}]
["Bay of Plenty","Bay of Plenty passenger kilometres:",{"$f":"C27+C147+C267","v":18232081},21287829,26091241,26447055,25140179,26642429,26852644,26742253,26179698,25523677,25523677,25523677,25523677,25523677,25523677,25523677,{"$f":"S27+S147+S267","v":25523677},25523677,0,21870383.666666668,26076554.333333332,26591531.666666668,25523677,25523677,25523677,{"$f":"HLOOKUP($AB$3,$V383:$AA399,5,FALSE)","v":25523677},{"$f":"HLOOKUP($AC$3,$V383:$AA399,5,FALSE)","v":26591531.666666668}]
["Gisborne","Gisborne passenger kilometres:",{"$f":"C28+C148+C268","v":816120},913548,945576,942048,836838,829566,1065440,869578,837000,968000,968000,968000,968000,968050,968050,968050,{"$f":"S28+S148+S268","v":968050},968050,0,891748,869484,924006,968000,968033.33333333337,968050,{"$f":"HLOOKUP($AB$3,$V383:$AA399,6,FALSE)","v":968000},{"$f":"HLOOKUP($AC$3,$V383:$AA399,6,FALSE)","v":924006}]
["Hawkes Bay","Hawkes Bay passenger kilometres:",{"$f":"C29+C149+C269","v":3360791},3882529,4770892,5558531,5838868,7555620,7161305,7335951,8813876,7717113,7902323,8091979,8286186,8485055,8688696,8897225,{"$f":"S29+S149+S269","v":9110758},9329417,0,4004737.3333333335,6317673,7770377.333333333,7903805,8486645.666666666,9112466.666666666,{"$f":"HLOOKUP($AB$3,$V383:$AA399,7,FALSE)","v":7903805},{"$f":"HLOOKUP($AC$3,$V383:$AA399,7,FALSE)","v":7770377.333333333}]
["Taranaki","Taranaki passenger kilometres:",{"$f":"C30+C150+C270","v":3732302},4615457,5071909,5176741,5417954,5394506,6866883,6859635,6626349,6884253,6918672,6953265,6988034,7022966,7058084,7093377,{"$f":"S30+S150+S270","v":7093377},7093377,0,4473222.666666667,5329733.666666667,6784289,6918730,7023028,7093377,{"$f":"HLOOKUP($AB$3,$V383:$AA399,8,FALSE)","v":6918730},{"$f":"HLOOKUP($AC$3,$V383:$AA399,8,FALSE)","v":6784289}]
["Manawatu-Wanganui","Manawatu-Wanganui passenger kilometres:",{"$f":"C31+C151+C271","v":12829416},16371395,16621807,16638914,16417477,16161786,16161786,12681922,17771043,12935560,13452982,13722041,13996481,14276410,14561938,14853176,{"$f":"S31+S151+S271","v":15150239},15453243,0,15274206,16406059,15538250.333333334,13370194.333333334,14278276.333333334,15152219.333333334,{"$f":"HLOOKUP($AB$3,$V383:$AA399,9,FALSE)","v":13370194.333333334},{"$f":"HLOOKUP($AC$3,$V383:$AA399,9,FALSE)","v":15538250.333333334}]
["Wellington","Wellington passenger kilometres:",{"$f":"C32+C152+C272","v":431323938},428731400,436521600,439213383,444145131,460702937,477093611,483082651,469008700,498033200,502588400,513536000,523860600,533118800,541829900,550656800,{"$f":"S32+S152+S272","v":555710100},560812600,0,432192312.66666669,448020483.66666669,476394987.33333331,504719200,532936433.33333331,555726500,{"$f":"HLOOKUP($AB$3,$V383:$AA399,10,FALSE)","v":504719200},{"$f":"HLOOKUP($AC$3,$V383:$AA399,10,FALSE)","v":476394987.33333331}]
["Marlborough","Marlborough passenger kilometres:",{"$f":"C33+C153+C273","v":168900},176423,178298,188618,198735,202342,178946,158402,273930,149892,154402,159046,163821,168743,173812,179033,{"$f":"S33+S153+S273","v":184409},189946,0,174540.33333333334,196565,203759.33333333334,154446.66666666666,168792,184462.66666666666,{"$f":"HLOOKUP($AB$3,$V383:$AA399,11,FALSE)","v":154446.66666666666},{"$f":"HLOOKUP($AC$3,$V383:$AA399,11,FALSE)","v":203759.33333333334}]
["Nelson","Nelson passenger kilometres:",{"$f":"C34+C154+C274","v":394385},436820,833860,2317280,2603481,2784873,2784873,2799525,3384525,2926205,2926200,2926200,2926200,2926200,2926200,2926200,{"$f":"S34+S154+S274","v":2926200},2926200,0,555021.66666666663,2568544.6666666665,2989641,2926201.6666666665,2926200,2926200,{"$f":"HLOOKUP($AB$3,$V383:$AA399,12,FALSE)","v":2926201.6666666665},{"$f":"HLOOKUP($AC$3,$V383:$AA399,12,FALSE)","v":2989641}]
["Canterbury","Canterbury passenger kilometres:",{"$f":"C35+C155+C275","v":147397769},111715935,96736971,114384983,120870508,121240520,117136040.98306179,112984700,139976376,127334688,128608030,129894111,131193043,132504975,133830015,135168327,{"$f":"S35+S155+S275","v":136520004},137885200,0,118616891.66666667,118832003.66666667,123365705.66102059,128612276.33333333,132509344.33333333,136524510.33333334,{"$f":"HLOOKUP($AB$3,$V383:$AA399,13,FALSE)","v":128612276.33333333},{"$f":"HLOOKUP($AC$3,$V383:$AA399,13,FALSE)","v":123365705.66102059}]
["West Coast","West Coast passenger kilometres:",{"$f":"C36+C156+C276","v":113835},111662,110956,153369,138508,134016,134016,129316,70000,0,0,0,0,0,0,0,{"$f":"S36+S156+S276","v":0},0,0,112151,141964.33333333334,111110.66666666667,0,0,0,{"$f":"HLOOKUP($AB$3,$V383:$AA399,14,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V383:$AA399,14,FALSE)","v":111110.66666666667}]
["Otago","Otago (DUNEDIN ONLY) passenger kilometres:",{"$f":"C37+C157+C277","v":10334093},16124517,16713193.199999999,17275471.599999998,16689545.6,15288361,14583594,14316089,16491521,27721519,29264350,31259600,32606408,33859820,35718347,37202110,{"$f":"S37+S157+S277","v":38956780},40843960,0,14390601.066666668,16417792.733333332,15130401.333333334,29415156.333333332,34061525,39000950,{"$f":"HLOOKUP($AB$3,$V383:$AA399,15,FALSE)","v":29415156.333333332},{"$f":"HLOOKUP($AC$3,$V383:$AA399,15,FALSE)","v":15130401.333333334}]
["Southland","Southland passenger kilometres:",{"$f":"C38+C158+C278","v":1312272},1223700,1289040,889907,830821,1711948,1711948,306692,1711468,1212000,1215000,1219500,1225500,1227000,1233000,1234500,{"$f":"S38+S158+S278","v":1234500},1234500,0,1275004,1144225.3333333333,1243369.3333333333,1215500,1228500,1234500,{"$f":"HLOOKUP($AB$3,$V383:$AA399,16,FALSE)","v":1215500},{"$f":"HLOOKUP($AC$3,$V383:$AA399,16,FALSE)","v":1243369.3333333333}]
["National","National total passenger kilometres",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C384:C398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C384:C398)-C385-C392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!C392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!C385,0))))))","v":1174860455.5728164},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D384:D398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D384:D398)-D385-D392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!D392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!D385,0))))))","v":1195353005.7266812},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E384:E398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E384:E398)-E385-E392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!E392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!E385,0))))))","v":1335143364.5662682},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F384:F398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F384:F398)-F385-F392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!F392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!F385,0))))))","v":1343421291.4826171},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G384:G398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G384:G398)-G385-G392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!G392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!G385,0))))))","v":1421013287.8},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H384:H398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H384:H398)-H385-H392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!H392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!H385,0))))))","v":1421547316},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I384:I398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I384:I398)-I385-I392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!I392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!I385,0))))))","v":1469329183.9830618},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J384:J398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J384:J398)-J385-J392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!J392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!J385,0))))))","v":1505759076},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K384:K398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K384:K398)-K385-K392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!K392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!K385,0))))))","v":1561734280.4075332},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L384:L398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L384:L398)-L385-L392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!L392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!L385,0))))))","v":1638411326.2752528},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M384:M398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M384:M398)-M385-M392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!M392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!M385,0))))))","v":1688697714.5228252},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N384:N398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N384:N398)-N385-N392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!N392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!N385,0))))))","v":1746802174.6842799},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O384:O398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O384:O398)-O385-O392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!O392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!O385,0))))))","v":1805111541.027117},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P384:P398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P384:P398)-P385-P392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!P392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!P385,0))))))","v":1857571268.632822},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q384:Q398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q384:Q398)-Q385-Q392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Q392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Q385,0))))))","v":1948677142.0715652},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R384:R398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R384:R398)-R385-R392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!R392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!R385,0))))))","v":2023934384.5041559},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S384:S398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S384:S398)-S385-S392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!S392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!S385,0))))))","v":1925040139},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T384:T398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T384:T398)-T385-T392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!T392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!T385,0))))))","v":1973680767},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U384:U398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U384:U398)-U385-U392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!U392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!U385,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V384:V398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V384:V398)-V385-V392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!V392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!V385,0))))))","v":1235118941.9552553},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W384:W398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W384:W398)-W385-W392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!W392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!W385,0))))))","v":1395327298.4275391},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X384:X398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X384:X398)-X385-X392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!X392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!X385,0))))))","v":1512274180.130198},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y384:Y398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y384:Y398)-Y385-Y392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Y392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Y385,0))))))","v":1691303738.4941192},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z384:Z398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z384:Z398)-Z385-Z392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Z392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Z385,0))))))","v":1870453317.2438343},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA384:AA398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA384:AA398)-AA385-AA392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!AA392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!AA385,0))))))","v":1974218430.1680522},{"$f":"HLOOKUP($AB$3,$V383:$AA399,17,FALSE)","v":1691303738.4941192},{"$f":"HLOOKUP($AC$3,$V383:$AA399,17,FALSE)","v":1512274180.130198}]
[null,{"$f":"VLOOKUP($B$484,$A384:$AB399,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AC399,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B400","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC400","v":{"$error":"#N/A"}}]
[null,{"$f":"B400","v":{"$error":"#N/A"}},{"$f":"C400","v":{"$error":"#N/A"}},{"$f":"D400","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!N$9,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!O$9,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!P$9,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!Q$9,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!R$9,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!S$9,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!T$9,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!U$9,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!V$9,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!W$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AN$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AO$9,0)","v":0},{"$f":"AVERAGE(C402:E402)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F402:H402)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I402:K402)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L402:N402)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(O402:Q402)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(R402:T402)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AB$3,$V383:$AA402,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AC$3,$V383:$AA402,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"NETWORK IN SERVICE VEHICLE KILOMETRES","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S383","v":"2025/26"},{"$f":"T383","v":"2026/27"},{"$f":"U383","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y383","v":"2018-21"},{"$f":"Z383","v":"2021-24"},{"$f":"AA383","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V403","v":"2009-12"},"2012-15","2015-18","2018-21","2021-24","2024-27","2018-21","2015-18"]
["Northland","Northland in service vehicle kilometres:",{"$f":"C44+C164+C284","v":450783},379825,479441,382108,387601,391751,464035,469915,384256,508256,505428,502600,504406,504644,503860,{"$f":"R44+R164+R284","v":504644},503860,504644,0,{"$f":"AVERAGE(C404:E404)","v":436683},{"$f":"AVERAGE(F404:H404)","v":387153.33333333331},{"$f":"AVERAGE(I404:K404)","v":439402},{"$f":"AVERAGE(L404:N404)","v":505428},{"$f":"AVERAGE(O404:Q404)","v":504303.33333333331},{"$f":"AVERAGE(R404:T404)","v":504382.66666666669},{"$f":"HLOOKUP($AB$3,$V403:$AA419,2,FALSE)","v":505428},{"$f":"HLOOKUP($AC$3,$V403:$AA419,2,FALSE)","v":439402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W404/$V404-1","v":-0.11342247503719327},{"$f":"X404/$V404-1","v":6.2264846582074096E-3},{"$f":"Y404/$V404-1","v":0.15742540927858428},{"$f":"Z404/$V404-1","v":0.15484993309410555},{"$f":"AA404/$V404-1","v":0.15503160568803165},{"$f":"HLOOKUP($Y$3,$BU403:$BZ419,2,FALSE)","v":0.15742540927858428},{"$f":"HLOOKUP($Z$3,$BU403:$BZ419,2,FALSE)","v":0.15484993309410555}]
["Auckland","Auckland in service vehicle kilometres:",{"$f":"C45+C165+C285","v":42084988.666666664},44322462,45093569,49956284,51879423,53033154,51449279,54868084,59018199.481125385,65069912.962250769,65814837.034204006,66976604.802920841,70856386.37455979,74299426.787459373,78350815.336576015,{"$f":"R45+R165+R285","v":82038890.905130401},83190564,86150189,0,43833673.222222216,51622953.666666664,55111854.160375126,{"$f":"AVERAGE(L405:N405)","v":65953784.933125205},74502209.499531731,83793214.635043457,{"$f":"HLOOKUP($AB$3,$V403:$AA419,3,FALSE)","v":65953784.933125205},{"$f":"HLOOKUP($AC$3,$V403:$AA419,3,FALSE)","v":55111854.160375126},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W405/$V405-1","v":0.17770083754914578},0.25729490843663183,0.50463741878900592,0.69965699935367454,0.91161745013336182,{"$f":"HLOOKUP($Y$3,$BU403:$BZ419,3,FALSE)","v":0.50463741878900592},{"$f":"HLOOKUP($Z$3,$BU403:$BZ419,3,FALSE)","v":0.69965699935367454}]
["Waikato","Waikato in service vehicle kilometres:",{"$f":"C46+C166+C286","v":5280031},5244111,5718423,5771515,5780209,5718423,5706752,5492695,5780209,5658712,5715299,5772452,5830176,5888478,5947363,{"$f":"R46+R166+R286","v":6006837},6066905,6127574,0,5414188.333333333,5756715.666666667,5659885.333333333,5715487.666666667,5888672.333333333,6067105.333333333,{"$f":"HLOOKUP($AB$3,$V403:$AA419,4,FALSE)","v":5715487.666666667},{"$f":"HLOOKUP($AC$3,$V403:$AA419,4,FALSE)","v":5659885.333333333},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3264761446237161E-2,4.5380209345014189E-2,5.5649954302168458E-2,8.7637143517664828E-2,0.1205936993325869,{"$f":"HLOOKUP($Y$3,$BU403:$BZ419,4,FALSE)","v":5.5649954302168458E-2},{"$f":"HLOOKUP($Z$3,$BU403:$BZ419,4,FALSE)","v":8.7637143517664828E-2}]
["Bay of Plenty","Bay of Plenty in service vehicle kilometres:",{"$f":"C47+C167+C287","v":4678107},5117546,4768924,4721822,4807434,5513336,6510310,6381433,6717845,6352808,6352808,6352808,6352808,6352808,6352808,{"$f":"R47+R167+R287","v":6352808},6352808,6352808,0,4854859,5014197.333333333,6536529.333333333,6352808,6352808,6352808,{"$f":"HLOOKUP($AB$3,$V403:$AA419,5,FALSE)","v":6352808},{"$f":"HLOOKUP($AC$3,$V403:$AA419,5,FALSE)","v":6536529.333333333},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2820383317689217E-2,0.34638911929951677,0.30854634501228562,0.30854634501228562,0.30854634501228562,{"$f":"HLOOKUP($Y$3,$BU403:$BZ419,5,FALSE)","v":0.30854634501228562},{"$f":"HLOOKUP($Z$3,$BU403:$BZ419,5,FALSE)","v":0.30854634501228562}]
["Gisborne","Gisborne in service vehicle kilometres:",{"$f":"C48+C168+C288","v":97558},127481,129552,129552,103512,103512,107652,112526,105000,118000,118000,118000,118000,118050,118050,{"$f":"R48+R168+R288","v":118050},118050,118050,0,118197,112192,108392.66666666667,118000,118033.33333333333,118050,{"$f":"HLOOKUP($AB$3,$V403:$AA419,6,FALSE)","v":118000},{"$f":"HLOOKUP($AC$3,$V403:$AA419,6,FALSE)","v":108392.66666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.0805011971539082E-2,-8.2949087822307921E-2,-1.666708968924735E-3,-1.3846939149612103E-3,-1.2436863879793369E-3,{"$f":"HLOOKUP($Y$3,$BU403:$BZ419,6,FALSE)","v":-1.666708968924735E-3},{"$f":"HLOOKUP($Z$3,$BU403:$BZ419,6,FALSE)","v":-1.3846939149612103E-3}]
["Hawkes Bay","Hawkes Bay in service vehicle kilometres:",{"$f":"C49+C169+C289","v":740496},794660,1036045,1146751,1200851,932537,962107,1021868,1016552,1044700,1044700,1044700,1044700,1044700,1044700,{"$f":"R49+R169+R289","v":1044700},1044700,1044700,0,857067,1093379.6666666667,1000175.6666666666,1044700,1044700,1044700,{"$f":"HLOOKUP($AB$3,$V403:$AA419,7,FALSE)","v":1044700},{"$f":"HLOOKUP($AC$3,$V403:$AA419,7,FALSE)","v":1000175.6666666666},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.27572251255347213,0.16697488838873342,0.21892454148858831,0.21892454148858831,0.21892454148858831,{"$f":"HLOOKUP($Y$3,$BU403:$BZ419,7,FALSE)","v":0.21892454148858831},{"$f":"HLOOKUP($Z$3,$BU403:$BZ419,7,FALSE)","v":0.21892454148858831}]
["Taranaki","Taranaki in service vehicle kilometres:",{"$f":"C50+C170+C290","v":471659},825768,857159,853908,677241,627854,826669,838662,737756,817447,817447,817447,817447,817447,817447,{"$f":"R50+R170+R290","v":817447},817447,817447,0,718195.33333333337,719667.66666666663,801029,817447,817447,817447,{"$f":"HLOOKUP($AB$3,$V403:$AA419,8,FALSE)","v":817447},{"$f":"HLOOKUP($AC$3,$V403:$AA419,8,FALSE)","v":801029},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0500458092644891E-3,0.11533584642246808,0.13819592255774427,0.13819592255774427,0.13819592255774427,{"$f":"HLOOKUP($Y$3,$BU403:$BZ419,8,FALSE)","v":0.13819592255774427},{"$f":"HLOOKUP($Z$3,$BU403:$BZ419,8,FALSE)","v":0.13819592255774427}]
["Manawatu-Wanganui","Manawatu-Wanganui in service vehicle kilometres:",{"$f":"C51+C171+C291","v":1253112},1375530,1381737,1422181,1391569,1394002,1440200,1528352,2130142,1528352,1568352,1568352,1568352,1568352,1568352,{"$f":"R51+R171+R291","v":1568352},1568352,1568352,0,1336793,1402584,1699564.6666666667,1555018.6666666667,1568352,1568352,{"$f":"HLOOKUP($AB$3,$V403:$AA419,9,FALSE)","v":1555018.6666666667},{"$f":"HLOOKUP($AC$3,$V403:$AA419,9,FALSE)","v":1699564.6666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9215547956938721E-2,0.27137460075469177,0.16324566830217302,0.17321978795520332,0.17321978795520332,{"$f":"HLOOKUP($Y$3,$BU403:$BZ419,9,FALSE)","v":0.16324566830217302},{"$f":"HLOOKUP($Z$3,$BU403:$BZ419,9,FALSE)","v":0.17321978795520332}]
["Wellington","Wellington in service vehicle kilometres:",{"$f":"C52+C172+C292","v":19948066},20371968,20193417,19593980,20066855,20435642,20245693,19470604,21001200.5,19952200,20279700,20613600,21053700,21401100,21756100,{"$f":"R52+R172+R292","v":22137900},22506400,22882300,0,20171150.333333332,20032159,20239165.833333332,20281833.333333332,21403633.333333332,22508866.666666668,{"$f":"HLOOKUP($AB$3,$V403:$AA419,10,FALSE)","v":20281833.333333332},{"$f":"HLOOKUP($AC$3,$V403:$AA419,10,FALSE)","v":20239165.833333332},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.8906002402672195E-3,3.37191974062101E-3,5.4871932522904121E-3,6.1101274822353169E-2,0.1158940513903266,{"$f":"HLOOKUP($Y$3,$BU403:$BZ419,10,FALSE)","v":5.4871932522904121E-3},{"$f":"HLOOKUP($Z$3,$BU403:$BZ419,10,FALSE)","v":6.1101274822353169E-2}]
["Marlborough","Marlborough in service vehicle kilometres:",{"$f":"C53+C173+C293","v":37500},37500,39510,43590,43590,43590,42135,42136,90000,49362,49362,49362,49362,49362,49362,{"$f":"R53+R173+R293","v":49362},49362,49362,0,38170,43590,58090.333333333336,49362,49362,49362,{"$f":"HLOOKUP($AB$3,$V403:$AA419,11,FALSE)","v":49362},{"$f":"HLOOKUP($AC$3,$V403:$AA419,11,FALSE)","v":58090.333333333336},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14199633219806129,0.52188455156754876,0.29321456641341359,0.29321456641341359,0.29321456641341359,{"$f":"HLOOKUP($Y$3,$BU403:$BZ419,11,FALSE)","v":0.29321456641341359},{"$f":"HLOOKUP($Z$3,$BU403:$BZ419,11,FALSE)","v":0.29321456641341359}]
["Nelson","Nelson in service vehicle kilometres:",{"$f":"C54+C174+C294","v":160776},160776,247852,436248,444311,424876,468505,480517,444311,418189,418189,418189,418189,418189,418189,{"$f":"R54+R174+R294","v":418189},418189,418189,0,189801.33333333334,435145,464444.33333333331,418189,418189,418189,{"$f":"HLOOKUP($AB$3,$V403:$AA419,12,FALSE)","v":418189},{"$f":"HLOOKUP($AC$3,$V403:$AA419,12,FALSE)","v":464444.33333333331},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2926340524478226,1.4470024797858811,1.2032985367155833,1.2032985367155833,1.2032985367155833,{"$f":"HLOOKUP($Y$3,$BU403:$BZ419,12,FALSE)","v":1.2032985367155833},{"$f":"HLOOKUP($Z$3,$BU403:$BZ419,12,FALSE)","v":1.2032985367155833}]
["Canterbury","Canterbury in service vehicle kilometres:",{"$f":"C55+C175+C295","v":19710924},20440035,18420972,16841840,17526858,17311900,15989288,16090688,15583121,16090688,16251120,16413156,16576813,16742107,16909053,{"$f":"R55+R175+R295","v":17077669},17247971,17419976,0,19523977,17226866,15887699,16251654.666666666,16742657.666666666,17248538.666666668,{"$f":"HLOOKUP($AB$3,$V403:$AA419,13,FALSE)","v":16251654.666666666},{"$f":"HLOOKUP($AC$3,$V403:$AA419,13,FALSE)","v":15887699},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.11765589562003687,-0.18624678773182324,-0.16760531593196071,-0.14245659751255257,-0.11654584172749904,{"$f":"HLOOKUP($Y$3,$BU403:$BZ419,13,FALSE)","v":-0.16760531593196071},{"$f":"HLOOKUP($Z$3,$BU403:$BZ419,13,FALSE)","v":-0.14245659751255257}]
["West Coast","West Coast in service vehicle kilometres:",{"$f":"C56+C176+C296","v":93860},93860,93860,93860,69706,69700,69700,65000,0,145780,145780,145780,145780,145780,145780,{"$f":"R56+R176+R296","v":145780},145780,145780,0,93860,77755.333333333328,44900,145780,145780,145780,{"$f":"HLOOKUP($AB$3,$V403:$AA419,14,FALSE)","v":145780},{"$f":"HLOOKUP($AC$3,$V403:$AA419,14,FALSE)","v":44900},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.17158178847929551,-0.52162795653100358,0.55316428723630939,0.55316428723630939,0.55316428723630939,{"$f":"HLOOKUP($Y$3,$BU403:$BZ419,14,FALSE)","v":0.55316428723630939},{"$f":"HLOOKUP($Z$3,$BU403:$BZ419,14,FALSE)","v":0.55316428723630939}]
["Otago","Otago (DUNEDIN ONLY) in service vehicle kilometres:",{"$f":"C57+C177+C297","v":2639411},3689782,3770641,3967851,3881055,3825319,4625482,4270622,3690768.7252000002,4552323,4552323,4552323,4552323,5076630,5076630,{"$f":"R57+R177+R297","v":5076630},5076630,5076630,0,3366611.3333333335,3891408.3333333335,4195624.241733334,4552323,4901861,5076630,{"$f":"HLOOKUP($AB$3,$V403:$AA419,15,FALSE)","v":4552323},{"$f":"HLOOKUP($AC$3,$V403:$AA419,15,FALSE)","v":4195624.241733334},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15588285906481225,0.24624550514394605,0.35219737274889851,0.45602224749436471,0.50793468486709781,{"$f":"HLOOKUP($Y$3,$BU403:$BZ419,15,FALSE)","v":0.35219737274889851},{"$f":"HLOOKUP($Z$3,$BU403:$BZ419,15,FALSE)","v":0.45602224749436471}]
["Southland","Southland in service vehicle kilometres:",{"$f":"C58+C178+C298","v":437424},430000,430000,355000,301676,306692,306692,306692,306000,330794,330794,330794,330794,330794,330794,{"$f":"R58+R178+R298","v":330794},330794,330794,0,432474.66666666669,321122.66666666669,306461.33333333331,330794,330794,330794,{"$f":"HLOOKUP($AB$3,$V403:$AA419,16,FALSE)","v":330794},{"$f":"HLOOKUP($AC$3,$V403:$AA419,16,FALSE)","v":306461.33333333331},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.25747635314284301,-0.29137737547632858,-0.23511357890712681,-0.23511357890712681,-0.23511357890712681,{"$f":"HLOOKUP($Y$3,$BU403:$BZ419,16,FALSE)","v":-0.23511357890712681},{"$f":"HLOOKUP($Z$3,$BU403:$BZ419,16,FALSE)","v":-0.23511357890712681}]
["National","National total in service vehicle kilometres",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C404:C418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C404:C418)-C405-C412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!C412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!C405,0))))))","v":98084695.666666657},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D404:D418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D404:D418)-D405-D412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!D412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!D405,0))))))","v":103411304},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E404:E418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E404:E418)-E405-E412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!E412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!E405,0))))))","v":102661102},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F404:F418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F404:F418)-F405-F412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!F412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!F405,0))))))","v":105716490},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G404:G418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G404:G418)-G405-G412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!G412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!G405,0))))))","v":108561891},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H404:H418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H404:H418)-H405-H412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!H412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!H405,0))))))","v":110132288},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I404:I418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I404:I418)-I405-I412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!I412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!I405,0))))))","v":109214499},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J404:J418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J404:J418)-J405-J412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!J412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!J405,0))))))","v":111439794},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K404:K418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K404:K418)-K405-K412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!K412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!K405,0))))))","v":117005360.70632538},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L404:L418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L404:L418)-L405-L412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!L412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!L405,0))))))","v":122637523.96225077},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M404:M418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M404:M418)-M405-M412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!M412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!M405,0))))))","v":123964139.03420401},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N404:N418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N404:N418)-N405-N412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!N412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!N405,0))))))","v":125676167.80292085},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O404:O418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O404:O418)-O405-O412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!O412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!O405,0))))))","v":130219236.37455979},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P404:P418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P404:P418)-P405-P412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!P412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!P405,0))))))","v":134757867.78745937},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q404:Q418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q404:Q418)-Q405-Q412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Q412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Q405,0))))))","v":139389303.33657601},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R404:R418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R404:R418)-R405-R412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!R412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!R405,0))))))","v":143688052.90513039},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S404:S418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S404:S418)-S405-S412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!S412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!S405,0))))))","v":145437812},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T404:T418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T404:T418)-T405-T412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!T412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!T405,0))))))","v":149006795},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U404:U418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U404:U418)-U405-U412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!U412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!U405,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V404:V418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V404:V418)-V405-V412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!V412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!V405,0))))))","v":101385700.55555555},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W404:W418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W404:W418)-W405-W412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!W412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!W405,0))))))","v":108136889.66666666},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X404:X418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X404:X418)-X405-X412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!X412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!X405,0))))))","v":112553217.90210845},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y404:Y418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y404:Y418)-Y405-Y412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Y412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Y405,0))))))","v":124092610.26645854},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z404:Z418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z404:Z418)-Z405-Z412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Z412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Z405,0))))))","v":134788802.49953172},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA404:AA418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA404:AA418)-AA405-AA412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!AA412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!AA405,0))))))","v":146044219.96837679},{"$f":"HLOOKUP($AB$3,$V403:$AA419,17,FALSE)","v":124092610.26645854},{"$f":"HLOOKUP($AC$3,$V403:$AA419,17,FALSE)","v":112553217.90210845},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.6589164686115643E-2,0.11014884037254857,0.22396560448344949,0.32946561261538565,0.44048144036199699,{"$f":"HLOOKUP($Y$3,$BU403:$BZ419,17,FALSE)","v":0.22396560448344949},{"$f":"HLOOKUP($Z$3,$BU403:$BZ419,17,FALSE)","v":0.32946561261538565}]
[null,{"$f":"VLOOKUP($B$484,$A404:$AB419,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AC419,29,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP($B$1,$A404:$CB419,79,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$1,$A404:$CB419,80,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B420","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC420","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$BU403:$BZ421,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$BU403:$BZ421,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B420","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!N$10,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!O$10,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!P$10,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!Q$10,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!R$10,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!S$10,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!T$10,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!U$10,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!V$10,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!W$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AN$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AO$10,0)","v":0},{"$f":"AVERAGE(C422:E422)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F422:H422)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I422:K422)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L422:N422)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(O422:Q422)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(R422:T422)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AB$3,$V403:$AA422,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AC$3,$V403:$AA422,20,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$BU403:$BZ450,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$BU403:$BZ422,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"NETWORK SERVICE FARE REVENUE (TOTAL)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S403","v":"2025/26"},{"$f":"T403","v":"2026/27"},{"$f":"U403","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y403","v":"2018-21"},{"$f":"Z403","v":"2021-24"},{"$f":"AA403","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland fare revenue (total):",{"$f":"C64+C184+C304","v":744411},619592,858915.86956521741,672410.47826086963,661116.78260869568,647775,650404,709731,835615.79279250233,647784,634180,640574,646980,653451,659985,666585,{"$f":"S64+S184+S304","v":673251},679984,0,{"$f":"AVERAGE(C424:E424)","v":740972.95652173914},{"$f":"AVERAGE(F424:H424)","v":660434.08695652185},{"$f":"AVERAGE(I424:K424)","v":731916.93093083415},{"$f":"AVERAGE(L424:N424)","v":640846},{"$f":"AVERAGE(O424:Q424)","v":653472},{"$f":"AVERAGE(R424:T424)","v":673273.33333333337},{"$f":"HLOOKUP($AB$3,$V423:$AA439,2,FALSE)","v":640846},{"$f":"HLOOKUP($AC$3,$V423:$AA439,2,FALSE)","v":731916.93093083415}]
["Auckland","Auckland fare revenue (total):",{"$f":"C65+C185+C305","v":126462816},143846974.6178261,159290365.33739129,164347703.33913046,174502474.67565218,199696266,214841511,210857031,214263535.93326789,217485374.66725689,230838243.75463718,245347374.09187448,263052791.07735443,275704332.65224791,299212789.01280546,325064711.69778514,{"$f":"S65+S185+S305","v":301508938},322804841,0,143200051.98507246,179515481.33826089,213320692.64442262,{"$f":"AVERAGE(L425:N425)","v":231223664.17125618},279323304.24746925,316459496.89926171,{"$f":"HLOOKUP($AB$3,$V423:$AA439,3,FALSE)","v":231223664.17125618},{"$f":"HLOOKUP($AC$3,$V423:$AA439,3,FALSE)","v":213320692.64442262}]
["Waikato","Waikato fare revenue (total):",{"$f":"C66+C186+C306","v":5736845.1333333328},6794732,7461179.3147826083,7002119.4513043482,7279532.637826087,7108862,6812205,6551204,7444257.3817449836,6861992,7101999,7226796,7354079,7483897,7616300,7751340,{"$f":"S66+S186+S306","v":7889071},8029545,0,6664252.1493719807,7130171.3630434787,6935888.7939149952,7063595.666666667,7484758.666666667,7889985.333333333,{"$f":"HLOOKUP($AB$3,$V423:$AA439,4,FALSE)","v":7063595.666666667},{"$f":"HLOOKUP($AC$3,$V423:$AA439,4,FALSE)","v":6935888.7939149952}]
["Bay of Plenty","Bay of Plenty fare revenue (total):",{"$f":"C67+C187+C307","v":3310923.9733333336},3563866,4172293.6113043479,4598375.0260869563,4810610.288695652,4880842,5055017,5124252,5060763,4954889,4954889,4954889,4954889,4954889,4954889,4954889,{"$f":"S67+S187+S307","v":4954889},4954889,0,3682361.1948792269,4763275.7715942031,5080010.666666667,4954889,4954889,4954889,{"$f":"HLOOKUP($AB$3,$V423:$AA439,5,FALSE)","v":4954889},{"$f":"HLOOKUP($AC$3,$V423:$AA439,5,FALSE)","v":5080010.666666667}]
["Gisborne","Gisborne fare revenue (total):",{"$f":"C68+C188+C308","v":170363.8},207884,213701.91304347827,216457.52173913043,182307.34782608695,178126,129326,173416,186935.91304347827,233500,233500,233500,233500,233600,233600,233600,{"$f":"S68+S188+S308","v":233650},233650,0,197316.57101449277,192296.95652173914,163225.97101449277,233500,233566.66666666666,233633.33333333334,{"$f":"HLOOKUP($AB$3,$V423:$AA439,6,FALSE)","v":233500},{"$f":"HLOOKUP($AC$3,$V423:$AA439,6,FALSE)","v":163225.97101449277}]
["Hawkes Bay","Hawkes Bay fare revenue (total):",{"$f":"C69+C189+C309","v":852377.30666666664},1008633,1208768.9495652174,1393427.4017391305,1526026.2330434783,1429051,1355687,1328073,2140431.6613822621,1401880,1421544,1441489,1461719,1482239,1503052,1524163,{"$f":"S69+S189+S309","v":1545576},1567297,0,1023259.7520772946,1449501.5449275363,1608063.8871274206,1421637.6666666667,1482336.6666666667,1545678.6666666667,{"$f":"HLOOKUP($AB$3,$V423:$AA439,7,FALSE)","v":1421637.6666666667},{"$f":"HLOOKUP($AC$3,$V423:$AA439,7,FALSE)","v":1608063.8871274206}]
["Taranaki","Taranaki fare revenue (total):",{"$f":"C70+C190+C310","v":675124.2466666667},838666,900041.84782608692,928064.82608695654,1006440.6956521739,999659,1122626,1204115,1190815.8169293939,1361318,1374301,1387385,1400587,1413917,1427378,1440970,{"$f":"S70+S190+S310","v":1440970},1440970,0,804610.69816425117,978054.84057971009,1172518.9389764646,1374334.6666666667,1413960.6666666667,1440970,{"$f":"HLOOKUP($AB$3,$V423:$AA439,8,FALSE)","v":1374334.6666666667},{"$f":"HLOOKUP($AC$3,$V423:$AA439,8,FALSE)","v":1172518.9389764646}]
["Manawatu-Wanganui","Manawatu-Wanganui fare revenue (total):",{"$f":"C71+C191+C311","v":1675950.4666666666},1660313,1793855.2104347826,1997148.9886956522,2124656.1191304349,1969992,1893101,1749178,2202001.7053376641,1741165,1778088,1813649,1849923,1886921,1924659,1963152,{"$f":"S71+S191+S311","v":2002415},2042464,0,1710039.5590338164,2030599.0359420292,1948093.5684458881,1777634,1887167.6666666667,2002677,{"$f":"HLOOKUP($AB$3,$V423:$AA439,9,FALSE)","v":1777634},{"$f":"HLOOKUP($AC$3,$V423:$AA439,9,FALSE)","v":1948093.5684458881}]
["Wellington","Wellington fare revenue (total):",{"$f":"C72+C192+C312","v":82670984},90279006.312753618,95194273.761304349,98147832.795217395,100542530.35956523,103147476,106524205,108796453,111487085.48934391,109666269,113268027,116357819,118864013,122935507,127278592,131783876,{"$f":"S72+S192+S312","v":136590365},141581769,0,89381421.358019322,100612613.05159421,108935914.49644797,113097371.66666667,123026037.33333333,136652003.33333334,{"$f":"HLOOKUP($AB$3,$V423:$AA439,10,FALSE)","v":113097371.66666667},{"$f":"HLOOKUP($AC$3,$V423:$AA439,10,FALSE)","v":108935914.49644797}]
["Marlborough","Marlborough fare revenue (total):",{"$f":"C73+C193+C313","v":62252.333333333328},61834,62486.304347826088,67898.086956521744,63937.869565217392,55886,69037,54944,48397.173984999645,49343,50195,51072,51975,52906,53865,54852,{"$f":"S73+S193+S313","v":55869},56916,0,62190.879227053141,62573.985507246376,57459.391328333215,50203.333333333336,52915.333333333336,55879,{"$f":"HLOOKUP($AB$3,$V423:$AA439,11,FALSE)","v":50203.333333333336},{"$f":"HLOOKUP($AC$3,$V423:$AA439,11,FALSE)","v":57459.391328333215}]
["Nelson","Nelson fare revenue (total):",{"$f":"C74+C194+C314","v":126308.86666666667},145055,355704.93913043477,1007640.8478260869,1118525.5869565217,911046,922251,928222,1468697.5105067866,874219,874200,874200,874200,874200,874200,874200,{"$f":"S74+S194+S314","v":874200},874200,0,209022.93526570048,1012404.1449275361,1106390.1701689288,874206.33333333337,874200,874200,{"$f":"HLOOKUP($AB$3,$V423:$AA439,12,FALSE)","v":874206.33333333337},{"$f":"HLOOKUP($AC$3,$V423:$AA439,12,FALSE)","v":1106390.1701689288}]
["Canterbury","Canterbury fare revenue (total):",{"$f":"C75+C195+C315","v":25477266},20839483.820289854,15832141.847826086,18457506.726086956,19478635.921739131,21894873,24575398,24128935,23375459.808695652,24510410,24755404,25003069,25253099,25505629,25760687,26018294,{"$f":"S75+S195+S315","v":26278475},26541261,0,20716297.222705312,19943671.882608697,24026597.602898549,24756294.333333332,25506471.666666668,26279343.333333332,{"$f":"HLOOKUP($AB$3,$V423:$AA439,13,FALSE)","v":24756294.333333332},{"$f":"HLOOKUP($AC$3,$V423:$AA439,13,FALSE)","v":24026597.602898549}]
["West Coast","West Coast fare revenue (total):",{"$f":"C76+C196+C316","v":205572},206338,216287,262378,285797,275470,275470,275470,221780,0,0,0,0,0,0,0,{"$f":"S76+S196+S316","v":0},0,0,209399,274548.33333333331,257573.33333333334,0,0,0,{"$f":"HLOOKUP($AB$3,$V423:$AA439,14,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V423:$AA439,14,FALSE)","v":257573.33333333334}]
["Otago","Otago (DUNEDIN ONLY) fare revenue (total):",{"$f":"C77+C197+C317","v":4965283.4666666668},5047384,5150194.430434783,5358091.2565217391,5356331.0956521742,7160868,7323204,6835491,5596741.8228949327,7048410,7427440,7678199,7938529,8480878,8777308,9087250,{"$f":"S77+S197+S317","v":9575374},9917744,0,5054287.2990338169,5958430.1173913041,6585145.6076316433,7384683,8398905,9526789.333333334,{"$f":"HLOOKUP($AB$3,$V423:$AA439,15,FALSE)","v":7384683},{"$f":"HLOOKUP($AC$3,$V423:$AA439,15,FALSE)","v":6585145.6076316433}]
["Southland","Southland fare revenue (total):",{"$f":"C78+C198+C318","v":256098.66666666666},242108,260009.3,286057.8,342248.34782608697,341417,334584,315863,381622.3,297500,298290,313146,314806,328949,330688,330886,{"$f":"S78+S198+S318","v":330706},330886,0,252738.65555555551,323241.04927536234,344023.10000000003,302978.66666666669,324814.33333333331,330826,{"$f":"HLOOKUP($AB$3,$V423:$AA439,16,FALSE)","v":302978.66666666669},{"$f":"HLOOKUP($AC$3,$V423:$AA439,16,FALSE)","v":344023.10000000003}]
["National","National total fare revenue (total):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C424:C438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C424:C438)-C425-C432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!C432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!C425,0))))))","v":253392577.26000002},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D424:D438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D424:D438)-D425-D432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!D432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!D425,0))))))","v":275361869.75086957},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E424:E438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E424:E438)-E425-E432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!E432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!E425,0))))))","v":292970219.63695645},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F424:F438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F424:F438)-F425-F432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!F432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!F425,0))))))","v":304743112.54565221},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G424:G438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G424:G438)-G425-G432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!G432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!G425,0))))))","v":319281170.96173906},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H424:H438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H424:H438)-H425-H432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!H432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!H425,0))))))","v":350697609},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I424:I438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I424:I438)-I425-I432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!I432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!I425,0))))))","v":371884026},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J424:J438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J424:J438)-J425-J432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!J432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!J425,0))))))","v":369032378},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K424:K438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K424:K438)-K425-K432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!K432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!K425,0))))))","v":375904141.30992448},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L424:L438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L424:L438)-L425-L432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!L432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!L425,0))))))","v":377134053.66725689},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M424:M438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M424:M438)-M425-M432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!M432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!M425,0))))))","v":395010300.75463718},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N424:N438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N424:N438)-N425-N432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!N432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!N425,0))))))","v":413323161.09187448},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O424:O438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O424:O438)-O425-O432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!O432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!O425,0))))))","v":434251090.07735443},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P424:P438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P424:P438)-P425-P432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!P432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!P425,0))))))","v":451991315.65224791},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q424:Q438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q424:Q438)-Q425-Q432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Q432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Q425,0))))))","v":480607992.01280546},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R424:R438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R424:R438)-R425-R432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!R432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!R425,0))))))","v":511748768.69778514},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S424:S438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S424:S438)-S425-S432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!S432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!S425,0))))))","v":493953749},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T424:T438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T424:T438)-T425-T432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!T432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!T425,0))))))","v":521056416},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U424:U438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U424:U438)-U425-U432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!U432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!U425,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V424:V438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V424:V438)-V425-V432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!V432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!V425,0))))))","v":273908222.21594203},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W424:W438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W424:W438)-W425-W432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!W432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!W425,0))))))","v":324907297.50246382},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X424:X438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X424:X438)-X425-X432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!X432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!X425,0))))))","v":372273515.10330814},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y424:Y438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y424:Y438)-Y425-Y432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Y432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Y425,0))))))","v":395155838.50458944},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z424:Z438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z424:Z438)-Z425-Z432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Z432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Z425,0))))))","v":455616799.24746931},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA424:AA438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA424:AA438)-AA425-AA432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!AA432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!AA425,0))))))","v":508919644.56592834},{"$f":"HLOOKUP($AB$3,$V423:$AA439,17,FALSE)","v":395155838.50458944},{"$f":"HLOOKUP($AC$3,$V423:$AA439,17,FALSE)","v":372273515.10330814}]
[null,{"$f":"VLOOKUP($B$484,$A424:$AB439,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AC439,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B440","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC440","v":{"$error":"#N/A"}}]
[null,{"$f":"B440","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!N$13,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!O$13,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!P$13,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!Q$13,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!R$13,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!S$13,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!T$13,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!U$13,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!V$13,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!W$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AN$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AO$13,0)","v":0},{"$f":"AVERAGE(C442:E442)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F442:H442)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I442:K442)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L442:N442)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(O442:Q442)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(R442:T442)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AB$3,$V423:$AA442,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AC$3,$V423:$AA442,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"NETWORK SERVICE EXPENDITURE (NET)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S423","v":"2025/26"},{"$f":"T423","v":"2026/27"},{"$f":"U423","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y423","v":"2018-21"},{"$f":"Z423","v":"2021-24"},{"$f":"AA423","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland services expenditure (net):",{"$f":"C84+C204+C324","v":838250},663254,798508,704085,818035,847966,962787,1027605,1751148.1481481481,1243996,1262171,1351502,1414031,1407560,1401026,{"$f":"R84+R204+R324","v":1305437},0,0,0,{"$f":"AVERAGE(C444:E444)","v":766670.66666666663},{"$f":"AVERAGE(F444:H444)","v":790028.66666666663},{"$f":"AVERAGE(I444:K444)","v":1247180.0493827162},{"$f":"AVERAGE(L444:N444)","v":1285889.6666666667},{"$f":"AVERAGE(O444:Q444)","v":1407539},{"$f":"AVERAGE(R444:T444)","v":435145.66666666669},{"$f":"HLOOKUP($AB$3,$V443:$AA459,2,FALSE)","v":1285889.6666666667},{"$f":"HLOOKUP($AC$3,$V443:$AA459,2,FALSE)","v":1247180.0493827162}]
["Auckland","Auckland services expenditure (net):",{"$f":"C85+C205+C325","v":176029389},175571927,217219447.58130285,206952546,223607783,220738348,217594928,236459218,296204690,303208674,303457099,308812451,321188248,324332679,339739263,{"$f":"R85+R205+R325","v":334733213},0,0,0,189606921.19376764,217099559,250086278.66666666,{"$f":"AVERAGE(L445:N445)","v":305159408},328420063.33333331,111577737.66666667,{"$f":"HLOOKUP($AB$3,$V443:$AA459,3,FALSE)","v":305159408},{"$f":"HLOOKUP($AC$3,$V443:$AA459,3,FALSE)","v":250086278.66666666}]
["Waikato","Waikato services expenditure (net):",{"$f":"C86+C206+C326","v":14083062.999999998},14480623.000000002,14835240,13369351,13120738,13278956,13786117,14362416,14500000,15163210,15580199,16008654,16448892,16901237,17366021,{"$f":"R86+R206+R326","v":17843586},0,0,0,14466308.666666666,13256348.333333334,14216177.666666666,15584021,16905383.333333332,5947862,{"$f":"HLOOKUP($AB$3,$V443:$AA459,4,FALSE)","v":15584021},{"$f":"HLOOKUP($AC$3,$V443:$AA459,4,FALSE)","v":14216177.666666666}]
["Bay of Plenty","Bay of Plenty services expenditure (net):",{"$f":"C87+C207+C327","v":8190730.0000000009},8049601.0000000009,8500029.9999999981,8464399,9409311,11048879,10988960.000000002,10891357,11218125.000000002,11231875.000000002,11232939.000000002,11234032.000000002,11235143.000000002,11236335.000000002,11237551.000000002,{"$f":"R87+R207+R327","v":11238848.000000002},0,0,0,8246787,9640863,11032814,11232948.66666667,11236343.000000002,3746282.6666666674,{"$f":"HLOOKUP($AB$3,$V443:$AA459,5,FALSE)","v":11232948.66666667},{"$f":"HLOOKUP($AC$3,$V443:$AA459,5,FALSE)","v":11032814}]
["Gisborne","Gisborne services expenditure (net):",{"$f":"C88+C208+C328","v":229255},239551,275854,270631,259571.00000000003,276383,380000,370977,365336.50793650793,480000,490560,501360,490322,494837,499435,{"$f":"R88+R208+R328","v":504738},0,0,0,248220,268861.66666666669,372104.50264550262,490640,494864.66666666669,168246,{"$f":"HLOOKUP($AB$3,$V443:$AA459,6,FALSE)","v":490640},{"$f":"HLOOKUP($AC$3,$V443:$AA459,6,FALSE)","v":372104.50264550262}]
["Hawkes Bay","Hawkes Bay services expenditure (net):",{"$f":"C89+C209+C329","v":1775918},1848286,3015090,3035156,2590776,2351952,2389626,2105364,1980000,2260000,2322000,2370666,2439200,2512400,2587800,{"$f":"R89+R209+R329","v":2665400},0,0,0,2213098,2659294.6666666665,2158330,2317555.3333333335,2513133.3333333335,888466.66666666663,{"$f":"HLOOKUP($AB$3,$V443:$AA459,7,FALSE)","v":2317555.3333333335},{"$f":"HLOOKUP($AC$3,$V443:$AA459,7,FALSE)","v":2158330}]
["Taranaki","Taranaki services expenditure (net):",{"$f":"C90+C210+C330","v":857889},1542589,1606172,1629983,1733449,1743229,1758485,1843003,1900000,2061900,2103300,2148500,2500000,2550000,2600000,{"$f":"R90+R210+R330","v":2650000},0,0,0,1335550,1702220.3333333333,1833829.3333333333,2104566.6666666665,2550000,883333.33333333337,{"$f":"HLOOKUP($AB$3,$V443:$AA459,8,FALSE)","v":2104566.6666666665},{"$f":"HLOOKUP($AC$3,$V443:$AA459,8,FALSE)","v":1833829.3333333333}]
["Manawatu-Wanganui","Manawatu-Wanganui services expenditure (net):",{"$f":"C91+C211+C331","v":2832797},3099952,3075420,2984479,2931942,3053440,3166588,3367910,3300000,3454567,3589423,3618821,3818821,3895197,3973101,{"$f":"R91+R211+R331","v":4052563},0,0,0,3002723,2989953.6666666665,3278166,3554270.3333333335,3895706.3333333335,1350854.3333333333,{"$f":"HLOOKUP($AB$3,$V443:$AA459,9,FALSE)","v":3554270.3333333335},{"$f":"HLOOKUP($AC$3,$V443:$AA459,9,FALSE)","v":3278166}]
["Wellington","Wellington services expenditure (net):",{"$f":"C92+C212+C332","v":73282779},75157124.151355416,86377064.488954246,75211242,78377915,82699586,86219542,94773646,114752204.78186898,106781171,104377470,103970750,111995899,108864863,111726696,{"$f":"R92+R212+R332","v":114878795},0,0,0,78272322.546769887,78762914.333333328,98581797.593956336,105043130.33333333,110862486,38292931.666666664,{"$f":"HLOOKUP($AB$3,$V443:$AA459,10,FALSE)","v":105043130.33333333},{"$f":"HLOOKUP($AC$3,$V443:$AA459,10,FALSE)","v":98581797.593956336}]
["Marlborough","Marlborough services expenditure (net):",{"$f":"C93+C213+C333","v":96986},97451,82802,79173,82873,108064,82795,96368,125000,130000,130000,130000,160000,160000,160000,{"$f":"R93+R213+R333","v":160000},0,0,0,92413,90036.666666666672,101387.66666666667,130000,160000,53333.333333333336,{"$f":"HLOOKUP($AB$3,$V443:$AA459,11,FALSE)","v":130000},{"$f":"HLOOKUP($AC$3,$V443:$AA459,11,FALSE)","v":101387.66666666667}]
["Nelson","Nelson services expenditure (net):",{"$f":"C94+C214+C334","v":263284.99999999994},246355,342724,492414.99999999994,570915,403236,575789,724417,617810.60424169665,794000,870292,855960,781470,802251,823670,{"$f":"R94+R214+R334","v":845725},0,0,0,284121.33333333331,488855.33333333331,639338.86808056559,840084,802463.66666666663,281908.33333333331,{"$f":"HLOOKUP($AB$3,$V443:$AA459,12,FALSE)","v":840084},{"$f":"HLOOKUP($AC$3,$V443:$AA459,12,FALSE)","v":639338.86808056559}]
["Canterbury","Canterbury services expenditure (net):",{"$f":"C95+C215+C335","v":30573607},31177108,34457982.000000007,33642966,32050365,32252837,32973580,34502478,34474827,38926130,39490995,39525245,40326574,41939637,43617223,{"$f":"R95+R215+R335","v":45361911},0,0,0,32069565.666666668,32648722.666666668,33983628.333333336,39314123.333333336,41961144.666666664,15120637,{"$f":"HLOOKUP($AB$3,$V443:$AA459,13,FALSE)","v":39314123.333333336},{"$f":"HLOOKUP($AC$3,$V443:$AA459,13,FALSE)","v":33983628.333333336}]
["West Coast","West Coast services expenditure (net):",{"$f":"C96+C216+C336","v":72375},70175,79682,62564.000000000007,109791,88708,88619,92871,95725.396825396834,86500,86500,86500,93820,93966,94116,{"$f":"R96+R216+R336","v":94268},0,0,0,74077.333333333328,87021,92405.132275132273,86500,93967.333333333328,31422.666666666668,{"$f":"HLOOKUP($AB$3,$V443:$AA459,14,FALSE)","v":86500},{"$f":"HLOOKUP($AC$3,$V443:$AA459,14,FALSE)","v":92405.132275132273}]
["Otago","Otago (DUNEDIN ONLY) services expenditure (net):",{"$f":"C97+C217+C337","v":4088080},5100770,6280180,6143111,5328747,6128746,4983176,7081310,10710818,11661161,11463720,11410956,16832943,16879142,17385609,{"$f":"R97+R217+R337","v":17908430},0,0,0,5156343.333333333,5866868,7591768,11511945.666666666,17032564.666666668,5969476.666666667,{"$f":"HLOOKUP($AB$3,$V443:$AA459,15,FALSE)","v":11511945.666666666},{"$f":"HLOOKUP($AC$3,$V443:$AA459,15,FALSE)","v":7591768}]
["Southland","Southland services expenditure (net):",{"$f":"C98+C218+C338","v":1437024},1491424,1603858,1187277,942723,845628,725752,751398,950000.00000000012,964940,989064,1118853,1148311,1177019,1206445,{"$f":"R98+R218+R338","v":1236606},0,0,0,1510768.6666666667,991876,809050,1024285.6666666666,1177258.3333333333,412202,{"$f":"HLOOKUP($AB$3,$V443:$AA459,16,FALSE)","v":1024285.6666666666},{"$f":"HLOOKUP($AC$3,$V443:$AA459,16,FALSE)","v":809050}]
["National","National total services expenditure (net):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C444:C458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C444:C458)-C445-C452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!C452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!C445,0))))))","v":314651427},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D444:D458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D444:D458)-D445-D452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!D452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!D445,0))))))","v":318836190.15135539},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E444:E458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E444:E458)-E445-E452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!E452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!E445,0))))))","v":378550054.07025707},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F444:F458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F444:F458)-F445-F452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!F452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!F445,0))))))","v":354229378},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G444:G458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G444:G458)-G445-G452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!G452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!G445,0))))))","v":371934934},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H444:H458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H444:H458)-H445-H452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!H452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!H445,0))))))","v":375865958},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I444:I458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I444:I458)-I445-I452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!I452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!I445,0))))))","v":376676744},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J444:J458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J444:J458)-J445-J452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!J452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!J445,0))))))","v":408450338},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K444:K458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K444:K458)-K445-K452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!K452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!K445,0))))))","v":492945685.43902069},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L444:L458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L444:L458)-L445-L452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!L452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!L445,0))))))","v":498448124},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M444:M458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M444:M458)-M445-M452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!M452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!M445,0))))))","v":497445732},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N444:N458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N444:N458)-N445-N452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!N452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!N445,0))))))","v":503144250},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O444:O458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O444:O458)-O445-O452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!O452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!O445,0))))))","v":530873674},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P444:P458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P444:P458)-P445-P452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!P452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!P445,0))))))","v":533247123},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q444:Q458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q444:Q458)-Q445-Q452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Q452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Q445,0))))))","v":554417956},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R444:R458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R444:R458)-R445-R452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!R452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!R445,0))))))","v":555479520},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S444:S458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S444:S458)-S445-S452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!S452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!S445,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T444:T458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T444:T458)-T445-T452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!T452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!T445,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U444:U458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U444:U458)-U445-U452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!U452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!U445,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V444:V458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V444:V458)-V445-V452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!V452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!V445,0))))))","v":337345890.40720415},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W444:W458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W444:W458)-W445-W452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!W452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!W445,0))))))","v":367343423.33333331},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X444:X458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X444:X458)-X445-X452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!X452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!X445,0))))))","v":426024255.81300688},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y444:Y458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y444:Y458)-Y445-Y452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Y452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Y445,0))))))","v":499679368.66666669},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z444:Z458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z444:Z458)-Z445-Z452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Z452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Z445,0))))))","v":539512917.66666663},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA444:AA458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA444:AA458)-AA445-AA452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!AA452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!AA445,0))))))","v":185159840},{"$f":"HLOOKUP($AB$3,$V443:$AA459,17,FALSE)","v":499679368.66666669},{"$f":"HLOOKUP($AC$3,$V443:$AA459,17,FALSE)","v":426024255.81300688}]
[null,{"$f":"VLOOKUP($B$484,$A444:$AB459,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AC459,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B460","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC460","v":{"$error":"#N/A"}}]
[null,{"$f":"B460","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!N$11,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!O$11,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!P$11,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!Q$11,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!R$11,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!S$11,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!T$11,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!U$11,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!V$11,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!W$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AN$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AO$11,0)","v":0},{"$f":"AVERAGE(C462:E462)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F462:H462)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I462:K462)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L462:N462)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(O462:Q462)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(R462:T462)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AB$3,$V443:$AA462,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AC$3,$V443:$AA462,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"NETWORK SERVICE/ OPERATIONS EXPENDITURE (NET)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S443","v":"2025/26"},{"$f":"T443","v":"2026/27"},{"$f":"U443","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y443","v":"2018-21"},{"$f":"Z443","v":"2021-24"},{"$f":"AA443","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland operations expenditure (net):",{"$f":"C104+C224+C344","v":867829},713518,849744.66666666674,807540.00000000012,919608.99999999988,996138,1096723,1338927,2048692.5925925926,1592468,1599755,1698425,1735556,1732748,1729969,1638228,{"$f":"S104+S224+S344","v":0},0,0,{"$f":"AVERAGE(C464:E464)","v":810363.88888888899},{"$f":"AVERAGE(F464:H464)","v":907762.33333333337},{"$f":"AVERAGE(I464:K464)","v":1494780.8641975308},{"$f":"AVERAGE(L464:N464)","v":1630216},{"$f":"AVERAGE(O464:Q464)","v":1732757.6666666667},{"$f":"AVERAGE(R464:T464)","v":546076},{"$f":"HLOOKUP($AB$3,$V463:$AA479,2,FALSE)","v":1630216},{"$f":"HLOOKUP($AC$3,$V463:$AA479,2,FALSE)","v":1494780.8641975308}]
["Auckland","Auckland operations expenditure (net):",{"$f":"C105+C225+C345","v":191733013.43777764},200906045.60684404,241467210.96376738,251768247.50533265,270566144.36094379,273172347.18530852,273505295.37367392,292694938.34116524,360501831.76095313,357411566.0703153,361725575.77349782,375460311.16079468,401145953.82380265,413112012.90125012,439958814.86168313,416784560.62321496,{"$f":"S105+S225+S345","v":0},0,0,211368756.66946304,265168913.01719499,308900688.49193078,{"$f":"AVERAGE(L465:N465)","v":364865817.66820264},418072260.52891201,138928186.874405,{"$f":"HLOOKUP($AB$3,$V463:$AA479,3,FALSE)","v":364865817.66820264},{"$f":"HLOOKUP($AC$3,$V463:$AA479,3,FALSE)","v":308900688.49193078}]
["Waikato","Waikato operations expenditure (net):",{"$f":"C106+C226+C346","v":15157921.999999998},15367380.000000002,15898903.333333334,14842655,14604627,14675504,15340688.999999998,16015240,16250000,17199165,17616154,18044609,18484847,18937192,19401976,19879541,{"$f":"S106+S226+S346","v":0},0,0,15474735.111111112,14707595.333333334,15868643,17619976,18941338.333333332,6626513.666666667,{"$f":"HLOOKUP($AB$3,$V463:$AA479,4,FALSE)","v":17619976},{"$f":"HLOOKUP($AC$3,$V463:$AA479,4,FALSE)","v":15868643}]
["Bay of Plenty","Bay of Plenty operations expenditure (net):",{"$f":"C107+C227+C347","v":8840893},8644671,9110029.9999999981,8892144.0000000019,9859010,11533126,11677206.000000002,11734276.999999998,12126872.600000001,12463925.500000002,12521270.500000002,12548540.500000002,12430905.500000002,12437980.500000002,12444784.500000002,12451396.500000002,{"$f":"S107+S227+S347","v":0},0,0,8865198,10094760,11846118.533333333,12511245.500000002,12437890.16666667,4150465.5000000005,{"$f":"HLOOKUP($AB$3,$V463:$AA479,5,FALSE)","v":12511245.500000002},{"$f":"HLOOKUP($AC$3,$V463:$AA479,5,FALSE)","v":11846118.533333333}]
["Gisborne","Gisborne operations expenditure (net):",{"$f":"C108+C228+C348","v":229909},239756,277399,277155.99999999994,281426.00000000006,281241,391000,387779,376336.50793650793,491000,501560,512360,501322,505837,510435,515738,{"$f":"S108+S228+S348","v":0},0,0,249021.33333333334,279941,385038.50264550262,501640,505864.66666666669,171912.66666666666,{"$f":"HLOOKUP($AB$3,$V463:$AA479,6,FALSE)","v":501640},{"$f":"HLOOKUP($AC$3,$V463:$AA479,6,FALSE)","v":385038.50264550262}]
["Hawkes Bay","Hawkes Bay operations expenditure (net):",{"$f":"C109+C229+C349","v":1868725},1961347,3259153.3333333335,3231281,2761841,2542208,2578486.0000000005,2308893,2146000,2484482,2550373,2603669,2676862,2754815,2835064,2917609,{"$f":"S109+S229+S349","v":0},0,0,2363075.1111111115,2845110,2344459.6666666665,2546174.6666666665,2755580.3333333335,972536.33333333337,{"$f":"HLOOKUP($AB$3,$V463:$AA479,7,FALSE)","v":2546174.6666666665},{"$f":"HLOOKUP($AC$3,$V463:$AA479,7,FALSE)","v":2344459.6666666665}]
["Taranaki","Taranaki operations expenditure (net):",{"$f":"C110+C230+C350","v":993689},1620180,1815477,1662703,1834814,1895943,1910464,2086404.9999999998,2080000,2319900,2359300,2409000,2718480,2768480,2818480,2868480,{"$f":"S110+S230+S350","v":0},0,0,1476448.6666666667,1797820,2025623,2362733.3333333335,2768480,956160,{"$f":"HLOOKUP($AB$3,$V463:$AA479,8,FALSE)","v":2362733.3333333335},{"$f":"HLOOKUP($AC$3,$V463:$AA479,8,FALSE)","v":2025623}]
["Manawatu-Wanganui","Manawatu-Wanganui operations expenditure (net):",{"$f":"C111+C231+C351","v":3067213},3289764,3358811.666666667,3124689.9999999995,3092685,3299215,3629021,3824412.9999999995,3897858,4024567,4147473,4178992,4381112,4459608,4539632,4623335,{"$f":"S111+S231+S351","v":0},0,0,3238596.2222222225,3172196.6666666665,3783764,4117010.6666666665,4460117.333333333,1541111.6666666667,{"$f":"HLOOKUP($AB$3,$V463:$AA479,9,FALSE)","v":4117010.6666666665},{"$f":"HLOOKUP($AC$3,$V463:$AA479,9,FALSE)","v":3783764}]
["Wellington","Wellington operations expenditure (net):",{"$f":"C112+C232+C352","v":76521427},78326090.625552401,91779116.357936949,87828505.07832706,92415177,97551137,101751281,111096757.74542972,139932977.92585099,132474464.07095417,130567794.82264039,129158514.84797396,134677413.6201382,131557405.66106224,134864339.49160492,132550835.73333439,{"$f":"S112+S232+S352","v":0},0,0,82208877.99449645,92598273.026109025,117593672.22376025,130733591.24718951,133699719.59093511,44183611.911111467,{"$f":"HLOOKUP($AB$3,$V463:$AA479,10,FALSE)","v":130733591.24718951},{"$f":"HLOOKUP($AC$3,$V463:$AA479,10,FALSE)","v":117593672.22376025}]
["Marlborough","Marlborough operations expenditure (net):",{"$f":"C113+C233+C353","v":134127},97451,82802,85173,102561,108064,89207,104229.99999999999,142000,144500,145250,146000,176000,176000,176000,176000,{"$f":"S113+S233+S353","v":0},0,0,104793.33333333333,98599.333333333328,111812.33333333333,145250,176000,58666.666666666664,{"$f":"HLOOKUP($AB$3,$V463:$AA479,11,FALSE)","v":145250},{"$f":"HLOOKUP($AC$3,$V463:$AA479,11,FALSE)","v":111812.33333333333}]
["Nelson","Nelson operations expenditure (net):",{"$f":"C114+C234+C354","v":364102},328268.99999999994,455952.33333333331,555820,664723.99999999988,455245,628678,771982,783541.21648659464,863000,955167,931740,942550,966859,991932,1017767,{"$f":"S114+S234+S354","v":0},0,0,382774.44444444444,558596.33333333337,728067.07216219825,916635.66666666663,967113.66666666663,339255.66666666669,{"$f":"HLOOKUP($AB$3,$V463:$AA479,12,FALSE)","v":916635.66666666663},{"$f":"HLOOKUP($AC$3,$V463:$AA479,12,FALSE)","v":728067.07216219825}]
["Canterbury","Canterbury operations expenditure (net):",{"$f":"C115+C235+C355","v":35968629},35866785.999999993,39286398.666666672,37207050.999999993,35767545.999999993,37171813.000000007,37654283,40172061.327037416,41999517,45218213,47183784,47415149,46168845,48015598,49936223,51933671,{"$f":"S115+S235+S355","v":0},0,0,37040604.55555556,36715470,39941953.775679141,46605715.333333336,48040222,17311223.666666668,{"$f":"HLOOKUP($AB$3,$V463:$AA479,13,FALSE)","v":46605715.333333336},{"$f":"HLOOKUP($AC$3,$V463:$AA479,13,FALSE)","v":39941953.775679141}]
["West Coast","West Coast operations expenditure (net):",{"$f":"C116+C236+C356","v":72375},70175,79682,62564.000000000007,109791,88708,88619,92871,95725.396825396834,86500,86500,86500,93820,93966,94116,94268,{"$f":"S116+S236+S356","v":0},0,0,74077.333333333328,87021,92405.132275132273,86500,93967.333333333328,31422.666666666668,{"$f":"HLOOKUP($AB$3,$V463:$AA479,14,FALSE)","v":86500},{"$f":"HLOOKUP($AC$3,$V463:$AA479,14,FALSE)","v":92405.132275132273}]
["Otago","Otago (DUNEDIN ONLY) operations expenditure (net):",{"$f":"C117+C237+C357","v":5190994},5860113,7981441.666666667,6892695.3799999999,5966968.5600000005,7174021.8999999994,5564023,7935540,10062000,11423352,11346575,11470138,16895761,16945680,17458336,17985109,{"$f":"S117+S237+S357","v":0},0,0,6344182.888888889,6677895.2800000003,7853854.333333333,11413355,17099925.666666668,5995036.333333333,{"$f":"HLOOKUP($AB$3,$V463:$AA479,15,FALSE)","v":11413355},{"$f":"HLOOKUP($AC$3,$V463:$AA479,15,FALSE)","v":7853854.333333333}]
["Southland","Southland operations expenditure (net):",{"$f":"C118+C238+C358","v":1482726.9999999998},1547752,1630584.6666666667,1900580,1324578,1167631,1018710.9999999999,1067218,1330000.0000000002,1510340,1390250,1530068,1575454,1614840,1655212,1696591,{"$f":"S118+S238+S358","v":0},0,0,1553687.888888889,1464263,1138643,1476886,1615168.6666666667,565530.33333333337,{"$f":"HLOOKUP($AB$3,$V463:$AA479,16,FALSE)","v":1476886},{"$f":"HLOOKUP($AC$3,$V463:$AA479,16,FALSE)","v":1138643}]
["National","National total operations expenditure (net):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C464:C478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C464:C478)-C465-C472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!C472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!C465,0))))))","v":342493574.43777764},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D464:D478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D464:D478)-D465-D472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!D472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!D465,0))))))","v":354839298.23239642},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E464:E478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E464:E478)-E465-E472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!E472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!E465,0))))))","v":417332707.65503776},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F464:F478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F464:F478)-F465-F472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!F472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!F465,0))))))","v":419138804.9636597},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G464:G478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G464:G478)-G465-G472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!G472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!G465,0))))))","v":440271501.9209438},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H464:H478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H464:H478)-H465-H472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!H472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!H465,0))))))","v":452112342.08530849},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I464:I478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I464:I478)-I465-I472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!I472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!I465,0))))))","v":456923686.37367392},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J464:J478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J464:J478)-J465-J472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!J472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!J465,0))))))","v":491631532.41363233},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K464:K478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K464:K478)-K465-K472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!K472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!K465,0))))))","v":593773353.00064528},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L464:L478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L464:L478)-L465-L472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!L472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!L465,0))))))","v":589707442.64126945},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M464:M478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M464:M478)-M465-M472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!M472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!M465,0))))))","v":594696782.09613824},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N464:N478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N464:N478)-N465-N472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!N472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!N465,0))))))","v":608194016.50876868},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O464:O478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O464:O478)-O465-O472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!O472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!O465,0))))))","v":644604881.94394088},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P464:P478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P464:P478)-P465-P472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!P472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!P465,0))))))","v":656079022.06231236},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q464:Q478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q464:Q478)-Q465-Q472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Q472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Q465,0))))))","v":689415313.85328805},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R464:R478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R464:R478)-R465-R472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!R472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!R465,0))))))","v":667133129.85654938},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S464:S478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S464:S478)-S465-S472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!S472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!S465,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T464:T478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T464:T478)-T465-T472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!T472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!T465,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U464:U478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U464:U478)-U465-U472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!U472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!U465,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V464:V478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V464:V478)-V465-V472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!V472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!V465,0))))))","v":371555193.44173723},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W464:W478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W464:W478)-W465-W472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!W472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!W465,0))))))","v":437174216.323304},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X464:X478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X464:X478)-X465-X472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!X472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!X465,0))))))","v":514109523.92931718},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y464:Y478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y464:Y478)-Y465-Y472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Y472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Y465,0))))))","v":597532747.08205879},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z464:Z478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z464:Z478)-Z465-Z472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Z472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Z465,0))))))","v":663366405.95318031},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA464:AA478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA464:AA478)-AA465-AA472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!AA472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!AA465,0))))))","v":222377709.9521831},{"$f":"HLOOKUP($AB$3,$V463:$AA479,17,FALSE)","v":597532747.08205879},{"$f":"HLOOKUP($AC$3,$V463:$AA479,17,FALSE)","v":514109523.92931718}]
[null,{"$f":"VLOOKUP($B$484,$A464:$AB479,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AC479,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B480","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC480","v":{"$error":"#N/A"}}]
[null,{"$f":"B480","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!N$12,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!O$12,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!P$12,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!Q$12,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!R$12,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!S$12,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!T$12,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!U$12,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!V$12,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!W$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AN$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AO$12,0)","v":0},{"$f":"AVERAGE(C482:E482)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F482:H482)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I482:K482)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L482:N482)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(O482:Q482)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(R482:T482)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AB$3,$V463:$AA482,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AC$3,$V463:$AA482,20,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"'CBA benchmark'!C15","v":"total network"}]
[null,{"$f":"'CBA benchmark'!B12","v":0}]
[null,{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!B3,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!B123,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!B243,'data \"live\" (TIO)'!B363)))","v":"NETWORK PATRONAGE"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S463","v":"2025/26"},{"$f":"T463","v":"2026/27"},{"$f":"U463","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y463","v":"2018-21"},{"$f":"Z3","v":"2021-24"},{"$f":"AA3","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland total patronage:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C4,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C124,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C244,'data \"live\" (TIO)'!C364)))","v":289485},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D4,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D124,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D244,'data \"live\" (TIO)'!D364)))","v":287006},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E4,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E124,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E244,'data \"live\" (TIO)'!E364)))","v":305735},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F4,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F124,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F244,'data \"live\" (TIO)'!F364)))","v":305737},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G4,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G124,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G244,'data \"live\" (TIO)'!G364)))","v":323553},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H4,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H124,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H244,'data \"live\" (TIO)'!H364)))","v":312821},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I4,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I124,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I244,'data \"live\" (TIO)'!I364)))","v":318249},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J4,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J124,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J244,'data \"live\" (TIO)'!J364)))","v":320022},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K4,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K124,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K244,'data \"live\" (TIO)'!K364)))","v":364162},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L4,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L124,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L244,'data \"live\" (TIO)'!L364)))","v":326796},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M4,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M124,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M244,'data \"live\" (TIO)'!M364)))","v":324918},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N4,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N124,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N244,'data \"live\" (TIO)'!N364)))","v":323100},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O4,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O124,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O244,'data \"live\" (TIO)'!O364)))","v":326331},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P4,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P124,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P244,'data \"live\" (TIO)'!P364)))","v":329594},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q4,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q124,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q244,'data \"live\" (TIO)'!Q364)))","v":332891},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R4,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R124,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R244,'data \"live\" (TIO)'!R364)))","v":336219},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S4,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S124,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S244,'data \"live\" (TIO)'!S364)))","v":339581},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T4,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T124,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T244,'data \"live\" (TIO)'!T364)))","v":342977},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U4,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U124,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U244,'data \"live\" (TIO)'!U364)))","v":0},{"$f":"AVERAGE(C486:E486)","v":294075.33333333331},{"$f":"AVERAGE(F486:H486)","v":314037},{"$f":"AVERAGE(I486:K486)","v":334144.33333333331},{"$f":"AVERAGE(L486:N486)","v":324938},{"$f":"AVERAGE(O486:Q486)","v":329605.33333333331},{"$f":"AVERAGE(R486:T486)","v":339592.33333333331},{"$f":"HLOOKUP($AB$3,$V485:$AA501,2,FALSE)","v":324938},{"$f":"HLOOKUP($AC$3,$V485:$AA501,2,FALSE)","v":334144.33333333331}]
["Auckland","Auckland total patronage:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C5,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C125,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C245,'data \"live\" (TIO)'!C365)))","v":60618292},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D5,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D125,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D245,'data \"live\" (TIO)'!D365)))","v":65763655},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E5,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E125,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E245,'data \"live\" (TIO)'!E365)))","v":70780980},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F5,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F125,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F245,'data \"live\" (TIO)'!F365)))","v":68525936},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G5,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G125,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G245,'data \"live\" (TIO)'!G365)))","v":72396736},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H5,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H125,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H245,'data \"live\" (TIO)'!H365)))","v":79249549},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I5,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I125,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I245,'data \"live\" (TIO)'!I365)))","v":82904160},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J5,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J125,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J245,'data \"live\" (TIO)'!J365)))","v":88441958},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K5,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K125,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K245,'data \"live\" (TIO)'!K365)))","v":91202702.049999997},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L5,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L125,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L245,'data \"live\" (TIO)'!L365)))","v":96759765.465399995},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M5,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M125,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M245,'data \"live\" (TIO)'!M365)))","v":100966824.127142},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N5,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N125,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N245,'data \"live\" (TIO)'!N365)))","v":105105701.69193587},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O5,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O125,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O245,'data \"live\" (TIO)'!O365)))","v":109771328.75491726},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P5,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P125,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P245,'data \"live\" (TIO)'!P365)))","v":114243992.82292143},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q5,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q125,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q245,'data \"live\" (TIO)'!Q365)))","v":122615085.09216501},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R5,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R125,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R245,'data \"live\" (TIO)'!R365)))","v":130268057.50654945},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S5,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S125,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S245,'data \"live\" (TIO)'!S365)))","v":127852519},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T5,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T125,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T245,'data \"live\" (TIO)'!T365)))","v":133254636},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U5,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U125,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U245,'data \"live\" (TIO)'!U365)))","v":0},65720975.666666664,73390740.333333328,87516273.350000009,{"$f":"AVERAGE(L487:N487)","v":100944097.09482594},115543468.89000124,130458404.16884983,{"$f":"HLOOKUP($AB$3,$V485:$AA501,3,FALSE)","v":100944097.09482594},{"$f":"HLOOKUP($AC$3,$V485:$AA501,3,FALSE)","v":87516273.350000009}]
["Waikato","Waikato total patronage:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C6,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C126,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C246,'data \"live\" (TIO)'!C366)))","v":4323384},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D6,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D126,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D246,'data \"live\" (TIO)'!D366)))","v":4338802},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E6,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E126,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E246,'data \"live\" (TIO)'!E366)))","v":4466401},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F6,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F126,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F246,'data \"live\" (TIO)'!F366)))","v":4322894},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G6,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G126,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G246,'data \"live\" (TIO)'!G366)))","v":4370780},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H6,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H126,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H246,'data \"live\" (TIO)'!H366)))","v":4341361},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I6,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I126,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I246,'data \"live\" (TIO)'!I366)))","v":4085467},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J6,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J126,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J246,'data \"live\" (TIO)'!J366)))","v":3988518},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K6,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K126,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K246,'data \"live\" (TIO)'!K366)))","v":5270295},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L6,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L126,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L246,'data \"live\" (TIO)'!L366)))","v":4126281},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M6,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M126,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M246,'data \"live\" (TIO)'!M366)))","v":4163359},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N6,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N126,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N246,'data \"live\" (TIO)'!N366)))","v":4200810},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O6,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O126,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O246,'data \"live\" (TIO)'!O366)))","v":4238633},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P6,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P126,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P246,'data \"live\" (TIO)'!P366)))","v":4276836},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q6,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q126,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q246,'data \"live\" (TIO)'!Q366)))","v":4315420},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R6,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R126,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R246,'data \"live\" (TIO)'!R366)))","v":4354390},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S6,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S126,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S246,'data \"live\" (TIO)'!S366)))","v":4393750},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T6,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T126,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T246,'data \"live\" (TIO)'!T366)))","v":4433503},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U6,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U126,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U246,'data \"live\" (TIO)'!U366)))","v":0},4376195.666666667,4345011.666666667,4448093.333333333,4163483.3333333335,4276963,4393881,{"$f":"HLOOKUP($AB$3,$V485:$AA501,4,FALSE)","v":4163483.3333333335},{"$f":"HLOOKUP($AC$3,$V485:$AA501,4,FALSE)","v":4448093.333333333}]
["Bay of Plenty","Bay of Plenty total patronage:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C7,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C127,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C247,'data \"live\" (TIO)'!C367)))","v":2175375},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D7,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D127,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D247,'data \"live\" (TIO)'!D367)))","v":2508000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E7,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E127,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E247,'data \"live\" (TIO)'!E367)))","v":2878156},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F7,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F127,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F247,'data \"live\" (TIO)'!F367)))","v":2880765},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G7,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G127,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G247,'data \"live\" (TIO)'!G367)))","v":3035008},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H7,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H127,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H247,'data \"live\" (TIO)'!H367)))","v":3138381},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I7,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I127,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I247,'data \"live\" (TIO)'!I367)))","v":3352802},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J7,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J127,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J247,'data \"live\" (TIO)'!J367)))","v":3173207},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K7,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K127,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K247,'data \"live\" (TIO)'!K367)))","v":3276630.5},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L7,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L127,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L247,'data \"live\" (TIO)'!L367)))","v":3134197},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M7,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M127,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M247,'data \"live\" (TIO)'!M367)))","v":3134197},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N7,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N127,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N247,'data \"live\" (TIO)'!N367)))","v":3134197},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O7,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O127,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O247,'data \"live\" (TIO)'!O367)))","v":3134197},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P7,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P127,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P247,'data \"live\" (TIO)'!P367)))","v":3134197},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q7,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q127,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q247,'data \"live\" (TIO)'!Q367)))","v":3134197},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R7,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R127,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R247,'data \"live\" (TIO)'!R367)))","v":3134197},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S7,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S127,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S247,'data \"live\" (TIO)'!S367)))","v":3134197},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T7,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T127,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T247,'data \"live\" (TIO)'!T367)))","v":3134197},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U7,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U127,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U247,'data \"live\" (TIO)'!U367)))","v":0},2520510.3333333335,3018051.3333333335,3267546.5,3134197,3134197,3134197,{"$f":"HLOOKUP($AB$3,$V485:$AA501,5,FALSE)","v":3134197},{"$f":"HLOOKUP($AC$3,$V485:$AA501,5,FALSE)","v":3267546.5}]
["Gisborne","Gisborne total patronage:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C8,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C128,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C248,'data \"live\" (TIO)'!C368)))","v":136020},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D8,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D128,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D248,'data \"live\" (TIO)'!D368)))","v":152258},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E8,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E128,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E248,'data \"live\" (TIO)'!E368)))","v":157596},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F8,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F128,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F248,'data \"live\" (TIO)'!F368)))","v":157008},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G8,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G128,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G248,'data \"live\" (TIO)'!G368)))","v":139473},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H8,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H128,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H248,'data \"live\" (TIO)'!H368)))","v":138261},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I8,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I128,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I248,'data \"live\" (TIO)'!I368)))","v":146129},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J8,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J128,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J248,'data \"live\" (TIO)'!J368)))","v":142373},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K8,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K128,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K248,'data \"live\" (TIO)'!K368)))","v":139500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L8,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L128,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L248,'data \"live\" (TIO)'!L368)))","v":155500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M8,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M128,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M248,'data \"live\" (TIO)'!M368)))","v":155500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N8,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N128,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N248,'data \"live\" (TIO)'!N368)))","v":155500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O8,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O128,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O248,'data \"live\" (TIO)'!O368)))","v":155500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P8,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P128,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P248,'data \"live\" (TIO)'!P368)))","v":155650},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q8,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q128,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q248,'data \"live\" (TIO)'!Q368)))","v":155650},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R8,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R128,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R248,'data \"live\" (TIO)'!R368)))","v":155650},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S8,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S128,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S248,'data \"live\" (TIO)'!S368)))","v":155800},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T8,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T128,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T248,'data \"live\" (TIO)'!T368)))","v":155800},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U8,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U128,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U248,'data \"live\" (TIO)'!U368)))","v":0},148624.66666666666,144914,142667.33333333334,155500,155600,155750,{"$f":"HLOOKUP($AB$3,$V485:$AA501,6,FALSE)","v":155500},{"$f":"HLOOKUP($AC$3,$V485:$AA501,6,FALSE)","v":142667.33333333334}]
["Hawkes Bay","Hawkes Bay total patronage:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C9,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C129,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C249,'data \"live\" (TIO)'!C369)))","v":480113},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D9,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D129,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D249,'data \"live\" (TIO)'!D369)))","v":554647},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E9,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E129,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E249,'data \"live\" (TIO)'!E369)))","v":681566},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F9,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F129,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F249,'data \"live\" (TIO)'!F369)))","v":761392},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G9,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G129,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G249,'data \"live\" (TIO)'!G369)))","v":799845},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H9,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H129,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H249,'data \"live\" (TIO)'!H369)))","v":744381},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I9,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I129,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I249,'data \"live\" (TIO)'!I369)))","v":694557},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J9,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J129,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J249,'data \"live\" (TIO)'!J369)))","v":688151},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K9,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K129,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K249,'data \"live\" (TIO)'!K369)))","v":865200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L9,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L129,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L249,'data \"live\" (TIO)'!L369)))","v":713084},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M9,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M129,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M249,'data \"live\" (TIO)'!M369)))","v":726822},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N9,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N129,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N249,'data \"live\" (TIO)'!N369)))","v":734913},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O9,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O129,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O249,'data \"live\" (TIO)'!O369)))","v":742262},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P9,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P129,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P249,'data \"live\" (TIO)'!P369)))","v":749685},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q9,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q129,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q249,'data \"live\" (TIO)'!Q369)))","v":756334},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R9,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R129,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R249,'data \"live\" (TIO)'!R369)))","v":763898},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S9,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S129,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S249,'data \"live\" (TIO)'!S369)))","v":771537},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T9,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T129,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T249,'data \"live\" (TIO)'!T369)))","v":779253},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U9,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U129,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U249,'data \"live\" (TIO)'!U369)))","v":0},572108.66666666663,768539.33333333337,749302.66666666663,724939.66666666663,749427,771562.66666666663,{"$f":"HLOOKUP($AB$3,$V485:$AA501,7,FALSE)","v":724939.66666666663},{"$f":"HLOOKUP($AC$3,$V485:$AA501,7,FALSE)","v":749302.66666666663}]
["Taranaki","Taranaki total patronage:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C10,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C130,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C250,'data \"live\" (TIO)'!C370)))","v":405598},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D10,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D130,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D250,'data \"live\" (TIO)'!D370)))","v":497277},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E10,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E130,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E250,'data \"live\" (TIO)'!E370)))","v":543317},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F10,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F130,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F250,'data \"live\" (TIO)'!F370)))","v":556017},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G10,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G130,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G250,'data \"live\" (TIO)'!G370)))","v":584371},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H10,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H130,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H250,'data \"live\" (TIO)'!H370)))","v":586306},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I10,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I130,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I250,'data \"live\" (TIO)'!I370)))","v":605603},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J10,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J130,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J250,'data \"live\" (TIO)'!J370)))","v":614811},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K10,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K130,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K250,'data \"live\" (TIO)'!K370)))","v":718619},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L10,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L130,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L250,'data \"live\" (TIO)'!L370)))","v":830692},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M10,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M130,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M250,'data \"live\" (TIO)'!M370)))","v":834845},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N10,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N130,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N250,'data \"live\" (TIO)'!N370)))","v":839019},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O10,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O130,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O250,'data \"live\" (TIO)'!O370)))","v":843214},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P10,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P130,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P250,'data \"live\" (TIO)'!P370)))","v":847428},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q10,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q130,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q250,'data \"live\" (TIO)'!Q370)))","v":851666},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R10,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R130,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R250,'data \"live\" (TIO)'!R370)))","v":855925},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S10,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S130,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S250,'data \"live\" (TIO)'!S370)))","v":855925},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T10,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T130,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T250,'data \"live\" (TIO)'!T370)))","v":855925},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U10,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U130,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U250,'data \"live\" (TIO)'!U370)))","v":0},482064,575564.66666666663,646344.33333333337,834852,847436,855925,{"$f":"HLOOKUP($AB$3,$V485:$AA501,8,FALSE)","v":834852},{"$f":"HLOOKUP($AC$3,$V485:$AA501,8,FALSE)","v":646344.33333333337}]
["Manawatu-Wanganui","Manawatu-Wanganui total patronage:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C11,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C131,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C251,'data \"live\" (TIO)'!C371)))","v":1357004},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D11,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D131,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D251,'data \"live\" (TIO)'!D371)))","v":1599934},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E11,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E131,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E251,'data \"live\" (TIO)'!E371)))","v":1635096},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F11,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F131,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F251,'data \"live\" (TIO)'!F371)))","v":1620202},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G11,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G131,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G251,'data \"live\" (TIO)'!G371)))","v":1577158},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H11,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H131,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H251,'data \"live\" (TIO)'!H371)))","v":1447403},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I11,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I131,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I251,'data \"live\" (TIO)'!I371)))","v":1356938},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J11,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J131,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J251,'data \"live\" (TIO)'!J371)))","v":1301374},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K11,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K131,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K251,'data \"live\" (TIO)'!K371)))","v":1822472},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L11,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L131,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L251,'data \"live\" (TIO)'!L371)))","v":1336644},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M11,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M131,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M251,'data \"live\" (TIO)'!M371)))","v":1390111},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N11,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N131,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N251,'data \"live\" (TIO)'!N371)))","v":1417913},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O11,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O131,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O251,'data \"live\" (TIO)'!O371)))","v":1446272},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P11,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P131,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P251,'data \"live\" (TIO)'!P371)))","v":1475197},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q11,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q131,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q251,'data \"live\" (TIO)'!Q371)))","v":1504702},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R11,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R131,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R251,'data \"live\" (TIO)'!R371)))","v":1534795},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S11,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S131,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S251,'data \"live\" (TIO)'!S371)))","v":1565492},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T11,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T131,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T251,'data \"live\" (TIO)'!T371)))","v":1596801},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U11,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U131,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U251,'data \"live\" (TIO)'!U371)))","v":0},1530678,1548254.3333333333,1493594.6666666667,1381556,1475390.3333333333,1565696,{"$f":"HLOOKUP($AB$3,$V485:$AA501,9,FALSE)","v":1381556},{"$f":"HLOOKUP($AC$3,$V485:$AA501,9,FALSE)","v":1493594.6666666667}]
["Wellington","Wellington total patronage:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C12,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C132,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C252,'data \"live\" (TIO)'!C372)))","v":35563796},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D12,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D132,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D252,'data \"live\" (TIO)'!D372)))","v":35402034},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E12,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E132,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E252,'data \"live\" (TIO)'!E372)))","v":35532308},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F12,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F132,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F252,'data \"live\" (TIO)'!F372)))","v":35155888},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G12,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G132,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G252,'data \"live\" (TIO)'!G372)))","v":35804641},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H12,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H132,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H252,'data \"live\" (TIO)'!H372)))","v":36406866},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I12,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I132,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I252,'data \"live\" (TIO)'!I372)))","v":37330479},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J12,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J132,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J252,'data \"live\" (TIO)'!J372)))","v":37754749},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K12,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K132,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K252,'data \"live\" (TIO)'!K372)))","v":38012200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L12,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L132,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L252,'data \"live\" (TIO)'!L372)))","v":38785793},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M12,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M132,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M252,'data \"live\" (TIO)'!M372)))","v":39147802},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N12,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N132,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N252,'data \"live\" (TIO)'!N372)))","v":40025743},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O12,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O132,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O252,'data \"live\" (TIO)'!O372)))","v":40804052},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P12,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P132,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P252,'data \"live\" (TIO)'!P372)))","v":41373581},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q12,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q132,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q252,'data \"live\" (TIO)'!Q372)))","v":41921947},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R12,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R132,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R252,'data \"live\" (TIO)'!R372)))","v":42476887},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S12,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S132,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S252,'data \"live\" (TIO)'!S372)))","v":42874461},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T12,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T132,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T252,'data \"live\" (TIO)'!T372)))","v":43275883},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U12,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U132,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U252,'data \"live\" (TIO)'!U372)))","v":0},35499379.333333336,35789131.666666664,37699142.666666664,39319779.333333336,41366526.666666664,42875743.666666664,{"$f":"HLOOKUP($AB$3,$V485:$AA501,10,FALSE)","v":39319779.333333336},{"$f":"HLOOKUP($AC$3,$V485:$AA501,10,FALSE)","v":37699142.666666664}]
["Marlborough","Marlborough total patronage:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C13,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C133,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C253,'data \"live\" (TIO)'!C373)))","v":22520},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D13,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D133,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D253,'data \"live\" (TIO)'!D373)))","v":23523},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E13,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E133,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E253,'data \"live\" (TIO)'!E373)))","v":23773},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F13,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F133,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F253,'data \"live\" (TIO)'!F373)))","v":25149},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G13,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G133,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G253,'data \"live\" (TIO)'!G373)))","v":26498},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H13,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H133,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H253,'data \"live\" (TIO)'!H373)))","v":26979},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I13,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I133,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I253,'data \"live\" (TIO)'!I373)))","v":25493},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J13,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J133,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J253,'data \"live\" (TIO)'!J373)))","v":22691},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K13,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K133,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K253,'data \"live\" (TIO)'!K373)))","v":45655},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L13,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L133,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L253,'data \"live\" (TIO)'!L373)))","v":21500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M13,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M133,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M253,'data \"live\" (TIO)'!M373)))","v":22150},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N13,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N133,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N253,'data \"live\" (TIO)'!N373)))","v":22815},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O13,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O133,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O253,'data \"live\" (TIO)'!O373)))","v":23500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P13,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P133,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P253,'data \"live\" (TIO)'!P373)))","v":24205},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q13,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q133,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q253,'data \"live\" (TIO)'!Q373)))","v":24930},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R13,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R133,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R253,'data \"live\" (TIO)'!R373)))","v":25680},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S13,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S133,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S253,'data \"live\" (TIO)'!S373)))","v":26455},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T13,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T133,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T253,'data \"live\" (TIO)'!T373)))","v":27245},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U13,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U133,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U253,'data \"live\" (TIO)'!U373)))","v":0},23272,26208.666666666668,31279.666666666668,22155,24211.666666666668,26460,{"$f":"HLOOKUP($AB$3,$V485:$AA501,11,FALSE)","v":22155},{"$f":"HLOOKUP($AC$3,$V485:$AA501,11,FALSE)","v":31279.666666666668}]
["Nelson","Nelson total patronage:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C14,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C134,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C254,'data \"live\" (TIO)'!C374)))","v":45343},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D14,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D134,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D254,'data \"live\" (TIO)'!D374)))","v":50714},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E14,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E134,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E254,'data \"live\" (TIO)'!E374)))","v":131392},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F14,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F134,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F254,'data \"live\" (TIO)'!F374)))","v":351685},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G14,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G134,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G254,'data \"live\" (TIO)'!G374)))","v":396326},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H14,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H134,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H254,'data \"live\" (TIO)'!H374)))","v":415326},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I14,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I134,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I254,'data \"live\" (TIO)'!I374)))","v":414322},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J14,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J134,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J254,'data \"live\" (TIO)'!J374)))","v":426237},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K14,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K134,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K254,'data \"live\" (TIO)'!K374)))","v":515315},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L14,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L134,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L254,'data \"live\" (TIO)'!L374)))","v":408387},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M14,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M134,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M254,'data \"live\" (TIO)'!M374)))","v":408405},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N14,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N134,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N254,'data \"live\" (TIO)'!N374)))","v":408405},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O14,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O134,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O254,'data \"live\" (TIO)'!O374)))","v":408405},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P14,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P134,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P254,'data \"live\" (TIO)'!P374)))","v":408405},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q14,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q134,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q254,'data \"live\" (TIO)'!Q374)))","v":408405},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R14,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R134,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R254,'data \"live\" (TIO)'!R374)))","v":408405},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S14,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S134,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S254,'data \"live\" (TIO)'!S374)))","v":408405},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T14,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T134,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T254,'data \"live\" (TIO)'!T374)))","v":408405},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U14,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U134,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U254,'data \"live\" (TIO)'!U374)))","v":0},75816.333333333328,387779,451958,408399,408405,408405,{"$f":"HLOOKUP($AB$3,$V485:$AA501,12,FALSE)","v":408399},{"$f":"HLOOKUP($AC$3,$V485:$AA501,12,FALSE)","v":451958}]
["Canterbury","Canterbury total patronage:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C15,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C135,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C255,'data \"live\" (TIO)'!C375)))","v":17428351},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D15,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D135,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D255,'data \"live\" (TIO)'!D375)))","v":13232215},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E15,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E135,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E255,'data \"live\" (TIO)'!E375)))","v":11432467},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F15,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F135,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F255,'data \"live\" (TIO)'!F375)))","v":13529838},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G15,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G135,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G255,'data \"live\" (TIO)'!G375)))","v":14304479},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H15,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H135,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H255,'data \"live\" (TIO)'!H375)))","v":14344095},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I15,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I135,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I255,'data \"live\" (TIO)'!I375)))","v":13859074},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J15,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J135,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J255,'data \"live\" (TIO)'!J375)))","v":13362576},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K15,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K135,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K255,'data \"live\" (TIO)'!K375)))","v":16559208},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L15,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L135,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L255,'data \"live\" (TIO)'!L375)))","v":15284436},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M15,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M135,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M255,'data \"live\" (TIO)'!M375)))","v":15437280},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N15,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N135,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N255,'data \"live\" (TIO)'!N375)))","v":15591652},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O15,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O135,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O255,'data \"live\" (TIO)'!O375)))","v":15747568},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P15,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P135,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P255,'data \"live\" (TIO)'!P375)))","v":15904620},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q15,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q135,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q255,'data \"live\" (TIO)'!Q375)))","v":16063665},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R15,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R135,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R255,'data \"live\" (TIO)'!R375)))","v":16224736},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S15,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S135,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S255,'data \"live\" (TIO)'!S375)))","v":16386983},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T15,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T135,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T255,'data \"live\" (TIO)'!T375)))","v":16550852},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U15,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U135,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U255,'data \"live\" (TIO)'!U375)))","v":0},14031011,14059470.666666666,14593619.333333334,15437789.333333334,15905284.333333334,16387523.666666666,{"$f":"HLOOKUP($AB$3,$V485:$AA501,13,FALSE)","v":15437789.333333334},{"$f":"HLOOKUP($AC$3,$V485:$AA501,13,FALSE)","v":14593619.333333334}]
["West Coast","West Coast total patronage:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C16,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C136,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C256,'data \"live\" (TIO)'!C376)))","v":30367},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D16,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D136,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D256,'data \"live\" (TIO)'!D376)))","v":29958},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E16,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E136,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E256,'data \"live\" (TIO)'!E376)))","v":29727},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F16,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F136,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F256,'data \"live\" (TIO)'!F376)))","v":40518},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G16,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G136,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G256,'data \"live\" (TIO)'!G376)))","v":24173},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H16,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H136,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H256,'data \"live\" (TIO)'!H376)))","v":23952},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I16,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I136,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I256,'data \"live\" (TIO)'!I376)))","v":23952},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J16,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J136,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J256,'data \"live\" (TIO)'!J376)))","v":23775},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K16,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K136,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K256,'data \"live\" (TIO)'!K376)))","v":36500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L16,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L136,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L256,'data \"live\" (TIO)'!L376)))","v":85000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M16,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M136,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M256,'data \"live\" (TIO)'!M376)))","v":85000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N16,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N136,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N256,'data \"live\" (TIO)'!N376)))","v":85000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O16,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O136,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O256,'data \"live\" (TIO)'!O376)))","v":85000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P16,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P136,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P256,'data \"live\" (TIO)'!P376)))","v":85000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q16,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q136,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q256,'data \"live\" (TIO)'!Q376)))","v":85000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R16,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R136,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R256,'data \"live\" (TIO)'!R376)))","v":85000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S16,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S136,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S256,'data \"live\" (TIO)'!S376)))","v":85000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T16,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T136,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T256,'data \"live\" (TIO)'!T376)))","v":85000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U16,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U136,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U256,'data \"live\" (TIO)'!U376)))","v":0},30017.333333333332,29547.666666666668,28075.666666666668,85000,85000,85000,{"$f":"HLOOKUP($AB$3,$V485:$AA501,14,FALSE)","v":85000},{"$f":"HLOOKUP($AC$3,$V485:$AA501,14,FALSE)","v":28075.666666666668}]
["Otago","Otago (DUNEDIN ONLY) total patronage:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C17,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C137,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C257,'data \"live\" (TIO)'!C377)))","v":2171696},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D17,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D137,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D257,'data \"live\" (TIO)'!D377)))","v":2689157},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E17,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E137,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E257,'data \"live\" (TIO)'!E377)))","v":2849372},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F17,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F137,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F257,'data \"live\" (TIO)'!F377)))","v":2927188},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G17,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G137,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G257,'data \"live\" (TIO)'!G377)))","v":2851770},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H17,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H137,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H257,'data \"live\" (TIO)'!H377)))","v":2809010},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I17,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I137,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I257,'data \"live\" (TIO)'!I377)))","v":2681639},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J17,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J137,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J257,'data \"live\" (TIO)'!J377)))","v":2637418},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K17,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K137,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K257,'data \"live\" (TIO)'!K377)))","v":2883707},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L17,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L137,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L257,'data \"live\" (TIO)'!L377)))","v":3246626},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M17,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M137,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M257,'data \"live\" (TIO)'!M377)))","v":3418696},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N17,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N137,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N257,'data \"live\" (TIO)'!N377)))","v":3668985},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O17,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O137,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O257,'data \"live\" (TIO)'!O377)))","v":3789357},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P17,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P137,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P257,'data \"live\" (TIO)'!P377)))","v":3884081},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q17,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q137,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q257,'data \"live\" (TIO)'!Q377)))","v":4084474},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R17,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R137,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R257,'data \"live\" (TIO)'!R377)))","v":4205138},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S17,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S137,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S257,'data \"live\" (TIO)'!S377)))","v":4367360},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T17,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T137,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T257,'data \"live\" (TIO)'!T377)))","v":4544453},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U17,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U137,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U257,'data \"live\" (TIO)'!U377)))","v":0},2570075,2862656,2734254.6666666665,3444769,3919304,4372317,{"$f":"HLOOKUP($AB$3,$V485:$AA501,15,FALSE)","v":3444769},{"$f":"HLOOKUP($AC$3,$V485:$AA501,15,FALSE)","v":2734254.6666666665}]
["Southland","Southland total patronage:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C18,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C138,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C258,'data \"live\" (TIO)'!C378)))","v":400000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D18,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D138,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D258,'data \"live\" (TIO)'!D378)))","v":373000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E18,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E138,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E258,'data \"live\" (TIO)'!E378)))","v":393000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F18,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F138,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F258,'data \"live\" (TIO)'!F378)))","v":310531},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G18,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G138,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G258,'data \"live\" (TIO)'!G378)))","v":289745},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H18,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H138,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H258,'data \"live\" (TIO)'!H378)))","v":245118},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I18,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I138,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I258,'data \"live\" (TIO)'!I378)))","v":211425},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J18,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J138,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J258,'data \"live\" (TIO)'!J378)))","v":198826},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K18,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K138,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K258,'data \"live\" (TIO)'!K378)))","v":285244},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L18,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L138,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L258,'data \"live\" (TIO)'!L378)))","v":202000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M18,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M138,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M258,'data \"live\" (TIO)'!M378)))","v":203600},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N18,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N138,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N258,'data \"live\" (TIO)'!N378)))","v":204950},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O18,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O138,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O258,'data \"live\" (TIO)'!O378)))","v":206650},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P18,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P138,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P258,'data \"live\" (TIO)'!P378)))","v":208100},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q18,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q138,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q258,'data \"live\" (TIO)'!Q378)))","v":209800},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R18,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R138,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R258,'data \"live\" (TIO)'!R378)))","v":211250},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S18,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S138,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S258,'data \"live\" (TIO)'!S378)))","v":212450},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T18,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T138,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T258,'data \"live\" (TIO)'!T378)))","v":213650},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U18,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U138,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U258,'data \"live\" (TIO)'!U378)))","v":0},388666.66666666669,281798,231831.66666666666,203516.66666666666,208183.33333333334,212450,{"$f":"HLOOKUP($AB$3,$V485:$AA501,16,FALSE)","v":203516.66666666666},{"$f":"HLOOKUP($AC$3,$V485:$AA501,16,FALSE)","v":231831.66666666666}]
["National","National total patronage:",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C486:C500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C486:C500)-C487-C494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!C494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!C487,0))))))","v":125447344},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D486:D500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D486:D500)-D487-D494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!D494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!D487,0))))))","v":127502180},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E486:E500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E486:E500)-E487-E494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!E494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!E487,0))))))","v":131840886},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F486:F500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F486:F500)-F487-F494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!F494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!F487,0))))))","v":131470748},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G486:G500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G486:G500)-G487-G494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!G494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!G487,0))))))","v":136924556},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H486:H500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H486:H500)-H487-H494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!H494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!H487,0))))))","v":144229809},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I486:I500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I486:I500)-I487-I494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!I494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!I487,0))))))","v":148010289},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J486:J500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J486:J500)-J487-J494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!J494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!J487,0))))))","v":153096686},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K486:K500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K486:K500)-K487-K494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!K494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!K487,0))))))","v":161997409.55000001},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L486:L500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L486:L500)-L487-L494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!L494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!L487,0))))))","v":165416701.46539998},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M486:M500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M486:M500)-M487-M494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!M494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!M487,0))))))","v":170419509.12714201},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N486:N500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N486:N500)-N487-N494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!N494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!N487,0))))))","v":175918703.69193587},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O486:O500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O486:O500)-O487-O494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!O494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!O487,0))))))","v":181722269.75491726},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P486:P500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P486:P500)-P487-P494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!P494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!P487,0))))))","v":187100571.82292143},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q486:Q500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q486:Q500)-Q487-Q494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Q494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Q487,0))))))","v":196464166.09216499},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R486:R500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R486:R500)-R487-R494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!R494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!R487,0))))))","v":205040227.50654945},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S486:S500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S486:S500)-S487-S494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!S494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!S487,0))))))","v":203429915},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T486:T500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T486:T500)-T487-T494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!T494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!T487,0))))))","v":209658580},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U486:U500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U486:U500)-U487-U494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!U494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!U487,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V486:V500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V486:V500)-V487-V494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!V494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!V487,0))))))","v":128263470.00000001},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W486:W500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W486:W500)-W487-W494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!W494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!W487,0))))))","v":137541704.33333331},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X486:X500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X486:X500)-X487-X494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!X494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!X487,0))))))","v":154368128.18333331},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y486:Y500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y486:Y500)-Y487-Y494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Y494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Y487,0))))))","v":170584971.42815927},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z486:Z500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z486:Z500)-Z487-Z494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Z494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Z487,0))))))","v":188429002.55666789},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA486:AA500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA486:AA500)-AA487-AA494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!AA494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!AA487,0))))))","v":206042907.50218311},{"$f":"HLOOKUP($AB$3,$V485:$AA501,17,FALSE)","v":170584971.42815927},{"$f":"HLOOKUP($AC$3,$V485:$AA501,17,FALSE)","v":154368128.18333331}]
[null,{"$f":"VLOOKUP($B$484,$A486:$AB501,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C20,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C140,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C260,'data \"live\" (TIO)'!C380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D20,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D140,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D260,'data \"live\" (TIO)'!D380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E20,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E140,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E260,'data \"live\" (TIO)'!E380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F20,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F140,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F260,'data \"live\" (TIO)'!F380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G20,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G140,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G260,'data \"live\" (TIO)'!G380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H20,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H140,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H260,'data \"live\" (TIO)'!H380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I20,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I140,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I260,'data \"live\" (TIO)'!I380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J20,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J140,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J260,'data \"live\" (TIO)'!J380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K20,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K140,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K260,'data \"live\" (TIO)'!K380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L20,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L140,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L260,'data \"live\" (TIO)'!L380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M20,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M140,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M260,'data \"live\" (TIO)'!M380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N20,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N140,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N260,'data \"live\" (TIO)'!N380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O20,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O140,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O260,'data \"live\" (TIO)'!O380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P20,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P140,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P260,'data \"live\" (TIO)'!P380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q20,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q140,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q260,'data \"live\" (TIO)'!Q380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R20,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R140,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R260,'data \"live\" (TIO)'!R380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S20,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S140,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S260,'data \"live\" (TIO)'!S380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T20,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T140,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T260,'data \"live\" (TIO)'!T380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U20,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U140,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U260,'data \"live\" (TIO)'!U380)))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A486:$AB501,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A486:$AB501,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A486:$AB501,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A486:$AB501,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A486:$AB501,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A486:$AB501,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A486:$AB501,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A486:$AC501,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B502","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC502","v":{"$error":"#N/A"}}]
[null,{"$f":"B502","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C22,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C142,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C262,'data \"live\" (TIO)'!C382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D22,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D142,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D262,'data \"live\" (TIO)'!D382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E22,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E142,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E262,'data \"live\" (TIO)'!E382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F22,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F142,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F262,'data \"live\" (TIO)'!F382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G22,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G142,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G262,'data \"live\" (TIO)'!G382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H22,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H142,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H262,'data \"live\" (TIO)'!H382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I22,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I142,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I262,'data \"live\" (TIO)'!I382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J22,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J142,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J262,'data \"live\" (TIO)'!J382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K22,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K142,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K262,'data \"live\" (TIO)'!K382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L22,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L142,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L262,'data \"live\" (TIO)'!L382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M22,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M142,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M262,'data \"live\" (TIO)'!M382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N22,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N142,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N262,'data \"live\" (TIO)'!N382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O22,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O142,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O262,'data \"live\" (TIO)'!O382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P22,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P142,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P262,'data \"live\" (TIO)'!P382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q22,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q142,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q262,'data \"live\" (TIO)'!Q382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R22,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R142,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R262,'data \"live\" (TIO)'!R382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S22,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S142,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S262,'data \"live\" (TIO)'!S382)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T22,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T142,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T262,'data \"live\" (TIO)'!T382)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U22,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U142,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U262,'data \"live\" (TIO)'!U382)))","v":0},{"$f":"AVERAGE(C504:E504)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F504:H504)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I504:K504)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L504:N504)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(O504:Q504)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(R504:T504)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AB$3,$V485:$AA504,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AC$3,$V485:$AA504,20,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!B23,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!B143,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!B263,'data \"live\" (TIO)'!B383)))","v":"NETWORK PASSENGER KILOMETRES"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S485","v":"2025/26"},{"$f":"T485","v":"2026/27"},{"$f":"U485","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y485","v":"2018-21"},{"$f":"Z485","v":"2021-24"},{"$f":"AA485","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland passenger kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C24,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C144,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C264,'data \"live\" (TIO)'!C384)))","v":4350872.8126615966},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D24,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D144,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D264,'data \"live\" (TIO)'!D384)))","v":4660962.8714662464},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E24,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E144,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E264,'data \"live\" (TIO)'!E384)))","v":4954507},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F24,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F144,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F264,'data \"live\" (TIO)'!F384)))","v":4953341},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G24,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G144,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G264,'data \"live\" (TIO)'!G384)))","v":5232371},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H24,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H144,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H264,'data \"live\" (TIO)'!H384)))","v":5102110},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I24,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I144,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I264,'data \"live\" (TIO)'!I384)))","v":5231135},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J24,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J144,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J264,'data \"live\" (TIO)'!J384)))","v":5041655},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K24,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K144,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K264,'data \"live\" (TIO)'!K384)))","v":4995328},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L24,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L144,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L264,'data \"live\" (TIO)'!L384)))","v":4574304},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M24,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M144,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M264,'data \"live\" (TIO)'!M384)))","v":4548852},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N24,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N144,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N264,'data \"live\" (TIO)'!N384)))","v":4523400},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O24,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O144,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O264,'data \"live\" (TIO)'!O384)))","v":4568634},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P24,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P144,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P264,'data \"live\" (TIO)'!P384)))","v":4614320},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q24,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q144,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q264,'data \"live\" (TIO)'!Q384)))","v":4660464},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R24,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R144,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R264,'data \"live\" (TIO)'!R384)))","v":4707068},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S24,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S144,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S264,'data \"live\" (TIO)'!S384)))","v":4754139},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T24,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T144,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T264,'data \"live\" (TIO)'!T384)))","v":4801680},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U24,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U144,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U264,'data \"live\" (TIO)'!U384)))","v":0},{"$f":"AVERAGE(C506:E506)","v":4655447.5613759477},{"$f":"AVERAGE(F506:H506)","v":5095940.666666667},{"$f":"AVERAGE(I506:K506)","v":5089372.666666667},{"$f":"AVERAGE(L506:N506)","v":4548852},{"$f":"AVERAGE(O506:Q506)","v":4614472.666666667},{"$f":"AVERAGE(R506:T506)","v":4754295.666666667},{"$f":"HLOOKUP($AB$3,$V505:$AA521,2,FALSE)","v":4548852},{"$f":"HLOOKUP($AC$3,$V505:$AA521,2,FALSE)","v":5089372.666666667}]
["Auckland","Auckland passenger kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C25,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C145,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C265,'data \"live\" (TIO)'!C385)))","v":506982085},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D25,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D145,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D265,'data \"live\" (TIO)'!D385)))","v":549935161},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E25,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E145,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E265,'data \"live\" (TIO)'!E385)))","v":686647943},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F25,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F145,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F265,'data \"live\" (TIO)'!F385)))","v":672357269},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G25,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G145,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G265,'data \"live\" (TIO)'!G385)))","v":739326410},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H25,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H145,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H265,'data \"live\" (TIO)'!H385)))","v":720721079},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I25,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I145,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I265,'data \"live\" (TIO)'!I385)))","v":757477081},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J25,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J145,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J265,'data \"live\" (TIO)'!J385)))","v":798388764},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K25,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K145,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K265,'data \"live\" (TIO)'!K385)))","v":820269929.40753329},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L25,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L145,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L265,'data \"live\" (TIO)'!L385)))","v":887192473.27525294},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M25,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M145,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M265,'data \"live\" (TIO)'!M385)))","v":929071732.52282524},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N25,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N145,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N265,'data \"live\" (TIO)'!N385)))","v":972150442.68428004},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O25,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O145,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O265,'data \"live\" (TIO)'!O385)))","v":1016607027.027117},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P25,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P145,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P265,'data \"live\" (TIO)'!P385)))","v":1056351075.6328219},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q25,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q145,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q265,'data \"live\" (TIO)'!Q385)))","v":1134651273.0715652},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R25,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R145,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R265,'data \"live\" (TIO)'!R385)))","v":1197338350.5041559},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S25,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S145,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S265,'data \"live\" (TIO)'!S385)))","v":1089385283},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T25,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T145,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T265,'data \"live\" (TIO)'!T385)))","v":1128756800},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U25,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U145,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U265,'data \"live\" (TIO)'!U385)))","v":0},581188396.33333337,710801586,792045258.13584435,{"$f":"AVERAGE(L507:N507)","v":929471549.49411929},1069203125.2438346,1138493477.8347187,{"$f":"HLOOKUP($AB$3,$V505:$AA521,3,FALSE)","v":929471549.49411929},{"$f":"HLOOKUP($AC$3,$V505:$AA521,3,FALSE)","v":792045258.13584435}]
["Waikato","Waikato passenger kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C26,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C146,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C266,'data \"live\" (TIO)'!C386)))","v":33511595.760154665},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D26,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D146,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D266,'data \"live\" (TIO)'!D386)))","v":35165666.855215095},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E26,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E146,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E266,'data \"live\" (TIO)'!E386)))","v":37655571.36626827},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F26,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F146,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F266,'data \"live\" (TIO)'!F386)))","v":36924380.88261719},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G26,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G146,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G266,'data \"live\" (TIO)'!G386)))","v":37326461.199999996},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H26,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H146,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H266,'data \"live\" (TIO)'!H386)))","v":37075223},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I26,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I146,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I266,'data \"live\" (TIO)'!I386)))","v":34889881},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J26,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J146,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J266,'data \"live\" (TIO)'!J386)))","v":34061943},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K26,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K146,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K266,'data \"live\" (TIO)'!K386)))","v":45324537},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L26,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L146,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L266,'data \"live\" (TIO)'!L386)))","v":35238442},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M26,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M146,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M266,'data \"live\" (TIO)'!M386)))","v":35555094},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N26,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N146,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N266,'data \"live\" (TIO)'!N386)))","v":35874913},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O26,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O146,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O266,'data \"live\" (TIO)'!O386)))","v":36197930},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P26,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P146,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P266,'data \"live\" (TIO)'!P386)))","v":36524177},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q26,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q146,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q266,'data \"live\" (TIO)'!Q386)))","v":36853686},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R26,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R146,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R266,'data \"live\" (TIO)'!R386)))","v":37186491},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S26,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S146,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S266,'data \"live\" (TIO)'!S386)))","v":37522623},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T26,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T146,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T266,'data \"live\" (TIO)'!T386)))","v":37862117},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U26,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U146,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U266,'data \"live\" (TIO)'!U386)))","v":0},35444277.993879348,37108688.360872395,38092120.333333336,35556149.666666664,36525264.333333336,37523743.666666664,{"$f":"HLOOKUP($AB$3,$V505:$AA521,4,FALSE)","v":35556149.666666664},{"$f":"HLOOKUP($AC$3,$V505:$AA521,4,FALSE)","v":38092120.333333336}]
["Bay of Plenty","Bay of Plenty passenger kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C27,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C147,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C267,'data \"live\" (TIO)'!C387)))","v":18232081},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D27,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D147,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D267,'data \"live\" (TIO)'!D387)))","v":21287829},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E27,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E147,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E267,'data \"live\" (TIO)'!E387)))","v":26091241},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F27,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F147,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F267,'data \"live\" (TIO)'!F387)))","v":26447055},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G27,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G147,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G267,'data \"live\" (TIO)'!G387)))","v":25140179},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H27,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H147,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H267,'data \"live\" (TIO)'!H387)))","v":26642429},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I27,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I147,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I267,'data \"live\" (TIO)'!I387)))","v":26852644},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J27,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J147,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J267,'data \"live\" (TIO)'!J387)))","v":26742253},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K27,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K147,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K267,'data \"live\" (TIO)'!K387)))","v":26179698},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L27,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L147,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L267,'data \"live\" (TIO)'!L387)))","v":25523677},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M27,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M147,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M267,'data \"live\" (TIO)'!M387)))","v":25523677},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N27,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N147,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N267,'data \"live\" (TIO)'!N387)))","v":25523677},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O27,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O147,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O267,'data \"live\" (TIO)'!O387)))","v":25523677},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P27,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P147,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P267,'data \"live\" (TIO)'!P387)))","v":25523677},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q27,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q147,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q267,'data \"live\" (TIO)'!Q387)))","v":25523677},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R27,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R147,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R267,'data \"live\" (TIO)'!R387)))","v":25523677},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S27,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S147,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S267,'data \"live\" (TIO)'!S387)))","v":25523677},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T27,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T147,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T267,'data \"live\" (TIO)'!T387)))","v":25523677},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U27,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U147,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U267,'data \"live\" (TIO)'!U387)))","v":0},21870383.666666668,26076554.333333332,26591531.666666668,25523677,25523677,25523677,{"$f":"HLOOKUP($AB$3,$V505:$AA521,5,FALSE)","v":25523677},{"$f":"HLOOKUP($AC$3,$V505:$AA521,5,FALSE)","v":26591531.666666668}]
["Gisborne","Gisborne passenger kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C28,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C148,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C268,'data \"live\" (TIO)'!C388)))","v":816120},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D28,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D148,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D268,'data \"live\" (TIO)'!D388)))","v":913548},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E28,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E148,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E268,'data \"live\" (TIO)'!E388)))","v":945576},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F28,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F148,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F268,'data \"live\" (TIO)'!F388)))","v":942048},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G28,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G148,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G268,'data \"live\" (TIO)'!G388)))","v":836838},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H28,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H148,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H268,'data \"live\" (TIO)'!H388)))","v":829566},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I28,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I148,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I268,'data \"live\" (TIO)'!I388)))","v":1065440},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J28,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J148,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J268,'data \"live\" (TIO)'!J388)))","v":869578},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K28,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K148,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K268,'data \"live\" (TIO)'!K388)))","v":837000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L28,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L148,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L268,'data \"live\" (TIO)'!L388)))","v":968000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M28,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M148,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M268,'data \"live\" (TIO)'!M388)))","v":968000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N28,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N148,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N268,'data \"live\" (TIO)'!N388)))","v":968000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O28,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O148,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O268,'data \"live\" (TIO)'!O388)))","v":968000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P28,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P148,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P268,'data \"live\" (TIO)'!P388)))","v":968050},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q28,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q148,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q268,'data \"live\" (TIO)'!Q388)))","v":968050},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R28,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R148,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R268,'data \"live\" (TIO)'!R388)))","v":968050},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S28,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S148,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S268,'data \"live\" (TIO)'!S388)))","v":968050},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T28,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T148,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T268,'data \"live\" (TIO)'!T388)))","v":968050},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U28,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U148,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U268,'data \"live\" (TIO)'!U388)))","v":0},891748,869484,924006,968000,968033.33333333337,968050,{"$f":"HLOOKUP($AB$3,$V505:$AA521,6,FALSE)","v":968000},{"$f":"HLOOKUP($AC$3,$V505:$AA521,6,FALSE)","v":924006}]
["Hawkes Bay","Hawkes Bay passenger kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C29,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C149,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C269,'data \"live\" (TIO)'!C389)))","v":3360791},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D29,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D149,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D269,'data \"live\" (TIO)'!D389)))","v":3882529},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E29,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E149,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E269,'data \"live\" (TIO)'!E389)))","v":4770892},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F29,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F149,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F269,'data \"live\" (TIO)'!F389)))","v":5558531},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G29,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G149,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G269,'data \"live\" (TIO)'!G389)))","v":5838868},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H29,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H149,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H269,'data \"live\" (TIO)'!H389)))","v":7555620},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I29,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I149,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I269,'data \"live\" (TIO)'!I389)))","v":7161305},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J29,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J149,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J269,'data \"live\" (TIO)'!J389)))","v":7335951},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K29,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K149,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K269,'data \"live\" (TIO)'!K389)))","v":8813876},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L29,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L149,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L269,'data \"live\" (TIO)'!L389)))","v":7717113},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M29,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M149,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M269,'data \"live\" (TIO)'!M389)))","v":7902323},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N29,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N149,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N269,'data \"live\" (TIO)'!N389)))","v":8091979},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O29,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O149,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O269,'data \"live\" (TIO)'!O389)))","v":8286186},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P29,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P149,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P269,'data \"live\" (TIO)'!P389)))","v":8485055},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q29,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q149,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q269,'data \"live\" (TIO)'!Q389)))","v":8688696},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R29,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R149,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R269,'data \"live\" (TIO)'!R389)))","v":8897225},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S29,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S149,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S269,'data \"live\" (TIO)'!S389)))","v":9110758},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T29,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T149,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T269,'data \"live\" (TIO)'!T389)))","v":9329417},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U29,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U149,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U269,'data \"live\" (TIO)'!U389)))","v":0},4004737.3333333335,6317673,7770377.333333333,7903805,8486645.666666666,9112466.666666666,{"$f":"HLOOKUP($AB$3,$V505:$AA521,7,FALSE)","v":7903805},{"$f":"HLOOKUP($AC$3,$V505:$AA521,7,FALSE)","v":7770377.333333333}]
["Taranaki","Taranaki passenger kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C30,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C150,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C270,'data \"live\" (TIO)'!C390)))","v":3732302},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D30,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D150,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D270,'data \"live\" (TIO)'!D390)))","v":4615457},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E30,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E150,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E270,'data \"live\" (TIO)'!E390)))","v":5071909},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F30,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F150,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F270,'data \"live\" (TIO)'!F390)))","v":5176741},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G30,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G150,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G270,'data \"live\" (TIO)'!G390)))","v":5417954},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H30,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H150,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H270,'data \"live\" (TIO)'!H390)))","v":5394506},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I30,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I150,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I270,'data \"live\" (TIO)'!I390)))","v":6866883},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J30,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J150,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J270,'data \"live\" (TIO)'!J390)))","v":6859635},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K30,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K150,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K270,'data \"live\" (TIO)'!K390)))","v":6626349},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L30,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L150,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L270,'data \"live\" (TIO)'!L390)))","v":6884253},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M30,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M150,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M270,'data \"live\" (TIO)'!M390)))","v":6918672},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N30,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N150,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N270,'data \"live\" (TIO)'!N390)))","v":6953265},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O30,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O150,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O270,'data \"live\" (TIO)'!O390)))","v":6988034},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P30,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P150,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P270,'data \"live\" (TIO)'!P390)))","v":7022966},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q30,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q150,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q270,'data \"live\" (TIO)'!Q390)))","v":7058084},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R30,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R150,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R270,'data \"live\" (TIO)'!R390)))","v":7093377},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S30,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S150,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S270,'data \"live\" (TIO)'!S390)))","v":7093377},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T30,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T150,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T270,'data \"live\" (TIO)'!T390)))","v":7093377},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U30,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U150,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U270,'data \"live\" (TIO)'!U390)))","v":0},4473222.666666667,5329733.666666667,6784289,6918730,7023028,7093377,{"$f":"HLOOKUP($AB$3,$V505:$AA521,8,FALSE)","v":6918730},{"$f":"HLOOKUP($AC$3,$V505:$AA521,8,FALSE)","v":6784289}]
["Manawatu-Wanganui","Manawatu-Wanganui passenger kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C31,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C151,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C271,'data \"live\" (TIO)'!C391)))","v":12829416},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D31,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D151,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D271,'data \"live\" (TIO)'!D391)))","v":16371395},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E31,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E151,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E271,'data \"live\" (TIO)'!E391)))","v":16621807},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F31,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F151,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F271,'data \"live\" (TIO)'!F391)))","v":16638914},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G31,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G151,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G271,'data \"live\" (TIO)'!G391)))","v":16417477},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H31,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H151,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H271,'data \"live\" (TIO)'!H391)))","v":16161786},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I31,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I151,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I271,'data \"live\" (TIO)'!I391)))","v":16161786},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J31,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J151,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J271,'data \"live\" (TIO)'!J391)))","v":12681922},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K31,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K151,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K271,'data \"live\" (TIO)'!K391)))","v":17771043},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L31,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L151,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L271,'data \"live\" (TIO)'!L391)))","v":12935560},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M31,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M151,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M271,'data \"live\" (TIO)'!M391)))","v":13452982},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N31,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N151,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N271,'data \"live\" (TIO)'!N391)))","v":13722041},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O31,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O151,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O271,'data \"live\" (TIO)'!O391)))","v":13996481},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P31,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P151,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P271,'data \"live\" (TIO)'!P391)))","v":14276410},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q31,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q151,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q271,'data \"live\" (TIO)'!Q391)))","v":14561938},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R31,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R151,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R271,'data \"live\" (TIO)'!R391)))","v":14853176},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S31,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S151,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S271,'data \"live\" (TIO)'!S391)))","v":15150239},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T31,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T151,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T271,'data \"live\" (TIO)'!T391)))","v":15453243},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U31,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U151,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U271,'data \"live\" (TIO)'!U391)))","v":0},15274206,16406059,15538250.333333334,13370194.333333334,14278276.333333334,15152219.333333334,{"$f":"HLOOKUP($AB$3,$V505:$AA521,9,FALSE)","v":13370194.333333334},{"$f":"HLOOKUP($AC$3,$V505:$AA521,9,FALSE)","v":15538250.333333334}]
["Wellington","Wellington passenger kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C32,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C152,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C272,'data \"live\" (TIO)'!C392)))","v":431323938},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D32,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D152,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D272,'data \"live\" (TIO)'!D392)))","v":428731400},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E32,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E152,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E272,'data \"live\" (TIO)'!E392)))","v":436521600},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F32,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F152,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F272,'data \"live\" (TIO)'!F392)))","v":439213383},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G32,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G152,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G272,'data \"live\" (TIO)'!G392)))","v":444145131},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H32,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H152,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H272,'data \"live\" (TIO)'!H392)))","v":460702937},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I32,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I152,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I272,'data \"live\" (TIO)'!I392)))","v":477093611},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J32,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J152,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J272,'data \"live\" (TIO)'!J392)))","v":483082651},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K32,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K152,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K272,'data \"live\" (TIO)'!K392)))","v":469008700},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L32,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L152,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L272,'data \"live\" (TIO)'!L392)))","v":498033200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M32,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M152,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M272,'data \"live\" (TIO)'!M392)))","v":502588400},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N32,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N152,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N272,'data \"live\" (TIO)'!N392)))","v":513536000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O32,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O152,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O272,'data \"live\" (TIO)'!O392)))","v":523860600},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P32,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P152,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P272,'data \"live\" (TIO)'!P392)))","v":533118800},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q32,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q152,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q272,'data \"live\" (TIO)'!Q392)))","v":541829900},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R32,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R152,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R272,'data \"live\" (TIO)'!R392)))","v":550656800},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S32,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S152,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S272,'data \"live\" (TIO)'!S392)))","v":555710100},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T32,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T152,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T272,'data \"live\" (TIO)'!T392)))","v":560812600},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U32,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U152,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U272,'data \"live\" (TIO)'!U392)))","v":0},432192312.66666669,448020483.66666669,476394987.33333331,504719200,532936433.33333331,555726500,{"$f":"HLOOKUP($AB$3,$V505:$AA521,10,FALSE)","v":504719200},{"$f":"HLOOKUP($AC$3,$V505:$AA521,10,FALSE)","v":476394987.33333331}]
["Marlborough","Marlborough passenger kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C33,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C153,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C273,'data \"live\" (TIO)'!C393)))","v":168900},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D33,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D153,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D273,'data \"live\" (TIO)'!D393)))","v":176423},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E33,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E153,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E273,'data \"live\" (TIO)'!E393)))","v":178298},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F33,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F153,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F273,'data \"live\" (TIO)'!F393)))","v":188618},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G33,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G153,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G273,'data \"live\" (TIO)'!G393)))","v":198735},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H33,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H153,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H273,'data \"live\" (TIO)'!H393)))","v":202342},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I33,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I153,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I273,'data \"live\" (TIO)'!I393)))","v":178946},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J33,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J153,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J273,'data \"live\" (TIO)'!J393)))","v":158402},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K33,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K153,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K273,'data \"live\" (TIO)'!K393)))","v":273930},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L33,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L153,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L273,'data \"live\" (TIO)'!L393)))","v":149892},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M33,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M153,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M273,'data \"live\" (TIO)'!M393)))","v":154402},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N33,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N153,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N273,'data \"live\" (TIO)'!N393)))","v":159046},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O33,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O153,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O273,'data \"live\" (TIO)'!O393)))","v":163821},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P33,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P153,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P273,'data \"live\" (TIO)'!P393)))","v":168743},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q33,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q153,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q273,'data \"live\" (TIO)'!Q393)))","v":173812},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R33,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R153,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R273,'data \"live\" (TIO)'!R393)))","v":179033},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S33,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S153,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S273,'data \"live\" (TIO)'!S393)))","v":184409},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T33,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T153,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T273,'data \"live\" (TIO)'!T393)))","v":189946},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U33,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U153,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U273,'data \"live\" (TIO)'!U393)))","v":0},174540.33333333334,196565,203759.33333333334,154446.66666666666,168792,184462.66666666666,{"$f":"HLOOKUP($AB$3,$V505:$AA521,11,FALSE)","v":154446.66666666666},{"$f":"HLOOKUP($AC$3,$V505:$AA521,11,FALSE)","v":203759.33333333334}]
["Nelson","Nelson passenger kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C34,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C154,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C274,'data \"live\" (TIO)'!C394)))","v":394385},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D34,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D154,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D274,'data \"live\" (TIO)'!D394)))","v":436820},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E34,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E154,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E274,'data \"live\" (TIO)'!E394)))","v":833860},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F34,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F154,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F274,'data \"live\" (TIO)'!F394)))","v":2317280},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G34,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G154,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G274,'data \"live\" (TIO)'!G394)))","v":2603481},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H34,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H154,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H274,'data \"live\" (TIO)'!H394)))","v":2784873},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I34,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I154,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I274,'data \"live\" (TIO)'!I394)))","v":2784873},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J34,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J154,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J274,'data \"live\" (TIO)'!J394)))","v":2799525},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K34,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K154,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K274,'data \"live\" (TIO)'!K394)))","v":3384525},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L34,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L154,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L274,'data \"live\" (TIO)'!L394)))","v":2926205},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M34,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M154,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M274,'data \"live\" (TIO)'!M394)))","v":2926200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N34,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N154,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N274,'data \"live\" (TIO)'!N394)))","v":2926200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O34,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O154,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O274,'data \"live\" (TIO)'!O394)))","v":2926200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P34,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P154,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P274,'data \"live\" (TIO)'!P394)))","v":2926200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q34,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q154,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q274,'data \"live\" (TIO)'!Q394)))","v":2926200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R34,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R154,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R274,'data \"live\" (TIO)'!R394)))","v":2926200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S34,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S154,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S274,'data \"live\" (TIO)'!S394)))","v":2926200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T34,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T154,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T274,'data \"live\" (TIO)'!T394)))","v":2926200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U34,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U154,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U274,'data \"live\" (TIO)'!U394)))","v":0},555021.66666666663,2568544.6666666665,2989641,2926201.6666666665,2926200,2926200,{"$f":"HLOOKUP($AB$3,$V505:$AA521,12,FALSE)","v":2926201.6666666665},{"$f":"HLOOKUP($AC$3,$V505:$AA521,12,FALSE)","v":2989641}]
["Canterbury","Canterbury passenger kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C35,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C155,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C275,'data \"live\" (TIO)'!C395)))","v":147397769},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D35,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D155,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D275,'data \"live\" (TIO)'!D395)))","v":111715935},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E35,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E155,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E275,'data \"live\" (TIO)'!E395)))","v":96736971},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F35,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F155,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F275,'data \"live\" (TIO)'!F395)))","v":114384983},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G35,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G155,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G275,'data \"live\" (TIO)'!G395)))","v":120870508},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H35,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H155,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H275,'data \"live\" (TIO)'!H395)))","v":121240520},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I35,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I155,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I275,'data \"live\" (TIO)'!I395)))","v":117136040.98306179},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J35,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J155,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J275,'data \"live\" (TIO)'!J395)))","v":112984700},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K35,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K155,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K275,'data \"live\" (TIO)'!K395)))","v":139976376},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L35,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L155,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L275,'data \"live\" (TIO)'!L395)))","v":127334688},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M35,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M155,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M275,'data \"live\" (TIO)'!M395)))","v":128608030},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N35,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N155,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N275,'data \"live\" (TIO)'!N395)))","v":129894111},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O35,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O155,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O275,'data \"live\" (TIO)'!O395)))","v":131193043},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P35,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P155,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P275,'data \"live\" (TIO)'!P395)))","v":132504975},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q35,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q155,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q275,'data \"live\" (TIO)'!Q395)))","v":133830015},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R35,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R155,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R275,'data \"live\" (TIO)'!R395)))","v":135168327},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S35,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S155,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S275,'data \"live\" (TIO)'!S395)))","v":136520004},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T35,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T155,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T275,'data \"live\" (TIO)'!T395)))","v":137885200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U35,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U155,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U275,'data \"live\" (TIO)'!U395)))","v":0},118616891.66666667,118832003.66666667,123365705.66102059,128612276.33333333,132509344.33333333,136524510.33333334,{"$f":"HLOOKUP($AB$3,$V505:$AA521,13,FALSE)","v":128612276.33333333},{"$f":"HLOOKUP($AC$3,$V505:$AA521,13,FALSE)","v":123365705.66102059}]
["West Coast","West Coast passenger kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C36,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C156,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C276,'data \"live\" (TIO)'!C396)))","v":113835},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D36,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D156,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D276,'data \"live\" (TIO)'!D396)))","v":111662},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E36,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E156,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E276,'data \"live\" (TIO)'!E396)))","v":110956},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F36,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F156,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F276,'data \"live\" (TIO)'!F396)))","v":153369},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G36,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G156,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G276,'data \"live\" (TIO)'!G396)))","v":138508},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H36,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H156,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H276,'data \"live\" (TIO)'!H396)))","v":134016},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I36,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I156,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I276,'data \"live\" (TIO)'!I396)))","v":134016},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J36,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J156,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J276,'data \"live\" (TIO)'!J396)))","v":129316},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K36,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K156,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K276,'data \"live\" (TIO)'!K396)))","v":70000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L36,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L156,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L276,'data \"live\" (TIO)'!L396)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M36,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M156,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M276,'data \"live\" (TIO)'!M396)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N36,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N156,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N276,'data \"live\" (TIO)'!N396)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O36,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O156,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O276,'data \"live\" (TIO)'!O396)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P36,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P156,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P276,'data \"live\" (TIO)'!P396)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q36,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q156,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q276,'data \"live\" (TIO)'!Q396)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R36,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R156,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R276,'data \"live\" (TIO)'!R396)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S36,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S156,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S276,'data \"live\" (TIO)'!S396)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T36,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T156,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T276,'data \"live\" (TIO)'!T396)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U36,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U156,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U276,'data \"live\" (TIO)'!U396)))","v":0},112151,141964.33333333334,111110.66666666667,0,0,0,{"$f":"HLOOKUP($AB$3,$V505:$AA521,14,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V505:$AA521,14,FALSE)","v":111110.66666666667}]
["Otago","Otago (DUNEDIN ONLY) passenger kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C37,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C157,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C277,'data \"live\" (TIO)'!C397)))","v":10334093},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D37,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D157,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D277,'data \"live\" (TIO)'!D397)))","v":16124517},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E37,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E157,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E277,'data \"live\" (TIO)'!E397)))","v":16713193.199999999},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F37,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F157,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F277,'data \"live\" (TIO)'!F397)))","v":17275471.599999998},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G37,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G157,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G277,'data \"live\" (TIO)'!G397)))","v":16689545.6},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H37,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H157,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H277,'data \"live\" (TIO)'!H397)))","v":15288361},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I37,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I157,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I277,'data \"live\" (TIO)'!I397)))","v":14583594},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J37,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J157,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J277,'data \"live\" (TIO)'!J397)))","v":14316089},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K37,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K157,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K277,'data \"live\" (TIO)'!K397)))","v":16491521},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L37,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L157,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L277,'data \"live\" (TIO)'!L397)))","v":27721519},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M37,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M157,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M277,'data \"live\" (TIO)'!M397)))","v":29264350},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N37,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N157,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N277,'data \"live\" (TIO)'!N397)))","v":31259600},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O37,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O157,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O277,'data \"live\" (TIO)'!O397)))","v":32606408},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P37,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P157,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P277,'data \"live\" (TIO)'!P397)))","v":33859820},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q37,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q157,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q277,'data \"live\" (TIO)'!Q397)))","v":35718347},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R37,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R157,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R277,'data \"live\" (TIO)'!R397)))","v":37202110},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S37,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S157,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S277,'data \"live\" (TIO)'!S397)))","v":38956780},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T37,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T157,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T277,'data \"live\" (TIO)'!T397)))","v":40843960},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U37,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U157,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U277,'data \"live\" (TIO)'!U397)))","v":0},14390601.066666668,16417792.733333332,15130401.333333334,29415156.333333332,34061525,39000950,{"$f":"HLOOKUP($AB$3,$V505:$AA521,15,FALSE)","v":29415156.333333332},{"$f":"HLOOKUP($AC$3,$V505:$AA521,15,FALSE)","v":15130401.333333334}]
["Southland","Southland passenger kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C38,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C158,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C278,'data \"live\" (TIO)'!C398)))","v":1312272},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D38,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D158,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D278,'data \"live\" (TIO)'!D398)))","v":1223700},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E38,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E158,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E278,'data \"live\" (TIO)'!E398)))","v":1289040},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F38,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F158,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F278,'data \"live\" (TIO)'!F398)))","v":889907},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G38,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G158,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G278,'data \"live\" (TIO)'!G398)))","v":830821},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H38,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H158,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H278,'data \"live\" (TIO)'!H398)))","v":1711948},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I38,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I158,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I278,'data \"live\" (TIO)'!I398)))","v":1711948},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J38,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J158,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J278,'data \"live\" (TIO)'!J398)))","v":306692},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K38,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K158,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K278,'data \"live\" (TIO)'!K398)))","v":1711468},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L38,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L158,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L278,'data \"live\" (TIO)'!L398)))","v":1212000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M38,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M158,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M278,'data \"live\" (TIO)'!M398)))","v":1215000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N38,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N158,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N278,'data \"live\" (TIO)'!N398)))","v":1219500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O38,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O158,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O278,'data \"live\" (TIO)'!O398)))","v":1225500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P38,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P158,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P278,'data \"live\" (TIO)'!P398)))","v":1227000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q38,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q158,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q278,'data \"live\" (TIO)'!Q398)))","v":1233000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R38,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R158,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R278,'data \"live\" (TIO)'!R398)))","v":1234500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S38,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S158,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S278,'data \"live\" (TIO)'!S398)))","v":1234500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T38,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T158,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T278,'data \"live\" (TIO)'!T398)))","v":1234500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U38,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U158,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U278,'data \"live\" (TIO)'!U398)))","v":0},1275004,1144225.3333333333,1243369.3333333333,1215500,1228500,1234500,{"$f":"HLOOKUP($AB$3,$V505:$AA521,16,FALSE)","v":1215500},{"$f":"HLOOKUP($AC$3,$V505:$AA521,16,FALSE)","v":1243369.3333333333}]
["National","National total passenger kilometres",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C506:C520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C506:C520)-C507-C514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!C514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!C507,0))))))","v":1174860455.5728164},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D506:D520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D506:D520)-D507-D514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!D514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!D507,0))))))","v":1195353005.7266812},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E506:E520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E506:E520)-E507-E514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!E514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!E507,0))))))","v":1335143364.5662682},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F506:F520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F506:F520)-F507-F514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!F514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!F507,0))))))","v":1343421291.4826171},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G506:G520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G506:G520)-G507-G514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!G514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!G507,0))))))","v":1421013287.8},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H506:H520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H506:H520)-H507-H514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!H514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!H507,0))))))","v":1421547316},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I506:I520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I506:I520)-I507-I514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!I514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!I507,0))))))","v":1469329183.9830618},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J506:J520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J506:J520)-J507-J514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!J514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!J507,0))))))","v":1505759076},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K506:K520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K506:K520)-K507-K514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!K514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!K507,0))))))","v":1561734280.4075332},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L506:L520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L506:L520)-L507-L514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!L514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!L507,0))))))","v":1638411326.2752528},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M506:M520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M506:M520)-M507-M514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!M514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!M507,0))))))","v":1688697714.5228252},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N506:N520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N506:N520)-N507-N514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!N514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!N507,0))))))","v":1746802174.6842799},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O506:O520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O506:O520)-O507-O514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!O514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!O507,0))))))","v":1805111541.027117},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P506:P520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P506:P520)-P507-P514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!P514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!P507,0))))))","v":1857571268.632822},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q506:Q520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q506:Q520)-Q507-Q514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Q514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Q507,0))))))","v":1948677142.0715652},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R506:R520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R506:R520)-R507-R514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!R514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!R507,0))))))","v":2023934384.5041559},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S506:S520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S506:S520)-S507-S514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!S514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!S507,0))))))","v":1925040139},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T506:T520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T506:T520)-T507-T514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!T514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!T507,0))))))","v":1973680767},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U506:U520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U506:U520)-U507-U514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!U514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!U507,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V506:V520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V506:V520)-V507-V514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!V514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!V507,0))))))","v":1235118941.9552553},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W506:W520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W506:W520)-W507-W514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!W514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!W507,0))))))","v":1395327298.4275391},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X506:X520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X506:X520)-X507-X514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!X514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!X507,0))))))","v":1512274180.130198},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y506:Y520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y506:Y520)-Y507-Y514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Y514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Y507,0))))))","v":1691303738.4941192},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z506:Z520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z506:Z520)-Z507-Z514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Z514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Z507,0))))))","v":1870453317.2438343},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA506:AA520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA506:AA520)-AA507-AA514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!AA514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!AA507,0))))))","v":1974218430.1680522},{"$f":"HLOOKUP($AB$3,$V505:$AA521,17,FALSE)","v":1691303738.4941192},{"$f":"HLOOKUP($AC$3,$V505:$AA521,17,FALSE)","v":1512274180.130198}]
[null,{"$f":"VLOOKUP($B$484,$A506:$AB521,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C40,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C160,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C280,'data \"live\" (TIO)'!C400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D40,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D160,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D280,'data \"live\" (TIO)'!D400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E40,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E160,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E280,'data \"live\" (TIO)'!E400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F40,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F160,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F280,'data \"live\" (TIO)'!F400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G40,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G160,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G280,'data \"live\" (TIO)'!G400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H40,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H160,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H280,'data \"live\" (TIO)'!H400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I40,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I160,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I280,'data \"live\" (TIO)'!I400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J40,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J160,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J280,'data \"live\" (TIO)'!J400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K40,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K160,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K280,'data \"live\" (TIO)'!K400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L40,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L160,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L280,'data \"live\" (TIO)'!L400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M40,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M160,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M280,'data \"live\" (TIO)'!M400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N40,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N160,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N280,'data \"live\" (TIO)'!N400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O40,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O160,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O280,'data \"live\" (TIO)'!O400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P40,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P160,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P280,'data \"live\" (TIO)'!P400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q40,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q160,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q280,'data \"live\" (TIO)'!Q400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R40,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R160,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R280,'data \"live\" (TIO)'!R400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S40,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S160,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S280,'data \"live\" (TIO)'!S400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T40,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T160,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T280,'data \"live\" (TIO)'!T400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U40,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U160,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U280,'data \"live\" (TIO)'!U400)))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A506:$AB521,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A506:$AB521,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A506:$AB521,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A506:$AB521,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A506:$AB521,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A506:$AB521,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A506:$AB521,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A506:$AC521,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B522","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC522","v":{"$error":"#N/A"}}]
[null,{"$f":"B522","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C42,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C162,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C282,'data \"live\" (TIO)'!C402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D42,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D162,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D282,'data \"live\" (TIO)'!D402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E42,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E162,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E282,'data \"live\" (TIO)'!E402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F42,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F162,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F282,'data \"live\" (TIO)'!F402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G42,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G162,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G282,'data \"live\" (TIO)'!G402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H42,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H162,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H282,'data \"live\" (TIO)'!H402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I42,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I162,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I282,'data \"live\" (TIO)'!I402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J42,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J162,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J282,'data \"live\" (TIO)'!J402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K42,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K162,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K282,'data \"live\" (TIO)'!K402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L42,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L162,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L282,'data \"live\" (TIO)'!L402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M42,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M162,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M282,'data \"live\" (TIO)'!M402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N42,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N162,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N282,'data \"live\" (TIO)'!N402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O42,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O162,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O282,'data \"live\" (TIO)'!O402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P42,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P162,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P282,'data \"live\" (TIO)'!P402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q42,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q162,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q282,'data \"live\" (TIO)'!Q402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R42,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R162,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R282,'data \"live\" (TIO)'!R402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S42,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S162,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S282,'data \"live\" (TIO)'!S402)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T42,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T162,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T282,'data \"live\" (TIO)'!T402)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U42,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U162,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U282,'data \"live\" (TIO)'!U402)))","v":0},{"$f":"AVERAGE(C524:E524)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F524:H524)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I524:K524)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L524:N524)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(O524:Q524)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(R524:T524)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AB$3,$V505:$AA524,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AC$3,$V505:$AA524,20,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!B43,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!B163,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!B283,'data \"live\" (TIO)'!B403)))","v":"NETWORK IN SERVICE VEHICLE KILOMETRES"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S505","v":"2025/26"},{"$f":"T505","v":"2026/27"},{"$f":"U505","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y505","v":"2018-21"},{"$f":"Z505","v":"2021-24"},{"$f":"AA505","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V525","v":"2009-12"},"2012-15","2015-18","2018-21","2021-24","2024-27","2018-21","2015-18"]
["Northland","Northland in service vehicle kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C44,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C164,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C284,'data \"live\" (TIO)'!C404)))","v":450783},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D44,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D164,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D284,'data \"live\" (TIO)'!D404)))","v":379825},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E44,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E164,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E284,'data \"live\" (TIO)'!E404)))","v":479441},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F44,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F164,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F284,'data \"live\" (TIO)'!F404)))","v":382108},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G44,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G164,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G284,'data \"live\" (TIO)'!G404)))","v":387601},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H44,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H164,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H284,'data \"live\" (TIO)'!H404)))","v":391751},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I44,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I164,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I284,'data \"live\" (TIO)'!I404)))","v":464035},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J44,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J164,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J284,'data \"live\" (TIO)'!J404)))","v":469915},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K44,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K164,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K284,'data \"live\" (TIO)'!K404)))","v":384256},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L44,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L164,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L284,'data \"live\" (TIO)'!L404)))","v":508256},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M44,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M164,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M284,'data \"live\" (TIO)'!M404)))","v":505428},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N44,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N164,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N284,'data \"live\" (TIO)'!N404)))","v":502600},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O44,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O164,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O284,'data \"live\" (TIO)'!O404)))","v":504406},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P44,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P164,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P284,'data \"live\" (TIO)'!P404)))","v":504644},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q44,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q164,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q284,'data \"live\" (TIO)'!Q404)))","v":503860},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R44,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R164,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R284,'data \"live\" (TIO)'!R404)))","v":504644},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S44,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S164,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S284,'data \"live\" (TIO)'!S404)))","v":503860},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T44,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T164,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T284,'data \"live\" (TIO)'!T404)))","v":504644},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U44,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U164,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U284,'data \"live\" (TIO)'!U404)))","v":0},{"$f":"AVERAGE(C526:E526)","v":436683},{"$f":"AVERAGE(F526:H526)","v":387153.33333333331},{"$f":"AVERAGE(I526:K526)","v":439402},{"$f":"AVERAGE(L526:N526)","v":505428},{"$f":"AVERAGE(O526:Q526)","v":504303.33333333331},{"$f":"AVERAGE(R526:T526)","v":504382.66666666669},{"$f":"HLOOKUP($AB$3,$V525:$AA541,2,FALSE)","v":505428},{"$f":"HLOOKUP($AC$3,$V525:$AA541,2,FALSE)","v":439402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W526/$V526-1","v":-0.11342247503719327},{"$f":"X526/$V526-1","v":6.2264846582074096E-3},{"$f":"Y526/$V526-1","v":0.15742540927858428},{"$f":"Z526/$V526-1","v":0.15484993309410555},{"$f":"AA526/$V526-1","v":0.15503160568803165},{"$f":"HLOOKUP($Y$3,$BU525:$BZ541,2,FALSE)","v":0.15742540927858428},{"$f":"HLOOKUP($Z$3,$BU525:$BZ541,2,FALSE)","v":0.15484993309410555}]
["Auckland","Auckland in service vehicle kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C45,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C165,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C285,'data \"live\" (TIO)'!C405)))","v":42084988.666666664},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D45,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D165,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D285,'data \"live\" (TIO)'!D405)))","v":44322462},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E45,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E165,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E285,'data \"live\" (TIO)'!E405)))","v":45093569},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F45,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F165,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F285,'data \"live\" (TIO)'!F405)))","v":49956284},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G45,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G165,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G285,'data \"live\" (TIO)'!G405)))","v":51879423},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H45,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H165,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H285,'data \"live\" (TIO)'!H405)))","v":53033154},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I45,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I165,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I285,'data \"live\" (TIO)'!I405)))","v":51449279},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J45,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J165,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J285,'data \"live\" (TIO)'!J405)))","v":54868084},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K45,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K165,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K285,'data \"live\" (TIO)'!K405)))","v":59018199.481125385},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L45,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L165,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L285,'data \"live\" (TIO)'!L405)))","v":65069912.962250769},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M45,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M165,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M285,'data \"live\" (TIO)'!M405)))","v":65814837.034204006},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N45,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N165,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N285,'data \"live\" (TIO)'!N405)))","v":66976604.802920841},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O45,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O165,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O285,'data \"live\" (TIO)'!O405)))","v":70856386.37455979},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P45,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P165,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P285,'data \"live\" (TIO)'!P405)))","v":74299426.787459373},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q45,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q165,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q285,'data \"live\" (TIO)'!Q405)))","v":78350815.336576015},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R45,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R165,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R285,'data \"live\" (TIO)'!R405)))","v":82038890.905130401},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S45,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S165,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S285,'data \"live\" (TIO)'!S405)))","v":83190564},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T45,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T165,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T285,'data \"live\" (TIO)'!T405)))","v":86150189},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U45,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U165,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U285,'data \"live\" (TIO)'!U405)))","v":0},43833673.222222216,51622953.666666664,55111854.160375126,{"$f":"AVERAGE(L527:N527)","v":65953784.933125205},74502209.499531731,83793214.635043457,{"$f":"HLOOKUP($AB$3,$V525:$AA541,3,FALSE)","v":65953784.933125205},{"$f":"HLOOKUP($AC$3,$V525:$AA541,3,FALSE)","v":55111854.160375126},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W527/$V527-1","v":0.17770083754914578},0.25729490843663183,0.50463741878900592,0.69965699935367454,0.91161745013336182,{"$f":"HLOOKUP($Y$3,$BU525:$BZ541,3,FALSE)","v":0.50463741878900592},{"$f":"HLOOKUP($Z$3,$BU525:$BZ541,3,FALSE)","v":0.69965699935367454}]
["Waikato","Waikato in service vehicle kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C46,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C166,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C286,'data \"live\" (TIO)'!C406)))","v":5280031},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D46,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D166,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D286,'data \"live\" (TIO)'!D406)))","v":5244111},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E46,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E166,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E286,'data \"live\" (TIO)'!E406)))","v":5718423},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F46,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F166,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F286,'data \"live\" (TIO)'!F406)))","v":5771515},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G46,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G166,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G286,'data \"live\" (TIO)'!G406)))","v":5780209},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H46,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H166,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H286,'data \"live\" (TIO)'!H406)))","v":5718423},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I46,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I166,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I286,'data \"live\" (TIO)'!I406)))","v":5706752},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J46,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J166,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J286,'data \"live\" (TIO)'!J406)))","v":5492695},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K46,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K166,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K286,'data \"live\" (TIO)'!K406)))","v":5780209},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L46,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L166,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L286,'data \"live\" (TIO)'!L406)))","v":5658712},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M46,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M166,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M286,'data \"live\" (TIO)'!M406)))","v":5715299},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N46,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N166,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N286,'data \"live\" (TIO)'!N406)))","v":5772452},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O46,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O166,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O286,'data \"live\" (TIO)'!O406)))","v":5830176},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P46,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P166,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P286,'data \"live\" (TIO)'!P406)))","v":5888478},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q46,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q166,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q286,'data \"live\" (TIO)'!Q406)))","v":5947363},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R46,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R166,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R286,'data \"live\" (TIO)'!R406)))","v":6006837},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S46,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S166,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S286,'data \"live\" (TIO)'!S406)))","v":6066905},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T46,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T166,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T286,'data \"live\" (TIO)'!T406)))","v":6127574},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U46,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U166,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U286,'data \"live\" (TIO)'!U406)))","v":0},5414188.333333333,5756715.666666667,5659885.333333333,5715487.666666667,5888672.333333333,6067105.333333333,{"$f":"HLOOKUP($AB$3,$V525:$AA541,4,FALSE)","v":5715487.666666667},{"$f":"HLOOKUP($AC$3,$V525:$AA541,4,FALSE)","v":5659885.333333333},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3264761446237161E-2,4.5380209345014189E-2,5.5649954302168458E-2,8.7637143517664828E-2,0.1205936993325869,{"$f":"HLOOKUP($Y$3,$BU525:$BZ541,4,FALSE)","v":5.5649954302168458E-2},{"$f":"HLOOKUP($Z$3,$BU525:$BZ541,4,FALSE)","v":8.7637143517664828E-2}]
["Bay of Plenty","Bay of Plenty in service vehicle kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C47,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C167,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C287,'data \"live\" (TIO)'!C407)))","v":4678107},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D47,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D167,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D287,'data \"live\" (TIO)'!D407)))","v":5117546},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E47,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E167,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E287,'data \"live\" (TIO)'!E407)))","v":4768924},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F47,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F167,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F287,'data \"live\" (TIO)'!F407)))","v":4721822},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G47,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G167,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G287,'data \"live\" (TIO)'!G407)))","v":4807434},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H47,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H167,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H287,'data \"live\" (TIO)'!H407)))","v":5513336},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I47,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I167,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I287,'data \"live\" (TIO)'!I407)))","v":6510310},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J47,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J167,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J287,'data \"live\" (TIO)'!J407)))","v":6381433},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K47,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K167,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K287,'data \"live\" (TIO)'!K407)))","v":6717845},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L47,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L167,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L287,'data \"live\" (TIO)'!L407)))","v":6352808},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M47,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M167,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M287,'data \"live\" (TIO)'!M407)))","v":6352808},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N47,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N167,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N287,'data \"live\" (TIO)'!N407)))","v":6352808},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O47,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O167,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O287,'data \"live\" (TIO)'!O407)))","v":6352808},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P47,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P167,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P287,'data \"live\" (TIO)'!P407)))","v":6352808},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q47,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q167,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q287,'data \"live\" (TIO)'!Q407)))","v":6352808},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R47,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R167,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R287,'data \"live\" (TIO)'!R407)))","v":6352808},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S47,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S167,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S287,'data \"live\" (TIO)'!S407)))","v":6352808},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T47,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T167,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T287,'data \"live\" (TIO)'!T407)))","v":6352808},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U47,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U167,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U287,'data \"live\" (TIO)'!U407)))","v":0},4854859,5014197.333333333,6536529.333333333,6352808,6352808,6352808,{"$f":"HLOOKUP($AB$3,$V525:$AA541,5,FALSE)","v":6352808},{"$f":"HLOOKUP($AC$3,$V525:$AA541,5,FALSE)","v":6536529.333333333},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2820383317689217E-2,0.34638911929951677,0.30854634501228562,0.30854634501228562,0.30854634501228562,{"$f":"HLOOKUP($Y$3,$BU525:$BZ541,5,FALSE)","v":0.30854634501228562},{"$f":"HLOOKUP($Z$3,$BU525:$BZ541,5,FALSE)","v":0.30854634501228562}]
["Gisborne","Gisborne in service vehicle kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C48,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C168,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C288,'data \"live\" (TIO)'!C408)))","v":97558},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D48,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D168,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D288,'data \"live\" (TIO)'!D408)))","v":127481},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E48,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E168,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E288,'data \"live\" (TIO)'!E408)))","v":129552},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F48,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F168,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F288,'data \"live\" (TIO)'!F408)))","v":129552},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G48,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G168,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G288,'data \"live\" (TIO)'!G408)))","v":103512},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H48,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H168,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H288,'data \"live\" (TIO)'!H408)))","v":103512},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I48,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I168,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I288,'data \"live\" (TIO)'!I408)))","v":107652},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J48,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J168,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J288,'data \"live\" (TIO)'!J408)))","v":112526},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K48,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K168,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K288,'data \"live\" (TIO)'!K408)))","v":105000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L48,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L168,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L288,'data \"live\" (TIO)'!L408)))","v":118000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M48,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M168,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M288,'data \"live\" (TIO)'!M408)))","v":118000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N48,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N168,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N288,'data \"live\" (TIO)'!N408)))","v":118000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O48,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O168,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O288,'data \"live\" (TIO)'!O408)))","v":118000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P48,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P168,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P288,'data \"live\" (TIO)'!P408)))","v":118050},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q48,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q168,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q288,'data \"live\" (TIO)'!Q408)))","v":118050},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R48,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R168,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R288,'data \"live\" (TIO)'!R408)))","v":118050},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S48,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S168,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S288,'data \"live\" (TIO)'!S408)))","v":118050},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T48,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T168,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T288,'data \"live\" (TIO)'!T408)))","v":118050},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U48,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U168,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U288,'data \"live\" (TIO)'!U408)))","v":0},118197,112192,108392.66666666667,118000,118033.33333333333,118050,{"$f":"HLOOKUP($AB$3,$V525:$AA541,6,FALSE)","v":118000},{"$f":"HLOOKUP($AC$3,$V525:$AA541,6,FALSE)","v":108392.66666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.0805011971539082E-2,-8.2949087822307921E-2,-1.666708968924735E-3,-1.3846939149612103E-3,-1.2436863879793369E-3,{"$f":"HLOOKUP($Y$3,$BU525:$BZ541,6,FALSE)","v":-1.666708968924735E-3},{"$f":"HLOOKUP($Z$3,$BU525:$BZ541,6,FALSE)","v":-1.3846939149612103E-3}]
["Hawkes Bay","Hawkes Bay in service vehicle kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C49,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C169,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C289,'data \"live\" (TIO)'!C409)))","v":740496},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D49,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D169,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D289,'data \"live\" (TIO)'!D409)))","v":794660},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E49,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E169,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E289,'data \"live\" (TIO)'!E409)))","v":1036045},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F49,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F169,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F289,'data \"live\" (TIO)'!F409)))","v":1146751},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G49,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G169,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G289,'data \"live\" (TIO)'!G409)))","v":1200851},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H49,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H169,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H289,'data \"live\" (TIO)'!H409)))","v":932537},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I49,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I169,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I289,'data \"live\" (TIO)'!I409)))","v":962107},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J49,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J169,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J289,'data \"live\" (TIO)'!J409)))","v":1021868},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K49,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K169,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K289,'data \"live\" (TIO)'!K409)))","v":1016552},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L49,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L169,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L289,'data \"live\" (TIO)'!L409)))","v":1044700},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M49,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M169,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M289,'data \"live\" (TIO)'!M409)))","v":1044700},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N49,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N169,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N289,'data \"live\" (TIO)'!N409)))","v":1044700},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O49,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O169,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O289,'data \"live\" (TIO)'!O409)))","v":1044700},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P49,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P169,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P289,'data \"live\" (TIO)'!P409)))","v":1044700},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q49,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q169,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q289,'data \"live\" (TIO)'!Q409)))","v":1044700},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R49,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R169,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R289,'data \"live\" (TIO)'!R409)))","v":1044700},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S49,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S169,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S289,'data \"live\" (TIO)'!S409)))","v":1044700},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T49,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T169,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T289,'data \"live\" (TIO)'!T409)))","v":1044700},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U49,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U169,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U289,'data \"live\" (TIO)'!U409)))","v":0},857067,1093379.6666666667,1000175.6666666666,1044700,1044700,1044700,{"$f":"HLOOKUP($AB$3,$V525:$AA541,7,FALSE)","v":1044700},{"$f":"HLOOKUP($AC$3,$V525:$AA541,7,FALSE)","v":1000175.6666666666},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.27572251255347213,0.16697488838873342,0.21892454148858831,0.21892454148858831,0.21892454148858831,{"$f":"HLOOKUP($Y$3,$BU525:$BZ541,7,FALSE)","v":0.21892454148858831},{"$f":"HLOOKUP($Z$3,$BU525:$BZ541,7,FALSE)","v":0.21892454148858831}]
["Taranaki","Taranaki in service vehicle kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C50,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C170,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C290,'data \"live\" (TIO)'!C410)))","v":471659},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D50,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D170,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D290,'data \"live\" (TIO)'!D410)))","v":825768},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E50,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E170,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E290,'data \"live\" (TIO)'!E410)))","v":857159},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F50,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F170,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F290,'data \"live\" (TIO)'!F410)))","v":853908},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G50,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G170,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G290,'data \"live\" (TIO)'!G410)))","v":677241},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H50,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H170,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H290,'data \"live\" (TIO)'!H410)))","v":627854},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I50,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I170,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I290,'data \"live\" (TIO)'!I410)))","v":826669},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J50,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J170,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J290,'data \"live\" (TIO)'!J410)))","v":838662},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K50,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K170,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K290,'data \"live\" (TIO)'!K410)))","v":737756},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L50,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L170,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L290,'data \"live\" (TIO)'!L410)))","v":817447},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M50,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M170,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M290,'data \"live\" (TIO)'!M410)))","v":817447},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N50,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N170,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N290,'data \"live\" (TIO)'!N410)))","v":817447},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O50,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O170,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O290,'data \"live\" (TIO)'!O410)))","v":817447},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P50,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P170,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P290,'data \"live\" (TIO)'!P410)))","v":817447},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q50,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q170,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q290,'data \"live\" (TIO)'!Q410)))","v":817447},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R50,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R170,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R290,'data \"live\" (TIO)'!R410)))","v":817447},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S50,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S170,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S290,'data \"live\" (TIO)'!S410)))","v":817447},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T50,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T170,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T290,'data \"live\" (TIO)'!T410)))","v":817447},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U50,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U170,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U290,'data \"live\" (TIO)'!U410)))","v":0},718195.33333333337,719667.66666666663,801029,817447,817447,817447,{"$f":"HLOOKUP($AB$3,$V525:$AA541,8,FALSE)","v":817447},{"$f":"HLOOKUP($AC$3,$V525:$AA541,8,FALSE)","v":801029},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0500458092644891E-3,0.11533584642246808,0.13819592255774427,0.13819592255774427,0.13819592255774427,{"$f":"HLOOKUP($Y$3,$BU525:$BZ541,8,FALSE)","v":0.13819592255774427},{"$f":"HLOOKUP($Z$3,$BU525:$BZ541,8,FALSE)","v":0.13819592255774427}]
["Manawatu-Wanganui","Manawatu-Wanganui in service vehicle kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C51,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C171,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C291,'data \"live\" (TIO)'!C411)))","v":1253112},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D51,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D171,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D291,'data \"live\" (TIO)'!D411)))","v":1375530},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E51,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E171,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E291,'data \"live\" (TIO)'!E411)))","v":1381737},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F51,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F171,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F291,'data \"live\" (TIO)'!F411)))","v":1422181},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G51,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G171,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G291,'data \"live\" (TIO)'!G411)))","v":1391569},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H51,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H171,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H291,'data \"live\" (TIO)'!H411)))","v":1394002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I51,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I171,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I291,'data \"live\" (TIO)'!I411)))","v":1440200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J51,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J171,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J291,'data \"live\" (TIO)'!J411)))","v":1528352},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K51,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K171,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K291,'data \"live\" (TIO)'!K411)))","v":2130142},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L51,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L171,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L291,'data \"live\" (TIO)'!L411)))","v":1528352},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M51,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M171,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M291,'data \"live\" (TIO)'!M411)))","v":1568352},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N51,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N171,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N291,'data \"live\" (TIO)'!N411)))","v":1568352},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O51,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O171,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O291,'data \"live\" (TIO)'!O411)))","v":1568352},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P51,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P171,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P291,'data \"live\" (TIO)'!P411)))","v":1568352},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q51,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q171,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q291,'data \"live\" (TIO)'!Q411)))","v":1568352},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R51,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R171,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R291,'data \"live\" (TIO)'!R411)))","v":1568352},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S51,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S171,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S291,'data \"live\" (TIO)'!S411)))","v":1568352},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T51,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T171,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T291,'data \"live\" (TIO)'!T411)))","v":1568352},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U51,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U171,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U291,'data \"live\" (TIO)'!U411)))","v":0},1336793,1402584,1699564.6666666667,1555018.6666666667,1568352,1568352,{"$f":"HLOOKUP($AB$3,$V525:$AA541,9,FALSE)","v":1555018.6666666667},{"$f":"HLOOKUP($AC$3,$V525:$AA541,9,FALSE)","v":1699564.6666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9215547956938721E-2,0.27137460075469177,0.16324566830217302,0.17321978795520332,0.17321978795520332,{"$f":"HLOOKUP($Y$3,$BU525:$BZ541,9,FALSE)","v":0.16324566830217302},{"$f":"HLOOKUP($Z$3,$BU525:$BZ541,9,FALSE)","v":0.17321978795520332}]
["Wellington","Wellington in service vehicle kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C52,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C172,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C292,'data \"live\" (TIO)'!C412)))","v":19948066},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D52,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D172,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D292,'data \"live\" (TIO)'!D412)))","v":20371968},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E52,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E172,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E292,'data \"live\" (TIO)'!E412)))","v":20193417},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F52,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F172,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F292,'data \"live\" (TIO)'!F412)))","v":19593980},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G52,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G172,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G292,'data \"live\" (TIO)'!G412)))","v":20066855},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H52,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H172,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H292,'data \"live\" (TIO)'!H412)))","v":20435642},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I52,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I172,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I292,'data \"live\" (TIO)'!I412)))","v":20245693},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J52,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J172,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J292,'data \"live\" (TIO)'!J412)))","v":19470604},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K52,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K172,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K292,'data \"live\" (TIO)'!K412)))","v":21001200.5},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L52,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L172,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L292,'data \"live\" (TIO)'!L412)))","v":19952200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M52,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M172,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M292,'data \"live\" (TIO)'!M412)))","v":20279700},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N52,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N172,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N292,'data \"live\" (TIO)'!N412)))","v":20613600},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O52,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O172,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O292,'data \"live\" (TIO)'!O412)))","v":21053700},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P52,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P172,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P292,'data \"live\" (TIO)'!P412)))","v":21401100},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q52,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q172,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q292,'data \"live\" (TIO)'!Q412)))","v":21756100},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R52,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R172,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R292,'data \"live\" (TIO)'!R412)))","v":22137900},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S52,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S172,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S292,'data \"live\" (TIO)'!S412)))","v":22506400},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T52,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T172,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T292,'data \"live\" (TIO)'!T412)))","v":22882300},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U52,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U172,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U292,'data \"live\" (TIO)'!U412)))","v":0},20171150.333333332,20032159,20239165.833333332,20281833.333333332,21403633.333333332,22508866.666666668,{"$f":"HLOOKUP($AB$3,$V525:$AA541,10,FALSE)","v":20281833.333333332},{"$f":"HLOOKUP($AC$3,$V525:$AA541,10,FALSE)","v":20239165.833333332},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.8906002402672195E-3,3.37191974062101E-3,5.4871932522904121E-3,6.1101274822353169E-2,0.1158940513903266,{"$f":"HLOOKUP($Y$3,$BU525:$BZ541,10,FALSE)","v":5.4871932522904121E-3},{"$f":"HLOOKUP($Z$3,$BU525:$BZ541,10,FALSE)","v":6.1101274822353169E-2}]
["Marlborough","Marlborough in service vehicle kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C53,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C173,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C293,'data \"live\" (TIO)'!C413)))","v":37500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D53,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D173,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D293,'data \"live\" (TIO)'!D413)))","v":37500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E53,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E173,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E293,'data \"live\" (TIO)'!E413)))","v":39510},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F53,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F173,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F293,'data \"live\" (TIO)'!F413)))","v":43590},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G53,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G173,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G293,'data \"live\" (TIO)'!G413)))","v":43590},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H53,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H173,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H293,'data \"live\" (TIO)'!H413)))","v":43590},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I53,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I173,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I293,'data \"live\" (TIO)'!I413)))","v":42135},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J53,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J173,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J293,'data \"live\" (TIO)'!J413)))","v":42136},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K53,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K173,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K293,'data \"live\" (TIO)'!K413)))","v":90000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L53,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L173,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L293,'data \"live\" (TIO)'!L413)))","v":49362},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M53,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M173,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M293,'data \"live\" (TIO)'!M413)))","v":49362},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N53,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N173,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N293,'data \"live\" (TIO)'!N413)))","v":49362},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O53,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O173,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O293,'data \"live\" (TIO)'!O413)))","v":49362},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P53,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P173,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P293,'data \"live\" (TIO)'!P413)))","v":49362},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q53,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q173,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q293,'data \"live\" (TIO)'!Q413)))","v":49362},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R53,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R173,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R293,'data \"live\" (TIO)'!R413)))","v":49362},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S53,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S173,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S293,'data \"live\" (TIO)'!S413)))","v":49362},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T53,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T173,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T293,'data \"live\" (TIO)'!T413)))","v":49362},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U53,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U173,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U293,'data \"live\" (TIO)'!U413)))","v":0},38170,43590,58090.333333333336,49362,49362,49362,{"$f":"HLOOKUP($AB$3,$V525:$AA541,11,FALSE)","v":49362},{"$f":"HLOOKUP($AC$3,$V525:$AA541,11,FALSE)","v":58090.333333333336},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14199633219806129,0.52188455156754876,0.29321456641341359,0.29321456641341359,0.29321456641341359,{"$f":"HLOOKUP($Y$3,$BU525:$BZ541,11,FALSE)","v":0.29321456641341359},{"$f":"HLOOKUP($Z$3,$BU525:$BZ541,11,FALSE)","v":0.29321456641341359}]
["Nelson","Nelson in service vehicle kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C54,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C174,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C294,'data \"live\" (TIO)'!C414)))","v":160776},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D54,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D174,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D294,'data \"live\" (TIO)'!D414)))","v":160776},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E54,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E174,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E294,'data \"live\" (TIO)'!E414)))","v":247852},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F54,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F174,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F294,'data \"live\" (TIO)'!F414)))","v":436248},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G54,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G174,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G294,'data \"live\" (TIO)'!G414)))","v":444311},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H54,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H174,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H294,'data \"live\" (TIO)'!H414)))","v":424876},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I54,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I174,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I294,'data \"live\" (TIO)'!I414)))","v":468505},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J54,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J174,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J294,'data \"live\" (TIO)'!J414)))","v":480517},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K54,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K174,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K294,'data \"live\" (TIO)'!K414)))","v":444311},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L54,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L174,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L294,'data \"live\" (TIO)'!L414)))","v":418189},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M54,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M174,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M294,'data \"live\" (TIO)'!M414)))","v":418189},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N54,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N174,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N294,'data \"live\" (TIO)'!N414)))","v":418189},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O54,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O174,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O294,'data \"live\" (TIO)'!O414)))","v":418189},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P54,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P174,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P294,'data \"live\" (TIO)'!P414)))","v":418189},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q54,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q174,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q294,'data \"live\" (TIO)'!Q414)))","v":418189},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R54,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R174,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R294,'data \"live\" (TIO)'!R414)))","v":418189},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S54,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S174,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S294,'data \"live\" (TIO)'!S414)))","v":418189},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T54,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T174,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T294,'data \"live\" (TIO)'!T414)))","v":418189},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U54,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U174,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U294,'data \"live\" (TIO)'!U414)))","v":0},189801.33333333334,435145,464444.33333333331,418189,418189,418189,{"$f":"HLOOKUP($AB$3,$V525:$AA541,12,FALSE)","v":418189},{"$f":"HLOOKUP($AC$3,$V525:$AA541,12,FALSE)","v":464444.33333333331},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2926340524478226,1.4470024797858811,1.2032985367155833,1.2032985367155833,1.2032985367155833,{"$f":"HLOOKUP($Y$3,$BU525:$BZ541,12,FALSE)","v":1.2032985367155833},{"$f":"HLOOKUP($Z$3,$BU525:$BZ541,12,FALSE)","v":1.2032985367155833}]
["Canterbury","Canterbury in service vehicle kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C55,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C175,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C295,'data \"live\" (TIO)'!C415)))","v":19710924},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D55,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D175,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D295,'data \"live\" (TIO)'!D415)))","v":20440035},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E55,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E175,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E295,'data \"live\" (TIO)'!E415)))","v":18420972},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F55,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F175,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F295,'data \"live\" (TIO)'!F415)))","v":16841840},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G55,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G175,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G295,'data \"live\" (TIO)'!G415)))","v":17526858},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H55,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H175,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H295,'data \"live\" (TIO)'!H415)))","v":17311900},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I55,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I175,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I295,'data \"live\" (TIO)'!I415)))","v":15989288},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J55,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J175,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J295,'data \"live\" (TIO)'!J415)))","v":16090688},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K55,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K175,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K295,'data \"live\" (TIO)'!K415)))","v":15583121},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L55,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L175,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L295,'data \"live\" (TIO)'!L415)))","v":16090688},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M55,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M175,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M295,'data \"live\" (TIO)'!M415)))","v":16251120},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N55,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N175,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N295,'data \"live\" (TIO)'!N415)))","v":16413156},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O55,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O175,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O295,'data \"live\" (TIO)'!O415)))","v":16576813},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P55,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P175,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P295,'data \"live\" (TIO)'!P415)))","v":16742107},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q55,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q175,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q295,'data \"live\" (TIO)'!Q415)))","v":16909053},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R55,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R175,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R295,'data \"live\" (TIO)'!R415)))","v":17077669},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S55,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S175,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S295,'data \"live\" (TIO)'!S415)))","v":17247971},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T55,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T175,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T295,'data \"live\" (TIO)'!T415)))","v":17419976},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U55,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U175,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U295,'data \"live\" (TIO)'!U415)))","v":0},19523977,17226866,15887699,16251654.666666666,16742657.666666666,17248538.666666668,{"$f":"HLOOKUP($AB$3,$V525:$AA541,13,FALSE)","v":16251654.666666666},{"$f":"HLOOKUP($AC$3,$V525:$AA541,13,FALSE)","v":15887699},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.11765589562003687,-0.18624678773182324,-0.16760531593196071,-0.14245659751255257,-0.11654584172749904,{"$f":"HLOOKUP($Y$3,$BU525:$BZ541,13,FALSE)","v":-0.16760531593196071},{"$f":"HLOOKUP($Z$3,$BU525:$BZ541,13,FALSE)","v":-0.14245659751255257}]
["West Coast","West Coast in service vehicle kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C56,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C176,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C296,'data \"live\" (TIO)'!C416)))","v":93860},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D56,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D176,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D296,'data \"live\" (TIO)'!D416)))","v":93860},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E56,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E176,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E296,'data \"live\" (TIO)'!E416)))","v":93860},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F56,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F176,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F296,'data \"live\" (TIO)'!F416)))","v":93860},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G56,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G176,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G296,'data \"live\" (TIO)'!G416)))","v":69706},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H56,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H176,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H296,'data \"live\" (TIO)'!H416)))","v":69700},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I56,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I176,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I296,'data \"live\" (TIO)'!I416)))","v":69700},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J56,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J176,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J296,'data \"live\" (TIO)'!J416)))","v":65000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K56,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K176,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K296,'data \"live\" (TIO)'!K416)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L56,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L176,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L296,'data \"live\" (TIO)'!L416)))","v":145780},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M56,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M176,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M296,'data \"live\" (TIO)'!M416)))","v":145780},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N56,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N176,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N296,'data \"live\" (TIO)'!N416)))","v":145780},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O56,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O176,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O296,'data \"live\" (TIO)'!O416)))","v":145780},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P56,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P176,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P296,'data \"live\" (TIO)'!P416)))","v":145780},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q56,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q176,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q296,'data \"live\" (TIO)'!Q416)))","v":145780},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R56,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R176,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R296,'data \"live\" (TIO)'!R416)))","v":145780},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S56,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S176,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S296,'data \"live\" (TIO)'!S416)))","v":145780},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T56,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T176,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T296,'data \"live\" (TIO)'!T416)))","v":145780},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U56,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U176,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U296,'data \"live\" (TIO)'!U416)))","v":0},93860,77755.333333333328,44900,145780,145780,145780,{"$f":"HLOOKUP($AB$3,$V525:$AA541,14,FALSE)","v":145780},{"$f":"HLOOKUP($AC$3,$V525:$AA541,14,FALSE)","v":44900},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.17158178847929551,-0.52162795653100358,0.55316428723630939,0.55316428723630939,0.55316428723630939,{"$f":"HLOOKUP($Y$3,$BU525:$BZ541,14,FALSE)","v":0.55316428723630939},{"$f":"HLOOKUP($Z$3,$BU525:$BZ541,14,FALSE)","v":0.55316428723630939}]
["Otago","Otago (DUNEDIN ONLY) in service vehicle kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C57,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C177,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C297,'data \"live\" (TIO)'!C417)))","v":2639411},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D57,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D177,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D297,'data \"live\" (TIO)'!D417)))","v":3689782},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E57,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E177,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E297,'data \"live\" (TIO)'!E417)))","v":3770641},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F57,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F177,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F297,'data \"live\" (TIO)'!F417)))","v":3967851},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G57,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G177,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G297,'data \"live\" (TIO)'!G417)))","v":3881055},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H57,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H177,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H297,'data \"live\" (TIO)'!H417)))","v":3825319},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I57,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I177,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I297,'data \"live\" (TIO)'!I417)))","v":4625482},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J57,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J177,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J297,'data \"live\" (TIO)'!J417)))","v":4270622},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K57,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K177,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K297,'data \"live\" (TIO)'!K417)))","v":3690768.7252000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L57,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L177,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L297,'data \"live\" (TIO)'!L417)))","v":4552323},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M57,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M177,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M297,'data \"live\" (TIO)'!M417)))","v":4552323},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N57,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N177,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N297,'data \"live\" (TIO)'!N417)))","v":4552323},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O57,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O177,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O297,'data \"live\" (TIO)'!O417)))","v":4552323},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P57,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P177,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P297,'data \"live\" (TIO)'!P417)))","v":5076630},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q57,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q177,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q297,'data \"live\" (TIO)'!Q417)))","v":5076630},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R57,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R177,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R297,'data \"live\" (TIO)'!R417)))","v":5076630},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S57,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S177,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S297,'data \"live\" (TIO)'!S417)))","v":5076630},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T57,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T177,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T297,'data \"live\" (TIO)'!T417)))","v":5076630},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U57,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U177,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U297,'data \"live\" (TIO)'!U417)))","v":0},3366611.3333333335,3891408.3333333335,4195624.241733334,4552323,4901861,5076630,{"$f":"HLOOKUP($AB$3,$V525:$AA541,15,FALSE)","v":4552323},{"$f":"HLOOKUP($AC$3,$V525:$AA541,15,FALSE)","v":4195624.241733334},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15588285906481225,0.24624550514394605,0.35219737274889851,0.45602224749436471,0.50793468486709781,{"$f":"HLOOKUP($Y$3,$BU525:$BZ541,15,FALSE)","v":0.35219737274889851},{"$f":"HLOOKUP($Z$3,$BU525:$BZ541,15,FALSE)","v":0.45602224749436471}]
["Southland","Southland in service vehicle kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C58,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C178,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C298,'data \"live\" (TIO)'!C418)))","v":437424},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D58,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D178,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D298,'data \"live\" (TIO)'!D418)))","v":430000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E58,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E178,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E298,'data \"live\" (TIO)'!E418)))","v":430000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F58,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F178,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F298,'data \"live\" (TIO)'!F418)))","v":355000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G58,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G178,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G298,'data \"live\" (TIO)'!G418)))","v":301676},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H58,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H178,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H298,'data \"live\" (TIO)'!H418)))","v":306692},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I58,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I178,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I298,'data \"live\" (TIO)'!I418)))","v":306692},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J58,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J178,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J298,'data \"live\" (TIO)'!J418)))","v":306692},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K58,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K178,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K298,'data \"live\" (TIO)'!K418)))","v":306000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L58,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L178,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L298,'data \"live\" (TIO)'!L418)))","v":330794},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M58,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M178,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M298,'data \"live\" (TIO)'!M418)))","v":330794},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N58,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N178,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N298,'data \"live\" (TIO)'!N418)))","v":330794},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O58,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O178,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O298,'data \"live\" (TIO)'!O418)))","v":330794},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P58,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P178,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P298,'data \"live\" (TIO)'!P418)))","v":330794},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q58,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q178,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q298,'data \"live\" (TIO)'!Q418)))","v":330794},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R58,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R178,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R298,'data \"live\" (TIO)'!R418)))","v":330794},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S58,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S178,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S298,'data \"live\" (TIO)'!S418)))","v":330794},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T58,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T178,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T298,'data \"live\" (TIO)'!T418)))","v":330794},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U58,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U178,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U298,'data \"live\" (TIO)'!U418)))","v":0},432474.66666666669,321122.66666666669,306461.33333333331,330794,330794,330794,{"$f":"HLOOKUP($AB$3,$V525:$AA541,16,FALSE)","v":330794},{"$f":"HLOOKUP($AC$3,$V525:$AA541,16,FALSE)","v":306461.33333333331},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.25747635314284301,-0.29137737547632858,-0.23511357890712681,-0.23511357890712681,-0.23511357890712681,{"$f":"HLOOKUP($Y$3,$BU525:$BZ541,16,FALSE)","v":-0.23511357890712681},{"$f":"HLOOKUP($Z$3,$BU525:$BZ541,16,FALSE)","v":-0.23511357890712681}]
["National","National total in service vehicle kilometres",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C526:C540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C526:C540)-C527-C534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!C534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!C527,0))))))","v":98084695.666666657},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D526:D540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D526:D540)-D527-D534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!D534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!D527,0))))))","v":103411304},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E526:E540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E526:E540)-E527-E534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!E534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!E527,0))))))","v":102661102},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F526:F540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F526:F540)-F527-F534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!F534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!F527,0))))))","v":105716490},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G526:G540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G526:G540)-G527-G534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!G534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!G527,0))))))","v":108561891},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H526:H540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H526:H540)-H527-H534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!H534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!H527,0))))))","v":110132288},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I526:I540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I526:I540)-I527-I534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!I534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!I527,0))))))","v":109214499},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J526:J540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J526:J540)-J527-J534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!J534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!J527,0))))))","v":111439794},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K526:K540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K526:K540)-K527-K534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!K534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!K527,0))))))","v":117005360.70632538},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L526:L540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L526:L540)-L527-L534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!L534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!L527,0))))))","v":122637523.96225077},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M526:M540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M526:M540)-M527-M534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!M534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!M527,0))))))","v":123964139.03420401},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N526:N540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N526:N540)-N527-N534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!N534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!N527,0))))))","v":125676167.80292085},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O526:O540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O526:O540)-O527-O534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!O534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!O527,0))))))","v":130219236.37455979},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P526:P540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P526:P540)-P527-P534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!P534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!P527,0))))))","v":134757867.78745937},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q526:Q540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q526:Q540)-Q527-Q534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Q534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Q527,0))))))","v":139389303.33657601},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R526:R540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R526:R540)-R527-R534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!R534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!R527,0))))))","v":143688052.90513039},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S526:S540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S526:S540)-S527-S534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!S534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!S527,0))))))","v":145437812},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T526:T540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T526:T540)-T527-T534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!T534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!T527,0))))))","v":149006795},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U526:U540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U526:U540)-U527-U534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!U534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!U527,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V526:V540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V526:V540)-V527-V534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!V534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!V527,0))))))","v":101385700.55555555},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W526:W540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W526:W540)-W527-W534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!W534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!W527,0))))))","v":108136889.66666666},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X526:X540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X526:X540)-X527-X534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!X534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!X527,0))))))","v":112553217.90210845},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y526:Y540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y526:Y540)-Y527-Y534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Y534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Y527,0))))))","v":124092610.26645854},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z526:Z540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z526:Z540)-Z527-Z534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Z534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Z527,0))))))","v":134788802.49953172},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA526:AA540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA526:AA540)-AA527-AA534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!AA534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!AA527,0))))))","v":146044219.96837679},{"$f":"HLOOKUP($AB$3,$V525:$AA541,17,FALSE)","v":124092610.26645854},{"$f":"HLOOKUP($AC$3,$V525:$AA541,17,FALSE)","v":112553217.90210845},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.6589164686115643E-2,0.11014884037254857,0.22396560448344949,0.32946561261538565,0.44048144036199699,{"$f":"HLOOKUP($Y$3,$BU525:$BZ541,17,FALSE)","v":0.22396560448344949},{"$f":"HLOOKUP($Z$3,$BU525:$BZ541,17,FALSE)","v":0.32946561261538565}]
[null,{"$f":"VLOOKUP($B$484,$A526:$AB541,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C60,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C180,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C300,'data \"live\" (TIO)'!C420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D60,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D180,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D300,'data \"live\" (TIO)'!D420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E60,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E180,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E300,'data \"live\" (TIO)'!E420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F60,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F180,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F300,'data \"live\" (TIO)'!F420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G60,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G180,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G300,'data \"live\" (TIO)'!G420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H60,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H180,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H300,'data \"live\" (TIO)'!H420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I60,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I180,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I300,'data \"live\" (TIO)'!I420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J60,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J180,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J300,'data \"live\" (TIO)'!J420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K60,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K180,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K300,'data \"live\" (TIO)'!K420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L60,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L180,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L300,'data \"live\" (TIO)'!L420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M60,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M180,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M300,'data \"live\" (TIO)'!M420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N60,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N180,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N300,'data \"live\" (TIO)'!N420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O60,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O180,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O300,'data \"live\" (TIO)'!O420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P60,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P180,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P300,'data \"live\" (TIO)'!P420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q60,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q180,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q300,'data \"live\" (TIO)'!Q420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R60,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R180,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R300,'data \"live\" (TIO)'!R420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S60,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S180,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S300,'data \"live\" (TIO)'!S420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T60,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T180,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T300,'data \"live\" (TIO)'!T420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U60,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U180,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U300,'data \"live\" (TIO)'!U420)))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A526:$AB541,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A526:$AB541,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A526:$AB541,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A526:$AB541,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A526:$AB541,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A526:$AB541,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A526:$AB541,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A526:$AC541,29,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP($B$1,$A526:$CB541,79,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$1,$A526:$CB541,80,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B542","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC542","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$BU525:$BZ543,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$BU525:$BZ543,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B542","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C62,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C182,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C302,'data \"live\" (TIO)'!C422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D62,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D182,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D302,'data \"live\" (TIO)'!D422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E62,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E182,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E302,'data \"live\" (TIO)'!E422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F62,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F182,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F302,'data \"live\" (TIO)'!F422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G62,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G182,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G302,'data \"live\" (TIO)'!G422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H62,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H182,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H302,'data \"live\" (TIO)'!H422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I62,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I182,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I302,'data \"live\" (TIO)'!I422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J62,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J182,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J302,'data \"live\" (TIO)'!J422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K62,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K182,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K302,'data \"live\" (TIO)'!K422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L62,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L182,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L302,'data \"live\" (TIO)'!L422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M62,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M182,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M302,'data \"live\" (TIO)'!M422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N62,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N182,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N302,'data \"live\" (TIO)'!N422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O62,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O182,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O302,'data \"live\" (TIO)'!O422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P62,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P182,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P302,'data \"live\" (TIO)'!P422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q62,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q182,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q302,'data \"live\" (TIO)'!Q422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R62,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R182,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R302,'data \"live\" (TIO)'!R422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S62,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S182,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S302,'data \"live\" (TIO)'!S422)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T62,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T182,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T302,'data \"live\" (TIO)'!T422)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U62,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U182,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U302,'data \"live\" (TIO)'!U422)))","v":0},{"$f":"AVERAGE(C544:E544)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F544:H544)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I544:K544)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L544:N544)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(O544:Q544)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(R544:T544)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AB$3,$V525:$AA544,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AC$3,$V525:$AA544,20,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$BU525:$BZ572,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$BU525:$BZ544,20,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"IF($B$483='BER2 calc'!$Y$37,'performance indicators'!B23,IF($B$483='BER2 calc'!$Y$38,'performance indicators'!B223,IF($B$483='BER2 calc'!$Y$39,'performance indicators'!B423,'performance indicators'!B623)))","v":"NETWORK AVERAGE TRIP LENGTH"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S525","v":"2025/26"},{"$f":"T525","v":"2026/27"},{"$f":"U525","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y525","v":"2018-21"},{"$f":"Z525","v":"2021-24"},{"$f":"AA525","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland average trip length:",{"$f":"C506/C486","v":15.029700373634546},16.239949239619541,16.205233290267717,16.20131354726448,16.171604033960435,16.30999836967467,16.437239394310744,15.754088781396279,13.717323608723589,13.997429589101458,14,14,14,14.000012136143255,{"$f":"Q506/Q486","v":13.999969960137102},14.000005948503803,14.000014724027551,14.000005831294811,{"$error":"#DIV/0!"},{"$f":"AVERAGE(C546:E546)","v":15.824960967840601},{"$f":"AVERAGE(F546:H546)","v":16.227638650299863},{"$f":"AVERAGE(I546:K546)","v":15.302883928143537},{"$f":"AVERAGE(L546:N546)","v":13.999143196367152},{"$f":"AVERAGE(O546:Q546)","v":13.999994032093452},{"$f":"AVERAGE(R546:T546)","v":14.000008834608721},{"$f":"HLOOKUP($AB$3,$V545:$AA561,2,FALSE)","v":13.999143196367152},{"$f":"HLOOKUP($AC$3,$V545:$AA561,2,FALSE)","v":15.302883928143537}]
["Auckland","Auckland average trip length:",{"$f":"C507/C487","v":8.363516494328147},8.3622961801621276,9.7010233963982984,9.8117195947531464,10.212151138968474,9.0943240446705893,9.1367801205633103,9.0272624222091515,8.9939213528765549,9.1690225685024132,9.2017525613452591,9.2492645692395143,9.2611343832492103,9.2464474457765995,{"$f":"Q507/Q487","v":9.2537657354206608},9.1913426316651545,8.5206399648645164,8.470675646887063,{"$error":"#DIV/0!"},8.8089453569628571,9.7060649261307379,9.0526546318830068,{"$f":"AVERAGE(L547:N547)","v":9.2066798996957289},9.2537825214821563,8.7275527478055785,{"$f":"HLOOKUP($AB$3,$V545:$AA561,3,FALSE)","v":9.2066798996957289},{"$f":"HLOOKUP($AC$3,$V545:$AA561,3,FALSE)","v":9.0526546318830068}]
["Waikato","Waikato average trip length:",{"$f":"C508/C488","v":7.7512420271145626},8.1049254737171914,8.4308532454359266,8.5415883162106656,8.5399999999999991,8.540000013820551,8.5399982425509737,8.5399998194818227,8.6,8.5400005477086989,8.5400019551520785,8.5399989525829536,8.5400009861670032,8.5399994294847872,{"$f":"Q508/Q488","v":8.5399998146182767},8.5400000918613177,8.5399995448079657,8.540000311266283,{"$error":"#DIV/0!"},8.0956735820892263,8.540529443343738,8.559999354010932,8.5400004851479121,8.540000076756689,8.53999998264519,{"$f":"HLOOKUP($AB$3,$V545:$AA561,4,FALSE)","v":8.5400004851479121},{"$f":"HLOOKUP($AC$3,$V545:$AA561,4,FALSE)","v":8.559999354010932}]
["Bay of Plenty","Bay of Plenty average trip length:",{"$f":"C509/C489","v":8.3811209561569839},8.4879700956937807,9.0652629669830258,9.1805666203248091,8.2833979350301554,8.4892270887441654,8.0090157426534585,8.4275160744319546,7.9898230819739977,8.1436096709938788,8.1436096709938788,8.1436096709938788,8.1436096709938788,8.1436096709938788,{"$f":"Q509/Q489","v":8.1436096709938788},8.1436096709938788,8.1436096709938788,8.1436096709938788,{"$error":"#DIV/0!"},8.6447846729445974,8.6510638813663761,8.1421182996864712,8.1436096709938788,8.1436096709938788,8.1436096709938788,{"$f":"HLOOKUP($AB$3,$V545:$AA561,5,FALSE)","v":8.1436096709938788},{"$f":"HLOOKUP($AC$3,$V545:$AA561,5,FALSE)","v":8.1421182996864712}]
["Gisborne","Gisborne average trip length:",{"$f":"C510/C490","v":6},6,6,6,6,6,7.2910921172388781,6.1077451483076146,6,6.22508038585209,6.22508038585209,6.22508038585209,6.22508038585209,6.2194025056215869,{"$f":"Q510/Q490","v":6.2194025056215869},6.2194025056215869,6.2134146341463419,6.2134146341463419,{"$error":"#DIV/0!"},6,6,6.4662790885154982,6.2250803858520909,6.2212951323650882,6.2154105913047566,{"$f":"HLOOKUP($AB$3,$V545:$AA561,6,FALSE)","v":6.2250803858520909},{"$f":"HLOOKUP($AC$3,$V545:$AA561,6,FALSE)","v":6.4662790885154982}]
["Hawkes Bay","Hawkes Bay average trip length:",{"$f":"C511/C491","v":7},7,6.9998972953463054,7.3004851640153827,7.2999993748788832,10.150205338395256,10.31060805664618,10.660379771300194,10.187096625057791,10.822165411087614,10.872432314927176,11.010798557108121,11.163424774540527,11.318160293990143,{"$f":"Q511/Q491","v":11.487908781041181},11.647137445051564,11.808582090035863,11.972256763849481,{"$error":"#DIV/0!"},6.9999657651154346,8.250229959096508,10.386028151001389,10.90179876104097,11.323164616523949,11.809325432978968,{"$f":"HLOOKUP($AB$3,$V545:$AA561,7,FALSE)","v":10.90179876104097},{"$f":"HLOOKUP($AC$3,$V545:$AA561,7,FALSE)","v":10.386028151001389}]
["Taranaki","Taranaki average trip length:",{"$f":"C512/C492","v":9.2019733825117473},9.2814608357112842,9.3350824656692133,9.3104005812771913,9.2714285958748803,9.2008371055387457,11.338918400338175,11.157306879675216,9.2209487920581008,8.2873712519200851,8.2873731051871911,8.2873748985422253,8.2873790046180442,8.2873896071406659,{"$f":"Q512/Q492","v":8.2873849607710071},8.2873814878640069,8.2873814878640069,8.2873814878640069,{"$error":"#DIV/0!"},9.2728388946307483,9.2608887608969397,10.572391357357164,8.2873730852165011,8.2873845241765718,8.2873814878640069,{"$f":"HLOOKUP($AB$3,$V545:$AA561,8,FALSE)","v":8.2873730852165011},{"$f":"HLOOKUP($AC$3,$V545:$AA561,8,FALSE)","v":10.572391357357164}]
["Manawatu-Wanganui","Manawatu-Wanganui average trip length:",{"$f":"C513/C493","v":9.4542212108438886},10.232543967438657,10.165645931492708,10.26965403079369,10.409532209201615,11.166058105448172,11.910482277008972,9.7450248737104008,9.7510650369388383,9.6776404188400207,9.6776314984918468,9.6776325486824657,9.6776270300469065,9.6776294962638882,{"$f":"Q513/Q493","v":9.6776225458595793},9.6776286083809246,9.677621476187678,9.6776260786409836,{"$error":"#DIV/0!"},9.9508037032584173,10.615081448481158,10.46885739588607,9.6776348220047783,9.6776263573901247,9.6776253877365281,{"$f":"HLOOKUP($AB$3,$V545:$AA561,9,FALSE)","v":9.6776348220047783},{"$f":"HLOOKUP($AC$3,$V545:$AA561,9,FALSE)","v":10.46885739588607}]
["Wellington","Wellington average trip length:",{"$f":"C514/C494","v":12.128174900114713},12.110360664587803,12.285202526106664,12.493309314217862,12.404680471450614,12.654287161108567,12.780270271913736,12.795281753826519,12.338372943423428,12.84060893121355,12.83822780139738,12.830142840821219,12.838445554377786,12.885488447325843,{"$f":"Q514/Q494","v":12.924731286931879},12.963680695339091,12.961331455572118,12.959009987156126,{"$error":"#DIV/0!"},12.17457936360306,12.517425648925681,12.637974989721227,12.836326524477384,12.882888429545169,12.961340712689113,{"$f":"HLOOKUP($AB$3,$V545:$AA561,10,FALSE)","v":12.836326524477384},{"$f":"HLOOKUP($AC$3,$V545:$AA561,10,FALSE)","v":12.637974989721227}]
["Marlborough","Marlborough average trip length:",{"$f":"C515/C495","v":7.5},7.5000212557922037,7.5000210322634926,7.5000198815062227,7.5,7.499981467066978,7.0194170948887926,6.9808294037283503,6,6.971720930232558,6.9707449209932282,6.9711154941924169,6.9711063829787232,6.9714108655236524,{"$f":"Q515/Q495","v":6.9720016044925792},6.9716900311526482,6.9706671706671708,6.9717746375481742,{"$error":"#DIV/0!"},7.5000140960185648,7.5000004495243999,6.6667488328723818,6.9711937818060683,6.9715062843316522,6.9713772797893307,{"$f":"HLOOKUP($AB$3,$V545:$AA561,11,FALSE)","v":6.9711937818060683},{"$f":"HLOOKUP($AC$3,$V545:$AA561,11,FALSE)","v":6.6667488328723818}]
["Nelson","Nelson average trip length:",{"$f":"C516/C496","v":8.6978144366274837},8.613400638876838,6.3463528981977593,6.5890782944964954,6.5690391243572215,6.7052700769997546,6.7215185290667643,6.5680009009072418,6.5678759593646605,7.1652746047254201,7.1649465603996036,7.1649465603996036,7.1649465603996036,7.1649465603996036,{"$f":"Q516/Q496","v":7.1649465603996036},7.1649465603996036,7.1649465603996036,7.1649465603996036,{"$error":"#DIV/0!"},7.8858559912340267,6.6211291652844908,6.6191317964462222,7.1650559085082088,7.1649465603996036,7.1649465603996036,{"$f":"HLOOKUP($AB$3,$V545:$AA561,12,FALSE)","v":7.1650559085082088},{"$f":"HLOOKUP($AC$3,$V545:$AA561,12,FALSE)","v":6.6191317964462222}]
["Canterbury","Canterbury average trip length:",{"$f":"C517/C497","v":8.4573560057403014},8.4427236860948831,8.4616007201245367,8.4542758752913372,8.4498364463326485,8.4522948293356954,8.4519384904836929,8.4553083177974067,8.4530839880747912,8.3310033814790412,8.3310032596415944,8.3310037319970967,8.3310034285929095,8.3312254552450788,{"$f":"Q517/Q497","v":8.3312254706506899},8.3310031670160924,8.3310029674162713,8.3310031411071765,{"$error":"#DIV/0!"},8.4538934706532398,8.4521357169865592,8.4534435987852969,8.3310034577059096,8.3311514514962273,8.3310030918465134,{"$f":"HLOOKUP($AB$3,$V545:$AA561,13,FALSE)","v":8.3310034577059096},{"$f":"HLOOKUP($AC$3,$V545:$AA561,13,FALSE)","v":8.4534435987852969}]
["West Coast","West Coast average trip length:",{"$f":"C518/C498","v":3.7486416175453616},3.7272848654783362,3.7324990749150602,3.7852065748556196,5.729863897737145,5.5951903807615233,5.5951903807615233,5.4391587802313355,1.9178082191780821,0,0,0,0,0,{"$f":"Q518/Q498","v":0},0,0,0,{"$error":"#DIV/0!"},3.7361418526462526,5.036753617784762,4.3173857933903141,0,0,0,{"$f":"HLOOKUP($AB$3,$V545:$AA561,14,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V545:$AA561,14,FALSE)","v":4.3173857933903141}]
["Otago","Otago (DUNEDIN ONLY) average trip length:",{"$f":"C519/C499","v":4.7585357250738589},5.9961233204309012,5.8655707994603716,5.9017294413614696,5.8523462972119065,5.4426153698278039,5.4383136581769582,5.4280698016014144,5.7188615209520242,8.5385624953413171,8.5600913330696855,8.5199585171375727,8.6047337318706045,8.7175885363873711,{"$f":"Q519/Q499","v":8.744907422595908},8.8468226250838846,8.9199836972450175,8.9876515391401348,{"$error":"#DIV/0!"},5.5400766149883767,5.7322303694670609,5.5284149935767992,8.5395374485161923,8.6890765636179612,8.9181526204896802,{"$f":"HLOOKUP($AB$3,$V545:$AA561,15,FALSE)","v":8.5395374485161923},{"$f":"HLOOKUP($AC$3,$V545:$AA561,15,FALSE)","v":5.5284149935767992}]
["Southland","Southland average trip length:",{"$f":"C520/C500","v":3.2806799999999998},3.280697050938338,3.28,2.8657589741442884,2.8674213532589001,6.9841790484582935,8.0971881281778408,1.5425145604699586,6.0000140230819934,6,5.9675834970530452,5.9502317638448403,5.9303169610452455,5.8962037481979817,{"$f":"Q520/Q500","v":5.8770257387988565},5.8437869822485204,5.8107790068251353,5.7781418207348469,{"$error":"#DIV/0!"},3.2804590169794459,4.2391197919538266,5.2132389039099314,5.9726050869659622,5.9011821493473606,5.8109026032695015,{"$f":"HLOOKUP($AB$3,$V545:$AA561,16,FALSE)","v":5.9726050869659622},{"$f":"HLOOKUP($AC$3,$V545:$AA561,16,FALSE)","v":5.2132389039099314}]
["National","National total average trip length:",{"$f":"C521/C501","v":9.3653673175640648},9.375157395165175,10.126929551780076,10.21840456466116,10.378074826841139,9.8561270090845099,9.927209749472631,9.8353472915801721,9.6404892198323004,{"$f":"L521/L501","v":9.9047515260601262},{"$f":"M521/M501","v":9.909063364705311},9.9295989455631339,9.9333534820009159,9.9281966406328941,9.9187408107665007,9.8709136695603146,{"$f":"S521/S501","v":9.4629157122736842},9.4137848639440378,{"$error":"#DIV/0!"},9.6295456684218443,10.144757949530371,9.7965441307558336,{"$f":"SUM(Y546:Y560)","v":124.79704251429871},{"$f":"SUM(Z546:Z560)","v":125.38760837051987},{"$f":"SUM(AA546:AA560)","v":125.55863700442136},{"$f":"AB521/AB501","v":9.9147288552696473},{"$f":"AC521/AC501","v":9.7965441307558336}]
[null,{"$f":"VLOOKUP($B$484,$A546:$AB561,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AC561,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B562","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC562","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!B63,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!B183,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!B303,'data \"live\" (TIO)'!B423)))","v":"NETWORK SERVICE FARE REVENUE (TOTAL)"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S545","v":"2025/26"},{"$f":"T545","v":"2026/27"},{"$f":"U545","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y545","v":"2018-21"},{"$f":"Z545","v":"2021-24"},{"$f":"AA545","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland fare revenue (total):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C64,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C184,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C304,'data \"live\" (TIO)'!C424)))","v":744411},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D64,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D184,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D304,'data \"live\" (TIO)'!D424)))","v":619592},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E64,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E184,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E304,'data \"live\" (TIO)'!E424)))","v":858915.86956521741},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F64,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F184,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F304,'data \"live\" (TIO)'!F424)))","v":672410.47826086963},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G64,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G184,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G304,'data \"live\" (TIO)'!G424)))","v":661116.78260869568},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H64,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H184,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H304,'data \"live\" (TIO)'!H424)))","v":647775},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I64,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I184,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I304,'data \"live\" (TIO)'!I424)))","v":650404},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J64,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J184,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J304,'data \"live\" (TIO)'!J424)))","v":709731},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K64,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K184,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K304,'data \"live\" (TIO)'!K424)))","v":835615.79279250233},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L64,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L184,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L304,'data \"live\" (TIO)'!L424)))","v":647784},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M64,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M184,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M304,'data \"live\" (TIO)'!M424)))","v":634180},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N64,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N184,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N304,'data \"live\" (TIO)'!N424)))","v":640574},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O64,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O184,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O304,'data \"live\" (TIO)'!O424)))","v":646980},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P64,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P184,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P304,'data \"live\" (TIO)'!P424)))","v":653451},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q64,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q184,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q304,'data \"live\" (TIO)'!Q424)))","v":659985},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R64,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R184,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R304,'data \"live\" (TIO)'!R424)))","v":666585},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S64,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S184,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S304,'data \"live\" (TIO)'!S424)))","v":673251},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T64,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T184,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T304,'data \"live\" (TIO)'!T424)))","v":679984},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U64,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U184,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U304,'data \"live\" (TIO)'!U424)))","v":0},{"$f":"AVERAGE(C566:E566)","v":740972.95652173914},{"$f":"AVERAGE(F566:H566)","v":660434.08695652185},{"$f":"AVERAGE(I566:K566)","v":731916.93093083415},{"$f":"AVERAGE(L566:N566)","v":640846},{"$f":"AVERAGE(O566:Q566)","v":653472},{"$f":"AVERAGE(R566:T566)","v":673273.33333333337},{"$f":"HLOOKUP($AB$3,$V565:$AA581,2,FALSE)","v":640846},{"$f":"HLOOKUP($AC$3,$V565:$AA581,2,FALSE)","v":731916.93093083415}]
["Auckland","Auckland fare revenue (total):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C65,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C185,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C305,'data \"live\" (TIO)'!C425)))","v":126462816},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D65,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D185,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D305,'data \"live\" (TIO)'!D425)))","v":143846974.6178261},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E65,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E185,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E305,'data \"live\" (TIO)'!E425)))","v":159290365.33739129},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F65,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F185,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F305,'data \"live\" (TIO)'!F425)))","v":164347703.33913046},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G65,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G185,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G305,'data \"live\" (TIO)'!G425)))","v":174502474.67565218},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H65,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H185,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H305,'data \"live\" (TIO)'!H425)))","v":199696266},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I65,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I185,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I305,'data \"live\" (TIO)'!I425)))","v":214841511},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J65,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J185,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J305,'data \"live\" (TIO)'!J425)))","v":210857031},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K65,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K185,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K305,'data \"live\" (TIO)'!K425)))","v":214263535.93326789},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L65,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L185,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L305,'data \"live\" (TIO)'!L425)))","v":217485374.66725689},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M65,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M185,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M305,'data \"live\" (TIO)'!M425)))","v":230838243.75463718},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N65,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N185,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N305,'data \"live\" (TIO)'!N425)))","v":245347374.09187448},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O65,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O185,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O305,'data \"live\" (TIO)'!O425)))","v":263052791.07735443},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P65,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P185,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P305,'data \"live\" (TIO)'!P425)))","v":275704332.65224791},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q65,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q185,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q305,'data \"live\" (TIO)'!Q425)))","v":299212789.01280546},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R65,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R185,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R305,'data \"live\" (TIO)'!R425)))","v":325064711.69778514},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S65,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S185,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S305,'data \"live\" (TIO)'!S425)))","v":301508938},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T65,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T185,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T305,'data \"live\" (TIO)'!T425)))","v":322804841},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U65,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U185,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U305,'data \"live\" (TIO)'!U425)))","v":0},143200051.98507246,179515481.33826089,213320692.64442262,{"$f":"AVERAGE(L567:N567)","v":231223664.17125618},279323304.24746925,316459496.89926171,{"$f":"HLOOKUP($AB$3,$V565:$AA581,3,FALSE)","v":231223664.17125618},{"$f":"HLOOKUP($AC$3,$V565:$AA581,3,FALSE)","v":213320692.64442262}]
["Waikato","Waikato fare revenue (total):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C66,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C186,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C306,'data \"live\" (TIO)'!C426)))","v":5736845.1333333328},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D66,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D186,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D306,'data \"live\" (TIO)'!D426)))","v":6794732},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E66,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E186,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E306,'data \"live\" (TIO)'!E426)))","v":7461179.3147826083},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F66,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F186,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F306,'data \"live\" (TIO)'!F426)))","v":7002119.4513043482},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G66,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G186,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G306,'data \"live\" (TIO)'!G426)))","v":7279532.637826087},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H66,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H186,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H306,'data \"live\" (TIO)'!H426)))","v":7108862},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I66,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I186,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I306,'data \"live\" (TIO)'!I426)))","v":6812205},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J66,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J186,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J306,'data \"live\" (TIO)'!J426)))","v":6551204},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K66,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K186,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K306,'data \"live\" (TIO)'!K426)))","v":7444257.3817449836},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L66,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L186,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L306,'data \"live\" (TIO)'!L426)))","v":6861992},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M66,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M186,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M306,'data \"live\" (TIO)'!M426)))","v":7101999},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N66,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N186,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N306,'data \"live\" (TIO)'!N426)))","v":7226796},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O66,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O186,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O306,'data \"live\" (TIO)'!O426)))","v":7354079},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P66,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P186,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P306,'data \"live\" (TIO)'!P426)))","v":7483897},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q66,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q186,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q306,'data \"live\" (TIO)'!Q426)))","v":7616300},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R66,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R186,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R306,'data \"live\" (TIO)'!R426)))","v":7751340},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S66,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S186,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S306,'data \"live\" (TIO)'!S426)))","v":7889071},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T66,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T186,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T306,'data \"live\" (TIO)'!T426)))","v":8029545},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U66,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U186,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U306,'data \"live\" (TIO)'!U426)))","v":0},6664252.1493719807,7130171.3630434787,6935888.7939149952,7063595.666666667,7484758.666666667,7889985.333333333,{"$f":"HLOOKUP($AB$3,$V565:$AA581,4,FALSE)","v":7063595.666666667},{"$f":"HLOOKUP($AC$3,$V565:$AA581,4,FALSE)","v":6935888.7939149952}]
["Bay of Plenty","Bay of Plenty fare revenue (total):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C67,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C187,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C307,'data \"live\" (TIO)'!C427)))","v":3310923.9733333336},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D67,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D187,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D307,'data \"live\" (TIO)'!D427)))","v":3563866},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E67,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E187,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E307,'data \"live\" (TIO)'!E427)))","v":4172293.6113043479},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F67,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F187,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F307,'data \"live\" (TIO)'!F427)))","v":4598375.0260869563},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G67,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G187,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G307,'data \"live\" (TIO)'!G427)))","v":4810610.288695652},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H67,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H187,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H307,'data \"live\" (TIO)'!H427)))","v":4880842},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I67,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I187,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I307,'data \"live\" (TIO)'!I427)))","v":5055017},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J67,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J187,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J307,'data \"live\" (TIO)'!J427)))","v":5124252},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K67,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K187,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K307,'data \"live\" (TIO)'!K427)))","v":5060763},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L67,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L187,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L307,'data \"live\" (TIO)'!L427)))","v":4954889},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M67,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M187,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M307,'data \"live\" (TIO)'!M427)))","v":4954889},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N67,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N187,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N307,'data \"live\" (TIO)'!N427)))","v":4954889},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O67,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O187,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O307,'data \"live\" (TIO)'!O427)))","v":4954889},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P67,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P187,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P307,'data \"live\" (TIO)'!P427)))","v":4954889},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q67,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q187,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q307,'data \"live\" (TIO)'!Q427)))","v":4954889},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R67,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R187,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R307,'data \"live\" (TIO)'!R427)))","v":4954889},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S67,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S187,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S307,'data \"live\" (TIO)'!S427)))","v":4954889},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T67,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T187,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T307,'data \"live\" (TIO)'!T427)))","v":4954889},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U67,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U187,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U307,'data \"live\" (TIO)'!U427)))","v":0},3682361.1948792269,4763275.7715942031,5080010.666666667,4954889,4954889,4954889,{"$f":"HLOOKUP($AB$3,$V565:$AA581,5,FALSE)","v":4954889},{"$f":"HLOOKUP($AC$3,$V565:$AA581,5,FALSE)","v":5080010.666666667}]
["Gisborne","Gisborne fare revenue (total):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C68,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C188,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C308,'data \"live\" (TIO)'!C428)))","v":170363.8},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D68,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D188,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D308,'data \"live\" (TIO)'!D428)))","v":207884},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E68,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E188,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E308,'data \"live\" (TIO)'!E428)))","v":213701.91304347827},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F68,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F188,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F308,'data \"live\" (TIO)'!F428)))","v":216457.52173913043},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G68,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G188,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G308,'data \"live\" (TIO)'!G428)))","v":182307.34782608695},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H68,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H188,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H308,'data \"live\" (TIO)'!H428)))","v":178126},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I68,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I188,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I308,'data \"live\" (TIO)'!I428)))","v":129326},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J68,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J188,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J308,'data \"live\" (TIO)'!J428)))","v":173416},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K68,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K188,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K308,'data \"live\" (TIO)'!K428)))","v":186935.91304347827},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L68,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L188,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L308,'data \"live\" (TIO)'!L428)))","v":233500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M68,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M188,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M308,'data \"live\" (TIO)'!M428)))","v":233500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N68,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N188,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N308,'data \"live\" (TIO)'!N428)))","v":233500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O68,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O188,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O308,'data \"live\" (TIO)'!O428)))","v":233500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P68,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P188,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P308,'data \"live\" (TIO)'!P428)))","v":233600},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q68,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q188,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q308,'data \"live\" (TIO)'!Q428)))","v":233600},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R68,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R188,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R308,'data \"live\" (TIO)'!R428)))","v":233600},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S68,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S188,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S308,'data \"live\" (TIO)'!S428)))","v":233650},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T68,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T188,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T308,'data \"live\" (TIO)'!T428)))","v":233650},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U68,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U188,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U308,'data \"live\" (TIO)'!U428)))","v":0},197316.57101449277,192296.95652173914,163225.97101449277,233500,233566.66666666666,233633.33333333334,{"$f":"HLOOKUP($AB$3,$V565:$AA581,6,FALSE)","v":233500},{"$f":"HLOOKUP($AC$3,$V565:$AA581,6,FALSE)","v":163225.97101449277}]
["Hawkes Bay","Hawkes Bay fare revenue (total):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C69,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C189,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C309,'data \"live\" (TIO)'!C429)))","v":852377.30666666664},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D69,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D189,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D309,'data \"live\" (TIO)'!D429)))","v":1008633},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E69,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E189,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E309,'data \"live\" (TIO)'!E429)))","v":1208768.9495652174},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F69,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F189,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F309,'data \"live\" (TIO)'!F429)))","v":1393427.4017391305},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G69,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G189,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G309,'data \"live\" (TIO)'!G429)))","v":1526026.2330434783},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H69,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H189,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H309,'data \"live\" (TIO)'!H429)))","v":1429051},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I69,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I189,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I309,'data \"live\" (TIO)'!I429)))","v":1355687},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J69,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J189,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J309,'data \"live\" (TIO)'!J429)))","v":1328073},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K69,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K189,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K309,'data \"live\" (TIO)'!K429)))","v":2140431.6613822621},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L69,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L189,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L309,'data \"live\" (TIO)'!L429)))","v":1401880},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M69,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M189,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M309,'data \"live\" (TIO)'!M429)))","v":1421544},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N69,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N189,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N309,'data \"live\" (TIO)'!N429)))","v":1441489},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O69,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O189,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O309,'data \"live\" (TIO)'!O429)))","v":1461719},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P69,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P189,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P309,'data \"live\" (TIO)'!P429)))","v":1482239},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q69,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q189,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q309,'data \"live\" (TIO)'!Q429)))","v":1503052},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R69,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R189,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R309,'data \"live\" (TIO)'!R429)))","v":1524163},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S69,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S189,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S309,'data \"live\" (TIO)'!S429)))","v":1545576},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T69,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T189,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T309,'data \"live\" (TIO)'!T429)))","v":1567297},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U69,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U189,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U309,'data \"live\" (TIO)'!U429)))","v":0},1023259.7520772946,1449501.5449275363,1608063.8871274206,1421637.6666666667,1482336.6666666667,1545678.6666666667,{"$f":"HLOOKUP($AB$3,$V565:$AA581,7,FALSE)","v":1421637.6666666667},{"$f":"HLOOKUP($AC$3,$V565:$AA581,7,FALSE)","v":1608063.8871274206}]
["Taranaki","Taranaki fare revenue (total):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C70,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C190,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C310,'data \"live\" (TIO)'!C430)))","v":675124.2466666667},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D70,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D190,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D310,'data \"live\" (TIO)'!D430)))","v":838666},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E70,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E190,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E310,'data \"live\" (TIO)'!E430)))","v":900041.84782608692},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F70,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F190,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F310,'data \"live\" (TIO)'!F430)))","v":928064.82608695654},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G70,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G190,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G310,'data \"live\" (TIO)'!G430)))","v":1006440.6956521739},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H70,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H190,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H310,'data \"live\" (TIO)'!H430)))","v":999659},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I70,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I190,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I310,'data \"live\" (TIO)'!I430)))","v":1122626},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J70,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J190,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J310,'data \"live\" (TIO)'!J430)))","v":1204115},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K70,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K190,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K310,'data \"live\" (TIO)'!K430)))","v":1190815.8169293939},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L70,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L190,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L310,'data \"live\" (TIO)'!L430)))","v":1361318},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M70,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M190,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M310,'data \"live\" (TIO)'!M430)))","v":1374301},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N70,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N190,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N310,'data \"live\" (TIO)'!N430)))","v":1387385},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O70,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O190,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O310,'data \"live\" (TIO)'!O430)))","v":1400587},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P70,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P190,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P310,'data \"live\" (TIO)'!P430)))","v":1413917},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q70,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q190,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q310,'data \"live\" (TIO)'!Q430)))","v":1427378},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R70,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R190,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R310,'data \"live\" (TIO)'!R430)))","v":1440970},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S70,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S190,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S310,'data \"live\" (TIO)'!S430)))","v":1440970},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T70,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T190,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T310,'data \"live\" (TIO)'!T430)))","v":1440970},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U70,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U190,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U310,'data \"live\" (TIO)'!U430)))","v":0},804610.69816425117,978054.84057971009,1172518.9389764646,1374334.6666666667,1413960.6666666667,1440970,{"$f":"HLOOKUP($AB$3,$V565:$AA581,8,FALSE)","v":1374334.6666666667},{"$f":"HLOOKUP($AC$3,$V565:$AA581,8,FALSE)","v":1172518.9389764646}]
["Manawatu-Wanganui","Manawatu-Wanganui fare revenue (total):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C71,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C191,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C311,'data \"live\" (TIO)'!C431)))","v":1675950.4666666666},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D71,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D191,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D311,'data \"live\" (TIO)'!D431)))","v":1660313},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E71,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E191,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E311,'data \"live\" (TIO)'!E431)))","v":1793855.2104347826},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F71,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F191,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F311,'data \"live\" (TIO)'!F431)))","v":1997148.9886956522},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G71,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G191,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G311,'data \"live\" (TIO)'!G431)))","v":2124656.1191304349},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H71,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H191,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H311,'data \"live\" (TIO)'!H431)))","v":1969992},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I71,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I191,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I311,'data \"live\" (TIO)'!I431)))","v":1893101},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J71,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J191,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J311,'data \"live\" (TIO)'!J431)))","v":1749178},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K71,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K191,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K311,'data \"live\" (TIO)'!K431)))","v":2202001.7053376641},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L71,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L191,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L311,'data \"live\" (TIO)'!L431)))","v":1741165},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M71,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M191,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M311,'data \"live\" (TIO)'!M431)))","v":1778088},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N71,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N191,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N311,'data \"live\" (TIO)'!N431)))","v":1813649},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O71,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O191,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O311,'data \"live\" (TIO)'!O431)))","v":1849923},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P71,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P191,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P311,'data \"live\" (TIO)'!P431)))","v":1886921},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q71,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q191,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q311,'data \"live\" (TIO)'!Q431)))","v":1924659},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R71,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R191,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R311,'data \"live\" (TIO)'!R431)))","v":1963152},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S71,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S191,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S311,'data \"live\" (TIO)'!S431)))","v":2002415},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T71,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T191,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T311,'data \"live\" (TIO)'!T431)))","v":2042464},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U71,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U191,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U311,'data \"live\" (TIO)'!U431)))","v":0},1710039.5590338164,2030599.0359420292,1948093.5684458881,1777634,1887167.6666666667,2002677,{"$f":"HLOOKUP($AB$3,$V565:$AA581,9,FALSE)","v":1777634},{"$f":"HLOOKUP($AC$3,$V565:$AA581,9,FALSE)","v":1948093.5684458881}]
["Wellington","Wellington fare revenue (total):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C72,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C192,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C312,'data \"live\" (TIO)'!C432)))","v":82670984},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D72,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D192,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D312,'data \"live\" (TIO)'!D432)))","v":90279006.312753618},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E72,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E192,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E312,'data \"live\" (TIO)'!E432)))","v":95194273.761304349},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F72,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F192,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F312,'data \"live\" (TIO)'!F432)))","v":98147832.795217395},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G72,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G192,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G312,'data \"live\" (TIO)'!G432)))","v":100542530.35956523},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H72,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H192,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H312,'data \"live\" (TIO)'!H432)))","v":103147476},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I72,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I192,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I312,'data \"live\" (TIO)'!I432)))","v":106524205},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J72,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J192,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J312,'data \"live\" (TIO)'!J432)))","v":108796453},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K72,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K192,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K312,'data \"live\" (TIO)'!K432)))","v":111487085.48934391},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L72,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L192,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L312,'data \"live\" (TIO)'!L432)))","v":109666269},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M72,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M192,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M312,'data \"live\" (TIO)'!M432)))","v":113268027},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N72,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N192,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N312,'data \"live\" (TIO)'!N432)))","v":116357819},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O72,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O192,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O312,'data \"live\" (TIO)'!O432)))","v":118864013},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P72,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P192,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P312,'data \"live\" (TIO)'!P432)))","v":122935507},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q72,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q192,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q312,'data \"live\" (TIO)'!Q432)))","v":127278592},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R72,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R192,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R312,'data \"live\" (TIO)'!R432)))","v":131783876},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S72,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S192,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S312,'data \"live\" (TIO)'!S432)))","v":136590365},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T72,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T192,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T312,'data \"live\" (TIO)'!T432)))","v":141581769},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U72,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U192,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U312,'data \"live\" (TIO)'!U432)))","v":0},89381421.358019322,100612613.05159421,108935914.49644797,113097371.66666667,123026037.33333333,136652003.33333334,{"$f":"HLOOKUP($AB$3,$V565:$AA581,10,FALSE)","v":113097371.66666667},{"$f":"HLOOKUP($AC$3,$V565:$AA581,10,FALSE)","v":108935914.49644797}]
["Marlborough","Marlborough fare revenue (total):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C73,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C193,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C313,'data \"live\" (TIO)'!C433)))","v":62252.333333333328},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D73,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D193,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D313,'data \"live\" (TIO)'!D433)))","v":61834},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E73,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E193,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E313,'data \"live\" (TIO)'!E433)))","v":62486.304347826088},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F73,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F193,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F313,'data \"live\" (TIO)'!F433)))","v":67898.086956521744},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G73,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G193,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G313,'data \"live\" (TIO)'!G433)))","v":63937.869565217392},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H73,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H193,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H313,'data \"live\" (TIO)'!H433)))","v":55886},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I73,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I193,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I313,'data \"live\" (TIO)'!I433)))","v":69037},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J73,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J193,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J313,'data \"live\" (TIO)'!J433)))","v":54944},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K73,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K193,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K313,'data \"live\" (TIO)'!K433)))","v":48397.173984999645},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L73,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L193,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L313,'data \"live\" (TIO)'!L433)))","v":49343},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M73,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M193,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M313,'data \"live\" (TIO)'!M433)))","v":50195},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N73,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N193,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N313,'data \"live\" (TIO)'!N433)))","v":51072},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O73,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O193,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O313,'data \"live\" (TIO)'!O433)))","v":51975},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P73,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P193,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P313,'data \"live\" (TIO)'!P433)))","v":52906},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q73,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q193,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q313,'data \"live\" (TIO)'!Q433)))","v":53865},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R73,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R193,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R313,'data \"live\" (TIO)'!R433)))","v":54852},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S73,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S193,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S313,'data \"live\" (TIO)'!S433)))","v":55869},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T73,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T193,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T313,'data \"live\" (TIO)'!T433)))","v":56916},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U73,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U193,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U313,'data \"live\" (TIO)'!U433)))","v":0},62190.879227053141,62573.985507246376,57459.391328333215,50203.333333333336,52915.333333333336,55879,{"$f":"HLOOKUP($AB$3,$V565:$AA581,11,FALSE)","v":50203.333333333336},{"$f":"HLOOKUP($AC$3,$V565:$AA581,11,FALSE)","v":57459.391328333215}]
["Nelson","Nelson fare revenue (total):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C74,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C194,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C314,'data \"live\" (TIO)'!C434)))","v":126308.86666666667},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D74,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D194,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D314,'data \"live\" (TIO)'!D434)))","v":145055},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E74,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E194,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E314,'data \"live\" (TIO)'!E434)))","v":355704.93913043477},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F74,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F194,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F314,'data \"live\" (TIO)'!F434)))","v":1007640.8478260869},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G74,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G194,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G314,'data \"live\" (TIO)'!G434)))","v":1118525.5869565217},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H74,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H194,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H314,'data \"live\" (TIO)'!H434)))","v":911046},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I74,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I194,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I314,'data \"live\" (TIO)'!I434)))","v":922251},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J74,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J194,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J314,'data \"live\" (TIO)'!J434)))","v":928222},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K74,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K194,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K314,'data \"live\" (TIO)'!K434)))","v":1468697.5105067866},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L74,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L194,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L314,'data \"live\" (TIO)'!L434)))","v":874219},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M74,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M194,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M314,'data \"live\" (TIO)'!M434)))","v":874200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N74,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N194,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N314,'data \"live\" (TIO)'!N434)))","v":874200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O74,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O194,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O314,'data \"live\" (TIO)'!O434)))","v":874200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P74,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P194,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P314,'data \"live\" (TIO)'!P434)))","v":874200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q74,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q194,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q314,'data \"live\" (TIO)'!Q434)))","v":874200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R74,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R194,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R314,'data \"live\" (TIO)'!R434)))","v":874200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S74,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S194,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S314,'data \"live\" (TIO)'!S434)))","v":874200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T74,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T194,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T314,'data \"live\" (TIO)'!T434)))","v":874200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U74,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U194,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U314,'data \"live\" (TIO)'!U434)))","v":0},209022.93526570048,1012404.1449275361,1106390.1701689288,874206.33333333337,874200,874200,{"$f":"HLOOKUP($AB$3,$V565:$AA581,12,FALSE)","v":874206.33333333337},{"$f":"HLOOKUP($AC$3,$V565:$AA581,12,FALSE)","v":1106390.1701689288}]
["Canterbury","Canterbury fare revenue (total):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C75,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C195,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C315,'data \"live\" (TIO)'!C435)))","v":25477266},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D75,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D195,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D315,'data \"live\" (TIO)'!D435)))","v":20839483.820289854},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E75,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E195,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E315,'data \"live\" (TIO)'!E435)))","v":15832141.847826086},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F75,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F195,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F315,'data \"live\" (TIO)'!F435)))","v":18457506.726086956},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G75,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G195,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G315,'data \"live\" (TIO)'!G435)))","v":19478635.921739131},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H75,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H195,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H315,'data \"live\" (TIO)'!H435)))","v":21894873},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I75,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I195,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I315,'data \"live\" (TIO)'!I435)))","v":24575398},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J75,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J195,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J315,'data \"live\" (TIO)'!J435)))","v":24128935},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K75,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K195,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K315,'data \"live\" (TIO)'!K435)))","v":23375459.808695652},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L75,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L195,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L315,'data \"live\" (TIO)'!L435)))","v":24510410},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M75,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M195,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M315,'data \"live\" (TIO)'!M435)))","v":24755404},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N75,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N195,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N315,'data \"live\" (TIO)'!N435)))","v":25003069},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O75,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O195,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O315,'data \"live\" (TIO)'!O435)))","v":25253099},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P75,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P195,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P315,'data \"live\" (TIO)'!P435)))","v":25505629},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q75,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q195,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q315,'data \"live\" (TIO)'!Q435)))","v":25760687},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R75,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R195,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R315,'data \"live\" (TIO)'!R435)))","v":26018294},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S75,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S195,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S315,'data \"live\" (TIO)'!S435)))","v":26278475},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T75,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T195,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T315,'data \"live\" (TIO)'!T435)))","v":26541261},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U75,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U195,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U315,'data \"live\" (TIO)'!U435)))","v":0},20716297.222705312,19943671.882608697,24026597.602898549,24756294.333333332,25506471.666666668,26279343.333333332,{"$f":"HLOOKUP($AB$3,$V565:$AA581,13,FALSE)","v":24756294.333333332},{"$f":"HLOOKUP($AC$3,$V565:$AA581,13,FALSE)","v":24026597.602898549}]
["West Coast","West Coast fare revenue (total):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C76,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C196,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C316,'data \"live\" (TIO)'!C436)))","v":205572},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D76,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D196,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D316,'data \"live\" (TIO)'!D436)))","v":206338},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E76,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E196,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E316,'data \"live\" (TIO)'!E436)))","v":216287},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F76,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F196,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F316,'data \"live\" (TIO)'!F436)))","v":262378},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G76,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G196,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G316,'data \"live\" (TIO)'!G436)))","v":285797},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H76,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H196,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H316,'data \"live\" (TIO)'!H436)))","v":275470},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I76,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I196,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I316,'data \"live\" (TIO)'!I436)))","v":275470},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J76,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J196,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J316,'data \"live\" (TIO)'!J436)))","v":275470},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K76,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K196,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K316,'data \"live\" (TIO)'!K436)))","v":221780},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L76,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L196,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L316,'data \"live\" (TIO)'!L436)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M76,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M196,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M316,'data \"live\" (TIO)'!M436)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N76,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N196,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N316,'data \"live\" (TIO)'!N436)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O76,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O196,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O316,'data \"live\" (TIO)'!O436)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P76,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P196,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P316,'data \"live\" (TIO)'!P436)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q76,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q196,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q316,'data \"live\" (TIO)'!Q436)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R76,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R196,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R316,'data \"live\" (TIO)'!R436)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S76,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S196,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S316,'data \"live\" (TIO)'!S436)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T76,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T196,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T316,'data \"live\" (TIO)'!T436)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U76,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U196,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U316,'data \"live\" (TIO)'!U436)))","v":0},209399,274548.33333333331,257573.33333333334,0,0,0,{"$f":"HLOOKUP($AB$3,$V565:$AA581,14,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V565:$AA581,14,FALSE)","v":257573.33333333334}]
["Otago","Otago (DUNEDIN ONLY) fare revenue (total):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C77,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C197,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C317,'data \"live\" (TIO)'!C437)))","v":4965283.4666666668},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D77,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D197,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D317,'data \"live\" (TIO)'!D437)))","v":5047384},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E77,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E197,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E317,'data \"live\" (TIO)'!E437)))","v":5150194.430434783},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F77,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F197,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F317,'data \"live\" (TIO)'!F437)))","v":5358091.2565217391},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G77,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G197,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G317,'data \"live\" (TIO)'!G437)))","v":5356331.0956521742},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H77,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H197,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H317,'data \"live\" (TIO)'!H437)))","v":7160868},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I77,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I197,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I317,'data \"live\" (TIO)'!I437)))","v":7323204},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J77,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J197,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J317,'data \"live\" (TIO)'!J437)))","v":6835491},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K77,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K197,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K317,'data \"live\" (TIO)'!K437)))","v":5596741.8228949327},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L77,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L197,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L317,'data \"live\" (TIO)'!L437)))","v":7048410},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M77,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M197,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M317,'data \"live\" (TIO)'!M437)))","v":7427440},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N77,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N197,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N317,'data \"live\" (TIO)'!N437)))","v":7678199},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O77,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O197,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O317,'data \"live\" (TIO)'!O437)))","v":7938529},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P77,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P197,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P317,'data \"live\" (TIO)'!P437)))","v":8480878},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q77,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q197,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q317,'data \"live\" (TIO)'!Q437)))","v":8777308},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R77,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R197,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R317,'data \"live\" (TIO)'!R437)))","v":9087250},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S77,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S197,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S317,'data \"live\" (TIO)'!S437)))","v":9575374},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T77,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T197,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T317,'data \"live\" (TIO)'!T437)))","v":9917744},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U77,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U197,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U317,'data \"live\" (TIO)'!U437)))","v":0},5054287.2990338169,5958430.1173913041,6585145.6076316433,7384683,8398905,9526789.333333334,{"$f":"HLOOKUP($AB$3,$V565:$AA581,15,FALSE)","v":7384683},{"$f":"HLOOKUP($AC$3,$V565:$AA581,15,FALSE)","v":6585145.6076316433}]
["Southland","Southland fare revenue (total):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C78,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C198,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C318,'data \"live\" (TIO)'!C438)))","v":256098.66666666666},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D78,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D198,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D318,'data \"live\" (TIO)'!D438)))","v":242108},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E78,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E198,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E318,'data \"live\" (TIO)'!E438)))","v":260009.3},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F78,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F198,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F318,'data \"live\" (TIO)'!F438)))","v":286057.8},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G78,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G198,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G318,'data \"live\" (TIO)'!G438)))","v":342248.34782608697},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H78,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H198,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H318,'data \"live\" (TIO)'!H438)))","v":341417},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I78,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I198,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I318,'data \"live\" (TIO)'!I438)))","v":334584},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J78,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J198,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J318,'data \"live\" (TIO)'!J438)))","v":315863},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K78,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K198,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K318,'data \"live\" (TIO)'!K438)))","v":381622.3},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L78,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L198,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L318,'data \"live\" (TIO)'!L438)))","v":297500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M78,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M198,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M318,'data \"live\" (TIO)'!M438)))","v":298290},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N78,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N198,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N318,'data \"live\" (TIO)'!N438)))","v":313146},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O78,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O198,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O318,'data \"live\" (TIO)'!O438)))","v":314806},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P78,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P198,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P318,'data \"live\" (TIO)'!P438)))","v":328949},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q78,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q198,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q318,'data \"live\" (TIO)'!Q438)))","v":330688},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R78,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R198,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R318,'data \"live\" (TIO)'!R438)))","v":330886},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S78,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S198,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S318,'data \"live\" (TIO)'!S438)))","v":330706},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T78,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T198,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T318,'data \"live\" (TIO)'!T438)))","v":330886},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U78,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U198,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U318,'data \"live\" (TIO)'!U438)))","v":0},252738.65555555551,323241.04927536234,344023.10000000003,302978.66666666669,324814.33333333331,330826,{"$f":"HLOOKUP($AB$3,$V565:$AA581,16,FALSE)","v":302978.66666666669},{"$f":"HLOOKUP($AC$3,$V565:$AA581,16,FALSE)","v":344023.10000000003}]
["National","National total fare revenue (total):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C566:C580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C566:C580)-C567-C574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!C574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!C567,0))))))","v":253392577.26000002},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D566:D580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D566:D580)-D567-D574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!D574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!D567,0))))))","v":275361869.75086957},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E566:E580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E566:E580)-E567-E574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!E574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!E567,0))))))","v":292970219.63695645},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F566:F580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F566:F580)-F567-F574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!F574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!F567,0))))))","v":304743112.54565221},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G566:G580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G566:G580)-G567-G574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!G574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!G567,0))))))","v":319281170.96173906},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H566:H580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H566:H580)-H567-H574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!H574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!H567,0))))))","v":350697609},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I566:I580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I566:I580)-I567-I574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!I574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!I567,0))))))","v":371884026},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J566:J580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J566:J580)-J567-J574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!J574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!J567,0))))))","v":369032378},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K566:K580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K566:K580)-K567-K574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!K574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!K567,0))))))","v":375904141.30992448},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L566:L580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L566:L580)-L567-L574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!L574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!L567,0))))))","v":377134053.66725689},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M566:M580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M566:M580)-M567-M574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!M574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!M567,0))))))","v":395010300.75463718},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N566:N580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N566:N580)-N567-N574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!N574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!N567,0))))))","v":413323161.09187448},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O566:O580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O566:O580)-O567-O574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!O574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!O567,0))))))","v":434251090.07735443},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P566:P580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P566:P580)-P567-P574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!P574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!P567,0))))))","v":451991315.65224791},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q566:Q580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q566:Q580)-Q567-Q574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Q574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Q567,0))))))","v":480607992.01280546},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R566:R580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R566:R580)-R567-R574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!R574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!R567,0))))))","v":511748768.69778514},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S566:S580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S566:S580)-S567-S574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!S574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!S567,0))))))","v":493953749},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T566:T580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T566:T580)-T567-T574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!T574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!T567,0))))))","v":521056416},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U566:U580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U566:U580)-U567-U574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!U574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!U567,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V566:V580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V566:V580)-V567-V574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!V574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!V567,0))))))","v":273908222.21594203},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W566:W580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W566:W580)-W567-W574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!W574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!W567,0))))))","v":324907297.50246382},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X566:X580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X566:X580)-X567-X574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!X574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!X567,0))))))","v":372273515.10330814},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y566:Y580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y566:Y580)-Y567-Y574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Y574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Y567,0))))))","v":395155838.50458944},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z566:Z580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z566:Z580)-Z567-Z574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Z574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Z567,0))))))","v":455616799.24746931},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA566:AA580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA566:AA580)-AA567-AA574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!AA574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!AA567,0))))))","v":508919644.56592834},{"$f":"HLOOKUP($AB$3,$V565:$AA581,17,FALSE)","v":395155838.50458944},{"$f":"HLOOKUP($AC$3,$V565:$AA581,17,FALSE)","v":372273515.10330814}]
[null,{"$f":"VLOOKUP($B$484,$A566:$AB581,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C80,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C200,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C320,'data \"live\" (TIO)'!C440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D80,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D200,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D320,'data \"live\" (TIO)'!D440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E80,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E200,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E320,'data \"live\" (TIO)'!E440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F80,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F200,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F320,'data \"live\" (TIO)'!F440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G80,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G200,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G320,'data \"live\" (TIO)'!G440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H80,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H200,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H320,'data \"live\" (TIO)'!H440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I80,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I200,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I320,'data \"live\" (TIO)'!I440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J80,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J200,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J320,'data \"live\" (TIO)'!J440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K80,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K200,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K320,'data \"live\" (TIO)'!K440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L80,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L200,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L320,'data \"live\" (TIO)'!L440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M80,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M200,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M320,'data \"live\" (TIO)'!M440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N80,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N200,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N320,'data \"live\" (TIO)'!N440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O80,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O200,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O320,'data \"live\" (TIO)'!O440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P80,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P200,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P320,'data \"live\" (TIO)'!P440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q80,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q200,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q320,'data \"live\" (TIO)'!Q440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R80,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R200,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R320,'data \"live\" (TIO)'!R440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S80,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S200,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S320,'data \"live\" (TIO)'!S440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T80,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T200,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T320,'data \"live\" (TIO)'!T440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U80,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U200,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U320,'data \"live\" (TIO)'!U440)))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A566:$AB581,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A566:$AB581,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A566:$AB581,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A566:$AB581,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A566:$AB581,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A566:$AB581,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A566:$AB581,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A566:$AC581,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B582","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC582","v":{"$error":"#N/A"}}]
[null,{"$f":"B582","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C82,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C202,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C322,'data \"live\" (TIO)'!C442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D82,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D202,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D322,'data \"live\" (TIO)'!D442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E82,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E202,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E322,'data \"live\" (TIO)'!E442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F82,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F202,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F322,'data \"live\" (TIO)'!F442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G82,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G202,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G322,'data \"live\" (TIO)'!G442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H82,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H202,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H322,'data \"live\" (TIO)'!H442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I82,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I202,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I322,'data \"live\" (TIO)'!I442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J82,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J202,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J322,'data \"live\" (TIO)'!J442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K82,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K202,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K322,'data \"live\" (TIO)'!K442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L82,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L202,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L322,'data \"live\" (TIO)'!L442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M82,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M202,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M322,'data \"live\" (TIO)'!M442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N82,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N202,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N322,'data \"live\" (TIO)'!N442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O82,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O202,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O322,'data \"live\" (TIO)'!O442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P82,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P202,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P322,'data \"live\" (TIO)'!P442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q82,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q202,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q322,'data \"live\" (TIO)'!Q442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R82,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R202,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R322,'data \"live\" (TIO)'!R442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S82,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S202,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S322,'data \"live\" (TIO)'!S442)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T82,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T202,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T322,'data \"live\" (TIO)'!T442)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U82,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U202,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U322,'data \"live\" (TIO)'!U442)))","v":0},{"$f":"AVERAGE(C584:E584)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F584:H584)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I584:K584)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L584:N584)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(O584:Q584)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(R584:T584)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AB$3,$V565:$AA584,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AC$3,$V565:$AA584,20,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!B83,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!B203,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!B323,'data \"live\" (TIO)'!B443)))","v":"NETWORK SERVICE EXPENDITURE (NET)"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S565","v":"2025/26"},{"$f":"T565","v":"2026/27"},{"$f":"U565","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y565","v":"2018-21"},{"$f":"Z565","v":"2021-24"},{"$f":"AA565","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland services expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C84,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C204,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C324,'data \"live\" (TIO)'!C444)))","v":838250},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D84,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D204,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D324,'data \"live\" (TIO)'!D444)))","v":663254},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E84,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E204,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E324,'data \"live\" (TIO)'!E444)))","v":798508},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F84,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F204,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F324,'data \"live\" (TIO)'!F444)))","v":704085},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G84,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G204,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G324,'data \"live\" (TIO)'!G444)))","v":818035},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H84,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H204,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H324,'data \"live\" (TIO)'!H444)))","v":847966},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I84,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I204,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I324,'data \"live\" (TIO)'!I444)))","v":962787},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J84,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J204,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J324,'data \"live\" (TIO)'!J444)))","v":1027605},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K84,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K204,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K324,'data \"live\" (TIO)'!K444)))","v":1751148.1481481481},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L84,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L204,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L324,'data \"live\" (TIO)'!L444)))","v":1243996},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M84,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M204,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M324,'data \"live\" (TIO)'!M444)))","v":1262171},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N84,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N204,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N324,'data \"live\" (TIO)'!N444)))","v":1351502},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O84,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O204,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O324,'data \"live\" (TIO)'!O444)))","v":1414031},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P84,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P204,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P324,'data \"live\" (TIO)'!P444)))","v":1407560},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q84,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q204,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q324,'data \"live\" (TIO)'!Q444)))","v":1401026},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R84,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R204,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R324,'data \"live\" (TIO)'!R444)))","v":1305437},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S84,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S204,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S324,'data \"live\" (TIO)'!S444)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T84,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T204,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T324,'data \"live\" (TIO)'!T444)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U84,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U204,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U324,'data \"live\" (TIO)'!U444)))","v":0},{"$f":"AVERAGE(C586:E586)","v":766670.66666666663},{"$f":"AVERAGE(F586:H586)","v":790028.66666666663},{"$f":"AVERAGE(I586:K586)","v":1247180.0493827162},{"$f":"AVERAGE(L586:N586)","v":1285889.6666666667},{"$f":"AVERAGE(O586:Q586)","v":1407539},{"$f":"AVERAGE(R586:T586)","v":435145.66666666669},{"$f":"HLOOKUP($AB$3,$V585:$AA601,2,FALSE)","v":1285889.6666666667},{"$f":"HLOOKUP($AC$3,$V585:$AA601,2,FALSE)","v":1247180.0493827162}]
["Auckland","Auckland services expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C85,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C205,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C325,'data \"live\" (TIO)'!C445)))","v":176029389},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D85,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D205,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D325,'data \"live\" (TIO)'!D445)))","v":175571927},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E85,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E205,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E325,'data \"live\" (TIO)'!E445)))","v":217219447.58130285},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F85,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F205,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F325,'data \"live\" (TIO)'!F445)))","v":206952546},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G85,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G205,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G325,'data \"live\" (TIO)'!G445)))","v":223607783},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H85,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H205,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H325,'data \"live\" (TIO)'!H445)))","v":220738348},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I85,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I205,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I325,'data \"live\" (TIO)'!I445)))","v":217594928},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J85,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J205,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J325,'data \"live\" (TIO)'!J445)))","v":236459218},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K85,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K205,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K325,'data \"live\" (TIO)'!K445)))","v":296204690},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L85,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L205,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L325,'data \"live\" (TIO)'!L445)))","v":303208674},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M85,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M205,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M325,'data \"live\" (TIO)'!M445)))","v":303457099},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N85,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N205,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N325,'data \"live\" (TIO)'!N445)))","v":308812451},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O85,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O205,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O325,'data \"live\" (TIO)'!O445)))","v":321188248},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P85,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P205,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P325,'data \"live\" (TIO)'!P445)))","v":324332679},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q85,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q205,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q325,'data \"live\" (TIO)'!Q445)))","v":339739263},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R85,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R205,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R325,'data \"live\" (TIO)'!R445)))","v":334733213},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S85,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S205,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S325,'data \"live\" (TIO)'!S445)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T85,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T205,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T325,'data \"live\" (TIO)'!T445)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U85,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U205,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U325,'data \"live\" (TIO)'!U445)))","v":0},189606921.19376764,217099559,250086278.66666666,{"$f":"AVERAGE(L587:N587)","v":305159408},328420063.33333331,111577737.66666667,{"$f":"HLOOKUP($AB$3,$V585:$AA601,3,FALSE)","v":305159408},{"$f":"HLOOKUP($AC$3,$V585:$AA601,3,FALSE)","v":250086278.66666666}]
["Waikato","Waikato services expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C86,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C206,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C326,'data \"live\" (TIO)'!C446)))","v":14083062.999999998},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D86,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D206,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D326,'data \"live\" (TIO)'!D446)))","v":14480623.000000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E86,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E206,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E326,'data \"live\" (TIO)'!E446)))","v":14835240},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F86,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F206,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F326,'data \"live\" (TIO)'!F446)))","v":13369351},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G86,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G206,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G326,'data \"live\" (TIO)'!G446)))","v":13120738},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H86,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H206,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H326,'data \"live\" (TIO)'!H446)))","v":13278956},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I86,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I206,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I326,'data \"live\" (TIO)'!I446)))","v":13786117},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J86,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J206,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J326,'data \"live\" (TIO)'!J446)))","v":14362416},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K86,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K206,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K326,'data \"live\" (TIO)'!K446)))","v":14500000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L86,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L206,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L326,'data \"live\" (TIO)'!L446)))","v":15163210},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M86,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M206,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M326,'data \"live\" (TIO)'!M446)))","v":15580199},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N86,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N206,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N326,'data \"live\" (TIO)'!N446)))","v":16008654},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O86,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O206,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O326,'data \"live\" (TIO)'!O446)))","v":16448892},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P86,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P206,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P326,'data \"live\" (TIO)'!P446)))","v":16901237},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q86,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q206,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q326,'data \"live\" (TIO)'!Q446)))","v":17366021},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R86,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R206,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R326,'data \"live\" (TIO)'!R446)))","v":17843586},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S86,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S206,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S326,'data \"live\" (TIO)'!S446)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T86,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T206,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T326,'data \"live\" (TIO)'!T446)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U86,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U206,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U326,'data \"live\" (TIO)'!U446)))","v":0},14466308.666666666,13256348.333333334,14216177.666666666,15584021,16905383.333333332,5947862,{"$f":"HLOOKUP($AB$3,$V585:$AA601,4,FALSE)","v":15584021},{"$f":"HLOOKUP($AC$3,$V585:$AA601,4,FALSE)","v":14216177.666666666}]
["Bay of Plenty","Bay of Plenty services expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C87,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C207,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C327,'data \"live\" (TIO)'!C447)))","v":8190730.0000000009},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D87,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D207,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D327,'data \"live\" (TIO)'!D447)))","v":8049601.0000000009},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E87,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E207,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E327,'data \"live\" (TIO)'!E447)))","v":8500029.9999999981},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F87,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F207,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F327,'data \"live\" (TIO)'!F447)))","v":8464399},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G87,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G207,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G327,'data \"live\" (TIO)'!G447)))","v":9409311},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H87,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H207,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H327,'data \"live\" (TIO)'!H447)))","v":11048879},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I87,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I207,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I327,'data \"live\" (TIO)'!I447)))","v":10988960.000000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J87,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J207,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J327,'data \"live\" (TIO)'!J447)))","v":10891357},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K87,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K207,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K327,'data \"live\" (TIO)'!K447)))","v":11218125.000000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L87,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L207,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L327,'data \"live\" (TIO)'!L447)))","v":11231875.000000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M87,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M207,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M327,'data \"live\" (TIO)'!M447)))","v":11232939.000000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N87,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N207,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N327,'data \"live\" (TIO)'!N447)))","v":11234032.000000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O87,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O207,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O327,'data \"live\" (TIO)'!O447)))","v":11235143.000000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P87,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P207,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P327,'data \"live\" (TIO)'!P447)))","v":11236335.000000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q87,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q207,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q327,'data \"live\" (TIO)'!Q447)))","v":11237551.000000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R87,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R207,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R327,'data \"live\" (TIO)'!R447)))","v":11238848.000000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S87,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S207,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S327,'data \"live\" (TIO)'!S447)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T87,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T207,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T327,'data \"live\" (TIO)'!T447)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U87,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U207,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U327,'data \"live\" (TIO)'!U447)))","v":0},8246787,9640863,11032814,11232948.66666667,11236343.000000002,3746282.6666666674,{"$f":"HLOOKUP($AB$3,$V585:$AA601,5,FALSE)","v":11232948.66666667},{"$f":"HLOOKUP($AC$3,$V585:$AA601,5,FALSE)","v":11032814}]
["Gisborne","Gisborne services expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C88,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C208,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C328,'data \"live\" (TIO)'!C448)))","v":229255},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D88,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D208,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D328,'data \"live\" (TIO)'!D448)))","v":239551},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E88,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E208,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E328,'data \"live\" (TIO)'!E448)))","v":275854},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F88,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F208,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F328,'data \"live\" (TIO)'!F448)))","v":270631},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G88,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G208,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G328,'data \"live\" (TIO)'!G448)))","v":259571.00000000003},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H88,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H208,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H328,'data \"live\" (TIO)'!H448)))","v":276383},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I88,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I208,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I328,'data \"live\" (TIO)'!I448)))","v":380000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J88,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J208,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J328,'data \"live\" (TIO)'!J448)))","v":370977},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K88,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K208,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K328,'data \"live\" (TIO)'!K448)))","v":365336.50793650793},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L88,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L208,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L328,'data \"live\" (TIO)'!L448)))","v":480000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M88,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M208,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M328,'data \"live\" (TIO)'!M448)))","v":490560},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N88,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N208,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N328,'data \"live\" (TIO)'!N448)))","v":501360},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O88,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O208,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O328,'data \"live\" (TIO)'!O448)))","v":490322},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P88,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P208,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P328,'data \"live\" (TIO)'!P448)))","v":494837},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q88,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q208,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q328,'data \"live\" (TIO)'!Q448)))","v":499435},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R88,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R208,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R328,'data \"live\" (TIO)'!R448)))","v":504738},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S88,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S208,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S328,'data \"live\" (TIO)'!S448)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T88,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T208,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T328,'data \"live\" (TIO)'!T448)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U88,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U208,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U328,'data \"live\" (TIO)'!U448)))","v":0},248220,268861.66666666669,372104.50264550262,490640,494864.66666666669,168246,{"$f":"HLOOKUP($AB$3,$V585:$AA601,6,FALSE)","v":490640},{"$f":"HLOOKUP($AC$3,$V585:$AA601,6,FALSE)","v":372104.50264550262}]
["Hawkes Bay","Hawkes Bay services expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C89,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C209,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C329,'data \"live\" (TIO)'!C449)))","v":1775918},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D89,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D209,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D329,'data \"live\" (TIO)'!D449)))","v":1848286},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E89,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E209,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E329,'data \"live\" (TIO)'!E449)))","v":3015090},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F89,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F209,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F329,'data \"live\" (TIO)'!F449)))","v":3035156},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G89,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G209,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G329,'data \"live\" (TIO)'!G449)))","v":2590776},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H89,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H209,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H329,'data \"live\" (TIO)'!H449)))","v":2351952},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I89,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I209,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I329,'data \"live\" (TIO)'!I449)))","v":2389626},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J89,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J209,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J329,'data \"live\" (TIO)'!J449)))","v":2105364},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K89,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K209,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K329,'data \"live\" (TIO)'!K449)))","v":1980000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L89,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L209,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L329,'data \"live\" (TIO)'!L449)))","v":2260000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M89,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M209,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M329,'data \"live\" (TIO)'!M449)))","v":2322000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N89,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N209,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N329,'data \"live\" (TIO)'!N449)))","v":2370666},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O89,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O209,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O329,'data \"live\" (TIO)'!O449)))","v":2439200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P89,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P209,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P329,'data \"live\" (TIO)'!P449)))","v":2512400},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q89,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q209,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q329,'data \"live\" (TIO)'!Q449)))","v":2587800},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R89,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R209,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R329,'data \"live\" (TIO)'!R449)))","v":2665400},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S89,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S209,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S329,'data \"live\" (TIO)'!S449)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T89,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T209,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T329,'data \"live\" (TIO)'!T449)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U89,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U209,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U329,'data \"live\" (TIO)'!U449)))","v":0},2213098,2659294.6666666665,2158330,2317555.3333333335,2513133.3333333335,888466.66666666663,{"$f":"HLOOKUP($AB$3,$V585:$AA601,7,FALSE)","v":2317555.3333333335},{"$f":"HLOOKUP($AC$3,$V585:$AA601,7,FALSE)","v":2158330}]
["Taranaki","Taranaki services expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C90,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C210,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C330,'data \"live\" (TIO)'!C450)))","v":857889},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D90,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D210,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D330,'data \"live\" (TIO)'!D450)))","v":1542589},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E90,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E210,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E330,'data \"live\" (TIO)'!E450)))","v":1606172},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F90,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F210,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F330,'data \"live\" (TIO)'!F450)))","v":1629983},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G90,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G210,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G330,'data \"live\" (TIO)'!G450)))","v":1733449},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H90,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H210,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H330,'data \"live\" (TIO)'!H450)))","v":1743229},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I90,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I210,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I330,'data \"live\" (TIO)'!I450)))","v":1758485},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J90,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J210,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J330,'data \"live\" (TIO)'!J450)))","v":1843003},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K90,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K210,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K330,'data \"live\" (TIO)'!K450)))","v":1900000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L90,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L210,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L330,'data \"live\" (TIO)'!L450)))","v":2061900},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M90,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M210,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M330,'data \"live\" (TIO)'!M450)))","v":2103300},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N90,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N210,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N330,'data \"live\" (TIO)'!N450)))","v":2148500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O90,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O210,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O330,'data \"live\" (TIO)'!O450)))","v":2500000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P90,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P210,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P330,'data \"live\" (TIO)'!P450)))","v":2550000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q90,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q210,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q330,'data \"live\" (TIO)'!Q450)))","v":2600000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R90,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R210,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R330,'data \"live\" (TIO)'!R450)))","v":2650000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S90,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S210,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S330,'data \"live\" (TIO)'!S450)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T90,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T210,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T330,'data \"live\" (TIO)'!T450)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U90,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U210,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U330,'data \"live\" (TIO)'!U450)))","v":0},1335550,1702220.3333333333,1833829.3333333333,2104566.6666666665,2550000,883333.33333333337,{"$f":"HLOOKUP($AB$3,$V585:$AA601,8,FALSE)","v":2104566.6666666665},{"$f":"HLOOKUP($AC$3,$V585:$AA601,8,FALSE)","v":1833829.3333333333}]
["Manawatu-Wanganui","Manawatu-Wanganui services expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C91,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C211,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C331,'data \"live\" (TIO)'!C451)))","v":2832797},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D91,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D211,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D331,'data \"live\" (TIO)'!D451)))","v":3099952},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E91,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E211,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E331,'data \"live\" (TIO)'!E451)))","v":3075420},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F91,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F211,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F331,'data \"live\" (TIO)'!F451)))","v":2984479},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G91,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G211,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G331,'data \"live\" (TIO)'!G451)))","v":2931942},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H91,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H211,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H331,'data \"live\" (TIO)'!H451)))","v":3053440},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I91,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I211,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I331,'data \"live\" (TIO)'!I451)))","v":3166588},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J91,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J211,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J331,'data \"live\" (TIO)'!J451)))","v":3367910},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K91,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K211,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K331,'data \"live\" (TIO)'!K451)))","v":3300000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L91,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L211,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L331,'data \"live\" (TIO)'!L451)))","v":3454567},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M91,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M211,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M331,'data \"live\" (TIO)'!M451)))","v":3589423},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N91,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N211,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N331,'data \"live\" (TIO)'!N451)))","v":3618821},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O91,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O211,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O331,'data \"live\" (TIO)'!O451)))","v":3818821},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P91,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P211,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P331,'data \"live\" (TIO)'!P451)))","v":3895197},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q91,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q211,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q331,'data \"live\" (TIO)'!Q451)))","v":3973101},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R91,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R211,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R331,'data \"live\" (TIO)'!R451)))","v":4052563},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S91,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S211,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S331,'data \"live\" (TIO)'!S451)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T91,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T211,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T331,'data \"live\" (TIO)'!T451)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U91,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U211,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U331,'data \"live\" (TIO)'!U451)))","v":0},3002723,2989953.6666666665,3278166,3554270.3333333335,3895706.3333333335,1350854.3333333333,{"$f":"HLOOKUP($AB$3,$V585:$AA601,9,FALSE)","v":3554270.3333333335},{"$f":"HLOOKUP($AC$3,$V585:$AA601,9,FALSE)","v":3278166}]
["Wellington","Wellington services expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C92,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C212,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C332,'data \"live\" (TIO)'!C452)))","v":73282779},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D92,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D212,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D332,'data \"live\" (TIO)'!D452)))","v":75157124.151355416},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E92,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E212,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E332,'data \"live\" (TIO)'!E452)))","v":86377064.488954246},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F92,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F212,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F332,'data \"live\" (TIO)'!F452)))","v":75211242},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G92,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G212,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G332,'data \"live\" (TIO)'!G452)))","v":78377915},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H92,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H212,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H332,'data \"live\" (TIO)'!H452)))","v":82699586},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I92,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I212,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I332,'data \"live\" (TIO)'!I452)))","v":86219542},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J92,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J212,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J332,'data \"live\" (TIO)'!J452)))","v":94773646},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K92,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K212,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K332,'data \"live\" (TIO)'!K452)))","v":114752204.78186898},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L92,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L212,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L332,'data \"live\" (TIO)'!L452)))","v":106781171},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M92,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M212,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M332,'data \"live\" (TIO)'!M452)))","v":104377470},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N92,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N212,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N332,'data \"live\" (TIO)'!N452)))","v":103970750},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O92,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O212,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O332,'data \"live\" (TIO)'!O452)))","v":111995899},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P92,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P212,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P332,'data \"live\" (TIO)'!P452)))","v":108864863},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q92,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q212,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q332,'data \"live\" (TIO)'!Q452)))","v":111726696},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R92,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R212,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R332,'data \"live\" (TIO)'!R452)))","v":114878795},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S92,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S212,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S332,'data \"live\" (TIO)'!S452)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T92,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T212,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T332,'data \"live\" (TIO)'!T452)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U92,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U212,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U332,'data \"live\" (TIO)'!U452)))","v":0},78272322.546769887,78762914.333333328,98581797.593956336,105043130.33333333,110862486,38292931.666666664,{"$f":"HLOOKUP($AB$3,$V585:$AA601,10,FALSE)","v":105043130.33333333},{"$f":"HLOOKUP($AC$3,$V585:$AA601,10,FALSE)","v":98581797.593956336}]
["Marlborough","Marlborough services expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C93,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C213,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C333,'data \"live\" (TIO)'!C453)))","v":96986},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D93,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D213,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D333,'data \"live\" (TIO)'!D453)))","v":97451},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E93,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E213,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E333,'data \"live\" (TIO)'!E453)))","v":82802},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F93,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F213,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F333,'data \"live\" (TIO)'!F453)))","v":79173},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G93,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G213,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G333,'data \"live\" (TIO)'!G453)))","v":82873},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H93,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H213,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H333,'data \"live\" (TIO)'!H453)))","v":108064},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I93,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I213,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I333,'data \"live\" (TIO)'!I453)))","v":82795},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J93,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J213,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J333,'data \"live\" (TIO)'!J453)))","v":96368},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K93,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K213,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K333,'data \"live\" (TIO)'!K453)))","v":125000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L93,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L213,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L333,'data \"live\" (TIO)'!L453)))","v":130000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M93,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M213,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M333,'data \"live\" (TIO)'!M453)))","v":130000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N93,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N213,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N333,'data \"live\" (TIO)'!N453)))","v":130000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O93,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O213,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O333,'data \"live\" (TIO)'!O453)))","v":160000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P93,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P213,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P333,'data \"live\" (TIO)'!P453)))","v":160000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q93,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q213,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q333,'data \"live\" (TIO)'!Q453)))","v":160000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R93,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R213,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R333,'data \"live\" (TIO)'!R453)))","v":160000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S93,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S213,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S333,'data \"live\" (TIO)'!S453)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T93,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T213,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T333,'data \"live\" (TIO)'!T453)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U93,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U213,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U333,'data \"live\" (TIO)'!U453)))","v":0},92413,90036.666666666672,101387.66666666667,130000,160000,53333.333333333336,{"$f":"HLOOKUP($AB$3,$V585:$AA601,11,FALSE)","v":130000},{"$f":"HLOOKUP($AC$3,$V585:$AA601,11,FALSE)","v":101387.66666666667}]
["Nelson","Nelson services expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C94,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C214,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C334,'data \"live\" (TIO)'!C454)))","v":263284.99999999994},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D94,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D214,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D334,'data \"live\" (TIO)'!D454)))","v":246355},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E94,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E214,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E334,'data \"live\" (TIO)'!E454)))","v":342724},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F94,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F214,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F334,'data \"live\" (TIO)'!F454)))","v":492414.99999999994},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G94,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G214,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G334,'data \"live\" (TIO)'!G454)))","v":570915},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H94,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H214,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H334,'data \"live\" (TIO)'!H454)))","v":403236},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I94,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I214,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I334,'data \"live\" (TIO)'!I454)))","v":575789},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J94,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J214,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J334,'data \"live\" (TIO)'!J454)))","v":724417},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K94,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K214,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K334,'data \"live\" (TIO)'!K454)))","v":617810.60424169665},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L94,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L214,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L334,'data \"live\" (TIO)'!L454)))","v":794000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M94,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M214,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M334,'data \"live\" (TIO)'!M454)))","v":870292},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N94,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N214,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N334,'data \"live\" (TIO)'!N454)))","v":855960},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O94,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O214,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O334,'data \"live\" (TIO)'!O454)))","v":781470},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P94,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P214,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P334,'data \"live\" (TIO)'!P454)))","v":802251},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q94,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q214,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q334,'data \"live\" (TIO)'!Q454)))","v":823670},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R94,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R214,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R334,'data \"live\" (TIO)'!R454)))","v":845725},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S94,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S214,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S334,'data \"live\" (TIO)'!S454)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T94,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T214,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T334,'data \"live\" (TIO)'!T454)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U94,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U214,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U334,'data \"live\" (TIO)'!U454)))","v":0},284121.33333333331,488855.33333333331,639338.86808056559,840084,802463.66666666663,281908.33333333331,{"$f":"HLOOKUP($AB$3,$V585:$AA601,12,FALSE)","v":840084},{"$f":"HLOOKUP($AC$3,$V585:$AA601,12,FALSE)","v":639338.86808056559}]
["Canterbury","Canterbury services expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C95,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C215,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C335,'data \"live\" (TIO)'!C455)))","v":30573607},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D95,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D215,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D335,'data \"live\" (TIO)'!D455)))","v":31177108},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E95,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E215,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E335,'data \"live\" (TIO)'!E455)))","v":34457982.000000007},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F95,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F215,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F335,'data \"live\" (TIO)'!F455)))","v":33642966},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G95,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G215,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G335,'data \"live\" (TIO)'!G455)))","v":32050365},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H95,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H215,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H335,'data \"live\" (TIO)'!H455)))","v":32252837},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I95,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I215,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I335,'data \"live\" (TIO)'!I455)))","v":32973580},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J95,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J215,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J335,'data \"live\" (TIO)'!J455)))","v":34502478},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K95,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K215,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K335,'data \"live\" (TIO)'!K455)))","v":34474827},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L95,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L215,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L335,'data \"live\" (TIO)'!L455)))","v":38926130},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M95,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M215,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M335,'data \"live\" (TIO)'!M455)))","v":39490995},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N95,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N215,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N335,'data \"live\" (TIO)'!N455)))","v":39525245},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O95,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O215,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O335,'data \"live\" (TIO)'!O455)))","v":40326574},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P95,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P215,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P335,'data \"live\" (TIO)'!P455)))","v":41939637},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q95,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q215,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q335,'data \"live\" (TIO)'!Q455)))","v":43617223},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R95,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R215,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R335,'data \"live\" (TIO)'!R455)))","v":45361911},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S95,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S215,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S335,'data \"live\" (TIO)'!S455)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T95,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T215,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T335,'data \"live\" (TIO)'!T455)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U95,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U215,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U335,'data \"live\" (TIO)'!U455)))","v":0},32069565.666666668,32648722.666666668,33983628.333333336,39314123.333333336,41961144.666666664,15120637,{"$f":"HLOOKUP($AB$3,$V585:$AA601,13,FALSE)","v":39314123.333333336},{"$f":"HLOOKUP($AC$3,$V585:$AA601,13,FALSE)","v":33983628.333333336}]
["West Coast","West Coast services expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C96,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C216,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C336,'data \"live\" (TIO)'!C456)))","v":72375},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D96,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D216,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D336,'data \"live\" (TIO)'!D456)))","v":70175},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E96,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E216,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E336,'data \"live\" (TIO)'!E456)))","v":79682},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F96,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F216,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F336,'data \"live\" (TIO)'!F456)))","v":62564.000000000007},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G96,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G216,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G336,'data \"live\" (TIO)'!G456)))","v":109791},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H96,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H216,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H336,'data \"live\" (TIO)'!H456)))","v":88708},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I96,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I216,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I336,'data \"live\" (TIO)'!I456)))","v":88619},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J96,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J216,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J336,'data \"live\" (TIO)'!J456)))","v":92871},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K96,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K216,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K336,'data \"live\" (TIO)'!K456)))","v":95725.396825396834},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L96,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L216,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L336,'data \"live\" (TIO)'!L456)))","v":86500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M96,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M216,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M336,'data \"live\" (TIO)'!M456)))","v":86500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N96,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N216,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N336,'data \"live\" (TIO)'!N456)))","v":86500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O96,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O216,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O336,'data \"live\" (TIO)'!O456)))","v":93820},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P96,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P216,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P336,'data \"live\" (TIO)'!P456)))","v":93966},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q96,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q216,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q336,'data \"live\" (TIO)'!Q456)))","v":94116},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R96,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R216,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R336,'data \"live\" (TIO)'!R456)))","v":94268},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S96,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S216,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S336,'data \"live\" (TIO)'!S456)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T96,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T216,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T336,'data \"live\" (TIO)'!T456)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U96,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U216,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U336,'data \"live\" (TIO)'!U456)))","v":0},74077.333333333328,87021,92405.132275132273,86500,93967.333333333328,31422.666666666668,{"$f":"HLOOKUP($AB$3,$V585:$AA601,14,FALSE)","v":86500},{"$f":"HLOOKUP($AC$3,$V585:$AA601,14,FALSE)","v":92405.132275132273}]
["Otago","Otago (DUNEDIN ONLY) services expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C97,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C217,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C337,'data \"live\" (TIO)'!C457)))","v":4088080},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D97,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D217,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D337,'data \"live\" (TIO)'!D457)))","v":5100770},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E97,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E217,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E337,'data \"live\" (TIO)'!E457)))","v":6280180},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F97,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F217,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F337,'data \"live\" (TIO)'!F457)))","v":6143111},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G97,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G217,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G337,'data \"live\" (TIO)'!G457)))","v":5328747},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H97,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H217,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H337,'data \"live\" (TIO)'!H457)))","v":6128746},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I97,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I217,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I337,'data \"live\" (TIO)'!I457)))","v":4983176},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J97,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J217,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J337,'data \"live\" (TIO)'!J457)))","v":7081310},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K97,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K217,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K337,'data \"live\" (TIO)'!K457)))","v":10710818},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L97,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L217,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L337,'data \"live\" (TIO)'!L457)))","v":11661161},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M97,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M217,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M337,'data \"live\" (TIO)'!M457)))","v":11463720},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N97,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N217,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N337,'data \"live\" (TIO)'!N457)))","v":11410956},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O97,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O217,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O337,'data \"live\" (TIO)'!O457)))","v":16832943},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P97,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P217,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P337,'data \"live\" (TIO)'!P457)))","v":16879142},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q97,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q217,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q337,'data \"live\" (TIO)'!Q457)))","v":17385609},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R97,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R217,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R337,'data \"live\" (TIO)'!R457)))","v":17908430},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S97,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S217,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S337,'data \"live\" (TIO)'!S457)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T97,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T217,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T337,'data \"live\" (TIO)'!T457)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U97,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U217,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U337,'data \"live\" (TIO)'!U457)))","v":0},5156343.333333333,5866868,7591768,11511945.666666666,17032564.666666668,5969476.666666667,{"$f":"HLOOKUP($AB$3,$V585:$AA601,15,FALSE)","v":11511945.666666666},{"$f":"HLOOKUP($AC$3,$V585:$AA601,15,FALSE)","v":7591768}]
["Southland","Southland services expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C98,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C218,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C338,'data \"live\" (TIO)'!C458)))","v":1437024},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D98,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D218,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D338,'data \"live\" (TIO)'!D458)))","v":1491424},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E98,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E218,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E338,'data \"live\" (TIO)'!E458)))","v":1603858},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F98,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F218,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F338,'data \"live\" (TIO)'!F458)))","v":1187277},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G98,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G218,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G338,'data \"live\" (TIO)'!G458)))","v":942723},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H98,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H218,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H338,'data \"live\" (TIO)'!H458)))","v":845628},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I98,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I218,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I338,'data \"live\" (TIO)'!I458)))","v":725752},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J98,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J218,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J338,'data \"live\" (TIO)'!J458)))","v":751398},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K98,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K218,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K338,'data \"live\" (TIO)'!K458)))","v":950000.00000000012},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L98,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L218,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L338,'data \"live\" (TIO)'!L458)))","v":964940},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M98,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M218,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M338,'data \"live\" (TIO)'!M458)))","v":989064},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N98,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N218,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N338,'data \"live\" (TIO)'!N458)))","v":1118853},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O98,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O218,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O338,'data \"live\" (TIO)'!O458)))","v":1148311},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P98,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P218,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P338,'data \"live\" (TIO)'!P458)))","v":1177019},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q98,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q218,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q338,'data \"live\" (TIO)'!Q458)))","v":1206445},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R98,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R218,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R338,'data \"live\" (TIO)'!R458)))","v":1236606},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S98,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S218,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S338,'data \"live\" (TIO)'!S458)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T98,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T218,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T338,'data \"live\" (TIO)'!T458)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U98,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U218,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U338,'data \"live\" (TIO)'!U458)))","v":0},1510768.6666666667,991876,809050,1024285.6666666666,1177258.3333333333,412202,{"$f":"HLOOKUP($AB$3,$V585:$AA601,16,FALSE)","v":1024285.6666666666},{"$f":"HLOOKUP($AC$3,$V585:$AA601,16,FALSE)","v":809050}]
["National","National total services expenditure (net):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C586:C600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C586:C600)-C587-C594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!C594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!C587,0))))))","v":314651427},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D586:D600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D586:D600)-D587-D594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!D594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!D587,0))))))","v":318836190.15135539},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E586:E600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E586:E600)-E587-E594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!E594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!E587,0))))))","v":378550054.07025707},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F586:F600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F586:F600)-F587-F594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!F594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!F587,0))))))","v":354229378},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G586:G600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G586:G600)-G587-G594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!G594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!G587,0))))))","v":371934934},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H586:H600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H586:H600)-H587-H594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!H594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!H587,0))))))","v":375865958},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I586:I600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I586:I600)-I587-I594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!I594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!I587,0))))))","v":376676744},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J586:J600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J586:J600)-J587-J594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!J594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!J587,0))))))","v":408450338},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K586:K600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K586:K600)-K587-K594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!K594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!K587,0))))))","v":492945685.43902069},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L586:L600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L586:L600)-L587-L594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!L594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!L587,0))))))","v":498448124},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M586:M600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M586:M600)-M587-M594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!M594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!M587,0))))))","v":497445732},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N586:N600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N586:N600)-N587-N594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!N594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!N587,0))))))","v":503144250},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O586:O600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O586:O600)-O587-O594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!O594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!O587,0))))))","v":530873674},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P586:P600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P586:P600)-P587-P594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!P594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!P587,0))))))","v":533247123},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q586:Q600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q586:Q600)-Q587-Q594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Q594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Q587,0))))))","v":554417956},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R586:R600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R586:R600)-R587-R594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!R594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!R587,0))))))","v":555479520},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S586:S600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S586:S600)-S587-S594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!S594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!S587,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T586:T600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T586:T600)-T587-T594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!T594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!T587,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U586:U600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U586:U600)-U587-U594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!U594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!U587,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V586:V600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V586:V600)-V587-V594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!V594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!V587,0))))))","v":337345890.40720415},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W586:W600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W586:W600)-W587-W594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!W594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!W587,0))))))","v":367343423.33333331},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X586:X600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X586:X600)-X587-X594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!X594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!X587,0))))))","v":426024255.81300688},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y586:Y600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y586:Y600)-Y587-Y594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Y594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Y587,0))))))","v":499679368.66666669},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z586:Z600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z586:Z600)-Z587-Z594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Z594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Z587,0))))))","v":539512917.66666663},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA586:AA600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA586:AA600)-AA587-AA594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!AA594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!AA587,0))))))","v":185159840},{"$f":"HLOOKUP($AB$3,$V585:$AA601,17,FALSE)","v":499679368.66666669},{"$f":"HLOOKUP($AC$3,$V585:$AA601,17,FALSE)","v":426024255.81300688}]
[null,{"$f":"VLOOKUP($B$484,$A586:$AB601,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C100,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C220,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C340,'data \"live\" (TIO)'!C460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D100,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D220,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D340,'data \"live\" (TIO)'!D460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E100,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E220,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E340,'data \"live\" (TIO)'!E460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F100,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F220,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F340,'data \"live\" (TIO)'!F460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G100,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G220,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G340,'data \"live\" (TIO)'!G460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H100,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H220,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H340,'data \"live\" (TIO)'!H460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I100,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I220,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I340,'data \"live\" (TIO)'!I460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J100,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J220,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J340,'data \"live\" (TIO)'!J460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K100,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K220,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K340,'data \"live\" (TIO)'!K460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L100,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L220,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L340,'data \"live\" (TIO)'!L460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M100,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M220,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M340,'data \"live\" (TIO)'!M460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N100,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N220,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N340,'data \"live\" (TIO)'!N460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O100,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O220,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O340,'data \"live\" (TIO)'!O460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P100,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P220,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P340,'data \"live\" (TIO)'!P460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q100,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q220,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q340,'data \"live\" (TIO)'!Q460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R100,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R220,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R340,'data \"live\" (TIO)'!R460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S100,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S220,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S340,'data \"live\" (TIO)'!S460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T100,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T220,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T340,'data \"live\" (TIO)'!T460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U100,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U220,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U340,'data \"live\" (TIO)'!U460)))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A586:$AB601,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A586:$AB601,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A586:$AB601,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A586:$AB601,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A586:$AB601,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A586:$AB601,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A586:$AB601,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A586:$AC601,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B602","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC602","v":{"$error":"#N/A"}}]
[null,{"$f":"B602","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C102,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C222,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C342,'data \"live\" (TIO)'!C462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D102,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D222,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D342,'data \"live\" (TIO)'!D462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E102,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E222,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E342,'data \"live\" (TIO)'!E462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F102,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F222,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F342,'data \"live\" (TIO)'!F462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G102,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G222,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G342,'data \"live\" (TIO)'!G462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H102,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H222,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H342,'data \"live\" (TIO)'!H462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I102,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I222,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I342,'data \"live\" (TIO)'!I462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J102,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J222,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J342,'data \"live\" (TIO)'!J462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K102,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K222,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K342,'data \"live\" (TIO)'!K462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L102,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L222,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L342,'data \"live\" (TIO)'!L462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M102,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M222,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M342,'data \"live\" (TIO)'!M462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N102,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N222,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N342,'data \"live\" (TIO)'!N462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O102,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O222,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O342,'data \"live\" (TIO)'!O462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P102,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P222,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P342,'data \"live\" (TIO)'!P462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q102,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q222,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q342,'data \"live\" (TIO)'!Q462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R102,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R222,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R342,'data \"live\" (TIO)'!R462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S102,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S222,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S342,'data \"live\" (TIO)'!S462)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T102,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T222,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T342,'data \"live\" (TIO)'!T462)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U102,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U222,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U342,'data \"live\" (TIO)'!U462)))","v":0},{"$f":"AVERAGE(C604:E604)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F604:H604)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I604:K604)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L604:N604)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(O604:Q604)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(R604:T604)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AB$3,$V585:$AA604,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AC$3,$V585:$AA604,20,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!B103,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!B223,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!B343,'data \"live\" (TIO)'!B463)))","v":"NETWORK SERVICE/ OPERATIONS EXPENDITURE (NET)"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S585","v":"2025/26"},{"$f":"T585","v":"2026/27"},{"$f":"U585","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y585","v":"2018-21"},{"$f":"Z585","v":"2021-24"},{"$f":"AA585","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland operations expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C104,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C224,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C344,'data \"live\" (TIO)'!C464)))","v":867829},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D104,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D224,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D344,'data \"live\" (TIO)'!D464)))","v":713518},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E104,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E224,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E344,'data \"live\" (TIO)'!E464)))","v":849744.66666666674},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F104,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F224,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F344,'data \"live\" (TIO)'!F464)))","v":807540.00000000012},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G104,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G224,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G344,'data \"live\" (TIO)'!G464)))","v":919608.99999999988},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H104,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H224,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H344,'data \"live\" (TIO)'!H464)))","v":996138},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I104,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I224,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I344,'data \"live\" (TIO)'!I464)))","v":1096723},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J104,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J224,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J344,'data \"live\" (TIO)'!J464)))","v":1338927},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K104,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K224,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K344,'data \"live\" (TIO)'!K464)))","v":2048692.5925925926},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L104,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L224,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L344,'data \"live\" (TIO)'!L464)))","v":1592468},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M104,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M224,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M344,'data \"live\" (TIO)'!M464)))","v":1599755},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N104,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N224,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N344,'data \"live\" (TIO)'!N464)))","v":1698425},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O104,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O224,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O344,'data \"live\" (TIO)'!O464)))","v":1735556},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P104,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P224,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P344,'data \"live\" (TIO)'!P464)))","v":1732748},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q104,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q224,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q344,'data \"live\" (TIO)'!Q464)))","v":1729969},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R104,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R224,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R344,'data \"live\" (TIO)'!R464)))","v":1638228},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S104,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S224,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S344,'data \"live\" (TIO)'!S464)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T104,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T224,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T344,'data \"live\" (TIO)'!T464)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U104,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U224,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U344,'data \"live\" (TIO)'!U464)))","v":0},{"$f":"AVERAGE(C606:E606)","v":810363.88888888899},{"$f":"AVERAGE(F606:H606)","v":907762.33333333337},{"$f":"AVERAGE(I606:K606)","v":1494780.8641975308},{"$f":"AVERAGE(L606:N606)","v":1630216},{"$f":"AVERAGE(O606:Q606)","v":1732757.6666666667},{"$f":"AVERAGE(R606:T606)","v":546076},{"$f":"HLOOKUP($AB$3,$V605:$AA621,2,FALSE)","v":1630216},{"$f":"HLOOKUP($AC$3,$V605:$AA621,2,FALSE)","v":1494780.8641975308}]
["Auckland","Auckland operations expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C105,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C225,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C345,'data \"live\" (TIO)'!C465)))","v":191733013.43777764},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D105,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D225,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D345,'data \"live\" (TIO)'!D465)))","v":200906045.60684404},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E105,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E225,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E345,'data \"live\" (TIO)'!E465)))","v":241467210.96376738},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F105,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F225,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F345,'data \"live\" (TIO)'!F465)))","v":251768247.50533265},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G105,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G225,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G345,'data \"live\" (TIO)'!G465)))","v":270566144.36094379},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H105,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H225,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H345,'data \"live\" (TIO)'!H465)))","v":273172347.18530852},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I105,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I225,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I345,'data \"live\" (TIO)'!I465)))","v":273505295.37367392},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J105,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J225,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J345,'data \"live\" (TIO)'!J465)))","v":292694938.34116524},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K105,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K225,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K345,'data \"live\" (TIO)'!K465)))","v":360501831.76095313},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L105,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L225,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L345,'data \"live\" (TIO)'!L465)))","v":357411566.0703153},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M105,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M225,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M345,'data \"live\" (TIO)'!M465)))","v":361725575.77349782},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N105,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N225,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N345,'data \"live\" (TIO)'!N465)))","v":375460311.16079468},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O105,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O225,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O345,'data \"live\" (TIO)'!O465)))","v":401145953.82380265},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P105,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P225,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P345,'data \"live\" (TIO)'!P465)))","v":413112012.90125012},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q105,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q225,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q345,'data \"live\" (TIO)'!Q465)))","v":439958814.86168313},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R105,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R225,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R345,'data \"live\" (TIO)'!R465)))","v":416784560.62321496},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S105,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S225,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S345,'data \"live\" (TIO)'!S465)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T105,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T225,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T345,'data \"live\" (TIO)'!T465)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U105,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U225,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U345,'data \"live\" (TIO)'!U465)))","v":0},211368756.66946304,265168913.01719499,308900688.49193078,{"$f":"AVERAGE(L607:N607)","v":364865817.66820264},418072260.52891201,138928186.874405,{"$f":"HLOOKUP($AB$3,$V605:$AA621,3,FALSE)","v":364865817.66820264},{"$f":"HLOOKUP($AC$3,$V605:$AA621,3,FALSE)","v":308900688.49193078}]
["Waikato","Waikato operations expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C106,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C226,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C346,'data \"live\" (TIO)'!C466)))","v":15157921.999999998},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D106,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D226,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D346,'data \"live\" (TIO)'!D466)))","v":15367380.000000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E106,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E226,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E346,'data \"live\" (TIO)'!E466)))","v":15898903.333333334},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F106,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F226,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F346,'data \"live\" (TIO)'!F466)))","v":14842655},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G106,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G226,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G346,'data \"live\" (TIO)'!G466)))","v":14604627},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H106,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H226,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H346,'data \"live\" (TIO)'!H466)))","v":14675504},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I106,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I226,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I346,'data \"live\" (TIO)'!I466)))","v":15340688.999999998},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J106,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J226,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J346,'data \"live\" (TIO)'!J466)))","v":16015240},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K106,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K226,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K346,'data \"live\" (TIO)'!K466)))","v":16250000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L106,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L226,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L346,'data \"live\" (TIO)'!L466)))","v":17199165},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M106,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M226,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M346,'data \"live\" (TIO)'!M466)))","v":17616154},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N106,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N226,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N346,'data \"live\" (TIO)'!N466)))","v":18044609},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O106,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O226,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O346,'data \"live\" (TIO)'!O466)))","v":18484847},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P106,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P226,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P346,'data \"live\" (TIO)'!P466)))","v":18937192},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q106,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q226,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q346,'data \"live\" (TIO)'!Q466)))","v":19401976},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R106,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R226,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R346,'data \"live\" (TIO)'!R466)))","v":19879541},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S106,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S226,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S346,'data \"live\" (TIO)'!S466)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T106,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T226,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T346,'data \"live\" (TIO)'!T466)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U106,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U226,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U346,'data \"live\" (TIO)'!U466)))","v":0},15474735.111111112,14707595.333333334,15868643,17619976,18941338.333333332,6626513.666666667,{"$f":"HLOOKUP($AB$3,$V605:$AA621,4,FALSE)","v":17619976},{"$f":"HLOOKUP($AC$3,$V605:$AA621,4,FALSE)","v":15868643}]
["Bay of Plenty","Bay of Plenty operations expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C107,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C227,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C347,'data \"live\" (TIO)'!C467)))","v":8840893},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D107,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D227,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D347,'data \"live\" (TIO)'!D467)))","v":8644671},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E107,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E227,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E347,'data \"live\" (TIO)'!E467)))","v":9110029.9999999981},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F107,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F227,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F347,'data \"live\" (TIO)'!F467)))","v":8892144.0000000019},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G107,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G227,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G347,'data \"live\" (TIO)'!G467)))","v":9859010},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H107,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H227,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H347,'data \"live\" (TIO)'!H467)))","v":11533126},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I107,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I227,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I347,'data \"live\" (TIO)'!I467)))","v":11677206.000000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J107,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J227,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J347,'data \"live\" (TIO)'!J467)))","v":11734276.999999998},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K107,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K227,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K347,'data \"live\" (TIO)'!K467)))","v":12126872.600000001},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L107,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L227,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L347,'data \"live\" (TIO)'!L467)))","v":12463925.500000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M107,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M227,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M347,'data \"live\" (TIO)'!M467)))","v":12521270.500000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N107,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N227,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N347,'data \"live\" (TIO)'!N467)))","v":12548540.500000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O107,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O227,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O347,'data \"live\" (TIO)'!O467)))","v":12430905.500000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P107,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P227,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P347,'data \"live\" (TIO)'!P467)))","v":12437980.500000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q107,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q227,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q347,'data \"live\" (TIO)'!Q467)))","v":12444784.500000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R107,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R227,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R347,'data \"live\" (TIO)'!R467)))","v":12451396.500000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S107,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S227,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S347,'data \"live\" (TIO)'!S467)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T107,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T227,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T347,'data \"live\" (TIO)'!T467)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U107,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U227,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U347,'data \"live\" (TIO)'!U467)))","v":0},8865198,10094760,11846118.533333333,12511245.500000002,12437890.16666667,4150465.5000000005,{"$f":"HLOOKUP($AB$3,$V605:$AA621,5,FALSE)","v":12511245.500000002},{"$f":"HLOOKUP($AC$3,$V605:$AA621,5,FALSE)","v":11846118.533333333}]
["Gisborne","Gisborne operations expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C108,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C228,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C348,'data \"live\" (TIO)'!C468)))","v":229909},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D108,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D228,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D348,'data \"live\" (TIO)'!D468)))","v":239756},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E108,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E228,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E348,'data \"live\" (TIO)'!E468)))","v":277399},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F108,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F228,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F348,'data \"live\" (TIO)'!F468)))","v":277155.99999999994},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G108,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G228,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G348,'data \"live\" (TIO)'!G468)))","v":281426.00000000006},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H108,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H228,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H348,'data \"live\" (TIO)'!H468)))","v":281241},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I108,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I228,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I348,'data \"live\" (TIO)'!I468)))","v":391000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J108,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J228,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J348,'data \"live\" (TIO)'!J468)))","v":387779},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K108,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K228,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K348,'data \"live\" (TIO)'!K468)))","v":376336.50793650793},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L108,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L228,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L348,'data \"live\" (TIO)'!L468)))","v":491000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M108,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M228,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M348,'data \"live\" (TIO)'!M468)))","v":501560},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N108,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N228,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N348,'data \"live\" (TIO)'!N468)))","v":512360},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O108,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O228,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O348,'data \"live\" (TIO)'!O468)))","v":501322},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P108,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P228,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P348,'data \"live\" (TIO)'!P468)))","v":505837},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q108,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q228,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q348,'data \"live\" (TIO)'!Q468)))","v":510435},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R108,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R228,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R348,'data \"live\" (TIO)'!R468)))","v":515738},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S108,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S228,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S348,'data \"live\" (TIO)'!S468)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T108,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T228,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T348,'data \"live\" (TIO)'!T468)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U108,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U228,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U348,'data \"live\" (TIO)'!U468)))","v":0},249021.33333333334,279941,385038.50264550262,501640,505864.66666666669,171912.66666666666,{"$f":"HLOOKUP($AB$3,$V605:$AA621,6,FALSE)","v":501640},{"$f":"HLOOKUP($AC$3,$V605:$AA621,6,FALSE)","v":385038.50264550262}]
["Hawkes Bay","Hawkes Bay operations expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C109,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C229,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C349,'data \"live\" (TIO)'!C469)))","v":1868725},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D109,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D229,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D349,'data \"live\" (TIO)'!D469)))","v":1961347},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E109,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E229,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E349,'data \"live\" (TIO)'!E469)))","v":3259153.3333333335},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F109,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F229,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F349,'data \"live\" (TIO)'!F469)))","v":3231281},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G109,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G229,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G349,'data \"live\" (TIO)'!G469)))","v":2761841},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H109,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H229,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H349,'data \"live\" (TIO)'!H469)))","v":2542208},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I109,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I229,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I349,'data \"live\" (TIO)'!I469)))","v":2578486.0000000005},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J109,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J229,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J349,'data \"live\" (TIO)'!J469)))","v":2308893},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K109,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K229,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K349,'data \"live\" (TIO)'!K469)))","v":2146000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L109,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L229,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L349,'data \"live\" (TIO)'!L469)))","v":2484482},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M109,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M229,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M349,'data \"live\" (TIO)'!M469)))","v":2550373},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N109,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N229,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N349,'data \"live\" (TIO)'!N469)))","v":2603669},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O109,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O229,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O349,'data \"live\" (TIO)'!O469)))","v":2676862},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P109,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P229,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P349,'data \"live\" (TIO)'!P469)))","v":2754815},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q109,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q229,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q349,'data \"live\" (TIO)'!Q469)))","v":2835064},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R109,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R229,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R349,'data \"live\" (TIO)'!R469)))","v":2917609},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S109,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S229,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S349,'data \"live\" (TIO)'!S469)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T109,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T229,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T349,'data \"live\" (TIO)'!T469)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U109,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U229,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U349,'data \"live\" (TIO)'!U469)))","v":0},2363075.1111111115,2845110,2344459.6666666665,2546174.6666666665,2755580.3333333335,972536.33333333337,{"$f":"HLOOKUP($AB$3,$V605:$AA621,7,FALSE)","v":2546174.6666666665},{"$f":"HLOOKUP($AC$3,$V605:$AA621,7,FALSE)","v":2344459.6666666665}]
["Taranaki","Taranaki operations expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C110,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C230,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C350,'data \"live\" (TIO)'!C470)))","v":993689},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D110,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D230,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D350,'data \"live\" (TIO)'!D470)))","v":1620180},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E110,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E230,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E350,'data \"live\" (TIO)'!E470)))","v":1815477},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F110,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F230,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F350,'data \"live\" (TIO)'!F470)))","v":1662703},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G110,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G230,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G350,'data \"live\" (TIO)'!G470)))","v":1834814},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H110,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H230,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H350,'data \"live\" (TIO)'!H470)))","v":1895943},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I110,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I230,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I350,'data \"live\" (TIO)'!I470)))","v":1910464},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J110,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J230,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J350,'data \"live\" (TIO)'!J470)))","v":2086404.9999999998},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K110,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K230,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K350,'data \"live\" (TIO)'!K470)))","v":2080000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L110,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L230,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L350,'data \"live\" (TIO)'!L470)))","v":2319900},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M110,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M230,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M350,'data \"live\" (TIO)'!M470)))","v":2359300},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N110,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N230,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N350,'data \"live\" (TIO)'!N470)))","v":2409000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O110,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O230,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O350,'data \"live\" (TIO)'!O470)))","v":2718480},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P110,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P230,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P350,'data \"live\" (TIO)'!P470)))","v":2768480},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q110,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q230,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q350,'data \"live\" (TIO)'!Q470)))","v":2818480},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R110,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R230,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R350,'data \"live\" (TIO)'!R470)))","v":2868480},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S110,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S230,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S350,'data \"live\" (TIO)'!S470)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T110,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T230,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T350,'data \"live\" (TIO)'!T470)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U110,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U230,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U350,'data \"live\" (TIO)'!U470)))","v":0},1476448.6666666667,1797820,2025623,2362733.3333333335,2768480,956160,{"$f":"HLOOKUP($AB$3,$V605:$AA621,8,FALSE)","v":2362733.3333333335},{"$f":"HLOOKUP($AC$3,$V605:$AA621,8,FALSE)","v":2025623}]
["Manawatu-Wanganui","Manawatu-Wanganui operations expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C111,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C231,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C351,'data \"live\" (TIO)'!C471)))","v":3067213},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D111,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D231,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D351,'data \"live\" (TIO)'!D471)))","v":3289764},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E111,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E231,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E351,'data \"live\" (TIO)'!E471)))","v":3358811.666666667},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F111,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F231,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F351,'data \"live\" (TIO)'!F471)))","v":3124689.9999999995},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G111,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G231,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G351,'data \"live\" (TIO)'!G471)))","v":3092685},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H111,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H231,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H351,'data \"live\" (TIO)'!H471)))","v":3299215},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I111,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I231,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I351,'data \"live\" (TIO)'!I471)))","v":3629021},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J111,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J231,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J351,'data \"live\" (TIO)'!J471)))","v":3824412.9999999995},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K111,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K231,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K351,'data \"live\" (TIO)'!K471)))","v":3897858},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L111,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L231,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L351,'data \"live\" (TIO)'!L471)))","v":4024567},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M111,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M231,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M351,'data \"live\" (TIO)'!M471)))","v":4147473},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N111,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N231,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N351,'data \"live\" (TIO)'!N471)))","v":4178992},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O111,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O231,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O351,'data \"live\" (TIO)'!O471)))","v":4381112},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P111,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P231,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P351,'data \"live\" (TIO)'!P471)))","v":4459608},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q111,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q231,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q351,'data \"live\" (TIO)'!Q471)))","v":4539632},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R111,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R231,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R351,'data \"live\" (TIO)'!R471)))","v":4623335},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S111,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S231,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S351,'data \"live\" (TIO)'!S471)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T111,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T231,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T351,'data \"live\" (TIO)'!T471)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U111,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U231,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U351,'data \"live\" (TIO)'!U471)))","v":0},3238596.2222222225,3172196.6666666665,3783764,4117010.6666666665,4460117.333333333,1541111.6666666667,{"$f":"HLOOKUP($AB$3,$V605:$AA621,9,FALSE)","v":4117010.6666666665},{"$f":"HLOOKUP($AC$3,$V605:$AA621,9,FALSE)","v":3783764}]
["Wellington","Wellington operations expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C112,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C232,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C352,'data \"live\" (TIO)'!C472)))","v":76521427},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D112,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D232,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D352,'data \"live\" (TIO)'!D472)))","v":78326090.625552401},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E112,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E232,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E352,'data \"live\" (TIO)'!E472)))","v":91779116.357936949},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F112,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F232,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F352,'data \"live\" (TIO)'!F472)))","v":87828505.07832706},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G112,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G232,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G352,'data \"live\" (TIO)'!G472)))","v":92415177},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H112,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H232,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H352,'data \"live\" (TIO)'!H472)))","v":97551137},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I112,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I232,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I352,'data \"live\" (TIO)'!I472)))","v":101751281},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J112,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J232,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J352,'data \"live\" (TIO)'!J472)))","v":111096757.74542972},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K112,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K232,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K352,'data \"live\" (TIO)'!K472)))","v":139932977.92585099},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L112,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L232,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L352,'data \"live\" (TIO)'!L472)))","v":132474464.07095417},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M112,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M232,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M352,'data \"live\" (TIO)'!M472)))","v":130567794.82264039},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N112,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N232,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N352,'data \"live\" (TIO)'!N472)))","v":129158514.84797396},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O112,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O232,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O352,'data \"live\" (TIO)'!O472)))","v":134677413.6201382},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P112,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P232,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P352,'data \"live\" (TIO)'!P472)))","v":131557405.66106224},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q112,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q232,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q352,'data \"live\" (TIO)'!Q472)))","v":134864339.49160492},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R112,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R232,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R352,'data \"live\" (TIO)'!R472)))","v":132550835.73333439},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S112,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S232,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S352,'data \"live\" (TIO)'!S472)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T112,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T232,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T352,'data \"live\" (TIO)'!T472)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U112,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U232,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U352,'data \"live\" (TIO)'!U472)))","v":0},82208877.99449645,92598273.026109025,117593672.22376025,130733591.24718951,133699719.59093511,44183611.911111467,{"$f":"HLOOKUP($AB$3,$V605:$AA621,10,FALSE)","v":130733591.24718951},{"$f":"HLOOKUP($AC$3,$V605:$AA621,10,FALSE)","v":117593672.22376025}]
["Marlborough","Marlborough operations expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C113,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C233,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C353,'data \"live\" (TIO)'!C473)))","v":134127},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D113,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D233,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D353,'data \"live\" (TIO)'!D473)))","v":97451},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E113,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E233,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E353,'data \"live\" (TIO)'!E473)))","v":82802},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F113,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F233,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F353,'data \"live\" (TIO)'!F473)))","v":85173},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G113,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G233,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G353,'data \"live\" (TIO)'!G473)))","v":102561},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H113,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H233,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H353,'data \"live\" (TIO)'!H473)))","v":108064},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I113,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I233,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I353,'data \"live\" (TIO)'!I473)))","v":89207},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J113,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J233,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J353,'data \"live\" (TIO)'!J473)))","v":104229.99999999999},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K113,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K233,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K353,'data \"live\" (TIO)'!K473)))","v":142000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L113,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L233,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L353,'data \"live\" (TIO)'!L473)))","v":144500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M113,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M233,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M353,'data \"live\" (TIO)'!M473)))","v":145250},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N113,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N233,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N353,'data \"live\" (TIO)'!N473)))","v":146000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O113,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O233,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O353,'data \"live\" (TIO)'!O473)))","v":176000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P113,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P233,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P353,'data \"live\" (TIO)'!P473)))","v":176000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q113,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q233,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q353,'data \"live\" (TIO)'!Q473)))","v":176000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R113,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R233,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R353,'data \"live\" (TIO)'!R473)))","v":176000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S113,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S233,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S353,'data \"live\" (TIO)'!S473)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T113,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T233,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T353,'data \"live\" (TIO)'!T473)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U113,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U233,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U353,'data \"live\" (TIO)'!U473)))","v":0},104793.33333333333,98599.333333333328,111812.33333333333,145250,176000,58666.666666666664,{"$f":"HLOOKUP($AB$3,$V605:$AA621,11,FALSE)","v":145250},{"$f":"HLOOKUP($AC$3,$V605:$AA621,11,FALSE)","v":111812.33333333333}]
["Nelson","Nelson operations expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C114,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C234,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C354,'data \"live\" (TIO)'!C474)))","v":364102},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D114,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D234,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D354,'data \"live\" (TIO)'!D474)))","v":328268.99999999994},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E114,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E234,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E354,'data \"live\" (TIO)'!E474)))","v":455952.33333333331},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F114,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F234,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F354,'data \"live\" (TIO)'!F474)))","v":555820},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G114,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G234,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G354,'data \"live\" (TIO)'!G474)))","v":664723.99999999988},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H114,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H234,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H354,'data \"live\" (TIO)'!H474)))","v":455245},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I114,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I234,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I354,'data \"live\" (TIO)'!I474)))","v":628678},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J114,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J234,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J354,'data \"live\" (TIO)'!J474)))","v":771982},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K114,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K234,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K354,'data \"live\" (TIO)'!K474)))","v":783541.21648659464},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L114,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L234,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L354,'data \"live\" (TIO)'!L474)))","v":863000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M114,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M234,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M354,'data \"live\" (TIO)'!M474)))","v":955167},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N114,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N234,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N354,'data \"live\" (TIO)'!N474)))","v":931740},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O114,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O234,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O354,'data \"live\" (TIO)'!O474)))","v":942550},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P114,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P234,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P354,'data \"live\" (TIO)'!P474)))","v":966859},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q114,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q234,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q354,'data \"live\" (TIO)'!Q474)))","v":991932},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R114,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R234,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R354,'data \"live\" (TIO)'!R474)))","v":1017767},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S114,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S234,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S354,'data \"live\" (TIO)'!S474)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T114,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T234,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T354,'data \"live\" (TIO)'!T474)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U114,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U234,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U354,'data \"live\" (TIO)'!U474)))","v":0},382774.44444444444,558596.33333333337,728067.07216219825,916635.66666666663,967113.66666666663,339255.66666666669,{"$f":"HLOOKUP($AB$3,$V605:$AA621,12,FALSE)","v":916635.66666666663},{"$f":"HLOOKUP($AC$3,$V605:$AA621,12,FALSE)","v":728067.07216219825}]
["Canterbury","Canterbury operations expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C115,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C235,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C355,'data \"live\" (TIO)'!C475)))","v":35968629},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D115,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D235,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D355,'data \"live\" (TIO)'!D475)))","v":35866785.999999993},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E115,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E235,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E355,'data \"live\" (TIO)'!E475)))","v":39286398.666666672},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F115,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F235,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F355,'data \"live\" (TIO)'!F475)))","v":37207050.999999993},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G115,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G235,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G355,'data \"live\" (TIO)'!G475)))","v":35767545.999999993},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H115,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H235,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H355,'data \"live\" (TIO)'!H475)))","v":37171813.000000007},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I115,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I235,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I355,'data \"live\" (TIO)'!I475)))","v":37654283},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J115,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J235,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J355,'data \"live\" (TIO)'!J475)))","v":40172061.327037416},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K115,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K235,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K355,'data \"live\" (TIO)'!K475)))","v":41999517},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L115,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L235,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L355,'data \"live\" (TIO)'!L475)))","v":45218213},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M115,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M235,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M355,'data \"live\" (TIO)'!M475)))","v":47183784},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N115,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N235,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N355,'data \"live\" (TIO)'!N475)))","v":47415149},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O115,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O235,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O355,'data \"live\" (TIO)'!O475)))","v":46168845},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P115,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P235,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P355,'data \"live\" (TIO)'!P475)))","v":48015598},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q115,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q235,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q355,'data \"live\" (TIO)'!Q475)))","v":49936223},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R115,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R235,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R355,'data \"live\" (TIO)'!R475)))","v":51933671},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S115,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S235,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S355,'data \"live\" (TIO)'!S475)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T115,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T235,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T355,'data \"live\" (TIO)'!T475)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U115,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U235,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U355,'data \"live\" (TIO)'!U475)))","v":0},37040604.55555556,36715470,39941953.775679141,46605715.333333336,48040222,17311223.666666668,{"$f":"HLOOKUP($AB$3,$V605:$AA621,13,FALSE)","v":46605715.333333336},{"$f":"HLOOKUP($AC$3,$V605:$AA621,13,FALSE)","v":39941953.775679141}]
["West Coast","West Coast operations expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C116,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C236,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C356,'data \"live\" (TIO)'!C476)))","v":72375},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D116,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D236,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D356,'data \"live\" (TIO)'!D476)))","v":70175},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E116,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E236,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E356,'data \"live\" (TIO)'!E476)))","v":79682},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F116,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F236,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F356,'data \"live\" (TIO)'!F476)))","v":62564.000000000007},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G116,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G236,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G356,'data \"live\" (TIO)'!G476)))","v":109791},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H116,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H236,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H356,'data \"live\" (TIO)'!H476)))","v":88708},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I116,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I236,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I356,'data \"live\" (TIO)'!I476)))","v":88619},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J116,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J236,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J356,'data \"live\" (TIO)'!J476)))","v":92871},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K116,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K236,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K356,'data \"live\" (TIO)'!K476)))","v":95725.396825396834},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L116,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L236,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L356,'data \"live\" (TIO)'!L476)))","v":86500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M116,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M236,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M356,'data \"live\" (TIO)'!M476)))","v":86500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N116,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N236,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N356,'data \"live\" (TIO)'!N476)))","v":86500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O116,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O236,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O356,'data \"live\" (TIO)'!O476)))","v":93820},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P116,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P236,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P356,'data \"live\" (TIO)'!P476)))","v":93966},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q116,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q236,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q356,'data \"live\" (TIO)'!Q476)))","v":94116},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R116,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R236,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R356,'data \"live\" (TIO)'!R476)))","v":94268},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S116,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S236,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S356,'data \"live\" (TIO)'!S476)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T116,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T236,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T356,'data \"live\" (TIO)'!T476)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U116,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U236,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U356,'data \"live\" (TIO)'!U476)))","v":0},74077.333333333328,87021,92405.132275132273,86500,93967.333333333328,31422.666666666668,{"$f":"HLOOKUP($AB$3,$V605:$AA621,14,FALSE)","v":86500},{"$f":"HLOOKUP($AC$3,$V605:$AA621,14,FALSE)","v":92405.132275132273}]
["Otago","Otago (DUNEDIN ONLY) operations expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C117,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C237,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C357,'data \"live\" (TIO)'!C477)))","v":5190994},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D117,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D237,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D357,'data \"live\" (TIO)'!D477)))","v":5860113},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E117,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E237,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E357,'data \"live\" (TIO)'!E477)))","v":7981441.666666667},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F117,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F237,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F357,'data \"live\" (TIO)'!F477)))","v":6892695.3799999999},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G117,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G237,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G357,'data \"live\" (TIO)'!G477)))","v":5966968.5600000005},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H117,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H237,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H357,'data \"live\" (TIO)'!H477)))","v":7174021.8999999994},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I117,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I237,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I357,'data \"live\" (TIO)'!I477)))","v":5564023},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J117,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J237,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J357,'data \"live\" (TIO)'!J477)))","v":7935540},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K117,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K237,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K357,'data \"live\" (TIO)'!K477)))","v":10062000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L117,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L237,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L357,'data \"live\" (TIO)'!L477)))","v":11423352},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M117,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M237,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M357,'data \"live\" (TIO)'!M477)))","v":11346575},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N117,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N237,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N357,'data \"live\" (TIO)'!N477)))","v":11470138},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O117,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O237,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O357,'data \"live\" (TIO)'!O477)))","v":16895761},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P117,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P237,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P357,'data \"live\" (TIO)'!P477)))","v":16945680},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q117,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q237,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q357,'data \"live\" (TIO)'!Q477)))","v":17458336},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R117,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R237,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R357,'data \"live\" (TIO)'!R477)))","v":17985109},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S117,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S237,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S357,'data \"live\" (TIO)'!S477)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T117,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T237,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T357,'data \"live\" (TIO)'!T477)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U117,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U237,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U357,'data \"live\" (TIO)'!U477)))","v":0},6344182.888888889,6677895.2800000003,7853854.333333333,11413355,17099925.666666668,5995036.333333333,{"$f":"HLOOKUP($AB$3,$V605:$AA621,15,FALSE)","v":11413355},{"$f":"HLOOKUP($AC$3,$V605:$AA621,15,FALSE)","v":7853854.333333333}]
["Southland","Southland operations expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C118,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C238,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C358,'data \"live\" (TIO)'!C478)))","v":1482726.9999999998},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D118,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D238,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D358,'data \"live\" (TIO)'!D478)))","v":1547752},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E118,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E238,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E358,'data \"live\" (TIO)'!E478)))","v":1630584.6666666667},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F118,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F238,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F358,'data \"live\" (TIO)'!F478)))","v":1900580},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G118,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G238,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G358,'data \"live\" (TIO)'!G478)))","v":1324578},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H118,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H238,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H358,'data \"live\" (TIO)'!H478)))","v":1167631},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I118,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I238,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I358,'data \"live\" (TIO)'!I478)))","v":1018710.9999999999},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J118,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J238,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J358,'data \"live\" (TIO)'!J478)))","v":1067218},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K118,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K238,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K358,'data \"live\" (TIO)'!K478)))","v":1330000.0000000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L118,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L238,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L358,'data \"live\" (TIO)'!L478)))","v":1510340},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M118,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M238,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M358,'data \"live\" (TIO)'!M478)))","v":1390250},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N118,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N238,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N358,'data \"live\" (TIO)'!N478)))","v":1530068},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O118,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O238,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O358,'data \"live\" (TIO)'!O478)))","v":1575454},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P118,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P238,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P358,'data \"live\" (TIO)'!P478)))","v":1614840},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q118,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q238,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q358,'data \"live\" (TIO)'!Q478)))","v":1655212},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R118,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R238,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R358,'data \"live\" (TIO)'!R478)))","v":1696591},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S118,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S238,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S358,'data \"live\" (TIO)'!S478)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T118,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T238,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T358,'data \"live\" (TIO)'!T478)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U118,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U238,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U358,'data \"live\" (TIO)'!U478)))","v":0},1553687.888888889,1464263,1138643,1476886,1615168.6666666667,565530.33333333337,{"$f":"HLOOKUP($AB$3,$V605:$AA621,16,FALSE)","v":1476886},{"$f":"HLOOKUP($AC$3,$V605:$AA621,16,FALSE)","v":1138643}]
["National","National total operations expenditure (net):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C606:C620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C606:C620)-C607-C614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!C614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!C607,0))))))","v":342493574.43777764},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D606:D620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D606:D620)-D607-D614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!D614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!D607,0))))))","v":354839298.23239642},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E606:E620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E606:E620)-E607-E614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!E614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!E607,0))))))","v":417332707.65503776},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F606:F620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F606:F620)-F607-F614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!F614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!F607,0))))))","v":419138804.9636597},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G606:G620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G606:G620)-G607-G614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!G614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!G607,0))))))","v":440271501.9209438},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H606:H620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H606:H620)-H607-H614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!H614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!H607,0))))))","v":452112342.08530849},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I606:I620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I606:I620)-I607-I614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!I614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!I607,0))))))","v":456923686.37367392},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J606:J620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J606:J620)-J607-J614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!J614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!J607,0))))))","v":491631532.41363233},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K606:K620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K606:K620)-K607-K614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!K614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!K607,0))))))","v":593773353.00064528},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L606:L620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L606:L620)-L607-L614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!L614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!L607,0))))))","v":589707442.64126945},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M606:M620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M606:M620)-M607-M614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!M614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!M607,0))))))","v":594696782.09613824},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N606:N620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N606:N620)-N607-N614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!N614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!N607,0))))))","v":608194016.50876868},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O606:O620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O606:O620)-O607-O614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!O614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!O607,0))))))","v":644604881.94394088},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P606:P620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P606:P620)-P607-P614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!P614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!P607,0))))))","v":656079022.06231236},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q606:Q620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q606:Q620)-Q607-Q614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Q614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Q607,0))))))","v":689415313.85328805},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R606:R620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R606:R620)-R607-R614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!R614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!R607,0))))))","v":667133129.85654938},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S606:S620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S606:S620)-S607-S614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!S614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!S607,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T606:T620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T606:T620)-T607-T614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!T614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!T607,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U606:U620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U606:U620)-U607-U614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!U614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!U607,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V606:V620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V606:V620)-V607-V614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!V614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!V607,0))))))","v":371555193.44173723},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W606:W620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W606:W620)-W607-W614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!W614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!W607,0))))))","v":437174216.323304},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X606:X620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X606:X620)-X607-X614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!X614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!X607,0))))))","v":514109523.92931718},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y606:Y620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y606:Y620)-Y607-Y614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Y614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Y607,0))))))","v":597532747.08205879},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z606:Z620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z606:Z620)-Z607-Z614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Z614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Z607,0))))))","v":663366405.95318031},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA606:AA620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA606:AA620)-AA607-AA614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!AA614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!AA607,0))))))","v":222377709.9521831},{"$f":"HLOOKUP($AB$3,$V605:$AA621,17,FALSE)","v":597532747.08205879},{"$f":"HLOOKUP($AC$3,$V605:$AA621,17,FALSE)","v":514109523.92931718}]
[null,{"$f":"VLOOKUP($B$484,$A606:$AB621,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C120,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C240,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C360,'data \"live\" (TIO)'!C480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D120,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D240,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D360,'data \"live\" (TIO)'!D480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E120,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E240,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E360,'data \"live\" (TIO)'!E480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F120,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F240,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F360,'data \"live\" (TIO)'!F480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G120,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G240,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G360,'data \"live\" (TIO)'!G480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H120,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H240,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H360,'data \"live\" (TIO)'!H480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I120,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I240,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I360,'data \"live\" (TIO)'!I480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J120,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J240,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J360,'data \"live\" (TIO)'!J480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K120,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K240,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K360,'data \"live\" (TIO)'!K480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L120,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L240,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L360,'data \"live\" (TIO)'!L480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M120,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M240,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M360,'data \"live\" (TIO)'!M480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N120,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N240,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N360,'data \"live\" (TIO)'!N480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O120,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O240,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O360,'data \"live\" (TIO)'!O480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P120,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P240,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P360,'data \"live\" (TIO)'!P480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q120,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q240,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q360,'data \"live\" (TIO)'!Q480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R120,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R240,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R360,'data \"live\" (TIO)'!R480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S120,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S240,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S360,'data \"live\" (TIO)'!S480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T120,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T240,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T360,'data \"live\" (TIO)'!T480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U120,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U240,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U360,'data \"live\" (TIO)'!U480)))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A606:$AB621,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A606:$AB621,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A606:$AB621,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A606:$AB621,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A606:$AB621,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A606:$AB621,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A606:$AB621,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A606:$AC621,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B622","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC622","v":{"$error":"#N/A"}}]
[null,{"$f":"B622","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!C122,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!C242,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!C362,'data \"live\" (TIO)'!C482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!D122,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!D242,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!D362,'data \"live\" (TIO)'!D482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!E122,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!E242,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!E362,'data \"live\" (TIO)'!E482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!F122,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!F242,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!F362,'data \"live\" (TIO)'!F482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!G122,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!G242,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!G362,'data \"live\" (TIO)'!G482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!H122,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!H242,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!H362,'data \"live\" (TIO)'!H482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!I122,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!I242,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!I362,'data \"live\" (TIO)'!I482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!J122,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!J242,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!J362,'data \"live\" (TIO)'!J482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!K122,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!K242,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!K362,'data \"live\" (TIO)'!K482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!L122,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!L242,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!L362,'data \"live\" (TIO)'!L482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!M122,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!M242,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!M362,'data \"live\" (TIO)'!M482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!N122,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!N242,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!N362,'data \"live\" (TIO)'!N482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!O122,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!O242,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!O362,'data \"live\" (TIO)'!O482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!P122,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!P242,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!P362,'data \"live\" (TIO)'!P482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!Q122,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!Q242,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!Q362,'data \"live\" (TIO)'!Q482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!R122,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!R242,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!R362,'data \"live\" (TIO)'!R482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!S122,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!S242,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!S362,'data \"live\" (TIO)'!S482)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!T122,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!T242,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!T362,'data \"live\" (TIO)'!T482)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data \"live\" (TIO)'!U122,IF($B$483='BER2 calc'!$Y$38,'data \"live\" (TIO)'!U242,IF($B$483='BER2 calc'!$Y$39,'data \"live\" (TIO)'!U362,'data \"live\" (TIO)'!U482)))","v":0},{"$f":"AVERAGE(C624:E624)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F624:H624)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I624:K624)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L624:N624)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(O624:Q624)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(R624:T624)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AB$3,$V605:$AA624,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AC$3,$V605:$AA624,20,FALSE)","v":{"$error":"#N/A"}}]
[]
[null,"BUS SUPERGOLD FARE SUBSTITUTE (TOTAL)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S605","v":"2025/26"},{"$f":"T605","v":"2026/27"},{"$f":"U605","v":"2027/28"}]
["Northland","Northland  SuperGold fare substitute (bus):",96446,91977.521739130418,93806.869565217392,97477.478260869568,99733.782608695663,101900,101930,99863,{"$f":"J627/I627*J627","v":97837.915912881392},95853.897741666573,93910.112726145875,92005.744993339598,90139.995215048286,88312.080272347361,86521.23292688535,84766.701498847746,{"$f":"R627/Q627*R627","v":83047.749551451299},{"$f":"S627/R627*S627","v":81363.655581836356},{"$f":"T627/S627*T627","v":79713.712718227442}]
["Auckland","Auckland  SuperGold fare substitute (bus):",6853415.2000000011,7170948.5585507248,7396795.3460869566,7711258.8000000007,8565283.3026086949,9833731,10604648,9466776,{"$f":"J628*1.06","v":10034782.560000001},10636869.513600001,11275081.684416002,11951586.585480962,12668681.78060982,13428802.68744641,14234530.848693196,15088602.699614787,{"$f":"R628*1.06","v":15993918.861591676},16953553.993287176,17970767.232884407]
["Waikato","Waikato  SuperGold fare substitute (bus):",627221.06666666665,659764.11057971022,684558.65739130438,748726.45130434784,842695.63782608684,816884,819102,809621,{"$f":"J629*1.06","v":858198.26},909690.15560000006,964271.56493600016,1022127.8588321602,1083455.5303620899,1148462.8621838153,1217370.6339148444,1290412.8719497351,1367837.6442667192,1449907.9029227225,1536902.3770980858]
["Bay of Plenty","Bay of Plenty  SuperGold fare substitute (bus):",451173.97333333339,492818.3362318842,547718.61130434787,627282.0260869565,673853.28869565215,643040,653967,714573,{"$f":"J630*1.06","v":757447.38},802894.22279999999,851067.87616800005,902131.9487380801,956259.86566236499,1013635.457602107,1074453.5850582335,1138920.8001617275,1207256.0481714313,1279691.4110617172,1356472.8957254202]
["Gisborne","Gisborne  SuperGold fare substitute (bus):",18740,20657.768115942028,18935.91304347826,19585.521739130436,14167.347826086956,13936,14885,13823,{"$f":"J631*1.05","v":14514.150000000001},15239.857500000002,16001.850375000002,16801.942893750002,17642.040038437503,18524.14204035938,19450.349142377348,20422.866599496218,{"$f":"R631*1.05","v":21444.009929471031},22516.210425944584,23642.020947241814]
["Hawkes Bay","Hawkes Bay  SuperGold fare substitute (bus):",147180.30666666667,173089.22,210795.94956521739,245205.40173913047,259930.23304347828,239458,245842,242904,{"$f":"J632*1.05","v":255049.2},267801.66000000003,281191.74300000007,295251.33015000011,310013.89665750013,325514.59149037517,341790.32106489391,358879.83711813862,376823.82897404558,395665.02042274788,415448.27144388529]
["Taranaki","Taranaki  SuperGold fare substitute (bus):",77069.246666666659,93969.537101449285,96239.847826086974,100006.82608695653,106307.69565217392,108270,117999,121177,{"$f":"J633*1.05","v":127235.85},133597.64250000002,140277.52462500002,147291.40085625002,154655.97089906252,162388.76944401566,170508.20791621646,179033.61831202728,187985.29922762865,197384.5641890101,207253.79239846062]
["Manawatu-Wanganui","Manawatu-Wanganui  SuperGold fare substitute (bus):",120102.46666666666,116403.05072463767,135255.21043478261,149525.98869565217,154028.11913043479,148157,146738,155727,{"$f":"J634*1.03","v":160398.81},165210.77429999999,170167.09752899999,175272.11045487001,180530.27376851611,185946.1819815716,191524.56744101876,197270.30446424932,{"$f":"R634*1.03","v":203188.41359817679},209284.0660061221,215562.58798630576]
["Wellington","Wellington  SuperGold fare substitute (bus):",3615211.32,4197908.2766666664,4363424.5199999986,4065848.5678260871,4175553.8791304352,4301509,4744183,4663563,{"$f":"J635*1.03","v":4803469.8899999997},{"$f":"K635*1.03","v":4947573.9867000002},{"$f":"L635*1.05","v":5194952.6860350007},{"$f":"M635*1.05","v":5454700.3203367507},{"$f":"N635*1.05","v":5727435.3363535888},{"$f":"O635*1.03","v":5899258.3964441968},{"$f":"P635*1.03","v":6076236.1483375225},{"$f":"Q635*1.03","v":6258523.2327876482},6446278.9297712781,6639667.297664417,6838857.3165943492]
["Marlborough","Marlborough  SuperGold fare substitute (bus):",18925.333333333332,16694.63768115942,16807.304347826088,17235.08695652174,18147.869565217392,18317,16738,16255,{"$f":"J636*1.06","v":17230.3},18264.117999999999,19359.965079999998,20521.562984799999,21752.856763888001,23058.028169721281,24441.50985990456,25908.000451498836,{"$f":"R636*1.06","v":27462.480478588768},29110.229307304096,30856.843065742345]
["Nelson","Nelson  SuperGold fare substitute (bus):",62688.866666666669,69022.40724637681,77742.939130434781,96838.847826086945,110870.58695652173,122491,126374,142275,150811.5,159860.19,169451.8014,179618.909484,190396.04405304001,201819.80669622243,213928.99509799579,226764.73480387556,240370.61889210809,254792.8560256346,270080.42738717271]
["Canterbury","Canterbury  SuperGold fare substitute (bus):",2672877.2000000002,2551326.6985507244,2133997.3086956521,2346405.2565217391,2648428.9565217393,2751622,2751923,3172874,{"$f":"J638*1.06","v":3363246.44},{"$f":"K638*1.05","v":3531408.7620000001},3707979.2001000005,3893378.1601050007,4088047.0681102509,4292449.4215157637,4507071.8925915519,4732425.4872211292,{"$f":"R638*1.05","v":4969046.7615821855},5217499.0996612953,5478374.0546443602]
["West Coast","West Coast  SuperGold fare substitute (bus):",null,null,null,null,null,null,null,null,{"$f":"J639*1.05","v":0},0,0,0,0,0,0,0,0,0,0]
["Otago","Otago (DUNEDIN ONLY)  SuperGold fare substitute (bus):",574848.46666666667,657356.06666666665,668067.43043478264,670563.25652173918,688229.09565217386,684755,719157,780814,{"$f":"J640*1.07","v":835470.9800000001},{"$f":"K640*1.07","v":893953.94860000012},{"$f":"L640*1.07","v":956530.72500200022},{"$f":"M640*1.05","v":1004357.2612521002},{"$f":"N640*1.05","v":1054575.1243147054},{"$f":"O640*1.03","v":1086212.3780441466},1118798.749385471,1152362.7118670351,1186933.5932230463,1222541.6010197378,1259217.84905033]
["Southland","Southland  SuperGold fare substitute (bus):",53818.666666666664,34023.700000000004,21009.300000000003,17142.800000000003,9097.347826086956,16528,21002,21249,{"$f":"J641*1.05","v":22311.45},23427.022500000003,24598.373625000004,25828.292306250005,27119.706921562505,28475.692267640632,29899.476881022663,31394.450725073799,{"$f":"R641*1.05","v":32964.173261327487},{"$f":"S641*1.05","v":34612.381924393863},{"$f":"T641*1.05","v":36343.001020613556}]
["National","National total  SuperGold fare substitute (bus):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C627:C641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C627:C641)-C628-C635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!C635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!C628,0))))))","v":15389718.113333337},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D627:D641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D627:D641)-D628-D635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!D635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!D628,0))))))","v":16345959.889855072},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E627:E641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E627:E641)-E628-E635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!E635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!E628,0))))))","v":16465155.207826085},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F627:F641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F627:F641)-F628-F635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!F635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!F628,0))))))","v":16913102.30956522},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G627:G641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G627:G641)-G628-G635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!G635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!G628,0))))))","v":18366327.143043477},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H627:H641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H627:H641)-H628-H635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!H635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!H628,0))))))","v":19800598},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I627:I641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I627:I641)-I628-I635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!I635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!I628,0))))))","v":21084488},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J627:J641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J627:J641)-J628-J635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!J635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!J628,0))))))","v":20421494},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K627:K641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K627:K641)-K628-K635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!K635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!K628,0))))))","v":21498004.685912885},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L627:L641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L627:L641)-L628-L635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!L635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!L628,0))))))","v":22601645.751841672},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M627:M641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M627:M641)-M628-M635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!M635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!M628,0))))))","v":23864842.205017149},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N627:N641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N627:N641)-N628-N635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!N635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!N628,0))))))","v":25180873.42886832},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O627:O641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O627:O641)-O628-O635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!O635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!O628,0))))))","v":26570705.489729874},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P627:P641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P627:P641)-P628-P635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!P635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!P628,0))))))","v":27902860.495598689},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q627:Q641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q627:Q641)-Q628-Q635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Q635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Q628,0))))))","v":29306526.518311135},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R627:R641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R627:R641)-R628-R635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!R635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!R628,0))))))","v":30785688.317575268},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S627:S641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S627:S641)-S628-S635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!S635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!S628,0))))))","v":32344558.412519131},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T627:T641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T627:T641)-T628-T635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!T635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!T628,0))))))","v":33987590.289500058},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U627:U641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U627:U641)-U628-U635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!U635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!U628,0))))))","v":35719492.382964596}]
[null,null,null,null,null,null,2678672.4130434785]
[null,"FERRY SUPERGOLD FARE SUBSTITUTE (TOTAL)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S626","v":"2025/26"},{"$f":"T626","v":"2026/27"},{"$f":"U626","v":"2027/28"}]
["Northland","Northland  SuperGold fare substitute (ferry):"]
["Auckland","Auckland  SuperGold fare substitute (ferry):",2370130.4933333332,1892122.6405797102,2364263.8386956519,2392174.947826087,2546394.7521739132,2774196,2675579,2245586,{"$f":"J646+600000","v":2845586},3445586,4045586,4645586,5245586,5845586,6445586,7045586,{"$f":"R646+600000","v":7645586},{"$f":"S646+600000","v":8245586},{"$f":"T646+600000","v":8845586}]
["Waikato","Waikato  SuperGold fare substitute (ferry):"]
["Bay of Plenty","Bay of Plenty  SuperGold fare substitute (ferry):"]
["Gisborne","Gisborne  SuperGold fare substitute (ferry):"]
["Hawkes Bay","Hawkes Bay  SuperGold fare substitute (ferry):"]
["Taranaki","Taranaki  SuperGold fare substitute (ferry):"]
["Manawatu-Wanganui","Manawatu-Wanganui  SuperGold fare substitute (ferry):"]
["Wellington","Wellington  SuperGold fare substitute (ferry):",79226.666666666672,70388.44202898549,64653.521739130432,83092.521739130432,67215.695652173919,78291,90119,73185,{"$f":"J653*1.25","v":91481.25},114351.5625,142939.453125,178674.31640625,223342.8955078125,279178.61938476563,348973.27423095703,436216.59278869629,{"$f":"R653*1.25","v":545270.74098587036},{"$f":"S653*1.25","v":681588.42623233795},{"$f":"T653*1.25","v":851985.53279042244}]
["Marlborough","Marlborough  SuperGold fare substitute (ferry):"]
["Nelson","Nelson  SuperGold fare substitute (ferry):"]
["Canterbury","Canterbury  SuperGold fare substitute (ferry):",49646.666666666672,30468.121739130434,38498.53913043478,58151.46956521739,65061.965217391305,67637,63776,64323,{"$f":"J656*1.2","v":77187.599999999991},92625.119999999981,111150.14399999997,133380.17279999997,160056.20735999997,192067.44883199997,230480.93859839995,276577.12631807994,{"$f":"R656*1.2","v":331892.55158169591},{"$f":"S656*1.2","v":398271.06189803506},{"$f":"T656*1.2","v":477925.27427764202}]
["West Coast","West Coast  SuperGold fare substitute (ferry):"]
["Otago","Otago (DUNEDIN ONLY)  SuperGold fare substitute (ferry):"]
["Southland","Southland  SuperGold fare substitute (ferry):"]
["National","National total  SuperGold fare substitute (ferry):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C645:C659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C645:C659)-C646-C653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!C653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!C646,0))))))","v":2499003.8266666662},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D645:D659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D645:D659)-D646-D653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!D653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!D646,0))))))","v":1992979.2043478263},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E645:E659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E645:E659)-E646-E653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!E653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!E646,0))))))","v":2467415.8995652171},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F645:F659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F645:F659)-F646-F653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!F653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!F646,0))))))","v":2533418.9391304348},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G645:G659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G645:G659)-G646-G653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!G653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!G646,0))))))","v":2678672.4130434785},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H645:H659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H645:H659)-H646-H653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!H653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!H646,0))))))","v":2920124},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I645:I659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I645:I659)-I646-I653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!I653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!I646,0))))))","v":2829474},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J645:J659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J645:J659)-J646-J653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!J653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!J646,0))))))","v":2383094},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K645:K659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K645:K659)-K646-K653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!K653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!K646,0))))))","v":3014254.85},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L645:L659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L645:L659)-L646-L653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!L653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!L646,0))))))","v":3652562.6825000001},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M645:M659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M645:M659)-M646-M653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!M653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!M646,0))))))","v":4299675.5971250003},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N645:N659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N645:N659)-N646-N653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!N653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!N646,0))))))","v":4957640.4892062498},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O645:O659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O645:O659)-O646-O653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!O653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!O646,0))))))","v":5628985.1028678128},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P645:P659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P645:P659)-P646-P653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!P653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!P646,0))))))","v":6316832.0682167653},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q645:Q659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q645:Q659)-Q646-Q653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Q653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Q646,0))))))","v":7025040.212829357},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R645:R659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R645:R659)-R646-R653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!R653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!R646,0))))))","v":7758379.7191067766},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S645:S659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S645:S659)-S646-S653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!S653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!S646,0))))))","v":8522749.292567566},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T645:T659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T645:T659)-T646-T653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!T653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!T646,0))))))","v":9325445.4881303739},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U645:U659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U645:U659)-U646-U653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!U653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!U646,0))))))","v":10175496.807068065}]
[null,null,null,null,null,null,3088505.4056521738]
[null,"PASSENGER RAIL SUPERGOLD FARE SUBSTITUTE (TOTAL)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S644","v":"2025/26"},{"$f":"T644","v":"2026/27"},{"$f":"U644","v":"2027/28"}]
["Northland","Northland  SuperGold fare substitute (passenger rail):"]
["Auckland","Auckland  SuperGold fare substitute (passenger rail):",724883.80666666676,838960.41869565216,985569.15260869567,1173191.5913043479,1166433.6208695653,1540158,1906509,1697237,{"$f":"J664*1.1","v":1866960.7000000002},{"$f":"K664*1.2","v":2240352.8400000003},{"$f":"L664*1.25","v":2800441.0500000003},{"$f":"M664*1.2","v":3360529.2600000002},3696582.1860000007,4066240.4046000009,4472864.4450600017,4920150.8895660024,{"$f":"R664*1.1","v":5412165.9785226034},{"$f":"S664*1.1","v":5953382.5763748642},{"$f":"T664*1.1","v":6548720.834012351}]
["Waikato","Waikato  SuperGold fare substitute (passenger rail):"]
["Bay of Plenty","Bay of Plenty  SuperGold fare substitute (passenger rail):"]
["Gisborne","Gisborne  SuperGold fare substitute (passenger rail):"]
["Hawkes Bay","Hawkes Bay  SuperGold fare substitute (passenger rail):"]
["Taranaki","Taranaki  SuperGold fare substitute (passenger rail):"]
["Manawatu-Wanganui","Manawatu-Wanganui  SuperGold fare substitute (passenger rail):"]
["Wellington","Wellington  SuperGold fare substitute (passenger rail):",1119640.9333333331,1264051.5940579711,1446358.7195652176,1768973.7056521743,1922071.7847826087,2067636,2443072,2262804,{"$f":"J671*1.05","v":2375944.2000000002},{"$f":"K671*1.05","v":2494741.41},{"$f":"L671*1.03","v":2569583.6523000002},2646671.1618690002,2726071.2967250701,2807853.4356268221,2892089.0386956269,2978851.7098564957,{"$f":"R671*1.03","v":3068217.2611521906},{"$f":"S671*1.03","v":3160263.7789867562},{"$f":"T671*1.03","v":3255071.6923563592}]
["Marlborough","Marlborough  SuperGold fare substitute (passenger rail):"]
["Nelson","Nelson  SuperGold fare substitute (passenger rail):"]
["Canterbury","Canterbury  SuperGold fare substitute (passenger rail):"]
["West Coast","West Coast  SuperGold fare substitute (passenger rail):"]
["Otago","Otago (DUNEDIN ONLY)  SuperGold fare substitute (passenger rail):"]
["Southland","Southland  SuperGold fare substitute (passenger rail):"]
["National","National total  SuperGold fare substitute (passenger rail):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C663:C677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C663:C677)-C664-C671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!C671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!C664,0))))))","v":1844524.7399999998},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D663:D677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D663:D677)-D664-D671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!D671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!D664,0))))))","v":2103012.0127536235},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E663:E677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E663:E677)-E664-E671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!E671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!E664,0))))))","v":2431927.8721739133},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F663:F677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F663:F677)-F664-F671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!F671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!F664,0))))))","v":2942165.2969565224},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G663:G677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G663:G677)-G664-G671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!G671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!G664,0))))))","v":3088505.4056521738},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H663:H677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H663:H677)-H664-H671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!H671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!H664,0))))))","v":3607794},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I663:I677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I663:I677)-I664-I671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!I671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!I664,0))))))","v":4349581},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J663:J677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J663:J677)-J664-J671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!J671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!J664,0))))))","v":3960041},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K663:K677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K663:K677)-K664-K671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!K671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!K664,0))))))","v":4242904.9000000004},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L663:L677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L663:L677)-L664-L671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!L671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!L664,0))))))","v":4735094.25},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M663:M677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M663:M677)-M664-M671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!M671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!M664,0))))))","v":5370024.7023000009},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N663:N677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N663:N677)-N664-N671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!N671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!N664,0))))))","v":6007200.4218690004},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O663:O677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O663:O677)-O664-O671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!O671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!O664,0))))))","v":6422653.4827250708},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P663:P677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P663:P677)-P664-P671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!P671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!P664,0))))))","v":6874093.8402268235},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q663:Q677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q663:Q677)-Q664-Q671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!Q671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!Q664,0))))))","v":7364953.4837556286},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R663:R677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R663:R677)-R664-R671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!R671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!R664,0))))))","v":7899002.5994224977},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S663:S677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S663:S677)-S664-S671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!S671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!S664,0))))))","v":8480383.2396747936},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T663:T677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T663:T677)-T664-T671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!T671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!T664,0))))))","v":9113646.35536162},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U663:U677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U663:U677)-U664-U671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data \"live\" (TIO)'!U671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data \"live\" (TIO)'!U664,0))))))","v":9803792.5263687111}]
[]
[]
[]
[null,"AUCKLAND"]
[null,"TOTAL FERRY NETWORK"]
[null,null,"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S$662","v":"2025/26"},{"$f":"T$662","v":"2026/27"},{"$f":"U$662","v":"2027/28"}]
[null,"TOTAL patronage:",{"$f":"'base data (TIO ext)'!C685","v":4528202},{"$f":"'base data (TIO ext)'!D685","v":4735717},{"$f":"'base data (TIO ext)'!E685","v":5049627},{"$f":"'base data (TIO ext)'!F685","v":4957052},{"$f":"'base data (TIO ext)'!G685","v":5109953},{"$f":"'base data (TIO ext)'!H685","v":5536389},{"$f":"'base data (TIO ext)'!I685","v":5878184},{"$f":"'base data (TIO ext)'!J685","v":6149274},{"$f":"'base data (TIO ext)'!K685","v":6366534.0500000007},{"$f":"'base data (TIO ext)'!L685","v":6692269.4654000001},{"$f":"'base data (TIO ext)'!M685","v":6979140.1271420009},{"$f":"'base data (TIO ext)'!N685","v":7356933.6919358596},{"$f":"'base data (TIO ext)'!O685","v":7682862.7549172696},{"$f":"'base data (TIO ext)'!P685","v":7976226.8229214195},{"$f":"'base data (TIO ext)'!Q685","v":8250022.0921650082},{"$f":"'base data (TIO ext)'!R685","v":8513023.5065494403},{"$f":"'base data (TIO ext)'!S685","v":0},{"$f":"'base data (TIO ext)'!T685","v":0},{"$f":"'base data (TIO ext)'!U685","v":0}]
[null,"TOTAL passenger kilometres:",{"$f":"'base data (TIO ext)'!C686","v":49882352},{"$f":"'base data (TIO ext)'!D686","v":52771317},{"$f":"'base data (TIO ext)'!E686","v":71296085},{"$f":"'base data (TIO ext)'!F686","v":74877792},{"$f":"'base data (TIO ext)'!G686","v":66571640},{"$f":"'base data (TIO ext)'!H686","v":75317758},{"$f":"'base data (TIO ext)'!I686","v":80659606},{"$f":"'base data (TIO ext)'!J686","v":84363882},{"$f":"'base data (TIO ext)'!K686","v":85869386.407533318},{"$f":"'base data (TIO ext)'!L686","v":96334810.275252983},{"$f":"'base data (TIO ext)'!M686","v":103404730.5228253},{"$f":"'base data (TIO ext)'!N686","v":114102237.68428008},{"$f":"'base data (TIO ext)'!O686","v":121190152.02711698},{"$f":"'base data (TIO ext)'!P686","v":126256840.63282192},{"$f":"'base data (TIO ext)'!Q686","v":130123645.07156515},{"$f":"'base data (TIO ext)'!R686","v":133254519.50415584},{"$f":"'base data (TIO ext)'!S686","v":0},{"$f":"'base data (TIO ext)'!T686","v":0},{"$f":"'base data (TIO ext)'!U686","v":0}]
[null,"TOTAL in service vehicle kilometres:",{"$f":"'base data (TIO ext)'!C687","v":853239},{"$f":"'base data (TIO ext)'!D687","v":834203},{"$f":"'base data (TIO ext)'!E687","v":829711},{"$f":"'base data (TIO ext)'!F687","v":850030},{"$f":"'base data (TIO ext)'!G687","v":873012},{"$f":"'base data (TIO ext)'!H687","v":938976},{"$f":"'base data (TIO ext)'!I687","v":1453393},{"$f":"'base data (TIO ext)'!J687","v":1441590},{"$f":"'base data (TIO ext)'!K687","v":1482290.4811253855},{"$f":"'base data (TIO ext)'!L687","v":1522990.962250771},{"$f":"'base data (TIO ext)'!M687","v":1723837.034204005},{"$f":"'base data (TIO ext)'!N687","v":1883004.8029208391},{"$f":"'base data (TIO ext)'!O687","v":2136417.3745597918},{"$f":"'base data (TIO ext)'!P687","v":2334127.7874593688},{"$f":"'base data (TIO ext)'!Q687","v":2495193.3365760143},{"$f":"'base data (TIO ext)'!R687","v":2632506.9051304031},{"$f":"'base data (TIO ext)'!S687","v":0},{"$f":"'base data (TIO ext)'!T687","v":0},{"$f":"'base data (TIO ext)'!U687","v":0}]
[null,"TOTAL fare revenue (total):",{"$f":"'base data (TIO ext)'!C688","v":21318547},{"$f":"'base data (TIO ext)'!D688","v":24501665.640579712},{"$f":"'base data (TIO ext)'!E688","v":28129669.838695653},{"$f":"'base data (TIO ext)'!F688","v":28732153.947826087},{"$f":"'base data (TIO ext)'!G688","v":28103455.752173912},{"$f":"'base data (TIO ext)'!H688","v":29756875},{"$f":"'base data (TIO ext)'!I688","v":32795361},{"$f":"'base data (TIO ext)'!J688","v":35152851},{"$f":"'base data (TIO ext)'!K688","v":34308961.673267893},{"$f":"'base data (TIO ext)'!L688","v":36043792.667256899},{"$f":"'base data (TIO ext)'!M688","v":37534521.754637197},{"$f":"'base data (TIO ext)'!N688","v":39488223.09187448},{"$f":"'base data (TIO ext)'!O688","v":41178782.077354431},{"$f":"'base data (TIO ext)'!P688","v":42704262.652247943},{"$f":"'base data (TIO ext)'!Q688","v":44130701.012805477},{"$f":"'base data (TIO ext)'!R688","v":45502684.697785117},{"$f":"'base data (TIO ext)'!S688","v":0},{"$f":"'base data (TIO ext)'!T688","v":0},{"$f":"'base data (TIO ext)'!U688","v":0}]
[null,"TOTAL service expenditure (net):",{"$f":"'base data (TIO ext)'!C689","v":6588104.8636502},{"$f":"'base data (TIO ext)'!D689","v":6589987.3225565245},{"$f":"'base data (TIO ext)'!E689","v":7608877.4634950841},{"$f":"'base data (TIO ext)'!F689","v":8174446},{"$f":"'base data (TIO ext)'!G689","v":8565002},{"$f":"'base data (TIO ext)'!H689","v":8432752},{"$f":"'base data (TIO ext)'!I689","v":9014441},{"$f":"'base data (TIO ext)'!J689","v":8740537},{"$f":"'base data (TIO ext)'!K689","v":10274943},{"$f":"'base data (TIO ext)'!L689","v":10804751},{"$f":"'base data (TIO ext)'!M689","v":11128300},{"$f":"'base data (TIO ext)'!N689","v":12951590},{"$f":"'base data (TIO ext)'!O689","v":15356747},{"$f":"'base data (TIO ext)'!P689","v":15740948},{"$f":"'base data (TIO ext)'!Q689","v":16100990},{"$f":"'base data (TIO ext)'!R689","v":16446411},{"$f":"'base data (TIO ext)'!S689","v":0},{"$f":"'base data (TIO ext)'!T689","v":0},{"$f":"'base data (TIO ext)'!U689","v":0}]
[null,"TOTAL operations expenditure (net):",{"$f":"'base data (TIO ext)'!C690","v":7448528.1223175339},{"$f":"'base data (TIO ext)'!D690","v":8153699.9852563385},{"$f":"'base data (TIO ext)'!E690","v":9196372.7618412394},{"$f":"'base data (TIO ext)'!F690","v":11559823.621448096},{"$f":"'base data (TIO ext)'!G690","v":11769115.990173927},{"$f":"'base data (TIO ext)'!H690","v":13151528.895984963},{"$f":"'base data (TIO ext)'!I690","v":13803679.881275563},{"$f":"'base data (TIO ext)'!J690","v":13436937.684547689},{"$f":"'base data (TIO ext)'!K690","v":14990087.509272333},{"$f":"'base data (TIO ext)'!L690","v":14498857.287209338},{"$f":"'base data (TIO ext)'!M690","v":15054102.502518},{"$f":"'base data (TIO ext)'!N690","v":17363231.493443746},{"$f":"'base data (TIO ext)'!O690","v":20832863.465707302},{"$f":"'base data (TIO ext)'!P690","v":21700188.061254427},{"$f":"'base data (TIO ext)'!Q690","v":22791270.646029092},{"$f":"'base data (TIO ext)'!R690","v":23135347.076110788},{"$f":"'base data (TIO ext)'!S690","v":0},{"$f":"'base data (TIO ext)'!T690","v":0},{"$f":"'base data (TIO ext)'!U690","v":0}]
[]
[null,"CONTRACTED FERRY SERVICES ONLY"]
[null,null,"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S$662","v":"2025/26"},{"$f":"T$662","v":"2026/27"},{"$f":"U$662","v":"2027/28"}]
[null,"CONTRACTED FERRY SERVICES patronage:",{"$f":"'base data (TIO ext)'!C694","v":904817},{"$f":"'base data (TIO ext)'!D694","v":904817},{"$f":"'base data (TIO ext)'!E694","v":1046617},{"$f":"'base data (TIO ext)'!F694","v":1046784},{"$f":"'base data (TIO ext)'!G694","v":1085156},{"$f":"'base data (TIO ext)'!H694","v":1176800},{"$f":"'base data (TIO ext)'!I694","v":1315087},{"$f":"'base data (TIO ext)'!J694","v":1356798},{"$f":"'base data (TIO ext)'!K694","v":1466534.0500000003},{"$f":"'base data (TIO ext)'!L694","v":1645269},{"$f":"'base data (TIO ext)'!M694","v":1780731},{"$f":"'base data (TIO ext)'!N694","v":2002572},{"$f":"'base data (TIO ext)'!O694","v":2167870},{"$f":"'base data (TIO ext)'!P694","v":2295784},{"$f":"'base data (TIO ext)'!Q694","v":2399166},{"$f":"'base data (TIO ext)'!R694","v":2486641},{"$f":"'base data (TIO ext)'!S694","v":2564006},{"$f":"'base data (TIO ext)'!T694","v":2635160},{"$f":"'base data (TIO ext)'!U694","v":0}]
[null,"CONTRACTED FERRY SERVICES passenger kilometres:",{"$f":"'base data (TIO ext)'!C695","v":9413278},{"$f":"'base data (TIO ext)'!D695","v":9644301},{"$f":"'base data (TIO ext)'!E695","v":11462069},{"$f":"'base data (TIO ext)'!F695","v":11915925},{"$f":"'base data (TIO ext)'!G695","v":12863362},{"$f":"'base data (TIO ext)'!H695","v":14242025},{"$f":"'base data (TIO ext)'!I695","v":18043482},{"$f":"'base data (TIO ext)'!J695","v":18073153},{"$f":"'base data (TIO ext)'!K695","v":18524334.871799316},{"$f":"'base data (TIO ext)'!L695","v":20782008},{"$f":"'base data (TIO ext)'!M695","v":22307180},{"$f":"'base data (TIO ext)'!N695","v":24614920},{"$f":"'base data (TIO ext)'!O695","v":26143973},{"$f":"'base data (TIO ext)'!P695","v":27236994},{"$f":"'base data (TIO ext)'!Q695","v":28071168},{"$f":"'base data (TIO ext)'!R695","v":28746582},{"$f":"'base data (TIO ext)'!S695","v":29322914},{"$f":"'base data (TIO ext)'!T695","v":29836979},{"$f":"'base data (TIO ext)'!U695","v":0}]
[null,"CONTRACTED FERRY SERVICES in service vehicle kilometres:",{"$f":"'base data (TIO ext)'!C696","v":451013},{"$f":"'base data (TIO ext)'!D696","v":451013},{"$f":"'base data (TIO ext)'!E696","v":438481},{"$f":"'base data (TIO ext)'!F696","v":462908},{"$f":"'base data (TIO ext)'!G696","v":498849},{"$f":"'base data (TIO ext)'!H696","v":503370.94999999995},{"$f":"'base data (TIO ext)'!I696","v":507892.89999999997},{"$f":"'base data (TIO ext)'!J696","v":542702.76666666672},{"$f":"'base data (TIO ext)'!K696","v":666779.22103751509},{"$f":"'base data (TIO ext)'!L696","v":685346},{"$f":"'base data (TIO ext)'!M696","v":775727},{"$f":"'base data (TIO ext)'!N696","v":847352},{"$f":"'base data (TIO ext)'!O696","v":961388},{"$f":"'base data (TIO ext)'!P696","v":1050358},{"$f":"'base data (TIO ext)'!Q696","v":1122837},{"$f":"'base data (TIO ext)'!R696","v":1184628},{"$f":"'base data (TIO ext)'!S696","v":1239667},{"$f":"'base data (TIO ext)'!T696","v":1290632},{"$f":"'base data (TIO ext)'!U696","v":0}]
[null,"CONTRACTED FERRY SERVICES fare revenue (total):",{"$f":"'base data (TIO ext)'!C697","v":4994110},{"$f":"'base data (TIO ext)'!D697","v":4994110},{"$f":"'base data (TIO ext)'!E697","v":5686421.1699999999},{"$f":"'base data (TIO ext)'!F697","v":5782942},{"$f":"'base data (TIO ext)'!G697","v":6117516.1399999997},{"$f":"'base data (TIO ext)'!H697","v":6437575},{"$f":"'base data (TIO ext)'!I697","v":7038425.9913043473},{"$f":"'base data (TIO ext)'!J697","v":7676526.0179595388},{"$f":"'base data (TIO ext)'!K697","v":7692698.0399818756},{"$f":"'base data (TIO ext)'!L697","v":8630254},{"$f":"'base data (TIO ext)'!M697","v":9322760},{"$f":"'base data (TIO ext)'!N697","v":10454775},{"$f":"'base data (TIO ext)'!O697","v":11299489},{"$f":"'base data (TIO ext)'!P697","v":11954254},{"$f":"'base data (TIO ext)'!Q697","v":12484368},{"$f":"'base data (TIO ext)'!R697","v":12933662},{"$f":"'base data (TIO ext)'!S697","v":13331581},{"$f":"'base data (TIO ext)'!T697","v":13697938},{"$f":"'base data (TIO ext)'!U697","v":0}]
[null,"CONTRACTED FERRY SERVICES service expenditure (net):",{"$f":"'base data (TIO ext)'!C698","v":6588104.8636502},{"$f":"'base data (TIO ext)'!D698","v":6589987.3225565245},{"$f":"'base data (TIO ext)'!E698","v":7608877.4634950841},{"$f":"'base data (TIO ext)'!F698","v":8174446},{"$f":"'base data (TIO ext)'!G698","v":8565002},{"$f":"'base data (TIO ext)'!H698","v":8432752},{"$f":"'base data (TIO ext)'!I698","v":9014441},{"$f":"'base data (TIO ext)'!J698","v":8740537},{"$f":"'base data (TIO ext)'!K698","v":10274943},{"$f":"'base data (TIO ext)'!L698","v":10804751},{"$f":"'base data (TIO ext)'!M698","v":11128300},{"$f":"'base data (TIO ext)'!N698","v":12951590},{"$f":"'base data (TIO ext)'!O698","v":15356747},{"$f":"'base data (TIO ext)'!P698","v":15740948},{"$f":"'base data (TIO ext)'!Q698","v":16100990},{"$f":"'base data (TIO ext)'!R698","v":16446411},{"$f":"'base data (TIO ext)'!S698","v":0},{"$f":"'base data (TIO ext)'!T698","v":0},{"$f":"'base data (TIO ext)'!U698","v":0}]
[null,"CONTRACTED FERRY SERVICES operations expenditure (net):",{"$f":"'base data (TIO ext)'!C699","v":11633808.560095157},{"$f":"'base data (TIO ext)'!D699","v":11495865.771485638},{"$f":"'base data (TIO ext)'!E699","v":12393496.443446629},{"$f":"'base data (TIO ext)'!F699","v":13060611.186392309},{"$f":"'base data (TIO ext)'!G699","v":13332577.351117743},{"$f":"'base data (TIO ext)'!H699","v":13151528.895984963},{"$f":"'base data (TIO ext)'!I699","v":13803679.881275563},{"$f":"'base data (TIO ext)'!J699","v":13436937.684547689},{"$f":"'base data (TIO ext)'!K699","v":14990087.509272333},{"$f":"'base data (TIO ext)'!L699","v":14498857.287209338},{"$f":"'base data (TIO ext)'!M699","v":15054102.502518},{"$f":"'base data (TIO ext)'!N699","v":17363231.493443746},{"$f":"'base data (TIO ext)'!O699","v":20832863.465707302},{"$f":"'base data (TIO ext)'!P699","v":21700188.061254427},{"$f":"'base data (TIO ext)'!Q699","v":22791270.646029092},{"$f":"'base data (TIO ext)'!R699","v":23135347.076110788},{"$f":"'base data (TIO ext)'!S699","v":0},{"$f":"'base data (TIO ext)'!T699","v":0},{"$f":"'base data (TIO ext)'!U699","v":0}]
[]
[null,"AUCKLAND"]
[null,"RAIL NETWORK (ROLLING STOCK OUT)"]
[null,null,"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S$662","v":"2025/26"},{"$f":"T$662","v":"2026/27"},{"$f":"U$662","v":"2027/28"}]
[null,"TOTAL service expenditure (net):",56029391.833026581,54619179.772579998,79345137.333333343,80033963,89524776,85099278,76791973,79804315,74818588,67978064,66039240,65894083,58700209,54033388,60414366,48317098,38260721,29141306,20684720]
[null,"TOTAL operations expenditure (net):",57640530.91806975,58033859.68973624,82502575.819001794,86206103.147458568,96694970.882124603,94107767.871970594,87932947.904229,92053855.31026721,84537630.031123072,80540184.904328004,79242593.566960901,79589478.607602745,73032818.479168773,68976830.513873592,76098237.273144528,64539120.247194096,54482743.247194096,45363328.247194096,36906742.247194096]
[]
[null,"RAIL NETWORK (ROLLING STOCK IN)"]
[null,null,"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S$662","v":"2025/26"},{"$f":"T$662","v":"2026/27"},{"$f":"U$662","v":"2027/28"}]
[null,"TOTAL service expenditure (net):",56029391.833026581,54776611.381334521,79324819.589136332,92904502.000000015,105845599,114386986,111107552,114792528,107627228,104963634.00000001,103024810,102879653.00000001,95685779.000000015,91018958,97399935.999999985,85302668]
[null,"TOTAL operations expenditure (net):",57640530.91806975,58033859.68973624,82502575.819001794,99076642.147458568,113015793.8821246,123395475.87197058,122248526.904229,127042068.31026722,121207960.03112307,117525754.90432799,116228163.56696087,116575048.60760272,110018388.47916874,105962400.51387361,113083807.27314454,101524690.24719411]
[]
[null,"WELLINGTON"]
[null,"RAIL NETWORK (ROLLING STOCK OUT)"]
[null,null,"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S$662","v":"2025/26"},{"$f":"T$662","v":"2026/27"},{"$f":"U$662","v":"2027/28"}]
[null,"TOTAL service expenditure (net):",29511655.716159377,32238759.075761013,40246540.219635859,33687609,33611303,33882620,38844475,46644204,45772052,54932349,52972968,57463284,65842572,66626920,72077717,69086165]
[null,"TOTAL operations expenditure (net):",30525553.691187017,33238146.941655695,41969458.550762467,37782882.117385648,38176072.699729815,38830433.630023658,44170541.609418482,52541008.818111904,65521390.298535727,60323384.480487846,58684986.648661256,65959247.726363845,72572110.220417842,72861608.928323835,78529978.055089563,75740146.157264665]
[]
[null,"RAIL NETWORK (ROLLING STOCK IN)"]
[null,null,"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S$662","v":"2025/26"},{"$f":"T$662","v":"2026/27"},{"$f":"U$662","v":"2027/28"}]
[null,"TOTAL service expenditure (net):",29511655.716159377,32238759.075761013,40246540.219635859,34671416,36010418,38010986.000000007,48972024,62323183.999999993,74297219,72736518,70777137,75267453.000000015,83646741,84431089,89881886,86890334]
[null,"TOTAL operations expenditure (net):",30525553.691187017,33238146.941655695,41969458.550762467,38766689.117385648,40575187.699729815,42958799.630023666,54298090.609418482,68219988.818111897,81185219.29853572,78127553.480487838,76489155.648661271,83763416.726363838,90376279.220417857,90665777.928323835,96334147.055089563,93544315.15726468]
[]
[null,"Otago"]
[null,"TOTAL NETWORK"]
[null,null,"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S$662","v":"2025/26"},{"$f":"T$662","v":"2026/27"},{"$f":"U$662","v":"2027/28"}]
[null,"Otago total patronage:",2171696,2689157,2849372,2927188,2851770,2809010,{"$f":"I735+I746","v":2681639},2637418,2883707,2895202,2919060,2943226,2967704,1692500,3017619,3036160,3036160,3036160,3036160]
[null,"Otago passenger kilometres:",10334093,16124517,16713193.199999999,17275471.599999998,16689545.6,15288361,{"$f":"I736+I747","v":14583594},14316089,16491521,16647566,16805861,16966455,17129378,17294680,17462399,17577335,17577335,17577335,17577335]
[null,"Otago in service vehicle kilometres:",2639411,3689782,3770641,3967851,3881055,3825319,{"$f":"I737+I748","v":4625482},4270622,3877084,3877084,3877084,3877084,3877084,3877084,3877084,3877084,3877084,3877084,3877084]
[null,"Otago fare revenue (total):",4965283.4666666668,5047384,5150194.430434783,5358091.2565217391,5356331.0956521742,7160868,7323204,6835491,6738796.0573837403,6826706.4086031569,6691875.3252487304,7012820.4902459495,7106683.0689599495,7204754.9823066089,7305389.2712963708,7405695.0250212159,7405695.0250212159,7405695.0250212159,7405695.0250212159]
[null,"Otago service expenditure (net):",4088080,5100770,6280180,6143111,5328747,6128746,{"$f":"I741+I752","v":4983176},{"$f":"J741+J752","v":7081310},{"$f":"K741+K752","v":9110818},6661967,6155264,6335643,6462369,6696020,6846782,7094152,7094152,7094152,7094152]
[null,"Otago operations expenditure (net):",5190994,5860113,7981441.666666667,6892695.3799999999,5966968.5600000005,7174021.8999999994,{"$f":"I742+I753","v":5564023},7935540,9702762,6919638,6415885,6599444,6729595.4999999991,6966942.5,7121679,7373151,7373151,7373151,7373151]
[]
[null,"DUNEDIN ONLY NETWORK"]
[null,null,"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S$662","v":"2025/26"},{"$f":"T$662","v":"2026/27"},{"$f":"U$662","v":"2027/28"}]
[null,"Otago (DUNEDIN ONLY) total patronage:",2171696,2171399,2229556,2249736,2250562,2236713,2151771,{"$f":"J726-J746","v":2148781},{"$f":"K726-K746","v":2270474.84},2269705.1968,2281053.2607359998,2292459.1259507202,2303921.7884697346,1015442.144239129,2327019.9871239117,2338654.9969951506]
[null,"Otago (DUNEDIN ONLY) passenger kilometres:",10334093,11508414,11816646.799999999,11923600.799999999,11927978.6,11854579,11404386,{"$f":"J727-J747","v":11388539},{"$f":"K727-K747","v":11585663.719999999},11643591.5744,11701807.085887998,11760320.007605759,11819120.307757875,11878217.153913032,11937606.896991294,11997294.975961205]
[null,"Otago (DUNEDIN ONLY) in service vehicle kilometres:",2639411,2680703,2761562,3051997,3080892,3025156,3825319,{"$f":"J728-J748","v":3470459},{"$f":"K763","v":3077084},3077084,3077084,3077084,3077084,3077084,3077084,3077084]
[null,"Otago (DUNEDIN ONLY) revenue (total):",{"$f":"C740+C739","v":4546683.4666666668},4496176.0666666664,4540671.3,4709015.5173913045,4628843.5739130434,4627631.1273913048,{"$f":"I739+I740","v":4581097.5},{"$f":"J739+J740","v":4493744.1922108978},{"$f":"K739+K740","v":5596741.8228949327},5683809.3862796854,5550449.5501995562,5856282.5564453397,5935536.1423703637,5998473.6479193354,6062919.4968774784,6125951.1573697571]
[null,"Otago (DUNEDIN ONLY) fare revenue:",3971835,3838820,3907887,4076111,3976265,3982116.91,3920096,3753867,{"$f":"K729-K750","v":4803503.1192849567},4835455.9324321039,4640814.7885508947,4900220.3646355728,4933038.8558126809,4966152.7636735011,4999566.8036114248,5033283.6386331599]
[null,"Otago (DUNEDIN ONLY) SGC revenue :",{"$f":"C640-C751","v":574848.46666666667},{"$f":"D640-D751","v":657356.06666666665},632784.30000000005,632904.51739130437,652578.57391304336,645514.21739130432,661001.5,{"$f":"J640-J751","v":739877.19221089734},{"$f":"K640-K751","v":793238.70360997645},848353.45384758199,909634.76164866111,956062.19180976646,1002497.2865576824,1032320.8842458343,1063352.6932660535,1092667.5187365969]
[null,"Otago (DUNEDIN ONLY) service expenditure (net):",4088080,5100770,6280180,6143111,5328747,6128746,4983176,6962965,7000000,{"$f":"L765","v":5177665.3615707047},4670025.1812686101,4643372.6921749543,4616586.9406358264,4589667.2603390059,4562612.9816407012,4535423.4315489093,7094152,7094152,7094152]
[null,"Otago (DUNEDIN ONLY) operations expenditure (net):",5190994,5860113,7981441.666666667,6892695.3799999999,5966968.5600000005,7174021.8999999994,{"$f":"I741+114737+466110","v":5564023},7935540,{"$f":"K741+K743","v":10238387},5435336.3615707047,4930646.1812686101,4907173.6921749543,4883813.4406358255,4860589.7603390059,4837509.9816407012,4814422.4315489093,7373151,7373151,7373151]
[null,null,null,null,null,null,null,null,null,null,3238387,257671,260621,263801,267226.49999999907,270922.5,274897,278999]
[null,"WAKATIPU BASIN ONLY NETWORK"]
[null,null,"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S$662","v":"2025/26"},{"$f":"T$662","v":"2026/27"},{"$f":"U$662","v":"2027/28"}]
[null,"Otago (WAKATIPU BASIN ONLY) total patronage:",{"$f":"C726-C735","v":0},517758,619816,677452,601208,572297,529868,488637,613232.16,625496.80320000008,638006.73926400009,650766.87404928007,663782.21153026563,677057.85576087097,690599.01287608838,697505.00300484931]
[null,"Otago (WAKATIPU BASIN ONLY) passenger kilometres:",{"$f":"C727-C736","v":0},4616103,4896546.4000000004,5351870.7999999989,4761567,3433782,3179208,2927550,4905857.28,5003974.4256000007,5104053.9141120007,5206134.9923942406,5310257.692242125,5416462.8460869677,5524792.1030087071,5580040.0240387945]
[null,"Otago (WAKATIPU BASIN ONLY) in service vehicle kilometres:",{"$f":"C728-C737","v":0},1009079,1009079,915854,800163,800163,800163,800163,{"$f":"K728-K737","v":800000},800000,800000,800000,800000,800000,800000,800000]
[null,"Otago (WAKATIPU BASIN ONLY) revenue (total):",{"$f":"C729-C738","v":418600},551207.93333333358,609523.13043478318,649075.73913043458,727487.52173913084,2533236.8726086952,{"$f":"I750+I751","v":2742106.5},{"$f":"J750+J751","v":2341746.8077891027},{"$f":"K750+K751","v":1977525.2144888071},2036850.9709234713,2097956.5000511752,2160895.1950527104,2225722.0509042917,2292493.7124314206,2361268.5238043633,2432106.5795184942]
[null,"Otago (WAKATIPU BASIN ONLY) fare revenue:",{"$f":"C749-C751","v":418600},551207.93333333358,574240.00000000058,611416.99999999977,691837.00000000035,2493996.0899999994,2683951,2300810,1935292.9380987836,1991250.4761710532,2051060.5366978361,2112600.1256103767,2173644.2131472686,2238602.2186331083,2305822.467684946,2372411.386388056]
[null,"Otago (WAKATIPU BASIN ONLY) SGC revenue:",0,{"$f":"'ORC SGC'!AS39","v":0},{"$f":"'ORC SGC'!AS82","v":35283.130434782615},{"$f":"'ORC SGC'!AS139","v":37658.739130434784},{"$f":"'ORC SGC'!AS189","v":35650.52173913044},{"$f":"'ORC SGC'!AS239","v":39240.782608695656},{"$f":"'ORC SGC'!AS291","v":58155.500000000015},40936.807789102633,42232.276390023588,45600.494752418119,46895.963353339081,48295.069442333734,52077.837757022964,53891.493798312309,55446.056119417473,59695.193130438252]
[null,"Otago (WAKATIPU BASIN ONLY) service expenditure (net):",0,0,0,0,0,0,0,118345,2110818,2639835,2556986,2386549,{"$f":"N752","v":2386549},{"$f":"O752","v":2386549},{"$f":"P752","v":2386549},{"$f":"Q752","v":2386549}]
[null,"Otago (WAKATIPU BASIN ONLY) operations expenditure (net):",0,0,0,0,0,0,0,0,{"$f":"K752","v":2110818},{"$f":"L752","v":2639835},{"$f":"M752","v":2556986},{"$f":"N752","v":2386549},2386549,2386549,2386549,2386549]
[]
[null,{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AF759,'data \"live\" (TIO)'!AT759)","v":"Base case (existing Dunedin network)"}]
[]
[null,null,null,null,null,null,null,null,"Programme 2015-18",null,null,"Programme + 6 years"]
[null,null,null,null,null,null,null,null,"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25"]
[null,"Base case (existing Dunedin network)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base case (existing Dunedin network)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Network and service changes (full programme)"]
[null,"Average trip length",null,null,null,null,null,null,5.13,5.13,{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AH760,'data \"live\" (TIO)'!AV760)","v":5.13},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AI760,'data \"live\" (TIO)'!AW760)","v":5.13},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AJ760,'data \"live\" (TIO)'!AX760)","v":5.13},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AK760,'data \"live\" (TIO)'!AY760)","v":5.13},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AL760,'data \"live\" (TIO)'!AZ760)","v":5.13},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AM760,'data \"live\" (TIO)'!BA760)","v":5.13},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AN760,'data \"live\" (TIO)'!BB760)","v":5.13},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AO760,'data \"live\" (TIO)'!BC760)","v":5.13},null,null,null,null,null,null,null,null,null,null,null,null,null,5.13,5.13,5.13,5.13,5.13,5.13,5.13,5.13,5.13,5.13,null,null,null,null,5.13,5.13,5.13,5.13,5.13,5.13,5.13,5.13,5.13,5.13]
[null,"Patronage",null,null,null,null,null,null,2641875.5253317216,2869212.0159771387,{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AH761,'data \"live\" (TIO)'!AV761)","v":2611129.5128688742},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AI761,'data \"live\" (TIO)'!AW761)","v":2624185.1604332179},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AJ761,'data \"live\" (TIO)'!AX761)","v":2637306.086235384},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AK761,'data \"live\" (TIO)'!AY761)","v":2650492.6166665605},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AL761,'data \"live\" (TIO)'!AZ761)","v":2663745.0797498925},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AM761,'data \"live\" (TIO)'!BA761)","v":2677063.805148642},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AN761,'data \"live\" (TIO)'!BB761)","v":2690449.1241743849},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AO761,'data \"live\" (TIO)'!BC761)","v":2703901.3697952563},null,null,null,null,null,null,null,null,null,null,null,null,null,2585212.7549999999,2598138.8187749991,2611129.5128688742,2624185.1604332179,2637306.086235384,2650492.6166665605,2663745.0797498925,2677063.805148642,2690449.1241743849,2703901.3697952563,null,null,null,null,2641875.5253317216,2869212.0159771387,2928088.6811286397,2952216.6483663232,3186410.5495857582,3261074.8362466758,3292290.4307035138,3319275.8653557072,3346482.4875667416,3373912.1103122793]
[null,"Passenger kilometres",null,null,null,null,null,null,13552821.444951732,14719057.64196272,{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AH762,'data \"live\" (TIO)'!AV762)","v":13395094.401017325},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AI762,'data \"live\" (TIO)'!AW762)","v":13462069.873022407},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AJ762,'data \"live\" (TIO)'!AX762)","v":13529380.222387519},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AK762,'data \"live\" (TIO)'!AY762)","v":13597027.123499455},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AL762,'data \"live\" (TIO)'!AZ762)","v":13665012.259116948},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AM762,'data \"live\" (TIO)'!BA762)","v":13733337.320412533},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AN762,'data \"live\" (TIO)'!BB762)","v":13802004.007014595},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AO762,'data \"live\" (TIO)'!BC762)","v":13871014.027049664},null,null,null,null,null,null,null,null,null,null,null,null,null,13262141.433149999,13328452.140315745,13395094.401017325,13462069.873022407,13529380.222387519,13597027.123499455,13665012.259116948,13733337.320412533,13802004.007014595,13871014.027049664,null,null,null,null,13552821.444951732,14719057.64196272,15021094.934189921,15144871.406119239,16346286.11937494,16729313.909945447,16889449.909509026,17027885.189274777,17167455.161217384,17308169.125901993]
[null,"In service vehicle kilometres",null,null,null,null,null,null,3210718.4065700001,3710741.0821999996,{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AH763,'data \"live\" (TIO)'!AV763)","v":3077084},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AI763,'data \"live\" (TIO)'!AW763)","v":3077084},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AJ763,'data \"live\" (TIO)'!AX763)","v":3077084},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AK763,'data \"live\" (TIO)'!AY763)","v":3077084},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AL763,'data \"live\" (TIO)'!AZ763)","v":3077084},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AM763,'data \"live\" (TIO)'!BA763)","v":3077084},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AN763,'data \"live\" (TIO)'!BB763)","v":3077084},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AO763,'data \"live\" (TIO)'!BC763)","v":3077084},null,null,null,null,null,null,null,null,null,null,null,null,null,3077084,3077084,3077084,3077084,3077084,3077084,3077084,3077084,3077084,3077084,null,null,null,null,3210718.4065700001,3710741.0821999996,3690768.7252000002,3688395.0335599999,4385880.487999999,4351896.9809999997,4342175.8540000003,4342175.8540000003,4335772.1220000004,4335530.642]
[null,"Fare revenue","Incl SGC and fare substitutes",null,null,null,null,null,5339733.5252968827,5799223.8642560774,{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AH764,'data \"live\" (TIO)'!AV764)","v":5277589.9791900124},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AI764,'data \"live\" (TIO)'!AW764)","v":5303977.9290859615},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AJ764,'data \"live\" (TIO)'!AX764)","v":5330497.8187313918},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AK764,'data \"live\" (TIO)'!AY764)","v":5357150.3078250475},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AL764,'data \"live\" (TIO)'!AZ764)","v":5383936.0593641708},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AM764,'data \"live\" (TIO)'!BA764)","v":5410855.7396609914},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AN764,'data \"live\" (TIO)'!BB764)","v":5437910.018359297},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AO764,'data \"live\" (TIO)'!BC764)","v":5465099.5684510916},null,null,null,null,null,null,null,null,null,null,null,null,null,5225207.2762456518,5251333.3126268778,5277589.9791900124,5303977.9290859615,5330497.8187313918,5357150.3078250475,5383936.0593641708,5410855.7396609914,5437910.018359297,5465099.5684510916,null,null,null,null,5339733.5252968827,5799223.8642560774,5918224.8163269265,5966992.0327687934,6440342.5043450287,6591253.2459007334,6654345.90663929,6708888.6088693393,6763878.3732762402,6819318.8642290467]
[null,"Net service expenditure",null,null,null,null,null,null,5553669.6515077204,6744063.7921610773,{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AH765,'data \"live\" (TIO)'!AV765)","v":5203490.1317604901},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AI765,'data \"live\" (TIO)'!AW765)","v":5177665.3615707047},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AJ765,'data \"live\" (TIO)'!AX765)","v":4670025.1812686101},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AK765,'data \"live\" (TIO)'!AY765)","v":4643372.6921749543},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AL765,'data \"live\" (TIO)'!AZ765)","v":4616586.9406358264},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AM765,'data \"live\" (TIO)'!BA765)","v":4589667.2603390059},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AN765,'data \"live\" (TIO)'!BB765)","v":4562612.9816407012},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AO765,'data \"live\" (TIO)'!BC765)","v":4535423.4315489093},null,null,null,null,null,null,null,null,null,null,null,null,null,5233884.0792064508,5232568.8266402772,5203490.1317604901,5177665.3615707047,4670025.1812686101,4643372.6921749543,4616586.9406358264,4589667.2603390059,4562612.9816407012,4535423.4315489093,null,null,null,null,5553669.6515077204,6744063.7921610773,6557330.6515235752,6501412.1169578731,7454013.1474549696,7192656.0081492644,7097969.6846607104,7043426.9824306602,6971787.5148237599,6915719.1758709541]
[null,"Cost per passenger",null,null,null,null,null,null,2.1,2.35,{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AH766,'data \"live\" (TIO)'!AV766)","v":1.9928119636024346},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AI766,'data \"live\" (TIO)'!AW766)","v":1.9730564137158453},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AJ766,'data \"live\" (TIO)'!AX766)","v":1.7707558503134635},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AK766,'data \"live\" (TIO)'!AY766)","v":1.7518904459408664},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AL766,'data \"live\" (TIO)'!AZ766)","v":1.7331188993014648},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AM766,'data \"live\" (TIO)'!BA766)","v":1.7144407434413644},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AN766,'data \"live\" (TIO)'!BB766)","v":1.6958555137298221},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AO766,'data \"live\" (TIO)'!BC766)","v":1.677362747847692},null,null,null,null,null,null,null,null,null,null,null,null,null,2.0245467492312645,2.0139681485946892,1.9928119636024346,1.9730564137158453,1.7707558503134635,1.7518904459408664,1.7331188993014648,1.7144407434413644,1.6958555137298221,1.677362747847692,null,null,null,null,2.1021693104978461,2.3504933600608524,2.2394576686782703,2.2022137570952247,2.3393134787430361,2.2056089998926951,2.1559366751079669,2.1219769817703469,2.0833180931698259,2.0497626937978701]
[null,"Revenue per service km",null,null,null,null,null,null,1.66,1.56,{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AH767,'data \"live\" (TIO)'!AV767)","v":1.7151270420924527},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AI767,'data \"live\" (TIO)'!AW767)","v":1.7237026773029145},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AJ767,'data \"live\" (TIO)'!AX767)","v":1.7323211906894294},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AK767,'data \"live\" (TIO)'!AY767)","v":1.7409827966428759},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AL767,'data \"live\" (TIO)'!AZ767)","v":1.7496877106260897},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AM767,'data \"live\" (TIO)'!BA767)","v":1.7584361491792202},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AN767,'data \"live\" (TIO)'!BB767)","v":1.7672283299251164},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AO767,'data \"live\" (TIO)'!BC767)","v":1.7760644715747413},null,null,null,null,null,null,null,null,null,null,null,null,null,1.6981035539639646,1.7065940717337835,1.7151270420924527,1.7237026773029145,1.7323211906894294,1.7409827966428759,1.7496877106260897,1.7584361491792202,1.7672283299251164,1.7760644715747413,null,null,null,null,1.6630961825771891,1.5628209394814128,1.6035209076955159,1.6177746630922869,1.4684263563419355,1.5145701460024368,1.5324911128390448,1.5450522582334223,1.5600170357099408,1.5728914006898274]
[null,"Benefits efficiency ratio (BER) ","EEM benefits / net service expenditure",null,null,null,null,null,5.0999999999999996,4.5999999999999996,{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AH768,'data \"live\" (TIO)'!AV768)","v":5.3667883349448049},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AI768,'data \"live\" (TIO)'!AW768)","v":5.4205241804810687},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AJ768,'data \"live\" (TIO)'!AX768)","v":6.0397936836446107},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AK768,'data \"live\" (TIO)'!AY768)","v":6.1048337952754608},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AL768,'data \"live\" (TIO)'!AZ768)","v":6.170955728606172},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AM768,'data \"live\" (TIO)'!BA768)","v":6.2381858579329643},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AN768,'data \"live\" (TIO)'!BB768)","v":6.3065514210451132},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AO768,'data \"live\" (TIO)'!BC768)","v":6.3760805548610682},null,null,null,null,null,null,null,null,null,null,null,null,null,5.2826638871446017,5.3104116902061129,5.3667883349448049,5.4205241804810687,6.0397936836446107,6.1048337952754608,6.170955728606172,6.2381858579329643,6.3065514210451132,6.3760805548610682,null,null,null,null,5.0876016249457825,4.5501085779383406,4.7757098290284699,4.8564767909301283,4.571854134635541,4.849000888425973,4.9607208428162224,5.0401112226378881,5.1336375539883408,5.2176771644643107]
[null,"Farebox recovery ratio (FRR)","Fare revenue / gross service expenditure",null,null,null,null,null,0.49,0.46200000000000002,{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AH769,'data \"live\" (TIO)'!AV769)","v":0.50353493373989688},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AI769,'data \"live\" (TIO)'!AW769)","v":0.50602541815307966},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AJ769,'data \"live\" (TIO)'!AX769)","v":0.53302190482751666},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AK769,'data \"live\" (TIO)'!AY769)","v":0.53568701435165411},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AL769,'data \"live\" (TIO)'!AZ769)","v":0.53836544942341247},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AM769,'data \"live\" (TIO)'!BA769)","v":0.5410572766705295},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AN769,'data \"live\" (TIO)'!BB769)","v":0.54376256305388204},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AO769,'data \"live\" (TIO)'!BC769)","v":0.54648137586915124},null,null,null,null,null,null,null,null,null,null,null,null,null,0.49958520283139723,0.50089491897851279,0.50353493373989688,0.50602541815307966,0.53302190482751666,0.53568701435165411,0.53836544942341247,0.5410572766705295,0.54376256305388204,0.54648137586915124,null,null,null,null,0.49018047332231435,0.46233683090965316,0.47438567617916394,0.47856902624539982,0.46352221475709016,0.47818460818465464,0.48387094249414747,0.48783701656130707,0.49243177785331677,0.49649071552039165]
[null,"Service efficicency ratio (SER)","Gross service expenditure / in-service kms",null,null,null,null,null,1.7,1.8,{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AH770,'data \"live\" (TIO)'!AV770)","v":1.6910458511241455},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AI770,'data \"live\" (TIO)'!AW770)","v":1.6826532397460403},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AJ770,'data \"live\" (TIO)'!AX770)","v":1.5176788093105713},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AK770,'data \"live\" (TIO)'!AY770)","v":1.5090172033571245},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AL770,'data \"live\" (TIO)'!AZ770)","v":1.5003122893739094},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AM770,'data \"live\" (TIO)'!BA770)","v":1.4915638508207789},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AN770,'data \"live\" (TIO)'!BB770)","v":1.482771670074883},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AO770,'data \"live\" (TIO)'!BC770)","v":1.4739355284252589},null,null,null,null,null,null,null,null,null,null,null,null,null,1.7009233674499789,1.7004959327208087,1.6910458511241455,1.6826532397460403,1.5176788093105713,1.5090172033571245,1.5003122893739094,1.4915638508207789,1.482771670074883,1.4739355284252589,null,null,null,null,1.7297280384799261,1.8174439128915729,1.7766842464961654,1.7626669751484778,1.6995477117649567,1.6527633902070222,1.6346573522862002,1.6220962068918223,1.6079690810890266,1.5951263517493446]
[null,"Service utilisation average (SUA)","Passenger kms / in-service kms",null,null,null,null,null,4.2,4,{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AH771,'data \"live\" (TIO)'!AV771)","v":4.3531780091207537},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AI771,'data \"live\" (TIO)'!AW771)","v":4.3749438991663556},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AJ771,'data \"live\" (TIO)'!AX771)","v":4.3968186186621878},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AK771,'data \"live\" (TIO)'!AY771)","v":4.4188027117554984},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AL771,'data \"live\" (TIO)'!AZ771)","v":4.4408967253142739},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AM771,'data \"live\" (TIO)'!BA771)","v":4.4631012089408459},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AN771,'data \"live\" (TIO)'!BB771)","v":4.4854167149855497},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'data \"live\" (TIO)'!AO771,'data \"live\" (TIO)'!BC771)","v":4.5078437985604758},null,null,null,null,null,null,null,null,null,null,null,null,null,4.3099705543137592,4.3315204070853266,4.3531780091207537,4.3749438991663556,4.3968186186621878,4.4188027117554984,4.4408967253142739,4.4631012089408459,4.4854167149855497,4.5078437985604758,null,null,null,null,4.2211180579458434,3.9666086412141111,4.0699095642672489,4.1060871377167993,3.7270249757373106,3.8441429066414403,3.8896282595165994,3.921509805640123,3.9594920300604723,3.9921685613822939]

{"sheet":"data (variance)","index":19,"n_rows":678,"n_cols":35,"rows_kept":678,"cut":false,"hidden":true,"merged":[]}
[null,{"$f":"'CBA benchmark'!B12","v":0},{"$f":"'CBA benchmark'!E12","v":"2018-21"},{"$f":"'CBA benchmark'!C15","v":"total network"},{"$f":"'CBA benchmark'!E15","v":"service costs only"},{"$f":"'CBA benchmark'!G11","v":"peak/ off-peak"},{"$f":"YEAR!C9","v":"2017/18"},{"$f":"YEAR!C10","v":"2015-18"}]
[null,"Network (region) of focus","NLTP of focus","network or mode","costs applied",null,"current yr","current NLTP","ACTUAL VARIANCE TO FORECAST","ACTUAL VARIANCE TO FORECAST","ACTUAL VARIANCE TO FORECAST","ACTUAL VARIANCE TO FORECAST","ACTUAL VARIANCE TO FORECAST","ACTUAL VARIANCE TO FORECAST","ACTUAL VARIANCE TO FORECAST","ACTUAL VARIANCE TO FORECAST","ACTUAL VARIANCE TO FORECAST","ACTUAL VARIANCE TO FORECAST","ACTUAL VARIANCE TO FORECAST","ACTUAL VARIANCE TO FORECAST","ACTUAL VARIANCE TO FORECAST",null,"ACTUAL VARIANCE TO FORECAST (%)","ACTUAL VARIANCE TO FORECAST (%)","ACTUAL VARIANCE TO FORECAST (%)","ACTUAL VARIANCE TO FORECAST (%)","ACTUAL VARIANCE TO FORECAST (%)","ACTUAL VARIANCE TO FORECAST (%)","ACTUAL VARIANCE TO FORECAST (%)","ACTUAL VARIANCE TO FORECAST (%)","ACTUAL VARIANCE TO FORECAST (%)","ACTUAL VARIANCE TO FORECAST (%)","ACTUAL VARIANCE TO FORECAST (%)","ACTUAL VARIANCE TO FORECAST (%)","ACTUAL VARIANCE TO FORECAST (%)"]
[null,"BUS PATRONAGE","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28",null,"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28"]
["Northland","Northland total patronage:",{"$f":"'data \"live\" (TIO)'!C4-'data \"historic\" (TIO)'!C4","v":0},{"$f":"'data \"live\" (TIO)'!D4-'data \"historic\" (TIO)'!D4","v":0},{"$f":"'data \"live\" (TIO)'!E4-'data \"historic\" (TIO)'!E4","v":0},{"$f":"'data \"live\" (TIO)'!F4-'data \"historic\" (TIO)'!F4","v":0},{"$f":"'data \"live\" (TIO)'!G4-'data \"historic\" (TIO)'!G4","v":0},{"$f":"'data \"live\" (TIO)'!H4-'data \"historic\" (TIO)'!H4","v":0},{"$f":"'data \"live\" (TIO)'!I4-'data \"historic\" (TIO)'!I4","v":-25008},{"$f":"'data \"live\" (TIO)'!J4-'data \"historic\" (TIO)'!J4","v":-33533},{"$f":"'data \"live\" (TIO)'!K4-'data \"historic\" (TIO)'!K4","v":0},{"$f":"'data \"live\" (TIO)'!L4-'data \"historic\" (TIO)'!L4","v":-48291},{"$f":"'data \"live\" (TIO)'!M4-'data \"historic\" (TIO)'!M4","v":-61421},{"$f":"'data \"live\" (TIO)'!N4-'data \"historic\" (TIO)'!N4","v":-74829},{"$f":"'data \"live\" (TIO)'!O4-'data \"historic\" (TIO)'!O4","v":-83536},{"$f":"'data \"live\" (TIO)'!P4-'data \"historic\" (TIO)'!P4","v":-92569},{"$f":"'data \"live\" (TIO)'!Q4-'data \"historic\" (TIO)'!Q4","v":-101937},{"$f":"'data \"live\" (TIO)'!R4-'data \"historic\" (TIO)'!R4","v":-111654},{"$f":"'data \"live\" (TIO)'!S4-'data \"historic\" (TIO)'!S4","v":339581},{"$f":"'data \"live\" (TIO)'!T4-'data \"historic\" (TIO)'!T4","v":342977},{"$f":"'data \"live\" (TIO)'!U4-'data \"historic\" (TIO)'!U4","v":0},null,{"$f":"'data \"live\" (TIO)'!I4/'data \"historic\" (TIO)'!I4-1","v":-7.2855032817976006E-2},{"$f":"'data \"live\" (TIO)'!J4/'data \"historic\" (TIO)'!J4-1","v":-9.4845215030193275E-2},{"$f":"'data \"live\" (TIO)'!K4/'data \"historic\" (TIO)'!K4-1","v":0},{"$f":"'data \"live\" (TIO)'!L4/'data \"historic\" (TIO)'!L4-1","v":-0.12874613089763176},{"$f":"'data \"live\" (TIO)'!M4/'data \"historic\" (TIO)'!M4-1","v":-0.15898213744923495},{"$f":"'data \"live\" (TIO)'!N4/'data \"historic\" (TIO)'!N4-1","v":-0.18804610872793892},{"$f":"'data \"live\" (TIO)'!O4/'data \"historic\" (TIO)'!O4-1","v":-0.20381245623580335},{"$f":"'data \"live\" (TIO)'!P4/'data \"historic\" (TIO)'!P4-1","v":-0.21927312436191704},{"$f":"'data \"live\" (TIO)'!Q4/'data \"historic\" (TIO)'!Q4-1","v":-0.23443062544270377},{"$f":"'data \"live\" (TIO)'!R4/'data \"historic\" (TIO)'!R4-1","v":-0.24929835020195457},{"$f":"'data \"live\" (TIO)'!S4/'data \"historic\" (TIO)'!S4-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T4/'data \"historic\" (TIO)'!T4-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U4/'data \"historic\" (TIO)'!U4-1","v":{"$error":"#DIV/0!"}}]
["Auckland","Auckland total patronage:",{"$f":"'data \"live\" (TIO)'!C5-'data \"historic\" (TIO)'!C5","v":0},{"$f":"'data \"live\" (TIO)'!D5-'data \"historic\" (TIO)'!D5","v":0},{"$f":"'data \"live\" (TIO)'!E5-'data \"historic\" (TIO)'!E5","v":0},{"$f":"'data \"live\" (TIO)'!F5-'data \"historic\" (TIO)'!F5","v":0},{"$f":"'data \"live\" (TIO)'!G5-'data \"historic\" (TIO)'!G5","v":0},{"$f":"'data \"live\" (TIO)'!H5-'data \"historic\" (TIO)'!H5","v":0},{"$f":"'data \"live\" (TIO)'!I5-'data \"historic\" (TIO)'!I5","v":797975},{"$f":"'data \"live\" (TIO)'!J5-'data \"historic\" (TIO)'!J5","v":2043568},{"$f":"'data \"live\" (TIO)'!K5-'data \"historic\" (TIO)'!K5","v":2647429},{"$f":"'data \"live\" (TIO)'!L5-'data \"historic\" (TIO)'!L5","v":4154409},{"$f":"'data \"live\" (TIO)'!M5-'data \"historic\" (TIO)'!M5","v":5160120},{"$f":"'data \"live\" (TIO)'!N5-'data \"historic\" (TIO)'!N5","v":6244743},{"$f":"'data \"live\" (TIO)'!O5-'data \"historic\" (TIO)'!O5","v":7393006},{"$f":"'data \"live\" (TIO)'!P5-'data \"historic\" (TIO)'!P5","v":8182512},{"$f":"'data \"live\" (TIO)'!Q5-'data \"historic\" (TIO)'!Q5","v":9405493},{"$f":"'data \"live\" (TIO)'!R5-'data \"historic\" (TIO)'!R5","v":10688761},{"$f":"'data \"live\" (TIO)'!S5-'data \"historic\" (TIO)'!S5","v":87551850},{"$f":"'data \"live\" (TIO)'!T5-'data \"historic\" (TIO)'!T5","v":90510780},{"$f":"'data \"live\" (TIO)'!U5-'data \"historic\" (TIO)'!U5","v":0},null,{"$f":"'data \"live\" (TIO)'!I5/'data \"historic\" (TIO)'!I5-1","v":1.3424541651937849E-2},{"$f":"'data \"live\" (TIO)'!J5/'data \"historic\" (TIO)'!J5-1","v":3.3692240894721337E-2},{"$f":"'data \"live\" (TIO)'!K5/'data \"historic\" (TIO)'!K5-1","v":4.3240104949121561E-2},{"$f":"'data \"live\" (TIO)'!L5/'data \"historic\" (TIO)'!L5-1","v":6.5665561958415219E-2},{"$f":"'data \"live\" (TIO)'!M5/'data \"historic\" (TIO)'!M5-1","v":7.9448760367186955E-2},{"$f":"'data \"live\" (TIO)'!N5/'data \"historic\" (TIO)'!N5-1","v":9.3915953838551891E-2},{"$f":"'data \"live\" (TIO)'!O5/'data \"historic\" (TIO)'!O5-1","v":0.10838082766557866},{"$f":"'data \"live\" (TIO)'!P5/'data \"historic\" (TIO)'!P5-1","v":0.11640241070212642},{"$f":"'data \"live\" (TIO)'!Q5/'data \"historic\" (TIO)'!Q5-1","v":0.13067282222649168},{"$f":"'data \"live\" (TIO)'!R5/'data \"historic\" (TIO)'!R5-1","v":0.14490965821623858},{"$f":"'data \"live\" (TIO)'!S5/'data \"historic\" (TIO)'!S5-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T5/'data \"historic\" (TIO)'!T5-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U5/'data \"historic\" (TIO)'!U5-1","v":{"$error":"#DIV/0!"}}]
["Waikato","Waikato total patronage:",{"$f":"'data \"live\" (TIO)'!C6-'data \"historic\" (TIO)'!C6","v":0},{"$f":"'data \"live\" (TIO)'!D6-'data \"historic\" (TIO)'!D6","v":0},{"$f":"'data \"live\" (TIO)'!E6-'data \"historic\" (TIO)'!E6","v":0},{"$f":"'data \"live\" (TIO)'!F6-'data \"historic\" (TIO)'!F6","v":0},{"$f":"'data \"live\" (TIO)'!G6-'data \"historic\" (TIO)'!G6","v":0},{"$f":"'data \"live\" (TIO)'!H6-'data \"historic\" (TIO)'!H6","v":0},{"$f":"'data \"live\" (TIO)'!I6-'data \"historic\" (TIO)'!I6","v":-1055533},{"$f":"'data \"live\" (TIO)'!J6-'data \"historic\" (TIO)'!J6","v":-1203892},{"$f":"'data \"live\" (TIO)'!K6-'data \"historic\" (TIO)'!K6","v":0},{"$f":"'data \"live\" (TIO)'!L6-'data \"historic\" (TIO)'!L6","v":-1223068},{"$f":"'data \"live\" (TIO)'!M6-'data \"historic\" (TIO)'!M6","v":-1239484},{"$f":"'data \"live\" (TIO)'!N6-'data \"historic\" (TIO)'!N6","v":-1256060},{"$f":"'data \"live\" (TIO)'!O6-'data \"historic\" (TIO)'!O6","v":-1300090},{"$f":"'data \"live\" (TIO)'!P6-'data \"historic\" (TIO)'!P6","v":-1344968},{"$f":"'data \"live\" (TIO)'!Q6-'data \"historic\" (TIO)'!Q6","v":-1362602},{"$f":"'data \"live\" (TIO)'!R6-'data \"historic\" (TIO)'!R6","v":-1380412},{"$f":"'data \"live\" (TIO)'!S6-'data \"historic\" (TIO)'!S6","v":4393750},{"$f":"'data \"live\" (TIO)'!T6-'data \"historic\" (TIO)'!T6","v":4433503},{"$f":"'data \"live\" (TIO)'!U6-'data \"historic\" (TIO)'!U6","v":0},null,{"$f":"'data \"live\" (TIO)'!I6/'data \"historic\" (TIO)'!I6-1","v":-0.20531666990857811},{"$f":"'data \"live\" (TIO)'!J6/'data \"historic\" (TIO)'!J6-1","v":-0.23185611305732789},{"$f":"'data \"live\" (TIO)'!K6/'data \"historic\" (TIO)'!K6-1","v":0},{"$f":"'data \"live\" (TIO)'!L6/'data \"historic\" (TIO)'!L6-1","v":-0.22863866238676889},{"$f":"'data \"live\" (TIO)'!M6/'data \"historic\" (TIO)'!M6-1","v":-0.22941329222411233},{"$f":"'data \"live\" (TIO)'!N6/'data \"historic\" (TIO)'!N6-1","v":-0.23017957180581539},{"$f":"'data \"live\" (TIO)'!O6/'data \"historic\" (TIO)'!O6-1","v":-0.2347273911332991},{"$f":"'data \"live\" (TIO)'!P6/'data \"historic\" (TIO)'!P6-1","v":-0.23924135384300127},{"$f":"'data \"live\" (TIO)'!Q6/'data \"historic\" (TIO)'!Q6-1","v":-0.23997828821374767},{"$f":"'data \"live\" (TIO)'!R6/'data \"historic\" (TIO)'!R6-1","v":-0.24070787448285047},{"$f":"'data \"live\" (TIO)'!S6/'data \"historic\" (TIO)'!S6-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T6/'data \"historic\" (TIO)'!T6-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U6/'data \"historic\" (TIO)'!U6-1","v":{"$error":"#DIV/0!"}}]
["Bay of Plenty","Bay of Plenty total patronage:",{"$f":"'data \"live\" (TIO)'!C7-'data \"historic\" (TIO)'!C7","v":0},{"$f":"'data \"live\" (TIO)'!D7-'data \"historic\" (TIO)'!D7","v":0},{"$f":"'data \"live\" (TIO)'!E7-'data \"historic\" (TIO)'!E7","v":0},{"$f":"'data \"live\" (TIO)'!F7-'data \"historic\" (TIO)'!F7","v":0},{"$f":"'data \"live\" (TIO)'!G7-'data \"historic\" (TIO)'!G7","v":0},{"$f":"'data \"live\" (TIO)'!H7-'data \"historic\" (TIO)'!H7","v":0},{"$f":"'data \"live\" (TIO)'!I7-'data \"historic\" (TIO)'!I7","v":-631526},{"$f":"'data \"live\" (TIO)'!J7-'data \"historic\" (TIO)'!J7","v":-892598},{"$f":"'data \"live\" (TIO)'!K7-'data \"historic\" (TIO)'!K7","v":-869429.5},{"$f":"'data \"live\" (TIO)'!L7-'data \"historic\" (TIO)'!L7","v":-1064203},{"$f":"'data \"live\" (TIO)'!M7-'data \"historic\" (TIO)'!M7","v":-1148203},{"$f":"'data \"live\" (TIO)'!N7-'data \"historic\" (TIO)'!N7","v":-1233803},{"$f":"'data \"live\" (TIO)'!O7-'data \"historic\" (TIO)'!O7","v":-1321203},{"$f":"'data \"live\" (TIO)'!P7-'data \"historic\" (TIO)'!P7","v":-1410303},{"$f":"'data \"live\" (TIO)'!Q7-'data \"historic\" (TIO)'!Q7","v":-1501203},{"$f":"'data \"live\" (TIO)'!R7-'data \"historic\" (TIO)'!R7","v":-1593903},{"$f":"'data \"live\" (TIO)'!S7-'data \"historic\" (TIO)'!S7","v":3134197},{"$f":"'data \"live\" (TIO)'!T7-'data \"historic\" (TIO)'!T7","v":3134197},{"$f":"'data \"live\" (TIO)'!U7-'data \"historic\" (TIO)'!U7","v":0},null,{"$f":"'data \"live\" (TIO)'!I7/'data \"historic\" (TIO)'!I7-1","v":-0.15962540757778731},{"$f":"'data \"live\" (TIO)'!J7/'data \"historic\" (TIO)'!J7-1","v":-0.22119195123160029},{"$f":"'data \"live\" (TIO)'!K7/'data \"historic\" (TIO)'!K7-1","v":-0.21122652510871942},{"$f":"'data \"live\" (TIO)'!L7/'data \"historic\" (TIO)'!L7-1","v":-0.25347822980182921},{"$f":"'data \"live\" (TIO)'!M7/'data \"historic\" (TIO)'!M7-1","v":-0.26812138053427981},{"$f":"'data \"live\" (TIO)'!N7/'data \"historic\" (TIO)'!N7-1","v":-0.28246405677655673},{"$f":"'data \"live\" (TIO)'!O7/'data \"historic\" (TIO)'!O7-1","v":-0.29653970462809176},{"$f":"'data \"live\" (TIO)'!P7/'data \"historic\" (TIO)'!P7-1","v":-0.31033182968423367},{"$f":"'data \"live\" (TIO)'!Q7/'data \"historic\" (TIO)'!Q7-1","v":-0.32385619364024676},{"$f":"'data \"live\" (TIO)'!R7/'data \"historic\" (TIO)'!R7-1","v":-0.33711279372263703},{"$f":"'data \"live\" (TIO)'!S7/'data \"historic\" (TIO)'!S7-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T7/'data \"historic\" (TIO)'!T7-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U7/'data \"historic\" (TIO)'!U7-1","v":{"$error":"#DIV/0!"}}]
["Gisborne","Gisborne total patronage:",{"$f":"'data \"live\" (TIO)'!C8-'data \"historic\" (TIO)'!C8","v":0},{"$f":"'data \"live\" (TIO)'!D8-'data \"historic\" (TIO)'!D8","v":0},{"$f":"'data \"live\" (TIO)'!E8-'data \"historic\" (TIO)'!E8","v":0},{"$f":"'data \"live\" (TIO)'!F8-'data \"historic\" (TIO)'!F8","v":0},{"$f":"'data \"live\" (TIO)'!G8-'data \"historic\" (TIO)'!G8","v":0},{"$f":"'data \"live\" (TIO)'!H8-'data \"historic\" (TIO)'!H8","v":0},{"$f":"'data \"live\" (TIO)'!I8-'data \"historic\" (TIO)'!I8","v":6629},{"$f":"'data \"live\" (TIO)'!J8-'data \"historic\" (TIO)'!J8","v":2873},{"$f":"'data \"live\" (TIO)'!K8-'data \"historic\" (TIO)'!K8","v":0},{"$f":"'data \"live\" (TIO)'!L8-'data \"historic\" (TIO)'!L8","v":15000},{"$f":"'data \"live\" (TIO)'!M8-'data \"historic\" (TIO)'!M8","v":15000},{"$f":"'data \"live\" (TIO)'!N8-'data \"historic\" (TIO)'!N8","v":15000},{"$f":"'data \"live\" (TIO)'!O8-'data \"historic\" (TIO)'!O8","v":13000},{"$f":"'data \"live\" (TIO)'!P8-'data \"historic\" (TIO)'!P8","v":13150},{"$f":"'data \"live\" (TIO)'!Q8-'data \"historic\" (TIO)'!Q8","v":13150},{"$f":"'data \"live\" (TIO)'!R8-'data \"historic\" (TIO)'!R8","v":13150},{"$f":"'data \"live\" (TIO)'!S8-'data \"historic\" (TIO)'!S8","v":155800},{"$f":"'data \"live\" (TIO)'!T8-'data \"historic\" (TIO)'!T8","v":155800},{"$f":"'data \"live\" (TIO)'!U8-'data \"historic\" (TIO)'!U8","v":0},null,{"$f":"'data \"live\" (TIO)'!I8/'data \"historic\" (TIO)'!I8-1","v":4.7519713261648722E-2},{"$f":"'data \"live\" (TIO)'!J8/'data \"historic\" (TIO)'!J8-1","v":2.059498207885313E-2},{"$f":"'data \"live\" (TIO)'!K8/'data \"historic\" (TIO)'!K8-1","v":0},{"$f":"'data \"live\" (TIO)'!L8/'data \"historic\" (TIO)'!L8-1","v":0.10676156583629903},{"$f":"'data \"live\" (TIO)'!M8/'data \"historic\" (TIO)'!M8-1","v":0.10676156583629903},{"$f":"'data \"live\" (TIO)'!N8/'data \"historic\" (TIO)'!N8-1","v":0.10676156583629903},{"$f":"'data \"live\" (TIO)'!O8/'data \"historic\" (TIO)'!O8-1","v":9.1228070175438658E-2},{"$f":"'data \"live\" (TIO)'!P8/'data \"historic\" (TIO)'!P8-1","v":9.2280701754386074E-2},{"$f":"'data \"live\" (TIO)'!Q8/'data \"historic\" (TIO)'!Q8-1","v":9.2280701754386074E-2},{"$f":"'data \"live\" (TIO)'!R8/'data \"historic\" (TIO)'!R8-1","v":9.2280701754386074E-2},{"$f":"'data \"live\" (TIO)'!S8/'data \"historic\" (TIO)'!S8-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T8/'data \"historic\" (TIO)'!T8-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U8/'data \"historic\" (TIO)'!U8-1","v":{"$error":"#DIV/0!"}}]
["Hawkes Bay","Hawkes Bay total patronage:",{"$f":"'data \"live\" (TIO)'!C9-'data \"historic\" (TIO)'!C9","v":0},{"$f":"'data \"live\" (TIO)'!D9-'data \"historic\" (TIO)'!D9","v":0},{"$f":"'data \"live\" (TIO)'!E9-'data \"historic\" (TIO)'!E9","v":0},{"$f":"'data \"live\" (TIO)'!F9-'data \"historic\" (TIO)'!F9","v":0},{"$f":"'data \"live\" (TIO)'!G9-'data \"historic\" (TIO)'!G9","v":0},{"$f":"'data \"live\" (TIO)'!H9-'data \"historic\" (TIO)'!H9","v":0},{"$f":"'data \"live\" (TIO)'!I9-'data \"historic\" (TIO)'!I9","v":-137282},{"$f":"'data \"live\" (TIO)'!J9-'data \"historic\" (TIO)'!J9","v":-160349},{"$f":"'data \"live\" (TIO)'!K9-'data \"historic\" (TIO)'!K9","v":0},{"$f":"'data \"live\" (TIO)'!L9-'data \"historic\" (TIO)'!L9","v":-169616},{"$f":"'data \"live\" (TIO)'!M9-'data \"historic\" (TIO)'!M9","v":-173478},{"$f":"'data \"live\" (TIO)'!N9-'data \"historic\" (TIO)'!N9","v":-183287},{"$f":"'data \"live\" (TIO)'!O9-'data \"historic\" (TIO)'!O9","v":-194438},{"$f":"'data \"live\" (TIO)'!P9-'data \"historic\" (TIO)'!P9","v":-205715},{"$f":"'data \"live\" (TIO)'!Q9-'data \"historic\" (TIO)'!Q9","v":-218166},{"$f":"'data \"live\" (TIO)'!R9-'data \"historic\" (TIO)'!R9","v":-230102},{"$f":"'data \"live\" (TIO)'!S9-'data \"historic\" (TIO)'!S9","v":771537},{"$f":"'data \"live\" (TIO)'!T9-'data \"historic\" (TIO)'!T9","v":779253},{"$f":"'data \"live\" (TIO)'!U9-'data \"historic\" (TIO)'!U9","v":0},null,{"$f":"'data \"live\" (TIO)'!I9/'data \"historic\" (TIO)'!I9-1","v":-0.16503433957773084},{"$f":"'data \"live\" (TIO)'!J9/'data \"historic\" (TIO)'!J9-1","v":-0.18897937536829701},{"$f":"'data \"live\" (TIO)'!K9/'data \"historic\" (TIO)'!K9-1","v":0},{"$f":"'data \"live\" (TIO)'!L9/'data \"historic\" (TIO)'!L9-1","v":-0.19215588535176165},{"$f":"'data \"live\" (TIO)'!M9/'data \"historic\" (TIO)'!M9-1","v":-0.19268910363212266},{"$f":"'data \"live\" (TIO)'!N9/'data \"historic\" (TIO)'!N9-1","v":-0.19961555216728377},{"$f":"'data \"live\" (TIO)'!O9/'data \"historic\" (TIO)'!O9-1","v":-0.20757766627522156},{"$f":"'data \"live\" (TIO)'!P9/'data \"historic\" (TIO)'!P9-1","v":-0.21531819133347285},{"$f":"'data \"live\" (TIO)'!Q9/'data \"historic\" (TIO)'!Q9-1","v":-0.22387480759363776},{"$f":"'data \"live\" (TIO)'!R9/'data \"historic\" (TIO)'!R9-1","v":-0.23149094567404427},{"$f":"'data \"live\" (TIO)'!S9/'data \"historic\" (TIO)'!S9-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T9/'data \"historic\" (TIO)'!T9-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U9/'data \"historic\" (TIO)'!U9-1","v":{"$error":"#DIV/0!"}}]
["Taranaki","Taranaki total patronage:",{"$f":"'data \"live\" (TIO)'!C10-'data \"historic\" (TIO)'!C10","v":0},{"$f":"'data \"live\" (TIO)'!D10-'data \"historic\" (TIO)'!D10","v":0},{"$f":"'data \"live\" (TIO)'!E10-'data \"historic\" (TIO)'!E10","v":0},{"$f":"'data \"live\" (TIO)'!F10-'data \"historic\" (TIO)'!F10","v":0},{"$f":"'data \"live\" (TIO)'!G10-'data \"historic\" (TIO)'!G10","v":0},{"$f":"'data \"live\" (TIO)'!H10-'data \"historic\" (TIO)'!H10","v":0},{"$f":"'data \"live\" (TIO)'!I10-'data \"historic\" (TIO)'!I10","v":-34483},{"$f":"'data \"live\" (TIO)'!J10-'data \"historic\" (TIO)'!J10","v":-63398},{"$f":"'data \"live\" (TIO)'!K10-'data \"historic\" (TIO)'!K10","v":0},{"$f":"'data \"live\" (TIO)'!L10-'data \"historic\" (TIO)'!L10","v":69238},{"$f":"'data \"live\" (TIO)'!M10-'data \"historic\" (TIO)'!M10","v":27985},{"$f":"'data \"live\" (TIO)'!N10-'data \"historic\" (TIO)'!N10","v":-15970},{"$f":"'data \"live\" (TIO)'!O10-'data \"historic\" (TIO)'!O10","v":-62792},{"$f":"'data \"live\" (TIO)'!P10-'data \"historic\" (TIO)'!P10","v":-112656},{"$f":"'data \"live\" (TIO)'!Q10-'data \"historic\" (TIO)'!Q10","v":-165741},{"$f":"'data \"live\" (TIO)'!R10-'data \"historic\" (TIO)'!R10","v":-222245},{"$f":"'data \"live\" (TIO)'!S10-'data \"historic\" (TIO)'!S10","v":855925},{"$f":"'data \"live\" (TIO)'!T10-'data \"historic\" (TIO)'!T10","v":855925},{"$f":"'data \"live\" (TIO)'!U10-'data \"historic\" (TIO)'!U10","v":0},null,{"$f":"'data \"live\" (TIO)'!I10/'data \"historic\" (TIO)'!I10-1","v":-5.3872448389747585E-2},{"$f":"'data \"live\" (TIO)'!J10/'data \"historic\" (TIO)'!J10-1","v":-9.3478558969285253E-2},{"$f":"'data \"live\" (TIO)'!K10/'data \"historic\" (TIO)'!K10-1","v":0},{"$f":"'data \"live\" (TIO)'!L10/'data \"historic\" (TIO)'!L10-1","v":9.0928670674788048E-2},{"$f":"'data \"live\" (TIO)'!M10/'data \"historic\" (TIO)'!M10-1","v":3.4683836105396271E-2},{"$f":"'data \"live\" (TIO)'!N10/'data \"historic\" (TIO)'!N10-1","v":-1.867860288261014E-2},{"$f":"'data \"live\" (TIO)'!O10/'data \"historic\" (TIO)'!O10-1","v":-6.9306384284430811E-2},{"$f":"'data \"live\" (TIO)'!P10/'data \"historic\" (TIO)'!P10-1","v":-0.11733973277338228},{"$f":"'data \"live\" (TIO)'!Q10/'data \"historic\" (TIO)'!Q10-1","v":-0.16290530731555808},{"$f":"'data \"live\" (TIO)'!R10/'data \"historic\" (TIO)'!R10-1","v":-0.20613168609773969},{"$f":"'data \"live\" (TIO)'!S10/'data \"historic\" (TIO)'!S10-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T10/'data \"historic\" (TIO)'!T10-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U10/'data \"historic\" (TIO)'!U10-1","v":{"$error":"#DIV/0!"}}]
["Manawatu-Wanganui","Manawatu-Wanganui total patronage:",{"$f":"'data \"live\" (TIO)'!C11-'data \"historic\" (TIO)'!C11","v":0},{"$f":"'data \"live\" (TIO)'!D11-'data \"historic\" (TIO)'!D11","v":0},{"$f":"'data \"live\" (TIO)'!E11-'data \"historic\" (TIO)'!E11","v":0},{"$f":"'data \"live\" (TIO)'!F11-'data \"historic\" (TIO)'!F11","v":0},{"$f":"'data \"live\" (TIO)'!G11-'data \"historic\" (TIO)'!G11","v":0},{"$f":"'data \"live\" (TIO)'!H11-'data \"historic\" (TIO)'!H11","v":0},{"$f":"'data \"live\" (TIO)'!I11-'data \"historic\" (TIO)'!I11","v":-263780},{"$f":"'data \"live\" (TIO)'!J11-'data \"historic\" (TIO)'!J11","v":-541022},{"$f":"'data \"live\" (TIO)'!K11-'data \"historic\" (TIO)'!K11","v":0},{"$f":"'data \"live\" (TIO)'!L11-'data \"historic\" (TIO)'!L11","v":-521669},{"$f":"'data \"live\" (TIO)'!M11-'data \"historic\" (TIO)'!M11","v":-503683},{"$f":"'data \"live\" (TIO)'!N11-'data \"historic\" (TIO)'!N11","v":-512057},{"$f":"'data \"live\" (TIO)'!O11-'data \"historic\" (TIO)'!O11","v":-520579},{"$f":"'data \"live\" (TIO)'!P11-'data \"historic\" (TIO)'!P11","v":-529256},{"$f":"'data \"live\" (TIO)'!Q11-'data \"historic\" (TIO)'!Q11","v":-538087},{"$f":"'data \"live\" (TIO)'!R11-'data \"historic\" (TIO)'!R11","v":-547079},{"$f":"'data \"live\" (TIO)'!S11-'data \"historic\" (TIO)'!S11","v":1565492},{"$f":"'data \"live\" (TIO)'!T11-'data \"historic\" (TIO)'!T11","v":1596801},{"$f":"'data \"live\" (TIO)'!U11-'data \"historic\" (TIO)'!U11","v":0},null,{"$f":"'data \"live\" (TIO)'!I11/'data \"historic\" (TIO)'!I11-1","v":-0.16275502585890944},{"$f":"'data \"live\" (TIO)'!J11/'data \"historic\" (TIO)'!J11-1","v":-0.29365131057601079},{"$f":"'data \"live\" (TIO)'!K11/'data \"historic\" (TIO)'!K11-1","v":0},{"$f":"'data \"live\" (TIO)'!L11/'data \"historic\" (TIO)'!L11-1","v":-0.28072181596964563},{"$f":"'data \"live\" (TIO)'!M11/'data \"historic\" (TIO)'!M11-1","v":-0.26596504160431389},{"$f":"'data \"live\" (TIO)'!N11/'data \"historic\" (TIO)'!N11-1","v":-0.2653186318958326},{"$f":"'data \"live\" (TIO)'!O11/'data \"historic\" (TIO)'!O11-1","v":-0.26467637863773108},{"$f":"'data \"live\" (TIO)'!P11/'data \"historic\" (TIO)'!P11-1","v":-0.2640401146846546},{"$f":"'data \"live\" (TIO)'!Q11/'data \"historic\" (TIO)'!Q11-1","v":-0.26340801717651696},{"$f":"'data \"live\" (TIO)'!R11/'data \"historic\" (TIO)'!R11-1","v":-0.26278199353082843},{"$f":"'data \"live\" (TIO)'!S11/'data \"historic\" (TIO)'!S11-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T11/'data \"historic\" (TIO)'!T11-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U11/'data \"historic\" (TIO)'!U11-1","v":{"$error":"#DIV/0!"}}]
["Wellington","Wellington total patronage:",{"$f":"'data \"live\" (TIO)'!C12-'data \"historic\" (TIO)'!C12","v":0},{"$f":"'data \"live\" (TIO)'!D12-'data \"historic\" (TIO)'!D12","v":0},{"$f":"'data \"live\" (TIO)'!E12-'data \"historic\" (TIO)'!E12","v":0},{"$f":"'data \"live\" (TIO)'!F12-'data \"historic\" (TIO)'!F12","v":0},{"$f":"'data \"live\" (TIO)'!G12-'data \"historic\" (TIO)'!G12","v":0},{"$f":"'data \"live\" (TIO)'!H12-'data \"historic\" (TIO)'!H12","v":0},{"$f":"'data \"live\" (TIO)'!I12-'data \"historic\" (TIO)'!I12","v":-252892},{"$f":"'data \"live\" (TIO)'!J12-'data \"historic\" (TIO)'!J12","v":-515627},{"$f":"'data \"live\" (TIO)'!K12-'data \"historic\" (TIO)'!K12","v":0},{"$f":"'data \"live\" (TIO)'!L12-'data \"historic\" (TIO)'!L12","v":-707358},{"$f":"'data \"live\" (TIO)'!M12-'data \"historic\" (TIO)'!M12","v":-853521},{"$f":"'data \"live\" (TIO)'!N12-'data \"historic\" (TIO)'!N12","v":-656996},{"$f":"'data \"live\" (TIO)'!O12-'data \"historic\" (TIO)'!O12","v":-570174},{"$f":"'data \"live\" (TIO)'!P12-'data \"historic\" (TIO)'!P12","v":-721053},{"$f":"'data \"live\" (TIO)'!Q12-'data \"historic\" (TIO)'!Q12","v":-875451},{"$f":"'data \"live\" (TIO)'!R12-'data \"historic\" (TIO)'!R12","v":-1033557},{"$f":"'data \"live\" (TIO)'!S12-'data \"historic\" (TIO)'!S12","v":27335844},{"$f":"'data \"live\" (TIO)'!T12-'data \"historic\" (TIO)'!T12","v":27598263},{"$f":"'data \"live\" (TIO)'!U12-'data \"historic\" (TIO)'!U12","v":0},null,{"$f":"'data \"live\" (TIO)'!I12/'data \"historic\" (TIO)'!I12-1","v":-1.0286727708334165E-2},{"$f":"'data \"live\" (TIO)'!J12/'data \"historic\" (TIO)'!J12-1","v":-2.0663845373921519E-2},{"$f":"'data \"live\" (TIO)'!K12/'data \"historic\" (TIO)'!K12-1","v":0},{"$f":"'data \"live\" (TIO)'!L12/'data \"historic\" (TIO)'!L12-1","v":-2.7515841803690044E-2},{"$f":"'data \"live\" (TIO)'!M12/'data \"historic\" (TIO)'!M12-1","v":-3.2710852377466626E-2},{"$f":"'data \"live\" (TIO)'!N12/'data \"historic\" (TIO)'!N12-1","v":-2.4806998863477592E-2},{"$f":"'data \"live\" (TIO)'!O12/'data \"historic\" (TIO)'!O12-1","v":-2.1210567823343851E-2},{"$f":"'data \"live\" (TIO)'!P12/'data \"historic\" (TIO)'!P12-1","v":-2.6426911687093213E-2},{"$f":"'data \"live\" (TIO)'!Q12/'data \"historic\" (TIO)'!Q12-1","v":-3.1611462369241061E-2},{"$f":"'data \"live\" (TIO)'!R12/'data \"historic\" (TIO)'!R12-1","v":-3.6768957114142853E-2},{"$f":"'data \"live\" (TIO)'!S12/'data \"historic\" (TIO)'!S12-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T12/'data \"historic\" (TIO)'!T12-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U12/'data \"historic\" (TIO)'!U12-1","v":{"$error":"#DIV/0!"}}]
["Marlborough","Marlborough total patronage:",{"$f":"'data \"live\" (TIO)'!C13-'data \"historic\" (TIO)'!C13","v":0},{"$f":"'data \"live\" (TIO)'!D13-'data \"historic\" (TIO)'!D13","v":0},{"$f":"'data \"live\" (TIO)'!E13-'data \"historic\" (TIO)'!E13","v":0},{"$f":"'data \"live\" (TIO)'!F13-'data \"historic\" (TIO)'!F13","v":0},{"$f":"'data \"live\" (TIO)'!G13-'data \"historic\" (TIO)'!G13","v":0},{"$f":"'data \"live\" (TIO)'!H13-'data \"historic\" (TIO)'!H13","v":0},{"$f":"'data \"live\" (TIO)'!I13-'data \"historic\" (TIO)'!I13","v":-6007},{"$f":"'data \"live\" (TIO)'!J13-'data \"historic\" (TIO)'!J13","v":-21634},{"$f":"'data \"live\" (TIO)'!K13-'data \"historic\" (TIO)'!K13","v":0},{"$f":"'data \"live\" (TIO)'!L13-'data \"historic\" (TIO)'!L13","v":-25524},{"$f":"'data \"live\" (TIO)'!M13-'data \"historic\" (TIO)'!M13","v":-26285},{"$f":"'data \"live\" (TIO)'!N13-'data \"historic\" (TIO)'!N13","v":-27073},{"$f":"'data \"live\" (TIO)'!O13-'data \"historic\" (TIO)'!O13","v":-28384},{"$f":"'data \"live\" (TIO)'!P13-'data \"historic\" (TIO)'!P13","v":-30735},{"$f":"'data \"live\" (TIO)'!Q13-'data \"historic\" (TIO)'!Q13","v":-31658},{"$f":"'data \"live\" (TIO)'!R13-'data \"historic\" (TIO)'!R13","v":-32605},{"$f":"'data \"live\" (TIO)'!S13-'data \"historic\" (TIO)'!S13","v":26455},{"$f":"'data \"live\" (TIO)'!T13-'data \"historic\" (TIO)'!T13","v":27245},{"$f":"'data \"live\" (TIO)'!U13-'data \"historic\" (TIO)'!U13","v":0},null,{"$f":"'data \"live\" (TIO)'!I13/'data \"historic\" (TIO)'!I13-1","v":-0.1906984126984127},{"$f":"'data \"live\" (TIO)'!J13/'data \"historic\" (TIO)'!J13-1","v":-0.4880767061477721},{"$f":"'data \"live\" (TIO)'!K13/'data \"historic\" (TIO)'!K13-1","v":0},{"$f":"'data \"live\" (TIO)'!L13/'data \"historic\" (TIO)'!L13-1","v":-0.54278666212997617},{"$f":"'data \"live\" (TIO)'!M13/'data \"historic\" (TIO)'!M13-1","v":-0.54268607411995462},{"$f":"'data \"live\" (TIO)'!N13/'data \"historic\" (TIO)'!N13-1","v":-0.54267559332905702},{"$f":"'data \"live\" (TIO)'!O13/'data \"historic\" (TIO)'!O13-1","v":-0.54706653303523245},{"$f":"'data \"live\" (TIO)'!P13/'data \"historic\" (TIO)'!P13-1","v":-0.55942846741900254},{"$f":"'data \"live\" (TIO)'!Q13/'data \"historic\" (TIO)'!Q13-1","v":-0.5594472326288259},{"$f":"'data \"live\" (TIO)'!R13/'data \"historic\" (TIO)'!R13-1","v":-0.55940636527408416},{"$f":"'data \"live\" (TIO)'!S13/'data \"historic\" (TIO)'!S13-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T13/'data \"historic\" (TIO)'!T13-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U13/'data \"historic\" (TIO)'!U13-1","v":{"$error":"#DIV/0!"}}]
["Nelson","Nelson total patronage:",{"$f":"'data \"live\" (TIO)'!C14-'data \"historic\" (TIO)'!C14","v":0},{"$f":"'data \"live\" (TIO)'!D14-'data \"historic\" (TIO)'!D14","v":0},{"$f":"'data \"live\" (TIO)'!E14-'data \"historic\" (TIO)'!E14","v":0},{"$f":"'data \"live\" (TIO)'!F14-'data \"historic\" (TIO)'!F14","v":0},{"$f":"'data \"live\" (TIO)'!G14-'data \"historic\" (TIO)'!G14","v":0},{"$f":"'data \"live\" (TIO)'!H14-'data \"historic\" (TIO)'!H14","v":0},{"$f":"'data \"live\" (TIO)'!I14-'data \"historic\" (TIO)'!I14","v":-21714},{"$f":"'data \"live\" (TIO)'!J14-'data \"historic\" (TIO)'!J14","v":-49438},{"$f":"'data \"live\" (TIO)'!K14-'data \"historic\" (TIO)'!K14","v":0},{"$f":"'data \"live\" (TIO)'!L14-'data \"historic\" (TIO)'!L14","v":-146567},{"$f":"'data \"live\" (TIO)'!M14-'data \"historic\" (TIO)'!M14","v":-186189},{"$f":"'data \"live\" (TIO)'!N14-'data \"historic\" (TIO)'!N14","v":-204027},{"$f":"'data \"live\" (TIO)'!O14-'data \"historic\" (TIO)'!O14","v":-221864},{"$f":"'data \"live\" (TIO)'!P14-'data \"historic\" (TIO)'!P14","v":-239702},{"$f":"'data \"live\" (TIO)'!Q14-'data \"historic\" (TIO)'!Q14","v":-257540},{"$f":"'data \"live\" (TIO)'!R14-'data \"historic\" (TIO)'!R14","v":-275378},{"$f":"'data \"live\" (TIO)'!S14-'data \"historic\" (TIO)'!S14","v":408405},{"$f":"'data \"live\" (TIO)'!T14-'data \"historic\" (TIO)'!T14","v":408405},{"$f":"'data \"live\" (TIO)'!U14-'data \"historic\" (TIO)'!U14","v":0},null,{"$f":"'data \"live\" (TIO)'!I14/'data \"historic\" (TIO)'!I14-1","v":-4.9798640479226441E-2},{"$f":"'data \"live\" (TIO)'!J14/'data \"historic\" (TIO)'!J14-1","v":-0.10393230672202658},{"$f":"'data \"live\" (TIO)'!K14/'data \"historic\" (TIO)'!K14-1","v":0},{"$f":"'data \"live\" (TIO)'!L14/'data \"historic\" (TIO)'!L14-1","v":-0.2641065745989758},{"$f":"'data \"live\" (TIO)'!M14/'data \"historic\" (TIO)'!M14-1","v":-0.31313635859090405},{"$f":"'data \"live\" (TIO)'!N14/'data \"historic\" (TIO)'!N14-1","v":-0.33314229171565168},{"$f":"'data \"live\" (TIO)'!O14/'data \"historic\" (TIO)'!O14-1","v":-0.35201477464384257},{"$f":"'data \"live\" (TIO)'!P14/'data \"historic\" (TIO)'!P14-1","v":-0.3698494230119409},{"$f":"'data \"live\" (TIO)'!Q14/'data \"historic\" (TIO)'!Q14-1","v":-0.38672863374603006},{"$f":"'data \"live\" (TIO)'!R14/'data \"historic\" (TIO)'!R14-1","v":-0.40272718099163041},{"$f":"'data \"live\" (TIO)'!S14/'data \"historic\" (TIO)'!S14-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T14/'data \"historic\" (TIO)'!T14-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U14/'data \"historic\" (TIO)'!U14-1","v":{"$error":"#DIV/0!"}}]
["Canterbury","Canterbury total patronage:",{"$f":"'data \"live\" (TIO)'!C15-'data \"historic\" (TIO)'!C15","v":0},{"$f":"'data \"live\" (TIO)'!D15-'data \"historic\" (TIO)'!D15","v":0},{"$f":"'data \"live\" (TIO)'!E15-'data \"historic\" (TIO)'!E15","v":0},{"$f":"'data \"live\" (TIO)'!F15-'data \"historic\" (TIO)'!F15","v":0},{"$f":"'data \"live\" (TIO)'!G15-'data \"historic\" (TIO)'!G15","v":0},{"$f":"'data \"live\" (TIO)'!H15-'data \"historic\" (TIO)'!H15","v":0},{"$f":"'data \"live\" (TIO)'!I15-'data \"historic\" (TIO)'!I15","v":-1153613},{"$f":"'data \"live\" (TIO)'!J15-'data \"historic\" (TIO)'!J15","v":-2386574},{"$f":"'data \"live\" (TIO)'!K15-'data \"historic\" (TIO)'!K15","v":0},{"$f":"'data \"live\" (TIO)'!L15-'data \"historic\" (TIO)'!L15","v":-2106216},{"$f":"'data \"live\" (TIO)'!M15-'data \"historic\" (TIO)'!M15","v":-2816832},{"$f":"'data \"live\" (TIO)'!N15-'data \"historic\" (TIO)'!N15","v":-3569032},{"$f":"'data \"live\" (TIO)'!O15-'data \"historic\" (TIO)'!O15","v":-4364957},{"$f":"'data \"live\" (TIO)'!P15-'data \"historic\" (TIO)'!P15","v":-5207273},{"$f":"'data \"live\" (TIO)'!Q15-'data \"historic\" (TIO)'!Q15","v":-6097505},{"$f":"'data \"live\" (TIO)'!R15-'data \"historic\" (TIO)'!R15","v":-7038110},{"$f":"'data \"live\" (TIO)'!S15-'data \"historic\" (TIO)'!S15","v":16224234},{"$f":"'data \"live\" (TIO)'!T15-'data \"historic\" (TIO)'!T15","v":16386475},{"$f":"'data \"live\" (TIO)'!U15-'data \"historic\" (TIO)'!U15","v":0},null,{"$f":"'data \"live\" (TIO)'!I15/'data \"historic\" (TIO)'!I15-1","v":-7.7467468193435529E-2},{"$f":"'data \"live\" (TIO)'!J15/'data \"historic\" (TIO)'!J15-1","v":-0.1526318374576654},{"$f":"'data \"live\" (TIO)'!K15/'data \"historic\" (TIO)'!K15-1","v":0},{"$f":"'data \"live\" (TIO)'!L15/'data \"historic\" (TIO)'!L15-1","v":-0.12217843031668063},{"$f":"'data \"live\" (TIO)'!M15/'data \"historic\" (TIO)'!M15-1","v":-0.15561924213825973},{"$f":"'data \"live\" (TIO)'!N15/'data \"historic\" (TIO)'!N15-1","v":-0.18778612924852445},{"$f":"'data \"live\" (TIO)'!O15/'data \"historic\" (TIO)'!O15-1","v":-0.21872767289603201},{"$f":"'data \"live\" (TIO)'!P15/'data \"historic\" (TIO)'!P15-1","v":-0.2485105539385426},{"$f":"'data \"live\" (TIO)'!Q15/'data \"historic\" (TIO)'!Q15-1","v":-0.27713880990988482},{"$f":"'data \"live\" (TIO)'!R15/'data \"historic\" (TIO)'!R15-1","v":-0.3046575603847127},{"$f":"'data \"live\" (TIO)'!S15/'data \"historic\" (TIO)'!S15-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T15/'data \"historic\" (TIO)'!T15-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U15/'data \"historic\" (TIO)'!U15-1","v":{"$error":"#DIV/0!"}}]
["West Coast","West Coast total patronage:",{"$f":"'data \"live\" (TIO)'!C16-'data \"historic\" (TIO)'!C16","v":0},{"$f":"'data \"live\" (TIO)'!D16-'data \"historic\" (TIO)'!D16","v":0},{"$f":"'data \"live\" (TIO)'!E16-'data \"historic\" (TIO)'!E16","v":0},{"$f":"'data \"live\" (TIO)'!F16-'data \"historic\" (TIO)'!F16","v":0},{"$f":"'data \"live\" (TIO)'!G16-'data \"historic\" (TIO)'!G16","v":0},{"$f":"'data \"live\" (TIO)'!H16-'data \"historic\" (TIO)'!H16","v":0},{"$f":"'data \"live\" (TIO)'!I16-'data \"historic\" (TIO)'!I16","v":-11548},{"$f":"'data \"live\" (TIO)'!J16-'data \"historic\" (TIO)'!J16","v":-12725},{"$f":"'data \"live\" (TIO)'!K16-'data \"historic\" (TIO)'!K16","v":0},{"$f":"'data \"live\" (TIO)'!L16-'data \"historic\" (TIO)'!L16","v":48000},{"$f":"'data \"live\" (TIO)'!M16-'data \"historic\" (TIO)'!M16","v":48000},{"$f":"'data \"live\" (TIO)'!N16-'data \"historic\" (TIO)'!N16","v":48000},{"$f":"'data \"live\" (TIO)'!O16-'data \"historic\" (TIO)'!O16","v":47500},{"$f":"'data \"live\" (TIO)'!P16-'data \"historic\" (TIO)'!P16","v":47500},{"$f":"'data \"live\" (TIO)'!Q16-'data \"historic\" (TIO)'!Q16","v":47500},{"$f":"'data \"live\" (TIO)'!R16-'data \"historic\" (TIO)'!R16","v":47000},{"$f":"'data \"live\" (TIO)'!S16-'data \"historic\" (TIO)'!S16","v":85000},{"$f":"'data \"live\" (TIO)'!T16-'data \"historic\" (TIO)'!T16","v":85000},{"$f":"'data \"live\" (TIO)'!U16-'data \"historic\" (TIO)'!U16","v":0},null,{"$f":"'data \"live\" (TIO)'!I16/'data \"historic\" (TIO)'!I16-1","v":-0.32529577464788728},{"$f":"'data \"live\" (TIO)'!J16/'data \"historic\" (TIO)'!J16-1","v":-0.34863013698630141},{"$f":"'data \"live\" (TIO)'!K16/'data \"historic\" (TIO)'!K16-1","v":0},{"$f":"'data \"live\" (TIO)'!L16/'data \"historic\" (TIO)'!L16-1","v":1.2972972972972974},{"$f":"'data \"live\" (TIO)'!M16/'data \"historic\" (TIO)'!M16-1","v":1.2972972972972974},{"$f":"'data \"live\" (TIO)'!N16/'data \"historic\" (TIO)'!N16-1","v":1.2972972972972974},{"$f":"'data \"live\" (TIO)'!O16/'data \"historic\" (TIO)'!O16-1","v":1.2666666666666666},{"$f":"'data \"live\" (TIO)'!P16/'data \"historic\" (TIO)'!P16-1","v":1.2666666666666666},{"$f":"'data \"live\" (TIO)'!Q16/'data \"historic\" (TIO)'!Q16-1","v":1.2666666666666666},{"$f":"'data \"live\" (TIO)'!R16/'data \"historic\" (TIO)'!R16-1","v":1.236842105263158},{"$f":"'data \"live\" (TIO)'!S16/'data \"historic\" (TIO)'!S16-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T16/'data \"historic\" (TIO)'!T16-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U16/'data \"historic\" (TIO)'!U16-1","v":{"$error":"#DIV/0!"}}]
["Otago","Otago (DUNEDIN ONLY) total patronage:",{"$f":"'data \"live\" (TIO)'!C17-'data \"historic\" (TIO)'!C17","v":0},{"$f":"'data \"live\" (TIO)'!D17-'data \"historic\" (TIO)'!D17","v":517758},{"$f":"'data \"live\" (TIO)'!E17-'data \"historic\" (TIO)'!E17","v":619816},{"$f":"'data \"live\" (TIO)'!F17-'data \"historic\" (TIO)'!F17","v":677452},{"$f":"'data \"live\" (TIO)'!G17-'data \"historic\" (TIO)'!G17","v":601208},{"$f":"'data \"live\" (TIO)'!H17-'data \"historic\" (TIO)'!H17","v":572297},{"$f":"'data \"live\" (TIO)'!I17-'data \"historic\" (TIO)'!I17","v":-149555},{"$f":"'data \"live\" (TIO)'!J17-'data \"historic\" (TIO)'!J17","v":-213974},{"$f":"'data \"live\" (TIO)'!K17-'data \"historic\" (TIO)'!K17","v":0},{"$f":"'data \"live\" (TIO)'!L17-'data \"historic\" (TIO)'!L17","v":976920.80319999997},{"$f":"'data \"live\" (TIO)'!M17-'data \"historic\" (TIO)'!M17","v":1137642.7392640002},{"$f":"'data \"live\" (TIO)'!N17-'data \"historic\" (TIO)'!N17","v":1376525.8740492798},{"$f":"'data \"live\" (TIO)'!O17-'data \"historic\" (TIO)'!O17","v":1485435.2115302654},{"$f":"'data \"live\" (TIO)'!P17-'data \"historic\" (TIO)'!P17","v":2868638.855760871},{"$f":"'data \"live\" (TIO)'!Q17-'data \"historic\" (TIO)'!Q17","v":1757454.0128760883},{"$f":"'data \"live\" (TIO)'!R17-'data \"historic\" (TIO)'!R17","v":1866483.0030048494},{"$f":"'data \"live\" (TIO)'!S17-'data \"historic\" (TIO)'!S17","v":4367360},{"$f":"'data \"live\" (TIO)'!T17-'data \"historic\" (TIO)'!T17","v":4544453},{"$f":"'data \"live\" (TIO)'!U17-'data \"historic\" (TIO)'!U17","v":0},null,{"$f":"'data \"live\" (TIO)'!I17/'data \"historic\" (TIO)'!I17-1","v":-5.2824002876524889E-2},{"$f":"'data \"live\" (TIO)'!J17/'data \"historic\" (TIO)'!J17-1","v":-7.5041944425740081E-2},{"$f":"'data \"live\" (TIO)'!K17/'data \"historic\" (TIO)'!K17-1","v":0},{"$f":"'data \"live\" (TIO)'!L17/'data \"historic\" (TIO)'!L17-1","v":0.43041748530925328},{"$f":"'data \"live\" (TIO)'!M17/'data \"historic\" (TIO)'!M17-1","v":0.49873571952323936},{"$f":"'data \"live\" (TIO)'!N17/'data \"historic\" (TIO)'!N17-1","v":0.60045819725506},{"$f":"'data \"live\" (TIO)'!O17/'data \"historic\" (TIO)'!O17-1","v":0.64474203029126764},{"$f":"'data \"live\" (TIO)'!P17/'data \"historic\" (TIO)'!P17-1","v":2.8250145732432079},{"$f":"'data \"live\" (TIO)'!Q17/'data \"historic\" (TIO)'!Q17-1","v":0.75523803946704371},{"$f":"'data \"live\" (TIO)'!R17/'data \"historic\" (TIO)'!R17-1","v":0.79810104756923228},{"$f":"'data \"live\" (TIO)'!S17/'data \"historic\" (TIO)'!S17-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T17/'data \"historic\" (TIO)'!T17-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U17/'data \"historic\" (TIO)'!U17-1","v":{"$error":"#DIV/0!"}}]
["Southland","Southland total patronage:",{"$f":"'data \"live\" (TIO)'!C18-'data \"historic\" (TIO)'!C18","v":0},{"$f":"'data \"live\" (TIO)'!D18-'data \"historic\" (TIO)'!D18","v":0},{"$f":"'data \"live\" (TIO)'!E18-'data \"historic\" (TIO)'!E18","v":0},{"$f":"'data \"live\" (TIO)'!F18-'data \"historic\" (TIO)'!F18","v":0},{"$f":"'data \"live\" (TIO)'!G18-'data \"historic\" (TIO)'!G18","v":0},{"$f":"'data \"live\" (TIO)'!H18-'data \"historic\" (TIO)'!H18","v":0},{"$f":"'data \"live\" (TIO)'!I18-'data \"historic\" (TIO)'!I18","v":-60075},{"$f":"'data \"live\" (TIO)'!J18-'data \"historic\" (TIO)'!J18","v":-79461},{"$f":"'data \"live\" (TIO)'!K18-'data \"historic\" (TIO)'!K18","v":0},{"$f":"'data \"live\" (TIO)'!L18-'data \"historic\" (TIO)'!L18","v":-90375},{"$f":"'data \"live\" (TIO)'!M18-'data \"historic\" (TIO)'!M18","v":-96085},{"$f":"'data \"live\" (TIO)'!N18-'data \"historic\" (TIO)'!N18","v":-102227},{"$f":"'data \"live\" (TIO)'!O18-'data \"historic\" (TIO)'!O18","v":-108207},{"$f":"'data \"live\" (TIO)'!P18-'data \"historic\" (TIO)'!P18","v":-114627},{"$f":"'data \"live\" (TIO)'!Q18-'data \"historic\" (TIO)'!Q18","v":-120996},{"$f":"'data \"live\" (TIO)'!R18-'data \"historic\" (TIO)'!R18","v":-127816},{"$f":"'data \"live\" (TIO)'!S18-'data \"historic\" (TIO)'!S18","v":212450},{"$f":"'data \"live\" (TIO)'!T18-'data \"historic\" (TIO)'!T18","v":213650},{"$f":"'data \"live\" (TIO)'!U18-'data \"historic\" (TIO)'!U18","v":0},null,{"$f":"'data \"live\" (TIO)'!I18/'data \"historic\" (TIO)'!I18-1","v":-0.22127071823204425},{"$f":"'data \"live\" (TIO)'!J18/'data \"historic\" (TIO)'!J18-1","v":-0.28553615512043318},{"$f":"'data \"live\" (TIO)'!K18/'data \"historic\" (TIO)'!K18-1","v":0},{"$f":"'data \"live\" (TIO)'!L18/'data \"historic\" (TIO)'!L18-1","v":-0.3091064557503207},{"$f":"'data \"live\" (TIO)'!M18/'data \"historic\" (TIO)'!M18-1","v":-0.320619984316866},{"$f":"'data \"live\" (TIO)'!N18/'data \"historic\" (TIO)'!N18-1","v":-0.33279509859136591},{"$f":"'data \"live\" (TIO)'!O18/'data \"historic\" (TIO)'!O18-1","v":-0.3436703011208263},{"$f":"'data \"live\" (TIO)'!P18/'data \"historic\" (TIO)'!P18-1","v":-0.35518255367539753},{"$f":"'data \"live\" (TIO)'!Q18/'data \"historic\" (TIO)'!Q18-1","v":-0.36577225843117811},{"$f":"'data \"live\" (TIO)'!R18/'data \"historic\" (TIO)'!R18-1","v":-0.37696495667510155},{"$f":"'data \"live\" (TIO)'!S18/'data \"historic\" (TIO)'!S18-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T18/'data \"historic\" (TIO)'!T18-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U18/'data \"historic\" (TIO)'!U18-1","v":{"$error":"#DIV/0!"}}]
["National","National total patronage:",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C4:C18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C4:C18)-C5-C12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!C12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!C5,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D4:D18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D4:D18)-D5-D12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!D12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!D5,0))))))","v":517758},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E4:E18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E4:E18)-E5-E12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!E12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!E5,0))))))","v":619816},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F4:F18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F4:F18)-F5-F12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!F12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!F5,0))))))","v":677452},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G4:G18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G4:G18)-G5-G12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!G12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!G5,0))))))","v":601208},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H4:H18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H4:H18)-H5-H12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!H12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!H5,0))))))","v":572297},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I4:I18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I4:I18)-I5-I12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!I12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!I5,0))))))","v":-2998412},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J4:J18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J4:J18)-J5-J12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!J12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!J5,0))))))","v":-4127784},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K4:K18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K4:K18)-K5-K12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!K12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!K5,0))))))","v":1777999.5},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L4:L18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L4:L18)-L5-L12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!L12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!L5,0))))))","v":-839319.19680000003},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M4:M18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M4:M18)-M5-M12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!M12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!M5,0))))))","v":-716433.26073599979},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N4:N18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N4:N18)-N5-N12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!N12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!N5,0))))))","v":-151092.12595072016},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O4:O18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O4:O18)-O5-O12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!O12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!O5,0))))))","v":162717.2115302654},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P4:P18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P4:P18)-P5-P12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!P12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!P5,0))))))","v":1102943.855760871},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q4:Q18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q4:Q18)-Q5-Q12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!Q12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!Q5,0))))))","v":-47288.987123911735},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R4:R18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R4:R18)-R5-R12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!R12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!R5,0))))))","v":22533.003004849423},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S4:S18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S4:S18)-S5-S12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!S12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!S5,0))))))","v":147427880},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T4:T18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T4:T18)-T5-T12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!T12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!T5,0))))))","v":151072727},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U4:U18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U4:U18)-U5-U12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!U12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!U5,0))))))","v":0},null,{"$f":"'data \"live\" (TIO)'!I19/'data \"historic\" (TIO)'!I19-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J19/'data \"historic\" (TIO)'!J19-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K19/'data \"historic\" (TIO)'!K19-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L19/'data \"historic\" (TIO)'!L19-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M19/'data \"historic\" (TIO)'!M19-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N19/'data \"historic\" (TIO)'!N19-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O19/'data \"historic\" (TIO)'!O19-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P19/'data \"historic\" (TIO)'!P19-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q19/'data \"historic\" (TIO)'!Q19-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R19/'data \"historic\" (TIO)'!R19-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S19/'data \"historic\" (TIO)'!S19-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T19/'data \"historic\" (TIO)'!T19-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U19/'data \"historic\" (TIO)'!U19-1","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"VLOOKUP($B$484,$A4:$U19,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$U19,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$U19,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$U19,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$U19,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$U19,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$U19,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$U19,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$U19,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$U19,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$U19,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$U19,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$U19,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$U19,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$U19,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$U19,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$U19,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$U19,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$U19,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$U19,21,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP($B$484,$A4:$U19,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$U19,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$U19,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$U19,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$U19,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$U19,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$U19,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$U19,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$U19,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$U19,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$U19,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$U19,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$U19,21,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U20","v":{"$error":"#N/A"}},null,{"$f":"'data \"historic\" (TIO)'!W20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AD20","v":0},{"$f":"'data \"historic\" (TIO)'!AE20","v":0},{"$f":"'data \"historic\" (TIO)'!AF20","v":0},{"$f":"'data \"historic\" (TIO)'!AG20","v":0},{"$f":"'data \"historic\" (TIO)'!AH20","v":0},{"$f":"'data \"historic\" (TIO)'!AI20","v":0}]
[null,{"$f":"B20","v":{"$error":"#N/A"}},{"$f":"C20","v":{"$error":"#N/A"}},{"$f":"D20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!N8,'scenario testing'!N8)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!O8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!P8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!Q8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!R8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!S8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!T8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!U8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!V8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!W8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AN8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AO8,0)","v":0},null,{"$f":"W20","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AR8,'scenario testing'!AR8)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AS8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AT8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AU8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AV8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AW8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AX8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AY8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AZ8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BA8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BB8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BC8,0)","v":0}]
[null,"BUS PASSENGER KILOMETRES","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23",{"$f":"Q3","v":"2023/24"},{"$f":"R3","v":"2024/25"},{"$f":"S3","v":"2025/26"},{"$f":"T3","v":"2026/27"},{"$f":"U3","v":"2027/28"},null,"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23",{"$f":"AE3","v":"2023/24"},{"$f":"AF3","v":"2024/25"},{"$f":"AG3","v":"2025/26"},{"$f":"AH3","v":"2026/27"},{"$f":"AI3","v":"2027/28"}]
["Northland","Northland passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C24-'data \"historic\" (TIO)'!C24","v":0},{"$f":"'data \"live\" (TIO)'!D24-'data \"historic\" (TIO)'!D24","v":0},{"$f":"'data \"live\" (TIO)'!E24-'data \"historic\" (TIO)'!E24","v":0},{"$f":"'data \"live\" (TIO)'!F24-'data \"historic\" (TIO)'!F24","v":0},{"$f":"'data \"live\" (TIO)'!G24-'data \"historic\" (TIO)'!G24","v":0},{"$f":"'data \"live\" (TIO)'!H24-'data \"historic\" (TIO)'!H24","v":0},{"$f":"'data \"live\" (TIO)'!I24-'data \"historic\" (TIO)'!I24","v":227903},{"$f":"'data \"live\" (TIO)'!J24-'data \"historic\" (TIO)'!J24","v":42375},{"$f":"'data \"live\" (TIO)'!K24-'data \"historic\" (TIO)'!K24","v":0},{"$f":"'data \"live\" (TIO)'!L24-'data \"historic\" (TIO)'!L24","v":-413744},{"$f":"'data \"live\" (TIO)'!M24-'data \"historic\" (TIO)'!M24","v":-468940},{"$f":"'data \"live\" (TIO)'!N24-'data \"historic\" (TIO)'!N24","v":-468600},{"$f":"'data \"live\" (TIO)'!O24-'data \"historic\" (TIO)'!O24","v":-353366},{"$f":"'data \"live\" (TIO)'!P24-'data \"historic\" (TIO)'!P24","v":-392240},{"$f":"'data \"live\" (TIO)'!Q24-'data \"historic\" (TIO)'!Q24","v":-353376},{"$f":"'data \"live\" (TIO)'!R24-'data \"historic\" (TIO)'!R24","v":-280980},{"$f":"'data \"live\" (TIO)'!S24-'data \"historic\" (TIO)'!S24","v":4754139},{"$f":"'data \"live\" (TIO)'!T24-'data \"historic\" (TIO)'!T24","v":4801680},{"$f":"'data \"live\" (TIO)'!U24-'data \"historic\" (TIO)'!U24","v":0},null,{"$f":"'data \"live\" (TIO)'!I24/'data \"historic\" (TIO)'!I24-1","v":4.5551155732934223E-2},{"$f":"'data \"live\" (TIO)'!J24/'data \"historic\" (TIO)'!J24-1","v":8.4762205757629161E-3},{"$f":"'data \"live\" (TIO)'!K24/'data \"historic\" (TIO)'!K24-1","v":0},{"$f":"'data \"live\" (TIO)'!L24/'data \"historic\" (TIO)'!L24-1","v":-8.2947076692124866E-2},{"$f":"'data \"live\" (TIO)'!M24/'data \"historic\" (TIO)'!M24-1","v":-9.3455448133362262E-2},{"$f":"'data \"live\" (TIO)'!N24/'data \"historic\" (TIO)'!N24-1","v":-9.3870192307692335E-2},{"$f":"'data \"live\" (TIO)'!O24/'data \"historic\" (TIO)'!O24-1","v":-7.1793173506704555E-2},{"$f":"'data \"live\" (TIO)'!P24/'data \"historic\" (TIO)'!P24-1","v":-7.834521108305903E-2},{"$f":"'data \"live\" (TIO)'!Q24/'data \"historic\" (TIO)'!Q24-1","v":-7.0480111052606431E-2},{"$f":"'data \"live\" (TIO)'!R24/'data \"historic\" (TIO)'!R24-1","v":-5.6330652792434988E-2},{"$f":"'data \"live\" (TIO)'!S24/'data \"historic\" (TIO)'!S24-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T24/'data \"historic\" (TIO)'!T24-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U24/'data \"historic\" (TIO)'!U24-1","v":{"$error":"#DIV/0!"}}]
["Auckland","Auckland passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C25-'data \"historic\" (TIO)'!C25","v":0},{"$f":"'data \"live\" (TIO)'!D25-'data \"historic\" (TIO)'!D25","v":0},{"$f":"'data \"live\" (TIO)'!E25-'data \"historic\" (TIO)'!E25","v":0},{"$f":"'data \"live\" (TIO)'!F25-'data \"historic\" (TIO)'!F25","v":0},{"$f":"'data \"live\" (TIO)'!G25-'data \"historic\" (TIO)'!G25","v":0},{"$f":"'data \"live\" (TIO)'!H25-'data \"historic\" (TIO)'!H25","v":0},{"$f":"'data \"live\" (TIO)'!I25-'data \"historic\" (TIO)'!I25","v":-12361764},{"$f":"'data \"live\" (TIO)'!J25-'data \"historic\" (TIO)'!J25","v":-24229094},{"$f":"'data \"live\" (TIO)'!K25-'data \"historic\" (TIO)'!K25","v":-27122932},{"$f":"'data \"live\" (TIO)'!L25-'data \"historic\" (TIO)'!L25","v":-16390370},{"$f":"'data \"live\" (TIO)'!M25-'data \"historic\" (TIO)'!M25","v":-10427107},{"$f":"'data \"live\" (TIO)'!N25-'data \"historic\" (TIO)'!N25","v":-3802151},{"$f":"'data \"live\" (TIO)'!O25-'data \"historic\" (TIO)'!O25","v":3151406},{"$f":"'data \"live\" (TIO)'!P25-'data \"historic\" (TIO)'!P25","v":7286335},{"$f":"'data \"live\" (TIO)'!Q25-'data \"historic\" (TIO)'!Q25","v":14799372},{"$f":"'data \"live\" (TIO)'!R25-'data \"historic\" (TIO)'!R25","v":22670144},{"$f":"'data \"live\" (TIO)'!S25-'data \"historic\" (TIO)'!S25","v":603910100},{"$f":"'data \"live\" (TIO)'!T25-'data \"historic\" (TIO)'!T25","v":625851835},{"$f":"'data \"live\" (TIO)'!U25-'data \"historic\" (TIO)'!U25","v":0},null,{"$f":"'data \"live\" (TIO)'!I25/'data \"historic\" (TIO)'!I25-1","v":-2.6492379684324496E-2},{"$f":"'data \"live\" (TIO)'!J25/'data \"historic\" (TIO)'!J25-1","v":-5.0887172799205627E-2},{"$f":"'data \"live\" (TIO)'!K25/'data \"historic\" (TIO)'!K25-1","v":-5.6432513869022594E-2},{"$f":"'data \"live\" (TIO)'!L25/'data \"historic\" (TIO)'!L25-1","v":-3.3002551269166847E-2},{"$f":"'data \"live\" (TIO)'!M25/'data \"historic\" (TIO)'!M25-1","v":-2.0451326949362914E-2},{"$f":"'data \"live\" (TIO)'!N25/'data \"historic\" (TIO)'!N25-1","v":-7.2842444071634649E-3},{"$f":"'data \"live\" (TIO)'!O25/'data \"historic\" (TIO)'!O25-1","v":5.8852660950001745E-3},{"$f":"'data \"live\" (TIO)'!P25/'data \"historic\" (TIO)'!P25-1","v":1.3204282358185493E-2},{"$f":"'data \"live\" (TIO)'!Q25/'data \"historic\" (TIO)'!Q25-1","v":2.6192522993772283E-2},{"$f":"'data \"live\" (TIO)'!R25/'data \"historic\" (TIO)'!R25-1","v":3.9152057617618752E-2},{"$f":"'data \"live\" (TIO)'!S25/'data \"historic\" (TIO)'!S25-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T25/'data \"historic\" (TIO)'!T25-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U25/'data \"historic\" (TIO)'!U25-1","v":{"$error":"#DIV/0!"}}]
["Waikato","Waikato passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C26-'data \"historic\" (TIO)'!C26","v":0},{"$f":"'data \"live\" (TIO)'!D26-'data \"historic\" (TIO)'!D26","v":0},{"$f":"'data \"live\" (TIO)'!E26-'data \"historic\" (TIO)'!E26","v":0},{"$f":"'data \"live\" (TIO)'!F26-'data \"historic\" (TIO)'!F26","v":0},{"$f":"'data \"live\" (TIO)'!G26-'data \"historic\" (TIO)'!G26","v":0},{"$f":"'data \"live\" (TIO)'!H26-'data \"historic\" (TIO)'!H26","v":0},{"$f":"'data \"live\" (TIO)'!I26-'data \"historic\" (TIO)'!I26","v":-9085568},{"$f":"'data \"live\" (TIO)'!J26-'data \"historic\" (TIO)'!J26","v":-10592783},{"$f":"'data \"live\" (TIO)'!K26-'data \"historic\" (TIO)'!K26","v":0},{"$f":"'data \"live\" (TIO)'!L26-'data \"historic\" (TIO)'!L26","v":-10765959},{"$f":"'data \"live\" (TIO)'!M26-'data \"historic\" (TIO)'!M26","v":-10909347},{"$f":"'data \"live\" (TIO)'!N26-'data \"historic\" (TIO)'!N26","v":-11054169},{"$f":"'data \"live\" (TIO)'!O26-'data \"historic\" (TIO)'!O26","v":-11435087},{"$f":"'data \"live\" (TIO)'!P26-'data \"historic\" (TIO)'!P26","v":-11806137},{"$f":"'data \"live\" (TIO)'!Q26-'data \"historic\" (TIO)'!Q26","v":-11977303},{"$f":"'data \"live\" (TIO)'!R26-'data \"historic\" (TIO)'!R26","v":-12132806},{"$f":"'data \"live\" (TIO)'!S26-'data \"historic\" (TIO)'!S26","v":37522623},{"$f":"'data \"live\" (TIO)'!T26-'data \"historic\" (TIO)'!T26","v":37862117},{"$f":"'data \"live\" (TIO)'!U26-'data \"historic\" (TIO)'!U26","v":0},null,{"$f":"'data \"live\" (TIO)'!I26/'data \"historic\" (TIO)'!I26-1","v":-0.20660546297094085},{"$f":"'data \"live\" (TIO)'!J26/'data \"historic\" (TIO)'!J26-1","v":-0.23721527257831565},{"$f":"'data \"live\" (TIO)'!K26/'data \"historic\" (TIO)'!K26-1","v":0},{"$f":"'data \"live\" (TIO)'!L26/'data \"historic\" (TIO)'!L26-1","v":-0.23402019732851209},{"$f":"'data \"live\" (TIO)'!M26/'data \"historic\" (TIO)'!M26-1","v":-0.23478915844484172},{"$f":"'data \"live\" (TIO)'!N26/'data \"historic\" (TIO)'!N26-1","v":-0.23555050576101189},{"$f":"'data \"live\" (TIO)'!O26/'data \"historic\" (TIO)'!O26-1","v":-0.24006640184055528},{"$f":"'data \"live\" (TIO)'!P26/'data \"historic\" (TIO)'!P26-1","v":-0.24428016337737846},{"$f":"'data \"live\" (TIO)'!Q26/'data \"historic\" (TIO)'!Q26-1","v":-0.24528077856461195},{"$f":"'data \"live\" (TIO)'!R26/'data \"historic\" (TIO)'!R26-1","v":-0.24600525023704212},{"$f":"'data \"live\" (TIO)'!S26/'data \"historic\" (TIO)'!S26-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T26/'data \"historic\" (TIO)'!T26-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U26/'data \"historic\" (TIO)'!U26-1","v":{"$error":"#DIV/0!"}}]
["Bay of Plenty","Bay of Plenty passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C27-'data \"historic\" (TIO)'!C27","v":0},{"$f":"'data \"live\" (TIO)'!D27-'data \"historic\" (TIO)'!D27","v":0},{"$f":"'data \"live\" (TIO)'!E27-'data \"historic\" (TIO)'!E27","v":0},{"$f":"'data \"live\" (TIO)'!F27-'data \"historic\" (TIO)'!F27","v":0},{"$f":"'data \"live\" (TIO)'!G27-'data \"historic\" (TIO)'!G27","v":0},{"$f":"'data \"live\" (TIO)'!H27-'data \"historic\" (TIO)'!H27","v":0},{"$f":"'data \"live\" (TIO)'!I27-'data \"historic\" (TIO)'!I27","v":-7605990},{"$f":"'data \"live\" (TIO)'!J27-'data \"historic\" (TIO)'!J27","v":-8403881},{"$f":"'data \"live\" (TIO)'!K27-'data \"historic\" (TIO)'!K27","v":-9671202},{"$f":"'data \"live\" (TIO)'!L27-'data \"historic\" (TIO)'!L27","v":-10952523},{"$f":"'data \"live\" (TIO)'!M27-'data \"historic\" (TIO)'!M27","v":-11682023},{"$f":"'data \"live\" (TIO)'!N27-'data \"historic\" (TIO)'!N27","v":-12426123},{"$f":"'data \"live\" (TIO)'!O27-'data \"historic\" (TIO)'!O27","v":-13185123},{"$f":"'data \"live\" (TIO)'!P27-'data \"historic\" (TIO)'!P27","v":-13959323},{"$f":"'data \"live\" (TIO)'!Q27-'data \"historic\" (TIO)'!Q27","v":-14748923},{"$f":"'data \"live\" (TIO)'!R27-'data \"historic\" (TIO)'!R27","v":-15554423},{"$f":"'data \"live\" (TIO)'!S27-'data \"historic\" (TIO)'!S27","v":25523677},{"$f":"'data \"live\" (TIO)'!T27-'data \"historic\" (TIO)'!T27","v":25523677},{"$f":"'data \"live\" (TIO)'!U27-'data \"historic\" (TIO)'!U27","v":0},null,{"$f":"'data \"live\" (TIO)'!I27/'data \"historic\" (TIO)'!I27-1","v":-0.22128254437439454},{"$f":"'data \"live\" (TIO)'!J27/'data \"historic\" (TIO)'!J27-1","v":-0.23970133885532718},{"$f":"'data \"live\" (TIO)'!K27/'data \"historic\" (TIO)'!K27-1","v":-0.27043992058387634},{"$f":"'data \"live\" (TIO)'!L27/'data \"historic\" (TIO)'!L27-1","v":-0.30026491246346931},{"$f":"'data \"live\" (TIO)'!M27/'data \"historic\" (TIO)'!M27-1","v":-0.31398476577513657},{"$f":"'data \"live\" (TIO)'!N27/'data \"historic\" (TIO)'!N27-1","v":-0.32743579676309231},{"$f":"'data \"live\" (TIO)'!O27/'data \"historic\" (TIO)'!O27-1","v":-0.34062339829702803},{"$f":"'data \"live\" (TIO)'!P27/'data \"historic\" (TIO)'!P27-1","v":-0.35355274421903093},{"$f":"'data \"live\" (TIO)'!Q27/'data \"historic\" (TIO)'!Q27-1","v":-0.36622723638404275},{"$f":"'data \"live\" (TIO)'!R27/'data \"historic\" (TIO)'!R27-1","v":-0.37865487936394326},{"$f":"'data \"live\" (TIO)'!S27/'data \"historic\" (TIO)'!S27-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T27/'data \"historic\" (TIO)'!T27-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U27/'data \"historic\" (TIO)'!U27-1","v":{"$error":"#DIV/0!"}}]
["Gisborne","Gisborne passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C28-'data \"historic\" (TIO)'!C28","v":0},{"$f":"'data \"live\" (TIO)'!D28-'data \"historic\" (TIO)'!D28","v":0},{"$f":"'data \"live\" (TIO)'!E28-'data \"historic\" (TIO)'!E28","v":0},{"$f":"'data \"live\" (TIO)'!F28-'data \"historic\" (TIO)'!F28","v":0},{"$f":"'data \"live\" (TIO)'!G28-'data \"historic\" (TIO)'!G28","v":0},{"$f":"'data \"live\" (TIO)'!H28-'data \"historic\" (TIO)'!H28","v":0},{"$f":"'data \"live\" (TIO)'!I28-'data \"historic\" (TIO)'!I28","v":228440},{"$f":"'data \"live\" (TIO)'!J28-'data \"historic\" (TIO)'!J28","v":32578},{"$f":"'data \"live\" (TIO)'!K28-'data \"historic\" (TIO)'!K28","v":0},{"$f":"'data \"live\" (TIO)'!L28-'data \"historic\" (TIO)'!L28","v":98000},{"$f":"'data \"live\" (TIO)'!M28-'data \"historic\" (TIO)'!M28","v":98000},{"$f":"'data \"live\" (TIO)'!N28-'data \"historic\" (TIO)'!N28","v":98000},{"$f":"'data \"live\" (TIO)'!O28-'data \"historic\" (TIO)'!O28","v":84500},{"$f":"'data \"live\" (TIO)'!P28-'data \"historic\" (TIO)'!P28","v":84550},{"$f":"'data \"live\" (TIO)'!Q28-'data \"historic\" (TIO)'!Q28","v":84550},{"$f":"'data \"live\" (TIO)'!R28-'data \"historic\" (TIO)'!R28","v":84550},{"$f":"'data \"live\" (TIO)'!S28-'data \"historic\" (TIO)'!S28","v":968050},{"$f":"'data \"live\" (TIO)'!T28-'data \"historic\" (TIO)'!T28","v":968050},{"$f":"'data \"live\" (TIO)'!U28-'data \"historic\" (TIO)'!U28","v":0},null,{"$f":"'data \"live\" (TIO)'!I28/'data \"historic\" (TIO)'!I28-1","v":0.27292712066905622},{"$f":"'data \"live\" (TIO)'!J28/'data \"historic\" (TIO)'!J28-1","v":3.892234169653519E-2},{"$f":"'data \"live\" (TIO)'!K28/'data \"historic\" (TIO)'!K28-1","v":0},{"$f":"'data \"live\" (TIO)'!L28/'data \"historic\" (TIO)'!L28-1","v":0.11264367816091947},{"$f":"'data \"live\" (TIO)'!M28/'data \"historic\" (TIO)'!M28-1","v":0.11264367816091947},{"$f":"'data \"live\" (TIO)'!N28/'data \"historic\" (TIO)'!N28-1","v":0.11264367816091947},{"$f":"'data \"live\" (TIO)'!O28/'data \"historic\" (TIO)'!O28-1","v":9.5642331635540367E-2},{"$f":"'data \"live\" (TIO)'!P28/'data \"historic\" (TIO)'!P28-1","v":9.56989247311828E-2},{"$f":"'data \"live\" (TIO)'!Q28/'data \"historic\" (TIO)'!Q28-1","v":9.56989247311828E-2},{"$f":"'data \"live\" (TIO)'!R28/'data \"historic\" (TIO)'!R28-1","v":9.56989247311828E-2},{"$f":"'data \"live\" (TIO)'!S28/'data \"historic\" (TIO)'!S28-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T28/'data \"historic\" (TIO)'!T28-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U28/'data \"historic\" (TIO)'!U28-1","v":{"$error":"#DIV/0!"}}]
["Hawkes Bay","Hawkes Bay passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C29-'data \"historic\" (TIO)'!C29","v":0},{"$f":"'data \"live\" (TIO)'!D29-'data \"historic\" (TIO)'!D29","v":0},{"$f":"'data \"live\" (TIO)'!E29-'data \"historic\" (TIO)'!E29","v":0},{"$f":"'data \"live\" (TIO)'!F29-'data \"historic\" (TIO)'!F29","v":0},{"$f":"'data \"live\" (TIO)'!G29-'data \"historic\" (TIO)'!G29","v":0},{"$f":"'data \"live\" (TIO)'!H29-'data \"historic\" (TIO)'!H29","v":0},{"$f":"'data \"live\" (TIO)'!I29-'data \"historic\" (TIO)'!I29","v":-1310318},{"$f":"'data \"live\" (TIO)'!J29-'data \"historic\" (TIO)'!J29","v":-1305104},{"$f":"'data \"live\" (TIO)'!K29-'data \"historic\" (TIO)'!K29","v":0},{"$f":"'data \"live\" (TIO)'!L29-'data \"historic\" (TIO)'!L29","v":-1273041},{"$f":"'data \"live\" (TIO)'!M29-'data \"historic\" (TIO)'!M29","v":-1267634},{"$f":"'data \"live\" (TIO)'!N29-'data \"historic\" (TIO)'!N29","v":-1261377},{"$f":"'data \"live\" (TIO)'!O29-'data \"historic\" (TIO)'!O29","v":-1254237},{"$f":"'data \"live\" (TIO)'!P29-'data \"historic\" (TIO)'!P29","v":-1246177},{"$f":"'data \"live\" (TIO)'!Q29-'data \"historic\" (TIO)'!Q29","v":-1237160},{"$f":"'data \"live\" (TIO)'!R29-'data \"historic\" (TIO)'!R29","v":-1227148},{"$f":"'data \"live\" (TIO)'!S29-'data \"historic\" (TIO)'!S29","v":9110758},{"$f":"'data \"live\" (TIO)'!T29-'data \"historic\" (TIO)'!T29","v":9329417},{"$f":"'data \"live\" (TIO)'!U29-'data \"historic\" (TIO)'!U29","v":0},null,{"$f":"'data \"live\" (TIO)'!I29/'data \"historic\" (TIO)'!I29-1","v":-0.15467142482615193},{"$f":"'data \"live\" (TIO)'!J29/'data \"historic\" (TIO)'!J29-1","v":-0.1510352613193644},{"$f":"'data \"live\" (TIO)'!K29/'data \"historic\" (TIO)'!K29-1","v":0},{"$f":"'data \"live\" (TIO)'!L29/'data \"historic\" (TIO)'!L29-1","v":-0.14160391468266287},{"$f":"'data \"live\" (TIO)'!M29/'data \"historic\" (TIO)'!M29-1","v":-0.13823772565127623},{"$f":"'data \"live\" (TIO)'!N29/'data \"historic\" (TIO)'!N29-1","v":-0.13485822628797617},{"$f":"'data \"live\" (TIO)'!O29/'data \"historic\" (TIO)'!O29-1","v":-0.13146555451472119},{"$f":"'data \"live\" (TIO)'!P29/'data \"historic\" (TIO)'!P29-1","v":-0.12805953038628615},{"$f":"'data \"live\" (TIO)'!Q29/'data \"historic\" (TIO)'!Q29-1","v":-0.12464013179316724},{"$f":"'data \"live\" (TIO)'!R29/'data \"historic\" (TIO)'!R29-1","v":-0.12120730834393401},{"$f":"'data \"live\" (TIO)'!S29/'data \"historic\" (TIO)'!S29-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T29/'data \"historic\" (TIO)'!T29-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U29/'data \"historic\" (TIO)'!U29-1","v":{"$error":"#DIV/0!"}}]
["Taranaki","Taranaki passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C30-'data \"historic\" (TIO)'!C30","v":0},{"$f":"'data \"live\" (TIO)'!D30-'data \"historic\" (TIO)'!D30","v":0},{"$f":"'data \"live\" (TIO)'!E30-'data \"historic\" (TIO)'!E30","v":0},{"$f":"'data \"live\" (TIO)'!F30-'data \"historic\" (TIO)'!F30","v":0},{"$f":"'data \"live\" (TIO)'!G30-'data \"historic\" (TIO)'!G30","v":0},{"$f":"'data \"live\" (TIO)'!H30-'data \"historic\" (TIO)'!H30","v":0},{"$f":"'data \"live\" (TIO)'!I30-'data \"historic\" (TIO)'!I30","v":964688},{"$f":"'data \"live\" (TIO)'!J30-'data \"historic\" (TIO)'!J30","v":605909},{"$f":"'data \"live\" (TIO)'!K30-'data \"historic\" (TIO)'!K30","v":0},{"$f":"'data \"live\" (TIO)'!L30-'data \"historic\" (TIO)'!L30","v":-137077},{"$f":"'data \"live\" (TIO)'!M30-'data \"historic\" (TIO)'!M30","v":-521337},{"$f":"'data \"live\" (TIO)'!N30-'data \"historic\" (TIO)'!N30","v":-930545},{"$f":"'data \"live\" (TIO)'!O30-'data \"historic\" (TIO)'!O30","v":-1366204},{"$f":"'data \"live\" (TIO)'!P30-'data \"historic\" (TIO)'!P30","v":-1829926},{"$f":"'data \"live\" (TIO)'!Q30-'data \"historic\" (TIO)'!Q30","v":-2323381},{"$f":"'data \"live\" (TIO)'!R30-'data \"historic\" (TIO)'!R30","v":-2848376},{"$f":"'data \"live\" (TIO)'!S30-'data \"historic\" (TIO)'!S30","v":7093377},{"$f":"'data \"live\" (TIO)'!T30-'data \"historic\" (TIO)'!T30","v":7093377},{"$f":"'data \"live\" (TIO)'!U30-'data \"historic\" (TIO)'!U30","v":0},null,{"$f":"'data \"live\" (TIO)'!I30/'data \"historic\" (TIO)'!I30-1","v":0.16344563336182549},{"$f":"'data \"live\" (TIO)'!J30/'data \"historic\" (TIO)'!J30-1","v":9.6887679441024499E-2},{"$f":"'data \"live\" (TIO)'!K30/'data \"historic\" (TIO)'!K30-1","v":0},{"$f":"'data \"live\" (TIO)'!L30/'data \"historic\" (TIO)'!L30-1","v":-1.9522939386127702E-2},{"$f":"'data \"live\" (TIO)'!M30/'data \"historic\" (TIO)'!M30-1","v":-7.0072092654726581E-2},{"$f":"'data \"live\" (TIO)'!N30/'data \"historic\" (TIO)'!N30-1","v":-0.1180323980410487},{"$f":"'data \"live\" (TIO)'!O30/'data \"historic\" (TIO)'!O30-1","v":-0.16353424453552801},{"$f":"'data \"live\" (TIO)'!P30/'data \"historic\" (TIO)'!P30-1","v":-0.20670375285274012},{"$f":"'data \"live\" (TIO)'!Q30/'data \"historic\" (TIO)'!Q30-1","v":-0.24765652272859306},{"$f":"'data \"live\" (TIO)'!R30/'data \"historic\" (TIO)'!R30-1","v":-0.28650641390909626},{"$f":"'data \"live\" (TIO)'!S30/'data \"historic\" (TIO)'!S30-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T30/'data \"historic\" (TIO)'!T30-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U30/'data \"historic\" (TIO)'!U30-1","v":{"$error":"#DIV/0!"}}]
["Manawatu-Wanganui","Manawatu-Wanganui passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C31-'data \"historic\" (TIO)'!C31","v":0},{"$f":"'data \"live\" (TIO)'!D31-'data \"historic\" (TIO)'!D31","v":0},{"$f":"'data \"live\" (TIO)'!E31-'data \"historic\" (TIO)'!E31","v":0},{"$f":"'data \"live\" (TIO)'!F31-'data \"historic\" (TIO)'!F31","v":0},{"$f":"'data \"live\" (TIO)'!G31-'data \"historic\" (TIO)'!G31","v":0},{"$f":"'data \"live\" (TIO)'!H31-'data \"historic\" (TIO)'!H31","v":0},{"$f":"'data \"live\" (TIO)'!I31-'data \"historic\" (TIO)'!I31","v":-919185},{"$f":"'data \"live\" (TIO)'!J31-'data \"historic\" (TIO)'!J31","v":-4740669},{"$f":"'data \"live\" (TIO)'!K31-'data \"historic\" (TIO)'!K31","v":0},{"$f":"'data \"live\" (TIO)'!L31-'data \"historic\" (TIO)'!L31","v":-5190904},{"$f":"'data \"live\" (TIO)'!M31-'data \"historic\" (TIO)'!M31","v":-5036011},{"$f":"'data \"live\" (TIO)'!N31-'data \"historic\" (TIO)'!N31","v":-5136732},{"$f":"'data \"live\" (TIO)'!O31-'data \"historic\" (TIO)'!O31","v":-5239468},{"$f":"'data \"live\" (TIO)'!P31-'data \"historic\" (TIO)'!P31","v":-5344257},{"$f":"'data \"live\" (TIO)'!Q31-'data \"historic\" (TIO)'!Q31","v":-5451143},{"$f":"'data \"live\" (TIO)'!R31-'data \"historic\" (TIO)'!R31","v":-5560166},{"$f":"'data \"live\" (TIO)'!S31-'data \"historic\" (TIO)'!S31","v":15150239},{"$f":"'data \"live\" (TIO)'!T31-'data \"historic\" (TIO)'!T31","v":15453243},{"$f":"'data \"live\" (TIO)'!U31-'data \"historic\" (TIO)'!U31","v":0},null,{"$f":"'data \"live\" (TIO)'!I31/'data \"historic\" (TIO)'!I31-1","v":-5.3813392692956374E-2},{"$f":"'data \"live\" (TIO)'!J31/'data \"historic\" (TIO)'!J31-1","v":-0.27209896622149943},{"$f":"'data \"live\" (TIO)'!K31/'data \"historic\" (TIO)'!K31-1","v":0},{"$f":"'data \"live\" (TIO)'!L31/'data \"historic\" (TIO)'!L31-1","v":-0.28637157252512124},{"$f":"'data \"live\" (TIO)'!M31/'data \"historic\" (TIO)'!M31-1","v":-0.27237886887620111},{"$f":"'data \"live\" (TIO)'!N31/'data \"historic\" (TIO)'!N31-1","v":-0.27237890821423005},{"$f":"'data \"live\" (TIO)'!O31/'data \"historic\" (TIO)'!O31-1","v":-0.27237897126884669},{"$f":"'data \"live\" (TIO)'!P31/'data \"historic\" (TIO)'!P31-1","v":-0.27237896652544991},{"$f":"'data \"live\" (TIO)'!Q31/'data \"historic\" (TIO)'!Q31-1","v":-0.27237900051471331},{"$f":"'data \"live\" (TIO)'!R31/'data \"historic\" (TIO)'!R31-1","v":-0.27237901564574774},{"$f":"'data \"live\" (TIO)'!S31/'data \"historic\" (TIO)'!S31-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T31/'data \"historic\" (TIO)'!T31-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U31/'data \"historic\" (TIO)'!U31-1","v":{"$error":"#DIV/0!"}}]
["Wellington","Wellington passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C32-'data \"historic\" (TIO)'!C32","v":0},{"$f":"'data \"live\" (TIO)'!D32-'data \"historic\" (TIO)'!D32","v":0},{"$f":"'data \"live\" (TIO)'!E32-'data \"historic\" (TIO)'!E32","v":0},{"$f":"'data \"live\" (TIO)'!F32-'data \"historic\" (TIO)'!F32","v":0},{"$f":"'data \"live\" (TIO)'!G32-'data \"historic\" (TIO)'!G32","v":0},{"$f":"'data \"live\" (TIO)'!H32-'data \"historic\" (TIO)'!H32","v":0},{"$f":"'data \"live\" (TIO)'!I32-'data \"historic\" (TIO)'!I32","v":-2941984},{"$f":"'data \"live\" (TIO)'!J32-'data \"historic\" (TIO)'!J32","v":-4776115},{"$f":"'data \"live\" (TIO)'!K32-'data \"historic\" (TIO)'!K32","v":0},{"$f":"'data \"live\" (TIO)'!L32-'data \"historic\" (TIO)'!L32","v":-6135900},{"$f":"'data \"live\" (TIO)'!M32-'data \"historic\" (TIO)'!M32","v":-7170700},{"$f":"'data \"live\" (TIO)'!N32-'data \"historic\" (TIO)'!N32","v":-5822400},{"$f":"'data \"live\" (TIO)'!O32-'data \"historic\" (TIO)'!O32","v":-5237200},{"$f":"'data \"live\" (TIO)'!P32-'data \"historic\" (TIO)'!P32","v":-6305700},{"$f":"'data \"live\" (TIO)'!Q32-'data \"historic\" (TIO)'!Q32","v":-7398700},{"$f":"'data \"live\" (TIO)'!R32-'data \"historic\" (TIO)'!R32","v":-8518000},{"$f":"'data \"live\" (TIO)'!S32-'data \"historic\" (TIO)'!S32","v":190114600},{"$f":"'data \"live\" (TIO)'!T32-'data \"historic\" (TIO)'!T32","v":191939700},{"$f":"'data \"live\" (TIO)'!U32-'data \"historic\" (TIO)'!U32","v":0},null,{"$f":"'data \"live\" (TIO)'!I32/'data \"historic\" (TIO)'!I32-1","v":-1.709048829568216E-2},{"$f":"'data \"live\" (TIO)'!J32/'data \"historic\" (TIO)'!J32-1","v":-2.7335244159779171E-2},{"$f":"'data \"live\" (TIO)'!K32/'data \"historic\" (TIO)'!K32-1","v":0},{"$f":"'data \"live\" (TIO)'!L32/'data \"historic\" (TIO)'!L32-1","v":-3.408744327231461E-2},{"$f":"'data \"live\" (TIO)'!M32/'data \"historic\" (TIO)'!M32-1","v":-3.9247463668168558E-2},{"$f":"'data \"live\" (TIO)'!N32/'data \"historic\" (TIO)'!N32-1","v":-3.1396842412915071E-2},{"$f":"'data \"live\" (TIO)'!O32/'data \"historic\" (TIO)'!O32-1","v":-2.7823836206369856E-2},{"$f":"'data \"live\" (TIO)'!P32/'data \"historic\" (TIO)'!P32-1","v":-3.3005409564486832E-2},{"$f":"'data \"live\" (TIO)'!Q32/'data \"historic\" (TIO)'!Q32-1","v":-3.8154090192521251E-2},{"$f":"'data \"live\" (TIO)'!R32/'data \"historic\" (TIO)'!R32-1","v":-4.3277022735932924E-2},{"$f":"'data \"live\" (TIO)'!S32/'data \"historic\" (TIO)'!S32-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T32/'data \"historic\" (TIO)'!T32-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U32/'data \"historic\" (TIO)'!U32-1","v":{"$error":"#DIV/0!"}}]
["Marlborough","Marlborough passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C33-'data \"historic\" (TIO)'!C33","v":0},{"$f":"'data \"live\" (TIO)'!D33-'data \"historic\" (TIO)'!D33","v":0},{"$f":"'data \"live\" (TIO)'!E33-'data \"historic\" (TIO)'!E33","v":0},{"$f":"'data \"live\" (TIO)'!F33-'data \"historic\" (TIO)'!F33","v":0},{"$f":"'data \"live\" (TIO)'!G33-'data \"historic\" (TIO)'!G33","v":0},{"$f":"'data \"live\" (TIO)'!H33-'data \"historic\" (TIO)'!H33","v":0},{"$f":"'data \"live\" (TIO)'!I33-'data \"historic\" (TIO)'!I33","v":-10054},{"$f":"'data \"live\" (TIO)'!J33-'data \"historic\" (TIO)'!J33","v":-107548},{"$f":"'data \"live\" (TIO)'!K33-'data \"historic\" (TIO)'!K33","v":0},{"$f":"'data \"live\" (TIO)'!L33-'data \"historic\" (TIO)'!L33","v":-132252},{"$f":"'data \"live\" (TIO)'!M33-'data \"historic\" (TIO)'!M33","v":-136208},{"$f":"'data \"live\" (TIO)'!N33-'data \"historic\" (TIO)'!N33","v":-140282},{"$f":"'data \"live\" (TIO)'!O33-'data \"historic\" (TIO)'!O33","v":-147483},{"$f":"'data \"live\" (TIO)'!P33-'data \"historic\" (TIO)'!P33","v":-160897},{"$f":"'data \"live\" (TIO)'!Q33-'data \"historic\" (TIO)'!Q33","v":-165716},{"$f":"'data \"live\" (TIO)'!R33-'data \"historic\" (TIO)'!R33","v":-170677},{"$f":"'data \"live\" (TIO)'!S33-'data \"historic\" (TIO)'!S33","v":184409},{"$f":"'data \"live\" (TIO)'!T33-'data \"historic\" (TIO)'!T33","v":189946},{"$f":"'data \"live\" (TIO)'!U33-'data \"historic\" (TIO)'!U33","v":0},null,{"$f":"'data \"live\" (TIO)'!I33/'data \"historic\" (TIO)'!I33-1","v":-5.3195767195767241E-2},{"$f":"'data \"live\" (TIO)'!J33/'data \"historic\" (TIO)'!J33-1","v":-0.40439180297048316},{"$f":"'data \"live\" (TIO)'!K33/'data \"historic\" (TIO)'!K33-1","v":0},{"$f":"'data \"live\" (TIO)'!L33/'data \"historic\" (TIO)'!L33-1","v":-0.46873936713167741},{"$f":"'data \"live\" (TIO)'!M33/'data \"historic\" (TIO)'!M33-1","v":-0.46869687897869994},{"$f":"'data \"live\" (TIO)'!N33/'data \"historic\" (TIO)'!N33-1","v":-0.4686564571306393},{"$f":"'data \"live\" (TIO)'!O33/'data \"historic\" (TIO)'!O33-1","v":-0.473758769562871},{"$f":"'data \"live\" (TIO)'!P33/'data \"historic\" (TIO)'!P33-1","v":-0.48809913845407116},{"$f":"'data \"live\" (TIO)'!Q33/'data \"historic\" (TIO)'!Q33-1","v":-0.48807756650408807},{"$f":"'data \"live\" (TIO)'!R33/'data \"historic\" (TIO)'!R33-1","v":-0.488052958165337},{"$f":"'data \"live\" (TIO)'!S33/'data \"historic\" (TIO)'!S33-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T33/'data \"historic\" (TIO)'!T33-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U33/'data \"historic\" (TIO)'!U33-1","v":{"$error":"#DIV/0!"}}]
["Nelson","Nelson passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C34-'data \"historic\" (TIO)'!C34","v":0},{"$f":"'data \"live\" (TIO)'!D34-'data \"historic\" (TIO)'!D34","v":0},{"$f":"'data \"live\" (TIO)'!E34-'data \"historic\" (TIO)'!E34","v":0},{"$f":"'data \"live\" (TIO)'!F34-'data \"historic\" (TIO)'!F34","v":0},{"$f":"'data \"live\" (TIO)'!G34-'data \"historic\" (TIO)'!G34","v":0},{"$f":"'data \"live\" (TIO)'!H34-'data \"historic\" (TIO)'!H34","v":0},{"$f":"'data \"live\" (TIO)'!I34-'data \"historic\" (TIO)'!I34","v":-78956},{"$f":"'data \"live\" (TIO)'!J34-'data \"historic\" (TIO)'!J34","v":-324652},{"$f":"'data \"live\" (TIO)'!K34-'data \"historic\" (TIO)'!K34","v":0},{"$f":"'data \"live\" (TIO)'!L34-'data \"historic\" (TIO)'!L34","v":-718668},{"$f":"'data \"live\" (TIO)'!M34-'data \"historic\" (TIO)'!M34","v":-979022},{"$f":"'data \"live\" (TIO)'!N34-'data \"historic\" (TIO)'!N34","v":-1096178},{"$f":"'data \"live\" (TIO)'!O34-'data \"historic\" (TIO)'!O34","v":-1213335},{"$f":"'data \"live\" (TIO)'!P34-'data \"historic\" (TIO)'!P34","v":-1330491},{"$f":"'data \"live\" (TIO)'!Q34-'data \"historic\" (TIO)'!Q34","v":-1447648},{"$f":"'data \"live\" (TIO)'!R34-'data \"historic\" (TIO)'!R34","v":-1564805},{"$f":"'data \"live\" (TIO)'!S34-'data \"historic\" (TIO)'!S34","v":2926200},{"$f":"'data \"live\" (TIO)'!T34-'data \"historic\" (TIO)'!T34","v":2926200},{"$f":"'data \"live\" (TIO)'!U34-'data \"historic\" (TIO)'!U34","v":0},null,{"$f":"'data \"live\" (TIO)'!I34/'data \"historic\" (TIO)'!I34-1","v":-2.7570081872905106E-2},{"$f":"'data \"live\" (TIO)'!J34/'data \"historic\" (TIO)'!J34-1","v":-0.10391600731968775},{"$f":"'data \"live\" (TIO)'!K34/'data \"historic\" (TIO)'!K34-1","v":0},{"$f":"'data \"live\" (TIO)'!L34/'data \"historic\" (TIO)'!L34-1","v":-0.19717230202533809},{"$f":"'data \"live\" (TIO)'!M34/'data \"historic\" (TIO)'!M34-1","v":-0.25069560706151917},{"$f":"'data \"live\" (TIO)'!N34/'data \"historic\" (TIO)'!N34-1","v":-0.27251988748944034},{"$f":"'data \"live\" (TIO)'!O34/'data \"historic\" (TIO)'!O34-1","v":-0.29310900862053346},{"$f":"'data \"live\" (TIO)'!P34/'data \"historic\" (TIO)'!P34-1","v":-0.31256461885535036},{"$f":"'data \"live\" (TIO)'!Q34/'data \"historic\" (TIO)'!Q34-1","v":-0.33097812269653637},{"$f":"'data \"live\" (TIO)'!R34/'data \"historic\" (TIO)'!R34-1","v":-0.34843091913725321},{"$f":"'data \"live\" (TIO)'!S34/'data \"historic\" (TIO)'!S34-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T34/'data \"historic\" (TIO)'!T34-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U34/'data \"historic\" (TIO)'!U34-1","v":{"$error":"#DIV/0!"}}]
["Canterbury","Canterbury passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C35-'data \"historic\" (TIO)'!C35","v":0},{"$f":"'data \"live\" (TIO)'!D35-'data \"historic\" (TIO)'!D35","v":0},{"$f":"'data \"live\" (TIO)'!E35-'data \"historic\" (TIO)'!E35","v":0},{"$f":"'data \"live\" (TIO)'!F35-'data \"historic\" (TIO)'!F35","v":0},{"$f":"'data \"live\" (TIO)'!G35-'data \"historic\" (TIO)'!G35","v":0},{"$f":"'data \"live\" (TIO)'!H35-'data \"historic\" (TIO)'!H35","v":0},{"$f":"'data \"live\" (TIO)'!I35-'data \"historic\" (TIO)'!I35","v":-10570710.01693821},{"$f":"'data \"live\" (TIO)'!J35-'data \"historic\" (TIO)'!J35","v":-20285879},{"$f":"'data \"live\" (TIO)'!K35-'data \"historic\" (TIO)'!K35","v":0},{"$f":"'data \"live\" (TIO)'!L35-'data \"historic\" (TIO)'!L35","v":-19195562},{"$f":"'data \"live\" (TIO)'!M35-'data \"historic\" (TIO)'!M35","v":-25248727},{"$f":"'data \"live\" (TIO)'!N35-'data \"historic\" (TIO)'!N35","v":-31655478},{"$f":"'data \"live\" (TIO)'!O35-'data \"historic\" (TIO)'!O35","v":-38434028},{"$f":"'data \"live\" (TIO)'!P35-'data \"historic\" (TIO)'!P35","v":-45603438},{"$f":"'data \"live\" (TIO)'!Q35-'data \"historic\" (TIO)'!Q35","v":-53183823},{"$f":"'data \"live\" (TIO)'!R35-'data \"historic\" (TIO)'!R35","v":-61196191},{"$f":"'data \"live\" (TIO)'!S35-'data \"historic\" (TIO)'!S35","v":136520004},{"$f":"'data \"live\" (TIO)'!T35-'data \"historic\" (TIO)'!T35","v":137885200},{"$f":"'data \"live\" (TIO)'!U35-'data \"historic\" (TIO)'!U35","v":0},null,{"$f":"'data \"live\" (TIO)'!I35/'data \"historic\" (TIO)'!I35-1","v":-8.3009465167839469E-2},{"$f":"'data \"live\" (TIO)'!J35/'data \"historic\" (TIO)'!J35-1","v":-0.1526318374576654},{"$f":"'data \"live\" (TIO)'!K35/'data \"historic\" (TIO)'!K35-1","v":0},{"$f":"'data \"live\" (TIO)'!L35/'data \"historic\" (TIO)'!L35-1","v":-0.13100067733454357},{"$f":"'data \"live\" (TIO)'!M35/'data \"historic\" (TIO)'!M35-1","v":-0.16410541527272671},{"$f":"'data \"live\" (TIO)'!N35/'data \"historic\" (TIO)'!N35-1","v":-0.19594898505127112},{"$f":"'data \"live\" (TIO)'!O35/'data \"historic\" (TIO)'!O35-1","v":-0.22657956523932432},{"$f":"'data \"live\" (TIO)'!P35/'data \"historic\" (TIO)'!P35-1","v":-0.25604314379018134},{"$f":"'data \"live\" (TIO)'!Q35/'data \"historic\" (TIO)'!Q35-1","v":-0.28438442614070092},{"$f":"'data \"live\" (TIO)'!R35/'data \"historic\" (TIO)'!R35-1","v":-0.31164586974923847},{"$f":"'data \"live\" (TIO)'!S35/'data \"historic\" (TIO)'!S35-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T35/'data \"historic\" (TIO)'!T35-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U35/'data \"historic\" (TIO)'!U35-1","v":{"$error":"#DIV/0!"}}]
["West Coast","West Coast passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C36-'data \"historic\" (TIO)'!C36","v":0},{"$f":"'data \"live\" (TIO)'!D36-'data \"historic\" (TIO)'!D36","v":0},{"$f":"'data \"live\" (TIO)'!E36-'data \"historic\" (TIO)'!E36","v":0},{"$f":"'data \"live\" (TIO)'!F36-'data \"historic\" (TIO)'!F36","v":0},{"$f":"'data \"live\" (TIO)'!G36-'data \"historic\" (TIO)'!G36","v":0},{"$f":"'data \"live\" (TIO)'!H36-'data \"historic\" (TIO)'!H36","v":0},{"$f":"'data \"live\" (TIO)'!I36-'data \"historic\" (TIO)'!I36","v":64016},{"$f":"'data \"live\" (TIO)'!J36-'data \"historic\" (TIO)'!J36","v":59316},{"$f":"'data \"live\" (TIO)'!K36-'data \"historic\" (TIO)'!K36","v":0},{"$f":"'data \"live\" (TIO)'!L36-'data \"historic\" (TIO)'!L36","v":-70000},{"$f":"'data \"live\" (TIO)'!M36-'data \"historic\" (TIO)'!M36","v":-70000},{"$f":"'data \"live\" (TIO)'!N36-'data \"historic\" (TIO)'!N36","v":-70000},{"$f":"'data \"live\" (TIO)'!O36-'data \"historic\" (TIO)'!O36","v":-70000},{"$f":"'data \"live\" (TIO)'!P36-'data \"historic\" (TIO)'!P36","v":-70000},{"$f":"'data \"live\" (TIO)'!Q36-'data \"historic\" (TIO)'!Q36","v":-70000},{"$f":"'data \"live\" (TIO)'!R36-'data \"historic\" (TIO)'!R36","v":-70000},{"$f":"'data \"live\" (TIO)'!S36-'data \"historic\" (TIO)'!S36","v":0},{"$f":"'data \"live\" (TIO)'!T36-'data \"historic\" (TIO)'!T36","v":0},{"$f":"'data \"live\" (TIO)'!U36-'data \"historic\" (TIO)'!U36","v":0},null,{"$f":"'data \"live\" (TIO)'!I36/'data \"historic\" (TIO)'!I36-1","v":0.91451428571428561},{"$f":"'data \"live\" (TIO)'!J36/'data \"historic\" (TIO)'!J36-1","v":0.84737142857142866},{"$f":"'data \"live\" (TIO)'!K36/'data \"historic\" (TIO)'!K36-1","v":0},{"$f":"'data \"live\" (TIO)'!L36/'data \"historic\" (TIO)'!L36-1","v":-1},{"$f":"'data \"live\" (TIO)'!M36/'data \"historic\" (TIO)'!M36-1","v":-1},{"$f":"'data \"live\" (TIO)'!N36/'data \"historic\" (TIO)'!N36-1","v":-1},{"$f":"'data \"live\" (TIO)'!O36/'data \"historic\" (TIO)'!O36-1","v":-1},{"$f":"'data \"live\" (TIO)'!P36/'data \"historic\" (TIO)'!P36-1","v":-1},{"$f":"'data \"live\" (TIO)'!Q36/'data \"historic\" (TIO)'!Q36-1","v":-1},{"$f":"'data \"live\" (TIO)'!R36/'data \"historic\" (TIO)'!R36-1","v":-1},{"$f":"'data \"live\" (TIO)'!S36/'data \"historic\" (TIO)'!S36-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T36/'data \"historic\" (TIO)'!T36-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U36/'data \"historic\" (TIO)'!U36-1","v":{"$error":"#DIV/0!"}}]
["Otago","Otago (DUNEDIN ONLY) passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C37-'data \"historic\" (TIO)'!C37","v":0},{"$f":"'data \"live\" (TIO)'!D37-'data \"historic\" (TIO)'!D37","v":4616103},{"$f":"'data \"live\" (TIO)'!E37-'data \"historic\" (TIO)'!E37","v":4896546.4000000004},{"$f":"'data \"live\" (TIO)'!F37-'data \"historic\" (TIO)'!F37","v":5351870.7999999989},{"$f":"'data \"live\" (TIO)'!G37-'data \"historic\" (TIO)'!G37","v":4761567},{"$f":"'data \"live\" (TIO)'!H37-'data \"historic\" (TIO)'!H37","v":3433782},{"$f":"'data \"live\" (TIO)'!I37-'data \"historic\" (TIO)'!I37","v":-1648643},{"$f":"'data \"live\" (TIO)'!J37-'data \"historic\" (TIO)'!J37","v":-2045646},{"$f":"'data \"live\" (TIO)'!K37-'data \"historic\" (TIO)'!K37","v":0},{"$f":"'data \"live\" (TIO)'!L37-'data \"historic\" (TIO)'!L37","v":11073953},{"$f":"'data \"live\" (TIO)'!M37-'data \"historic\" (TIO)'!M37","v":12458489},{"$f":"'data \"live\" (TIO)'!N37-'data \"historic\" (TIO)'!N37","v":14293145},{"$f":"'data \"live\" (TIO)'!O37-'data \"historic\" (TIO)'!O37","v":15477030},{"$f":"'data \"live\" (TIO)'!P37-'data \"historic\" (TIO)'!P37","v":16565140},{"$f":"'data \"live\" (TIO)'!Q37-'data \"historic\" (TIO)'!Q37","v":18255948},{"$f":"'data \"live\" (TIO)'!R37-'data \"historic\" (TIO)'!R37","v":19624775},{"$f":"'data \"live\" (TIO)'!S37-'data \"historic\" (TIO)'!S37","v":38956780},{"$f":"'data \"live\" (TIO)'!T37-'data \"historic\" (TIO)'!T37","v":40843960},{"$f":"'data \"live\" (TIO)'!U37-'data \"historic\" (TIO)'!U37","v":0},null,{"$f":"'data \"live\" (TIO)'!I37/'data \"historic\" (TIO)'!I37-1","v":-0.10156597639622933},{"$f":"'data \"live\" (TIO)'!J37/'data \"historic\" (TIO)'!J37-1","v":-0.12502622735302826},{"$f":"'data \"live\" (TIO)'!K37/'data \"historic\" (TIO)'!K37-1","v":0},{"$f":"'data \"live\" (TIO)'!L37/'data \"historic\" (TIO)'!L37-1","v":0.66519952526393356},{"$f":"'data \"live\" (TIO)'!M37/'data \"historic\" (TIO)'!M37-1","v":0.74131810324981262},{"$f":"'data \"live\" (TIO)'!N37/'data \"historic\" (TIO)'!N37-1","v":0.84243555887190347},{"$f":"'data \"live\" (TIO)'!O37/'data \"historic\" (TIO)'!O37-1","v":0.9035371862305801},{"$f":"'data \"live\" (TIO)'!P37/'data \"historic\" (TIO)'!P37-1","v":0.95781708594781745},{"$f":"'data \"live\" (TIO)'!Q37/'data \"historic\" (TIO)'!Q37-1","v":1.0454432979111288},{"$f":"'data \"live\" (TIO)'!R37/'data \"historic\" (TIO)'!R37-1","v":1.1164818216185788},{"$f":"'data \"live\" (TIO)'!S37/'data \"historic\" (TIO)'!S37-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T37/'data \"historic\" (TIO)'!T37-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U37/'data \"historic\" (TIO)'!U37-1","v":{"$error":"#DIV/0!"}}]
["Southland","Southland passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C38-'data \"historic\" (TIO)'!C38","v":0},{"$f":"'data \"live\" (TIO)'!D38-'data \"historic\" (TIO)'!D38","v":0},{"$f":"'data \"live\" (TIO)'!E38-'data \"historic\" (TIO)'!E38","v":0},{"$f":"'data \"live\" (TIO)'!F38-'data \"historic\" (TIO)'!F38","v":0},{"$f":"'data \"live\" (TIO)'!G38-'data \"historic\" (TIO)'!G38","v":0},{"$f":"'data \"live\" (TIO)'!H38-'data \"historic\" (TIO)'!H38","v":0},{"$f":"'data \"live\" (TIO)'!I38-'data \"historic\" (TIO)'!I38","v":82948},{"$f":"'data \"live\" (TIO)'!J38-'data \"historic\" (TIO)'!J38","v":-1363033},{"$f":"'data \"live\" (TIO)'!K38-'data \"historic\" (TIO)'!K38","v":0},{"$f":"'data \"live\" (TIO)'!L38-'data \"historic\" (TIO)'!L38","v":-542254},{"$f":"'data \"live\" (TIO)'!M38-'data \"historic\" (TIO)'!M38","v":-583111},{"$f":"'data \"live\" (TIO)'!N38-'data \"historic\" (TIO)'!N38","v":-623563},{"$f":"'data \"live\" (TIO)'!O38-'data \"historic\" (TIO)'!O38","v":-663640},{"$f":"'data \"live\" (TIO)'!P38-'data \"historic\" (TIO)'!P38","v":-709369},{"$f":"'data \"live\" (TIO)'!Q38-'data \"historic\" (TIO)'!Q38","v":-751778},{"$f":"'data \"live\" (TIO)'!R38-'data \"historic\" (TIO)'!R38","v":-799897},{"$f":"'data \"live\" (TIO)'!S38-'data \"historic\" (TIO)'!S38","v":1234500},{"$f":"'data \"live\" (TIO)'!T38-'data \"historic\" (TIO)'!T38","v":1234500},{"$f":"'data \"live\" (TIO)'!U38-'data \"historic\" (TIO)'!U38","v":0},null,{"$f":"'data \"live\" (TIO)'!I38/'data \"historic\" (TIO)'!I38-1","v":5.0919582565991384E-2},{"$f":"'data \"live\" (TIO)'!J38/'data \"historic\" (TIO)'!J38-1","v":-0.81632184940633934},{"$f":"'data \"live\" (TIO)'!K38/'data \"historic\" (TIO)'!K38-1","v":0},{"$f":"'data \"live\" (TIO)'!L38/'data \"historic\" (TIO)'!L38-1","v":-0.30910803110609975},{"$f":"'data \"live\" (TIO)'!M38/'data \"historic\" (TIO)'!M38-1","v":-0.32429088081881485},{"$f":"'data \"live\" (TIO)'!N38/'data \"historic\" (TIO)'!N38-1","v":-0.33832972611354029},{"$f":"'data \"live\" (TIO)'!O38/'data \"historic\" (TIO)'!O38-1","v":-0.35129212234138285},{"$f":"'data \"live\" (TIO)'!P38/'data \"historic\" (TIO)'!P38-1","v":-0.36633978337806483},{"$f":"'data \"live\" (TIO)'!Q38/'data \"historic\" (TIO)'!Q38-1","v":-0.37877183241652213},{"$f":"'data \"live\" (TIO)'!R38/'data \"historic\" (TIO)'!R38-1","v":-0.3931862856659738},{"$f":"'data \"live\" (TIO)'!S38/'data \"historic\" (TIO)'!S38-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T38/'data \"historic\" (TIO)'!T38-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U38/'data \"historic\" (TIO)'!U38-1","v":{"$error":"#DIV/0!"}}]
["National","National total passenger kilometres",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C24:C38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C24:C38)-C25-C32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!C32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!C25,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D24:D38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D24:D38)-D25-D32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!D32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!D25,0))))))","v":4616103},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E24:E38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E24:E38)-E25-E32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!E32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!E25,0))))))","v":4896546.4000000004},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F24:F38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F24:F38)-F25-F32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!F32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!F25,0))))))","v":5351870.7999999989},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G24:G38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G24:G38)-G25-G32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!G32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!G25,0))))))","v":4761567},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H24:H38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H24:H38)-H25-H32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!H32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!H25,0))))))","v":3433782},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I24:I38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I24:I38)-I25-I32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!I32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!I25,0))))))","v":-44965177.01693821},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J24:J38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J24:J38)-J25-J32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!J32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!J25,0))))))","v":-77434226},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K24:K38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K24:K38)-K25-K32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!K32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!K25,0))))))","v":-36794134},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L24:L38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L24:L38)-L25-L32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!L32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!L25,0))))))","v":-60746301},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M24:M38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M24:M38)-M25-M32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!M32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!M25,0))))))","v":-61943678},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N24:N38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N24:N38)-N25-N32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!N32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!N25,0))))))","v":-60096453},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O24:O38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O24:O38)-O25-O32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!O32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!O25,0))))))","v":-59886235},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P24:P38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P24:P38)-P25-P32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!P32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!P25,0))))))","v":-64821930},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q24:Q38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q24:Q38)-Q25-Q32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!Q32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!Q25,0))))))","v":-65969081},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R24:R38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R24:R38)-R25-R32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!R32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!R25,0))))))","v":-67544000},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S24:S38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S24:S38)-S25-S32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!S32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!S25,0))))))","v":1073969456},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T24:T38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T24:T38)-T25-T32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!T32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!T25,0))))))","v":1101902902},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U24:U38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U24:U38)-U25-U32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!U32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!U25,0))))))","v":0},null,{"$f":"'data \"live\" (TIO)'!I39/'data \"historic\" (TIO)'!I39-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J39/'data \"historic\" (TIO)'!J39-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K39/'data \"historic\" (TIO)'!K39-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L39/'data \"historic\" (TIO)'!L39-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M39/'data \"historic\" (TIO)'!M39-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N39/'data \"historic\" (TIO)'!N39-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O39/'data \"historic\" (TIO)'!O39-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P39/'data \"historic\" (TIO)'!P39-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q39/'data \"historic\" (TIO)'!Q39-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R39/'data \"historic\" (TIO)'!R39-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S39/'data \"historic\" (TIO)'!S39-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T39/'data \"historic\" (TIO)'!T39-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U39/'data \"historic\" (TIO)'!U39-1","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"VLOOKUP($B$484,$A24:$U39,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$U39,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$U39,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$U39,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$U39,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$U39,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$U39,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$U39,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$U39,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$U39,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$U39,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$U39,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$U39,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$U39,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$U39,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$U39,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$U39,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$U39,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$U39,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$U39,21,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP($B$484,$A24:$U39,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$U39,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$U39,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$U39,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$U39,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$U39,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$U39,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$U39,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$U39,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$U39,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$U39,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$U39,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$U39,21,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B40","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U40","v":{"$error":"#N/A"}},null,{"$f":"'data \"historic\" (TIO)'!W40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AD40","v":0},{"$f":"'data \"historic\" (TIO)'!AE40","v":0},{"$f":"'data \"historic\" (TIO)'!AF40","v":0},{"$f":"'data \"historic\" (TIO)'!AG40","v":0},{"$f":"'data \"historic\" (TIO)'!AH40","v":0},{"$f":"'data \"historic\" (TIO)'!AI40","v":0}]
[null,{"$f":"B40","v":{"$error":"#N/A"}},{"$f":"C40","v":{"$error":"#N/A"}},{"$f":"D40","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!N9,'scenario testing'!N9)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!O9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!P9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!Q9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!R9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!S9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!T9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!U9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!V9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!W9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AN9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AO9,0)","v":0},null,{"$f":"W40","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AR9,'scenario testing'!AR9)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AS9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AT9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AU9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AV9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AW9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AX9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AY9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AZ9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BA9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BB9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BC9,0)","v":0}]
[null,"BUS IN SERVICE VEHICLE KILOMETRES","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S23","v":"2025/26"},{"$f":"T23","v":"2026/27"},{"$f":"U23","v":"2027/28"},null,"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"AG23","v":"2025/26"},{"$f":"AH23","v":"2026/27"},{"$f":"AI23","v":"2027/28"}]
["Northland","Northland in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C44-'data \"historic\" (TIO)'!C44","v":0},{"$f":"'data \"live\" (TIO)'!D44-'data \"historic\" (TIO)'!D44","v":0},{"$f":"'data \"live\" (TIO)'!E44-'data \"historic\" (TIO)'!E44","v":0},{"$f":"'data \"live\" (TIO)'!F44-'data \"historic\" (TIO)'!F44","v":0},{"$f":"'data \"live\" (TIO)'!G44-'data \"historic\" (TIO)'!G44","v":0},{"$f":"'data \"live\" (TIO)'!H44-'data \"historic\" (TIO)'!H44","v":0},{"$f":"'data \"live\" (TIO)'!I44-'data \"historic\" (TIO)'!I44","v":79171},{"$f":"'data \"live\" (TIO)'!J44-'data \"historic\" (TIO)'!J44","v":85355},{"$f":"'data \"live\" (TIO)'!K44-'data \"historic\" (TIO)'!K44","v":0},{"$f":"'data \"live\" (TIO)'!L44-'data \"historic\" (TIO)'!L44","v":124560},{"$f":"'data \"live\" (TIO)'!M44-'data \"historic\" (TIO)'!M44","v":119444},{"$f":"'data \"live\" (TIO)'!N44-'data \"historic\" (TIO)'!N44","v":118600},{"$f":"'data \"live\" (TIO)'!O44-'data \"historic\" (TIO)'!O44","v":120406},{"$f":"'data \"live\" (TIO)'!P44-'data \"historic\" (TIO)'!P44","v":119524},{"$f":"'data \"live\" (TIO)'!Q44-'data \"historic\" (TIO)'!Q44","v":118180},{"$f":"'data \"live\" (TIO)'!R44-'data \"historic\" (TIO)'!R44","v":120948},{"$f":"'data \"live\" (TIO)'!S44-'data \"historic\" (TIO)'!S44","v":503860},{"$f":"'data \"live\" (TIO)'!T44-'data \"historic\" (TIO)'!T44","v":504644},{"$f":"'data \"live\" (TIO)'!U44-'data \"historic\" (TIO)'!U44","v":0},null,{"$f":"'data \"live\" (TIO)'!I44/'data \"historic\" (TIO)'!I44-1","v":0.20571162800365839},{"$f":"'data \"live\" (TIO)'!J44/'data \"historic\" (TIO)'!J44-1","v":0.22195496151445804},{"$f":"'data \"live\" (TIO)'!K44/'data \"historic\" (TIO)'!K44-1","v":0},{"$f":"'data \"live\" (TIO)'!L44/'data \"historic\" (TIO)'!L44-1","v":0.3246320003335974},{"$f":"'data \"live\" (TIO)'!M44/'data \"historic\" (TIO)'!M44-1","v":0.30945324158514342},{"$f":"'data \"live\" (TIO)'!N44/'data \"historic\" (TIO)'!N44-1","v":0.30885416666666665},{"$f":"'data \"live\" (TIO)'!O44/'data \"historic\" (TIO)'!O44-1","v":0.31355729166666668},{"$f":"'data \"live\" (TIO)'!P44/'data \"historic\" (TIO)'!P44-1","v":0.31035521395928534},{"$f":"'data \"live\" (TIO)'!Q44/'data \"historic\" (TIO)'!Q44-1","v":0.30641982991080696},{"$f":"'data \"live\" (TIO)'!R44/'data \"historic\" (TIO)'!R44-1","v":0.31521829781910671},{"$f":"'data \"live\" (TIO)'!S44/'data \"historic\" (TIO)'!S44-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T44/'data \"historic\" (TIO)'!T44-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U44/'data \"historic\" (TIO)'!U44-1","v":{"$error":"#DIV/0!"}}]
["Auckland","Auckland in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C45-'data \"historic\" (TIO)'!C45","v":0},{"$f":"'data \"live\" (TIO)'!D45-'data \"historic\" (TIO)'!D45","v":0},{"$f":"'data \"live\" (TIO)'!E45-'data \"historic\" (TIO)'!E45","v":0},{"$f":"'data \"live\" (TIO)'!F45-'data \"historic\" (TIO)'!F45","v":0},{"$f":"'data \"live\" (TIO)'!G45-'data \"historic\" (TIO)'!G45","v":0},{"$f":"'data \"live\" (TIO)'!H45-'data \"historic\" (TIO)'!H45","v":0},{"$f":"'data \"live\" (TIO)'!I45-'data \"historic\" (TIO)'!I45","v":-910000},{"$f":"'data \"live\" (TIO)'!J45-'data \"historic\" (TIO)'!J45","v":1275316},{"$f":"'data \"live\" (TIO)'!K45-'data \"historic\" (TIO)'!K45","v":2209952},{"$f":"'data \"live\" (TIO)'!L45-'data \"historic\" (TIO)'!L45","v":6455988},{"$f":"'data \"live\" (TIO)'!M45-'data \"historic\" (TIO)'!M45","v":5321902},{"$f":"'data \"live\" (TIO)'!N45-'data \"historic\" (TIO)'!N45","v":4635367},{"$f":"'data \"live\" (TIO)'!O45-'data \"historic\" (TIO)'!O45","v":6436109},{"$f":"'data \"live\" (TIO)'!P45-'data \"historic\" (TIO)'!P45","v":8760791},{"$f":"'data \"live\" (TIO)'!Q45-'data \"historic\" (TIO)'!Q45","v":8753525},{"$f":"'data \"live\" (TIO)'!R45-'data \"historic\" (TIO)'!R45","v":9499058},{"$f":"'data \"live\" (TIO)'!S45-'data \"historic\" (TIO)'!S45","v":71102217},{"$f":"'data \"live\" (TIO)'!T45-'data \"historic\" (TIO)'!T45","v":73208115},{"$f":"'data \"live\" (TIO)'!U45-'data \"historic\" (TIO)'!U45","v":0},null,{"$f":"'data \"live\" (TIO)'!I45/'data \"historic\" (TIO)'!I45-1","v":-1.9320986232311044E-2},{"$f":"'data \"live\" (TIO)'!J45/'data \"historic\" (TIO)'!J45-1","v":2.6416898880992301E-2},{"$f":"'data \"live\" (TIO)'!K45/'data \"historic\" (TIO)'!K45-1","v":4.4660440407987112E-2},{"$f":"'data \"live\" (TIO)'!L45/'data \"historic\" (TIO)'!L45-1","v":0.12728552467522025},{"$f":"'data \"live\" (TIO)'!M45/'data \"historic\" (TIO)'!M45-1","v":0.10236684308826338},{"$f":"'data \"live\" (TIO)'!N45/'data \"historic\" (TIO)'!N45-1","v":8.6986667059999245E-2},{"$f":"'data \"live\" (TIO)'!O45/'data \"historic\" (TIO)'!O45-1","v":0.1178333141982546},{"$f":"'data \"live\" (TIO)'!P45/'data \"historic\" (TIO)'!P45-1","v":0.15903853475270036},{"$f":"'data \"live\" (TIO)'!Q45/'data \"historic\" (TIO)'!Q45-1","v":0.1525386685335226},{"$f":"'data \"live\" (TIO)'!R45/'data \"historic\" (TIO)'!R45-1","v":0.16149297825201492},{"$f":"'data \"live\" (TIO)'!S45/'data \"historic\" (TIO)'!S45-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T45/'data \"historic\" (TIO)'!T45-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U45/'data \"historic\" (TIO)'!U45-1","v":{"$error":"#DIV/0!"}}]
["Waikato","Waikato in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C46-'data \"historic\" (TIO)'!C46","v":0},{"$f":"'data \"live\" (TIO)'!D46-'data \"historic\" (TIO)'!D46","v":0},{"$f":"'data \"live\" (TIO)'!E46-'data \"historic\" (TIO)'!E46","v":0},{"$f":"'data \"live\" (TIO)'!F46-'data \"historic\" (TIO)'!F46","v":0},{"$f":"'data \"live\" (TIO)'!G46-'data \"historic\" (TIO)'!G46","v":0},{"$f":"'data \"live\" (TIO)'!H46-'data \"historic\" (TIO)'!H46","v":0},{"$f":"'data \"live\" (TIO)'!I46-'data \"historic\" (TIO)'!I46","v":-73457},{"$f":"'data \"live\" (TIO)'!J46-'data \"historic\" (TIO)'!J46","v":-287514},{"$f":"'data \"live\" (TIO)'!K46-'data \"historic\" (TIO)'!K46","v":0},{"$f":"'data \"live\" (TIO)'!L46-'data \"historic\" (TIO)'!L46","v":-121497},{"$f":"'data \"live\" (TIO)'!M46-'data \"historic\" (TIO)'!M46","v":-64910},{"$f":"'data \"live\" (TIO)'!N46-'data \"historic\" (TIO)'!N46","v":-7757},{"$f":"'data \"live\" (TIO)'!O46-'data \"historic\" (TIO)'!O46","v":49967},{"$f":"'data \"live\" (TIO)'!P46-'data \"historic\" (TIO)'!P46","v":108269},{"$f":"'data \"live\" (TIO)'!Q46-'data \"historic\" (TIO)'!Q46","v":167154},{"$f":"'data \"live\" (TIO)'!R46-'data \"historic\" (TIO)'!R46","v":226628},{"$f":"'data \"live\" (TIO)'!S46-'data \"historic\" (TIO)'!S46","v":6066905},{"$f":"'data \"live\" (TIO)'!T46-'data \"historic\" (TIO)'!T46","v":6127574},{"$f":"'data \"live\" (TIO)'!U46-'data \"historic\" (TIO)'!U46","v":0},null,{"$f":"'data \"live\" (TIO)'!I46/'data \"historic\" (TIO)'!I46-1","v":-1.2708364005522998E-2},{"$f":"'data \"live\" (TIO)'!J46/'data \"historic\" (TIO)'!J46-1","v":-4.974110797723752E-2},{"$f":"'data \"live\" (TIO)'!K46/'data \"historic\" (TIO)'!K46-1","v":0},{"$f":"'data \"live\" (TIO)'!L46/'data \"historic\" (TIO)'!L46-1","v":-2.101948216751337E-2},{"$f":"'data \"live\" (TIO)'!M46/'data \"historic\" (TIO)'!M46-1","v":-1.1229697749683409E-2},{"$f":"'data \"live\" (TIO)'!N46/'data \"historic\" (TIO)'!N46-1","v":-1.3419929971389966E-3},{"$f":"'data \"live\" (TIO)'!O46/'data \"historic\" (TIO)'!O46-1","v":8.6444971107446644E-3},{"$f":"'data \"live\" (TIO)'!P46/'data \"historic\" (TIO)'!P46-1","v":1.8730983602841977E-2},{"$f":"'data \"live\" (TIO)'!Q46/'data \"historic\" (TIO)'!Q46-1","v":2.891833149977785E-2},{"$f":"'data \"live\" (TIO)'!R46/'data \"historic\" (TIO)'!R46-1","v":3.9207578826301992E-2},{"$f":"'data \"live\" (TIO)'!S46/'data \"historic\" (TIO)'!S46-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T46/'data \"historic\" (TIO)'!T46-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U46/'data \"historic\" (TIO)'!U46-1","v":{"$error":"#DIV/0!"}}]
["Bay of Plenty","Bay of Plenty in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C47-'data \"historic\" (TIO)'!C47","v":0},{"$f":"'data \"live\" (TIO)'!D47-'data \"historic\" (TIO)'!D47","v":0},{"$f":"'data \"live\" (TIO)'!E47-'data \"historic\" (TIO)'!E47","v":0},{"$f":"'data \"live\" (TIO)'!F47-'data \"historic\" (TIO)'!F47","v":0},{"$f":"'data \"live\" (TIO)'!G47-'data \"historic\" (TIO)'!G47","v":0},{"$f":"'data \"live\" (TIO)'!H47-'data \"historic\" (TIO)'!H47","v":0},{"$f":"'data \"live\" (TIO)'!I47-'data \"historic\" (TIO)'!I47","v":1323412},{"$f":"'data \"live\" (TIO)'!J47-'data \"historic\" (TIO)'!J47","v":1194535},{"$f":"'data \"live\" (TIO)'!K47-'data \"historic\" (TIO)'!K47","v":1530571},{"$f":"'data \"live\" (TIO)'!L47-'data \"historic\" (TIO)'!L47","v":1156334},{"$f":"'data \"live\" (TIO)'!M47-'data \"historic\" (TIO)'!M47","v":1156334},{"$f":"'data \"live\" (TIO)'!N47-'data \"historic\" (TIO)'!N47","v":1138334},{"$f":"'data \"live\" (TIO)'!O47-'data \"historic\" (TIO)'!O47","v":1138334},{"$f":"'data \"live\" (TIO)'!P47-'data \"historic\" (TIO)'!P47","v":1120334},{"$f":"'data \"live\" (TIO)'!Q47-'data \"historic\" (TIO)'!Q47","v":1120334},{"$f":"'data \"live\" (TIO)'!R47-'data \"historic\" (TIO)'!R47","v":1102334},{"$f":"'data \"live\" (TIO)'!S47-'data \"historic\" (TIO)'!S47","v":6352808},{"$f":"'data \"live\" (TIO)'!T47-'data \"historic\" (TIO)'!T47","v":6352808},{"$f":"'data \"live\" (TIO)'!U47-'data \"historic\" (TIO)'!U47","v":0},null,{"$f":"'data \"live\" (TIO)'!I47/'data \"historic\" (TIO)'!I47-1","v":0.2555602287469243},{"$f":"'data \"live\" (TIO)'!J47/'data \"historic\" (TIO)'!J47-1","v":0.23067316742345323},{"$f":"'data \"live\" (TIO)'!K47/'data \"historic\" (TIO)'!K47-1","v":0.2955640986128345},{"$f":"'data \"live\" (TIO)'!L47/'data \"historic\" (TIO)'!L47-1","v":0.22252281065968971},{"$f":"'data \"live\" (TIO)'!M47/'data \"historic\" (TIO)'!M47-1","v":0.22252281065968971},{"$f":"'data \"live\" (TIO)'!N47/'data \"historic\" (TIO)'!N47-1","v":0.21830274731449428},{"$f":"'data \"live\" (TIO)'!O47/'data \"historic\" (TIO)'!O47-1","v":0.21830274731449428},{"$f":"'data \"live\" (TIO)'!P47/'data \"historic\" (TIO)'!P47-1","v":0.21411171847198851},{"$f":"'data \"live\" (TIO)'!Q47/'data \"historic\" (TIO)'!Q47-1","v":0.21411171847198851},{"$f":"'data \"live\" (TIO)'!R47/'data \"historic\" (TIO)'!R47-1","v":0.20994942551853413},{"$f":"'data \"live\" (TIO)'!S47/'data \"historic\" (TIO)'!S47-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T47/'data \"historic\" (TIO)'!T47-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U47/'data \"historic\" (TIO)'!U47-1","v":{"$error":"#DIV/0!"}}]
["Gisborne","Gisborne in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C48-'data \"historic\" (TIO)'!C48","v":0},{"$f":"'data \"live\" (TIO)'!D48-'data \"historic\" (TIO)'!D48","v":0},{"$f":"'data \"live\" (TIO)'!E48-'data \"historic\" (TIO)'!E48","v":0},{"$f":"'data \"live\" (TIO)'!F48-'data \"historic\" (TIO)'!F48","v":0},{"$f":"'data \"live\" (TIO)'!G48-'data \"historic\" (TIO)'!G48","v":0},{"$f":"'data \"live\" (TIO)'!H48-'data \"historic\" (TIO)'!H48","v":0},{"$f":"'data \"live\" (TIO)'!I48-'data \"historic\" (TIO)'!I48","v":2652},{"$f":"'data \"live\" (TIO)'!J48-'data \"historic\" (TIO)'!J48","v":7526},{"$f":"'data \"live\" (TIO)'!K48-'data \"historic\" (TIO)'!K48","v":0},{"$f":"'data \"live\" (TIO)'!L48-'data \"historic\" (TIO)'!L48","v":13000},{"$f":"'data \"live\" (TIO)'!M48-'data \"historic\" (TIO)'!M48","v":13000},{"$f":"'data \"live\" (TIO)'!N48-'data \"historic\" (TIO)'!N48","v":13000},{"$f":"'data \"live\" (TIO)'!O48-'data \"historic\" (TIO)'!O48","v":13000},{"$f":"'data \"live\" (TIO)'!P48-'data \"historic\" (TIO)'!P48","v":13050},{"$f":"'data \"live\" (TIO)'!Q48-'data \"historic\" (TIO)'!Q48","v":13050},{"$f":"'data \"live\" (TIO)'!R48-'data \"historic\" (TIO)'!R48","v":13050},{"$f":"'data \"live\" (TIO)'!S48-'data \"historic\" (TIO)'!S48","v":118050},{"$f":"'data \"live\" (TIO)'!T48-'data \"historic\" (TIO)'!T48","v":118050},{"$f":"'data \"live\" (TIO)'!U48-'data \"historic\" (TIO)'!U48","v":0},null,{"$f":"'data \"live\" (TIO)'!I48/'data \"historic\" (TIO)'!I48-1","v":2.5257142857142867E-2},{"$f":"'data \"live\" (TIO)'!J48/'data \"historic\" (TIO)'!J48-1","v":7.1676190476190449E-2},{"$f":"'data \"live\" (TIO)'!K48/'data \"historic\" (TIO)'!K48-1","v":0},{"$f":"'data \"live\" (TIO)'!L48/'data \"historic\" (TIO)'!L48-1","v":0.12380952380952381},{"$f":"'data \"live\" (TIO)'!M48/'data \"historic\" (TIO)'!M48-1","v":0.12380952380952381},{"$f":"'data \"live\" (TIO)'!N48/'data \"historic\" (TIO)'!N48-1","v":0.12380952380952381},{"$f":"'data \"live\" (TIO)'!O48/'data \"historic\" (TIO)'!O48-1","v":0.12380952380952381},{"$f":"'data \"live\" (TIO)'!P48/'data \"historic\" (TIO)'!P48-1","v":0.12428571428571433},{"$f":"'data \"live\" (TIO)'!Q48/'data \"historic\" (TIO)'!Q48-1","v":0.12428571428571433},{"$f":"'data \"live\" (TIO)'!R48/'data \"historic\" (TIO)'!R48-1","v":0.12428571428571433},{"$f":"'data \"live\" (TIO)'!S48/'data \"historic\" (TIO)'!S48-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T48/'data \"historic\" (TIO)'!T48-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U48/'data \"historic\" (TIO)'!U48-1","v":{"$error":"#DIV/0!"}}]
["Hawkes Bay","Hawkes Bay in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C49-'data \"historic\" (TIO)'!C49","v":0},{"$f":"'data \"live\" (TIO)'!D49-'data \"historic\" (TIO)'!D49","v":0},{"$f":"'data \"live\" (TIO)'!E49-'data \"historic\" (TIO)'!E49","v":0},{"$f":"'data \"live\" (TIO)'!F49-'data \"historic\" (TIO)'!F49","v":0},{"$f":"'data \"live\" (TIO)'!G49-'data \"historic\" (TIO)'!G49","v":0},{"$f":"'data \"live\" (TIO)'!H49-'data \"historic\" (TIO)'!H49","v":0},{"$f":"'data \"live\" (TIO)'!I49-'data \"historic\" (TIO)'!I49","v":-54445},{"$f":"'data \"live\" (TIO)'!J49-'data \"historic\" (TIO)'!J49","v":5316},{"$f":"'data \"live\" (TIO)'!K49-'data \"historic\" (TIO)'!K49","v":0},{"$f":"'data \"live\" (TIO)'!L49-'data \"historic\" (TIO)'!L49","v":28148},{"$f":"'data \"live\" (TIO)'!M49-'data \"historic\" (TIO)'!M49","v":28148},{"$f":"'data \"live\" (TIO)'!N49-'data \"historic\" (TIO)'!N49","v":28148},{"$f":"'data \"live\" (TIO)'!O49-'data \"historic\" (TIO)'!O49","v":28148},{"$f":"'data \"live\" (TIO)'!P49-'data \"historic\" (TIO)'!P49","v":28148},{"$f":"'data \"live\" (TIO)'!Q49-'data \"historic\" (TIO)'!Q49","v":28148},{"$f":"'data \"live\" (TIO)'!R49-'data \"historic\" (TIO)'!R49","v":28148},{"$f":"'data \"live\" (TIO)'!S49-'data \"historic\" (TIO)'!S49","v":1044700},{"$f":"'data \"live\" (TIO)'!T49-'data \"historic\" (TIO)'!T49","v":1044700},{"$f":"'data \"live\" (TIO)'!U49-'data \"historic\" (TIO)'!U49","v":0},null,{"$f":"'data \"live\" (TIO)'!I49/'data \"historic\" (TIO)'!I49-1","v":-5.3558499712754504E-2},{"$f":"'data \"live\" (TIO)'!J49/'data \"historic\" (TIO)'!J49-1","v":5.2294422715217781E-3},{"$f":"'data \"live\" (TIO)'!K49/'data \"historic\" (TIO)'!K49-1","v":0},{"$f":"'data \"live\" (TIO)'!L49/'data \"historic\" (TIO)'!L49-1","v":2.7689680409856088E-2},{"$f":"'data \"live\" (TIO)'!M49/'data \"historic\" (TIO)'!M49-1","v":2.7689680409856088E-2},{"$f":"'data \"live\" (TIO)'!N49/'data \"historic\" (TIO)'!N49-1","v":2.7689680409856088E-2},{"$f":"'data \"live\" (TIO)'!O49/'data \"historic\" (TIO)'!O49-1","v":2.7689680409856088E-2},{"$f":"'data \"live\" (TIO)'!P49/'data \"historic\" (TIO)'!P49-1","v":2.7689680409856088E-2},{"$f":"'data \"live\" (TIO)'!Q49/'data \"historic\" (TIO)'!Q49-1","v":2.7689680409856088E-2},{"$f":"'data \"live\" (TIO)'!R49/'data \"historic\" (TIO)'!R49-1","v":2.7689680409856088E-2},{"$f":"'data \"live\" (TIO)'!S49/'data \"historic\" (TIO)'!S49-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T49/'data \"historic\" (TIO)'!T49-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U49/'data \"historic\" (TIO)'!U49-1","v":{"$error":"#DIV/0!"}}]
["Taranaki","Taranaki in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C50-'data \"historic\" (TIO)'!C50","v":0},{"$f":"'data \"live\" (TIO)'!D50-'data \"historic\" (TIO)'!D50","v":0},{"$f":"'data \"live\" (TIO)'!E50-'data \"historic\" (TIO)'!E50","v":0},{"$f":"'data \"live\" (TIO)'!F50-'data \"historic\" (TIO)'!F50","v":0},{"$f":"'data \"live\" (TIO)'!G50-'data \"historic\" (TIO)'!G50","v":0},{"$f":"'data \"live\" (TIO)'!H50-'data \"historic\" (TIO)'!H50","v":0},{"$f":"'data \"live\" (TIO)'!I50-'data \"historic\" (TIO)'!I50","v":88913},{"$f":"'data \"live\" (TIO)'!J50-'data \"historic\" (TIO)'!J50","v":100906},{"$f":"'data \"live\" (TIO)'!K50-'data \"historic\" (TIO)'!K50","v":0},{"$f":"'data \"live\" (TIO)'!L50-'data \"historic\" (TIO)'!L50","v":9891},{"$f":"'data \"live\" (TIO)'!M50-'data \"historic\" (TIO)'!M50","v":9891},{"$f":"'data \"live\" (TIO)'!N50-'data \"historic\" (TIO)'!N50","v":9891},{"$f":"'data \"live\" (TIO)'!O50-'data \"historic\" (TIO)'!O50","v":-66889},{"$f":"'data \"live\" (TIO)'!P50-'data \"historic\" (TIO)'!P50","v":-66889},{"$f":"'data \"live\" (TIO)'!Q50-'data \"historic\" (TIO)'!Q50","v":-66889},{"$f":"'data \"live\" (TIO)'!R50-'data \"historic\" (TIO)'!R50","v":-66889},{"$f":"'data \"live\" (TIO)'!S50-'data \"historic\" (TIO)'!S50","v":817447},{"$f":"'data \"live\" (TIO)'!T50-'data \"historic\" (TIO)'!T50","v":817447},{"$f":"'data \"live\" (TIO)'!U50-'data \"historic\" (TIO)'!U50","v":0},null,{"$f":"'data \"live\" (TIO)'!I50/'data \"historic\" (TIO)'!I50-1","v":0.12051816589766817},{"$f":"'data \"live\" (TIO)'!J50/'data \"historic\" (TIO)'!J50-1","v":0.13677421803414669},{"$f":"'data \"live\" (TIO)'!K50/'data \"historic\" (TIO)'!K50-1","v":0},{"$f":"'data \"live\" (TIO)'!L50/'data \"historic\" (TIO)'!L50-1","v":1.2248067007117669E-2},{"$f":"'data \"live\" (TIO)'!M50/'data \"historic\" (TIO)'!M50-1","v":1.2248067007117669E-2},{"$f":"'data \"live\" (TIO)'!N50/'data \"historic\" (TIO)'!N50-1","v":1.2248067007117669E-2},{"$f":"'data \"live\" (TIO)'!O50/'data \"historic\" (TIO)'!O50-1","v":-7.5637540482350607E-2},{"$f":"'data \"live\" (TIO)'!P50/'data \"historic\" (TIO)'!P50-1","v":-7.5637540482350607E-2},{"$f":"'data \"live\" (TIO)'!Q50/'data \"historic\" (TIO)'!Q50-1","v":-7.5637540482350607E-2},{"$f":"'data \"live\" (TIO)'!R50/'data \"historic\" (TIO)'!R50-1","v":-7.5637540482350607E-2},{"$f":"'data \"live\" (TIO)'!S50/'data \"historic\" (TIO)'!S50-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T50/'data \"historic\" (TIO)'!T50-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U50/'data \"historic\" (TIO)'!U50-1","v":{"$error":"#DIV/0!"}}]
["Manawatu-Wanganui","Manawatu-Wanganui in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C51-'data \"historic\" (TIO)'!C51","v":0},{"$f":"'data \"live\" (TIO)'!D51-'data \"historic\" (TIO)'!D51","v":0},{"$f":"'data \"live\" (TIO)'!E51-'data \"historic\" (TIO)'!E51","v":0},{"$f":"'data \"live\" (TIO)'!F51-'data \"historic\" (TIO)'!F51","v":0},{"$f":"'data \"live\" (TIO)'!G51-'data \"historic\" (TIO)'!G51","v":0},{"$f":"'data \"live\" (TIO)'!H51-'data \"historic\" (TIO)'!H51","v":0},{"$f":"'data \"live\" (TIO)'!I51-'data \"historic\" (TIO)'!I51","v":-8099},{"$f":"'data \"live\" (TIO)'!J51-'data \"historic\" (TIO)'!J51","v":-26790},{"$f":"'data \"live\" (TIO)'!K51-'data \"historic\" (TIO)'!K51","v":0},{"$f":"'data \"live\" (TIO)'!L51-'data \"historic\" (TIO)'!L51","v":-601790},{"$f":"'data \"live\" (TIO)'!M51-'data \"historic\" (TIO)'!M51","v":-561790},{"$f":"'data \"live\" (TIO)'!N51-'data \"historic\" (TIO)'!N51","v":-561790},{"$f":"'data \"live\" (TIO)'!O51-'data \"historic\" (TIO)'!O51","v":-561790},{"$f":"'data \"live\" (TIO)'!P51-'data \"historic\" (TIO)'!P51","v":-561790},{"$f":"'data \"live\" (TIO)'!Q51-'data \"historic\" (TIO)'!Q51","v":-561790},{"$f":"'data \"live\" (TIO)'!R51-'data \"historic\" (TIO)'!R51","v":-561790},{"$f":"'data \"live\" (TIO)'!S51-'data \"historic\" (TIO)'!S51","v":1568352},{"$f":"'data \"live\" (TIO)'!T51-'data \"historic\" (TIO)'!T51","v":1568352},{"$f":"'data \"live\" (TIO)'!U51-'data \"historic\" (TIO)'!U51","v":0},null,{"$f":"'data \"live\" (TIO)'!I51/'data \"historic\" (TIO)'!I51-1","v":-5.5920773265741852E-3},{"$f":"'data \"live\" (TIO)'!J51/'data \"historic\" (TIO)'!J51-1","v":-1.7226722704421826E-2},{"$f":"'data \"live\" (TIO)'!K51/'data \"historic\" (TIO)'!K51-1","v":0},{"$f":"'data \"live\" (TIO)'!L51/'data \"historic\" (TIO)'!L51-1","v":-0.2825116823197702},{"$f":"'data \"live\" (TIO)'!M51/'data \"historic\" (TIO)'!M51-1","v":-0.26373359146948894},{"$f":"'data \"live\" (TIO)'!N51/'data \"historic\" (TIO)'!N51-1","v":-0.26373359146948894},{"$f":"'data \"live\" (TIO)'!O51/'data \"historic\" (TIO)'!O51-1","v":-0.26373359146948894},{"$f":"'data \"live\" (TIO)'!P51/'data \"historic\" (TIO)'!P51-1","v":-0.26373359146948894},{"$f":"'data \"live\" (TIO)'!Q51/'data \"historic\" (TIO)'!Q51-1","v":-0.26373359146948894},{"$f":"'data \"live\" (TIO)'!R51/'data \"historic\" (TIO)'!R51-1","v":-0.26373359146948894},{"$f":"'data \"live\" (TIO)'!S51/'data \"historic\" (TIO)'!S51-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T51/'data \"historic\" (TIO)'!T51-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U51/'data \"historic\" (TIO)'!U51-1","v":{"$error":"#DIV/0!"}}]
["Wellington","Wellington in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C52-'data \"historic\" (TIO)'!C52","v":0},{"$f":"'data \"live\" (TIO)'!D52-'data \"historic\" (TIO)'!D52","v":0},{"$f":"'data \"live\" (TIO)'!E52-'data \"historic\" (TIO)'!E52","v":0},{"$f":"'data \"live\" (TIO)'!F52-'data \"historic\" (TIO)'!F52","v":0},{"$f":"'data \"live\" (TIO)'!G52-'data \"historic\" (TIO)'!G52","v":0},{"$f":"'data \"live\" (TIO)'!H52-'data \"historic\" (TIO)'!H52","v":0},{"$f":"'data \"live\" (TIO)'!I52-'data \"historic\" (TIO)'!I52","v":-281439},{"$f":"'data \"live\" (TIO)'!J52-'data \"historic\" (TIO)'!J52","v":-1218778},{"$f":"'data \"live\" (TIO)'!K52-'data \"historic\" (TIO)'!K52","v":0},{"$f":"'data \"live\" (TIO)'!L52-'data \"historic\" (TIO)'!L52","v":-1338700},{"$f":"'data \"live\" (TIO)'!M52-'data \"historic\" (TIO)'!M52","v":-1277800},{"$f":"'data \"live\" (TIO)'!N52-'data \"historic\" (TIO)'!N52","v":-1214500},{"$f":"'data \"live\" (TIO)'!O52-'data \"historic\" (TIO)'!O52","v":-1148500},{"$f":"'data \"live\" (TIO)'!P52-'data \"historic\" (TIO)'!P52","v":-1079800},{"$f":"'data \"live\" (TIO)'!Q52-'data \"historic\" (TIO)'!Q52","v":-1007700},{"$f":"'data \"live\" (TIO)'!R52-'data \"historic\" (TIO)'!R52","v":-934200},{"$f":"'data \"live\" (TIO)'!S52-'data \"historic\" (TIO)'!S52","v":18830900},{"$f":"'data \"live\" (TIO)'!T52-'data \"historic\" (TIO)'!T52","v":19206300},{"$f":"'data \"live\" (TIO)'!U52-'data \"historic\" (TIO)'!U52","v":0},null,{"$f":"'data \"live\" (TIO)'!I52/'data \"historic\" (TIO)'!I52-1","v":-1.6589781073529597E-2},{"$f":"'data \"live\" (TIO)'!J52/'data \"historic\" (TIO)'!J52-1","v":-7.0780586674100254E-2},{"$f":"'data \"live\" (TIO)'!K52/'data \"historic\" (TIO)'!K52-1","v":0},{"$f":"'data \"live\" (TIO)'!L52/'data \"historic\" (TIO)'!L52-1","v":-7.5463933797830896E-2},{"$f":"'data \"live\" (TIO)'!M52/'data \"historic\" (TIO)'!M52-1","v":-7.0966416190428538E-2},{"$f":"'data \"live\" (TIO)'!N52/'data \"historic\" (TIO)'!N52-1","v":-6.6453999277733433E-2},{"$f":"'data \"live\" (TIO)'!O52/'data \"historic\" (TIO)'!O52-1","v":-6.1914080399355198E-2},{"$f":"'data \"live\" (TIO)'!P52/'data \"historic\" (TIO)'!P52-1","v":-5.7350449593957964E-2},{"$f":"'data \"live\" (TIO)'!Q52/'data \"historic\" (TIO)'!Q52-1","v":-5.2730174511394279E-2},{"$f":"'data \"live\" (TIO)'!R52/'data \"historic\" (TIO)'!R52-1","v":-4.8161838625361497E-2},{"$f":"'data \"live\" (TIO)'!S52/'data \"historic\" (TIO)'!S52-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T52/'data \"historic\" (TIO)'!T52-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U52/'data \"historic\" (TIO)'!U52-1","v":{"$error":"#DIV/0!"}}]
["Marlborough","Marlborough in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C53-'data \"historic\" (TIO)'!C53","v":0},{"$f":"'data \"live\" (TIO)'!D53-'data \"historic\" (TIO)'!D53","v":0},{"$f":"'data \"live\" (TIO)'!E53-'data \"historic\" (TIO)'!E53","v":0},{"$f":"'data \"live\" (TIO)'!F53-'data \"historic\" (TIO)'!F53","v":0},{"$f":"'data \"live\" (TIO)'!G53-'data \"historic\" (TIO)'!G53","v":0},{"$f":"'data \"live\" (TIO)'!H53-'data \"historic\" (TIO)'!H53","v":0},{"$f":"'data \"live\" (TIO)'!I53-'data \"historic\" (TIO)'!I53","v":-12865},{"$f":"'data \"live\" (TIO)'!J53-'data \"historic\" (TIO)'!J53","v":-47864},{"$f":"'data \"live\" (TIO)'!K53-'data \"historic\" (TIO)'!K53","v":0},{"$f":"'data \"live\" (TIO)'!L53-'data \"historic\" (TIO)'!L53","v":-40638},{"$f":"'data \"live\" (TIO)'!M53-'data \"historic\" (TIO)'!M53","v":-40638},{"$f":"'data \"live\" (TIO)'!N53-'data \"historic\" (TIO)'!N53","v":-40638},{"$f":"'data \"live\" (TIO)'!O53-'data \"historic\" (TIO)'!O53","v":-45638},{"$f":"'data \"live\" (TIO)'!P53-'data \"historic\" (TIO)'!P53","v":-60638},{"$f":"'data \"live\" (TIO)'!Q53-'data \"historic\" (TIO)'!Q53","v":-60638},{"$f":"'data \"live\" (TIO)'!R53-'data \"historic\" (TIO)'!R53","v":-60638},{"$f":"'data \"live\" (TIO)'!S53-'data \"historic\" (TIO)'!S53","v":49362},{"$f":"'data \"live\" (TIO)'!T53-'data \"historic\" (TIO)'!T53","v":49362},{"$f":"'data \"live\" (TIO)'!U53-'data \"historic\" (TIO)'!U53","v":0},null,{"$f":"'data \"live\" (TIO)'!I53/'data \"historic\" (TIO)'!I53-1","v":-0.23390909090909096},{"$f":"'data \"live\" (TIO)'!J53/'data \"historic\" (TIO)'!J53-1","v":-0.5318222222222222},{"$f":"'data \"live\" (TIO)'!K53/'data \"historic\" (TIO)'!K53-1","v":0},{"$f":"'data \"live\" (TIO)'!L53/'data \"historic\" (TIO)'!L53-1","v":-0.45153333333333334},{"$f":"'data \"live\" (TIO)'!M53/'data \"historic\" (TIO)'!M53-1","v":-0.45153333333333334},{"$f":"'data \"live\" (TIO)'!N53/'data \"historic\" (TIO)'!N53-1","v":-0.45153333333333334},{"$f":"'data \"live\" (TIO)'!O53/'data \"historic\" (TIO)'!O53-1","v":-0.48040000000000005},{"$f":"'data \"live\" (TIO)'!P53/'data \"historic\" (TIO)'!P53-1","v":-0.55125454545454544},{"$f":"'data \"live\" (TIO)'!Q53/'data \"historic\" (TIO)'!Q53-1","v":-0.55125454545454544},{"$f":"'data \"live\" (TIO)'!R53/'data \"historic\" (TIO)'!R53-1","v":-0.55125454545454544},{"$f":"'data \"live\" (TIO)'!S53/'data \"historic\" (TIO)'!S53-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T53/'data \"historic\" (TIO)'!T53-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U53/'data \"historic\" (TIO)'!U53-1","v":{"$error":"#DIV/0!"}}]
["Nelson","Nelson in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C54-'data \"historic\" (TIO)'!C54","v":0},{"$f":"'data \"live\" (TIO)'!D54-'data \"historic\" (TIO)'!D54","v":0},{"$f":"'data \"live\" (TIO)'!E54-'data \"historic\" (TIO)'!E54","v":0},{"$f":"'data \"live\" (TIO)'!F54-'data \"historic\" (TIO)'!F54","v":0},{"$f":"'data \"live\" (TIO)'!G54-'data \"historic\" (TIO)'!G54","v":0},{"$f":"'data \"live\" (TIO)'!H54-'data \"historic\" (TIO)'!H54","v":0},{"$f":"'data \"live\" (TIO)'!I54-'data \"historic\" (TIO)'!I54","v":24194},{"$f":"'data \"live\" (TIO)'!J54-'data \"historic\" (TIO)'!J54","v":36206},{"$f":"'data \"live\" (TIO)'!K54-'data \"historic\" (TIO)'!K54","v":0},{"$f":"'data \"live\" (TIO)'!L54-'data \"historic\" (TIO)'!L54","v":-26122},{"$f":"'data \"live\" (TIO)'!M54-'data \"historic\" (TIO)'!M54","v":-26122},{"$f":"'data \"live\" (TIO)'!N54-'data \"historic\" (TIO)'!N54","v":-26122},{"$f":"'data \"live\" (TIO)'!O54-'data \"historic\" (TIO)'!O54","v":-26122},{"$f":"'data \"live\" (TIO)'!P54-'data \"historic\" (TIO)'!P54","v":-26122},{"$f":"'data \"live\" (TIO)'!Q54-'data \"historic\" (TIO)'!Q54","v":-26122},{"$f":"'data \"live\" (TIO)'!R54-'data \"historic\" (TIO)'!R54","v":-26122},{"$f":"'data \"live\" (TIO)'!S54-'data \"historic\" (TIO)'!S54","v":418189},{"$f":"'data \"live\" (TIO)'!T54-'data \"historic\" (TIO)'!T54","v":418189},{"$f":"'data \"live\" (TIO)'!U54-'data \"historic\" (TIO)'!U54","v":0},null,{"$f":"'data \"live\" (TIO)'!I54/'data \"historic\" (TIO)'!I54-1","v":5.4452849468052733E-2},{"$f":"'data \"live\" (TIO)'!J54/'data \"historic\" (TIO)'!J54-1","v":8.1487966762020303E-2},{"$f":"'data \"live\" (TIO)'!K54/'data \"historic\" (TIO)'!K54-1","v":0},{"$f":"'data \"live\" (TIO)'!L54/'data \"historic\" (TIO)'!L54-1","v":-5.8792152343741244E-2},{"$f":"'data \"live\" (TIO)'!M54/'data \"historic\" (TIO)'!M54-1","v":-5.8792152343741244E-2},{"$f":"'data \"live\" (TIO)'!N54/'data \"historic\" (TIO)'!N54-1","v":-5.8792152343741244E-2},{"$f":"'data \"live\" (TIO)'!O54/'data \"historic\" (TIO)'!O54-1","v":-5.8792152343741244E-2},{"$f":"'data \"live\" (TIO)'!P54/'data \"historic\" (TIO)'!P54-1","v":-5.8792152343741244E-2},{"$f":"'data \"live\" (TIO)'!Q54/'data \"historic\" (TIO)'!Q54-1","v":-5.8792152343741244E-2},{"$f":"'data \"live\" (TIO)'!R54/'data \"historic\" (TIO)'!R54-1","v":-5.8792152343741244E-2},{"$f":"'data \"live\" (TIO)'!S54/'data \"historic\" (TIO)'!S54-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T54/'data \"historic\" (TIO)'!T54-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U54/'data \"historic\" (TIO)'!U54-1","v":{"$error":"#DIV/0!"}}]
["Canterbury","Canterbury in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C55-'data \"historic\" (TIO)'!C55","v":0},{"$f":"'data \"live\" (TIO)'!D55-'data \"historic\" (TIO)'!D55","v":0},{"$f":"'data \"live\" (TIO)'!E55-'data \"historic\" (TIO)'!E55","v":0},{"$f":"'data \"live\" (TIO)'!F55-'data \"historic\" (TIO)'!F55","v":0},{"$f":"'data \"live\" (TIO)'!G55-'data \"historic\" (TIO)'!G55","v":0},{"$f":"'data \"live\" (TIO)'!H55-'data \"historic\" (TIO)'!H55","v":0},{"$f":"'data \"live\" (TIO)'!I55-'data \"historic\" (TIO)'!I55","v":408304},{"$f":"'data \"live\" (TIO)'!J55-'data \"historic\" (TIO)'!J55","v":509704},{"$f":"'data \"live\" (TIO)'!K55-'data \"historic\" (TIO)'!K55","v":0},{"$f":"'data \"live\" (TIO)'!L55-'data \"historic\" (TIO)'!L55","v":509704},{"$f":"'data \"live\" (TIO)'!M55-'data \"historic\" (TIO)'!M55","v":670136},{"$f":"'data \"live\" (TIO)'!N55-'data \"historic\" (TIO)'!N55","v":832172},{"$f":"'data \"live\" (TIO)'!O55-'data \"historic\" (TIO)'!O55","v":995829},{"$f":"'data \"live\" (TIO)'!P55-'data \"historic\" (TIO)'!P55","v":1161123},{"$f":"'data \"live\" (TIO)'!Q55-'data \"historic\" (TIO)'!Q55","v":1328069},{"$f":"'data \"live\" (TIO)'!R55-'data \"historic\" (TIO)'!R55","v":1496685},{"$f":"'data \"live\" (TIO)'!S55-'data \"historic\" (TIO)'!S55","v":17200505},{"$f":"'data \"live\" (TIO)'!T55-'data \"historic\" (TIO)'!T55","v":17372510},{"$f":"'data \"live\" (TIO)'!U55-'data \"historic\" (TIO)'!U55","v":0},null,{"$f":"'data \"live\" (TIO)'!I55/'data \"historic\" (TIO)'!I55-1","v":2.6285352744948032E-2},{"$f":"'data \"live\" (TIO)'!J55/'data \"historic\" (TIO)'!J55-1","v":3.2813172135249813E-2},{"$f":"'data \"live\" (TIO)'!K55/'data \"historic\" (TIO)'!K55-1","v":0},{"$f":"'data \"live\" (TIO)'!L55/'data \"historic\" (TIO)'!L55-1","v":3.2813172135249813E-2},{"$f":"'data \"live\" (TIO)'!M55/'data \"historic\" (TIO)'!M55-1","v":4.3141289693680474E-2},{"$f":"'data \"live\" (TIO)'!N55/'data \"historic\" (TIO)'!N55-1","v":5.3572667827082032E-2},{"$f":"'data \"live\" (TIO)'!O55/'data \"historic\" (TIO)'!O55-1","v":6.4108400943044597E-2},{"$f":"'data \"live\" (TIO)'!P55/'data \"historic\" (TIO)'!P55-1","v":7.4749519072241144E-2},{"$f":"'data \"live\" (TIO)'!Q55/'data \"historic\" (TIO)'!Q55-1","v":8.5496987868427521E-2},{"$f":"'data \"live\" (TIO)'!R55/'data \"historic\" (TIO)'!R55-1","v":9.6351966116110965E-2},{"$f":"'data \"live\" (TIO)'!S55/'data \"historic\" (TIO)'!S55-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T55/'data \"historic\" (TIO)'!T55-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U55/'data \"historic\" (TIO)'!U55-1","v":{"$error":"#DIV/0!"}}]
["West Coast","West Coast in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C56-'data \"historic\" (TIO)'!C56","v":0},{"$f":"'data \"live\" (TIO)'!D56-'data \"historic\" (TIO)'!D56","v":0},{"$f":"'data \"live\" (TIO)'!E56-'data \"historic\" (TIO)'!E56","v":0},{"$f":"'data \"live\" (TIO)'!F56-'data \"historic\" (TIO)'!F56","v":0},{"$f":"'data \"live\" (TIO)'!G56-'data \"historic\" (TIO)'!G56","v":0},{"$f":"'data \"live\" (TIO)'!H56-'data \"historic\" (TIO)'!H56","v":0},{"$f":"'data \"live\" (TIO)'!I56-'data \"historic\" (TIO)'!I56","v":69700},{"$f":"'data \"live\" (TIO)'!J56-'data \"historic\" (TIO)'!J56","v":65000},{"$f":"'data \"live\" (TIO)'!K56-'data \"historic\" (TIO)'!K56","v":0},{"$f":"'data \"live\" (TIO)'!L56-'data \"historic\" (TIO)'!L56","v":145780},{"$f":"'data \"live\" (TIO)'!M56-'data \"historic\" (TIO)'!M56","v":145780},{"$f":"'data \"live\" (TIO)'!N56-'data \"historic\" (TIO)'!N56","v":145780},{"$f":"'data \"live\" (TIO)'!O56-'data \"historic\" (TIO)'!O56","v":145780},{"$f":"'data \"live\" (TIO)'!P56-'data \"historic\" (TIO)'!P56","v":145780},{"$f":"'data \"live\" (TIO)'!Q56-'data \"historic\" (TIO)'!Q56","v":145780},{"$f":"'data \"live\" (TIO)'!R56-'data \"historic\" (TIO)'!R56","v":145780},{"$f":"'data \"live\" (TIO)'!S56-'data \"historic\" (TIO)'!S56","v":145780},{"$f":"'data \"live\" (TIO)'!T56-'data \"historic\" (TIO)'!T56","v":145780},{"$f":"'data \"live\" (TIO)'!U56-'data \"historic\" (TIO)'!U56","v":0},null,{"$f":"'data \"live\" (TIO)'!I56/'data \"historic\" (TIO)'!I56-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J56/'data \"historic\" (TIO)'!J56-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K56/'data \"historic\" (TIO)'!K56-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L56/'data \"historic\" (TIO)'!L56-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M56/'data \"historic\" (TIO)'!M56-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N56/'data \"historic\" (TIO)'!N56-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O56/'data \"historic\" (TIO)'!O56-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P56/'data \"historic\" (TIO)'!P56-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q56/'data \"historic\" (TIO)'!Q56-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R56/'data \"historic\" (TIO)'!R56-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S56/'data \"historic\" (TIO)'!S56-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T56/'data \"historic\" (TIO)'!T56-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U56/'data \"historic\" (TIO)'!U56-1","v":{"$error":"#DIV/0!"}}]
["Otago","Otago (DUNEDIN ONLY) in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C57-'data \"historic\" (TIO)'!C57","v":0},{"$f":"'data \"live\" (TIO)'!D57-'data \"historic\" (TIO)'!D57","v":1009079},{"$f":"'data \"live\" (TIO)'!E57-'data \"historic\" (TIO)'!E57","v":1009079},{"$f":"'data \"live\" (TIO)'!F57-'data \"historic\" (TIO)'!F57","v":915854},{"$f":"'data \"live\" (TIO)'!G57-'data \"historic\" (TIO)'!G57","v":800163},{"$f":"'data \"live\" (TIO)'!H57-'data \"historic\" (TIO)'!H57","v":800163},{"$f":"'data \"live\" (TIO)'!I57-'data \"historic\" (TIO)'!I57","v":748398},{"$f":"'data \"live\" (TIO)'!J57-'data \"historic\" (TIO)'!J57","v":393538},{"$f":"'data \"live\" (TIO)'!K57-'data \"historic\" (TIO)'!K57","v":-186315.27479999978},{"$f":"'data \"live\" (TIO)'!L57-'data \"historic\" (TIO)'!L57","v":863927.96644000011},{"$f":"'data \"live\" (TIO)'!M57-'data \"historic\" (TIO)'!M57","v":166442.51200000104},{"$f":"'data \"live\" (TIO)'!N57-'data \"historic\" (TIO)'!N57","v":200426.01900000032},{"$f":"'data \"live\" (TIO)'!O57-'data \"historic\" (TIO)'!O57","v":210147.14599999972},{"$f":"'data \"live\" (TIO)'!P57-'data \"historic\" (TIO)'!P57","v":734454.14599999972},{"$f":"'data \"live\" (TIO)'!Q57-'data \"historic\" (TIO)'!Q57","v":740857.87799999956},{"$f":"'data \"live\" (TIO)'!R57-'data \"historic\" (TIO)'!R57","v":741099.35800000001},{"$f":"'data \"live\" (TIO)'!S57-'data \"historic\" (TIO)'!S57","v":5076630},{"$f":"'data \"live\" (TIO)'!T57-'data \"historic\" (TIO)'!T57","v":5076630},{"$f":"'data \"live\" (TIO)'!U57-'data \"historic\" (TIO)'!U57","v":0},null,{"$f":"'data \"live\" (TIO)'!I57/'data \"historic\" (TIO)'!I57-1","v":0.19303115434176821},{"$f":"'data \"live\" (TIO)'!J57/'data \"historic\" (TIO)'!J57-1","v":0.1015036042551567},{"$f":"'data \"live\" (TIO)'!K57/'data \"historic\" (TIO)'!K57-1","v":-4.8055516671807963E-2},{"$f":"'data \"live\" (TIO)'!L57/'data \"historic\" (TIO)'!L57-1","v":0.23422869800530721},{"$f":"'data \"live\" (TIO)'!M57/'data \"historic\" (TIO)'!M57-1","v":3.7949623218278772E-2},{"$f":"'data \"live\" (TIO)'!N57/'data \"historic\" (TIO)'!N57-1","v":4.6054862942538133E-2},{"$f":"'data \"live\" (TIO)'!O57/'data \"historic\" (TIO)'!O57-1","v":4.8396737733782169E-2},{"$f":"'data \"live\" (TIO)'!P57/'data \"historic\" (TIO)'!P57-1","v":0.16914426561591767},{"$f":"'data \"live\" (TIO)'!Q57/'data \"historic\" (TIO)'!Q57-1","v":0.17087103684274285},{"$f":"'data \"live\" (TIO)'!R57/'data \"historic\" (TIO)'!R57-1","v":0.17093625191358996},{"$f":"'data \"live\" (TIO)'!S57/'data \"historic\" (TIO)'!S57-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T57/'data \"historic\" (TIO)'!T57-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U57/'data \"historic\" (TIO)'!U57-1","v":{"$error":"#DIV/0!"}}]
["Southland","Southland in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C58-'data \"historic\" (TIO)'!C58","v":0},{"$f":"'data \"live\" (TIO)'!D58-'data \"historic\" (TIO)'!D58","v":0},{"$f":"'data \"live\" (TIO)'!E58-'data \"historic\" (TIO)'!E58","v":0},{"$f":"'data \"live\" (TIO)'!F58-'data \"historic\" (TIO)'!F58","v":0},{"$f":"'data \"live\" (TIO)'!G58-'data \"historic\" (TIO)'!G58","v":0},{"$f":"'data \"live\" (TIO)'!H58-'data \"historic\" (TIO)'!H58","v":0},{"$f":"'data \"live\" (TIO)'!I58-'data \"historic\" (TIO)'!I58","v":692},{"$f":"'data \"live\" (TIO)'!J58-'data \"historic\" (TIO)'!J58","v":692},{"$f":"'data \"live\" (TIO)'!K58-'data \"historic\" (TIO)'!K58","v":0},{"$f":"'data \"live\" (TIO)'!L58-'data \"historic\" (TIO)'!L58","v":24794},{"$f":"'data \"live\" (TIO)'!M58-'data \"historic\" (TIO)'!M58","v":24794},{"$f":"'data \"live\" (TIO)'!N58-'data \"historic\" (TIO)'!N58","v":24794},{"$f":"'data \"live\" (TIO)'!O58-'data \"historic\" (TIO)'!O58","v":24794},{"$f":"'data \"live\" (TIO)'!P58-'data \"historic\" (TIO)'!P58","v":24794},{"$f":"'data \"live\" (TIO)'!Q58-'data \"historic\" (TIO)'!Q58","v":24794},{"$f":"'data \"live\" (TIO)'!R58-'data \"historic\" (TIO)'!R58","v":24794},{"$f":"'data \"live\" (TIO)'!S58-'data \"historic\" (TIO)'!S58","v":330794},{"$f":"'data \"live\" (TIO)'!T58-'data \"historic\" (TIO)'!T58","v":330794},{"$f":"'data \"live\" (TIO)'!U58-'data \"historic\" (TIO)'!U58","v":0},null,{"$f":"'data \"live\" (TIO)'!I58/'data \"historic\" (TIO)'!I58-1","v":2.2614379084966441E-3},{"$f":"'data \"live\" (TIO)'!J58/'data \"historic\" (TIO)'!J58-1","v":2.2614379084966441E-3},{"$f":"'data \"live\" (TIO)'!K58/'data \"historic\" (TIO)'!K58-1","v":0},{"$f":"'data \"live\" (TIO)'!L58/'data \"historic\" (TIO)'!L58-1","v":8.1026143790849714E-2},{"$f":"'data \"live\" (TIO)'!M58/'data \"historic\" (TIO)'!M58-1","v":8.1026143790849714E-2},{"$f":"'data \"live\" (TIO)'!N58/'data \"historic\" (TIO)'!N58-1","v":8.1026143790849714E-2},{"$f":"'data \"live\" (TIO)'!O58/'data \"historic\" (TIO)'!O58-1","v":8.1026143790849714E-2},{"$f":"'data \"live\" (TIO)'!P58/'data \"historic\" (TIO)'!P58-1","v":8.1026143790849714E-2},{"$f":"'data \"live\" (TIO)'!Q58/'data \"historic\" (TIO)'!Q58-1","v":8.1026143790849714E-2},{"$f":"'data \"live\" (TIO)'!R58/'data \"historic\" (TIO)'!R58-1","v":8.1026143790849714E-2},{"$f":"'data \"live\" (TIO)'!S58/'data \"historic\" (TIO)'!S58-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T58/'data \"historic\" (TIO)'!T58-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U58/'data \"historic\" (TIO)'!U58-1","v":{"$error":"#DIV/0!"}}]
["National","National total in service vehicle kilometres",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C44:C58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C44:C58)-C45-C52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!C52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!C45,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D44:D58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D44:D58)-D45-D52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!D52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!D45,0))))))","v":1009079},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E44:E58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E44:E58)-E45-E52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!E52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!E45,0))))))","v":1009079},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F44:F58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F44:F58)-F45-F52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!F52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!F45,0))))))","v":915854},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G44:G58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G44:G58)-G45-G52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!G52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!G45,0))))))","v":800163},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H44:H58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H44:H58)-H45-H52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!H52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!H45,0))))))","v":800163},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I44:I58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I44:I58)-I45-I52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!I52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!I45,0))))))","v":1405131},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J44:J58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J44:J58)-J45-J52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!J52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!J45,0))))))","v":2093148},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K44:K58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K44:K58)-K45-K52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!K52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!K45,0))))))","v":3554207.7252000002},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L44:L58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L44:L58)-L45-L52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!L52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!L45,0))))))","v":7203379.9664399996},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M44:M58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M44:M58)-M45-M52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!M52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!M45,0))))))","v":5684611.512000001},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N44:N58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N44:N58)-N45-N52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!N52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!N45,0))))))","v":5295705.0190000003},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O44:O58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O44:O58)-O45-O52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!O52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!O45,0))))))","v":7313575.1459999997},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P44:P58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P44:P58)-P45-P52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!P52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!P45,0))))))","v":10421028.146},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q44:Q58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q44:Q58)-Q45-Q52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!Q52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!Q45,0))))))","v":10716752.877999999},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R44:R58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R44:R58)-R45-R52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!R52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!R45,0))))))","v":11748885.357999999},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S44:S58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S44:S58)-S45-S52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!S52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!S45,0))))))","v":129626499},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T44:T58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T44:T58)-T45-T52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!T52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!T45,0))))))","v":132341255},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U44:U58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U44:U58)-U45-U52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!U52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!U45,0))))))","v":0},null,{"$f":"'data \"live\" (TIO)'!I59/'data \"historic\" (TIO)'!I59-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J59/'data \"historic\" (TIO)'!J59-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K59/'data \"historic\" (TIO)'!K59-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L59/'data \"historic\" (TIO)'!L59-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M59/'data \"historic\" (TIO)'!M59-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N59/'data \"historic\" (TIO)'!N59-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O59/'data \"historic\" (TIO)'!O59-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P59/'data \"historic\" (TIO)'!P59-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q59/'data \"historic\" (TIO)'!Q59-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R59/'data \"historic\" (TIO)'!R59-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S59/'data \"historic\" (TIO)'!S59-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T59/'data \"historic\" (TIO)'!T59-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U59/'data \"historic\" (TIO)'!U59-1","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"VLOOKUP($B$484,$A44:$U59,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$U59,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$U59,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$U59,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$U59,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$U59,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$U59,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$U59,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$U59,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$U59,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$U59,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$U59,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$U59,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$U59,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$U59,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$U59,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$U59,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$U59,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$U59,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$U59,21,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP($B$484,$A44:$U59,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$U59,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$U59,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$U59,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$U59,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$U59,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$U59,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$U59,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$U59,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$U59,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$U59,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$U59,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$U59,21,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B60","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U60","v":{"$error":"#N/A"}},null,{"$f":"'data \"historic\" (TIO)'!W60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AD60","v":0},{"$f":"'data \"historic\" (TIO)'!AE60","v":0},{"$f":"'data \"historic\" (TIO)'!AF60","v":0},{"$f":"'data \"historic\" (TIO)'!AG60","v":0},{"$f":"'data \"historic\" (TIO)'!AH60","v":0},{"$f":"'data \"historic\" (TIO)'!AI60","v":0}]
[null,{"$f":"B60","v":{"$error":"#N/A"}},{"$f":"C60","v":{"$error":"#N/A"}},{"$f":"D60","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!N10,'scenario testing'!N10)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!O10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!P10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!Q10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!R10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!S10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!T10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!U10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!V10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!W10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AN10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AO10,0)","v":0},null,{"$f":"W60","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AR10,'scenario testing'!AR10)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AS10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AT10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AU10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AV10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AW10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AX10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AY10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AZ10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BA10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BB10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BC10,0)","v":0}]
[null,"BUS SERVICE FARE REVENUE (TOTAL)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S43","v":"2025/26"},{"$f":"T43","v":"2026/27"},{"$f":"U43","v":"2027/28"},null,"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"AG43","v":"2025/26"},{"$f":"AH43","v":"2026/27"},{"$f":"AI43","v":"2027/28"}]
["Northland","Northland fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C64-'data \"historic\" (TIO)'!C64","v":0},{"$f":"'data \"live\" (TIO)'!D64-'data \"historic\" (TIO)'!D64","v":0},{"$f":"'data \"live\" (TIO)'!E64-'data \"historic\" (TIO)'!E64","v":0},{"$f":"'data \"live\" (TIO)'!F64-'data \"historic\" (TIO)'!F64","v":0},{"$f":"'data \"live\" (TIO)'!G64-'data \"historic\" (TIO)'!G64","v":0},{"$f":"'data \"live\" (TIO)'!H64-'data \"historic\" (TIO)'!H64","v":0},{"$f":"'data \"live\" (TIO)'!I64-'data \"historic\" (TIO)'!I64","v":-145409.47181363392},{"$f":"'data \"live\" (TIO)'!J64-'data \"historic\" (TIO)'!J64","v":-105698.11535460467},{"$f":"'data \"live\" (TIO)'!K64-'data \"historic\" (TIO)'!K64","v":0},{"$f":"'data \"live\" (TIO)'!L64-'data \"historic\" (TIO)'!L64","v":-208536.29926439852},{"$f":"'data \"live\" (TIO)'!M64-'data \"historic\" (TIO)'!M64","v":-244224.44570005627},{"$f":"'data \"live\" (TIO)'!N64-'data \"historic\" (TIO)'!N64","v":-259373.05913559755},{"$f":"'data \"live\" (TIO)'!O64-'data \"historic\" (TIO)'!O64","v":-275690.98303340119},{"$f":"'data \"live\" (TIO)'!P64-'data \"historic\" (TIO)'!P64","v":-292908.07760835486},{"$f":"'data \"live\" (TIO)'!Q64-'data \"historic\" (TIO)'!Q64","v":-310588.22016058641},{"$f":"'data \"live\" (TIO)'!R64-'data \"historic\" (TIO)'!R64","v":-328207.30541480402},{"$f":"'data \"live\" (TIO)'!S64-'data \"historic\" (TIO)'!S64","v":673251},{"$f":"'data \"live\" (TIO)'!T64-'data \"historic\" (TIO)'!T64","v":679984},{"$f":"'data \"live\" (TIO)'!U64-'data \"historic\" (TIO)'!U64","v":0},null,{"$f":"'data \"live\" (TIO)'!I64/'data \"historic\" (TIO)'!I64-1","v":-0.18271803250861074},{"$f":"'data \"live\" (TIO)'!J64/'data \"historic\" (TIO)'!J64-1","v":-0.12962268989946457},{"$f":"'data \"live\" (TIO)'!K64/'data \"historic\" (TIO)'!K64-1","v":0},{"$f":"'data \"live\" (TIO)'!L64/'data \"historic\" (TIO)'!L64-1","v":-0.24352604912383446},{"$f":"'data \"live\" (TIO)'!M64/'data \"historic\" (TIO)'!M64-1","v":-0.27803188712850635},{"$f":"'data \"live\" (TIO)'!N64/'data \"historic\" (TIO)'!N64-1","v":-0.28820924131329051},{"$f":"'data \"live\" (TIO)'!O64/'data \"historic\" (TIO)'!O64-1","v":-0.29879663293087544},{"$f":"'data \"live\" (TIO)'!P64/'data \"historic\" (TIO)'!P64-1","v":-0.30951050667638136},{"$f":"'data \"live\" (TIO)'!Q64/'data \"historic\" (TIO)'!Q64-1","v":-0.32000493492824578},{"$f":"'data \"live\" (TIO)'!R64/'data \"historic\" (TIO)'!R64-1","v":-0.32992545642776117},{"$f":"'data \"live\" (TIO)'!S64/'data \"historic\" (TIO)'!S64-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T64/'data \"historic\" (TIO)'!T64-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U64/'data \"historic\" (TIO)'!U64-1","v":{"$error":"#DIV/0!"}}]
["Auckland","Auckland fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C65-'data \"historic\" (TIO)'!C65","v":0},{"$f":"'data \"live\" (TIO)'!D65-'data \"historic\" (TIO)'!D65","v":0},{"$f":"'data \"live\" (TIO)'!E65-'data \"historic\" (TIO)'!E65","v":0},{"$f":"'data \"live\" (TIO)'!F65-'data \"historic\" (TIO)'!F65","v":0},{"$f":"'data \"live\" (TIO)'!G65-'data \"historic\" (TIO)'!G65","v":0},{"$f":"'data \"live\" (TIO)'!H65-'data \"historic\" (TIO)'!H65","v":0},{"$f":"'data \"live\" (TIO)'!I65-'data \"historic\" (TIO)'!I65","v":-14315780.945886165},{"$f":"'data \"live\" (TIO)'!J65-'data \"historic\" (TIO)'!J65","v":-29497828.485706508},{"$f":"'data \"live\" (TIO)'!K65-'data \"historic\" (TIO)'!K65","v":-34203330.356132478},{"$f":"'data \"live\" (TIO)'!L65-'data \"historic\" (TIO)'!L65","v":-42987155.828597337},{"$f":"'data \"live\" (TIO)'!M65-'data \"historic\" (TIO)'!M65","v":-42534083.05327484},{"$f":"'data \"live\" (TIO)'!N65-'data \"historic\" (TIO)'!N65","v":-41009743.918555915},{"$f":"'data \"live\" (TIO)'!O65-'data \"historic\" (TIO)'!O65","v":-37656761.518697321},{"$f":"'data \"live\" (TIO)'!P65-'data \"historic\" (TIO)'!P65","v":-40113106.989899844},{"$f":"'data \"live\" (TIO)'!Q65-'data \"historic\" (TIO)'!Q65","v":-41036148.795081556},{"$f":"'data \"live\" (TIO)'!R65-'data \"historic\" (TIO)'!R65","v":-38106865.017619789},{"$f":"'data \"live\" (TIO)'!S65-'data \"historic\" (TIO)'!S65","v":191563851},{"$f":"'data \"live\" (TIO)'!T65-'data \"historic\" (TIO)'!T65","v":204586602},{"$f":"'data \"live\" (TIO)'!U65-'data \"historic\" (TIO)'!U65","v":0},null,{"$f":"'data \"live\" (TIO)'!I65/'data \"historic\" (TIO)'!I65-1","v":-9.556891414927482E-2},{"$f":"'data \"live\" (TIO)'!J65/'data \"historic\" (TIO)'!J65-1","v":-0.18966086740644683},{"$f":"'data \"live\" (TIO)'!K65/'data \"historic\" (TIO)'!K65-1","v":-0.21397209839094256},{"$f":"'data \"live\" (TIO)'!L65/'data \"historic\" (TIO)'!L65-1","v":-0.25592922050229239},{"$f":"'data \"live\" (TIO)'!M65/'data \"historic\" (TIO)'!M65-1","v":-0.24247556223109978},{"$f":"'data \"live\" (TIO)'!N65/'data \"historic\" (TIO)'!N65-1","v":-0.22443174857297954},{"$f":"'data \"live\" (TIO)'!O65/'data \"historic\" (TIO)'!O65-1","v":-0.19744518156634316},{"$f":"'data \"live\" (TIO)'!P65/'data \"historic\" (TIO)'!P65-1","v":-0.20064059761680919},{"$f":"'data \"live\" (TIO)'!Q65/'data \"historic\" (TIO)'!Q65-1","v":-0.19693634763727919},{"$f":"'data \"live\" (TIO)'!R65/'data \"historic\" (TIO)'!R65-1","v":-0.17541947607365038},{"$f":"'data \"live\" (TIO)'!S65/'data \"historic\" (TIO)'!S65-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T65/'data \"historic\" (TIO)'!T65-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U65/'data \"historic\" (TIO)'!U65-1","v":{"$error":"#DIV/0!"}}]
["Waikato","Waikato fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C66-'data \"historic\" (TIO)'!C66","v":0},{"$f":"'data \"live\" (TIO)'!D66-'data \"historic\" (TIO)'!D66","v":0},{"$f":"'data \"live\" (TIO)'!E66-'data \"historic\" (TIO)'!E66","v":0},{"$f":"'data \"live\" (TIO)'!F66-'data \"historic\" (TIO)'!F66","v":0},{"$f":"'data \"live\" (TIO)'!G66-'data \"historic\" (TIO)'!G66","v":0},{"$f":"'data \"live\" (TIO)'!H66-'data \"historic\" (TIO)'!H66","v":0},{"$f":"'data \"live\" (TIO)'!I66-'data \"historic\" (TIO)'!I66","v":-409681.20641559083},{"$f":"'data \"live\" (TIO)'!J66-'data \"historic\" (TIO)'!J66","v":-764725.51052456535},{"$f":"'data \"live\" (TIO)'!K66-'data \"historic\" (TIO)'!K66","v":0},{"$f":"'data \"live\" (TIO)'!L66-'data \"historic\" (TIO)'!L66","v":-943870.93222241849},{"$f":"'data \"live\" (TIO)'!M66-'data \"historic\" (TIO)'!M66","v":-856365.85672323126},{"$f":"'data \"live\" (TIO)'!N66-'data \"historic\" (TIO)'!N66","v":-836015.49211120419},{"$f":"'data \"live\" (TIO)'!O66-'data \"historic\" (TIO)'!O66","v":-850469.87905936409},{"$f":"'data \"live\" (TIO)'!P66-'data \"historic\" (TIO)'!P66","v":-865325.8260810161},{"$f":"'data \"live\" (TIO)'!Q66-'data \"historic\" (TIO)'!Q66","v":-844245.97596712224},{"$f":"'data \"live\" (TIO)'!R66-'data \"historic\" (TIO)'!R66","v":-822706.87472047657},{"$f":"'data \"live\" (TIO)'!S66-'data \"historic\" (TIO)'!S66","v":7889071},{"$f":"'data \"live\" (TIO)'!T66-'data \"historic\" (TIO)'!T66","v":8029545},{"$f":"'data \"live\" (TIO)'!U66-'data \"historic\" (TIO)'!U66","v":0},null,{"$f":"'data \"live\" (TIO)'!I66/'data \"historic\" (TIO)'!I66-1","v":-5.6727729391754855E-2},{"$f":"'data \"live\" (TIO)'!J66/'data \"historic\" (TIO)'!J66-1","v":-0.10452882431746302},{"$f":"'data \"live\" (TIO)'!K66/'data \"historic\" (TIO)'!K66-1","v":0},{"$f":"'data \"live\" (TIO)'!L66/'data \"historic\" (TIO)'!L66-1","v":-0.1209182047414824},{"$f":"'data \"live\" (TIO)'!M66/'data \"historic\" (TIO)'!M66-1","v":-0.10760575471728628},{"$f":"'data \"live\" (TIO)'!N66/'data \"historic\" (TIO)'!N66-1","v":-0.103687838036295},{"$f":"'data \"live\" (TIO)'!O66/'data \"historic\" (TIO)'!O66-1","v":-0.10365833534492497},{"$f":"'data \"live\" (TIO)'!P66/'data \"historic\" (TIO)'!P66-1","v":-0.10364148186079558},{"$f":"'data \"live\" (TIO)'!Q66/'data \"historic\" (TIO)'!Q66-1","v":-9.9786228733378723E-2},{"$f":"'data \"live\" (TIO)'!R66/'data \"historic\" (TIO)'!R66-1","v":-9.5953158029276286E-2},{"$f":"'data \"live\" (TIO)'!S66/'data \"historic\" (TIO)'!S66-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T66/'data \"historic\" (TIO)'!T66-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U66/'data \"historic\" (TIO)'!U66-1","v":{"$error":"#DIV/0!"}}]
["Bay of Plenty","Bay of Plenty fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C67-'data \"historic\" (TIO)'!C67","v":0},{"$f":"'data \"live\" (TIO)'!D67-'data \"historic\" (TIO)'!D67","v":0},{"$f":"'data \"live\" (TIO)'!E67-'data \"historic\" (TIO)'!E67","v":0},{"$f":"'data \"live\" (TIO)'!F67-'data \"historic\" (TIO)'!F67","v":0},{"$f":"'data \"live\" (TIO)'!G67-'data \"historic\" (TIO)'!G67","v":0},{"$f":"'data \"live\" (TIO)'!H67-'data \"historic\" (TIO)'!H67","v":0},{"$f":"'data \"live\" (TIO)'!I67-'data \"historic\" (TIO)'!I67","v":-1004558.8176284209},{"$f":"'data \"live\" (TIO)'!J67-'data \"historic\" (TIO)'!J67","v":-1233177.775011925},{"$f":"'data \"live\" (TIO)'!K67-'data \"historic\" (TIO)'!K67","v":-1616773.592155559},{"$f":"'data \"live\" (TIO)'!L67-'data \"historic\" (TIO)'!L67","v":-2023286.741760903},{"$f":"'data \"live\" (TIO)'!M67-'data \"historic\" (TIO)'!M67","v":-2390062.5048666615},{"$f":"'data \"live\" (TIO)'!N67-'data \"historic\" (TIO)'!N67","v":-2784999.4904917106},{"$f":"'data \"live\" (TIO)'!O67-'data \"historic\" (TIO)'!O67","v":-3191267.8313569212},{"$f":"'data \"live\" (TIO)'!P67-'data \"historic\" (TIO)'!P67","v":-3573528.6712807268},{"$f":"'data \"live\" (TIO)'!Q67-'data \"historic\" (TIO)'!Q67","v":-3991385.6408850234},{"$f":"'data \"live\" (TIO)'!R67-'data \"historic\" (TIO)'!R67","v":-4449043.1099585854},{"$f":"'data \"live\" (TIO)'!S67-'data \"historic\" (TIO)'!S67","v":4954889},{"$f":"'data \"live\" (TIO)'!T67-'data \"historic\" (TIO)'!T67","v":4954889},{"$f":"'data \"live\" (TIO)'!U67-'data \"historic\" (TIO)'!U67","v":0},null,{"$f":"'data \"live\" (TIO)'!I67/'data \"historic\" (TIO)'!I67-1","v":-0.16686577785211998},{"$f":"'data \"live\" (TIO)'!J67/'data \"historic\" (TIO)'!J67-1","v":-0.19518437656860299},{"$f":"'data \"live\" (TIO)'!K67/'data \"historic\" (TIO)'!K67-1","v":-0.24361339809785121},{"$f":"'data \"live\" (TIO)'!L67/'data \"historic\" (TIO)'!L67-1","v":-0.28994493928442366},{"$f":"'data \"live\" (TIO)'!M67/'data \"historic\" (TIO)'!M67-1","v":-0.32540208104614987},{"$f":"'data \"live\" (TIO)'!N67/'data \"historic\" (TIO)'!N67-1","v":-0.35982423957567655},{"$f":"'data \"live\" (TIO)'!O67/'data \"historic\" (TIO)'!O67-1","v":-0.39175133715481703},{"$f":"'data \"live\" (TIO)'!P67/'data \"historic\" (TIO)'!P67-1","v":-0.41901426607124459},{"$f":"'data \"live\" (TIO)'!Q67/'data \"historic\" (TIO)'!Q67-1","v":-0.44615058234900884},{"$f":"'data \"live\" (TIO)'!R67/'data \"historic\" (TIO)'!R67-1","v":-0.47310455434351051},{"$f":"'data \"live\" (TIO)'!S67/'data \"historic\" (TIO)'!S67-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T67/'data \"historic\" (TIO)'!T67-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U67/'data \"historic\" (TIO)'!U67-1","v":{"$error":"#DIV/0!"}}]
["Gisborne","Gisborne fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C68-'data \"historic\" (TIO)'!C68","v":0},{"$f":"'data \"live\" (TIO)'!D68-'data \"historic\" (TIO)'!D68","v":0},{"$f":"'data \"live\" (TIO)'!E68-'data \"historic\" (TIO)'!E68","v":0},{"$f":"'data \"live\" (TIO)'!F68-'data \"historic\" (TIO)'!F68","v":0},{"$f":"'data \"live\" (TIO)'!G68-'data \"historic\" (TIO)'!G68","v":0},{"$f":"'data \"live\" (TIO)'!H68-'data \"historic\" (TIO)'!H68","v":0},{"$f":"'data \"live\" (TIO)'!I68-'data \"historic\" (TIO)'!I68","v":-57609.913043478271},{"$f":"'data \"live\" (TIO)'!J68-'data \"historic\" (TIO)'!J68","v":-13519.913043478271},{"$f":"'data \"live\" (TIO)'!K68-'data \"historic\" (TIO)'!K68","v":0},{"$f":"'data \"live\" (TIO)'!L68-'data \"historic\" (TIO)'!L68","v":45564.086956521729},{"$f":"'data \"live\" (TIO)'!M68-'data \"historic\" (TIO)'!M68","v":45564.086956521729},{"$f":"'data \"live\" (TIO)'!N68-'data \"historic\" (TIO)'!N68","v":45564.086956521729},{"$f":"'data \"live\" (TIO)'!O68-'data \"historic\" (TIO)'!O68","v":44564.086956521729},{"$f":"'data \"live\" (TIO)'!P68-'data \"historic\" (TIO)'!P68","v":44664.086956521729},{"$f":"'data \"live\" (TIO)'!Q68-'data \"historic\" (TIO)'!Q68","v":44664.086956521729},{"$f":"'data \"live\" (TIO)'!R68-'data \"historic\" (TIO)'!R68","v":44664.086956521729},{"$f":"'data \"live\" (TIO)'!S68-'data \"historic\" (TIO)'!S68","v":233650},{"$f":"'data \"live\" (TIO)'!T68-'data \"historic\" (TIO)'!T68","v":233650},{"$f":"'data \"live\" (TIO)'!U68-'data \"historic\" (TIO)'!U68","v":0},null,{"$f":"'data \"live\" (TIO)'!I68/'data \"historic\" (TIO)'!I68-1","v":-0.30818001798337769},{"$f":"'data \"live\" (TIO)'!J68/'data \"historic\" (TIO)'!J68-1","v":-7.2323786389476452E-2},{"$f":"'data \"live\" (TIO)'!K68/'data \"historic\" (TIO)'!K68-1","v":0},{"$f":"'data \"live\" (TIO)'!L68/'data \"historic\" (TIO)'!L68-1","v":0.2424448112052997},{"$f":"'data \"live\" (TIO)'!M68/'data \"historic\" (TIO)'!M68-1","v":0.2424448112052997},{"$f":"'data \"live\" (TIO)'!N68/'data \"historic\" (TIO)'!N68-1","v":0.2424448112052997},{"$f":"'data \"live\" (TIO)'!O68/'data \"historic\" (TIO)'!O68-1","v":0.23586879931221216},{"$f":"'data \"live\" (TIO)'!P68/'data \"historic\" (TIO)'!P68-1","v":0.23639807931191759},{"$f":"'data \"live\" (TIO)'!Q68/'data \"historic\" (TIO)'!Q68-1","v":0.23639807931191759},{"$f":"'data \"live\" (TIO)'!R68/'data \"historic\" (TIO)'!R68-1","v":0.23639807931191759},{"$f":"'data \"live\" (TIO)'!S68/'data \"historic\" (TIO)'!S68-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T68/'data \"historic\" (TIO)'!T68-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U68/'data \"historic\" (TIO)'!U68-1","v":{"$error":"#DIV/0!"}}]
["Hawkes Bay","Hawkes Bay fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C69-'data \"historic\" (TIO)'!C69","v":0},{"$f":"'data \"live\" (TIO)'!D69-'data \"historic\" (TIO)'!D69","v":0},{"$f":"'data \"live\" (TIO)'!E69-'data \"historic\" (TIO)'!E69","v":0},{"$f":"'data \"live\" (TIO)'!F69-'data \"historic\" (TIO)'!F69","v":0},{"$f":"'data \"live\" (TIO)'!G69-'data \"historic\" (TIO)'!G69","v":0},{"$f":"'data \"live\" (TIO)'!H69-'data \"historic\" (TIO)'!H69","v":0},{"$f":"'data \"live\" (TIO)'!I69-'data \"historic\" (TIO)'!I69","v":-451009.0890607629},{"$f":"'data \"live\" (TIO)'!J69-'data \"historic\" (TIO)'!J69","v":-633437.9718309145},{"$f":"'data \"live\" (TIO)'!K69-'data \"historic\" (TIO)'!K69","v":0},{"$f":"'data \"live\" (TIO)'!L69-'data \"historic\" (TIO)'!L69","v":-946472.06054190919},{"$f":"'data \"live\" (TIO)'!M69-'data \"historic\" (TIO)'!M69","v":-1169666.4103220664},{"$f":"'data \"live\" (TIO)'!N69-'data \"historic\" (TIO)'!N69","v":-1434727.7960427701},{"$f":"'data \"live\" (TIO)'!O69-'data \"historic\" (TIO)'!O69","v":-1750511.2150205835},{"$f":"'data \"live\" (TIO)'!P69-'data \"historic\" (TIO)'!P69","v":-2127557.0026703943},{"$f":"'data \"live\" (TIO)'!Q69-'data \"historic\" (TIO)'!Q69","v":-2578704.7659300514},{"$f":"'data \"live\" (TIO)'!R69-'data \"historic\" (TIO)'!R69","v":-3119989.8373704078},{"$f":"'data \"live\" (TIO)'!S69-'data \"historic\" (TIO)'!S69","v":1545576},{"$f":"'data \"live\" (TIO)'!T69-'data \"historic\" (TIO)'!T69","v":1567297},{"$f":"'data \"live\" (TIO)'!U69-'data \"historic\" (TIO)'!U69","v":0},null,{"$f":"'data \"live\" (TIO)'!I69/'data \"historic\" (TIO)'!I69-1","v":-0.24963196178457803},{"$f":"'data \"live\" (TIO)'!J69/'data \"historic\" (TIO)'!J69-1","v":-0.32293368781906462},{"$f":"'data \"live\" (TIO)'!K69/'data \"historic\" (TIO)'!K69-1","v":0},{"$f":"'data \"live\" (TIO)'!L69/'data \"historic\" (TIO)'!L69-1","v":-0.40303669813609633},{"$f":"'data \"live\" (TIO)'!M69/'data \"historic\" (TIO)'!M69-1","v":-0.45139769648296768},{"$f":"'data \"live\" (TIO)'!N69/'data \"historic\" (TIO)'!N69-1","v":-0.49882463589557435},{"$f":"'data \"live\" (TIO)'!O69/'data \"historic\" (TIO)'!O69-1","v":-0.54495197972893927},{"$f":"'data \"live\" (TIO)'!P69/'data \"historic\" (TIO)'!P69-1","v":-0.58938427575865948},{"$f":"'data \"live\" (TIO)'!Q69/'data \"historic\" (TIO)'!Q69-1","v":-0.63176345720896454},{"$f":"'data \"live\" (TIO)'!R69/'data \"historic\" (TIO)'!R69-1","v":-0.67181032722794609},{"$f":"'data \"live\" (TIO)'!S69/'data \"historic\" (TIO)'!S69-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T69/'data \"historic\" (TIO)'!T69-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U69/'data \"historic\" (TIO)'!U69-1","v":{"$error":"#DIV/0!"}}]
["Taranaki","Taranaki fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C70-'data \"historic\" (TIO)'!C70","v":0},{"$f":"'data \"live\" (TIO)'!D70-'data \"historic\" (TIO)'!D70","v":0},{"$f":"'data \"live\" (TIO)'!E70-'data \"historic\" (TIO)'!E70","v":0},{"$f":"'data \"live\" (TIO)'!F70-'data \"historic\" (TIO)'!F70","v":0},{"$f":"'data \"live\" (TIO)'!G70-'data \"historic\" (TIO)'!G70","v":0},{"$f":"'data \"live\" (TIO)'!H70-'data \"historic\" (TIO)'!H70","v":0},{"$f":"'data \"live\" (TIO)'!I70-'data \"historic\" (TIO)'!I70","v":50809.074030104792},{"$f":"'data \"live\" (TIO)'!J70-'data \"historic\" (TIO)'!J70","v":74778.517473364947},{"$f":"'data \"live\" (TIO)'!K70-'data \"historic\" (TIO)'!K70","v":0},{"$f":"'data \"live\" (TIO)'!L70-'data \"historic\" (TIO)'!L70","v":106064.57857632963},{"$f":"'data \"live\" (TIO)'!M70-'data \"historic\" (TIO)'!M70","v":50239.175699808169},{"$f":"'data \"live\" (TIO)'!N70-'data \"historic\" (TIO)'!N70","v":-8878.5907655891497},{"$f":"'data \"live\" (TIO)'!O70-'data \"historic\" (TIO)'!O70","v":-72810.323834100273},{"$f":"'data \"live\" (TIO)'!P70-'data \"historic\" (TIO)'!P70","v":-140396.66524081444},{"$f":"'data \"live\" (TIO)'!Q70-'data \"historic\" (TIO)'!Q70","v":-212601.29637697479},{"$f":"'data \"live\" (TIO)'!R70-'data \"historic\" (TIO)'!R70","v":-289705.93924787454},{"$f":"'data \"live\" (TIO)'!S70-'data \"historic\" (TIO)'!S70","v":1440970},{"$f":"'data \"live\" (TIO)'!T70-'data \"historic\" (TIO)'!T70","v":1440970},{"$f":"'data \"live\" (TIO)'!U70-'data \"historic\" (TIO)'!U70","v":0},null,{"$f":"'data \"live\" (TIO)'!I70/'data \"historic\" (TIO)'!I70-1","v":4.740461994862355E-2},{"$f":"'data \"live\" (TIO)'!J70/'data \"historic\" (TIO)'!J70-1","v":6.6214559283575891E-2},{"$f":"'data \"live\" (TIO)'!K70/'data \"historic\" (TIO)'!K70-1","v":0},{"$f":"'data \"live\" (TIO)'!L70/'data \"historic\" (TIO)'!L70-1","v":8.4496546088704827E-2},{"$f":"'data \"live\" (TIO)'!M70/'data \"historic\" (TIO)'!M70-1","v":3.7943224989785529E-2},{"$f":"'data \"live\" (TIO)'!N70/'data \"historic\" (TIO)'!N70-1","v":-6.3588213746380573E-3},{"$f":"'data \"live\" (TIO)'!O70/'data \"historic\" (TIO)'!O70-1","v":-4.9416625547161974E-2},{"$f":"'data \"live\" (TIO)'!P70/'data \"historic\" (TIO)'!P70-1","v":-9.0327112461603631E-2},{"$f":"'data \"live\" (TIO)'!Q70/'data \"historic\" (TIO)'!Q70-1","v":-0.12963657336812195},{"$f":"'data \"live\" (TIO)'!R70/'data \"historic\" (TIO)'!R70-1","v":-0.16739467665666885},{"$f":"'data \"live\" (TIO)'!S70/'data \"historic\" (TIO)'!S70-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T70/'data \"historic\" (TIO)'!T70-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U70/'data \"historic\" (TIO)'!U70-1","v":{"$error":"#DIV/0!"}}]
["Manawatu-Wanganui","Manawatu-Wanganui fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C71-'data \"historic\" (TIO)'!C71","v":0},{"$f":"'data \"live\" (TIO)'!D71-'data \"historic\" (TIO)'!D71","v":0},{"$f":"'data \"live\" (TIO)'!E71-'data \"historic\" (TIO)'!E71","v":0},{"$f":"'data \"live\" (TIO)'!F71-'data \"historic\" (TIO)'!F71","v":0},{"$f":"'data \"live\" (TIO)'!G71-'data \"historic\" (TIO)'!G71","v":0},{"$f":"'data \"live\" (TIO)'!H71-'data \"historic\" (TIO)'!H71","v":0},{"$f":"'data \"live\" (TIO)'!I71-'data \"historic\" (TIO)'!I71","v":-148724.39683631272},{"$f":"'data \"live\" (TIO)'!J71-'data \"historic\" (TIO)'!J71","v":-369062.68805504544},{"$f":"'data \"live\" (TIO)'!K71-'data \"historic\" (TIO)'!K71","v":0},{"$f":"'data \"live\" (TIO)'!L71-'data \"historic\" (TIO)'!L71","v":-553043.41586293653},{"$f":"'data \"live\" (TIO)'!M71-'data \"historic\" (TIO)'!M71","v":-618046.04331914801},{"$f":"'data \"live\" (TIO)'!N71-'data \"historic\" (TIO)'!N71","v":-695614.05390181951},{"$f":"'data \"live\" (TIO)'!O71-'data \"historic\" (TIO)'!O71","v":-785394.88226746442},{"$f":"'data \"live\" (TIO)'!P71-'data \"historic\" (TIO)'!P71","v":-889380.17254809942},{"$f":"'data \"live\" (TIO)'!Q71-'data \"historic\" (TIO)'!Q71","v":-919878.43628076511},{"$f":"'data \"live\" (TIO)'!R71-'data \"historic\" (TIO)'!R71","v":-1149585.1765826871},{"$f":"'data \"live\" (TIO)'!S71-'data \"historic\" (TIO)'!S71","v":2002415},{"$f":"'data \"live\" (TIO)'!T71-'data \"historic\" (TIO)'!T71","v":2042464},{"$f":"'data \"live\" (TIO)'!U71-'data \"historic\" (TIO)'!U71","v":0},null,{"$f":"'data \"live\" (TIO)'!I71/'data \"historic\" (TIO)'!I71-1","v":-7.2838939640359257E-2},{"$f":"'data \"live\" (TIO)'!J71/'data \"historic\" (TIO)'!J71-1","v":-0.17423076146928151},{"$f":"'data \"live\" (TIO)'!K71/'data \"historic\" (TIO)'!K71-1","v":0},{"$f":"'data \"live\" (TIO)'!L71/'data \"historic\" (TIO)'!L71-1","v":-0.24106066913494273},{"$f":"'data \"live\" (TIO)'!M71/'data \"historic\" (TIO)'!M71-1","v":-0.25793466982465829},{"$f":"'data \"live\" (TIO)'!N71/'data \"historic\" (TIO)'!N71-1","v":-0.27721846572449349},{"$f":"'data \"live\" (TIO)'!O71/'data \"historic\" (TIO)'!O71-1","v":-0.29802662045145756},{"$f":"'data \"live\" (TIO)'!P71/'data \"historic\" (TIO)'!P71-1","v":-0.32034715157787552},{"$f":"'data \"live\" (TIO)'!Q71/'data \"historic\" (TIO)'!Q71-1","v":-0.32338419053591605},{"$f":"'data \"live\" (TIO)'!R71/'data \"historic\" (TIO)'!R71-1","v":-0.36931649264547195},{"$f":"'data \"live\" (TIO)'!S71/'data \"historic\" (TIO)'!S71-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T71/'data \"historic\" (TIO)'!T71-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U71/'data \"historic\" (TIO)'!U71-1","v":{"$error":"#DIV/0!"}}]
["Wellington","Wellington fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C72-'data \"historic\" (TIO)'!C72","v":0},{"$f":"'data \"live\" (TIO)'!D72-'data \"historic\" (TIO)'!D72","v":0},{"$f":"'data \"live\" (TIO)'!E72-'data \"historic\" (TIO)'!E72","v":0},{"$f":"'data \"live\" (TIO)'!F72-'data \"historic\" (TIO)'!F72","v":0},{"$f":"'data \"live\" (TIO)'!G72-'data \"historic\" (TIO)'!G72","v":0},{"$f":"'data \"live\" (TIO)'!H72-'data \"historic\" (TIO)'!H72","v":0},{"$f":"'data \"live\" (TIO)'!I72-'data \"historic\" (TIO)'!I72","v":-287016.89995577186},{"$f":"'data \"live\" (TIO)'!J72-'data \"historic\" (TIO)'!J72","v":-1848764.7998982519},{"$f":"'data \"live\" (TIO)'!K72-'data \"historic\" (TIO)'!K72","v":0},{"$f":"'data \"live\" (TIO)'!L72-'data \"historic\" (TIO)'!L72","v":-7809170.0927150175},{"$f":"'data \"live\" (TIO)'!M72-'data \"historic\" (TIO)'!M72","v":-8029927.1887701973},{"$f":"'data \"live\" (TIO)'!N72-'data \"historic\" (TIO)'!N72","v":-8896099.3876853064},{"$f":"'data \"live\" (TIO)'!O72-'data \"historic\" (TIO)'!O72","v":-9945081.2896554321},{"$f":"'data \"live\" (TIO)'!P72-'data \"historic\" (TIO)'!P72","v":-9553115.3184333146},{"$f":"'data \"live\" (TIO)'!Q72-'data \"historic\" (TIO)'!Q72","v":-9083872.2663683146},{"$f":"'data \"live\" (TIO)'!R72-'data \"historic\" (TIO)'!R72","v":-8592152.8609351963},{"$f":"'data \"live\" (TIO)'!S72-'data \"historic\" (TIO)'!S72","v":63099001},{"$f":"'data \"live\" (TIO)'!T72-'data \"historic\" (TIO)'!T72","v":64953265},{"$f":"'data \"live\" (TIO)'!U72-'data \"historic\" (TIO)'!U72","v":0},null,{"$f":"'data \"live\" (TIO)'!I72/'data \"historic\" (TIO)'!I72-1","v":-5.0134942471941057E-3},{"$f":"'data \"live\" (TIO)'!J72/'data \"historic\" (TIO)'!J72-1","v":-3.1462180178865928E-2},{"$f":"'data \"live\" (TIO)'!K72/'data \"historic\" (TIO)'!K72-1","v":0},{"$f":"'data \"live\" (TIO)'!L72/'data \"historic\" (TIO)'!L72-1","v":-0.12613662560394745},{"$f":"'data \"live\" (TIO)'!M72/'data \"historic\" (TIO)'!M72-1","v":-0.1263577728464379},{"$f":"'data \"live\" (TIO)'!N72/'data \"historic\" (TIO)'!N72-1","v":-0.13637577924549715},{"$f":"'data \"live\" (TIO)'!O72/'data \"historic\" (TIO)'!O72-1","v":-0.14986172970528111},{"$f":"'data \"live\" (TIO)'!P72/'data \"historic\" (TIO)'!P72-1","v":-0.14149811402864965},{"$f":"'data \"live\" (TIO)'!Q72/'data \"historic\" (TIO)'!Q72-1","v":-0.13224458720040944},{"$f":"'data \"live\" (TIO)'!R72/'data \"historic\" (TIO)'!R72-1","v":-0.12293863433849661},{"$f":"'data \"live\" (TIO)'!S72/'data \"historic\" (TIO)'!S72-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T72/'data \"historic\" (TIO)'!T72-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U72/'data \"historic\" (TIO)'!U72-1","v":{"$error":"#DIV/0!"}}]
["Marlborough","Marlborough fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C73-'data \"historic\" (TIO)'!C73","v":0},{"$f":"'data \"live\" (TIO)'!D73-'data \"historic\" (TIO)'!D73","v":0},{"$f":"'data \"live\" (TIO)'!E73-'data \"historic\" (TIO)'!E73","v":0},{"$f":"'data \"live\" (TIO)'!F73-'data \"historic\" (TIO)'!F73","v":0},{"$f":"'data \"live\" (TIO)'!G73-'data \"historic\" (TIO)'!G73","v":0},{"$f":"'data \"live\" (TIO)'!H73-'data \"historic\" (TIO)'!H73","v":0},{"$f":"'data \"live\" (TIO)'!I73-'data \"historic\" (TIO)'!I73","v":34272.872754555443},{"$f":"'data \"live\" (TIO)'!J73-'data \"historic\" (TIO)'!J73","v":7563.7399871947782},{"$f":"'data \"live\" (TIO)'!K73-'data \"historic\" (TIO)'!K73","v":0},{"$f":"'data \"live\" (TIO)'!L73-'data \"historic\" (TIO)'!L73","v":-98.874417056242237},{"$f":"'data \"live\" (TIO)'!M73-'data \"historic\" (TIO)'!M73","v":-319.36659935309581},{"$f":"'data \"live\" (TIO)'!N73-'data \"historic\" (TIO)'!N73","v":-545.65585785571602},{"$f":"'data \"live\" (TIO)'!O73-'data \"historic\" (TIO)'!O73","v":-3497.7475543564651},{"$f":"'data \"live\" (TIO)'!P73-'data \"historic\" (TIO)'!P73","v":-15187.647086715559},{"$f":"'data \"live\" (TIO)'!Q73-'data \"historic\" (TIO)'!Q73","v":-15850.359889103624},{"$f":"'data \"live\" (TIO)'!R73-'data \"historic\" (TIO)'!R73","v":-16530.891432246077},{"$f":"'data \"live\" (TIO)'!S73-'data \"historic\" (TIO)'!S73","v":55869},{"$f":"'data \"live\" (TIO)'!T73-'data \"historic\" (TIO)'!T73","v":56916},{"$f":"'data \"live\" (TIO)'!U73-'data \"historic\" (TIO)'!U73","v":0},null,{"$f":"'data \"live\" (TIO)'!I73/'data \"historic\" (TIO)'!I73-1","v":0.98586892495759448},{"$f":"'data \"live\" (TIO)'!J73/'data \"historic\" (TIO)'!J73-1","v":0.15963905612064111},{"$f":"'data \"live\" (TIO)'!K73/'data \"historic\" (TIO)'!K73-1","v":0},{"$f":"'data \"live\" (TIO)'!L73/'data \"historic\" (TIO)'!L73-1","v":-1.9998112576034011E-3},{"$f":"'data \"live\" (TIO)'!M73/'data \"historic\" (TIO)'!M73-1","v":-6.322292465549495E-3},{"$f":"'data \"live\" (TIO)'!N73/'data \"historic\" (TIO)'!N73-1","v":-1.0571108834510734E-2},{"$f":"'data \"live\" (TIO)'!O73/'data \"historic\" (TIO)'!O73-1","v":-6.3053439906308961E-2},{"$f":"'data \"live\" (TIO)'!P73/'data \"historic\" (TIO)'!P73-1","v":-0.22304058802100102},{"$f":"'data \"live\" (TIO)'!Q73/'data \"historic\" (TIO)'!Q73-1","v":-0.22735821652956856},{"$f":"'data \"live\" (TIO)'!R73/'data \"historic\" (TIO)'!R73-1","v":-0.23158058045234231},{"$f":"'data \"live\" (TIO)'!S73/'data \"historic\" (TIO)'!S73-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T73/'data \"historic\" (TIO)'!T73-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U73/'data \"historic\" (TIO)'!U73-1","v":{"$error":"#DIV/0!"}}]
["Nelson","Nelson fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C74-'data \"historic\" (TIO)'!C74","v":0},{"$f":"'data \"live\" (TIO)'!D74-'data \"historic\" (TIO)'!D74","v":0},{"$f":"'data \"live\" (TIO)'!E74-'data \"historic\" (TIO)'!E74","v":0},{"$f":"'data \"live\" (TIO)'!F74-'data \"historic\" (TIO)'!F74","v":0},{"$f":"'data \"live\" (TIO)'!G74-'data \"historic\" (TIO)'!G74","v":0},{"$f":"'data \"live\" (TIO)'!H74-'data \"historic\" (TIO)'!H74","v":0},{"$f":"'data \"live\" (TIO)'!I74-'data \"historic\" (TIO)'!I74","v":-311298.03361682384},{"$f":"'data \"live\" (TIO)'!J74-'data \"historic\" (TIO)'!J74","v":-421901.97776047816},{"$f":"'data \"live\" (TIO)'!K74-'data \"historic\" (TIO)'!K74","v":0},{"$f":"'data \"live\" (TIO)'!L74-'data \"historic\" (TIO)'!L74","v":-715301.02744862391},{"$f":"'data \"live\" (TIO)'!M74-'data \"historic\" (TIO)'!M74","v":-838677.81439650874},{"$f":"'data \"live\" (TIO)'!N74-'data \"historic\" (TIO)'!N74","v":-909468.07671196107},{"$f":"'data \"live\" (TIO)'!O74-'data \"historic\" (TIO)'!O74","v":-983473.47774767876},{"$f":"'data \"live\" (TIO)'!P74-'data \"historic\" (TIO)'!P74","v":-1132913.2507202495},{"$f":"'data \"live\" (TIO)'!Q74-'data \"historic\" (TIO)'!Q74","v":-1286431.9564686804},{"$f":"'data \"live\" (TIO)'!R74-'data \"historic\" (TIO)'!R74","v":-1444543.968706504},{"$f":"'data \"live\" (TIO)'!S74-'data \"historic\" (TIO)'!S74","v":874200},{"$f":"'data \"live\" (TIO)'!T74-'data \"historic\" (TIO)'!T74","v":874200},{"$f":"'data \"live\" (TIO)'!U74-'data \"historic\" (TIO)'!U74","v":0},null,{"$f":"'data \"live\" (TIO)'!I74/'data \"historic\" (TIO)'!I74-1","v":-0.25235967532160708},{"$f":"'data \"live\" (TIO)'!J74/'data \"historic\" (TIO)'!J74-1","v":-0.31249128577088836},{"$f":"'data \"live\" (TIO)'!K74/'data \"historic\" (TIO)'!K74-1","v":0},{"$f":"'data \"live\" (TIO)'!L74/'data \"historic\" (TIO)'!L74-1","v":-0.45001070455008385},{"$f":"'data \"live\" (TIO)'!M74/'data \"historic\" (TIO)'!M74-1","v":-0.489630846606532},{"$f":"'data \"live\" (TIO)'!N74/'data \"historic\" (TIO)'!N74-1","v":-0.50988639006674796},{"$f":"'data \"live\" (TIO)'!O74/'data \"historic\" (TIO)'!O74-1","v":-0.52941137908696589},{"$f":"'data \"live\" (TIO)'!P74/'data \"historic\" (TIO)'!P74-1","v":-0.56444909140712674},{"$f":"'data \"live\" (TIO)'!Q74/'data \"historic\" (TIO)'!Q74-1","v":-0.59539615371199761},{"$f":"'data \"live\" (TIO)'!R74/'data \"historic\" (TIO)'!R74-1","v":-0.62298554225990432},{"$f":"'data \"live\" (TIO)'!S74/'data \"historic\" (TIO)'!S74-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T74/'data \"historic\" (TIO)'!T74-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U74/'data \"historic\" (TIO)'!U74-1","v":{"$error":"#DIV/0!"}}]
["Canterbury","Canterbury fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C75-'data \"historic\" (TIO)'!C75","v":0},{"$f":"'data \"live\" (TIO)'!D75-'data \"historic\" (TIO)'!D75","v":0},{"$f":"'data \"live\" (TIO)'!E75-'data \"historic\" (TIO)'!E75","v":0},{"$f":"'data \"live\" (TIO)'!F75-'data \"historic\" (TIO)'!F75","v":0},{"$f":"'data \"live\" (TIO)'!G75-'data \"historic\" (TIO)'!G75","v":0},{"$f":"'data \"live\" (TIO)'!H75-'data \"historic\" (TIO)'!H75","v":0},{"$f":"'data \"live\" (TIO)'!I75-'data \"historic\" (TIO)'!I75","v":3094605.6913043484},{"$f":"'data \"live\" (TIO)'!J75-'data \"historic\" (TIO)'!J75","v":1712933.6913043484},{"$f":"'data \"live\" (TIO)'!K75-'data \"historic\" (TIO)'!K75","v":0},{"$f":"'data \"live\" (TIO)'!L75-'data \"historic\" (TIO)'!L75","v":125910.69130434841},{"$f":"'data \"live\" (TIO)'!M75-'data \"historic\" (TIO)'!M75","v":-726100.30869565159},{"$f":"'data \"live\" (TIO)'!N75-'data \"historic\" (TIO)'!N75","v":-1630359.3086956516},{"$f":"'data \"live\" (TIO)'!O75-'data \"historic\" (TIO)'!O75","v":-2589579.3086956516},{"$f":"'data \"live\" (TIO)'!P75-'data \"historic\" (TIO)'!P75","v":-3606604.3086956516},{"$f":"'data \"live\" (TIO)'!Q75-'data \"historic\" (TIO)'!Q75","v":-4684422.3086956516},{"$f":"'data \"live\" (TIO)'!R75-'data \"historic\" (TIO)'!R75","v":-5826173.3086956516},{"$f":"'data \"live\" (TIO)'!S75-'data \"historic\" (TIO)'!S75","v":25865416},{"$f":"'data \"live\" (TIO)'!T75-'data \"historic\" (TIO)'!T75","v":26124071},{"$f":"'data \"live\" (TIO)'!U75-'data \"historic\" (TIO)'!U75","v":0},null,{"$f":"'data \"live\" (TIO)'!I75/'data \"historic\" (TIO)'!I75-1","v":0.14720788572843002},{"$f":"'data \"live\" (TIO)'!J75/'data \"historic\" (TIO)'!J75-1","v":7.7979682034176712E-2},{"$f":"'data \"live\" (TIO)'!K75/'data \"historic\" (TIO)'!K75-1","v":0},{"$f":"'data \"live\" (TIO)'!L75/'data \"historic\" (TIO)'!L75-1","v":5.2464468417672272E-3},{"$f":"'data \"live\" (TIO)'!M75/'data \"historic\" (TIO)'!M75-1","v":-2.8936954518624103E-2},{"$f":"'data \"live\" (TIO)'!N75/'data \"historic\" (TIO)'!N75-1","v":-6.2131609861516446E-2},{"$f":"'data \"live\" (TIO)'!O75/'data \"historic\" (TIO)'!O75-1","v":-9.4352699434600118E-2},{"$f":"'data \"live\" (TIO)'!P75/'data \"historic\" (TIO)'!P75-1","v":-0.12561609910956062},{"$f":"'data \"live\" (TIO)'!Q75/'data \"historic\" (TIO)'!Q75-1","v":-0.1559385134526492},{"$f":"'data \"live\" (TIO)'!R75/'data \"historic\" (TIO)'!R75-1","v":-0.18533739903914359},{"$f":"'data \"live\" (TIO)'!S75/'data \"historic\" (TIO)'!S75-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T75/'data \"historic\" (TIO)'!T75-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U75/'data \"historic\" (TIO)'!U75-1","v":{"$error":"#DIV/0!"}}]
["West Coast","West Coast fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C76-'data \"historic\" (TIO)'!C76","v":0},{"$f":"'data \"live\" (TIO)'!D76-'data \"historic\" (TIO)'!D76","v":0},{"$f":"'data \"live\" (TIO)'!E76-'data \"historic\" (TIO)'!E76","v":0},{"$f":"'data \"live\" (TIO)'!F76-'data \"historic\" (TIO)'!F76","v":0},{"$f":"'data \"live\" (TIO)'!G76-'data \"historic\" (TIO)'!G76","v":0},{"$f":"'data \"live\" (TIO)'!H76-'data \"historic\" (TIO)'!H76","v":0},{"$f":"'data \"live\" (TIO)'!I76-'data \"historic\" (TIO)'!I76","v":59690},{"$f":"'data \"live\" (TIO)'!J76-'data \"historic\" (TIO)'!J76","v":53690},{"$f":"'data \"live\" (TIO)'!K76-'data \"historic\" (TIO)'!K76","v":0},{"$f":"'data \"live\" (TIO)'!L76-'data \"historic\" (TIO)'!L76","v":-224780},{"$f":"'data \"live\" (TIO)'!M76-'data \"historic\" (TIO)'!M76","v":-224780},{"$f":"'data \"live\" (TIO)'!N76-'data \"historic\" (TIO)'!N76","v":-224780},{"$f":"'data \"live\" (TIO)'!O76-'data \"historic\" (TIO)'!O76","v":-227780},{"$f":"'data \"live\" (TIO)'!P76-'data \"historic\" (TIO)'!P76","v":-227780},{"$f":"'data \"live\" (TIO)'!Q76-'data \"historic\" (TIO)'!Q76","v":-227780},{"$f":"'data \"live\" (TIO)'!R76-'data \"historic\" (TIO)'!R76","v":-230780},{"$f":"'data \"live\" (TIO)'!S76-'data \"historic\" (TIO)'!S76","v":0},{"$f":"'data \"live\" (TIO)'!T76-'data \"historic\" (TIO)'!T76","v":0},{"$f":"'data \"live\" (TIO)'!U76-'data \"historic\" (TIO)'!U76","v":0},null,{"$f":"'data \"live\" (TIO)'!I76/'data \"historic\" (TIO)'!I76-1","v":0.27662433960515331},{"$f":"'data \"live\" (TIO)'!J76/'data \"historic\" (TIO)'!J76-1","v":0.24208675263774904},{"$f":"'data \"live\" (TIO)'!K76/'data \"historic\" (TIO)'!K76-1","v":0},{"$f":"'data \"live\" (TIO)'!L76/'data \"historic\" (TIO)'!L76-1","v":-1},{"$f":"'data \"live\" (TIO)'!M76/'data \"historic\" (TIO)'!M76-1","v":-1},{"$f":"'data \"live\" (TIO)'!N76/'data \"historic\" (TIO)'!N76-1","v":-1},{"$f":"'data \"live\" (TIO)'!O76/'data \"historic\" (TIO)'!O76-1","v":-1},{"$f":"'data \"live\" (TIO)'!P76/'data \"historic\" (TIO)'!P76-1","v":-1},{"$f":"'data \"live\" (TIO)'!Q76/'data \"historic\" (TIO)'!Q76-1","v":-1},{"$f":"'data \"live\" (TIO)'!R76/'data \"historic\" (TIO)'!R76-1","v":-1},{"$f":"'data \"live\" (TIO)'!S76/'data \"historic\" (TIO)'!S76-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T76/'data \"historic\" (TIO)'!T76-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U76/'data \"historic\" (TIO)'!U76-1","v":{"$error":"#DIV/0!"}}]
["Otago","Otago (DUNEDIN ONLY) fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C77-'data \"historic\" (TIO)'!C77","v":418600},{"$f":"'data \"live\" (TIO)'!D77-'data \"historic\" (TIO)'!D77","v":551207.93333333358},{"$f":"'data \"live\" (TIO)'!E77-'data \"historic\" (TIO)'!E77","v":609523.13043478318},{"$f":"'data \"live\" (TIO)'!F77-'data \"historic\" (TIO)'!F77","v":649075.73913043458},{"$f":"'data \"live\" (TIO)'!G77-'data \"historic\" (TIO)'!G77","v":727487.52173913084},{"$f":"'data \"live\" (TIO)'!H77-'data \"historic\" (TIO)'!H77","v":2533236.8726086952},{"$f":"'data \"live\" (TIO)'!I77-'data \"historic\" (TIO)'!I77","v":758658.54681691248},{"$f":"'data \"live\" (TIO)'!J77-'data \"historic\" (TIO)'!J77","v":184668.65722351894},{"$f":"'data \"live\" (TIO)'!K77-'data \"historic\" (TIO)'!K77","v":-1142054.2344888076},{"$f":"'data \"live\" (TIO)'!L77-'data \"historic\" (TIO)'!L77","v":1309943.6029253136},{"$f":"'data \"live\" (TIO)'!M77-'data \"historic\" (TIO)'!M77","v":-58408370.478988789},{"$f":"'data \"live\" (TIO)'!N77-'data \"historic\" (TIO)'!N77","v":1760509.291926478},{"$f":"'data \"live\" (TIO)'!O77-'data \"historic\" (TIO)'!O77","v":1938515.3484200444},{"$f":"'data \"live\" (TIO)'!P77-'data \"historic\" (TIO)'!P77","v":2415992.5175947845},{"$f":"'data \"live\" (TIO)'!Q77-'data \"historic\" (TIO)'!Q77","v":2645984.3136020657},{"$f":"'data \"live\" (TIO)'!R77-'data \"historic\" (TIO)'!R77","v":2890842.5274241734},{"$f":"'data \"live\" (TIO)'!S77-'data \"historic\" (TIO)'!S77","v":9575374},{"$f":"'data \"live\" (TIO)'!T77-'data \"historic\" (TIO)'!T77","v":9917744},{"$f":"'data \"live\" (TIO)'!U77-'data \"historic\" (TIO)'!U77","v":0},null,{"$f":"'data \"live\" (TIO)'!I77/'data \"historic\" (TIO)'!I77-1","v":0.11556909038523688},{"$f":"'data \"live\" (TIO)'!J77/'data \"historic\" (TIO)'!J77-1","v":2.776628929565228E-2},{"$f":"'data \"live\" (TIO)'!K77/'data \"historic\" (TIO)'!K77-1","v":-0.16947452108117322},{"$f":"'data \"live\" (TIO)'!L77/'data \"historic\" (TIO)'!L77-1","v":0.22827416112309851},{"$f":"'data \"live\" (TIO)'!M77/'data \"historic\" (TIO)'!M77-1","v":-0.88718237163085534},{"$f":"'data \"live\" (TIO)'!N77/'data \"historic\" (TIO)'!N77-1","v":0.29749942608930802},{"$f":"'data \"live\" (TIO)'!O77/'data \"historic\" (TIO)'!O77-1","v":0.32308515629953338},{"$f":"'data \"live\" (TIO)'!P77/'data \"historic\" (TIO)'!P77-1","v":0.39835748335295018},{"$f":"'data \"live\" (TIO)'!Q77/'data \"historic\" (TIO)'!Q77-1","v":0.4315518881301379},{"$f":"'data \"live\" (TIO)'!R77/'data \"historic\" (TIO)'!R77-1","v":0.46653525292171594},{"$f":"'data \"live\" (TIO)'!S77/'data \"historic\" (TIO)'!S77-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T77/'data \"historic\" (TIO)'!T77-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U77/'data \"historic\" (TIO)'!U77-1","v":{"$error":"#DIV/0!"}}]
["Southland","Southland fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C78-'data \"historic\" (TIO)'!C78","v":0},{"$f":"'data \"live\" (TIO)'!D78-'data \"historic\" (TIO)'!D78","v":0},{"$f":"'data \"live\" (TIO)'!E78-'data \"historic\" (TIO)'!E78","v":0},{"$f":"'data \"live\" (TIO)'!F78-'data \"historic\" (TIO)'!F78","v":0},{"$f":"'data \"live\" (TIO)'!G78-'data \"historic\" (TIO)'!G78","v":0},{"$f":"'data \"live\" (TIO)'!H78-'data \"historic\" (TIO)'!H78","v":0},{"$f":"'data \"live\" (TIO)'!I78-'data \"historic\" (TIO)'!I78","v":-33035.299999999988},{"$f":"'data \"live\" (TIO)'!J78-'data \"historic\" (TIO)'!J78","v":-58688.299999999988},{"$f":"'data \"live\" (TIO)'!K78-'data \"historic\" (TIO)'!K78","v":0},{"$f":"'data \"live\" (TIO)'!L78-'data \"historic\" (TIO)'!L78","v":-91334.299999999988},{"$f":"'data \"live\" (TIO)'!M78-'data \"historic\" (TIO)'!M78","v":-97901.299999999988},{"$f":"'data \"live\" (TIO)'!N78-'data \"historic\" (TIO)'!N78","v":-90548.299999999988},{"$f":"'data \"live\" (TIO)'!O78-'data \"historic\" (TIO)'!O78","v":-96542.299999999988},{"$f":"'data \"live\" (TIO)'!P78-'data \"historic\" (TIO)'!P78","v":-90206.299999999988},{"$f":"'data \"live\" (TIO)'!Q78-'data \"historic\" (TIO)'!Q78","v":-96430.299999999988},{"$f":"'data \"live\" (TIO)'!R78-'data \"historic\" (TIO)'!R78","v":-104354.29999999999},{"$f":"'data \"live\" (TIO)'!S78-'data \"historic\" (TIO)'!S78","v":330706},{"$f":"'data \"live\" (TIO)'!T78-'data \"historic\" (TIO)'!T78","v":330886},{"$f":"'data \"live\" (TIO)'!U78-'data \"historic\" (TIO)'!U78","v":0},null,{"$f":"'data \"live\" (TIO)'!I78/'data \"historic\" (TIO)'!I78-1","v":-8.9862801000926695E-2},{"$f":"'data \"live\" (TIO)'!J78/'data \"historic\" (TIO)'!J78-1","v":-0.15668961768387935},{"$f":"'data \"live\" (TIO)'!K78/'data \"historic\" (TIO)'!K78-1","v":0},{"$f":"'data \"live\" (TIO)'!L78/'data \"historic\" (TIO)'!L78-1","v":-0.23489260078136109},{"$f":"'data \"live\" (TIO)'!M78/'data \"historic\" (TIO)'!M78-1","v":-0.24710613282018057},{"$f":"'data \"live\" (TIO)'!N78/'data \"historic\" (TIO)'!N78-1","v":-0.22429917885885431},{"$f":"'data \"live\" (TIO)'!O78/'data \"historic\" (TIO)'!O78-1","v":-0.23469721401547061},{"$f":"'data \"live\" (TIO)'!P78/'data \"historic\" (TIO)'!P78-1","v":-0.21520973252634523},{"$f":"'data \"live\" (TIO)'!Q78/'data \"historic\" (TIO)'!Q78-1","v":-0.22576953504450636},{"$f":"'data \"live\" (TIO)'!R78/'data \"historic\" (TIO)'!R78-1","v":-0.23976249441974928},{"$f":"'data \"live\" (TIO)'!S78/'data \"historic\" (TIO)'!S78-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T78/'data \"historic\" (TIO)'!T78-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U78/'data \"historic\" (TIO)'!U78-1","v":{"$error":"#DIV/0!"}}]
["National","National total fare revenue (total):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C64:C78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C64:C78)-C65-C72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!C72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!C65,0))))))","v":418600},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D64:D78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D64:D78)-D65-D72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!D72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!D65,0))))))","v":551207.93333333358},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E64:E78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E64:E78)-E65-E72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!E72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!E65,0))))))","v":609523.13043478318},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F64:F78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F64:F78)-F65-F72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!F72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!F65,0))))))","v":649075.73913043458},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G64:G78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G64:G78)-G65-G72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!G72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!G65,0))))))","v":727487.52173913084},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H64:H78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H64:H78)-H65-H72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!H72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!H65,0))))))","v":2533236.8726086952},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I64:I78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I64:I78)-I65-I72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!I72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!I65,0))))))","v":-13166087.88935104},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J64:J78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J64:J78)-J65-J72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!J72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!J65,0))))))","v":-32913170.931197345},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K64:K78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K64:K78)-K65-K72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!K72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!K65,0))))))","v":-36962158.182776846},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L64:L78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L64:L78)-L65-L72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!L72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!L65,0))))))","v":-54915566.613068081},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M64:M78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M64:M78)-M65-M72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!M72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!M65,0))))))","v":-116042721.50900017},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N64:N78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N64:N78)-N65-N72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!N72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!N65,0))))))","v":-56975079.751072377},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O64:O78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O64:O78)-O65-O72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!O72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!O65,0))))))","v":-56445781.321545705},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P64:P78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P64:P78)-P65-P72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!P72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!P65,0))))))","v":-60167353.62571387},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q64:Q78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q64:Q78)-Q65-Q72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!Q72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!Q65,0))))))","v":-62597691.921545237},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R64:R78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R64:R78)-R65-R72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!R72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!R65,0))))))","v":-61545131.976303533},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S64:S78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S64:S78)-S65-S72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!S72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!S65,0))))))","v":310104239},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T64:T78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T64:T78)-T65-T72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!T72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!T65,0))))))","v":325792483},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U64:U78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U64:U78)-U65-U72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!U72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!U65,0))))))","v":0},null,{"$f":"'data \"live\" (TIO)'!I79/'data \"historic\" (TIO)'!I79-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J79/'data \"historic\" (TIO)'!J79-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K79/'data \"historic\" (TIO)'!K79-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L79/'data \"historic\" (TIO)'!L79-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M79/'data \"historic\" (TIO)'!M79-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N79/'data \"historic\" (TIO)'!N79-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O79/'data \"historic\" (TIO)'!O79-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P79/'data \"historic\" (TIO)'!P79-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q79/'data \"historic\" (TIO)'!Q79-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R79/'data \"historic\" (TIO)'!R79-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S79/'data \"historic\" (TIO)'!S79-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T79/'data \"historic\" (TIO)'!T79-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U79/'data \"historic\" (TIO)'!U79-1","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"VLOOKUP($B$484,$A64:$U79,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$U79,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$U79,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$U79,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$U79,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$U79,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$U79,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$U79,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$U79,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$U79,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$U79,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$U79,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$U79,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$U79,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$U79,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$U79,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$U79,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$U79,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$U79,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$U79,21,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP($B$484,$A64:$U79,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$U79,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$U79,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$U79,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$U79,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$U79,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$U79,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$U79,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$U79,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$U79,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$U79,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$U79,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$U79,21,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B80","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U80","v":{"$error":"#N/A"}},null,{"$f":"'data \"historic\" (TIO)'!W80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AD80","v":0},{"$f":"'data \"historic\" (TIO)'!AE80","v":0},{"$f":"'data \"historic\" (TIO)'!AF80","v":0},{"$f":"'data \"historic\" (TIO)'!AG80","v":0},{"$f":"'data \"historic\" (TIO)'!AH80","v":0},{"$f":"'data \"historic\" (TIO)'!AI80","v":0}]
[null,{"$f":"B80","v":{"$error":"#N/A"}},{"$f":"C80","v":{"$error":"#N/A"}},{"$f":"D80","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!N13,'scenario testing'!N13)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!O13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!P13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!Q13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!R13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!S13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!T13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!U13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!V13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!W13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AN13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AO13,0)","v":0},null,{"$f":"W80","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AR13,'scenario testing'!AR13)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AS13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AT13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AU13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AV13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AW13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AX13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AY13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AZ13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BA13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BB13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BC13,0)","v":0}]
[null,"BUS SERVICE EXPENDITURE (NET)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S63","v":"2025/26"},{"$f":"T63","v":"2026/27"},{"$f":"U63","v":"2027/28"},null,"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"AG63","v":"2025/26"},{"$f":"AH63","v":"2026/27"},{"$f":"AI63","v":"2027/28"}]
["Northland","Northland service expenditure (net):",{"$f":"'data \"live\" (TIO)'!C84-'data \"historic\" (TIO)'!C84","v":0},{"$f":"'data \"live\" (TIO)'!D84-'data \"historic\" (TIO)'!D84","v":0},{"$f":"'data \"live\" (TIO)'!E84-'data \"historic\" (TIO)'!E84","v":0},{"$f":"'data \"live\" (TIO)'!F84-'data \"historic\" (TIO)'!F84","v":0},{"$f":"'data \"live\" (TIO)'!G84-'data \"historic\" (TIO)'!G84","v":0},{"$f":"'data \"live\" (TIO)'!H84-'data \"historic\" (TIO)'!H84","v":0},{"$f":"'data \"live\" (TIO)'!I84-'data \"historic\" (TIO)'!I84","v":-182839},{"$f":"'data \"live\" (TIO)'!J84-'data \"historic\" (TIO)'!J84","v":-182925},{"$f":"'data \"live\" (TIO)'!K84-'data \"historic\" (TIO)'!K84","v":558207.14814814809},{"$f":"'data \"live\" (TIO)'!L84-'data \"historic\" (TIO)'!L84","v":-839883},{"$f":"'data \"live\" (TIO)'!M84-'data \"historic\" (TIO)'!M84","v":-822879.00000000023},{"$f":"'data \"live\" (TIO)'!N84-'data \"historic\" (TIO)'!N84","v":-735426},{"$f":"'data \"live\" (TIO)'!O84-'data \"historic\" (TIO)'!O84","v":-673610.99999999977},{"$f":"'data \"live\" (TIO)'!P84-'data \"historic\" (TIO)'!P84","v":-681514},{"$f":"'data \"live\" (TIO)'!Q84-'data \"historic\" (TIO)'!Q84","v":-689577},{"$f":"'data \"live\" (TIO)'!R84-'data \"historic\" (TIO)'!R84","v":-786735},{"$f":"'data \"live\" (TIO)'!S84-'data \"historic\" (TIO)'!S84","v":0},{"$f":"'data \"live\" (TIO)'!T84-'data \"historic\" (TIO)'!T84","v":0},{"$f":"'data \"live\" (TIO)'!U84-'data \"historic\" (TIO)'!U84","v":0},null,{"$f":"'data \"live\" (TIO)'!I84/'data \"historic\" (TIO)'!I84-1","v":-0.15959746025317167},{"$f":"'data \"live\" (TIO)'!J84/'data \"historic\" (TIO)'!J84-1","v":-0.15111149661718426},{"$f":"'data \"live\" (TIO)'!K84/'data \"historic\" (TIO)'!K84-1","v":0.46792519340700678},{"$f":"'data \"live\" (TIO)'!L84/'data \"historic\" (TIO)'!L84-1","v":-0.4030382762146939},{"$f":"'data \"live\" (TIO)'!M84/'data \"historic\" (TIO)'!M84-1","v":-0.39465672286036313},{"$f":"'data \"live\" (TIO)'!N84/'data \"historic\" (TIO)'!N84-1","v":-0.35239644108469481},{"$f":"'data \"live\" (TIO)'!O84/'data \"historic\" (TIO)'!O84-1","v":-0.32266595517813867},{"$f":"'data \"live\" (TIO)'!P84/'data \"historic\" (TIO)'!P84-1","v":-0.32622779279240466},{"$f":"'data \"live\" (TIO)'!Q84/'data \"historic\" (TIO)'!Q84-1","v":-0.32984598223574735},{"$f":"'data \"live\" (TIO)'!R84/'data \"historic\" (TIO)'!R84-1","v":-0.37603743860447425},{"$f":"'data \"live\" (TIO)'!S84/'data \"historic\" (TIO)'!S84-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T84/'data \"historic\" (TIO)'!T84-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U84/'data \"historic\" (TIO)'!U84-1","v":{"$error":"#DIV/0!"}}]
["Auckland","Auckland service expenditure (net):",{"$f":"'data \"live\" (TIO)'!C85-'data \"historic\" (TIO)'!C85","v":0},{"$f":"'data \"live\" (TIO)'!D85-'data \"historic\" (TIO)'!D85","v":0},{"$f":"'data \"live\" (TIO)'!E85-'data \"historic\" (TIO)'!E85","v":0},{"$f":"'data \"live\" (TIO)'!F85-'data \"historic\" (TIO)'!F85","v":0},{"$f":"'data \"live\" (TIO)'!G85-'data \"historic\" (TIO)'!G85","v":0},{"$f":"'data \"live\" (TIO)'!H85-'data \"historic\" (TIO)'!H85","v":0},{"$f":"'data \"live\" (TIO)'!I85-'data \"historic\" (TIO)'!I85","v":-11502174},{"$f":"'data \"live\" (TIO)'!J85-'data \"historic\" (TIO)'!J85","v":734279},{"$f":"'data \"live\" (TIO)'!K85-'data \"historic\" (TIO)'!K85","v":22909379},{"$f":"'data \"live\" (TIO)'!L85-'data \"historic\" (TIO)'!L85","v":39393046},{"$f":"'data \"live\" (TIO)'!M85-'data \"historic\" (TIO)'!M85","v":33775160},{"$f":"'data \"live\" (TIO)'!N85-'data \"historic\" (TIO)'!N85","v":27193154},{"$f":"'data \"live\" (TIO)'!O85-'data \"historic\" (TIO)'!O85","v":30876459},{"$f":"'data \"live\" (TIO)'!P85-'data \"historic\" (TIO)'!P85","v":24251426},{"$f":"'data \"live\" (TIO)'!Q85-'data \"historic\" (TIO)'!Q85","v":19933069},{"$f":"'data \"live\" (TIO)'!R85-'data \"historic\" (TIO)'!R85","v":13700099},{"$f":"'data \"live\" (TIO)'!S85-'data \"historic\" (TIO)'!S85","v":0},{"$f":"'data \"live\" (TIO)'!T85-'data \"historic\" (TIO)'!T85","v":0},{"$f":"'data \"live\" (TIO)'!U85-'data \"historic\" (TIO)'!U85","v":0},null,{"$f":"'data \"live\" (TIO)'!I85/'data \"historic\" (TIO)'!I85-1","v":-8.027160843836556E-2},{"$f":"'data \"live\" (TIO)'!J85/'data \"historic\" (TIO)'!J85-1","v":4.9305575602116569E-3},{"$f":"'data \"live\" (TIO)'!K85/'data \"historic\" (TIO)'!K85-1","v":0.15080791954072104},{"$f":"'data \"live\" (TIO)'!L85/'data \"historic\" (TIO)'!L85-1","v":0.24421842853879427},{"$f":"'data \"live\" (TIO)'!M85/'data \"historic\" (TIO)'!M85-1","v":0.19905941967137064},{"$f":"'data \"live\" (TIO)'!N85/'data \"historic\" (TIO)'!N85-1","v":0.15163726782072429},{"$f":"'data \"live\" (TIO)'!O85/'data \"historic\" (TIO)'!O85-1","v":0.16257719610075161},{"$f":"'data \"live\" (TIO)'!P85/'data \"historic\" (TIO)'!P85-1","v":0.11886281801396392},{"$f":"'data \"live\" (TIO)'!Q85/'data \"historic\" (TIO)'!Q85-1","v":9.210456889894858E-2},{"$f":"'data \"live\" (TIO)'!R85/'data \"historic\" (TIO)'!R85-1","v":5.9592835632298113E-2},{"$f":"'data \"live\" (TIO)'!S85/'data \"historic\" (TIO)'!S85-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T85/'data \"historic\" (TIO)'!T85-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U85/'data \"historic\" (TIO)'!U85-1","v":{"$error":"#DIV/0!"}}]
["Waikato","Waikato service expenditure (net):",{"$f":"'data \"live\" (TIO)'!C86-'data \"historic\" (TIO)'!C86","v":0},{"$f":"'data \"live\" (TIO)'!D86-'data \"historic\" (TIO)'!D86","v":0},{"$f":"'data \"live\" (TIO)'!E86-'data \"historic\" (TIO)'!E86","v":0},{"$f":"'data \"live\" (TIO)'!F86-'data \"historic\" (TIO)'!F86","v":0},{"$f":"'data \"live\" (TIO)'!G86-'data \"historic\" (TIO)'!G86","v":0},{"$f":"'data \"live\" (TIO)'!H86-'data \"historic\" (TIO)'!H86","v":0},{"$f":"'data \"live\" (TIO)'!I86-'data \"historic\" (TIO)'!I86","v":186117},{"$f":"'data \"live\" (TIO)'!J86-'data \"historic\" (TIO)'!J86","v":490416},{"$f":"'data \"live\" (TIO)'!K86-'data \"historic\" (TIO)'!K86","v":350000},{"$f":"'data \"live\" (TIO)'!L86-'data \"historic\" (TIO)'!L86","v":733210},{"$f":"'data \"live\" (TIO)'!M86-'data \"historic\" (TIO)'!M86","v":859199},{"$f":"'data \"live\" (TIO)'!N86-'data \"historic\" (TIO)'!N86","v":988654},{"$f":"'data \"live\" (TIO)'!O86-'data \"historic\" (TIO)'!O86","v":1132892},{"$f":"'data \"live\" (TIO)'!P86-'data \"historic\" (TIO)'!P86","v":1279237},{"$f":"'data \"live\" (TIO)'!Q86-'data \"historic\" (TIO)'!Q86","v":1431021},{"$f":"'data \"live\" (TIO)'!R86-'data \"historic\" (TIO)'!R86","v":1589786},{"$f":"'data \"live\" (TIO)'!S86-'data \"historic\" (TIO)'!S86","v":0},{"$f":"'data \"live\" (TIO)'!T86-'data \"historic\" (TIO)'!T86","v":0},{"$f":"'data \"live\" (TIO)'!U86-'data \"historic\" (TIO)'!U86","v":0},null,{"$f":"'data \"live\" (TIO)'!I86/'data \"historic\" (TIO)'!I86-1","v":1.368507352941184E-2},{"$f":"'data \"live\" (TIO)'!J86/'data \"historic\" (TIO)'!J86-1","v":3.5352941176470587E-2},{"$f":"'data \"live\" (TIO)'!K86/'data \"historic\" (TIO)'!K86-1","v":2.4734982332155431E-2},{"$f":"'data \"live\" (TIO)'!L86/'data \"historic\" (TIO)'!L86-1","v":5.0811503811503789E-2},{"$f":"'data \"live\" (TIO)'!M86/'data \"historic\" (TIO)'!M86-1","v":5.836553223286467E-2},{"$f":"'data \"live\" (TIO)'!N86/'data \"historic\" (TIO)'!N86-1","v":6.5822503328894832E-2},{"$f":"'data \"live\" (TIO)'!O86/'data \"historic\" (TIO)'!O86-1","v":7.3967876730216764E-2},{"$f":"'data \"live\" (TIO)'!P86/'data \"historic\" (TIO)'!P86-1","v":8.1886890282934388E-2},{"$f":"'data \"live\" (TIO)'!Q86/'data \"historic\" (TIO)'!Q86-1","v":8.9803639786633305E-2},{"$f":"'data \"live\" (TIO)'!R86/'data \"historic\" (TIO)'!R86-1","v":9.7810112096863522E-2},{"$f":"'data \"live\" (TIO)'!S86/'data \"historic\" (TIO)'!S86-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T86/'data \"historic\" (TIO)'!T86-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U86/'data \"historic\" (TIO)'!U86-1","v":{"$error":"#DIV/0!"}}]
["Bay of Plenty","Bay of Plenty service expenditure (net):",{"$f":"'data \"live\" (TIO)'!C87-'data \"historic\" (TIO)'!C87","v":0},{"$f":"'data \"live\" (TIO)'!D87-'data \"historic\" (TIO)'!D87","v":0},{"$f":"'data \"live\" (TIO)'!E87-'data \"historic\" (TIO)'!E87","v":0},{"$f":"'data \"live\" (TIO)'!F87-'data \"historic\" (TIO)'!F87","v":0},{"$f":"'data \"live\" (TIO)'!G87-'data \"historic\" (TIO)'!G87","v":0},{"$f":"'data \"live\" (TIO)'!H87-'data \"historic\" (TIO)'!H87","v":0},{"$f":"'data \"live\" (TIO)'!I87-'data \"historic\" (TIO)'!I87","v":-1726366.9999999981},{"$f":"'data \"live\" (TIO)'!J87-'data \"historic\" (TIO)'!J87","v":-1962902},{"$f":"'data \"live\" (TIO)'!K87-'data \"historic\" (TIO)'!K87","v":-1770048.9999999981},{"$f":"'data \"live\" (TIO)'!L87-'data \"historic\" (TIO)'!L87","v":-370374.99999999814},{"$f":"'data \"live\" (TIO)'!M87-'data \"historic\" (TIO)'!M87","v":-370374.99999999814},{"$f":"'data \"live\" (TIO)'!N87-'data \"historic\" (TIO)'!N87","v":-370374.99999999814},{"$f":"'data \"live\" (TIO)'!O87-'data \"historic\" (TIO)'!O87","v":-370374.99999999814},{"$f":"'data \"live\" (TIO)'!P87-'data \"historic\" (TIO)'!P87","v":-370374.99999999814},{"$f":"'data \"live\" (TIO)'!Q87-'data \"historic\" (TIO)'!Q87","v":-370374.99999999814},{"$f":"'data \"live\" (TIO)'!R87-'data \"historic\" (TIO)'!R87","v":-370374.99999999814},{"$f":"'data \"live\" (TIO)'!S87-'data \"historic\" (TIO)'!S87","v":0},{"$f":"'data \"live\" (TIO)'!T87-'data \"historic\" (TIO)'!T87","v":0},{"$f":"'data \"live\" (TIO)'!U87-'data \"historic\" (TIO)'!U87","v":0},null,{"$f":"'data \"live\" (TIO)'!I87/'data \"historic\" (TIO)'!I87-1","v":-0.13615478722884045},{"$f":"'data \"live\" (TIO)'!J87/'data \"historic\" (TIO)'!J87-1","v":-0.15319360619285827},{"$f":"'data \"live\" (TIO)'!K87/'data \"historic\" (TIO)'!K87-1","v":-0.13664666328121688},{"$f":"'data \"live\" (TIO)'!L87/'data \"historic\" (TIO)'!L87-1","v":-3.2056552822447903E-2},{"$f":"'data \"live\" (TIO)'!M87/'data \"historic\" (TIO)'!M87-1","v":-3.2056552822447903E-2},{"$f":"'data \"live\" (TIO)'!N87/'data \"historic\" (TIO)'!N87-1","v":-3.2056552822447903E-2},{"$f":"'data \"live\" (TIO)'!O87/'data \"historic\" (TIO)'!O87-1","v":-3.2056552822447903E-2},{"$f":"'data \"live\" (TIO)'!P87/'data \"historic\" (TIO)'!P87-1","v":-3.2056552822447903E-2},{"$f":"'data \"live\" (TIO)'!Q87/'data \"historic\" (TIO)'!Q87-1","v":-3.2056552822447903E-2},{"$f":"'data \"live\" (TIO)'!R87/'data \"historic\" (TIO)'!R87-1","v":-3.2056552822447903E-2},{"$f":"'data \"live\" (TIO)'!S87/'data \"historic\" (TIO)'!S87-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T87/'data \"historic\" (TIO)'!T87-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U87/'data \"historic\" (TIO)'!U87-1","v":{"$error":"#DIV/0!"}}]
["Gisborne","Gisborne service expenditure (net):",{"$f":"'data \"live\" (TIO)'!C88-'data \"historic\" (TIO)'!C88","v":0},{"$f":"'data \"live\" (TIO)'!D88-'data \"historic\" (TIO)'!D88","v":0},{"$f":"'data \"live\" (TIO)'!E88-'data \"historic\" (TIO)'!E88","v":0},{"$f":"'data \"live\" (TIO)'!F88-'data \"historic\" (TIO)'!F88","v":0},{"$f":"'data \"live\" (TIO)'!G88-'data \"historic\" (TIO)'!G88","v":0},{"$f":"'data \"live\" (TIO)'!H88-'data \"historic\" (TIO)'!H88","v":0},{"$f":"'data \"live\" (TIO)'!I88-'data \"historic\" (TIO)'!I88","v":15000},{"$f":"'data \"live\" (TIO)'!J88-'data \"historic\" (TIO)'!J88","v":5977},{"$f":"'data \"live\" (TIO)'!K88-'data \"historic\" (TIO)'!K88","v":336.50793650792912},{"$f":"'data \"live\" (TIO)'!L88-'data \"historic\" (TIO)'!L88","v":130000},{"$f":"'data \"live\" (TIO)'!M88-'data \"historic\" (TIO)'!M88","v":140560},{"$f":"'data \"live\" (TIO)'!N88-'data \"historic\" (TIO)'!N88","v":151360},{"$f":"'data \"live\" (TIO)'!O88-'data \"historic\" (TIO)'!O88","v":140322},{"$f":"'data \"live\" (TIO)'!P88-'data \"historic\" (TIO)'!P88","v":144837},{"$f":"'data \"live\" (TIO)'!Q88-'data \"historic\" (TIO)'!Q88","v":149435},{"$f":"'data \"live\" (TIO)'!R88-'data \"historic\" (TIO)'!R88","v":154738},{"$f":"'data \"live\" (TIO)'!S88-'data \"historic\" (TIO)'!S88","v":0},{"$f":"'data \"live\" (TIO)'!T88-'data \"historic\" (TIO)'!T88","v":0},{"$f":"'data \"live\" (TIO)'!U88-'data \"historic\" (TIO)'!U88","v":0},null,{"$f":"'data \"live\" (TIO)'!I88/'data \"historic\" (TIO)'!I88-1","v":4.1095890410958846E-2},{"$f":"'data \"live\" (TIO)'!J88/'data \"historic\" (TIO)'!J88-1","v":1.637534246575334E-2},{"$f":"'data \"live\" (TIO)'!K88/'data \"historic\" (TIO)'!K88-1","v":9.2193955207653389E-4},{"$f":"'data \"live\" (TIO)'!L88/'data \"historic\" (TIO)'!L88-1","v":0.37142857142857144},{"$f":"'data \"live\" (TIO)'!M88/'data \"historic\" (TIO)'!M88-1","v":0.40159999999999996},{"$f":"'data \"live\" (TIO)'!N88/'data \"historic\" (TIO)'!N88-1","v":0.43245714285714287},{"$f":"'data \"live\" (TIO)'!O88/'data \"historic\" (TIO)'!O88-1","v":0.40091999999999994},{"$f":"'data \"live\" (TIO)'!P88/'data \"historic\" (TIO)'!P88-1","v":0.41382000000000008},{"$f":"'data \"live\" (TIO)'!Q88/'data \"historic\" (TIO)'!Q88-1","v":0.42695714285714281},{"$f":"'data \"live\" (TIO)'!R88/'data \"historic\" (TIO)'!R88-1","v":0.44210857142857152},{"$f":"'data \"live\" (TIO)'!S88/'data \"historic\" (TIO)'!S88-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T88/'data \"historic\" (TIO)'!T88-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U88/'data \"historic\" (TIO)'!U88-1","v":{"$error":"#DIV/0!"}}]
["Hawkes Bay","Hawkes Bay service expenditure (net):",{"$f":"'data \"live\" (TIO)'!C89-'data \"historic\" (TIO)'!C89","v":0},{"$f":"'data \"live\" (TIO)'!D89-'data \"historic\" (TIO)'!D89","v":0},{"$f":"'data \"live\" (TIO)'!E89-'data \"historic\" (TIO)'!E89","v":0},{"$f":"'data \"live\" (TIO)'!F89-'data \"historic\" (TIO)'!F89","v":0},{"$f":"'data \"live\" (TIO)'!G89-'data \"historic\" (TIO)'!G89","v":0},{"$f":"'data \"live\" (TIO)'!H89-'data \"historic\" (TIO)'!H89","v":0},{"$f":"'data \"live\" (TIO)'!I89-'data \"historic\" (TIO)'!I89","v":-85374},{"$f":"'data \"live\" (TIO)'!J89-'data \"historic\" (TIO)'!J89","v":-519136},{"$f":"'data \"live\" (TIO)'!K89-'data \"historic\" (TIO)'!K89","v":-696900},{"$f":"'data \"live\" (TIO)'!L89-'data \"historic\" (TIO)'!L89","v":-567400},{"$f":"'data \"live\" (TIO)'!M89-'data \"historic\" (TIO)'!M89","v":-590200},{"$f":"'data \"live\" (TIO)'!N89-'data \"historic\" (TIO)'!N89","v":-628834},{"$f":"'data \"live\" (TIO)'!O89-'data \"historic\" (TIO)'!O89","v":-650300},{"$f":"'data \"live\" (TIO)'!P89-'data \"historic\" (TIO)'!P89","v":-669800},{"$f":"'data \"live\" (TIO)'!Q89-'data \"historic\" (TIO)'!Q89","v":-689900},{"$f":"'data \"live\" (TIO)'!R89-'data \"historic\" (TIO)'!R89","v":-710600},{"$f":"'data \"live\" (TIO)'!S89-'data \"historic\" (TIO)'!S89","v":0},{"$f":"'data \"live\" (TIO)'!T89-'data \"historic\" (TIO)'!T89","v":0},{"$f":"'data \"live\" (TIO)'!U89-'data \"historic\" (TIO)'!U89","v":0},null,{"$f":"'data \"live\" (TIO)'!I89/'data \"historic\" (TIO)'!I89-1","v":-3.4494545454545444E-2},{"$f":"'data \"live\" (TIO)'!J89/'data \"historic\" (TIO)'!J89-1","v":-0.19780377214707567},{"$f":"'data \"live\" (TIO)'!K89/'data \"historic\" (TIO)'!K89-1","v":-0.26033845119354482},{"$f":"'data \"live\" (TIO)'!L89/'data \"historic\" (TIO)'!L89-1","v":-0.20067906910942912},{"$f":"'data \"live\" (TIO)'!M89/'data \"historic\" (TIO)'!M89-1","v":-0.20266465215301144},{"$f":"'data \"live\" (TIO)'!N89/'data \"historic\" (TIO)'!N89-1","v":-0.20964627437906314},{"$f":"'data \"live\" (TIO)'!O89/'data \"historic\" (TIO)'!O89-1","v":-0.21048713384042728},{"$f":"'data \"live\" (TIO)'!P89/'data \"historic\" (TIO)'!P89-1","v":-0.21048331343095972},{"$f":"'data \"live\" (TIO)'!Q89/'data \"historic\" (TIO)'!Q89-1","v":-0.21048296061262473},{"$f":"'data \"live\" (TIO)'!R89/'data \"historic\" (TIO)'!R89-1","v":-0.21048578199052137},{"$f":"'data \"live\" (TIO)'!S89/'data \"historic\" (TIO)'!S89-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T89/'data \"historic\" (TIO)'!T89-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U89/'data \"historic\" (TIO)'!U89-1","v":{"$error":"#DIV/0!"}}]
["Taranaki","Taranaki service expenditure (net):",{"$f":"'data \"live\" (TIO)'!C90-'data \"historic\" (TIO)'!C90","v":0},{"$f":"'data \"live\" (TIO)'!D90-'data \"historic\" (TIO)'!D90","v":0},{"$f":"'data \"live\" (TIO)'!E90-'data \"historic\" (TIO)'!E90","v":0},{"$f":"'data \"live\" (TIO)'!F90-'data \"historic\" (TIO)'!F90","v":0},{"$f":"'data \"live\" (TIO)'!G90-'data \"historic\" (TIO)'!G90","v":0},{"$f":"'data \"live\" (TIO)'!H90-'data \"historic\" (TIO)'!H90","v":0},{"$f":"'data \"live\" (TIO)'!I90-'data \"historic\" (TIO)'!I90","v":-81896},{"$f":"'data \"live\" (TIO)'!J90-'data \"historic\" (TIO)'!J90","v":-23954},{"$f":"'data \"live\" (TIO)'!K90-'data \"historic\" (TIO)'!K90","v":6590},{"$f":"'data \"live\" (TIO)'!L90-'data \"historic\" (TIO)'!L90","v":47631},{"$f":"'data \"live\" (TIO)'!M90-'data \"historic\" (TIO)'!M90","v":28603},{"$f":"'data \"live\" (TIO)'!N90-'data \"historic\" (TIO)'!N90","v":11562},{"$f":"'data \"live\" (TIO)'!O90-'data \"historic\" (TIO)'!O90","v":298954},{"$f":"'data \"live\" (TIO)'!P90-'data \"historic\" (TIO)'!P90","v":282923},{"$f":"'data \"live\" (TIO)'!Q90-'data \"historic\" (TIO)'!Q90","v":264911},{"$f":"'data \"live\" (TIO)'!R90-'data \"historic\" (TIO)'!R90","v":244858},{"$f":"'data \"live\" (TIO)'!S90-'data \"historic\" (TIO)'!S90","v":0},{"$f":"'data \"live\" (TIO)'!T90-'data \"historic\" (TIO)'!T90","v":0},{"$f":"'data \"live\" (TIO)'!U90-'data \"historic\" (TIO)'!U90","v":0},null,{"$f":"'data \"live\" (TIO)'!I90/'data \"historic\" (TIO)'!I90-1","v":-4.4499481357392789E-2},{"$f":"'data \"live\" (TIO)'!J90/'data \"historic\" (TIO)'!J90-1","v":-1.2830504398333775E-2},{"$f":"'data \"live\" (TIO)'!K90/'data \"historic\" (TIO)'!K90-1","v":3.4804928673661806E-3},{"$f":"'data \"live\" (TIO)'!L90/'data \"historic\" (TIO)'!L90-1","v":2.3646791962741887E-2},{"$f":"'data \"live\" (TIO)'!M90/'data \"historic\" (TIO)'!M90-1","v":1.3786591487817246E-2},{"$f":"'data \"live\" (TIO)'!N90/'data \"historic\" (TIO)'!N90-1","v":5.4105453691215555E-3},{"$f":"'data \"live\" (TIO)'!O90/'data \"historic\" (TIO)'!O90-1","v":0.13582360386834269},{"$f":"'data \"live\" (TIO)'!P90/'data \"historic\" (TIO)'!P90-1","v":0.1247963787731956},{"$f":"'data \"live\" (TIO)'!Q90/'data \"historic\" (TIO)'!Q90-1","v":0.11344792425470729},{"$f":"'data \"live\" (TIO)'!R90/'data \"historic\" (TIO)'!R90-1","v":0.10180604721051822},{"$f":"'data \"live\" (TIO)'!S90/'data \"historic\" (TIO)'!S90-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T90/'data \"historic\" (TIO)'!T90-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U90/'data \"historic\" (TIO)'!U90-1","v":{"$error":"#DIV/0!"}}]
["Manawatu-Wanganui","Manawatu-Wanganui service expenditure (net):",{"$f":"'data \"live\" (TIO)'!C91-'data \"historic\" (TIO)'!C91","v":0},{"$f":"'data \"live\" (TIO)'!D91-'data \"historic\" (TIO)'!D91","v":0},{"$f":"'data \"live\" (TIO)'!E91-'data \"historic\" (TIO)'!E91","v":0},{"$f":"'data \"live\" (TIO)'!F91-'data \"historic\" (TIO)'!F91","v":0},{"$f":"'data \"live\" (TIO)'!G91-'data \"historic\" (TIO)'!G91","v":0},{"$f":"'data \"live\" (TIO)'!H91-'data \"historic\" (TIO)'!H91","v":0},{"$f":"'data \"live\" (TIO)'!I91-'data \"historic\" (TIO)'!I91","v":30183},{"$f":"'data \"live\" (TIO)'!J91-'data \"historic\" (TIO)'!J91","v":94531},{"$f":"'data \"live\" (TIO)'!K91-'data \"historic\" (TIO)'!K91","v":-12534},{"$f":"'data \"live\" (TIO)'!L91-'data \"historic\" (TIO)'!L91","v":33607},{"$f":"'data \"live\" (TIO)'!M91-'data \"historic\" (TIO)'!M91","v":53923},{"$f":"'data \"live\" (TIO)'!N91-'data \"historic\" (TIO)'!N91","v":-33511},{"$f":"'data \"live\" (TIO)'!O91-'data \"historic\" (TIO)'!O91","v":47320},{"$f":"'data \"live\" (TIO)'!P91-'data \"historic\" (TIO)'!P91","v":2144},{"$f":"'data \"live\" (TIO)'!Q91-'data \"historic\" (TIO)'!Q91","v":-43935},{"$f":"'data \"live\" (TIO)'!R91-'data \"historic\" (TIO)'!R91","v":-90934.999999999534},{"$f":"'data \"live\" (TIO)'!S91-'data \"historic\" (TIO)'!S91","v":0},{"$f":"'data \"live\" (TIO)'!T91-'data \"historic\" (TIO)'!T91","v":0},{"$f":"'data \"live\" (TIO)'!U91-'data \"historic\" (TIO)'!U91","v":0},null,{"$f":"'data \"live\" (TIO)'!I91/'data \"historic\" (TIO)'!I91-1","v":9.623438299581899E-3},{"$f":"'data \"live\" (TIO)'!J91/'data \"historic\" (TIO)'!J91-1","v":2.9092100930334208E-2},{"$f":"'data \"live\" (TIO)'!K91/'data \"historic\" (TIO)'!K91-1","v":-3.7838102190045353E-3},{"$f":"'data \"live\" (TIO)'!L91/'data \"historic\" (TIO)'!L91-1","v":9.8238506150321037E-3},{"$f":"'data \"live\" (TIO)'!M91/'data \"historic\" (TIO)'!M91-1","v":1.5251873850940401E-2},{"$f":"'data \"live\" (TIO)'!N91/'data \"historic\" (TIO)'!N91-1","v":-9.1752337958324048E-3},{"$f":"'data \"live\" (TIO)'!O91/'data \"historic\" (TIO)'!O91-1","v":1.2546728742747204E-2},{"$f":"'data \"live\" (TIO)'!P91/'data \"historic\" (TIO)'!P91-1","v":5.5072458556315596E-4},{"$f":"'data \"live\" (TIO)'!Q91/'data \"historic\" (TIO)'!Q91-1","v":-1.0937168598937119E-2},{"$f":"'data \"live\" (TIO)'!R91/'data \"historic\" (TIO)'!R91-1","v":-2.1946432700100105E-2},{"$f":"'data \"live\" (TIO)'!S91/'data \"historic\" (TIO)'!S91-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T91/'data \"historic\" (TIO)'!T91-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U91/'data \"historic\" (TIO)'!U91-1","v":{"$error":"#DIV/0!"}}]
["Wellington","Wellington service expenditure (net):",{"$f":"'data \"live\" (TIO)'!C92-'data \"historic\" (TIO)'!C92","v":0},{"$f":"'data \"live\" (TIO)'!D92-'data \"historic\" (TIO)'!D92","v":0},{"$f":"'data \"live\" (TIO)'!E92-'data \"historic\" (TIO)'!E92","v":0},{"$f":"'data \"live\" (TIO)'!F92-'data \"historic\" (TIO)'!F92","v":0},{"$f":"'data \"live\" (TIO)'!G92-'data \"historic\" (TIO)'!G92","v":0},{"$f":"'data \"live\" (TIO)'!H92-'data \"historic\" (TIO)'!H92","v":0},{"$f":"'data \"live\" (TIO)'!I92-'data \"historic\" (TIO)'!I92","v":-1628709},{"$f":"'data \"live\" (TIO)'!J92-'data \"historic\" (TIO)'!J92","v":4281827},{"$f":"'data \"live\" (TIO)'!K92-'data \"historic\" (TIO)'!K92","v":4608508.299999997},{"$f":"'data \"live\" (TIO)'!L92-'data \"historic\" (TIO)'!L92","v":-6760781},{"$f":"'data \"live\" (TIO)'!M92-'data \"historic\" (TIO)'!M92","v":-8592669},{"$f":"'data \"live\" (TIO)'!N92-'data \"historic\" (TIO)'!N92","v":-8511756},{"$f":"'data \"live\" (TIO)'!O92-'data \"historic\" (TIO)'!O92","v":-7830286},{"$f":"'data \"live\" (TIO)'!P92-'data \"historic\" (TIO)'!P92","v":-9243273},{"$f":"'data \"live\" (TIO)'!Q92-'data \"historic\" (TIO)'!Q92","v":-9921458},{"$f":"'data \"live\" (TIO)'!R92-'data \"historic\" (TIO)'!R92","v":-11472441},{"$f":"'data \"live\" (TIO)'!S92-'data \"historic\" (TIO)'!S92","v":0},{"$f":"'data \"live\" (TIO)'!T92-'data \"historic\" (TIO)'!T92","v":0},{"$f":"'data \"live\" (TIO)'!U92-'data \"historic\" (TIO)'!U92","v":0},null,{"$f":"'data \"live\" (TIO)'!I92/'data \"historic\" (TIO)'!I92-1","v":-3.3434703679878663E-2},{"$f":"'data \"live\" (TIO)'!J92/'data \"historic\" (TIO)'!J92-1","v":8.7893282651769988E-2},{"$f":"'data \"live\" (TIO)'!K92/'data \"historic\" (TIO)'!K92-1","v":8.6862233786157095E-2},{"$f":"'data \"live\" (TIO)'!L92/'data \"historic\" (TIO)'!L92-1","v":-0.12971351762049543},{"$f":"'data \"live\" (TIO)'!M92/'data \"historic\" (TIO)'!M92-1","v":-0.15705258426521063},{"$f":"'data \"live\" (TIO)'!N92/'data \"historic\" (TIO)'!N92-1","v":-0.14793793512871156},{"$f":"'data \"live\" (TIO)'!O92/'data \"historic\" (TIO)'!O92-1","v":-0.12956725257827761},{"$f":"'data \"live\" (TIO)'!P92/'data \"historic\" (TIO)'!P92-1","v":-0.1448125185259922},{"$f":"'data \"live\" (TIO)'!Q92/'data \"historic\" (TIO)'!Q92-1","v":-0.14670250078142355},{"$f":"'data \"live\" (TIO)'!R92/'data \"historic\" (TIO)'!R92-1","v":-0.16052935542553248},{"$f":"'data \"live\" (TIO)'!S92/'data \"historic\" (TIO)'!S92-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T92/'data \"historic\" (TIO)'!T92-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U92/'data \"historic\" (TIO)'!U92-1","v":{"$error":"#DIV/0!"}}]
["Marlborough","Marlborough service expenditure (net):",{"$f":"'data \"live\" (TIO)'!C93-'data \"historic\" (TIO)'!C93","v":0},{"$f":"'data \"live\" (TIO)'!D93-'data \"historic\" (TIO)'!D93","v":0},{"$f":"'data \"live\" (TIO)'!E93-'data \"historic\" (TIO)'!E93","v":0},{"$f":"'data \"live\" (TIO)'!F93-'data \"historic\" (TIO)'!F93","v":0},{"$f":"'data \"live\" (TIO)'!G93-'data \"historic\" (TIO)'!G93","v":0},{"$f":"'data \"live\" (TIO)'!H93-'data \"historic\" (TIO)'!H93","v":0},{"$f":"'data \"live\" (TIO)'!I93-'data \"historic\" (TIO)'!I93","v":-37205},{"$f":"'data \"live\" (TIO)'!J93-'data \"historic\" (TIO)'!J93","v":-63632},{"$f":"'data \"live\" (TIO)'!K93-'data \"historic\" (TIO)'!K93","v":-35000},{"$f":"'data \"live\" (TIO)'!L93-'data \"historic\" (TIO)'!L93","v":-30000},{"$f":"'data \"live\" (TIO)'!M93-'data \"historic\" (TIO)'!M93","v":-30000},{"$f":"'data \"live\" (TIO)'!N93-'data \"historic\" (TIO)'!N93","v":-30000},{"$f":"'data \"live\" (TIO)'!O93-'data \"historic\" (TIO)'!O93","v":-20000},{"$f":"'data \"live\" (TIO)'!P93-'data \"historic\" (TIO)'!P93","v":-60000},{"$f":"'data \"live\" (TIO)'!Q93-'data \"historic\" (TIO)'!Q93","v":-60000},{"$f":"'data \"live\" (TIO)'!R93-'data \"historic\" (TIO)'!R93","v":-60000},{"$f":"'data \"live\" (TIO)'!S93-'data \"historic\" (TIO)'!S93","v":0},{"$f":"'data \"live\" (TIO)'!T93-'data \"historic\" (TIO)'!T93","v":0},{"$f":"'data \"live\" (TIO)'!U93-'data \"historic\" (TIO)'!U93","v":0},null,{"$f":"'data \"live\" (TIO)'!I93/'data \"historic\" (TIO)'!I93-1","v":-0.31004166666666666},{"$f":"'data \"live\" (TIO)'!J93/'data \"historic\" (TIO)'!J93-1","v":-0.39770000000000005},{"$f":"'data \"live\" (TIO)'!K93/'data \"historic\" (TIO)'!K93-1","v":-0.21875},{"$f":"'data \"live\" (TIO)'!L93/'data \"historic\" (TIO)'!L93-1","v":-0.1875},{"$f":"'data \"live\" (TIO)'!M93/'data \"historic\" (TIO)'!M93-1","v":-0.1875},{"$f":"'data \"live\" (TIO)'!N93/'data \"historic\" (TIO)'!N93-1","v":-0.1875},{"$f":"'data \"live\" (TIO)'!O93/'data \"historic\" (TIO)'!O93-1","v":-0.11111111111111116},{"$f":"'data \"live\" (TIO)'!P93/'data \"historic\" (TIO)'!P93-1","v":-0.27272727272727271},{"$f":"'data \"live\" (TIO)'!Q93/'data \"historic\" (TIO)'!Q93-1","v":-0.27272727272727271},{"$f":"'data \"live\" (TIO)'!R93/'data \"historic\" (TIO)'!R93-1","v":-0.27272727272727271},{"$f":"'data \"live\" (TIO)'!S93/'data \"historic\" (TIO)'!S93-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T93/'data \"historic\" (TIO)'!T93-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U93/'data \"historic\" (TIO)'!U93-1","v":{"$error":"#DIV/0!"}}]
["Nelson","Nelson service expenditure (net):",{"$f":"'data \"live\" (TIO)'!C94-'data \"historic\" (TIO)'!C94","v":0},{"$f":"'data \"live\" (TIO)'!D94-'data \"historic\" (TIO)'!D94","v":0},{"$f":"'data \"live\" (TIO)'!E94-'data \"historic\" (TIO)'!E94","v":0},{"$f":"'data \"live\" (TIO)'!F94-'data \"historic\" (TIO)'!F94","v":0},{"$f":"'data \"live\" (TIO)'!G94-'data \"historic\" (TIO)'!G94","v":0},{"$f":"'data \"live\" (TIO)'!H94-'data \"historic\" (TIO)'!H94","v":0},{"$f":"'data \"live\" (TIO)'!I94-'data \"historic\" (TIO)'!I94","v":96789},{"$f":"'data \"live\" (TIO)'!J94-'data \"historic\" (TIO)'!J94","v":213467},{"$f":"'data \"live\" (TIO)'!K94-'data \"historic\" (TIO)'!K94","v":87690.604241696652},{"$f":"'data \"live\" (TIO)'!L94-'data \"historic\" (TIO)'!L94","v":12290},{"$f":"'data \"live\" (TIO)'!M94-'data \"historic\" (TIO)'!M94","v":66572},{"$f":"'data \"live\" (TIO)'!N94-'data \"historic\" (TIO)'!N94","v":28810},{"$f":"'data \"live\" (TIO)'!O94-'data \"historic\" (TIO)'!O94","v":-71240},{"$f":"'data \"live\" (TIO)'!P94-'data \"historic\" (TIO)'!P94","v":-78149},{"$f":"'data \"live\" (TIO)'!Q94-'data \"historic\" (TIO)'!Q94","v":-87260},{"$f":"'data \"live\" (TIO)'!R94-'data \"historic\" (TIO)'!R94","v":-97865},{"$f":"'data \"live\" (TIO)'!S94-'data \"historic\" (TIO)'!S94","v":0},{"$f":"'data \"live\" (TIO)'!T94-'data \"historic\" (TIO)'!T94","v":0},{"$f":"'data \"live\" (TIO)'!U94-'data \"historic\" (TIO)'!U94","v":0},null,{"$f":"'data \"live\" (TIO)'!I94/'data \"historic\" (TIO)'!I94-1","v":0.20206471816283922},{"$f":"'data \"live\" (TIO)'!J94/'data \"historic\" (TIO)'!J94-1","v":0.41778451903317348},{"$f":"'data \"live\" (TIO)'!K94/'data \"historic\" (TIO)'!K94-1","v":0.16541651747094366},{"$f":"'data \"live\" (TIO)'!L94/'data \"historic\" (TIO)'!L94-1","v":1.5721942920008614E-2},{"$f":"'data \"live\" (TIO)'!M94/'data \"historic\" (TIO)'!M94-1","v":8.2829841238242219E-2},{"$f":"'data \"live\" (TIO)'!N94/'data \"historic\" (TIO)'!N94-1","v":3.4830441878740181E-2},{"$f":"'data \"live\" (TIO)'!O94/'data \"historic\" (TIO)'!O94-1","v":-8.3545402305590377E-2},{"$f":"'data \"live\" (TIO)'!P94/'data \"historic\" (TIO)'!P94-1","v":-8.8765333939118563E-2},{"$f":"'data \"live\" (TIO)'!Q94/'data \"historic\" (TIO)'!Q94-1","v":-9.5792212354407047E-2},{"$f":"'data \"live\" (TIO)'!R94/'data \"historic\" (TIO)'!R94-1","v":-0.10371559681641396},{"$f":"'data \"live\" (TIO)'!S94/'data \"historic\" (TIO)'!S94-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T94/'data \"historic\" (TIO)'!T94-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U94/'data \"historic\" (TIO)'!U94-1","v":{"$error":"#DIV/0!"}}]
["Canterbury","Canterbury service expenditure (net):",{"$f":"'data \"live\" (TIO)'!C95-'data \"historic\" (TIO)'!C95","v":0},{"$f":"'data \"live\" (TIO)'!D95-'data \"historic\" (TIO)'!D95","v":0},{"$f":"'data \"live\" (TIO)'!E95-'data \"historic\" (TIO)'!E95","v":0},{"$f":"'data \"live\" (TIO)'!F95-'data \"historic\" (TIO)'!F95","v":0},{"$f":"'data \"live\" (TIO)'!G95-'data \"historic\" (TIO)'!G95","v":0},{"$f":"'data \"live\" (TIO)'!H95-'data \"historic\" (TIO)'!H95","v":0},{"$f":"'data \"live\" (TIO)'!I95-'data \"historic\" (TIO)'!I95","v":552452},{"$f":"'data \"live\" (TIO)'!J95-'data \"historic\" (TIO)'!J95","v":790089},{"$f":"'data \"live\" (TIO)'!K95-'data \"historic\" (TIO)'!K95","v":-663427},{"$f":"'data \"live\" (TIO)'!L95-'data \"historic\" (TIO)'!L95","v":2531014},{"$f":"'data \"live\" (TIO)'!M95-'data \"historic\" (TIO)'!M95","v":1638729},{"$f":"'data \"live\" (TIO)'!N95-'data \"historic\" (TIO)'!N95","v":157916},{"$f":"'data \"live\" (TIO)'!O95-'data \"historic\" (TIO)'!O95","v":-779021},{"$f":"'data \"live\" (TIO)'!P95-'data \"historic\" (TIO)'!P95","v":-810181},{"$f":"'data \"live\" (TIO)'!Q95-'data \"historic\" (TIO)'!Q95","v":-842588},{"$f":"'data \"live\" (TIO)'!R95-'data \"historic\" (TIO)'!R95","v":-876292},{"$f":"'data \"live\" (TIO)'!S95-'data \"historic\" (TIO)'!S95","v":0},{"$f":"'data \"live\" (TIO)'!T95-'data \"historic\" (TIO)'!T95","v":0},{"$f":"'data \"live\" (TIO)'!U95-'data \"historic\" (TIO)'!U95","v":0},null,{"$f":"'data \"live\" (TIO)'!I95/'data \"historic\" (TIO)'!I95-1","v":1.7326460732649096E-2},{"$f":"'data \"live\" (TIO)'!J95/'data \"historic\" (TIO)'!J95-1","v":2.3842660512211289E-2},{"$f":"'data \"live\" (TIO)'!K95/'data \"historic\" (TIO)'!K95-1","v":-1.9268988606316317E-2},{"$f":"'data \"live\" (TIO)'!L95/'data \"historic\" (TIO)'!L95-1","v":7.0684955210813749E-2},{"$f":"'data \"live\" (TIO)'!M95/'data \"historic\" (TIO)'!M95-1","v":4.4005426747607768E-2},{"$f":"'data \"live\" (TIO)'!N95/'data \"historic\" (TIO)'!N95-1","v":4.0774804952736776E-3},{"$f":"'data \"live\" (TIO)'!O95/'data \"historic\" (TIO)'!O95-1","v":-1.9341118250469913E-2},{"$f":"'data \"live\" (TIO)'!P95/'data \"historic\" (TIO)'!P95-1","v":-1.9341098585361927E-2},{"$f":"'data \"live\" (TIO)'!Q95/'data \"historic\" (TIO)'!Q95-1","v":-1.934109288096475E-2},{"$f":"'data \"live\" (TIO)'!R95/'data \"historic\" (TIO)'!R95-1","v":-1.9341103526524739E-2},{"$f":"'data \"live\" (TIO)'!S95/'data \"historic\" (TIO)'!S95-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T95/'data \"historic\" (TIO)'!T95-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U95/'data \"historic\" (TIO)'!U95-1","v":{"$error":"#DIV/0!"}}]
["West Coast","West Coast service expenditure (net):",{"$f":"'data \"live\" (TIO)'!C96-'data \"historic\" (TIO)'!C96","v":0},{"$f":"'data \"live\" (TIO)'!D96-'data \"historic\" (TIO)'!D96","v":0},{"$f":"'data \"live\" (TIO)'!E96-'data \"historic\" (TIO)'!E96","v":0},{"$f":"'data \"live\" (TIO)'!F96-'data \"historic\" (TIO)'!F96","v":0},{"$f":"'data \"live\" (TIO)'!G96-'data \"historic\" (TIO)'!G96","v":0},{"$f":"'data \"live\" (TIO)'!H96-'data \"historic\" (TIO)'!H96","v":0},{"$f":"'data \"live\" (TIO)'!I96-'data \"historic\" (TIO)'!I96","v":-5201},{"$f":"'data \"live\" (TIO)'!J96-'data \"historic\" (TIO)'!J96","v":-2737},{"$f":"'data \"live\" (TIO)'!K96-'data \"historic\" (TIO)'!K96","v":-1762.6031746031658},{"$f":"'data \"live\" (TIO)'!L96-'data \"historic\" (TIO)'!L96","v":-12890},{"$f":"'data \"live\" (TIO)'!M96-'data \"historic\" (TIO)'!M96","v":-15408},{"$f":"'data \"live\" (TIO)'!N96-'data \"historic\" (TIO)'!N96","v":-18011},{"$f":"'data \"live\" (TIO)'!O96-'data \"historic\" (TIO)'!O96","v":-12973},{"$f":"'data \"live\" (TIO)'!P96-'data \"historic\" (TIO)'!P96","v":-15209},{"$f":"'data \"live\" (TIO)'!Q96-'data \"historic\" (TIO)'!Q96","v":-18120},{"$f":"'data \"live\" (TIO)'!R96-'data \"historic\" (TIO)'!R96","v":-21154},{"$f":"'data \"live\" (TIO)'!S96-'data \"historic\" (TIO)'!S96","v":0},{"$f":"'data \"live\" (TIO)'!T96-'data \"historic\" (TIO)'!T96","v":0},{"$f":"'data \"live\" (TIO)'!U96-'data \"historic\" (TIO)'!U96","v":0},null,{"$f":"'data \"live\" (TIO)'!I96/'data \"historic\" (TIO)'!I96-1","v":-5.5435941163930913E-2},{"$f":"'data \"live\" (TIO)'!J96/'data \"historic\" (TIO)'!J96-1","v":-2.8627311522048338E-2},{"$f":"'data \"live\" (TIO)'!K96/'data \"historic\" (TIO)'!K96-1","v":-1.8080206534169974E-2},{"$f":"'data \"live\" (TIO)'!L96/'data \"historic\" (TIO)'!L96-1","v":-0.12969111580641912},{"$f":"'data \"live\" (TIO)'!M96/'data \"historic\" (TIO)'!M96-1","v":-0.15119519566667972},{"$f":"'data \"live\" (TIO)'!N96/'data \"historic\" (TIO)'!N96-1","v":-0.17233592636181838},{"$f":"'data \"live\" (TIO)'!O96/'data \"historic\" (TIO)'!O96-1","v":-0.1214779994943489},{"$f":"'data \"live\" (TIO)'!P96/'data \"historic\" (TIO)'!P96-1","v":-0.13930844973666134},{"$f":"'data \"live\" (TIO)'!Q96/'data \"historic\" (TIO)'!Q96-1","v":-0.16144552549983959},{"$f":"'data \"live\" (TIO)'!R96/'data \"historic\" (TIO)'!R96-1","v":-0.18327528547417304},{"$f":"'data \"live\" (TIO)'!S96/'data \"historic\" (TIO)'!S96-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T96/'data \"historic\" (TIO)'!T96-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U96/'data \"historic\" (TIO)'!U96-1","v":{"$error":"#DIV/0!"}}]
["Otago","Otago (DUNEDIN ONLY) service expenditure (net):",{"$f":"'data \"live\" (TIO)'!C97-'data \"historic\" (TIO)'!C97","v":0},{"$f":"'data \"live\" (TIO)'!D97-'data \"historic\" (TIO)'!D97","v":0},{"$f":"'data \"live\" (TIO)'!E97-'data \"historic\" (TIO)'!E97","v":0},{"$f":"'data \"live\" (TIO)'!F97-'data \"historic\" (TIO)'!F97","v":0},{"$f":"'data \"live\" (TIO)'!G97-'data \"historic\" (TIO)'!G97","v":0},{"$f":"'data \"live\" (TIO)'!H97-'data \"historic\" (TIO)'!H97","v":0},{"$f":"'data \"live\" (TIO)'!I97-'data \"historic\" (TIO)'!I97","v":-1279608},{"$f":"'data \"live\" (TIO)'!J97-'data \"historic\" (TIO)'!J97","v":663410},{"$f":"'data \"live\" (TIO)'!K97-'data \"historic\" (TIO)'!K97","v":4246443},{"$f":"'data \"live\" (TIO)'!L97-'data \"historic\" (TIO)'!L97","v":5159748.8830421269},{"$f":"'data \"live\" (TIO)'!M97-'data \"historic\" (TIO)'!M97","v":4009706.8525450304},{"$f":"'data \"live\" (TIO)'!N97-'data \"historic\" (TIO)'!N97","v":4218299.9918507356},{"$f":"'data \"live\" (TIO)'!O97-'data \"historic\" (TIO)'!O97","v":9734973.3153392896},{"$f":"'data \"live\" (TIO)'!P97-'data \"historic\" (TIO)'!P97","v":9835715.0175693408},{"$f":"'data \"live\" (TIO)'!Q97-'data \"historic\" (TIO)'!Q97","v":10413821.485176239},{"$f":"'data \"live\" (TIO)'!R97-'data \"historic\" (TIO)'!R97","v":10992710.824129045},{"$f":"'data \"live\" (TIO)'!S97-'data \"historic\" (TIO)'!S97","v":0},{"$f":"'data \"live\" (TIO)'!T97-'data \"historic\" (TIO)'!T97","v":0},{"$f":"'data \"live\" (TIO)'!U97-'data \"historic\" (TIO)'!U97","v":0},null,{"$f":"'data \"live\" (TIO)'!I97/'data \"historic\" (TIO)'!I97-1","v":-0.20431935701438853},{"$f":"'data \"live\" (TIO)'!J97/'data \"historic\" (TIO)'!J97-1","v":0.10336870315835389},{"$f":"'data \"live\" (TIO)'!K97/'data \"historic\" (TIO)'!K97-1","v":0.65689923619839496},{"$f":"'data \"live\" (TIO)'!L97/'data \"historic\" (TIO)'!L97-1","v":0.79363510422355232},{"$f":"'data \"live\" (TIO)'!M97/'data \"historic\" (TIO)'!M97-1","v":0.53792591631181486},{"$f":"'data \"live\" (TIO)'!N97/'data \"historic\" (TIO)'!N97-1","v":0.58647320086924926},{"$f":"'data \"live\" (TIO)'!O97/'data \"historic\" (TIO)'!O97-1","v":1.3715152005195739},{"$f":"'data \"live\" (TIO)'!P97/'data \"historic\" (TIO)'!P97-1","v":1.3964388417887839},{"$f":"'data \"live\" (TIO)'!Q97/'data \"historic\" (TIO)'!Q97-1","v":1.4937089610137799},{"$f":"'data \"live\" (TIO)'!R97/'data \"historic\" (TIO)'!R97-1","v":1.5895253327351369},{"$f":"'data \"live\" (TIO)'!S97/'data \"historic\" (TIO)'!S97-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T97/'data \"historic\" (TIO)'!T97-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U97/'data \"historic\" (TIO)'!U97-1","v":{"$error":"#DIV/0!"}}]
["Southland","Southland service expenditure (net):",{"$f":"'data \"live\" (TIO)'!C98-'data \"historic\" (TIO)'!C98","v":0},{"$f":"'data \"live\" (TIO)'!D98-'data \"historic\" (TIO)'!D98","v":0},{"$f":"'data \"live\" (TIO)'!E98-'data \"historic\" (TIO)'!E98","v":0},{"$f":"'data \"live\" (TIO)'!F98-'data \"historic\" (TIO)'!F98","v":0},{"$f":"'data \"live\" (TIO)'!G98-'data \"historic\" (TIO)'!G98","v":0},{"$f":"'data \"live\" (TIO)'!H98-'data \"historic\" (TIO)'!H98","v":0},{"$f":"'data \"live\" (TIO)'!I98-'data \"historic\" (TIO)'!I98","v":-4762},{"$f":"'data \"live\" (TIO)'!J98-'data \"historic\" (TIO)'!J98","v":7777},{"$f":"'data \"live\" (TIO)'!K98-'data \"historic\" (TIO)'!K98","v":211597.00000000012},{"$f":"'data \"live\" (TIO)'!L98-'data \"historic\" (TIO)'!L98","v":204440},{"$f":"'data \"live\" (TIO)'!M98-'data \"historic\" (TIO)'!M98","v":205764},{"$f":"'data \"live\" (TIO)'!N98-'data \"historic\" (TIO)'!N98","v":312053},{"$f":"'data \"live\" (TIO)'!O98-'data \"historic\" (TIO)'!O98","v":317311},{"$f":"'data \"live\" (TIO)'!P98-'data \"historic\" (TIO)'!P98","v":321019},{"$f":"'data \"live\" (TIO)'!Q98-'data \"historic\" (TIO)'!Q98","v":324845},{"$f":"'data \"live\" (TIO)'!R98-'data \"historic\" (TIO)'!R98","v":336606},{"$f":"'data \"live\" (TIO)'!S98-'data \"historic\" (TIO)'!S98","v":0},{"$f":"'data \"live\" (TIO)'!T98-'data \"historic\" (TIO)'!T98","v":0},{"$f":"'data \"live\" (TIO)'!U98-'data \"historic\" (TIO)'!U98","v":0},null,{"$f":"'data \"live\" (TIO)'!I98/'data \"historic\" (TIO)'!I98-1","v":-6.5186977936083634E-3},{"$f":"'data \"live\" (TIO)'!J98/'data \"historic\" (TIO)'!J98-1","v":1.0458284529350381E-2},{"$f":"'data \"live\" (TIO)'!K98/'data \"historic\" (TIO)'!K98-1","v":0.2865603200420368},{"$f":"'data \"live\" (TIO)'!L98/'data \"historic\" (TIO)'!L98-1","v":0.26882314266929641},{"$f":"'data \"live\" (TIO)'!M98/'data \"historic\" (TIO)'!M98-1","v":0.26268862504787438},{"$f":"'data \"live\" (TIO)'!N98/'data \"historic\" (TIO)'!N98-1","v":0.38677863163113524},{"$f":"'data \"live\" (TIO)'!O98/'data \"historic\" (TIO)'!O98-1","v":0.38184235860409155},{"$f":"'data \"live\" (TIO)'!P98/'data \"historic\" (TIO)'!P98-1","v":0.37502219626168221},{"$f":"'data \"live\" (TIO)'!Q98/'data \"historic\" (TIO)'!Q98-1","v":0.36847209618874777},{"$f":"'data \"live\" (TIO)'!R98/'data \"historic\" (TIO)'!R98-1","v":0.3740066666666666},{"$f":"'data \"live\" (TIO)'!S98/'data \"historic\" (TIO)'!S98-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T98/'data \"historic\" (TIO)'!T98-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U98/'data \"historic\" (TIO)'!U98-1","v":{"$error":"#DIV/0!"}}]
["National","National total service expenditure (net):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C84:C98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C84:C98)-C85-C92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!C92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!C85,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D84:D98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D84:D98)-D85-D92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!D92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!D85,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E84:E98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E84:E98)-E85-E92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!E92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!E85,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F84:F98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F84:F98)-F85-F92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!F92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!F85,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G84:G98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G84:G98)-G85-G92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!G92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!G85,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H84:H98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H84:H98)-H85-H92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!H92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!H85,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I84:I98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I84:I98)-I85-I92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!I92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!I85,0))))))","v":-15653593.999999998},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J84:J98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J84:J98)-J85-J92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!J92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!J85,0))))))","v":4526487},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K84:K98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K84:K98)-K85-K92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!K92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!K85,0))))))","v":29799078.957151745},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L84:L98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L84:L98)-L85-L92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!L92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!L85,0))))))","v":39663657.883042127},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M84:M98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M84:M98)-M85-M92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!M92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!M85,0))))))","v":30356685.85254503},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N84:N98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N84:N98)-N85-N92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!N92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!N85,0))))))","v":22733895.991850734},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O84:O98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O84:O98)-O85-O92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!O92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!O85,0))))))","v":32140425.31533929},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P84:P98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P84:P98)-P85-P92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!P92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!P85,0))))))","v":24188800.017569341},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q84:Q98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q84:Q98)-Q85-Q92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!Q92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!Q85,0))))))","v":19793889.485176239},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R84:R98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R84:R98)-R85-R92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!R92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!R85,0))))))","v":12532400.824129047},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S84:S98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S84:S98)-S85-S92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!S92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!S85,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T84:T98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T84:T98)-T85-T92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!T92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!T85,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U84:U98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U84:U98)-U85-U92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!U92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!U85,0))))))","v":0},null,{"$f":"'data \"live\" (TIO)'!I99/'data \"historic\" (TIO)'!I99-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J99/'data \"historic\" (TIO)'!J99-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K99/'data \"historic\" (TIO)'!K99-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L99/'data \"historic\" (TIO)'!L99-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M99/'data \"historic\" (TIO)'!M99-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N99/'data \"historic\" (TIO)'!N99-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O99/'data \"historic\" (TIO)'!O99-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P99/'data \"historic\" (TIO)'!P99-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q99/'data \"historic\" (TIO)'!Q99-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R99/'data \"historic\" (TIO)'!R99-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S99/'data \"historic\" (TIO)'!S99-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T99/'data \"historic\" (TIO)'!T99-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U99/'data \"historic\" (TIO)'!U99-1","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"VLOOKUP($B$484,$A84:$U99,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$U99,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$U99,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$U99,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$U99,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$U99,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$U99,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$U99,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$U99,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$U99,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$U99,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$U99,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$U99,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$U99,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$U99,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$U99,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$U99,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$U99,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$U99,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$U99,21,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP($B$484,$A84:$U99,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$U99,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$U99,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$U99,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$U99,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$U99,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$U99,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$U99,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$U99,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$U99,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$U99,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$U99,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$U99,21,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B100","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U100","v":{"$error":"#N/A"}},null,{"$f":"'data \"historic\" (TIO)'!W100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AD100","v":0},{"$f":"'data \"historic\" (TIO)'!AE100","v":0},{"$f":"'data \"historic\" (TIO)'!AF100","v":0},{"$f":"'data \"historic\" (TIO)'!AG100","v":0},{"$f":"'data \"historic\" (TIO)'!AH100","v":0},{"$f":"'data \"historic\" (TIO)'!AI100","v":0}]
[null,{"$f":"B100","v":{"$error":"#N/A"}},{"$f":"C100","v":{"$error":"#N/A"}},{"$f":"D100","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!N11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!O11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!P11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!Q11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!R11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!S11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!T11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!U11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!V11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!W11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AN11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AO11,0)","v":0},null,{"$f":"W100","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AR11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AS11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AT11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AU11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AV11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AW11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AX11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AY11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AZ11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BA11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BB11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BC11,0)","v":0}]
[null,"BUS SERVICE/ OPERATIONS EXPENDITURE (NET)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S83","v":"2025/26"},{"$f":"T83","v":"2026/27"},{"$f":"U83","v":"2027/28"},null,"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"AG83","v":"2025/26"},{"$f":"AH83","v":"2026/27"},{"$f":"AI83","v":"2027/28"}]
["Northland","Northland operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C104-'data \"historic\" (TIO)'!C104","v":0},{"$f":"'data \"live\" (TIO)'!D104-'data \"historic\" (TIO)'!D104","v":0},{"$f":"'data \"live\" (TIO)'!E104-'data \"historic\" (TIO)'!E104","v":0},{"$f":"'data \"live\" (TIO)'!F104-'data \"historic\" (TIO)'!F104","v":0},{"$f":"'data \"live\" (TIO)'!G104-'data \"historic\" (TIO)'!G104","v":0},{"$f":"'data \"live\" (TIO)'!H104-'data \"historic\" (TIO)'!H104","v":0},{"$f":"'data \"live\" (TIO)'!I104-'data \"historic\" (TIO)'!I104","v":-353300},{"$f":"'data \"live\" (TIO)'!J104-'data \"historic\" (TIO)'!J104","v":-628192},{"$f":"'data \"live\" (TIO)'!K104-'data \"historic\" (TIO)'!K104","v":96823.592592592584},{"$f":"'data \"live\" (TIO)'!L104-'data \"historic\" (TIO)'!L104","v":-749081.99999999953},{"$f":"'data \"live\" (TIO)'!M104-'data \"historic\" (TIO)'!M104","v":-745916.00000000047},{"$f":"'data \"live\" (TIO)'!N104-'data \"historic\" (TIO)'!N104","v":-652304},{"$f":"'data \"live\" (TIO)'!O104-'data \"historic\" (TIO)'!O104","v":-619312.49999999953},{"$f":"'data \"live\" (TIO)'!P104-'data \"historic\" (TIO)'!P104","v":-627248.5},{"$f":"'data \"live\" (TIO)'!Q104-'data \"historic\" (TIO)'!Q104","v":-635531},{"$f":"'data \"live\" (TIO)'!R104-'data \"historic\" (TIO)'!R104","v":-732943.00000000047},{"$f":"'data \"live\" (TIO)'!S104-'data \"historic\" (TIO)'!S104","v":0},{"$f":"'data \"live\" (TIO)'!T104-'data \"historic\" (TIO)'!T104","v":0},{"$f":"'data \"live\" (TIO)'!U104-'data \"historic\" (TIO)'!U104","v":0},null,{"$f":"'data \"live\" (TIO)'!I104/'data \"historic\" (TIO)'!I104-1","v":-0.24365130759994846},{"$f":"'data \"live\" (TIO)'!J104/'data \"historic\" (TIO)'!J104-1","v":-0.31934621138832986},{"$f":"'data \"live\" (TIO)'!K104/'data \"historic\" (TIO)'!K104-1","v":4.9605579366541752E-2},{"$f":"'data \"live\" (TIO)'!L104/'data \"historic\" (TIO)'!L104-1","v":-0.31990860754628336},{"$f":"'data \"live\" (TIO)'!M104/'data \"historic\" (TIO)'!M104-1","v":-0.31799685463136151},{"$f":"'data \"live\" (TIO)'!N104/'data \"historic\" (TIO)'!N104-1","v":-0.27749008924465557},{"$f":"'data \"live\" (TIO)'!O104/'data \"historic\" (TIO)'!O104-1","v":-0.26299239214418968},{"$f":"'data \"live\" (TIO)'!P104/'data \"historic\" (TIO)'!P104-1","v":-0.26578365688254202},{"$f":"'data \"live\" (TIO)'!Q104/'data \"historic\" (TIO)'!Q104-1","v":-0.26866666666666672},{"$f":"'data \"live\" (TIO)'!R104/'data \"historic\" (TIO)'!R104-1","v":-0.30910592276980464},{"$f":"'data \"live\" (TIO)'!S104/'data \"historic\" (TIO)'!S104-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T104/'data \"historic\" (TIO)'!T104-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U104/'data \"historic\" (TIO)'!U104-1","v":{"$error":"#DIV/0!"}}]
["Auckland","Auckland operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C105-'data \"historic\" (TIO)'!C105","v":0},{"$f":"'data \"live\" (TIO)'!D105-'data \"historic\" (TIO)'!D105","v":0},{"$f":"'data \"live\" (TIO)'!E105-'data \"historic\" (TIO)'!E105","v":0},{"$f":"'data \"live\" (TIO)'!F105-'data \"historic\" (TIO)'!F105","v":0},{"$f":"'data \"live\" (TIO)'!G105-'data \"historic\" (TIO)'!G105","v":0},{"$f":"'data \"live\" (TIO)'!H105-'data \"historic\" (TIO)'!H105","v":0},{"$f":"'data \"live\" (TIO)'!I105-'data \"historic\" (TIO)'!I105","v":-16383893.179288536},{"$f":"'data \"live\" (TIO)'!J105-'data \"historic\" (TIO)'!J105","v":-6758182.7407222688},{"$f":"'data \"live\" (TIO)'!K105-'data \"historic\" (TIO)'!K105","v":21308491.683040977},{"$f":"'data \"live\" (TIO)'!L105-'data \"historic\" (TIO)'!L105","v":31370518.868746936},{"$f":"'data \"live\" (TIO)'!M105-'data \"historic\" (TIO)'!M105","v":25664304.938051403},{"$f":"'data \"live\" (TIO)'!N105-'data \"historic\" (TIO)'!N105","v":21491283.586189151},{"$f":"'data \"live\" (TIO)'!O105-'data \"historic\" (TIO)'!O105","v":33152070.503940105},{"$f":"'data \"live\" (TIO)'!P105-'data \"historic\" (TIO)'!P105","v":29069997.380409867},{"$f":"'data \"live\" (TIO)'!Q105-'data \"historic\" (TIO)'!Q105","v":29449407.371723533},{"$f":"'data \"live\" (TIO)'!R105-'data \"historic\" (TIO)'!R105","v":21636846.364015102},{"$f":"'data \"live\" (TIO)'!S105-'data \"historic\" (TIO)'!S105","v":0},{"$f":"'data \"live\" (TIO)'!T105-'data \"historic\" (TIO)'!T105","v":0},{"$f":"'data \"live\" (TIO)'!U105-'data \"historic\" (TIO)'!U105","v":0},null,{"$f":"'data \"live\" (TIO)'!I105/'data \"historic\" (TIO)'!I105-1","v":-8.7077704988229088E-2},{"$f":"'data \"live\" (TIO)'!J105/'data \"historic\" (TIO)'!J105-1","v":-3.4536273941670248E-2},{"$f":"'data \"live\" (TIO)'!K105/'data \"historic\" (TIO)'!K105-1","v":0.10610868416127106},{"$f":"'data \"live\" (TIO)'!L105/'data \"historic\" (TIO)'!L105-1","v":0.15188523665733178},{"$f":"'data \"live\" (TIO)'!M105/'data \"historic\" (TIO)'!M105-1","v":0.11814815619855423},{"$f":"'data \"live\" (TIO)'!N105/'data \"historic\" (TIO)'!N105-1","v":9.3992126403274145E-2},{"$f":"'data \"live\" (TIO)'!O105/'data \"historic\" (TIO)'!O105-1","v":0.13725688524167179},{"$f":"'data \"live\" (TIO)'!P105/'data \"historic\" (TIO)'!P105-1","v":0.11274315441325711},{"$f":"'data \"live\" (TIO)'!Q105/'data \"historic\" (TIO)'!Q105-1","v":0.10791352388301423},{"$f":"'data \"live\" (TIO)'!R105/'data \"historic\" (TIO)'!R105-1","v":7.5046262161505561E-2},{"$f":"'data \"live\" (TIO)'!S105/'data \"historic\" (TIO)'!S105-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T105/'data \"historic\" (TIO)'!T105-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U105/'data \"historic\" (TIO)'!U105-1","v":{"$error":"#DIV/0!"}}]
["Waikato","Waikato operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C106-'data \"historic\" (TIO)'!C106","v":0},{"$f":"'data \"live\" (TIO)'!D106-'data \"historic\" (TIO)'!D106","v":0},{"$f":"'data \"live\" (TIO)'!E106-'data \"historic\" (TIO)'!E106","v":0},{"$f":"'data \"live\" (TIO)'!F106-'data \"historic\" (TIO)'!F106","v":0},{"$f":"'data \"live\" (TIO)'!G106-'data \"historic\" (TIO)'!G106","v":0},{"$f":"'data \"live\" (TIO)'!H106-'data \"historic\" (TIO)'!H106","v":0},{"$f":"'data \"live\" (TIO)'!I106-'data \"historic\" (TIO)'!I106","v":-56311.000000001863},{"$f":"'data \"live\" (TIO)'!J106-'data \"historic\" (TIO)'!J106","v":334240},{"$f":"'data \"live\" (TIO)'!K106-'data \"historic\" (TIO)'!K106","v":328000},{"$f":"'data \"live\" (TIO)'!L106-'data \"historic\" (TIO)'!L106","v":1522665},{"$f":"'data \"live\" (TIO)'!M106-'data \"historic\" (TIO)'!M106","v":1629804},{"$f":"'data \"live\" (TIO)'!N106-'data \"historic\" (TIO)'!N106","v":1735559},{"$f":"'data \"live\" (TIO)'!O106-'data \"historic\" (TIO)'!O106","v":1849847},{"$f":"'data \"live\" (TIO)'!P106-'data \"historic\" (TIO)'!P106","v":1962942},{"$f":"'data \"live\" (TIO)'!Q106-'data \"historic\" (TIO)'!Q106","v":2085526},{"$f":"'data \"live\" (TIO)'!R106-'data \"historic\" (TIO)'!R106","v":2214641.0000000037},{"$f":"'data \"live\" (TIO)'!S106-'data \"historic\" (TIO)'!S106","v":0},{"$f":"'data \"live\" (TIO)'!T106-'data \"historic\" (TIO)'!T106","v":0},{"$f":"'data \"live\" (TIO)'!U106-'data \"historic\" (TIO)'!U106","v":0},null,{"$f":"'data \"live\" (TIO)'!I106/'data \"historic\" (TIO)'!I106-1","v":-3.6572708969281331E-3},{"$f":"'data \"live\" (TIO)'!J106/'data \"historic\" (TIO)'!J106-1","v":2.1314967157706866E-2},{"$f":"'data \"live\" (TIO)'!K106/'data \"historic\" (TIO)'!K106-1","v":2.0600427082024808E-2},{"$f":"'data \"live\" (TIO)'!L106/'data \"historic\" (TIO)'!L106-1","v":9.7130418141804675E-2},{"$f":"'data \"live\" (TIO)'!M106/'data \"historic\" (TIO)'!M106-1","v":0.10194972585987427},{"$f":"'data \"live\" (TIO)'!N106/'data \"historic\" (TIO)'!N106-1","v":0.10641692802462432},{"$f":"'data \"live\" (TIO)'!O106/'data \"historic\" (TIO)'!O106-1","v":0.11120210399759545},{"$f":"'data \"live\" (TIO)'!P106/'data \"historic\" (TIO)'!P106-1","v":0.11564234060415046},{"$f":"'data \"live\" (TIO)'!Q106/'data \"historic\" (TIO)'!Q106-1","v":0.12043611710252389},{"$f":"'data \"live\" (TIO)'!R106/'data \"historic\" (TIO)'!R106-1","v":0.12536957469331855},{"$f":"'data \"live\" (TIO)'!S106/'data \"historic\" (TIO)'!S106-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T106/'data \"historic\" (TIO)'!T106-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U106/'data \"historic\" (TIO)'!U106-1","v":{"$error":"#DIV/0!"}}]
["Bay of Plenty","Bay of Plenty operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C107-'data \"historic\" (TIO)'!C107","v":0},{"$f":"'data \"live\" (TIO)'!D107-'data \"historic\" (TIO)'!D107","v":0},{"$f":"'data \"live\" (TIO)'!E107-'data \"historic\" (TIO)'!E107","v":0},{"$f":"'data \"live\" (TIO)'!F107-'data \"historic\" (TIO)'!F107","v":0},{"$f":"'data \"live\" (TIO)'!G107-'data \"historic\" (TIO)'!G107","v":0},{"$f":"'data \"live\" (TIO)'!H107-'data \"historic\" (TIO)'!H107","v":0},{"$f":"'data \"live\" (TIO)'!I107-'data \"historic\" (TIO)'!I107","v":-1910238.9999999981},{"$f":"'data \"live\" (TIO)'!J107-'data \"historic\" (TIO)'!J107","v":-2184869.0000000019},{"$f":"'data \"live\" (TIO)'!K107-'data \"historic\" (TIO)'!K107","v":-4876797.3999999985},{"$f":"'data \"live\" (TIO)'!L107-'data \"historic\" (TIO)'!L107","v":-243024.49999999814},{"$f":"'data \"live\" (TIO)'!M107-'data \"historic\" (TIO)'!M107","v":-186743.49999999814},{"$f":"'data \"live\" (TIO)'!N107-'data \"historic\" (TIO)'!N107","v":-325566.49999999814},{"$f":"'data \"live\" (TIO)'!O107-'data \"historic\" (TIO)'!O107","v":-444312.49999999814},{"$f":"'data \"live\" (TIO)'!P107-'data \"historic\" (TIO)'!P107","v":-603429.49999999814},{"$f":"'data \"live\" (TIO)'!Q107-'data \"historic\" (TIO)'!Q107","v":-597841.49999999814},{"$f":"'data \"live\" (TIO)'!R107-'data \"historic\" (TIO)'!R107","v":-757526.49999999814},{"$f":"'data \"live\" (TIO)'!S107-'data \"historic\" (TIO)'!S107","v":0},{"$f":"'data \"live\" (TIO)'!T107-'data \"historic\" (TIO)'!T107","v":0},{"$f":"'data \"live\" (TIO)'!U107-'data \"historic\" (TIO)'!U107","v":0},null,{"$f":"'data \"live\" (TIO)'!I107/'data \"historic\" (TIO)'!I107-1","v":-0.14096079846736476},{"$f":"'data \"live\" (TIO)'!J107/'data \"historic\" (TIO)'!J107-1","v":-0.15743234002582207},{"$f":"'data \"live\" (TIO)'!K107/'data \"historic\" (TIO)'!K107-1","v":-0.28739501572576287},{"$f":"'data \"live\" (TIO)'!L107/'data \"historic\" (TIO)'!L107-1","v":-1.9198522731761147E-2},{"$f":"'data \"live\" (TIO)'!M107/'data \"historic\" (TIO)'!M107-1","v":-1.4752419322984434E-2},{"$f":"'data \"live\" (TIO)'!N107/'data \"historic\" (TIO)'!N107-1","v":-2.5388271532732709E-2},{"$f":"'data \"live\" (TIO)'!O107/'data \"historic\" (TIO)'!O107-1","v":-3.4648301945646498E-2},{"$f":"'data \"live\" (TIO)'!P107/'data \"historic\" (TIO)'!P107-1","v":-4.6458751972898948E-2},{"$f":"'data \"live\" (TIO)'!Q107/'data \"historic\" (TIO)'!Q107-1","v":-4.6028525233860584E-2},{"$f":"'data \"live\" (TIO)'!R107/'data \"historic\" (TIO)'!R107-1","v":-5.7591249477325301E-2},{"$f":"'data \"live\" (TIO)'!S107/'data \"historic\" (TIO)'!S107-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T107/'data \"historic\" (TIO)'!T107-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U107/'data \"historic\" (TIO)'!U107-1","v":{"$error":"#DIV/0!"}}]
["Gisborne","Gisborne operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C108-'data \"historic\" (TIO)'!C108","v":0},{"$f":"'data \"live\" (TIO)'!D108-'data \"historic\" (TIO)'!D108","v":0},{"$f":"'data \"live\" (TIO)'!E108-'data \"historic\" (TIO)'!E108","v":0},{"$f":"'data \"live\" (TIO)'!F108-'data \"historic\" (TIO)'!F108","v":0},{"$f":"'data \"live\" (TIO)'!G108-'data \"historic\" (TIO)'!G108","v":0},{"$f":"'data \"live\" (TIO)'!H108-'data \"historic\" (TIO)'!H108","v":0},{"$f":"'data \"live\" (TIO)'!I108-'data \"historic\" (TIO)'!I108","v":15000},{"$f":"'data \"live\" (TIO)'!J108-'data \"historic\" (TIO)'!J108","v":11779},{"$f":"'data \"live\" (TIO)'!K108-'data \"historic\" (TIO)'!K108","v":336.50793650792912},{"$f":"'data \"live\" (TIO)'!L108-'data \"historic\" (TIO)'!L108","v":93000},{"$f":"'data \"live\" (TIO)'!M108-'data \"historic\" (TIO)'!M108","v":103560},{"$f":"'data \"live\" (TIO)'!N108-'data \"historic\" (TIO)'!N108","v":114360},{"$f":"'data \"live\" (TIO)'!O108-'data \"historic\" (TIO)'!O108","v":103322},{"$f":"'data \"live\" (TIO)'!P108-'data \"historic\" (TIO)'!P108","v":107837},{"$f":"'data \"live\" (TIO)'!Q108-'data \"historic\" (TIO)'!Q108","v":112435},{"$f":"'data \"live\" (TIO)'!R108-'data \"historic\" (TIO)'!R108","v":117738},{"$f":"'data \"live\" (TIO)'!S108-'data \"historic\" (TIO)'!S108","v":0},{"$f":"'data \"live\" (TIO)'!T108-'data \"historic\" (TIO)'!T108","v":0},{"$f":"'data \"live\" (TIO)'!U108-'data \"historic\" (TIO)'!U108","v":0},null,{"$f":"'data \"live\" (TIO)'!I108/'data \"historic\" (TIO)'!I108-1","v":3.9893617021276695E-2},{"$f":"'data \"live\" (TIO)'!J108/'data \"historic\" (TIO)'!J108-1","v":3.1327127659574572E-2},{"$f":"'data \"live\" (TIO)'!K108/'data \"historic\" (TIO)'!K108-1","v":8.9496791624443794E-4},{"$f":"'data \"live\" (TIO)'!L108/'data \"historic\" (TIO)'!L108-1","v":0.23366834170854278},{"$f":"'data \"live\" (TIO)'!M108/'data \"historic\" (TIO)'!M108-1","v":0.26020100502512555},{"$f":"'data \"live\" (TIO)'!N108/'data \"historic\" (TIO)'!N108-1","v":0.2873366834170854},{"$f":"'data \"live\" (TIO)'!O108/'data \"historic\" (TIO)'!O108-1","v":0.25960301507537697},{"$f":"'data \"live\" (TIO)'!P108/'data \"historic\" (TIO)'!P108-1","v":0.27094723618090444},{"$f":"'data \"live\" (TIO)'!Q108/'data \"historic\" (TIO)'!Q108-1","v":0.28249999999999997},{"$f":"'data \"live\" (TIO)'!R108/'data \"historic\" (TIO)'!R108-1","v":0.295824120603015},{"$f":"'data \"live\" (TIO)'!S108/'data \"historic\" (TIO)'!S108-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T108/'data \"historic\" (TIO)'!T108-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U108/'data \"historic\" (TIO)'!U108-1","v":{"$error":"#DIV/0!"}}]
["Hawkes Bay","Hawkes Bay operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C109-'data \"historic\" (TIO)'!C109","v":0},{"$f":"'data \"live\" (TIO)'!D109-'data \"historic\" (TIO)'!D109","v":0},{"$f":"'data \"live\" (TIO)'!E109-'data \"historic\" (TIO)'!E109","v":0},{"$f":"'data \"live\" (TIO)'!F109-'data \"historic\" (TIO)'!F109","v":0},{"$f":"'data \"live\" (TIO)'!G109-'data \"historic\" (TIO)'!G109","v":0},{"$f":"'data \"live\" (TIO)'!H109-'data \"historic\" (TIO)'!H109","v":0},{"$f":"'data \"live\" (TIO)'!I109-'data \"historic\" (TIO)'!I109","v":-193013.99999999953},{"$f":"'data \"live\" (TIO)'!J109-'data \"historic\" (TIO)'!J109","v":-659907},{"$f":"'data \"live\" (TIO)'!K109-'data \"historic\" (TIO)'!K109","v":-847600},{"$f":"'data \"live\" (TIO)'!L109-'data \"historic\" (TIO)'!L109","v":-1024403},{"$f":"'data \"live\" (TIO)'!M109-'data \"historic\" (TIO)'!M109","v":-1073866.4999999995},{"$f":"'data \"live\" (TIO)'!N109-'data \"historic\" (TIO)'!N109","v":-1139847.4999999995},{"$f":"'data \"live\" (TIO)'!O109-'data \"historic\" (TIO)'!O109","v":-1190121.5000000005},{"$f":"'data \"live\" (TIO)'!P109-'data \"historic\" (TIO)'!P109","v":-1239896.9999999995},{"$f":"'data \"live\" (TIO)'!Q109-'data \"historic\" (TIO)'!Q109","v":-1291812},{"$f":"'data \"live\" (TIO)'!R109-'data \"historic\" (TIO)'!R109","v":-1345946},{"$f":"'data \"live\" (TIO)'!S109-'data \"historic\" (TIO)'!S109","v":0},{"$f":"'data \"live\" (TIO)'!T109-'data \"historic\" (TIO)'!T109","v":0},{"$f":"'data \"live\" (TIO)'!U109-'data \"historic\" (TIO)'!U109","v":0},null,{"$f":"'data \"live\" (TIO)'!I109/'data \"historic\" (TIO)'!I109-1","v":-6.9642431896084989E-2},{"$f":"'data \"live\" (TIO)'!J109/'data \"historic\" (TIO)'!J109-1","v":-0.22228071948261929},{"$f":"'data \"live\" (TIO)'!K109/'data \"historic\" (TIO)'!K109-1","v":-0.28313735970069487},{"$f":"'data \"live\" (TIO)'!L109/'data \"historic\" (TIO)'!L109-1","v":-0.29194544705796854},{"$f":"'data \"live\" (TIO)'!M109/'data \"historic\" (TIO)'!M109-1","v":-0.29630119643031305},{"$f":"'data \"live\" (TIO)'!N109/'data \"historic\" (TIO)'!N109-1","v":-0.30448576892875978},{"$f":"'data \"live\" (TIO)'!O109/'data \"historic\" (TIO)'!O109-1","v":-0.30776482495981694},{"$f":"'data \"live\" (TIO)'!P109/'data \"historic\" (TIO)'!P109-1","v":-0.31038457841266143},{"$f":"'data \"live\" (TIO)'!Q109/'data \"historic\" (TIO)'!Q109-1","v":-0.31302418584905389},{"$f":"'data \"live\" (TIO)'!R109/'data \"historic\" (TIO)'!R109-1","v":-0.31568632279869735},{"$f":"'data \"live\" (TIO)'!S109/'data \"historic\" (TIO)'!S109-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T109/'data \"historic\" (TIO)'!T109-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U109/'data \"historic\" (TIO)'!U109-1","v":{"$error":"#DIV/0!"}}]
["Taranaki","Taranaki operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C110-'data \"historic\" (TIO)'!C110","v":0},{"$f":"'data \"live\" (TIO)'!D110-'data \"historic\" (TIO)'!D110","v":0},{"$f":"'data \"live\" (TIO)'!E110-'data \"historic\" (TIO)'!E110","v":0},{"$f":"'data \"live\" (TIO)'!F110-'data \"historic\" (TIO)'!F110","v":0},{"$f":"'data \"live\" (TIO)'!G110-'data \"historic\" (TIO)'!G110","v":0},{"$f":"'data \"live\" (TIO)'!H110-'data \"historic\" (TIO)'!H110","v":0},{"$f":"'data \"live\" (TIO)'!I110-'data \"historic\" (TIO)'!I110","v":-98037},{"$f":"'data \"live\" (TIO)'!J110-'data \"historic\" (TIO)'!J110","v":51947.999999999767},{"$f":"'data \"live\" (TIO)'!K110-'data \"historic\" (TIO)'!K110","v":28909.999999999767},{"$f":"'data \"live\" (TIO)'!L110-'data \"historic\" (TIO)'!L110","v":-98719},{"$f":"'data \"live\" (TIO)'!M110-'data \"historic\" (TIO)'!M110","v":-131897},{"$f":"'data \"live\" (TIO)'!N110-'data \"historic\" (TIO)'!N110","v":-156938},{"$f":"'data \"live\" (TIO)'!O110-'data \"historic\" (TIO)'!O110","v":75434},{"$f":"'data \"live\" (TIO)'!P110-'data \"historic\" (TIO)'!P110","v":46403},{"$f":"'data \"live\" (TIO)'!Q110-'data \"historic\" (TIO)'!Q110","v":14891},{"$f":"'data \"live\" (TIO)'!R110-'data \"historic\" (TIO)'!R110","v":-19662},{"$f":"'data \"live\" (TIO)'!S110-'data \"historic\" (TIO)'!S110","v":0},{"$f":"'data \"live\" (TIO)'!T110-'data \"historic\" (TIO)'!T110","v":0},{"$f":"'data \"live\" (TIO)'!U110-'data \"historic\" (TIO)'!U110","v":0},null,{"$f":"'data \"live\" (TIO)'!I110/'data \"historic\" (TIO)'!I110-1","v":-4.8811028722415384E-2},{"$f":"'data \"live\" (TIO)'!J110/'data \"historic\" (TIO)'!J110-1","v":2.5534085999359801E-2},{"$f":"'data \"live\" (TIO)'!K110/'data \"historic\" (TIO)'!K110-1","v":1.4094944639191809E-2},{"$f":"'data \"live\" (TIO)'!L110/'data \"historic\" (TIO)'!L110-1","v":-4.0816267465028644E-2},{"$f":"'data \"live\" (TIO)'!M110/'data \"historic\" (TIO)'!M110-1","v":-5.294523074650459E-2},{"$f":"'data \"live\" (TIO)'!N110/'data \"historic\" (TIO)'!N110-1","v":-6.1162038989250767E-2},{"$f":"'data \"live\" (TIO)'!O110/'data \"historic\" (TIO)'!O110-1","v":2.8540555101954412E-2},{"$f":"'data \"live\" (TIO)'!P110/'data \"historic\" (TIO)'!P110-1","v":1.7046909400432186E-2},{"$f":"'data \"live\" (TIO)'!Q110/'data \"historic\" (TIO)'!Q110-1","v":5.3114062011230256E-3},{"$f":"'data \"live\" (TIO)'!R110/'data \"historic\" (TIO)'!R110-1","v":-6.8078370107841346E-3},{"$f":"'data \"live\" (TIO)'!S110/'data \"historic\" (TIO)'!S110-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T110/'data \"historic\" (TIO)'!T110-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U110/'data \"historic\" (TIO)'!U110-1","v":{"$error":"#DIV/0!"}}]
["Manawatu-Wanganui","Manawatu-Wanganui operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C111-'data \"historic\" (TIO)'!C111","v":0},{"$f":"'data \"live\" (TIO)'!D111-'data \"historic\" (TIO)'!D111","v":0},{"$f":"'data \"live\" (TIO)'!E111-'data \"historic\" (TIO)'!E111","v":0},{"$f":"'data \"live\" (TIO)'!F111-'data \"historic\" (TIO)'!F111","v":0},{"$f":"'data \"live\" (TIO)'!G111-'data \"historic\" (TIO)'!G111","v":0},{"$f":"'data \"live\" (TIO)'!H111-'data \"historic\" (TIO)'!H111","v":0},{"$f":"'data \"live\" (TIO)'!I111-'data \"historic\" (TIO)'!I111","v":-1182332},{"$f":"'data \"live\" (TIO)'!J111-'data \"historic\" (TIO)'!J111","v":-2114131.0000000005},{"$f":"'data \"live\" (TIO)'!K111-'data \"historic\" (TIO)'!K111","v":-2125830},{"$f":"'data \"live\" (TIO)'!L111-'data \"historic\" (TIO)'!L111","v":-208455.5},{"$f":"'data \"live\" (TIO)'!M111-'data \"historic\" (TIO)'!M111","v":-224451},{"$f":"'data \"live\" (TIO)'!N111-'data \"historic\" (TIO)'!N111","v":-334856.5},{"$f":"'data \"live\" (TIO)'!O111-'data \"historic\" (TIO)'!O111","v":-277751.5},{"$f":"'data \"live\" (TIO)'!P111-'data \"historic\" (TIO)'!P111","v":-347429},{"$f":"'data \"live\" (TIO)'!Q111-'data \"historic\" (TIO)'!Q111","v":-418807},{"$f":"'data \"live\" (TIO)'!R111-'data \"historic\" (TIO)'!R111","v":-489808},{"$f":"'data \"live\" (TIO)'!S111-'data \"historic\" (TIO)'!S111","v":0},{"$f":"'data \"live\" (TIO)'!T111-'data \"historic\" (TIO)'!T111","v":0},{"$f":"'data \"live\" (TIO)'!U111-'data \"historic\" (TIO)'!U111","v":0},null,{"$f":"'data \"live\" (TIO)'!I111/'data \"historic\" (TIO)'!I111-1","v":-0.24573794523079062},{"$f":"'data \"live\" (TIO)'!J111/'data \"historic\" (TIO)'!J111-1","v":-0.35744669699308573},{"$f":"'data \"live\" (TIO)'!K111/'data \"historic\" (TIO)'!K111-1","v":-0.35291170459027754},{"$f":"'data \"live\" (TIO)'!L111/'data \"historic\" (TIO)'!L111-1","v":-4.9245072522057232E-2},{"$f":"'data \"live\" (TIO)'!M111/'data \"historic\" (TIO)'!M111-1","v":-5.1339181559423297E-2},{"$f":"'data \"live\" (TIO)'!N111/'data \"historic\" (TIO)'!N111-1","v":-7.4184257624065109E-2},{"$f":"'data \"live\" (TIO)'!O111/'data \"historic\" (TIO)'!O111-1","v":-5.9617866031061006E-2},{"$f":"'data \"live\" (TIO)'!P111/'data \"historic\" (TIO)'!P111-1","v":-7.2275083382965399E-2},{"$f":"'data \"live\" (TIO)'!Q111/'data \"historic\" (TIO)'!Q111-1","v":-8.4463477316147229E-2},{"$f":"'data \"live\" (TIO)'!R111/'data \"historic\" (TIO)'!R111-1","v":-9.5793917752740376E-2},{"$f":"'data \"live\" (TIO)'!S111/'data \"historic\" (TIO)'!S111-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T111/'data \"historic\" (TIO)'!T111-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U111/'data \"historic\" (TIO)'!U111-1","v":{"$error":"#DIV/0!"}}]
["Wellington","Wellington operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C112-'data \"historic\" (TIO)'!C112","v":0},{"$f":"'data \"live\" (TIO)'!D112-'data \"historic\" (TIO)'!D112","v":0},{"$f":"'data \"live\" (TIO)'!E112-'data \"historic\" (TIO)'!E112","v":0},{"$f":"'data \"live\" (TIO)'!F112-'data \"historic\" (TIO)'!F112","v":0},{"$f":"'data \"live\" (TIO)'!G112-'data \"historic\" (TIO)'!G112","v":0},{"$f":"'data \"live\" (TIO)'!H112-'data \"historic\" (TIO)'!H112","v":0},{"$f":"'data \"live\" (TIO)'!I112-'data \"historic\" (TIO)'!I112","v":-789496.01601353288},{"$f":"'data \"live\" (TIO)'!J112-'data \"historic\" (TIO)'!J112","v":2906303.4589776993},{"$f":"'data \"live\" (TIO)'!K112-'data \"historic\" (TIO)'!K112","v":7346660.237167947},{"$f":"'data \"live\" (TIO)'!L112-'data \"historic\" (TIO)'!L112","v":-1233234.5890885442},{"$f":"'data \"live\" (TIO)'!M112-'data \"historic\" (TIO)'!M112","v":-3401375.2240578532},{"$f":"'data \"live\" (TIO)'!N112-'data \"historic\" (TIO)'!N112","v":-8608018.5764301568},{"$f":"'data \"live\" (TIO)'!O112-'data \"historic\" (TIO)'!O112","v":-6838509.1763420552},{"$f":"'data \"live\" (TIO)'!P112-'data \"historic\" (TIO)'!P112","v":-7321463.8573043495},{"$f":"'data \"live\" (TIO)'!Q112-'data \"historic\" (TIO)'!Q112","v":-8455240.6662443727},{"$f":"'data \"live\" (TIO)'!R112-'data \"historic\" (TIO)'!R112","v":-9737606.1733187288},{"$f":"'data \"live\" (TIO)'!S112-'data \"historic\" (TIO)'!S112","v":0},{"$f":"'data \"live\" (TIO)'!T112-'data \"historic\" (TIO)'!T112","v":0},{"$f":"'data \"live\" (TIO)'!U112-'data \"historic\" (TIO)'!U112","v":0},null,{"$f":"'data \"live\" (TIO)'!I112/'data \"historic\" (TIO)'!I112-1","v":-1.361264485742486E-2},{"$f":"'data \"live\" (TIO)'!J112/'data \"historic\" (TIO)'!J112-1","v":4.7920197413241716E-2},{"$f":"'data \"live\" (TIO)'!K112/'data \"historic\" (TIO)'!K112-1","v":0.10967969043211911},{"$f":"'data \"live\" (TIO)'!L112/'data \"historic\" (TIO)'!L112-1","v":-1.9560975247672641E-2},{"$f":"'data \"live\" (TIO)'!M112/'data \"historic\" (TIO)'!M112-1","v":-5.131261686123334E-2},{"$f":"'data \"live\" (TIO)'!N112/'data \"historic\" (TIO)'!N112-1","v":-0.11515306137303905},{"$f":"'data \"live\" (TIO)'!O112/'data \"historic\" (TIO)'!O112-1","v":-9.2323234689105416E-2},{"$f":"'data \"live\" (TIO)'!P112/'data \"historic\" (TIO)'!P112-1","v":-9.5750876662899498E-2},{"$f":"'data \"live\" (TIO)'!Q112/'data \"historic\" (TIO)'!Q112-1","v":-0.10476709164902942},{"$f":"'data \"live\" (TIO)'!R112/'data \"historic\" (TIO)'!R112-1","v":-0.11462691877632614},{"$f":"'data \"live\" (TIO)'!S112/'data \"historic\" (TIO)'!S112-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T112/'data \"historic\" (TIO)'!T112-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U112/'data \"historic\" (TIO)'!U112-1","v":{"$error":"#DIV/0!"}}]
["Marlborough","Marlborough operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C113-'data \"historic\" (TIO)'!C113","v":0},{"$f":"'data \"live\" (TIO)'!D113-'data \"historic\" (TIO)'!D113","v":0},{"$f":"'data \"live\" (TIO)'!E113-'data \"historic\" (TIO)'!E113","v":0},{"$f":"'data \"live\" (TIO)'!F113-'data \"historic\" (TIO)'!F113","v":0},{"$f":"'data \"live\" (TIO)'!G113-'data \"historic\" (TIO)'!G113","v":0},{"$f":"'data \"live\" (TIO)'!H113-'data \"historic\" (TIO)'!H113","v":0},{"$f":"'data \"live\" (TIO)'!I113-'data \"historic\" (TIO)'!I113","v":-50793},{"$f":"'data \"live\" (TIO)'!J113-'data \"historic\" (TIO)'!J113","v":-71770.000000000015},{"$f":"'data \"live\" (TIO)'!K113-'data \"historic\" (TIO)'!K113","v":-35000},{"$f":"'data \"live\" (TIO)'!L113-'data \"historic\" (TIO)'!L113","v":-105000},{"$f":"'data \"live\" (TIO)'!M113-'data \"historic\" (TIO)'!M113","v":-116750},{"$f":"'data \"live\" (TIO)'!N113-'data \"historic\" (TIO)'!N113","v":-104500},{"$f":"'data \"live\" (TIO)'!O113-'data \"historic\" (TIO)'!O113","v":-98000},{"$f":"'data \"live\" (TIO)'!P113-'data \"historic\" (TIO)'!P113","v":-150500},{"$f":"'data \"live\" (TIO)'!Q113-'data \"historic\" (TIO)'!Q113","v":-139000},{"$f":"'data \"live\" (TIO)'!R113-'data \"historic\" (TIO)'!R113","v":-142500},{"$f":"'data \"live\" (TIO)'!S113-'data \"historic\" (TIO)'!S113","v":0},{"$f":"'data \"live\" (TIO)'!T113-'data \"historic\" (TIO)'!T113","v":0},{"$f":"'data \"live\" (TIO)'!U113-'data \"historic\" (TIO)'!U113","v":0},null,{"$f":"'data \"live\" (TIO)'!I113/'data \"historic\" (TIO)'!I113-1","v":-0.36280714285714288},{"$f":"'data \"live\" (TIO)'!J113/'data \"historic\" (TIO)'!J113-1","v":-0.40778409090909096},{"$f":"'data \"live\" (TIO)'!K113/'data \"historic\" (TIO)'!K113-1","v":-0.19774011299435024},{"$f":"'data \"live\" (TIO)'!L113/'data \"historic\" (TIO)'!L113-1","v":-0.42084168336673344},{"$f":"'data \"live\" (TIO)'!M113/'data \"historic\" (TIO)'!M113-1","v":-0.44561068702290074},{"$f":"'data \"live\" (TIO)'!N113/'data \"historic\" (TIO)'!N113-1","v":-0.41716566866267468},{"$f":"'data \"live\" (TIO)'!O113/'data \"historic\" (TIO)'!O113-1","v":-0.35766423357664234},{"$f":"'data \"live\" (TIO)'!P113/'data \"historic\" (TIO)'!P113-1","v":-0.46094946401225112},{"$f":"'data \"live\" (TIO)'!Q113/'data \"historic\" (TIO)'!Q113-1","v":-0.44126984126984126},{"$f":"'data \"live\" (TIO)'!R113/'data \"historic\" (TIO)'!R113-1","v":-0.44740973312401888},{"$f":"'data \"live\" (TIO)'!S113/'data \"historic\" (TIO)'!S113-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T113/'data \"historic\" (TIO)'!T113-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U113/'data \"historic\" (TIO)'!U113-1","v":{"$error":"#DIV/0!"}}]
["Nelson","Nelson operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C114-'data \"historic\" (TIO)'!C114","v":0},{"$f":"'data \"live\" (TIO)'!D114-'data \"historic\" (TIO)'!D114","v":0},{"$f":"'data \"live\" (TIO)'!E114-'data \"historic\" (TIO)'!E114","v":0},{"$f":"'data \"live\" (TIO)'!F114-'data \"historic\" (TIO)'!F114","v":0},{"$f":"'data \"live\" (TIO)'!G114-'data \"historic\" (TIO)'!G114","v":0},{"$f":"'data \"live\" (TIO)'!H114-'data \"historic\" (TIO)'!H114","v":0},{"$f":"'data \"live\" (TIO)'!I114-'data \"historic\" (TIO)'!I114","v":84678},{"$f":"'data \"live\" (TIO)'!J114-'data \"historic\" (TIO)'!J114","v":193107},{"$f":"'data \"live\" (TIO)'!K114-'data \"historic\" (TIO)'!K114","v":183741.21648659464},{"$f":"'data \"live\" (TIO)'!L114-'data \"historic\" (TIO)'!L114","v":-228895},{"$f":"'data \"live\" (TIO)'!M114-'data \"historic\" (TIO)'!M114","v":-180582},{"$f":"'data \"live\" (TIO)'!N114-'data \"historic\" (TIO)'!N114","v":-286406.5},{"$f":"'data \"live\" (TIO)'!O114-'data \"historic\" (TIO)'!O114","v":-292855},{"$f":"'data \"live\" (TIO)'!P114-'data \"historic\" (TIO)'!P114","v":-325784},{"$f":"'data \"live\" (TIO)'!Q114-'data \"historic\" (TIO)'!Q114","v":-364312},{"$f":"'data \"live\" (TIO)'!R114-'data \"historic\" (TIO)'!R114","v":-407753},{"$f":"'data \"live\" (TIO)'!S114-'data \"historic\" (TIO)'!S114","v":0},{"$f":"'data \"live\" (TIO)'!T114-'data \"historic\" (TIO)'!T114","v":0},{"$f":"'data \"live\" (TIO)'!U114-'data \"historic\" (TIO)'!U114","v":0},null,{"$f":"'data \"live\" (TIO)'!I114/'data \"historic\" (TIO)'!I114-1","v":0.15565808823529403},{"$f":"'data \"live\" (TIO)'!J114/'data \"historic\" (TIO)'!J114-1","v":0.33359015331461883},{"$f":"'data \"live\" (TIO)'!K114/'data \"historic\" (TIO)'!K114-1","v":0.30633747330209182},{"$f":"'data \"live\" (TIO)'!L114/'data \"historic\" (TIO)'!L114-1","v":-0.20963096268414083},{"$f":"'data \"live\" (TIO)'!M114/'data \"historic\" (TIO)'!M114-1","v":-0.15899815892419888},{"$f":"'data \"live\" (TIO)'!N114/'data \"historic\" (TIO)'!N114-1","v":-0.23511663006050587},{"$f":"'data \"live\" (TIO)'!O114/'data \"historic\" (TIO)'!O114-1","v":-0.23705181701547262},{"$f":"'data \"live\" (TIO)'!P114/'data \"historic\" (TIO)'!P114-1","v":-0.2520293692844815},{"$f":"'data \"live\" (TIO)'!Q114/'data \"historic\" (TIO)'!Q114-1","v":-0.26861833121473722},{"$f":"'data \"live\" (TIO)'!R114/'data \"historic\" (TIO)'!R114-1","v":-0.28603807733318365},{"$f":"'data \"live\" (TIO)'!S114/'data \"historic\" (TIO)'!S114-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T114/'data \"historic\" (TIO)'!T114-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U114/'data \"historic\" (TIO)'!U114-1","v":{"$error":"#DIV/0!"}}]
["Canterbury","Canterbury operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C115-'data \"historic\" (TIO)'!C115","v":0},{"$f":"'data \"live\" (TIO)'!D115-'data \"historic\" (TIO)'!D115","v":0},{"$f":"'data \"live\" (TIO)'!E115-'data \"historic\" (TIO)'!E115","v":0},{"$f":"'data \"live\" (TIO)'!F115-'data \"historic\" (TIO)'!F115","v":0},{"$f":"'data \"live\" (TIO)'!G115-'data \"historic\" (TIO)'!G115","v":0},{"$f":"'data \"live\" (TIO)'!H115-'data \"historic\" (TIO)'!H115","v":0},{"$f":"'data \"live\" (TIO)'!I115-'data \"historic\" (TIO)'!I115","v":594486.13650777936},{"$f":"'data \"live\" (TIO)'!J115-'data \"historic\" (TIO)'!J115","v":-2262516.1760760546},{"$f":"'data \"live\" (TIO)'!K115-'data \"historic\" (TIO)'!K115","v":1750949.7443645224},{"$f":"'data \"live\" (TIO)'!L115-'data \"historic\" (TIO)'!L115","v":3156939.8291017264},{"$f":"'data \"live\" (TIO)'!M115-'data \"historic\" (TIO)'!M115","v":3763496.4297294989},{"$f":"'data \"live\" (TIO)'!N115-'data \"historic\" (TIO)'!N115","v":1703789.209210366},{"$f":"'data \"live\" (TIO)'!O115-'data \"historic\" (TIO)'!O115","v":-1356432.287225008},{"$f":"'data \"live\" (TIO)'!P115-'data \"historic\" (TIO)'!P115","v":-1219866.1946105286},{"$f":"'data \"live\" (TIO)'!Q115-'data \"historic\" (TIO)'!Q115","v":-847048.91745591164},{"$f":"'data \"live\" (TIO)'!R115-'data \"historic\" (TIO)'!R115","v":-758841.24925473332},{"$f":"'data \"live\" (TIO)'!S115-'data \"historic\" (TIO)'!S115","v":0},{"$f":"'data \"live\" (TIO)'!T115-'data \"historic\" (TIO)'!T115","v":0},{"$f":"'data \"live\" (TIO)'!U115-'data \"historic\" (TIO)'!U115","v":0},null,{"$f":"'data \"live\" (TIO)'!I115/'data \"historic\" (TIO)'!I115-1","v":1.6295041727972137E-2},{"$f":"'data \"live\" (TIO)'!J115/'data \"historic\" (TIO)'!J115-1","v":-5.4274611709217324E-2},{"$f":"'data \"live\" (TIO)'!K115/'data \"historic\" (TIO)'!K115-1","v":4.4354898896203032E-2},{"$f":"'data \"live\" (TIO)'!L115/'data \"historic\" (TIO)'!L115-1","v":7.6235000435390887E-2},{"$f":"'data \"live\" (TIO)'!M115/'data \"historic\" (TIO)'!M115-1","v":8.8074420727091374E-2},{"$f":"'data \"live\" (TIO)'!N115/'data \"historic\" (TIO)'!N115-1","v":3.7866619450231287E-2},{"$f":"'data \"live\" (TIO)'!O115/'data \"historic\" (TIO)'!O115-1","v":-2.9083255734143054E-2},{"$f":"'data \"live\" (TIO)'!P115/'data \"historic\" (TIO)'!P115-1","v":-2.5248506713337004E-2},{"$f":"'data \"live\" (TIO)'!Q115/'data \"historic\" (TIO)'!Q115-1","v":-1.7000359065690862E-2},{"$f":"'data \"live\" (TIO)'!R115/'data \"historic\" (TIO)'!R115-1","v":-1.46788366472409E-2},{"$f":"'data \"live\" (TIO)'!S115/'data \"historic\" (TIO)'!S115-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T115/'data \"historic\" (TIO)'!T115-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U115/'data \"historic\" (TIO)'!U115-1","v":{"$error":"#DIV/0!"}}]
["West Coast","West Coast operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C116-'data \"historic\" (TIO)'!C116","v":0},{"$f":"'data \"live\" (TIO)'!D116-'data \"historic\" (TIO)'!D116","v":0},{"$f":"'data \"live\" (TIO)'!E116-'data \"historic\" (TIO)'!E116","v":0},{"$f":"'data \"live\" (TIO)'!F116-'data \"historic\" (TIO)'!F116","v":0},{"$f":"'data \"live\" (TIO)'!G116-'data \"historic\" (TIO)'!G116","v":0},{"$f":"'data \"live\" (TIO)'!H116-'data \"historic\" (TIO)'!H116","v":0},{"$f":"'data \"live\" (TIO)'!I116-'data \"historic\" (TIO)'!I116","v":-5201},{"$f":"'data \"live\" (TIO)'!J116-'data \"historic\" (TIO)'!J116","v":-2737},{"$f":"'data \"live\" (TIO)'!K116-'data \"historic\" (TIO)'!K116","v":-1762.6031746031658},{"$f":"'data \"live\" (TIO)'!L116-'data \"historic\" (TIO)'!L116","v":-785903},{"$f":"'data \"live\" (TIO)'!M116-'data \"historic\" (TIO)'!M116","v":-797271},{"$f":"'data \"live\" (TIO)'!N116-'data \"historic\" (TIO)'!N116","v":-809414},{"$f":"'data \"live\" (TIO)'!O116-'data \"historic\" (TIO)'!O116","v":-814652.5},{"$f":"'data \"live\" (TIO)'!P116-'data \"historic\" (TIO)'!P116","v":-827976.5},{"$f":"'data \"live\" (TIO)'!Q116-'data \"historic\" (TIO)'!Q116","v":-842810.99999999988},{"$f":"'data \"live\" (TIO)'!R116-'data \"historic\" (TIO)'!R116","v":-858151.00000000012},{"$f":"'data \"live\" (TIO)'!S116-'data \"historic\" (TIO)'!S116","v":0},{"$f":"'data \"live\" (TIO)'!T116-'data \"historic\" (TIO)'!T116","v":0},{"$f":"'data \"live\" (TIO)'!U116-'data \"historic\" (TIO)'!U116","v":0},null,{"$f":"'data \"live\" (TIO)'!I116/'data \"historic\" (TIO)'!I116-1","v":-5.5435941163930913E-2},{"$f":"'data \"live\" (TIO)'!J116/'data \"historic\" (TIO)'!J116-1","v":-2.8627311522048338E-2},{"$f":"'data \"live\" (TIO)'!K116/'data \"historic\" (TIO)'!K116-1","v":-1.8080206534169974E-2},{"$f":"'data \"live\" (TIO)'!L116/'data \"historic\" (TIO)'!L116-1","v":-0.90084857571558097},{"$f":"'data \"live\" (TIO)'!M116/'data \"historic\" (TIO)'!M116-1","v":-0.90212396650263471},{"$f":"'data \"live\" (TIO)'!N116/'data \"historic\" (TIO)'!N116-1","v":-0.90345055440589161},{"$f":"'data \"live\" (TIO)'!O116/'data \"historic\" (TIO)'!O116-1","v":-0.89672774905129216},{"$f":"'data \"live\" (TIO)'!P116/'data \"historic\" (TIO)'!P116-1","v":-0.89807824240665768},{"$f":"'data \"live\" (TIO)'!Q116/'data \"historic\" (TIO)'!Q116-1","v":-0.89954820386220058},{"$f":"'data \"live\" (TIO)'!R116/'data \"historic\" (TIO)'!R116-1","v":-0.90102255414896182},{"$f":"'data \"live\" (TIO)'!S116/'data \"historic\" (TIO)'!S116-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T116/'data \"historic\" (TIO)'!T116-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U116/'data \"historic\" (TIO)'!U116-1","v":{"$error":"#DIV/0!"}}]
["Otago","Otago (DUNEDIN ONLY) operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C117-'data \"historic\" (TIO)'!C117","v":0},{"$f":"'data \"live\" (TIO)'!D117-'data \"historic\" (TIO)'!D117","v":0},{"$f":"'data \"live\" (TIO)'!E117-'data \"historic\" (TIO)'!E117","v":0},{"$f":"'data \"live\" (TIO)'!F117-'data \"historic\" (TIO)'!F117","v":0},{"$f":"'data \"live\" (TIO)'!G117-'data \"historic\" (TIO)'!G117","v":0},{"$f":"'data \"live\" (TIO)'!H117-'data \"historic\" (TIO)'!H117","v":0},{"$f":"'data \"live\" (TIO)'!I117-'data \"historic\" (TIO)'!I117","v":-6725064},{"$f":"'data \"live\" (TIO)'!J117-'data \"historic\" (TIO)'!J117","v":-3518223},{"$f":"'data \"live\" (TIO)'!K117-'data \"historic\" (TIO)'!K117","v":359238},{"$f":"'data \"live\" (TIO)'!L117-'data \"historic\" (TIO)'!L117","v":4664268.8830421269},{"$f":"'data \"live\" (TIO)'!M117-'data \"historic\" (TIO)'!M117","v":3631940.8525450304},{"$f":"'data \"live\" (TIO)'!N117-'data \"historic\" (TIO)'!N117","v":4013680.9918507356},{"$f":"'data \"live\" (TIO)'!O117-'data \"historic\" (TIO)'!O117","v":9530564.8153392896},{"$f":"'data \"live\" (TIO)'!P117-'data \"historic\" (TIO)'!P117","v":9631330.5175693408},{"$f":"'data \"live\" (TIO)'!Q117-'data \"historic\" (TIO)'!Q117","v":10211651.485176239},{"$f":"'data \"live\" (TIO)'!R117-'data \"historic\" (TIO)'!R117","v":10790390.824129045},{"$f":"'data \"live\" (TIO)'!S117-'data \"historic\" (TIO)'!S117","v":0},{"$f":"'data \"live\" (TIO)'!T117-'data \"historic\" (TIO)'!T117","v":0},{"$f":"'data \"live\" (TIO)'!U117-'data \"historic\" (TIO)'!U117","v":0},null,{"$f":"'data \"live\" (TIO)'!I117/'data \"historic\" (TIO)'!I117-1","v":-0.54723870048279422},{"$f":"'data \"live\" (TIO)'!J117/'data \"historic\" (TIO)'!J117-1","v":-0.30716743484215625},{"$f":"'data \"live\" (TIO)'!K117/'data \"historic\" (TIO)'!K117-1","v":3.7024302976822465E-2},{"$f":"'data \"live\" (TIO)'!L117/'data \"historic\" (TIO)'!L117-1","v":0.69007420123891294},{"$f":"'data \"live\" (TIO)'!M117/'data \"historic\" (TIO)'!M117-1","v":0.47078588344246941},{"$f":"'data \"live\" (TIO)'!N117/'data \"historic\" (TIO)'!N117-1","v":0.53828259017173008},{"$f":"'data \"live\" (TIO)'!O117/'data \"historic\" (TIO)'!O117-1","v":1.2940001293092958},{"$f":"'data \"live\" (TIO)'!P117/'data \"historic\" (TIO)'!P117-1","v":1.3167719891842951},{"$f":"'data \"live\" (TIO)'!Q117/'data \"historic\" (TIO)'!Q117-1","v":1.4091480682355315},{"$f":"'data \"live\" (TIO)'!R117/'data \"historic\" (TIO)'!R117-1","v":1.4997656003145416},{"$f":"'data \"live\" (TIO)'!S117/'data \"historic\" (TIO)'!S117-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T117/'data \"historic\" (TIO)'!T117-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U117/'data \"historic\" (TIO)'!U117-1","v":{"$error":"#DIV/0!"}}]
["Southland","Southland operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C118-'data \"historic\" (TIO)'!C118","v":0},{"$f":"'data \"live\" (TIO)'!D118-'data \"historic\" (TIO)'!D118","v":0},{"$f":"'data \"live\" (TIO)'!E118-'data \"historic\" (TIO)'!E118","v":0},{"$f":"'data \"live\" (TIO)'!F118-'data \"historic\" (TIO)'!F118","v":0},{"$f":"'data \"live\" (TIO)'!G118-'data \"historic\" (TIO)'!G118","v":0},{"$f":"'data \"live\" (TIO)'!H118-'data \"historic\" (TIO)'!H118","v":0},{"$f":"'data \"live\" (TIO)'!I118-'data \"historic\" (TIO)'!I118","v":-284817.00000000012},{"$f":"'data \"live\" (TIO)'!J118-'data \"historic\" (TIO)'!J118","v":-65153},{"$f":"'data \"live\" (TIO)'!K118-'data \"historic\" (TIO)'!K118","v":191545.00000000023},{"$f":"'data \"live\" (TIO)'!L118-'data \"historic\" (TIO)'!L118","v":492169},{"$f":"'data \"live\" (TIO)'!M118-'data \"historic\" (TIO)'!M118","v":346329.00000000023},{"$f":"'data \"live\" (TIO)'!N118-'data \"historic\" (TIO)'!N118","v":459467},{"$f":"'data \"live\" (TIO)'!O118-'data \"historic\" (TIO)'!O118","v":477227.5},{"$f":"'data \"live\" (TIO)'!P118-'data \"historic\" (TIO)'!P118","v":487917.49999999977},{"$f":"'data \"live\" (TIO)'!Q118-'data \"historic\" (TIO)'!Q118","v":498715},{"$f":"'data \"live\" (TIO)'!R118-'data \"historic\" (TIO)'!R118","v":517592},{"$f":"'data \"live\" (TIO)'!S118-'data \"historic\" (TIO)'!S118","v":0},{"$f":"'data \"live\" (TIO)'!T118-'data \"historic\" (TIO)'!T118","v":0},{"$f":"'data \"live\" (TIO)'!U118-'data \"historic\" (TIO)'!U118","v":0},null,{"$f":"'data \"live\" (TIO)'!I118/'data \"historic\" (TIO)'!I118-1","v":-0.21849703266826648},{"$f":"'data \"live\" (TIO)'!J118/'data \"historic\" (TIO)'!J118-1","v":-5.7536796685891844E-2},{"$f":"'data \"live\" (TIO)'!K118/'data \"historic\" (TIO)'!K118-1","v":0.16824995278689125},{"$f":"'data \"live\" (TIO)'!L118/'data \"historic\" (TIO)'!L118-1","v":0.48338540382705841},{"$f":"'data \"live\" (TIO)'!M118/'data \"historic\" (TIO)'!M118-1","v":0.33175786290341924},{"$f":"'data \"live\" (TIO)'!N118/'data \"historic\" (TIO)'!N118-1","v":0.42916735553207963},{"$f":"'data \"live\" (TIO)'!O118/'data \"historic\" (TIO)'!O118-1","v":0.43454378491140044},{"$f":"'data \"live\" (TIO)'!P118/'data \"historic\" (TIO)'!P118-1","v":0.43296455612519913},{"$f":"'data \"live\" (TIO)'!Q118/'data \"historic\" (TIO)'!Q118-1","v":0.43122896125108845},{"$f":"'data \"live\" (TIO)'!R118/'data \"historic\" (TIO)'!R118-1","v":0.43900970229830549},{"$f":"'data \"live\" (TIO)'!S118/'data \"historic\" (TIO)'!S118-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T118/'data \"historic\" (TIO)'!T118-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U118/'data \"historic\" (TIO)'!U118-1","v":{"$error":"#DIV/0!"}}]
["National","National total operations expenditure (net):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C104:C118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C104:C118)-C105-C112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!C112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!C105,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D104:D118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D104:D118)-D105-D112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!D112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!D105,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E104:E118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E104:E118)-E105-E112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!E112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!E105,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F104:F118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F104:F118)-F105-F112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!F112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!F105,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G104:G118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G104:G118)-G105-G112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!G112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!G105,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H104:H118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H104:H118)-H105-H112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!H112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!H105,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I104:I118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I104:I118)-I105-I112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!I112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!I105,0))))))","v":-27338333.05879429},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J104:J118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J104:J118)-J105-J112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!J112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!J105,0))))))","v":-14768303.457820626},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K104:K118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K104:K118)-K105-K112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!K112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!K105,0))))))","v":23707705.978414539},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L104:L118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L104:L118)-L105-L112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!L112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!L105,0))))))","v":36622844.991802245},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M104:M118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M104:M118)-M105-M112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!M112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!M105,0))))))","v":28280582.996268079},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N104:N118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N104:N118)-N105-N112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!N112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!N105,0))))))","v":17100288.210820094},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O104:O118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O104:O118)-O105-O112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!O112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!O105,0))))))","v":33256518.855712332},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P104:P118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P104:P118)-P105-P112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!P112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!P105,0))))))","v":28642832.846064329},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q104:Q118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q104:Q118)-Q105-Q112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!Q112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!Q105,0))))))","v":28780221.773199487},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R104:R118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R104:R118)-R105-R112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!R112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!R105,0))))))","v":20026471.265570693},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S104:S118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S104:S118)-S105-S112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!S112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!S105,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T104:T118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T104:T118)-T105-T112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!T112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!T105,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U104:U118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U104:U118)-U105-U112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!U112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!U105,0))))))","v":0},null,{"$f":"'data \"live\" (TIO)'!I119/'data \"historic\" (TIO)'!I119-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J119/'data \"historic\" (TIO)'!J119-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K119/'data \"historic\" (TIO)'!K119-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L119/'data \"historic\" (TIO)'!L119-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M119/'data \"historic\" (TIO)'!M119-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N119/'data \"historic\" (TIO)'!N119-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O119/'data \"historic\" (TIO)'!O119-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P119/'data \"historic\" (TIO)'!P119-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q119/'data \"historic\" (TIO)'!Q119-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R119/'data \"historic\" (TIO)'!R119-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S119/'data \"historic\" (TIO)'!S119-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T119/'data \"historic\" (TIO)'!T119-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U119/'data \"historic\" (TIO)'!U119-1","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"VLOOKUP($B$484,$A104:$U119,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$U119,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$U119,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$U119,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$U119,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$U119,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$U119,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$U119,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$U119,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$U119,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$U119,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$U119,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$U119,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$U119,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$U119,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$U119,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$U119,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$U119,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$U119,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$U119,21,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP($B$484,$A104:$U119,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$U119,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$U119,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$U119,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$U119,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$U119,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$U119,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$U119,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$U119,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$U119,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$U119,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$U119,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$U119,21,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B120","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U120","v":{"$error":"#N/A"}},null,{"$f":"'data \"historic\" (TIO)'!W120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AD120","v":0},{"$f":"'data \"historic\" (TIO)'!AE120","v":0},{"$f":"'data \"historic\" (TIO)'!AF120","v":0},{"$f":"'data \"historic\" (TIO)'!AG120","v":0},{"$f":"'data \"historic\" (TIO)'!AH120","v":0},{"$f":"'data \"historic\" (TIO)'!AI120","v":0}]
[null,{"$f":"B120","v":{"$error":"#N/A"}},{"$f":"C120","v":{"$error":"#N/A"}},{"$f":"D120","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!N12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!O12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!P12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!Q12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!R12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!S12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!T12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!U12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!V12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!W12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AN12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AO12,0)","v":0},null,{"$f":"W120","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AR12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AS12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AT12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AU12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AV12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AW12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AX12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AY12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AZ12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BA12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BB12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BC12,0)","v":0}]
[null,"FERRY PATRONAGE","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S103","v":"2025/26"},{"$f":"T103","v":"2026/27"},{"$f":"U103","v":"2027/28"},null,"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"AG103","v":"2025/26"},{"$f":"AH103","v":"2026/27"},{"$f":"AI103","v":"2027/28"}]
["Northland","Northland total patronage:",{"$f":"'data \"live\" (TIO)'!C124-'data \"historic\" (TIO)'!C124","v":0},{"$f":"'data \"live\" (TIO)'!D124-'data \"historic\" (TIO)'!D124","v":0},{"$f":"'data \"live\" (TIO)'!E124-'data \"historic\" (TIO)'!E124","v":0},{"$f":"'data \"live\" (TIO)'!F124-'data \"historic\" (TIO)'!F124","v":0},{"$f":"'data \"live\" (TIO)'!G124-'data \"historic\" (TIO)'!G124","v":0},{"$f":"'data \"live\" (TIO)'!H124-'data \"historic\" (TIO)'!H124","v":0},{"$f":"'data \"live\" (TIO)'!I124-'data \"historic\" (TIO)'!I124","v":0},{"$f":"'data \"live\" (TIO)'!J124-'data \"historic\" (TIO)'!J124","v":0},{"$f":"'data \"live\" (TIO)'!K124-'data \"historic\" (TIO)'!K124","v":0},{"$f":"'data \"live\" (TIO)'!L124-'data \"historic\" (TIO)'!L124","v":0},{"$f":"'data \"live\" (TIO)'!M124-'data \"historic\" (TIO)'!M124","v":0},{"$f":"'data \"live\" (TIO)'!N124-'data \"historic\" (TIO)'!N124","v":0},{"$f":"'data \"live\" (TIO)'!O124-'data \"historic\" (TIO)'!O124","v":0},{"$f":"'data \"live\" (TIO)'!P124-'data \"historic\" (TIO)'!P124","v":0},{"$f":"'data \"live\" (TIO)'!Q124-'data \"historic\" (TIO)'!Q124","v":0},{"$f":"'data \"live\" (TIO)'!R124-'data \"historic\" (TIO)'!R124","v":0},{"$f":"'data \"live\" (TIO)'!S124-'data \"historic\" (TIO)'!S124","v":0},{"$f":"'data \"live\" (TIO)'!T124-'data \"historic\" (TIO)'!T124","v":0},{"$f":"'data \"live\" (TIO)'!U124-'data \"historic\" (TIO)'!U124","v":0},null,{"$f":"'data \"live\" (TIO)'!I124/'data \"historic\" (TIO)'!I124-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J124/'data \"historic\" (TIO)'!J124-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K124/'data \"historic\" (TIO)'!K124-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L124/'data \"historic\" (TIO)'!L124-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M124/'data \"historic\" (TIO)'!M124-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N124/'data \"historic\" (TIO)'!N124-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O124/'data \"historic\" (TIO)'!O124-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P124/'data \"historic\" (TIO)'!P124-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q124/'data \"historic\" (TIO)'!Q124-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R124/'data \"historic\" (TIO)'!R124-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S124/'data \"historic\" (TIO)'!S124-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T124/'data \"historic\" (TIO)'!T124-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U124/'data \"historic\" (TIO)'!U124-1","v":{"$error":"#DIV/0!"}}]
["Auckland","Auckland total patronage:",{"$f":"'data \"live\" (TIO)'!C125-'data \"historic\" (TIO)'!C125","v":0},{"$f":"'data \"live\" (TIO)'!D125-'data \"historic\" (TIO)'!D125","v":0},{"$f":"'data \"live\" (TIO)'!E125-'data \"historic\" (TIO)'!E125","v":0},{"$f":"'data \"live\" (TIO)'!F125-'data \"historic\" (TIO)'!F125","v":0},{"$f":"'data \"live\" (TIO)'!G125-'data \"historic\" (TIO)'!G125","v":0},{"$f":"'data \"live\" (TIO)'!H125-'data \"historic\" (TIO)'!H125","v":0},{"$f":"'data \"live\" (TIO)'!I125-'data \"historic\" (TIO)'!I125","v":4644866.4400000004},{"$f":"'data \"live\" (TIO)'!J125-'data \"historic\" (TIO)'!J125","v":4866754.2032000003},{"$f":"'data \"live\" (TIO)'!K125-'data \"historic\" (TIO)'!K125","v":5033210.3960880004},{"$f":"'data \"live\" (TIO)'!L125-'data \"historic\" (TIO)'!L125","v":5227122.6857133601},{"$f":"'data \"live\" (TIO)'!M125-'data \"historic\" (TIO)'!M125","v":5393417.6023127306},{"$f":"'data \"live\" (TIO)'!N125-'data \"historic\" (TIO)'!N125","v":5657673.8136692401},{"$f":"'data \"live\" (TIO)'!O125-'data \"historic\" (TIO)'!O125","v":5775653.0490191448},{"$f":"'data \"live\" (TIO)'!P125-'data \"historic\" (TIO)'!P125","v":5925315.5956707522},{"$f":"'data \"live\" (TIO)'!Q125-'data \"historic\" (TIO)'!Q125","v":6050353.1004237626},{"$f":"'data \"live\" (TIO)'!R125-'data \"historic\" (TIO)'!R125","v":6151429.4422123935},{"$f":"'data \"live\" (TIO)'!S125-'data \"historic\" (TIO)'!S125","v":0},{"$f":"'data \"live\" (TIO)'!T125-'data \"historic\" (TIO)'!T125","v":0},{"$f":"'data \"live\" (TIO)'!U125-'data \"historic\" (TIO)'!U125","v":0},null,{"$f":"'data \"live\" (TIO)'!I125/'data \"historic\" (TIO)'!I125-1","v":3.7661560904070814},{"$f":"'data \"live\" (TIO)'!J125/'data \"historic\" (TIO)'!J125-1","v":3.7946815443652264},{"$f":"'data \"live\" (TIO)'!K125/'data \"historic\" (TIO)'!K125-1","v":3.7749352014572413},{"$f":"'data \"live\" (TIO)'!L125/'data \"historic\" (TIO)'!L125-1","v":3.5676443877051804},{"$f":"'data \"live\" (TIO)'!M125/'data \"historic\" (TIO)'!M125-1","v":3.4012366715251288},{"$f":"'data \"live\" (TIO)'!N125/'data \"historic\" (TIO)'!N125-1","v":3.3294929669265869},{"$f":"'data \"live\" (TIO)'!O125/'data \"historic\" (TIO)'!O125-1","v":3.0283261621193001},{"$f":"'data \"live\" (TIO)'!P125/'data \"historic\" (TIO)'!P125-1","v":2.8891136373629811},{"$f":"'data \"live\" (TIO)'!Q125/'data \"historic\" (TIO)'!Q125-1","v":2.7505743469313257},{"$f":"'data \"live\" (TIO)'!R125/'data \"historic\" (TIO)'!R125-1","v":2.6047784990259273},{"$f":"'data \"live\" (TIO)'!S125/'data \"historic\" (TIO)'!S125-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T125/'data \"historic\" (TIO)'!T125-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U125/'data \"historic\" (TIO)'!U125-1","v":{"$error":"#DIV/0!"}}]
["Waikato","Waikato total patronage:",{"$f":"'data \"live\" (TIO)'!C126-'data \"historic\" (TIO)'!C126","v":0},{"$f":"'data \"live\" (TIO)'!D126-'data \"historic\" (TIO)'!D126","v":0},{"$f":"'data \"live\" (TIO)'!E126-'data \"historic\" (TIO)'!E126","v":0},{"$f":"'data \"live\" (TIO)'!F126-'data \"historic\" (TIO)'!F126","v":0},{"$f":"'data \"live\" (TIO)'!G126-'data \"historic\" (TIO)'!G126","v":0},{"$f":"'data \"live\" (TIO)'!H126-'data \"historic\" (TIO)'!H126","v":0},{"$f":"'data \"live\" (TIO)'!I126-'data \"historic\" (TIO)'!I126","v":0},{"$f":"'data \"live\" (TIO)'!J126-'data \"historic\" (TIO)'!J126","v":0},{"$f":"'data \"live\" (TIO)'!K126-'data \"historic\" (TIO)'!K126","v":0},{"$f":"'data \"live\" (TIO)'!L126-'data \"historic\" (TIO)'!L126","v":0},{"$f":"'data \"live\" (TIO)'!M126-'data \"historic\" (TIO)'!M126","v":0},{"$f":"'data \"live\" (TIO)'!N126-'data \"historic\" (TIO)'!N126","v":0},{"$f":"'data \"live\" (TIO)'!O126-'data \"historic\" (TIO)'!O126","v":0},{"$f":"'data \"live\" (TIO)'!P126-'data \"historic\" (TIO)'!P126","v":0},{"$f":"'data \"live\" (TIO)'!Q126-'data \"historic\" (TIO)'!Q126","v":0},{"$f":"'data \"live\" (TIO)'!R126-'data \"historic\" (TIO)'!R126","v":0},{"$f":"'data \"live\" (TIO)'!S126-'data \"historic\" (TIO)'!S126","v":0},{"$f":"'data \"live\" (TIO)'!T126-'data \"historic\" (TIO)'!T126","v":0},{"$f":"'data \"live\" (TIO)'!U126-'data \"historic\" (TIO)'!U126","v":0},null,{"$f":"'data \"live\" (TIO)'!I126/'data \"historic\" (TIO)'!I126-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J126/'data \"historic\" (TIO)'!J126-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K126/'data \"historic\" (TIO)'!K126-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L126/'data \"historic\" (TIO)'!L126-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M126/'data \"historic\" (TIO)'!M126-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N126/'data \"historic\" (TIO)'!N126-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O126/'data \"historic\" (TIO)'!O126-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P126/'data \"historic\" (TIO)'!P126-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q126/'data \"historic\" (TIO)'!Q126-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R126/'data \"historic\" (TIO)'!R126-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S126/'data \"historic\" (TIO)'!S126-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T126/'data \"historic\" (TIO)'!T126-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U126/'data \"historic\" (TIO)'!U126-1","v":{"$error":"#DIV/0!"}}]
["Bay of Plenty","Bay of Plenty total patronage:",{"$f":"'data \"live\" (TIO)'!C127-'data \"historic\" (TIO)'!C127","v":0},{"$f":"'data \"live\" (TIO)'!D127-'data \"historic\" (TIO)'!D127","v":0},{"$f":"'data \"live\" (TIO)'!E127-'data \"historic\" (TIO)'!E127","v":0},{"$f":"'data \"live\" (TIO)'!F127-'data \"historic\" (TIO)'!F127","v":0},{"$f":"'data \"live\" (TIO)'!G127-'data \"historic\" (TIO)'!G127","v":0},{"$f":"'data \"live\" (TIO)'!H127-'data \"historic\" (TIO)'!H127","v":0},{"$f":"'data \"live\" (TIO)'!I127-'data \"historic\" (TIO)'!I127","v":-1932},{"$f":"'data \"live\" (TIO)'!J127-'data \"historic\" (TIO)'!J127","v":445},{"$f":"'data \"live\" (TIO)'!K127-'data \"historic\" (TIO)'!K127","v":0},{"$f":"'data \"live\" (TIO)'!L127-'data \"historic\" (TIO)'!L127","v":-29960},{"$f":"'data \"live\" (TIO)'!M127-'data \"historic\" (TIO)'!M127","v":-29960},{"$f":"'data \"live\" (TIO)'!N127-'data \"historic\" (TIO)'!N127","v":-29960},{"$f":"'data \"live\" (TIO)'!O127-'data \"historic\" (TIO)'!O127","v":-29960},{"$f":"'data \"live\" (TIO)'!P127-'data \"historic\" (TIO)'!P127","v":-29960},{"$f":"'data \"live\" (TIO)'!Q127-'data \"historic\" (TIO)'!Q127","v":-29960},{"$f":"'data \"live\" (TIO)'!R127-'data \"historic\" (TIO)'!R127","v":-29960},{"$f":"'data \"live\" (TIO)'!S127-'data \"historic\" (TIO)'!S127","v":0},{"$f":"'data \"live\" (TIO)'!T127-'data \"historic\" (TIO)'!T127","v":0},{"$f":"'data \"live\" (TIO)'!U127-'data \"historic\" (TIO)'!U127","v":0},null,{"$f":"'data \"live\" (TIO)'!I127/'data \"historic\" (TIO)'!I127-1","v":-6.4485981308411211E-2},{"$f":"'data \"live\" (TIO)'!J127/'data \"historic\" (TIO)'!J127-1","v":1.485313751668893E-2},{"$f":"'data \"live\" (TIO)'!K127/'data \"historic\" (TIO)'!K127-1","v":0},{"$f":"'data \"live\" (TIO)'!L127/'data \"historic\" (TIO)'!L127-1","v":-1},{"$f":"'data \"live\" (TIO)'!M127/'data \"historic\" (TIO)'!M127-1","v":-1},{"$f":"'data \"live\" (TIO)'!N127/'data \"historic\" (TIO)'!N127-1","v":-1},{"$f":"'data \"live\" (TIO)'!O127/'data \"historic\" (TIO)'!O127-1","v":-1},{"$f":"'data \"live\" (TIO)'!P127/'data \"historic\" (TIO)'!P127-1","v":-1},{"$f":"'data \"live\" (TIO)'!Q127/'data \"historic\" (TIO)'!Q127-1","v":-1},{"$f":"'data \"live\" (TIO)'!R127/'data \"historic\" (TIO)'!R127-1","v":-1},{"$f":"'data \"live\" (TIO)'!S127/'data \"historic\" (TIO)'!S127-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T127/'data \"historic\" (TIO)'!T127-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U127/'data \"historic\" (TIO)'!U127-1","v":{"$error":"#DIV/0!"}}]
["Gisborne","Gisborne total patronage:",{"$f":"'data \"live\" (TIO)'!C128-'data \"historic\" (TIO)'!C128","v":0},{"$f":"'data \"live\" (TIO)'!D128-'data \"historic\" (TIO)'!D128","v":0},{"$f":"'data \"live\" (TIO)'!E128-'data \"historic\" (TIO)'!E128","v":0},{"$f":"'data \"live\" (TIO)'!F128-'data \"historic\" (TIO)'!F128","v":0},{"$f":"'data \"live\" (TIO)'!G128-'data \"historic\" (TIO)'!G128","v":0},{"$f":"'data \"live\" (TIO)'!H128-'data \"historic\" (TIO)'!H128","v":0},{"$f":"'data \"live\" (TIO)'!I128-'data \"historic\" (TIO)'!I128","v":0},{"$f":"'data \"live\" (TIO)'!J128-'data \"historic\" (TIO)'!J128","v":0},{"$f":"'data \"live\" (TIO)'!K128-'data \"historic\" (TIO)'!K128","v":0},{"$f":"'data \"live\" (TIO)'!L128-'data \"historic\" (TIO)'!L128","v":0},{"$f":"'data \"live\" (TIO)'!M128-'data \"historic\" (TIO)'!M128","v":0},{"$f":"'data \"live\" (TIO)'!N128-'data \"historic\" (TIO)'!N128","v":0},{"$f":"'data \"live\" (TIO)'!O128-'data \"historic\" (TIO)'!O128","v":0},{"$f":"'data \"live\" (TIO)'!P128-'data \"historic\" (TIO)'!P128","v":0},{"$f":"'data \"live\" (TIO)'!Q128-'data \"historic\" (TIO)'!Q128","v":0},{"$f":"'data \"live\" (TIO)'!R128-'data \"historic\" (TIO)'!R128","v":0},{"$f":"'data \"live\" (TIO)'!S128-'data \"historic\" (TIO)'!S128","v":0},{"$f":"'data \"live\" (TIO)'!T128-'data \"historic\" (TIO)'!T128","v":0},{"$f":"'data \"live\" (TIO)'!U128-'data \"historic\" (TIO)'!U128","v":0},null,{"$f":"'data \"live\" (TIO)'!I128/'data \"historic\" (TIO)'!I128-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J128/'data \"historic\" (TIO)'!J128-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K128/'data \"historic\" (TIO)'!K128-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L128/'data \"historic\" (TIO)'!L128-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M128/'data \"historic\" (TIO)'!M128-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N128/'data \"historic\" (TIO)'!N128-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O128/'data \"historic\" (TIO)'!O128-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P128/'data \"historic\" (TIO)'!P128-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q128/'data \"historic\" (TIO)'!Q128-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R128/'data \"historic\" (TIO)'!R128-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S128/'data \"historic\" (TIO)'!S128-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T128/'data \"historic\" (TIO)'!T128-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U128/'data \"historic\" (TIO)'!U128-1","v":{"$error":"#DIV/0!"}}]
["Hawkes Bay","Hawkes Bay total patronage:",{"$f":"'data \"live\" (TIO)'!C129-'data \"historic\" (TIO)'!C129","v":0},{"$f":"'data \"live\" (TIO)'!D129-'data \"historic\" (TIO)'!D129","v":0},{"$f":"'data \"live\" (TIO)'!E129-'data \"historic\" (TIO)'!E129","v":0},{"$f":"'data \"live\" (TIO)'!F129-'data \"historic\" (TIO)'!F129","v":0},{"$f":"'data \"live\" (TIO)'!G129-'data \"historic\" (TIO)'!G129","v":0},{"$f":"'data \"live\" (TIO)'!H129-'data \"historic\" (TIO)'!H129","v":0},{"$f":"'data \"live\" (TIO)'!I129-'data \"historic\" (TIO)'!I129","v":0},{"$f":"'data \"live\" (TIO)'!J129-'data \"historic\" (TIO)'!J129","v":0},{"$f":"'data \"live\" (TIO)'!K129-'data \"historic\" (TIO)'!K129","v":0},{"$f":"'data \"live\" (TIO)'!L129-'data \"historic\" (TIO)'!L129","v":0},{"$f":"'data \"live\" (TIO)'!M129-'data \"historic\" (TIO)'!M129","v":0},{"$f":"'data \"live\" (TIO)'!N129-'data \"historic\" (TIO)'!N129","v":0},{"$f":"'data \"live\" (TIO)'!O129-'data \"historic\" (TIO)'!O129","v":0},{"$f":"'data \"live\" (TIO)'!P129-'data \"historic\" (TIO)'!P129","v":0},{"$f":"'data \"live\" (TIO)'!Q129-'data \"historic\" (TIO)'!Q129","v":0},{"$f":"'data \"live\" (TIO)'!R129-'data \"historic\" (TIO)'!R129","v":0},{"$f":"'data \"live\" (TIO)'!S129-'data \"historic\" (TIO)'!S129","v":0},{"$f":"'data \"live\" (TIO)'!T129-'data \"historic\" (TIO)'!T129","v":0},{"$f":"'data \"live\" (TIO)'!U129-'data \"historic\" (TIO)'!U129","v":0},null,{"$f":"'data \"live\" (TIO)'!I129/'data \"historic\" (TIO)'!I129-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J129/'data \"historic\" (TIO)'!J129-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K129/'data \"historic\" (TIO)'!K129-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L129/'data \"historic\" (TIO)'!L129-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M129/'data \"historic\" (TIO)'!M129-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N129/'data \"historic\" (TIO)'!N129-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O129/'data \"historic\" (TIO)'!O129-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P129/'data \"historic\" (TIO)'!P129-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q129/'data \"historic\" (TIO)'!Q129-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R129/'data \"historic\" (TIO)'!R129-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S129/'data \"historic\" (TIO)'!S129-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T129/'data \"historic\" (TIO)'!T129-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U129/'data \"historic\" (TIO)'!U129-1","v":{"$error":"#DIV/0!"}}]
["Taranaki","Taranaki total patronage:",{"$f":"'data \"live\" (TIO)'!C130-'data \"historic\" (TIO)'!C130","v":0},{"$f":"'data \"live\" (TIO)'!D130-'data \"historic\" (TIO)'!D130","v":0},{"$f":"'data \"live\" (TIO)'!E130-'data \"historic\" (TIO)'!E130","v":0},{"$f":"'data \"live\" (TIO)'!F130-'data \"historic\" (TIO)'!F130","v":0},{"$f":"'data \"live\" (TIO)'!G130-'data \"historic\" (TIO)'!G130","v":0},{"$f":"'data \"live\" (TIO)'!H130-'data \"historic\" (TIO)'!H130","v":0},{"$f":"'data \"live\" (TIO)'!I130-'data \"historic\" (TIO)'!I130","v":0},{"$f":"'data \"live\" (TIO)'!J130-'data \"historic\" (TIO)'!J130","v":0},{"$f":"'data \"live\" (TIO)'!K130-'data \"historic\" (TIO)'!K130","v":0},{"$f":"'data \"live\" (TIO)'!L130-'data \"historic\" (TIO)'!L130","v":0},{"$f":"'data \"live\" (TIO)'!M130-'data \"historic\" (TIO)'!M130","v":0},{"$f":"'data \"live\" (TIO)'!N130-'data \"historic\" (TIO)'!N130","v":0},{"$f":"'data \"live\" (TIO)'!O130-'data \"historic\" (TIO)'!O130","v":0},{"$f":"'data \"live\" (TIO)'!P130-'data \"historic\" (TIO)'!P130","v":0},{"$f":"'data \"live\" (TIO)'!Q130-'data \"historic\" (TIO)'!Q130","v":0},{"$f":"'data \"live\" (TIO)'!R130-'data \"historic\" (TIO)'!R130","v":0},{"$f":"'data \"live\" (TIO)'!S130-'data \"historic\" (TIO)'!S130","v":0},{"$f":"'data \"live\" (TIO)'!T130-'data \"historic\" (TIO)'!T130","v":0},{"$f":"'data \"live\" (TIO)'!U130-'data \"historic\" (TIO)'!U130","v":0},null,{"$f":"'data \"live\" (TIO)'!I130/'data \"historic\" (TIO)'!I130-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J130/'data \"historic\" (TIO)'!J130-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K130/'data \"historic\" (TIO)'!K130-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L130/'data \"historic\" (TIO)'!L130-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M130/'data \"historic\" (TIO)'!M130-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N130/'data \"historic\" (TIO)'!N130-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O130/'data \"historic\" (TIO)'!O130-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P130/'data \"historic\" (TIO)'!P130-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q130/'data \"historic\" (TIO)'!Q130-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R130/'data \"historic\" (TIO)'!R130-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S130/'data \"historic\" (TIO)'!S130-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T130/'data \"historic\" (TIO)'!T130-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U130/'data \"historic\" (TIO)'!U130-1","v":{"$error":"#DIV/0!"}}]
["Manawatu-Wanganui","Manawatu-Wanganui total patronage:",{"$f":"'data \"live\" (TIO)'!C131-'data \"historic\" (TIO)'!C131","v":0},{"$f":"'data \"live\" (TIO)'!D131-'data \"historic\" (TIO)'!D131","v":0},{"$f":"'data \"live\" (TIO)'!E131-'data \"historic\" (TIO)'!E131","v":0},{"$f":"'data \"live\" (TIO)'!F131-'data \"historic\" (TIO)'!F131","v":0},{"$f":"'data \"live\" (TIO)'!G131-'data \"historic\" (TIO)'!G131","v":0},{"$f":"'data \"live\" (TIO)'!H131-'data \"historic\" (TIO)'!H131","v":0},{"$f":"'data \"live\" (TIO)'!I131-'data \"historic\" (TIO)'!I131","v":0},{"$f":"'data \"live\" (TIO)'!J131-'data \"historic\" (TIO)'!J131","v":0},{"$f":"'data \"live\" (TIO)'!K131-'data \"historic\" (TIO)'!K131","v":0},{"$f":"'data \"live\" (TIO)'!L131-'data \"historic\" (TIO)'!L131","v":0},{"$f":"'data \"live\" (TIO)'!M131-'data \"historic\" (TIO)'!M131","v":0},{"$f":"'data \"live\" (TIO)'!N131-'data \"historic\" (TIO)'!N131","v":0},{"$f":"'data \"live\" (TIO)'!O131-'data \"historic\" (TIO)'!O131","v":0},{"$f":"'data \"live\" (TIO)'!P131-'data \"historic\" (TIO)'!P131","v":0},{"$f":"'data \"live\" (TIO)'!Q131-'data \"historic\" (TIO)'!Q131","v":0},{"$f":"'data \"live\" (TIO)'!R131-'data \"historic\" (TIO)'!R131","v":0},{"$f":"'data \"live\" (TIO)'!S131-'data \"historic\" (TIO)'!S131","v":0},{"$f":"'data \"live\" (TIO)'!T131-'data \"historic\" (TIO)'!T131","v":0},{"$f":"'data \"live\" (TIO)'!U131-'data \"historic\" (TIO)'!U131","v":0},null,{"$f":"'data \"live\" (TIO)'!I131/'data \"historic\" (TIO)'!I131-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J131/'data \"historic\" (TIO)'!J131-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K131/'data \"historic\" (TIO)'!K131-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L131/'data \"historic\" (TIO)'!L131-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M131/'data \"historic\" (TIO)'!M131-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N131/'data \"historic\" (TIO)'!N131-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O131/'data \"historic\" (TIO)'!O131-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P131/'data \"historic\" (TIO)'!P131-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q131/'data \"historic\" (TIO)'!Q131-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R131/'data \"historic\" (TIO)'!R131-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S131/'data \"historic\" (TIO)'!S131-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T131/'data \"historic\" (TIO)'!T131-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U131/'data \"historic\" (TIO)'!U131-1","v":{"$error":"#DIV/0!"}}]
["Wellington","Wellington total patronage:",{"$f":"'data \"live\" (TIO)'!C132-'data \"historic\" (TIO)'!C132","v":0},{"$f":"'data \"live\" (TIO)'!D132-'data \"historic\" (TIO)'!D132","v":0},{"$f":"'data \"live\" (TIO)'!E132-'data \"historic\" (TIO)'!E132","v":0},{"$f":"'data \"live\" (TIO)'!F132-'data \"historic\" (TIO)'!F132","v":0},{"$f":"'data \"live\" (TIO)'!G132-'data \"historic\" (TIO)'!G132","v":0},{"$f":"'data \"live\" (TIO)'!H132-'data \"historic\" (TIO)'!H132","v":0},{"$f":"'data \"live\" (TIO)'!I132-'data \"historic\" (TIO)'!I132","v":13189},{"$f":"'data \"live\" (TIO)'!J132-'data \"historic\" (TIO)'!J132","v":8251},{"$f":"'data \"live\" (TIO)'!K132-'data \"historic\" (TIO)'!K132","v":0},{"$f":"'data \"live\" (TIO)'!L132-'data \"historic\" (TIO)'!L132","v":6700},{"$f":"'data \"live\" (TIO)'!M132-'data \"historic\" (TIO)'!M132","v":4900},{"$f":"'data \"live\" (TIO)'!N132-'data \"historic\" (TIO)'!N132","v":3100},{"$f":"'data \"live\" (TIO)'!O132-'data \"historic\" (TIO)'!O132","v":1200},{"$f":"'data \"live\" (TIO)'!P132-'data \"historic\" (TIO)'!P132","v":-700},{"$f":"'data \"live\" (TIO)'!Q132-'data \"historic\" (TIO)'!Q132","v":-2600},{"$f":"'data \"live\" (TIO)'!R132-'data \"historic\" (TIO)'!R132","v":-4500},{"$f":"'data \"live\" (TIO)'!S132-'data \"historic\" (TIO)'!S132","v":207900},{"$f":"'data \"live\" (TIO)'!T132-'data \"historic\" (TIO)'!T132","v":209100},{"$f":"'data \"live\" (TIO)'!U132-'data \"historic\" (TIO)'!U132","v":0},null,{"$f":"'data \"live\" (TIO)'!I132/'data \"historic\" (TIO)'!I132-1","v":7.1407688142934411E-2},{"$f":"'data \"live\" (TIO)'!J132/'data \"historic\" (TIO)'!J132-1","v":4.400533333333323E-2},{"$f":"'data \"live\" (TIO)'!K132/'data \"historic\" (TIO)'!K132-1","v":0},{"$f":"'data \"live\" (TIO)'!L132/'data \"historic\" (TIO)'!L132-1","v":3.4679089026915078E-2},{"$f":"'data \"live\" (TIO)'!M132/'data \"historic\" (TIO)'!M132-1","v":2.49872514023457E-2},{"$f":"'data \"live\" (TIO)'!N132/'data \"historic\" (TIO)'!N132-1","v":1.5577889447236259E-2},{"$f":"'data \"live\" (TIO)'!O132/'data \"historic\" (TIO)'!O132-1","v":5.9405940594059459E-3},{"$f":"'data \"live\" (TIO)'!P132/'data \"historic\" (TIO)'!P132-1","v":-3.4146341463414664E-3},{"$f":"'data \"live\" (TIO)'!Q132/'data \"historic\" (TIO)'!Q132-1","v":-1.2493993272465143E-2},{"$f":"'data \"live\" (TIO)'!R132/'data \"historic\" (TIO)'!R132-1","v":-2.1306818181818232E-2},{"$f":"'data \"live\" (TIO)'!S132/'data \"historic\" (TIO)'!S132-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T132/'data \"historic\" (TIO)'!T132-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U132/'data \"historic\" (TIO)'!U132-1","v":{"$error":"#DIV/0!"}}]
["Marlborough","Marlborough total patronage:",{"$f":"'data \"live\" (TIO)'!C133-'data \"historic\" (TIO)'!C133","v":0},{"$f":"'data \"live\" (TIO)'!D133-'data \"historic\" (TIO)'!D133","v":0},{"$f":"'data \"live\" (TIO)'!E133-'data \"historic\" (TIO)'!E133","v":0},{"$f":"'data \"live\" (TIO)'!F133-'data \"historic\" (TIO)'!F133","v":0},{"$f":"'data \"live\" (TIO)'!G133-'data \"historic\" (TIO)'!G133","v":0},{"$f":"'data \"live\" (TIO)'!H133-'data \"historic\" (TIO)'!H133","v":0},{"$f":"'data \"live\" (TIO)'!I133-'data \"historic\" (TIO)'!I133","v":0},{"$f":"'data \"live\" (TIO)'!J133-'data \"historic\" (TIO)'!J133","v":0},{"$f":"'data \"live\" (TIO)'!K133-'data \"historic\" (TIO)'!K133","v":0},{"$f":"'data \"live\" (TIO)'!L133-'data \"historic\" (TIO)'!L133","v":0},{"$f":"'data \"live\" (TIO)'!M133-'data \"historic\" (TIO)'!M133","v":0},{"$f":"'data \"live\" (TIO)'!N133-'data \"historic\" (TIO)'!N133","v":0},{"$f":"'data \"live\" (TIO)'!O133-'data \"historic\" (TIO)'!O133","v":0},{"$f":"'data \"live\" (TIO)'!P133-'data \"historic\" (TIO)'!P133","v":0},{"$f":"'data \"live\" (TIO)'!Q133-'data \"historic\" (TIO)'!Q133","v":0},{"$f":"'data \"live\" (TIO)'!R133-'data \"historic\" (TIO)'!R133","v":0},{"$f":"'data \"live\" (TIO)'!S133-'data \"historic\" (TIO)'!S133","v":0},{"$f":"'data \"live\" (TIO)'!T133-'data \"historic\" (TIO)'!T133","v":0},{"$f":"'data \"live\" (TIO)'!U133-'data \"historic\" (TIO)'!U133","v":0},null,{"$f":"'data \"live\" (TIO)'!I133/'data \"historic\" (TIO)'!I133-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J133/'data \"historic\" (TIO)'!J133-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K133/'data \"historic\" (TIO)'!K133-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L133/'data \"historic\" (TIO)'!L133-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M133/'data \"historic\" (TIO)'!M133-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N133/'data \"historic\" (TIO)'!N133-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O133/'data \"historic\" (TIO)'!O133-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P133/'data \"historic\" (TIO)'!P133-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q133/'data \"historic\" (TIO)'!Q133-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R133/'data \"historic\" (TIO)'!R133-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S133/'data \"historic\" (TIO)'!S133-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T133/'data \"historic\" (TIO)'!T133-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U133/'data \"historic\" (TIO)'!U133-1","v":{"$error":"#DIV/0!"}}]
["Nelson","Nelson total patronage:",{"$f":"'data \"live\" (TIO)'!C134-'data \"historic\" (TIO)'!C134","v":0},{"$f":"'data \"live\" (TIO)'!D134-'data \"historic\" (TIO)'!D134","v":0},{"$f":"'data \"live\" (TIO)'!E134-'data \"historic\" (TIO)'!E134","v":0},{"$f":"'data \"live\" (TIO)'!F134-'data \"historic\" (TIO)'!F134","v":0},{"$f":"'data \"live\" (TIO)'!G134-'data \"historic\" (TIO)'!G134","v":0},{"$f":"'data \"live\" (TIO)'!H134-'data \"historic\" (TIO)'!H134","v":0},{"$f":"'data \"live\" (TIO)'!I134-'data \"historic\" (TIO)'!I134","v":0},{"$f":"'data \"live\" (TIO)'!J134-'data \"historic\" (TIO)'!J134","v":0},{"$f":"'data \"live\" (TIO)'!K134-'data \"historic\" (TIO)'!K134","v":0},{"$f":"'data \"live\" (TIO)'!L134-'data \"historic\" (TIO)'!L134","v":0},{"$f":"'data \"live\" (TIO)'!M134-'data \"historic\" (TIO)'!M134","v":0},{"$f":"'data \"live\" (TIO)'!N134-'data \"historic\" (TIO)'!N134","v":0},{"$f":"'data \"live\" (TIO)'!O134-'data \"historic\" (TIO)'!O134","v":0},{"$f":"'data \"live\" (TIO)'!P134-'data \"historic\" (TIO)'!P134","v":0},{"$f":"'data \"live\" (TIO)'!Q134-'data \"historic\" (TIO)'!Q134","v":0},{"$f":"'data \"live\" (TIO)'!R134-'data \"historic\" (TIO)'!R134","v":0},{"$f":"'data \"live\" (TIO)'!S134-'data \"historic\" (TIO)'!S134","v":0},{"$f":"'data \"live\" (TIO)'!T134-'data \"historic\" (TIO)'!T134","v":0},{"$f":"'data \"live\" (TIO)'!U134-'data \"historic\" (TIO)'!U134","v":0},null,{"$f":"'data \"live\" (TIO)'!I134/'data \"historic\" (TIO)'!I134-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J134/'data \"historic\" (TIO)'!J134-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K134/'data \"historic\" (TIO)'!K134-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L134/'data \"historic\" (TIO)'!L134-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M134/'data \"historic\" (TIO)'!M134-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N134/'data \"historic\" (TIO)'!N134-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O134/'data \"historic\" (TIO)'!O134-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P134/'data \"historic\" (TIO)'!P134-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q134/'data \"historic\" (TIO)'!Q134-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R134/'data \"historic\" (TIO)'!R134-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S134/'data \"historic\" (TIO)'!S134-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T134/'data \"historic\" (TIO)'!T134-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U134/'data \"historic\" (TIO)'!U134-1","v":{"$error":"#DIV/0!"}}]
["Canterbury","Canterbury total patronage:",{"$f":"'data \"live\" (TIO)'!C135-'data \"historic\" (TIO)'!C135","v":0},{"$f":"'data \"live\" (TIO)'!D135-'data \"historic\" (TIO)'!D135","v":0},{"$f":"'data \"live\" (TIO)'!E135-'data \"historic\" (TIO)'!E135","v":0},{"$f":"'data \"live\" (TIO)'!F135-'data \"historic\" (TIO)'!F135","v":0},{"$f":"'data \"live\" (TIO)'!G135-'data \"historic\" (TIO)'!G135","v":0},{"$f":"'data \"live\" (TIO)'!H135-'data \"historic\" (TIO)'!H135","v":0},{"$f":"'data \"live\" (TIO)'!I135-'data \"historic\" (TIO)'!I135","v":-7014},{"$f":"'data \"live\" (TIO)'!J135-'data \"historic\" (TIO)'!J135","v":-21525},{"$f":"'data \"live\" (TIO)'!K135-'data \"historic\" (TIO)'!K135","v":0},{"$f":"'data \"live\" (TIO)'!L135-'data \"historic\" (TIO)'!L135","v":3483},{"$f":"'data \"live\" (TIO)'!M135-'data \"historic\" (TIO)'!M135","v":-2415},{"$f":"'data \"live\" (TIO)'!N135-'data \"historic\" (TIO)'!N135","v":-8669},{"$f":"'data \"live\" (TIO)'!O135-'data \"historic\" (TIO)'!O135","v":-15296},{"$f":"'data \"live\" (TIO)'!P135-'data \"historic\" (TIO)'!P135","v":-22318},{"$f":"'data \"live\" (TIO)'!Q135-'data \"historic\" (TIO)'!Q135","v":-29752},{"$f":"'data \"live\" (TIO)'!R135-'data \"historic\" (TIO)'!R135","v":-37620},{"$f":"'data \"live\" (TIO)'!S135-'data \"historic\" (TIO)'!S135","v":162749},{"$f":"'data \"live\" (TIO)'!T135-'data \"historic\" (TIO)'!T135","v":164377},{"$f":"'data \"live\" (TIO)'!U135-'data \"historic\" (TIO)'!U135","v":0},null,{"$f":"'data \"live\" (TIO)'!I135/'data \"historic\" (TIO)'!I135-1","v":-5.4745123750204905E-2},{"$f":"'data \"live\" (TIO)'!J135/'data \"historic\" (TIO)'!J135-1","v":-0.16000505474737414},{"$f":"'data \"live\" (TIO)'!K135/'data \"historic\" (TIO)'!K135-1","v":0},{"$f":"'data \"live\" (TIO)'!L135/'data \"historic\" (TIO)'!L135-1","v":2.3483643032444323E-2},{"$f":"'data \"live\" (TIO)'!M135/'data \"historic\" (TIO)'!M135-1","v":-1.5507410166182956E-2},{"$f":"'data \"live\" (TIO)'!N135/'data \"historic\" (TIO)'!N135-1","v":-5.3015245934723176E-2},{"$f":"'data \"live\" (TIO)'!O135/'data \"historic\" (TIO)'!O135-1","v":-8.9088208742246433E-2},{"$f":"'data \"live\" (TIO)'!P135/'data \"historic\" (TIO)'!P135-1","v":-0.12379631684047043},{"$f":"'data \"live\" (TIO)'!Q135/'data \"historic\" (TIO)'!Q135-1","v":-0.15717349731106112},{"$f":"'data \"live\" (TIO)'!R135/'data \"historic\" (TIO)'!R135-1","v":-0.18927540023546219},{"$f":"'data \"live\" (TIO)'!S135/'data \"historic\" (TIO)'!S135-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T135/'data \"historic\" (TIO)'!T135-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U135/'data \"historic\" (TIO)'!U135-1","v":{"$error":"#DIV/0!"}}]
["West Coast","West Coast total patronage:",{"$f":"'data \"live\" (TIO)'!C136-'data \"historic\" (TIO)'!C136","v":0},{"$f":"'data \"live\" (TIO)'!D136-'data \"historic\" (TIO)'!D136","v":0},{"$f":"'data \"live\" (TIO)'!E136-'data \"historic\" (TIO)'!E136","v":0},{"$f":"'data \"live\" (TIO)'!F136-'data \"historic\" (TIO)'!F136","v":0},{"$f":"'data \"live\" (TIO)'!G136-'data \"historic\" (TIO)'!G136","v":0},{"$f":"'data \"live\" (TIO)'!H136-'data \"historic\" (TIO)'!H136","v":0},{"$f":"'data \"live\" (TIO)'!I136-'data \"historic\" (TIO)'!I136","v":0},{"$f":"'data \"live\" (TIO)'!J136-'data \"historic\" (TIO)'!J136","v":0},{"$f":"'data \"live\" (TIO)'!K136-'data \"historic\" (TIO)'!K136","v":0},{"$f":"'data \"live\" (TIO)'!L136-'data \"historic\" (TIO)'!L136","v":0},{"$f":"'data \"live\" (TIO)'!M136-'data \"historic\" (TIO)'!M136","v":0},{"$f":"'data \"live\" (TIO)'!N136-'data \"historic\" (TIO)'!N136","v":0},{"$f":"'data \"live\" (TIO)'!O136-'data \"historic\" (TIO)'!O136","v":0},{"$f":"'data \"live\" (TIO)'!P136-'data \"historic\" (TIO)'!P136","v":0},{"$f":"'data \"live\" (TIO)'!Q136-'data \"historic\" (TIO)'!Q136","v":0},{"$f":"'data \"live\" (TIO)'!R136-'data \"historic\" (TIO)'!R136","v":0},{"$f":"'data \"live\" (TIO)'!S136-'data \"historic\" (TIO)'!S136","v":0},{"$f":"'data \"live\" (TIO)'!T136-'data \"historic\" (TIO)'!T136","v":0},{"$f":"'data \"live\" (TIO)'!U136-'data \"historic\" (TIO)'!U136","v":0},null,{"$f":"'data \"live\" (TIO)'!I136/'data \"historic\" (TIO)'!I136-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J136/'data \"historic\" (TIO)'!J136-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K136/'data \"historic\" (TIO)'!K136-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L136/'data \"historic\" (TIO)'!L136-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M136/'data \"historic\" (TIO)'!M136-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N136/'data \"historic\" (TIO)'!N136-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O136/'data \"historic\" (TIO)'!O136-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P136/'data \"historic\" (TIO)'!P136-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q136/'data \"historic\" (TIO)'!Q136-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R136/'data \"historic\" (TIO)'!R136-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S136/'data \"historic\" (TIO)'!S136-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T136/'data \"historic\" (TIO)'!T136-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U136/'data \"historic\" (TIO)'!U136-1","v":{"$error":"#DIV/0!"}}]
["Otago","Otago (DUNEDIN ONLY) total patronage:",{"$f":"'data \"live\" (TIO)'!C137-'data \"historic\" (TIO)'!C137","v":0},{"$f":"'data \"live\" (TIO)'!D137-'data \"historic\" (TIO)'!D137","v":0},{"$f":"'data \"live\" (TIO)'!E137-'data \"historic\" (TIO)'!E137","v":0},{"$f":"'data \"live\" (TIO)'!F137-'data \"historic\" (TIO)'!F137","v":0},{"$f":"'data \"live\" (TIO)'!G137-'data \"historic\" (TIO)'!G137","v":0},{"$f":"'data \"live\" (TIO)'!H137-'data \"historic\" (TIO)'!H137","v":0},{"$f":"'data \"live\" (TIO)'!I137-'data \"historic\" (TIO)'!I137","v":0},{"$f":"'data \"live\" (TIO)'!J137-'data \"historic\" (TIO)'!J137","v":0},{"$f":"'data \"live\" (TIO)'!K137-'data \"historic\" (TIO)'!K137","v":0},{"$f":"'data \"live\" (TIO)'!L137-'data \"historic\" (TIO)'!L137","v":0},{"$f":"'data \"live\" (TIO)'!M137-'data \"historic\" (TIO)'!M137","v":0},{"$f":"'data \"live\" (TIO)'!N137-'data \"historic\" (TIO)'!N137","v":0},{"$f":"'data \"live\" (TIO)'!O137-'data \"historic\" (TIO)'!O137","v":0},{"$f":"'data \"live\" (TIO)'!P137-'data \"historic\" (TIO)'!P137","v":0},{"$f":"'data \"live\" (TIO)'!Q137-'data \"historic\" (TIO)'!Q137","v":0},{"$f":"'data \"live\" (TIO)'!R137-'data \"historic\" (TIO)'!R137","v":0},{"$f":"'data \"live\" (TIO)'!S137-'data \"historic\" (TIO)'!S137","v":0},{"$f":"'data \"live\" (TIO)'!T137-'data \"historic\" (TIO)'!T137","v":0},{"$f":"'data \"live\" (TIO)'!U137-'data \"historic\" (TIO)'!U137","v":0},null,{"$f":"'data \"live\" (TIO)'!I137/'data \"historic\" (TIO)'!I137-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J137/'data \"historic\" (TIO)'!J137-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K137/'data \"historic\" (TIO)'!K137-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L137/'data \"historic\" (TIO)'!L137-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M137/'data \"historic\" (TIO)'!M137-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N137/'data \"historic\" (TIO)'!N137-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O137/'data \"historic\" (TIO)'!O137-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P137/'data \"historic\" (TIO)'!P137-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q137/'data \"historic\" (TIO)'!Q137-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R137/'data \"historic\" (TIO)'!R137-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S137/'data \"historic\" (TIO)'!S137-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T137/'data \"historic\" (TIO)'!T137-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U137/'data \"historic\" (TIO)'!U137-1","v":{"$error":"#DIV/0!"}}]
["Southland","Southland total patronage:",{"$f":"'data \"live\" (TIO)'!C138-'data \"historic\" (TIO)'!C138","v":0},{"$f":"'data \"live\" (TIO)'!D138-'data \"historic\" (TIO)'!D138","v":0},{"$f":"'data \"live\" (TIO)'!E138-'data \"historic\" (TIO)'!E138","v":0},{"$f":"'data \"live\" (TIO)'!F138-'data \"historic\" (TIO)'!F138","v":0},{"$f":"'data \"live\" (TIO)'!G138-'data \"historic\" (TIO)'!G138","v":0},{"$f":"'data \"live\" (TIO)'!H138-'data \"historic\" (TIO)'!H138","v":0},{"$f":"'data \"live\" (TIO)'!I138-'data \"historic\" (TIO)'!I138","v":0},{"$f":"'data \"live\" (TIO)'!J138-'data \"historic\" (TIO)'!J138","v":0},{"$f":"'data \"live\" (TIO)'!K138-'data \"historic\" (TIO)'!K138","v":0},{"$f":"'data \"live\" (TIO)'!L138-'data \"historic\" (TIO)'!L138","v":0},{"$f":"'data \"live\" (TIO)'!M138-'data \"historic\" (TIO)'!M138","v":0},{"$f":"'data \"live\" (TIO)'!N138-'data \"historic\" (TIO)'!N138","v":0},{"$f":"'data \"live\" (TIO)'!O138-'data \"historic\" (TIO)'!O138","v":0},{"$f":"'data \"live\" (TIO)'!P138-'data \"historic\" (TIO)'!P138","v":0},{"$f":"'data \"live\" (TIO)'!Q138-'data \"historic\" (TIO)'!Q138","v":0},{"$f":"'data \"live\" (TIO)'!R138-'data \"historic\" (TIO)'!R138","v":0},{"$f":"'data \"live\" (TIO)'!S138-'data \"historic\" (TIO)'!S138","v":0},{"$f":"'data \"live\" (TIO)'!T138-'data \"historic\" (TIO)'!T138","v":0},{"$f":"'data \"live\" (TIO)'!U138-'data \"historic\" (TIO)'!U138","v":0},null,{"$f":"'data \"live\" (TIO)'!I138/'data \"historic\" (TIO)'!I138-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J138/'data \"historic\" (TIO)'!J138-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K138/'data \"historic\" (TIO)'!K138-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L138/'data \"historic\" (TIO)'!L138-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M138/'data \"historic\" (TIO)'!M138-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N138/'data \"historic\" (TIO)'!N138-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O138/'data \"historic\" (TIO)'!O138-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P138/'data \"historic\" (TIO)'!P138-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q138/'data \"historic\" (TIO)'!Q138-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R138/'data \"historic\" (TIO)'!R138-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S138/'data \"historic\" (TIO)'!S138-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T138/'data \"historic\" (TIO)'!T138-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U138/'data \"historic\" (TIO)'!U138-1","v":{"$error":"#DIV/0!"}}]
["National","National total patronage:",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C124:C138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C124:C138)-C125-C132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!C132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!C125,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D124:D138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D124:D138)-D125-D132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!D132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!D125,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E124:E138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E124:E138)-E125-E132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!E132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!E125,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F124:F138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F124:F138)-F125-F132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!F132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!F125,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G124:G138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G124:G138)-G125-G132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!G132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!G125,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H124:H138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H124:H138)-H125-H132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!H132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!H125,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I124:I138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I124:I138)-I125-I132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!I132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!I125,0))))))","v":4649109.4400000004},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J124:J138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J124:J138)-J125-J132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!J132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!J125,0))))))","v":4853925.2032000003},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K124:K138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K124:K138)-K125-K132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!K132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!K125,0))))))","v":5033210.3960880004},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L124:L138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L124:L138)-L125-L132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!L132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!L125,0))))))","v":5207345.6857133601},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M124:M138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M124:M138)-M125-M132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!M132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!M125,0))))))","v":5365942.6023127306},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N124:N138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N124:N138)-N125-N132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!N132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!N125,0))))))","v":5622144.8136692401},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O124:O138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O124:O138)-O125-O132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!O132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!O125,0))))))","v":5731597.0490191448},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P124:P138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P124:P138)-P125-P132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!P132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!P125,0))))))","v":5872337.5956707522},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q124:Q138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q124:Q138)-Q125-Q132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!Q132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!Q125,0))))))","v":5988041.1004237626},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R124:R138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R124:R138)-R125-R132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!R132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!R125,0))))))","v":6079349.4422123935},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S124:S138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S124:S138)-S125-S132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!S132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!S125,0))))))","v":370649},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T124:T138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T124:T138)-T125-T132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!T132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!T125,0))))))","v":373477},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U124:U138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U124:U138)-U125-U132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!U132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!U125,0))))))","v":0},null,{"$f":"'data \"live\" (TIO)'!I139/'data \"historic\" (TIO)'!I139-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J139/'data \"historic\" (TIO)'!J139-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K139/'data \"historic\" (TIO)'!K139-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L139/'data \"historic\" (TIO)'!L139-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M139/'data \"historic\" (TIO)'!M139-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N139/'data \"historic\" (TIO)'!N139-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O139/'data \"historic\" (TIO)'!O139-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P139/'data \"historic\" (TIO)'!P139-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q139/'data \"historic\" (TIO)'!Q139-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R139/'data \"historic\" (TIO)'!R139-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S139/'data \"historic\" (TIO)'!S139-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T139/'data \"historic\" (TIO)'!T139-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U139/'data \"historic\" (TIO)'!U139-1","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"VLOOKUP($B$484,$A124:$U139,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$U139,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$U139,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$U139,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$U139,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$U139,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$U139,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$U139,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$U139,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$U139,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$U139,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$U139,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$U139,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$U139,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$U139,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$U139,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$U139,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$U139,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$U139,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$U139,21,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP($B$484,$A124:$U139,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$U139,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$U139,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$U139,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$U139,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$U139,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$U139,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$U139,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$U139,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$U139,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$U139,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$U139,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$U139,21,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B140","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U140","v":{"$error":"#N/A"}},null,{"$f":"'data \"historic\" (TIO)'!W140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AD140","v":0},{"$f":"'data \"historic\" (TIO)'!AE140","v":0},{"$f":"'data \"historic\" (TIO)'!AF140","v":0},{"$f":"'data \"historic\" (TIO)'!AG140","v":0},{"$f":"'data \"historic\" (TIO)'!AH140","v":0},{"$f":"'data \"historic\" (TIO)'!AI140","v":0}]
[null,{"$f":"B140","v":{"$error":"#N/A"}},{"$f":"C140","v":{"$error":"#N/A"}},{"$f":"D140","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!N$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!O$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!P$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!Q$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!R$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!S$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!T$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!U$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!V$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!W$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!AN$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!AO$8,0)","v":0},null,{"$f":"W140","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AR128,'scenario testing'!AR128)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AS128,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AT128,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AU128,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AV128,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AW128,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AX128,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AY128,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AZ128,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BA128,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BB128,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BC128,0)","v":0}]
[null,"FERRY PASSENGER KILOMETRES","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S123","v":"2025/26"},{"$f":"T123","v":"2026/27"},{"$f":"U123","v":"2027/28"},null,"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23",{"$f":"AE123","v":"2023/24"},{"$f":"AF123","v":"2024/25"},{"$f":"AG123","v":"2025/26"},{"$f":"AH123","v":"2026/27"},{"$f":"AI123","v":"2027/28"}]
["Northland","Northland passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C144-'data \"historic\" (TIO)'!C144","v":0},{"$f":"'data \"live\" (TIO)'!D144-'data \"historic\" (TIO)'!D144","v":0},{"$f":"'data \"live\" (TIO)'!E144-'data \"historic\" (TIO)'!E144","v":0},{"$f":"'data \"live\" (TIO)'!F144-'data \"historic\" (TIO)'!F144","v":0},{"$f":"'data \"live\" (TIO)'!G144-'data \"historic\" (TIO)'!G144","v":0},{"$f":"'data \"live\" (TIO)'!H144-'data \"historic\" (TIO)'!H144","v":0},{"$f":"'data \"live\" (TIO)'!I144-'data \"historic\" (TIO)'!I144","v":0},{"$f":"'data \"live\" (TIO)'!J144-'data \"historic\" (TIO)'!J144","v":0},{"$f":"'data \"live\" (TIO)'!K144-'data \"historic\" (TIO)'!K144","v":0},{"$f":"'data \"live\" (TIO)'!L144-'data \"historic\" (TIO)'!L144","v":0},{"$f":"'data \"live\" (TIO)'!M144-'data \"historic\" (TIO)'!M144","v":0},{"$f":"'data \"live\" (TIO)'!N144-'data \"historic\" (TIO)'!N144","v":0},{"$f":"'data \"live\" (TIO)'!O144-'data \"historic\" (TIO)'!O144","v":0},{"$f":"'data \"live\" (TIO)'!P144-'data \"historic\" (TIO)'!P144","v":0},{"$f":"'data \"live\" (TIO)'!Q144-'data \"historic\" (TIO)'!Q144","v":0},{"$f":"'data \"live\" (TIO)'!R144-'data \"historic\" (TIO)'!R144","v":0},{"$f":"'data \"live\" (TIO)'!S144-'data \"historic\" (TIO)'!S144","v":0},{"$f":"'data \"live\" (TIO)'!T144-'data \"historic\" (TIO)'!T144","v":0},{"$f":"'data \"live\" (TIO)'!U144-'data \"historic\" (TIO)'!U144","v":0},null,{"$f":"'data \"live\" (TIO)'!I144/'data \"historic\" (TIO)'!I144-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J144/'data \"historic\" (TIO)'!J144-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K144/'data \"historic\" (TIO)'!K144-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L144/'data \"historic\" (TIO)'!L144-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M144/'data \"historic\" (TIO)'!M144-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N144/'data \"historic\" (TIO)'!N144-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O144/'data \"historic\" (TIO)'!O144-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P144/'data \"historic\" (TIO)'!P144-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q144/'data \"historic\" (TIO)'!Q144-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R144/'data \"historic\" (TIO)'!R144-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S144/'data \"historic\" (TIO)'!S144-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T144/'data \"historic\" (TIO)'!T144-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U144/'data \"historic\" (TIO)'!U144-1","v":{"$error":"#DIV/0!"}}]
["Auckland","Auckland passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C145-'data \"historic\" (TIO)'!C145","v":0},{"$f":"'data \"live\" (TIO)'!D145-'data \"historic\" (TIO)'!D145","v":0},{"$f":"'data \"live\" (TIO)'!E145-'data \"historic\" (TIO)'!E145","v":0},{"$f":"'data \"live\" (TIO)'!F145-'data \"historic\" (TIO)'!F145","v":0},{"$f":"'data \"live\" (TIO)'!G145-'data \"historic\" (TIO)'!G145","v":0},{"$f":"'data \"live\" (TIO)'!H145-'data \"historic\" (TIO)'!H145","v":0},{"$f":"'data \"live\" (TIO)'!I145-'data \"historic\" (TIO)'!I145","v":64777519.288000003},{"$f":"'data \"live\" (TIO)'!J145-'data \"historic\" (TIO)'!J145","v":67711081.888640001},{"$f":"'data \"live\" (TIO)'!K145-'data \"historic\" (TIO)'!K145","v":68440572.001958922},{"$f":"'data \"live\" (TIO)'!L145-'data \"historic\" (TIO)'!L145","v":76911716.495138392},{"$f":"'data \"live\" (TIO)'!M145-'data \"historic\" (TIO)'!M145","v":82129999.456030399},{"$f":"'data \"live\" (TIO)'!N145-'data \"historic\" (TIO)'!N145","v":91067407.408054247},{"$f":"'data \"live\" (TIO)'!O145-'data \"historic\" (TIO)'!O145","v":95317899.747844636},{"$f":"'data \"live\" (TIO)'!P145-'data \"historic\" (TIO)'!P145","v":98173083.840733036},{"$f":"'data \"live\" (TIO)'!Q145-'data \"historic\" (TIO)'!Q145","v":99721070.725937575},{"$f":"'data \"live\" (TIO)'!R145-'data \"historic\" (TIO)'!R145","v":100316063.12329458},{"$f":"'data \"live\" (TIO)'!S145-'data \"historic\" (TIO)'!S145","v":0},{"$f":"'data \"live\" (TIO)'!T145-'data \"historic\" (TIO)'!T145","v":0},{"$f":"'data \"live\" (TIO)'!U145-'data \"historic\" (TIO)'!U145","v":0},null,{"$f":"'data \"live\" (TIO)'!I145/'data \"historic\" (TIO)'!I145-1","v":4.0786529164997036},{"$f":"'data \"live\" (TIO)'!J145/'data \"historic\" (TIO)'!J145-1","v":4.0660478379518707},{"$f":"'data \"live\" (TIO)'!K145/'data \"historic\" (TIO)'!K145-1","v":3.9268633200930187},{"$f":"'data \"live\" (TIO)'!L145/'data \"historic\" (TIO)'!L145-1","v":3.9598077096183699},{"$f":"'data \"live\" (TIO)'!M145/'data \"historic\" (TIO)'!M145-1","v":3.8604483035847608},{"$f":"'data \"live\" (TIO)'!N145/'data \"historic\" (TIO)'!N145-1","v":3.9534655265962435},{"$f":"'data \"live\" (TIO)'!O145/'data \"historic\" (TIO)'!O145-1","v":3.6841747954123383},{"$f":"'data \"live\" (TIO)'!P145/'data \"historic\" (TIO)'!P145-1","v":3.4957247553286077},{"$f":"'data \"live\" (TIO)'!Q145/'data \"historic\" (TIO)'!Q145-1","v":3.2800206190525847},{"$f":"'data \"live\" (TIO)'!R145/'data \"historic\" (TIO)'!R145-1","v":3.0455605436805699},{"$f":"'data \"live\" (TIO)'!S145/'data \"historic\" (TIO)'!S145-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T145/'data \"historic\" (TIO)'!T145-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U145/'data \"historic\" (TIO)'!U145-1","v":{"$error":"#DIV/0!"}}]
["Waikato","Waikato passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C146-'data \"historic\" (TIO)'!C146","v":0},{"$f":"'data \"live\" (TIO)'!D146-'data \"historic\" (TIO)'!D146","v":0},{"$f":"'data \"live\" (TIO)'!E146-'data \"historic\" (TIO)'!E146","v":0},{"$f":"'data \"live\" (TIO)'!F146-'data \"historic\" (TIO)'!F146","v":0},{"$f":"'data \"live\" (TIO)'!G146-'data \"historic\" (TIO)'!G146","v":0},{"$f":"'data \"live\" (TIO)'!H146-'data \"historic\" (TIO)'!H146","v":0},{"$f":"'data \"live\" (TIO)'!I146-'data \"historic\" (TIO)'!I146","v":0},{"$f":"'data \"live\" (TIO)'!J146-'data \"historic\" (TIO)'!J146","v":0},{"$f":"'data \"live\" (TIO)'!K146-'data \"historic\" (TIO)'!K146","v":0},{"$f":"'data \"live\" (TIO)'!L146-'data \"historic\" (TIO)'!L146","v":0},{"$f":"'data \"live\" (TIO)'!M146-'data \"historic\" (TIO)'!M146","v":0},{"$f":"'data \"live\" (TIO)'!N146-'data \"historic\" (TIO)'!N146","v":0},{"$f":"'data \"live\" (TIO)'!O146-'data \"historic\" (TIO)'!O146","v":0},{"$f":"'data \"live\" (TIO)'!P146-'data \"historic\" (TIO)'!P146","v":0},{"$f":"'data \"live\" (TIO)'!Q146-'data \"historic\" (TIO)'!Q146","v":0},{"$f":"'data \"live\" (TIO)'!R146-'data \"historic\" (TIO)'!R146","v":0},{"$f":"'data \"live\" (TIO)'!S146-'data \"historic\" (TIO)'!S146","v":0},{"$f":"'data \"live\" (TIO)'!T146-'data \"historic\" (TIO)'!T146","v":0},{"$f":"'data \"live\" (TIO)'!U146-'data \"historic\" (TIO)'!U146","v":0},null,{"$f":"'data \"live\" (TIO)'!I146/'data \"historic\" (TIO)'!I146-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J146/'data \"historic\" (TIO)'!J146-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K146/'data \"historic\" (TIO)'!K146-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L146/'data \"historic\" (TIO)'!L146-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M146/'data \"historic\" (TIO)'!M146-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N146/'data \"historic\" (TIO)'!N146-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O146/'data \"historic\" (TIO)'!O146-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P146/'data \"historic\" (TIO)'!P146-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q146/'data \"historic\" (TIO)'!Q146-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R146/'data \"historic\" (TIO)'!R146-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S146/'data \"historic\" (TIO)'!S146-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T146/'data \"historic\" (TIO)'!T146-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U146/'data \"historic\" (TIO)'!U146-1","v":{"$error":"#DIV/0!"}}]
["Bay of Plenty","Bay of Plenty passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C147-'data \"historic\" (TIO)'!C147","v":0},{"$f":"'data \"live\" (TIO)'!D147-'data \"historic\" (TIO)'!D147","v":0},{"$f":"'data \"live\" (TIO)'!E147-'data \"historic\" (TIO)'!E147","v":0},{"$f":"'data \"live\" (TIO)'!F147-'data \"historic\" (TIO)'!F147","v":0},{"$f":"'data \"live\" (TIO)'!G147-'data \"historic\" (TIO)'!G147","v":0},{"$f":"'data \"live\" (TIO)'!H147-'data \"historic\" (TIO)'!H147","v":0},{"$f":"'data \"live\" (TIO)'!I147-'data \"historic\" (TIO)'!I147","v":-3566},{"$f":"'data \"live\" (TIO)'!J147-'data \"historic\" (TIO)'!J147","v":-3566},{"$f":"'data \"live\" (TIO)'!K147-'data \"historic\" (TIO)'!K147","v":0},{"$f":"'data \"live\" (TIO)'!L147-'data \"historic\" (TIO)'!L147","v":-89900},{"$f":"'data \"live\" (TIO)'!M147-'data \"historic\" (TIO)'!M147","v":-89900},{"$f":"'data \"live\" (TIO)'!N147-'data \"historic\" (TIO)'!N147","v":-89900},{"$f":"'data \"live\" (TIO)'!O147-'data \"historic\" (TIO)'!O147","v":-89900},{"$f":"'data \"live\" (TIO)'!P147-'data \"historic\" (TIO)'!P147","v":-89900},{"$f":"'data \"live\" (TIO)'!Q147-'data \"historic\" (TIO)'!Q147","v":-89900},{"$f":"'data \"live\" (TIO)'!R147-'data \"historic\" (TIO)'!R147","v":0},{"$f":"'data \"live\" (TIO)'!S147-'data \"historic\" (TIO)'!S147","v":0},{"$f":"'data \"live\" (TIO)'!T147-'data \"historic\" (TIO)'!T147","v":0},{"$f":"'data \"live\" (TIO)'!U147-'data \"historic\" (TIO)'!U147","v":0},null,{"$f":"'data \"live\" (TIO)'!I147/'data \"historic\" (TIO)'!I147-1","v":-3.9666295884315916E-2},{"$f":"'data \"live\" (TIO)'!J147/'data \"historic\" (TIO)'!J147-1","v":-3.9666295884315916E-2},{"$f":"'data \"live\" (TIO)'!K147/'data \"historic\" (TIO)'!K147-1","v":0},{"$f":"'data \"live\" (TIO)'!L147/'data \"historic\" (TIO)'!L147-1","v":-1},{"$f":"'data \"live\" (TIO)'!M147/'data \"historic\" (TIO)'!M147-1","v":-1},{"$f":"'data \"live\" (TIO)'!N147/'data \"historic\" (TIO)'!N147-1","v":-1},{"$f":"'data \"live\" (TIO)'!O147/'data \"historic\" (TIO)'!O147-1","v":-1},{"$f":"'data \"live\" (TIO)'!P147/'data \"historic\" (TIO)'!P147-1","v":-1},{"$f":"'data \"live\" (TIO)'!Q147/'data \"historic\" (TIO)'!Q147-1","v":-1},{"$f":"'data \"live\" (TIO)'!R147/'data \"historic\" (TIO)'!R147-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S147/'data \"historic\" (TIO)'!S147-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T147/'data \"historic\" (TIO)'!T147-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U147/'data \"historic\" (TIO)'!U147-1","v":{"$error":"#DIV/0!"}}]
["Gisborne","Gisborne passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C148-'data \"historic\" (TIO)'!C148","v":0},{"$f":"'data \"live\" (TIO)'!D148-'data \"historic\" (TIO)'!D148","v":0},{"$f":"'data \"live\" (TIO)'!E148-'data \"historic\" (TIO)'!E148","v":0},{"$f":"'data \"live\" (TIO)'!F148-'data \"historic\" (TIO)'!F148","v":0},{"$f":"'data \"live\" (TIO)'!G148-'data \"historic\" (TIO)'!G148","v":0},{"$f":"'data \"live\" (TIO)'!H148-'data \"historic\" (TIO)'!H148","v":0},{"$f":"'data \"live\" (TIO)'!I148-'data \"historic\" (TIO)'!I148","v":0},{"$f":"'data \"live\" (TIO)'!J148-'data \"historic\" (TIO)'!J148","v":0},{"$f":"'data \"live\" (TIO)'!K148-'data \"historic\" (TIO)'!K148","v":0},{"$f":"'data \"live\" (TIO)'!L148-'data \"historic\" (TIO)'!L148","v":0},{"$f":"'data \"live\" (TIO)'!M148-'data \"historic\" (TIO)'!M148","v":0},{"$f":"'data \"live\" (TIO)'!N148-'data \"historic\" (TIO)'!N148","v":0},{"$f":"'data \"live\" (TIO)'!O148-'data \"historic\" (TIO)'!O148","v":0},{"$f":"'data \"live\" (TIO)'!P148-'data \"historic\" (TIO)'!P148","v":0},{"$f":"'data \"live\" (TIO)'!Q148-'data \"historic\" (TIO)'!Q148","v":0},{"$f":"'data \"live\" (TIO)'!R148-'data \"historic\" (TIO)'!R148","v":0},{"$f":"'data \"live\" (TIO)'!S148-'data \"historic\" (TIO)'!S148","v":0},{"$f":"'data \"live\" (TIO)'!T148-'data \"historic\" (TIO)'!T148","v":0},{"$f":"'data \"live\" (TIO)'!U148-'data \"historic\" (TIO)'!U148","v":0},null,{"$f":"'data \"live\" (TIO)'!I148/'data \"historic\" (TIO)'!I148-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J148/'data \"historic\" (TIO)'!J148-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K148/'data \"historic\" (TIO)'!K148-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L148/'data \"historic\" (TIO)'!L148-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M148/'data \"historic\" (TIO)'!M148-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N148/'data \"historic\" (TIO)'!N148-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O148/'data \"historic\" (TIO)'!O148-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P148/'data \"historic\" (TIO)'!P148-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q148/'data \"historic\" (TIO)'!Q148-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R148/'data \"historic\" (TIO)'!R148-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S148/'data \"historic\" (TIO)'!S148-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T148/'data \"historic\" (TIO)'!T148-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U148/'data \"historic\" (TIO)'!U148-1","v":{"$error":"#DIV/0!"}}]
["Hawkes Bay","Hawkes Bay passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C149-'data \"historic\" (TIO)'!C149","v":0},{"$f":"'data \"live\" (TIO)'!D149-'data \"historic\" (TIO)'!D149","v":0},{"$f":"'data \"live\" (TIO)'!E149-'data \"historic\" (TIO)'!E149","v":0},{"$f":"'data \"live\" (TIO)'!F149-'data \"historic\" (TIO)'!F149","v":0},{"$f":"'data \"live\" (TIO)'!G149-'data \"historic\" (TIO)'!G149","v":0},{"$f":"'data \"live\" (TIO)'!H149-'data \"historic\" (TIO)'!H149","v":0},{"$f":"'data \"live\" (TIO)'!I149-'data \"historic\" (TIO)'!I149","v":0},{"$f":"'data \"live\" (TIO)'!J149-'data \"historic\" (TIO)'!J149","v":0},{"$f":"'data \"live\" (TIO)'!K149-'data \"historic\" (TIO)'!K149","v":0},{"$f":"'data \"live\" (TIO)'!L149-'data \"historic\" (TIO)'!L149","v":0},{"$f":"'data \"live\" (TIO)'!M149-'data \"historic\" (TIO)'!M149","v":0},{"$f":"'data \"live\" (TIO)'!N149-'data \"historic\" (TIO)'!N149","v":0},{"$f":"'data \"live\" (TIO)'!O149-'data \"historic\" (TIO)'!O149","v":0},{"$f":"'data \"live\" (TIO)'!P149-'data \"historic\" (TIO)'!P149","v":0},{"$f":"'data \"live\" (TIO)'!Q149-'data \"historic\" (TIO)'!Q149","v":0},{"$f":"'data \"live\" (TIO)'!R149-'data \"historic\" (TIO)'!R149","v":0},{"$f":"'data \"live\" (TIO)'!S149-'data \"historic\" (TIO)'!S149","v":0},{"$f":"'data \"live\" (TIO)'!T149-'data \"historic\" (TIO)'!T149","v":0},{"$f":"'data \"live\" (TIO)'!U149-'data \"historic\" (TIO)'!U149","v":0},null,{"$f":"'data \"live\" (TIO)'!I149/'data \"historic\" (TIO)'!I149-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J149/'data \"historic\" (TIO)'!J149-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K149/'data \"historic\" (TIO)'!K149-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L149/'data \"historic\" (TIO)'!L149-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M149/'data \"historic\" (TIO)'!M149-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N149/'data \"historic\" (TIO)'!N149-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O149/'data \"historic\" (TIO)'!O149-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P149/'data \"historic\" (TIO)'!P149-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q149/'data \"historic\" (TIO)'!Q149-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R149/'data \"historic\" (TIO)'!R149-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S149/'data \"historic\" (TIO)'!S149-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T149/'data \"historic\" (TIO)'!T149-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U149/'data \"historic\" (TIO)'!U149-1","v":{"$error":"#DIV/0!"}}]
["Taranaki","Taranaki passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C150-'data \"historic\" (TIO)'!C150","v":0},{"$f":"'data \"live\" (TIO)'!D150-'data \"historic\" (TIO)'!D150","v":0},{"$f":"'data \"live\" (TIO)'!E150-'data \"historic\" (TIO)'!E150","v":0},{"$f":"'data \"live\" (TIO)'!F150-'data \"historic\" (TIO)'!F150","v":0},{"$f":"'data \"live\" (TIO)'!G150-'data \"historic\" (TIO)'!G150","v":0},{"$f":"'data \"live\" (TIO)'!H150-'data \"historic\" (TIO)'!H150","v":0},{"$f":"'data \"live\" (TIO)'!I150-'data \"historic\" (TIO)'!I150","v":0},{"$f":"'data \"live\" (TIO)'!J150-'data \"historic\" (TIO)'!J150","v":0},{"$f":"'data \"live\" (TIO)'!K150-'data \"historic\" (TIO)'!K150","v":0},{"$f":"'data \"live\" (TIO)'!L150-'data \"historic\" (TIO)'!L150","v":0},{"$f":"'data \"live\" (TIO)'!M150-'data \"historic\" (TIO)'!M150","v":0},{"$f":"'data \"live\" (TIO)'!N150-'data \"historic\" (TIO)'!N150","v":0},{"$f":"'data \"live\" (TIO)'!O150-'data \"historic\" (TIO)'!O150","v":0},{"$f":"'data \"live\" (TIO)'!P150-'data \"historic\" (TIO)'!P150","v":0},{"$f":"'data \"live\" (TIO)'!Q150-'data \"historic\" (TIO)'!Q150","v":0},{"$f":"'data \"live\" (TIO)'!R150-'data \"historic\" (TIO)'!R150","v":0},{"$f":"'data \"live\" (TIO)'!S150-'data \"historic\" (TIO)'!S150","v":0},{"$f":"'data \"live\" (TIO)'!T150-'data \"historic\" (TIO)'!T150","v":0},{"$f":"'data \"live\" (TIO)'!U150-'data \"historic\" (TIO)'!U150","v":0},null,{"$f":"'data \"live\" (TIO)'!I150/'data \"historic\" (TIO)'!I150-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J150/'data \"historic\" (TIO)'!J150-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K150/'data \"historic\" (TIO)'!K150-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L150/'data \"historic\" (TIO)'!L150-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M150/'data \"historic\" (TIO)'!M150-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N150/'data \"historic\" (TIO)'!N150-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O150/'data \"historic\" (TIO)'!O150-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P150/'data \"historic\" (TIO)'!P150-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q150/'data \"historic\" (TIO)'!Q150-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R150/'data \"historic\" (TIO)'!R150-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S150/'data \"historic\" (TIO)'!S150-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T150/'data \"historic\" (TIO)'!T150-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U150/'data \"historic\" (TIO)'!U150-1","v":{"$error":"#DIV/0!"}}]
["Manawatu-Wanganui","Manawatu-Wanganui passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C151-'data \"historic\" (TIO)'!C151","v":0},{"$f":"'data \"live\" (TIO)'!D151-'data \"historic\" (TIO)'!D151","v":0},{"$f":"'data \"live\" (TIO)'!E151-'data \"historic\" (TIO)'!E151","v":0},{"$f":"'data \"live\" (TIO)'!F151-'data \"historic\" (TIO)'!F151","v":0},{"$f":"'data \"live\" (TIO)'!G151-'data \"historic\" (TIO)'!G151","v":0},{"$f":"'data \"live\" (TIO)'!H151-'data \"historic\" (TIO)'!H151","v":0},{"$f":"'data \"live\" (TIO)'!I151-'data \"historic\" (TIO)'!I151","v":0},{"$f":"'data \"live\" (TIO)'!J151-'data \"historic\" (TIO)'!J151","v":0},{"$f":"'data \"live\" (TIO)'!K151-'data \"historic\" (TIO)'!K151","v":0},{"$f":"'data \"live\" (TIO)'!L151-'data \"historic\" (TIO)'!L151","v":0},{"$f":"'data \"live\" (TIO)'!M151-'data \"historic\" (TIO)'!M151","v":0},{"$f":"'data \"live\" (TIO)'!N151-'data \"historic\" (TIO)'!N151","v":0},{"$f":"'data \"live\" (TIO)'!O151-'data \"historic\" (TIO)'!O151","v":0},{"$f":"'data \"live\" (TIO)'!P151-'data \"historic\" (TIO)'!P151","v":0},{"$f":"'data \"live\" (TIO)'!Q151-'data \"historic\" (TIO)'!Q151","v":0},{"$f":"'data \"live\" (TIO)'!R151-'data \"historic\" (TIO)'!R151","v":0},{"$f":"'data \"live\" (TIO)'!S151-'data \"historic\" (TIO)'!S151","v":0},{"$f":"'data \"live\" (TIO)'!T151-'data \"historic\" (TIO)'!T151","v":0},{"$f":"'data \"live\" (TIO)'!U151-'data \"historic\" (TIO)'!U151","v":0},null,{"$f":"'data \"live\" (TIO)'!I151/'data \"historic\" (TIO)'!I151-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J151/'data \"historic\" (TIO)'!J151-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K151/'data \"historic\" (TIO)'!K151-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L151/'data \"historic\" (TIO)'!L151-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M151/'data \"historic\" (TIO)'!M151-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N151/'data \"historic\" (TIO)'!N151-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O151/'data \"historic\" (TIO)'!O151-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P151/'data \"historic\" (TIO)'!P151-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q151/'data \"historic\" (TIO)'!Q151-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R151/'data \"historic\" (TIO)'!R151-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S151/'data \"historic\" (TIO)'!S151-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T151/'data \"historic\" (TIO)'!T151-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U151/'data \"historic\" (TIO)'!U151-1","v":{"$error":"#DIV/0!"}}]
["Wellington","Wellington passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C152-'data \"historic\" (TIO)'!C152","v":0},{"$f":"'data \"live\" (TIO)'!D152-'data \"historic\" (TIO)'!D152","v":0},{"$f":"'data \"live\" (TIO)'!E152-'data \"historic\" (TIO)'!E152","v":0},{"$f":"'data \"live\" (TIO)'!F152-'data \"historic\" (TIO)'!F152","v":0},{"$f":"'data \"live\" (TIO)'!G152-'data \"historic\" (TIO)'!G152","v":0},{"$f":"'data \"live\" (TIO)'!H152-'data \"historic\" (TIO)'!H152","v":0},{"$f":"'data \"live\" (TIO)'!I152-'data \"historic\" (TIO)'!I152","v":169322},{"$f":"'data \"live\" (TIO)'!J152-'data \"historic\" (TIO)'!J152","v":53039},{"$f":"'data \"live\" (TIO)'!K152-'data \"historic\" (TIO)'!K152","v":0},{"$f":"'data \"live\" (TIO)'!L152-'data \"historic\" (TIO)'!L152","v":11600},{"$f":"'data \"live\" (TIO)'!M152-'data \"historic\" (TIO)'!M152","v":-9700},{"$f":"'data \"live\" (TIO)'!N152-'data \"historic\" (TIO)'!N152","v":-31500},{"$f":"'data \"live\" (TIO)'!O152-'data \"historic\" (TIO)'!O152","v":-53700},{"$f":"'data \"live\" (TIO)'!P152-'data \"historic\" (TIO)'!P152","v":-76400},{"$f":"'data \"live\" (TIO)'!Q152-'data \"historic\" (TIO)'!Q152","v":-99500},{"$f":"'data \"live\" (TIO)'!R152-'data \"historic\" (TIO)'!R152","v":-122900},{"$f":"'data \"live\" (TIO)'!S152-'data \"historic\" (TIO)'!S152","v":2221200},{"$f":"'data \"live\" (TIO)'!T152-'data \"historic\" (TIO)'!T152","v":2232300},{"$f":"'data \"live\" (TIO)'!U152-'data \"historic\" (TIO)'!U152","v":0},null,{"$f":"'data \"live\" (TIO)'!I152/'data \"historic\" (TIO)'!I152-1","v":8.2984708880611713E-2},{"$f":"'data \"live\" (TIO)'!J152/'data \"historic\" (TIO)'!J152-1","v":2.5610333172380484E-2},{"$f":"'data \"live\" (TIO)'!K152/'data \"historic\" (TIO)'!K152-1","v":0},{"$f":"'data \"live\" (TIO)'!L152/'data \"historic\" (TIO)'!L152-1","v":5.4365655902892662E-3},{"$f":"'data \"live\" (TIO)'!M152/'data \"historic\" (TIO)'!M152-1","v":-4.478921364916677E-3},{"$f":"'data \"live\" (TIO)'!N152/'data \"historic\" (TIO)'!N152-1","v":-1.4329906286962069E-2},{"$f":"'data \"live\" (TIO)'!O152/'data \"historic\" (TIO)'!O152-1","v":-2.4067766224453169E-2},{"$f":"'data \"live\" (TIO)'!P152/'data \"historic\" (TIO)'!P152-1","v":-3.3735152558837855E-2},{"$f":"'data \"live\" (TIO)'!Q152/'data \"historic\" (TIO)'!Q152-1","v":-4.3285335189454877E-2},{"$f":"'data \"live\" (TIO)'!R152/'data \"historic\" (TIO)'!R152-1","v":-5.2676696241052645E-2},{"$f":"'data \"live\" (TIO)'!S152/'data \"historic\" (TIO)'!S152-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T152/'data \"historic\" (TIO)'!T152-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U152/'data \"historic\" (TIO)'!U152-1","v":{"$error":"#DIV/0!"}}]
["Marlborough","Marlborough passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C153-'data \"historic\" (TIO)'!C153","v":0},{"$f":"'data \"live\" (TIO)'!D153-'data \"historic\" (TIO)'!D153","v":0},{"$f":"'data \"live\" (TIO)'!E153-'data \"historic\" (TIO)'!E153","v":0},{"$f":"'data \"live\" (TIO)'!F153-'data \"historic\" (TIO)'!F153","v":0},{"$f":"'data \"live\" (TIO)'!G153-'data \"historic\" (TIO)'!G153","v":0},{"$f":"'data \"live\" (TIO)'!H153-'data \"historic\" (TIO)'!H153","v":0},{"$f":"'data \"live\" (TIO)'!I153-'data \"historic\" (TIO)'!I153","v":0},{"$f":"'data \"live\" (TIO)'!J153-'data \"historic\" (TIO)'!J153","v":0},{"$f":"'data \"live\" (TIO)'!K153-'data \"historic\" (TIO)'!K153","v":0},{"$f":"'data \"live\" (TIO)'!L153-'data \"historic\" (TIO)'!L153","v":0},{"$f":"'data \"live\" (TIO)'!M153-'data \"historic\" (TIO)'!M153","v":0},{"$f":"'data \"live\" (TIO)'!N153-'data \"historic\" (TIO)'!N153","v":0},{"$f":"'data \"live\" (TIO)'!O153-'data \"historic\" (TIO)'!O153","v":0},{"$f":"'data \"live\" (TIO)'!P153-'data \"historic\" (TIO)'!P153","v":0},{"$f":"'data \"live\" (TIO)'!Q153-'data \"historic\" (TIO)'!Q153","v":0},{"$f":"'data \"live\" (TIO)'!R153-'data \"historic\" (TIO)'!R153","v":0},{"$f":"'data \"live\" (TIO)'!S153-'data \"historic\" (TIO)'!S153","v":0},{"$f":"'data \"live\" (TIO)'!T153-'data \"historic\" (TIO)'!T153","v":0},{"$f":"'data \"live\" (TIO)'!U153-'data \"historic\" (TIO)'!U153","v":0},null,{"$f":"'data \"live\" (TIO)'!I153/'data \"historic\" (TIO)'!I153-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J153/'data \"historic\" (TIO)'!J153-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K153/'data \"historic\" (TIO)'!K153-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L153/'data \"historic\" (TIO)'!L153-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M153/'data \"historic\" (TIO)'!M153-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N153/'data \"historic\" (TIO)'!N153-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O153/'data \"historic\" (TIO)'!O153-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P153/'data \"historic\" (TIO)'!P153-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q153/'data \"historic\" (TIO)'!Q153-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R153/'data \"historic\" (TIO)'!R153-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S153/'data \"historic\" (TIO)'!S153-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T153/'data \"historic\" (TIO)'!T153-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U153/'data \"historic\" (TIO)'!U153-1","v":{"$error":"#DIV/0!"}}]
["Nelson","Nelson passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C154-'data \"historic\" (TIO)'!C154","v":0},{"$f":"'data \"live\" (TIO)'!D154-'data \"historic\" (TIO)'!D154","v":0},{"$f":"'data \"live\" (TIO)'!E154-'data \"historic\" (TIO)'!E154","v":0},{"$f":"'data \"live\" (TIO)'!F154-'data \"historic\" (TIO)'!F154","v":0},{"$f":"'data \"live\" (TIO)'!G154-'data \"historic\" (TIO)'!G154","v":0},{"$f":"'data \"live\" (TIO)'!H154-'data \"historic\" (TIO)'!H154","v":0},{"$f":"'data \"live\" (TIO)'!I154-'data \"historic\" (TIO)'!I154","v":0},{"$f":"'data \"live\" (TIO)'!J154-'data \"historic\" (TIO)'!J154","v":0},{"$f":"'data \"live\" (TIO)'!K154-'data \"historic\" (TIO)'!K154","v":0},{"$f":"'data \"live\" (TIO)'!L154-'data \"historic\" (TIO)'!L154","v":0},{"$f":"'data \"live\" (TIO)'!M154-'data \"historic\" (TIO)'!M154","v":0},{"$f":"'data \"live\" (TIO)'!N154-'data \"historic\" (TIO)'!N154","v":0},{"$f":"'data \"live\" (TIO)'!O154-'data \"historic\" (TIO)'!O154","v":0},{"$f":"'data \"live\" (TIO)'!P154-'data \"historic\" (TIO)'!P154","v":0},{"$f":"'data \"live\" (TIO)'!Q154-'data \"historic\" (TIO)'!Q154","v":0},{"$f":"'data \"live\" (TIO)'!R154-'data \"historic\" (TIO)'!R154","v":0},{"$f":"'data \"live\" (TIO)'!S154-'data \"historic\" (TIO)'!S154","v":0},{"$f":"'data \"live\" (TIO)'!T154-'data \"historic\" (TIO)'!T154","v":0},{"$f":"'data \"live\" (TIO)'!U154-'data \"historic\" (TIO)'!U154","v":0},null,{"$f":"'data \"live\" (TIO)'!I154/'data \"historic\" (TIO)'!I154-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J154/'data \"historic\" (TIO)'!J154-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K154/'data \"historic\" (TIO)'!K154-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L154/'data \"historic\" (TIO)'!L154-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M154/'data \"historic\" (TIO)'!M154-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N154/'data \"historic\" (TIO)'!N154-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O154/'data \"historic\" (TIO)'!O154-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P154/'data \"historic\" (TIO)'!P154-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q154/'data \"historic\" (TIO)'!Q154-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R154/'data \"historic\" (TIO)'!R154-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S154/'data \"historic\" (TIO)'!S154-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T154/'data \"historic\" (TIO)'!T154-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U154/'data \"historic\" (TIO)'!U154-1","v":{"$error":"#DIV/0!"}}]
["Canterbury","Canterbury passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C155-'data \"historic\" (TIO)'!C155","v":0},{"$f":"'data \"live\" (TIO)'!D155-'data \"historic\" (TIO)'!D155","v":0},{"$f":"'data \"live\" (TIO)'!E155-'data \"historic\" (TIO)'!E155","v":0},{"$f":"'data \"live\" (TIO)'!F155-'data \"historic\" (TIO)'!F155","v":0},{"$f":"'data \"live\" (TIO)'!G155-'data \"historic\" (TIO)'!G155","v":0},{"$f":"'data \"live\" (TIO)'!H155-'data \"historic\" (TIO)'!H155","v":0},{"$f":"'data \"live\" (TIO)'!I155-'data \"historic\" (TIO)'!I155","v":-21045},{"$f":"'data \"live\" (TIO)'!J155-'data \"historic\" (TIO)'!J155","v":-40260},{"$f":"'data \"live\" (TIO)'!K155-'data \"historic\" (TIO)'!K155","v":0},{"$f":"'data \"live\" (TIO)'!L155-'data \"historic\" (TIO)'!L155","v":-444948},{"$f":"'data \"live\" (TIO)'!M155-'data \"historic\" (TIO)'!M155","v":-467196},{"$f":"'data \"live\" (TIO)'!N155-'data \"historic\" (TIO)'!N155","v":-490557},{"$f":"'data \"live\" (TIO)'!O155-'data \"historic\" (TIO)'!O155","v":-515085},{"$f":"'data \"live\" (TIO)'!P155-'data \"historic\" (TIO)'!P155","v":-540840},{"$f":"'data \"live\" (TIO)'!Q155-'data \"historic\" (TIO)'!Q155","v":-567882},{"$f":"'data \"live\" (TIO)'!R155-'data \"historic\" (TIO)'!R155","v":-596274},{"$f":"'data \"live\" (TIO)'!S155-'data \"historic\" (TIO)'!S155","v":0},{"$f":"'data \"live\" (TIO)'!T155-'data \"historic\" (TIO)'!T155","v":0},{"$f":"'data \"live\" (TIO)'!U155-'data \"historic\" (TIO)'!U155","v":0},null,{"$f":"'data \"live\" (TIO)'!I155/'data \"historic\" (TIO)'!I155-1","v":-5.4752501521986852E-2},{"$f":"'data \"live\" (TIO)'!J155/'data \"historic\" (TIO)'!J155-1","v":-9.9756926118920397E-2},{"$f":"'data \"live\" (TIO)'!K155/'data \"historic\" (TIO)'!K155-1","v":0},{"$f":"'data \"live\" (TIO)'!L155/'data \"historic\" (TIO)'!L155-1","v":-1},{"$f":"'data \"live\" (TIO)'!M155/'data \"historic\" (TIO)'!M155-1","v":-1},{"$f":"'data \"live\" (TIO)'!N155/'data \"historic\" (TIO)'!N155-1","v":-1},{"$f":"'data \"live\" (TIO)'!O155/'data \"historic\" (TIO)'!O155-1","v":-1},{"$f":"'data \"live\" (TIO)'!P155/'data \"historic\" (TIO)'!P155-1","v":-1},{"$f":"'data \"live\" (TIO)'!Q155/'data \"historic\" (TIO)'!Q155-1","v":-1},{"$f":"'data \"live\" (TIO)'!R155/'data \"historic\" (TIO)'!R155-1","v":-1},{"$f":"'data \"live\" (TIO)'!S155/'data \"historic\" (TIO)'!S155-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T155/'data \"historic\" (TIO)'!T155-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U155/'data \"historic\" (TIO)'!U155-1","v":{"$error":"#DIV/0!"}}]
["West Coast","West Coast passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C156-'data \"historic\" (TIO)'!C156","v":0},{"$f":"'data \"live\" (TIO)'!D156-'data \"historic\" (TIO)'!D156","v":0},{"$f":"'data \"live\" (TIO)'!E156-'data \"historic\" (TIO)'!E156","v":0},{"$f":"'data \"live\" (TIO)'!F156-'data \"historic\" (TIO)'!F156","v":0},{"$f":"'data \"live\" (TIO)'!G156-'data \"historic\" (TIO)'!G156","v":0},{"$f":"'data \"live\" (TIO)'!H156-'data \"historic\" (TIO)'!H156","v":0},{"$f":"'data \"live\" (TIO)'!I156-'data \"historic\" (TIO)'!I156","v":0},{"$f":"'data \"live\" (TIO)'!J156-'data \"historic\" (TIO)'!J156","v":0},{"$f":"'data \"live\" (TIO)'!K156-'data \"historic\" (TIO)'!K156","v":0},{"$f":"'data \"live\" (TIO)'!L156-'data \"historic\" (TIO)'!L156","v":0},{"$f":"'data \"live\" (TIO)'!M156-'data \"historic\" (TIO)'!M156","v":0},{"$f":"'data \"live\" (TIO)'!N156-'data \"historic\" (TIO)'!N156","v":0},{"$f":"'data \"live\" (TIO)'!O156-'data \"historic\" (TIO)'!O156","v":0},{"$f":"'data \"live\" (TIO)'!P156-'data \"historic\" (TIO)'!P156","v":0},{"$f":"'data \"live\" (TIO)'!Q156-'data \"historic\" (TIO)'!Q156","v":0},{"$f":"'data \"live\" (TIO)'!R156-'data \"historic\" (TIO)'!R156","v":0},{"$f":"'data \"live\" (TIO)'!S156-'data \"historic\" (TIO)'!S156","v":0},{"$f":"'data \"live\" (TIO)'!T156-'data \"historic\" (TIO)'!T156","v":0},{"$f":"'data \"live\" (TIO)'!U156-'data \"historic\" (TIO)'!U156","v":0},null,{"$f":"'data \"live\" (TIO)'!I156/'data \"historic\" (TIO)'!I156-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J156/'data \"historic\" (TIO)'!J156-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K156/'data \"historic\" (TIO)'!K156-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L156/'data \"historic\" (TIO)'!L156-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M156/'data \"historic\" (TIO)'!M156-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N156/'data \"historic\" (TIO)'!N156-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O156/'data \"historic\" (TIO)'!O156-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P156/'data \"historic\" (TIO)'!P156-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q156/'data \"historic\" (TIO)'!Q156-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R156/'data \"historic\" (TIO)'!R156-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S156/'data \"historic\" (TIO)'!S156-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T156/'data \"historic\" (TIO)'!T156-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U156/'data \"historic\" (TIO)'!U156-1","v":{"$error":"#DIV/0!"}}]
["Otago","Otago (DUNEDIN ONLY) passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C157-'data \"historic\" (TIO)'!C157","v":0},{"$f":"'data \"live\" (TIO)'!D157-'data \"historic\" (TIO)'!D157","v":0},{"$f":"'data \"live\" (TIO)'!E157-'data \"historic\" (TIO)'!E157","v":0},{"$f":"'data \"live\" (TIO)'!F157-'data \"historic\" (TIO)'!F157","v":0},{"$f":"'data \"live\" (TIO)'!G157-'data \"historic\" (TIO)'!G157","v":0},{"$f":"'data \"live\" (TIO)'!H157-'data \"historic\" (TIO)'!H157","v":0},{"$f":"'data \"live\" (TIO)'!I157-'data \"historic\" (TIO)'!I157","v":0},{"$f":"'data \"live\" (TIO)'!J157-'data \"historic\" (TIO)'!J157","v":0},{"$f":"'data \"live\" (TIO)'!K157-'data \"historic\" (TIO)'!K157","v":0},{"$f":"'data \"live\" (TIO)'!L157-'data \"historic\" (TIO)'!L157","v":0},{"$f":"'data \"live\" (TIO)'!M157-'data \"historic\" (TIO)'!M157","v":0},{"$f":"'data \"live\" (TIO)'!N157-'data \"historic\" (TIO)'!N157","v":0},{"$f":"'data \"live\" (TIO)'!O157-'data \"historic\" (TIO)'!O157","v":0},{"$f":"'data \"live\" (TIO)'!P157-'data \"historic\" (TIO)'!P157","v":0},{"$f":"'data \"live\" (TIO)'!Q157-'data \"historic\" (TIO)'!Q157","v":0},{"$f":"'data \"live\" (TIO)'!R157-'data \"historic\" (TIO)'!R157","v":0},{"$f":"'data \"live\" (TIO)'!S157-'data \"historic\" (TIO)'!S157","v":0},{"$f":"'data \"live\" (TIO)'!T157-'data \"historic\" (TIO)'!T157","v":0},{"$f":"'data \"live\" (TIO)'!U157-'data \"historic\" (TIO)'!U157","v":0},null,{"$f":"'data \"live\" (TIO)'!I157/'data \"historic\" (TIO)'!I157-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J157/'data \"historic\" (TIO)'!J157-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K157/'data \"historic\" (TIO)'!K157-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L157/'data \"historic\" (TIO)'!L157-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M157/'data \"historic\" (TIO)'!M157-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N157/'data \"historic\" (TIO)'!N157-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O157/'data \"historic\" (TIO)'!O157-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P157/'data \"historic\" (TIO)'!P157-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q157/'data \"historic\" (TIO)'!Q157-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R157/'data \"historic\" (TIO)'!R157-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S157/'data \"historic\" (TIO)'!S157-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T157/'data \"historic\" (TIO)'!T157-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U157/'data \"historic\" (TIO)'!U157-1","v":{"$error":"#DIV/0!"}}]
["Southland","Southland passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C158-'data \"historic\" (TIO)'!C158","v":0},{"$f":"'data \"live\" (TIO)'!D158-'data \"historic\" (TIO)'!D158","v":0},{"$f":"'data \"live\" (TIO)'!E158-'data \"historic\" (TIO)'!E158","v":0},{"$f":"'data \"live\" (TIO)'!F158-'data \"historic\" (TIO)'!F158","v":0},{"$f":"'data \"live\" (TIO)'!G158-'data \"historic\" (TIO)'!G158","v":0},{"$f":"'data \"live\" (TIO)'!H158-'data \"historic\" (TIO)'!H158","v":0},{"$f":"'data \"live\" (TIO)'!I158-'data \"historic\" (TIO)'!I158","v":0},{"$f":"'data \"live\" (TIO)'!J158-'data \"historic\" (TIO)'!J158","v":0},{"$f":"'data \"live\" (TIO)'!K158-'data \"historic\" (TIO)'!K158","v":0},{"$f":"'data \"live\" (TIO)'!L158-'data \"historic\" (TIO)'!L158","v":0},{"$f":"'data \"live\" (TIO)'!M158-'data \"historic\" (TIO)'!M158","v":0},{"$f":"'data \"live\" (TIO)'!N158-'data \"historic\" (TIO)'!N158","v":0},{"$f":"'data \"live\" (TIO)'!O158-'data \"historic\" (TIO)'!O158","v":0},{"$f":"'data \"live\" (TIO)'!P158-'data \"historic\" (TIO)'!P158","v":0},{"$f":"'data \"live\" (TIO)'!Q158-'data \"historic\" (TIO)'!Q158","v":0},{"$f":"'data \"live\" (TIO)'!R158-'data \"historic\" (TIO)'!R158","v":0},{"$f":"'data \"live\" (TIO)'!S158-'data \"historic\" (TIO)'!S158","v":0},{"$f":"'data \"live\" (TIO)'!T158-'data \"historic\" (TIO)'!T158","v":0},{"$f":"'data \"live\" (TIO)'!U158-'data \"historic\" (TIO)'!U158","v":0},null,{"$f":"'data \"live\" (TIO)'!I158/'data \"historic\" (TIO)'!I158-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J158/'data \"historic\" (TIO)'!J158-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K158/'data \"historic\" (TIO)'!K158-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L158/'data \"historic\" (TIO)'!L158-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M158/'data \"historic\" (TIO)'!M158-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N158/'data \"historic\" (TIO)'!N158-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O158/'data \"historic\" (TIO)'!O158-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P158/'data \"historic\" (TIO)'!P158-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q158/'data \"historic\" (TIO)'!Q158-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R158/'data \"historic\" (TIO)'!R158-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S158/'data \"historic\" (TIO)'!S158-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T158/'data \"historic\" (TIO)'!T158-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U158/'data \"historic\" (TIO)'!U158-1","v":{"$error":"#DIV/0!"}}]
["National","National total passenger kilometres",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C144:C158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C144:C158)-C145-C152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!C152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!C145,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D144:D158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D144:D158)-D145-D152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!D152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!D145,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E144:E158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E144:E158)-E145-E152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!E152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!E145,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F144:F158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F144:F158)-F145-F152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!F152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!F145,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G144:G158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G144:G158)-G145-G152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!G152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!G145,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H144:H158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H144:H158)-H145-H152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!H152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!H145,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I144:I158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I144:I158)-I145-I152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!I152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!I145,0))))))","v":64922230.288000003},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J144:J158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J144:J158)-J145-J152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!J152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!J145,0))))))","v":67720294.888640001},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K144:K158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K144:K158)-K145-K152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!K152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!K145,0))))))","v":68440572.001958922},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L144:L158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L144:L158)-L145-L152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!L152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!L145,0))))))","v":76388468.495138392},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M144:M158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M144:M158)-M145-M152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!M152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!M145,0))))))","v":81563203.456030399},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N144:N158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N144:N158)-N145-N152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!N152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!N145,0))))))","v":90455450.408054247},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O144:O158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O144:O158)-O145-O152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!O152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!O145,0))))))","v":94659214.747844636},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P144:P158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P144:P158)-P145-P152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!P152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!P145,0))))))","v":97465943.840733036},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q144:Q158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q144:Q158)-Q145-Q152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!Q152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!Q145,0))))))","v":98963788.725937575},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R144:R158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R144:R158)-R145-R152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!R152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!R145,0))))))","v":99596889.123294577},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S144:S158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S144:S158)-S145-S152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!S152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!S145,0))))))","v":2221200},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T144:T158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T144:T158)-T145-T152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!T152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!T145,0))))))","v":2232300},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U144:U158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U144:U158)-U145-U152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!U152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!U145,0))))))","v":0},null,{"$f":"'data \"live\" (TIO)'!I159/'data \"historic\" (TIO)'!I159-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J159/'data \"historic\" (TIO)'!J159-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K159/'data \"historic\" (TIO)'!K159-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L159/'data \"historic\" (TIO)'!L159-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M159/'data \"historic\" (TIO)'!M159-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N159/'data \"historic\" (TIO)'!N159-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O159/'data \"historic\" (TIO)'!O159-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P159/'data \"historic\" (TIO)'!P159-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q159/'data \"historic\" (TIO)'!Q159-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R159/'data \"historic\" (TIO)'!R159-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S159/'data \"historic\" (TIO)'!S159-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T159/'data \"historic\" (TIO)'!T159-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U159/'data \"historic\" (TIO)'!U159-1","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"VLOOKUP($B$484,$A144:$U159,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$U159,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$U159,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$U159,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$U159,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$U159,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$U159,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$U159,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$U159,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$U159,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$U159,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$U159,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$U159,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$U159,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$U159,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$U159,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$U159,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$U159,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$U159,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$U159,21,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP($B$484,$A144:$U159,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$U159,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$U159,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$U159,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$U159,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$U159,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$U159,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$U159,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$U159,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$U159,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$U159,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$U159,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$U159,21,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B160","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U160","v":{"$error":"#N/A"}},null,{"$f":"'data \"historic\" (TIO)'!W160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AD160","v":0},{"$f":"'data \"historic\" (TIO)'!AE160","v":0},{"$f":"'data \"historic\" (TIO)'!AF160","v":0},{"$f":"'data \"historic\" (TIO)'!AG160","v":0},{"$f":"'data \"historic\" (TIO)'!AH160","v":0},{"$f":"'data \"historic\" (TIO)'!AI160","v":0}]
[null,{"$f":"B160","v":{"$error":"#N/A"}},{"$f":"C160","v":{"$error":"#N/A"}},{"$f":"D160","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!N$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!O$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!P$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!Q$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!R$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!S$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!T$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!U$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!V$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!W$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!AN$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!AO$9,0)","v":0},null,{"$f":"W160","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AR129,'scenario testing'!AR129)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AS129,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AT129,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AU129,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AV129,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AW129,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AX129,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AY129,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AZ129,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BA129,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BB129,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BC129,0)","v":0}]
[null,"FERRY IN SERVICE VEHICLE KILOMETRES","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S143","v":"2025/26"},{"$f":"T143","v":"2026/27"},{"$f":"U143","v":"2027/28"},null,"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"AG143","v":"2025/26"},{"$f":"AH143","v":"2026/27"},{"$f":"AI143","v":"2027/28"}]
["Northland","Northland in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C164-'data \"historic\" (TIO)'!C164","v":0},{"$f":"'data \"live\" (TIO)'!D164-'data \"historic\" (TIO)'!D164","v":0},{"$f":"'data \"live\" (TIO)'!E164-'data \"historic\" (TIO)'!E164","v":0},{"$f":"'data \"live\" (TIO)'!F164-'data \"historic\" (TIO)'!F164","v":0},{"$f":"'data \"live\" (TIO)'!G164-'data \"historic\" (TIO)'!G164","v":0},{"$f":"'data \"live\" (TIO)'!H164-'data \"historic\" (TIO)'!H164","v":0},{"$f":"'data \"live\" (TIO)'!I164-'data \"historic\" (TIO)'!I164","v":0},{"$f":"'data \"live\" (TIO)'!J164-'data \"historic\" (TIO)'!J164","v":0},{"$f":"'data \"live\" (TIO)'!K164-'data \"historic\" (TIO)'!K164","v":0},{"$f":"'data \"live\" (TIO)'!L164-'data \"historic\" (TIO)'!L164","v":0},{"$f":"'data \"live\" (TIO)'!M164-'data \"historic\" (TIO)'!M164","v":0},{"$f":"'data \"live\" (TIO)'!N164-'data \"historic\" (TIO)'!N164","v":0},{"$f":"'data \"live\" (TIO)'!O164-'data \"historic\" (TIO)'!O164","v":0},{"$f":"'data \"live\" (TIO)'!P164-'data \"historic\" (TIO)'!P164","v":0},{"$f":"'data \"live\" (TIO)'!Q164-'data \"historic\" (TIO)'!Q164","v":0},{"$f":"'data \"live\" (TIO)'!R164-'data \"historic\" (TIO)'!R164","v":0},{"$f":"'data \"live\" (TIO)'!S164-'data \"historic\" (TIO)'!S164","v":0},{"$f":"'data \"live\" (TIO)'!T164-'data \"historic\" (TIO)'!T164","v":0},{"$f":"'data \"live\" (TIO)'!U164-'data \"historic\" (TIO)'!U164","v":0},null,{"$f":"'data \"live\" (TIO)'!I164/'data \"historic\" (TIO)'!I164-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J164/'data \"historic\" (TIO)'!J164-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K164/'data \"historic\" (TIO)'!K164-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L164/'data \"historic\" (TIO)'!L164-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M164/'data \"historic\" (TIO)'!M164-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N164/'data \"historic\" (TIO)'!N164-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O164/'data \"historic\" (TIO)'!O164-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P164/'data \"historic\" (TIO)'!P164-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q164/'data \"historic\" (TIO)'!Q164-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R164/'data \"historic\" (TIO)'!R164-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S164/'data \"historic\" (TIO)'!S164-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T164/'data \"historic\" (TIO)'!T164-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U164/'data \"historic\" (TIO)'!U164-1","v":{"$error":"#DIV/0!"}}]
["Auckland","Auckland in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C165-'data \"historic\" (TIO)'!C165","v":0},{"$f":"'data \"live\" (TIO)'!D165-'data \"historic\" (TIO)'!D165","v":0},{"$f":"'data \"live\" (TIO)'!E165-'data \"historic\" (TIO)'!E165","v":0},{"$f":"'data \"live\" (TIO)'!F165-'data \"historic\" (TIO)'!F165","v":0},{"$f":"'data \"live\" (TIO)'!G165-'data \"historic\" (TIO)'!G165","v":0},{"$f":"'data \"live\" (TIO)'!H165-'data \"historic\" (TIO)'!H165","v":0},{"$f":"'data \"live\" (TIO)'!I165-'data \"historic\" (TIO)'!I165","v":945500.10000000009},{"$f":"'data \"live\" (TIO)'!J165-'data \"historic\" (TIO)'!J165","v":898887.23333333328},{"$f":"'data \"live\" (TIO)'!K165-'data \"historic\" (TIO)'!K165","v":897954.38112538541},{"$f":"'data \"live\" (TIO)'!L165-'data \"historic\" (TIO)'!L165","v":69597.962250771001},{"$f":"'data \"live\" (TIO)'!M165-'data \"historic\" (TIO)'!M165","v":270444.03420400503},{"$f":"'data \"live\" (TIO)'!N165-'data \"historic\" (TIO)'!N165","v":429611.80292083905},{"$f":"'data \"live\" (TIO)'!O165-'data \"historic\" (TIO)'!O165","v":683024.37455979176},{"$f":"'data \"live\" (TIO)'!P165-'data \"historic\" (TIO)'!P165","v":880734.78745936882},{"$f":"'data \"live\" (TIO)'!Q165-'data \"historic\" (TIO)'!Q165","v":1041800.3365760143},{"$f":"'data \"live\" (TIO)'!R165-'data \"historic\" (TIO)'!R165","v":1179113.9051304031},{"$f":"'data \"live\" (TIO)'!S165-'data \"historic\" (TIO)'!S165","v":0},{"$f":"'data \"live\" (TIO)'!T165-'data \"historic\" (TIO)'!T165","v":0},{"$f":"'data \"live\" (TIO)'!U165-'data \"historic\" (TIO)'!U165","v":0},null,{"$f":"'data \"live\" (TIO)'!I165/'data \"historic\" (TIO)'!I165-1","v":1.8616131471812269},{"$f":"'data \"live\" (TIO)'!J165/'data \"historic\" (TIO)'!J165-1","v":1.6563159219813568},{"$f":"'data \"live\" (TIO)'!K165/'data \"historic\" (TIO)'!K165-1","v":1.5367087214453896},{"$f":"'data \"live\" (TIO)'!L165/'data \"historic\" (TIO)'!L165-1","v":4.788654015174898E-2},{"$f":"'data \"live\" (TIO)'!M165/'data \"historic\" (TIO)'!M165-1","v":0.18607770520706035},{"$f":"'data \"live\" (TIO)'!N165/'data \"historic\" (TIO)'!N165-1","v":0.29559231599494362},{"$f":"'data \"live\" (TIO)'!O165/'data \"historic\" (TIO)'!O165-1","v":0.46995160604171882},{"$f":"'data \"live\" (TIO)'!P165/'data \"historic\" (TIO)'!P165-1","v":0.60598529610323482},{"$f":"'data \"live\" (TIO)'!Q165/'data \"historic\" (TIO)'!Q165-1","v":0.71680566548484426},{"$f":"'data \"live\" (TIO)'!R165/'data \"historic\" (TIO)'!R165-1","v":0.81128359991440924},{"$f":"'data \"live\" (TIO)'!S165/'data \"historic\" (TIO)'!S165-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T165/'data \"historic\" (TIO)'!T165-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U165/'data \"historic\" (TIO)'!U165-1","v":{"$error":"#DIV/0!"}}]
["Waikato","Waikato in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C166-'data \"historic\" (TIO)'!C166","v":0},{"$f":"'data \"live\" (TIO)'!D166-'data \"historic\" (TIO)'!D166","v":0},{"$f":"'data \"live\" (TIO)'!E166-'data \"historic\" (TIO)'!E166","v":0},{"$f":"'data \"live\" (TIO)'!F166-'data \"historic\" (TIO)'!F166","v":0},{"$f":"'data \"live\" (TIO)'!G166-'data \"historic\" (TIO)'!G166","v":0},{"$f":"'data \"live\" (TIO)'!H166-'data \"historic\" (TIO)'!H166","v":0},{"$f":"'data \"live\" (TIO)'!I166-'data \"historic\" (TIO)'!I166","v":0},{"$f":"'data \"live\" (TIO)'!J166-'data \"historic\" (TIO)'!J166","v":0},{"$f":"'data \"live\" (TIO)'!K166-'data \"historic\" (TIO)'!K166","v":0},{"$f":"'data \"live\" (TIO)'!L166-'data \"historic\" (TIO)'!L166","v":0},{"$f":"'data \"live\" (TIO)'!M166-'data \"historic\" (TIO)'!M166","v":0},{"$f":"'data \"live\" (TIO)'!N166-'data \"historic\" (TIO)'!N166","v":0},{"$f":"'data \"live\" (TIO)'!O166-'data \"historic\" (TIO)'!O166","v":0},{"$f":"'data \"live\" (TIO)'!P166-'data \"historic\" (TIO)'!P166","v":0},{"$f":"'data \"live\" (TIO)'!Q166-'data \"historic\" (TIO)'!Q166","v":0},{"$f":"'data \"live\" (TIO)'!R166-'data \"historic\" (TIO)'!R166","v":0},{"$f":"'data \"live\" (TIO)'!S166-'data \"historic\" (TIO)'!S166","v":0},{"$f":"'data \"live\" (TIO)'!T166-'data \"historic\" (TIO)'!T166","v":0},{"$f":"'data \"live\" (TIO)'!U166-'data \"historic\" (TIO)'!U166","v":0},null,{"$f":"'data \"live\" (TIO)'!I166/'data \"historic\" (TIO)'!I166-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J166/'data \"historic\" (TIO)'!J166-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K166/'data \"historic\" (TIO)'!K166-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L166/'data \"historic\" (TIO)'!L166-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M166/'data \"historic\" (TIO)'!M166-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N166/'data \"historic\" (TIO)'!N166-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O166/'data \"historic\" (TIO)'!O166-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P166/'data \"historic\" (TIO)'!P166-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q166/'data \"historic\" (TIO)'!Q166-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R166/'data \"historic\" (TIO)'!R166-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S166/'data \"historic\" (TIO)'!S166-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T166/'data \"historic\" (TIO)'!T166-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U166/'data \"historic\" (TIO)'!U166-1","v":{"$error":"#DIV/0!"}}]
["Bay of Plenty","Bay of Plenty in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C167-'data \"historic\" (TIO)'!C167","v":0},{"$f":"'data \"live\" (TIO)'!D167-'data \"historic\" (TIO)'!D167","v":0},{"$f":"'data \"live\" (TIO)'!E167-'data \"historic\" (TIO)'!E167","v":0},{"$f":"'data \"live\" (TIO)'!F167-'data \"historic\" (TIO)'!F167","v":0},{"$f":"'data \"live\" (TIO)'!G167-'data \"historic\" (TIO)'!G167","v":0},{"$f":"'data \"live\" (TIO)'!H167-'data \"historic\" (TIO)'!H167","v":0},{"$f":"'data \"live\" (TIO)'!I167-'data \"historic\" (TIO)'!I167","v":-376},{"$f":"'data \"live\" (TIO)'!J167-'data \"historic\" (TIO)'!J167","v":-376},{"$f":"'data \"live\" (TIO)'!K167-'data \"historic\" (TIO)'!K167","v":0},{"$f":"'data \"live\" (TIO)'!L167-'data \"historic\" (TIO)'!L167","v":-8800},{"$f":"'data \"live\" (TIO)'!M167-'data \"historic\" (TIO)'!M167","v":-8800},{"$f":"'data \"live\" (TIO)'!N167-'data \"historic\" (TIO)'!N167","v":-8800},{"$f":"'data \"live\" (TIO)'!O167-'data \"historic\" (TIO)'!O167","v":-8800},{"$f":"'data \"live\" (TIO)'!P167-'data \"historic\" (TIO)'!P167","v":-8800},{"$f":"'data \"live\" (TIO)'!Q167-'data \"historic\" (TIO)'!Q167","v":-8800},{"$f":"'data \"live\" (TIO)'!R167-'data \"historic\" (TIO)'!R167","v":0},{"$f":"'data \"live\" (TIO)'!S167-'data \"historic\" (TIO)'!S167","v":0},{"$f":"'data \"live\" (TIO)'!T167-'data \"historic\" (TIO)'!T167","v":0},{"$f":"'data \"live\" (TIO)'!U167-'data \"historic\" (TIO)'!U167","v":0},null,{"$f":"'data \"live\" (TIO)'!I167/'data \"historic\" (TIO)'!I167-1","v":-4.2727272727272725E-2},{"$f":"'data \"live\" (TIO)'!J167/'data \"historic\" (TIO)'!J167-1","v":-4.2727272727272725E-2},{"$f":"'data \"live\" (TIO)'!K167/'data \"historic\" (TIO)'!K167-1","v":0},{"$f":"'data \"live\" (TIO)'!L167/'data \"historic\" (TIO)'!L167-1","v":-1},{"$f":"'data \"live\" (TIO)'!M167/'data \"historic\" (TIO)'!M167-1","v":-1},{"$f":"'data \"live\" (TIO)'!N167/'data \"historic\" (TIO)'!N167-1","v":-1},{"$f":"'data \"live\" (TIO)'!O167/'data \"historic\" (TIO)'!O167-1","v":-1},{"$f":"'data \"live\" (TIO)'!P167/'data \"historic\" (TIO)'!P167-1","v":-1},{"$f":"'data \"live\" (TIO)'!Q167/'data \"historic\" (TIO)'!Q167-1","v":-1},{"$f":"'data \"live\" (TIO)'!R167/'data \"historic\" (TIO)'!R167-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S167/'data \"historic\" (TIO)'!S167-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T167/'data \"historic\" (TIO)'!T167-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U167/'data \"historic\" (TIO)'!U167-1","v":{"$error":"#DIV/0!"}}]
["Gisborne","Gisborne in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C168-'data \"historic\" (TIO)'!C168","v":0},{"$f":"'data \"live\" (TIO)'!D168-'data \"historic\" (TIO)'!D168","v":0},{"$f":"'data \"live\" (TIO)'!E168-'data \"historic\" (TIO)'!E168","v":0},{"$f":"'data \"live\" (TIO)'!F168-'data \"historic\" (TIO)'!F168","v":0},{"$f":"'data \"live\" (TIO)'!G168-'data \"historic\" (TIO)'!G168","v":0},{"$f":"'data \"live\" (TIO)'!H168-'data \"historic\" (TIO)'!H168","v":0},{"$f":"'data \"live\" (TIO)'!I168-'data \"historic\" (TIO)'!I168","v":0},{"$f":"'data \"live\" (TIO)'!J168-'data \"historic\" (TIO)'!J168","v":0},{"$f":"'data \"live\" (TIO)'!K168-'data \"historic\" (TIO)'!K168","v":0},{"$f":"'data \"live\" (TIO)'!L168-'data \"historic\" (TIO)'!L168","v":0},{"$f":"'data \"live\" (TIO)'!M168-'data \"historic\" (TIO)'!M168","v":0},{"$f":"'data \"live\" (TIO)'!N168-'data \"historic\" (TIO)'!N168","v":0},{"$f":"'data \"live\" (TIO)'!O168-'data \"historic\" (TIO)'!O168","v":0},{"$f":"'data \"live\" (TIO)'!P168-'data \"historic\" (TIO)'!P168","v":0},{"$f":"'data \"live\" (TIO)'!Q168-'data \"historic\" (TIO)'!Q168","v":0},{"$f":"'data \"live\" (TIO)'!R168-'data \"historic\" (TIO)'!R168","v":0},{"$f":"'data \"live\" (TIO)'!S168-'data \"historic\" (TIO)'!S168","v":0},{"$f":"'data \"live\" (TIO)'!T168-'data \"historic\" (TIO)'!T168","v":0},{"$f":"'data \"live\" (TIO)'!U168-'data \"historic\" (TIO)'!U168","v":0},null,{"$f":"'data \"live\" (TIO)'!I168/'data \"historic\" (TIO)'!I168-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J168/'data \"historic\" (TIO)'!J168-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K168/'data \"historic\" (TIO)'!K168-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L168/'data \"historic\" (TIO)'!L168-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M168/'data \"historic\" (TIO)'!M168-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N168/'data \"historic\" (TIO)'!N168-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O168/'data \"historic\" (TIO)'!O168-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P168/'data \"historic\" (TIO)'!P168-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q168/'data \"historic\" (TIO)'!Q168-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R168/'data \"historic\" (TIO)'!R168-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S168/'data \"historic\" (TIO)'!S168-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T168/'data \"historic\" (TIO)'!T168-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U168/'data \"historic\" (TIO)'!U168-1","v":{"$error":"#DIV/0!"}}]
["Hawkes Bay","Hawkes Bay in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C169-'data \"historic\" (TIO)'!C169","v":0},{"$f":"'data \"live\" (TIO)'!D169-'data \"historic\" (TIO)'!D169","v":0},{"$f":"'data \"live\" (TIO)'!E169-'data \"historic\" (TIO)'!E169","v":0},{"$f":"'data \"live\" (TIO)'!F169-'data \"historic\" (TIO)'!F169","v":0},{"$f":"'data \"live\" (TIO)'!G169-'data \"historic\" (TIO)'!G169","v":0},{"$f":"'data \"live\" (TIO)'!H169-'data \"historic\" (TIO)'!H169","v":0},{"$f":"'data \"live\" (TIO)'!I169-'data \"historic\" (TIO)'!I169","v":0},{"$f":"'data \"live\" (TIO)'!J169-'data \"historic\" (TIO)'!J169","v":0},{"$f":"'data \"live\" (TIO)'!K169-'data \"historic\" (TIO)'!K169","v":0},{"$f":"'data \"live\" (TIO)'!L169-'data \"historic\" (TIO)'!L169","v":0},{"$f":"'data \"live\" (TIO)'!M169-'data \"historic\" (TIO)'!M169","v":0},{"$f":"'data \"live\" (TIO)'!N169-'data \"historic\" (TIO)'!N169","v":0},{"$f":"'data \"live\" (TIO)'!O169-'data \"historic\" (TIO)'!O169","v":0},{"$f":"'data \"live\" (TIO)'!P169-'data \"historic\" (TIO)'!P169","v":0},{"$f":"'data \"live\" (TIO)'!Q169-'data \"historic\" (TIO)'!Q169","v":0},{"$f":"'data \"live\" (TIO)'!R169-'data \"historic\" (TIO)'!R169","v":0},{"$f":"'data \"live\" (TIO)'!S169-'data \"historic\" (TIO)'!S169","v":0},{"$f":"'data \"live\" (TIO)'!T169-'data \"historic\" (TIO)'!T169","v":0},{"$f":"'data \"live\" (TIO)'!U169-'data \"historic\" (TIO)'!U169","v":0},null,{"$f":"'data \"live\" (TIO)'!I169/'data \"historic\" (TIO)'!I169-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J169/'data \"historic\" (TIO)'!J169-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K169/'data \"historic\" (TIO)'!K169-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L169/'data \"historic\" (TIO)'!L169-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M169/'data \"historic\" (TIO)'!M169-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N169/'data \"historic\" (TIO)'!N169-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O169/'data \"historic\" (TIO)'!O169-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P169/'data \"historic\" (TIO)'!P169-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q169/'data \"historic\" (TIO)'!Q169-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R169/'data \"historic\" (TIO)'!R169-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S169/'data \"historic\" (TIO)'!S169-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T169/'data \"historic\" (TIO)'!T169-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U169/'data \"historic\" (TIO)'!U169-1","v":{"$error":"#DIV/0!"}}]
["Taranaki","Taranaki in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C170-'data \"historic\" (TIO)'!C170","v":0},{"$f":"'data \"live\" (TIO)'!D170-'data \"historic\" (TIO)'!D170","v":0},{"$f":"'data \"live\" (TIO)'!E170-'data \"historic\" (TIO)'!E170","v":0},{"$f":"'data \"live\" (TIO)'!F170-'data \"historic\" (TIO)'!F170","v":0},{"$f":"'data \"live\" (TIO)'!G170-'data \"historic\" (TIO)'!G170","v":0},{"$f":"'data \"live\" (TIO)'!H170-'data \"historic\" (TIO)'!H170","v":0},{"$f":"'data \"live\" (TIO)'!I170-'data \"historic\" (TIO)'!I170","v":0},{"$f":"'data \"live\" (TIO)'!J170-'data \"historic\" (TIO)'!J170","v":0},{"$f":"'data \"live\" (TIO)'!K170-'data \"historic\" (TIO)'!K170","v":0},{"$f":"'data \"live\" (TIO)'!L170-'data \"historic\" (TIO)'!L170","v":0},{"$f":"'data \"live\" (TIO)'!M170-'data \"historic\" (TIO)'!M170","v":0},{"$f":"'data \"live\" (TIO)'!N170-'data \"historic\" (TIO)'!N170","v":0},{"$f":"'data \"live\" (TIO)'!O170-'data \"historic\" (TIO)'!O170","v":0},{"$f":"'data \"live\" (TIO)'!P170-'data \"historic\" (TIO)'!P170","v":0},{"$f":"'data \"live\" (TIO)'!Q170-'data \"historic\" (TIO)'!Q170","v":0},{"$f":"'data \"live\" (TIO)'!R170-'data \"historic\" (TIO)'!R170","v":0},{"$f":"'data \"live\" (TIO)'!S170-'data \"historic\" (TIO)'!S170","v":0},{"$f":"'data \"live\" (TIO)'!T170-'data \"historic\" (TIO)'!T170","v":0},{"$f":"'data \"live\" (TIO)'!U170-'data \"historic\" (TIO)'!U170","v":0},null,{"$f":"'data \"live\" (TIO)'!I170/'data \"historic\" (TIO)'!I170-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J170/'data \"historic\" (TIO)'!J170-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K170/'data \"historic\" (TIO)'!K170-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L170/'data \"historic\" (TIO)'!L170-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M170/'data \"historic\" (TIO)'!M170-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N170/'data \"historic\" (TIO)'!N170-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O170/'data \"historic\" (TIO)'!O170-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P170/'data \"historic\" (TIO)'!P170-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q170/'data \"historic\" (TIO)'!Q170-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R170/'data \"historic\" (TIO)'!R170-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S170/'data \"historic\" (TIO)'!S170-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T170/'data \"historic\" (TIO)'!T170-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U170/'data \"historic\" (TIO)'!U170-1","v":{"$error":"#DIV/0!"}}]
["Manawatu-Wanganui","Manawatu-Wanganui in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C171-'data \"historic\" (TIO)'!C171","v":0},{"$f":"'data \"live\" (TIO)'!D171-'data \"historic\" (TIO)'!D171","v":0},{"$f":"'data \"live\" (TIO)'!E171-'data \"historic\" (TIO)'!E171","v":0},{"$f":"'data \"live\" (TIO)'!F171-'data \"historic\" (TIO)'!F171","v":0},{"$f":"'data \"live\" (TIO)'!G171-'data \"historic\" (TIO)'!G171","v":0},{"$f":"'data \"live\" (TIO)'!H171-'data \"historic\" (TIO)'!H171","v":0},{"$f":"'data \"live\" (TIO)'!I171-'data \"historic\" (TIO)'!I171","v":0},{"$f":"'data \"live\" (TIO)'!J171-'data \"historic\" (TIO)'!J171","v":0},{"$f":"'data \"live\" (TIO)'!K171-'data \"historic\" (TIO)'!K171","v":0},{"$f":"'data \"live\" (TIO)'!L171-'data \"historic\" (TIO)'!L171","v":0},{"$f":"'data \"live\" (TIO)'!M171-'data \"historic\" (TIO)'!M171","v":0},{"$f":"'data \"live\" (TIO)'!N171-'data \"historic\" (TIO)'!N171","v":0},{"$f":"'data \"live\" (TIO)'!O171-'data \"historic\" (TIO)'!O171","v":0},{"$f":"'data \"live\" (TIO)'!P171-'data \"historic\" (TIO)'!P171","v":0},{"$f":"'data \"live\" (TIO)'!Q171-'data \"historic\" (TIO)'!Q171","v":0},{"$f":"'data \"live\" (TIO)'!R171-'data \"historic\" (TIO)'!R171","v":0},{"$f":"'data \"live\" (TIO)'!S171-'data \"historic\" (TIO)'!S171","v":0},{"$f":"'data \"live\" (TIO)'!T171-'data \"historic\" (TIO)'!T171","v":0},{"$f":"'data \"live\" (TIO)'!U171-'data \"historic\" (TIO)'!U171","v":0},null,{"$f":"'data \"live\" (TIO)'!I171/'data \"historic\" (TIO)'!I171-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J171/'data \"historic\" (TIO)'!J171-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K171/'data \"historic\" (TIO)'!K171-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L171/'data \"historic\" (TIO)'!L171-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M171/'data \"historic\" (TIO)'!M171-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N171/'data \"historic\" (TIO)'!N171-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O171/'data \"historic\" (TIO)'!O171-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P171/'data \"historic\" (TIO)'!P171-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q171/'data \"historic\" (TIO)'!Q171-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R171/'data \"historic\" (TIO)'!R171-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S171/'data \"historic\" (TIO)'!S171-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T171/'data \"historic\" (TIO)'!T171-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U171/'data \"historic\" (TIO)'!U171-1","v":{"$error":"#DIV/0!"}}]
["Wellington","Wellington in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C172-'data \"historic\" (TIO)'!C172","v":0},{"$f":"'data \"live\" (TIO)'!D172-'data \"historic\" (TIO)'!D172","v":0},{"$f":"'data \"live\" (TIO)'!E172-'data \"historic\" (TIO)'!E172","v":0},{"$f":"'data \"live\" (TIO)'!F172-'data \"historic\" (TIO)'!F172","v":0},{"$f":"'data \"live\" (TIO)'!G172-'data \"historic\" (TIO)'!G172","v":0},{"$f":"'data \"live\" (TIO)'!H172-'data \"historic\" (TIO)'!H172","v":0},{"$f":"'data \"live\" (TIO)'!I172-'data \"historic\" (TIO)'!I172","v":-284},{"$f":"'data \"live\" (TIO)'!J172-'data \"historic\" (TIO)'!J172","v":-11919},{"$f":"'data \"live\" (TIO)'!K172-'data \"historic\" (TIO)'!K172","v":0},{"$f":"'data \"live\" (TIO)'!L172-'data \"historic\" (TIO)'!L172","v":-14200},{"$f":"'data \"live\" (TIO)'!M172-'data \"historic\" (TIO)'!M172","v":-15400},{"$f":"'data \"live\" (TIO)'!N172-'data \"historic\" (TIO)'!N172","v":-16600},{"$f":"'data \"live\" (TIO)'!O172-'data \"historic\" (TIO)'!O172","v":-17800},{"$f":"'data \"live\" (TIO)'!P172-'data \"historic\" (TIO)'!P172","v":-19000},{"$f":"'data \"live\" (TIO)'!Q172-'data \"historic\" (TIO)'!Q172","v":-20300},{"$f":"'data \"live\" (TIO)'!R172-'data \"historic\" (TIO)'!R172","v":-21600},{"$f":"'data \"live\" (TIO)'!S172-'data \"historic\" (TIO)'!S172","v":101700},{"$f":"'data \"live\" (TIO)'!T172-'data \"historic\" (TIO)'!T172","v":102200},{"$f":"'data \"live\" (TIO)'!U172-'data \"historic\" (TIO)'!U172","v":0},null,{"$f":"'data \"live\" (TIO)'!I172/'data \"historic\" (TIO)'!I172-1","v":-2.6418604651162747E-3},{"$f":"'data \"live\" (TIO)'!J172/'data \"historic\" (TIO)'!J172-1","v":-0.10924839596700275},{"$f":"'data \"live\" (TIO)'!K172/'data \"historic\" (TIO)'!K172-1","v":0},{"$f":"'data \"live\" (TIO)'!L172/'data \"historic\" (TIO)'!L172-1","v":-0.12633451957295372},{"$f":"'data \"live\" (TIO)'!M172/'data \"historic\" (TIO)'!M172-1","v":-0.13496932515337423},{"$f":"'data \"live\" (TIO)'!N172/'data \"historic\" (TIO)'!N172-1","v":-0.14335060449050085},{"$f":"'data \"live\" (TIO)'!O172/'data \"historic\" (TIO)'!O172-1","v":-0.15148936170212768},{"$f":"'data \"live\" (TIO)'!P172/'data \"historic\" (TIO)'!P172-1","v":-0.15939597315436238},{"$f":"'data \"live\" (TIO)'!Q172/'data \"historic\" (TIO)'!Q172-1","v":-0.16776859504132235},{"$f":"'data \"live\" (TIO)'!R172/'data \"historic\" (TIO)'!R172-1","v":-0.17589576547231267},{"$f":"'data \"live\" (TIO)'!S172/'data \"historic\" (TIO)'!S172-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T172/'data \"historic\" (TIO)'!T172-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U172/'data \"historic\" (TIO)'!U172-1","v":{"$error":"#DIV/0!"}}]
["Marlborough","Marlborough in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C173-'data \"historic\" (TIO)'!C173","v":0},{"$f":"'data \"live\" (TIO)'!D173-'data \"historic\" (TIO)'!D173","v":0},{"$f":"'data \"live\" (TIO)'!E173-'data \"historic\" (TIO)'!E173","v":0},{"$f":"'data \"live\" (TIO)'!F173-'data \"historic\" (TIO)'!F173","v":0},{"$f":"'data \"live\" (TIO)'!G173-'data \"historic\" (TIO)'!G173","v":0},{"$f":"'data \"live\" (TIO)'!H173-'data \"historic\" (TIO)'!H173","v":0},{"$f":"'data \"live\" (TIO)'!I173-'data \"historic\" (TIO)'!I173","v":0},{"$f":"'data \"live\" (TIO)'!J173-'data \"historic\" (TIO)'!J173","v":0},{"$f":"'data \"live\" (TIO)'!K173-'data \"historic\" (TIO)'!K173","v":0},{"$f":"'data \"live\" (TIO)'!L173-'data \"historic\" (TIO)'!L173","v":0},{"$f":"'data \"live\" (TIO)'!M173-'data \"historic\" (TIO)'!M173","v":0},{"$f":"'data \"live\" (TIO)'!N173-'data \"historic\" (TIO)'!N173","v":0},{"$f":"'data \"live\" (TIO)'!O173-'data \"historic\" (TIO)'!O173","v":0},{"$f":"'data \"live\" (TIO)'!P173-'data \"historic\" (TIO)'!P173","v":0},{"$f":"'data \"live\" (TIO)'!Q173-'data \"historic\" (TIO)'!Q173","v":0},{"$f":"'data \"live\" (TIO)'!R173-'data \"historic\" (TIO)'!R173","v":0},{"$f":"'data \"live\" (TIO)'!S173-'data \"historic\" (TIO)'!S173","v":0},{"$f":"'data \"live\" (TIO)'!T173-'data \"historic\" (TIO)'!T173","v":0},{"$f":"'data \"live\" (TIO)'!U173-'data \"historic\" (TIO)'!U173","v":0},null,{"$f":"'data \"live\" (TIO)'!I173/'data \"historic\" (TIO)'!I173-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J173/'data \"historic\" (TIO)'!J173-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K173/'data \"historic\" (TIO)'!K173-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L173/'data \"historic\" (TIO)'!L173-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M173/'data \"historic\" (TIO)'!M173-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N173/'data \"historic\" (TIO)'!N173-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O173/'data \"historic\" (TIO)'!O173-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P173/'data \"historic\" (TIO)'!P173-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q173/'data \"historic\" (TIO)'!Q173-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R173/'data \"historic\" (TIO)'!R173-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S173/'data \"historic\" (TIO)'!S173-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T173/'data \"historic\" (TIO)'!T173-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U173/'data \"historic\" (TIO)'!U173-1","v":{"$error":"#DIV/0!"}}]
["Nelson","Nelson in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C174-'data \"historic\" (TIO)'!C174","v":0},{"$f":"'data \"live\" (TIO)'!D174-'data \"historic\" (TIO)'!D174","v":0},{"$f":"'data \"live\" (TIO)'!E174-'data \"historic\" (TIO)'!E174","v":0},{"$f":"'data \"live\" (TIO)'!F174-'data \"historic\" (TIO)'!F174","v":0},{"$f":"'data \"live\" (TIO)'!G174-'data \"historic\" (TIO)'!G174","v":0},{"$f":"'data \"live\" (TIO)'!H174-'data \"historic\" (TIO)'!H174","v":0},{"$f":"'data \"live\" (TIO)'!I174-'data \"historic\" (TIO)'!I174","v":0},{"$f":"'data \"live\" (TIO)'!J174-'data \"historic\" (TIO)'!J174","v":0},{"$f":"'data \"live\" (TIO)'!K174-'data \"historic\" (TIO)'!K174","v":0},{"$f":"'data \"live\" (TIO)'!L174-'data \"historic\" (TIO)'!L174","v":0},{"$f":"'data \"live\" (TIO)'!M174-'data \"historic\" (TIO)'!M174","v":0},{"$f":"'data \"live\" (TIO)'!N174-'data \"historic\" (TIO)'!N174","v":0},{"$f":"'data \"live\" (TIO)'!O174-'data \"historic\" (TIO)'!O174","v":0},{"$f":"'data \"live\" (TIO)'!P174-'data \"historic\" (TIO)'!P174","v":0},{"$f":"'data \"live\" (TIO)'!Q174-'data \"historic\" (TIO)'!Q174","v":0},{"$f":"'data \"live\" (TIO)'!R174-'data \"historic\" (TIO)'!R174","v":0},{"$f":"'data \"live\" (TIO)'!S174-'data \"historic\" (TIO)'!S174","v":0},{"$f":"'data \"live\" (TIO)'!T174-'data \"historic\" (TIO)'!T174","v":0},{"$f":"'data \"live\" (TIO)'!U174-'data \"historic\" (TIO)'!U174","v":0},null,{"$f":"'data \"live\" (TIO)'!I174/'data \"historic\" (TIO)'!I174-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J174/'data \"historic\" (TIO)'!J174-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K174/'data \"historic\" (TIO)'!K174-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L174/'data \"historic\" (TIO)'!L174-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M174/'data \"historic\" (TIO)'!M174-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N174/'data \"historic\" (TIO)'!N174-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O174/'data \"historic\" (TIO)'!O174-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P174/'data \"historic\" (TIO)'!P174-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q174/'data \"historic\" (TIO)'!Q174-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R174/'data \"historic\" (TIO)'!R174-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S174/'data \"historic\" (TIO)'!S174-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T174/'data \"historic\" (TIO)'!T174-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U174/'data \"historic\" (TIO)'!U174-1","v":{"$error":"#DIV/0!"}}]
["Canterbury","Canterbury in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C175-'data \"historic\" (TIO)'!C175","v":0},{"$f":"'data \"live\" (TIO)'!D175-'data \"historic\" (TIO)'!D175","v":0},{"$f":"'data \"live\" (TIO)'!E175-'data \"historic\" (TIO)'!E175","v":0},{"$f":"'data \"live\" (TIO)'!F175-'data \"historic\" (TIO)'!F175","v":0},{"$f":"'data \"live\" (TIO)'!G175-'data \"historic\" (TIO)'!G175","v":0},{"$f":"'data \"live\" (TIO)'!H175-'data \"historic\" (TIO)'!H175","v":0},{"$f":"'data \"live\" (TIO)'!I175-'data \"historic\" (TIO)'!I175","v":-2137},{"$f":"'data \"live\" (TIO)'!J175-'data \"historic\" (TIO)'!J175","v":-2137},{"$f":"'data \"live\" (TIO)'!K175-'data \"historic\" (TIO)'!K175","v":0},{"$f":"'data \"live\" (TIO)'!L175-'data \"historic\" (TIO)'!L175","v":-2137},{"$f":"'data \"live\" (TIO)'!M175-'data \"historic\" (TIO)'!M175","v":-2137},{"$f":"'data \"live\" (TIO)'!N175-'data \"historic\" (TIO)'!N175","v":-2137},{"$f":"'data \"live\" (TIO)'!O175-'data \"historic\" (TIO)'!O175","v":-2137},{"$f":"'data \"live\" (TIO)'!P175-'data \"historic\" (TIO)'!P175","v":-2137},{"$f":"'data \"live\" (TIO)'!Q175-'data \"historic\" (TIO)'!Q175","v":-2137},{"$f":"'data \"live\" (TIO)'!R175-'data \"historic\" (TIO)'!R175","v":-2137},{"$f":"'data \"live\" (TIO)'!S175-'data \"historic\" (TIO)'!S175","v":47466},{"$f":"'data \"live\" (TIO)'!T175-'data \"historic\" (TIO)'!T175","v":47466},{"$f":"'data \"live\" (TIO)'!U175-'data \"historic\" (TIO)'!U175","v":0},null,{"$f":"'data \"live\" (TIO)'!I175/'data \"historic\" (TIO)'!I175-1","v":-4.3082071648892217E-2},{"$f":"'data \"live\" (TIO)'!J175/'data \"historic\" (TIO)'!J175-1","v":-4.3082071648892217E-2},{"$f":"'data \"live\" (TIO)'!K175/'data \"historic\" (TIO)'!K175-1","v":0},{"$f":"'data \"live\" (TIO)'!L175/'data \"historic\" (TIO)'!L175-1","v":-4.3082071648892217E-2},{"$f":"'data \"live\" (TIO)'!M175/'data \"historic\" (TIO)'!M175-1","v":-4.3082071648892217E-2},{"$f":"'data \"live\" (TIO)'!N175/'data \"historic\" (TIO)'!N175-1","v":-4.3082071648892217E-2},{"$f":"'data \"live\" (TIO)'!O175/'data \"historic\" (TIO)'!O175-1","v":-4.3082071648892217E-2},{"$f":"'data \"live\" (TIO)'!P175/'data \"historic\" (TIO)'!P175-1","v":-4.3082071648892217E-2},{"$f":"'data \"live\" (TIO)'!Q175/'data \"historic\" (TIO)'!Q175-1","v":-4.3082071648892217E-2},{"$f":"'data \"live\" (TIO)'!R175/'data \"historic\" (TIO)'!R175-1","v":-4.3082071648892217E-2},{"$f":"'data \"live\" (TIO)'!S175/'data \"historic\" (TIO)'!S175-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T175/'data \"historic\" (TIO)'!T175-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U175/'data \"historic\" (TIO)'!U175-1","v":{"$error":"#DIV/0!"}}]
["West Coast","West Coast in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C176-'data \"historic\" (TIO)'!C176","v":0},{"$f":"'data \"live\" (TIO)'!D176-'data \"historic\" (TIO)'!D176","v":0},{"$f":"'data \"live\" (TIO)'!E176-'data \"historic\" (TIO)'!E176","v":0},{"$f":"'data \"live\" (TIO)'!F176-'data \"historic\" (TIO)'!F176","v":0},{"$f":"'data \"live\" (TIO)'!G176-'data \"historic\" (TIO)'!G176","v":0},{"$f":"'data \"live\" (TIO)'!H176-'data \"historic\" (TIO)'!H176","v":0},{"$f":"'data \"live\" (TIO)'!I176-'data \"historic\" (TIO)'!I176","v":0},{"$f":"'data \"live\" (TIO)'!J176-'data \"historic\" (TIO)'!J176","v":0},{"$f":"'data \"live\" (TIO)'!K176-'data \"historic\" (TIO)'!K176","v":0},{"$f":"'data \"live\" (TIO)'!L176-'data \"historic\" (TIO)'!L176","v":0},{"$f":"'data \"live\" (TIO)'!M176-'data \"historic\" (TIO)'!M176","v":0},{"$f":"'data \"live\" (TIO)'!N176-'data \"historic\" (TIO)'!N176","v":0},{"$f":"'data \"live\" (TIO)'!O176-'data \"historic\" (TIO)'!O176","v":0},{"$f":"'data \"live\" (TIO)'!P176-'data \"historic\" (TIO)'!P176","v":0},{"$f":"'data \"live\" (TIO)'!Q176-'data \"historic\" (TIO)'!Q176","v":0},{"$f":"'data \"live\" (TIO)'!R176-'data \"historic\" (TIO)'!R176","v":0},{"$f":"'data \"live\" (TIO)'!S176-'data \"historic\" (TIO)'!S176","v":0},{"$f":"'data \"live\" (TIO)'!T176-'data \"historic\" (TIO)'!T176","v":0},{"$f":"'data \"live\" (TIO)'!U176-'data \"historic\" (TIO)'!U176","v":0},null,{"$f":"'data \"live\" (TIO)'!I176/'data \"historic\" (TIO)'!I176-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J176/'data \"historic\" (TIO)'!J176-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K176/'data \"historic\" (TIO)'!K176-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L176/'data \"historic\" (TIO)'!L176-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M176/'data \"historic\" (TIO)'!M176-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N176/'data \"historic\" (TIO)'!N176-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O176/'data \"historic\" (TIO)'!O176-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P176/'data \"historic\" (TIO)'!P176-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q176/'data \"historic\" (TIO)'!Q176-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R176/'data \"historic\" (TIO)'!R176-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S176/'data \"historic\" (TIO)'!S176-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T176/'data \"historic\" (TIO)'!T176-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U176/'data \"historic\" (TIO)'!U176-1","v":{"$error":"#DIV/0!"}}]
["Otago","Otago (DUNEDIN ONLY) in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C177-'data \"historic\" (TIO)'!C177","v":0},{"$f":"'data \"live\" (TIO)'!D177-'data \"historic\" (TIO)'!D177","v":0},{"$f":"'data \"live\" (TIO)'!E177-'data \"historic\" (TIO)'!E177","v":0},{"$f":"'data \"live\" (TIO)'!F177-'data \"historic\" (TIO)'!F177","v":0},{"$f":"'data \"live\" (TIO)'!G177-'data \"historic\" (TIO)'!G177","v":0},{"$f":"'data \"live\" (TIO)'!H177-'data \"historic\" (TIO)'!H177","v":0},{"$f":"'data \"live\" (TIO)'!I177-'data \"historic\" (TIO)'!I177","v":0},{"$f":"'data \"live\" (TIO)'!J177-'data \"historic\" (TIO)'!J177","v":0},{"$f":"'data \"live\" (TIO)'!K177-'data \"historic\" (TIO)'!K177","v":0},{"$f":"'data \"live\" (TIO)'!L177-'data \"historic\" (TIO)'!L177","v":0},{"$f":"'data \"live\" (TIO)'!M177-'data \"historic\" (TIO)'!M177","v":0},{"$f":"'data \"live\" (TIO)'!N177-'data \"historic\" (TIO)'!N177","v":0},{"$f":"'data \"live\" (TIO)'!O177-'data \"historic\" (TIO)'!O177","v":0},{"$f":"'data \"live\" (TIO)'!P177-'data \"historic\" (TIO)'!P177","v":0},{"$f":"'data \"live\" (TIO)'!Q177-'data \"historic\" (TIO)'!Q177","v":0},{"$f":"'data \"live\" (TIO)'!R177-'data \"historic\" (TIO)'!R177","v":0},{"$f":"'data \"live\" (TIO)'!S177-'data \"historic\" (TIO)'!S177","v":0},{"$f":"'data \"live\" (TIO)'!T177-'data \"historic\" (TIO)'!T177","v":0},{"$f":"'data \"live\" (TIO)'!U177-'data \"historic\" (TIO)'!U177","v":0},null,{"$f":"'data \"live\" (TIO)'!I177/'data \"historic\" (TIO)'!I177-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J177/'data \"historic\" (TIO)'!J177-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K177/'data \"historic\" (TIO)'!K177-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L177/'data \"historic\" (TIO)'!L177-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M177/'data \"historic\" (TIO)'!M177-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N177/'data \"historic\" (TIO)'!N177-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O177/'data \"historic\" (TIO)'!O177-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P177/'data \"historic\" (TIO)'!P177-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q177/'data \"historic\" (TIO)'!Q177-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R177/'data \"historic\" (TIO)'!R177-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S177/'data \"historic\" (TIO)'!S177-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T177/'data \"historic\" (TIO)'!T177-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U177/'data \"historic\" (TIO)'!U177-1","v":{"$error":"#DIV/0!"}}]
["Southland","Southland in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C178-'data \"historic\" (TIO)'!C178","v":0},{"$f":"'data \"live\" (TIO)'!D178-'data \"historic\" (TIO)'!D178","v":0},{"$f":"'data \"live\" (TIO)'!E178-'data \"historic\" (TIO)'!E178","v":0},{"$f":"'data \"live\" (TIO)'!F178-'data \"historic\" (TIO)'!F178","v":0},{"$f":"'data \"live\" (TIO)'!G178-'data \"historic\" (TIO)'!G178","v":0},{"$f":"'data \"live\" (TIO)'!H178-'data \"historic\" (TIO)'!H178","v":0},{"$f":"'data \"live\" (TIO)'!I178-'data \"historic\" (TIO)'!I178","v":0},{"$f":"'data \"live\" (TIO)'!J178-'data \"historic\" (TIO)'!J178","v":0},{"$f":"'data \"live\" (TIO)'!K178-'data \"historic\" (TIO)'!K178","v":0},{"$f":"'data \"live\" (TIO)'!L178-'data \"historic\" (TIO)'!L178","v":0},{"$f":"'data \"live\" (TIO)'!M178-'data \"historic\" (TIO)'!M178","v":0},{"$f":"'data \"live\" (TIO)'!N178-'data \"historic\" (TIO)'!N178","v":0},{"$f":"'data \"live\" (TIO)'!O178-'data \"historic\" (TIO)'!O178","v":0},{"$f":"'data \"live\" (TIO)'!P178-'data \"historic\" (TIO)'!P178","v":0},{"$f":"'data \"live\" (TIO)'!Q178-'data \"historic\" (TIO)'!Q178","v":0},{"$f":"'data \"live\" (TIO)'!R178-'data \"historic\" (TIO)'!R178","v":0},{"$f":"'data \"live\" (TIO)'!S178-'data \"historic\" (TIO)'!S178","v":0},{"$f":"'data \"live\" (TIO)'!T178-'data \"historic\" (TIO)'!T178","v":0},{"$f":"'data \"live\" (TIO)'!U178-'data \"historic\" (TIO)'!U178","v":0},null,{"$f":"'data \"live\" (TIO)'!I178/'data \"historic\" (TIO)'!I178-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J178/'data \"historic\" (TIO)'!J178-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K178/'data \"historic\" (TIO)'!K178-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L178/'data \"historic\" (TIO)'!L178-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M178/'data \"historic\" (TIO)'!M178-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N178/'data \"historic\" (TIO)'!N178-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O178/'data \"historic\" (TIO)'!O178-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P178/'data \"historic\" (TIO)'!P178-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q178/'data \"historic\" (TIO)'!Q178-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R178/'data \"historic\" (TIO)'!R178-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S178/'data \"historic\" (TIO)'!S178-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T178/'data \"historic\" (TIO)'!T178-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U178/'data \"historic\" (TIO)'!U178-1","v":{"$error":"#DIV/0!"}}]
["National","National total in service vehicle kilometres",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C164:C178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C164:C178)-C165-C172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!C172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!C165,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D164:D178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D164:D178)-D165-D172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!D172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!D165,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E164:E178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E164:E178)-E165-E172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!E172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!E165,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F164:F178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F164:F178)-F165-F172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!F172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!F165,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G164:G178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G164:G178)-G165-G172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!G172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!G165,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H164:H178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H164:H178)-H165-H172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!H172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!H165,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I164:I178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I164:I178)-I165-I172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!I172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!I165,0))))))","v":942703.10000000009},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J164:J178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J164:J178)-J165-J172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!J172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!J165,0))))))","v":884455.23333333328},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K164:K178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K164:K178)-K165-K172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!K172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!K165,0))))))","v":897954.38112538541},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L164:L178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L164:L178)-L165-L172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!L172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!L165,0))))))","v":44460.962250771001},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M164:M178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M164:M178)-M165-M172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!M172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!M165,0))))))","v":244107.03420400503},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N164:N178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N164:N178)-N165-N172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!N172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!N165,0))))))","v":402074.80292083905},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O164:O178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O164:O178)-O165-O172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!O172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!O165,0))))))","v":654287.37455979176},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P164:P178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P164:P178)-P165-P172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!P172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!P165,0))))))","v":850797.78745936882},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q164:Q178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q164:Q178)-Q165-Q172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!Q172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!Q165,0))))))","v":1010563.3365760143},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R164:R178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R164:R178)-R165-R172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!R172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!R165,0))))))","v":1155376.9051304031},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S164:S178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S164:S178)-S165-S172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!S172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!S165,0))))))","v":149166},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T164:T178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T164:T178)-T165-T172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!T172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!T165,0))))))","v":149666},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U164:U178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U164:U178)-U165-U172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!U172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!U165,0))))))","v":0},null,{"$f":"'data \"live\" (TIO)'!I179/'data \"historic\" (TIO)'!I179-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J179/'data \"historic\" (TIO)'!J179-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K179/'data \"historic\" (TIO)'!K179-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L179/'data \"historic\" (TIO)'!L179-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M179/'data \"historic\" (TIO)'!M179-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N179/'data \"historic\" (TIO)'!N179-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O179/'data \"historic\" (TIO)'!O179-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P179/'data \"historic\" (TIO)'!P179-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q179/'data \"historic\" (TIO)'!Q179-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R179/'data \"historic\" (TIO)'!R179-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S179/'data \"historic\" (TIO)'!S179-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T179/'data \"historic\" (TIO)'!T179-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U179/'data \"historic\" (TIO)'!U179-1","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"VLOOKUP($B$484,$A164:$U179,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$U179,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$U179,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$U179,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$U179,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$U179,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$U179,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$U179,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$U179,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$U179,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$U179,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$U179,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$U179,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$U179,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$U179,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$U179,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$U179,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$U179,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$U179,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$U179,21,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP($B$484,$A164:$U179,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$U179,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$U179,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$U179,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$U179,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$U179,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$U179,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$U179,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$U179,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$U179,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$U179,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$U179,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$U179,21,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B180","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U180","v":{"$error":"#N/A"}},null,{"$f":"'data \"historic\" (TIO)'!W180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AD180","v":0},{"$f":"'data \"historic\" (TIO)'!AE180","v":0},{"$f":"'data \"historic\" (TIO)'!AF180","v":0},{"$f":"'data \"historic\" (TIO)'!AG180","v":0},{"$f":"'data \"historic\" (TIO)'!AH180","v":0},{"$f":"'data \"historic\" (TIO)'!AI180","v":0}]
[null,{"$f":"B180","v":{"$error":"#N/A"}},{"$f":"C180","v":{"$error":"#N/A"}},{"$f":"D180","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!N$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!O$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!P$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!Q$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!R$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!S$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!T$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!U$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!V$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!W$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!AN$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!AO$10,0)","v":0},null,{"$f":"W180","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AR130,'scenario testing'!AR130)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AS130,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AT130,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AU130,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AV130,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AW130,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AX130,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AY130,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AZ130,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BA130,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BB130,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BC130,0)","v":0}]
[null,"FERRY SERVICE FARE REVENUE (TOTAL)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S163","v":"2025/26"},{"$f":"T163","v":"2026/27"},{"$f":"U163","v":"2027/28"},null,"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"AG163","v":"2025/26"},{"$f":"AH163","v":"2026/27"},{"$f":"AI163","v":"2027/28"}]
["Northland","Northland fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C184-'data \"historic\" (TIO)'!C184","v":0},{"$f":"'data \"live\" (TIO)'!D184-'data \"historic\" (TIO)'!D184","v":0},{"$f":"'data \"live\" (TIO)'!E184-'data \"historic\" (TIO)'!E184","v":0},{"$f":"'data \"live\" (TIO)'!F184-'data \"historic\" (TIO)'!F184","v":0},{"$f":"'data \"live\" (TIO)'!G184-'data \"historic\" (TIO)'!G184","v":0},{"$f":"'data \"live\" (TIO)'!H184-'data \"historic\" (TIO)'!H184","v":0},{"$f":"'data \"live\" (TIO)'!I184-'data \"historic\" (TIO)'!I184","v":0},{"$f":"'data \"live\" (TIO)'!J184-'data \"historic\" (TIO)'!J184","v":0},{"$f":"'data \"live\" (TIO)'!K184-'data \"historic\" (TIO)'!K184","v":0},{"$f":"'data \"live\" (TIO)'!L184-'data \"historic\" (TIO)'!L184","v":0},{"$f":"'data \"live\" (TIO)'!M184-'data \"historic\" (TIO)'!M184","v":0},{"$f":"'data \"live\" (TIO)'!N184-'data \"historic\" (TIO)'!N184","v":0},{"$f":"'data \"live\" (TIO)'!O184-'data \"historic\" (TIO)'!O184","v":0},{"$f":"'data \"live\" (TIO)'!P184-'data \"historic\" (TIO)'!P184","v":0},{"$f":"'data \"live\" (TIO)'!Q184-'data \"historic\" (TIO)'!Q184","v":0},{"$f":"'data \"live\" (TIO)'!R184-'data \"historic\" (TIO)'!R184","v":0},{"$f":"'data \"live\" (TIO)'!S184-'data \"historic\" (TIO)'!S184","v":0},{"$f":"'data \"live\" (TIO)'!T184-'data \"historic\" (TIO)'!T184","v":0},{"$f":"'data \"live\" (TIO)'!U184-'data \"historic\" (TIO)'!U184","v":0},null,{"$f":"'data \"live\" (TIO)'!I184/'data \"historic\" (TIO)'!I184-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J184/'data \"historic\" (TIO)'!J184-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K184/'data \"historic\" (TIO)'!K184-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L184/'data \"historic\" (TIO)'!L184-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M184/'data \"historic\" (TIO)'!M184-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N184/'data \"historic\" (TIO)'!N184-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O184/'data \"historic\" (TIO)'!O184-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P184/'data \"historic\" (TIO)'!P184-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q184/'data \"historic\" (TIO)'!Q184-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R184/'data \"historic\" (TIO)'!R184-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S184/'data \"historic\" (TIO)'!S184-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T184/'data \"historic\" (TIO)'!T184-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U184/'data \"historic\" (TIO)'!U184-1","v":{"$error":"#DIV/0!"}}]
["Auckland","Auckland fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C185-'data \"historic\" (TIO)'!C185","v":0},{"$f":"'data \"live\" (TIO)'!D185-'data \"historic\" (TIO)'!D185","v":0},{"$f":"'data \"live\" (TIO)'!E185-'data \"historic\" (TIO)'!E185","v":0},{"$f":"'data \"live\" (TIO)'!F185-'data \"historic\" (TIO)'!F185","v":0},{"$f":"'data \"live\" (TIO)'!G185-'data \"historic\" (TIO)'!G185","v":0},{"$f":"'data \"live\" (TIO)'!H185-'data \"historic\" (TIO)'!H185","v":0},{"$f":"'data \"live\" (TIO)'!I185-'data \"historic\" (TIO)'!I185","v":26089130.8697},{"$f":"'data \"live\" (TIO)'!J185-'data \"historic\" (TIO)'!J185","v":28160948.732886001},{"$f":"'data \"live\" (TIO)'!K185-'data \"historic\" (TIO)'!K185","v":27021492.068117332},{"$f":"'data \"live\" (TIO)'!L185-'data \"historic\" (TIO)'!L185","v":25939571.266982339},{"$f":"'data \"live\" (TIO)'!M185-'data \"historic\" (TIO)'!M185","v":26672953.772278368},{"$f":"'data \"live\" (TIO)'!N185-'data \"historic\" (TIO)'!N185","v":27903333.661833815},{"$f":"'data \"live\" (TIO)'!O185-'data \"historic\" (TIO)'!O185","v":28282466.243101824},{"$f":"'data \"live\" (TIO)'!P185-'data \"historic\" (TIO)'!P185","v":28888090.021750107},{"$f":"'data \"live\" (TIO)'!Q185-'data \"historic\" (TIO)'!Q185","v":29294457.205163524},{"$f":"'data \"live\" (TIO)'!R185-'data \"historic\" (TIO)'!R185","v":29640957.865256682},{"$f":"'data \"live\" (TIO)'!S185-'data \"historic\" (TIO)'!S185","v":0},{"$f":"'data \"live\" (TIO)'!T185-'data \"historic\" (TIO)'!T185","v":0},{"$f":"'data \"live\" (TIO)'!U185-'data \"historic\" (TIO)'!U185","v":0},null,{"$f":"'data \"live\" (TIO)'!I185/'data \"historic\" (TIO)'!I185-1","v":3.8902826719030177},{"$f":"'data \"live\" (TIO)'!J185/'data \"historic\" (TIO)'!J185-1","v":4.0276519403509639},{"$f":"'data \"live\" (TIO)'!K185/'data \"historic\" (TIO)'!K185-1","v":3.7079389050239557},{"$f":"'data \"live\" (TIO)'!L185/'data \"historic\" (TIO)'!L185-1","v":2.5672013942882814},{"$f":"'data \"live\" (TIO)'!M185/'data \"historic\" (TIO)'!M185-1","v":2.4557185312102381},{"$f":"'data \"live\" (TIO)'!N185/'data \"historic\" (TIO)'!N185-1","v":2.4085973224291588},{"$f":"'data \"live\" (TIO)'!O185/'data \"historic\" (TIO)'!O185-1","v":2.1930655705549342},{"$f":"'data \"live\" (TIO)'!P185/'data \"historic\" (TIO)'!P185-1","v":2.0908894810696341},{"$f":"'data \"live\" (TIO)'!Q185/'data \"historic\" (TIO)'!Q185-1","v":1.9745198033261175},{"$f":"'data \"live\" (TIO)'!R185/'data \"historic\" (TIO)'!R185-1","v":1.8687093894764657},{"$f":"'data \"live\" (TIO)'!S185/'data \"historic\" (TIO)'!S185-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T185/'data \"historic\" (TIO)'!T185-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U185/'data \"historic\" (TIO)'!U185-1","v":{"$error":"#DIV/0!"}}]
["Waikato","Waikato fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C186-'data \"historic\" (TIO)'!C186","v":0},{"$f":"'data \"live\" (TIO)'!D186-'data \"historic\" (TIO)'!D186","v":0},{"$f":"'data \"live\" (TIO)'!E186-'data \"historic\" (TIO)'!E186","v":0},{"$f":"'data \"live\" (TIO)'!F186-'data \"historic\" (TIO)'!F186","v":0},{"$f":"'data \"live\" (TIO)'!G186-'data \"historic\" (TIO)'!G186","v":0},{"$f":"'data \"live\" (TIO)'!H186-'data \"historic\" (TIO)'!H186","v":0},{"$f":"'data \"live\" (TIO)'!I186-'data \"historic\" (TIO)'!I186","v":0},{"$f":"'data \"live\" (TIO)'!J186-'data \"historic\" (TIO)'!J186","v":0},{"$f":"'data \"live\" (TIO)'!K186-'data \"historic\" (TIO)'!K186","v":0},{"$f":"'data \"live\" (TIO)'!L186-'data \"historic\" (TIO)'!L186","v":0},{"$f":"'data \"live\" (TIO)'!M186-'data \"historic\" (TIO)'!M186","v":0},{"$f":"'data \"live\" (TIO)'!N186-'data \"historic\" (TIO)'!N186","v":0},{"$f":"'data \"live\" (TIO)'!O186-'data \"historic\" (TIO)'!O186","v":0},{"$f":"'data \"live\" (TIO)'!P186-'data \"historic\" (TIO)'!P186","v":0},{"$f":"'data \"live\" (TIO)'!Q186-'data \"historic\" (TIO)'!Q186","v":0},{"$f":"'data \"live\" (TIO)'!R186-'data \"historic\" (TIO)'!R186","v":0},{"$f":"'data \"live\" (TIO)'!S186-'data \"historic\" (TIO)'!S186","v":0},{"$f":"'data \"live\" (TIO)'!T186-'data \"historic\" (TIO)'!T186","v":0},{"$f":"'data \"live\" (TIO)'!U186-'data \"historic\" (TIO)'!U186","v":0},null,{"$f":"'data \"live\" (TIO)'!I186/'data \"historic\" (TIO)'!I186-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J186/'data \"historic\" (TIO)'!J186-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K186/'data \"historic\" (TIO)'!K186-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L186/'data \"historic\" (TIO)'!L186-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M186/'data \"historic\" (TIO)'!M186-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N186/'data \"historic\" (TIO)'!N186-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O186/'data \"historic\" (TIO)'!O186-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P186/'data \"historic\" (TIO)'!P186-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q186/'data \"historic\" (TIO)'!Q186-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R186/'data \"historic\" (TIO)'!R186-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S186/'data \"historic\" (TIO)'!S186-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T186/'data \"historic\" (TIO)'!T186-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U186/'data \"historic\" (TIO)'!U186-1","v":{"$error":"#DIV/0!"}}]
["Bay of Plenty","Bay of Plenty fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C187-'data \"historic\" (TIO)'!C187","v":0},{"$f":"'data \"live\" (TIO)'!D187-'data \"historic\" (TIO)'!D187","v":0},{"$f":"'data \"live\" (TIO)'!E187-'data \"historic\" (TIO)'!E187","v":0},{"$f":"'data \"live\" (TIO)'!F187-'data \"historic\" (TIO)'!F187","v":0},{"$f":"'data \"live\" (TIO)'!G187-'data \"historic\" (TIO)'!G187","v":0},{"$f":"'data \"live\" (TIO)'!H187-'data \"historic\" (TIO)'!H187","v":0},{"$f":"'data \"live\" (TIO)'!I187-'data \"historic\" (TIO)'!I187","v":-1485},{"$f":"'data \"live\" (TIO)'!J187-'data \"historic\" (TIO)'!J187","v":-1485},{"$f":"'data \"live\" (TIO)'!K187-'data \"historic\" (TIO)'!K187","v":0},{"$f":"'data \"live\" (TIO)'!L187-'data \"historic\" (TIO)'!L187","v":-40900},{"$f":"'data \"live\" (TIO)'!M187-'data \"historic\" (TIO)'!M187","v":-40900},{"$f":"'data \"live\" (TIO)'!N187-'data \"historic\" (TIO)'!N187","v":-40900},{"$f":"'data \"live\" (TIO)'!O187-'data \"historic\" (TIO)'!O187","v":-40900},{"$f":"'data \"live\" (TIO)'!P187-'data \"historic\" (TIO)'!P187","v":-40900},{"$f":"'data \"live\" (TIO)'!Q187-'data \"historic\" (TIO)'!Q187","v":-40900},{"$f":"'data \"live\" (TIO)'!R187-'data \"historic\" (TIO)'!R187","v":0},{"$f":"'data \"live\" (TIO)'!S187-'data \"historic\" (TIO)'!S187","v":0},{"$f":"'data \"live\" (TIO)'!T187-'data \"historic\" (TIO)'!T187","v":0},{"$f":"'data \"live\" (TIO)'!U187-'data \"historic\" (TIO)'!U187","v":0},null,{"$f":"'data \"live\" (TIO)'!I187/'data \"historic\" (TIO)'!I187-1","v":-3.6308068459657727E-2},{"$f":"'data \"live\" (TIO)'!J187/'data \"historic\" (TIO)'!J187-1","v":-3.6308068459657727E-2},{"$f":"'data \"live\" (TIO)'!K187/'data \"historic\" (TIO)'!K187-1","v":0},{"$f":"'data \"live\" (TIO)'!L187/'data \"historic\" (TIO)'!L187-1","v":-1},{"$f":"'data \"live\" (TIO)'!M187/'data \"historic\" (TIO)'!M187-1","v":-1},{"$f":"'data \"live\" (TIO)'!N187/'data \"historic\" (TIO)'!N187-1","v":-1},{"$f":"'data \"live\" (TIO)'!O187/'data \"historic\" (TIO)'!O187-1","v":-1},{"$f":"'data \"live\" (TIO)'!P187/'data \"historic\" (TIO)'!P187-1","v":-1},{"$f":"'data \"live\" (TIO)'!Q187/'data \"historic\" (TIO)'!Q187-1","v":-1},{"$f":"'data \"live\" (TIO)'!R187/'data \"historic\" (TIO)'!R187-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S187/'data \"historic\" (TIO)'!S187-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T187/'data \"historic\" (TIO)'!T187-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U187/'data \"historic\" (TIO)'!U187-1","v":{"$error":"#DIV/0!"}}]
["Gisborne","Gisborne fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C188-'data \"historic\" (TIO)'!C188","v":0},{"$f":"'data \"live\" (TIO)'!D188-'data \"historic\" (TIO)'!D188","v":0},{"$f":"'data \"live\" (TIO)'!E188-'data \"historic\" (TIO)'!E188","v":0},{"$f":"'data \"live\" (TIO)'!F188-'data \"historic\" (TIO)'!F188","v":0},{"$f":"'data \"live\" (TIO)'!G188-'data \"historic\" (TIO)'!G188","v":0},{"$f":"'data \"live\" (TIO)'!H188-'data \"historic\" (TIO)'!H188","v":0},{"$f":"'data \"live\" (TIO)'!I188-'data \"historic\" (TIO)'!I188","v":0},{"$f":"'data \"live\" (TIO)'!J188-'data \"historic\" (TIO)'!J188","v":0},{"$f":"'data \"live\" (TIO)'!K188-'data \"historic\" (TIO)'!K188","v":0},{"$f":"'data \"live\" (TIO)'!L188-'data \"historic\" (TIO)'!L188","v":0},{"$f":"'data \"live\" (TIO)'!M188-'data \"historic\" (TIO)'!M188","v":0},{"$f":"'data \"live\" (TIO)'!N188-'data \"historic\" (TIO)'!N188","v":0},{"$f":"'data \"live\" (TIO)'!O188-'data \"historic\" (TIO)'!O188","v":0},{"$f":"'data \"live\" (TIO)'!P188-'data \"historic\" (TIO)'!P188","v":0},{"$f":"'data \"live\" (TIO)'!Q188-'data \"historic\" (TIO)'!Q188","v":0},{"$f":"'data \"live\" (TIO)'!R188-'data \"historic\" (TIO)'!R188","v":0},{"$f":"'data \"live\" (TIO)'!S188-'data \"historic\" (TIO)'!S188","v":0},{"$f":"'data \"live\" (TIO)'!T188-'data \"historic\" (TIO)'!T188","v":0},{"$f":"'data \"live\" (TIO)'!U188-'data \"historic\" (TIO)'!U188","v":0},null,{"$f":"'data \"live\" (TIO)'!I188/'data \"historic\" (TIO)'!I188-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J188/'data \"historic\" (TIO)'!J188-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K188/'data \"historic\" (TIO)'!K188-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L188/'data \"historic\" (TIO)'!L188-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M188/'data \"historic\" (TIO)'!M188-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N188/'data \"historic\" (TIO)'!N188-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O188/'data \"historic\" (TIO)'!O188-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P188/'data \"historic\" (TIO)'!P188-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q188/'data \"historic\" (TIO)'!Q188-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R188/'data \"historic\" (TIO)'!R188-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S188/'data \"historic\" (TIO)'!S188-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T188/'data \"historic\" (TIO)'!T188-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U188/'data \"historic\" (TIO)'!U188-1","v":{"$error":"#DIV/0!"}}]
["Hawkes Bay","Hawkes Bay fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C189-'data \"historic\" (TIO)'!C189","v":0},{"$f":"'data \"live\" (TIO)'!D189-'data \"historic\" (TIO)'!D189","v":0},{"$f":"'data \"live\" (TIO)'!E189-'data \"historic\" (TIO)'!E189","v":0},{"$f":"'data \"live\" (TIO)'!F189-'data \"historic\" (TIO)'!F189","v":0},{"$f":"'data \"live\" (TIO)'!G189-'data \"historic\" (TIO)'!G189","v":0},{"$f":"'data \"live\" (TIO)'!H189-'data \"historic\" (TIO)'!H189","v":0},{"$f":"'data \"live\" (TIO)'!I189-'data \"historic\" (TIO)'!I189","v":0},{"$f":"'data \"live\" (TIO)'!J189-'data \"historic\" (TIO)'!J189","v":0},{"$f":"'data \"live\" (TIO)'!K189-'data \"historic\" (TIO)'!K189","v":0},{"$f":"'data \"live\" (TIO)'!L189-'data \"historic\" (TIO)'!L189","v":0},{"$f":"'data \"live\" (TIO)'!M189-'data \"historic\" (TIO)'!M189","v":0},{"$f":"'data \"live\" (TIO)'!N189-'data \"historic\" (TIO)'!N189","v":0},{"$f":"'data \"live\" (TIO)'!O189-'data \"historic\" (TIO)'!O189","v":0},{"$f":"'data \"live\" (TIO)'!P189-'data \"historic\" (TIO)'!P189","v":0},{"$f":"'data \"live\" (TIO)'!Q189-'data \"historic\" (TIO)'!Q189","v":0},{"$f":"'data \"live\" (TIO)'!R189-'data \"historic\" (TIO)'!R189","v":0},{"$f":"'data \"live\" (TIO)'!S189-'data \"historic\" (TIO)'!S189","v":0},{"$f":"'data \"live\" (TIO)'!T189-'data \"historic\" (TIO)'!T189","v":0},{"$f":"'data \"live\" (TIO)'!U189-'data \"historic\" (TIO)'!U189","v":0},null,{"$f":"'data \"live\" (TIO)'!I189/'data \"historic\" (TIO)'!I189-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J189/'data \"historic\" (TIO)'!J189-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K189/'data \"historic\" (TIO)'!K189-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L189/'data \"historic\" (TIO)'!L189-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M189/'data \"historic\" (TIO)'!M189-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N189/'data \"historic\" (TIO)'!N189-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O189/'data \"historic\" (TIO)'!O189-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P189/'data \"historic\" (TIO)'!P189-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q189/'data \"historic\" (TIO)'!Q189-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R189/'data \"historic\" (TIO)'!R189-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S189/'data \"historic\" (TIO)'!S189-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T189/'data \"historic\" (TIO)'!T189-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U189/'data \"historic\" (TIO)'!U189-1","v":{"$error":"#DIV/0!"}}]
["Taranaki","Taranaki fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C190-'data \"historic\" (TIO)'!C190","v":0},{"$f":"'data \"live\" (TIO)'!D190-'data \"historic\" (TIO)'!D190","v":0},{"$f":"'data \"live\" (TIO)'!E190-'data \"historic\" (TIO)'!E190","v":0},{"$f":"'data \"live\" (TIO)'!F190-'data \"historic\" (TIO)'!F190","v":0},{"$f":"'data \"live\" (TIO)'!G190-'data \"historic\" (TIO)'!G190","v":0},{"$f":"'data \"live\" (TIO)'!H190-'data \"historic\" (TIO)'!H190","v":0},{"$f":"'data \"live\" (TIO)'!I190-'data \"historic\" (TIO)'!I190","v":0},{"$f":"'data \"live\" (TIO)'!J190-'data \"historic\" (TIO)'!J190","v":0},{"$f":"'data \"live\" (TIO)'!K190-'data \"historic\" (TIO)'!K190","v":0},{"$f":"'data \"live\" (TIO)'!L190-'data \"historic\" (TIO)'!L190","v":0},{"$f":"'data \"live\" (TIO)'!M190-'data \"historic\" (TIO)'!M190","v":0},{"$f":"'data \"live\" (TIO)'!N190-'data \"historic\" (TIO)'!N190","v":0},{"$f":"'data \"live\" (TIO)'!O190-'data \"historic\" (TIO)'!O190","v":0},{"$f":"'data \"live\" (TIO)'!P190-'data \"historic\" (TIO)'!P190","v":0},{"$f":"'data \"live\" (TIO)'!Q190-'data \"historic\" (TIO)'!Q190","v":0},{"$f":"'data \"live\" (TIO)'!R190-'data \"historic\" (TIO)'!R190","v":0},{"$f":"'data \"live\" (TIO)'!S190-'data \"historic\" (TIO)'!S190","v":0},{"$f":"'data \"live\" (TIO)'!T190-'data \"historic\" (TIO)'!T190","v":0},{"$f":"'data \"live\" (TIO)'!U190-'data \"historic\" (TIO)'!U190","v":0},null,{"$f":"'data \"live\" (TIO)'!I190/'data \"historic\" (TIO)'!I190-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J190/'data \"historic\" (TIO)'!J190-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K190/'data \"historic\" (TIO)'!K190-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L190/'data \"historic\" (TIO)'!L190-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M190/'data \"historic\" (TIO)'!M190-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N190/'data \"historic\" (TIO)'!N190-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O190/'data \"historic\" (TIO)'!O190-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P190/'data \"historic\" (TIO)'!P190-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q190/'data \"historic\" (TIO)'!Q190-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R190/'data \"historic\" (TIO)'!R190-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S190/'data \"historic\" (TIO)'!S190-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T190/'data \"historic\" (TIO)'!T190-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U190/'data \"historic\" (TIO)'!U190-1","v":{"$error":"#DIV/0!"}}]
["Manawatu-Wanganui","Manawatu-Wanganui fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C191-'data \"historic\" (TIO)'!C191","v":0},{"$f":"'data \"live\" (TIO)'!D191-'data \"historic\" (TIO)'!D191","v":0},{"$f":"'data \"live\" (TIO)'!E191-'data \"historic\" (TIO)'!E191","v":0},{"$f":"'data \"live\" (TIO)'!F191-'data \"historic\" (TIO)'!F191","v":0},{"$f":"'data \"live\" (TIO)'!G191-'data \"historic\" (TIO)'!G191","v":0},{"$f":"'data \"live\" (TIO)'!H191-'data \"historic\" (TIO)'!H191","v":0},{"$f":"'data \"live\" (TIO)'!I191-'data \"historic\" (TIO)'!I191","v":0},{"$f":"'data \"live\" (TIO)'!J191-'data \"historic\" (TIO)'!J191","v":0},{"$f":"'data \"live\" (TIO)'!K191-'data \"historic\" (TIO)'!K191","v":0},{"$f":"'data \"live\" (TIO)'!L191-'data \"historic\" (TIO)'!L191","v":0},{"$f":"'data \"live\" (TIO)'!M191-'data \"historic\" (TIO)'!M191","v":0},{"$f":"'data \"live\" (TIO)'!N191-'data \"historic\" (TIO)'!N191","v":0},{"$f":"'data \"live\" (TIO)'!O191-'data \"historic\" (TIO)'!O191","v":0},{"$f":"'data \"live\" (TIO)'!P191-'data \"historic\" (TIO)'!P191","v":0},{"$f":"'data \"live\" (TIO)'!Q191-'data \"historic\" (TIO)'!Q191","v":0},{"$f":"'data \"live\" (TIO)'!R191-'data \"historic\" (TIO)'!R191","v":0},{"$f":"'data \"live\" (TIO)'!S191-'data \"historic\" (TIO)'!S191","v":0},{"$f":"'data \"live\" (TIO)'!T191-'data \"historic\" (TIO)'!T191","v":0},{"$f":"'data \"live\" (TIO)'!U191-'data \"historic\" (TIO)'!U191","v":0},null,{"$f":"'data \"live\" (TIO)'!I191/'data \"historic\" (TIO)'!I191-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J191/'data \"historic\" (TIO)'!J191-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K191/'data \"historic\" (TIO)'!K191-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L191/'data \"historic\" (TIO)'!L191-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M191/'data \"historic\" (TIO)'!M191-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N191/'data \"historic\" (TIO)'!N191-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O191/'data \"historic\" (TIO)'!O191-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P191/'data \"historic\" (TIO)'!P191-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q191/'data \"historic\" (TIO)'!Q191-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R191/'data \"historic\" (TIO)'!R191-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S191/'data \"historic\" (TIO)'!S191-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T191/'data \"historic\" (TIO)'!T191-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U191/'data \"historic\" (TIO)'!U191-1","v":{"$error":"#DIV/0!"}}]
["Wellington","Wellington fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C192-'data \"historic\" (TIO)'!C192","v":0},{"$f":"'data \"live\" (TIO)'!D192-'data \"historic\" (TIO)'!D192","v":0},{"$f":"'data \"live\" (TIO)'!E192-'data \"historic\" (TIO)'!E192","v":0},{"$f":"'data \"live\" (TIO)'!F192-'data \"historic\" (TIO)'!F192","v":0},{"$f":"'data \"live\" (TIO)'!G192-'data \"historic\" (TIO)'!G192","v":0},{"$f":"'data \"live\" (TIO)'!H192-'data \"historic\" (TIO)'!H192","v":0},{"$f":"'data \"live\" (TIO)'!I192-'data \"historic\" (TIO)'!I192","v":107434.47826086963},{"$f":"'data \"live\" (TIO)'!J192-'data \"historic\" (TIO)'!J192","v":59827.478260869626},{"$f":"'data \"live\" (TIO)'!K192-'data \"historic\" (TIO)'!K192","v":41032.978260869626},{"$f":"'data \"live\" (TIO)'!L192-'data \"historic\" (TIO)'!L192","v":21438.478260869626},{"$f":"'data \"live\" (TIO)'!M192-'data \"historic\" (TIO)'!M192","v":-4859.521739130374},{"$f":"'data \"live\" (TIO)'!N192-'data \"historic\" (TIO)'!N192","v":-32035.521739130374},{"$f":"'data \"live\" (TIO)'!O192-'data \"historic\" (TIO)'!O192","v":-45198.521739130374},{"$f":"'data \"live\" (TIO)'!P192-'data \"historic\" (TIO)'!P192","v":-58635.521739130374},{"$f":"'data \"live\" (TIO)'!Q192-'data \"historic\" (TIO)'!Q192","v":-72252.521739130374},{"$f":"'data \"live\" (TIO)'!R192-'data \"historic\" (TIO)'!R192","v":-86138.521739130374},{"$f":"'data \"live\" (TIO)'!S192-'data \"historic\" (TIO)'!S192","v":1516456},{"$f":"'data \"live\" (TIO)'!T192-'data \"historic\" (TIO)'!T192","v":1525433},{"$f":"'data \"live\" (TIO)'!U192-'data \"historic\" (TIO)'!U192","v":0},null,{"$f":"'data \"live\" (TIO)'!I192/'data \"historic\" (TIO)'!I192-1","v":8.0345657035056028E-2},{"$f":"'data \"live\" (TIO)'!J192/'data \"historic\" (TIO)'!J192-1","v":4.3696690919565739E-2},{"$f":"'data \"live\" (TIO)'!K192/'data \"historic\" (TIO)'!K192-1","v":2.9268429819248265E-2},{"$f":"'data \"live\" (TIO)'!L192/'data \"historic\" (TIO)'!L192-1","v":1.4933945642721547E-2},{"$f":"'data \"live\" (TIO)'!M192/'data \"historic\" (TIO)'!M192-1","v":-3.3056767439197943E-3},{"$f":"'data \"live\" (TIO)'!N192/'data \"historic\" (TIO)'!N192-1","v":-2.1279648475711399E-2},{"$f":"'data \"live\" (TIO)'!O192/'data \"historic\" (TIO)'!O192-1","v":-2.9598518385691386E-2},{"$f":"'data \"live\" (TIO)'!P192/'data \"historic\" (TIO)'!P192-1","v":-3.7854926514060749E-2},{"$f":"'data \"live\" (TIO)'!Q192/'data \"historic\" (TIO)'!Q192-1","v":-4.5986926636649161E-2},{"$f":"'data \"live\" (TIO)'!R192/'data \"historic\" (TIO)'!R192-1","v":-5.404758048480085E-2},{"$f":"'data \"live\" (TIO)'!S192/'data \"historic\" (TIO)'!S192-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T192/'data \"historic\" (TIO)'!T192-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U192/'data \"historic\" (TIO)'!U192-1","v":{"$error":"#DIV/0!"}}]
["Marlborough","Marlborough fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C193-'data \"historic\" (TIO)'!C193","v":0},{"$f":"'data \"live\" (TIO)'!D193-'data \"historic\" (TIO)'!D193","v":0},{"$f":"'data \"live\" (TIO)'!E193-'data \"historic\" (TIO)'!E193","v":0},{"$f":"'data \"live\" (TIO)'!F193-'data \"historic\" (TIO)'!F193","v":0},{"$f":"'data \"live\" (TIO)'!G193-'data \"historic\" (TIO)'!G193","v":0},{"$f":"'data \"live\" (TIO)'!H193-'data \"historic\" (TIO)'!H193","v":0},{"$f":"'data \"live\" (TIO)'!I193-'data \"historic\" (TIO)'!I193","v":0},{"$f":"'data \"live\" (TIO)'!J193-'data \"historic\" (TIO)'!J193","v":0},{"$f":"'data \"live\" (TIO)'!K193-'data \"historic\" (TIO)'!K193","v":0},{"$f":"'data \"live\" (TIO)'!L193-'data \"historic\" (TIO)'!L193","v":0},{"$f":"'data \"live\" (TIO)'!M193-'data \"historic\" (TIO)'!M193","v":0},{"$f":"'data \"live\" (TIO)'!N193-'data \"historic\" (TIO)'!N193","v":0},{"$f":"'data \"live\" (TIO)'!O193-'data \"historic\" (TIO)'!O193","v":0},{"$f":"'data \"live\" (TIO)'!P193-'data \"historic\" (TIO)'!P193","v":0},{"$f":"'data \"live\" (TIO)'!Q193-'data \"historic\" (TIO)'!Q193","v":0},{"$f":"'data \"live\" (TIO)'!R193-'data \"historic\" (TIO)'!R193","v":0},{"$f":"'data \"live\" (TIO)'!S193-'data \"historic\" (TIO)'!S193","v":0},{"$f":"'data \"live\" (TIO)'!T193-'data \"historic\" (TIO)'!T193","v":0},{"$f":"'data \"live\" (TIO)'!U193-'data \"historic\" (TIO)'!U193","v":0},null,{"$f":"'data \"live\" (TIO)'!I193/'data \"historic\" (TIO)'!I193-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J193/'data \"historic\" (TIO)'!J193-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K193/'data \"historic\" (TIO)'!K193-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L193/'data \"historic\" (TIO)'!L193-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M193/'data \"historic\" (TIO)'!M193-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N193/'data \"historic\" (TIO)'!N193-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O193/'data \"historic\" (TIO)'!O193-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P193/'data \"historic\" (TIO)'!P193-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q193/'data \"historic\" (TIO)'!Q193-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R193/'data \"historic\" (TIO)'!R193-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S193/'data \"historic\" (TIO)'!S193-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T193/'data \"historic\" (TIO)'!T193-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U193/'data \"historic\" (TIO)'!U193-1","v":{"$error":"#DIV/0!"}}]
["Nelson","Nelson fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C194-'data \"historic\" (TIO)'!C194","v":0},{"$f":"'data \"live\" (TIO)'!D194-'data \"historic\" (TIO)'!D194","v":0},{"$f":"'data \"live\" (TIO)'!E194-'data \"historic\" (TIO)'!E194","v":0},{"$f":"'data \"live\" (TIO)'!F194-'data \"historic\" (TIO)'!F194","v":0},{"$f":"'data \"live\" (TIO)'!G194-'data \"historic\" (TIO)'!G194","v":0},{"$f":"'data \"live\" (TIO)'!H194-'data \"historic\" (TIO)'!H194","v":0},{"$f":"'data \"live\" (TIO)'!I194-'data \"historic\" (TIO)'!I194","v":0},{"$f":"'data \"live\" (TIO)'!J194-'data \"historic\" (TIO)'!J194","v":0},{"$f":"'data \"live\" (TIO)'!K194-'data \"historic\" (TIO)'!K194","v":0},{"$f":"'data \"live\" (TIO)'!L194-'data \"historic\" (TIO)'!L194","v":0},{"$f":"'data \"live\" (TIO)'!M194-'data \"historic\" (TIO)'!M194","v":0},{"$f":"'data \"live\" (TIO)'!N194-'data \"historic\" (TIO)'!N194","v":0},{"$f":"'data \"live\" (TIO)'!O194-'data \"historic\" (TIO)'!O194","v":0},{"$f":"'data \"live\" (TIO)'!P194-'data \"historic\" (TIO)'!P194","v":0},{"$f":"'data \"live\" (TIO)'!Q194-'data \"historic\" (TIO)'!Q194","v":0},{"$f":"'data \"live\" (TIO)'!R194-'data \"historic\" (TIO)'!R194","v":0},{"$f":"'data \"live\" (TIO)'!S194-'data \"historic\" (TIO)'!S194","v":0},{"$f":"'data \"live\" (TIO)'!T194-'data \"historic\" (TIO)'!T194","v":0},{"$f":"'data \"live\" (TIO)'!U194-'data \"historic\" (TIO)'!U194","v":0},null,{"$f":"'data \"live\" (TIO)'!I194/'data \"historic\" (TIO)'!I194-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J194/'data \"historic\" (TIO)'!J194-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K194/'data \"historic\" (TIO)'!K194-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L194/'data \"historic\" (TIO)'!L194-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M194/'data \"historic\" (TIO)'!M194-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N194/'data \"historic\" (TIO)'!N194-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O194/'data \"historic\" (TIO)'!O194-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P194/'data \"historic\" (TIO)'!P194-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q194/'data \"historic\" (TIO)'!Q194-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R194/'data \"historic\" (TIO)'!R194-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S194/'data \"historic\" (TIO)'!S194-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T194/'data \"historic\" (TIO)'!T194-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U194/'data \"historic\" (TIO)'!U194-1","v":{"$error":"#DIV/0!"}}]
["Canterbury","Canterbury fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C195-'data \"historic\" (TIO)'!C195","v":0},{"$f":"'data \"live\" (TIO)'!D195-'data \"historic\" (TIO)'!D195","v":0},{"$f":"'data \"live\" (TIO)'!E195-'data \"historic\" (TIO)'!E195","v":0},{"$f":"'data \"live\" (TIO)'!F195-'data \"historic\" (TIO)'!F195","v":0},{"$f":"'data \"live\" (TIO)'!G195-'data \"historic\" (TIO)'!G195","v":0},{"$f":"'data \"live\" (TIO)'!H195-'data \"historic\" (TIO)'!H195","v":0},{"$f":"'data \"live\" (TIO)'!I195-'data \"historic\" (TIO)'!I195","v":17107.702093918924},{"$f":"'data \"live\" (TIO)'!J195-'data \"historic\" (TIO)'!J195","v":-35126.398252065002},{"$f":"'data \"live\" (TIO)'!K195-'data \"historic\" (TIO)'!K195","v":-118007.47109740681},{"$f":"'data \"live\" (TIO)'!L195-'data \"historic\" (TIO)'!L195","v":-210403.88302260451},{"$f":"'data \"live\" (TIO)'!M195-'data \"historic\" (TIO)'!M195","v":-278727.59687252133},{"$f":"'data \"live\" (TIO)'!N195-'data \"historic\" (TIO)'!N195","v":-361541.99650634523},{"$f":"'data \"live\" (TIO)'!O195-'data \"historic\" (TIO)'!O195","v":-462850.11133873067},{"$f":"'data \"live\" (TIO)'!P195-'data \"historic\" (TIO)'!P195","v":-587173.41199940559},{"$f":"'data \"live\" (TIO)'!Q195-'data \"historic\" (TIO)'!Q195","v":-740354.63392162765},{"$f":"'data \"live\" (TIO)'!R195-'data \"historic\" (TIO)'!R195","v":-929764.97353285225},{"$f":"'data \"live\" (TIO)'!S195-'data \"historic\" (TIO)'!S195","v":413059},{"$f":"'data \"live\" (TIO)'!T195-'data \"historic\" (TIO)'!T195","v":417190},{"$f":"'data \"live\" (TIO)'!U195-'data \"historic\" (TIO)'!U195","v":0},null,{"$f":"'data \"live\" (TIO)'!I195/'data \"historic\" (TIO)'!I195-1","v":3.8733750582780724E-2},{"$f":"'data \"live\" (TIO)'!J195/'data \"historic\" (TIO)'!J195-1","v":-7.2467789228804258E-2},{"$f":"'data \"live\" (TIO)'!K195/'data \"historic\" (TIO)'!K195-1","v":-0.22039470090297308},{"$f":"'data \"live\" (TIO)'!L195/'data \"historic\" (TIO)'!L195-1","v":-0.35322110883420721},{"$f":"'data \"live\" (TIO)'!M195/'data \"historic\" (TIO)'!M195-1","v":-0.41741960215927321},{"$f":"'data \"live\" (TIO)'!N195/'data \"historic\" (TIO)'!N195-1","v":-0.4791466193013596},{"$f":"'data \"live\" (TIO)'!O195/'data \"historic\" (TIO)'!O195-1","v":-0.5383279344329579},{"$f":"'data \"live\" (TIO)'!P195/'data \"historic\" (TIO)'!P195-1","v":-0.59425430142273994},{"$f":"'data \"live\" (TIO)'!Q195/'data \"historic\" (TIO)'!Q195-1","v":-0.64644231658585238},{"$f":"'data \"live\" (TIO)'!R195/'data \"historic\" (TIO)'!R195-1","v":-0.69451010985337192},{"$f":"'data \"live\" (TIO)'!S195/'data \"historic\" (TIO)'!S195-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T195/'data \"historic\" (TIO)'!T195-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U195/'data \"historic\" (TIO)'!U195-1","v":{"$error":"#DIV/0!"}}]
["West Coast","West Coast fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C196-'data \"historic\" (TIO)'!C196","v":0},{"$f":"'data \"live\" (TIO)'!D196-'data \"historic\" (TIO)'!D196","v":0},{"$f":"'data \"live\" (TIO)'!E196-'data \"historic\" (TIO)'!E196","v":0},{"$f":"'data \"live\" (TIO)'!F196-'data \"historic\" (TIO)'!F196","v":0},{"$f":"'data \"live\" (TIO)'!G196-'data \"historic\" (TIO)'!G196","v":0},{"$f":"'data \"live\" (TIO)'!H196-'data \"historic\" (TIO)'!H196","v":0},{"$f":"'data \"live\" (TIO)'!I196-'data \"historic\" (TIO)'!I196","v":0},{"$f":"'data \"live\" (TIO)'!J196-'data \"historic\" (TIO)'!J196","v":0},{"$f":"'data \"live\" (TIO)'!K196-'data \"historic\" (TIO)'!K196","v":0},{"$f":"'data \"live\" (TIO)'!L196-'data \"historic\" (TIO)'!L196","v":0},{"$f":"'data \"live\" (TIO)'!M196-'data \"historic\" (TIO)'!M196","v":0},{"$f":"'data \"live\" (TIO)'!N196-'data \"historic\" (TIO)'!N196","v":0},{"$f":"'data \"live\" (TIO)'!O196-'data \"historic\" (TIO)'!O196","v":0},{"$f":"'data \"live\" (TIO)'!P196-'data \"historic\" (TIO)'!P196","v":0},{"$f":"'data \"live\" (TIO)'!Q196-'data \"historic\" (TIO)'!Q196","v":0},{"$f":"'data \"live\" (TIO)'!R196-'data \"historic\" (TIO)'!R196","v":0},{"$f":"'data \"live\" (TIO)'!S196-'data \"historic\" (TIO)'!S196","v":0},{"$f":"'data \"live\" (TIO)'!T196-'data \"historic\" (TIO)'!T196","v":0},{"$f":"'data \"live\" (TIO)'!U196-'data \"historic\" (TIO)'!U196","v":0},null,{"$f":"'data \"live\" (TIO)'!I196/'data \"historic\" (TIO)'!I196-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J196/'data \"historic\" (TIO)'!J196-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K196/'data \"historic\" (TIO)'!K196-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L196/'data \"historic\" (TIO)'!L196-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M196/'data \"historic\" (TIO)'!M196-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N196/'data \"historic\" (TIO)'!N196-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O196/'data \"historic\" (TIO)'!O196-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P196/'data \"historic\" (TIO)'!P196-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q196/'data \"historic\" (TIO)'!Q196-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R196/'data \"historic\" (TIO)'!R196-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S196/'data \"historic\" (TIO)'!S196-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T196/'data \"historic\" (TIO)'!T196-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U196/'data \"historic\" (TIO)'!U196-1","v":{"$error":"#DIV/0!"}}]
["Otago","Otago (DUNEDIN ONLY) fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C197-'data \"historic\" (TIO)'!C197","v":0},{"$f":"'data \"live\" (TIO)'!D197-'data \"historic\" (TIO)'!D197","v":0},{"$f":"'data \"live\" (TIO)'!E197-'data \"historic\" (TIO)'!E197","v":0},{"$f":"'data \"live\" (TIO)'!F197-'data \"historic\" (TIO)'!F197","v":0},{"$f":"'data \"live\" (TIO)'!G197-'data \"historic\" (TIO)'!G197","v":0},{"$f":"'data \"live\" (TIO)'!H197-'data \"historic\" (TIO)'!H197","v":0},{"$f":"'data \"live\" (TIO)'!I197-'data \"historic\" (TIO)'!I197","v":0},{"$f":"'data \"live\" (TIO)'!J197-'data \"historic\" (TIO)'!J197","v":0},{"$f":"'data \"live\" (TIO)'!K197-'data \"historic\" (TIO)'!K197","v":0},{"$f":"'data \"live\" (TIO)'!L197-'data \"historic\" (TIO)'!L197","v":0},{"$f":"'data \"live\" (TIO)'!M197-'data \"historic\" (TIO)'!M197","v":0},{"$f":"'data \"live\" (TIO)'!N197-'data \"historic\" (TIO)'!N197","v":0},{"$f":"'data \"live\" (TIO)'!O197-'data \"historic\" (TIO)'!O197","v":0},{"$f":"'data \"live\" (TIO)'!P197-'data \"historic\" (TIO)'!P197","v":0},{"$f":"'data \"live\" (TIO)'!Q197-'data \"historic\" (TIO)'!Q197","v":0},{"$f":"'data \"live\" (TIO)'!R197-'data \"historic\" (TIO)'!R197","v":0},{"$f":"'data \"live\" (TIO)'!S197-'data \"historic\" (TIO)'!S197","v":0},{"$f":"'data \"live\" (TIO)'!T197-'data \"historic\" (TIO)'!T197","v":0},{"$f":"'data \"live\" (TIO)'!U197-'data \"historic\" (TIO)'!U197","v":0},null,{"$f":"'data \"live\" (TIO)'!I197/'data \"historic\" (TIO)'!I197-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J197/'data \"historic\" (TIO)'!J197-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K197/'data \"historic\" (TIO)'!K197-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L197/'data \"historic\" (TIO)'!L197-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M197/'data \"historic\" (TIO)'!M197-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N197/'data \"historic\" (TIO)'!N197-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O197/'data \"historic\" (TIO)'!O197-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P197/'data \"historic\" (TIO)'!P197-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q197/'data \"historic\" (TIO)'!Q197-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R197/'data \"historic\" (TIO)'!R197-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S197/'data \"historic\" (TIO)'!S197-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T197/'data \"historic\" (TIO)'!T197-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U197/'data \"historic\" (TIO)'!U197-1","v":{"$error":"#DIV/0!"}}]
["Southland","Southland fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C198-'data \"historic\" (TIO)'!C198","v":0},{"$f":"'data \"live\" (TIO)'!D198-'data \"historic\" (TIO)'!D198","v":0},{"$f":"'data \"live\" (TIO)'!E198-'data \"historic\" (TIO)'!E198","v":0},{"$f":"'data \"live\" (TIO)'!F198-'data \"historic\" (TIO)'!F198","v":0},{"$f":"'data \"live\" (TIO)'!G198-'data \"historic\" (TIO)'!G198","v":0},{"$f":"'data \"live\" (TIO)'!H198-'data \"historic\" (TIO)'!H198","v":0},{"$f":"'data \"live\" (TIO)'!I198-'data \"historic\" (TIO)'!I198","v":0},{"$f":"'data \"live\" (TIO)'!J198-'data \"historic\" (TIO)'!J198","v":0},{"$f":"'data \"live\" (TIO)'!K198-'data \"historic\" (TIO)'!K198","v":0},{"$f":"'data \"live\" (TIO)'!L198-'data \"historic\" (TIO)'!L198","v":0},{"$f":"'data \"live\" (TIO)'!M198-'data \"historic\" (TIO)'!M198","v":0},{"$f":"'data \"live\" (TIO)'!N198-'data \"historic\" (TIO)'!N198","v":0},{"$f":"'data \"live\" (TIO)'!O198-'data \"historic\" (TIO)'!O198","v":0},{"$f":"'data \"live\" (TIO)'!P198-'data \"historic\" (TIO)'!P198","v":0},{"$f":"'data \"live\" (TIO)'!Q198-'data \"historic\" (TIO)'!Q198","v":0},{"$f":"'data \"live\" (TIO)'!R198-'data \"historic\" (TIO)'!R198","v":0},{"$f":"'data \"live\" (TIO)'!S198-'data \"historic\" (TIO)'!S198","v":0},{"$f":"'data \"live\" (TIO)'!T198-'data \"historic\" (TIO)'!T198","v":0},{"$f":"'data \"live\" (TIO)'!U198-'data \"historic\" (TIO)'!U198","v":0},null,{"$f":"'data \"live\" (TIO)'!I198/'data \"historic\" (TIO)'!I198-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J198/'data \"historic\" (TIO)'!J198-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K198/'data \"historic\" (TIO)'!K198-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L198/'data \"historic\" (TIO)'!L198-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M198/'data \"historic\" (TIO)'!M198-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N198/'data \"historic\" (TIO)'!N198-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O198/'data \"historic\" (TIO)'!O198-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P198/'data \"historic\" (TIO)'!P198-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q198/'data \"historic\" (TIO)'!Q198-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R198/'data \"historic\" (TIO)'!R198-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S198/'data \"historic\" (TIO)'!S198-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T198/'data \"historic\" (TIO)'!T198-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U198/'data \"historic\" (TIO)'!U198-1","v":{"$error":"#DIV/0!"}}]
["National","National total fare revenue (total):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C184:C198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C184:C198)-C185-C192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!C192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!C185,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D184:D198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D184:D198)-D185-D192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!D192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!D185,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E184:E198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E184:E198)-E185-E192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!E192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!E185,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F184:F198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F184:F198)-F185-F192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!F192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!F185,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G184:G198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G184:G198)-G185-G192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!G192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!G185,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H184:H198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H184:H198)-H185-H192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!H192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!H185,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I184:I198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I184:I198)-I185-I192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!I192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!I185,0))))))","v":26212188.050054789},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J184:J198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J184:J198)-J185-J192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!J192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!J185,0))))))","v":28184164.812894806},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K184:K198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K184:K198)-K185-K192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!K192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!K185,0))))))","v":26944517.575280797},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L184:L198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L184:L198)-L185-L192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!L192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!L185,0))))))","v":25709705.862220608},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M184:M198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M184:M198)-M185-M192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!M192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!M185,0))))))","v":26348466.65366672},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N184:N198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N184:N198)-N185-N192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!N192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!N185,0))))))","v":27468856.143588342},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O184:O198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O184:O198)-O185-O192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!O192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!O185,0))))))","v":27733517.610023964},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P184:P198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P184:P198)-P185-P192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!P192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!P185,0))))))","v":28201381.088011574},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q184:Q198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q184:Q198)-Q185-Q192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!Q192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!Q185,0))))))","v":28440950.049502768},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R184:R198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R184:R198)-R185-R192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!R192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!R185,0))))))","v":28625054.369984701},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S184:S198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S184:S198)-S185-S192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!S192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!S185,0))))))","v":1929515},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T184:T198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T184:T198)-T185-T192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!T192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!T185,0))))))","v":1942623},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U184:U198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U184:U198)-U185-U192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!U192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!U185,0))))))","v":0},null,{"$f":"'data \"live\" (TIO)'!I199/'data \"historic\" (TIO)'!I199-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J199/'data \"historic\" (TIO)'!J199-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K199/'data \"historic\" (TIO)'!K199-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L199/'data \"historic\" (TIO)'!L199-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M199/'data \"historic\" (TIO)'!M199-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N199/'data \"historic\" (TIO)'!N199-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O199/'data \"historic\" (TIO)'!O199-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P199/'data \"historic\" (TIO)'!P199-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q199/'data \"historic\" (TIO)'!Q199-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R199/'data \"historic\" (TIO)'!R199-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S199/'data \"historic\" (TIO)'!S199-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T199/'data \"historic\" (TIO)'!T199-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U199/'data \"historic\" (TIO)'!U199-1","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"VLOOKUP($B$484,$A184:$U199,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$U199,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$U199,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$U199,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$U199,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$U199,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$U199,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$U199,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$U199,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$U199,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$U199,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$U199,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$U199,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$U199,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$U199,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$U199,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$U199,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$U199,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$U199,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$U199,21,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP($B$484,$A184:$U199,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$U199,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$U199,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$U199,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$U199,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$U199,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$U199,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$U199,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$U199,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$U199,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$U199,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$U199,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$U199,21,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B200","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U200","v":{"$error":"#N/A"}},null,{"$f":"'data \"historic\" (TIO)'!W200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AD200","v":0},{"$f":"'data \"historic\" (TIO)'!AE200","v":0},{"$f":"'data \"historic\" (TIO)'!AF200","v":0},{"$f":"'data \"historic\" (TIO)'!AG200","v":0},{"$f":"'data \"historic\" (TIO)'!AH200","v":0},{"$f":"'data \"historic\" (TIO)'!AI200","v":0}]
[null,{"$f":"B200","v":{"$error":"#N/A"}},{"$f":"C200","v":{"$error":"#N/A"}},{"$f":"D200","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!N$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!O$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!P$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!Q$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!R$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!S$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!T$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!U$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!V$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!W$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!AN$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!AO$13,0)","v":0},null,{"$f":"W200","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AR133,'scenario testing'!AR133)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AS133,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AT133,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AU133,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AV133,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AW133,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AX133,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AY133,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AZ133,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BA133,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BB133,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BC133,0)","v":0}]
[null,"FERRY SERVICE EXPENDITURE (NET)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S183","v":"2025/26"},{"$f":"T183","v":"2026/27"},{"$f":"U183","v":"2027/28"},null,"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"AG183","v":"2025/26"},{"$f":"AH183","v":"2026/27"},{"$f":"AI183","v":"2027/28"}]
["Northland","Northland services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C204-'data \"historic\" (TIO)'!C204","v":0},{"$f":"'data \"live\" (TIO)'!D204-'data \"historic\" (TIO)'!D204","v":0},{"$f":"'data \"live\" (TIO)'!E204-'data \"historic\" (TIO)'!E204","v":0},{"$f":"'data \"live\" (TIO)'!F204-'data \"historic\" (TIO)'!F204","v":0},{"$f":"'data \"live\" (TIO)'!G204-'data \"historic\" (TIO)'!G204","v":0},{"$f":"'data \"live\" (TIO)'!H204-'data \"historic\" (TIO)'!H204","v":0},{"$f":"'data \"live\" (TIO)'!I204-'data \"historic\" (TIO)'!I204","v":0},{"$f":"'data \"live\" (TIO)'!J204-'data \"historic\" (TIO)'!J204","v":0},{"$f":"'data \"live\" (TIO)'!K204-'data \"historic\" (TIO)'!K204","v":0},{"$f":"'data \"live\" (TIO)'!L204-'data \"historic\" (TIO)'!L204","v":0},{"$f":"'data \"live\" (TIO)'!M204-'data \"historic\" (TIO)'!M204","v":0},{"$f":"'data \"live\" (TIO)'!N204-'data \"historic\" (TIO)'!N204","v":0},{"$f":"'data \"live\" (TIO)'!O204-'data \"historic\" (TIO)'!O204","v":0},{"$f":"'data \"live\" (TIO)'!P204-'data \"historic\" (TIO)'!P204","v":0},{"$f":"'data \"live\" (TIO)'!Q204-'data \"historic\" (TIO)'!Q204","v":0},{"$f":"'data \"live\" (TIO)'!R204-'data \"historic\" (TIO)'!R204","v":0},{"$f":"'data \"live\" (TIO)'!S204-'data \"historic\" (TIO)'!S204","v":0},{"$f":"'data \"live\" (TIO)'!T204-'data \"historic\" (TIO)'!T204","v":0},{"$f":"'data \"live\" (TIO)'!U204-'data \"historic\" (TIO)'!U204","v":0},null,{"$f":"'data \"live\" (TIO)'!I204/'data \"historic\" (TIO)'!I204-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J204/'data \"historic\" (TIO)'!J204-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K204/'data \"historic\" (TIO)'!K204-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L204/'data \"historic\" (TIO)'!L204-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M204/'data \"historic\" (TIO)'!M204-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N204/'data \"historic\" (TIO)'!N204-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O204/'data \"historic\" (TIO)'!O204-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P204/'data \"historic\" (TIO)'!P204-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q204/'data \"historic\" (TIO)'!Q204-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R204/'data \"historic\" (TIO)'!R204-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S204/'data \"historic\" (TIO)'!S204-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T204/'data \"historic\" (TIO)'!T204-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U204/'data \"historic\" (TIO)'!U204-1","v":{"$error":"#DIV/0!"}}]
["Auckland","Auckland services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C205-'data \"historic\" (TIO)'!C205","v":0},{"$f":"'data \"live\" (TIO)'!D205-'data \"historic\" (TIO)'!D205","v":0},{"$f":"'data \"live\" (TIO)'!E205-'data \"historic\" (TIO)'!E205","v":0},{"$f":"'data \"live\" (TIO)'!F205-'data \"historic\" (TIO)'!F205","v":0},{"$f":"'data \"live\" (TIO)'!G205-'data \"historic\" (TIO)'!G205","v":0},{"$f":"'data \"live\" (TIO)'!H205-'data \"historic\" (TIO)'!H205","v":0},{"$f":"'data \"live\" (TIO)'!I205-'data \"historic\" (TIO)'!I205","v":-380307},{"$f":"'data \"live\" (TIO)'!J205-'data \"historic\" (TIO)'!J205","v":-1596125},{"$f":"'data \"live\" (TIO)'!K205-'data \"historic\" (TIO)'!K205","v":-1377350},{"$f":"'data \"live\" (TIO)'!L205-'data \"historic\" (TIO)'!L205","v":-2080246},{"$f":"'data \"live\" (TIO)'!M205-'data \"historic\" (TIO)'!M205","v":-2340175.9000000004},{"$f":"'data \"live\" (TIO)'!N205-'data \"historic\" (TIO)'!N205","v":-991917.16699999943},{"$f":"'data \"live\" (TIO)'!O205-'data \"historic\" (TIO)'!O205","v":-60556.472009999678},{"$f":"'data \"live\" (TIO)'!P205-'data \"historic\" (TIO)'!P205","v":-608934.75617030077},{"$f":"'data \"live\" (TIO)'!Q205-'data \"historic\" (TIO)'!Q205","v":-471416.29885540903},{"$f":"'data \"live\" (TIO)'!R205-'data \"historic\" (TIO)'!R205","v":-300703.78782107122},{"$f":"'data \"live\" (TIO)'!S205-'data \"historic\" (TIO)'!S205","v":0},{"$f":"'data \"live\" (TIO)'!T205-'data \"historic\" (TIO)'!T205","v":0},{"$f":"'data \"live\" (TIO)'!U205-'data \"historic\" (TIO)'!U205","v":0},null,{"$f":"'data \"live\" (TIO)'!I205/'data \"historic\" (TIO)'!I205-1","v":-4.0480809064809442E-2},{"$f":"'data \"live\" (TIO)'!J205/'data \"historic\" (TIO)'!J205-1","v":-0.15441396845519373},{"$f":"'data \"live\" (TIO)'!K205/'data \"historic\" (TIO)'!K205-1","v":-0.11820420238317042},{"$f":"'data \"live\" (TIO)'!L205/'data \"historic\" (TIO)'!L205-1","v":-0.16144714663107795},{"$f":"'data \"live\" (TIO)'!M205/'data \"historic\" (TIO)'!M205-1","v":-0.1737520946969211},{"$f":"'data \"live\" (TIO)'!N205/'data \"historic\" (TIO)'!N205-1","v":-7.1138283583886519E-2},{"$f":"'data \"live\" (TIO)'!O205/'data \"historic\" (TIO)'!O205-1","v":-3.92782512972778E-3},{"$f":"'data \"live\" (TIO)'!P205/'data \"historic\" (TIO)'!P205-1","v":-3.7243983045719076E-2},{"$f":"'data \"live\" (TIO)'!Q205/'data \"historic\" (TIO)'!Q205-1","v":-2.8445856947640014E-2},{"$f":"'data \"live\" (TIO)'!R205/'data \"historic\" (TIO)'!R205-1","v":-1.795555781583047E-2},{"$f":"'data \"live\" (TIO)'!S205/'data \"historic\" (TIO)'!S205-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T205/'data \"historic\" (TIO)'!T205-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U205/'data \"historic\" (TIO)'!U205-1","v":{"$error":"#DIV/0!"}}]
["Waikato","Waikato services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C206-'data \"historic\" (TIO)'!C206","v":0},{"$f":"'data \"live\" (TIO)'!D206-'data \"historic\" (TIO)'!D206","v":0},{"$f":"'data \"live\" (TIO)'!E206-'data \"historic\" (TIO)'!E206","v":0},{"$f":"'data \"live\" (TIO)'!F206-'data \"historic\" (TIO)'!F206","v":0},{"$f":"'data \"live\" (TIO)'!G206-'data \"historic\" (TIO)'!G206","v":0},{"$f":"'data \"live\" (TIO)'!H206-'data \"historic\" (TIO)'!H206","v":0},{"$f":"'data \"live\" (TIO)'!I206-'data \"historic\" (TIO)'!I206","v":0},{"$f":"'data \"live\" (TIO)'!J206-'data \"historic\" (TIO)'!J206","v":0},{"$f":"'data \"live\" (TIO)'!K206-'data \"historic\" (TIO)'!K206","v":0},{"$f":"'data \"live\" (TIO)'!L206-'data \"historic\" (TIO)'!L206","v":0},{"$f":"'data \"live\" (TIO)'!M206-'data \"historic\" (TIO)'!M206","v":0},{"$f":"'data \"live\" (TIO)'!N206-'data \"historic\" (TIO)'!N206","v":0},{"$f":"'data \"live\" (TIO)'!O206-'data \"historic\" (TIO)'!O206","v":0},{"$f":"'data \"live\" (TIO)'!P206-'data \"historic\" (TIO)'!P206","v":0},{"$f":"'data \"live\" (TIO)'!Q206-'data \"historic\" (TIO)'!Q206","v":0},{"$f":"'data \"live\" (TIO)'!R206-'data \"historic\" (TIO)'!R206","v":0},{"$f":"'data \"live\" (TIO)'!S206-'data \"historic\" (TIO)'!S206","v":0},{"$f":"'data \"live\" (TIO)'!T206-'data \"historic\" (TIO)'!T206","v":0},{"$f":"'data \"live\" (TIO)'!U206-'data \"historic\" (TIO)'!U206","v":0},null,{"$f":"'data \"live\" (TIO)'!I206/'data \"historic\" (TIO)'!I206-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J206/'data \"historic\" (TIO)'!J206-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K206/'data \"historic\" (TIO)'!K206-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L206/'data \"historic\" (TIO)'!L206-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M206/'data \"historic\" (TIO)'!M206-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N206/'data \"historic\" (TIO)'!N206-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O206/'data \"historic\" (TIO)'!O206-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P206/'data \"historic\" (TIO)'!P206-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q206/'data \"historic\" (TIO)'!Q206-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R206/'data \"historic\" (TIO)'!R206-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S206/'data \"historic\" (TIO)'!S206-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T206/'data \"historic\" (TIO)'!T206-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U206/'data \"historic\" (TIO)'!U206-1","v":{"$error":"#DIV/0!"}}]
["Bay of Plenty","Bay of Plenty services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C207-'data \"historic\" (TIO)'!C207","v":0},{"$f":"'data \"live\" (TIO)'!D207-'data \"historic\" (TIO)'!D207","v":0},{"$f":"'data \"live\" (TIO)'!E207-'data \"historic\" (TIO)'!E207","v":0},{"$f":"'data \"live\" (TIO)'!F207-'data \"historic\" (TIO)'!F207","v":0},{"$f":"'data \"live\" (TIO)'!G207-'data \"historic\" (TIO)'!G207","v":0},{"$f":"'data \"live\" (TIO)'!H207-'data \"historic\" (TIO)'!H207","v":0},{"$f":"'data \"live\" (TIO)'!I207-'data \"historic\" (TIO)'!I207","v":-5117},{"$f":"'data \"live\" (TIO)'!J207-'data \"historic\" (TIO)'!J207","v":48},{"$f":"'data \"live\" (TIO)'!K207-'data \"historic\" (TIO)'!K207","v":-6300},{"$f":"'data \"live\" (TIO)'!L207-'data \"historic\" (TIO)'!L207","v":48450},{"$f":"'data \"live\" (TIO)'!M207-'data \"historic\" (TIO)'!M207","v":49514},{"$f":"'data \"live\" (TIO)'!N207-'data \"historic\" (TIO)'!N207","v":50607},{"$f":"'data \"live\" (TIO)'!O207-'data \"historic\" (TIO)'!O207","v":51718},{"$f":"'data \"live\" (TIO)'!P207-'data \"historic\" (TIO)'!P207","v":52910},{"$f":"'data \"live\" (TIO)'!Q207-'data \"historic\" (TIO)'!Q207","v":54126},{"$f":"'data \"live\" (TIO)'!R207-'data \"historic\" (TIO)'!R207","v":55423},{"$f":"'data \"live\" (TIO)'!S207-'data \"historic\" (TIO)'!S207","v":0},{"$f":"'data \"live\" (TIO)'!T207-'data \"historic\" (TIO)'!T207","v":0},{"$f":"'data \"live\" (TIO)'!U207-'data \"historic\" (TIO)'!U207","v":0},null,{"$f":"'data \"live\" (TIO)'!I207/'data \"historic\" (TIO)'!I207-1","v":-0.12480487804878049},{"$f":"'data \"live\" (TIO)'!J207/'data \"historic\" (TIO)'!J207-1","v":1.1707317073170742E-3},{"$f":"'data \"live\" (TIO)'!K207/'data \"historic\" (TIO)'!K207-1","v":-0.15365853658536588},{"$f":"'data \"live\" (TIO)'!L207/'data \"historic\" (TIO)'!L207-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M207/'data \"historic\" (TIO)'!M207-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N207/'data \"historic\" (TIO)'!N207-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O207/'data \"historic\" (TIO)'!O207-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P207/'data \"historic\" (TIO)'!P207-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q207/'data \"historic\" (TIO)'!Q207-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R207/'data \"historic\" (TIO)'!R207-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S207/'data \"historic\" (TIO)'!S207-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T207/'data \"historic\" (TIO)'!T207-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U207/'data \"historic\" (TIO)'!U207-1","v":{"$error":"#DIV/0!"}}]
["Gisborne","Gisborne services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C208-'data \"historic\" (TIO)'!C208","v":0},{"$f":"'data \"live\" (TIO)'!D208-'data \"historic\" (TIO)'!D208","v":0},{"$f":"'data \"live\" (TIO)'!E208-'data \"historic\" (TIO)'!E208","v":0},{"$f":"'data \"live\" (TIO)'!F208-'data \"historic\" (TIO)'!F208","v":0},{"$f":"'data \"live\" (TIO)'!G208-'data \"historic\" (TIO)'!G208","v":0},{"$f":"'data \"live\" (TIO)'!H208-'data \"historic\" (TIO)'!H208","v":0},{"$f":"'data \"live\" (TIO)'!I208-'data \"historic\" (TIO)'!I208","v":0},{"$f":"'data \"live\" (TIO)'!J208-'data \"historic\" (TIO)'!J208","v":0},{"$f":"'data \"live\" (TIO)'!K208-'data \"historic\" (TIO)'!K208","v":0},{"$f":"'data \"live\" (TIO)'!L208-'data \"historic\" (TIO)'!L208","v":0},{"$f":"'data \"live\" (TIO)'!M208-'data \"historic\" (TIO)'!M208","v":0},{"$f":"'data \"live\" (TIO)'!N208-'data \"historic\" (TIO)'!N208","v":0},{"$f":"'data \"live\" (TIO)'!O208-'data \"historic\" (TIO)'!O208","v":0},{"$f":"'data \"live\" (TIO)'!P208-'data \"historic\" (TIO)'!P208","v":0},{"$f":"'data \"live\" (TIO)'!Q208-'data \"historic\" (TIO)'!Q208","v":0},{"$f":"'data \"live\" (TIO)'!R208-'data \"historic\" (TIO)'!R208","v":0},{"$f":"'data \"live\" (TIO)'!S208-'data \"historic\" (TIO)'!S208","v":0},{"$f":"'data \"live\" (TIO)'!T208-'data \"historic\" (TIO)'!T208","v":0},{"$f":"'data \"live\" (TIO)'!U208-'data \"historic\" (TIO)'!U208","v":0},null,{"$f":"'data \"live\" (TIO)'!I208/'data \"historic\" (TIO)'!I208-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J208/'data \"historic\" (TIO)'!J208-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K208/'data \"historic\" (TIO)'!K208-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L208/'data \"historic\" (TIO)'!L208-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M208/'data \"historic\" (TIO)'!M208-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N208/'data \"historic\" (TIO)'!N208-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O208/'data \"historic\" (TIO)'!O208-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P208/'data \"historic\" (TIO)'!P208-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q208/'data \"historic\" (TIO)'!Q208-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R208/'data \"historic\" (TIO)'!R208-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S208/'data \"historic\" (TIO)'!S208-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T208/'data \"historic\" (TIO)'!T208-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U208/'data \"historic\" (TIO)'!U208-1","v":{"$error":"#DIV/0!"}}]
["Hawkes Bay","Hawkes Bay services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C209-'data \"historic\" (TIO)'!C209","v":0},{"$f":"'data \"live\" (TIO)'!D209-'data \"historic\" (TIO)'!D209","v":0},{"$f":"'data \"live\" (TIO)'!E209-'data \"historic\" (TIO)'!E209","v":0},{"$f":"'data \"live\" (TIO)'!F209-'data \"historic\" (TIO)'!F209","v":0},{"$f":"'data \"live\" (TIO)'!G209-'data \"historic\" (TIO)'!G209","v":0},{"$f":"'data \"live\" (TIO)'!H209-'data \"historic\" (TIO)'!H209","v":0},{"$f":"'data \"live\" (TIO)'!I209-'data \"historic\" (TIO)'!I209","v":0},{"$f":"'data \"live\" (TIO)'!J209-'data \"historic\" (TIO)'!J209","v":0},{"$f":"'data \"live\" (TIO)'!K209-'data \"historic\" (TIO)'!K209","v":0},{"$f":"'data \"live\" (TIO)'!L209-'data \"historic\" (TIO)'!L209","v":0},{"$f":"'data \"live\" (TIO)'!M209-'data \"historic\" (TIO)'!M209","v":0},{"$f":"'data \"live\" (TIO)'!N209-'data \"historic\" (TIO)'!N209","v":0},{"$f":"'data \"live\" (TIO)'!O209-'data \"historic\" (TIO)'!O209","v":0},{"$f":"'data \"live\" (TIO)'!P209-'data \"historic\" (TIO)'!P209","v":0},{"$f":"'data \"live\" (TIO)'!Q209-'data \"historic\" (TIO)'!Q209","v":0},{"$f":"'data \"live\" (TIO)'!R209-'data \"historic\" (TIO)'!R209","v":0},{"$f":"'data \"live\" (TIO)'!S209-'data \"historic\" (TIO)'!S209","v":0},{"$f":"'data \"live\" (TIO)'!T209-'data \"historic\" (TIO)'!T209","v":0},{"$f":"'data \"live\" (TIO)'!U209-'data \"historic\" (TIO)'!U209","v":0},null,{"$f":"'data \"live\" (TIO)'!I209/'data \"historic\" (TIO)'!I209-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J209/'data \"historic\" (TIO)'!J209-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K209/'data \"historic\" (TIO)'!K209-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L209/'data \"historic\" (TIO)'!L209-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M209/'data \"historic\" (TIO)'!M209-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N209/'data \"historic\" (TIO)'!N209-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O209/'data \"historic\" (TIO)'!O209-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P209/'data \"historic\" (TIO)'!P209-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q209/'data \"historic\" (TIO)'!Q209-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R209/'data \"historic\" (TIO)'!R209-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S209/'data \"historic\" (TIO)'!S209-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T209/'data \"historic\" (TIO)'!T209-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U209/'data \"historic\" (TIO)'!U209-1","v":{"$error":"#DIV/0!"}}]
["Taranaki","Taranaki services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C210-'data \"historic\" (TIO)'!C210","v":0},{"$f":"'data \"live\" (TIO)'!D210-'data \"historic\" (TIO)'!D210","v":0},{"$f":"'data \"live\" (TIO)'!E210-'data \"historic\" (TIO)'!E210","v":0},{"$f":"'data \"live\" (TIO)'!F210-'data \"historic\" (TIO)'!F210","v":0},{"$f":"'data \"live\" (TIO)'!G210-'data \"historic\" (TIO)'!G210","v":0},{"$f":"'data \"live\" (TIO)'!H210-'data \"historic\" (TIO)'!H210","v":0},{"$f":"'data \"live\" (TIO)'!I210-'data \"historic\" (TIO)'!I210","v":0},{"$f":"'data \"live\" (TIO)'!J210-'data \"historic\" (TIO)'!J210","v":0},{"$f":"'data \"live\" (TIO)'!K210-'data \"historic\" (TIO)'!K210","v":0},{"$f":"'data \"live\" (TIO)'!L210-'data \"historic\" (TIO)'!L210","v":0},{"$f":"'data \"live\" (TIO)'!M210-'data \"historic\" (TIO)'!M210","v":0},{"$f":"'data \"live\" (TIO)'!N210-'data \"historic\" (TIO)'!N210","v":0},{"$f":"'data \"live\" (TIO)'!O210-'data \"historic\" (TIO)'!O210","v":0},{"$f":"'data \"live\" (TIO)'!P210-'data \"historic\" (TIO)'!P210","v":0},{"$f":"'data \"live\" (TIO)'!Q210-'data \"historic\" (TIO)'!Q210","v":0},{"$f":"'data \"live\" (TIO)'!R210-'data \"historic\" (TIO)'!R210","v":0},{"$f":"'data \"live\" (TIO)'!S210-'data \"historic\" (TIO)'!S210","v":0},{"$f":"'data \"live\" (TIO)'!T210-'data \"historic\" (TIO)'!T210","v":0},{"$f":"'data \"live\" (TIO)'!U210-'data \"historic\" (TIO)'!U210","v":0},null,{"$f":"'data \"live\" (TIO)'!I210/'data \"historic\" (TIO)'!I210-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J210/'data \"historic\" (TIO)'!J210-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K210/'data \"historic\" (TIO)'!K210-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L210/'data \"historic\" (TIO)'!L210-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M210/'data \"historic\" (TIO)'!M210-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N210/'data \"historic\" (TIO)'!N210-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O210/'data \"historic\" (TIO)'!O210-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P210/'data \"historic\" (TIO)'!P210-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q210/'data \"historic\" (TIO)'!Q210-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R210/'data \"historic\" (TIO)'!R210-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S210/'data \"historic\" (TIO)'!S210-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T210/'data \"historic\" (TIO)'!T210-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U210/'data \"historic\" (TIO)'!U210-1","v":{"$error":"#DIV/0!"}}]
["Manawatu-Wanganui","Manawatu-Wanganui services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C211-'data \"historic\" (TIO)'!C211","v":0},{"$f":"'data \"live\" (TIO)'!D211-'data \"historic\" (TIO)'!D211","v":0},{"$f":"'data \"live\" (TIO)'!E211-'data \"historic\" (TIO)'!E211","v":0},{"$f":"'data \"live\" (TIO)'!F211-'data \"historic\" (TIO)'!F211","v":0},{"$f":"'data \"live\" (TIO)'!G211-'data \"historic\" (TIO)'!G211","v":0},{"$f":"'data \"live\" (TIO)'!H211-'data \"historic\" (TIO)'!H211","v":0},{"$f":"'data \"live\" (TIO)'!I211-'data \"historic\" (TIO)'!I211","v":0},{"$f":"'data \"live\" (TIO)'!J211-'data \"historic\" (TIO)'!J211","v":0},{"$f":"'data \"live\" (TIO)'!K211-'data \"historic\" (TIO)'!K211","v":0},{"$f":"'data \"live\" (TIO)'!L211-'data \"historic\" (TIO)'!L211","v":0},{"$f":"'data \"live\" (TIO)'!M211-'data \"historic\" (TIO)'!M211","v":0},{"$f":"'data \"live\" (TIO)'!N211-'data \"historic\" (TIO)'!N211","v":0},{"$f":"'data \"live\" (TIO)'!O211-'data \"historic\" (TIO)'!O211","v":0},{"$f":"'data \"live\" (TIO)'!P211-'data \"historic\" (TIO)'!P211","v":0},{"$f":"'data \"live\" (TIO)'!Q211-'data \"historic\" (TIO)'!Q211","v":0},{"$f":"'data \"live\" (TIO)'!R211-'data \"historic\" (TIO)'!R211","v":0},{"$f":"'data \"live\" (TIO)'!S211-'data \"historic\" (TIO)'!S211","v":0},{"$f":"'data \"live\" (TIO)'!T211-'data \"historic\" (TIO)'!T211","v":0},{"$f":"'data \"live\" (TIO)'!U211-'data \"historic\" (TIO)'!U211","v":0},null,{"$f":"'data \"live\" (TIO)'!I211/'data \"historic\" (TIO)'!I211-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J211/'data \"historic\" (TIO)'!J211-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K211/'data \"historic\" (TIO)'!K211-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L211/'data \"historic\" (TIO)'!L211-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M211/'data \"historic\" (TIO)'!M211-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N211/'data \"historic\" (TIO)'!N211-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O211/'data \"historic\" (TIO)'!O211-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P211/'data \"historic\" (TIO)'!P211-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q211/'data \"historic\" (TIO)'!Q211-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R211/'data \"historic\" (TIO)'!R211-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S211/'data \"historic\" (TIO)'!S211-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T211/'data \"historic\" (TIO)'!T211-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U211/'data \"historic\" (TIO)'!U211-1","v":{"$error":"#DIV/0!"}}]
["Wellington","Wellington services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C212-'data \"historic\" (TIO)'!C212","v":0},{"$f":"'data \"live\" (TIO)'!D212-'data \"historic\" (TIO)'!D212","v":0},{"$f":"'data \"live\" (TIO)'!E212-'data \"historic\" (TIO)'!E212","v":0},{"$f":"'data \"live\" (TIO)'!F212-'data \"historic\" (TIO)'!F212","v":0},{"$f":"'data \"live\" (TIO)'!G212-'data \"historic\" (TIO)'!G212","v":0},{"$f":"'data \"live\" (TIO)'!H212-'data \"historic\" (TIO)'!H212","v":0},{"$f":"'data \"live\" (TIO)'!I212-'data \"historic\" (TIO)'!I212","v":-1219},{"$f":"'data \"live\" (TIO)'!J212-'data \"historic\" (TIO)'!J212","v":-7644},{"$f":"'data \"live\" (TIO)'!K212-'data \"historic\" (TIO)'!K212","v":520.02000000001863},{"$f":"'data \"live\" (TIO)'!L212-'data \"historic\" (TIO)'!L212","v":-4935},{"$f":"'data \"live\" (TIO)'!M212-'data \"historic\" (TIO)'!M212","v":-14008},{"$f":"'data \"live\" (TIO)'!N212-'data \"historic\" (TIO)'!N212","v":-24293},{"$f":"'data \"live\" (TIO)'!O212-'data \"historic\" (TIO)'!O212","v":-35543},{"$f":"'data \"live\" (TIO)'!P212-'data \"historic\" (TIO)'!P212","v":-47835},{"$f":"'data \"live\" (TIO)'!Q212-'data \"historic\" (TIO)'!Q212","v":-61652},{"$f":"'data \"live\" (TIO)'!R212-'data \"historic\" (TIO)'!R212","v":-76728},{"$f":"'data \"live\" (TIO)'!S212-'data \"historic\" (TIO)'!S212","v":0},{"$f":"'data \"live\" (TIO)'!T212-'data \"historic\" (TIO)'!T212","v":0},{"$f":"'data \"live\" (TIO)'!U212-'data \"historic\" (TIO)'!U212","v":0},null,{"$f":"'data \"live\" (TIO)'!I212/'data \"historic\" (TIO)'!I212-1","v":-4.176559871448271E-3},{"$f":"'data \"live\" (TIO)'!J212/'data \"historic\" (TIO)'!J212-1","v":-2.5222894627431103E-2},{"$f":"'data \"live\" (TIO)'!K212/'data \"historic\" (TIO)'!K212-1","v":1.6493177795962044E-3},{"$f":"'data \"live\" (TIO)'!L212/'data \"historic\" (TIO)'!L212-1","v":-1.5029968569548968E-2},{"$f":"'data \"live\" (TIO)'!M212/'data \"historic\" (TIO)'!M212-1","v":-4.0926992882770241E-2},{"$f":"'data \"live\" (TIO)'!N212/'data \"historic\" (TIO)'!N212-1","v":-6.7956819599582663E-2},{"$f":"'data \"live\" (TIO)'!O212/'data \"historic\" (TIO)'!O212-1","v":-9.5104943755284665E-2},{"$f":"'data \"live\" (TIO)'!P212/'data \"historic\" (TIO)'!P212-1","v":-0.12231231254266928},{"$f":"'data \"live\" (TIO)'!Q212/'data \"historic\" (TIO)'!Q212-1","v":-0.15035056272938996},{"$f":"'data \"live\" (TIO)'!R212/'data \"historic\" (TIO)'!R212-1","v":-0.17828918781383829},{"$f":"'data \"live\" (TIO)'!S212/'data \"historic\" (TIO)'!S212-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T212/'data \"historic\" (TIO)'!T212-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U212/'data \"historic\" (TIO)'!U212-1","v":{"$error":"#DIV/0!"}}]
["Marlborough","Marlborough services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C213-'data \"historic\" (TIO)'!C213","v":0},{"$f":"'data \"live\" (TIO)'!D213-'data \"historic\" (TIO)'!D213","v":0},{"$f":"'data \"live\" (TIO)'!E213-'data \"historic\" (TIO)'!E213","v":0},{"$f":"'data \"live\" (TIO)'!F213-'data \"historic\" (TIO)'!F213","v":0},{"$f":"'data \"live\" (TIO)'!G213-'data \"historic\" (TIO)'!G213","v":0},{"$f":"'data \"live\" (TIO)'!H213-'data \"historic\" (TIO)'!H213","v":0},{"$f":"'data \"live\" (TIO)'!I213-'data \"historic\" (TIO)'!I213","v":0},{"$f":"'data \"live\" (TIO)'!J213-'data \"historic\" (TIO)'!J213","v":0},{"$f":"'data \"live\" (TIO)'!K213-'data \"historic\" (TIO)'!K213","v":0},{"$f":"'data \"live\" (TIO)'!L213-'data \"historic\" (TIO)'!L213","v":0},{"$f":"'data \"live\" (TIO)'!M213-'data \"historic\" (TIO)'!M213","v":0},{"$f":"'data \"live\" (TIO)'!N213-'data \"historic\" (TIO)'!N213","v":0},{"$f":"'data \"live\" (TIO)'!O213-'data \"historic\" (TIO)'!O213","v":0},{"$f":"'data \"live\" (TIO)'!P213-'data \"historic\" (TIO)'!P213","v":0},{"$f":"'data \"live\" (TIO)'!Q213-'data \"historic\" (TIO)'!Q213","v":0},{"$f":"'data \"live\" (TIO)'!R213-'data \"historic\" (TIO)'!R213","v":0},{"$f":"'data \"live\" (TIO)'!S213-'data \"historic\" (TIO)'!S213","v":0},{"$f":"'data \"live\" (TIO)'!T213-'data \"historic\" (TIO)'!T213","v":0},{"$f":"'data \"live\" (TIO)'!U213-'data \"historic\" (TIO)'!U213","v":0},null,{"$f":"'data \"live\" (TIO)'!I213/'data \"historic\" (TIO)'!I213-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J213/'data \"historic\" (TIO)'!J213-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K213/'data \"historic\" (TIO)'!K213-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L213/'data \"historic\" (TIO)'!L213-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M213/'data \"historic\" (TIO)'!M213-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N213/'data \"historic\" (TIO)'!N213-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O213/'data \"historic\" (TIO)'!O213-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P213/'data \"historic\" (TIO)'!P213-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q213/'data \"historic\" (TIO)'!Q213-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R213/'data \"historic\" (TIO)'!R213-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S213/'data \"historic\" (TIO)'!S213-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T213/'data \"historic\" (TIO)'!T213-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U213/'data \"historic\" (TIO)'!U213-1","v":{"$error":"#DIV/0!"}}]
["Nelson","Nelson services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C214-'data \"historic\" (TIO)'!C214","v":0},{"$f":"'data \"live\" (TIO)'!D214-'data \"historic\" (TIO)'!D214","v":0},{"$f":"'data \"live\" (TIO)'!E214-'data \"historic\" (TIO)'!E214","v":0},{"$f":"'data \"live\" (TIO)'!F214-'data \"historic\" (TIO)'!F214","v":0},{"$f":"'data \"live\" (TIO)'!G214-'data \"historic\" (TIO)'!G214","v":0},{"$f":"'data \"live\" (TIO)'!H214-'data \"historic\" (TIO)'!H214","v":0},{"$f":"'data \"live\" (TIO)'!I214-'data \"historic\" (TIO)'!I214","v":0},{"$f":"'data \"live\" (TIO)'!J214-'data \"historic\" (TIO)'!J214","v":0},{"$f":"'data \"live\" (TIO)'!K214-'data \"historic\" (TIO)'!K214","v":0},{"$f":"'data \"live\" (TIO)'!L214-'data \"historic\" (TIO)'!L214","v":0},{"$f":"'data \"live\" (TIO)'!M214-'data \"historic\" (TIO)'!M214","v":0},{"$f":"'data \"live\" (TIO)'!N214-'data \"historic\" (TIO)'!N214","v":0},{"$f":"'data \"live\" (TIO)'!O214-'data \"historic\" (TIO)'!O214","v":0},{"$f":"'data \"live\" (TIO)'!P214-'data \"historic\" (TIO)'!P214","v":0},{"$f":"'data \"live\" (TIO)'!Q214-'data \"historic\" (TIO)'!Q214","v":0},{"$f":"'data \"live\" (TIO)'!R214-'data \"historic\" (TIO)'!R214","v":0},{"$f":"'data \"live\" (TIO)'!S214-'data \"historic\" (TIO)'!S214","v":0},{"$f":"'data \"live\" (TIO)'!T214-'data \"historic\" (TIO)'!T214","v":0},{"$f":"'data \"live\" (TIO)'!U214-'data \"historic\" (TIO)'!U214","v":0},null,{"$f":"'data \"live\" (TIO)'!I214/'data \"historic\" (TIO)'!I214-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J214/'data \"historic\" (TIO)'!J214-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K214/'data \"historic\" (TIO)'!K214-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L214/'data \"historic\" (TIO)'!L214-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M214/'data \"historic\" (TIO)'!M214-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N214/'data \"historic\" (TIO)'!N214-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O214/'data \"historic\" (TIO)'!O214-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P214/'data \"historic\" (TIO)'!P214-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q214/'data \"historic\" (TIO)'!Q214-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R214/'data \"historic\" (TIO)'!R214-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S214/'data \"historic\" (TIO)'!S214-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T214/'data \"historic\" (TIO)'!T214-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U214/'data \"historic\" (TIO)'!U214-1","v":{"$error":"#DIV/0!"}}]
["Canterbury","Canterbury services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C215-'data \"historic\" (TIO)'!C215","v":0},{"$f":"'data \"live\" (TIO)'!D215-'data \"historic\" (TIO)'!D215","v":0},{"$f":"'data \"live\" (TIO)'!E215-'data \"historic\" (TIO)'!E215","v":0},{"$f":"'data \"live\" (TIO)'!F215-'data \"historic\" (TIO)'!F215","v":0},{"$f":"'data \"live\" (TIO)'!G215-'data \"historic\" (TIO)'!G215","v":0},{"$f":"'data \"live\" (TIO)'!H215-'data \"historic\" (TIO)'!H215","v":0},{"$f":"'data \"live\" (TIO)'!I215-'data \"historic\" (TIO)'!I215","v":-162588},{"$f":"'data \"live\" (TIO)'!J215-'data \"historic\" (TIO)'!J215","v":-144888},{"$f":"'data \"live\" (TIO)'!K215-'data \"historic\" (TIO)'!K215","v":-32600},{"$f":"'data \"live\" (TIO)'!L215-'data \"historic\" (TIO)'!L215","v":4251},{"$f":"'data \"live\" (TIO)'!M215-'data \"historic\" (TIO)'!M215","v":5767},{"$f":"'data \"live\" (TIO)'!N215-'data \"historic\" (TIO)'!N215","v":6970},{"$f":"'data \"live\" (TIO)'!O215-'data \"historic\" (TIO)'!O215","v":170821},{"$f":"'data \"live\" (TIO)'!P215-'data \"historic\" (TIO)'!P215","v":177654},{"$f":"'data \"live\" (TIO)'!Q215-'data \"historic\" (TIO)'!Q215","v":184760},{"$f":"'data \"live\" (TIO)'!R215-'data \"historic\" (TIO)'!R215","v":192150},{"$f":"'data \"live\" (TIO)'!S215-'data \"historic\" (TIO)'!S215","v":0},{"$f":"'data \"live\" (TIO)'!T215-'data \"historic\" (TIO)'!T215","v":0},{"$f":"'data \"live\" (TIO)'!U215-'data \"historic\" (TIO)'!U215","v":0},null,{"$f":"'data \"live\" (TIO)'!I215/'data \"historic\" (TIO)'!I215-1","v":-0.23265311378950637},{"$f":"'data \"live\" (TIO)'!J215/'data \"historic\" (TIO)'!J215-1","v":-0.20132896459151428},{"$f":"'data \"live\" (TIO)'!K215/'data \"historic\" (TIO)'!K215-1","v":-4.3990090085227473E-2},{"$f":"'data \"live\" (TIO)'!L215/'data \"historic\" (TIO)'!L215-1","v":7.2804060997164743E-3},{"$f":"'data \"live\" (TIO)'!M215/'data \"historic\" (TIO)'!M215-1","v":9.4968966704047642E-3},{"$f":"'data \"live\" (TIO)'!N215/'data \"historic\" (TIO)'!N215-1","v":1.1036496442828003E-2},{"$f":"'data \"live\" (TIO)'!O215/'data \"historic\" (TIO)'!O215-1","v":0.26007950633599419},{"$f":"'data \"live\" (TIO)'!P215/'data \"historic\" (TIO)'!P215-1","v":0.26007978626065942},{"$f":"'data \"live\" (TIO)'!Q215/'data \"historic\" (TIO)'!Q215-1","v":0.26007956103480012},{"$f":"'data \"live\" (TIO)'!R215/'data \"historic\" (TIO)'!R215-1","v":0.26007899146469882},{"$f":"'data \"live\" (TIO)'!S215/'data \"historic\" (TIO)'!S215-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T215/'data \"historic\" (TIO)'!T215-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U215/'data \"historic\" (TIO)'!U215-1","v":{"$error":"#DIV/0!"}}]
["West Coast","West Coast services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C216-'data \"historic\" (TIO)'!C216","v":0},{"$f":"'data \"live\" (TIO)'!D216-'data \"historic\" (TIO)'!D216","v":0},{"$f":"'data \"live\" (TIO)'!E216-'data \"historic\" (TIO)'!E216","v":0},{"$f":"'data \"live\" (TIO)'!F216-'data \"historic\" (TIO)'!F216","v":0},{"$f":"'data \"live\" (TIO)'!G216-'data \"historic\" (TIO)'!G216","v":0},{"$f":"'data \"live\" (TIO)'!H216-'data \"historic\" (TIO)'!H216","v":0},{"$f":"'data \"live\" (TIO)'!I216-'data \"historic\" (TIO)'!I216","v":0},{"$f":"'data \"live\" (TIO)'!J216-'data \"historic\" (TIO)'!J216","v":0},{"$f":"'data \"live\" (TIO)'!K216-'data \"historic\" (TIO)'!K216","v":0},{"$f":"'data \"live\" (TIO)'!L216-'data \"historic\" (TIO)'!L216","v":0},{"$f":"'data \"live\" (TIO)'!M216-'data \"historic\" (TIO)'!M216","v":0},{"$f":"'data \"live\" (TIO)'!N216-'data \"historic\" (TIO)'!N216","v":0},{"$f":"'data \"live\" (TIO)'!O216-'data \"historic\" (TIO)'!O216","v":0},{"$f":"'data \"live\" (TIO)'!P216-'data \"historic\" (TIO)'!P216","v":0},{"$f":"'data \"live\" (TIO)'!Q216-'data \"historic\" (TIO)'!Q216","v":0},{"$f":"'data \"live\" (TIO)'!R216-'data \"historic\" (TIO)'!R216","v":0},{"$f":"'data \"live\" (TIO)'!S216-'data \"historic\" (TIO)'!S216","v":0},{"$f":"'data \"live\" (TIO)'!T216-'data \"historic\" (TIO)'!T216","v":0},{"$f":"'data \"live\" (TIO)'!U216-'data \"historic\" (TIO)'!U216","v":0},null,{"$f":"'data \"live\" (TIO)'!I216/'data \"historic\" (TIO)'!I216-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J216/'data \"historic\" (TIO)'!J216-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K216/'data \"historic\" (TIO)'!K216-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L216/'data \"historic\" (TIO)'!L216-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M216/'data \"historic\" (TIO)'!M216-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N216/'data \"historic\" (TIO)'!N216-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O216/'data \"historic\" (TIO)'!O216-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P216/'data \"historic\" (TIO)'!P216-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q216/'data \"historic\" (TIO)'!Q216-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R216/'data \"historic\" (TIO)'!R216-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S216/'data \"historic\" (TIO)'!S216-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T216/'data \"historic\" (TIO)'!T216-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U216/'data \"historic\" (TIO)'!U216-1","v":{"$error":"#DIV/0!"}}]
["Otago","Otago (DUNEDIN ONLY) services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C217-'data \"historic\" (TIO)'!C217","v":0},{"$f":"'data \"live\" (TIO)'!D217-'data \"historic\" (TIO)'!D217","v":0},{"$f":"'data \"live\" (TIO)'!E217-'data \"historic\" (TIO)'!E217","v":0},{"$f":"'data \"live\" (TIO)'!F217-'data \"historic\" (TIO)'!F217","v":0},{"$f":"'data \"live\" (TIO)'!G217-'data \"historic\" (TIO)'!G217","v":0},{"$f":"'data \"live\" (TIO)'!H217-'data \"historic\" (TIO)'!H217","v":0},{"$f":"'data \"live\" (TIO)'!I217-'data \"historic\" (TIO)'!I217","v":0},{"$f":"'data \"live\" (TIO)'!J217-'data \"historic\" (TIO)'!J217","v":0},{"$f":"'data \"live\" (TIO)'!K217-'data \"historic\" (TIO)'!K217","v":0},{"$f":"'data \"live\" (TIO)'!L217-'data \"historic\" (TIO)'!L217","v":0},{"$f":"'data \"live\" (TIO)'!M217-'data \"historic\" (TIO)'!M217","v":0},{"$f":"'data \"live\" (TIO)'!N217-'data \"historic\" (TIO)'!N217","v":0},{"$f":"'data \"live\" (TIO)'!O217-'data \"historic\" (TIO)'!O217","v":0},{"$f":"'data \"live\" (TIO)'!P217-'data \"historic\" (TIO)'!P217","v":0},{"$f":"'data \"live\" (TIO)'!Q217-'data \"historic\" (TIO)'!Q217","v":0},{"$f":"'data \"live\" (TIO)'!R217-'data \"historic\" (TIO)'!R217","v":0},{"$f":"'data \"live\" (TIO)'!S217-'data \"historic\" (TIO)'!S217","v":0},{"$f":"'data \"live\" (TIO)'!T217-'data \"historic\" (TIO)'!T217","v":0},{"$f":"'data \"live\" (TIO)'!U217-'data \"historic\" (TIO)'!U217","v":0},null,{"$f":"'data \"live\" (TIO)'!I217/'data \"historic\" (TIO)'!I217-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J217/'data \"historic\" (TIO)'!J217-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K217/'data \"historic\" (TIO)'!K217-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L217/'data \"historic\" (TIO)'!L217-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M217/'data \"historic\" (TIO)'!M217-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N217/'data \"historic\" (TIO)'!N217-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O217/'data \"historic\" (TIO)'!O217-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P217/'data \"historic\" (TIO)'!P217-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q217/'data \"historic\" (TIO)'!Q217-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R217/'data \"historic\" (TIO)'!R217-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S217/'data \"historic\" (TIO)'!S217-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T217/'data \"historic\" (TIO)'!T217-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U217/'data \"historic\" (TIO)'!U217-1","v":{"$error":"#DIV/0!"}}]
["Southland","Southland services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C218-'data \"historic\" (TIO)'!C218","v":0},{"$f":"'data \"live\" (TIO)'!D218-'data \"historic\" (TIO)'!D218","v":0},{"$f":"'data \"live\" (TIO)'!E218-'data \"historic\" (TIO)'!E218","v":0},{"$f":"'data \"live\" (TIO)'!F218-'data \"historic\" (TIO)'!F218","v":0},{"$f":"'data \"live\" (TIO)'!G218-'data \"historic\" (TIO)'!G218","v":0},{"$f":"'data \"live\" (TIO)'!H218-'data \"historic\" (TIO)'!H218","v":0},{"$f":"'data \"live\" (TIO)'!I218-'data \"historic\" (TIO)'!I218","v":0},{"$f":"'data \"live\" (TIO)'!J218-'data \"historic\" (TIO)'!J218","v":0},{"$f":"'data \"live\" (TIO)'!K218-'data \"historic\" (TIO)'!K218","v":0},{"$f":"'data \"live\" (TIO)'!L218-'data \"historic\" (TIO)'!L218","v":0},{"$f":"'data \"live\" (TIO)'!M218-'data \"historic\" (TIO)'!M218","v":0},{"$f":"'data \"live\" (TIO)'!N218-'data \"historic\" (TIO)'!N218","v":0},{"$f":"'data \"live\" (TIO)'!O218-'data \"historic\" (TIO)'!O218","v":0},{"$f":"'data \"live\" (TIO)'!P218-'data \"historic\" (TIO)'!P218","v":0},{"$f":"'data \"live\" (TIO)'!Q218-'data \"historic\" (TIO)'!Q218","v":0},{"$f":"'data \"live\" (TIO)'!R218-'data \"historic\" (TIO)'!R218","v":0},{"$f":"'data \"live\" (TIO)'!S218-'data \"historic\" (TIO)'!S218","v":0},{"$f":"'data \"live\" (TIO)'!T218-'data \"historic\" (TIO)'!T218","v":0},{"$f":"'data \"live\" (TIO)'!U218-'data \"historic\" (TIO)'!U218","v":0},null,{"$f":"'data \"live\" (TIO)'!I218/'data \"historic\" (TIO)'!I218-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J218/'data \"historic\" (TIO)'!J218-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K218/'data \"historic\" (TIO)'!K218-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L218/'data \"historic\" (TIO)'!L218-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M218/'data \"historic\" (TIO)'!M218-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N218/'data \"historic\" (TIO)'!N218-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O218/'data \"historic\" (TIO)'!O218-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P218/'data \"historic\" (TIO)'!P218-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q218/'data \"historic\" (TIO)'!Q218-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R218/'data \"historic\" (TIO)'!R218-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S218/'data \"historic\" (TIO)'!S218-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T218/'data \"historic\" (TIO)'!T218-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U218/'data \"historic\" (TIO)'!U218-1","v":{"$error":"#DIV/0!"}}]
["National","National total services expenditure (net):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C204:C218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C204:C218)-C205-C212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!C212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!C205,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D204:D218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D204:D218)-D205-D212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!D212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!D205,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E204:E218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E204:E218)-E205-E212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!E212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!E205,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F204:F218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F204:F218)-F205-F212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!F212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!F205,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G204:G218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G204:G218)-G205-G212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!G212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!G205,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H204:H218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H204:H218)-H205-H212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!H212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!H205,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I204:I218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I204:I218)-I205-I212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!I212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!I205,0))))))","v":-549231},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J204:J218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J204:J218)-J205-J212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!J212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!J205,0))))))","v":-1748609},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K204:K218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K204:K218)-K205-K212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!K212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!K205,0))))))","v":-1415729.98},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L204:L218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L204:L218)-L205-L212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!L212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!L205,0))))))","v":-2032480},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M204:M218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M204:M218)-M205-M212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!M212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!M205,0))))))","v":-2298902.9000000004},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N204:N218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N204:N218)-N205-N212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!N212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!N205,0))))))","v":-958633.16699999943},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O204:O218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O204:O218)-O205-O212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!O212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!O205,0))))))","v":126439.52799000032},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P204:P218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P204:P218)-P205-P212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!P212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!P205,0))))))","v":-426205.75617030077},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q204:Q218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q204:Q218)-Q205-Q212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!Q212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!Q205,0))))))","v":-294182.29885540903},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R204:R218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R204:R218)-R205-R212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!R212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!R205,0))))))","v":-129858.78782107122},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S204:S218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S204:S218)-S205-S212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!S212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!S205,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T204:T218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T204:T218)-T205-T212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!T212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!T205,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U204:U218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U204:U218)-U205-U212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!U212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!U205,0))))))","v":0},null,{"$f":"'data \"live\" (TIO)'!I219/'data \"historic\" (TIO)'!I219-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J219/'data \"historic\" (TIO)'!J219-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K219/'data \"historic\" (TIO)'!K219-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L219/'data \"historic\" (TIO)'!L219-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M219/'data \"historic\" (TIO)'!M219-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N219/'data \"historic\" (TIO)'!N219-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O219/'data \"historic\" (TIO)'!O219-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P219/'data \"historic\" (TIO)'!P219-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q219/'data \"historic\" (TIO)'!Q219-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R219/'data \"historic\" (TIO)'!R219-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S219/'data \"historic\" (TIO)'!S219-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T219/'data \"historic\" (TIO)'!T219-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U219/'data \"historic\" (TIO)'!U219-1","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"VLOOKUP($B$484,$A204:$U219,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$U219,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$U219,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$U219,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$U219,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$U219,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$U219,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$U219,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$U219,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$U219,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$U219,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$U219,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$U219,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$U219,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$U219,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$U219,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$U219,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$U219,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$U219,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$U219,21,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP($B$484,$A204:$U219,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$U219,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$U219,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$U219,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$U219,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$U219,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$U219,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$U219,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$U219,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$U219,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$U219,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$U219,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$U219,21,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B220","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U220","v":{"$error":"#N/A"}},null,{"$f":"'data \"historic\" (TIO)'!W220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AD220","v":0},{"$f":"'data \"historic\" (TIO)'!AE220","v":0},{"$f":"'data \"historic\" (TIO)'!AF220","v":0},{"$f":"'data \"historic\" (TIO)'!AG220","v":0},{"$f":"'data \"historic\" (TIO)'!AH220","v":0},{"$f":"'data \"historic\" (TIO)'!AI220","v":0}]
[null,{"$f":"B220","v":{"$error":"#N/A"}},{"$f":"C220","v":{"$error":"#N/A"}},{"$f":"D220","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!N$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!O$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!P$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!Q$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!R$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!S$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!T$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!U$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!V$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!W$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!AN$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!AO$11,0)","v":0},null,{"$f":"W220","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AR131,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AS131,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AT131,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AU131,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AV131,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AW131,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AX131,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AY131,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AZ131,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BA131,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BB131,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BC131,0)","v":0}]
[null,"FERRY SERVICE/ OPERATIONS EXPENDITURE (NET)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S203","v":"2025/26"},{"$f":"T203","v":"2026/27"},{"$f":"U203","v":"2027/28"},null,"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"AG203","v":"2025/26"},{"$f":"AH203","v":"2026/27"},{"$f":"AI203","v":"2027/28"}]
["Northland","Northland operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C224-'data \"historic\" (TIO)'!C224","v":0},{"$f":"'data \"live\" (TIO)'!D224-'data \"historic\" (TIO)'!D224","v":0},{"$f":"'data \"live\" (TIO)'!E224-'data \"historic\" (TIO)'!E224","v":0},{"$f":"'data \"live\" (TIO)'!F224-'data \"historic\" (TIO)'!F224","v":0},{"$f":"'data \"live\" (TIO)'!G224-'data \"historic\" (TIO)'!G224","v":0},{"$f":"'data \"live\" (TIO)'!H224-'data \"historic\" (TIO)'!H224","v":0},{"$f":"'data \"live\" (TIO)'!I224-'data \"historic\" (TIO)'!I224","v":0},{"$f":"'data \"live\" (TIO)'!J224-'data \"historic\" (TIO)'!J224","v":0},{"$f":"'data \"live\" (TIO)'!K224-'data \"historic\" (TIO)'!K224","v":0},{"$f":"'data \"live\" (TIO)'!L224-'data \"historic\" (TIO)'!L224","v":0},{"$f":"'data \"live\" (TIO)'!M224-'data \"historic\" (TIO)'!M224","v":0},{"$f":"'data \"live\" (TIO)'!N224-'data \"historic\" (TIO)'!N224","v":0},{"$f":"'data \"live\" (TIO)'!O224-'data \"historic\" (TIO)'!O224","v":0},{"$f":"'data \"live\" (TIO)'!P224-'data \"historic\" (TIO)'!P224","v":0},{"$f":"'data \"live\" (TIO)'!Q224-'data \"historic\" (TIO)'!Q224","v":0},{"$f":"'data \"live\" (TIO)'!R224-'data \"historic\" (TIO)'!R224","v":0},{"$f":"'data \"live\" (TIO)'!S224-'data \"historic\" (TIO)'!S224","v":0},{"$f":"'data \"live\" (TIO)'!T224-'data \"historic\" (TIO)'!T224","v":0},{"$f":"'data \"live\" (TIO)'!U224-'data \"historic\" (TIO)'!U224","v":0},null,{"$f":"'data \"live\" (TIO)'!I224/'data \"historic\" (TIO)'!I224-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J224/'data \"historic\" (TIO)'!J224-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K224/'data \"historic\" (TIO)'!K224-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L224/'data \"historic\" (TIO)'!L224-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M224/'data \"historic\" (TIO)'!M224-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N224/'data \"historic\" (TIO)'!N224-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O224/'data \"historic\" (TIO)'!O224-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P224/'data \"historic\" (TIO)'!P224-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q224/'data \"historic\" (TIO)'!Q224-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R224/'data \"historic\" (TIO)'!R224-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S224/'data \"historic\" (TIO)'!S224-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T224/'data \"historic\" (TIO)'!T224-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U224/'data \"historic\" (TIO)'!U224-1","v":{"$error":"#DIV/0!"}}]
["Auckland","Auckland operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C225-'data \"historic\" (TIO)'!C225","v":4185280.4377776235},{"$f":"'data \"live\" (TIO)'!D225-'data \"historic\" (TIO)'!D225","v":3241959.7775430847},{"$f":"'data \"live\" (TIO)'!E225-'data \"historic\" (TIO)'!E225","v":3271286.5046198685},{"$f":"'data \"live\" (TIO)'!F225-'data \"historic\" (TIO)'!F225","v":1716764.5339473914},{"$f":"'data \"live\" (TIO)'!G225-'data \"historic\" (TIO)'!G225","v":1563461.3609438166},{"$f":"'data \"live\" (TIO)'!H225-'data \"historic\" (TIO)'!H225","v":1135020.1853085253},{"$f":"'data \"live\" (TIO)'!I225-'data \"historic\" (TIO)'!I225","v":3664020.0251313541},{"$f":"'data \"live\" (TIO)'!J225-'data \"historic\" (TIO)'!J225","v":2305634.8653765675},{"$f":"'data \"live\" (TIO)'!K225-'data \"historic\" (TIO)'!K225","v":2478614.0369044617},{"$f":"'data \"live\" (TIO)'!L225-'data \"historic\" (TIO)'!L225","v":3507133.9912074897},{"$f":"'data \"live\" (TIO)'!M225-'data \"historic\" (TIO)'!M225","v":3516561.1722201779},{"$f":"'data \"live\" (TIO)'!N225-'data \"historic\" (TIO)'!N225","v":5401641.8522760533},{"$f":"'data \"live\" (TIO)'!O225-'data \"historic\" (TIO)'!O225","v":7440549.705526717},{"$f":"'data \"live\" (TIO)'!P225-'data \"historic\" (TIO)'!P225","v":7422952.8580047041},{"$f":"'data \"live\" (TIO)'!Q225-'data \"historic\" (TIO)'!Q225","v":8332544.7265186552},{"$f":"'data \"live\" (TIO)'!R225-'data \"historic\" (TIO)'!R225","v":8560427.0774335824},{"$f":"'data \"live\" (TIO)'!S225-'data \"historic\" (TIO)'!S225","v":0},{"$f":"'data \"live\" (TIO)'!T225-'data \"historic\" (TIO)'!T225","v":0},{"$f":"'data \"live\" (TIO)'!U225-'data \"historic\" (TIO)'!U225","v":0},null,{"$f":"'data \"live\" (TIO)'!I225/'data \"historic\" (TIO)'!I225-1","v":0.36135531932179288},{"$f":"'data \"live\" (TIO)'!J225/'data \"historic\" (TIO)'!J225-1","v":0.20713072879534278},{"$f":"'data \"live\" (TIO)'!K225/'data \"historic\" (TIO)'!K225-1","v":0.19810728467582872},{"$f":"'data \"live\" (TIO)'!L225/'data \"historic\" (TIO)'!L225-1","v":0.31907044025418485},{"$f":"'data \"live\" (TIO)'!M225/'data \"historic\" (TIO)'!M225-1","v":0.30479294258176259},{"$f":"'data \"live\" (TIO)'!N225/'data \"historic\" (TIO)'!N225-1","v":0.45158227412228324},{"$f":"'data \"live\" (TIO)'!O225/'data \"historic\" (TIO)'!O225-1","v":0.555583586135036},{"$f":"'data \"live\" (TIO)'!P225/'data \"historic\" (TIO)'!P225-1","v":0.5199152883826641},{"$f":"'data \"live\" (TIO)'!Q225/'data \"historic\" (TIO)'!Q225-1","v":0.57629868446948129},{"$f":"'data \"live\" (TIO)'!R225/'data \"historic\" (TIO)'!R225-1","v":0.58733955851630837},{"$f":"'data \"live\" (TIO)'!S225/'data \"historic\" (TIO)'!S225-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T225/'data \"historic\" (TIO)'!T225-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U225/'data \"historic\" (TIO)'!U225-1","v":{"$error":"#DIV/0!"}}]
["Waikato","Waikato operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C226-'data \"historic\" (TIO)'!C226","v":0},{"$f":"'data \"live\" (TIO)'!D226-'data \"historic\" (TIO)'!D226","v":0},{"$f":"'data \"live\" (TIO)'!E226-'data \"historic\" (TIO)'!E226","v":0},{"$f":"'data \"live\" (TIO)'!F226-'data \"historic\" (TIO)'!F226","v":0},{"$f":"'data \"live\" (TIO)'!G226-'data \"historic\" (TIO)'!G226","v":0},{"$f":"'data \"live\" (TIO)'!H226-'data \"historic\" (TIO)'!H226","v":0},{"$f":"'data \"live\" (TIO)'!I226-'data \"historic\" (TIO)'!I226","v":0},{"$f":"'data \"live\" (TIO)'!J226-'data \"historic\" (TIO)'!J226","v":0},{"$f":"'data \"live\" (TIO)'!K226-'data \"historic\" (TIO)'!K226","v":0},{"$f":"'data \"live\" (TIO)'!L226-'data \"historic\" (TIO)'!L226","v":0},{"$f":"'data \"live\" (TIO)'!M226-'data \"historic\" (TIO)'!M226","v":0},{"$f":"'data \"live\" (TIO)'!N226-'data \"historic\" (TIO)'!N226","v":0},{"$f":"'data \"live\" (TIO)'!O226-'data \"historic\" (TIO)'!O226","v":0},{"$f":"'data \"live\" (TIO)'!P226-'data \"historic\" (TIO)'!P226","v":0},{"$f":"'data \"live\" (TIO)'!Q226-'data \"historic\" (TIO)'!Q226","v":0},{"$f":"'data \"live\" (TIO)'!R226-'data \"historic\" (TIO)'!R226","v":0},{"$f":"'data \"live\" (TIO)'!S226-'data \"historic\" (TIO)'!S226","v":0},{"$f":"'data \"live\" (TIO)'!T226-'data \"historic\" (TIO)'!T226","v":0},{"$f":"'data \"live\" (TIO)'!U226-'data \"historic\" (TIO)'!U226","v":0},null,{"$f":"'data \"live\" (TIO)'!I226/'data \"historic\" (TIO)'!I226-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J226/'data \"historic\" (TIO)'!J226-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K226/'data \"historic\" (TIO)'!K226-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L226/'data \"historic\" (TIO)'!L226-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M226/'data \"historic\" (TIO)'!M226-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N226/'data \"historic\" (TIO)'!N226-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O226/'data \"historic\" (TIO)'!O226-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P226/'data \"historic\" (TIO)'!P226-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q226/'data \"historic\" (TIO)'!Q226-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R226/'data \"historic\" (TIO)'!R226-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S226/'data \"historic\" (TIO)'!S226-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T226/'data \"historic\" (TIO)'!T226-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U226/'data \"historic\" (TIO)'!U226-1","v":{"$error":"#DIV/0!"}}]
["Bay of Plenty","Bay of Plenty operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C227-'data \"historic\" (TIO)'!C227","v":0},{"$f":"'data \"live\" (TIO)'!D227-'data \"historic\" (TIO)'!D227","v":0},{"$f":"'data \"live\" (TIO)'!E227-'data \"historic\" (TIO)'!E227","v":0},{"$f":"'data \"live\" (TIO)'!F227-'data \"historic\" (TIO)'!F227","v":0},{"$f":"'data \"live\" (TIO)'!G227-'data \"historic\" (TIO)'!G227","v":0},{"$f":"'data \"live\" (TIO)'!H227-'data \"historic\" (TIO)'!H227","v":0},{"$f":"'data \"live\" (TIO)'!I227-'data \"historic\" (TIO)'!I227","v":-5117},{"$f":"'data \"live\" (TIO)'!J227-'data \"historic\" (TIO)'!J227","v":0},{"$f":"'data \"live\" (TIO)'!K227-'data \"historic\" (TIO)'!K227","v":-6300},{"$f":"'data \"live\" (TIO)'!L227-'data \"historic\" (TIO)'!L227","v":48450},{"$f":"'data \"live\" (TIO)'!M227-'data \"historic\" (TIO)'!M227","v":49514},{"$f":"'data \"live\" (TIO)'!N227-'data \"historic\" (TIO)'!N227","v":50607},{"$f":"'data \"live\" (TIO)'!O227-'data \"historic\" (TIO)'!O227","v":51718},{"$f":"'data \"live\" (TIO)'!P227-'data \"historic\" (TIO)'!P227","v":52910},{"$f":"'data \"live\" (TIO)'!Q227-'data \"historic\" (TIO)'!Q227","v":54126},{"$f":"'data \"live\" (TIO)'!R227-'data \"historic\" (TIO)'!R227","v":55423},{"$f":"'data \"live\" (TIO)'!S227-'data \"historic\" (TIO)'!S227","v":0},{"$f":"'data \"live\" (TIO)'!T227-'data \"historic\" (TIO)'!T227","v":0},{"$f":"'data \"live\" (TIO)'!U227-'data \"historic\" (TIO)'!U227","v":0},null,{"$f":"'data \"live\" (TIO)'!I227/'data \"historic\" (TIO)'!I227-1","v":-0.12480487804878049},{"$f":"'data \"live\" (TIO)'!J227/'data \"historic\" (TIO)'!J227-1","v":0},{"$f":"'data \"live\" (TIO)'!K227/'data \"historic\" (TIO)'!K227-1","v":-0.15365853658536588},{"$f":"'data \"live\" (TIO)'!L227/'data \"historic\" (TIO)'!L227-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M227/'data \"historic\" (TIO)'!M227-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N227/'data \"historic\" (TIO)'!N227-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O227/'data \"historic\" (TIO)'!O227-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P227/'data \"historic\" (TIO)'!P227-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q227/'data \"historic\" (TIO)'!Q227-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R227/'data \"historic\" (TIO)'!R227-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S227/'data \"historic\" (TIO)'!S227-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T227/'data \"historic\" (TIO)'!T227-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U227/'data \"historic\" (TIO)'!U227-1","v":{"$error":"#DIV/0!"}}]
["Gisborne","Gisborne operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C228-'data \"historic\" (TIO)'!C228","v":0},{"$f":"'data \"live\" (TIO)'!D228-'data \"historic\" (TIO)'!D228","v":0},{"$f":"'data \"live\" (TIO)'!E228-'data \"historic\" (TIO)'!E228","v":0},{"$f":"'data \"live\" (TIO)'!F228-'data \"historic\" (TIO)'!F228","v":0},{"$f":"'data \"live\" (TIO)'!G228-'data \"historic\" (TIO)'!G228","v":0},{"$f":"'data \"live\" (TIO)'!H228-'data \"historic\" (TIO)'!H228","v":0},{"$f":"'data \"live\" (TIO)'!I228-'data \"historic\" (TIO)'!I228","v":0},{"$f":"'data \"live\" (TIO)'!J228-'data \"historic\" (TIO)'!J228","v":0},{"$f":"'data \"live\" (TIO)'!K228-'data \"historic\" (TIO)'!K228","v":0},{"$f":"'data \"live\" (TIO)'!L228-'data \"historic\" (TIO)'!L228","v":0},{"$f":"'data \"live\" (TIO)'!M228-'data \"historic\" (TIO)'!M228","v":0},{"$f":"'data \"live\" (TIO)'!N228-'data \"historic\" (TIO)'!N228","v":0},{"$f":"'data \"live\" (TIO)'!O228-'data \"historic\" (TIO)'!O228","v":0},{"$f":"'data \"live\" (TIO)'!P228-'data \"historic\" (TIO)'!P228","v":0},{"$f":"'data \"live\" (TIO)'!Q228-'data \"historic\" (TIO)'!Q228","v":0},{"$f":"'data \"live\" (TIO)'!R228-'data \"historic\" (TIO)'!R228","v":0},{"$f":"'data \"live\" (TIO)'!S228-'data \"historic\" (TIO)'!S228","v":0},{"$f":"'data \"live\" (TIO)'!T228-'data \"historic\" (TIO)'!T228","v":0},{"$f":"'data \"live\" (TIO)'!U228-'data \"historic\" (TIO)'!U228","v":0},null,{"$f":"'data \"live\" (TIO)'!I228/'data \"historic\" (TIO)'!I228-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J228/'data \"historic\" (TIO)'!J228-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K228/'data \"historic\" (TIO)'!K228-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L228/'data \"historic\" (TIO)'!L228-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M228/'data \"historic\" (TIO)'!M228-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N228/'data \"historic\" (TIO)'!N228-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O228/'data \"historic\" (TIO)'!O228-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P228/'data \"historic\" (TIO)'!P228-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q228/'data \"historic\" (TIO)'!Q228-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R228/'data \"historic\" (TIO)'!R228-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S228/'data \"historic\" (TIO)'!S228-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T228/'data \"historic\" (TIO)'!T228-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U228/'data \"historic\" (TIO)'!U228-1","v":{"$error":"#DIV/0!"}}]
["Hawkes Bay","Hawkes Bay operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C229-'data \"historic\" (TIO)'!C229","v":0},{"$f":"'data \"live\" (TIO)'!D229-'data \"historic\" (TIO)'!D229","v":0},{"$f":"'data \"live\" (TIO)'!E229-'data \"historic\" (TIO)'!E229","v":0},{"$f":"'data \"live\" (TIO)'!F229-'data \"historic\" (TIO)'!F229","v":0},{"$f":"'data \"live\" (TIO)'!G229-'data \"historic\" (TIO)'!G229","v":0},{"$f":"'data \"live\" (TIO)'!H229-'data \"historic\" (TIO)'!H229","v":0},{"$f":"'data \"live\" (TIO)'!I229-'data \"historic\" (TIO)'!I229","v":0},{"$f":"'data \"live\" (TIO)'!J229-'data \"historic\" (TIO)'!J229","v":0},{"$f":"'data \"live\" (TIO)'!K229-'data \"historic\" (TIO)'!K229","v":0},{"$f":"'data \"live\" (TIO)'!L229-'data \"historic\" (TIO)'!L229","v":0},{"$f":"'data \"live\" (TIO)'!M229-'data \"historic\" (TIO)'!M229","v":0},{"$f":"'data \"live\" (TIO)'!N229-'data \"historic\" (TIO)'!N229","v":0},{"$f":"'data \"live\" (TIO)'!O229-'data \"historic\" (TIO)'!O229","v":0},{"$f":"'data \"live\" (TIO)'!P229-'data \"historic\" (TIO)'!P229","v":0},{"$f":"'data \"live\" (TIO)'!Q229-'data \"historic\" (TIO)'!Q229","v":0},{"$f":"'data \"live\" (TIO)'!R229-'data \"historic\" (TIO)'!R229","v":0},{"$f":"'data \"live\" (TIO)'!S229-'data \"historic\" (TIO)'!S229","v":0},{"$f":"'data \"live\" (TIO)'!T229-'data \"historic\" (TIO)'!T229","v":0},{"$f":"'data \"live\" (TIO)'!U229-'data \"historic\" (TIO)'!U229","v":0},null,{"$f":"'data \"live\" (TIO)'!I229/'data \"historic\" (TIO)'!I229-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J229/'data \"historic\" (TIO)'!J229-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K229/'data \"historic\" (TIO)'!K229-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L229/'data \"historic\" (TIO)'!L229-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M229/'data \"historic\" (TIO)'!M229-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N229/'data \"historic\" (TIO)'!N229-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O229/'data \"historic\" (TIO)'!O229-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P229/'data \"historic\" (TIO)'!P229-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q229/'data \"historic\" (TIO)'!Q229-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R229/'data \"historic\" (TIO)'!R229-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S229/'data \"historic\" (TIO)'!S229-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T229/'data \"historic\" (TIO)'!T229-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U229/'data \"historic\" (TIO)'!U229-1","v":{"$error":"#DIV/0!"}}]
["Taranaki","Taranaki operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C230-'data \"historic\" (TIO)'!C230","v":0},{"$f":"'data \"live\" (TIO)'!D230-'data \"historic\" (TIO)'!D230","v":0},{"$f":"'data \"live\" (TIO)'!E230-'data \"historic\" (TIO)'!E230","v":0},{"$f":"'data \"live\" (TIO)'!F230-'data \"historic\" (TIO)'!F230","v":0},{"$f":"'data \"live\" (TIO)'!G230-'data \"historic\" (TIO)'!G230","v":0},{"$f":"'data \"live\" (TIO)'!H230-'data \"historic\" (TIO)'!H230","v":0},{"$f":"'data \"live\" (TIO)'!I230-'data \"historic\" (TIO)'!I230","v":0},{"$f":"'data \"live\" (TIO)'!J230-'data \"historic\" (TIO)'!J230","v":0},{"$f":"'data \"live\" (TIO)'!K230-'data \"historic\" (TIO)'!K230","v":0},{"$f":"'data \"live\" (TIO)'!L230-'data \"historic\" (TIO)'!L230","v":0},{"$f":"'data \"live\" (TIO)'!M230-'data \"historic\" (TIO)'!M230","v":0},{"$f":"'data \"live\" (TIO)'!N230-'data \"historic\" (TIO)'!N230","v":0},{"$f":"'data \"live\" (TIO)'!O230-'data \"historic\" (TIO)'!O230","v":0},{"$f":"'data \"live\" (TIO)'!P230-'data \"historic\" (TIO)'!P230","v":0},{"$f":"'data \"live\" (TIO)'!Q230-'data \"historic\" (TIO)'!Q230","v":0},{"$f":"'data \"live\" (TIO)'!R230-'data \"historic\" (TIO)'!R230","v":0},{"$f":"'data \"live\" (TIO)'!S230-'data \"historic\" (TIO)'!S230","v":0},{"$f":"'data \"live\" (TIO)'!T230-'data \"historic\" (TIO)'!T230","v":0},{"$f":"'data \"live\" (TIO)'!U230-'data \"historic\" (TIO)'!U230","v":0},null,{"$f":"'data \"live\" (TIO)'!I230/'data \"historic\" (TIO)'!I230-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J230/'data \"historic\" (TIO)'!J230-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K230/'data \"historic\" (TIO)'!K230-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L230/'data \"historic\" (TIO)'!L230-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M230/'data \"historic\" (TIO)'!M230-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N230/'data \"historic\" (TIO)'!N230-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O230/'data \"historic\" (TIO)'!O230-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P230/'data \"historic\" (TIO)'!P230-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q230/'data \"historic\" (TIO)'!Q230-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R230/'data \"historic\" (TIO)'!R230-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S230/'data \"historic\" (TIO)'!S230-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T230/'data \"historic\" (TIO)'!T230-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U230/'data \"historic\" (TIO)'!U230-1","v":{"$error":"#DIV/0!"}}]
["Manawatu-Wanganui","Manawatu-Wanganui operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C231-'data \"historic\" (TIO)'!C231","v":0},{"$f":"'data \"live\" (TIO)'!D231-'data \"historic\" (TIO)'!D231","v":0},{"$f":"'data \"live\" (TIO)'!E231-'data \"historic\" (TIO)'!E231","v":0},{"$f":"'data \"live\" (TIO)'!F231-'data \"historic\" (TIO)'!F231","v":0},{"$f":"'data \"live\" (TIO)'!G231-'data \"historic\" (TIO)'!G231","v":0},{"$f":"'data \"live\" (TIO)'!H231-'data \"historic\" (TIO)'!H231","v":0},{"$f":"'data \"live\" (TIO)'!I231-'data \"historic\" (TIO)'!I231","v":0},{"$f":"'data \"live\" (TIO)'!J231-'data \"historic\" (TIO)'!J231","v":0},{"$f":"'data \"live\" (TIO)'!K231-'data \"historic\" (TIO)'!K231","v":0},{"$f":"'data \"live\" (TIO)'!L231-'data \"historic\" (TIO)'!L231","v":0},{"$f":"'data \"live\" (TIO)'!M231-'data \"historic\" (TIO)'!M231","v":0},{"$f":"'data \"live\" (TIO)'!N231-'data \"historic\" (TIO)'!N231","v":0},{"$f":"'data \"live\" (TIO)'!O231-'data \"historic\" (TIO)'!O231","v":0},{"$f":"'data \"live\" (TIO)'!P231-'data \"historic\" (TIO)'!P231","v":0},{"$f":"'data \"live\" (TIO)'!Q231-'data \"historic\" (TIO)'!Q231","v":0},{"$f":"'data \"live\" (TIO)'!R231-'data \"historic\" (TIO)'!R231","v":0},{"$f":"'data \"live\" (TIO)'!S231-'data \"historic\" (TIO)'!S231","v":0},{"$f":"'data \"live\" (TIO)'!T231-'data \"historic\" (TIO)'!T231","v":0},{"$f":"'data \"live\" (TIO)'!U231-'data \"historic\" (TIO)'!U231","v":0},null,{"$f":"'data \"live\" (TIO)'!I231/'data \"historic\" (TIO)'!I231-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J231/'data \"historic\" (TIO)'!J231-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K231/'data \"historic\" (TIO)'!K231-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L231/'data \"historic\" (TIO)'!L231-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M231/'data \"historic\" (TIO)'!M231-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N231/'data \"historic\" (TIO)'!N231-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O231/'data \"historic\" (TIO)'!O231-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P231/'data \"historic\" (TIO)'!P231-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q231/'data \"historic\" (TIO)'!Q231-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R231/'data \"historic\" (TIO)'!R231-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S231/'data \"historic\" (TIO)'!S231-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T231/'data \"historic\" (TIO)'!T231-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U231/'data \"historic\" (TIO)'!U231-1","v":{"$error":"#DIV/0!"}}]
["Wellington","Wellington operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C232-'data \"historic\" (TIO)'!C232","v":0},{"$f":"'data \"live\" (TIO)'!D232-'data \"historic\" (TIO)'!D232","v":0},{"$f":"'data \"live\" (TIO)'!E232-'data \"historic\" (TIO)'!E232","v":0},{"$f":"'data \"live\" (TIO)'!F232-'data \"historic\" (TIO)'!F232","v":0},{"$f":"'data \"live\" (TIO)'!G232-'data \"historic\" (TIO)'!G232","v":0},{"$f":"'data \"live\" (TIO)'!H232-'data \"historic\" (TIO)'!H232","v":0},{"$f":"'data \"live\" (TIO)'!I232-'data \"historic\" (TIO)'!I232","v":11363.864301633905},{"$f":"'data \"live\" (TIO)'!J232-'data \"historic\" (TIO)'!J232","v":12703.498618175974},{"$f":"'data \"live\" (TIO)'!K232-'data \"historic\" (TIO)'!K232","v":46815.798572583648},{"$f":"'data \"live\" (TIO)'!L232-'data \"historic\" (TIO)'!L232","v":44508.956599789846},{"$f":"'data \"live\" (TIO)'!M232-'data \"historic\" (TIO)'!M232","v":32518.496075595787},{"$f":"'data \"live\" (TIO)'!N232-'data \"historic\" (TIO)'!N232","v":-19723.008182363235},{"$f":"'data \"live\" (TIO)'!O232-'data \"historic\" (TIO)'!O232","v":-25060.488045464095},{"$f":"'data \"live\" (TIO)'!P232-'data \"historic\" (TIO)'!P232","v":-30842.591323385946},{"$f":"'data \"live\" (TIO)'!Q232-'data \"historic\" (TIO)'!Q232","v":-48498.64974703826},{"$f":"'data \"live\" (TIO)'!R232-'data \"historic\" (TIO)'!R232","v":-61890.040739172779},{"$f":"'data \"live\" (TIO)'!S232-'data \"historic\" (TIO)'!S232","v":0},{"$f":"'data \"live\" (TIO)'!T232-'data \"historic\" (TIO)'!T232","v":0},{"$f":"'data \"live\" (TIO)'!U232-'data \"historic\" (TIO)'!U232","v":0},null,{"$f":"'data \"live\" (TIO)'!I232/'data \"historic\" (TIO)'!I232-1","v":3.1425056916898564E-2},{"$f":"'data \"live\" (TIO)'!J232/'data \"historic\" (TIO)'!J232-1","v":3.3415088528368164E-2},{"$f":"'data \"live\" (TIO)'!K232/'data \"historic\" (TIO)'!K232-1","v":0.11875634183216266},{"$f":"'data \"live\" (TIO)'!L232/'data \"historic\" (TIO)'!L232-1","v":0.10843855264494473},{"$f":"'data \"live\" (TIO)'!M232/'data \"historic\" (TIO)'!M232-1","v":7.5753710306413868E-2},{"$f":"'data \"live\" (TIO)'!N232/'data \"historic\" (TIO)'!N232-1","v":-4.0509264026748038E-2},{"$f":"'data \"live\" (TIO)'!O232/'data \"historic\" (TIO)'!O232-1","v":-5.2623807757653518E-2},{"$f":"'data \"live\" (TIO)'!P232/'data \"historic\" (TIO)'!P232-1","v":-6.3455895805160201E-2},{"$f":"'data \"live\" (TIO)'!Q232/'data \"historic\" (TIO)'!Q232-1","v":-9.5408281776615866E-2},{"$f":"'data \"live\" (TIO)'!R232/'data \"historic\" (TIO)'!R232-1","v":-0.11639990806908362},{"$f":"'data \"live\" (TIO)'!S232/'data \"historic\" (TIO)'!S232-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T232/'data \"historic\" (TIO)'!T232-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U232/'data \"historic\" (TIO)'!U232-1","v":{"$error":"#DIV/0!"}}]
["Marlborough","Marlborough operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C233-'data \"historic\" (TIO)'!C233","v":0},{"$f":"'data \"live\" (TIO)'!D233-'data \"historic\" (TIO)'!D233","v":0},{"$f":"'data \"live\" (TIO)'!E233-'data \"historic\" (TIO)'!E233","v":0},{"$f":"'data \"live\" (TIO)'!F233-'data \"historic\" (TIO)'!F233","v":0},{"$f":"'data \"live\" (TIO)'!G233-'data \"historic\" (TIO)'!G233","v":0},{"$f":"'data \"live\" (TIO)'!H233-'data \"historic\" (TIO)'!H233","v":0},{"$f":"'data \"live\" (TIO)'!I233-'data \"historic\" (TIO)'!I233","v":0},{"$f":"'data \"live\" (TIO)'!J233-'data \"historic\" (TIO)'!J233","v":0},{"$f":"'data \"live\" (TIO)'!K233-'data \"historic\" (TIO)'!K233","v":0},{"$f":"'data \"live\" (TIO)'!L233-'data \"historic\" (TIO)'!L233","v":0},{"$f":"'data \"live\" (TIO)'!M233-'data \"historic\" (TIO)'!M233","v":0},{"$f":"'data \"live\" (TIO)'!N233-'data \"historic\" (TIO)'!N233","v":0},{"$f":"'data \"live\" (TIO)'!O233-'data \"historic\" (TIO)'!O233","v":0},{"$f":"'data \"live\" (TIO)'!P233-'data \"historic\" (TIO)'!P233","v":0},{"$f":"'data \"live\" (TIO)'!Q233-'data \"historic\" (TIO)'!Q233","v":0},{"$f":"'data \"live\" (TIO)'!R233-'data \"historic\" (TIO)'!R233","v":0},{"$f":"'data \"live\" (TIO)'!S233-'data \"historic\" (TIO)'!S233","v":0},{"$f":"'data \"live\" (TIO)'!T233-'data \"historic\" (TIO)'!T233","v":0},{"$f":"'data \"live\" (TIO)'!U233-'data \"historic\" (TIO)'!U233","v":0},null,{"$f":"'data \"live\" (TIO)'!I233/'data \"historic\" (TIO)'!I233-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J233/'data \"historic\" (TIO)'!J233-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K233/'data \"historic\" (TIO)'!K233-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L233/'data \"historic\" (TIO)'!L233-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M233/'data \"historic\" (TIO)'!M233-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N233/'data \"historic\" (TIO)'!N233-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O233/'data \"historic\" (TIO)'!O233-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P233/'data \"historic\" (TIO)'!P233-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q233/'data \"historic\" (TIO)'!Q233-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R233/'data \"historic\" (TIO)'!R233-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S233/'data \"historic\" (TIO)'!S233-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T233/'data \"historic\" (TIO)'!T233-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U233/'data \"historic\" (TIO)'!U233-1","v":{"$error":"#DIV/0!"}}]
["Nelson","Nelson operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C234-'data \"historic\" (TIO)'!C234","v":0},{"$f":"'data \"live\" (TIO)'!D234-'data \"historic\" (TIO)'!D234","v":0},{"$f":"'data \"live\" (TIO)'!E234-'data \"historic\" (TIO)'!E234","v":0},{"$f":"'data \"live\" (TIO)'!F234-'data \"historic\" (TIO)'!F234","v":0},{"$f":"'data \"live\" (TIO)'!G234-'data \"historic\" (TIO)'!G234","v":0},{"$f":"'data \"live\" (TIO)'!H234-'data \"historic\" (TIO)'!H234","v":0},{"$f":"'data \"live\" (TIO)'!I234-'data \"historic\" (TIO)'!I234","v":0},{"$f":"'data \"live\" (TIO)'!J234-'data \"historic\" (TIO)'!J234","v":0},{"$f":"'data \"live\" (TIO)'!K234-'data \"historic\" (TIO)'!K234","v":0},{"$f":"'data \"live\" (TIO)'!L234-'data \"historic\" (TIO)'!L234","v":0},{"$f":"'data \"live\" (TIO)'!M234-'data \"historic\" (TIO)'!M234","v":0},{"$f":"'data \"live\" (TIO)'!N234-'data \"historic\" (TIO)'!N234","v":0},{"$f":"'data \"live\" (TIO)'!O234-'data \"historic\" (TIO)'!O234","v":0},{"$f":"'data \"live\" (TIO)'!P234-'data \"historic\" (TIO)'!P234","v":0},{"$f":"'data \"live\" (TIO)'!Q234-'data \"historic\" (TIO)'!Q234","v":0},{"$f":"'data \"live\" (TIO)'!R234-'data \"historic\" (TIO)'!R234","v":0},{"$f":"'data \"live\" (TIO)'!S234-'data \"historic\" (TIO)'!S234","v":0},{"$f":"'data \"live\" (TIO)'!T234-'data \"historic\" (TIO)'!T234","v":0},{"$f":"'data \"live\" (TIO)'!U234-'data \"historic\" (TIO)'!U234","v":0},null,{"$f":"'data \"live\" (TIO)'!I234/'data \"historic\" (TIO)'!I234-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J234/'data \"historic\" (TIO)'!J234-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K234/'data \"historic\" (TIO)'!K234-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L234/'data \"historic\" (TIO)'!L234-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M234/'data \"historic\" (TIO)'!M234-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N234/'data \"historic\" (TIO)'!N234-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O234/'data \"historic\" (TIO)'!O234-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P234/'data \"historic\" (TIO)'!P234-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q234/'data \"historic\" (TIO)'!Q234-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R234/'data \"historic\" (TIO)'!R234-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S234/'data \"historic\" (TIO)'!S234-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T234/'data \"historic\" (TIO)'!T234-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U234/'data \"historic\" (TIO)'!U234-1","v":{"$error":"#DIV/0!"}}]
["Canterbury","Canterbury operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C235-'data \"historic\" (TIO)'!C235","v":0},{"$f":"'data \"live\" (TIO)'!D235-'data \"historic\" (TIO)'!D235","v":0},{"$f":"'data \"live\" (TIO)'!E235-'data \"historic\" (TIO)'!E235","v":0},{"$f":"'data \"live\" (TIO)'!F235-'data \"historic\" (TIO)'!F235","v":0},{"$f":"'data \"live\" (TIO)'!G235-'data \"historic\" (TIO)'!G235","v":0},{"$f":"'data \"live\" (TIO)'!H235-'data \"historic\" (TIO)'!H235","v":0},{"$f":"'data \"live\" (TIO)'!I235-'data \"historic\" (TIO)'!I235","v":-161243.13650778239},{"$f":"'data \"live\" (TIO)'!J235-'data \"historic\" (TIO)'!J235","v":-45086.496886531473},{"$f":"'data \"live\" (TIO)'!K235-'data \"historic\" (TIO)'!K235","v":-11827.744364525191},{"$f":"'data \"live\" (TIO)'!L235-'data \"historic\" (TIO)'!L235","v":18529.960832851939},{"$f":"'data \"live\" (TIO)'!M235-'data \"historic\" (TIO)'!M235","v":34921.23095167696},{"$f":"'data \"live\" (TIO)'!N235-'data \"historic\" (TIO)'!N235","v":31422.211452909047},{"$f":"'data \"live\" (TIO)'!O235-'data \"historic\" (TIO)'!O235","v":174111.29799459665},{"$f":"'data \"live\" (TIO)'!P235-'data \"historic\" (TIO)'!P235","v":182718.9034195448},{"$f":"'data \"live\" (TIO)'!Q235-'data \"historic\" (TIO)'!Q235","v":193655.02084379888},{"$f":"'data \"live\" (TIO)'!R235-'data \"historic\" (TIO)'!R235","v":202449.70684183901},{"$f":"'data \"live\" (TIO)'!S235-'data \"historic\" (TIO)'!S235","v":0},{"$f":"'data \"live\" (TIO)'!T235-'data \"historic\" (TIO)'!T235","v":0},{"$f":"'data \"live\" (TIO)'!U235-'data \"historic\" (TIO)'!U235","v":0},null,{"$f":"'data \"live\" (TIO)'!I235/'data \"historic\" (TIO)'!I235-1","v":-0.21836819385647188},{"$f":"'data \"live\" (TIO)'!J235/'data \"historic\" (TIO)'!J235-1","v":-5.6840649976608648E-2},{"$f":"'data \"live\" (TIO)'!K235/'data \"historic\" (TIO)'!K235-1","v":-1.5076972189884796E-2},{"$f":"'data \"live\" (TIO)'!L235/'data \"historic\" (TIO)'!L235-1","v":2.9314570629572545E-2},{"$f":"'data \"live\" (TIO)'!M235/'data \"historic\" (TIO)'!M235-1","v":5.3355705944626797E-2},{"$f":"'data \"live\" (TIO)'!N235/'data \"historic\" (TIO)'!N235-1","v":4.5841851376034803E-2},{"$f":"'data \"live\" (TIO)'!O235/'data \"historic\" (TIO)'!O235-1","v":0.24469781653666178},{"$f":"'data \"live\" (TIO)'!P235/'data \"historic\" (TIO)'!P235-1","v":0.24746737806423558},{"$f":"'data \"live\" (TIO)'!Q235/'data \"historic\" (TIO)'!Q235-1","v":0.25338813917142367},{"$f":"'data \"live\" (TIO)'!R235/'data \"historic\" (TIO)'!R235-1","v":0.25504428942939206},{"$f":"'data \"live\" (TIO)'!S235/'data \"historic\" (TIO)'!S235-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T235/'data \"historic\" (TIO)'!T235-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U235/'data \"historic\" (TIO)'!U235-1","v":{"$error":"#DIV/0!"}}]
["West Coast","West Coast operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C236-'data \"historic\" (TIO)'!C236","v":0},{"$f":"'data \"live\" (TIO)'!D236-'data \"historic\" (TIO)'!D236","v":0},{"$f":"'data \"live\" (TIO)'!E236-'data \"historic\" (TIO)'!E236","v":0},{"$f":"'data \"live\" (TIO)'!F236-'data \"historic\" (TIO)'!F236","v":0},{"$f":"'data \"live\" (TIO)'!G236-'data \"historic\" (TIO)'!G236","v":0},{"$f":"'data \"live\" (TIO)'!H236-'data \"historic\" (TIO)'!H236","v":0},{"$f":"'data \"live\" (TIO)'!I236-'data \"historic\" (TIO)'!I236","v":0},{"$f":"'data \"live\" (TIO)'!J236-'data \"historic\" (TIO)'!J236","v":0},{"$f":"'data \"live\" (TIO)'!K236-'data \"historic\" (TIO)'!K236","v":0},{"$f":"'data \"live\" (TIO)'!L236-'data \"historic\" (TIO)'!L236","v":0},{"$f":"'data \"live\" (TIO)'!M236-'data \"historic\" (TIO)'!M236","v":0},{"$f":"'data \"live\" (TIO)'!N236-'data \"historic\" (TIO)'!N236","v":0},{"$f":"'data \"live\" (TIO)'!O236-'data \"historic\" (TIO)'!O236","v":0},{"$f":"'data \"live\" (TIO)'!P236-'data \"historic\" (TIO)'!P236","v":0},{"$f":"'data \"live\" (TIO)'!Q236-'data \"historic\" (TIO)'!Q236","v":0},{"$f":"'data \"live\" (TIO)'!R236-'data \"historic\" (TIO)'!R236","v":0},{"$f":"'data \"live\" (TIO)'!S236-'data \"historic\" (TIO)'!S236","v":0},{"$f":"'data \"live\" (TIO)'!T236-'data \"historic\" (TIO)'!T236","v":0},{"$f":"'data \"live\" (TIO)'!U236-'data \"historic\" (TIO)'!U236","v":0},null,{"$f":"'data \"live\" (TIO)'!I236/'data \"historic\" (TIO)'!I236-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J236/'data \"historic\" (TIO)'!J236-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K236/'data \"historic\" (TIO)'!K236-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L236/'data \"historic\" (TIO)'!L236-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M236/'data \"historic\" (TIO)'!M236-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N236/'data \"historic\" (TIO)'!N236-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O236/'data \"historic\" (TIO)'!O236-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P236/'data \"historic\" (TIO)'!P236-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q236/'data \"historic\" (TIO)'!Q236-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R236/'data \"historic\" (TIO)'!R236-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S236/'data \"historic\" (TIO)'!S236-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T236/'data \"historic\" (TIO)'!T236-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U236/'data \"historic\" (TIO)'!U236-1","v":{"$error":"#DIV/0!"}}]
["Otago","Otago (DUNEDIN ONLY) operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C237-'data \"historic\" (TIO)'!C237","v":0},{"$f":"'data \"live\" (TIO)'!D237-'data \"historic\" (TIO)'!D237","v":0},{"$f":"'data \"live\" (TIO)'!E237-'data \"historic\" (TIO)'!E237","v":0},{"$f":"'data \"live\" (TIO)'!F237-'data \"historic\" (TIO)'!F237","v":0},{"$f":"'data \"live\" (TIO)'!G237-'data \"historic\" (TIO)'!G237","v":0},{"$f":"'data \"live\" (TIO)'!H237-'data \"historic\" (TIO)'!H237","v":0},{"$f":"'data \"live\" (TIO)'!I237-'data \"historic\" (TIO)'!I237","v":0},{"$f":"'data \"live\" (TIO)'!J237-'data \"historic\" (TIO)'!J237","v":0},{"$f":"'data \"live\" (TIO)'!K237-'data \"historic\" (TIO)'!K237","v":0},{"$f":"'data \"live\" (TIO)'!L237-'data \"historic\" (TIO)'!L237","v":0},{"$f":"'data \"live\" (TIO)'!M237-'data \"historic\" (TIO)'!M237","v":0},{"$f":"'data \"live\" (TIO)'!N237-'data \"historic\" (TIO)'!N237","v":0},{"$f":"'data \"live\" (TIO)'!O237-'data \"historic\" (TIO)'!O237","v":0},{"$f":"'data \"live\" (TIO)'!P237-'data \"historic\" (TIO)'!P237","v":0},{"$f":"'data \"live\" (TIO)'!Q237-'data \"historic\" (TIO)'!Q237","v":0},{"$f":"'data \"live\" (TIO)'!R237-'data \"historic\" (TIO)'!R237","v":0},{"$f":"'data \"live\" (TIO)'!S237-'data \"historic\" (TIO)'!S237","v":0},{"$f":"'data \"live\" (TIO)'!T237-'data \"historic\" (TIO)'!T237","v":0},{"$f":"'data \"live\" (TIO)'!U237-'data \"historic\" (TIO)'!U237","v":0},null,{"$f":"'data \"live\" (TIO)'!I237/'data \"historic\" (TIO)'!I237-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J237/'data \"historic\" (TIO)'!J237-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K237/'data \"historic\" (TIO)'!K237-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L237/'data \"historic\" (TIO)'!L237-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M237/'data \"historic\" (TIO)'!M237-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N237/'data \"historic\" (TIO)'!N237-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O237/'data \"historic\" (TIO)'!O237-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P237/'data \"historic\" (TIO)'!P237-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q237/'data \"historic\" (TIO)'!Q237-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R237/'data \"historic\" (TIO)'!R237-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S237/'data \"historic\" (TIO)'!S237-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T237/'data \"historic\" (TIO)'!T237-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U237/'data \"historic\" (TIO)'!U237-1","v":{"$error":"#DIV/0!"}}]
["Southland","Southland operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C238-'data \"historic\" (TIO)'!C238","v":0},{"$f":"'data \"live\" (TIO)'!D238-'data \"historic\" (TIO)'!D238","v":0},{"$f":"'data \"live\" (TIO)'!E238-'data \"historic\" (TIO)'!E238","v":0},{"$f":"'data \"live\" (TIO)'!F238-'data \"historic\" (TIO)'!F238","v":0},{"$f":"'data \"live\" (TIO)'!G238-'data \"historic\" (TIO)'!G238","v":0},{"$f":"'data \"live\" (TIO)'!H238-'data \"historic\" (TIO)'!H238","v":0},{"$f":"'data \"live\" (TIO)'!I238-'data \"historic\" (TIO)'!I238","v":0},{"$f":"'data \"live\" (TIO)'!J238-'data \"historic\" (TIO)'!J238","v":0},{"$f":"'data \"live\" (TIO)'!K238-'data \"historic\" (TIO)'!K238","v":0},{"$f":"'data \"live\" (TIO)'!L238-'data \"historic\" (TIO)'!L238","v":0},{"$f":"'data \"live\" (TIO)'!M238-'data \"historic\" (TIO)'!M238","v":0},{"$f":"'data \"live\" (TIO)'!N238-'data \"historic\" (TIO)'!N238","v":0},{"$f":"'data \"live\" (TIO)'!O238-'data \"historic\" (TIO)'!O238","v":0},{"$f":"'data \"live\" (TIO)'!P238-'data \"historic\" (TIO)'!P238","v":0},{"$f":"'data \"live\" (TIO)'!Q238-'data \"historic\" (TIO)'!Q238","v":0},{"$f":"'data \"live\" (TIO)'!R238-'data \"historic\" (TIO)'!R238","v":0},{"$f":"'data \"live\" (TIO)'!S238-'data \"historic\" (TIO)'!S238","v":0},{"$f":"'data \"live\" (TIO)'!T238-'data \"historic\" (TIO)'!T238","v":0},{"$f":"'data \"live\" (TIO)'!U238-'data \"historic\" (TIO)'!U238","v":0},null,{"$f":"'data \"live\" (TIO)'!I238/'data \"historic\" (TIO)'!I238-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J238/'data \"historic\" (TIO)'!J238-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K238/'data \"historic\" (TIO)'!K238-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L238/'data \"historic\" (TIO)'!L238-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M238/'data \"historic\" (TIO)'!M238-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N238/'data \"historic\" (TIO)'!N238-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O238/'data \"historic\" (TIO)'!O238-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P238/'data \"historic\" (TIO)'!P238-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q238/'data \"historic\" (TIO)'!Q238-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R238/'data \"historic\" (TIO)'!R238-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S238/'data \"historic\" (TIO)'!S238-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T238/'data \"historic\" (TIO)'!T238-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U238/'data \"historic\" (TIO)'!U238-1","v":{"$error":"#DIV/0!"}}]
["National","National total operations expenditure (net):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C224:C238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C224:C238)-C225-C232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!C232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!C225,0))))))","v":4185280.4377776235},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D224:D238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D224:D238)-D225-D232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!D232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!D225,0))))))","v":3241959.7775430847},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E224:E238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E224:E238)-E225-E232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!E232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!E225,0))))))","v":3271286.5046198685},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F224:F238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F224:F238)-F225-F232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!F232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!F225,0))))))","v":1716764.5339473914},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G224:G238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G224:G238)-G225-G232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!G232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!G225,0))))))","v":1563461.3609438166},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H224:H238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H224:H238)-H225-H232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!H232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!H225,0))))))","v":1135020.1853085253},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I224:I238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I224:I238)-I225-I232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!I232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!I225,0))))))","v":3509023.752925206},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J224:J238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J224:J238)-J225-J232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!J232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!J225,0))))))","v":2273251.8671082123},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K224:K238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K224:K238)-K225-K232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!K232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!K225,0))))))","v":2507302.0911125201},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L224:L238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L224:L238)-L225-L232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!L232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!L225,0))))))","v":3618622.9086401314},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M224:M238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M224:M238)-M225-M232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!M232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!M225,0))))))","v":3633514.8992474508},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N224:N238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N224:N238)-N225-N232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!N232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!N225,0))))))","v":5463948.0555465985},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O224:O238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O224:O238)-O225-O232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!O232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!O225,0))))))","v":7641318.5154758496},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P224:P238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P224:P238)-P225-P232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!P232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!P225,0))))))","v":7627739.1701008631},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q224:Q238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q224:Q238)-Q225-Q232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!Q232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!Q225,0))))))","v":8531827.0976154152},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R224:R238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R224:R238)-R225-R232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!R232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!R225,0))))))","v":8756409.7435362488},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S224:S238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S224:S238)-S225-S232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!S232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!S225,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T224:T238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T224:T238)-T225-T232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!T232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!T225,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U224:U238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U224:U238)-U225-U232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!U232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!U225,0))))))","v":0},null,{"$f":"'data \"live\" (TIO)'!I239/'data \"historic\" (TIO)'!I239-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J239/'data \"historic\" (TIO)'!J239-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K239/'data \"historic\" (TIO)'!K239-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L239/'data \"historic\" (TIO)'!L239-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M239/'data \"historic\" (TIO)'!M239-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N239/'data \"historic\" (TIO)'!N239-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O239/'data \"historic\" (TIO)'!O239-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P239/'data \"historic\" (TIO)'!P239-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q239/'data \"historic\" (TIO)'!Q239-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R239/'data \"historic\" (TIO)'!R239-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S239/'data \"historic\" (TIO)'!S239-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T239/'data \"historic\" (TIO)'!T239-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U239/'data \"historic\" (TIO)'!U239-1","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"VLOOKUP($B$484,$A224:$U239,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$U239,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$U239,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$U239,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$U239,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$U239,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$U239,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$U239,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$U239,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$U239,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$U239,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$U239,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$U239,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$U239,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$U239,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$U239,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$U239,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$U239,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$U239,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$U239,21,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP($B$484,$A224:$U239,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$U239,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$U239,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$U239,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$U239,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$U239,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$U239,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$U239,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$U239,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$U239,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$U239,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$U239,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$U239,21,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B240","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U240","v":{"$error":"#N/A"}},null,{"$f":"'data \"historic\" (TIO)'!W240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AD240","v":0},{"$f":"'data \"historic\" (TIO)'!AE240","v":0},{"$f":"'data \"historic\" (TIO)'!AF240","v":0},{"$f":"'data \"historic\" (TIO)'!AG240","v":0},{"$f":"'data \"historic\" (TIO)'!AH240","v":0},{"$f":"'data \"historic\" (TIO)'!AI240","v":0}]
[null,{"$f":"B240","v":{"$error":"#N/A"}},{"$f":"C240","v":{"$error":"#N/A"}},{"$f":"D240","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!N$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!O$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!P$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!Q$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!R$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!S$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!T$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!U$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!V$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!W$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!AN$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!AO$12,0)","v":0},null,{"$f":"W240","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AR132,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AS132,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AT132,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AU132,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AV132,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AW132,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AX132,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AY132,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AZ132,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BA132,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BB132,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BC132,0)","v":0}]
[null,"RAIL PATRONAGE","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S223","v":"2025/26"},{"$f":"T223","v":"2026/27"},{"$f":"U223","v":"2027/28"},null,"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"AG223","v":"2025/26"},{"$f":"AH223","v":"2026/27"},{"$f":"AI223","v":"2027/28"}]
["Northland","Northland total patronage:",{"$f":"'data \"live\" (TIO)'!C244-'data \"historic\" (TIO)'!C244","v":0},{"$f":"'data \"live\" (TIO)'!D244-'data \"historic\" (TIO)'!D244","v":0},{"$f":"'data \"live\" (TIO)'!E244-'data \"historic\" (TIO)'!E244","v":0},{"$f":"'data \"live\" (TIO)'!F244-'data \"historic\" (TIO)'!F244","v":0},{"$f":"'data \"live\" (TIO)'!G244-'data \"historic\" (TIO)'!G244","v":0},{"$f":"'data \"live\" (TIO)'!H244-'data \"historic\" (TIO)'!H244","v":0},{"$f":"'data \"live\" (TIO)'!I244-'data \"historic\" (TIO)'!I244","v":0},{"$f":"'data \"live\" (TIO)'!J244-'data \"historic\" (TIO)'!J244","v":0},{"$f":"'data \"live\" (TIO)'!K244-'data \"historic\" (TIO)'!K244","v":0},{"$f":"'data \"live\" (TIO)'!L244-'data \"historic\" (TIO)'!L244","v":0},{"$f":"'data \"live\" (TIO)'!M244-'data \"historic\" (TIO)'!M244","v":0},{"$f":"'data \"live\" (TIO)'!N244-'data \"historic\" (TIO)'!N244","v":0},{"$f":"'data \"live\" (TIO)'!O244-'data \"historic\" (TIO)'!O244","v":0},{"$f":"'data \"live\" (TIO)'!P244-'data \"historic\" (TIO)'!P244","v":0},{"$f":"'data \"live\" (TIO)'!Q244-'data \"historic\" (TIO)'!Q244","v":0},{"$f":"'data \"live\" (TIO)'!R244-'data \"historic\" (TIO)'!R244","v":0},{"$f":"'data \"live\" (TIO)'!S244-'data \"historic\" (TIO)'!S244","v":0},{"$f":"'data \"live\" (TIO)'!T244-'data \"historic\" (TIO)'!T244","v":0},{"$f":"'data \"live\" (TIO)'!U244-'data \"historic\" (TIO)'!U244","v":0},null,{"$f":"'data \"live\" (TIO)'!I244/'data \"historic\" (TIO)'!I244-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J244/'data \"historic\" (TIO)'!J244-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K244/'data \"historic\" (TIO)'!K244-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L244/'data \"historic\" (TIO)'!L244-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M244/'data \"historic\" (TIO)'!M244-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N244/'data \"historic\" (TIO)'!N244-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O244/'data \"historic\" (TIO)'!O244-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P244/'data \"historic\" (TIO)'!P244-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q244/'data \"historic\" (TIO)'!Q244-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R244/'data \"historic\" (TIO)'!R244-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S244/'data \"historic\" (TIO)'!S244-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T244/'data \"historic\" (TIO)'!T244-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U244/'data \"historic\" (TIO)'!U244-1","v":{"$error":"#DIV/0!"}}]
["Auckland","Auckland total patronage:",{"$f":"'data \"live\" (TIO)'!C245-'data \"historic\" (TIO)'!C245","v":0},{"$f":"'data \"live\" (TIO)'!D245-'data \"historic\" (TIO)'!D245","v":0},{"$f":"'data \"live\" (TIO)'!E245-'data \"historic\" (TIO)'!E245","v":0},{"$f":"'data \"live\" (TIO)'!F245-'data \"historic\" (TIO)'!F245","v":0},{"$f":"'data \"live\" (TIO)'!G245-'data \"historic\" (TIO)'!G245","v":0},{"$f":"'data \"live\" (TIO)'!H245-'data \"historic\" (TIO)'!H245","v":0},{"$f":"'data \"live\" (TIO)'!I245-'data \"historic\" (TIO)'!I245","v":1959706},{"$f":"'data \"live\" (TIO)'!J245-'data \"historic\" (TIO)'!J245","v":3705684},{"$f":"'data \"live\" (TIO)'!K245-'data \"historic\" (TIO)'!K245","v":3960771},{"$f":"'data \"live\" (TIO)'!L245-'data \"historic\" (TIO)'!L245","v":4368722},{"$f":"'data \"live\" (TIO)'!M245-'data \"historic\" (TIO)'!M245","v":4228150},{"$f":"'data \"live\" (TIO)'!N245-'data \"historic\" (TIO)'!N245","v":4475157},{"$f":"'data \"live\" (TIO)'!O245-'data \"historic\" (TIO)'!O245","v":5530699},{"$f":"'data \"live\" (TIO)'!P245-'data \"historic\" (TIO)'!P245","v":6299442},{"$f":"'data \"live\" (TIO)'!Q245-'data \"historic\" (TIO)'!Q245","v":11051641},{"$f":"'data \"live\" (TIO)'!R245-'data \"historic\" (TIO)'!R245","v":14881310},{"$f":"'data \"live\" (TIO)'!S245-'data \"historic\" (TIO)'!S245","v":40300669},{"$f":"'data \"live\" (TIO)'!T245-'data \"historic\" (TIO)'!T245","v":42743856},{"$f":"'data \"live\" (TIO)'!U245-'data \"historic\" (TIO)'!U245","v":0},null,{"$f":"'data \"live\" (TIO)'!I245/'data \"historic\" (TIO)'!I245-1","v":0.13217334274782533},{"$f":"'data \"live\" (TIO)'!J245/'data \"historic\" (TIO)'!J245-1","v":0.23321638164451963},{"$f":"'data \"live\" (TIO)'!K245/'data \"historic\" (TIO)'!K245-1","v":0.23296283572100229},{"$f":"'data \"live\" (TIO)'!L245/'data \"historic\" (TIO)'!L245-1","v":0.23901284749818497},{"$f":"'data \"live\" (TIO)'!M245/'data \"historic\" (TIO)'!M245-1","v":0.21516883411381849},{"$f":"'data \"live\" (TIO)'!N245/'data \"historic\" (TIO)'!N245-1","v":0.21791786902792065},{"$f":"'data \"live\" (TIO)'!O245/'data \"historic\" (TIO)'!O245-1","v":0.26397585016925262},{"$f":"'data \"live\" (TIO)'!P245/'data \"historic\" (TIO)'!P245-1","v":0.29312309985313223},{"$f":"'data \"live\" (TIO)'!Q245/'data \"historic\" (TIO)'!Q245-1","v":0.50393917039579472},{"$f":"'data \"live\" (TIO)'!R245/'data \"historic\" (TIO)'!R245-1","v":0.66365053348479996},{"$f":"'data \"live\" (TIO)'!S245/'data \"historic\" (TIO)'!S245-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T245/'data \"historic\" (TIO)'!T245-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U245/'data \"historic\" (TIO)'!U245-1","v":{"$error":"#DIV/0!"}}]
["Waikato","Waikato total patronage:",{"$f":"'data \"live\" (TIO)'!C246-'data \"historic\" (TIO)'!C246","v":0},{"$f":"'data \"live\" (TIO)'!D246-'data \"historic\" (TIO)'!D246","v":0},{"$f":"'data \"live\" (TIO)'!E246-'data \"historic\" (TIO)'!E246","v":0},{"$f":"'data \"live\" (TIO)'!F246-'data \"historic\" (TIO)'!F246","v":0},{"$f":"'data \"live\" (TIO)'!G246-'data \"historic\" (TIO)'!G246","v":0},{"$f":"'data \"live\" (TIO)'!H246-'data \"historic\" (TIO)'!H246","v":0},{"$f":"'data \"live\" (TIO)'!I246-'data \"historic\" (TIO)'!I246","v":0},{"$f":"'data \"live\" (TIO)'!J246-'data \"historic\" (TIO)'!J246","v":0},{"$f":"'data \"live\" (TIO)'!K246-'data \"historic\" (TIO)'!K246","v":0},{"$f":"'data \"live\" (TIO)'!L246-'data \"historic\" (TIO)'!L246","v":0},{"$f":"'data \"live\" (TIO)'!M246-'data \"historic\" (TIO)'!M246","v":0},{"$f":"'data \"live\" (TIO)'!N246-'data \"historic\" (TIO)'!N246","v":0},{"$f":"'data \"live\" (TIO)'!O246-'data \"historic\" (TIO)'!O246","v":0},{"$f":"'data \"live\" (TIO)'!P246-'data \"historic\" (TIO)'!P246","v":0},{"$f":"'data \"live\" (TIO)'!Q246-'data \"historic\" (TIO)'!Q246","v":0},{"$f":"'data \"live\" (TIO)'!R246-'data \"historic\" (TIO)'!R246","v":0},{"$f":"'data \"live\" (TIO)'!S246-'data \"historic\" (TIO)'!S246","v":0},{"$f":"'data \"live\" (TIO)'!T246-'data \"historic\" (TIO)'!T246","v":0},{"$f":"'data \"live\" (TIO)'!U246-'data \"historic\" (TIO)'!U246","v":0},null,{"$f":"'data \"live\" (TIO)'!I246/'data \"historic\" (TIO)'!I246-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J246/'data \"historic\" (TIO)'!J246-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K246/'data \"historic\" (TIO)'!K246-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L246/'data \"historic\" (TIO)'!L246-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M246/'data \"historic\" (TIO)'!M246-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N246/'data \"historic\" (TIO)'!N246-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O246/'data \"historic\" (TIO)'!O246-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P246/'data \"historic\" (TIO)'!P246-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q246/'data \"historic\" (TIO)'!Q246-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R246/'data \"historic\" (TIO)'!R246-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S246/'data \"historic\" (TIO)'!S246-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T246/'data \"historic\" (TIO)'!T246-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U246/'data \"historic\" (TIO)'!U246-1","v":{"$error":"#DIV/0!"}}]
["Bay of Plenty","Bay of Plenty total patronage:",{"$f":"'data \"live\" (TIO)'!C247-'data \"historic\" (TIO)'!C247","v":0},{"$f":"'data \"live\" (TIO)'!D247-'data \"historic\" (TIO)'!D247","v":0},{"$f":"'data \"live\" (TIO)'!E247-'data \"historic\" (TIO)'!E247","v":0},{"$f":"'data \"live\" (TIO)'!F247-'data \"historic\" (TIO)'!F247","v":0},{"$f":"'data \"live\" (TIO)'!G247-'data \"historic\" (TIO)'!G247","v":0},{"$f":"'data \"live\" (TIO)'!H247-'data \"historic\" (TIO)'!H247","v":0},{"$f":"'data \"live\" (TIO)'!I247-'data \"historic\" (TIO)'!I247","v":0},{"$f":"'data \"live\" (TIO)'!J247-'data \"historic\" (TIO)'!J247","v":0},{"$f":"'data \"live\" (TIO)'!K247-'data \"historic\" (TIO)'!K247","v":0},{"$f":"'data \"live\" (TIO)'!L247-'data \"historic\" (TIO)'!L247","v":0},{"$f":"'data \"live\" (TIO)'!M247-'data \"historic\" (TIO)'!M247","v":0},{"$f":"'data \"live\" (TIO)'!N247-'data \"historic\" (TIO)'!N247","v":0},{"$f":"'data \"live\" (TIO)'!O247-'data \"historic\" (TIO)'!O247","v":0},{"$f":"'data \"live\" (TIO)'!P247-'data \"historic\" (TIO)'!P247","v":0},{"$f":"'data \"live\" (TIO)'!Q247-'data \"historic\" (TIO)'!Q247","v":0},{"$f":"'data \"live\" (TIO)'!R247-'data \"historic\" (TIO)'!R247","v":0},{"$f":"'data \"live\" (TIO)'!S247-'data \"historic\" (TIO)'!S247","v":0},{"$f":"'data \"live\" (TIO)'!T247-'data \"historic\" (TIO)'!T247","v":0},{"$f":"'data \"live\" (TIO)'!U247-'data \"historic\" (TIO)'!U247","v":0},null,{"$f":"'data \"live\" (TIO)'!I247/'data \"historic\" (TIO)'!I247-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J247/'data \"historic\" (TIO)'!J247-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K247/'data \"historic\" (TIO)'!K247-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L247/'data \"historic\" (TIO)'!L247-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M247/'data \"historic\" (TIO)'!M247-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N247/'data \"historic\" (TIO)'!N247-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O247/'data \"historic\" (TIO)'!O247-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P247/'data \"historic\" (TIO)'!P247-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q247/'data \"historic\" (TIO)'!Q247-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R247/'data \"historic\" (TIO)'!R247-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S247/'data \"historic\" (TIO)'!S247-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T247/'data \"historic\" (TIO)'!T247-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U247/'data \"historic\" (TIO)'!U247-1","v":{"$error":"#DIV/0!"}}]
["Gisborne","Gisborne total patronage:",{"$f":"'data \"live\" (TIO)'!C248-'data \"historic\" (TIO)'!C248","v":0},{"$f":"'data \"live\" (TIO)'!D248-'data \"historic\" (TIO)'!D248","v":0},{"$f":"'data \"live\" (TIO)'!E248-'data \"historic\" (TIO)'!E248","v":0},{"$f":"'data \"live\" (TIO)'!F248-'data \"historic\" (TIO)'!F248","v":0},{"$f":"'data \"live\" (TIO)'!G248-'data \"historic\" (TIO)'!G248","v":0},{"$f":"'data \"live\" (TIO)'!H248-'data \"historic\" (TIO)'!H248","v":0},{"$f":"'data \"live\" (TIO)'!I248-'data \"historic\" (TIO)'!I248","v":0},{"$f":"'data \"live\" (TIO)'!J248-'data \"historic\" (TIO)'!J248","v":0},{"$f":"'data \"live\" (TIO)'!K248-'data \"historic\" (TIO)'!K248","v":0},{"$f":"'data \"live\" (TIO)'!L248-'data \"historic\" (TIO)'!L248","v":0},{"$f":"'data \"live\" (TIO)'!M248-'data \"historic\" (TIO)'!M248","v":0},{"$f":"'data \"live\" (TIO)'!N248-'data \"historic\" (TIO)'!N248","v":0},{"$f":"'data \"live\" (TIO)'!O248-'data \"historic\" (TIO)'!O248","v":0},{"$f":"'data \"live\" (TIO)'!P248-'data \"historic\" (TIO)'!P248","v":0},{"$f":"'data \"live\" (TIO)'!Q248-'data \"historic\" (TIO)'!Q248","v":0},{"$f":"'data \"live\" (TIO)'!R248-'data \"historic\" (TIO)'!R248","v":0},{"$f":"'data \"live\" (TIO)'!S248-'data \"historic\" (TIO)'!S248","v":0},{"$f":"'data \"live\" (TIO)'!T248-'data \"historic\" (TIO)'!T248","v":0},{"$f":"'data \"live\" (TIO)'!U248-'data \"historic\" (TIO)'!U248","v":0},null,{"$f":"'data \"live\" (TIO)'!I248/'data \"historic\" (TIO)'!I248-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J248/'data \"historic\" (TIO)'!J248-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K248/'data \"historic\" (TIO)'!K248-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L248/'data \"historic\" (TIO)'!L248-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M248/'data \"historic\" (TIO)'!M248-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N248/'data \"historic\" (TIO)'!N248-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O248/'data \"historic\" (TIO)'!O248-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P248/'data \"historic\" (TIO)'!P248-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q248/'data \"historic\" (TIO)'!Q248-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R248/'data \"historic\" (TIO)'!R248-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S248/'data \"historic\" (TIO)'!S248-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T248/'data \"historic\" (TIO)'!T248-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U248/'data \"historic\" (TIO)'!U248-1","v":{"$error":"#DIV/0!"}}]
["Hawkes Bay","Hawkes Bay total patronage:",{"$f":"'data \"live\" (TIO)'!C249-'data \"historic\" (TIO)'!C249","v":0},{"$f":"'data \"live\" (TIO)'!D249-'data \"historic\" (TIO)'!D249","v":0},{"$f":"'data \"live\" (TIO)'!E249-'data \"historic\" (TIO)'!E249","v":0},{"$f":"'data \"live\" (TIO)'!F249-'data \"historic\" (TIO)'!F249","v":0},{"$f":"'data \"live\" (TIO)'!G249-'data \"historic\" (TIO)'!G249","v":0},{"$f":"'data \"live\" (TIO)'!H249-'data \"historic\" (TIO)'!H249","v":0},{"$f":"'data \"live\" (TIO)'!I249-'data \"historic\" (TIO)'!I249","v":0},{"$f":"'data \"live\" (TIO)'!J249-'data \"historic\" (TIO)'!J249","v":0},{"$f":"'data \"live\" (TIO)'!K249-'data \"historic\" (TIO)'!K249","v":0},{"$f":"'data \"live\" (TIO)'!L249-'data \"historic\" (TIO)'!L249","v":0},{"$f":"'data \"live\" (TIO)'!M249-'data \"historic\" (TIO)'!M249","v":0},{"$f":"'data \"live\" (TIO)'!N249-'data \"historic\" (TIO)'!N249","v":0},{"$f":"'data \"live\" (TIO)'!O249-'data \"historic\" (TIO)'!O249","v":0},{"$f":"'data \"live\" (TIO)'!P249-'data \"historic\" (TIO)'!P249","v":0},{"$f":"'data \"live\" (TIO)'!Q249-'data \"historic\" (TIO)'!Q249","v":0},{"$f":"'data \"live\" (TIO)'!R249-'data \"historic\" (TIO)'!R249","v":0},{"$f":"'data \"live\" (TIO)'!S249-'data \"historic\" (TIO)'!S249","v":0},{"$f":"'data \"live\" (TIO)'!T249-'data \"historic\" (TIO)'!T249","v":0},{"$f":"'data \"live\" (TIO)'!U249-'data \"historic\" (TIO)'!U249","v":0},null,{"$f":"'data \"live\" (TIO)'!I249/'data \"historic\" (TIO)'!I249-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J249/'data \"historic\" (TIO)'!J249-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K249/'data \"historic\" (TIO)'!K249-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L249/'data \"historic\" (TIO)'!L249-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M249/'data \"historic\" (TIO)'!M249-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N249/'data \"historic\" (TIO)'!N249-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O249/'data \"historic\" (TIO)'!O249-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P249/'data \"historic\" (TIO)'!P249-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q249/'data \"historic\" (TIO)'!Q249-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R249/'data \"historic\" (TIO)'!R249-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S249/'data \"historic\" (TIO)'!S249-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T249/'data \"historic\" (TIO)'!T249-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U249/'data \"historic\" (TIO)'!U249-1","v":{"$error":"#DIV/0!"}}]
["Taranaki","Taranaki total patronage:",{"$f":"'data \"live\" (TIO)'!C250-'data \"historic\" (TIO)'!C250","v":0},{"$f":"'data \"live\" (TIO)'!D250-'data \"historic\" (TIO)'!D250","v":0},{"$f":"'data \"live\" (TIO)'!E250-'data \"historic\" (TIO)'!E250","v":0},{"$f":"'data \"live\" (TIO)'!F250-'data \"historic\" (TIO)'!F250","v":0},{"$f":"'data \"live\" (TIO)'!G250-'data \"historic\" (TIO)'!G250","v":0},{"$f":"'data \"live\" (TIO)'!H250-'data \"historic\" (TIO)'!H250","v":0},{"$f":"'data \"live\" (TIO)'!I250-'data \"historic\" (TIO)'!I250","v":0},{"$f":"'data \"live\" (TIO)'!J250-'data \"historic\" (TIO)'!J250","v":0},{"$f":"'data \"live\" (TIO)'!K250-'data \"historic\" (TIO)'!K250","v":0},{"$f":"'data \"live\" (TIO)'!L250-'data \"historic\" (TIO)'!L250","v":0},{"$f":"'data \"live\" (TIO)'!M250-'data \"historic\" (TIO)'!M250","v":0},{"$f":"'data \"live\" (TIO)'!N250-'data \"historic\" (TIO)'!N250","v":0},{"$f":"'data \"live\" (TIO)'!O250-'data \"historic\" (TIO)'!O250","v":0},{"$f":"'data \"live\" (TIO)'!P250-'data \"historic\" (TIO)'!P250","v":0},{"$f":"'data \"live\" (TIO)'!Q250-'data \"historic\" (TIO)'!Q250","v":0},{"$f":"'data \"live\" (TIO)'!R250-'data \"historic\" (TIO)'!R250","v":0},{"$f":"'data \"live\" (TIO)'!S250-'data \"historic\" (TIO)'!S250","v":0},{"$f":"'data \"live\" (TIO)'!T250-'data \"historic\" (TIO)'!T250","v":0},{"$f":"'data \"live\" (TIO)'!U250-'data \"historic\" (TIO)'!U250","v":0},null,{"$f":"'data \"live\" (TIO)'!I250/'data \"historic\" (TIO)'!I250-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J250/'data \"historic\" (TIO)'!J250-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K250/'data \"historic\" (TIO)'!K250-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L250/'data \"historic\" (TIO)'!L250-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M250/'data \"historic\" (TIO)'!M250-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N250/'data \"historic\" (TIO)'!N250-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O250/'data \"historic\" (TIO)'!O250-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P250/'data \"historic\" (TIO)'!P250-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q250/'data \"historic\" (TIO)'!Q250-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R250/'data \"historic\" (TIO)'!R250-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S250/'data \"historic\" (TIO)'!S250-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T250/'data \"historic\" (TIO)'!T250-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U250/'data \"historic\" (TIO)'!U250-1","v":{"$error":"#DIV/0!"}}]
["Manawatu-Wanganui","Manawatu-Wanganui total patronage:",{"$f":"'data \"live\" (TIO)'!C251-'data \"historic\" (TIO)'!C251","v":0},{"$f":"'data \"live\" (TIO)'!D251-'data \"historic\" (TIO)'!D251","v":0},{"$f":"'data \"live\" (TIO)'!E251-'data \"historic\" (TIO)'!E251","v":0},{"$f":"'data \"live\" (TIO)'!F251-'data \"historic\" (TIO)'!F251","v":0},{"$f":"'data \"live\" (TIO)'!G251-'data \"historic\" (TIO)'!G251","v":0},{"$f":"'data \"live\" (TIO)'!H251-'data \"historic\" (TIO)'!H251","v":0},{"$f":"'data \"live\" (TIO)'!I251-'data \"historic\" (TIO)'!I251","v":0},{"$f":"'data \"live\" (TIO)'!J251-'data \"historic\" (TIO)'!J251","v":0},{"$f":"'data \"live\" (TIO)'!K251-'data \"historic\" (TIO)'!K251","v":0},{"$f":"'data \"live\" (TIO)'!L251-'data \"historic\" (TIO)'!L251","v":0},{"$f":"'data \"live\" (TIO)'!M251-'data \"historic\" (TIO)'!M251","v":0},{"$f":"'data \"live\" (TIO)'!N251-'data \"historic\" (TIO)'!N251","v":0},{"$f":"'data \"live\" (TIO)'!O251-'data \"historic\" (TIO)'!O251","v":0},{"$f":"'data \"live\" (TIO)'!P251-'data \"historic\" (TIO)'!P251","v":0},{"$f":"'data \"live\" (TIO)'!Q251-'data \"historic\" (TIO)'!Q251","v":0},{"$f":"'data \"live\" (TIO)'!R251-'data \"historic\" (TIO)'!R251","v":0},{"$f":"'data \"live\" (TIO)'!S251-'data \"historic\" (TIO)'!S251","v":0},{"$f":"'data \"live\" (TIO)'!T251-'data \"historic\" (TIO)'!T251","v":0},{"$f":"'data \"live\" (TIO)'!U251-'data \"historic\" (TIO)'!U251","v":0},null,{"$f":"'data \"live\" (TIO)'!I251/'data \"historic\" (TIO)'!I251-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J251/'data \"historic\" (TIO)'!J251-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K251/'data \"historic\" (TIO)'!K251-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L251/'data \"historic\" (TIO)'!L251-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M251/'data \"historic\" (TIO)'!M251-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N251/'data \"historic\" (TIO)'!N251-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O251/'data \"historic\" (TIO)'!O251-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P251/'data \"historic\" (TIO)'!P251-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q251/'data \"historic\" (TIO)'!Q251-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R251/'data \"historic\" (TIO)'!R251-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S251/'data \"historic\" (TIO)'!S251-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T251/'data \"historic\" (TIO)'!T251-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U251/'data \"historic\" (TIO)'!U251-1","v":{"$error":"#DIV/0!"}}]
["Wellington","Wellington total patronage:",{"$f":"'data \"live\" (TIO)'!C252-'data \"historic\" (TIO)'!C252","v":0},{"$f":"'data \"live\" (TIO)'!D252-'data \"historic\" (TIO)'!D252","v":0},{"$f":"'data \"live\" (TIO)'!E252-'data \"historic\" (TIO)'!E252","v":0},{"$f":"'data \"live\" (TIO)'!F252-'data \"historic\" (TIO)'!F252","v":0},{"$f":"'data \"live\" (TIO)'!G252-'data \"historic\" (TIO)'!G252","v":0},{"$f":"'data \"live\" (TIO)'!H252-'data \"historic\" (TIO)'!H252","v":0},{"$f":"'data \"live\" (TIO)'!I252-'data \"historic\" (TIO)'!I252","v":673182},{"$f":"'data \"live\" (TIO)'!J252-'data \"historic\" (TIO)'!J252","v":811625},{"$f":"'data \"live\" (TIO)'!K252-'data \"historic\" (TIO)'!K252","v":0},{"$f":"'data \"live\" (TIO)'!L252-'data \"historic\" (TIO)'!L252","v":904051},{"$f":"'data \"live\" (TIO)'!M252-'data \"historic\" (TIO)'!M252","v":835323},{"$f":"'data \"live\" (TIO)'!N252-'data \"historic\" (TIO)'!N252","v":931239},{"$f":"'data \"live\" (TIO)'!O252-'data \"historic\" (TIO)'!O252","v":1028326},{"$f":"'data \"live\" (TIO)'!P252-'data \"historic\" (TIO)'!P252","v":1145534},{"$f":"'data \"live\" (TIO)'!Q252-'data \"historic\" (TIO)'!Q252","v":1235898},{"$f":"'data \"live\" (TIO)'!R252-'data \"historic\" (TIO)'!R252","v":1327444},{"$f":"'data \"live\" (TIO)'!S252-'data \"historic\" (TIO)'!S252","v":15330717},{"$f":"'data \"live\" (TIO)'!T252-'data \"historic\" (TIO)'!T252","v":15468520},{"$f":"'data \"live\" (TIO)'!U252-'data \"historic\" (TIO)'!U252","v":0},null,{"$f":"'data \"live\" (TIO)'!I252/'data \"historic\" (TIO)'!I252-1","v":5.5506431398416822E-2},{"$f":"'data \"live\" (TIO)'!J252/'data \"historic\" (TIO)'!J252-1","v":6.5932704571117551E-2},{"$f":"'data \"live\" (TIO)'!K252/'data \"historic\" (TIO)'!K252-1","v":0},{"$f":"'data \"live\" (TIO)'!L252/'data \"historic\" (TIO)'!L252-1","v":7.1286715712945314E-2},{"$f":"'data \"live\" (TIO)'!M252/'data \"historic\" (TIO)'!M252-1","v":6.4894073228144666E-2},{"$f":"'data \"live\" (TIO)'!N252/'data \"historic\" (TIO)'!N252-1","v":7.1276836763591644E-2},{"$f":"'data \"live\" (TIO)'!O252/'data \"historic\" (TIO)'!O252-1","v":7.7544547586550161E-2},{"$f":"'data \"live\" (TIO)'!P252/'data \"historic\" (TIO)'!P252-1","v":8.5106537890044631E-2},{"$f":"'data \"live\" (TIO)'!Q252/'data \"historic\" (TIO)'!Q252-1","v":9.0463112744201046E-2},{"$f":"'data \"live\" (TIO)'!R252/'data \"historic\" (TIO)'!R252-1","v":9.5728214151787006E-2},{"$f":"'data \"live\" (TIO)'!S252/'data \"historic\" (TIO)'!S252-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T252/'data \"historic\" (TIO)'!T252-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U252/'data \"historic\" (TIO)'!U252-1","v":{"$error":"#DIV/0!"}}]
["Marlborough","Marlborough total patronage:",{"$f":"'data \"live\" (TIO)'!C253-'data \"historic\" (TIO)'!C253","v":0},{"$f":"'data \"live\" (TIO)'!D253-'data \"historic\" (TIO)'!D253","v":0},{"$f":"'data \"live\" (TIO)'!E253-'data \"historic\" (TIO)'!E253","v":0},{"$f":"'data \"live\" (TIO)'!F253-'data \"historic\" (TIO)'!F253","v":0},{"$f":"'data \"live\" (TIO)'!G253-'data \"historic\" (TIO)'!G253","v":0},{"$f":"'data \"live\" (TIO)'!H253-'data \"historic\" (TIO)'!H253","v":0},{"$f":"'data \"live\" (TIO)'!I253-'data \"historic\" (TIO)'!I253","v":0},{"$f":"'data \"live\" (TIO)'!J253-'data \"historic\" (TIO)'!J253","v":0},{"$f":"'data \"live\" (TIO)'!K253-'data \"historic\" (TIO)'!K253","v":0},{"$f":"'data \"live\" (TIO)'!L253-'data \"historic\" (TIO)'!L253","v":0},{"$f":"'data \"live\" (TIO)'!M253-'data \"historic\" (TIO)'!M253","v":0},{"$f":"'data \"live\" (TIO)'!N253-'data \"historic\" (TIO)'!N253","v":0},{"$f":"'data \"live\" (TIO)'!O253-'data \"historic\" (TIO)'!O253","v":0},{"$f":"'data \"live\" (TIO)'!P253-'data \"historic\" (TIO)'!P253","v":0},{"$f":"'data \"live\" (TIO)'!Q253-'data \"historic\" (TIO)'!Q253","v":0},{"$f":"'data \"live\" (TIO)'!R253-'data \"historic\" (TIO)'!R253","v":0},{"$f":"'data \"live\" (TIO)'!S253-'data \"historic\" (TIO)'!S253","v":0},{"$f":"'data \"live\" (TIO)'!T253-'data \"historic\" (TIO)'!T253","v":0},{"$f":"'data \"live\" (TIO)'!U253-'data \"historic\" (TIO)'!U253","v":0},null,{"$f":"'data \"live\" (TIO)'!I253/'data \"historic\" (TIO)'!I253-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J253/'data \"historic\" (TIO)'!J253-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K253/'data \"historic\" (TIO)'!K253-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L253/'data \"historic\" (TIO)'!L253-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M253/'data \"historic\" (TIO)'!M253-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N253/'data \"historic\" (TIO)'!N253-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O253/'data \"historic\" (TIO)'!O253-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P253/'data \"historic\" (TIO)'!P253-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q253/'data \"historic\" (TIO)'!Q253-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R253/'data \"historic\" (TIO)'!R253-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S253/'data \"historic\" (TIO)'!S253-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T253/'data \"historic\" (TIO)'!T253-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U253/'data \"historic\" (TIO)'!U253-1","v":{"$error":"#DIV/0!"}}]
["Nelson","Nelson total patronage:",{"$f":"'data \"live\" (TIO)'!C254-'data \"historic\" (TIO)'!C254","v":0},{"$f":"'data \"live\" (TIO)'!D254-'data \"historic\" (TIO)'!D254","v":0},{"$f":"'data \"live\" (TIO)'!E254-'data \"historic\" (TIO)'!E254","v":0},{"$f":"'data \"live\" (TIO)'!F254-'data \"historic\" (TIO)'!F254","v":0},{"$f":"'data \"live\" (TIO)'!G254-'data \"historic\" (TIO)'!G254","v":0},{"$f":"'data \"live\" (TIO)'!H254-'data \"historic\" (TIO)'!H254","v":0},{"$f":"'data \"live\" (TIO)'!I254-'data \"historic\" (TIO)'!I254","v":0},{"$f":"'data \"live\" (TIO)'!J254-'data \"historic\" (TIO)'!J254","v":0},{"$f":"'data \"live\" (TIO)'!K254-'data \"historic\" (TIO)'!K254","v":0},{"$f":"'data \"live\" (TIO)'!L254-'data \"historic\" (TIO)'!L254","v":0},{"$f":"'data \"live\" (TIO)'!M254-'data \"historic\" (TIO)'!M254","v":0},{"$f":"'data \"live\" (TIO)'!N254-'data \"historic\" (TIO)'!N254","v":0},{"$f":"'data \"live\" (TIO)'!O254-'data \"historic\" (TIO)'!O254","v":0},{"$f":"'data \"live\" (TIO)'!P254-'data \"historic\" (TIO)'!P254","v":0},{"$f":"'data \"live\" (TIO)'!Q254-'data \"historic\" (TIO)'!Q254","v":0},{"$f":"'data \"live\" (TIO)'!R254-'data \"historic\" (TIO)'!R254","v":0},{"$f":"'data \"live\" (TIO)'!S254-'data \"historic\" (TIO)'!S254","v":0},{"$f":"'data \"live\" (TIO)'!T254-'data \"historic\" (TIO)'!T254","v":0},{"$f":"'data \"live\" (TIO)'!U254-'data \"historic\" (TIO)'!U254","v":0},null,{"$f":"'data \"live\" (TIO)'!I254/'data \"historic\" (TIO)'!I254-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J254/'data \"historic\" (TIO)'!J254-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K254/'data \"historic\" (TIO)'!K254-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L254/'data \"historic\" (TIO)'!L254-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M254/'data \"historic\" (TIO)'!M254-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N254/'data \"historic\" (TIO)'!N254-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O254/'data \"historic\" (TIO)'!O254-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P254/'data \"historic\" (TIO)'!P254-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q254/'data \"historic\" (TIO)'!Q254-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R254/'data \"historic\" (TIO)'!R254-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S254/'data \"historic\" (TIO)'!S254-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T254/'data \"historic\" (TIO)'!T254-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U254/'data \"historic\" (TIO)'!U254-1","v":{"$error":"#DIV/0!"}}]
["Canterbury","Canterbury total patronage:",{"$f":"'data \"live\" (TIO)'!C255-'data \"historic\" (TIO)'!C255","v":0},{"$f":"'data \"live\" (TIO)'!D255-'data \"historic\" (TIO)'!D255","v":0},{"$f":"'data \"live\" (TIO)'!E255-'data \"historic\" (TIO)'!E255","v":0},{"$f":"'data \"live\" (TIO)'!F255-'data \"historic\" (TIO)'!F255","v":0},{"$f":"'data \"live\" (TIO)'!G255-'data \"historic\" (TIO)'!G255","v":0},{"$f":"'data \"live\" (TIO)'!H255-'data \"historic\" (TIO)'!H255","v":0},{"$f":"'data \"live\" (TIO)'!I255-'data \"historic\" (TIO)'!I255","v":0},{"$f":"'data \"live\" (TIO)'!J255-'data \"historic\" (TIO)'!J255","v":0},{"$f":"'data \"live\" (TIO)'!K255-'data \"historic\" (TIO)'!K255","v":0},{"$f":"'data \"live\" (TIO)'!L255-'data \"historic\" (TIO)'!L255","v":0},{"$f":"'data \"live\" (TIO)'!M255-'data \"historic\" (TIO)'!M255","v":0},{"$f":"'data \"live\" (TIO)'!N255-'data \"historic\" (TIO)'!N255","v":0},{"$f":"'data \"live\" (TIO)'!O255-'data \"historic\" (TIO)'!O255","v":0},{"$f":"'data \"live\" (TIO)'!P255-'data \"historic\" (TIO)'!P255","v":0},{"$f":"'data \"live\" (TIO)'!Q255-'data \"historic\" (TIO)'!Q255","v":0},{"$f":"'data \"live\" (TIO)'!R255-'data \"historic\" (TIO)'!R255","v":0},{"$f":"'data \"live\" (TIO)'!S255-'data \"historic\" (TIO)'!S255","v":0},{"$f":"'data \"live\" (TIO)'!T255-'data \"historic\" (TIO)'!T255","v":0},{"$f":"'data \"live\" (TIO)'!U255-'data \"historic\" (TIO)'!U255","v":0},null,{"$f":"'data \"live\" (TIO)'!I255/'data \"historic\" (TIO)'!I255-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J255/'data \"historic\" (TIO)'!J255-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K255/'data \"historic\" (TIO)'!K255-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L255/'data \"historic\" (TIO)'!L255-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M255/'data \"historic\" (TIO)'!M255-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N255/'data \"historic\" (TIO)'!N255-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O255/'data \"historic\" (TIO)'!O255-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P255/'data \"historic\" (TIO)'!P255-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q255/'data \"historic\" (TIO)'!Q255-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R255/'data \"historic\" (TIO)'!R255-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S255/'data \"historic\" (TIO)'!S255-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T255/'data \"historic\" (TIO)'!T255-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U255/'data \"historic\" (TIO)'!U255-1","v":{"$error":"#DIV/0!"}}]
["West Coast","West Coast total patronage:",{"$f":"'data \"live\" (TIO)'!C256-'data \"historic\" (TIO)'!C256","v":0},{"$f":"'data \"live\" (TIO)'!D256-'data \"historic\" (TIO)'!D256","v":0},{"$f":"'data \"live\" (TIO)'!E256-'data \"historic\" (TIO)'!E256","v":0},{"$f":"'data \"live\" (TIO)'!F256-'data \"historic\" (TIO)'!F256","v":0},{"$f":"'data \"live\" (TIO)'!G256-'data \"historic\" (TIO)'!G256","v":0},{"$f":"'data \"live\" (TIO)'!H256-'data \"historic\" (TIO)'!H256","v":0},{"$f":"'data \"live\" (TIO)'!I256-'data \"historic\" (TIO)'!I256","v":0},{"$f":"'data \"live\" (TIO)'!J256-'data \"historic\" (TIO)'!J256","v":0},{"$f":"'data \"live\" (TIO)'!K256-'data \"historic\" (TIO)'!K256","v":0},{"$f":"'data \"live\" (TIO)'!L256-'data \"historic\" (TIO)'!L256","v":0},{"$f":"'data \"live\" (TIO)'!M256-'data \"historic\" (TIO)'!M256","v":0},{"$f":"'data \"live\" (TIO)'!N256-'data \"historic\" (TIO)'!N256","v":0},{"$f":"'data \"live\" (TIO)'!O256-'data \"historic\" (TIO)'!O256","v":0},{"$f":"'data \"live\" (TIO)'!P256-'data \"historic\" (TIO)'!P256","v":0},{"$f":"'data \"live\" (TIO)'!Q256-'data \"historic\" (TIO)'!Q256","v":0},{"$f":"'data \"live\" (TIO)'!R256-'data \"historic\" (TIO)'!R256","v":0},{"$f":"'data \"live\" (TIO)'!S256-'data \"historic\" (TIO)'!S256","v":0},{"$f":"'data \"live\" (TIO)'!T256-'data \"historic\" (TIO)'!T256","v":0},{"$f":"'data \"live\" (TIO)'!U256-'data \"historic\" (TIO)'!U256","v":0},null,{"$f":"'data \"live\" (TIO)'!I256/'data \"historic\" (TIO)'!I256-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J256/'data \"historic\" (TIO)'!J256-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K256/'data \"historic\" (TIO)'!K256-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L256/'data \"historic\" (TIO)'!L256-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M256/'data \"historic\" (TIO)'!M256-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N256/'data \"historic\" (TIO)'!N256-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O256/'data \"historic\" (TIO)'!O256-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P256/'data \"historic\" (TIO)'!P256-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q256/'data \"historic\" (TIO)'!Q256-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R256/'data \"historic\" (TIO)'!R256-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S256/'data \"historic\" (TIO)'!S256-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T256/'data \"historic\" (TIO)'!T256-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U256/'data \"historic\" (TIO)'!U256-1","v":{"$error":"#DIV/0!"}}]
["Otago","Otago (DUNEDIN ONLY) total patronage:",{"$f":"'data \"live\" (TIO)'!C257-'data \"historic\" (TIO)'!C257","v":0},{"$f":"'data \"live\" (TIO)'!D257-'data \"historic\" (TIO)'!D257","v":0},{"$f":"'data \"live\" (TIO)'!E257-'data \"historic\" (TIO)'!E257","v":0},{"$f":"'data \"live\" (TIO)'!F257-'data \"historic\" (TIO)'!F257","v":0},{"$f":"'data \"live\" (TIO)'!G257-'data \"historic\" (TIO)'!G257","v":0},{"$f":"'data \"live\" (TIO)'!H257-'data \"historic\" (TIO)'!H257","v":0},{"$f":"'data \"live\" (TIO)'!I257-'data \"historic\" (TIO)'!I257","v":0},{"$f":"'data \"live\" (TIO)'!J257-'data \"historic\" (TIO)'!J257","v":0},{"$f":"'data \"live\" (TIO)'!K257-'data \"historic\" (TIO)'!K257","v":0},{"$f":"'data \"live\" (TIO)'!L257-'data \"historic\" (TIO)'!L257","v":0},{"$f":"'data \"live\" (TIO)'!M257-'data \"historic\" (TIO)'!M257","v":0},{"$f":"'data \"live\" (TIO)'!N257-'data \"historic\" (TIO)'!N257","v":0},{"$f":"'data \"live\" (TIO)'!O257-'data \"historic\" (TIO)'!O257","v":0},{"$f":"'data \"live\" (TIO)'!P257-'data \"historic\" (TIO)'!P257","v":0},{"$f":"'data \"live\" (TIO)'!Q257-'data \"historic\" (TIO)'!Q257","v":0},{"$f":"'data \"live\" (TIO)'!R257-'data \"historic\" (TIO)'!R257","v":0},{"$f":"'data \"live\" (TIO)'!S257-'data \"historic\" (TIO)'!S257","v":0},{"$f":"'data \"live\" (TIO)'!T257-'data \"historic\" (TIO)'!T257","v":0},{"$f":"'data \"live\" (TIO)'!U257-'data \"historic\" (TIO)'!U257","v":0},null,{"$f":"'data \"live\" (TIO)'!I257/'data \"historic\" (TIO)'!I257-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J257/'data \"historic\" (TIO)'!J257-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K257/'data \"historic\" (TIO)'!K257-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L257/'data \"historic\" (TIO)'!L257-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M257/'data \"historic\" (TIO)'!M257-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N257/'data \"historic\" (TIO)'!N257-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O257/'data \"historic\" (TIO)'!O257-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P257/'data \"historic\" (TIO)'!P257-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q257/'data \"historic\" (TIO)'!Q257-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R257/'data \"historic\" (TIO)'!R257-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S257/'data \"historic\" (TIO)'!S257-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T257/'data \"historic\" (TIO)'!T257-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U257/'data \"historic\" (TIO)'!U257-1","v":{"$error":"#DIV/0!"}}]
["Southland","Southland total patronage:",{"$f":"'data \"live\" (TIO)'!C258-'data \"historic\" (TIO)'!C258","v":0},{"$f":"'data \"live\" (TIO)'!D258-'data \"historic\" (TIO)'!D258","v":0},{"$f":"'data \"live\" (TIO)'!E258-'data \"historic\" (TIO)'!E258","v":0},{"$f":"'data \"live\" (TIO)'!F258-'data \"historic\" (TIO)'!F258","v":0},{"$f":"'data \"live\" (TIO)'!G258-'data \"historic\" (TIO)'!G258","v":0},{"$f":"'data \"live\" (TIO)'!H258-'data \"historic\" (TIO)'!H258","v":0},{"$f":"'data \"live\" (TIO)'!I258-'data \"historic\" (TIO)'!I258","v":0},{"$f":"'data \"live\" (TIO)'!J258-'data \"historic\" (TIO)'!J258","v":0},{"$f":"'data \"live\" (TIO)'!K258-'data \"historic\" (TIO)'!K258","v":0},{"$f":"'data \"live\" (TIO)'!L258-'data \"historic\" (TIO)'!L258","v":0},{"$f":"'data \"live\" (TIO)'!M258-'data \"historic\" (TIO)'!M258","v":0},{"$f":"'data \"live\" (TIO)'!N258-'data \"historic\" (TIO)'!N258","v":0},{"$f":"'data \"live\" (TIO)'!O258-'data \"historic\" (TIO)'!O258","v":0},{"$f":"'data \"live\" (TIO)'!P258-'data \"historic\" (TIO)'!P258","v":0},{"$f":"'data \"live\" (TIO)'!Q258-'data \"historic\" (TIO)'!Q258","v":0},{"$f":"'data \"live\" (TIO)'!R258-'data \"historic\" (TIO)'!R258","v":0},{"$f":"'data \"live\" (TIO)'!S258-'data \"historic\" (TIO)'!S258","v":0},{"$f":"'data \"live\" (TIO)'!T258-'data \"historic\" (TIO)'!T258","v":0},{"$f":"'data \"live\" (TIO)'!U258-'data \"historic\" (TIO)'!U258","v":0},null,{"$f":"'data \"live\" (TIO)'!I258/'data \"historic\" (TIO)'!I258-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J258/'data \"historic\" (TIO)'!J258-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K258/'data \"historic\" (TIO)'!K258-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L258/'data \"historic\" (TIO)'!L258-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M258/'data \"historic\" (TIO)'!M258-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N258/'data \"historic\" (TIO)'!N258-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O258/'data \"historic\" (TIO)'!O258-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P258/'data \"historic\" (TIO)'!P258-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q258/'data \"historic\" (TIO)'!Q258-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R258/'data \"historic\" (TIO)'!R258-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S258/'data \"historic\" (TIO)'!S258-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T258/'data \"historic\" (TIO)'!T258-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U258/'data \"historic\" (TIO)'!U258-1","v":{"$error":"#DIV/0!"}}]
["National","National total patronage:",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C244:C258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C244:C258)-C245-C252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!C252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!C245,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D244:D258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D244:D258)-D245-D252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!D252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!D245,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E244:E258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E244:E258)-E245-E252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!E252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!E245,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F244:F258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F244:F258)-F245-F252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!F252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!F245,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G244:G258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G244:G258)-G245-G252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!G252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!G245,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H244:H258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H244:H258)-H245-H252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!H252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!H245,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I244:I258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I244:I258)-I245-I252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!I252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!I245,0))))))","v":2632888},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J244:J258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J244:J258)-J245-J252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!J252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!J245,0))))))","v":4517309},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K244:K258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K244:K258)-K245-K252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!K252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!K245,0))))))","v":3960771},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L244:L258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L244:L258)-L245-L252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!L252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!L245,0))))))","v":5272773},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M244:M258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M244:M258)-M245-M252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!M252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!M245,0))))))","v":5063473},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N244:N258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N244:N258)-N245-N252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!N252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!N245,0))))))","v":5406396},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O244:O258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O244:O258)-O245-O252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!O252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!O245,0))))))","v":6559025},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P244:P258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P244:P258)-P245-P252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!P252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!P245,0))))))","v":7444976},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q244:Q258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q244:Q258)-Q245-Q252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!Q252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!Q245,0))))))","v":12287539},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R244:R258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R244:R258)-R245-R252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!R252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!R245,0))))))","v":16208754},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S244:S258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S244:S258)-S245-S252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!S252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!S245,0))))))","v":55631386},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T244:T258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T244:T258)-T245-T252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!T252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!T245,0))))))","v":58212376},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U244:U258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U244:U258)-U245-U252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!U252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!U245,0))))))","v":0},null,{"$f":"'data \"live\" (TIO)'!I259/'data \"historic\" (TIO)'!I259-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J259/'data \"historic\" (TIO)'!J259-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K259/'data \"historic\" (TIO)'!K259-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L259/'data \"historic\" (TIO)'!L259-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M259/'data \"historic\" (TIO)'!M259-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N259/'data \"historic\" (TIO)'!N259-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O259/'data \"historic\" (TIO)'!O259-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P259/'data \"historic\" (TIO)'!P259-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q259/'data \"historic\" (TIO)'!Q259-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R259/'data \"historic\" (TIO)'!R259-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S259/'data \"historic\" (TIO)'!S259-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T259/'data \"historic\" (TIO)'!T259-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U259/'data \"historic\" (TIO)'!U259-1","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"VLOOKUP($B$484,$A244:$U259,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$U259,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$U259,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$U259,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$U259,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$U259,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$U259,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$U259,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$U259,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$U259,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$U259,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$U259,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$U259,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$U259,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$U259,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$U259,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$U259,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$U259,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$U259,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$U259,21,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP($B$484,$A244:$U259,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$U259,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$U259,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$U259,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$U259,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$U259,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$U259,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$U259,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$U259,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$U259,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$U259,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$U259,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$U259,21,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B260","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U260","v":{"$error":"#N/A"}},null,{"$f":"'data \"historic\" (TIO)'!W260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AD260","v":0},{"$f":"'data \"historic\" (TIO)'!AE260","v":0},{"$f":"'data \"historic\" (TIO)'!AF260","v":0},{"$f":"'data \"historic\" (TIO)'!AG260","v":0},{"$f":"'data \"historic\" (TIO)'!AH260","v":0},{"$f":"'data \"historic\" (TIO)'!AI260","v":0}]
[null,{"$f":"B260","v":{"$error":"#N/A"}},{"$f":"C260","v":{"$error":"#N/A"}},{"$f":"D260","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!N$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!O$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!P$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!Q$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!R$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!S$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!T$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!U$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!V$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!W$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AN$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AO$8,0)","v":0},null,{"$f":"W260","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AR248,'scenario testing'!AR248)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AS248,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AT248,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AU248,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AV248,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AW248,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AX248,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AY248,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AZ248,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BA248,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BB248,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BC248,0)","v":0}]
[null,"RAIL PASSENGER KILOMETRES","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S243","v":"2025/26"},{"$f":"T243","v":"2026/27"},{"$f":"U243","v":"2027/28"},null,"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23",{"$f":"AE243","v":"2023/24"},{"$f":"AF243","v":"2024/25"},{"$f":"AG243","v":"2025/26"},{"$f":"AH243","v":"2026/27"},{"$f":"AI243","v":"2027/28"}]
["Northland","Northland passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C264-'data \"historic\" (TIO)'!C264","v":0},{"$f":"'data \"live\" (TIO)'!D264-'data \"historic\" (TIO)'!D264","v":0},{"$f":"'data \"live\" (TIO)'!E264-'data \"historic\" (TIO)'!E264","v":0},{"$f":"'data \"live\" (TIO)'!F264-'data \"historic\" (TIO)'!F264","v":0},{"$f":"'data \"live\" (TIO)'!G264-'data \"historic\" (TIO)'!G264","v":0},{"$f":"'data \"live\" (TIO)'!H264-'data \"historic\" (TIO)'!H264","v":0},{"$f":"'data \"live\" (TIO)'!I264-'data \"historic\" (TIO)'!I264","v":0},{"$f":"'data \"live\" (TIO)'!J264-'data \"historic\" (TIO)'!J264","v":0},{"$f":"'data \"live\" (TIO)'!K264-'data \"historic\" (TIO)'!K264","v":0},{"$f":"'data \"live\" (TIO)'!L264-'data \"historic\" (TIO)'!L264","v":0},{"$f":"'data \"live\" (TIO)'!M264-'data \"historic\" (TIO)'!M264","v":0},{"$f":"'data \"live\" (TIO)'!N264-'data \"historic\" (TIO)'!N264","v":0},{"$f":"'data \"live\" (TIO)'!O264-'data \"historic\" (TIO)'!O264","v":0},{"$f":"'data \"live\" (TIO)'!P264-'data \"historic\" (TIO)'!P264","v":0},{"$f":"'data \"live\" (TIO)'!Q264-'data \"historic\" (TIO)'!Q264","v":0},{"$f":"'data \"live\" (TIO)'!R264-'data \"historic\" (TIO)'!R264","v":0},{"$f":"'data \"live\" (TIO)'!S264-'data \"historic\" (TIO)'!S264","v":0},{"$f":"'data \"live\" (TIO)'!T264-'data \"historic\" (TIO)'!T264","v":0},{"$f":"'data \"live\" (TIO)'!U264-'data \"historic\" (TIO)'!U264","v":0},null,{"$f":"'data \"live\" (TIO)'!I264/'data \"historic\" (TIO)'!I264-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J264/'data \"historic\" (TIO)'!J264-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K264/'data \"historic\" (TIO)'!K264-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L264/'data \"historic\" (TIO)'!L264-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M264/'data \"historic\" (TIO)'!M264-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N264/'data \"historic\" (TIO)'!N264-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O264/'data \"historic\" (TIO)'!O264-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P264/'data \"historic\" (TIO)'!P264-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q264/'data \"historic\" (TIO)'!Q264-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R264/'data \"historic\" (TIO)'!R264-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S264/'data \"historic\" (TIO)'!S264-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T264/'data \"historic\" (TIO)'!T264-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U264/'data \"historic\" (TIO)'!U264-1","v":{"$error":"#DIV/0!"}}]
["Auckland","Auckland passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C265-'data \"historic\" (TIO)'!C265","v":0},{"$f":"'data \"live\" (TIO)'!D265-'data \"historic\" (TIO)'!D265","v":0},{"$f":"'data \"live\" (TIO)'!E265-'data \"historic\" (TIO)'!E265","v":0},{"$f":"'data \"live\" (TIO)'!F265-'data \"historic\" (TIO)'!F265","v":0},{"$f":"'data \"live\" (TIO)'!G265-'data \"historic\" (TIO)'!G265","v":0},{"$f":"'data \"live\" (TIO)'!H265-'data \"historic\" (TIO)'!H265","v":0},{"$f":"'data \"live\" (TIO)'!I265-'data \"historic\" (TIO)'!I265","v":26998080},{"$f":"'data \"live\" (TIO)'!J265-'data \"historic\" (TIO)'!J265","v":52538284},{"$f":"'data \"live\" (TIO)'!K265-'data \"historic\" (TIO)'!K265","v":56644687},{"$f":"'data \"live\" (TIO)'!L265-'data \"historic\" (TIO)'!L265","v":69519236},{"$f":"'data \"live\" (TIO)'!M265-'data \"historic\" (TIO)'!M265","v":67055656},{"$f":"'data \"live\" (TIO)'!N265-'data \"historic\" (TIO)'!N265","v":69011609},{"$f":"'data \"live\" (TIO)'!O265-'data \"historic\" (TIO)'!O265","v":80440896},{"$f":"'data \"live\" (TIO)'!P265-'data \"historic\" (TIO)'!P265","v":87528546},{"$f":"'data \"live\" (TIO)'!Q265-'data \"historic\" (TIO)'!Q265","v":135442108},{"$f":"'data \"live\" (TIO)'!R265-'data \"historic\" (TIO)'!R265","v":166620711},{"$f":"'data \"live\" (TIO)'!S265-'data \"historic\" (TIO)'!S265","v":485475183},{"$f":"'data \"live\" (TIO)'!T265-'data \"historic\" (TIO)'!T265","v":502904965},{"$f":"'data \"live\" (TIO)'!U265-'data \"historic\" (TIO)'!U265","v":0},null,{"$f":"'data \"live\" (TIO)'!I265/'data \"historic\" (TIO)'!I265-1","v":0.13805147118134986},{"$f":"'data \"live\" (TIO)'!J265/'data \"historic\" (TIO)'!J265-1","v":0.25068119854605109},{"$f":"'data \"live\" (TIO)'!K265/'data \"historic\" (TIO)'!K265-1","v":0.25259298308110845},{"$f":"'data \"live\" (TIO)'!L265/'data \"historic\" (TIO)'!L265-1","v":0.28835469663329838},{"$f":"'data \"live\" (TIO)'!M265/'data \"historic\" (TIO)'!M265-1","v":0.25871380207134376},{"$f":"'data \"live\" (TIO)'!N265/'data \"historic\" (TIO)'!N265-1","v":0.25477799873118268},{"$f":"'data \"live\" (TIO)'!O265/'data \"historic\" (TIO)'!O265-1","v":0.29108261584927408},{"$f":"'data \"live\" (TIO)'!P265/'data \"historic\" (TIO)'!P265-1","v":0.30878264067617445},{"$f":"'data \"live\" (TIO)'!Q265/'data \"historic\" (TIO)'!Q265-1","v":0.46823110069925411},{"$f":"'data \"live\" (TIO)'!R265/'data \"historic\" (TIO)'!R265-1","v":0.56335542186351972},{"$f":"'data \"live\" (TIO)'!S265/'data \"historic\" (TIO)'!S265-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T265/'data \"historic\" (TIO)'!T265-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U265/'data \"historic\" (TIO)'!U265-1","v":{"$error":"#DIV/0!"}}]
["Waikato","Waikato passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C266-'data \"historic\" (TIO)'!C266","v":0},{"$f":"'data \"live\" (TIO)'!D266-'data \"historic\" (TIO)'!D266","v":0},{"$f":"'data \"live\" (TIO)'!E266-'data \"historic\" (TIO)'!E266","v":0},{"$f":"'data \"live\" (TIO)'!F266-'data \"historic\" (TIO)'!F266","v":0},{"$f":"'data \"live\" (TIO)'!G266-'data \"historic\" (TIO)'!G266","v":0},{"$f":"'data \"live\" (TIO)'!H266-'data \"historic\" (TIO)'!H266","v":0},{"$f":"'data \"live\" (TIO)'!I266-'data \"historic\" (TIO)'!I266","v":0},{"$f":"'data \"live\" (TIO)'!J266-'data \"historic\" (TIO)'!J266","v":0},{"$f":"'data \"live\" (TIO)'!K266-'data \"historic\" (TIO)'!K266","v":0},{"$f":"'data \"live\" (TIO)'!L266-'data \"historic\" (TIO)'!L266","v":0},{"$f":"'data \"live\" (TIO)'!M266-'data \"historic\" (TIO)'!M266","v":0},{"$f":"'data \"live\" (TIO)'!N266-'data \"historic\" (TIO)'!N266","v":0},{"$f":"'data \"live\" (TIO)'!O266-'data \"historic\" (TIO)'!O266","v":0},{"$f":"'data \"live\" (TIO)'!P266-'data \"historic\" (TIO)'!P266","v":0},{"$f":"'data \"live\" (TIO)'!Q266-'data \"historic\" (TIO)'!Q266","v":0},{"$f":"'data \"live\" (TIO)'!R266-'data \"historic\" (TIO)'!R266","v":0},{"$f":"'data \"live\" (TIO)'!S266-'data \"historic\" (TIO)'!S266","v":0},{"$f":"'data \"live\" (TIO)'!T266-'data \"historic\" (TIO)'!T266","v":0},{"$f":"'data \"live\" (TIO)'!U266-'data \"historic\" (TIO)'!U266","v":0},null,{"$f":"'data \"live\" (TIO)'!I266/'data \"historic\" (TIO)'!I266-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J266/'data \"historic\" (TIO)'!J266-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K266/'data \"historic\" (TIO)'!K266-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L266/'data \"historic\" (TIO)'!L266-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M266/'data \"historic\" (TIO)'!M266-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N266/'data \"historic\" (TIO)'!N266-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O266/'data \"historic\" (TIO)'!O266-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P266/'data \"historic\" (TIO)'!P266-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q266/'data \"historic\" (TIO)'!Q266-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R266/'data \"historic\" (TIO)'!R266-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S266/'data \"historic\" (TIO)'!S266-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T266/'data \"historic\" (TIO)'!T266-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U266/'data \"historic\" (TIO)'!U266-1","v":{"$error":"#DIV/0!"}}]
["Bay of Plenty","Bay of Plenty passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C267-'data \"historic\" (TIO)'!C267","v":0},{"$f":"'data \"live\" (TIO)'!D267-'data \"historic\" (TIO)'!D267","v":0},{"$f":"'data \"live\" (TIO)'!E267-'data \"historic\" (TIO)'!E267","v":0},{"$f":"'data \"live\" (TIO)'!F267-'data \"historic\" (TIO)'!F267","v":0},{"$f":"'data \"live\" (TIO)'!G267-'data \"historic\" (TIO)'!G267","v":0},{"$f":"'data \"live\" (TIO)'!H267-'data \"historic\" (TIO)'!H267","v":0},{"$f":"'data \"live\" (TIO)'!I267-'data \"historic\" (TIO)'!I267","v":0},{"$f":"'data \"live\" (TIO)'!J267-'data \"historic\" (TIO)'!J267","v":0},{"$f":"'data \"live\" (TIO)'!K267-'data \"historic\" (TIO)'!K267","v":0},{"$f":"'data \"live\" (TIO)'!L267-'data \"historic\" (TIO)'!L267","v":0},{"$f":"'data \"live\" (TIO)'!M267-'data \"historic\" (TIO)'!M267","v":0},{"$f":"'data \"live\" (TIO)'!N267-'data \"historic\" (TIO)'!N267","v":0},{"$f":"'data \"live\" (TIO)'!O267-'data \"historic\" (TIO)'!O267","v":0},{"$f":"'data \"live\" (TIO)'!P267-'data \"historic\" (TIO)'!P267","v":0},{"$f":"'data \"live\" (TIO)'!Q267-'data \"historic\" (TIO)'!Q267","v":0},{"$f":"'data \"live\" (TIO)'!R267-'data \"historic\" (TIO)'!R267","v":0},{"$f":"'data \"live\" (TIO)'!S267-'data \"historic\" (TIO)'!S267","v":0},{"$f":"'data \"live\" (TIO)'!T267-'data \"historic\" (TIO)'!T267","v":0},{"$f":"'data \"live\" (TIO)'!U267-'data \"historic\" (TIO)'!U267","v":0},null,{"$f":"'data \"live\" (TIO)'!I267/'data \"historic\" (TIO)'!I267-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J267/'data \"historic\" (TIO)'!J267-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K267/'data \"historic\" (TIO)'!K267-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L267/'data \"historic\" (TIO)'!L267-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M267/'data \"historic\" (TIO)'!M267-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N267/'data \"historic\" (TIO)'!N267-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O267/'data \"historic\" (TIO)'!O267-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P267/'data \"historic\" (TIO)'!P267-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q267/'data \"historic\" (TIO)'!Q267-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R267/'data \"historic\" (TIO)'!R267-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S267/'data \"historic\" (TIO)'!S267-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T267/'data \"historic\" (TIO)'!T267-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U267/'data \"historic\" (TIO)'!U267-1","v":{"$error":"#DIV/0!"}}]
["Gisborne","Gisborne passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C268-'data \"historic\" (TIO)'!C268","v":0},{"$f":"'data \"live\" (TIO)'!D268-'data \"historic\" (TIO)'!D268","v":0},{"$f":"'data \"live\" (TIO)'!E268-'data \"historic\" (TIO)'!E268","v":0},{"$f":"'data \"live\" (TIO)'!F268-'data \"historic\" (TIO)'!F268","v":0},{"$f":"'data \"live\" (TIO)'!G268-'data \"historic\" (TIO)'!G268","v":0},{"$f":"'data \"live\" (TIO)'!H268-'data \"historic\" (TIO)'!H268","v":0},{"$f":"'data \"live\" (TIO)'!I268-'data \"historic\" (TIO)'!I268","v":0},{"$f":"'data \"live\" (TIO)'!J268-'data \"historic\" (TIO)'!J268","v":0},{"$f":"'data \"live\" (TIO)'!K268-'data \"historic\" (TIO)'!K268","v":0},{"$f":"'data \"live\" (TIO)'!L268-'data \"historic\" (TIO)'!L268","v":0},{"$f":"'data \"live\" (TIO)'!M268-'data \"historic\" (TIO)'!M268","v":0},{"$f":"'data \"live\" (TIO)'!N268-'data \"historic\" (TIO)'!N268","v":0},{"$f":"'data \"live\" (TIO)'!O268-'data \"historic\" (TIO)'!O268","v":0},{"$f":"'data \"live\" (TIO)'!P268-'data \"historic\" (TIO)'!P268","v":0},{"$f":"'data \"live\" (TIO)'!Q268-'data \"historic\" (TIO)'!Q268","v":0},{"$f":"'data \"live\" (TIO)'!R268-'data \"historic\" (TIO)'!R268","v":0},{"$f":"'data \"live\" (TIO)'!S268-'data \"historic\" (TIO)'!S268","v":0},{"$f":"'data \"live\" (TIO)'!T268-'data \"historic\" (TIO)'!T268","v":0},{"$f":"'data \"live\" (TIO)'!U268-'data \"historic\" (TIO)'!U268","v":0},null,{"$f":"'data \"live\" (TIO)'!I268/'data \"historic\" (TIO)'!I268-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J268/'data \"historic\" (TIO)'!J268-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K268/'data \"historic\" (TIO)'!K268-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L268/'data \"historic\" (TIO)'!L268-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M268/'data \"historic\" (TIO)'!M268-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N268/'data \"historic\" (TIO)'!N268-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O268/'data \"historic\" (TIO)'!O268-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P268/'data \"historic\" (TIO)'!P268-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q268/'data \"historic\" (TIO)'!Q268-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R268/'data \"historic\" (TIO)'!R268-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S268/'data \"historic\" (TIO)'!S268-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T268/'data \"historic\" (TIO)'!T268-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U268/'data \"historic\" (TIO)'!U268-1","v":{"$error":"#DIV/0!"}}]
["Hawkes Bay","Hawkes Bay passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C269-'data \"historic\" (TIO)'!C269","v":0},{"$f":"'data \"live\" (TIO)'!D269-'data \"historic\" (TIO)'!D269","v":0},{"$f":"'data \"live\" (TIO)'!E269-'data \"historic\" (TIO)'!E269","v":0},{"$f":"'data \"live\" (TIO)'!F269-'data \"historic\" (TIO)'!F269","v":0},{"$f":"'data \"live\" (TIO)'!G269-'data \"historic\" (TIO)'!G269","v":0},{"$f":"'data \"live\" (TIO)'!H269-'data \"historic\" (TIO)'!H269","v":0},{"$f":"'data \"live\" (TIO)'!I269-'data \"historic\" (TIO)'!I269","v":0},{"$f":"'data \"live\" (TIO)'!J269-'data \"historic\" (TIO)'!J269","v":0},{"$f":"'data \"live\" (TIO)'!K269-'data \"historic\" (TIO)'!K269","v":0},{"$f":"'data \"live\" (TIO)'!L269-'data \"historic\" (TIO)'!L269","v":0},{"$f":"'data \"live\" (TIO)'!M269-'data \"historic\" (TIO)'!M269","v":0},{"$f":"'data \"live\" (TIO)'!N269-'data \"historic\" (TIO)'!N269","v":0},{"$f":"'data \"live\" (TIO)'!O269-'data \"historic\" (TIO)'!O269","v":0},{"$f":"'data \"live\" (TIO)'!P269-'data \"historic\" (TIO)'!P269","v":0},{"$f":"'data \"live\" (TIO)'!Q269-'data \"historic\" (TIO)'!Q269","v":0},{"$f":"'data \"live\" (TIO)'!R269-'data \"historic\" (TIO)'!R269","v":0},{"$f":"'data \"live\" (TIO)'!S269-'data \"historic\" (TIO)'!S269","v":0},{"$f":"'data \"live\" (TIO)'!T269-'data \"historic\" (TIO)'!T269","v":0},{"$f":"'data \"live\" (TIO)'!U269-'data \"historic\" (TIO)'!U269","v":0},null,{"$f":"'data \"live\" (TIO)'!I269/'data \"historic\" (TIO)'!I269-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J269/'data \"historic\" (TIO)'!J269-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K269/'data \"historic\" (TIO)'!K269-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L269/'data \"historic\" (TIO)'!L269-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M269/'data \"historic\" (TIO)'!M269-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N269/'data \"historic\" (TIO)'!N269-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O269/'data \"historic\" (TIO)'!O269-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P269/'data \"historic\" (TIO)'!P269-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q269/'data \"historic\" (TIO)'!Q269-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R269/'data \"historic\" (TIO)'!R269-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S269/'data \"historic\" (TIO)'!S269-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T269/'data \"historic\" (TIO)'!T269-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U269/'data \"historic\" (TIO)'!U269-1","v":{"$error":"#DIV/0!"}}]
["Taranaki","Taranaki passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C270-'data \"historic\" (TIO)'!C270","v":0},{"$f":"'data \"live\" (TIO)'!D270-'data \"historic\" (TIO)'!D270","v":0},{"$f":"'data \"live\" (TIO)'!E270-'data \"historic\" (TIO)'!E270","v":0},{"$f":"'data \"live\" (TIO)'!F270-'data \"historic\" (TIO)'!F270","v":0},{"$f":"'data \"live\" (TIO)'!G270-'data \"historic\" (TIO)'!G270","v":0},{"$f":"'data \"live\" (TIO)'!H270-'data \"historic\" (TIO)'!H270","v":0},{"$f":"'data \"live\" (TIO)'!I270-'data \"historic\" (TIO)'!I270","v":0},{"$f":"'data \"live\" (TIO)'!J270-'data \"historic\" (TIO)'!J270","v":0},{"$f":"'data \"live\" (TIO)'!K270-'data \"historic\" (TIO)'!K270","v":0},{"$f":"'data \"live\" (TIO)'!L270-'data \"historic\" (TIO)'!L270","v":0},{"$f":"'data \"live\" (TIO)'!M270-'data \"historic\" (TIO)'!M270","v":0},{"$f":"'data \"live\" (TIO)'!N270-'data \"historic\" (TIO)'!N270","v":0},{"$f":"'data \"live\" (TIO)'!O270-'data \"historic\" (TIO)'!O270","v":0},{"$f":"'data \"live\" (TIO)'!P270-'data \"historic\" (TIO)'!P270","v":0},{"$f":"'data \"live\" (TIO)'!Q270-'data \"historic\" (TIO)'!Q270","v":0},{"$f":"'data \"live\" (TIO)'!R270-'data \"historic\" (TIO)'!R270","v":0},{"$f":"'data \"live\" (TIO)'!S270-'data \"historic\" (TIO)'!S270","v":0},{"$f":"'data \"live\" (TIO)'!T270-'data \"historic\" (TIO)'!T270","v":0},{"$f":"'data \"live\" (TIO)'!U270-'data \"historic\" (TIO)'!U270","v":0},null,{"$f":"'data \"live\" (TIO)'!I270/'data \"historic\" (TIO)'!I270-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J270/'data \"historic\" (TIO)'!J270-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K270/'data \"historic\" (TIO)'!K270-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L270/'data \"historic\" (TIO)'!L270-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M270/'data \"historic\" (TIO)'!M270-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N270/'data \"historic\" (TIO)'!N270-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O270/'data \"historic\" (TIO)'!O270-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P270/'data \"historic\" (TIO)'!P270-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q270/'data \"historic\" (TIO)'!Q270-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R270/'data \"historic\" (TIO)'!R270-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S270/'data \"historic\" (TIO)'!S270-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T270/'data \"historic\" (TIO)'!T270-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U270/'data \"historic\" (TIO)'!U270-1","v":{"$error":"#DIV/0!"}}]
["Manawatu-Wanganui","Manawatu-Wanganui passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C271-'data \"historic\" (TIO)'!C271","v":0},{"$f":"'data \"live\" (TIO)'!D271-'data \"historic\" (TIO)'!D271","v":0},{"$f":"'data \"live\" (TIO)'!E271-'data \"historic\" (TIO)'!E271","v":0},{"$f":"'data \"live\" (TIO)'!F271-'data \"historic\" (TIO)'!F271","v":0},{"$f":"'data \"live\" (TIO)'!G271-'data \"historic\" (TIO)'!G271","v":0},{"$f":"'data \"live\" (TIO)'!H271-'data \"historic\" (TIO)'!H271","v":0},{"$f":"'data \"live\" (TIO)'!I271-'data \"historic\" (TIO)'!I271","v":0},{"$f":"'data \"live\" (TIO)'!J271-'data \"historic\" (TIO)'!J271","v":0},{"$f":"'data \"live\" (TIO)'!K271-'data \"historic\" (TIO)'!K271","v":0},{"$f":"'data \"live\" (TIO)'!L271-'data \"historic\" (TIO)'!L271","v":0},{"$f":"'data \"live\" (TIO)'!M271-'data \"historic\" (TIO)'!M271","v":0},{"$f":"'data \"live\" (TIO)'!N271-'data \"historic\" (TIO)'!N271","v":0},{"$f":"'data \"live\" (TIO)'!O271-'data \"historic\" (TIO)'!O271","v":0},{"$f":"'data \"live\" (TIO)'!P271-'data \"historic\" (TIO)'!P271","v":0},{"$f":"'data \"live\" (TIO)'!Q271-'data \"historic\" (TIO)'!Q271","v":0},{"$f":"'data \"live\" (TIO)'!R271-'data \"historic\" (TIO)'!R271","v":0},{"$f":"'data \"live\" (TIO)'!S271-'data \"historic\" (TIO)'!S271","v":0},{"$f":"'data \"live\" (TIO)'!T271-'data \"historic\" (TIO)'!T271","v":0},{"$f":"'data \"live\" (TIO)'!U271-'data \"historic\" (TIO)'!U271","v":0},null,{"$f":"'data \"live\" (TIO)'!I271/'data \"historic\" (TIO)'!I271-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J271/'data \"historic\" (TIO)'!J271-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K271/'data \"historic\" (TIO)'!K271-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L271/'data \"historic\" (TIO)'!L271-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M271/'data \"historic\" (TIO)'!M271-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N271/'data \"historic\" (TIO)'!N271-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O271/'data \"historic\" (TIO)'!O271-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P271/'data \"historic\" (TIO)'!P271-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q271/'data \"historic\" (TIO)'!Q271-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R271/'data \"historic\" (TIO)'!R271-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S271/'data \"historic\" (TIO)'!S271-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T271/'data \"historic\" (TIO)'!T271-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U271/'data \"historic\" (TIO)'!U271-1","v":{"$error":"#DIV/0!"}}]
["Wellington","Wellington passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C272-'data \"historic\" (TIO)'!C272","v":0},{"$f":"'data \"live\" (TIO)'!D272-'data \"historic\" (TIO)'!D272","v":0},{"$f":"'data \"live\" (TIO)'!E272-'data \"historic\" (TIO)'!E272","v":0},{"$f":"'data \"live\" (TIO)'!F272-'data \"historic\" (TIO)'!F272","v":0},{"$f":"'data \"live\" (TIO)'!G272-'data \"historic\" (TIO)'!G272","v":0},{"$f":"'data \"live\" (TIO)'!H272-'data \"historic\" (TIO)'!H272","v":0},{"$f":"'data \"live\" (TIO)'!I272-'data \"historic\" (TIO)'!I272","v":24617473},{"$f":"'data \"live\" (TIO)'!J272-'data \"historic\" (TIO)'!J272","v":25728227},{"$f":"'data \"live\" (TIO)'!K272-'data \"historic\" (TIO)'!K272","v":0},{"$f":"'data \"live\" (TIO)'!L272-'data \"historic\" (TIO)'!L272","v":28113700},{"$f":"'data \"live\" (TIO)'!M272-'data \"historic\" (TIO)'!M272","v":26584300},{"$f":"'data \"live\" (TIO)'!N272-'data \"historic\" (TIO)'!N272","v":28957600},{"$f":"'data \"live\" (TIO)'!O272-'data \"historic\" (TIO)'!O272","v":31362700},{"$f":"'data \"live\" (TIO)'!P272-'data \"historic\" (TIO)'!P272","v":34245200},{"$f":"'data \"live\" (TIO)'!Q272-'data \"historic\" (TIO)'!Q272","v":36493500},{"$f":"'data \"live\" (TIO)'!R272-'data \"historic\" (TIO)'!R272","v":38770700},{"$f":"'data \"live\" (TIO)'!S272-'data \"historic\" (TIO)'!S272","v":363374300},{"$f":"'data \"live\" (TIO)'!T272-'data \"historic\" (TIO)'!T272","v":366640600},{"$f":"'data \"live\" (TIO)'!U272-'data \"historic\" (TIO)'!U272","v":0},null,{"$f":"'data \"live\" (TIO)'!I272/'data \"historic\" (TIO)'!I272-1","v":8.7585844361553811E-2},{"$f":"'data \"live\" (TIO)'!J272/'data \"historic\" (TIO)'!J272-1","v":9.0184991874729281E-2},{"$f":"'data \"live\" (TIO)'!K272/'data \"historic\" (TIO)'!K272-1","v":0},{"$f":"'data \"live\" (TIO)'!L272/'data \"historic\" (TIO)'!L272-1","v":9.5655608913616463E-2},{"$f":"'data \"live\" (TIO)'!M272/'data \"historic\" (TIO)'!M272-1","v":8.9115160535543136E-2},{"$f":"'data \"live\" (TIO)'!N272/'data \"historic\" (TIO)'!N272-1","v":9.5636329889457583E-2},{"$f":"'data \"live\" (TIO)'!O272/'data \"historic\" (TIO)'!O272-1","v":0.10204877159930437},{"$f":"'data \"live\" (TIO)'!P272/'data \"historic\" (TIO)'!P272-1","v":0.10978119224659832},{"$f":"'data \"live\" (TIO)'!Q272/'data \"historic\" (TIO)'!Q272-1","v":0.11525976281948425},{"$f":"'data \"live\" (TIO)'!R272/'data \"historic\" (TIO)'!R272-1","v":0.12064235213799468},{"$f":"'data \"live\" (TIO)'!S272/'data \"historic\" (TIO)'!S272-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T272/'data \"historic\" (TIO)'!T272-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U272/'data \"historic\" (TIO)'!U272-1","v":{"$error":"#DIV/0!"}}]
["Marlborough","Marlborough passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C273-'data \"historic\" (TIO)'!C273","v":0},{"$f":"'data \"live\" (TIO)'!D273-'data \"historic\" (TIO)'!D273","v":0},{"$f":"'data \"live\" (TIO)'!E273-'data \"historic\" (TIO)'!E273","v":0},{"$f":"'data \"live\" (TIO)'!F273-'data \"historic\" (TIO)'!F273","v":0},{"$f":"'data \"live\" (TIO)'!G273-'data \"historic\" (TIO)'!G273","v":0},{"$f":"'data \"live\" (TIO)'!H273-'data \"historic\" (TIO)'!H273","v":0},{"$f":"'data \"live\" (TIO)'!I273-'data \"historic\" (TIO)'!I273","v":0},{"$f":"'data \"live\" (TIO)'!J273-'data \"historic\" (TIO)'!J273","v":0},{"$f":"'data \"live\" (TIO)'!K273-'data \"historic\" (TIO)'!K273","v":0},{"$f":"'data \"live\" (TIO)'!L273-'data \"historic\" (TIO)'!L273","v":0},{"$f":"'data \"live\" (TIO)'!M273-'data \"historic\" (TIO)'!M273","v":0},{"$f":"'data \"live\" (TIO)'!N273-'data \"historic\" (TIO)'!N273","v":0},{"$f":"'data \"live\" (TIO)'!O273-'data \"historic\" (TIO)'!O273","v":0},{"$f":"'data \"live\" (TIO)'!P273-'data \"historic\" (TIO)'!P273","v":0},{"$f":"'data \"live\" (TIO)'!Q273-'data \"historic\" (TIO)'!Q273","v":0},{"$f":"'data \"live\" (TIO)'!R273-'data \"historic\" (TIO)'!R273","v":0},{"$f":"'data \"live\" (TIO)'!S273-'data \"historic\" (TIO)'!S273","v":0},{"$f":"'data \"live\" (TIO)'!T273-'data \"historic\" (TIO)'!T273","v":0},{"$f":"'data \"live\" (TIO)'!U273-'data \"historic\" (TIO)'!U273","v":0},null,{"$f":"'data \"live\" (TIO)'!I273/'data \"historic\" (TIO)'!I273-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J273/'data \"historic\" (TIO)'!J273-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K273/'data \"historic\" (TIO)'!K273-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L273/'data \"historic\" (TIO)'!L273-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M273/'data \"historic\" (TIO)'!M273-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N273/'data \"historic\" (TIO)'!N273-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O273/'data \"historic\" (TIO)'!O273-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P273/'data \"historic\" (TIO)'!P273-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q273/'data \"historic\" (TIO)'!Q273-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R273/'data \"historic\" (TIO)'!R273-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S273/'data \"historic\" (TIO)'!S273-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T273/'data \"historic\" (TIO)'!T273-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U273/'data \"historic\" (TIO)'!U273-1","v":{"$error":"#DIV/0!"}}]
["Nelson","Nelson passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C274-'data \"historic\" (TIO)'!C274","v":0},{"$f":"'data \"live\" (TIO)'!D274-'data \"historic\" (TIO)'!D274","v":0},{"$f":"'data \"live\" (TIO)'!E274-'data \"historic\" (TIO)'!E274","v":0},{"$f":"'data \"live\" (TIO)'!F274-'data \"historic\" (TIO)'!F274","v":0},{"$f":"'data \"live\" (TIO)'!G274-'data \"historic\" (TIO)'!G274","v":0},{"$f":"'data \"live\" (TIO)'!H274-'data \"historic\" (TIO)'!H274","v":0},{"$f":"'data \"live\" (TIO)'!I274-'data \"historic\" (TIO)'!I274","v":0},{"$f":"'data \"live\" (TIO)'!J274-'data \"historic\" (TIO)'!J274","v":0},{"$f":"'data \"live\" (TIO)'!K274-'data \"historic\" (TIO)'!K274","v":0},{"$f":"'data \"live\" (TIO)'!L274-'data \"historic\" (TIO)'!L274","v":0},{"$f":"'data \"live\" (TIO)'!M274-'data \"historic\" (TIO)'!M274","v":0},{"$f":"'data \"live\" (TIO)'!N274-'data \"historic\" (TIO)'!N274","v":0},{"$f":"'data \"live\" (TIO)'!O274-'data \"historic\" (TIO)'!O274","v":0},{"$f":"'data \"live\" (TIO)'!P274-'data \"historic\" (TIO)'!P274","v":0},{"$f":"'data \"live\" (TIO)'!Q274-'data \"historic\" (TIO)'!Q274","v":0},{"$f":"'data \"live\" (TIO)'!R274-'data \"historic\" (TIO)'!R274","v":0},{"$f":"'data \"live\" (TIO)'!S274-'data \"historic\" (TIO)'!S274","v":0},{"$f":"'data \"live\" (TIO)'!T274-'data \"historic\" (TIO)'!T274","v":0},{"$f":"'data \"live\" (TIO)'!U274-'data \"historic\" (TIO)'!U274","v":0},null,{"$f":"'data \"live\" (TIO)'!I274/'data \"historic\" (TIO)'!I274-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J274/'data \"historic\" (TIO)'!J274-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K274/'data \"historic\" (TIO)'!K274-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L274/'data \"historic\" (TIO)'!L274-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M274/'data \"historic\" (TIO)'!M274-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N274/'data \"historic\" (TIO)'!N274-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O274/'data \"historic\" (TIO)'!O274-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P274/'data \"historic\" (TIO)'!P274-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q274/'data \"historic\" (TIO)'!Q274-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R274/'data \"historic\" (TIO)'!R274-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S274/'data \"historic\" (TIO)'!S274-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T274/'data \"historic\" (TIO)'!T274-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U274/'data \"historic\" (TIO)'!U274-1","v":{"$error":"#DIV/0!"}}]
["Canterbury","Canterbury passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C275-'data \"historic\" (TIO)'!C275","v":0},{"$f":"'data \"live\" (TIO)'!D275-'data \"historic\" (TIO)'!D275","v":0},{"$f":"'data \"live\" (TIO)'!E275-'data \"historic\" (TIO)'!E275","v":0},{"$f":"'data \"live\" (TIO)'!F275-'data \"historic\" (TIO)'!F275","v":0},{"$f":"'data \"live\" (TIO)'!G275-'data \"historic\" (TIO)'!G275","v":0},{"$f":"'data \"live\" (TIO)'!H275-'data \"historic\" (TIO)'!H275","v":0},{"$f":"'data \"live\" (TIO)'!I275-'data \"historic\" (TIO)'!I275","v":0},{"$f":"'data \"live\" (TIO)'!J275-'data \"historic\" (TIO)'!J275","v":0},{"$f":"'data \"live\" (TIO)'!K275-'data \"historic\" (TIO)'!K275","v":0},{"$f":"'data \"live\" (TIO)'!L275-'data \"historic\" (TIO)'!L275","v":0},{"$f":"'data \"live\" (TIO)'!M275-'data \"historic\" (TIO)'!M275","v":0},{"$f":"'data \"live\" (TIO)'!N275-'data \"historic\" (TIO)'!N275","v":0},{"$f":"'data \"live\" (TIO)'!O275-'data \"historic\" (TIO)'!O275","v":0},{"$f":"'data \"live\" (TIO)'!P275-'data \"historic\" (TIO)'!P275","v":0},{"$f":"'data \"live\" (TIO)'!Q275-'data \"historic\" (TIO)'!Q275","v":0},{"$f":"'data \"live\" (TIO)'!R275-'data \"historic\" (TIO)'!R275","v":0},{"$f":"'data \"live\" (TIO)'!S275-'data \"historic\" (TIO)'!S275","v":0},{"$f":"'data \"live\" (TIO)'!T275-'data \"historic\" (TIO)'!T275","v":0},{"$f":"'data \"live\" (TIO)'!U275-'data \"historic\" (TIO)'!U275","v":0},null,{"$f":"'data \"live\" (TIO)'!I275/'data \"historic\" (TIO)'!I275-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J275/'data \"historic\" (TIO)'!J275-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K275/'data \"historic\" (TIO)'!K275-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L275/'data \"historic\" (TIO)'!L275-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M275/'data \"historic\" (TIO)'!M275-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N275/'data \"historic\" (TIO)'!N275-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O275/'data \"historic\" (TIO)'!O275-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P275/'data \"historic\" (TIO)'!P275-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q275/'data \"historic\" (TIO)'!Q275-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R275/'data \"historic\" (TIO)'!R275-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S275/'data \"historic\" (TIO)'!S275-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T275/'data \"historic\" (TIO)'!T275-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U275/'data \"historic\" (TIO)'!U275-1","v":{"$error":"#DIV/0!"}}]
["West Coast","West Coast passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C276-'data \"historic\" (TIO)'!C276","v":0},{"$f":"'data \"live\" (TIO)'!D276-'data \"historic\" (TIO)'!D276","v":0},{"$f":"'data \"live\" (TIO)'!E276-'data \"historic\" (TIO)'!E276","v":0},{"$f":"'data \"live\" (TIO)'!F276-'data \"historic\" (TIO)'!F276","v":0},{"$f":"'data \"live\" (TIO)'!G276-'data \"historic\" (TIO)'!G276","v":0},{"$f":"'data \"live\" (TIO)'!H276-'data \"historic\" (TIO)'!H276","v":0},{"$f":"'data \"live\" (TIO)'!I276-'data \"historic\" (TIO)'!I276","v":0},{"$f":"'data \"live\" (TIO)'!J276-'data \"historic\" (TIO)'!J276","v":0},{"$f":"'data \"live\" (TIO)'!K276-'data \"historic\" (TIO)'!K276","v":0},{"$f":"'data \"live\" (TIO)'!L276-'data \"historic\" (TIO)'!L276","v":0},{"$f":"'data \"live\" (TIO)'!M276-'data \"historic\" (TIO)'!M276","v":0},{"$f":"'data \"live\" (TIO)'!N276-'data \"historic\" (TIO)'!N276","v":0},{"$f":"'data \"live\" (TIO)'!O276-'data \"historic\" (TIO)'!O276","v":0},{"$f":"'data \"live\" (TIO)'!P276-'data \"historic\" (TIO)'!P276","v":0},{"$f":"'data \"live\" (TIO)'!Q276-'data \"historic\" (TIO)'!Q276","v":0},{"$f":"'data \"live\" (TIO)'!R276-'data \"historic\" (TIO)'!R276","v":0},{"$f":"'data \"live\" (TIO)'!S276-'data \"historic\" (TIO)'!S276","v":0},{"$f":"'data \"live\" (TIO)'!T276-'data \"historic\" (TIO)'!T276","v":0},{"$f":"'data \"live\" (TIO)'!U276-'data \"historic\" (TIO)'!U276","v":0},null,{"$f":"'data \"live\" (TIO)'!I276/'data \"historic\" (TIO)'!I276-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J276/'data \"historic\" (TIO)'!J276-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K276/'data \"historic\" (TIO)'!K276-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L276/'data \"historic\" (TIO)'!L276-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M276/'data \"historic\" (TIO)'!M276-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N276/'data \"historic\" (TIO)'!N276-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O276/'data \"historic\" (TIO)'!O276-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P276/'data \"historic\" (TIO)'!P276-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q276/'data \"historic\" (TIO)'!Q276-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R276/'data \"historic\" (TIO)'!R276-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S276/'data \"historic\" (TIO)'!S276-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T276/'data \"historic\" (TIO)'!T276-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U276/'data \"historic\" (TIO)'!U276-1","v":{"$error":"#DIV/0!"}}]
["Otago","Otago (DUNEDIN ONLY) passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C277-'data \"historic\" (TIO)'!C277","v":0},{"$f":"'data \"live\" (TIO)'!D277-'data \"historic\" (TIO)'!D277","v":0},{"$f":"'data \"live\" (TIO)'!E277-'data \"historic\" (TIO)'!E277","v":0},{"$f":"'data \"live\" (TIO)'!F277-'data \"historic\" (TIO)'!F277","v":0},{"$f":"'data \"live\" (TIO)'!G277-'data \"historic\" (TIO)'!G277","v":0},{"$f":"'data \"live\" (TIO)'!H277-'data \"historic\" (TIO)'!H277","v":0},{"$f":"'data \"live\" (TIO)'!I277-'data \"historic\" (TIO)'!I277","v":0},{"$f":"'data \"live\" (TIO)'!J277-'data \"historic\" (TIO)'!J277","v":0},{"$f":"'data \"live\" (TIO)'!K277-'data \"historic\" (TIO)'!K277","v":0},{"$f":"'data \"live\" (TIO)'!L277-'data \"historic\" (TIO)'!L277","v":0},{"$f":"'data \"live\" (TIO)'!M277-'data \"historic\" (TIO)'!M277","v":0},{"$f":"'data \"live\" (TIO)'!N277-'data \"historic\" (TIO)'!N277","v":0},{"$f":"'data \"live\" (TIO)'!O277-'data \"historic\" (TIO)'!O277","v":0},{"$f":"'data \"live\" (TIO)'!P277-'data \"historic\" (TIO)'!P277","v":0},{"$f":"'data \"live\" (TIO)'!Q277-'data \"historic\" (TIO)'!Q277","v":0},{"$f":"'data \"live\" (TIO)'!R277-'data \"historic\" (TIO)'!R277","v":0},{"$f":"'data \"live\" (TIO)'!S277-'data \"historic\" (TIO)'!S277","v":0},{"$f":"'data \"live\" (TIO)'!T277-'data \"historic\" (TIO)'!T277","v":0},{"$f":"'data \"live\" (TIO)'!U277-'data \"historic\" (TIO)'!U277","v":0},null,{"$f":"'data \"live\" (TIO)'!I277/'data \"historic\" (TIO)'!I277-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J277/'data \"historic\" (TIO)'!J277-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K277/'data \"historic\" (TIO)'!K277-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L277/'data \"historic\" (TIO)'!L277-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M277/'data \"historic\" (TIO)'!M277-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N277/'data \"historic\" (TIO)'!N277-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O277/'data \"historic\" (TIO)'!O277-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P277/'data \"historic\" (TIO)'!P277-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q277/'data \"historic\" (TIO)'!Q277-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R277/'data \"historic\" (TIO)'!R277-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S277/'data \"historic\" (TIO)'!S277-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T277/'data \"historic\" (TIO)'!T277-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U277/'data \"historic\" (TIO)'!U277-1","v":{"$error":"#DIV/0!"}}]
["Southland","Southland passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C278-'data \"historic\" (TIO)'!C278","v":0},{"$f":"'data \"live\" (TIO)'!D278-'data \"historic\" (TIO)'!D278","v":0},{"$f":"'data \"live\" (TIO)'!E278-'data \"historic\" (TIO)'!E278","v":0},{"$f":"'data \"live\" (TIO)'!F278-'data \"historic\" (TIO)'!F278","v":0},{"$f":"'data \"live\" (TIO)'!G278-'data \"historic\" (TIO)'!G278","v":0},{"$f":"'data \"live\" (TIO)'!H278-'data \"historic\" (TIO)'!H278","v":0},{"$f":"'data \"live\" (TIO)'!I278-'data \"historic\" (TIO)'!I278","v":0},{"$f":"'data \"live\" (TIO)'!J278-'data \"historic\" (TIO)'!J278","v":0},{"$f":"'data \"live\" (TIO)'!K278-'data \"historic\" (TIO)'!K278","v":0},{"$f":"'data \"live\" (TIO)'!L278-'data \"historic\" (TIO)'!L278","v":0},{"$f":"'data \"live\" (TIO)'!M278-'data \"historic\" (TIO)'!M278","v":0},{"$f":"'data \"live\" (TIO)'!N278-'data \"historic\" (TIO)'!N278","v":0},{"$f":"'data \"live\" (TIO)'!O278-'data \"historic\" (TIO)'!O278","v":0},{"$f":"'data \"live\" (TIO)'!P278-'data \"historic\" (TIO)'!P278","v":0},{"$f":"'data \"live\" (TIO)'!Q278-'data \"historic\" (TIO)'!Q278","v":0},{"$f":"'data \"live\" (TIO)'!R278-'data \"historic\" (TIO)'!R278","v":0},{"$f":"'data \"live\" (TIO)'!S278-'data \"historic\" (TIO)'!S278","v":0},{"$f":"'data \"live\" (TIO)'!T278-'data \"historic\" (TIO)'!T278","v":0},{"$f":"'data \"live\" (TIO)'!U278-'data \"historic\" (TIO)'!U278","v":0},null,{"$f":"'data \"live\" (TIO)'!I278/'data \"historic\" (TIO)'!I278-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J278/'data \"historic\" (TIO)'!J278-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K278/'data \"historic\" (TIO)'!K278-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L278/'data \"historic\" (TIO)'!L278-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M278/'data \"historic\" (TIO)'!M278-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N278/'data \"historic\" (TIO)'!N278-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O278/'data \"historic\" (TIO)'!O278-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P278/'data \"historic\" (TIO)'!P278-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q278/'data \"historic\" (TIO)'!Q278-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R278/'data \"historic\" (TIO)'!R278-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S278/'data \"historic\" (TIO)'!S278-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T278/'data \"historic\" (TIO)'!T278-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U278/'data \"historic\" (TIO)'!U278-1","v":{"$error":"#DIV/0!"}}]
["National","National total passenger kilometres",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C264:C278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C264:C278)-C265-C272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!C272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!C265,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D264:D278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D264:D278)-D265-D272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!D272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!D265,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E264:E278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E264:E278)-E265-E272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!E272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!E265,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F264:F278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F264:F278)-F265-F272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!F272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!F265,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G264:G278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G264:G278)-G265-G272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!G272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!G265,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H264:H278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H264:H278)-H265-H272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!H272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!H265,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I264:I278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I264:I278)-I265-I272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!I272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!I265,0))))))","v":51615553},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J264:J278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J264:J278)-J265-J272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!J272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!J265,0))))))","v":78266511},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K264:K278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K264:K278)-K265-K272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!K272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!K265,0))))))","v":56644687},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L264:L278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L264:L278)-L265-L272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!L272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!L265,0))))))","v":97632936},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M264:M278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M264:M278)-M265-M272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!M272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!M265,0))))))","v":93639956},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N264:N278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N264:N278)-N265-N272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!N272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!N265,0))))))","v":97969209},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O264:O278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O264:O278)-O265-O272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!O272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!O265,0))))))","v":111803596},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P264:P278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P264:P278)-P265-P272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!P272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!P265,0))))))","v":121773746},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q264:Q278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q264:Q278)-Q265-Q272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!Q272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!Q265,0))))))","v":171935608},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R264:R278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R264:R278)-R265-R272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!R272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!R265,0))))))","v":205391411},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S264:S278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S264:S278)-S265-S272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!S272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!S265,0))))))","v":848849483},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T264:T278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T264:T278)-T265-T272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!T272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!T265,0))))))","v":869545565},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U264:U278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U264:U278)-U265-U272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!U272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!U265,0))))))","v":0},null,{"$f":"'data \"live\" (TIO)'!I279/'data \"historic\" (TIO)'!I279-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J279/'data \"historic\" (TIO)'!J279-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K279/'data \"historic\" (TIO)'!K279-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L279/'data \"historic\" (TIO)'!L279-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M279/'data \"historic\" (TIO)'!M279-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N279/'data \"historic\" (TIO)'!N279-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O279/'data \"historic\" (TIO)'!O279-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P279/'data \"historic\" (TIO)'!P279-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q279/'data \"historic\" (TIO)'!Q279-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R279/'data \"historic\" (TIO)'!R279-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S279/'data \"historic\" (TIO)'!S279-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T279/'data \"historic\" (TIO)'!T279-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U279/'data \"historic\" (TIO)'!U279-1","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"VLOOKUP($B$484,$A264:$U279,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$U279,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$U279,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$U279,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$U279,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$U279,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$U279,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$U279,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$U279,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$U279,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$U279,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$U279,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$U279,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$U279,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$U279,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$U279,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$U279,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$U279,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$U279,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$U279,21,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP($B$484,$A264:$U279,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$U279,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$U279,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$U279,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$U279,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$U279,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$U279,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$U279,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$U279,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$U279,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$U279,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$U279,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$U279,21,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B280","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U280","v":{"$error":"#N/A"}},null,{"$f":"'data \"historic\" (TIO)'!W280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AD280","v":0},{"$f":"'data \"historic\" (TIO)'!AE280","v":0},{"$f":"'data \"historic\" (TIO)'!AF280","v":0},{"$f":"'data \"historic\" (TIO)'!AG280","v":0},{"$f":"'data \"historic\" (TIO)'!AH280","v":0},{"$f":"'data \"historic\" (TIO)'!AI280","v":0}]
[null,{"$f":"B280","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!N$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!O$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!P$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!Q$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!R$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!S$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!T$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!U$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!V$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!W$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AN$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AO$9,0)","v":0},null,{"$f":"W280","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AR249,'scenario testing'!AR249)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AS249,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AT249,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AU249,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AV249,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AW249,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AX249,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AY249,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AZ249,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BA249,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BB249,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BC249,0)","v":0}]
[null,"RAIL IN SERVICE VEHICLE KILOMETRES","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S263","v":"2025/26"},{"$f":"T263","v":"2026/27"},{"$f":"U263","v":"2027/28"},null,"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"AG263","v":"2025/26"},{"$f":"AH263","v":"2026/27"},{"$f":"AI263","v":"2027/28"}]
["Northland","Northland in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C284-'data \"historic\" (TIO)'!C284","v":0},{"$f":"'data \"live\" (TIO)'!D284-'data \"historic\" (TIO)'!D284","v":0},{"$f":"'data \"live\" (TIO)'!E284-'data \"historic\" (TIO)'!E284","v":0},{"$f":"'data \"live\" (TIO)'!F284-'data \"historic\" (TIO)'!F284","v":0},{"$f":"'data \"live\" (TIO)'!G284-'data \"historic\" (TIO)'!G284","v":0},{"$f":"'data \"live\" (TIO)'!H284-'data \"historic\" (TIO)'!H284","v":0},{"$f":"'data \"live\" (TIO)'!I284-'data \"historic\" (TIO)'!I284","v":0},{"$f":"'data \"live\" (TIO)'!J284-'data \"historic\" (TIO)'!J284","v":0},{"$f":"'data \"live\" (TIO)'!K284-'data \"historic\" (TIO)'!K284","v":0},{"$f":"'data \"live\" (TIO)'!L284-'data \"historic\" (TIO)'!L284","v":0},{"$f":"'data \"live\" (TIO)'!M284-'data \"historic\" (TIO)'!M284","v":0},{"$f":"'data \"live\" (TIO)'!N284-'data \"historic\" (TIO)'!N284","v":0},{"$f":"'data \"live\" (TIO)'!O284-'data \"historic\" (TIO)'!O284","v":0},{"$f":"'data \"live\" (TIO)'!P284-'data \"historic\" (TIO)'!P284","v":0},{"$f":"'data \"live\" (TIO)'!Q284-'data \"historic\" (TIO)'!Q284","v":0},{"$f":"'data \"live\" (TIO)'!R284-'data \"historic\" (TIO)'!R284","v":0},{"$f":"'data \"live\" (TIO)'!S284-'data \"historic\" (TIO)'!S284","v":0},{"$f":"'data \"live\" (TIO)'!T284-'data \"historic\" (TIO)'!T284","v":0},{"$f":"'data \"live\" (TIO)'!U284-'data \"historic\" (TIO)'!U284","v":0},null,{"$f":"'data \"live\" (TIO)'!I284/'data \"historic\" (TIO)'!I284-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J284/'data \"historic\" (TIO)'!J284-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K284/'data \"historic\" (TIO)'!K284-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L284/'data \"historic\" (TIO)'!L284-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M284/'data \"historic\" (TIO)'!M284-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N284/'data \"historic\" (TIO)'!N284-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O284/'data \"historic\" (TIO)'!O284-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P284/'data \"historic\" (TIO)'!P284-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q284/'data \"historic\" (TIO)'!Q284-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R284/'data \"historic\" (TIO)'!R284-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S284/'data \"historic\" (TIO)'!S284-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T284/'data \"historic\" (TIO)'!T284-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U284/'data \"historic\" (TIO)'!U284-1","v":{"$error":"#DIV/0!"}}]
["Auckland","Auckland in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C285-'data \"historic\" (TIO)'!C285","v":0},{"$f":"'data \"live\" (TIO)'!D285-'data \"historic\" (TIO)'!D285","v":0},{"$f":"'data \"live\" (TIO)'!E285-'data \"historic\" (TIO)'!E285","v":0},{"$f":"'data \"live\" (TIO)'!F285-'data \"historic\" (TIO)'!F285","v":0},{"$f":"'data \"live\" (TIO)'!G285-'data \"historic\" (TIO)'!G285","v":0},{"$f":"'data \"live\" (TIO)'!H285-'data \"historic\" (TIO)'!H285","v":0},{"$f":"'data \"live\" (TIO)'!I285-'data \"historic\" (TIO)'!I285","v":-790378},{"$f":"'data \"live\" (TIO)'!J285-'data \"historic\" (TIO)'!J285","v":-983444},{"$f":"'data \"live\" (TIO)'!K285-'data \"historic\" (TIO)'!K285","v":984422},{"$f":"'data \"live\" (TIO)'!L285-'data \"historic\" (TIO)'!L285","v":1512314},{"$f":"'data \"live\" (TIO)'!M285-'data \"historic\" (TIO)'!M285","v":1922465},{"$f":"'data \"live\" (TIO)'!N285-'data \"historic\" (TIO)'!N285","v":2311886},{"$f":"'data \"live\" (TIO)'!O285-'data \"historic\" (TIO)'!O285","v":2708145},{"$f":"'data \"live\" (TIO)'!P285-'data \"historic\" (TIO)'!P285","v":3163282},{"$f":"'data \"live\" (TIO)'!Q285-'data \"historic\" (TIO)'!Q285","v":4761222},{"$f":"'data \"live\" (TIO)'!R285-'data \"historic\" (TIO)'!R285","v":6131810},{"$f":"'data \"live\" (TIO)'!S285-'data \"historic\" (TIO)'!S285","v":12088347},{"$f":"'data \"live\" (TIO)'!T285-'data \"historic\" (TIO)'!T285","v":12942074},{"$f":"'data \"live\" (TIO)'!U285-'data \"historic\" (TIO)'!U285","v":0},null,{"$f":"'data \"live\" (TIO)'!I285/'data \"historic\" (TIO)'!I285-1","v":-0.171925244370564},{"$f":"'data \"live\" (TIO)'!J285/'data \"historic\" (TIO)'!J285-1","v":-0.20243387332496243},{"$f":"'data \"live\" (TIO)'!K285/'data \"historic\" (TIO)'!K285-1","v":0.20263518659558266},{"$f":"'data \"live\" (TIO)'!L285/'data \"historic\" (TIO)'!L285-1","v":0.31129742080237133},{"$f":"'data \"live\" (TIO)'!M285/'data \"historic\" (TIO)'!M285-1","v":0.39572363681274569},{"$f":"'data \"live\" (TIO)'!N285/'data \"historic\" (TIO)'!N285-1","v":0.47588275251641599},{"$f":"'data \"live\" (TIO)'!O285/'data \"historic\" (TIO)'!O285-1","v":0.54651903370598776},{"$f":"'data \"live\" (TIO)'!P285/'data \"historic\" (TIO)'!P285-1","v":0.6383682638778736},{"$f":"'data \"live\" (TIO)'!Q285/'data \"historic\" (TIO)'!Q285-1","v":0.96084162653760785},{"$f":"'data \"live\" (TIO)'!R285/'data \"historic\" (TIO)'!R285-1","v":1.2374340650403552},{"$f":"'data \"live\" (TIO)'!S285/'data \"historic\" (TIO)'!S285-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T285/'data \"historic\" (TIO)'!T285-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U285/'data \"historic\" (TIO)'!U285-1","v":{"$error":"#DIV/0!"}}]
["Waikato","Waikato in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C286-'data \"historic\" (TIO)'!C286","v":0},{"$f":"'data \"live\" (TIO)'!D286-'data \"historic\" (TIO)'!D286","v":0},{"$f":"'data \"live\" (TIO)'!E286-'data \"historic\" (TIO)'!E286","v":0},{"$f":"'data \"live\" (TIO)'!F286-'data \"historic\" (TIO)'!F286","v":0},{"$f":"'data \"live\" (TIO)'!G286-'data \"historic\" (TIO)'!G286","v":0},{"$f":"'data \"live\" (TIO)'!H286-'data \"historic\" (TIO)'!H286","v":0},{"$f":"'data \"live\" (TIO)'!I286-'data \"historic\" (TIO)'!I286","v":0},{"$f":"'data \"live\" (TIO)'!J286-'data \"historic\" (TIO)'!J286","v":0},{"$f":"'data \"live\" (TIO)'!K286-'data \"historic\" (TIO)'!K286","v":0},{"$f":"'data \"live\" (TIO)'!L286-'data \"historic\" (TIO)'!L286","v":0},{"$f":"'data \"live\" (TIO)'!M286-'data \"historic\" (TIO)'!M286","v":0},{"$f":"'data \"live\" (TIO)'!N286-'data \"historic\" (TIO)'!N286","v":0},{"$f":"'data \"live\" (TIO)'!O286-'data \"historic\" (TIO)'!O286","v":0},{"$f":"'data \"live\" (TIO)'!P286-'data \"historic\" (TIO)'!P286","v":0},{"$f":"'data \"live\" (TIO)'!Q286-'data \"historic\" (TIO)'!Q286","v":0},{"$f":"'data \"live\" (TIO)'!R286-'data \"historic\" (TIO)'!R286","v":0},{"$f":"'data \"live\" (TIO)'!S286-'data \"historic\" (TIO)'!S286","v":0},{"$f":"'data \"live\" (TIO)'!T286-'data \"historic\" (TIO)'!T286","v":0},{"$f":"'data \"live\" (TIO)'!U286-'data \"historic\" (TIO)'!U286","v":0},null,{"$f":"'data \"live\" (TIO)'!I286/'data \"historic\" (TIO)'!I286-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J286/'data \"historic\" (TIO)'!J286-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K286/'data \"historic\" (TIO)'!K286-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L286/'data \"historic\" (TIO)'!L286-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M286/'data \"historic\" (TIO)'!M286-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N286/'data \"historic\" (TIO)'!N286-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O286/'data \"historic\" (TIO)'!O286-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P286/'data \"historic\" (TIO)'!P286-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q286/'data \"historic\" (TIO)'!Q286-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R286/'data \"historic\" (TIO)'!R286-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S286/'data \"historic\" (TIO)'!S286-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T286/'data \"historic\" (TIO)'!T286-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U286/'data \"historic\" (TIO)'!U286-1","v":{"$error":"#DIV/0!"}}]
["Bay of Plenty","Bay of Plenty in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C287-'data \"historic\" (TIO)'!C287","v":0},{"$f":"'data \"live\" (TIO)'!D287-'data \"historic\" (TIO)'!D287","v":0},{"$f":"'data \"live\" (TIO)'!E287-'data \"historic\" (TIO)'!E287","v":0},{"$f":"'data \"live\" (TIO)'!F287-'data \"historic\" (TIO)'!F287","v":0},{"$f":"'data \"live\" (TIO)'!G287-'data \"historic\" (TIO)'!G287","v":0},{"$f":"'data \"live\" (TIO)'!H287-'data \"historic\" (TIO)'!H287","v":0},{"$f":"'data \"live\" (TIO)'!I287-'data \"historic\" (TIO)'!I287","v":0},{"$f":"'data \"live\" (TIO)'!J287-'data \"historic\" (TIO)'!J287","v":0},{"$f":"'data \"live\" (TIO)'!K287-'data \"historic\" (TIO)'!K287","v":0},{"$f":"'data \"live\" (TIO)'!L287-'data \"historic\" (TIO)'!L287","v":0},{"$f":"'data \"live\" (TIO)'!M287-'data \"historic\" (TIO)'!M287","v":0},{"$f":"'data \"live\" (TIO)'!N287-'data \"historic\" (TIO)'!N287","v":0},{"$f":"'data \"live\" (TIO)'!O287-'data \"historic\" (TIO)'!O287","v":0},{"$f":"'data \"live\" (TIO)'!P287-'data \"historic\" (TIO)'!P287","v":0},{"$f":"'data \"live\" (TIO)'!Q287-'data \"historic\" (TIO)'!Q287","v":0},{"$f":"'data \"live\" (TIO)'!R287-'data \"historic\" (TIO)'!R287","v":0},{"$f":"'data \"live\" (TIO)'!S287-'data \"historic\" (TIO)'!S287","v":0},{"$f":"'data \"live\" (TIO)'!T287-'data \"historic\" (TIO)'!T287","v":0},{"$f":"'data \"live\" (TIO)'!U287-'data \"historic\" (TIO)'!U287","v":0},null,{"$f":"'data \"live\" (TIO)'!I287/'data \"historic\" (TIO)'!I287-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J287/'data \"historic\" (TIO)'!J287-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K287/'data \"historic\" (TIO)'!K287-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L287/'data \"historic\" (TIO)'!L287-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M287/'data \"historic\" (TIO)'!M287-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N287/'data \"historic\" (TIO)'!N287-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O287/'data \"historic\" (TIO)'!O287-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P287/'data \"historic\" (TIO)'!P287-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q287/'data \"historic\" (TIO)'!Q287-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R287/'data \"historic\" (TIO)'!R287-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S287/'data \"historic\" (TIO)'!S287-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T287/'data \"historic\" (TIO)'!T287-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U287/'data \"historic\" (TIO)'!U287-1","v":{"$error":"#DIV/0!"}}]
["Gisborne","Gisborne in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C288-'data \"historic\" (TIO)'!C288","v":0},{"$f":"'data \"live\" (TIO)'!D288-'data \"historic\" (TIO)'!D288","v":0},{"$f":"'data \"live\" (TIO)'!E288-'data \"historic\" (TIO)'!E288","v":0},{"$f":"'data \"live\" (TIO)'!F288-'data \"historic\" (TIO)'!F288","v":0},{"$f":"'data \"live\" (TIO)'!G288-'data \"historic\" (TIO)'!G288","v":0},{"$f":"'data \"live\" (TIO)'!H288-'data \"historic\" (TIO)'!H288","v":0},{"$f":"'data \"live\" (TIO)'!I288-'data \"historic\" (TIO)'!I288","v":0},{"$f":"'data \"live\" (TIO)'!J288-'data \"historic\" (TIO)'!J288","v":0},{"$f":"'data \"live\" (TIO)'!K288-'data \"historic\" (TIO)'!K288","v":0},{"$f":"'data \"live\" (TIO)'!L288-'data \"historic\" (TIO)'!L288","v":0},{"$f":"'data \"live\" (TIO)'!M288-'data \"historic\" (TIO)'!M288","v":0},{"$f":"'data \"live\" (TIO)'!N288-'data \"historic\" (TIO)'!N288","v":0},{"$f":"'data \"live\" (TIO)'!O288-'data \"historic\" (TIO)'!O288","v":0},{"$f":"'data \"live\" (TIO)'!P288-'data \"historic\" (TIO)'!P288","v":0},{"$f":"'data \"live\" (TIO)'!Q288-'data \"historic\" (TIO)'!Q288","v":0},{"$f":"'data \"live\" (TIO)'!R288-'data \"historic\" (TIO)'!R288","v":0},{"$f":"'data \"live\" (TIO)'!S288-'data \"historic\" (TIO)'!S288","v":0},{"$f":"'data \"live\" (TIO)'!T288-'data \"historic\" (TIO)'!T288","v":0},{"$f":"'data \"live\" (TIO)'!U288-'data \"historic\" (TIO)'!U288","v":0},null,{"$f":"'data \"live\" (TIO)'!I288/'data \"historic\" (TIO)'!I288-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J288/'data \"historic\" (TIO)'!J288-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K288/'data \"historic\" (TIO)'!K288-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L288/'data \"historic\" (TIO)'!L288-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M288/'data \"historic\" (TIO)'!M288-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N288/'data \"historic\" (TIO)'!N288-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O288/'data \"historic\" (TIO)'!O288-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P288/'data \"historic\" (TIO)'!P288-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q288/'data \"historic\" (TIO)'!Q288-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R288/'data \"historic\" (TIO)'!R288-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S288/'data \"historic\" (TIO)'!S288-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T288/'data \"historic\" (TIO)'!T288-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U288/'data \"historic\" (TIO)'!U288-1","v":{"$error":"#DIV/0!"}}]
["Hawkes Bay","Hawkes Bay in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C289-'data \"historic\" (TIO)'!C289","v":0},{"$f":"'data \"live\" (TIO)'!D289-'data \"historic\" (TIO)'!D289","v":0},{"$f":"'data \"live\" (TIO)'!E289-'data \"historic\" (TIO)'!E289","v":0},{"$f":"'data \"live\" (TIO)'!F289-'data \"historic\" (TIO)'!F289","v":0},{"$f":"'data \"live\" (TIO)'!G289-'data \"historic\" (TIO)'!G289","v":0},{"$f":"'data \"live\" (TIO)'!H289-'data \"historic\" (TIO)'!H289","v":0},{"$f":"'data \"live\" (TIO)'!I289-'data \"historic\" (TIO)'!I289","v":0},{"$f":"'data \"live\" (TIO)'!J289-'data \"historic\" (TIO)'!J289","v":0},{"$f":"'data \"live\" (TIO)'!K289-'data \"historic\" (TIO)'!K289","v":0},{"$f":"'data \"live\" (TIO)'!L289-'data \"historic\" (TIO)'!L289","v":0},{"$f":"'data \"live\" (TIO)'!M289-'data \"historic\" (TIO)'!M289","v":0},{"$f":"'data \"live\" (TIO)'!N289-'data \"historic\" (TIO)'!N289","v":0},{"$f":"'data \"live\" (TIO)'!O289-'data \"historic\" (TIO)'!O289","v":0},{"$f":"'data \"live\" (TIO)'!P289-'data \"historic\" (TIO)'!P289","v":0},{"$f":"'data \"live\" (TIO)'!Q289-'data \"historic\" (TIO)'!Q289","v":0},{"$f":"'data \"live\" (TIO)'!R289-'data \"historic\" (TIO)'!R289","v":0},{"$f":"'data \"live\" (TIO)'!S289-'data \"historic\" (TIO)'!S289","v":0},{"$f":"'data \"live\" (TIO)'!T289-'data \"historic\" (TIO)'!T289","v":0},{"$f":"'data \"live\" (TIO)'!U289-'data \"historic\" (TIO)'!U289","v":0},null,{"$f":"'data \"live\" (TIO)'!I289/'data \"historic\" (TIO)'!I289-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J289/'data \"historic\" (TIO)'!J289-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K289/'data \"historic\" (TIO)'!K289-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L289/'data \"historic\" (TIO)'!L289-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M289/'data \"historic\" (TIO)'!M289-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N289/'data \"historic\" (TIO)'!N289-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O289/'data \"historic\" (TIO)'!O289-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P289/'data \"historic\" (TIO)'!P289-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q289/'data \"historic\" (TIO)'!Q289-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R289/'data \"historic\" (TIO)'!R289-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S289/'data \"historic\" (TIO)'!S289-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T289/'data \"historic\" (TIO)'!T289-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U289/'data \"historic\" (TIO)'!U289-1","v":{"$error":"#DIV/0!"}}]
["Taranaki","Taranaki in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C290-'data \"historic\" (TIO)'!C290","v":0},{"$f":"'data \"live\" (TIO)'!D290-'data \"historic\" (TIO)'!D290","v":0},{"$f":"'data \"live\" (TIO)'!E290-'data \"historic\" (TIO)'!E290","v":0},{"$f":"'data \"live\" (TIO)'!F290-'data \"historic\" (TIO)'!F290","v":0},{"$f":"'data \"live\" (TIO)'!G290-'data \"historic\" (TIO)'!G290","v":0},{"$f":"'data \"live\" (TIO)'!H290-'data \"historic\" (TIO)'!H290","v":0},{"$f":"'data \"live\" (TIO)'!I290-'data \"historic\" (TIO)'!I290","v":0},{"$f":"'data \"live\" (TIO)'!J290-'data \"historic\" (TIO)'!J290","v":0},{"$f":"'data \"live\" (TIO)'!K290-'data \"historic\" (TIO)'!K290","v":0},{"$f":"'data \"live\" (TIO)'!L290-'data \"historic\" (TIO)'!L290","v":0},{"$f":"'data \"live\" (TIO)'!M290-'data \"historic\" (TIO)'!M290","v":0},{"$f":"'data \"live\" (TIO)'!N290-'data \"historic\" (TIO)'!N290","v":0},{"$f":"'data \"live\" (TIO)'!O290-'data \"historic\" (TIO)'!O290","v":0},{"$f":"'data \"live\" (TIO)'!P290-'data \"historic\" (TIO)'!P290","v":0},{"$f":"'data \"live\" (TIO)'!Q290-'data \"historic\" (TIO)'!Q290","v":0},{"$f":"'data \"live\" (TIO)'!R290-'data \"historic\" (TIO)'!R290","v":0},{"$f":"'data \"live\" (TIO)'!S290-'data \"historic\" (TIO)'!S290","v":0},{"$f":"'data \"live\" (TIO)'!T290-'data \"historic\" (TIO)'!T290","v":0},{"$f":"'data \"live\" (TIO)'!U290-'data \"historic\" (TIO)'!U290","v":0},null,{"$f":"'data \"live\" (TIO)'!I290/'data \"historic\" (TIO)'!I290-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J290/'data \"historic\" (TIO)'!J290-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K290/'data \"historic\" (TIO)'!K290-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L290/'data \"historic\" (TIO)'!L290-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M290/'data \"historic\" (TIO)'!M290-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N290/'data \"historic\" (TIO)'!N290-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O290/'data \"historic\" (TIO)'!O290-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P290/'data \"historic\" (TIO)'!P290-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q290/'data \"historic\" (TIO)'!Q290-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R290/'data \"historic\" (TIO)'!R290-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S290/'data \"historic\" (TIO)'!S290-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T290/'data \"historic\" (TIO)'!T290-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U290/'data \"historic\" (TIO)'!U290-1","v":{"$error":"#DIV/0!"}}]
["Manawatu-Wanganui","Manawatu-Wanganui in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C291-'data \"historic\" (TIO)'!C291","v":0},{"$f":"'data \"live\" (TIO)'!D291-'data \"historic\" (TIO)'!D291","v":0},{"$f":"'data \"live\" (TIO)'!E291-'data \"historic\" (TIO)'!E291","v":0},{"$f":"'data \"live\" (TIO)'!F291-'data \"historic\" (TIO)'!F291","v":0},{"$f":"'data \"live\" (TIO)'!G291-'data \"historic\" (TIO)'!G291","v":0},{"$f":"'data \"live\" (TIO)'!H291-'data \"historic\" (TIO)'!H291","v":0},{"$f":"'data \"live\" (TIO)'!I291-'data \"historic\" (TIO)'!I291","v":0},{"$f":"'data \"live\" (TIO)'!J291-'data \"historic\" (TIO)'!J291","v":0},{"$f":"'data \"live\" (TIO)'!K291-'data \"historic\" (TIO)'!K291","v":0},{"$f":"'data \"live\" (TIO)'!L291-'data \"historic\" (TIO)'!L291","v":0},{"$f":"'data \"live\" (TIO)'!M291-'data \"historic\" (TIO)'!M291","v":0},{"$f":"'data \"live\" (TIO)'!N291-'data \"historic\" (TIO)'!N291","v":0},{"$f":"'data \"live\" (TIO)'!O291-'data \"historic\" (TIO)'!O291","v":0},{"$f":"'data \"live\" (TIO)'!P291-'data \"historic\" (TIO)'!P291","v":0},{"$f":"'data \"live\" (TIO)'!Q291-'data \"historic\" (TIO)'!Q291","v":0},{"$f":"'data \"live\" (TIO)'!R291-'data \"historic\" (TIO)'!R291","v":0},{"$f":"'data \"live\" (TIO)'!S291-'data \"historic\" (TIO)'!S291","v":0},{"$f":"'data \"live\" (TIO)'!T291-'data \"historic\" (TIO)'!T291","v":0},{"$f":"'data \"live\" (TIO)'!U291-'data \"historic\" (TIO)'!U291","v":0},null,{"$f":"'data \"live\" (TIO)'!I291/'data \"historic\" (TIO)'!I291-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J291/'data \"historic\" (TIO)'!J291-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K291/'data \"historic\" (TIO)'!K291-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L291/'data \"historic\" (TIO)'!L291-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M291/'data \"historic\" (TIO)'!M291-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N291/'data \"historic\" (TIO)'!N291-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O291/'data \"historic\" (TIO)'!O291-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P291/'data \"historic\" (TIO)'!P291-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q291/'data \"historic\" (TIO)'!Q291-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R291/'data \"historic\" (TIO)'!R291-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S291/'data \"historic\" (TIO)'!S291-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T291/'data \"historic\" (TIO)'!T291-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U291/'data \"historic\" (TIO)'!U291-1","v":{"$error":"#DIV/0!"}}]
["Wellington","Wellington in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C292-'data \"historic\" (TIO)'!C292","v":0},{"$f":"'data \"live\" (TIO)'!D292-'data \"historic\" (TIO)'!D292","v":0},{"$f":"'data \"live\" (TIO)'!E292-'data \"historic\" (TIO)'!E292","v":0},{"$f":"'data \"live\" (TIO)'!F292-'data \"historic\" (TIO)'!F292","v":0},{"$f":"'data \"live\" (TIO)'!G292-'data \"historic\" (TIO)'!G292","v":0},{"$f":"'data \"live\" (TIO)'!H292-'data \"historic\" (TIO)'!H292","v":0},{"$f":"'data \"live\" (TIO)'!I292-'data \"historic\" (TIO)'!I292","v":-41184},{"$f":"'data \"live\" (TIO)'!J292-'data \"historic\" (TIO)'!J292","v":-175799},{"$f":"'data \"live\" (TIO)'!K292-'data \"historic\" (TIO)'!K292","v":-188999.5},{"$f":"'data \"live\" (TIO)'!L292-'data \"historic\" (TIO)'!L292","v":-203000},{"$f":"'data \"live\" (TIO)'!M292-'data \"historic\" (TIO)'!M292","v":-257800},{"$f":"'data \"live\" (TIO)'!N292-'data \"historic\" (TIO)'!N292","v":-313500},{"$f":"'data \"live\" (TIO)'!O292-'data \"historic\" (TIO)'!O292","v":-270500},{"$f":"'data \"live\" (TIO)'!P292-'data \"historic\" (TIO)'!P292","v":-327800},{"$f":"'data \"live\" (TIO)'!Q292-'data \"historic\" (TIO)'!Q292","v":-386000},{"$f":"'data \"live\" (TIO)'!R292-'data \"historic\" (TIO)'!R292","v":-423900},{"$f":"'data \"live\" (TIO)'!S292-'data \"historic\" (TIO)'!S292","v":3573800},{"$f":"'data \"live\" (TIO)'!T292-'data \"historic\" (TIO)'!T292","v":3573800},{"$f":"'data \"live\" (TIO)'!U292-'data \"historic\" (TIO)'!U292","v":0},null,{"$f":"'data \"live\" (TIO)'!I292/'data \"historic\" (TIO)'!I292-1","v":-1.1778635778635804E-2},{"$f":"'data \"live\" (TIO)'!J292/'data \"historic\" (TIO)'!J292-1","v":-4.9536194313731019E-2},{"$f":"'data \"live\" (TIO)'!K292/'data \"historic\" (TIO)'!K292-1","v":-5.2469254046250802E-2},{"$f":"'data \"live\" (TIO)'!L292/'data \"historic\" (TIO)'!L292-1","v":-5.5523645414512712E-2},{"$f":"'data \"live\" (TIO)'!M292/'data \"historic\" (TIO)'!M292-1","v":-6.9471017812390512E-2},{"$f":"'data \"live\" (TIO)'!N292/'data \"historic\" (TIO)'!N292-1","v":-8.3231561620559669E-2},{"$f":"'data \"live\" (TIO)'!O292/'data \"historic\" (TIO)'!O292-1","v":-7.0754100075854698E-2},{"$f":"'data \"live\" (TIO)'!P292/'data \"historic\" (TIO)'!P292-1","v":-8.4475827234305689E-2},{"$f":"'data \"live\" (TIO)'!Q292/'data \"historic\" (TIO)'!Q292-1","v":-9.8004367033971418E-2},{"$f":"'data \"live\" (TIO)'!R292/'data \"historic\" (TIO)'!R292-1","v":-0.10603597068314286},{"$f":"'data \"live\" (TIO)'!S292/'data \"historic\" (TIO)'!S292-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T292/'data \"historic\" (TIO)'!T292-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U292/'data \"historic\" (TIO)'!U292-1","v":{"$error":"#DIV/0!"}}]
["Marlborough","Marlborough in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C293-'data \"historic\" (TIO)'!C293","v":0},{"$f":"'data \"live\" (TIO)'!D293-'data \"historic\" (TIO)'!D293","v":0},{"$f":"'data \"live\" (TIO)'!E293-'data \"historic\" (TIO)'!E293","v":0},{"$f":"'data \"live\" (TIO)'!F293-'data \"historic\" (TIO)'!F293","v":0},{"$f":"'data \"live\" (TIO)'!G293-'data \"historic\" (TIO)'!G293","v":0},{"$f":"'data \"live\" (TIO)'!H293-'data \"historic\" (TIO)'!H293","v":0},{"$f":"'data \"live\" (TIO)'!I293-'data \"historic\" (TIO)'!I293","v":0},{"$f":"'data \"live\" (TIO)'!J293-'data \"historic\" (TIO)'!J293","v":0},{"$f":"'data \"live\" (TIO)'!K293-'data \"historic\" (TIO)'!K293","v":0},{"$f":"'data \"live\" (TIO)'!L293-'data \"historic\" (TIO)'!L293","v":0},{"$f":"'data \"live\" (TIO)'!M293-'data \"historic\" (TIO)'!M293","v":0},{"$f":"'data \"live\" (TIO)'!N293-'data \"historic\" (TIO)'!N293","v":0},{"$f":"'data \"live\" (TIO)'!O293-'data \"historic\" (TIO)'!O293","v":0},{"$f":"'data \"live\" (TIO)'!P293-'data \"historic\" (TIO)'!P293","v":0},{"$f":"'data \"live\" (TIO)'!Q293-'data \"historic\" (TIO)'!Q293","v":0},{"$f":"'data \"live\" (TIO)'!R293-'data \"historic\" (TIO)'!R293","v":0},{"$f":"'data \"live\" (TIO)'!S293-'data \"historic\" (TIO)'!S293","v":0},{"$f":"'data \"live\" (TIO)'!T293-'data \"historic\" (TIO)'!T293","v":0},{"$f":"'data \"live\" (TIO)'!U293-'data \"historic\" (TIO)'!U293","v":0},null,{"$f":"'data \"live\" (TIO)'!I293/'data \"historic\" (TIO)'!I293-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J293/'data \"historic\" (TIO)'!J293-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K293/'data \"historic\" (TIO)'!K293-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L293/'data \"historic\" (TIO)'!L293-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M293/'data \"historic\" (TIO)'!M293-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N293/'data \"historic\" (TIO)'!N293-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O293/'data \"historic\" (TIO)'!O293-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P293/'data \"historic\" (TIO)'!P293-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q293/'data \"historic\" (TIO)'!Q293-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R293/'data \"historic\" (TIO)'!R293-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S293/'data \"historic\" (TIO)'!S293-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T293/'data \"historic\" (TIO)'!T293-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U293/'data \"historic\" (TIO)'!U293-1","v":{"$error":"#DIV/0!"}}]
["Nelson","Nelson in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C294-'data \"historic\" (TIO)'!C294","v":0},{"$f":"'data \"live\" (TIO)'!D294-'data \"historic\" (TIO)'!D294","v":0},{"$f":"'data \"live\" (TIO)'!E294-'data \"historic\" (TIO)'!E294","v":0},{"$f":"'data \"live\" (TIO)'!F294-'data \"historic\" (TIO)'!F294","v":0},{"$f":"'data \"live\" (TIO)'!G294-'data \"historic\" (TIO)'!G294","v":0},{"$f":"'data \"live\" (TIO)'!H294-'data \"historic\" (TIO)'!H294","v":0},{"$f":"'data \"live\" (TIO)'!I294-'data \"historic\" (TIO)'!I294","v":0},{"$f":"'data \"live\" (TIO)'!J294-'data \"historic\" (TIO)'!J294","v":0},{"$f":"'data \"live\" (TIO)'!K294-'data \"historic\" (TIO)'!K294","v":0},{"$f":"'data \"live\" (TIO)'!L294-'data \"historic\" (TIO)'!L294","v":0},{"$f":"'data \"live\" (TIO)'!M294-'data \"historic\" (TIO)'!M294","v":0},{"$f":"'data \"live\" (TIO)'!N294-'data \"historic\" (TIO)'!N294","v":0},{"$f":"'data \"live\" (TIO)'!O294-'data \"historic\" (TIO)'!O294","v":0},{"$f":"'data \"live\" (TIO)'!P294-'data \"historic\" (TIO)'!P294","v":0},{"$f":"'data \"live\" (TIO)'!Q294-'data \"historic\" (TIO)'!Q294","v":0},{"$f":"'data \"live\" (TIO)'!R294-'data \"historic\" (TIO)'!R294","v":0},{"$f":"'data \"live\" (TIO)'!S294-'data \"historic\" (TIO)'!S294","v":0},{"$f":"'data \"live\" (TIO)'!T294-'data \"historic\" (TIO)'!T294","v":0},{"$f":"'data \"live\" (TIO)'!U294-'data \"historic\" (TIO)'!U294","v":0},null,{"$f":"'data \"live\" (TIO)'!I294/'data \"historic\" (TIO)'!I294-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J294/'data \"historic\" (TIO)'!J294-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K294/'data \"historic\" (TIO)'!K294-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L294/'data \"historic\" (TIO)'!L294-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M294/'data \"historic\" (TIO)'!M294-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N294/'data \"historic\" (TIO)'!N294-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O294/'data \"historic\" (TIO)'!O294-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P294/'data \"historic\" (TIO)'!P294-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q294/'data \"historic\" (TIO)'!Q294-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R294/'data \"historic\" (TIO)'!R294-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S294/'data \"historic\" (TIO)'!S294-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T294/'data \"historic\" (TIO)'!T294-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U294/'data \"historic\" (TIO)'!U294-1","v":{"$error":"#DIV/0!"}}]
["Canterbury","Canterbury in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C295-'data \"historic\" (TIO)'!C295","v":0},{"$f":"'data \"live\" (TIO)'!D295-'data \"historic\" (TIO)'!D295","v":0},{"$f":"'data \"live\" (TIO)'!E295-'data \"historic\" (TIO)'!E295","v":0},{"$f":"'data \"live\" (TIO)'!F295-'data \"historic\" (TIO)'!F295","v":0},{"$f":"'data \"live\" (TIO)'!G295-'data \"historic\" (TIO)'!G295","v":0},{"$f":"'data \"live\" (TIO)'!H295-'data \"historic\" (TIO)'!H295","v":0},{"$f":"'data \"live\" (TIO)'!I295-'data \"historic\" (TIO)'!I295","v":0},{"$f":"'data \"live\" (TIO)'!J295-'data \"historic\" (TIO)'!J295","v":0},{"$f":"'data \"live\" (TIO)'!K295-'data \"historic\" (TIO)'!K295","v":0},{"$f":"'data \"live\" (TIO)'!L295-'data \"historic\" (TIO)'!L295","v":0},{"$f":"'data \"live\" (TIO)'!M295-'data \"historic\" (TIO)'!M295","v":0},{"$f":"'data \"live\" (TIO)'!N295-'data \"historic\" (TIO)'!N295","v":0},{"$f":"'data \"live\" (TIO)'!O295-'data \"historic\" (TIO)'!O295","v":0},{"$f":"'data \"live\" (TIO)'!P295-'data \"historic\" (TIO)'!P295","v":0},{"$f":"'data \"live\" (TIO)'!Q295-'data \"historic\" (TIO)'!Q295","v":0},{"$f":"'data \"live\" (TIO)'!R295-'data \"historic\" (TIO)'!R295","v":0},{"$f":"'data \"live\" (TIO)'!S295-'data \"historic\" (TIO)'!S295","v":0},{"$f":"'data \"live\" (TIO)'!T295-'data \"historic\" (TIO)'!T295","v":0},{"$f":"'data \"live\" (TIO)'!U295-'data \"historic\" (TIO)'!U295","v":0},null,{"$f":"'data \"live\" (TIO)'!I295/'data \"historic\" (TIO)'!I295-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J295/'data \"historic\" (TIO)'!J295-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K295/'data \"historic\" (TIO)'!K295-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L295/'data \"historic\" (TIO)'!L295-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M295/'data \"historic\" (TIO)'!M295-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N295/'data \"historic\" (TIO)'!N295-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O295/'data \"historic\" (TIO)'!O295-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P295/'data \"historic\" (TIO)'!P295-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q295/'data \"historic\" (TIO)'!Q295-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R295/'data \"historic\" (TIO)'!R295-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S295/'data \"historic\" (TIO)'!S295-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T295/'data \"historic\" (TIO)'!T295-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U295/'data \"historic\" (TIO)'!U295-1","v":{"$error":"#DIV/0!"}}]
["West Coast","West Coast in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C296-'data \"historic\" (TIO)'!C296","v":0},{"$f":"'data \"live\" (TIO)'!D296-'data \"historic\" (TIO)'!D296","v":0},{"$f":"'data \"live\" (TIO)'!E296-'data \"historic\" (TIO)'!E296","v":0},{"$f":"'data \"live\" (TIO)'!F296-'data \"historic\" (TIO)'!F296","v":0},{"$f":"'data \"live\" (TIO)'!G296-'data \"historic\" (TIO)'!G296","v":0},{"$f":"'data \"live\" (TIO)'!H296-'data \"historic\" (TIO)'!H296","v":0},{"$f":"'data \"live\" (TIO)'!I296-'data \"historic\" (TIO)'!I296","v":0},{"$f":"'data \"live\" (TIO)'!J296-'data \"historic\" (TIO)'!J296","v":0},{"$f":"'data \"live\" (TIO)'!K296-'data \"historic\" (TIO)'!K296","v":0},{"$f":"'data \"live\" (TIO)'!L296-'data \"historic\" (TIO)'!L296","v":0},{"$f":"'data \"live\" (TIO)'!M296-'data \"historic\" (TIO)'!M296","v":0},{"$f":"'data \"live\" (TIO)'!N296-'data \"historic\" (TIO)'!N296","v":0},{"$f":"'data \"live\" (TIO)'!O296-'data \"historic\" (TIO)'!O296","v":0},{"$f":"'data \"live\" (TIO)'!P296-'data \"historic\" (TIO)'!P296","v":0},{"$f":"'data \"live\" (TIO)'!Q296-'data \"historic\" (TIO)'!Q296","v":0},{"$f":"'data \"live\" (TIO)'!R296-'data \"historic\" (TIO)'!R296","v":0},{"$f":"'data \"live\" (TIO)'!S296-'data \"historic\" (TIO)'!S296","v":0},{"$f":"'data \"live\" (TIO)'!T296-'data \"historic\" (TIO)'!T296","v":0},{"$f":"'data \"live\" (TIO)'!U296-'data \"historic\" (TIO)'!U296","v":0},null,{"$f":"'data \"live\" (TIO)'!I296/'data \"historic\" (TIO)'!I296-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J296/'data \"historic\" (TIO)'!J296-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K296/'data \"historic\" (TIO)'!K296-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L296/'data \"historic\" (TIO)'!L296-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M296/'data \"historic\" (TIO)'!M296-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N296/'data \"historic\" (TIO)'!N296-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O296/'data \"historic\" (TIO)'!O296-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P296/'data \"historic\" (TIO)'!P296-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q296/'data \"historic\" (TIO)'!Q296-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R296/'data \"historic\" (TIO)'!R296-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S296/'data \"historic\" (TIO)'!S296-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T296/'data \"historic\" (TIO)'!T296-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U296/'data \"historic\" (TIO)'!U296-1","v":{"$error":"#DIV/0!"}}]
["Otago","Otago (DUNEDIN ONLY) in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C297-'data \"historic\" (TIO)'!C297","v":0},{"$f":"'data \"live\" (TIO)'!D297-'data \"historic\" (TIO)'!D297","v":0},{"$f":"'data \"live\" (TIO)'!E297-'data \"historic\" (TIO)'!E297","v":0},{"$f":"'data \"live\" (TIO)'!F297-'data \"historic\" (TIO)'!F297","v":0},{"$f":"'data \"live\" (TIO)'!G297-'data \"historic\" (TIO)'!G297","v":0},{"$f":"'data \"live\" (TIO)'!H297-'data \"historic\" (TIO)'!H297","v":0},{"$f":"'data \"live\" (TIO)'!I297-'data \"historic\" (TIO)'!I297","v":0},{"$f":"'data \"live\" (TIO)'!J297-'data \"historic\" (TIO)'!J297","v":0},{"$f":"'data \"live\" (TIO)'!K297-'data \"historic\" (TIO)'!K297","v":0},{"$f":"'data \"live\" (TIO)'!L297-'data \"historic\" (TIO)'!L297","v":0},{"$f":"'data \"live\" (TIO)'!M297-'data \"historic\" (TIO)'!M297","v":0},{"$f":"'data \"live\" (TIO)'!N297-'data \"historic\" (TIO)'!N297","v":0},{"$f":"'data \"live\" (TIO)'!O297-'data \"historic\" (TIO)'!O297","v":0},{"$f":"'data \"live\" (TIO)'!P297-'data \"historic\" (TIO)'!P297","v":0},{"$f":"'data \"live\" (TIO)'!Q297-'data \"historic\" (TIO)'!Q297","v":0},{"$f":"'data \"live\" (TIO)'!R297-'data \"historic\" (TIO)'!R297","v":0},{"$f":"'data \"live\" (TIO)'!S297-'data \"historic\" (TIO)'!S297","v":0},{"$f":"'data \"live\" (TIO)'!T297-'data \"historic\" (TIO)'!T297","v":0},{"$f":"'data \"live\" (TIO)'!U297-'data \"historic\" (TIO)'!U297","v":0},null,{"$f":"'data \"live\" (TIO)'!I297/'data \"historic\" (TIO)'!I297-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J297/'data \"historic\" (TIO)'!J297-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K297/'data \"historic\" (TIO)'!K297-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L297/'data \"historic\" (TIO)'!L297-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M297/'data \"historic\" (TIO)'!M297-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N297/'data \"historic\" (TIO)'!N297-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O297/'data \"historic\" (TIO)'!O297-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P297/'data \"historic\" (TIO)'!P297-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q297/'data \"historic\" (TIO)'!Q297-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R297/'data \"historic\" (TIO)'!R297-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S297/'data \"historic\" (TIO)'!S297-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T297/'data \"historic\" (TIO)'!T297-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U297/'data \"historic\" (TIO)'!U297-1","v":{"$error":"#DIV/0!"}}]
["Southland","Southland in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C298-'data \"historic\" (TIO)'!C298","v":0},{"$f":"'data \"live\" (TIO)'!D298-'data \"historic\" (TIO)'!D298","v":0},{"$f":"'data \"live\" (TIO)'!E298-'data \"historic\" (TIO)'!E298","v":0},{"$f":"'data \"live\" (TIO)'!F298-'data \"historic\" (TIO)'!F298","v":0},{"$f":"'data \"live\" (TIO)'!G298-'data \"historic\" (TIO)'!G298","v":0},{"$f":"'data \"live\" (TIO)'!H298-'data \"historic\" (TIO)'!H298","v":0},{"$f":"'data \"live\" (TIO)'!I298-'data \"historic\" (TIO)'!I298","v":0},{"$f":"'data \"live\" (TIO)'!J298-'data \"historic\" (TIO)'!J298","v":0},{"$f":"'data \"live\" (TIO)'!K298-'data \"historic\" (TIO)'!K298","v":0},{"$f":"'data \"live\" (TIO)'!L298-'data \"historic\" (TIO)'!L298","v":0},{"$f":"'data \"live\" (TIO)'!M298-'data \"historic\" (TIO)'!M298","v":0},{"$f":"'data \"live\" (TIO)'!N298-'data \"historic\" (TIO)'!N298","v":0},{"$f":"'data \"live\" (TIO)'!O298-'data \"historic\" (TIO)'!O298","v":0},{"$f":"'data \"live\" (TIO)'!P298-'data \"historic\" (TIO)'!P298","v":0},{"$f":"'data \"live\" (TIO)'!Q298-'data \"historic\" (TIO)'!Q298","v":0},{"$f":"'data \"live\" (TIO)'!R298-'data \"historic\" (TIO)'!R298","v":0},{"$f":"'data \"live\" (TIO)'!S298-'data \"historic\" (TIO)'!S298","v":0},{"$f":"'data \"live\" (TIO)'!T298-'data \"historic\" (TIO)'!T298","v":0},{"$f":"'data \"live\" (TIO)'!U298-'data \"historic\" (TIO)'!U298","v":0},null,{"$f":"'data \"live\" (TIO)'!I298/'data \"historic\" (TIO)'!I298-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J298/'data \"historic\" (TIO)'!J298-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K298/'data \"historic\" (TIO)'!K298-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L298/'data \"historic\" (TIO)'!L298-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M298/'data \"historic\" (TIO)'!M298-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N298/'data \"historic\" (TIO)'!N298-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O298/'data \"historic\" (TIO)'!O298-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P298/'data \"historic\" (TIO)'!P298-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q298/'data \"historic\" (TIO)'!Q298-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R298/'data \"historic\" (TIO)'!R298-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S298/'data \"historic\" (TIO)'!S298-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T298/'data \"historic\" (TIO)'!T298-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U298/'data \"historic\" (TIO)'!U298-1","v":{"$error":"#DIV/0!"}}]
["National","National total in service vehicle kilometres",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C284:C298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C284:C298)-C285-C292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!C292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!C285,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D284:D298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D284:D298)-D285-D292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!D292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!D285,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E284:E298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E284:E298)-E285-E292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!E292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!E285,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F284:F298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F284:F298)-F285-F292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!F292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!F285,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G284:G298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G284:G298)-G285-G292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!G292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!G285,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H284:H298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H284:H298)-H285-H292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!H292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!H285,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I284:I298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I284:I298)-I285-I292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!I292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!I285,0))))))","v":-831562},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J284:J298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J284:J298)-J285-J292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!J292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!J285,0))))))","v":-1159243},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K284:K298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K284:K298)-K285-K292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!K292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!K285,0))))))","v":795422.5},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L284:L298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L284:L298)-L285-L292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!L292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!L285,0))))))","v":1309314},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M284:M298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M284:M298)-M285-M292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!M292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!M285,0))))))","v":1664665},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N284:N298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N284:N298)-N285-N292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!N292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!N285,0))))))","v":1998386},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O284:O298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O284:O298)-O285-O292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!O292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!O285,0))))))","v":2437645},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P284:P298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P284:P298)-P285-P292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!P292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!P285,0))))))","v":2835482},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q284:Q298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q284:Q298)-Q285-Q292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!Q292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!Q285,0))))))","v":4375222},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R284:R298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R284:R298)-R285-R292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!R292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!R285,0))))))","v":5707910},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S284:S298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S284:S298)-S285-S292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!S292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!S285,0))))))","v":15662147},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T284:T298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T284:T298)-T285-T292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!T292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!T285,0))))))","v":16515874},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U284:U298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U284:U298)-U285-U292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!U292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!U285,0))))))","v":0},null,{"$f":"'data \"live\" (TIO)'!I299/'data \"historic\" (TIO)'!I299-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J299/'data \"historic\" (TIO)'!J299-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K299/'data \"historic\" (TIO)'!K299-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L299/'data \"historic\" (TIO)'!L299-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M299/'data \"historic\" (TIO)'!M299-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N299/'data \"historic\" (TIO)'!N299-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O299/'data \"historic\" (TIO)'!O299-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P299/'data \"historic\" (TIO)'!P299-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q299/'data \"historic\" (TIO)'!Q299-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R299/'data \"historic\" (TIO)'!R299-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S299/'data \"historic\" (TIO)'!S299-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T299/'data \"historic\" (TIO)'!T299-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U299/'data \"historic\" (TIO)'!U299-1","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"VLOOKUP($B$484,$A284:$U299,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$U299,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$U299,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$U299,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$U299,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$U299,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$U299,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$U299,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$U299,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$U299,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$U299,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$U299,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$U299,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$U299,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$U299,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$U299,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$U299,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$U299,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$U299,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$U299,21,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP($B$484,$A284:$U299,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$U299,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$U299,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$U299,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$U299,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$U299,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$U299,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$U299,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$U299,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$U299,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$U299,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$U299,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$U299,21,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B300","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U300","v":{"$error":"#N/A"}},null,{"$f":"'data \"historic\" (TIO)'!W300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AD300","v":0},{"$f":"'data \"historic\" (TIO)'!AE300","v":0},{"$f":"'data \"historic\" (TIO)'!AF300","v":0},{"$f":"'data \"historic\" (TIO)'!AG300","v":0},{"$f":"'data \"historic\" (TIO)'!AH300","v":0},{"$f":"'data \"historic\" (TIO)'!AI300","v":0}]
[null,{"$f":"B300","v":{"$error":"#N/A"}},{"$f":"C300","v":{"$error":"#N/A"}},{"$f":"D300","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!N$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!O$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!P$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!Q$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!R$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!S$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!T$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!U$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!V$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!W$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AN$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AO$10,0)","v":0},null,{"$f":"W300","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AR250,'scenario testing'!AR250)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AS250,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AT250,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AU250,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AV250,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AW250,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AX250,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AY250,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AZ250,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BA250,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BB250,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BC250,0)","v":0}]
[null,"RAIL SERVICE FARE REVENUE (TOTAL)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S283","v":"2025/26"},{"$f":"T283","v":"2026/27"},{"$f":"U283","v":"2027/28"},null,"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"AG283","v":"2025/26"},{"$f":"AH283","v":"2026/27"},{"$f":"AI283","v":"2027/28"}]
["Northland","Northland fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C304-'data \"historic\" (TIO)'!C304","v":0},{"$f":"'data \"live\" (TIO)'!D304-'data \"historic\" (TIO)'!D304","v":0},{"$f":"'data \"live\" (TIO)'!E304-'data \"historic\" (TIO)'!E304","v":0},{"$f":"'data \"live\" (TIO)'!F304-'data \"historic\" (TIO)'!F304","v":0},{"$f":"'data \"live\" (TIO)'!G304-'data \"historic\" (TIO)'!G304","v":0},{"$f":"'data \"live\" (TIO)'!H304-'data \"historic\" (TIO)'!H304","v":0},{"$f":"'data \"live\" (TIO)'!I304-'data \"historic\" (TIO)'!I304","v":0},{"$f":"'data \"live\" (TIO)'!J304-'data \"historic\" (TIO)'!J304","v":0},{"$f":"'data \"live\" (TIO)'!K304-'data \"historic\" (TIO)'!K304","v":0},{"$f":"'data \"live\" (TIO)'!L304-'data \"historic\" (TIO)'!L304","v":0},{"$f":"'data \"live\" (TIO)'!M304-'data \"historic\" (TIO)'!M304","v":0},{"$f":"'data \"live\" (TIO)'!N304-'data \"historic\" (TIO)'!N304","v":0},{"$f":"'data \"live\" (TIO)'!O304-'data \"historic\" (TIO)'!O304","v":0},{"$f":"'data \"live\" (TIO)'!P304-'data \"historic\" (TIO)'!P304","v":0},{"$f":"'data \"live\" (TIO)'!Q304-'data \"historic\" (TIO)'!Q304","v":0},{"$f":"'data \"live\" (TIO)'!R304-'data \"historic\" (TIO)'!R304","v":0},{"$f":"'data \"live\" (TIO)'!S304-'data \"historic\" (TIO)'!S304","v":0},{"$f":"'data \"live\" (TIO)'!T304-'data \"historic\" (TIO)'!T304","v":0},{"$f":"'data \"live\" (TIO)'!U304-'data \"historic\" (TIO)'!U304","v":0},null,{"$f":"'data \"live\" (TIO)'!I304/'data \"historic\" (TIO)'!I304-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J304/'data \"historic\" (TIO)'!J304-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K304/'data \"historic\" (TIO)'!K304-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L304/'data \"historic\" (TIO)'!L304-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M304/'data \"historic\" (TIO)'!M304-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N304/'data \"historic\" (TIO)'!N304-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O304/'data \"historic\" (TIO)'!O304-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P304/'data \"historic\" (TIO)'!P304-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q304/'data \"historic\" (TIO)'!Q304-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R304/'data \"historic\" (TIO)'!R304-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S304/'data \"historic\" (TIO)'!S304-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T304/'data \"historic\" (TIO)'!T304-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U304/'data \"historic\" (TIO)'!U304-1","v":{"$error":"#DIV/0!"}}]
["Auckland","Auckland fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C305-'data \"historic\" (TIO)'!C305","v":0},{"$f":"'data \"live\" (TIO)'!D305-'data \"historic\" (TIO)'!D305","v":0},{"$f":"'data \"live\" (TIO)'!E305-'data \"historic\" (TIO)'!E305","v":0},{"$f":"'data \"live\" (TIO)'!F305-'data \"historic\" (TIO)'!F305","v":0},{"$f":"'data \"live\" (TIO)'!G305-'data \"historic\" (TIO)'!G305","v":0},{"$f":"'data \"live\" (TIO)'!H305-'data \"historic\" (TIO)'!H305","v":0},{"$f":"'data \"live\" (TIO)'!I305-'data \"historic\" (TIO)'!I305","v":-248370.12492840737},{"$f":"'data \"live\" (TIO)'!J305-'data \"historic\" (TIO)'!J305","v":-1644433.812606737},{"$f":"'data \"live\" (TIO)'!K305-'data \"historic\" (TIO)'!K305","v":-1872334.8246376216},{"$f":"'data \"live\" (TIO)'!L305-'data \"historic\" (TIO)'!L305","v":-5334122.962656714},{"$f":"'data \"live\" (TIO)'!M305-'data \"historic\" (TIO)'!M305","v":-7569796.251695171},{"$f":"'data \"live\" (TIO)'!N305-'data \"historic\" (TIO)'!N305","v":-8711260.8275041282},{"$f":"'data \"live\" (TIO)'!O305-'data \"historic\" (TIO)'!O305","v":-7553431.7778352797},{"$f":"'data \"live\" (TIO)'!P305-'data \"historic\" (TIO)'!P305","v":-7328743.978781864},{"$f":"'data \"live\" (TIO)'!Q305-'data \"historic\" (TIO)'!Q305","v":3175754.0003531575},{"$f":"'data \"live\" (TIO)'!R305-'data \"historic\" (TIO)'!R305","v":11352455.332576305},{"$f":"'data \"live\" (TIO)'!S305-'data \"historic\" (TIO)'!S305","v":109945087},{"$f":"'data \"live\" (TIO)'!T305-'data \"historic\" (TIO)'!T305","v":118218239},{"$f":"'data \"live\" (TIO)'!U305-'data \"historic\" (TIO)'!U305","v":0},null,{"$f":"'data \"live\" (TIO)'!I305/'data \"historic\" (TIO)'!I305-1","v":-5.3053614363114399E-3},{"$f":"'data \"live\" (TIO)'!J305/'data \"historic\" (TIO)'!J305-1","v":-3.2044553613809867E-2},{"$f":"'data \"live\" (TIO)'!K305/'data \"historic\" (TIO)'!K305-1","v":-3.3326980750987723E-2},{"$f":"'data \"live\" (TIO)'!L305/'data \"historic\" (TIO)'!L305-1","v":-8.6315680622774282E-2},{"$f":"'data \"live\" (TIO)'!M305/'data \"historic\" (TIO)'!M305-1","v":-0.1113342153486846},{"$f":"'data \"live\" (TIO)'!N305/'data \"historic\" (TIO)'!N305-1","v":-0.11957289648329306},{"$f":"'data \"live\" (TIO)'!O305/'data \"historic\" (TIO)'!O305-1","v":-9.8913362698656138E-2},{"$f":"'data \"live\" (TIO)'!P305/'data \"historic\" (TIO)'!P305-1","v":-9.1021365453043734E-2},{"$f":"'data \"live\" (TIO)'!Q305/'data \"historic\" (TIO)'!Q305-1","v":3.7551854192715117E-2},{"$f":"'data \"live\" (TIO)'!R305/'data \"historic\" (TIO)'!R305-1","v":0.12743593012007426},{"$f":"'data \"live\" (TIO)'!S305/'data \"historic\" (TIO)'!S305-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T305/'data \"historic\" (TIO)'!T305-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U305/'data \"historic\" (TIO)'!U305-1","v":{"$error":"#DIV/0!"}}]
["Waikato","Waikato fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C306-'data \"historic\" (TIO)'!C306","v":0},{"$f":"'data \"live\" (TIO)'!D306-'data \"historic\" (TIO)'!D306","v":0},{"$f":"'data \"live\" (TIO)'!E306-'data \"historic\" (TIO)'!E306","v":0},{"$f":"'data \"live\" (TIO)'!F306-'data \"historic\" (TIO)'!F306","v":0},{"$f":"'data \"live\" (TIO)'!G306-'data \"historic\" (TIO)'!G306","v":0},{"$f":"'data \"live\" (TIO)'!H306-'data \"historic\" (TIO)'!H306","v":0},{"$f":"'data \"live\" (TIO)'!I306-'data \"historic\" (TIO)'!I306","v":0},{"$f":"'data \"live\" (TIO)'!J306-'data \"historic\" (TIO)'!J306","v":0},{"$f":"'data \"live\" (TIO)'!K306-'data \"historic\" (TIO)'!K306","v":0},{"$f":"'data \"live\" (TIO)'!L306-'data \"historic\" (TIO)'!L306","v":0},{"$f":"'data \"live\" (TIO)'!M306-'data \"historic\" (TIO)'!M306","v":0},{"$f":"'data \"live\" (TIO)'!N306-'data \"historic\" (TIO)'!N306","v":0},{"$f":"'data \"live\" (TIO)'!O306-'data \"historic\" (TIO)'!O306","v":0},{"$f":"'data \"live\" (TIO)'!P306-'data \"historic\" (TIO)'!P306","v":0},{"$f":"'data \"live\" (TIO)'!Q306-'data \"historic\" (TIO)'!Q306","v":0},{"$f":"'data \"live\" (TIO)'!R306-'data \"historic\" (TIO)'!R306","v":0},{"$f":"'data \"live\" (TIO)'!S306-'data \"historic\" (TIO)'!S306","v":0},{"$f":"'data \"live\" (TIO)'!T306-'data \"historic\" (TIO)'!T306","v":0},{"$f":"'data \"live\" (TIO)'!U306-'data \"historic\" (TIO)'!U306","v":0},null,{"$f":"'data \"live\" (TIO)'!I306/'data \"historic\" (TIO)'!I306-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J306/'data \"historic\" (TIO)'!J306-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K306/'data \"historic\" (TIO)'!K306-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L306/'data \"historic\" (TIO)'!L306-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M306/'data \"historic\" (TIO)'!M306-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N306/'data \"historic\" (TIO)'!N306-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O306/'data \"historic\" (TIO)'!O306-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P306/'data \"historic\" (TIO)'!P306-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q306/'data \"historic\" (TIO)'!Q306-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R306/'data \"historic\" (TIO)'!R306-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S306/'data \"historic\" (TIO)'!S306-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T306/'data \"historic\" (TIO)'!T306-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U306/'data \"historic\" (TIO)'!U306-1","v":{"$error":"#DIV/0!"}}]
["Bay of Plenty","Bay of Plenty fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C307-'data \"historic\" (TIO)'!C307","v":0},{"$f":"'data \"live\" (TIO)'!D307-'data \"historic\" (TIO)'!D307","v":0},{"$f":"'data \"live\" (TIO)'!E307-'data \"historic\" (TIO)'!E307","v":0},{"$f":"'data \"live\" (TIO)'!F307-'data \"historic\" (TIO)'!F307","v":0},{"$f":"'data \"live\" (TIO)'!G307-'data \"historic\" (TIO)'!G307","v":0},{"$f":"'data \"live\" (TIO)'!H307-'data \"historic\" (TIO)'!H307","v":0},{"$f":"'data \"live\" (TIO)'!I307-'data \"historic\" (TIO)'!I307","v":0},{"$f":"'data \"live\" (TIO)'!J307-'data \"historic\" (TIO)'!J307","v":0},{"$f":"'data \"live\" (TIO)'!K307-'data \"historic\" (TIO)'!K307","v":0},{"$f":"'data \"live\" (TIO)'!L307-'data \"historic\" (TIO)'!L307","v":0},{"$f":"'data \"live\" (TIO)'!M307-'data \"historic\" (TIO)'!M307","v":0},{"$f":"'data \"live\" (TIO)'!N307-'data \"historic\" (TIO)'!N307","v":0},{"$f":"'data \"live\" (TIO)'!O307-'data \"historic\" (TIO)'!O307","v":0},{"$f":"'data \"live\" (TIO)'!P307-'data \"historic\" (TIO)'!P307","v":0},{"$f":"'data \"live\" (TIO)'!Q307-'data \"historic\" (TIO)'!Q307","v":0},{"$f":"'data \"live\" (TIO)'!R307-'data \"historic\" (TIO)'!R307","v":0},{"$f":"'data \"live\" (TIO)'!S307-'data \"historic\" (TIO)'!S307","v":0},{"$f":"'data \"live\" (TIO)'!T307-'data \"historic\" (TIO)'!T307","v":0},{"$f":"'data \"live\" (TIO)'!U307-'data \"historic\" (TIO)'!U307","v":0},null,{"$f":"'data \"live\" (TIO)'!I307/'data \"historic\" (TIO)'!I307-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J307/'data \"historic\" (TIO)'!J307-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K307/'data \"historic\" (TIO)'!K307-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L307/'data \"historic\" (TIO)'!L307-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M307/'data \"historic\" (TIO)'!M307-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N307/'data \"historic\" (TIO)'!N307-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O307/'data \"historic\" (TIO)'!O307-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P307/'data \"historic\" (TIO)'!P307-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q307/'data \"historic\" (TIO)'!Q307-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R307/'data \"historic\" (TIO)'!R307-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S307/'data \"historic\" (TIO)'!S307-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T307/'data \"historic\" (TIO)'!T307-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U307/'data \"historic\" (TIO)'!U307-1","v":{"$error":"#DIV/0!"}}]
["Gisborne","Gisborne fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C308-'data \"historic\" (TIO)'!C308","v":0},{"$f":"'data \"live\" (TIO)'!D308-'data \"historic\" (TIO)'!D308","v":0},{"$f":"'data \"live\" (TIO)'!E308-'data \"historic\" (TIO)'!E308","v":0},{"$f":"'data \"live\" (TIO)'!F308-'data \"historic\" (TIO)'!F308","v":0},{"$f":"'data \"live\" (TIO)'!G308-'data \"historic\" (TIO)'!G308","v":0},{"$f":"'data \"live\" (TIO)'!H308-'data \"historic\" (TIO)'!H308","v":0},{"$f":"'data \"live\" (TIO)'!I308-'data \"historic\" (TIO)'!I308","v":0},{"$f":"'data \"live\" (TIO)'!J308-'data \"historic\" (TIO)'!J308","v":0},{"$f":"'data \"live\" (TIO)'!K308-'data \"historic\" (TIO)'!K308","v":0},{"$f":"'data \"live\" (TIO)'!L308-'data \"historic\" (TIO)'!L308","v":0},{"$f":"'data \"live\" (TIO)'!M308-'data \"historic\" (TIO)'!M308","v":0},{"$f":"'data \"live\" (TIO)'!N308-'data \"historic\" (TIO)'!N308","v":0},{"$f":"'data \"live\" (TIO)'!O308-'data \"historic\" (TIO)'!O308","v":0},{"$f":"'data \"live\" (TIO)'!P308-'data \"historic\" (TIO)'!P308","v":0},{"$f":"'data \"live\" (TIO)'!Q308-'data \"historic\" (TIO)'!Q308","v":0},{"$f":"'data \"live\" (TIO)'!R308-'data \"historic\" (TIO)'!R308","v":0},{"$f":"'data \"live\" (TIO)'!S308-'data \"historic\" (TIO)'!S308","v":0},{"$f":"'data \"live\" (TIO)'!T308-'data \"historic\" (TIO)'!T308","v":0},{"$f":"'data \"live\" (TIO)'!U308-'data \"historic\" (TIO)'!U308","v":0},null,{"$f":"'data \"live\" (TIO)'!I308/'data \"historic\" (TIO)'!I308-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J308/'data \"historic\" (TIO)'!J308-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K308/'data \"historic\" (TIO)'!K308-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L308/'data \"historic\" (TIO)'!L308-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M308/'data \"historic\" (TIO)'!M308-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N308/'data \"historic\" (TIO)'!N308-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O308/'data \"historic\" (TIO)'!O308-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P308/'data \"historic\" (TIO)'!P308-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q308/'data \"historic\" (TIO)'!Q308-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R308/'data \"historic\" (TIO)'!R308-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S308/'data \"historic\" (TIO)'!S308-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T308/'data \"historic\" (TIO)'!T308-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U308/'data \"historic\" (TIO)'!U308-1","v":{"$error":"#DIV/0!"}}]
["Hawkes Bay","Hawkes Bay fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C309-'data \"historic\" (TIO)'!C309","v":0},{"$f":"'data \"live\" (TIO)'!D309-'data \"historic\" (TIO)'!D309","v":0},{"$f":"'data \"live\" (TIO)'!E309-'data \"historic\" (TIO)'!E309","v":0},{"$f":"'data \"live\" (TIO)'!F309-'data \"historic\" (TIO)'!F309","v":0},{"$f":"'data \"live\" (TIO)'!G309-'data \"historic\" (TIO)'!G309","v":0},{"$f":"'data \"live\" (TIO)'!H309-'data \"historic\" (TIO)'!H309","v":0},{"$f":"'data \"live\" (TIO)'!I309-'data \"historic\" (TIO)'!I309","v":0},{"$f":"'data \"live\" (TIO)'!J309-'data \"historic\" (TIO)'!J309","v":0},{"$f":"'data \"live\" (TIO)'!K309-'data \"historic\" (TIO)'!K309","v":0},{"$f":"'data \"live\" (TIO)'!L309-'data \"historic\" (TIO)'!L309","v":0},{"$f":"'data \"live\" (TIO)'!M309-'data \"historic\" (TIO)'!M309","v":0},{"$f":"'data \"live\" (TIO)'!N309-'data \"historic\" (TIO)'!N309","v":0},{"$f":"'data \"live\" (TIO)'!O309-'data \"historic\" (TIO)'!O309","v":0},{"$f":"'data \"live\" (TIO)'!P309-'data \"historic\" (TIO)'!P309","v":0},{"$f":"'data \"live\" (TIO)'!Q309-'data \"historic\" (TIO)'!Q309","v":0},{"$f":"'data \"live\" (TIO)'!R309-'data \"historic\" (TIO)'!R309","v":0},{"$f":"'data \"live\" (TIO)'!S309-'data \"historic\" (TIO)'!S309","v":0},{"$f":"'data \"live\" (TIO)'!T309-'data \"historic\" (TIO)'!T309","v":0},{"$f":"'data \"live\" (TIO)'!U309-'data \"historic\" (TIO)'!U309","v":0},null,{"$f":"'data \"live\" (TIO)'!I309/'data \"historic\" (TIO)'!I309-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J309/'data \"historic\" (TIO)'!J309-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K309/'data \"historic\" (TIO)'!K309-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L309/'data \"historic\" (TIO)'!L309-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M309/'data \"historic\" (TIO)'!M309-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N309/'data \"historic\" (TIO)'!N309-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O309/'data \"historic\" (TIO)'!O309-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P309/'data \"historic\" (TIO)'!P309-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q309/'data \"historic\" (TIO)'!Q309-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R309/'data \"historic\" (TIO)'!R309-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S309/'data \"historic\" (TIO)'!S309-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T309/'data \"historic\" (TIO)'!T309-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U309/'data \"historic\" (TIO)'!U309-1","v":{"$error":"#DIV/0!"}}]
["Taranaki","Taranaki fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C310-'data \"historic\" (TIO)'!C310","v":0},{"$f":"'data \"live\" (TIO)'!D310-'data \"historic\" (TIO)'!D310","v":0},{"$f":"'data \"live\" (TIO)'!E310-'data \"historic\" (TIO)'!E310","v":0},{"$f":"'data \"live\" (TIO)'!F310-'data \"historic\" (TIO)'!F310","v":0},{"$f":"'data \"live\" (TIO)'!G310-'data \"historic\" (TIO)'!G310","v":0},{"$f":"'data \"live\" (TIO)'!H310-'data \"historic\" (TIO)'!H310","v":0},{"$f":"'data \"live\" (TIO)'!I310-'data \"historic\" (TIO)'!I310","v":0},{"$f":"'data \"live\" (TIO)'!J310-'data \"historic\" (TIO)'!J310","v":0},{"$f":"'data \"live\" (TIO)'!K310-'data \"historic\" (TIO)'!K310","v":0},{"$f":"'data \"live\" (TIO)'!L310-'data \"historic\" (TIO)'!L310","v":0},{"$f":"'data \"live\" (TIO)'!M310-'data \"historic\" (TIO)'!M310","v":0},{"$f":"'data \"live\" (TIO)'!N310-'data \"historic\" (TIO)'!N310","v":0},{"$f":"'data \"live\" (TIO)'!O310-'data \"historic\" (TIO)'!O310","v":0},{"$f":"'data \"live\" (TIO)'!P310-'data \"historic\" (TIO)'!P310","v":0},{"$f":"'data \"live\" (TIO)'!Q310-'data \"historic\" (TIO)'!Q310","v":0},{"$f":"'data \"live\" (TIO)'!R310-'data \"historic\" (TIO)'!R310","v":0},{"$f":"'data \"live\" (TIO)'!S310-'data \"historic\" (TIO)'!S310","v":0},{"$f":"'data \"live\" (TIO)'!T310-'data \"historic\" (TIO)'!T310","v":0},{"$f":"'data \"live\" (TIO)'!U310-'data \"historic\" (TIO)'!U310","v":0},null,{"$f":"'data \"live\" (TIO)'!I310/'data \"historic\" (TIO)'!I310-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J310/'data \"historic\" (TIO)'!J310-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K310/'data \"historic\" (TIO)'!K310-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L310/'data \"historic\" (TIO)'!L310-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M310/'data \"historic\" (TIO)'!M310-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N310/'data \"historic\" (TIO)'!N310-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O310/'data \"historic\" (TIO)'!O310-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P310/'data \"historic\" (TIO)'!P310-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q310/'data \"historic\" (TIO)'!Q310-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R310/'data \"historic\" (TIO)'!R310-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S310/'data \"historic\" (TIO)'!S310-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T310/'data \"historic\" (TIO)'!T310-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U310/'data \"historic\" (TIO)'!U310-1","v":{"$error":"#DIV/0!"}}]
["Manawatu-Wanganui","Manawatu-Wanganui fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C311-'data \"historic\" (TIO)'!C311","v":0},{"$f":"'data \"live\" (TIO)'!D311-'data \"historic\" (TIO)'!D311","v":0},{"$f":"'data \"live\" (TIO)'!E311-'data \"historic\" (TIO)'!E311","v":0},{"$f":"'data \"live\" (TIO)'!F311-'data \"historic\" (TIO)'!F311","v":0},{"$f":"'data \"live\" (TIO)'!G311-'data \"historic\" (TIO)'!G311","v":0},{"$f":"'data \"live\" (TIO)'!H311-'data \"historic\" (TIO)'!H311","v":0},{"$f":"'data \"live\" (TIO)'!I311-'data \"historic\" (TIO)'!I311","v":0},{"$f":"'data \"live\" (TIO)'!J311-'data \"historic\" (TIO)'!J311","v":0},{"$f":"'data \"live\" (TIO)'!K311-'data \"historic\" (TIO)'!K311","v":0},{"$f":"'data \"live\" (TIO)'!L311-'data \"historic\" (TIO)'!L311","v":0},{"$f":"'data \"live\" (TIO)'!M311-'data \"historic\" (TIO)'!M311","v":0},{"$f":"'data \"live\" (TIO)'!N311-'data \"historic\" (TIO)'!N311","v":0},{"$f":"'data \"live\" (TIO)'!O311-'data \"historic\" (TIO)'!O311","v":0},{"$f":"'data \"live\" (TIO)'!P311-'data \"historic\" (TIO)'!P311","v":0},{"$f":"'data \"live\" (TIO)'!Q311-'data \"historic\" (TIO)'!Q311","v":0},{"$f":"'data \"live\" (TIO)'!R311-'data \"historic\" (TIO)'!R311","v":0},{"$f":"'data \"live\" (TIO)'!S311-'data \"historic\" (TIO)'!S311","v":0},{"$f":"'data \"live\" (TIO)'!T311-'data \"historic\" (TIO)'!T311","v":0},{"$f":"'data \"live\" (TIO)'!U311-'data \"historic\" (TIO)'!U311","v":0},null,{"$f":"'data \"live\" (TIO)'!I311/'data \"historic\" (TIO)'!I311-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J311/'data \"historic\" (TIO)'!J311-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K311/'data \"historic\" (TIO)'!K311-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L311/'data \"historic\" (TIO)'!L311-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M311/'data \"historic\" (TIO)'!M311-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N311/'data \"historic\" (TIO)'!N311-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O311/'data \"historic\" (TIO)'!O311-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P311/'data \"historic\" (TIO)'!P311-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q311/'data \"historic\" (TIO)'!Q311-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R311/'data \"historic\" (TIO)'!R311-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S311/'data \"historic\" (TIO)'!S311-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T311/'data \"historic\" (TIO)'!T311-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U311/'data \"historic\" (TIO)'!U311-1","v":{"$error":"#DIV/0!"}}]
["Wellington","Wellington fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C312-'data \"historic\" (TIO)'!C312","v":0},{"$f":"'data \"live\" (TIO)'!D312-'data \"historic\" (TIO)'!D312","v":0},{"$f":"'data \"live\" (TIO)'!E312-'data \"historic\" (TIO)'!E312","v":0},{"$f":"'data \"live\" (TIO)'!F312-'data \"historic\" (TIO)'!F312","v":0},{"$f":"'data \"live\" (TIO)'!G312-'data \"historic\" (TIO)'!G312","v":0},{"$f":"'data \"live\" (TIO)'!H312-'data \"historic\" (TIO)'!H312","v":0},{"$f":"'data \"live\" (TIO)'!I312-'data \"historic\" (TIO)'!I312","v":1408106.767952159},{"$f":"'data \"live\" (TIO)'!J312-'data \"historic\" (TIO)'!J312","v":2275117.8741950691},{"$f":"'data \"live\" (TIO)'!K312-'data \"historic\" (TIO)'!K312","v":0},{"$f":"'data \"live\" (TIO)'!L312-'data \"historic\" (TIO)'!L312","v":2741629.8941360116},{"$f":"'data \"live\" (TIO)'!M312-'data \"historic\" (TIO)'!M312","v":3183051.7553187609},{"$f":"'data \"live\" (TIO)'!N312-'data \"historic\" (TIO)'!N312","v":3606152.6151236668},{"$f":"'data \"live\" (TIO)'!O312-'data \"historic\" (TIO)'!O312","v":4570911.2704906687},{"$f":"'data \"live\" (TIO)'!P312-'data \"historic\" (TIO)'!P312","v":5524641.5404315591},{"$f":"'data \"live\" (TIO)'!Q312-'data \"historic\" (TIO)'!Q312","v":6521944.5005480945},{"$f":"'data \"live\" (TIO)'!R312-'data \"historic\" (TIO)'!R312","v":7490832.2913046703},{"$f":"'data \"live\" (TIO)'!S312-'data \"historic\" (TIO)'!S312","v":71974908},{"$f":"'data \"live\" (TIO)'!T312-'data \"historic\" (TIO)'!T312","v":75103071},{"$f":"'data \"live\" (TIO)'!U312-'data \"historic\" (TIO)'!U312","v":0},null,{"$f":"'data \"live\" (TIO)'!I312/'data \"historic\" (TIO)'!I312-1","v":3.014594779706159E-2},{"$f":"'data \"live\" (TIO)'!J312/'data \"historic\" (TIO)'!J312-1","v":4.7221579867404495E-2},{"$f":"'data \"live\" (TIO)'!K312/'data \"historic\" (TIO)'!K312-1","v":0},{"$f":"'data \"live\" (TIO)'!L312/'data \"historic\" (TIO)'!L312-1","v":5.3373984968651644E-2},{"$f":"'data \"live\" (TIO)'!M312/'data \"historic\" (TIO)'!M312-1","v":5.9943830373574869E-2},{"$f":"'data \"live\" (TIO)'!N312/'data \"historic\" (TIO)'!N312-1","v":6.5635514180841126E-2},{"$f":"'data \"live\" (TIO)'!O312/'data \"historic\" (TIO)'!O312-1","v":8.1052266665297967E-2},{"$f":"'data \"live\" (TIO)'!P312/'data \"historic\" (TIO)'!P312-1","v":9.5318866986717543E-2},{"$f":"'data \"live\" (TIO)'!Q312/'data \"historic\" (TIO)'!Q312-1","v":0.10933378954747863},{"$f":"'data \"live\" (TIO)'!R312/'data \"historic\" (TIO)'!R312-1","v":0.12182629505166398},{"$f":"'data \"live\" (TIO)'!S312/'data \"historic\" (TIO)'!S312-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T312/'data \"historic\" (TIO)'!T312-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U312/'data \"historic\" (TIO)'!U312-1","v":{"$error":"#DIV/0!"}}]
["Marlborough","Marlborough fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C313-'data \"historic\" (TIO)'!C313","v":0},{"$f":"'data \"live\" (TIO)'!D313-'data \"historic\" (TIO)'!D313","v":0},{"$f":"'data \"live\" (TIO)'!E313-'data \"historic\" (TIO)'!E313","v":0},{"$f":"'data \"live\" (TIO)'!F313-'data \"historic\" (TIO)'!F313","v":0},{"$f":"'data \"live\" (TIO)'!G313-'data \"historic\" (TIO)'!G313","v":0},{"$f":"'data \"live\" (TIO)'!H313-'data \"historic\" (TIO)'!H313","v":0},{"$f":"'data \"live\" (TIO)'!I313-'data \"historic\" (TIO)'!I313","v":0},{"$f":"'data \"live\" (TIO)'!J313-'data \"historic\" (TIO)'!J313","v":0},{"$f":"'data \"live\" (TIO)'!K313-'data \"historic\" (TIO)'!K313","v":0},{"$f":"'data \"live\" (TIO)'!L313-'data \"historic\" (TIO)'!L313","v":0},{"$f":"'data \"live\" (TIO)'!M313-'data \"historic\" (TIO)'!M313","v":0},{"$f":"'data \"live\" (TIO)'!N313-'data \"historic\" (TIO)'!N313","v":0},{"$f":"'data \"live\" (TIO)'!O313-'data \"historic\" (TIO)'!O313","v":0},{"$f":"'data \"live\" (TIO)'!P313-'data \"historic\" (TIO)'!P313","v":0},{"$f":"'data \"live\" (TIO)'!Q313-'data \"historic\" (TIO)'!Q313","v":0},{"$f":"'data \"live\" (TIO)'!R313-'data \"historic\" (TIO)'!R313","v":0},{"$f":"'data \"live\" (TIO)'!S313-'data \"historic\" (TIO)'!S313","v":0},{"$f":"'data \"live\" (TIO)'!T313-'data \"historic\" (TIO)'!T313","v":0},{"$f":"'data \"live\" (TIO)'!U313-'data \"historic\" (TIO)'!U313","v":0},null,{"$f":"'data \"live\" (TIO)'!I313/'data \"historic\" (TIO)'!I313-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J313/'data \"historic\" (TIO)'!J313-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K313/'data \"historic\" (TIO)'!K313-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L313/'data \"historic\" (TIO)'!L313-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M313/'data \"historic\" (TIO)'!M313-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N313/'data \"historic\" (TIO)'!N313-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O313/'data \"historic\" (TIO)'!O313-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P313/'data \"historic\" (TIO)'!P313-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q313/'data \"historic\" (TIO)'!Q313-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R313/'data \"historic\" (TIO)'!R313-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S313/'data \"historic\" (TIO)'!S313-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T313/'data \"historic\" (TIO)'!T313-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U313/'data \"historic\" (TIO)'!U313-1","v":{"$error":"#DIV/0!"}}]
["Nelson","Nelson fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C314-'data \"historic\" (TIO)'!C314","v":0},{"$f":"'data \"live\" (TIO)'!D314-'data \"historic\" (TIO)'!D314","v":0},{"$f":"'data \"live\" (TIO)'!E314-'data \"historic\" (TIO)'!E314","v":0},{"$f":"'data \"live\" (TIO)'!F314-'data \"historic\" (TIO)'!F314","v":0},{"$f":"'data \"live\" (TIO)'!G314-'data \"historic\" (TIO)'!G314","v":0},{"$f":"'data \"live\" (TIO)'!H314-'data \"historic\" (TIO)'!H314","v":0},{"$f":"'data \"live\" (TIO)'!I314-'data \"historic\" (TIO)'!I314","v":0},{"$f":"'data \"live\" (TIO)'!J314-'data \"historic\" (TIO)'!J314","v":0},{"$f":"'data \"live\" (TIO)'!K314-'data \"historic\" (TIO)'!K314","v":0},{"$f":"'data \"live\" (TIO)'!L314-'data \"historic\" (TIO)'!L314","v":0},{"$f":"'data \"live\" (TIO)'!M314-'data \"historic\" (TIO)'!M314","v":0},{"$f":"'data \"live\" (TIO)'!N314-'data \"historic\" (TIO)'!N314","v":0},{"$f":"'data \"live\" (TIO)'!O314-'data \"historic\" (TIO)'!O314","v":0},{"$f":"'data \"live\" (TIO)'!P314-'data \"historic\" (TIO)'!P314","v":0},{"$f":"'data \"live\" (TIO)'!Q314-'data \"historic\" (TIO)'!Q314","v":0},{"$f":"'data \"live\" (TIO)'!R314-'data \"historic\" (TIO)'!R314","v":0},{"$f":"'data \"live\" (TIO)'!S314-'data \"historic\" (TIO)'!S314","v":0},{"$f":"'data \"live\" (TIO)'!T314-'data \"historic\" (TIO)'!T314","v":0},{"$f":"'data \"live\" (TIO)'!U314-'data \"historic\" (TIO)'!U314","v":0},null,{"$f":"'data \"live\" (TIO)'!I314/'data \"historic\" (TIO)'!I314-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J314/'data \"historic\" (TIO)'!J314-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K314/'data \"historic\" (TIO)'!K314-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L314/'data \"historic\" (TIO)'!L314-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M314/'data \"historic\" (TIO)'!M314-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N314/'data \"historic\" (TIO)'!N314-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O314/'data \"historic\" (TIO)'!O314-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P314/'data \"historic\" (TIO)'!P314-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q314/'data \"historic\" (TIO)'!Q314-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R314/'data \"historic\" (TIO)'!R314-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S314/'data \"historic\" (TIO)'!S314-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T314/'data \"historic\" (TIO)'!T314-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U314/'data \"historic\" (TIO)'!U314-1","v":{"$error":"#DIV/0!"}}]
["Canterbury","Canterbury fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C315-'data \"historic\" (TIO)'!C315","v":0},{"$f":"'data \"live\" (TIO)'!D315-'data \"historic\" (TIO)'!D315","v":0},{"$f":"'data \"live\" (TIO)'!E315-'data \"historic\" (TIO)'!E315","v":0},{"$f":"'data \"live\" (TIO)'!F315-'data \"historic\" (TIO)'!F315","v":0},{"$f":"'data \"live\" (TIO)'!G315-'data \"historic\" (TIO)'!G315","v":0},{"$f":"'data \"live\" (TIO)'!H315-'data \"historic\" (TIO)'!H315","v":0},{"$f":"'data \"live\" (TIO)'!I315-'data \"historic\" (TIO)'!I315","v":0},{"$f":"'data \"live\" (TIO)'!J315-'data \"historic\" (TIO)'!J315","v":0},{"$f":"'data \"live\" (TIO)'!K315-'data \"historic\" (TIO)'!K315","v":0},{"$f":"'data \"live\" (TIO)'!L315-'data \"historic\" (TIO)'!L315","v":0},{"$f":"'data \"live\" (TIO)'!M315-'data \"historic\" (TIO)'!M315","v":0},{"$f":"'data \"live\" (TIO)'!N315-'data \"historic\" (TIO)'!N315","v":0},{"$f":"'data \"live\" (TIO)'!O315-'data \"historic\" (TIO)'!O315","v":0},{"$f":"'data \"live\" (TIO)'!P315-'data \"historic\" (TIO)'!P315","v":0},{"$f":"'data \"live\" (TIO)'!Q315-'data \"historic\" (TIO)'!Q315","v":0},{"$f":"'data \"live\" (TIO)'!R315-'data \"historic\" (TIO)'!R315","v":0},{"$f":"'data \"live\" (TIO)'!S315-'data \"historic\" (TIO)'!S315","v":0},{"$f":"'data \"live\" (TIO)'!T315-'data \"historic\" (TIO)'!T315","v":0},{"$f":"'data \"live\" (TIO)'!U315-'data \"historic\" (TIO)'!U315","v":0},null,{"$f":"'data \"live\" (TIO)'!I315/'data \"historic\" (TIO)'!I315-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J315/'data \"historic\" (TIO)'!J315-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K315/'data \"historic\" (TIO)'!K315-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L315/'data \"historic\" (TIO)'!L315-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M315/'data \"historic\" (TIO)'!M315-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N315/'data \"historic\" (TIO)'!N315-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O315/'data \"historic\" (TIO)'!O315-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P315/'data \"historic\" (TIO)'!P315-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q315/'data \"historic\" (TIO)'!Q315-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R315/'data \"historic\" (TIO)'!R315-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S315/'data \"historic\" (TIO)'!S315-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T315/'data \"historic\" (TIO)'!T315-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U315/'data \"historic\" (TIO)'!U315-1","v":{"$error":"#DIV/0!"}}]
["West Coast","West Coast fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C316-'data \"historic\" (TIO)'!C316","v":0},{"$f":"'data \"live\" (TIO)'!D316-'data \"historic\" (TIO)'!D316","v":0},{"$f":"'data \"live\" (TIO)'!E316-'data \"historic\" (TIO)'!E316","v":0},{"$f":"'data \"live\" (TIO)'!F316-'data \"historic\" (TIO)'!F316","v":0},{"$f":"'data \"live\" (TIO)'!G316-'data \"historic\" (TIO)'!G316","v":0},{"$f":"'data \"live\" (TIO)'!H316-'data \"historic\" (TIO)'!H316","v":0},{"$f":"'data \"live\" (TIO)'!I316-'data \"historic\" (TIO)'!I316","v":0},{"$f":"'data \"live\" (TIO)'!J316-'data \"historic\" (TIO)'!J316","v":0},{"$f":"'data \"live\" (TIO)'!K316-'data \"historic\" (TIO)'!K316","v":0},{"$f":"'data \"live\" (TIO)'!L316-'data \"historic\" (TIO)'!L316","v":0},{"$f":"'data \"live\" (TIO)'!M316-'data \"historic\" (TIO)'!M316","v":0},{"$f":"'data \"live\" (TIO)'!N316-'data \"historic\" (TIO)'!N316","v":0},{"$f":"'data \"live\" (TIO)'!O316-'data \"historic\" (TIO)'!O316","v":0},{"$f":"'data \"live\" (TIO)'!P316-'data \"historic\" (TIO)'!P316","v":0},{"$f":"'data \"live\" (TIO)'!Q316-'data \"historic\" (TIO)'!Q316","v":0},{"$f":"'data \"live\" (TIO)'!R316-'data \"historic\" (TIO)'!R316","v":0},{"$f":"'data \"live\" (TIO)'!S316-'data \"historic\" (TIO)'!S316","v":0},{"$f":"'data \"live\" (TIO)'!T316-'data \"historic\" (TIO)'!T316","v":0},{"$f":"'data \"live\" (TIO)'!U316-'data \"historic\" (TIO)'!U316","v":0},null,{"$f":"'data \"live\" (TIO)'!I316/'data \"historic\" (TIO)'!I316-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J316/'data \"historic\" (TIO)'!J316-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K316/'data \"historic\" (TIO)'!K316-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L316/'data \"historic\" (TIO)'!L316-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M316/'data \"historic\" (TIO)'!M316-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N316/'data \"historic\" (TIO)'!N316-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O316/'data \"historic\" (TIO)'!O316-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P316/'data \"historic\" (TIO)'!P316-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q316/'data \"historic\" (TIO)'!Q316-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R316/'data \"historic\" (TIO)'!R316-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S316/'data \"historic\" (TIO)'!S316-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T316/'data \"historic\" (TIO)'!T316-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U316/'data \"historic\" (TIO)'!U316-1","v":{"$error":"#DIV/0!"}}]
["Otago","Otago (DUNEDIN ONLY) fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C317-'data \"historic\" (TIO)'!C317","v":0},{"$f":"'data \"live\" (TIO)'!D317-'data \"historic\" (TIO)'!D317","v":0},{"$f":"'data \"live\" (TIO)'!E317-'data \"historic\" (TIO)'!E317","v":0},{"$f":"'data \"live\" (TIO)'!F317-'data \"historic\" (TIO)'!F317","v":0},{"$f":"'data \"live\" (TIO)'!G317-'data \"historic\" (TIO)'!G317","v":0},{"$f":"'data \"live\" (TIO)'!H317-'data \"historic\" (TIO)'!H317","v":0},{"$f":"'data \"live\" (TIO)'!I317-'data \"historic\" (TIO)'!I317","v":0},{"$f":"'data \"live\" (TIO)'!J317-'data \"historic\" (TIO)'!J317","v":0},{"$f":"'data \"live\" (TIO)'!K317-'data \"historic\" (TIO)'!K317","v":0},{"$f":"'data \"live\" (TIO)'!L317-'data \"historic\" (TIO)'!L317","v":0},{"$f":"'data \"live\" (TIO)'!M317-'data \"historic\" (TIO)'!M317","v":0},{"$f":"'data \"live\" (TIO)'!N317-'data \"historic\" (TIO)'!N317","v":0},{"$f":"'data \"live\" (TIO)'!O317-'data \"historic\" (TIO)'!O317","v":0},{"$f":"'data \"live\" (TIO)'!P317-'data \"historic\" (TIO)'!P317","v":0},{"$f":"'data \"live\" (TIO)'!Q317-'data \"historic\" (TIO)'!Q317","v":0},{"$f":"'data \"live\" (TIO)'!R317-'data \"historic\" (TIO)'!R317","v":0},{"$f":"'data \"live\" (TIO)'!S317-'data \"historic\" (TIO)'!S317","v":0},{"$f":"'data \"live\" (TIO)'!T317-'data \"historic\" (TIO)'!T317","v":0},{"$f":"'data \"live\" (TIO)'!U317-'data \"historic\" (TIO)'!U317","v":0},null,{"$f":"'data \"live\" (TIO)'!I317/'data \"historic\" (TIO)'!I317-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J317/'data \"historic\" (TIO)'!J317-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K317/'data \"historic\" (TIO)'!K317-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L317/'data \"historic\" (TIO)'!L317-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M317/'data \"historic\" (TIO)'!M317-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N317/'data \"historic\" (TIO)'!N317-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O317/'data \"historic\" (TIO)'!O317-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P317/'data \"historic\" (TIO)'!P317-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q317/'data \"historic\" (TIO)'!Q317-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R317/'data \"historic\" (TIO)'!R317-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S317/'data \"historic\" (TIO)'!S317-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T317/'data \"historic\" (TIO)'!T317-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U317/'data \"historic\" (TIO)'!U317-1","v":{"$error":"#DIV/0!"}}]
["Southland","Southland fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C318-'data \"historic\" (TIO)'!C318","v":0},{"$f":"'data \"live\" (TIO)'!D318-'data \"historic\" (TIO)'!D318","v":0},{"$f":"'data \"live\" (TIO)'!E318-'data \"historic\" (TIO)'!E318","v":0},{"$f":"'data \"live\" (TIO)'!F318-'data \"historic\" (TIO)'!F318","v":0},{"$f":"'data \"live\" (TIO)'!G318-'data \"historic\" (TIO)'!G318","v":0},{"$f":"'data \"live\" (TIO)'!H318-'data \"historic\" (TIO)'!H318","v":0},{"$f":"'data \"live\" (TIO)'!I318-'data \"historic\" (TIO)'!I318","v":0},{"$f":"'data \"live\" (TIO)'!J318-'data \"historic\" (TIO)'!J318","v":0},{"$f":"'data \"live\" (TIO)'!K318-'data \"historic\" (TIO)'!K318","v":0},{"$f":"'data \"live\" (TIO)'!L318-'data \"historic\" (TIO)'!L318","v":0},{"$f":"'data \"live\" (TIO)'!M318-'data \"historic\" (TIO)'!M318","v":0},{"$f":"'data \"live\" (TIO)'!N318-'data \"historic\" (TIO)'!N318","v":0},{"$f":"'data \"live\" (TIO)'!O318-'data \"historic\" (TIO)'!O318","v":0},{"$f":"'data \"live\" (TIO)'!P318-'data \"historic\" (TIO)'!P318","v":0},{"$f":"'data \"live\" (TIO)'!Q318-'data \"historic\" (TIO)'!Q318","v":0},{"$f":"'data \"live\" (TIO)'!R318-'data \"historic\" (TIO)'!R318","v":0},{"$f":"'data \"live\" (TIO)'!S318-'data \"historic\" (TIO)'!S318","v":0},{"$f":"'data \"live\" (TIO)'!T318-'data \"historic\" (TIO)'!T318","v":0},{"$f":"'data \"live\" (TIO)'!U318-'data \"historic\" (TIO)'!U318","v":0},null,{"$f":"'data \"live\" (TIO)'!I318/'data \"historic\" (TIO)'!I318-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J318/'data \"historic\" (TIO)'!J318-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K318/'data \"historic\" (TIO)'!K318-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L318/'data \"historic\" (TIO)'!L318-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M318/'data \"historic\" (TIO)'!M318-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N318/'data \"historic\" (TIO)'!N318-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O318/'data \"historic\" (TIO)'!O318-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P318/'data \"historic\" (TIO)'!P318-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q318/'data \"historic\" (TIO)'!Q318-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R318/'data \"historic\" (TIO)'!R318-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S318/'data \"historic\" (TIO)'!S318-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T318/'data \"historic\" (TIO)'!T318-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U318/'data \"historic\" (TIO)'!U318-1","v":{"$error":"#DIV/0!"}}]
["National","National total fare revenue (total):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C304:C318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C304:C318)-C305-C312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!C312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!C305,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D304:D318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D304:D318)-D305-D312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!D312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!D305,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E304:E318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E304:E318)-E305-E312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!E312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!E305,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F304:F318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F304:F318)-F305-F312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!F312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!F305,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G304:G318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G304:G318)-G305-G312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!G312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!G305,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H304:H318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H304:H318)-H305-H312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!H312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!H305,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I304:I318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I304:I318)-I305-I312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!I312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!I305,0))))))","v":1159736.6430237517},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J304:J318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J304:J318)-J305-J312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!J312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!J305,0))))))","v":630684.06158833206},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K304:K318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K304:K318)-K305-K312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!K312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!K305,0))))))","v":-1872334.8246376216},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L304:L318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L304:L318)-L305-L312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!L312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!L305,0))))))","v":-2592493.0685207024},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M304:M318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M304:M318)-M305-M312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!M312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!M305,0))))))","v":-4386744.4963764101},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N304:N318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N304:N318)-N305-N312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!N312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!N305,0))))))","v":-5105108.2123804614},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O304:O318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O304:O318)-O305-O312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!O312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!O305,0))))))","v":-2982520.507344611},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P304:P318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P304:P318)-P305-P312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!P312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!P305,0))))))","v":-1804102.438350305},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q304:Q318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q304:Q318)-Q305-Q312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!Q312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!Q305,0))))))","v":9697698.500901252},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R304:R318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R304:R318)-R305-R312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!R312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!R305,0))))))","v":18843287.623880975},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S304:S318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S304:S318)-S305-S312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!S312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!S305,0))))))","v":181919995},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T304:T318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T304:T318)-T305-T312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!T312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!T305,0))))))","v":193321310},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U304:U318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U304:U318)-U305-U312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!U312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!U305,0))))))","v":0},null,{"$f":"'data \"live\" (TIO)'!I319/'data \"historic\" (TIO)'!I319-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J319/'data \"historic\" (TIO)'!J319-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K319/'data \"historic\" (TIO)'!K319-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L319/'data \"historic\" (TIO)'!L319-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M319/'data \"historic\" (TIO)'!M319-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N319/'data \"historic\" (TIO)'!N319-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O319/'data \"historic\" (TIO)'!O319-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P319/'data \"historic\" (TIO)'!P319-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q319/'data \"historic\" (TIO)'!Q319-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R319/'data \"historic\" (TIO)'!R319-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S319/'data \"historic\" (TIO)'!S319-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T319/'data \"historic\" (TIO)'!T319-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U319/'data \"historic\" (TIO)'!U319-1","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"VLOOKUP($B$484,$A304:$U319,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$U319,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$U319,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$U319,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$U319,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$U319,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$U319,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$U319,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$U319,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$U319,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$U319,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$U319,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$U319,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$U319,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$U319,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$U319,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$U319,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$U319,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$U319,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$U319,21,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP($B$484,$A304:$U319,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$U319,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$U319,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$U319,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$U319,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$U319,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$U319,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$U319,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$U319,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$U319,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$U319,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$U319,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$U319,21,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B320","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U320","v":{"$error":"#N/A"}},null,{"$f":"'data \"historic\" (TIO)'!W320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AD320","v":0},{"$f":"'data \"historic\" (TIO)'!AE320","v":0},{"$f":"'data \"historic\" (TIO)'!AF320","v":0},{"$f":"'data \"historic\" (TIO)'!AG320","v":0},{"$f":"'data \"historic\" (TIO)'!AH320","v":0},{"$f":"'data \"historic\" (TIO)'!AI320","v":0}]
[null,{"$f":"B320","v":{"$error":"#N/A"}},{"$f":"C320","v":{"$error":"#N/A"}},{"$f":"D320","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!N$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!O$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!P$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!Q$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!R$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!S$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!T$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!U$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!V$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!W$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AN$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AO$13,0)","v":0},null,{"$f":"W320","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AR253,'scenario testing'!AR253)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AS253,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AT253,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AU253,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AV253,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AW253,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AX253,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AY253,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AZ253,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BA253,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BB253,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BC253,0)","v":0}]
[null,"RAIL SERVICE EXPENDITURE (NET)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S303","v":"2025/26"},{"$f":"T303","v":"2026/27"},{"$f":"U303","v":"2027/28"},null,"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"AG303","v":"2025/26"},{"$f":"AH303","v":"2026/27"},{"$f":"AI303","v":"2027/28"}]
["Northland","Northland services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C324-'data \"historic\" (TIO)'!C324","v":0},{"$f":"'data \"live\" (TIO)'!D324-'data \"historic\" (TIO)'!D324","v":0},{"$f":"'data \"live\" (TIO)'!E324-'data \"historic\" (TIO)'!E324","v":0},{"$f":"'data \"live\" (TIO)'!F324-'data \"historic\" (TIO)'!F324","v":0},{"$f":"'data \"live\" (TIO)'!G324-'data \"historic\" (TIO)'!G324","v":0},{"$f":"'data \"live\" (TIO)'!H324-'data \"historic\" (TIO)'!H324","v":0},{"$f":"'data \"live\" (TIO)'!I324-'data \"historic\" (TIO)'!I324","v":0},{"$f":"'data \"live\" (TIO)'!J324-'data \"historic\" (TIO)'!J324","v":0},{"$f":"'data \"live\" (TIO)'!K324-'data \"historic\" (TIO)'!K324","v":0},{"$f":"'data \"live\" (TIO)'!L324-'data \"historic\" (TIO)'!L324","v":0},{"$f":"'data \"live\" (TIO)'!M324-'data \"historic\" (TIO)'!M324","v":0},{"$f":"'data \"live\" (TIO)'!N324-'data \"historic\" (TIO)'!N324","v":0},{"$f":"'data \"live\" (TIO)'!O324-'data \"historic\" (TIO)'!O324","v":0},{"$f":"'data \"live\" (TIO)'!P324-'data \"historic\" (TIO)'!P324","v":0},{"$f":"'data \"live\" (TIO)'!Q324-'data \"historic\" (TIO)'!Q324","v":0},{"$f":"'data \"live\" (TIO)'!R324-'data \"historic\" (TIO)'!R324","v":0},{"$f":"'data \"live\" (TIO)'!S324-'data \"historic\" (TIO)'!S324","v":0},{"$f":"'data \"live\" (TIO)'!T324-'data \"historic\" (TIO)'!T324","v":0},{"$f":"'data \"live\" (TIO)'!U324-'data \"historic\" (TIO)'!U324","v":0},null,{"$f":"'data \"live\" (TIO)'!I324/'data \"historic\" (TIO)'!I324-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J324/'data \"historic\" (TIO)'!J324-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K324/'data \"historic\" (TIO)'!K324-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L324/'data \"historic\" (TIO)'!L324-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M324/'data \"historic\" (TIO)'!M324-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N324/'data \"historic\" (TIO)'!N324-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O324/'data \"historic\" (TIO)'!O324-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P324/'data \"historic\" (TIO)'!P324-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q324/'data \"historic\" (TIO)'!Q324-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R324/'data \"historic\" (TIO)'!R324-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S324/'data \"historic\" (TIO)'!S324-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T324/'data \"historic\" (TIO)'!T324-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U324/'data \"historic\" (TIO)'!U324-1","v":{"$error":"#DIV/0!"}}]
["Auckland","Auckland services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C325-'data \"historic\" (TIO)'!C325","v":0},{"$f":"'data \"live\" (TIO)'!D325-'data \"historic\" (TIO)'!D325","v":0},{"$f":"'data \"live\" (TIO)'!E325-'data \"historic\" (TIO)'!E325","v":0},{"$f":"'data \"live\" (TIO)'!F325-'data \"historic\" (TIO)'!F325","v":0},{"$f":"'data \"live\" (TIO)'!G325-'data \"historic\" (TIO)'!G325","v":0},{"$f":"'data \"live\" (TIO)'!H325-'data \"historic\" (TIO)'!H325","v":0},{"$f":"'data \"live\" (TIO)'!I325-'data \"historic\" (TIO)'!I325","v":1630196},{"$f":"'data \"live\" (TIO)'!J325-'data \"historic\" (TIO)'!J325","v":-1744044},{"$f":"'data \"live\" (TIO)'!K325-'data \"historic\" (TIO)'!K325","v":28270065},{"$f":"'data \"live\" (TIO)'!L325-'data \"historic\" (TIO)'!L325","v":2668133},{"$f":"'data \"live\" (TIO)'!M325-'data \"historic\" (TIO)'!M325","v":-1452136},{"$f":"'data \"live\" (TIO)'!N325-'data \"historic\" (TIO)'!N325","v":-2474954},{"$f":"'data \"live\" (TIO)'!O325-'data \"historic\" (TIO)'!O325","v":-8306132},{"$f":"'data \"live\" (TIO)'!P325-'data \"historic\" (TIO)'!P325","v":-9958760},{"$f":"'data \"live\" (TIO)'!Q325-'data \"historic\" (TIO)'!Q325","v":-4071039},{"$f":"'data \"live\" (TIO)'!R325-'data \"historic\" (TIO)'!R325","v":-17724795},{"$f":"'data \"live\" (TIO)'!S325-'data \"historic\" (TIO)'!S325","v":0},{"$f":"'data \"live\" (TIO)'!T325-'data \"historic\" (TIO)'!T325","v":0},{"$f":"'data \"live\" (TIO)'!U325-'data \"historic\" (TIO)'!U325","v":0},null,{"$f":"'data \"live\" (TIO)'!I325/'data \"historic\" (TIO)'!I325-1","v":2.1689162564637154E-2},{"$f":"'data \"live\" (TIO)'!J325/'data \"historic\" (TIO)'!J325-1","v":-2.1854006265200066E-2},{"$f":"'data \"live\" (TIO)'!K325/'data \"historic\" (TIO)'!K325-1","v":0.34126383844619101},{"$f":"'data \"live\" (TIO)'!L325/'data \"historic\" (TIO)'!L325-1","v":2.9965476729665319E-2},{"$f":"'data \"live\" (TIO)'!M325/'data \"historic\" (TIO)'!M325-1","v":-1.6075540703088032E-2},{"$f":"'data \"live\" (TIO)'!N325/'data \"historic\" (TIO)'!N325-1","v":-2.6956648187931198E-2},{"$f":"'data \"live\" (TIO)'!O325/'data \"historic\" (TIO)'!O325-1","v":-8.8985610903990153E-2},{"$f":"'data \"live\" (TIO)'!P325/'data \"historic\" (TIO)'!P325-1","v":-0.1103214745986355},{"$f":"'data \"live\" (TIO)'!Q325/'data \"historic\" (TIO)'!Q325-1","v":-4.4561173191738357E-2},{"$f":"'data \"live\" (TIO)'!R325/'data \"historic\" (TIO)'!R325-1","v":-0.19179268231850111},{"$f":"'data \"live\" (TIO)'!S325/'data \"historic\" (TIO)'!S325-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T325/'data \"historic\" (TIO)'!T325-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U325/'data \"historic\" (TIO)'!U325-1","v":{"$error":"#DIV/0!"}}]
["Waikato","Waikato services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C326-'data \"historic\" (TIO)'!C326","v":0},{"$f":"'data \"live\" (TIO)'!D326-'data \"historic\" (TIO)'!D326","v":0},{"$f":"'data \"live\" (TIO)'!E326-'data \"historic\" (TIO)'!E326","v":0},{"$f":"'data \"live\" (TIO)'!F326-'data \"historic\" (TIO)'!F326","v":0},{"$f":"'data \"live\" (TIO)'!G326-'data \"historic\" (TIO)'!G326","v":0},{"$f":"'data \"live\" (TIO)'!H326-'data \"historic\" (TIO)'!H326","v":0},{"$f":"'data \"live\" (TIO)'!I326-'data \"historic\" (TIO)'!I326","v":0},{"$f":"'data \"live\" (TIO)'!J326-'data \"historic\" (TIO)'!J326","v":0},{"$f":"'data \"live\" (TIO)'!K326-'data \"historic\" (TIO)'!K326","v":0},{"$f":"'data \"live\" (TIO)'!L326-'data \"historic\" (TIO)'!L326","v":0},{"$f":"'data \"live\" (TIO)'!M326-'data \"historic\" (TIO)'!M326","v":0},{"$f":"'data \"live\" (TIO)'!N326-'data \"historic\" (TIO)'!N326","v":0},{"$f":"'data \"live\" (TIO)'!O326-'data \"historic\" (TIO)'!O326","v":0},{"$f":"'data \"live\" (TIO)'!P326-'data \"historic\" (TIO)'!P326","v":0},{"$f":"'data \"live\" (TIO)'!Q326-'data \"historic\" (TIO)'!Q326","v":0},{"$f":"'data \"live\" (TIO)'!R326-'data \"historic\" (TIO)'!R326","v":0},{"$f":"'data \"live\" (TIO)'!S326-'data \"historic\" (TIO)'!S326","v":0},{"$f":"'data \"live\" (TIO)'!T326-'data \"historic\" (TIO)'!T326","v":0},{"$f":"'data \"live\" (TIO)'!U326-'data \"historic\" (TIO)'!U326","v":0},null,{"$f":"'data \"live\" (TIO)'!I326/'data \"historic\" (TIO)'!I326-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J326/'data \"historic\" (TIO)'!J326-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K326/'data \"historic\" (TIO)'!K326-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L326/'data \"historic\" (TIO)'!L326-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M326/'data \"historic\" (TIO)'!M326-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N326/'data \"historic\" (TIO)'!N326-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O326/'data \"historic\" (TIO)'!O326-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P326/'data \"historic\" (TIO)'!P326-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q326/'data \"historic\" (TIO)'!Q326-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R326/'data \"historic\" (TIO)'!R326-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S326/'data \"historic\" (TIO)'!S326-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T326/'data \"historic\" (TIO)'!T326-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U326/'data \"historic\" (TIO)'!U326-1","v":{"$error":"#DIV/0!"}}]
["Bay of Plenty","Bay of Plenty services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C327-'data \"historic\" (TIO)'!C327","v":0},{"$f":"'data \"live\" (TIO)'!D327-'data \"historic\" (TIO)'!D327","v":0},{"$f":"'data \"live\" (TIO)'!E327-'data \"historic\" (TIO)'!E327","v":0},{"$f":"'data \"live\" (TIO)'!F327-'data \"historic\" (TIO)'!F327","v":0},{"$f":"'data \"live\" (TIO)'!G327-'data \"historic\" (TIO)'!G327","v":0},{"$f":"'data \"live\" (TIO)'!H327-'data \"historic\" (TIO)'!H327","v":0},{"$f":"'data \"live\" (TIO)'!I327-'data \"historic\" (TIO)'!I327","v":0},{"$f":"'data \"live\" (TIO)'!J327-'data \"historic\" (TIO)'!J327","v":0},{"$f":"'data \"live\" (TIO)'!K327-'data \"historic\" (TIO)'!K327","v":0},{"$f":"'data \"live\" (TIO)'!L327-'data \"historic\" (TIO)'!L327","v":0},{"$f":"'data \"live\" (TIO)'!M327-'data \"historic\" (TIO)'!M327","v":0},{"$f":"'data \"live\" (TIO)'!N327-'data \"historic\" (TIO)'!N327","v":0},{"$f":"'data \"live\" (TIO)'!O327-'data \"historic\" (TIO)'!O327","v":0},{"$f":"'data \"live\" (TIO)'!P327-'data \"historic\" (TIO)'!P327","v":0},{"$f":"'data \"live\" (TIO)'!Q327-'data \"historic\" (TIO)'!Q327","v":0},{"$f":"'data \"live\" (TIO)'!R327-'data \"historic\" (TIO)'!R327","v":0},{"$f":"'data \"live\" (TIO)'!S327-'data \"historic\" (TIO)'!S327","v":0},{"$f":"'data \"live\" (TIO)'!T327-'data \"historic\" (TIO)'!T327","v":0},{"$f":"'data \"live\" (TIO)'!U327-'data \"historic\" (TIO)'!U327","v":0},null,{"$f":"'data \"live\" (TIO)'!I327/'data \"historic\" (TIO)'!I327-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J327/'data \"historic\" (TIO)'!J327-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K327/'data \"historic\" (TIO)'!K327-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L327/'data \"historic\" (TIO)'!L327-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M327/'data \"historic\" (TIO)'!M327-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N327/'data \"historic\" (TIO)'!N327-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O327/'data \"historic\" (TIO)'!O327-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P327/'data \"historic\" (TIO)'!P327-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q327/'data \"historic\" (TIO)'!Q327-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R327/'data \"historic\" (TIO)'!R327-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S327/'data \"historic\" (TIO)'!S327-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T327/'data \"historic\" (TIO)'!T327-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U327/'data \"historic\" (TIO)'!U327-1","v":{"$error":"#DIV/0!"}}]
["Gisborne","Gisborne services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C328-'data \"historic\" (TIO)'!C328","v":0},{"$f":"'data \"live\" (TIO)'!D328-'data \"historic\" (TIO)'!D328","v":0},{"$f":"'data \"live\" (TIO)'!E328-'data \"historic\" (TIO)'!E328","v":0},{"$f":"'data \"live\" (TIO)'!F328-'data \"historic\" (TIO)'!F328","v":0},{"$f":"'data \"live\" (TIO)'!G328-'data \"historic\" (TIO)'!G328","v":0},{"$f":"'data \"live\" (TIO)'!H328-'data \"historic\" (TIO)'!H328","v":0},{"$f":"'data \"live\" (TIO)'!I328-'data \"historic\" (TIO)'!I328","v":0},{"$f":"'data \"live\" (TIO)'!J328-'data \"historic\" (TIO)'!J328","v":0},{"$f":"'data \"live\" (TIO)'!K328-'data \"historic\" (TIO)'!K328","v":0},{"$f":"'data \"live\" (TIO)'!L328-'data \"historic\" (TIO)'!L328","v":0},{"$f":"'data \"live\" (TIO)'!M328-'data \"historic\" (TIO)'!M328","v":0},{"$f":"'data \"live\" (TIO)'!N328-'data \"historic\" (TIO)'!N328","v":0},{"$f":"'data \"live\" (TIO)'!O328-'data \"historic\" (TIO)'!O328","v":0},{"$f":"'data \"live\" (TIO)'!P328-'data \"historic\" (TIO)'!P328","v":0},{"$f":"'data \"live\" (TIO)'!Q328-'data \"historic\" (TIO)'!Q328","v":0},{"$f":"'data \"live\" (TIO)'!R328-'data \"historic\" (TIO)'!R328","v":0},{"$f":"'data \"live\" (TIO)'!S328-'data \"historic\" (TIO)'!S328","v":0},{"$f":"'data \"live\" (TIO)'!T328-'data \"historic\" (TIO)'!T328","v":0},{"$f":"'data \"live\" (TIO)'!U328-'data \"historic\" (TIO)'!U328","v":0},null,{"$f":"'data \"live\" (TIO)'!I328/'data \"historic\" (TIO)'!I328-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J328/'data \"historic\" (TIO)'!J328-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K328/'data \"historic\" (TIO)'!K328-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L328/'data \"historic\" (TIO)'!L328-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M328/'data \"historic\" (TIO)'!M328-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N328/'data \"historic\" (TIO)'!N328-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O328/'data \"historic\" (TIO)'!O328-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P328/'data \"historic\" (TIO)'!P328-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q328/'data \"historic\" (TIO)'!Q328-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R328/'data \"historic\" (TIO)'!R328-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S328/'data \"historic\" (TIO)'!S328-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T328/'data \"historic\" (TIO)'!T328-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U328/'data \"historic\" (TIO)'!U328-1","v":{"$error":"#DIV/0!"}}]
["Hawkes Bay","Hawkes Bay services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C329-'data \"historic\" (TIO)'!C329","v":0},{"$f":"'data \"live\" (TIO)'!D329-'data \"historic\" (TIO)'!D329","v":0},{"$f":"'data \"live\" (TIO)'!E329-'data \"historic\" (TIO)'!E329","v":0},{"$f":"'data \"live\" (TIO)'!F329-'data \"historic\" (TIO)'!F329","v":0},{"$f":"'data \"live\" (TIO)'!G329-'data \"historic\" (TIO)'!G329","v":0},{"$f":"'data \"live\" (TIO)'!H329-'data \"historic\" (TIO)'!H329","v":0},{"$f":"'data \"live\" (TIO)'!I329-'data \"historic\" (TIO)'!I329","v":0},{"$f":"'data \"live\" (TIO)'!J329-'data \"historic\" (TIO)'!J329","v":0},{"$f":"'data \"live\" (TIO)'!K329-'data \"historic\" (TIO)'!K329","v":0},{"$f":"'data \"live\" (TIO)'!L329-'data \"historic\" (TIO)'!L329","v":0},{"$f":"'data \"live\" (TIO)'!M329-'data \"historic\" (TIO)'!M329","v":0},{"$f":"'data \"live\" (TIO)'!N329-'data \"historic\" (TIO)'!N329","v":0},{"$f":"'data \"live\" (TIO)'!O329-'data \"historic\" (TIO)'!O329","v":0},{"$f":"'data \"live\" (TIO)'!P329-'data \"historic\" (TIO)'!P329","v":0},{"$f":"'data \"live\" (TIO)'!Q329-'data \"historic\" (TIO)'!Q329","v":0},{"$f":"'data \"live\" (TIO)'!R329-'data \"historic\" (TIO)'!R329","v":0},{"$f":"'data \"live\" (TIO)'!S329-'data \"historic\" (TIO)'!S329","v":0},{"$f":"'data \"live\" (TIO)'!T329-'data \"historic\" (TIO)'!T329","v":0},{"$f":"'data \"live\" (TIO)'!U329-'data \"historic\" (TIO)'!U329","v":0},null,{"$f":"'data \"live\" (TIO)'!I329/'data \"historic\" (TIO)'!I329-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J329/'data \"historic\" (TIO)'!J329-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K329/'data \"historic\" (TIO)'!K329-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L329/'data \"historic\" (TIO)'!L329-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M329/'data \"historic\" (TIO)'!M329-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N329/'data \"historic\" (TIO)'!N329-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O329/'data \"historic\" (TIO)'!O329-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P329/'data \"historic\" (TIO)'!P329-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q329/'data \"historic\" (TIO)'!Q329-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R329/'data \"historic\" (TIO)'!R329-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S329/'data \"historic\" (TIO)'!S329-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T329/'data \"historic\" (TIO)'!T329-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U329/'data \"historic\" (TIO)'!U329-1","v":{"$error":"#DIV/0!"}}]
["Taranaki","Taranaki services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C330-'data \"historic\" (TIO)'!C330","v":0},{"$f":"'data \"live\" (TIO)'!D330-'data \"historic\" (TIO)'!D330","v":0},{"$f":"'data \"live\" (TIO)'!E330-'data \"historic\" (TIO)'!E330","v":0},{"$f":"'data \"live\" (TIO)'!F330-'data \"historic\" (TIO)'!F330","v":0},{"$f":"'data \"live\" (TIO)'!G330-'data \"historic\" (TIO)'!G330","v":0},{"$f":"'data \"live\" (TIO)'!H330-'data \"historic\" (TIO)'!H330","v":0},{"$f":"'data \"live\" (TIO)'!I330-'data \"historic\" (TIO)'!I330","v":0},{"$f":"'data \"live\" (TIO)'!J330-'data \"historic\" (TIO)'!J330","v":0},{"$f":"'data \"live\" (TIO)'!K330-'data \"historic\" (TIO)'!K330","v":0},{"$f":"'data \"live\" (TIO)'!L330-'data \"historic\" (TIO)'!L330","v":0},{"$f":"'data \"live\" (TIO)'!M330-'data \"historic\" (TIO)'!M330","v":0},{"$f":"'data \"live\" (TIO)'!N330-'data \"historic\" (TIO)'!N330","v":0},{"$f":"'data \"live\" (TIO)'!O330-'data \"historic\" (TIO)'!O330","v":0},{"$f":"'data \"live\" (TIO)'!P330-'data \"historic\" (TIO)'!P330","v":0},{"$f":"'data \"live\" (TIO)'!Q330-'data \"historic\" (TIO)'!Q330","v":0},{"$f":"'data \"live\" (TIO)'!R330-'data \"historic\" (TIO)'!R330","v":0},{"$f":"'data \"live\" (TIO)'!S330-'data \"historic\" (TIO)'!S330","v":0},{"$f":"'data \"live\" (TIO)'!T330-'data \"historic\" (TIO)'!T330","v":0},{"$f":"'data \"live\" (TIO)'!U330-'data \"historic\" (TIO)'!U330","v":0},null,{"$f":"'data \"live\" (TIO)'!I330/'data \"historic\" (TIO)'!I330-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J330/'data \"historic\" (TIO)'!J330-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K330/'data \"historic\" (TIO)'!K330-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L330/'data \"historic\" (TIO)'!L330-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M330/'data \"historic\" (TIO)'!M330-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N330/'data \"historic\" (TIO)'!N330-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O330/'data \"historic\" (TIO)'!O330-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P330/'data \"historic\" (TIO)'!P330-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q330/'data \"historic\" (TIO)'!Q330-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R330/'data \"historic\" (TIO)'!R330-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S330/'data \"historic\" (TIO)'!S330-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T330/'data \"historic\" (TIO)'!T330-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U330/'data \"historic\" (TIO)'!U330-1","v":{"$error":"#DIV/0!"}}]
["Manawatu-Wanganui","Manawatu-Wanganui services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C331-'data \"historic\" (TIO)'!C331","v":0},{"$f":"'data \"live\" (TIO)'!D331-'data \"historic\" (TIO)'!D331","v":0},{"$f":"'data \"live\" (TIO)'!E331-'data \"historic\" (TIO)'!E331","v":0},{"$f":"'data \"live\" (TIO)'!F331-'data \"historic\" (TIO)'!F331","v":0},{"$f":"'data \"live\" (TIO)'!G331-'data \"historic\" (TIO)'!G331","v":0},{"$f":"'data \"live\" (TIO)'!H331-'data \"historic\" (TIO)'!H331","v":0},{"$f":"'data \"live\" (TIO)'!I331-'data \"historic\" (TIO)'!I331","v":0},{"$f":"'data \"live\" (TIO)'!J331-'data \"historic\" (TIO)'!J331","v":24009},{"$f":"'data \"live\" (TIO)'!K331-'data \"historic\" (TIO)'!K331","v":0},{"$f":"'data \"live\" (TIO)'!L331-'data \"historic\" (TIO)'!L331","v":0},{"$f":"'data \"live\" (TIO)'!M331-'data \"historic\" (TIO)'!M331","v":0},{"$f":"'data \"live\" (TIO)'!N331-'data \"historic\" (TIO)'!N331","v":0},{"$f":"'data \"live\" (TIO)'!O331-'data \"historic\" (TIO)'!O331","v":0},{"$f":"'data \"live\" (TIO)'!P331-'data \"historic\" (TIO)'!P331","v":0},{"$f":"'data \"live\" (TIO)'!Q331-'data \"historic\" (TIO)'!Q331","v":0},{"$f":"'data \"live\" (TIO)'!R331-'data \"historic\" (TIO)'!R331","v":0},{"$f":"'data \"live\" (TIO)'!S331-'data \"historic\" (TIO)'!S331","v":0},{"$f":"'data \"live\" (TIO)'!T331-'data \"historic\" (TIO)'!T331","v":0},{"$f":"'data \"live\" (TIO)'!U331-'data \"historic\" (TIO)'!U331","v":0},null,{"$f":"'data \"live\" (TIO)'!I331/'data \"historic\" (TIO)'!I331-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J331/'data \"historic\" (TIO)'!J331-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K331/'data \"historic\" (TIO)'!K331-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L331/'data \"historic\" (TIO)'!L331-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M331/'data \"historic\" (TIO)'!M331-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N331/'data \"historic\" (TIO)'!N331-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O331/'data \"historic\" (TIO)'!O331-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P331/'data \"historic\" (TIO)'!P331-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q331/'data \"historic\" (TIO)'!Q331-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R331/'data \"historic\" (TIO)'!R331-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S331/'data \"historic\" (TIO)'!S331-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T331/'data \"historic\" (TIO)'!T331-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U331/'data \"historic\" (TIO)'!U331-1","v":{"$error":"#DIV/0!"}}]
["Wellington","Wellington services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C332-'data \"historic\" (TIO)'!C332","v":0},{"$f":"'data \"live\" (TIO)'!D332-'data \"historic\" (TIO)'!D332","v":0},{"$f":"'data \"live\" (TIO)'!E332-'data \"historic\" (TIO)'!E332","v":0},{"$f":"'data \"live\" (TIO)'!F332-'data \"historic\" (TIO)'!F332","v":0},{"$f":"'data \"live\" (TIO)'!G332-'data \"historic\" (TIO)'!G332","v":0},{"$f":"'data \"live\" (TIO)'!H332-'data \"historic\" (TIO)'!H332","v":0},{"$f":"'data \"live\" (TIO)'!I332-'data \"historic\" (TIO)'!I332","v":-1651380},{"$f":"'data \"live\" (TIO)'!J332-'data \"historic\" (TIO)'!J332","v":-5164002},{"$f":"'data \"live\" (TIO)'!K332-'data \"historic\" (TIO)'!K332","v":-1860881.538131021},{"$f":"'data \"live\" (TIO)'!L332-'data \"historic\" (TIO)'!L332","v":6165327},{"$f":"'data \"live\" (TIO)'!M332-'data \"historic\" (TIO)'!M332","v":4956860},{"$f":"'data \"live\" (TIO)'!N332-'data \"historic\" (TIO)'!N332","v":-2849955},{"$f":"'data \"live\" (TIO)'!O332-'data \"historic\" (TIO)'!O332","v":-6788712},{"$f":"'data \"live\" (TIO)'!P332-'data \"historic\" (TIO)'!P332","v":-12691278},{"$f":"'data \"live\" (TIO)'!Q332-'data \"historic\" (TIO)'!Q332","v":-18407747},{"$f":"'data \"live\" (TIO)'!R332-'data \"historic\" (TIO)'!R332","v":-14554870},{"$f":"'data \"live\" (TIO)'!S332-'data \"historic\" (TIO)'!S332","v":0},{"$f":"'data \"live\" (TIO)'!T332-'data \"historic\" (TIO)'!T332","v":0},{"$f":"'data \"live\" (TIO)'!U332-'data \"historic\" (TIO)'!U332","v":0},null,{"$f":"'data \"live\" (TIO)'!I332/'data \"historic\" (TIO)'!I332-1","v":-4.0778988368068814E-2},{"$f":"'data \"live\" (TIO)'!J332/'data \"historic\" (TIO)'!J332-1","v":-0.11071047541083556},{"$f":"'data \"live\" (TIO)'!K332/'data \"historic\" (TIO)'!K332-1","v":-3.1737573729423096E-2},{"$f":"'data \"live\" (TIO)'!L332/'data \"historic\" (TIO)'!L332-1","v":0.11223490551987858},{"$f":"'data \"live\" (TIO)'!M332/'data \"historic\" (TIO)'!M332-1","v":9.3573386335460862E-2},{"$f":"'data \"live\" (TIO)'!N332/'data \"historic\" (TIO)'!N332-1","v":-4.959610383562485E-2},{"$f":"'data \"live\" (TIO)'!O332/'data \"historic\" (TIO)'!O332-1","v":-0.10310520676500912},{"$f":"'data \"live\" (TIO)'!P332/'data \"historic\" (TIO)'!P332-1","v":-0.19048273580708819},{"$f":"'data \"live\" (TIO)'!Q332/'data \"historic\" (TIO)'!Q332-1","v":-0.25538748681509982},{"$f":"'data \"live\" (TIO)'!R332/'data \"historic\" (TIO)'!R332-1","v":-0.21067705813457727},{"$f":"'data \"live\" (TIO)'!S332/'data \"historic\" (TIO)'!S332-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T332/'data \"historic\" (TIO)'!T332-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U332/'data \"historic\" (TIO)'!U332-1","v":{"$error":"#DIV/0!"}}]
["Marlborough","Marlborough services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C333-'data \"historic\" (TIO)'!C333","v":0},{"$f":"'data \"live\" (TIO)'!D333-'data \"historic\" (TIO)'!D333","v":0},{"$f":"'data \"live\" (TIO)'!E333-'data \"historic\" (TIO)'!E333","v":0},{"$f":"'data \"live\" (TIO)'!F333-'data \"historic\" (TIO)'!F333","v":0},{"$f":"'data \"live\" (TIO)'!G333-'data \"historic\" (TIO)'!G333","v":0},{"$f":"'data \"live\" (TIO)'!H333-'data \"historic\" (TIO)'!H333","v":0},{"$f":"'data \"live\" (TIO)'!I333-'data \"historic\" (TIO)'!I333","v":0},{"$f":"'data \"live\" (TIO)'!J333-'data \"historic\" (TIO)'!J333","v":0},{"$f":"'data \"live\" (TIO)'!K333-'data \"historic\" (TIO)'!K333","v":0},{"$f":"'data \"live\" (TIO)'!L333-'data \"historic\" (TIO)'!L333","v":0},{"$f":"'data \"live\" (TIO)'!M333-'data \"historic\" (TIO)'!M333","v":0},{"$f":"'data \"live\" (TIO)'!N333-'data \"historic\" (TIO)'!N333","v":0},{"$f":"'data \"live\" (TIO)'!O333-'data \"historic\" (TIO)'!O333","v":0},{"$f":"'data \"live\" (TIO)'!P333-'data \"historic\" (TIO)'!P333","v":0},{"$f":"'data \"live\" (TIO)'!Q333-'data \"historic\" (TIO)'!Q333","v":0},{"$f":"'data \"live\" (TIO)'!R333-'data \"historic\" (TIO)'!R333","v":0},{"$f":"'data \"live\" (TIO)'!S333-'data \"historic\" (TIO)'!S333","v":0},{"$f":"'data \"live\" (TIO)'!T333-'data \"historic\" (TIO)'!T333","v":0},{"$f":"'data \"live\" (TIO)'!U333-'data \"historic\" (TIO)'!U333","v":0},null,{"$f":"'data \"live\" (TIO)'!I333/'data \"historic\" (TIO)'!I333-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J333/'data \"historic\" (TIO)'!J333-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K333/'data \"historic\" (TIO)'!K333-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L333/'data \"historic\" (TIO)'!L333-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M333/'data \"historic\" (TIO)'!M333-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N333/'data \"historic\" (TIO)'!N333-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O333/'data \"historic\" (TIO)'!O333-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P333/'data \"historic\" (TIO)'!P333-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q333/'data \"historic\" (TIO)'!Q333-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R333/'data \"historic\" (TIO)'!R333-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S333/'data \"historic\" (TIO)'!S333-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T333/'data \"historic\" (TIO)'!T333-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U333/'data \"historic\" (TIO)'!U333-1","v":{"$error":"#DIV/0!"}}]
["Nelson","Nelson services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C334-'data \"historic\" (TIO)'!C334","v":0},{"$f":"'data \"live\" (TIO)'!D334-'data \"historic\" (TIO)'!D334","v":0},{"$f":"'data \"live\" (TIO)'!E334-'data \"historic\" (TIO)'!E334","v":0},{"$f":"'data \"live\" (TIO)'!F334-'data \"historic\" (TIO)'!F334","v":0},{"$f":"'data \"live\" (TIO)'!G334-'data \"historic\" (TIO)'!G334","v":0},{"$f":"'data \"live\" (TIO)'!H334-'data \"historic\" (TIO)'!H334","v":0},{"$f":"'data \"live\" (TIO)'!I334-'data \"historic\" (TIO)'!I334","v":0},{"$f":"'data \"live\" (TIO)'!J334-'data \"historic\" (TIO)'!J334","v":0},{"$f":"'data \"live\" (TIO)'!K334-'data \"historic\" (TIO)'!K334","v":0},{"$f":"'data \"live\" (TIO)'!L334-'data \"historic\" (TIO)'!L334","v":0},{"$f":"'data \"live\" (TIO)'!M334-'data \"historic\" (TIO)'!M334","v":0},{"$f":"'data \"live\" (TIO)'!N334-'data \"historic\" (TIO)'!N334","v":0},{"$f":"'data \"live\" (TIO)'!O334-'data \"historic\" (TIO)'!O334","v":0},{"$f":"'data \"live\" (TIO)'!P334-'data \"historic\" (TIO)'!P334","v":0},{"$f":"'data \"live\" (TIO)'!Q334-'data \"historic\" (TIO)'!Q334","v":0},{"$f":"'data \"live\" (TIO)'!R334-'data \"historic\" (TIO)'!R334","v":0},{"$f":"'data \"live\" (TIO)'!S334-'data \"historic\" (TIO)'!S334","v":0},{"$f":"'data \"live\" (TIO)'!T334-'data \"historic\" (TIO)'!T334","v":0},{"$f":"'data \"live\" (TIO)'!U334-'data \"historic\" (TIO)'!U334","v":0},null,{"$f":"'data \"live\" (TIO)'!I334/'data \"historic\" (TIO)'!I334-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J334/'data \"historic\" (TIO)'!J334-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K334/'data \"historic\" (TIO)'!K334-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L334/'data \"historic\" (TIO)'!L334-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M334/'data \"historic\" (TIO)'!M334-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N334/'data \"historic\" (TIO)'!N334-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O334/'data \"historic\" (TIO)'!O334-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P334/'data \"historic\" (TIO)'!P334-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q334/'data \"historic\" (TIO)'!Q334-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R334/'data \"historic\" (TIO)'!R334-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S334/'data \"historic\" (TIO)'!S334-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T334/'data \"historic\" (TIO)'!T334-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U334/'data \"historic\" (TIO)'!U334-1","v":{"$error":"#DIV/0!"}}]
["Canterbury","Canterbury services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C335-'data \"historic\" (TIO)'!C335","v":0},{"$f":"'data \"live\" (TIO)'!D335-'data \"historic\" (TIO)'!D335","v":0},{"$f":"'data \"live\" (TIO)'!E335-'data \"historic\" (TIO)'!E335","v":0},{"$f":"'data \"live\" (TIO)'!F335-'data \"historic\" (TIO)'!F335","v":0},{"$f":"'data \"live\" (TIO)'!G335-'data \"historic\" (TIO)'!G335","v":0},{"$f":"'data \"live\" (TIO)'!H335-'data \"historic\" (TIO)'!H335","v":0},{"$f":"'data \"live\" (TIO)'!I335-'data \"historic\" (TIO)'!I335","v":0},{"$f":"'data \"live\" (TIO)'!J335-'data \"historic\" (TIO)'!J335","v":0},{"$f":"'data \"live\" (TIO)'!K335-'data \"historic\" (TIO)'!K335","v":0},{"$f":"'data \"live\" (TIO)'!L335-'data \"historic\" (TIO)'!L335","v":0},{"$f":"'data \"live\" (TIO)'!M335-'data \"historic\" (TIO)'!M335","v":0},{"$f":"'data \"live\" (TIO)'!N335-'data \"historic\" (TIO)'!N335","v":0},{"$f":"'data \"live\" (TIO)'!O335-'data \"historic\" (TIO)'!O335","v":0},{"$f":"'data \"live\" (TIO)'!P335-'data \"historic\" (TIO)'!P335","v":0},{"$f":"'data \"live\" (TIO)'!Q335-'data \"historic\" (TIO)'!Q335","v":0},{"$f":"'data \"live\" (TIO)'!R335-'data \"historic\" (TIO)'!R335","v":0},{"$f":"'data \"live\" (TIO)'!S335-'data \"historic\" (TIO)'!S335","v":0},{"$f":"'data \"live\" (TIO)'!T335-'data \"historic\" (TIO)'!T335","v":0},{"$f":"'data \"live\" (TIO)'!U335-'data \"historic\" (TIO)'!U335","v":0},null,{"$f":"'data \"live\" (TIO)'!I335/'data \"historic\" (TIO)'!I335-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J335/'data \"historic\" (TIO)'!J335-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K335/'data \"historic\" (TIO)'!K335-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L335/'data \"historic\" (TIO)'!L335-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M335/'data \"historic\" (TIO)'!M335-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N335/'data \"historic\" (TIO)'!N335-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O335/'data \"historic\" (TIO)'!O335-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P335/'data \"historic\" (TIO)'!P335-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q335/'data \"historic\" (TIO)'!Q335-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R335/'data \"historic\" (TIO)'!R335-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S335/'data \"historic\" (TIO)'!S335-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T335/'data \"historic\" (TIO)'!T335-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U335/'data \"historic\" (TIO)'!U335-1","v":{"$error":"#DIV/0!"}}]
["West Coast","West Coast services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C336-'data \"historic\" (TIO)'!C336","v":0},{"$f":"'data \"live\" (TIO)'!D336-'data \"historic\" (TIO)'!D336","v":0},{"$f":"'data \"live\" (TIO)'!E336-'data \"historic\" (TIO)'!E336","v":0},{"$f":"'data \"live\" (TIO)'!F336-'data \"historic\" (TIO)'!F336","v":0},{"$f":"'data \"live\" (TIO)'!G336-'data \"historic\" (TIO)'!G336","v":0},{"$f":"'data \"live\" (TIO)'!H336-'data \"historic\" (TIO)'!H336","v":0},{"$f":"'data \"live\" (TIO)'!I336-'data \"historic\" (TIO)'!I336","v":0},{"$f":"'data \"live\" (TIO)'!J336-'data \"historic\" (TIO)'!J336","v":0},{"$f":"'data \"live\" (TIO)'!K336-'data \"historic\" (TIO)'!K336","v":0},{"$f":"'data \"live\" (TIO)'!L336-'data \"historic\" (TIO)'!L336","v":0},{"$f":"'data \"live\" (TIO)'!M336-'data \"historic\" (TIO)'!M336","v":0},{"$f":"'data \"live\" (TIO)'!N336-'data \"historic\" (TIO)'!N336","v":0},{"$f":"'data \"live\" (TIO)'!O336-'data \"historic\" (TIO)'!O336","v":0},{"$f":"'data \"live\" (TIO)'!P336-'data \"historic\" (TIO)'!P336","v":0},{"$f":"'data \"live\" (TIO)'!Q336-'data \"historic\" (TIO)'!Q336","v":0},{"$f":"'data \"live\" (TIO)'!R336-'data \"historic\" (TIO)'!R336","v":0},{"$f":"'data \"live\" (TIO)'!S336-'data \"historic\" (TIO)'!S336","v":0},{"$f":"'data \"live\" (TIO)'!T336-'data \"historic\" (TIO)'!T336","v":0},{"$f":"'data \"live\" (TIO)'!U336-'data \"historic\" (TIO)'!U336","v":0},null,{"$f":"'data \"live\" (TIO)'!I336/'data \"historic\" (TIO)'!I336-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J336/'data \"historic\" (TIO)'!J336-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K336/'data \"historic\" (TIO)'!K336-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L336/'data \"historic\" (TIO)'!L336-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M336/'data \"historic\" (TIO)'!M336-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N336/'data \"historic\" (TIO)'!N336-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O336/'data \"historic\" (TIO)'!O336-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P336/'data \"historic\" (TIO)'!P336-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q336/'data \"historic\" (TIO)'!Q336-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R336/'data \"historic\" (TIO)'!R336-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S336/'data \"historic\" (TIO)'!S336-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T336/'data \"historic\" (TIO)'!T336-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U336/'data \"historic\" (TIO)'!U336-1","v":{"$error":"#DIV/0!"}}]
["Otago","Otago (DUNEDIN ONLY) services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C337-'data \"historic\" (TIO)'!C337","v":0},{"$f":"'data \"live\" (TIO)'!D337-'data \"historic\" (TIO)'!D337","v":0},{"$f":"'data \"live\" (TIO)'!E337-'data \"historic\" (TIO)'!E337","v":0},{"$f":"'data \"live\" (TIO)'!F337-'data \"historic\" (TIO)'!F337","v":0},{"$f":"'data \"live\" (TIO)'!G337-'data \"historic\" (TIO)'!G337","v":0},{"$f":"'data \"live\" (TIO)'!H337-'data \"historic\" (TIO)'!H337","v":0},{"$f":"'data \"live\" (TIO)'!I337-'data \"historic\" (TIO)'!I337","v":0},{"$f":"'data \"live\" (TIO)'!J337-'data \"historic\" (TIO)'!J337","v":0},{"$f":"'data \"live\" (TIO)'!K337-'data \"historic\" (TIO)'!K337","v":0},{"$f":"'data \"live\" (TIO)'!L337-'data \"historic\" (TIO)'!L337","v":0},{"$f":"'data \"live\" (TIO)'!M337-'data \"historic\" (TIO)'!M337","v":0},{"$f":"'data \"live\" (TIO)'!N337-'data \"historic\" (TIO)'!N337","v":0},{"$f":"'data \"live\" (TIO)'!O337-'data \"historic\" (TIO)'!O337","v":0},{"$f":"'data \"live\" (TIO)'!P337-'data \"historic\" (TIO)'!P337","v":0},{"$f":"'data \"live\" (TIO)'!Q337-'data \"historic\" (TIO)'!Q337","v":0},{"$f":"'data \"live\" (TIO)'!R337-'data \"historic\" (TIO)'!R337","v":0},{"$f":"'data \"live\" (TIO)'!S337-'data \"historic\" (TIO)'!S337","v":0},{"$f":"'data \"live\" (TIO)'!T337-'data \"historic\" (TIO)'!T337","v":0},{"$f":"'data \"live\" (TIO)'!U337-'data \"historic\" (TIO)'!U337","v":0},null,{"$f":"'data \"live\" (TIO)'!I337/'data \"historic\" (TIO)'!I337-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J337/'data \"historic\" (TIO)'!J337-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K337/'data \"historic\" (TIO)'!K337-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L337/'data \"historic\" (TIO)'!L337-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M337/'data \"historic\" (TIO)'!M337-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N337/'data \"historic\" (TIO)'!N337-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O337/'data \"historic\" (TIO)'!O337-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P337/'data \"historic\" (TIO)'!P337-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q337/'data \"historic\" (TIO)'!Q337-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R337/'data \"historic\" (TIO)'!R337-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S337/'data \"historic\" (TIO)'!S337-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T337/'data \"historic\" (TIO)'!T337-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U337/'data \"historic\" (TIO)'!U337-1","v":{"$error":"#DIV/0!"}}]
["Southland","Southland services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C338-'data \"historic\" (TIO)'!C338","v":0},{"$f":"'data \"live\" (TIO)'!D338-'data \"historic\" (TIO)'!D338","v":0},{"$f":"'data \"live\" (TIO)'!E338-'data \"historic\" (TIO)'!E338","v":0},{"$f":"'data \"live\" (TIO)'!F338-'data \"historic\" (TIO)'!F338","v":0},{"$f":"'data \"live\" (TIO)'!G338-'data \"historic\" (TIO)'!G338","v":0},{"$f":"'data \"live\" (TIO)'!H338-'data \"historic\" (TIO)'!H338","v":0},{"$f":"'data \"live\" (TIO)'!I338-'data \"historic\" (TIO)'!I338","v":0},{"$f":"'data \"live\" (TIO)'!J338-'data \"historic\" (TIO)'!J338","v":0},{"$f":"'data \"live\" (TIO)'!K338-'data \"historic\" (TIO)'!K338","v":0},{"$f":"'data \"live\" (TIO)'!L338-'data \"historic\" (TIO)'!L338","v":0},{"$f":"'data \"live\" (TIO)'!M338-'data \"historic\" (TIO)'!M338","v":0},{"$f":"'data \"live\" (TIO)'!N338-'data \"historic\" (TIO)'!N338","v":0},{"$f":"'data \"live\" (TIO)'!O338-'data \"historic\" (TIO)'!O338","v":0},{"$f":"'data \"live\" (TIO)'!P338-'data \"historic\" (TIO)'!P338","v":0},{"$f":"'data \"live\" (TIO)'!Q338-'data \"historic\" (TIO)'!Q338","v":0},{"$f":"'data \"live\" (TIO)'!R338-'data \"historic\" (TIO)'!R338","v":0},{"$f":"'data \"live\" (TIO)'!S338-'data \"historic\" (TIO)'!S338","v":0},{"$f":"'data \"live\" (TIO)'!T338-'data \"historic\" (TIO)'!T338","v":0},{"$f":"'data \"live\" (TIO)'!U338-'data \"historic\" (TIO)'!U338","v":0},null,{"$f":"'data \"live\" (TIO)'!I338/'data \"historic\" (TIO)'!I338-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J338/'data \"historic\" (TIO)'!J338-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K338/'data \"historic\" (TIO)'!K338-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L338/'data \"historic\" (TIO)'!L338-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M338/'data \"historic\" (TIO)'!M338-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N338/'data \"historic\" (TIO)'!N338-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O338/'data \"historic\" (TIO)'!O338-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P338/'data \"historic\" (TIO)'!P338-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q338/'data \"historic\" (TIO)'!Q338-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R338/'data \"historic\" (TIO)'!R338-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S338/'data \"historic\" (TIO)'!S338-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T338/'data \"historic\" (TIO)'!T338-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U338/'data \"historic\" (TIO)'!U338-1","v":{"$error":"#DIV/0!"}}]
["National","National total services expenditure (net):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C324:C338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C324:C338)-C325-C332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!C332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!C325,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D324:D338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D324:D338)-D325-D332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!D332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!D325,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E324:E338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E324:E338)-E325-E332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!E332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!E325,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F324:F338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F324:F338)-F325-F332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!F332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!F325,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G324:G338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G324:G338)-G325-G332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!G332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!G325,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H324:H338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H324:H338)-H325-H332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!H332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!H325,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I324:I338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I324:I338)-I325-I332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!I332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!I325,0))))))","v":-21184},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J324:J338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J324:J338)-J325-J332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!J332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!J325,0))))))","v":-6884037},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K324:K338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K324:K338)-K325-K332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!K332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!K325,0))))))","v":26409183.461868979},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L324:L338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L324:L338)-L325-L332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!L332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!L325,0))))))","v":8833460},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M324:M338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M324:M338)-M325-M332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!M332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!M325,0))))))","v":3504724},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N324:N338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N324:N338)-N325-N332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!N332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!N325,0))))))","v":-5324909},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O324:O338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O324:O338)-O325-O332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!O332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!O325,0))))))","v":-15094844},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P324:P338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P324:P338)-P325-P332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!P332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!P325,0))))))","v":-22650038},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q324:Q338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q324:Q338)-Q325-Q332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!Q332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!Q325,0))))))","v":-22478786},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R324:R338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R324:R338)-R325-R332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!R332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!R325,0))))))","v":-32279665},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S324:S338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S324:S338)-S325-S332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!S332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!S325,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T324:T338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T324:T338)-T325-T332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!T332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!T325,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U324:U338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U324:U338)-U325-U332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!U332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!U325,0))))))","v":0},null,{"$f":"'data \"live\" (TIO)'!I339/'data \"historic\" (TIO)'!I339-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J339/'data \"historic\" (TIO)'!J339-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K339/'data \"historic\" (TIO)'!K339-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L339/'data \"historic\" (TIO)'!L339-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M339/'data \"historic\" (TIO)'!M339-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N339/'data \"historic\" (TIO)'!N339-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O339/'data \"historic\" (TIO)'!O339-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P339/'data \"historic\" (TIO)'!P339-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q339/'data \"historic\" (TIO)'!Q339-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R339/'data \"historic\" (TIO)'!R339-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S339/'data \"historic\" (TIO)'!S339-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T339/'data \"historic\" (TIO)'!T339-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U339/'data \"historic\" (TIO)'!U339-1","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"VLOOKUP($B$484,$A324:$U339,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$U339,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$U339,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$U339,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$U339,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$U339,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$U339,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$U339,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$U339,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$U339,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$U339,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$U339,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$U339,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$U339,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$U339,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$U339,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$U339,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$U339,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$U339,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$U339,21,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP($B$484,$A324:$U339,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$U339,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$U339,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$U339,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$U339,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$U339,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$U339,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$U339,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$U339,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$U339,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$U339,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$U339,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$U339,21,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B340","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U340","v":{"$error":"#N/A"}},null,{"$f":"'data \"historic\" (TIO)'!W340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AD340","v":0},{"$f":"'data \"historic\" (TIO)'!AE340","v":0},{"$f":"'data \"historic\" (TIO)'!AF340","v":0},{"$f":"'data \"historic\" (TIO)'!AG340","v":0},{"$f":"'data \"historic\" (TIO)'!AH340","v":0},{"$f":"'data \"historic\" (TIO)'!AI340","v":0}]
[null,{"$f":"B340","v":{"$error":"#N/A"}},{"$f":"C340","v":{"$error":"#N/A"}},{"$f":"D340","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!N$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!O$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!P$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!Q$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!R$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!S$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!T$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!U$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!V$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!W$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AN$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AO$11,0)","v":0},null,{"$f":"W340","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AR251,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AS251,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AT251,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AU251,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AV251,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AW251,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AX251,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AY251,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AZ251,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BA251,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BB251,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BC251,0)","v":0}]
[null,"RAIL SERVICE/ OPERATIONS EXPENDITURE (NET)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S323","v":"2025/26"},{"$f":"T323","v":"2026/27"},{"$f":"U323","v":"2027/28"},null,"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"AG323","v":"2025/26"},{"$f":"AH323","v":"2026/27"},{"$f":"AI323","v":"2027/28"}]
["Northland","Northland operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C344-'data \"historic\" (TIO)'!C344","v":0},{"$f":"'data \"live\" (TIO)'!D344-'data \"historic\" (TIO)'!D344","v":0},{"$f":"'data \"live\" (TIO)'!E344-'data \"historic\" (TIO)'!E344","v":0},{"$f":"'data \"live\" (TIO)'!F344-'data \"historic\" (TIO)'!F344","v":0},{"$f":"'data \"live\" (TIO)'!G344-'data \"historic\" (TIO)'!G344","v":0},{"$f":"'data \"live\" (TIO)'!H344-'data \"historic\" (TIO)'!H344","v":0},{"$f":"'data \"live\" (TIO)'!I344-'data \"historic\" (TIO)'!I344","v":0},{"$f":"'data \"live\" (TIO)'!J344-'data \"historic\" (TIO)'!J344","v":0},{"$f":"'data \"live\" (TIO)'!K344-'data \"historic\" (TIO)'!K344","v":0},{"$f":"'data \"live\" (TIO)'!L344-'data \"historic\" (TIO)'!L344","v":0},{"$f":"'data \"live\" (TIO)'!M344-'data \"historic\" (TIO)'!M344","v":0},{"$f":"'data \"live\" (TIO)'!N344-'data \"historic\" (TIO)'!N344","v":0},{"$f":"'data \"live\" (TIO)'!O344-'data \"historic\" (TIO)'!O344","v":0},{"$f":"'data \"live\" (TIO)'!P344-'data \"historic\" (TIO)'!P344","v":0},{"$f":"'data \"live\" (TIO)'!Q344-'data \"historic\" (TIO)'!Q344","v":0},{"$f":"'data \"live\" (TIO)'!R344-'data \"historic\" (TIO)'!R344","v":0},{"$f":"'data \"live\" (TIO)'!S344-'data \"historic\" (TIO)'!S344","v":0},{"$f":"'data \"live\" (TIO)'!T344-'data \"historic\" (TIO)'!T344","v":0},{"$f":"'data \"live\" (TIO)'!U344-'data \"historic\" (TIO)'!U344","v":0},null,{"$f":"'data \"live\" (TIO)'!I344/'data \"historic\" (TIO)'!I344-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J344/'data \"historic\" (TIO)'!J344-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K344/'data \"historic\" (TIO)'!K344-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L344/'data \"historic\" (TIO)'!L344-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M344/'data \"historic\" (TIO)'!M344-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N344/'data \"historic\" (TIO)'!N344-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O344/'data \"historic\" (TIO)'!O344-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P344/'data \"historic\" (TIO)'!P344-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q344/'data \"historic\" (TIO)'!Q344-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R344/'data \"historic\" (TIO)'!R344-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S344/'data \"historic\" (TIO)'!S344-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T344/'data \"historic\" (TIO)'!T344-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U344/'data \"historic\" (TIO)'!U344-1","v":{"$error":"#DIV/0!"}}]
["Auckland","Auckland operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C345-'data \"historic\" (TIO)'!C345","v":0},{"$f":"'data \"live\" (TIO)'!D345-'data \"historic\" (TIO)'!D345","v":0},{"$f":"'data \"live\" (TIO)'!E345-'data \"historic\" (TIO)'!E345","v":0},{"$f":"'data \"live\" (TIO)'!F345-'data \"historic\" (TIO)'!F345","v":0},{"$f":"'data \"live\" (TIO)'!G345-'data \"historic\" (TIO)'!G345","v":0},{"$f":"'data \"live\" (TIO)'!H345-'data \"historic\" (TIO)'!H345","v":0},{"$f":"'data \"live\" (TIO)'!I345-'data \"historic\" (TIO)'!I345","v":-34477142.142333776},{"$f":"'data \"live\" (TIO)'!J345-'data \"historic\" (TIO)'!J345","v":-39371876.329984203},{"$f":"'data \"live\" (TIO)'!K345-'data \"historic\" (TIO)'!K345","v":-10685000.143770382},{"$f":"'data \"live\" (TIO)'!L345-'data \"historic\" (TIO)'!L345","v":3398901.5040874779},{"$f":"'data \"live\" (TIO)'!M345-'data \"historic\" (TIO)'!M345","v":250423.80924625695},{"$f":"'data \"live\" (TIO)'!N345-'data \"historic\" (TIO)'!N345","v":2448192.9338726252},{"$f":"'data \"live\" (TIO)'!O345-'data \"historic\" (TIO)'!O345","v":-2047030.2366771102},{"$f":"'data \"live\" (TIO)'!P345-'data \"historic\" (TIO)'!P345","v":-714664.66945165396},{"$f":"'data \"live\" (TIO)'!Q345-'data \"historic\" (TIO)'!Q345","v":7777622.782341972},{"$f":"'data \"live\" (TIO)'!R345-'data \"historic\" (TIO)'!R345","v":-24939529.875664786},{"$f":"'data \"live\" (TIO)'!S345-'data \"historic\" (TIO)'!S345","v":0},{"$f":"'data \"live\" (TIO)'!T345-'data \"historic\" (TIO)'!T345","v":0},{"$f":"'data \"live\" (TIO)'!U345-'data \"historic\" (TIO)'!U345","v":0},null,{"$f":"'data \"live\" (TIO)'!I345/'data \"historic\" (TIO)'!I345-1","v":-0.28165277984208037},{"$f":"'data \"live\" (TIO)'!J345/'data \"historic\" (TIO)'!J345-1","v":-0.30355069726445294},{"$f":"'data \"live\" (TIO)'!K345/'data \"historic\" (TIO)'!K345-1","v":-7.9696788379759131E-2},{"$f":"'data \"live\" (TIO)'!L345/'data \"historic\" (TIO)'!L345-1","v":3.3452980240408214E-2},{"$f":"'data \"live\" (TIO)'!M345/'data \"historic\" (TIO)'!M345-1","v":2.4187271489313211E-3},{"$f":"'data \"live\" (TIO)'!N345/'data \"historic\" (TIO)'!N345-1","v":2.3203910261379024E-2},{"$f":"'data \"live\" (TIO)'!O345/'data \"historic\" (TIO)'!O345-1","v":-1.9011188607166329E-2},{"$f":"'data \"live\" (TIO)'!P345/'data \"historic\" (TIO)'!P345-1","v":-6.7924987485356025E-3},{"$f":"'data \"live\" (TIO)'!Q345/'data \"historic\" (TIO)'!Q345-1","v":7.2659335600961494E-2},{"$f":"'data \"live\" (TIO)'!R345/'data \"historic\" (TIO)'!R345-1","v":-0.22956448071367774},{"$f":"'data \"live\" (TIO)'!S345/'data \"historic\" (TIO)'!S345-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T345/'data \"historic\" (TIO)'!T345-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U345/'data \"historic\" (TIO)'!U345-1","v":{"$error":"#DIV/0!"}}]
["Waikato","Waikato operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C346-'data \"historic\" (TIO)'!C346","v":0},{"$f":"'data \"live\" (TIO)'!D346-'data \"historic\" (TIO)'!D346","v":0},{"$f":"'data \"live\" (TIO)'!E346-'data \"historic\" (TIO)'!E346","v":0},{"$f":"'data \"live\" (TIO)'!F346-'data \"historic\" (TIO)'!F346","v":0},{"$f":"'data \"live\" (TIO)'!G346-'data \"historic\" (TIO)'!G346","v":0},{"$f":"'data \"live\" (TIO)'!H346-'data \"historic\" (TIO)'!H346","v":0},{"$f":"'data \"live\" (TIO)'!I346-'data \"historic\" (TIO)'!I346","v":0},{"$f":"'data \"live\" (TIO)'!J346-'data \"historic\" (TIO)'!J346","v":0},{"$f":"'data \"live\" (TIO)'!K346-'data \"historic\" (TIO)'!K346","v":0},{"$f":"'data \"live\" (TIO)'!L346-'data \"historic\" (TIO)'!L346","v":0},{"$f":"'data \"live\" (TIO)'!M346-'data \"historic\" (TIO)'!M346","v":0},{"$f":"'data \"live\" (TIO)'!N346-'data \"historic\" (TIO)'!N346","v":0},{"$f":"'data \"live\" (TIO)'!O346-'data \"historic\" (TIO)'!O346","v":0},{"$f":"'data \"live\" (TIO)'!P346-'data \"historic\" (TIO)'!P346","v":0},{"$f":"'data \"live\" (TIO)'!Q346-'data \"historic\" (TIO)'!Q346","v":0},{"$f":"'data \"live\" (TIO)'!R346-'data \"historic\" (TIO)'!R346","v":0},{"$f":"'data \"live\" (TIO)'!S346-'data \"historic\" (TIO)'!S346","v":0},{"$f":"'data \"live\" (TIO)'!T346-'data \"historic\" (TIO)'!T346","v":0},{"$f":"'data \"live\" (TIO)'!U346-'data \"historic\" (TIO)'!U346","v":0},null,{"$f":"'data \"live\" (TIO)'!I346/'data \"historic\" (TIO)'!I346-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J346/'data \"historic\" (TIO)'!J346-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K346/'data \"historic\" (TIO)'!K346-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L346/'data \"historic\" (TIO)'!L346-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M346/'data \"historic\" (TIO)'!M346-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N346/'data \"historic\" (TIO)'!N346-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O346/'data \"historic\" (TIO)'!O346-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P346/'data \"historic\" (TIO)'!P346-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q346/'data \"historic\" (TIO)'!Q346-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R346/'data \"historic\" (TIO)'!R346-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S346/'data \"historic\" (TIO)'!S346-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T346/'data \"historic\" (TIO)'!T346-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U346/'data \"historic\" (TIO)'!U346-1","v":{"$error":"#DIV/0!"}}]
["Bay of Plenty","Bay of Plenty operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C347-'data \"historic\" (TIO)'!C347","v":0},{"$f":"'data \"live\" (TIO)'!D347-'data \"historic\" (TIO)'!D347","v":0},{"$f":"'data \"live\" (TIO)'!E347-'data \"historic\" (TIO)'!E347","v":0},{"$f":"'data \"live\" (TIO)'!F347-'data \"historic\" (TIO)'!F347","v":0},{"$f":"'data \"live\" (TIO)'!G347-'data \"historic\" (TIO)'!G347","v":0},{"$f":"'data \"live\" (TIO)'!H347-'data \"historic\" (TIO)'!H347","v":0},{"$f":"'data \"live\" (TIO)'!I347-'data \"historic\" (TIO)'!I347","v":0},{"$f":"'data \"live\" (TIO)'!J347-'data \"historic\" (TIO)'!J347","v":0},{"$f":"'data \"live\" (TIO)'!K347-'data \"historic\" (TIO)'!K347","v":0},{"$f":"'data \"live\" (TIO)'!L347-'data \"historic\" (TIO)'!L347","v":0},{"$f":"'data \"live\" (TIO)'!M347-'data \"historic\" (TIO)'!M347","v":0},{"$f":"'data \"live\" (TIO)'!N347-'data \"historic\" (TIO)'!N347","v":0},{"$f":"'data \"live\" (TIO)'!O347-'data \"historic\" (TIO)'!O347","v":0},{"$f":"'data \"live\" (TIO)'!P347-'data \"historic\" (TIO)'!P347","v":0},{"$f":"'data \"live\" (TIO)'!Q347-'data \"historic\" (TIO)'!Q347","v":0},{"$f":"'data \"live\" (TIO)'!R347-'data \"historic\" (TIO)'!R347","v":0},{"$f":"'data \"live\" (TIO)'!S347-'data \"historic\" (TIO)'!S347","v":0},{"$f":"'data \"live\" (TIO)'!T347-'data \"historic\" (TIO)'!T347","v":0},{"$f":"'data \"live\" (TIO)'!U347-'data \"historic\" (TIO)'!U347","v":0},null,{"$f":"'data \"live\" (TIO)'!I347/'data \"historic\" (TIO)'!I347-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J347/'data \"historic\" (TIO)'!J347-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K347/'data \"historic\" (TIO)'!K347-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L347/'data \"historic\" (TIO)'!L347-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M347/'data \"historic\" (TIO)'!M347-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N347/'data \"historic\" (TIO)'!N347-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O347/'data \"historic\" (TIO)'!O347-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P347/'data \"historic\" (TIO)'!P347-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q347/'data \"historic\" (TIO)'!Q347-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R347/'data \"historic\" (TIO)'!R347-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S347/'data \"historic\" (TIO)'!S347-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T347/'data \"historic\" (TIO)'!T347-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U347/'data \"historic\" (TIO)'!U347-1","v":{"$error":"#DIV/0!"}}]
["Gisborne","Gisborne operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C348-'data \"historic\" (TIO)'!C348","v":0},{"$f":"'data \"live\" (TIO)'!D348-'data \"historic\" (TIO)'!D348","v":0},{"$f":"'data \"live\" (TIO)'!E348-'data \"historic\" (TIO)'!E348","v":0},{"$f":"'data \"live\" (TIO)'!F348-'data \"historic\" (TIO)'!F348","v":0},{"$f":"'data \"live\" (TIO)'!G348-'data \"historic\" (TIO)'!G348","v":0},{"$f":"'data \"live\" (TIO)'!H348-'data \"historic\" (TIO)'!H348","v":0},{"$f":"'data \"live\" (TIO)'!I348-'data \"historic\" (TIO)'!I348","v":0},{"$f":"'data \"live\" (TIO)'!J348-'data \"historic\" (TIO)'!J348","v":0},{"$f":"'data \"live\" (TIO)'!K348-'data \"historic\" (TIO)'!K348","v":0},{"$f":"'data \"live\" (TIO)'!L348-'data \"historic\" (TIO)'!L348","v":0},{"$f":"'data \"live\" (TIO)'!M348-'data \"historic\" (TIO)'!M348","v":0},{"$f":"'data \"live\" (TIO)'!N348-'data \"historic\" (TIO)'!N348","v":0},{"$f":"'data \"live\" (TIO)'!O348-'data \"historic\" (TIO)'!O348","v":0},{"$f":"'data \"live\" (TIO)'!P348-'data \"historic\" (TIO)'!P348","v":0},{"$f":"'data \"live\" (TIO)'!Q348-'data \"historic\" (TIO)'!Q348","v":0},{"$f":"'data \"live\" (TIO)'!R348-'data \"historic\" (TIO)'!R348","v":0},{"$f":"'data \"live\" (TIO)'!S348-'data \"historic\" (TIO)'!S348","v":0},{"$f":"'data \"live\" (TIO)'!T348-'data \"historic\" (TIO)'!T348","v":0},{"$f":"'data \"live\" (TIO)'!U348-'data \"historic\" (TIO)'!U348","v":0},null,{"$f":"'data \"live\" (TIO)'!I348/'data \"historic\" (TIO)'!I348-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J348/'data \"historic\" (TIO)'!J348-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K348/'data \"historic\" (TIO)'!K348-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L348/'data \"historic\" (TIO)'!L348-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M348/'data \"historic\" (TIO)'!M348-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N348/'data \"historic\" (TIO)'!N348-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O348/'data \"historic\" (TIO)'!O348-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P348/'data \"historic\" (TIO)'!P348-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q348/'data \"historic\" (TIO)'!Q348-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R348/'data \"historic\" (TIO)'!R348-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S348/'data \"historic\" (TIO)'!S348-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T348/'data \"historic\" (TIO)'!T348-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U348/'data \"historic\" (TIO)'!U348-1","v":{"$error":"#DIV/0!"}}]
["Hawkes Bay","Hawkes Bay operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C349-'data \"historic\" (TIO)'!C349","v":0},{"$f":"'data \"live\" (TIO)'!D349-'data \"historic\" (TIO)'!D349","v":0},{"$f":"'data \"live\" (TIO)'!E349-'data \"historic\" (TIO)'!E349","v":0},{"$f":"'data \"live\" (TIO)'!F349-'data \"historic\" (TIO)'!F349","v":0},{"$f":"'data \"live\" (TIO)'!G349-'data \"historic\" (TIO)'!G349","v":0},{"$f":"'data \"live\" (TIO)'!H349-'data \"historic\" (TIO)'!H349","v":0},{"$f":"'data \"live\" (TIO)'!I349-'data \"historic\" (TIO)'!I349","v":0},{"$f":"'data \"live\" (TIO)'!J349-'data \"historic\" (TIO)'!J349","v":0},{"$f":"'data \"live\" (TIO)'!K349-'data \"historic\" (TIO)'!K349","v":0},{"$f":"'data \"live\" (TIO)'!L349-'data \"historic\" (TIO)'!L349","v":0},{"$f":"'data \"live\" (TIO)'!M349-'data \"historic\" (TIO)'!M349","v":0},{"$f":"'data \"live\" (TIO)'!N349-'data \"historic\" (TIO)'!N349","v":0},{"$f":"'data \"live\" (TIO)'!O349-'data \"historic\" (TIO)'!O349","v":0},{"$f":"'data \"live\" (TIO)'!P349-'data \"historic\" (TIO)'!P349","v":0},{"$f":"'data \"live\" (TIO)'!Q349-'data \"historic\" (TIO)'!Q349","v":0},{"$f":"'data \"live\" (TIO)'!R349-'data \"historic\" (TIO)'!R349","v":0},{"$f":"'data \"live\" (TIO)'!S349-'data \"historic\" (TIO)'!S349","v":0},{"$f":"'data \"live\" (TIO)'!T349-'data \"historic\" (TIO)'!T349","v":0},{"$f":"'data \"live\" (TIO)'!U349-'data \"historic\" (TIO)'!U349","v":0},null,{"$f":"'data \"live\" (TIO)'!I349/'data \"historic\" (TIO)'!I349-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J349/'data \"historic\" (TIO)'!J349-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K349/'data \"historic\" (TIO)'!K349-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L349/'data \"historic\" (TIO)'!L349-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M349/'data \"historic\" (TIO)'!M349-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N349/'data \"historic\" (TIO)'!N349-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O349/'data \"historic\" (TIO)'!O349-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P349/'data \"historic\" (TIO)'!P349-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q349/'data \"historic\" (TIO)'!Q349-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R349/'data \"historic\" (TIO)'!R349-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S349/'data \"historic\" (TIO)'!S349-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T349/'data \"historic\" (TIO)'!T349-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U349/'data \"historic\" (TIO)'!U349-1","v":{"$error":"#DIV/0!"}}]
["Taranaki","Taranaki operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C350-'data \"historic\" (TIO)'!C350","v":0},{"$f":"'data \"live\" (TIO)'!D350-'data \"historic\" (TIO)'!D350","v":0},{"$f":"'data \"live\" (TIO)'!E350-'data \"historic\" (TIO)'!E350","v":0},{"$f":"'data \"live\" (TIO)'!F350-'data \"historic\" (TIO)'!F350","v":0},{"$f":"'data \"live\" (TIO)'!G350-'data \"historic\" (TIO)'!G350","v":0},{"$f":"'data \"live\" (TIO)'!H350-'data \"historic\" (TIO)'!H350","v":0},{"$f":"'data \"live\" (TIO)'!I350-'data \"historic\" (TIO)'!I350","v":0},{"$f":"'data \"live\" (TIO)'!J350-'data \"historic\" (TIO)'!J350","v":0},{"$f":"'data \"live\" (TIO)'!K350-'data \"historic\" (TIO)'!K350","v":0},{"$f":"'data \"live\" (TIO)'!L350-'data \"historic\" (TIO)'!L350","v":0},{"$f":"'data \"live\" (TIO)'!M350-'data \"historic\" (TIO)'!M350","v":0},{"$f":"'data \"live\" (TIO)'!N350-'data \"historic\" (TIO)'!N350","v":0},{"$f":"'data \"live\" (TIO)'!O350-'data \"historic\" (TIO)'!O350","v":0},{"$f":"'data \"live\" (TIO)'!P350-'data \"historic\" (TIO)'!P350","v":0},{"$f":"'data \"live\" (TIO)'!Q350-'data \"historic\" (TIO)'!Q350","v":0},{"$f":"'data \"live\" (TIO)'!R350-'data \"historic\" (TIO)'!R350","v":0},{"$f":"'data \"live\" (TIO)'!S350-'data \"historic\" (TIO)'!S350","v":0},{"$f":"'data \"live\" (TIO)'!T350-'data \"historic\" (TIO)'!T350","v":0},{"$f":"'data \"live\" (TIO)'!U350-'data \"historic\" (TIO)'!U350","v":0},null,{"$f":"'data \"live\" (TIO)'!I350/'data \"historic\" (TIO)'!I350-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J350/'data \"historic\" (TIO)'!J350-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K350/'data \"historic\" (TIO)'!K350-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L350/'data \"historic\" (TIO)'!L350-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M350/'data \"historic\" (TIO)'!M350-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N350/'data \"historic\" (TIO)'!N350-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O350/'data \"historic\" (TIO)'!O350-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P350/'data \"historic\" (TIO)'!P350-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q350/'data \"historic\" (TIO)'!Q350-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R350/'data \"historic\" (TIO)'!R350-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S350/'data \"historic\" (TIO)'!S350-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T350/'data \"historic\" (TIO)'!T350-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U350/'data \"historic\" (TIO)'!U350-1","v":{"$error":"#DIV/0!"}}]
["Manawatu-Wanganui","Manawatu-Wanganui operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C351-'data \"historic\" (TIO)'!C351","v":0},{"$f":"'data \"live\" (TIO)'!D351-'data \"historic\" (TIO)'!D351","v":0},{"$f":"'data \"live\" (TIO)'!E351-'data \"historic\" (TIO)'!E351","v":0},{"$f":"'data \"live\" (TIO)'!F351-'data \"historic\" (TIO)'!F351","v":0},{"$f":"'data \"live\" (TIO)'!G351-'data \"historic\" (TIO)'!G351","v":0},{"$f":"'data \"live\" (TIO)'!H351-'data \"historic\" (TIO)'!H351","v":0},{"$f":"'data \"live\" (TIO)'!I351-'data \"historic\" (TIO)'!I351","v":0},{"$f":"'data \"live\" (TIO)'!J351-'data \"historic\" (TIO)'!J351","v":24009},{"$f":"'data \"live\" (TIO)'!K351-'data \"historic\" (TIO)'!K351","v":0},{"$f":"'data \"live\" (TIO)'!L351-'data \"historic\" (TIO)'!L351","v":0},{"$f":"'data \"live\" (TIO)'!M351-'data \"historic\" (TIO)'!M351","v":0},{"$f":"'data \"live\" (TIO)'!N351-'data \"historic\" (TIO)'!N351","v":0},{"$f":"'data \"live\" (TIO)'!O351-'data \"historic\" (TIO)'!O351","v":0},{"$f":"'data \"live\" (TIO)'!P351-'data \"historic\" (TIO)'!P351","v":0},{"$f":"'data \"live\" (TIO)'!Q351-'data \"historic\" (TIO)'!Q351","v":0},{"$f":"'data \"live\" (TIO)'!R351-'data \"historic\" (TIO)'!R351","v":0},{"$f":"'data \"live\" (TIO)'!S351-'data \"historic\" (TIO)'!S351","v":0},{"$f":"'data \"live\" (TIO)'!T351-'data \"historic\" (TIO)'!T351","v":0},{"$f":"'data \"live\" (TIO)'!U351-'data \"historic\" (TIO)'!U351","v":0},null,{"$f":"'data \"live\" (TIO)'!I351/'data \"historic\" (TIO)'!I351-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J351/'data \"historic\" (TIO)'!J351-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K351/'data \"historic\" (TIO)'!K351-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L351/'data \"historic\" (TIO)'!L351-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M351/'data \"historic\" (TIO)'!M351-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N351/'data \"historic\" (TIO)'!N351-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O351/'data \"historic\" (TIO)'!O351-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P351/'data \"historic\" (TIO)'!P351-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q351/'data \"historic\" (TIO)'!Q351-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R351/'data \"historic\" (TIO)'!R351-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S351/'data \"historic\" (TIO)'!S351-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T351/'data \"historic\" (TIO)'!T351-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U351/'data \"historic\" (TIO)'!U351-1","v":{"$error":"#DIV/0!"}}]
["Wellington","Wellington operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C352-'data \"historic\" (TIO)'!C352","v":0},{"$f":"'data \"live\" (TIO)'!D352-'data \"historic\" (TIO)'!D352","v":0},{"$f":"'data \"live\" (TIO)'!E352-'data \"historic\" (TIO)'!E352","v":0},{"$f":"'data \"live\" (TIO)'!F352-'data \"historic\" (TIO)'!F352","v":0},{"$f":"'data \"live\" (TIO)'!G352-'data \"historic\" (TIO)'!G352","v":0},{"$f":"'data \"live\" (TIO)'!H352-'data \"historic\" (TIO)'!H352","v":0},{"$f":"'data \"live\" (TIO)'!I352-'data \"historic\" (TIO)'!I352","v":-12378652.848288104},{"$f":"'data \"live\" (TIO)'!J352-'data \"historic\" (TIO)'!J352","v":-22366573.898391977},{"$f":"'data \"live\" (TIO)'!K352-'data \"historic\" (TIO)'!K352","v":-18021943.714832187},{"$f":"'data \"live\" (TIO)'!L352-'data \"historic\" (TIO)'!L352","v":9883692.2592954859},{"$f":"'data \"live\" (TIO)'!M352-'data \"historic\" (TIO)'!M352","v":8535091.1258676946},{"$f":"'data \"live\" (TIO)'!N352-'data \"historic\" (TIO)'!N352","v":-3412709.5537559092},{"$f":"'data \"live\" (TIO)'!O352-'data \"historic\" (TIO)'!O352","v":-5578724.1068336293},{"$f":"'data \"live\" (TIO)'!P352-'data \"historic\" (TIO)'!P352","v":-10901618.911362045},{"$f":"'data \"live\" (TIO)'!Q352-'data \"historic\" (TIO)'!Q352","v":-16375346.35325487},{"$f":"'data \"live\" (TIO)'!R352-'data \"historic\" (TIO)'!R352","v":-18871947.177069791},{"$f":"'data \"live\" (TIO)'!S352-'data \"historic\" (TIO)'!S352","v":0},{"$f":"'data \"live\" (TIO)'!T352-'data \"historic\" (TIO)'!T352","v":0},{"$f":"'data \"live\" (TIO)'!U352-'data \"historic\" (TIO)'!U352","v":0},null,{"$f":"'data \"live\" (TIO)'!I352/'data \"historic\" (TIO)'!I352-1","v":-0.21890060445593362},{"$f":"'data \"live\" (TIO)'!J352/'data \"historic\" (TIO)'!J352-1","v":-0.32175023000281444},{"$f":"'data \"live\" (TIO)'!K352/'data \"historic\" (TIO)'!K352-1","v":-0.21665062590074158},{"$f":"'data \"live\" (TIO)'!L352/'data \"historic\" (TIO)'!L352-1","v":0.16384512149666364},{"$f":"'data \"live\" (TIO)'!M352/'data \"historic\" (TIO)'!M352-1","v":0.14543909121026277},{"$f":"'data \"live\" (TIO)'!N352/'data \"historic\" (TIO)'!N352-1","v":-5.1739667618917573E-2},{"$f":"'data \"live\" (TIO)'!O352/'data \"historic\" (TIO)'!O352-1","v":-7.6871460536145242E-2},{"$f":"'data \"live\" (TIO)'!P352/'data \"historic\" (TIO)'!P352-1","v":-0.14962089187580663},{"$f":"'data \"live\" (TIO)'!Q352/'data \"historic\" (TIO)'!Q352-1","v":-0.20852350603953307},{"$f":"'data \"live\" (TIO)'!R352/'data \"historic\" (TIO)'!R352-1","v":-0.24916702877605523},{"$f":"'data \"live\" (TIO)'!S352/'data \"historic\" (TIO)'!S352-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T352/'data \"historic\" (TIO)'!T352-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U352/'data \"historic\" (TIO)'!U352-1","v":{"$error":"#DIV/0!"}}]
["Marlborough","Marlborough operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C353-'data \"historic\" (TIO)'!C353","v":0},{"$f":"'data \"live\" (TIO)'!D353-'data \"historic\" (TIO)'!D353","v":0},{"$f":"'data \"live\" (TIO)'!E353-'data \"historic\" (TIO)'!E353","v":0},{"$f":"'data \"live\" (TIO)'!F353-'data \"historic\" (TIO)'!F353","v":0},{"$f":"'data \"live\" (TIO)'!G353-'data \"historic\" (TIO)'!G353","v":0},{"$f":"'data \"live\" (TIO)'!H353-'data \"historic\" (TIO)'!H353","v":0},{"$f":"'data \"live\" (TIO)'!I353-'data \"historic\" (TIO)'!I353","v":0},{"$f":"'data \"live\" (TIO)'!J353-'data \"historic\" (TIO)'!J353","v":0},{"$f":"'data \"live\" (TIO)'!K353-'data \"historic\" (TIO)'!K353","v":0},{"$f":"'data \"live\" (TIO)'!L353-'data \"historic\" (TIO)'!L353","v":0},{"$f":"'data \"live\" (TIO)'!M353-'data \"historic\" (TIO)'!M353","v":0},{"$f":"'data \"live\" (TIO)'!N353-'data \"historic\" (TIO)'!N353","v":0},{"$f":"'data \"live\" (TIO)'!O353-'data \"historic\" (TIO)'!O353","v":0},{"$f":"'data \"live\" (TIO)'!P353-'data \"historic\" (TIO)'!P353","v":0},{"$f":"'data \"live\" (TIO)'!Q353-'data \"historic\" (TIO)'!Q353","v":0},{"$f":"'data \"live\" (TIO)'!R353-'data \"historic\" (TIO)'!R353","v":0},{"$f":"'data \"live\" (TIO)'!S353-'data \"historic\" (TIO)'!S353","v":0},{"$f":"'data \"live\" (TIO)'!T353-'data \"historic\" (TIO)'!T353","v":0},{"$f":"'data \"live\" (TIO)'!U353-'data \"historic\" (TIO)'!U353","v":0},null,{"$f":"'data \"live\" (TIO)'!I353/'data \"historic\" (TIO)'!I353-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J353/'data \"historic\" (TIO)'!J353-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K353/'data \"historic\" (TIO)'!K353-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L353/'data \"historic\" (TIO)'!L353-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M353/'data \"historic\" (TIO)'!M353-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N353/'data \"historic\" (TIO)'!N353-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O353/'data \"historic\" (TIO)'!O353-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P353/'data \"historic\" (TIO)'!P353-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q353/'data \"historic\" (TIO)'!Q353-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R353/'data \"historic\" (TIO)'!R353-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S353/'data \"historic\" (TIO)'!S353-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T353/'data \"historic\" (TIO)'!T353-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U353/'data \"historic\" (TIO)'!U353-1","v":{"$error":"#DIV/0!"}}]
["Nelson","Nelson operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C354-'data \"historic\" (TIO)'!C354","v":0},{"$f":"'data \"live\" (TIO)'!D354-'data \"historic\" (TIO)'!D354","v":0},{"$f":"'data \"live\" (TIO)'!E354-'data \"historic\" (TIO)'!E354","v":0},{"$f":"'data \"live\" (TIO)'!F354-'data \"historic\" (TIO)'!F354","v":0},{"$f":"'data \"live\" (TIO)'!G354-'data \"historic\" (TIO)'!G354","v":0},{"$f":"'data \"live\" (TIO)'!H354-'data \"historic\" (TIO)'!H354","v":0},{"$f":"'data \"live\" (TIO)'!I354-'data \"historic\" (TIO)'!I354","v":0},{"$f":"'data \"live\" (TIO)'!J354-'data \"historic\" (TIO)'!J354","v":0},{"$f":"'data \"live\" (TIO)'!K354-'data \"historic\" (TIO)'!K354","v":0},{"$f":"'data \"live\" (TIO)'!L354-'data \"historic\" (TIO)'!L354","v":0},{"$f":"'data \"live\" (TIO)'!M354-'data \"historic\" (TIO)'!M354","v":0},{"$f":"'data \"live\" (TIO)'!N354-'data \"historic\" (TIO)'!N354","v":0},{"$f":"'data \"live\" (TIO)'!O354-'data \"historic\" (TIO)'!O354","v":0},{"$f":"'data \"live\" (TIO)'!P354-'data \"historic\" (TIO)'!P354","v":0},{"$f":"'data \"live\" (TIO)'!Q354-'data \"historic\" (TIO)'!Q354","v":0},{"$f":"'data \"live\" (TIO)'!R354-'data \"historic\" (TIO)'!R354","v":0},{"$f":"'data \"live\" (TIO)'!S354-'data \"historic\" (TIO)'!S354","v":0},{"$f":"'data \"live\" (TIO)'!T354-'data \"historic\" (TIO)'!T354","v":0},{"$f":"'data \"live\" (TIO)'!U354-'data \"historic\" (TIO)'!U354","v":0},null,{"$f":"'data \"live\" (TIO)'!I354/'data \"historic\" (TIO)'!I354-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J354/'data \"historic\" (TIO)'!J354-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K354/'data \"historic\" (TIO)'!K354-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L354/'data \"historic\" (TIO)'!L354-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M354/'data \"historic\" (TIO)'!M354-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N354/'data \"historic\" (TIO)'!N354-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O354/'data \"historic\" (TIO)'!O354-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P354/'data \"historic\" (TIO)'!P354-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q354/'data \"historic\" (TIO)'!Q354-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R354/'data \"historic\" (TIO)'!R354-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S354/'data \"historic\" (TIO)'!S354-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T354/'data \"historic\" (TIO)'!T354-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U354/'data \"historic\" (TIO)'!U354-1","v":{"$error":"#DIV/0!"}}]
["Canterbury","Canterbury operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C355-'data \"historic\" (TIO)'!C355","v":0},{"$f":"'data \"live\" (TIO)'!D355-'data \"historic\" (TIO)'!D355","v":0},{"$f":"'data \"live\" (TIO)'!E355-'data \"historic\" (TIO)'!E355","v":0},{"$f":"'data \"live\" (TIO)'!F355-'data \"historic\" (TIO)'!F355","v":0},{"$f":"'data \"live\" (TIO)'!G355-'data \"historic\" (TIO)'!G355","v":0},{"$f":"'data \"live\" (TIO)'!H355-'data \"historic\" (TIO)'!H355","v":0},{"$f":"'data \"live\" (TIO)'!I355-'data \"historic\" (TIO)'!I355","v":0},{"$f":"'data \"live\" (TIO)'!J355-'data \"historic\" (TIO)'!J355","v":0},{"$f":"'data \"live\" (TIO)'!K355-'data \"historic\" (TIO)'!K355","v":0},{"$f":"'data \"live\" (TIO)'!L355-'data \"historic\" (TIO)'!L355","v":0},{"$f":"'data \"live\" (TIO)'!M355-'data \"historic\" (TIO)'!M355","v":0},{"$f":"'data \"live\" (TIO)'!N355-'data \"historic\" (TIO)'!N355","v":0},{"$f":"'data \"live\" (TIO)'!O355-'data \"historic\" (TIO)'!O355","v":0},{"$f":"'data \"live\" (TIO)'!P355-'data \"historic\" (TIO)'!P355","v":0},{"$f":"'data \"live\" (TIO)'!Q355-'data \"historic\" (TIO)'!Q355","v":0},{"$f":"'data \"live\" (TIO)'!R355-'data \"historic\" (TIO)'!R355","v":0},{"$f":"'data \"live\" (TIO)'!S355-'data \"historic\" (TIO)'!S355","v":0},{"$f":"'data \"live\" (TIO)'!T355-'data \"historic\" (TIO)'!T355","v":0},{"$f":"'data \"live\" (TIO)'!U355-'data \"historic\" (TIO)'!U355","v":0},null,{"$f":"'data \"live\" (TIO)'!I355/'data \"historic\" (TIO)'!I355-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J355/'data \"historic\" (TIO)'!J355-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K355/'data \"historic\" (TIO)'!K355-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L355/'data \"historic\" (TIO)'!L355-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M355/'data \"historic\" (TIO)'!M355-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N355/'data \"historic\" (TIO)'!N355-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O355/'data \"historic\" (TIO)'!O355-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P355/'data \"historic\" (TIO)'!P355-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q355/'data \"historic\" (TIO)'!Q355-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R355/'data \"historic\" (TIO)'!R355-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S355/'data \"historic\" (TIO)'!S355-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T355/'data \"historic\" (TIO)'!T355-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U355/'data \"historic\" (TIO)'!U355-1","v":{"$error":"#DIV/0!"}}]
["West Coast","West Coast operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C356-'data \"historic\" (TIO)'!C356","v":0},{"$f":"'data \"live\" (TIO)'!D356-'data \"historic\" (TIO)'!D356","v":0},{"$f":"'data \"live\" (TIO)'!E356-'data \"historic\" (TIO)'!E356","v":0},{"$f":"'data \"live\" (TIO)'!F356-'data \"historic\" (TIO)'!F356","v":0},{"$f":"'data \"live\" (TIO)'!G356-'data \"historic\" (TIO)'!G356","v":0},{"$f":"'data \"live\" (TIO)'!H356-'data \"historic\" (TIO)'!H356","v":0},{"$f":"'data \"live\" (TIO)'!I356-'data \"historic\" (TIO)'!I356","v":0},{"$f":"'data \"live\" (TIO)'!J356-'data \"historic\" (TIO)'!J356","v":0},{"$f":"'data \"live\" (TIO)'!K356-'data \"historic\" (TIO)'!K356","v":0},{"$f":"'data \"live\" (TIO)'!L356-'data \"historic\" (TIO)'!L356","v":0},{"$f":"'data \"live\" (TIO)'!M356-'data \"historic\" (TIO)'!M356","v":0},{"$f":"'data \"live\" (TIO)'!N356-'data \"historic\" (TIO)'!N356","v":0},{"$f":"'data \"live\" (TIO)'!O356-'data \"historic\" (TIO)'!O356","v":0},{"$f":"'data \"live\" (TIO)'!P356-'data \"historic\" (TIO)'!P356","v":0},{"$f":"'data \"live\" (TIO)'!Q356-'data \"historic\" (TIO)'!Q356","v":0},{"$f":"'data \"live\" (TIO)'!R356-'data \"historic\" (TIO)'!R356","v":0},{"$f":"'data \"live\" (TIO)'!S356-'data \"historic\" (TIO)'!S356","v":0},{"$f":"'data \"live\" (TIO)'!T356-'data \"historic\" (TIO)'!T356","v":0},{"$f":"'data \"live\" (TIO)'!U356-'data \"historic\" (TIO)'!U356","v":0},null,{"$f":"'data \"live\" (TIO)'!I356/'data \"historic\" (TIO)'!I356-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J356/'data \"historic\" (TIO)'!J356-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K356/'data \"historic\" (TIO)'!K356-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L356/'data \"historic\" (TIO)'!L356-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M356/'data \"historic\" (TIO)'!M356-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N356/'data \"historic\" (TIO)'!N356-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O356/'data \"historic\" (TIO)'!O356-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P356/'data \"historic\" (TIO)'!P356-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q356/'data \"historic\" (TIO)'!Q356-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R356/'data \"historic\" (TIO)'!R356-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S356/'data \"historic\" (TIO)'!S356-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T356/'data \"historic\" (TIO)'!T356-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U356/'data \"historic\" (TIO)'!U356-1","v":{"$error":"#DIV/0!"}}]
["Otago","Otago (DUNEDIN ONLY) operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C357-'data \"historic\" (TIO)'!C357","v":0},{"$f":"'data \"live\" (TIO)'!D357-'data \"historic\" (TIO)'!D357","v":0},{"$f":"'data \"live\" (TIO)'!E357-'data \"historic\" (TIO)'!E357","v":0},{"$f":"'data \"live\" (TIO)'!F357-'data \"historic\" (TIO)'!F357","v":0},{"$f":"'data \"live\" (TIO)'!G357-'data \"historic\" (TIO)'!G357","v":0},{"$f":"'data \"live\" (TIO)'!H357-'data \"historic\" (TIO)'!H357","v":0},{"$f":"'data \"live\" (TIO)'!I357-'data \"historic\" (TIO)'!I357","v":0},{"$f":"'data \"live\" (TIO)'!J357-'data \"historic\" (TIO)'!J357","v":0},{"$f":"'data \"live\" (TIO)'!K357-'data \"historic\" (TIO)'!K357","v":0},{"$f":"'data \"live\" (TIO)'!L357-'data \"historic\" (TIO)'!L357","v":0},{"$f":"'data \"live\" (TIO)'!M357-'data \"historic\" (TIO)'!M357","v":0},{"$f":"'data \"live\" (TIO)'!N357-'data \"historic\" (TIO)'!N357","v":0},{"$f":"'data \"live\" (TIO)'!O357-'data \"historic\" (TIO)'!O357","v":0},{"$f":"'data \"live\" (TIO)'!P357-'data \"historic\" (TIO)'!P357","v":0},{"$f":"'data \"live\" (TIO)'!Q357-'data \"historic\" (TIO)'!Q357","v":0},{"$f":"'data \"live\" (TIO)'!R357-'data \"historic\" (TIO)'!R357","v":0},{"$f":"'data \"live\" (TIO)'!S357-'data \"historic\" (TIO)'!S357","v":0},{"$f":"'data \"live\" (TIO)'!T357-'data \"historic\" (TIO)'!T357","v":0},{"$f":"'data \"live\" (TIO)'!U357-'data \"historic\" (TIO)'!U357","v":0},null,{"$f":"'data \"live\" (TIO)'!I357/'data \"historic\" (TIO)'!I357-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J357/'data \"historic\" (TIO)'!J357-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K357/'data \"historic\" (TIO)'!K357-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L357/'data \"historic\" (TIO)'!L357-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M357/'data \"historic\" (TIO)'!M357-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N357/'data \"historic\" (TIO)'!N357-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O357/'data \"historic\" (TIO)'!O357-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P357/'data \"historic\" (TIO)'!P357-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q357/'data \"historic\" (TIO)'!Q357-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R357/'data \"historic\" (TIO)'!R357-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S357/'data \"historic\" (TIO)'!S357-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T357/'data \"historic\" (TIO)'!T357-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U357/'data \"historic\" (TIO)'!U357-1","v":{"$error":"#DIV/0!"}}]
["Southland","Southland operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C358-'data \"historic\" (TIO)'!C358","v":0},{"$f":"'data \"live\" (TIO)'!D358-'data \"historic\" (TIO)'!D358","v":0},{"$f":"'data \"live\" (TIO)'!E358-'data \"historic\" (TIO)'!E358","v":0},{"$f":"'data \"live\" (TIO)'!F358-'data \"historic\" (TIO)'!F358","v":0},{"$f":"'data \"live\" (TIO)'!G358-'data \"historic\" (TIO)'!G358","v":0},{"$f":"'data \"live\" (TIO)'!H358-'data \"historic\" (TIO)'!H358","v":0},{"$f":"'data \"live\" (TIO)'!I358-'data \"historic\" (TIO)'!I358","v":0},{"$f":"'data \"live\" (TIO)'!J358-'data \"historic\" (TIO)'!J358","v":0},{"$f":"'data \"live\" (TIO)'!K358-'data \"historic\" (TIO)'!K358","v":0},{"$f":"'data \"live\" (TIO)'!L358-'data \"historic\" (TIO)'!L358","v":0},{"$f":"'data \"live\" (TIO)'!M358-'data \"historic\" (TIO)'!M358","v":0},{"$f":"'data \"live\" (TIO)'!N358-'data \"historic\" (TIO)'!N358","v":0},{"$f":"'data \"live\" (TIO)'!O358-'data \"historic\" (TIO)'!O358","v":0},{"$f":"'data \"live\" (TIO)'!P358-'data \"historic\" (TIO)'!P358","v":0},{"$f":"'data \"live\" (TIO)'!Q358-'data \"historic\" (TIO)'!Q358","v":0},{"$f":"'data \"live\" (TIO)'!R358-'data \"historic\" (TIO)'!R358","v":0},{"$f":"'data \"live\" (TIO)'!S358-'data \"historic\" (TIO)'!S358","v":0},{"$f":"'data \"live\" (TIO)'!T358-'data \"historic\" (TIO)'!T358","v":0},{"$f":"'data \"live\" (TIO)'!U358-'data \"historic\" (TIO)'!U358","v":0},null,{"$f":"'data \"live\" (TIO)'!I358/'data \"historic\" (TIO)'!I358-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J358/'data \"historic\" (TIO)'!J358-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K358/'data \"historic\" (TIO)'!K358-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L358/'data \"historic\" (TIO)'!L358-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M358/'data \"historic\" (TIO)'!M358-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N358/'data \"historic\" (TIO)'!N358-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O358/'data \"historic\" (TIO)'!O358-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P358/'data \"historic\" (TIO)'!P358-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q358/'data \"historic\" (TIO)'!Q358-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R358/'data \"historic\" (TIO)'!R358-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S358/'data \"historic\" (TIO)'!S358-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T358/'data \"historic\" (TIO)'!T358-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U358/'data \"historic\" (TIO)'!U358-1","v":{"$error":"#DIV/0!"}}]
["National","National total operations expenditure (net):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C344:C358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C344:C358)-C345-C352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!C352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!C345,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D344:D358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D344:D358)-D345-D352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!D352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!D345,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E344:E358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E344:E358)-E345-E352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!E352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!E345,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F344:F358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F344:F358)-F345-F352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!F352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!F345,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G344:G358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G344:G358)-G345-G352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!G352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!G345,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H344:H358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H344:H358)-H345-H352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!H352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!H345,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I344:I358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I344:I358)-I345-I352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!I352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!I345,0))))))","v":-46855794.99062188},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J344:J358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J344:J358)-J345-J352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!J352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!J345,0))))))","v":-61714441.22837618},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K344:K358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K344:K358)-K345-K352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!K352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!K345,0))))))","v":-28706943.858602569},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L344:L358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L344:L358)-L345-L352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!L352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!L345,0))))))","v":13282593.763382964},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M344:M358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M344:M358)-M345-M352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!M352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!M345,0))))))","v":8785514.9351139516},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N344:N358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N344:N358)-N345-N352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!N352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!N345,0))))))","v":-964516.61988328397},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O344:O358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O344:O358)-O345-O352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!O352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!O345,0))))))","v":-7625754.3435107395},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P344:P358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P344:P358)-P345-P352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!P352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!P345,0))))))","v":-11616283.580813698},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q344:Q358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q344:Q358)-Q345-Q352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!Q352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!Q345,0))))))","v":-8597723.5709128976},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R344:R358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R344:R358)-R345-R352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!R352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!R345,0))))))","v":-43811477.052734576},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S344:S358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S344:S358)-S345-S352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!S352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!S345,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T344:T358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T344:T358)-T345-T352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!T352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!T345,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U344:U358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U344:U358)-U345-U352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!U352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!U345,0))))))","v":0},null,{"$f":"'data \"live\" (TIO)'!I359/'data \"historic\" (TIO)'!I359-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J359/'data \"historic\" (TIO)'!J359-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K359/'data \"historic\" (TIO)'!K359-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L359/'data \"historic\" (TIO)'!L359-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M359/'data \"historic\" (TIO)'!M359-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N359/'data \"historic\" (TIO)'!N359-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O359/'data \"historic\" (TIO)'!O359-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P359/'data \"historic\" (TIO)'!P359-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q359/'data \"historic\" (TIO)'!Q359-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R359/'data \"historic\" (TIO)'!R359-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S359/'data \"historic\" (TIO)'!S359-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T359/'data \"historic\" (TIO)'!T359-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U359/'data \"historic\" (TIO)'!U359-1","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"VLOOKUP($B$484,$A344:$U359,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$U359,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$U359,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$U359,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$U359,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$U359,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$U359,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$U359,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$U359,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$U359,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$U359,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$U359,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$U359,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$U359,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$U359,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$U359,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$U359,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$U359,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$U359,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$U359,21,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP($B$484,$A344:$U359,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$U359,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$U359,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$U359,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$U359,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$U359,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$U359,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$U359,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$U359,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$U359,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$U359,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$U359,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$U359,21,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B360","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U360","v":{"$error":"#N/A"}},null,{"$f":"'data \"historic\" (TIO)'!W360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AD360","v":0},{"$f":"'data \"historic\" (TIO)'!AE360","v":0},{"$f":"'data \"historic\" (TIO)'!AF360","v":0},{"$f":"'data \"historic\" (TIO)'!AG360","v":0},{"$f":"'data \"historic\" (TIO)'!AH360","v":0},{"$f":"'data \"historic\" (TIO)'!AI360","v":0}]
[null,{"$f":"B360","v":{"$error":"#N/A"}},{"$f":"C360","v":{"$error":"#N/A"}},{"$f":"D360","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!N$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!O$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!P$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!Q$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!R$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!S$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!T$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!U$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!V$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!W$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AN$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AO$12,0)","v":0},null,{"$f":"W360","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AR$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AS$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AT$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AU$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AV$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AW$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AX$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AY$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AZ$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!BA$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!BB$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!BC$12,0)","v":0}]
[null,"NETWORK PATRONAGE","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S343","v":"2025/26"},{"$f":"T343","v":"2026/27"},{"$f":"U343","v":"2027/28"},null,"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"AG343","v":"2025/26"},{"$f":"AH343","v":"2026/27"},{"$f":"AI343","v":"2027/28"}]
["Northland","Northland total patronage:",{"$f":"C4+C124+C244","v":0},0,0,0,0,0,-25008,-33533,0,-48291,-61421,-74829,-83536,-92569,-101937,-111654,null,null,null,null,{"$f":"'data \"live\" (TIO)'!I364/'data \"historic\" (TIO)'!I364-1","v":-7.2855032817976006E-2},{"$f":"'data \"live\" (TIO)'!J364/'data \"historic\" (TIO)'!J364-1","v":-9.4845215030193275E-2},{"$f":"'data \"live\" (TIO)'!K364/'data \"historic\" (TIO)'!K364-1","v":0},{"$f":"'data \"live\" (TIO)'!L364/'data \"historic\" (TIO)'!L364-1","v":-0.12874613089763176},{"$f":"'data \"live\" (TIO)'!M364/'data \"historic\" (TIO)'!M364-1","v":-0.15898213744923495},{"$f":"'data \"live\" (TIO)'!N364/'data \"historic\" (TIO)'!N364-1","v":-0.18804610872793892},{"$f":"'data \"live\" (TIO)'!O364/'data \"historic\" (TIO)'!O364-1","v":-0.20381245623580335},{"$f":"'data \"live\" (TIO)'!P364/'data \"historic\" (TIO)'!P364-1","v":-0.21927312436191704},{"$f":"'data \"live\" (TIO)'!Q364/'data \"historic\" (TIO)'!Q364-1","v":-0.23443062544270377},{"$f":"'data \"live\" (TIO)'!R364/'data \"historic\" (TIO)'!R364-1","v":-0.24929835020195457},{"$f":"'data \"live\" (TIO)'!S364/'data \"historic\" (TIO)'!S364-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T364/'data \"historic\" (TIO)'!T364-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U364/'data \"historic\" (TIO)'!U364-1","v":{"$error":"#DIV/0!"}}]
["Auckland","Auckland total patronage:",{"$f":"'data \"live\" (TIO)'!C365-'data \"historic\" (TIO)'!C365","v":0},{"$f":"'data \"live\" (TIO)'!D365-'data \"historic\" (TIO)'!D365","v":0},{"$f":"'data \"live\" (TIO)'!E365-'data \"historic\" (TIO)'!E365","v":0},{"$f":"'data \"live\" (TIO)'!F365-'data \"historic\" (TIO)'!F365","v":0},{"$f":"'data \"live\" (TIO)'!G365-'data \"historic\" (TIO)'!G365","v":0},{"$f":"'data \"live\" (TIO)'!H365-'data \"historic\" (TIO)'!H365","v":0},{"$f":"'data \"live\" (TIO)'!I365-'data \"historic\" (TIO)'!I365","v":7402547.4399999976},{"$f":"'data \"live\" (TIO)'!J365-'data \"historic\" (TIO)'!J365","v":10616006.203199998},{"$f":"'data \"live\" (TIO)'!K365-'data \"historic\" (TIO)'!K365","v":11641410.396087989},{"$f":"'data \"live\" (TIO)'!L365-'data \"historic\" (TIO)'!L365","v":13750253.685713366},{"$f":"'data \"live\" (TIO)'!M365-'data \"historic\" (TIO)'!M365","v":14781687.602312729},{"$f":"'data \"live\" (TIO)'!N365-'data \"historic\" (TIO)'!N365","v":16377573.813669249},{"$f":"'data \"live\" (TIO)'!O365-'data \"historic\" (TIO)'!O365","v":18699358.049019143},{"$f":"'data \"live\" (TIO)'!P365-'data \"historic\" (TIO)'!P365","v":20407269.59567076},{"$f":"'data \"live\" (TIO)'!Q365-'data \"historic\" (TIO)'!Q365","v":26507487.100423768},{"$f":"'data \"live\" (TIO)'!R365-'data \"historic\" (TIO)'!R365","v":31721500.442212403},{"$f":"'data \"live\" (TIO)'!S365-'data \"historic\" (TIO)'!S365","v":127852519},{"$f":"'data \"live\" (TIO)'!T365-'data \"historic\" (TIO)'!T365","v":133254636},{"$f":"'data \"live\" (TIO)'!U365-'data \"historic\" (TIO)'!U365","v":0},null,{"$f":"'data \"live\" (TIO)'!I365/'data \"historic\" (TIO)'!I365-1","v":9.8044891877207219E-2},{"$f":"'data \"live\" (TIO)'!J365/'data \"historic\" (TIO)'!J365-1","v":0.13640702051313047},{"$f":"'data \"live\" (TIO)'!K365/'data \"historic\" (TIO)'!K365-1","v":0.14632002766782115},{"$f":"'data \"live\" (TIO)'!L365/'data \"historic\" (TIO)'!L365-1","v":0.16564672398275948},{"$f":"'data \"live\" (TIO)'!M365/'data \"historic\" (TIO)'!M365-1","v":0.17151086832767559},{"$f":"'data \"live\" (TIO)'!N365/'data \"historic\" (TIO)'!N365-1","v":0.18458153243286035},{"$f":"'data \"live\" (TIO)'!O365/'data \"historic\" (TIO)'!O365-1","v":0.20532506219071101},{"$f":"'data \"live\" (TIO)'!P365/'data \"historic\" (TIO)'!P365-1","v":0.21747636632887435},{"$f":"'data \"live\" (TIO)'!Q365/'data \"historic\" (TIO)'!Q365-1","v":0.27581052543526918},{"$f":"'data \"live\" (TIO)'!R365/'data \"historic\" (TIO)'!R365-1","v":0.32189354338886456},{"$f":"'data \"live\" (TIO)'!S365/'data \"historic\" (TIO)'!S365-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T365/'data \"historic\" (TIO)'!T365-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U365/'data \"historic\" (TIO)'!U365-1","v":{"$error":"#DIV/0!"}}]
["Waikato","Waikato total patronage:",{"$f":"'data \"live\" (TIO)'!C366-'data \"historic\" (TIO)'!C366","v":0},{"$f":"'data \"live\" (TIO)'!D366-'data \"historic\" (TIO)'!D366","v":0},{"$f":"'data \"live\" (TIO)'!E366-'data \"historic\" (TIO)'!E366","v":0},{"$f":"'data \"live\" (TIO)'!F366-'data \"historic\" (TIO)'!F366","v":0},{"$f":"'data \"live\" (TIO)'!G366-'data \"historic\" (TIO)'!G366","v":0},{"$f":"'data \"live\" (TIO)'!H366-'data \"historic\" (TIO)'!H366","v":0},{"$f":"'data \"live\" (TIO)'!I366-'data \"historic\" (TIO)'!I366","v":-1055533},{"$f":"'data \"live\" (TIO)'!J366-'data \"historic\" (TIO)'!J366","v":-1203892},{"$f":"'data \"live\" (TIO)'!K366-'data \"historic\" (TIO)'!K366","v":0},{"$f":"'data \"live\" (TIO)'!L366-'data \"historic\" (TIO)'!L366","v":-1223068},{"$f":"'data \"live\" (TIO)'!M366-'data \"historic\" (TIO)'!M366","v":-1239484},{"$f":"'data \"live\" (TIO)'!N366-'data \"historic\" (TIO)'!N366","v":-1256060},{"$f":"'data \"live\" (TIO)'!O366-'data \"historic\" (TIO)'!O366","v":-1300090},{"$f":"'data \"live\" (TIO)'!P366-'data \"historic\" (TIO)'!P366","v":-1344968},{"$f":"'data \"live\" (TIO)'!Q366-'data \"historic\" (TIO)'!Q366","v":-1362602},{"$f":"'data \"live\" (TIO)'!R366-'data \"historic\" (TIO)'!R366","v":-1380412},{"$f":"'data \"live\" (TIO)'!S366-'data \"historic\" (TIO)'!S366","v":4393750},{"$f":"'data \"live\" (TIO)'!T366-'data \"historic\" (TIO)'!T366","v":4433503},{"$f":"'data \"live\" (TIO)'!U366-'data \"historic\" (TIO)'!U366","v":0},null,{"$f":"'data \"live\" (TIO)'!I366/'data \"historic\" (TIO)'!I366-1","v":-0.20531666990857811},{"$f":"'data \"live\" (TIO)'!J366/'data \"historic\" (TIO)'!J366-1","v":-0.23185611305732789},{"$f":"'data \"live\" (TIO)'!K366/'data \"historic\" (TIO)'!K366-1","v":0},{"$f":"'data \"live\" (TIO)'!L366/'data \"historic\" (TIO)'!L366-1","v":-0.22863866238676889},{"$f":"'data \"live\" (TIO)'!M366/'data \"historic\" (TIO)'!M366-1","v":-0.22941329222411233},{"$f":"'data \"live\" (TIO)'!N366/'data \"historic\" (TIO)'!N366-1","v":-0.23017957180581539},{"$f":"'data \"live\" (TIO)'!O366/'data \"historic\" (TIO)'!O366-1","v":-0.2347273911332991},{"$f":"'data \"live\" (TIO)'!P366/'data \"historic\" (TIO)'!P366-1","v":-0.23924135384300127},{"$f":"'data \"live\" (TIO)'!Q366/'data \"historic\" (TIO)'!Q366-1","v":-0.23997828821374767},{"$f":"'data \"live\" (TIO)'!R366/'data \"historic\" (TIO)'!R366-1","v":-0.24070787448285047},{"$f":"'data \"live\" (TIO)'!S366/'data \"historic\" (TIO)'!S366-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T366/'data \"historic\" (TIO)'!T366-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U366/'data \"historic\" (TIO)'!U366-1","v":{"$error":"#DIV/0!"}}]
["Bay of Plenty","Bay of Plenty total patronage:",{"$f":"'data \"live\" (TIO)'!C367-'data \"historic\" (TIO)'!C367","v":0},{"$f":"'data \"live\" (TIO)'!D367-'data \"historic\" (TIO)'!D367","v":0},{"$f":"'data \"live\" (TIO)'!E367-'data \"historic\" (TIO)'!E367","v":0},{"$f":"'data \"live\" (TIO)'!F367-'data \"historic\" (TIO)'!F367","v":0},{"$f":"'data \"live\" (TIO)'!G367-'data \"historic\" (TIO)'!G367","v":0},{"$f":"'data \"live\" (TIO)'!H367-'data \"historic\" (TIO)'!H367","v":0},{"$f":"'data \"live\" (TIO)'!I367-'data \"historic\" (TIO)'!I367","v":-633458},{"$f":"'data \"live\" (TIO)'!J367-'data \"historic\" (TIO)'!J367","v":-892153},{"$f":"'data \"live\" (TIO)'!K367-'data \"historic\" (TIO)'!K367","v":-869429.5},{"$f":"'data \"live\" (TIO)'!L367-'data \"historic\" (TIO)'!L367","v":-1094163},{"$f":"'data \"live\" (TIO)'!M367-'data \"historic\" (TIO)'!M367","v":-1178163},{"$f":"'data \"live\" (TIO)'!N367-'data \"historic\" (TIO)'!N367","v":-1263763},{"$f":"'data \"live\" (TIO)'!O367-'data \"historic\" (TIO)'!O367","v":-1351163},{"$f":"'data \"live\" (TIO)'!P367-'data \"historic\" (TIO)'!P367","v":-1440263},{"$f":"'data \"live\" (TIO)'!Q367-'data \"historic\" (TIO)'!Q367","v":-1531163},{"$f":"'data \"live\" (TIO)'!R367-'data \"historic\" (TIO)'!R367","v":-1623863},{"$f":"'data \"live\" (TIO)'!S367-'data \"historic\" (TIO)'!S367","v":3134197},{"$f":"'data \"live\" (TIO)'!T367-'data \"historic\" (TIO)'!T367","v":3134197},{"$f":"'data \"live\" (TIO)'!U367-'data \"historic\" (TIO)'!U367","v":0},null,{"$f":"'data \"live\" (TIO)'!I367/'data \"historic\" (TIO)'!I367-1","v":-0.15891035707655798},{"$f":"'data \"live\" (TIO)'!J367/'data \"historic\" (TIO)'!J367-1","v":-0.21945239781962733},{"$f":"'data \"live\" (TIO)'!K367/'data \"historic\" (TIO)'!K367-1","v":-0.2097001731764615},{"$f":"'data \"live\" (TIO)'!L367/'data \"historic\" (TIO)'!L367-1","v":-0.25876770189860843},{"$f":"'data \"live\" (TIO)'!M367/'data \"historic\" (TIO)'!M367-1","v":-0.27320608669035051},{"$f":"'data \"live\" (TIO)'!N367/'data \"historic\" (TIO)'!N367-1","v":-0.28735209051469313},{"$f":"'data \"live\" (TIO)'!O367/'data \"historic\" (TIO)'!O367-1","v":-0.30123847361192857},{"$f":"'data \"live\" (TIO)'!P367/'data \"historic\" (TIO)'!P367-1","v":-0.31484874717452993},{"$f":"'data \"live\" (TIO)'!Q367/'data \"historic\" (TIO)'!Q367-1","v":-0.32819825265360014},{"$f":"'data \"live\" (TIO)'!R367/'data \"historic\" (TIO)'!R367-1","v":-0.34128678495016873},{"$f":"'data \"live\" (TIO)'!S367/'data \"historic\" (TIO)'!S367-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T367/'data \"historic\" (TIO)'!T367-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U367/'data \"historic\" (TIO)'!U367-1","v":{"$error":"#DIV/0!"}}]
["Gisborne","Gisborne total patronage:",{"$f":"'data \"live\" (TIO)'!C368-'data \"historic\" (TIO)'!C368","v":0},{"$f":"'data \"live\" (TIO)'!D368-'data \"historic\" (TIO)'!D368","v":0},{"$f":"'data \"live\" (TIO)'!E368-'data \"historic\" (TIO)'!E368","v":0},{"$f":"'data \"live\" (TIO)'!F368-'data \"historic\" (TIO)'!F368","v":0},{"$f":"'data \"live\" (TIO)'!G368-'data \"historic\" (TIO)'!G368","v":0},{"$f":"'data \"live\" (TIO)'!H368-'data \"historic\" (TIO)'!H368","v":0},{"$f":"'data \"live\" (TIO)'!I368-'data \"historic\" (TIO)'!I368","v":6629},{"$f":"'data \"live\" (TIO)'!J368-'data \"historic\" (TIO)'!J368","v":2873},{"$f":"'data \"live\" (TIO)'!K368-'data \"historic\" (TIO)'!K368","v":0},{"$f":"'data \"live\" (TIO)'!L368-'data \"historic\" (TIO)'!L368","v":15000},{"$f":"'data \"live\" (TIO)'!M368-'data \"historic\" (TIO)'!M368","v":15000},{"$f":"'data \"live\" (TIO)'!N368-'data \"historic\" (TIO)'!N368","v":15000},{"$f":"'data \"live\" (TIO)'!O368-'data \"historic\" (TIO)'!O368","v":13000},{"$f":"'data \"live\" (TIO)'!P368-'data \"historic\" (TIO)'!P368","v":13150},{"$f":"'data \"live\" (TIO)'!Q368-'data \"historic\" (TIO)'!Q368","v":13150},{"$f":"'data \"live\" (TIO)'!R368-'data \"historic\" (TIO)'!R368","v":13150},{"$f":"'data \"live\" (TIO)'!S368-'data \"historic\" (TIO)'!S368","v":155800},{"$f":"'data \"live\" (TIO)'!T368-'data \"historic\" (TIO)'!T368","v":155800},{"$f":"'data \"live\" (TIO)'!U368-'data \"historic\" (TIO)'!U368","v":0},null,{"$f":"'data \"live\" (TIO)'!I368/'data \"historic\" (TIO)'!I368-1","v":4.7519713261648722E-2},{"$f":"'data \"live\" (TIO)'!J368/'data \"historic\" (TIO)'!J368-1","v":2.059498207885313E-2},{"$f":"'data \"live\" (TIO)'!K368/'data \"historic\" (TIO)'!K368-1","v":0},{"$f":"'data \"live\" (TIO)'!L368/'data \"historic\" (TIO)'!L368-1","v":0.10676156583629903},{"$f":"'data \"live\" (TIO)'!M368/'data \"historic\" (TIO)'!M368-1","v":0.10676156583629903},{"$f":"'data \"live\" (TIO)'!N368/'data \"historic\" (TIO)'!N368-1","v":0.10676156583629903},{"$f":"'data \"live\" (TIO)'!O368/'data \"historic\" (TIO)'!O368-1","v":9.1228070175438658E-2},{"$f":"'data \"live\" (TIO)'!P368/'data \"historic\" (TIO)'!P368-1","v":9.2280701754386074E-2},{"$f":"'data \"live\" (TIO)'!Q368/'data \"historic\" (TIO)'!Q368-1","v":9.2280701754386074E-2},{"$f":"'data \"live\" (TIO)'!R368/'data \"historic\" (TIO)'!R368-1","v":9.2280701754386074E-2},{"$f":"'data \"live\" (TIO)'!S368/'data \"historic\" (TIO)'!S368-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T368/'data \"historic\" (TIO)'!T368-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U368/'data \"historic\" (TIO)'!U368-1","v":{"$error":"#DIV/0!"}}]
["Hawkes Bay","Hawkes Bay total patronage:",{"$f":"'data \"live\" (TIO)'!C369-'data \"historic\" (TIO)'!C369","v":0},{"$f":"'data \"live\" (TIO)'!D369-'data \"historic\" (TIO)'!D369","v":0},{"$f":"'data \"live\" (TIO)'!E369-'data \"historic\" (TIO)'!E369","v":0},{"$f":"'data \"live\" (TIO)'!F369-'data \"historic\" (TIO)'!F369","v":0},{"$f":"'data \"live\" (TIO)'!G369-'data \"historic\" (TIO)'!G369","v":0},{"$f":"'data \"live\" (TIO)'!H369-'data \"historic\" (TIO)'!H369","v":0},{"$f":"'data \"live\" (TIO)'!I369-'data \"historic\" (TIO)'!I369","v":-137282},{"$f":"'data \"live\" (TIO)'!J369-'data \"historic\" (TIO)'!J369","v":-160349},{"$f":"'data \"live\" (TIO)'!K369-'data \"historic\" (TIO)'!K369","v":0},{"$f":"'data \"live\" (TIO)'!L369-'data \"historic\" (TIO)'!L369","v":-169616},{"$f":"'data \"live\" (TIO)'!M369-'data \"historic\" (TIO)'!M369","v":-173478},{"$f":"'data \"live\" (TIO)'!N369-'data \"historic\" (TIO)'!N369","v":-183287},{"$f":"'data \"live\" (TIO)'!O369-'data \"historic\" (TIO)'!O369","v":-194438},{"$f":"'data \"live\" (TIO)'!P369-'data \"historic\" (TIO)'!P369","v":-205715},{"$f":"'data \"live\" (TIO)'!Q369-'data \"historic\" (TIO)'!Q369","v":-218166},{"$f":"'data \"live\" (TIO)'!R369-'data \"historic\" (TIO)'!R369","v":-230102},{"$f":"'data \"live\" (TIO)'!S369-'data \"historic\" (TIO)'!S369","v":771537},{"$f":"'data \"live\" (TIO)'!T369-'data \"historic\" (TIO)'!T369","v":779253},{"$f":"'data \"live\" (TIO)'!U369-'data \"historic\" (TIO)'!U369","v":0},null,{"$f":"'data \"live\" (TIO)'!I369/'data \"historic\" (TIO)'!I369-1","v":-0.16503433957773084},{"$f":"'data \"live\" (TIO)'!J369/'data \"historic\" (TIO)'!J369-1","v":-0.18897937536829701},{"$f":"'data \"live\" (TIO)'!K369/'data \"historic\" (TIO)'!K369-1","v":0},{"$f":"'data \"live\" (TIO)'!L369/'data \"historic\" (TIO)'!L369-1","v":-0.19215588535176165},{"$f":"'data \"live\" (TIO)'!M369/'data \"historic\" (TIO)'!M369-1","v":-0.19268910363212266},{"$f":"'data \"live\" (TIO)'!N369/'data \"historic\" (TIO)'!N369-1","v":-0.19961555216728377},{"$f":"'data \"live\" (TIO)'!O369/'data \"historic\" (TIO)'!O369-1","v":-0.20757766627522156},{"$f":"'data \"live\" (TIO)'!P369/'data \"historic\" (TIO)'!P369-1","v":-0.21531819133347285},{"$f":"'data \"live\" (TIO)'!Q369/'data \"historic\" (TIO)'!Q369-1","v":-0.22387480759363776},{"$f":"'data \"live\" (TIO)'!R369/'data \"historic\" (TIO)'!R369-1","v":-0.23149094567404427},{"$f":"'data \"live\" (TIO)'!S369/'data \"historic\" (TIO)'!S369-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T369/'data \"historic\" (TIO)'!T369-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U369/'data \"historic\" (TIO)'!U369-1","v":{"$error":"#DIV/0!"}}]
["Taranaki","Taranaki total patronage:",{"$f":"'data \"live\" (TIO)'!C370-'data \"historic\" (TIO)'!C370","v":0},{"$f":"'data \"live\" (TIO)'!D370-'data \"historic\" (TIO)'!D370","v":0},{"$f":"'data \"live\" (TIO)'!E370-'data \"historic\" (TIO)'!E370","v":0},{"$f":"'data \"live\" (TIO)'!F370-'data \"historic\" (TIO)'!F370","v":0},{"$f":"'data \"live\" (TIO)'!G370-'data \"historic\" (TIO)'!G370","v":0},{"$f":"'data \"live\" (TIO)'!H370-'data \"historic\" (TIO)'!H370","v":0},{"$f":"'data \"live\" (TIO)'!I370-'data \"historic\" (TIO)'!I370","v":-34483},{"$f":"'data \"live\" (TIO)'!J370-'data \"historic\" (TIO)'!J370","v":-63398},{"$f":"'data \"live\" (TIO)'!K370-'data \"historic\" (TIO)'!K370","v":0},{"$f":"'data \"live\" (TIO)'!L370-'data \"historic\" (TIO)'!L370","v":69238},{"$f":"'data \"live\" (TIO)'!M370-'data \"historic\" (TIO)'!M370","v":27985},{"$f":"'data \"live\" (TIO)'!N370-'data \"historic\" (TIO)'!N370","v":-15970},{"$f":"'data \"live\" (TIO)'!O370-'data \"historic\" (TIO)'!O370","v":-62792},{"$f":"'data \"live\" (TIO)'!P370-'data \"historic\" (TIO)'!P370","v":-112656},{"$f":"'data \"live\" (TIO)'!Q370-'data \"historic\" (TIO)'!Q370","v":-165741},{"$f":"'data \"live\" (TIO)'!R370-'data \"historic\" (TIO)'!R370","v":-222245},{"$f":"'data \"live\" (TIO)'!S370-'data \"historic\" (TIO)'!S370","v":855925},{"$f":"'data \"live\" (TIO)'!T370-'data \"historic\" (TIO)'!T370","v":855925},{"$f":"'data \"live\" (TIO)'!U370-'data \"historic\" (TIO)'!U370","v":0},null,{"$f":"'data \"live\" (TIO)'!I370/'data \"historic\" (TIO)'!I370-1","v":-5.3872448389747585E-2},{"$f":"'data \"live\" (TIO)'!J370/'data \"historic\" (TIO)'!J370-1","v":-9.3478558969285253E-2},{"$f":"'data \"live\" (TIO)'!K370/'data \"historic\" (TIO)'!K370-1","v":0},{"$f":"'data \"live\" (TIO)'!L370/'data \"historic\" (TIO)'!L370-1","v":9.0928670674788048E-2},{"$f":"'data \"live\" (TIO)'!M370/'data \"historic\" (TIO)'!M370-1","v":3.4683836105396271E-2},{"$f":"'data \"live\" (TIO)'!N370/'data \"historic\" (TIO)'!N370-1","v":-1.867860288261014E-2},{"$f":"'data \"live\" (TIO)'!O370/'data \"historic\" (TIO)'!O370-1","v":-6.9306384284430811E-2},{"$f":"'data \"live\" (TIO)'!P370/'data \"historic\" (TIO)'!P370-1","v":-0.11733973277338228},{"$f":"'data \"live\" (TIO)'!Q370/'data \"historic\" (TIO)'!Q370-1","v":-0.16290530731555808},{"$f":"'data \"live\" (TIO)'!R370/'data \"historic\" (TIO)'!R370-1","v":-0.20613168609773969},{"$f":"'data \"live\" (TIO)'!S370/'data \"historic\" (TIO)'!S370-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T370/'data \"historic\" (TIO)'!T370-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U370/'data \"historic\" (TIO)'!U370-1","v":{"$error":"#DIV/0!"}}]
["Manawatu-Wanganui","Manawatu-Wanganui total patronage:",{"$f":"'data \"live\" (TIO)'!C371-'data \"historic\" (TIO)'!C371","v":0},{"$f":"'data \"live\" (TIO)'!D371-'data \"historic\" (TIO)'!D371","v":0},{"$f":"'data \"live\" (TIO)'!E371-'data \"historic\" (TIO)'!E371","v":0},{"$f":"'data \"live\" (TIO)'!F371-'data \"historic\" (TIO)'!F371","v":0},{"$f":"'data \"live\" (TIO)'!G371-'data \"historic\" (TIO)'!G371","v":0},{"$f":"'data \"live\" (TIO)'!H371-'data \"historic\" (TIO)'!H371","v":0},{"$f":"'data \"live\" (TIO)'!I371-'data \"historic\" (TIO)'!I371","v":-263780},{"$f":"'data \"live\" (TIO)'!J371-'data \"historic\" (TIO)'!J371","v":-541022},{"$f":"'data \"live\" (TIO)'!K371-'data \"historic\" (TIO)'!K371","v":0},{"$f":"'data \"live\" (TIO)'!L371-'data \"historic\" (TIO)'!L371","v":-521669},{"$f":"'data \"live\" (TIO)'!M371-'data \"historic\" (TIO)'!M371","v":-503683},{"$f":"'data \"live\" (TIO)'!N371-'data \"historic\" (TIO)'!N371","v":-512057},{"$f":"'data \"live\" (TIO)'!O371-'data \"historic\" (TIO)'!O371","v":-520579},{"$f":"'data \"live\" (TIO)'!P371-'data \"historic\" (TIO)'!P371","v":-529256},{"$f":"'data \"live\" (TIO)'!Q371-'data \"historic\" (TIO)'!Q371","v":-538087},{"$f":"'data \"live\" (TIO)'!R371-'data \"historic\" (TIO)'!R371","v":-547079},{"$f":"'data \"live\" (TIO)'!S371-'data \"historic\" (TIO)'!S371","v":1565492},{"$f":"'data \"live\" (TIO)'!T371-'data \"historic\" (TIO)'!T371","v":1596801},{"$f":"'data \"live\" (TIO)'!U371-'data \"historic\" (TIO)'!U371","v":0},null,{"$f":"'data \"live\" (TIO)'!I371/'data \"historic\" (TIO)'!I371-1","v":-0.16275502585890944},{"$f":"'data \"live\" (TIO)'!J371/'data \"historic\" (TIO)'!J371-1","v":-0.29365131057601079},{"$f":"'data \"live\" (TIO)'!K371/'data \"historic\" (TIO)'!K371-1","v":0},{"$f":"'data \"live\" (TIO)'!L371/'data \"historic\" (TIO)'!L371-1","v":-0.28072181596964563},{"$f":"'data \"live\" (TIO)'!M371/'data \"historic\" (TIO)'!M371-1","v":-0.26596504160431389},{"$f":"'data \"live\" (TIO)'!N371/'data \"historic\" (TIO)'!N371-1","v":-0.2653186318958326},{"$f":"'data \"live\" (TIO)'!O371/'data \"historic\" (TIO)'!O371-1","v":-0.26467637863773108},{"$f":"'data \"live\" (TIO)'!P371/'data \"historic\" (TIO)'!P371-1","v":-0.2640401146846546},{"$f":"'data \"live\" (TIO)'!Q371/'data \"historic\" (TIO)'!Q371-1","v":-0.26340801717651696},{"$f":"'data \"live\" (TIO)'!R371/'data \"historic\" (TIO)'!R371-1","v":-0.26278199353082843},{"$f":"'data \"live\" (TIO)'!S371/'data \"historic\" (TIO)'!S371-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T371/'data \"historic\" (TIO)'!T371-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U371/'data \"historic\" (TIO)'!U371-1","v":{"$error":"#DIV/0!"}}]
["Wellington","Wellington total patronage:",{"$f":"'data \"live\" (TIO)'!C372-'data \"historic\" (TIO)'!C372","v":0},{"$f":"'data \"live\" (TIO)'!D372-'data \"historic\" (TIO)'!D372","v":0},{"$f":"'data \"live\" (TIO)'!E372-'data \"historic\" (TIO)'!E372","v":0},{"$f":"'data \"live\" (TIO)'!F372-'data \"historic\" (TIO)'!F372","v":0},{"$f":"'data \"live\" (TIO)'!G372-'data \"historic\" (TIO)'!G372","v":0},{"$f":"'data \"live\" (TIO)'!H372-'data \"historic\" (TIO)'!H372","v":0},{"$f":"'data \"live\" (TIO)'!I372-'data \"historic\" (TIO)'!I372","v":433479},{"$f":"'data \"live\" (TIO)'!J372-'data \"historic\" (TIO)'!J372","v":304249},{"$f":"'data \"live\" (TIO)'!K372-'data \"historic\" (TIO)'!K372","v":0},{"$f":"'data \"live\" (TIO)'!L372-'data \"historic\" (TIO)'!L372","v":203393},{"$f":"'data \"live\" (TIO)'!M372-'data \"historic\" (TIO)'!M372","v":-13298},{"$f":"'data \"live\" (TIO)'!N372-'data \"historic\" (TIO)'!N372","v":277343},{"$f":"'data \"live\" (TIO)'!O372-'data \"historic\" (TIO)'!O372","v":459352},{"$f":"'data \"live\" (TIO)'!P372-'data \"historic\" (TIO)'!P372","v":423781},{"$f":"'data \"live\" (TIO)'!Q372-'data \"historic\" (TIO)'!Q372","v":357847},{"$f":"'data \"live\" (TIO)'!R372-'data \"historic\" (TIO)'!R372","v":289387},{"$f":"'data \"live\" (TIO)'!S372-'data \"historic\" (TIO)'!S372","v":42874461},{"$f":"'data \"live\" (TIO)'!T372-'data \"historic\" (TIO)'!T372","v":43275883},{"$f":"'data \"live\" (TIO)'!U372-'data \"historic\" (TIO)'!U372","v":0},null,{"$f":"'data \"live\" (TIO)'!I372/'data \"historic\" (TIO)'!I372-1","v":1.1748353524676736E-2},{"$f":"'data \"live\" (TIO)'!J372/'data \"historic\" (TIO)'!J372-1","v":8.1240303867771146E-3},{"$f":"'data \"live\" (TIO)'!K372/'data \"historic\" (TIO)'!K372-1","v":0},{"$f":"'data \"live\" (TIO)'!L372/'data \"historic\" (TIO)'!L372-1","v":5.271652359625012E-3},{"$f":"'data \"live\" (TIO)'!M372/'data \"historic\" (TIO)'!M372-1","v":-3.3957166678155737E-4},{"$f":"'data \"live\" (TIO)'!N372/'data \"historic\" (TIO)'!N372-1","v":6.97746324380355E-3},{"$f":"'data \"live\" (TIO)'!O372/'data \"historic\" (TIO)'!O372-1","v":1.1385683869256757E-2},{"$f":"'data \"live\" (TIO)'!P372/'data \"historic\" (TIO)'!P372-1","v":1.03487929122974E-2},{"$f":"'data \"live\" (TIO)'!Q372/'data \"historic\" (TIO)'!Q372-1","v":8.609521197379566E-3},{"$f":"'data \"live\" (TIO)'!R372/'data \"historic\" (TIO)'!R372-1","v":6.8595437037037854E-3},{"$f":"'data \"live\" (TIO)'!S372/'data \"historic\" (TIO)'!S372-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T372/'data \"historic\" (TIO)'!T372-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U372/'data \"historic\" (TIO)'!U372-1","v":{"$error":"#DIV/0!"}}]
["Marlborough","Marlborough total patronage:",{"$f":"'data \"live\" (TIO)'!C373-'data \"historic\" (TIO)'!C373","v":0},{"$f":"'data \"live\" (TIO)'!D373-'data \"historic\" (TIO)'!D373","v":0},{"$f":"'data \"live\" (TIO)'!E373-'data \"historic\" (TIO)'!E373","v":0},{"$f":"'data \"live\" (TIO)'!F373-'data \"historic\" (TIO)'!F373","v":0},{"$f":"'data \"live\" (TIO)'!G373-'data \"historic\" (TIO)'!G373","v":0},{"$f":"'data \"live\" (TIO)'!H373-'data \"historic\" (TIO)'!H373","v":0},{"$f":"'data \"live\" (TIO)'!I373-'data \"historic\" (TIO)'!I373","v":-6007},{"$f":"'data \"live\" (TIO)'!J373-'data \"historic\" (TIO)'!J373","v":-21634},{"$f":"'data \"live\" (TIO)'!K373-'data \"historic\" (TIO)'!K373","v":0},{"$f":"'data \"live\" (TIO)'!L373-'data \"historic\" (TIO)'!L373","v":-25524},{"$f":"'data \"live\" (TIO)'!M373-'data \"historic\" (TIO)'!M373","v":-26285},{"$f":"'data \"live\" (TIO)'!N373-'data \"historic\" (TIO)'!N373","v":-27073},{"$f":"'data \"live\" (TIO)'!O373-'data \"historic\" (TIO)'!O373","v":-28384},{"$f":"'data \"live\" (TIO)'!P373-'data \"historic\" (TIO)'!P373","v":-30735},{"$f":"'data \"live\" (TIO)'!Q373-'data \"historic\" (TIO)'!Q373","v":-31658},{"$f":"'data \"live\" (TIO)'!R373-'data \"historic\" (TIO)'!R373","v":-32605},{"$f":"'data \"live\" (TIO)'!S373-'data \"historic\" (TIO)'!S373","v":26455},{"$f":"'data \"live\" (TIO)'!T373-'data \"historic\" (TIO)'!T373","v":27245},{"$f":"'data \"live\" (TIO)'!U373-'data \"historic\" (TIO)'!U373","v":0},null,{"$f":"'data \"live\" (TIO)'!I373/'data \"historic\" (TIO)'!I373-1","v":-0.1906984126984127},{"$f":"'data \"live\" (TIO)'!J373/'data \"historic\" (TIO)'!J373-1","v":-0.4880767061477721},{"$f":"'data \"live\" (TIO)'!K373/'data \"historic\" (TIO)'!K373-1","v":0},{"$f":"'data \"live\" (TIO)'!L373/'data \"historic\" (TIO)'!L373-1","v":-0.54278666212997617},{"$f":"'data \"live\" (TIO)'!M373/'data \"historic\" (TIO)'!M373-1","v":-0.54268607411995462},{"$f":"'data \"live\" (TIO)'!N373/'data \"historic\" (TIO)'!N373-1","v":-0.54267559332905702},{"$f":"'data \"live\" (TIO)'!O373/'data \"historic\" (TIO)'!O373-1","v":-0.54706653303523245},{"$f":"'data \"live\" (TIO)'!P373/'data \"historic\" (TIO)'!P373-1","v":-0.55942846741900254},{"$f":"'data \"live\" (TIO)'!Q373/'data \"historic\" (TIO)'!Q373-1","v":-0.5594472326288259},{"$f":"'data \"live\" (TIO)'!R373/'data \"historic\" (TIO)'!R373-1","v":-0.55940636527408416},{"$f":"'data \"live\" (TIO)'!S373/'data \"historic\" (TIO)'!S373-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T373/'data \"historic\" (TIO)'!T373-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U373/'data \"historic\" (TIO)'!U373-1","v":{"$error":"#DIV/0!"}}]
["Nelson","Nelson total patronage:",{"$f":"'data \"live\" (TIO)'!C374-'data \"historic\" (TIO)'!C374","v":0},{"$f":"'data \"live\" (TIO)'!D374-'data \"historic\" (TIO)'!D374","v":0},{"$f":"'data \"live\" (TIO)'!E374-'data \"historic\" (TIO)'!E374","v":0},{"$f":"'data \"live\" (TIO)'!F374-'data \"historic\" (TIO)'!F374","v":0},{"$f":"'data \"live\" (TIO)'!G374-'data \"historic\" (TIO)'!G374","v":0},{"$f":"'data \"live\" (TIO)'!H374-'data \"historic\" (TIO)'!H374","v":0},{"$f":"'data \"live\" (TIO)'!I374-'data \"historic\" (TIO)'!I374","v":-21714},{"$f":"'data \"live\" (TIO)'!J374-'data \"historic\" (TIO)'!J374","v":-49438},{"$f":"'data \"live\" (TIO)'!K374-'data \"historic\" (TIO)'!K374","v":0},{"$f":"'data \"live\" (TIO)'!L374-'data \"historic\" (TIO)'!L374","v":-146567},{"$f":"'data \"live\" (TIO)'!M374-'data \"historic\" (TIO)'!M374","v":-186189},{"$f":"'data \"live\" (TIO)'!N374-'data \"historic\" (TIO)'!N374","v":-204027},{"$f":"'data \"live\" (TIO)'!O374-'data \"historic\" (TIO)'!O374","v":-221864},{"$f":"'data \"live\" (TIO)'!P374-'data \"historic\" (TIO)'!P374","v":-239702},{"$f":"'data \"live\" (TIO)'!Q374-'data \"historic\" (TIO)'!Q374","v":-257540},{"$f":"'data \"live\" (TIO)'!R374-'data \"historic\" (TIO)'!R374","v":-275378},{"$f":"'data \"live\" (TIO)'!S374-'data \"historic\" (TIO)'!S374","v":408405},{"$f":"'data \"live\" (TIO)'!T374-'data \"historic\" (TIO)'!T374","v":408405},{"$f":"'data \"live\" (TIO)'!U374-'data \"historic\" (TIO)'!U374","v":0},null,{"$f":"'data \"live\" (TIO)'!I374/'data \"historic\" (TIO)'!I374-1","v":-4.9798640479226441E-2},{"$f":"'data \"live\" (TIO)'!J374/'data \"historic\" (TIO)'!J374-1","v":-0.10393230672202658},{"$f":"'data \"live\" (TIO)'!K374/'data \"historic\" (TIO)'!K374-1","v":0},{"$f":"'data \"live\" (TIO)'!L374/'data \"historic\" (TIO)'!L374-1","v":-0.2641065745989758},{"$f":"'data \"live\" (TIO)'!M374/'data \"historic\" (TIO)'!M374-1","v":-0.31313635859090405},{"$f":"'data \"live\" (TIO)'!N374/'data \"historic\" (TIO)'!N374-1","v":-0.33314229171565168},{"$f":"'data \"live\" (TIO)'!O374/'data \"historic\" (TIO)'!O374-1","v":-0.35201477464384257},{"$f":"'data \"live\" (TIO)'!P374/'data \"historic\" (TIO)'!P374-1","v":-0.3698494230119409},{"$f":"'data \"live\" (TIO)'!Q374/'data \"historic\" (TIO)'!Q374-1","v":-0.38672863374603006},{"$f":"'data \"live\" (TIO)'!R374/'data \"historic\" (TIO)'!R374-1","v":-0.40272718099163041},{"$f":"'data \"live\" (TIO)'!S374/'data \"historic\" (TIO)'!S374-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T374/'data \"historic\" (TIO)'!T374-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U374/'data \"historic\" (TIO)'!U374-1","v":{"$error":"#DIV/0!"}}]
["Canterbury","Canterbury total patronage:",{"$f":"'data \"live\" (TIO)'!C375-'data \"historic\" (TIO)'!C375","v":0},{"$f":"'data \"live\" (TIO)'!D375-'data \"historic\" (TIO)'!D375","v":0},{"$f":"'data \"live\" (TIO)'!E375-'data \"historic\" (TIO)'!E375","v":0},{"$f":"'data \"live\" (TIO)'!F375-'data \"historic\" (TIO)'!F375","v":0},{"$f":"'data \"live\" (TIO)'!G375-'data \"historic\" (TIO)'!G375","v":0},{"$f":"'data \"live\" (TIO)'!H375-'data \"historic\" (TIO)'!H375","v":0},{"$f":"'data \"live\" (TIO)'!I375-'data \"historic\" (TIO)'!I375","v":-1160627},{"$f":"'data \"live\" (TIO)'!J375-'data \"historic\" (TIO)'!J375","v":-2408099},{"$f":"'data \"live\" (TIO)'!K375-'data \"historic\" (TIO)'!K375","v":0},{"$f":"'data \"live\" (TIO)'!L375-'data \"historic\" (TIO)'!L375","v":-2102733},{"$f":"'data \"live\" (TIO)'!M375-'data \"historic\" (TIO)'!M375","v":-2819247},{"$f":"'data \"live\" (TIO)'!N375-'data \"historic\" (TIO)'!N375","v":-3577701},{"$f":"'data \"live\" (TIO)'!O375-'data \"historic\" (TIO)'!O375","v":-4380253},{"$f":"'data \"live\" (TIO)'!P375-'data \"historic\" (TIO)'!P375","v":-5229591},{"$f":"'data \"live\" (TIO)'!Q375-'data \"historic\" (TIO)'!Q375","v":-6127257},{"$f":"'data \"live\" (TIO)'!R375-'data \"historic\" (TIO)'!R375","v":-7075730},{"$f":"'data \"live\" (TIO)'!S375-'data \"historic\" (TIO)'!S375","v":16386983},{"$f":"'data \"live\" (TIO)'!T375-'data \"historic\" (TIO)'!T375","v":16550852},{"$f":"'data \"live\" (TIO)'!U375-'data \"historic\" (TIO)'!U375","v":0},null,{"$f":"'data \"live\" (TIO)'!I375/'data \"historic\" (TIO)'!I375-1","v":-7.727364213175747E-2},{"$f":"'data \"live\" (TIO)'!J375/'data \"historic\" (TIO)'!J375-1","v":-0.15269473247023357},{"$f":"'data \"live\" (TIO)'!K375/'data \"historic\" (TIO)'!K375-1","v":0},{"$f":"'data \"live\" (TIO)'!L375/'data \"historic\" (TIO)'!L375-1","v":-0.12093590394157894},{"$f":"'data \"live\" (TIO)'!M375/'data \"historic\" (TIO)'!M375-1","v":-0.15442405885851129},{"$f":"'data \"live\" (TIO)'!N375/'data \"historic\" (TIO)'!N375-1","v":-0.18663650254653874},{"$f":"'data \"live\" (TIO)'!O375/'data \"historic\" (TIO)'!O375-1","v":-0.2176218180795626},{"$f":"'data \"live\" (TIO)'!P375/'data \"historic\" (TIO)'!P375-1","v":-0.24744671092760451},{"$f":"'data \"live\" (TIO)'!Q375/'data \"historic\" (TIO)'!Q375-1","v":-0.27611547640967782},{"$f":"'data \"live\" (TIO)'!R375/'data \"historic\" (TIO)'!R375-1","v":-0.3036733256751174},{"$f":"'data \"live\" (TIO)'!S375/'data \"historic\" (TIO)'!S375-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T375/'data \"historic\" (TIO)'!T375-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U375/'data \"historic\" (TIO)'!U375-1","v":{"$error":"#DIV/0!"}}]
["West Coast","West Coast total patronage:",{"$f":"'data \"live\" (TIO)'!C376-'data \"historic\" (TIO)'!C376","v":0},{"$f":"'data \"live\" (TIO)'!D376-'data \"historic\" (TIO)'!D376","v":0},{"$f":"'data \"live\" (TIO)'!E376-'data \"historic\" (TIO)'!E376","v":0},{"$f":"'data \"live\" (TIO)'!F376-'data \"historic\" (TIO)'!F376","v":0},{"$f":"'data \"live\" (TIO)'!G376-'data \"historic\" (TIO)'!G376","v":0},{"$f":"'data \"live\" (TIO)'!H376-'data \"historic\" (TIO)'!H376","v":0},{"$f":"'data \"live\" (TIO)'!I376-'data \"historic\" (TIO)'!I376","v":-11548},{"$f":"'data \"live\" (TIO)'!J376-'data \"historic\" (TIO)'!J376","v":-12725},{"$f":"'data \"live\" (TIO)'!K376-'data \"historic\" (TIO)'!K376","v":0},{"$f":"'data \"live\" (TIO)'!L376-'data \"historic\" (TIO)'!L376","v":48000},{"$f":"'data \"live\" (TIO)'!M376-'data \"historic\" (TIO)'!M376","v":48000},{"$f":"'data \"live\" (TIO)'!N376-'data \"historic\" (TIO)'!N376","v":48000},{"$f":"'data \"live\" (TIO)'!O376-'data \"historic\" (TIO)'!O376","v":47500},{"$f":"'data \"live\" (TIO)'!P376-'data \"historic\" (TIO)'!P376","v":47500},{"$f":"'data \"live\" (TIO)'!Q376-'data \"historic\" (TIO)'!Q376","v":47500},{"$f":"'data \"live\" (TIO)'!R376-'data \"historic\" (TIO)'!R376","v":47000},{"$f":"'data \"live\" (TIO)'!S376-'data \"historic\" (TIO)'!S376","v":85000},{"$f":"'data \"live\" (TIO)'!T376-'data \"historic\" (TIO)'!T376","v":85000},{"$f":"'data \"live\" (TIO)'!U376-'data \"historic\" (TIO)'!U376","v":0},null,{"$f":"'data \"live\" (TIO)'!I376/'data \"historic\" (TIO)'!I376-1","v":-0.32529577464788728},{"$f":"'data \"live\" (TIO)'!J376/'data \"historic\" (TIO)'!J376-1","v":-0.34863013698630141},{"$f":"'data \"live\" (TIO)'!K376/'data \"historic\" (TIO)'!K376-1","v":0},{"$f":"'data \"live\" (TIO)'!L376/'data \"historic\" (TIO)'!L376-1","v":1.2972972972972974},{"$f":"'data \"live\" (TIO)'!M376/'data \"historic\" (TIO)'!M376-1","v":1.2972972972972974},{"$f":"'data \"live\" (TIO)'!N376/'data \"historic\" (TIO)'!N376-1","v":1.2972972972972974},{"$f":"'data \"live\" (TIO)'!O376/'data \"historic\" (TIO)'!O376-1","v":1.2666666666666666},{"$f":"'data \"live\" (TIO)'!P376/'data \"historic\" (TIO)'!P376-1","v":1.2666666666666666},{"$f":"'data \"live\" (TIO)'!Q376/'data \"historic\" (TIO)'!Q376-1","v":1.2666666666666666},{"$f":"'data \"live\" (TIO)'!R376/'data \"historic\" (TIO)'!R376-1","v":1.236842105263158},{"$f":"'data \"live\" (TIO)'!S376/'data \"historic\" (TIO)'!S376-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T376/'data \"historic\" (TIO)'!T376-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U376/'data \"historic\" (TIO)'!U376-1","v":{"$error":"#DIV/0!"}}]
["Otago","Otago (DUNEDIN ONLY) total patronage:",{"$f":"'data \"live\" (TIO)'!C377-'data \"historic\" (TIO)'!C377","v":0},{"$f":"'data \"live\" (TIO)'!D377-'data \"historic\" (TIO)'!D377","v":517758},{"$f":"'data \"live\" (TIO)'!E377-'data \"historic\" (TIO)'!E377","v":619816},{"$f":"'data \"live\" (TIO)'!F377-'data \"historic\" (TIO)'!F377","v":677452},{"$f":"'data \"live\" (TIO)'!G377-'data \"historic\" (TIO)'!G377","v":601208},{"$f":"'data \"live\" (TIO)'!H377-'data \"historic\" (TIO)'!H377","v":572297},{"$f":"'data \"live\" (TIO)'!I377-'data \"historic\" (TIO)'!I377","v":-149555},{"$f":"'data \"live\" (TIO)'!J377-'data \"historic\" (TIO)'!J377","v":-213974},{"$f":"'data \"live\" (TIO)'!K377-'data \"historic\" (TIO)'!K377","v":0},{"$f":"'data \"live\" (TIO)'!L377-'data \"historic\" (TIO)'!L377","v":976920.80319999997},{"$f":"'data \"live\" (TIO)'!M377-'data \"historic\" (TIO)'!M377","v":1137642.7392640002},{"$f":"'data \"live\" (TIO)'!N377-'data \"historic\" (TIO)'!N377","v":1376525.8740492798},{"$f":"'data \"live\" (TIO)'!O377-'data \"historic\" (TIO)'!O377","v":1485435.2115302654},{"$f":"'data \"live\" (TIO)'!P377-'data \"historic\" (TIO)'!P377","v":2868638.855760871},{"$f":"'data \"live\" (TIO)'!Q377-'data \"historic\" (TIO)'!Q377","v":1757454.0128760883},{"$f":"'data \"live\" (TIO)'!R377-'data \"historic\" (TIO)'!R377","v":1866483.0030048494},{"$f":"'data \"live\" (TIO)'!S377-'data \"historic\" (TIO)'!S377","v":4367360},{"$f":"'data \"live\" (TIO)'!T377-'data \"historic\" (TIO)'!T377","v":4544453},{"$f":"'data \"live\" (TIO)'!U377-'data \"historic\" (TIO)'!U377","v":0},null,{"$f":"'data \"live\" (TIO)'!I377/'data \"historic\" (TIO)'!I377-1","v":-5.2824002876524889E-2},{"$f":"'data \"live\" (TIO)'!J377/'data \"historic\" (TIO)'!J377-1","v":-7.5041944425740081E-2},{"$f":"'data \"live\" (TIO)'!K377/'data \"historic\" (TIO)'!K377-1","v":0},{"$f":"'data \"live\" (TIO)'!L377/'data \"historic\" (TIO)'!L377-1","v":0.43041748530925328},{"$f":"'data \"live\" (TIO)'!M377/'data \"historic\" (TIO)'!M377-1","v":0.49873571952323936},{"$f":"'data \"live\" (TIO)'!N377/'data \"historic\" (TIO)'!N377-1","v":0.60045819725506},{"$f":"'data \"live\" (TIO)'!O377/'data \"historic\" (TIO)'!O377-1","v":0.64474203029126764},{"$f":"'data \"live\" (TIO)'!P377/'data \"historic\" (TIO)'!P377-1","v":2.8250145732432079},{"$f":"'data \"live\" (TIO)'!Q377/'data \"historic\" (TIO)'!Q377-1","v":0.75523803946704371},{"$f":"'data \"live\" (TIO)'!R377/'data \"historic\" (TIO)'!R377-1","v":0.79810104756923228},{"$f":"'data \"live\" (TIO)'!S377/'data \"historic\" (TIO)'!S377-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T377/'data \"historic\" (TIO)'!T377-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U377/'data \"historic\" (TIO)'!U377-1","v":{"$error":"#DIV/0!"}}]
["Southland","Southland total patronage:",{"$f":"'data \"live\" (TIO)'!C378-'data \"historic\" (TIO)'!C378","v":0},{"$f":"'data \"live\" (TIO)'!D378-'data \"historic\" (TIO)'!D378","v":0},{"$f":"'data \"live\" (TIO)'!E378-'data \"historic\" (TIO)'!E378","v":0},{"$f":"'data \"live\" (TIO)'!F378-'data \"historic\" (TIO)'!F378","v":0},{"$f":"'data \"live\" (TIO)'!G378-'data \"historic\" (TIO)'!G378","v":0},{"$f":"'data \"live\" (TIO)'!H378-'data \"historic\" (TIO)'!H378","v":0},{"$f":"'data \"live\" (TIO)'!I378-'data \"historic\" (TIO)'!I378","v":-60075},{"$f":"'data \"live\" (TIO)'!J378-'data \"historic\" (TIO)'!J378","v":-79461},{"$f":"'data \"live\" (TIO)'!K378-'data \"historic\" (TIO)'!K378","v":0},{"$f":"'data \"live\" (TIO)'!L378-'data \"historic\" (TIO)'!L378","v":-90375},{"$f":"'data \"live\" (TIO)'!M378-'data \"historic\" (TIO)'!M378","v":-96085},{"$f":"'data \"live\" (TIO)'!N378-'data \"historic\" (TIO)'!N378","v":-102227},{"$f":"'data \"live\" (TIO)'!O378-'data \"historic\" (TIO)'!O378","v":-108207},{"$f":"'data \"live\" (TIO)'!P378-'data \"historic\" (TIO)'!P378","v":-114627},{"$f":"'data \"live\" (TIO)'!Q378-'data \"historic\" (TIO)'!Q378","v":-120996},{"$f":"'data \"live\" (TIO)'!R378-'data \"historic\" (TIO)'!R378","v":-127816},{"$f":"'data \"live\" (TIO)'!S378-'data \"historic\" (TIO)'!S378","v":212450},{"$f":"'data \"live\" (TIO)'!T378-'data \"historic\" (TIO)'!T378","v":213650},{"$f":"'data \"live\" (TIO)'!U378-'data \"historic\" (TIO)'!U378","v":0},null,{"$f":"'data \"live\" (TIO)'!I378/'data \"historic\" (TIO)'!I378-1","v":-0.22127071823204425},{"$f":"'data \"live\" (TIO)'!J378/'data \"historic\" (TIO)'!J378-1","v":-0.28553615512043318},{"$f":"'data \"live\" (TIO)'!K378/'data \"historic\" (TIO)'!K378-1","v":0},{"$f":"'data \"live\" (TIO)'!L378/'data \"historic\" (TIO)'!L378-1","v":-0.3091064557503207},{"$f":"'data \"live\" (TIO)'!M378/'data \"historic\" (TIO)'!M378-1","v":-0.320619984316866},{"$f":"'data \"live\" (TIO)'!N378/'data \"historic\" (TIO)'!N378-1","v":-0.33279509859136591},{"$f":"'data \"live\" (TIO)'!O378/'data \"historic\" (TIO)'!O378-1","v":-0.3436703011208263},{"$f":"'data \"live\" (TIO)'!P378/'data \"historic\" (TIO)'!P378-1","v":-0.35518255367539753},{"$f":"'data \"live\" (TIO)'!Q378/'data \"historic\" (TIO)'!Q378-1","v":-0.36577225843117811},{"$f":"'data \"live\" (TIO)'!R378/'data \"historic\" (TIO)'!R378-1","v":-0.37696495667510155},{"$f":"'data \"live\" (TIO)'!S378/'data \"historic\" (TIO)'!S378-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T378/'data \"historic\" (TIO)'!T378-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U378/'data \"historic\" (TIO)'!U378-1","v":{"$error":"#DIV/0!"}}]
["National","National total patronage:",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C364:C378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C364:C378)-C365-C372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!C372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!C365,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D364:D378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D364:D378)-D365-D372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!D372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!D365,0))))))","v":517758},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E364:E378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E364:E378)-E365-E372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!E372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!E365,0))))))","v":619816},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F364:F378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F364:F378)-F365-F372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!F372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!F365,0))))))","v":677452},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G364:G378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G364:G378)-G365-G372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!G372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!G365,0))))))","v":601208},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H364:H378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H364:H378)-H365-H372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!H372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!H365,0))))))","v":572297},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I364:I378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I364:I378)-I365-I372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!I372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!I365,0))))))","v":4283585.4399999976},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J364:J378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J364:J378)-J365-J372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!J372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!J365,0))))))","v":5243450.2031999975},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K364:K378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K364:K378)-K365-K372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!K372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!K365,0))))))","v":10771980.896087989},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L364:L378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L364:L378)-L365-L372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!L372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!L365,0))))))","v":9640799.4889133647},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M364:M378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M364:M378)-M365-M372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!M372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!M365,0))))))","v":9712982.341576729},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N364:N378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N364:N378)-N365-N372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!N372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!N365,0))))))","v":10877448.687718529},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O364:O378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O364:O378)-O365-O372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!O372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!O365,0))))))","v":12453339.260549407},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P364:P378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P364:P378)-P365-P372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!P372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!P365,0))))))","v":14420257.45143163},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q364:Q378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q364:Q378)-Q365-Q372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!Q372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!Q365,0))))))","v":18228291.113299858},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R364:R378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R364:R378)-R365-R372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!R372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!R365,0))))))","v":22310636.445217252},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S364:S378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S364:S378)-S365-S372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!S372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!S365,0))))))","v":203090334},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T364:T378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T364:T378)-T365-T372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!T372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!T365,0))))))","v":209315603},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U364:U378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U364:U378)-U365-U372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!U372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!U365,0))))))","v":0},null,{"$f":"'data \"live\" (TIO)'!I379/'data \"historic\" (TIO)'!I379-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J379/'data \"historic\" (TIO)'!J379-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K379/'data \"historic\" (TIO)'!K379-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L379/'data \"historic\" (TIO)'!L379-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M379/'data \"historic\" (TIO)'!M379-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N379/'data \"historic\" (TIO)'!N379-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O379/'data \"historic\" (TIO)'!O379-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P379/'data \"historic\" (TIO)'!P379-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q379/'data \"historic\" (TIO)'!Q379-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R379/'data \"historic\" (TIO)'!R379-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S379/'data \"historic\" (TIO)'!S379-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T379/'data \"historic\" (TIO)'!T379-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U379/'data \"historic\" (TIO)'!U379-1","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"VLOOKUP($B$484,$A364:$U379,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$U379,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$U379,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$U379,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$U379,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$U379,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$U379,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$U379,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$U379,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$U379,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$U379,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$U379,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$U379,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$U379,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$U379,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$U379,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$U379,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$U379,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$U379,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$U379,21,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP($B$484,$A364:$U379,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$U379,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$U379,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$U379,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$U379,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$U379,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$U379,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$U379,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$U379,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$U379,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$U379,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$U379,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$U379,21,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B380","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U380","v":{"$error":"#N/A"}},null,{"$f":"'data \"historic\" (TIO)'!W380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AD380","v":0},{"$f":"'data \"historic\" (TIO)'!AE380","v":0},{"$f":"'data \"historic\" (TIO)'!AF380","v":0},{"$f":"'data \"historic\" (TIO)'!AG380","v":0},{"$f":"'data \"historic\" (TIO)'!AH380","v":0},{"$f":"'data \"historic\" (TIO)'!AI380","v":0}]
[null,{"$f":"B380","v":{"$error":"#N/A"}},{"$f":"C380","v":{"$error":"#N/A"}},{"$f":"D380","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!N$8,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!O$8,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!P$8,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!Q$8,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!R$8,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!S$8,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!T$8,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!U$8,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!V$8,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!W$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AN$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AO$8,0)","v":0},null,{"$f":"W380","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AR368,'scenario testing'!AR368)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AS368,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AT368,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AU368,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AV368,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AW368,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AX368,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AY368,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AZ368,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BA368,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BB368,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BC368,0)","v":0}]
[null,"NETWORK PASSENGER KILOMETRES","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S363","v":"2025/26"},{"$f":"T363","v":"2026/27"},{"$f":"U363","v":"2027/28"},null,"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23",{"$f":"AE363","v":"2023/24"},{"$f":"AF363","v":"2024/25"},{"$f":"AG363","v":"2025/26"},{"$f":"AH363","v":"2026/27"},{"$f":"AI363","v":"2027/28"}]
["Northland","Northland passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C384-'data \"historic\" (TIO)'!C384","v":0},{"$f":"'data \"live\" (TIO)'!D384-'data \"historic\" (TIO)'!D384","v":0},{"$f":"'data \"live\" (TIO)'!E384-'data \"historic\" (TIO)'!E384","v":0},{"$f":"'data \"live\" (TIO)'!F384-'data \"historic\" (TIO)'!F384","v":0},{"$f":"'data \"live\" (TIO)'!G384-'data \"historic\" (TIO)'!G384","v":0},{"$f":"'data \"live\" (TIO)'!H384-'data \"historic\" (TIO)'!H384","v":0},{"$f":"'data \"live\" (TIO)'!I384-'data \"historic\" (TIO)'!I384","v":227903},{"$f":"'data \"live\" (TIO)'!J384-'data \"historic\" (TIO)'!J384","v":42375},{"$f":"'data \"live\" (TIO)'!K384-'data \"historic\" (TIO)'!K384","v":0},{"$f":"'data \"live\" (TIO)'!L384-'data \"historic\" (TIO)'!L384","v":-413744},{"$f":"'data \"live\" (TIO)'!M384-'data \"historic\" (TIO)'!M384","v":-468940},{"$f":"'data \"live\" (TIO)'!N384-'data \"historic\" (TIO)'!N384","v":-468600},{"$f":"'data \"live\" (TIO)'!O384-'data \"historic\" (TIO)'!O384","v":-353366},{"$f":"'data \"live\" (TIO)'!P384-'data \"historic\" (TIO)'!P384","v":-392240},{"$f":"'data \"live\" (TIO)'!Q384-'data \"historic\" (TIO)'!Q384","v":-353376},{"$f":"'data \"live\" (TIO)'!R384-'data \"historic\" (TIO)'!R384","v":-280980},{"$f":"'data \"live\" (TIO)'!S384-'data \"historic\" (TIO)'!S384","v":4754139},{"$f":"'data \"live\" (TIO)'!T384-'data \"historic\" (TIO)'!T384","v":4801680},{"$f":"'data \"live\" (TIO)'!U384-'data \"historic\" (TIO)'!U384","v":0},null,{"$f":"'data \"live\" (TIO)'!I384/'data \"historic\" (TIO)'!I384-1","v":4.5551155732934223E-2},{"$f":"'data \"live\" (TIO)'!J384/'data \"historic\" (TIO)'!J384-1","v":8.4762205757629161E-3},{"$f":"'data \"live\" (TIO)'!K384/'data \"historic\" (TIO)'!K384-1","v":0},{"$f":"'data \"live\" (TIO)'!L384/'data \"historic\" (TIO)'!L384-1","v":-8.2947076692124866E-2},{"$f":"'data \"live\" (TIO)'!M384/'data \"historic\" (TIO)'!M384-1","v":-9.3455448133362262E-2},{"$f":"'data \"live\" (TIO)'!N384/'data \"historic\" (TIO)'!N384-1","v":-9.3870192307692335E-2},{"$f":"'data \"live\" (TIO)'!O384/'data \"historic\" (TIO)'!O384-1","v":-7.1793173506704555E-2},{"$f":"'data \"live\" (TIO)'!P384/'data \"historic\" (TIO)'!P384-1","v":-7.834521108305903E-2},{"$f":"'data \"live\" (TIO)'!Q384/'data \"historic\" (TIO)'!Q384-1","v":-7.0480111052606431E-2},{"$f":"'data \"live\" (TIO)'!R384/'data \"historic\" (TIO)'!R384-1","v":-5.6330652792434988E-2},{"$f":"'data \"live\" (TIO)'!S384/'data \"historic\" (TIO)'!S384-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T384/'data \"historic\" (TIO)'!T384-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U384/'data \"historic\" (TIO)'!U384-1","v":{"$error":"#DIV/0!"}}]
["Auckland","Auckland passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C385-'data \"historic\" (TIO)'!C385","v":0},{"$f":"'data \"live\" (TIO)'!D385-'data \"historic\" (TIO)'!D385","v":0},{"$f":"'data \"live\" (TIO)'!E385-'data \"historic\" (TIO)'!E385","v":0},{"$f":"'data \"live\" (TIO)'!F385-'data \"historic\" (TIO)'!F385","v":0},{"$f":"'data \"live\" (TIO)'!G385-'data \"historic\" (TIO)'!G385","v":0},{"$f":"'data \"live\" (TIO)'!H385-'data \"historic\" (TIO)'!H385","v":0},{"$f":"'data \"live\" (TIO)'!I385-'data \"historic\" (TIO)'!I385","v":79413835.287999988},{"$f":"'data \"live\" (TIO)'!J385-'data \"historic\" (TIO)'!J385","v":96020271.888639927},{"$f":"'data \"live\" (TIO)'!K385-'data \"historic\" (TIO)'!K385","v":97962327.001958966},{"$f":"'data \"live\" (TIO)'!L385-'data \"historic\" (TIO)'!L385","v":130040582.49513829},{"$f":"'data \"live\" (TIO)'!M385-'data \"historic\" (TIO)'!M385","v":138758548.45603037},{"$f":"'data \"live\" (TIO)'!N385-'data \"historic\" (TIO)'!N385","v":156276865.40805423},{"$f":"'data \"live\" (TIO)'!O385-'data \"historic\" (TIO)'!O385","v":178910201.7478447},{"$f":"'data \"live\" (TIO)'!P385-'data \"historic\" (TIO)'!P385","v":192987964.84073305},{"$f":"'data \"live\" (TIO)'!Q385-'data \"historic\" (TIO)'!Q385","v":249962550.7259376},{"$f":"'data \"live\" (TIO)'!R385-'data \"historic\" (TIO)'!R385","v":289606918.12329459},{"$f":"'data \"live\" (TIO)'!S385-'data \"historic\" (TIO)'!S385","v":1089385283},{"$f":"'data \"live\" (TIO)'!T385-'data \"historic\" (TIO)'!T385","v":1128756800},{"$f":"'data \"live\" (TIO)'!U385-'data \"historic\" (TIO)'!U385","v":0},null,{"$f":"'data \"live\" (TIO)'!I385/'data \"historic\" (TIO)'!I385-1","v":0.11711862542352014},{"$f":"'data \"live\" (TIO)'!J385/'data \"historic\" (TIO)'!J385-1","v":0.13670925300193559},{"$f":"'data \"live\" (TIO)'!K385/'data \"historic\" (TIO)'!K385-1","v":0.13562411177136324},{"$f":"'data \"live\" (TIO)'!L385/'data \"historic\" (TIO)'!L385-1","v":0.17174966354657561},{"$f":"'data \"live\" (TIO)'!M385/'data \"historic\" (TIO)'!M385-1","v":0.17557412840059983},{"$f":"'data \"live\" (TIO)'!N385/'data \"historic\" (TIO)'!N385-1","v":0.19154544253017813},{"$f":"'data \"live\" (TIO)'!O385/'data \"historic\" (TIO)'!O385-1","v":0.21357392835791078},{"$f":"'data \"live\" (TIO)'!P385/'data \"historic\" (TIO)'!P385-1","v":0.22353047336441922},{"$f":"'data \"live\" (TIO)'!Q385/'data \"historic\" (TIO)'!Q385-1","v":0.28254293788576512},{"$f":"'data \"live\" (TIO)'!R385/'data \"historic\" (TIO)'!R385-1","v":0.31904471718434757},{"$f":"'data \"live\" (TIO)'!S385/'data \"historic\" (TIO)'!S385-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T385/'data \"historic\" (TIO)'!T385-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U385/'data \"historic\" (TIO)'!U385-1","v":{"$error":"#DIV/0!"}}]
["Waikato","Waikato passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C386-'data \"historic\" (TIO)'!C386","v":0},{"$f":"'data \"live\" (TIO)'!D386-'data \"historic\" (TIO)'!D386","v":0},{"$f":"'data \"live\" (TIO)'!E386-'data \"historic\" (TIO)'!E386","v":0},{"$f":"'data \"live\" (TIO)'!F386-'data \"historic\" (TIO)'!F386","v":0},{"$f":"'data \"live\" (TIO)'!G386-'data \"historic\" (TIO)'!G386","v":0},{"$f":"'data \"live\" (TIO)'!H386-'data \"historic\" (TIO)'!H386","v":0},{"$f":"'data \"live\" (TIO)'!I386-'data \"historic\" (TIO)'!I386","v":-9085568},{"$f":"'data \"live\" (TIO)'!J386-'data \"historic\" (TIO)'!J386","v":-10592783},{"$f":"'data \"live\" (TIO)'!K386-'data \"historic\" (TIO)'!K386","v":0},{"$f":"'data \"live\" (TIO)'!L386-'data \"historic\" (TIO)'!L386","v":-10765959},{"$f":"'data \"live\" (TIO)'!M386-'data \"historic\" (TIO)'!M386","v":-10909347},{"$f":"'data \"live\" (TIO)'!N386-'data \"historic\" (TIO)'!N386","v":-11054169},{"$f":"'data \"live\" (TIO)'!O386-'data \"historic\" (TIO)'!O386","v":-11435087},{"$f":"'data \"live\" (TIO)'!P386-'data \"historic\" (TIO)'!P386","v":-11806137},{"$f":"'data \"live\" (TIO)'!Q386-'data \"historic\" (TIO)'!Q386","v":-11977303},{"$f":"'data \"live\" (TIO)'!R386-'data \"historic\" (TIO)'!R386","v":-12132806},{"$f":"'data \"live\" (TIO)'!S386-'data \"historic\" (TIO)'!S386","v":37522623},{"$f":"'data \"live\" (TIO)'!T386-'data \"historic\" (TIO)'!T386","v":37862117},{"$f":"'data \"live\" (TIO)'!U386-'data \"historic\" (TIO)'!U386","v":0},null,{"$f":"'data \"live\" (TIO)'!I386/'data \"historic\" (TIO)'!I386-1","v":-0.20660546297094085},{"$f":"'data \"live\" (TIO)'!J386/'data \"historic\" (TIO)'!J386-1","v":-0.23721527257831565},{"$f":"'data \"live\" (TIO)'!K386/'data \"historic\" (TIO)'!K386-1","v":0},{"$f":"'data \"live\" (TIO)'!L386/'data \"historic\" (TIO)'!L386-1","v":-0.23402019732851209},{"$f":"'data \"live\" (TIO)'!M386/'data \"historic\" (TIO)'!M386-1","v":-0.23478915844484172},{"$f":"'data \"live\" (TIO)'!N386/'data \"historic\" (TIO)'!N386-1","v":-0.23555050576101189},{"$f":"'data \"live\" (TIO)'!O386/'data \"historic\" (TIO)'!O386-1","v":-0.24006640184055528},{"$f":"'data \"live\" (TIO)'!P386/'data \"historic\" (TIO)'!P386-1","v":-0.24428016337737846},{"$f":"'data \"live\" (TIO)'!Q386/'data \"historic\" (TIO)'!Q386-1","v":-0.24528077856461195},{"$f":"'data \"live\" (TIO)'!R386/'data \"historic\" (TIO)'!R386-1","v":-0.24600525023704212},{"$f":"'data \"live\" (TIO)'!S386/'data \"historic\" (TIO)'!S386-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T386/'data \"historic\" (TIO)'!T386-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U386/'data \"historic\" (TIO)'!U386-1","v":{"$error":"#DIV/0!"}}]
["Bay of Plenty","Bay of Plenty passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C387-'data \"historic\" (TIO)'!C387","v":0},{"$f":"'data \"live\" (TIO)'!D387-'data \"historic\" (TIO)'!D387","v":0},{"$f":"'data \"live\" (TIO)'!E387-'data \"historic\" (TIO)'!E387","v":0},{"$f":"'data \"live\" (TIO)'!F387-'data \"historic\" (TIO)'!F387","v":0},{"$f":"'data \"live\" (TIO)'!G387-'data \"historic\" (TIO)'!G387","v":0},{"$f":"'data \"live\" (TIO)'!H387-'data \"historic\" (TIO)'!H387","v":0},{"$f":"'data \"live\" (TIO)'!I387-'data \"historic\" (TIO)'!I387","v":-7609556},{"$f":"'data \"live\" (TIO)'!J387-'data \"historic\" (TIO)'!J387","v":-8407447},{"$f":"'data \"live\" (TIO)'!K387-'data \"historic\" (TIO)'!K387","v":-9671202},{"$f":"'data \"live\" (TIO)'!L387-'data \"historic\" (TIO)'!L387","v":-11042423},{"$f":"'data \"live\" (TIO)'!M387-'data \"historic\" (TIO)'!M387","v":-11771923},{"$f":"'data \"live\" (TIO)'!N387-'data \"historic\" (TIO)'!N387","v":-12516023},{"$f":"'data \"live\" (TIO)'!O387-'data \"historic\" (TIO)'!O387","v":-13275023},{"$f":"'data \"live\" (TIO)'!P387-'data \"historic\" (TIO)'!P387","v":-14049223},{"$f":"'data \"live\" (TIO)'!Q387-'data \"historic\" (TIO)'!Q387","v":-14838823},{"$f":"'data \"live\" (TIO)'!R387-'data \"historic\" (TIO)'!R387","v":-15554423},{"$f":"'data \"live\" (TIO)'!S387-'data \"historic\" (TIO)'!S387","v":25523677},{"$f":"'data \"live\" (TIO)'!T387-'data \"historic\" (TIO)'!T387","v":25523677},{"$f":"'data \"live\" (TIO)'!U387-'data \"historic\" (TIO)'!U387","v":0},null,{"$f":"'data \"live\" (TIO)'!I387/'data \"historic\" (TIO)'!I387-1","v":-0.22080877018878653},{"$f":"'data \"live\" (TIO)'!J387/'data \"historic\" (TIO)'!J387-1","v":-0.23918972281413498},{"$f":"'data \"live\" (TIO)'!K387/'data \"historic\" (TIO)'!K387-1","v":-0.26976176330301327},{"$f":"'data \"live\" (TIO)'!L387/'data \"historic\" (TIO)'!L387-1","v":-0.30198525410147647},{"$f":"'data \"live\" (TIO)'!M387/'data \"historic\" (TIO)'!M387-1","v":-0.31563838629757934},{"$f":"'data \"live\" (TIO)'!N387/'data \"historic\" (TIO)'!N387-1","v":-0.32902528148224097},{"$f":"'data \"live\" (TIO)'!O387/'data \"historic\" (TIO)'!O387-1","v":-0.34215123187117091},{"$f":"'data \"live\" (TIO)'!P387/'data \"historic\" (TIO)'!P387-1","v":-0.35502131509189372},{"$f":"'data \"live\" (TIO)'!Q387/'data \"historic\" (TIO)'!Q387-1","v":-0.36763884794053892},{"$f":"'data \"live\" (TIO)'!R387/'data \"historic\" (TIO)'!R387-1","v":-0.37865487936394326},{"$f":"'data \"live\" (TIO)'!S387/'data \"historic\" (TIO)'!S387-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T387/'data \"historic\" (TIO)'!T387-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U387/'data \"historic\" (TIO)'!U387-1","v":{"$error":"#DIV/0!"}}]
["Gisborne","Gisborne passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C388-'data \"historic\" (TIO)'!C388","v":0},{"$f":"'data \"live\" (TIO)'!D388-'data \"historic\" (TIO)'!D388","v":0},{"$f":"'data \"live\" (TIO)'!E388-'data \"historic\" (TIO)'!E388","v":0},{"$f":"'data \"live\" (TIO)'!F388-'data \"historic\" (TIO)'!F388","v":0},{"$f":"'data \"live\" (TIO)'!G388-'data \"historic\" (TIO)'!G388","v":0},{"$f":"'data \"live\" (TIO)'!H388-'data \"historic\" (TIO)'!H388","v":0},{"$f":"'data \"live\" (TIO)'!I388-'data \"historic\" (TIO)'!I388","v":228440},{"$f":"'data \"live\" (TIO)'!J388-'data \"historic\" (TIO)'!J388","v":32578},{"$f":"'data \"live\" (TIO)'!K388-'data \"historic\" (TIO)'!K388","v":0},{"$f":"'data \"live\" (TIO)'!L388-'data \"historic\" (TIO)'!L388","v":98000},{"$f":"'data \"live\" (TIO)'!M388-'data \"historic\" (TIO)'!M388","v":98000},{"$f":"'data \"live\" (TIO)'!N388-'data \"historic\" (TIO)'!N388","v":98000},{"$f":"'data \"live\" (TIO)'!O388-'data \"historic\" (TIO)'!O388","v":84500},{"$f":"'data \"live\" (TIO)'!P388-'data \"historic\" (TIO)'!P388","v":84550},{"$f":"'data \"live\" (TIO)'!Q388-'data \"historic\" (TIO)'!Q388","v":84550},{"$f":"'data \"live\" (TIO)'!R388-'data \"historic\" (TIO)'!R388","v":84550},{"$f":"'data \"live\" (TIO)'!S388-'data \"historic\" (TIO)'!S388","v":968050},{"$f":"'data \"live\" (TIO)'!T388-'data \"historic\" (TIO)'!T388","v":968050},{"$f":"'data \"live\" (TIO)'!U388-'data \"historic\" (TIO)'!U388","v":0},null,{"$f":"'data \"live\" (TIO)'!I388/'data \"historic\" (TIO)'!I388-1","v":0.27292712066905622},{"$f":"'data \"live\" (TIO)'!J388/'data \"historic\" (TIO)'!J388-1","v":3.892234169653519E-2},{"$f":"'data \"live\" (TIO)'!K388/'data \"historic\" (TIO)'!K388-1","v":0},{"$f":"'data \"live\" (TIO)'!L388/'data \"historic\" (TIO)'!L388-1","v":0.11264367816091947},{"$f":"'data \"live\" (TIO)'!M388/'data \"historic\" (TIO)'!M388-1","v":0.11264367816091947},{"$f":"'data \"live\" (TIO)'!N388/'data \"historic\" (TIO)'!N388-1","v":0.11264367816091947},{"$f":"'data \"live\" (TIO)'!O388/'data \"historic\" (TIO)'!O388-1","v":9.5642331635540367E-2},{"$f":"'data \"live\" (TIO)'!P388/'data \"historic\" (TIO)'!P388-1","v":9.56989247311828E-2},{"$f":"'data \"live\" (TIO)'!Q388/'data \"historic\" (TIO)'!Q388-1","v":9.56989247311828E-2},{"$f":"'data \"live\" (TIO)'!R388/'data \"historic\" (TIO)'!R388-1","v":9.56989247311828E-2},{"$f":"'data \"live\" (TIO)'!S388/'data \"historic\" (TIO)'!S388-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T388/'data \"historic\" (TIO)'!T388-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U388/'data \"historic\" (TIO)'!U388-1","v":{"$error":"#DIV/0!"}}]
["Hawkes Bay","Hawkes Bay passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C389-'data \"historic\" (TIO)'!C389","v":0},{"$f":"'data \"live\" (TIO)'!D389-'data \"historic\" (TIO)'!D389","v":0},{"$f":"'data \"live\" (TIO)'!E389-'data \"historic\" (TIO)'!E389","v":0},{"$f":"'data \"live\" (TIO)'!F389-'data \"historic\" (TIO)'!F389","v":0},{"$f":"'data \"live\" (TIO)'!G389-'data \"historic\" (TIO)'!G389","v":0},{"$f":"'data \"live\" (TIO)'!H389-'data \"historic\" (TIO)'!H389","v":0},{"$f":"'data \"live\" (TIO)'!I389-'data \"historic\" (TIO)'!I389","v":-1310318},{"$f":"'data \"live\" (TIO)'!J389-'data \"historic\" (TIO)'!J389","v":-1305104},{"$f":"'data \"live\" (TIO)'!K389-'data \"historic\" (TIO)'!K389","v":0},{"$f":"'data \"live\" (TIO)'!L389-'data \"historic\" (TIO)'!L389","v":-1273041},{"$f":"'data \"live\" (TIO)'!M389-'data \"historic\" (TIO)'!M389","v":-1267634},{"$f":"'data \"live\" (TIO)'!N389-'data \"historic\" (TIO)'!N389","v":-1261377},{"$f":"'data \"live\" (TIO)'!O389-'data \"historic\" (TIO)'!O389","v":-1254237},{"$f":"'data \"live\" (TIO)'!P389-'data \"historic\" (TIO)'!P389","v":-1246177},{"$f":"'data \"live\" (TIO)'!Q389-'data \"historic\" (TIO)'!Q389","v":-1237160},{"$f":"'data \"live\" (TIO)'!R389-'data \"historic\" (TIO)'!R389","v":-1227148},{"$f":"'data \"live\" (TIO)'!S389-'data \"historic\" (TIO)'!S389","v":9110758},{"$f":"'data \"live\" (TIO)'!T389-'data \"historic\" (TIO)'!T389","v":9329417},{"$f":"'data \"live\" (TIO)'!U389-'data \"historic\" (TIO)'!U389","v":0},null,{"$f":"'data \"live\" (TIO)'!I389/'data \"historic\" (TIO)'!I389-1","v":-0.15467142482615193},{"$f":"'data \"live\" (TIO)'!J389/'data \"historic\" (TIO)'!J389-1","v":-0.1510352613193644},{"$f":"'data \"live\" (TIO)'!K389/'data \"historic\" (TIO)'!K389-1","v":0},{"$f":"'data \"live\" (TIO)'!L389/'data \"historic\" (TIO)'!L389-1","v":-0.14160391468266287},{"$f":"'data \"live\" (TIO)'!M389/'data \"historic\" (TIO)'!M389-1","v":-0.13823772565127623},{"$f":"'data \"live\" (TIO)'!N389/'data \"historic\" (TIO)'!N389-1","v":-0.13485822628797617},{"$f":"'data \"live\" (TIO)'!O389/'data \"historic\" (TIO)'!O389-1","v":-0.13146555451472119},{"$f":"'data \"live\" (TIO)'!P389/'data \"historic\" (TIO)'!P389-1","v":-0.12805953038628615},{"$f":"'data \"live\" (TIO)'!Q389/'data \"historic\" (TIO)'!Q389-1","v":-0.12464013179316724},{"$f":"'data \"live\" (TIO)'!R389/'data \"historic\" (TIO)'!R389-1","v":-0.12120730834393401},{"$f":"'data \"live\" (TIO)'!S389/'data \"historic\" (TIO)'!S389-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T389/'data \"historic\" (TIO)'!T389-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U389/'data \"historic\" (TIO)'!U389-1","v":{"$error":"#DIV/0!"}}]
["Taranaki","Taranaki passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C390-'data \"historic\" (TIO)'!C390","v":0},{"$f":"'data \"live\" (TIO)'!D390-'data \"historic\" (TIO)'!D390","v":0},{"$f":"'data \"live\" (TIO)'!E390-'data \"historic\" (TIO)'!E390","v":0},{"$f":"'data \"live\" (TIO)'!F390-'data \"historic\" (TIO)'!F390","v":0},{"$f":"'data \"live\" (TIO)'!G390-'data \"historic\" (TIO)'!G390","v":0},{"$f":"'data \"live\" (TIO)'!H390-'data \"historic\" (TIO)'!H390","v":0},{"$f":"'data \"live\" (TIO)'!I390-'data \"historic\" (TIO)'!I390","v":964688},{"$f":"'data \"live\" (TIO)'!J390-'data \"historic\" (TIO)'!J390","v":605909},{"$f":"'data \"live\" (TIO)'!K390-'data \"historic\" (TIO)'!K390","v":0},{"$f":"'data \"live\" (TIO)'!L390-'data \"historic\" (TIO)'!L390","v":-137077},{"$f":"'data \"live\" (TIO)'!M390-'data \"historic\" (TIO)'!M390","v":-521337},{"$f":"'data \"live\" (TIO)'!N390-'data \"historic\" (TIO)'!N390","v":-930545},{"$f":"'data \"live\" (TIO)'!O390-'data \"historic\" (TIO)'!O390","v":-1366204},{"$f":"'data \"live\" (TIO)'!P390-'data \"historic\" (TIO)'!P390","v":-1829926},{"$f":"'data \"live\" (TIO)'!Q390-'data \"historic\" (TIO)'!Q390","v":-2323381},{"$f":"'data \"live\" (TIO)'!R390-'data \"historic\" (TIO)'!R390","v":-2848376},{"$f":"'data \"live\" (TIO)'!S390-'data \"historic\" (TIO)'!S390","v":7093377},{"$f":"'data \"live\" (TIO)'!T390-'data \"historic\" (TIO)'!T390","v":7093377},{"$f":"'data \"live\" (TIO)'!U390-'data \"historic\" (TIO)'!U390","v":0},null,{"$f":"'data \"live\" (TIO)'!I390/'data \"historic\" (TIO)'!I390-1","v":0.16344563336182549},{"$f":"'data \"live\" (TIO)'!J390/'data \"historic\" (TIO)'!J390-1","v":9.6887679441024499E-2},{"$f":"'data \"live\" (TIO)'!K390/'data \"historic\" (TIO)'!K390-1","v":0},{"$f":"'data \"live\" (TIO)'!L390/'data \"historic\" (TIO)'!L390-1","v":-1.9522939386127702E-2},{"$f":"'data \"live\" (TIO)'!M390/'data \"historic\" (TIO)'!M390-1","v":-7.0072092654726581E-2},{"$f":"'data \"live\" (TIO)'!N390/'data \"historic\" (TIO)'!N390-1","v":-0.1180323980410487},{"$f":"'data \"live\" (TIO)'!O390/'data \"historic\" (TIO)'!O390-1","v":-0.16353424453552801},{"$f":"'data \"live\" (TIO)'!P390/'data \"historic\" (TIO)'!P390-1","v":-0.20670375285274012},{"$f":"'data \"live\" (TIO)'!Q390/'data \"historic\" (TIO)'!Q390-1","v":-0.24765652272859306},{"$f":"'data \"live\" (TIO)'!R390/'data \"historic\" (TIO)'!R390-1","v":-0.28650641390909626},{"$f":"'data \"live\" (TIO)'!S390/'data \"historic\" (TIO)'!S390-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T390/'data \"historic\" (TIO)'!T390-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U390/'data \"historic\" (TIO)'!U390-1","v":{"$error":"#DIV/0!"}}]
["Manawatu-Wanganui","Manawatu-Wanganui passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C391-'data \"historic\" (TIO)'!C391","v":0},{"$f":"'data \"live\" (TIO)'!D391-'data \"historic\" (TIO)'!D391","v":0},{"$f":"'data \"live\" (TIO)'!E391-'data \"historic\" (TIO)'!E391","v":0},{"$f":"'data \"live\" (TIO)'!F391-'data \"historic\" (TIO)'!F391","v":0},{"$f":"'data \"live\" (TIO)'!G391-'data \"historic\" (TIO)'!G391","v":0},{"$f":"'data \"live\" (TIO)'!H391-'data \"historic\" (TIO)'!H391","v":0},{"$f":"'data \"live\" (TIO)'!I391-'data \"historic\" (TIO)'!I391","v":-919185},{"$f":"'data \"live\" (TIO)'!J391-'data \"historic\" (TIO)'!J391","v":-4740669},{"$f":"'data \"live\" (TIO)'!K391-'data \"historic\" (TIO)'!K391","v":0},{"$f":"'data \"live\" (TIO)'!L391-'data \"historic\" (TIO)'!L391","v":-5190904},{"$f":"'data \"live\" (TIO)'!M391-'data \"historic\" (TIO)'!M391","v":-5036011},{"$f":"'data \"live\" (TIO)'!N391-'data \"historic\" (TIO)'!N391","v":-5136732},{"$f":"'data \"live\" (TIO)'!O391-'data \"historic\" (TIO)'!O391","v":-5239468},{"$f":"'data \"live\" (TIO)'!P391-'data \"historic\" (TIO)'!P391","v":-5344257},{"$f":"'data \"live\" (TIO)'!Q391-'data \"historic\" (TIO)'!Q391","v":-5451143},{"$f":"'data \"live\" (TIO)'!R391-'data \"historic\" (TIO)'!R391","v":-5560166},{"$f":"'data \"live\" (TIO)'!S391-'data \"historic\" (TIO)'!S391","v":15150239},{"$f":"'data \"live\" (TIO)'!T391-'data \"historic\" (TIO)'!T391","v":15453243},{"$f":"'data \"live\" (TIO)'!U391-'data \"historic\" (TIO)'!U391","v":0},null,{"$f":"'data \"live\" (TIO)'!I391/'data \"historic\" (TIO)'!I391-1","v":-5.3813392692956374E-2},{"$f":"'data \"live\" (TIO)'!J391/'data \"historic\" (TIO)'!J391-1","v":-0.27209896622149943},{"$f":"'data \"live\" (TIO)'!K391/'data \"historic\" (TIO)'!K391-1","v":0},{"$f":"'data \"live\" (TIO)'!L391/'data \"historic\" (TIO)'!L391-1","v":-0.28637157252512124},{"$f":"'data \"live\" (TIO)'!M391/'data \"historic\" (TIO)'!M391-1","v":-0.27237886887620111},{"$f":"'data \"live\" (TIO)'!N391/'data \"historic\" (TIO)'!N391-1","v":-0.27237890821423005},{"$f":"'data \"live\" (TIO)'!O391/'data \"historic\" (TIO)'!O391-1","v":-0.27237897126884669},{"$f":"'data \"live\" (TIO)'!P391/'data \"historic\" (TIO)'!P391-1","v":-0.27237896652544991},{"$f":"'data \"live\" (TIO)'!Q391/'data \"historic\" (TIO)'!Q391-1","v":-0.27237900051471331},{"$f":"'data \"live\" (TIO)'!R391/'data \"historic\" (TIO)'!R391-1","v":-0.27237901564574774},{"$f":"'data \"live\" (TIO)'!S391/'data \"historic\" (TIO)'!S391-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T391/'data \"historic\" (TIO)'!T391-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U391/'data \"historic\" (TIO)'!U391-1","v":{"$error":"#DIV/0!"}}]
["Wellington","Wellington passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C392-'data \"historic\" (TIO)'!C392","v":0},{"$f":"'data \"live\" (TIO)'!D392-'data \"historic\" (TIO)'!D392","v":0},{"$f":"'data \"live\" (TIO)'!E392-'data \"historic\" (TIO)'!E392","v":0},{"$f":"'data \"live\" (TIO)'!F392-'data \"historic\" (TIO)'!F392","v":0},{"$f":"'data \"live\" (TIO)'!G392-'data \"historic\" (TIO)'!G392","v":0},{"$f":"'data \"live\" (TIO)'!H392-'data \"historic\" (TIO)'!H392","v":0},{"$f":"'data \"live\" (TIO)'!I392-'data \"historic\" (TIO)'!I392","v":21844811},{"$f":"'data \"live\" (TIO)'!J392-'data \"historic\" (TIO)'!J392","v":21005151},{"$f":"'data \"live\" (TIO)'!K392-'data \"historic\" (TIO)'!K392","v":0},{"$f":"'data \"live\" (TIO)'!L392-'data \"historic\" (TIO)'!L392","v":21989400},{"$f":"'data \"live\" (TIO)'!M392-'data \"historic\" (TIO)'!M392","v":19403900},{"$f":"'data \"live\" (TIO)'!N392-'data \"historic\" (TIO)'!N392","v":23103700},{"$f":"'data \"live\" (TIO)'!O392-'data \"historic\" (TIO)'!O392","v":26071800},{"$f":"'data \"live\" (TIO)'!P392-'data \"historic\" (TIO)'!P392","v":27863100},{"$f":"'data \"live\" (TIO)'!Q392-'data \"historic\" (TIO)'!Q392","v":28995300},{"$f":"'data \"live\" (TIO)'!R392-'data \"historic\" (TIO)'!R392","v":30129800},{"$f":"'data \"live\" (TIO)'!S392-'data \"historic\" (TIO)'!S392","v":555710100},{"$f":"'data \"live\" (TIO)'!T392-'data \"historic\" (TIO)'!T392","v":560812600},{"$f":"'data \"live\" (TIO)'!U392-'data \"historic\" (TIO)'!U392","v":0},null,{"$f":"'data \"live\" (TIO)'!I392/'data \"historic\" (TIO)'!I392-1","v":4.7984335159148239E-2},{"$f":"'data \"live\" (TIO)'!J392/'data \"historic\" (TIO)'!J392-1","v":4.5458069263272893E-2},{"$f":"'data \"live\" (TIO)'!K392/'data \"historic\" (TIO)'!K392-1","v":0},{"$f":"'data \"live\" (TIO)'!L392/'data \"historic\" (TIO)'!L392-1","v":4.61919680499987E-2},{"$f":"'data \"live\" (TIO)'!M392/'data \"historic\" (TIO)'!M392-1","v":4.0158366007187807E-2},{"$f":"'data \"live\" (TIO)'!N392/'data \"historic\" (TIO)'!N392-1","v":4.7108846623682865E-2},{"$f":"'data \"live\" (TIO)'!O392/'data \"historic\" (TIO)'!O392-1","v":5.2375224191464342E-2},{"$f":"'data \"live\" (TIO)'!P392/'data \"historic\" (TIO)'!P392-1","v":5.5146532735800946E-2},{"$f":"'data \"live\" (TIO)'!Q392/'data \"historic\" (TIO)'!Q392-1","v":5.653928186592716E-2},{"$f":"'data \"live\" (TIO)'!R392/'data \"historic\" (TIO)'!R392-1","v":5.7883260618565524E-2},{"$f":"'data \"live\" (TIO)'!S392/'data \"historic\" (TIO)'!S392-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T392/'data \"historic\" (TIO)'!T392-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U392/'data \"historic\" (TIO)'!U392-1","v":{"$error":"#DIV/0!"}}]
["Marlborough","Marlborough passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C393-'data \"historic\" (TIO)'!C393","v":0},{"$f":"'data \"live\" (TIO)'!D393-'data \"historic\" (TIO)'!D393","v":0},{"$f":"'data \"live\" (TIO)'!E393-'data \"historic\" (TIO)'!E393","v":0},{"$f":"'data \"live\" (TIO)'!F393-'data \"historic\" (TIO)'!F393","v":0},{"$f":"'data \"live\" (TIO)'!G393-'data \"historic\" (TIO)'!G393","v":0},{"$f":"'data \"live\" (TIO)'!H393-'data \"historic\" (TIO)'!H393","v":0},{"$f":"'data \"live\" (TIO)'!I393-'data \"historic\" (TIO)'!I393","v":-10054},{"$f":"'data \"live\" (TIO)'!J393-'data \"historic\" (TIO)'!J393","v":-107548},{"$f":"'data \"live\" (TIO)'!K393-'data \"historic\" (TIO)'!K393","v":0},{"$f":"'data \"live\" (TIO)'!L393-'data \"historic\" (TIO)'!L393","v":-132252},{"$f":"'data \"live\" (TIO)'!M393-'data \"historic\" (TIO)'!M393","v":-136208},{"$f":"'data \"live\" (TIO)'!N393-'data \"historic\" (TIO)'!N393","v":-140282},{"$f":"'data \"live\" (TIO)'!O393-'data \"historic\" (TIO)'!O393","v":-147483},{"$f":"'data \"live\" (TIO)'!P393-'data \"historic\" (TIO)'!P393","v":-160897},{"$f":"'data \"live\" (TIO)'!Q393-'data \"historic\" (TIO)'!Q393","v":-165716},{"$f":"'data \"live\" (TIO)'!R393-'data \"historic\" (TIO)'!R393","v":-170677},{"$f":"'data \"live\" (TIO)'!S393-'data \"historic\" (TIO)'!S393","v":184409},{"$f":"'data \"live\" (TIO)'!T393-'data \"historic\" (TIO)'!T393","v":189946},{"$f":"'data \"live\" (TIO)'!U393-'data \"historic\" (TIO)'!U393","v":0},null,{"$f":"'data \"live\" (TIO)'!I393/'data \"historic\" (TIO)'!I393-1","v":-5.3195767195767241E-2},{"$f":"'data \"live\" (TIO)'!J393/'data \"historic\" (TIO)'!J393-1","v":-0.40439180297048316},{"$f":"'data \"live\" (TIO)'!K393/'data \"historic\" (TIO)'!K393-1","v":0},{"$f":"'data \"live\" (TIO)'!L393/'data \"historic\" (TIO)'!L393-1","v":-0.46873936713167741},{"$f":"'data \"live\" (TIO)'!M393/'data \"historic\" (TIO)'!M393-1","v":-0.46869687897869994},{"$f":"'data \"live\" (TIO)'!N393/'data \"historic\" (TIO)'!N393-1","v":-0.4686564571306393},{"$f":"'data \"live\" (TIO)'!O393/'data \"historic\" (TIO)'!O393-1","v":-0.473758769562871},{"$f":"'data \"live\" (TIO)'!P393/'data \"historic\" (TIO)'!P393-1","v":-0.48809913845407116},{"$f":"'data \"live\" (TIO)'!Q393/'data \"historic\" (TIO)'!Q393-1","v":-0.48807756650408807},{"$f":"'data \"live\" (TIO)'!R393/'data \"historic\" (TIO)'!R393-1","v":-0.488052958165337},{"$f":"'data \"live\" (TIO)'!S393/'data \"historic\" (TIO)'!S393-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T393/'data \"historic\" (TIO)'!T393-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U393/'data \"historic\" (TIO)'!U393-1","v":{"$error":"#DIV/0!"}}]
["Nelson","Nelson passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C394-'data \"historic\" (TIO)'!C394","v":0},{"$f":"'data \"live\" (TIO)'!D394-'data \"historic\" (TIO)'!D394","v":0},{"$f":"'data \"live\" (TIO)'!E394-'data \"historic\" (TIO)'!E394","v":0},{"$f":"'data \"live\" (TIO)'!F394-'data \"historic\" (TIO)'!F394","v":0},{"$f":"'data \"live\" (TIO)'!G394-'data \"historic\" (TIO)'!G394","v":0},{"$f":"'data \"live\" (TIO)'!H394-'data \"historic\" (TIO)'!H394","v":0},{"$f":"'data \"live\" (TIO)'!I394-'data \"historic\" (TIO)'!I394","v":-78956},{"$f":"'data \"live\" (TIO)'!J394-'data \"historic\" (TIO)'!J394","v":-324652},{"$f":"'data \"live\" (TIO)'!K394-'data \"historic\" (TIO)'!K394","v":0},{"$f":"'data \"live\" (TIO)'!L394-'data \"historic\" (TIO)'!L394","v":-718668},{"$f":"'data \"live\" (TIO)'!M394-'data \"historic\" (TIO)'!M394","v":-979022},{"$f":"'data \"live\" (TIO)'!N394-'data \"historic\" (TIO)'!N394","v":-1096178},{"$f":"'data \"live\" (TIO)'!O394-'data \"historic\" (TIO)'!O394","v":-1213335},{"$f":"'data \"live\" (TIO)'!P394-'data \"historic\" (TIO)'!P394","v":-1330491},{"$f":"'data \"live\" (TIO)'!Q394-'data \"historic\" (TIO)'!Q394","v":-1447648},{"$f":"'data \"live\" (TIO)'!R394-'data \"historic\" (TIO)'!R394","v":-1564805},{"$f":"'data \"live\" (TIO)'!S394-'data \"historic\" (TIO)'!S394","v":2926200},{"$f":"'data \"live\" (TIO)'!T394-'data \"historic\" (TIO)'!T394","v":2926200},{"$f":"'data \"live\" (TIO)'!U394-'data \"historic\" (TIO)'!U394","v":0},null,{"$f":"'data \"live\" (TIO)'!I394/'data \"historic\" (TIO)'!I394-1","v":-2.7570081872905106E-2},{"$f":"'data \"live\" (TIO)'!J394/'data \"historic\" (TIO)'!J394-1","v":-0.10391600731968775},{"$f":"'data \"live\" (TIO)'!K394/'data \"historic\" (TIO)'!K394-1","v":0},{"$f":"'data \"live\" (TIO)'!L394/'data \"historic\" (TIO)'!L394-1","v":-0.19717230202533809},{"$f":"'data \"live\" (TIO)'!M394/'data \"historic\" (TIO)'!M394-1","v":-0.25069560706151917},{"$f":"'data \"live\" (TIO)'!N394/'data \"historic\" (TIO)'!N394-1","v":-0.27251988748944034},{"$f":"'data \"live\" (TIO)'!O394/'data \"historic\" (TIO)'!O394-1","v":-0.29310900862053346},{"$f":"'data \"live\" (TIO)'!P394/'data \"historic\" (TIO)'!P394-1","v":-0.31256461885535036},{"$f":"'data \"live\" (TIO)'!Q394/'data \"historic\" (TIO)'!Q394-1","v":-0.33097812269653637},{"$f":"'data \"live\" (TIO)'!R394/'data \"historic\" (TIO)'!R394-1","v":-0.34843091913725321},{"$f":"'data \"live\" (TIO)'!S394/'data \"historic\" (TIO)'!S394-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T394/'data \"historic\" (TIO)'!T394-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U394/'data \"historic\" (TIO)'!U394-1","v":{"$error":"#DIV/0!"}}]
["Canterbury","Canterbury passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C395-'data \"historic\" (TIO)'!C395","v":0},{"$f":"'data \"live\" (TIO)'!D395-'data \"historic\" (TIO)'!D395","v":0},{"$f":"'data \"live\" (TIO)'!E395-'data \"historic\" (TIO)'!E395","v":0},{"$f":"'data \"live\" (TIO)'!F395-'data \"historic\" (TIO)'!F395","v":0},{"$f":"'data \"live\" (TIO)'!G395-'data \"historic\" (TIO)'!G395","v":0},{"$f":"'data \"live\" (TIO)'!H395-'data \"historic\" (TIO)'!H395","v":0},{"$f":"'data \"live\" (TIO)'!I395-'data \"historic\" (TIO)'!I395","v":-10591755.01693821},{"$f":"'data \"live\" (TIO)'!J395-'data \"historic\" (TIO)'!J395","v":-20326139},{"$f":"'data \"live\" (TIO)'!K395-'data \"historic\" (TIO)'!K395","v":0},{"$f":"'data \"live\" (TIO)'!L395-'data \"historic\" (TIO)'!L395","v":-19640510},{"$f":"'data \"live\" (TIO)'!M395-'data \"historic\" (TIO)'!M395","v":-25715923},{"$f":"'data \"live\" (TIO)'!N395-'data \"historic\" (TIO)'!N395","v":-32146035},{"$f":"'data \"live\" (TIO)'!O395-'data \"historic\" (TIO)'!O395","v":-38949113},{"$f":"'data \"live\" (TIO)'!P395-'data \"historic\" (TIO)'!P395","v":-46144278},{"$f":"'data \"live\" (TIO)'!Q395-'data \"historic\" (TIO)'!Q395","v":-53751705},{"$f":"'data \"live\" (TIO)'!R395-'data \"historic\" (TIO)'!R395","v":-61792465},{"$f":"'data \"live\" (TIO)'!S395-'data \"historic\" (TIO)'!S395","v":136520004},{"$f":"'data \"live\" (TIO)'!T395-'data \"historic\" (TIO)'!T395","v":137885200},{"$f":"'data \"live\" (TIO)'!U395-'data \"historic\" (TIO)'!U395","v":0},null,{"$f":"'data \"live\" (TIO)'!I395/'data \"historic\" (TIO)'!I395-1","v":-8.2924432650025581E-2},{"$f":"'data \"live\" (TIO)'!J395/'data \"historic\" (TIO)'!J395-1","v":-0.1524717656304001},{"$f":"'data \"live\" (TIO)'!K395/'data \"historic\" (TIO)'!K395-1","v":0},{"$f":"'data \"live\" (TIO)'!L395/'data \"historic\" (TIO)'!L395-1","v":-0.13363145800967047},{"$f":"'data \"live\" (TIO)'!M395/'data \"historic\" (TIO)'!M395-1","v":-0.16663597905634264},{"$f":"'data \"live\" (TIO)'!N395/'data \"historic\" (TIO)'!N395-1","v":-0.19838315253060801},{"$f":"'data \"live\" (TIO)'!O395/'data \"historic\" (TIO)'!O395-1","v":-0.22892100297588802},{"$f":"'data \"live\" (TIO)'!P395/'data \"historic\" (TIO)'!P395-1","v":-0.25829538733083868},{"$f":"'data \"live\" (TIO)'!Q395/'data \"historic\" (TIO)'!Q395-1","v":-0.28655086966896348},{"$f":"'data \"live\" (TIO)'!R395/'data \"historic\" (TIO)'!R395-1","v":-0.31372977521333278},{"$f":"'data \"live\" (TIO)'!S395/'data \"historic\" (TIO)'!S395-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T395/'data \"historic\" (TIO)'!T395-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U395/'data \"historic\" (TIO)'!U395-1","v":{"$error":"#DIV/0!"}}]
["West Coast","West Coast passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C396-'data \"historic\" (TIO)'!C396","v":0},{"$f":"'data \"live\" (TIO)'!D396-'data \"historic\" (TIO)'!D396","v":0},{"$f":"'data \"live\" (TIO)'!E396-'data \"historic\" (TIO)'!E396","v":0},{"$f":"'data \"live\" (TIO)'!F396-'data \"historic\" (TIO)'!F396","v":0},{"$f":"'data \"live\" (TIO)'!G396-'data \"historic\" (TIO)'!G396","v":0},{"$f":"'data \"live\" (TIO)'!H396-'data \"historic\" (TIO)'!H396","v":0},{"$f":"'data \"live\" (TIO)'!I396-'data \"historic\" (TIO)'!I396","v":64016},{"$f":"'data \"live\" (TIO)'!J396-'data \"historic\" (TIO)'!J396","v":59316},{"$f":"'data \"live\" (TIO)'!K396-'data \"historic\" (TIO)'!K396","v":0},{"$f":"'data \"live\" (TIO)'!L396-'data \"historic\" (TIO)'!L396","v":-70000},{"$f":"'data \"live\" (TIO)'!M396-'data \"historic\" (TIO)'!M396","v":-70000},{"$f":"'data \"live\" (TIO)'!N396-'data \"historic\" (TIO)'!N396","v":-70000},{"$f":"'data \"live\" (TIO)'!O396-'data \"historic\" (TIO)'!O396","v":-70000},{"$f":"'data \"live\" (TIO)'!P396-'data \"historic\" (TIO)'!P396","v":-70000},{"$f":"'data \"live\" (TIO)'!Q396-'data \"historic\" (TIO)'!Q396","v":-70000},{"$f":"'data \"live\" (TIO)'!R396-'data \"historic\" (TIO)'!R396","v":-70000},{"$f":"'data \"live\" (TIO)'!S396-'data \"historic\" (TIO)'!S396","v":0},{"$f":"'data \"live\" (TIO)'!T396-'data \"historic\" (TIO)'!T396","v":0},{"$f":"'data \"live\" (TIO)'!U396-'data \"historic\" (TIO)'!U396","v":0},null,{"$f":"'data \"live\" (TIO)'!I396/'data \"historic\" (TIO)'!I396-1","v":0.91451428571428561},{"$f":"'data \"live\" (TIO)'!J396/'data \"historic\" (TIO)'!J396-1","v":0.84737142857142866},{"$f":"'data \"live\" (TIO)'!K396/'data \"historic\" (TIO)'!K396-1","v":0},{"$f":"'data \"live\" (TIO)'!L396/'data \"historic\" (TIO)'!L396-1","v":-1},{"$f":"'data \"live\" (TIO)'!M396/'data \"historic\" (TIO)'!M396-1","v":-1},{"$f":"'data \"live\" (TIO)'!N396/'data \"historic\" (TIO)'!N396-1","v":-1},{"$f":"'data \"live\" (TIO)'!O396/'data \"historic\" (TIO)'!O396-1","v":-1},{"$f":"'data \"live\" (TIO)'!P396/'data \"historic\" (TIO)'!P396-1","v":-1},{"$f":"'data \"live\" (TIO)'!Q396/'data \"historic\" (TIO)'!Q396-1","v":-1},{"$f":"'data \"live\" (TIO)'!R396/'data \"historic\" (TIO)'!R396-1","v":-1},{"$f":"'data \"live\" (TIO)'!S396/'data \"historic\" (TIO)'!S396-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T396/'data \"historic\" (TIO)'!T396-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U396/'data \"historic\" (TIO)'!U396-1","v":{"$error":"#DIV/0!"}}]
["Otago","Otago (DUNEDIN ONLY) passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C397-'data \"historic\" (TIO)'!C397","v":0},{"$f":"'data \"live\" (TIO)'!D397-'data \"historic\" (TIO)'!D397","v":4616103},{"$f":"'data \"live\" (TIO)'!E397-'data \"historic\" (TIO)'!E397","v":4896546.4000000004},{"$f":"'data \"live\" (TIO)'!F397-'data \"historic\" (TIO)'!F397","v":5351870.7999999989},{"$f":"'data \"live\" (TIO)'!G397-'data \"historic\" (TIO)'!G397","v":4761567},{"$f":"'data \"live\" (TIO)'!H397-'data \"historic\" (TIO)'!H397","v":3433782},{"$f":"'data \"live\" (TIO)'!I397-'data \"historic\" (TIO)'!I397","v":-1648643},{"$f":"'data \"live\" (TIO)'!J397-'data \"historic\" (TIO)'!J397","v":-2045646},{"$f":"'data \"live\" (TIO)'!K397-'data \"historic\" (TIO)'!K397","v":0},{"$f":"'data \"live\" (TIO)'!L397-'data \"historic\" (TIO)'!L397","v":11073953},{"$f":"'data \"live\" (TIO)'!M397-'data \"historic\" (TIO)'!M397","v":12458489},{"$f":"'data \"live\" (TIO)'!N397-'data \"historic\" (TIO)'!N397","v":14293145},{"$f":"'data \"live\" (TIO)'!O397-'data \"historic\" (TIO)'!O397","v":15477030},{"$f":"'data \"live\" (TIO)'!P397-'data \"historic\" (TIO)'!P397","v":16565140},{"$f":"'data \"live\" (TIO)'!Q397-'data \"historic\" (TIO)'!Q397","v":18255948},{"$f":"'data \"live\" (TIO)'!R397-'data \"historic\" (TIO)'!R397","v":19624775},{"$f":"'data \"live\" (TIO)'!S397-'data \"historic\" (TIO)'!S397","v":38956780},{"$f":"'data \"live\" (TIO)'!T397-'data \"historic\" (TIO)'!T397","v":40843960},{"$f":"'data \"live\" (TIO)'!U397-'data \"historic\" (TIO)'!U397","v":0},null,{"$f":"'data \"live\" (TIO)'!I397/'data \"historic\" (TIO)'!I397-1","v":-0.10156597639622933},{"$f":"'data \"live\" (TIO)'!J397/'data \"historic\" (TIO)'!J397-1","v":-0.12502622735302826},{"$f":"'data \"live\" (TIO)'!K397/'data \"historic\" (TIO)'!K397-1","v":0},{"$f":"'data \"live\" (TIO)'!L397/'data \"historic\" (TIO)'!L397-1","v":0.66519952526393356},{"$f":"'data \"live\" (TIO)'!M397/'data \"historic\" (TIO)'!M397-1","v":0.74131810324981262},{"$f":"'data \"live\" (TIO)'!N397/'data \"historic\" (TIO)'!N397-1","v":0.84243555887190347},{"$f":"'data \"live\" (TIO)'!O397/'data \"historic\" (TIO)'!O397-1","v":0.9035371862305801},{"$f":"'data \"live\" (TIO)'!P397/'data \"historic\" (TIO)'!P397-1","v":0.95781708594781745},{"$f":"'data \"live\" (TIO)'!Q397/'data \"historic\" (TIO)'!Q397-1","v":1.0454432979111288},{"$f":"'data \"live\" (TIO)'!R397/'data \"historic\" (TIO)'!R397-1","v":1.1164818216185788},{"$f":"'data \"live\" (TIO)'!S397/'data \"historic\" (TIO)'!S397-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T397/'data \"historic\" (TIO)'!T397-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U397/'data \"historic\" (TIO)'!U397-1","v":{"$error":"#DIV/0!"}}]
["Southland","Southland passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C398-'data \"historic\" (TIO)'!C398","v":0},{"$f":"'data \"live\" (TIO)'!D398-'data \"historic\" (TIO)'!D398","v":0},{"$f":"'data \"live\" (TIO)'!E398-'data \"historic\" (TIO)'!E398","v":0},{"$f":"'data \"live\" (TIO)'!F398-'data \"historic\" (TIO)'!F398","v":0},{"$f":"'data \"live\" (TIO)'!G398-'data \"historic\" (TIO)'!G398","v":0},{"$f":"'data \"live\" (TIO)'!H398-'data \"historic\" (TIO)'!H398","v":0},{"$f":"'data \"live\" (TIO)'!I398-'data \"historic\" (TIO)'!I398","v":82948},{"$f":"'data \"live\" (TIO)'!J398-'data \"historic\" (TIO)'!J398","v":-1363033},{"$f":"'data \"live\" (TIO)'!K398-'data \"historic\" (TIO)'!K398","v":0},{"$f":"'data \"live\" (TIO)'!L398-'data \"historic\" (TIO)'!L398","v":-542254},{"$f":"'data \"live\" (TIO)'!M398-'data \"historic\" (TIO)'!M398","v":-583111},{"$f":"'data \"live\" (TIO)'!N398-'data \"historic\" (TIO)'!N398","v":-623563},{"$f":"'data \"live\" (TIO)'!O398-'data \"historic\" (TIO)'!O398","v":-663640},{"$f":"'data \"live\" (TIO)'!P398-'data \"historic\" (TIO)'!P398","v":-709369},{"$f":"'data \"live\" (TIO)'!Q398-'data \"historic\" (TIO)'!Q398","v":-751778},{"$f":"'data \"live\" (TIO)'!R398-'data \"historic\" (TIO)'!R398","v":-799897},{"$f":"'data \"live\" (TIO)'!S398-'data \"historic\" (TIO)'!S398","v":1234500},{"$f":"'data \"live\" (TIO)'!T398-'data \"historic\" (TIO)'!T398","v":1234500},{"$f":"'data \"live\" (TIO)'!U398-'data \"historic\" (TIO)'!U398","v":0},null,{"$f":"'data \"live\" (TIO)'!I398/'data \"historic\" (TIO)'!I398-1","v":5.0919582565991384E-2},{"$f":"'data \"live\" (TIO)'!J398/'data \"historic\" (TIO)'!J398-1","v":-0.81632184940633934},{"$f":"'data \"live\" (TIO)'!K398/'data \"historic\" (TIO)'!K398-1","v":0},{"$f":"'data \"live\" (TIO)'!L398/'data \"historic\" (TIO)'!L398-1","v":-0.30910803110609975},{"$f":"'data \"live\" (TIO)'!M398/'data \"historic\" (TIO)'!M398-1","v":-0.32429088081881485},{"$f":"'data \"live\" (TIO)'!N398/'data \"historic\" (TIO)'!N398-1","v":-0.33832972611354029},{"$f":"'data \"live\" (TIO)'!O398/'data \"historic\" (TIO)'!O398-1","v":-0.35129212234138285},{"$f":"'data \"live\" (TIO)'!P398/'data \"historic\" (TIO)'!P398-1","v":-0.36633978337806483},{"$f":"'data \"live\" (TIO)'!Q398/'data \"historic\" (TIO)'!Q398-1","v":-0.37877183241652213},{"$f":"'data \"live\" (TIO)'!R398/'data \"historic\" (TIO)'!R398-1","v":-0.3931862856659738},{"$f":"'data \"live\" (TIO)'!S398/'data \"historic\" (TIO)'!S398-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T398/'data \"historic\" (TIO)'!T398-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U398/'data \"historic\" (TIO)'!U398-1","v":{"$error":"#DIV/0!"}}]
["National","National total passenger kilometres",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C384:C398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C384:C398)-C385-C392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!C392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!C385,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D384:D398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D384:D398)-D385-D392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!D392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!D385,0))))))","v":4616103},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E384:E398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E384:E398)-E385-E392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!E392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!E385,0))))))","v":4896546.4000000004},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F384:F398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F384:F398)-F385-F392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!F392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!F385,0))))))","v":5351870.7999999989},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G384:G398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G384:G398)-G385-G392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!G392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!G385,0))))))","v":4761567},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H384:H398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H384:H398)-H385-H392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!H392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!H385,0))))))","v":3433782},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I384:I398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I384:I398)-I385-I392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!I392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!I385,0))))))","v":71572606.271061778},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J384:J398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J384:J398)-J385-J392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!J392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!J385,0))))))","v":68552579.888639927},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K384:K398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K384:K398)-K385-K392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!K392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!K385,0))))))","v":88291125.001958966},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L384:L398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L384:L398)-L385-L392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!L392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!L385,0))))))","v":113275103.49513829},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M384:M398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M384:M398)-M385-M392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!M392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!M385,0))))))","v":113259481.45603037},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N384:N398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N384:N398)-N385-N392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!N392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!N385,0))))))","v":128328206.40805423},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O384:O398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O384:O398)-O385-O392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!O392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!O385,0))))))","v":146576575.7478447},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P384:P398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P384:P398)-P385-P392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!P392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!P385,0))))))","v":154417759.84073305},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q384:Q398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q384:Q398)-Q385-Q392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!Q392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!Q385,0))))))","v":204930315.7259376},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R384:R398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R384:R398)-R385-R392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!R392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!R385,0))))))","v":237444300.12329459},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S384:S398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S384:S398)-S385-S392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!S392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!S385,0))))))","v":1925040139},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T384:T398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T384:T398)-T385-T392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!T392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!T385,0))))))","v":1973680767},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U384:U398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U384:U398)-U385-U392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!U392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!U385,0))))))","v":0},null,{"$f":"'data \"live\" (TIO)'!I399/'data \"historic\" (TIO)'!I399-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J399/'data \"historic\" (TIO)'!J399-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K399/'data \"historic\" (TIO)'!K399-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L399/'data \"historic\" (TIO)'!L399-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M399/'data \"historic\" (TIO)'!M399-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N399/'data \"historic\" (TIO)'!N399-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O399/'data \"historic\" (TIO)'!O399-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P399/'data \"historic\" (TIO)'!P399-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q399/'data \"historic\" (TIO)'!Q399-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R399/'data \"historic\" (TIO)'!R399-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S399/'data \"historic\" (TIO)'!S399-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T399/'data \"historic\" (TIO)'!T399-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U399/'data \"historic\" (TIO)'!U399-1","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"VLOOKUP($B$484,$A384:$U399,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$U399,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$U399,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$U399,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$U399,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$U399,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$U399,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$U399,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$U399,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$U399,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$U399,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$U399,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$U399,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$U399,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$U399,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$U399,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$U399,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$U399,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$U399,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$U399,21,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP($B$484,$A384:$U399,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$U399,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$U399,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$U399,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$U399,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$U399,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$U399,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$U399,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$U399,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$U399,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$U399,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$U399,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$U399,21,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B400","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U400","v":{"$error":"#N/A"}},null,{"$f":"'data \"historic\" (TIO)'!W400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AD400","v":0},{"$f":"'data \"historic\" (TIO)'!AE400","v":0},{"$f":"'data \"historic\" (TIO)'!AF400","v":0},{"$f":"'data \"historic\" (TIO)'!AG400","v":0},{"$f":"'data \"historic\" (TIO)'!AH400","v":0},{"$f":"'data \"historic\" (TIO)'!AI400","v":0}]
[null,{"$f":"B400","v":{"$error":"#N/A"}},{"$f":"C400","v":{"$error":"#N/A"}},{"$f":"D400","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!N$9,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!O$9,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!P$9,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!Q$9,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!R$9,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!S$9,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!T$9,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!U$9,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!V$9,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!W$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AN$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AO$9,0)","v":0},null,{"$f":"W400","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AR369,'scenario testing'!AR369)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AS369,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AT369,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AU369,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AV369,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AW369,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AX369,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AY369,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AZ369,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BA369,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BB369,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BC369,0)","v":0}]
[null,"NETWORK IN SERVICE VEHICLE KILOMETRES","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S383","v":"2025/26"},{"$f":"T383","v":"2026/27"},{"$f":"U383","v":"2027/28"},null,"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"AG383","v":"2025/26"},{"$f":"AH383","v":"2026/27"},{"$f":"AI383","v":"2027/28"}]
["Northland","Northland in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C404-'data \"historic\" (TIO)'!C404","v":0},{"$f":"'data \"live\" (TIO)'!D404-'data \"historic\" (TIO)'!D404","v":0},{"$f":"'data \"live\" (TIO)'!E404-'data \"historic\" (TIO)'!E404","v":0},{"$f":"'data \"live\" (TIO)'!F404-'data \"historic\" (TIO)'!F404","v":0},{"$f":"'data \"live\" (TIO)'!G404-'data \"historic\" (TIO)'!G404","v":0},{"$f":"'data \"live\" (TIO)'!H404-'data \"historic\" (TIO)'!H404","v":0},{"$f":"'data \"live\" (TIO)'!I404-'data \"historic\" (TIO)'!I404","v":79171},{"$f":"'data \"live\" (TIO)'!J404-'data \"historic\" (TIO)'!J404","v":85355},{"$f":"'data \"live\" (TIO)'!K404-'data \"historic\" (TIO)'!K404","v":0},{"$f":"'data \"live\" (TIO)'!L404-'data \"historic\" (TIO)'!L404","v":124560},{"$f":"'data \"live\" (TIO)'!M404-'data \"historic\" (TIO)'!M404","v":119444},{"$f":"'data \"live\" (TIO)'!N404-'data \"historic\" (TIO)'!N404","v":118600},{"$f":"'data \"live\" (TIO)'!O404-'data \"historic\" (TIO)'!O404","v":120406},{"$f":"'data \"live\" (TIO)'!P404-'data \"historic\" (TIO)'!P404","v":119524},{"$f":"'data \"live\" (TIO)'!Q404-'data \"historic\" (TIO)'!Q404","v":118180},{"$f":"'data \"live\" (TIO)'!R404-'data \"historic\" (TIO)'!R404","v":120948},{"$f":"'data \"live\" (TIO)'!S404-'data \"historic\" (TIO)'!S404","v":503860},{"$f":"'data \"live\" (TIO)'!T404-'data \"historic\" (TIO)'!T404","v":504644},{"$f":"'data \"live\" (TIO)'!U404-'data \"historic\" (TIO)'!U404","v":0},null,{"$f":"'data \"live\" (TIO)'!I404/'data \"historic\" (TIO)'!I404-1","v":0.20571162800365839},{"$f":"'data \"live\" (TIO)'!J404/'data \"historic\" (TIO)'!J404-1","v":0.22195496151445804},{"$f":"'data \"live\" (TIO)'!K404/'data \"historic\" (TIO)'!K404-1","v":0},{"$f":"'data \"live\" (TIO)'!L404/'data \"historic\" (TIO)'!L404-1","v":0.3246320003335974},{"$f":"'data \"live\" (TIO)'!M404/'data \"historic\" (TIO)'!M404-1","v":0.30945324158514342},{"$f":"'data \"live\" (TIO)'!N404/'data \"historic\" (TIO)'!N404-1","v":0.30885416666666665},{"$f":"'data \"live\" (TIO)'!O404/'data \"historic\" (TIO)'!O404-1","v":0.31355729166666668},{"$f":"'data \"live\" (TIO)'!P404/'data \"historic\" (TIO)'!P404-1","v":0.31035521395928534},{"$f":"'data \"live\" (TIO)'!Q404/'data \"historic\" (TIO)'!Q404-1","v":0.30641982991080696},{"$f":"'data \"live\" (TIO)'!R404/'data \"historic\" (TIO)'!R404-1","v":0.31521829781910671},{"$f":"'data \"live\" (TIO)'!S404/'data \"historic\" (TIO)'!S404-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T404/'data \"historic\" (TIO)'!T404-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U404/'data \"historic\" (TIO)'!U404-1","v":{"$error":"#DIV/0!"}}]
["Auckland","Auckland in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C405-'data \"historic\" (TIO)'!C405","v":0},{"$f":"'data \"live\" (TIO)'!D405-'data \"historic\" (TIO)'!D405","v":0},{"$f":"'data \"live\" (TIO)'!E405-'data \"historic\" (TIO)'!E405","v":0},{"$f":"'data \"live\" (TIO)'!F405-'data \"historic\" (TIO)'!F405","v":0},{"$f":"'data \"live\" (TIO)'!G405-'data \"historic\" (TIO)'!G405","v":0},{"$f":"'data \"live\" (TIO)'!H405-'data \"historic\" (TIO)'!H405","v":0},{"$f":"'data \"live\" (TIO)'!I405-'data \"historic\" (TIO)'!I405","v":-754877.89999999851},{"$f":"'data \"live\" (TIO)'!J405-'data \"historic\" (TIO)'!J405","v":1190759.2333333343},{"$f":"'data \"live\" (TIO)'!K405-'data \"historic\" (TIO)'!K405","v":4092328.3811253831},{"$f":"'data \"live\" (TIO)'!L405-'data \"historic\" (TIO)'!L405","v":8037899.9622507691},{"$f":"'data \"live\" (TIO)'!M405-'data \"historic\" (TIO)'!M405","v":7514811.0342040062},{"$f":"'data \"live\" (TIO)'!N405-'data \"historic\" (TIO)'!N405","v":7376864.8029208407},{"$f":"'data \"live\" (TIO)'!O405-'data \"historic\" (TIO)'!O405","v":9827278.3745597899},{"$f":"'data \"live\" (TIO)'!P405-'data \"historic\" (TIO)'!P405","v":12804807.787459373},{"$f":"'data \"live\" (TIO)'!Q405-'data \"historic\" (TIO)'!Q405","v":14556547.336576015},{"$f":"'data \"live\" (TIO)'!R405-'data \"historic\" (TIO)'!R405","v":16809981.905130401},{"$f":"'data \"live\" (TIO)'!S405-'data \"historic\" (TIO)'!S405","v":83190564},{"$f":"'data \"live\" (TIO)'!T405-'data \"historic\" (TIO)'!T405","v":86150189},{"$f":"'data \"live\" (TIO)'!U405-'data \"historic\" (TIO)'!U405","v":0},null,{"$f":"'data \"live\" (TIO)'!I405/'data \"historic\" (TIO)'!I405-1","v":-1.4460110934192638E-2},{"$f":"'data \"live\" (TIO)'!J405/'data \"historic\" (TIO)'!J405-1","v":2.21836546159766E-2},{"$f":"'data \"live\" (TIO)'!K405/'data \"historic\" (TIO)'!K405-1","v":7.4506390143084689E-2},{"$f":"'data \"live\" (TIO)'!L405/'data \"historic\" (TIO)'!L405-1","v":0.14093663434693715},{"$f":"'data \"live\" (TIO)'!M405/'data \"historic\" (TIO)'!M405-1","v":0.12889893109488493},{"$f":"'data \"live\" (TIO)'!N405/'data \"historic\" (TIO)'!N405-1","v":0.12377343932911189},{"$f":"'data \"live\" (TIO)'!O405/'data \"historic\" (TIO)'!O405-1","v":0.16102608569274501},{"$f":"'data \"live\" (TIO)'!P405/'data \"historic\" (TIO)'!P405-1","v":0.20822647567682906},{"$f":"'data \"live\" (TIO)'!Q405/'data \"historic\" (TIO)'!Q405-1","v":0.22817954955727404},{"$f":"'data \"live\" (TIO)'!R405/'data \"historic\" (TIO)'!R405-1","v":0.25770754352384473},{"$f":"'data \"live\" (TIO)'!S405/'data \"historic\" (TIO)'!S405-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T405/'data \"historic\" (TIO)'!T405-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U405/'data \"historic\" (TIO)'!U405-1","v":{"$error":"#DIV/0!"}}]
["Waikato","Waikato in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C406-'data \"historic\" (TIO)'!C406","v":0},{"$f":"'data \"live\" (TIO)'!D406-'data \"historic\" (TIO)'!D406","v":0},{"$f":"'data \"live\" (TIO)'!E406-'data \"historic\" (TIO)'!E406","v":0},{"$f":"'data \"live\" (TIO)'!F406-'data \"historic\" (TIO)'!F406","v":0},{"$f":"'data \"live\" (TIO)'!G406-'data \"historic\" (TIO)'!G406","v":0},{"$f":"'data \"live\" (TIO)'!H406-'data \"historic\" (TIO)'!H406","v":0},{"$f":"'data \"live\" (TIO)'!I406-'data \"historic\" (TIO)'!I406","v":-73457},{"$f":"'data \"live\" (TIO)'!J406-'data \"historic\" (TIO)'!J406","v":-287514},{"$f":"'data \"live\" (TIO)'!K406-'data \"historic\" (TIO)'!K406","v":0},{"$f":"'data \"live\" (TIO)'!L406-'data \"historic\" (TIO)'!L406","v":-121497},{"$f":"'data \"live\" (TIO)'!M406-'data \"historic\" (TIO)'!M406","v":-64910},{"$f":"'data \"live\" (TIO)'!N406-'data \"historic\" (TIO)'!N406","v":-7757},{"$f":"'data \"live\" (TIO)'!O406-'data \"historic\" (TIO)'!O406","v":49967},{"$f":"'data \"live\" (TIO)'!P406-'data \"historic\" (TIO)'!P406","v":108269},{"$f":"'data \"live\" (TIO)'!Q406-'data \"historic\" (TIO)'!Q406","v":167154},{"$f":"'data \"live\" (TIO)'!R406-'data \"historic\" (TIO)'!R406","v":226628},{"$f":"'data \"live\" (TIO)'!S406-'data \"historic\" (TIO)'!S406","v":6066905},{"$f":"'data \"live\" (TIO)'!T406-'data \"historic\" (TIO)'!T406","v":6127574},{"$f":"'data \"live\" (TIO)'!U406-'data \"historic\" (TIO)'!U406","v":0},null,{"$f":"'data \"live\" (TIO)'!I406/'data \"historic\" (TIO)'!I406-1","v":-1.2708364005522998E-2},{"$f":"'data \"live\" (TIO)'!J406/'data \"historic\" (TIO)'!J406-1","v":-4.974110797723752E-2},{"$f":"'data \"live\" (TIO)'!K406/'data \"historic\" (TIO)'!K406-1","v":0},{"$f":"'data \"live\" (TIO)'!L406/'data \"historic\" (TIO)'!L406-1","v":-2.101948216751337E-2},{"$f":"'data \"live\" (TIO)'!M406/'data \"historic\" (TIO)'!M406-1","v":-1.1229697749683409E-2},{"$f":"'data \"live\" (TIO)'!N406/'data \"historic\" (TIO)'!N406-1","v":-1.3419929971389966E-3},{"$f":"'data \"live\" (TIO)'!O406/'data \"historic\" (TIO)'!O406-1","v":8.6444971107446644E-3},{"$f":"'data \"live\" (TIO)'!P406/'data \"historic\" (TIO)'!P406-1","v":1.8730983602841977E-2},{"$f":"'data \"live\" (TIO)'!Q406/'data \"historic\" (TIO)'!Q406-1","v":2.891833149977785E-2},{"$f":"'data \"live\" (TIO)'!R406/'data \"historic\" (TIO)'!R406-1","v":3.9207578826301992E-2},{"$f":"'data \"live\" (TIO)'!S406/'data \"historic\" (TIO)'!S406-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T406/'data \"historic\" (TIO)'!T406-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U406/'data \"historic\" (TIO)'!U406-1","v":{"$error":"#DIV/0!"}}]
["Bay of Plenty","Bay of Plenty in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C407-'data \"historic\" (TIO)'!C407","v":0},{"$f":"'data \"live\" (TIO)'!D407-'data \"historic\" (TIO)'!D407","v":0},{"$f":"'data \"live\" (TIO)'!E407-'data \"historic\" (TIO)'!E407","v":0},{"$f":"'data \"live\" (TIO)'!F407-'data \"historic\" (TIO)'!F407","v":0},{"$f":"'data \"live\" (TIO)'!G407-'data \"historic\" (TIO)'!G407","v":0},{"$f":"'data \"live\" (TIO)'!H407-'data \"historic\" (TIO)'!H407","v":0},{"$f":"'data \"live\" (TIO)'!I407-'data \"historic\" (TIO)'!I407","v":1323036},{"$f":"'data \"live\" (TIO)'!J407-'data \"historic\" (TIO)'!J407","v":1194159},{"$f":"'data \"live\" (TIO)'!K407-'data \"historic\" (TIO)'!K407","v":1530571},{"$f":"'data \"live\" (TIO)'!L407-'data \"historic\" (TIO)'!L407","v":1147534},{"$f":"'data \"live\" (TIO)'!M407-'data \"historic\" (TIO)'!M407","v":1147534},{"$f":"'data \"live\" (TIO)'!N407-'data \"historic\" (TIO)'!N407","v":1129534},{"$f":"'data \"live\" (TIO)'!O407-'data \"historic\" (TIO)'!O407","v":1129534},{"$f":"'data \"live\" (TIO)'!P407-'data \"historic\" (TIO)'!P407","v":1111534},{"$f":"'data \"live\" (TIO)'!Q407-'data \"historic\" (TIO)'!Q407","v":1111534},{"$f":"'data \"live\" (TIO)'!R407-'data \"historic\" (TIO)'!R407","v":1102334},{"$f":"'data \"live\" (TIO)'!S407-'data \"historic\" (TIO)'!S407","v":6352808},{"$f":"'data \"live\" (TIO)'!T407-'data \"historic\" (TIO)'!T407","v":6352808},{"$f":"'data \"live\" (TIO)'!U407-'data \"historic\" (TIO)'!U407","v":0},null,{"$f":"'data \"live\" (TIO)'!I407/'data \"historic\" (TIO)'!I407-1","v":0.25505419609606128},{"$f":"'data \"live\" (TIO)'!J407/'data \"historic\" (TIO)'!J407-1","v":0.23020935466296932},{"$f":"'data \"live\" (TIO)'!K407/'data \"historic\" (TIO)'!K407-1","v":0.29506268610449338},{"$f":"'data \"live\" (TIO)'!L407/'data \"historic\" (TIO)'!L407-1","v":0.22045602210373549},{"$f":"'data \"live\" (TIO)'!M407/'data \"historic\" (TIO)'!M407-1","v":0.22045602210373549},{"$f":"'data \"live\" (TIO)'!N407/'data \"historic\" (TIO)'!N407-1","v":0.21625019097217568},{"$f":"'data \"live\" (TIO)'!O407/'data \"historic\" (TIO)'!O407-1","v":0.21625019097217568},{"$f":"'data \"live\" (TIO)'!P407/'data \"historic\" (TIO)'!P407-1","v":0.21207324784012438},{"$f":"'data \"live\" (TIO)'!Q407/'data \"historic\" (TIO)'!Q407-1","v":0.21207324784012438},{"$f":"'data \"live\" (TIO)'!R407/'data \"historic\" (TIO)'!R407-1","v":0.20994942551853413},{"$f":"'data \"live\" (TIO)'!S407/'data \"historic\" (TIO)'!S407-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T407/'data \"historic\" (TIO)'!T407-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U407/'data \"historic\" (TIO)'!U407-1","v":{"$error":"#DIV/0!"}}]
["Gisborne","Gisborne in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C408-'data \"historic\" (TIO)'!C408","v":0},{"$f":"'data \"live\" (TIO)'!D408-'data \"historic\" (TIO)'!D408","v":0},{"$f":"'data \"live\" (TIO)'!E408-'data \"historic\" (TIO)'!E408","v":0},{"$f":"'data \"live\" (TIO)'!F408-'data \"historic\" (TIO)'!F408","v":0},{"$f":"'data \"live\" (TIO)'!G408-'data \"historic\" (TIO)'!G408","v":0},{"$f":"'data \"live\" (TIO)'!H408-'data \"historic\" (TIO)'!H408","v":0},{"$f":"'data \"live\" (TIO)'!I408-'data \"historic\" (TIO)'!I408","v":2652},{"$f":"'data \"live\" (TIO)'!J408-'data \"historic\" (TIO)'!J408","v":7526},{"$f":"'data \"live\" (TIO)'!K408-'data \"historic\" (TIO)'!K408","v":0},{"$f":"'data \"live\" (TIO)'!L408-'data \"historic\" (TIO)'!L408","v":13000},{"$f":"'data \"live\" (TIO)'!M408-'data \"historic\" (TIO)'!M408","v":13000},{"$f":"'data \"live\" (TIO)'!N408-'data \"historic\" (TIO)'!N408","v":13000},{"$f":"'data \"live\" (TIO)'!O408-'data \"historic\" (TIO)'!O408","v":13000},{"$f":"'data \"live\" (TIO)'!P408-'data \"historic\" (TIO)'!P408","v":13050},{"$f":"'data \"live\" (TIO)'!Q408-'data \"historic\" (TIO)'!Q408","v":13050},{"$f":"'data \"live\" (TIO)'!R408-'data \"historic\" (TIO)'!R408","v":13050},{"$f":"'data \"live\" (TIO)'!S408-'data \"historic\" (TIO)'!S408","v":118050},{"$f":"'data \"live\" (TIO)'!T408-'data \"historic\" (TIO)'!T408","v":118050},{"$f":"'data \"live\" (TIO)'!U408-'data \"historic\" (TIO)'!U408","v":0},null,{"$f":"'data \"live\" (TIO)'!I408/'data \"historic\" (TIO)'!I408-1","v":2.5257142857142867E-2},{"$f":"'data \"live\" (TIO)'!J408/'data \"historic\" (TIO)'!J408-1","v":7.1676190476190449E-2},{"$f":"'data \"live\" (TIO)'!K408/'data \"historic\" (TIO)'!K408-1","v":0},{"$f":"'data \"live\" (TIO)'!L408/'data \"historic\" (TIO)'!L408-1","v":0.12380952380952381},{"$f":"'data \"live\" (TIO)'!M408/'data \"historic\" (TIO)'!M408-1","v":0.12380952380952381},{"$f":"'data \"live\" (TIO)'!N408/'data \"historic\" (TIO)'!N408-1","v":0.12380952380952381},{"$f":"'data \"live\" (TIO)'!O408/'data \"historic\" (TIO)'!O408-1","v":0.12380952380952381},{"$f":"'data \"live\" (TIO)'!P408/'data \"historic\" (TIO)'!P408-1","v":0.12428571428571433},{"$f":"'data \"live\" (TIO)'!Q408/'data \"historic\" (TIO)'!Q408-1","v":0.12428571428571433},{"$f":"'data \"live\" (TIO)'!R408/'data \"historic\" (TIO)'!R408-1","v":0.12428571428571433},{"$f":"'data \"live\" (TIO)'!S408/'data \"historic\" (TIO)'!S408-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T408/'data \"historic\" (TIO)'!T408-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U408/'data \"historic\" (TIO)'!U408-1","v":{"$error":"#DIV/0!"}}]
["Hawkes Bay","Hawkes Bay in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C409-'data \"historic\" (TIO)'!C409","v":0},{"$f":"'data \"live\" (TIO)'!D409-'data \"historic\" (TIO)'!D409","v":0},{"$f":"'data \"live\" (TIO)'!E409-'data \"historic\" (TIO)'!E409","v":0},{"$f":"'data \"live\" (TIO)'!F409-'data \"historic\" (TIO)'!F409","v":0},{"$f":"'data \"live\" (TIO)'!G409-'data \"historic\" (TIO)'!G409","v":0},{"$f":"'data \"live\" (TIO)'!H409-'data \"historic\" (TIO)'!H409","v":0},{"$f":"'data \"live\" (TIO)'!I409-'data \"historic\" (TIO)'!I409","v":-54445},{"$f":"'data \"live\" (TIO)'!J409-'data \"historic\" (TIO)'!J409","v":5316},{"$f":"'data \"live\" (TIO)'!K409-'data \"historic\" (TIO)'!K409","v":0},{"$f":"'data \"live\" (TIO)'!L409-'data \"historic\" (TIO)'!L409","v":28148},{"$f":"'data \"live\" (TIO)'!M409-'data \"historic\" (TIO)'!M409","v":28148},{"$f":"'data \"live\" (TIO)'!N409-'data \"historic\" (TIO)'!N409","v":28148},{"$f":"'data \"live\" (TIO)'!O409-'data \"historic\" (TIO)'!O409","v":28148},{"$f":"'data \"live\" (TIO)'!P409-'data \"historic\" (TIO)'!P409","v":28148},{"$f":"'data \"live\" (TIO)'!Q409-'data \"historic\" (TIO)'!Q409","v":28148},{"$f":"'data \"live\" (TIO)'!R409-'data \"historic\" (TIO)'!R409","v":28148},{"$f":"'data \"live\" (TIO)'!S409-'data \"historic\" (TIO)'!S409","v":1044700},{"$f":"'data \"live\" (TIO)'!T409-'data \"historic\" (TIO)'!T409","v":1044700},{"$f":"'data \"live\" (TIO)'!U409-'data \"historic\" (TIO)'!U409","v":0},null,{"$f":"'data \"live\" (TIO)'!I409/'data \"historic\" (TIO)'!I409-1","v":-5.3558499712754504E-2},{"$f":"'data \"live\" (TIO)'!J409/'data \"historic\" (TIO)'!J409-1","v":5.2294422715217781E-3},{"$f":"'data \"live\" (TIO)'!K409/'data \"historic\" (TIO)'!K409-1","v":0},{"$f":"'data \"live\" (TIO)'!L409/'data \"historic\" (TIO)'!L409-1","v":2.7689680409856088E-2},{"$f":"'data \"live\" (TIO)'!M409/'data \"historic\" (TIO)'!M409-1","v":2.7689680409856088E-2},{"$f":"'data \"live\" (TIO)'!N409/'data \"historic\" (TIO)'!N409-1","v":2.7689680409856088E-2},{"$f":"'data \"live\" (TIO)'!O409/'data \"historic\" (TIO)'!O409-1","v":2.7689680409856088E-2},{"$f":"'data \"live\" (TIO)'!P409/'data \"historic\" (TIO)'!P409-1","v":2.7689680409856088E-2},{"$f":"'data \"live\" (TIO)'!Q409/'data \"historic\" (TIO)'!Q409-1","v":2.7689680409856088E-2},{"$f":"'data \"live\" (TIO)'!R409/'data \"historic\" (TIO)'!R409-1","v":2.7689680409856088E-2},{"$f":"'data \"live\" (TIO)'!S409/'data \"historic\" (TIO)'!S409-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T409/'data \"historic\" (TIO)'!T409-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U409/'data \"historic\" (TIO)'!U409-1","v":{"$error":"#DIV/0!"}}]
["Taranaki","Taranaki in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C410-'data \"historic\" (TIO)'!C410","v":0},{"$f":"'data \"live\" (TIO)'!D410-'data \"historic\" (TIO)'!D410","v":0},{"$f":"'data \"live\" (TIO)'!E410-'data \"historic\" (TIO)'!E410","v":0},{"$f":"'data \"live\" (TIO)'!F410-'data \"historic\" (TIO)'!F410","v":0},{"$f":"'data \"live\" (TIO)'!G410-'data \"historic\" (TIO)'!G410","v":0},{"$f":"'data \"live\" (TIO)'!H410-'data \"historic\" (TIO)'!H410","v":0},{"$f":"'data \"live\" (TIO)'!I410-'data \"historic\" (TIO)'!I410","v":88913},{"$f":"'data \"live\" (TIO)'!J410-'data \"historic\" (TIO)'!J410","v":100906},{"$f":"'data \"live\" (TIO)'!K410-'data \"historic\" (TIO)'!K410","v":0},{"$f":"'data \"live\" (TIO)'!L410-'data \"historic\" (TIO)'!L410","v":9891},{"$f":"'data \"live\" (TIO)'!M410-'data \"historic\" (TIO)'!M410","v":9891},{"$f":"'data \"live\" (TIO)'!N410-'data \"historic\" (TIO)'!N410","v":9891},{"$f":"'data \"live\" (TIO)'!O410-'data \"historic\" (TIO)'!O410","v":-66889},{"$f":"'data \"live\" (TIO)'!P410-'data \"historic\" (TIO)'!P410","v":-66889},{"$f":"'data \"live\" (TIO)'!Q410-'data \"historic\" (TIO)'!Q410","v":-66889},{"$f":"'data \"live\" (TIO)'!R410-'data \"historic\" (TIO)'!R410","v":-66889},{"$f":"'data \"live\" (TIO)'!S410-'data \"historic\" (TIO)'!S410","v":817447},{"$f":"'data \"live\" (TIO)'!T410-'data \"historic\" (TIO)'!T410","v":817447},{"$f":"'data \"live\" (TIO)'!U410-'data \"historic\" (TIO)'!U410","v":0},null,{"$f":"'data \"live\" (TIO)'!I410/'data \"historic\" (TIO)'!I410-1","v":0.12051816589766817},{"$f":"'data \"live\" (TIO)'!J410/'data \"historic\" (TIO)'!J410-1","v":0.13677421803414669},{"$f":"'data \"live\" (TIO)'!K410/'data \"historic\" (TIO)'!K410-1","v":0},{"$f":"'data \"live\" (TIO)'!L410/'data \"historic\" (TIO)'!L410-1","v":1.2248067007117669E-2},{"$f":"'data \"live\" (TIO)'!M410/'data \"historic\" (TIO)'!M410-1","v":1.2248067007117669E-2},{"$f":"'data \"live\" (TIO)'!N410/'data \"historic\" (TIO)'!N410-1","v":1.2248067007117669E-2},{"$f":"'data \"live\" (TIO)'!O410/'data \"historic\" (TIO)'!O410-1","v":-7.5637540482350607E-2},{"$f":"'data \"live\" (TIO)'!P410/'data \"historic\" (TIO)'!P410-1","v":-7.5637540482350607E-2},{"$f":"'data \"live\" (TIO)'!Q410/'data \"historic\" (TIO)'!Q410-1","v":-7.5637540482350607E-2},{"$f":"'data \"live\" (TIO)'!R410/'data \"historic\" (TIO)'!R410-1","v":-7.5637540482350607E-2},{"$f":"'data \"live\" (TIO)'!S410/'data \"historic\" (TIO)'!S410-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T410/'data \"historic\" (TIO)'!T410-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U410/'data \"historic\" (TIO)'!U410-1","v":{"$error":"#DIV/0!"}}]
["Manawatu-Wanganui","Manawatu-Wanganui in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C411-'data \"historic\" (TIO)'!C411","v":0},{"$f":"'data \"live\" (TIO)'!D411-'data \"historic\" (TIO)'!D411","v":0},{"$f":"'data \"live\" (TIO)'!E411-'data \"historic\" (TIO)'!E411","v":0},{"$f":"'data \"live\" (TIO)'!F411-'data \"historic\" (TIO)'!F411","v":0},{"$f":"'data \"live\" (TIO)'!G411-'data \"historic\" (TIO)'!G411","v":0},{"$f":"'data \"live\" (TIO)'!H411-'data \"historic\" (TIO)'!H411","v":0},{"$f":"'data \"live\" (TIO)'!I411-'data \"historic\" (TIO)'!I411","v":-8099},{"$f":"'data \"live\" (TIO)'!J411-'data \"historic\" (TIO)'!J411","v":-26790},{"$f":"'data \"live\" (TIO)'!K411-'data \"historic\" (TIO)'!K411","v":0},{"$f":"'data \"live\" (TIO)'!L411-'data \"historic\" (TIO)'!L411","v":-601790},{"$f":"'data \"live\" (TIO)'!M411-'data \"historic\" (TIO)'!M411","v":-561790},{"$f":"'data \"live\" (TIO)'!N411-'data \"historic\" (TIO)'!N411","v":-561790},{"$f":"'data \"live\" (TIO)'!O411-'data \"historic\" (TIO)'!O411","v":-561790},{"$f":"'data \"live\" (TIO)'!P411-'data \"historic\" (TIO)'!P411","v":-561790},{"$f":"'data \"live\" (TIO)'!Q411-'data \"historic\" (TIO)'!Q411","v":-561790},{"$f":"'data \"live\" (TIO)'!R411-'data \"historic\" (TIO)'!R411","v":-561790},{"$f":"'data \"live\" (TIO)'!S411-'data \"historic\" (TIO)'!S411","v":1568352},{"$f":"'data \"live\" (TIO)'!T411-'data \"historic\" (TIO)'!T411","v":1568352},{"$f":"'data \"live\" (TIO)'!U411-'data \"historic\" (TIO)'!U411","v":0},null,{"$f":"'data \"live\" (TIO)'!I411/'data \"historic\" (TIO)'!I411-1","v":-5.5920773265741852E-3},{"$f":"'data \"live\" (TIO)'!J411/'data \"historic\" (TIO)'!J411-1","v":-1.7226722704421826E-2},{"$f":"'data \"live\" (TIO)'!K411/'data \"historic\" (TIO)'!K411-1","v":0},{"$f":"'data \"live\" (TIO)'!L411/'data \"historic\" (TIO)'!L411-1","v":-0.2825116823197702},{"$f":"'data \"live\" (TIO)'!M411/'data \"historic\" (TIO)'!M411-1","v":-0.26373359146948894},{"$f":"'data \"live\" (TIO)'!N411/'data \"historic\" (TIO)'!N411-1","v":-0.26373359146948894},{"$f":"'data \"live\" (TIO)'!O411/'data \"historic\" (TIO)'!O411-1","v":-0.26373359146948894},{"$f":"'data \"live\" (TIO)'!P411/'data \"historic\" (TIO)'!P411-1","v":-0.26373359146948894},{"$f":"'data \"live\" (TIO)'!Q411/'data \"historic\" (TIO)'!Q411-1","v":-0.26373359146948894},{"$f":"'data \"live\" (TIO)'!R411/'data \"historic\" (TIO)'!R411-1","v":-0.26373359146948894},{"$f":"'data \"live\" (TIO)'!S411/'data \"historic\" (TIO)'!S411-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T411/'data \"historic\" (TIO)'!T411-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U411/'data \"historic\" (TIO)'!U411-1","v":{"$error":"#DIV/0!"}}]
["Wellington","Wellington in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C412-'data \"historic\" (TIO)'!C412","v":0},{"$f":"'data \"live\" (TIO)'!D412-'data \"historic\" (TIO)'!D412","v":0},{"$f":"'data \"live\" (TIO)'!E412-'data \"historic\" (TIO)'!E412","v":0},{"$f":"'data \"live\" (TIO)'!F412-'data \"historic\" (TIO)'!F412","v":0},{"$f":"'data \"live\" (TIO)'!G412-'data \"historic\" (TIO)'!G412","v":0},{"$f":"'data \"live\" (TIO)'!H412-'data \"historic\" (TIO)'!H412","v":0},{"$f":"'data \"live\" (TIO)'!I412-'data \"historic\" (TIO)'!I412","v":-322907},{"$f":"'data \"live\" (TIO)'!J412-'data \"historic\" (TIO)'!J412","v":-1406496},{"$f":"'data \"live\" (TIO)'!K412-'data \"historic\" (TIO)'!K412","v":-188999.5},{"$f":"'data \"live\" (TIO)'!L412-'data \"historic\" (TIO)'!L412","v":-1555900},{"$f":"'data \"live\" (TIO)'!M412-'data \"historic\" (TIO)'!M412","v":-1551000},{"$f":"'data \"live\" (TIO)'!N412-'data \"historic\" (TIO)'!N412","v":-1544600},{"$f":"'data \"live\" (TIO)'!O412-'data \"historic\" (TIO)'!O412","v":-1436800},{"$f":"'data \"live\" (TIO)'!P412-'data \"historic\" (TIO)'!P412","v":-1426600},{"$f":"'data \"live\" (TIO)'!Q412-'data \"historic\" (TIO)'!Q412","v":-1414000},{"$f":"'data \"live\" (TIO)'!R412-'data \"historic\" (TIO)'!R412","v":-1379700},{"$f":"'data \"live\" (TIO)'!S412-'data \"historic\" (TIO)'!S412","v":22506400},{"$f":"'data \"live\" (TIO)'!T412-'data \"historic\" (TIO)'!T412","v":22882300},{"$f":"'data \"live\" (TIO)'!U412-'data \"historic\" (TIO)'!U412","v":0},null,{"$f":"'data \"live\" (TIO)'!I412/'data \"historic\" (TIO)'!I412-1","v":-1.569902667172296E-2},{"$f":"'data \"live\" (TIO)'!J412/'data \"historic\" (TIO)'!J412-1","v":-6.7370276523080364E-2},{"$f":"'data \"live\" (TIO)'!K412/'data \"historic\" (TIO)'!K412-1","v":-8.9191937782560071E-3},{"$f":"'data \"live\" (TIO)'!L412/'data \"historic\" (TIO)'!L412-1","v":-7.2340188115175175E-2},{"$f":"'data \"live\" (TIO)'!M412/'data \"historic\" (TIO)'!M412-1","v":-7.1046736934683774E-2},{"$f":"'data \"live\" (TIO)'!N412/'data \"historic\" (TIO)'!N412-1","v":-6.9707828253197435E-2},{"$f":"'data \"live\" (TIO)'!O412/'data \"historic\" (TIO)'!O412-1","v":-6.3884751339454482E-2},{"$f":"'data \"live\" (TIO)'!P412/'data \"historic\" (TIO)'!P412-1","v":-6.249425040630463E-2},{"$f":"'data \"live\" (TIO)'!Q412/'data \"historic\" (TIO)'!Q412-1","v":-6.1026926944639848E-2},{"$f":"'data \"live\" (TIO)'!R412/'data \"historic\" (TIO)'!R412-1","v":-5.8666700683743245E-2},{"$f":"'data \"live\" (TIO)'!S412/'data \"historic\" (TIO)'!S412-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T412/'data \"historic\" (TIO)'!T412-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U412/'data \"historic\" (TIO)'!U412-1","v":{"$error":"#DIV/0!"}}]
["Marlborough","Marlborough in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C413-'data \"historic\" (TIO)'!C413","v":0},{"$f":"'data \"live\" (TIO)'!D413-'data \"historic\" (TIO)'!D413","v":0},{"$f":"'data \"live\" (TIO)'!E413-'data \"historic\" (TIO)'!E413","v":0},{"$f":"'data \"live\" (TIO)'!F413-'data \"historic\" (TIO)'!F413","v":0},{"$f":"'data \"live\" (TIO)'!G413-'data \"historic\" (TIO)'!G413","v":0},{"$f":"'data \"live\" (TIO)'!H413-'data \"historic\" (TIO)'!H413","v":0},{"$f":"'data \"live\" (TIO)'!I413-'data \"historic\" (TIO)'!I413","v":-12865},{"$f":"'data \"live\" (TIO)'!J413-'data \"historic\" (TIO)'!J413","v":-47864},{"$f":"'data \"live\" (TIO)'!K413-'data \"historic\" (TIO)'!K413","v":0},{"$f":"'data \"live\" (TIO)'!L413-'data \"historic\" (TIO)'!L413","v":-40638},{"$f":"'data \"live\" (TIO)'!M413-'data \"historic\" (TIO)'!M413","v":-40638},{"$f":"'data \"live\" (TIO)'!N413-'data \"historic\" (TIO)'!N413","v":-40638},{"$f":"'data \"live\" (TIO)'!O413-'data \"historic\" (TIO)'!O413","v":-45638},{"$f":"'data \"live\" (TIO)'!P413-'data \"historic\" (TIO)'!P413","v":-60638},{"$f":"'data \"live\" (TIO)'!Q413-'data \"historic\" (TIO)'!Q413","v":-60638},{"$f":"'data \"live\" (TIO)'!R413-'data \"historic\" (TIO)'!R413","v":-60638},{"$f":"'data \"live\" (TIO)'!S413-'data \"historic\" (TIO)'!S413","v":49362},{"$f":"'data \"live\" (TIO)'!T413-'data \"historic\" (TIO)'!T413","v":49362},{"$f":"'data \"live\" (TIO)'!U413-'data \"historic\" (TIO)'!U413","v":0},null,{"$f":"'data \"live\" (TIO)'!I413/'data \"historic\" (TIO)'!I413-1","v":-0.23390909090909096},{"$f":"'data \"live\" (TIO)'!J413/'data \"historic\" (TIO)'!J413-1","v":-0.5318222222222222},{"$f":"'data \"live\" (TIO)'!K413/'data \"historic\" (TIO)'!K413-1","v":0},{"$f":"'data \"live\" (TIO)'!L413/'data \"historic\" (TIO)'!L413-1","v":-0.45153333333333334},{"$f":"'data \"live\" (TIO)'!M413/'data \"historic\" (TIO)'!M413-1","v":-0.45153333333333334},{"$f":"'data \"live\" (TIO)'!N413/'data \"historic\" (TIO)'!N413-1","v":-0.45153333333333334},{"$f":"'data \"live\" (TIO)'!O413/'data \"historic\" (TIO)'!O413-1","v":-0.48040000000000005},{"$f":"'data \"live\" (TIO)'!P413/'data \"historic\" (TIO)'!P413-1","v":-0.55125454545454544},{"$f":"'data \"live\" (TIO)'!Q413/'data \"historic\" (TIO)'!Q413-1","v":-0.55125454545454544},{"$f":"'data \"live\" (TIO)'!R413/'data \"historic\" (TIO)'!R413-1","v":-0.55125454545454544},{"$f":"'data \"live\" (TIO)'!S413/'data \"historic\" (TIO)'!S413-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T413/'data \"historic\" (TIO)'!T413-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U413/'data \"historic\" (TIO)'!U413-1","v":{"$error":"#DIV/0!"}}]
["Nelson","Nelson in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C414-'data \"historic\" (TIO)'!C414","v":0},{"$f":"'data \"live\" (TIO)'!D414-'data \"historic\" (TIO)'!D414","v":0},{"$f":"'data \"live\" (TIO)'!E414-'data \"historic\" (TIO)'!E414","v":0},{"$f":"'data \"live\" (TIO)'!F414-'data \"historic\" (TIO)'!F414","v":0},{"$f":"'data \"live\" (TIO)'!G414-'data \"historic\" (TIO)'!G414","v":0},{"$f":"'data \"live\" (TIO)'!H414-'data \"historic\" (TIO)'!H414","v":0},{"$f":"'data \"live\" (TIO)'!I414-'data \"historic\" (TIO)'!I414","v":24194},{"$f":"'data \"live\" (TIO)'!J414-'data \"historic\" (TIO)'!J414","v":36206},{"$f":"'data \"live\" (TIO)'!K414-'data \"historic\" (TIO)'!K414","v":0},{"$f":"'data \"live\" (TIO)'!L414-'data \"historic\" (TIO)'!L414","v":-26122},{"$f":"'data \"live\" (TIO)'!M414-'data \"historic\" (TIO)'!M414","v":-26122},{"$f":"'data \"live\" (TIO)'!N414-'data \"historic\" (TIO)'!N414","v":-26122},{"$f":"'data \"live\" (TIO)'!O414-'data \"historic\" (TIO)'!O414","v":-26122},{"$f":"'data \"live\" (TIO)'!P414-'data \"historic\" (TIO)'!P414","v":-26122},{"$f":"'data \"live\" (TIO)'!Q414-'data \"historic\" (TIO)'!Q414","v":-26122},{"$f":"'data \"live\" (TIO)'!R414-'data \"historic\" (TIO)'!R414","v":-26122},{"$f":"'data \"live\" (TIO)'!S414-'data \"historic\" (TIO)'!S414","v":418189},{"$f":"'data \"live\" (TIO)'!T414-'data \"historic\" (TIO)'!T414","v":418189},{"$f":"'data \"live\" (TIO)'!U414-'data \"historic\" (TIO)'!U414","v":0},null,{"$f":"'data \"live\" (TIO)'!I414/'data \"historic\" (TIO)'!I414-1","v":5.4452849468052733E-2},{"$f":"'data \"live\" (TIO)'!J414/'data \"historic\" (TIO)'!J414-1","v":8.1487966762020303E-2},{"$f":"'data \"live\" (TIO)'!K414/'data \"historic\" (TIO)'!K414-1","v":0},{"$f":"'data \"live\" (TIO)'!L414/'data \"historic\" (TIO)'!L414-1","v":-5.8792152343741244E-2},{"$f":"'data \"live\" (TIO)'!M414/'data \"historic\" (TIO)'!M414-1","v":-5.8792152343741244E-2},{"$f":"'data \"live\" (TIO)'!N414/'data \"historic\" (TIO)'!N414-1","v":-5.8792152343741244E-2},{"$f":"'data \"live\" (TIO)'!O414/'data \"historic\" (TIO)'!O414-1","v":-5.8792152343741244E-2},{"$f":"'data \"live\" (TIO)'!P414/'data \"historic\" (TIO)'!P414-1","v":-5.8792152343741244E-2},{"$f":"'data \"live\" (TIO)'!Q414/'data \"historic\" (TIO)'!Q414-1","v":-5.8792152343741244E-2},{"$f":"'data \"live\" (TIO)'!R414/'data \"historic\" (TIO)'!R414-1","v":-5.8792152343741244E-2},{"$f":"'data \"live\" (TIO)'!S414/'data \"historic\" (TIO)'!S414-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T414/'data \"historic\" (TIO)'!T414-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U414/'data \"historic\" (TIO)'!U414-1","v":{"$error":"#DIV/0!"}}]
["Canterbury","Canterbury in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C415-'data \"historic\" (TIO)'!C415","v":0},{"$f":"'data \"live\" (TIO)'!D415-'data \"historic\" (TIO)'!D415","v":0},{"$f":"'data \"live\" (TIO)'!E415-'data \"historic\" (TIO)'!E415","v":0},{"$f":"'data \"live\" (TIO)'!F415-'data \"historic\" (TIO)'!F415","v":0},{"$f":"'data \"live\" (TIO)'!G415-'data \"historic\" (TIO)'!G415","v":0},{"$f":"'data \"live\" (TIO)'!H415-'data \"historic\" (TIO)'!H415","v":0},{"$f":"'data \"live\" (TIO)'!I415-'data \"historic\" (TIO)'!I415","v":406167},{"$f":"'data \"live\" (TIO)'!J415-'data \"historic\" (TIO)'!J415","v":507567},{"$f":"'data \"live\" (TIO)'!K415-'data \"historic\" (TIO)'!K415","v":0},{"$f":"'data \"live\" (TIO)'!L415-'data \"historic\" (TIO)'!L415","v":507567},{"$f":"'data \"live\" (TIO)'!M415-'data \"historic\" (TIO)'!M415","v":667999},{"$f":"'data \"live\" (TIO)'!N415-'data \"historic\" (TIO)'!N415","v":830035},{"$f":"'data \"live\" (TIO)'!O415-'data \"historic\" (TIO)'!O415","v":993692},{"$f":"'data \"live\" (TIO)'!P415-'data \"historic\" (TIO)'!P415","v":1158986},{"$f":"'data \"live\" (TIO)'!Q415-'data \"historic\" (TIO)'!Q415","v":1325932},{"$f":"'data \"live\" (TIO)'!R415-'data \"historic\" (TIO)'!R415","v":1494548},{"$f":"'data \"live\" (TIO)'!S415-'data \"historic\" (TIO)'!S415","v":17247971},{"$f":"'data \"live\" (TIO)'!T415-'data \"historic\" (TIO)'!T415","v":17419976},{"$f":"'data \"live\" (TIO)'!U415-'data \"historic\" (TIO)'!U415","v":0},null,{"$f":"'data \"live\" (TIO)'!I415/'data \"historic\" (TIO)'!I415-1","v":2.6064547660253679E-2},{"$f":"'data \"live\" (TIO)'!J415/'data \"historic\" (TIO)'!J415-1","v":3.2571588194688417E-2},{"$f":"'data \"live\" (TIO)'!K415/'data \"historic\" (TIO)'!K415-1","v":0},{"$f":"'data \"live\" (TIO)'!L415/'data \"historic\" (TIO)'!L415-1","v":3.2571588194688417E-2},{"$f":"'data \"live\" (TIO)'!M415/'data \"historic\" (TIO)'!M415-1","v":4.286683007851888E-2},{"$f":"'data \"live\" (TIO)'!N415/'data \"historic\" (TIO)'!N415-1","v":5.3265003846148629E-2},{"$f":"'data \"live\" (TIO)'!O415/'data \"historic\" (TIO)'!O415-1","v":6.3767200421533055E-2},{"$f":"'data \"live\" (TIO)'!P415/'data \"historic\" (TIO)'!P415-1","v":7.4374446556630058E-2},{"$f":"'data \"live\" (TIO)'!Q415/'data \"historic\" (TIO)'!Q415-1","v":8.508770483140049E-2},{"$f":"'data \"live\" (TIO)'!R415/'data \"historic\" (TIO)'!R415-1","v":9.590813034179746E-2},{"$f":"'data \"live\" (TIO)'!S415/'data \"historic\" (TIO)'!S415-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T415/'data \"historic\" (TIO)'!T415-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U415/'data \"historic\" (TIO)'!U415-1","v":{"$error":"#DIV/0!"}}]
["West Coast","West Coast in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C416-'data \"historic\" (TIO)'!C416","v":0},{"$f":"'data \"live\" (TIO)'!D416-'data \"historic\" (TIO)'!D416","v":0},{"$f":"'data \"live\" (TIO)'!E416-'data \"historic\" (TIO)'!E416","v":0},{"$f":"'data \"live\" (TIO)'!F416-'data \"historic\" (TIO)'!F416","v":0},{"$f":"'data \"live\" (TIO)'!G416-'data \"historic\" (TIO)'!G416","v":0},{"$f":"'data \"live\" (TIO)'!H416-'data \"historic\" (TIO)'!H416","v":0},{"$f":"'data \"live\" (TIO)'!I416-'data \"historic\" (TIO)'!I416","v":69700},{"$f":"'data \"live\" (TIO)'!J416-'data \"historic\" (TIO)'!J416","v":65000},{"$f":"'data \"live\" (TIO)'!K416-'data \"historic\" (TIO)'!K416","v":0},{"$f":"'data \"live\" (TIO)'!L416-'data \"historic\" (TIO)'!L416","v":145780},{"$f":"'data \"live\" (TIO)'!M416-'data \"historic\" (TIO)'!M416","v":145780},{"$f":"'data \"live\" (TIO)'!N416-'data \"historic\" (TIO)'!N416","v":145780},{"$f":"'data \"live\" (TIO)'!O416-'data \"historic\" (TIO)'!O416","v":145780},{"$f":"'data \"live\" (TIO)'!P416-'data \"historic\" (TIO)'!P416","v":145780},{"$f":"'data \"live\" (TIO)'!Q416-'data \"historic\" (TIO)'!Q416","v":145780},{"$f":"'data \"live\" (TIO)'!R416-'data \"historic\" (TIO)'!R416","v":145780},{"$f":"'data \"live\" (TIO)'!S416-'data \"historic\" (TIO)'!S416","v":145780},{"$f":"'data \"live\" (TIO)'!T416-'data \"historic\" (TIO)'!T416","v":145780},{"$f":"'data \"live\" (TIO)'!U416-'data \"historic\" (TIO)'!U416","v":0},null,{"$f":"'data \"live\" (TIO)'!I416/'data \"historic\" (TIO)'!I416-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J416/'data \"historic\" (TIO)'!J416-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K416/'data \"historic\" (TIO)'!K416-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L416/'data \"historic\" (TIO)'!L416-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M416/'data \"historic\" (TIO)'!M416-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N416/'data \"historic\" (TIO)'!N416-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O416/'data \"historic\" (TIO)'!O416-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P416/'data \"historic\" (TIO)'!P416-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q416/'data \"historic\" (TIO)'!Q416-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R416/'data \"historic\" (TIO)'!R416-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S416/'data \"historic\" (TIO)'!S416-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T416/'data \"historic\" (TIO)'!T416-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U416/'data \"historic\" (TIO)'!U416-1","v":{"$error":"#DIV/0!"}}]
["Otago","Otago (DUNEDIN ONLY) in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C417-'data \"historic\" (TIO)'!C417","v":0},{"$f":"'data \"live\" (TIO)'!D417-'data \"historic\" (TIO)'!D417","v":1009079},{"$f":"'data \"live\" (TIO)'!E417-'data \"historic\" (TIO)'!E417","v":1009079},{"$f":"'data \"live\" (TIO)'!F417-'data \"historic\" (TIO)'!F417","v":915854},{"$f":"'data \"live\" (TIO)'!G417-'data \"historic\" (TIO)'!G417","v":800163},{"$f":"'data \"live\" (TIO)'!H417-'data \"historic\" (TIO)'!H417","v":800163},{"$f":"'data \"live\" (TIO)'!I417-'data \"historic\" (TIO)'!I417","v":748398},{"$f":"'data \"live\" (TIO)'!J417-'data \"historic\" (TIO)'!J417","v":393538},{"$f":"'data \"live\" (TIO)'!K417-'data \"historic\" (TIO)'!K417","v":-186315.27479999978},{"$f":"'data \"live\" (TIO)'!L417-'data \"historic\" (TIO)'!L417","v":863927.96644000011},{"$f":"'data \"live\" (TIO)'!M417-'data \"historic\" (TIO)'!M417","v":166442.51200000104},{"$f":"'data \"live\" (TIO)'!N417-'data \"historic\" (TIO)'!N417","v":200426.01900000032},{"$f":"'data \"live\" (TIO)'!O417-'data \"historic\" (TIO)'!O417","v":210147.14599999972},{"$f":"'data \"live\" (TIO)'!P417-'data \"historic\" (TIO)'!P417","v":734454.14599999972},{"$f":"'data \"live\" (TIO)'!Q417-'data \"historic\" (TIO)'!Q417","v":740857.87799999956},{"$f":"'data \"live\" (TIO)'!R417-'data \"historic\" (TIO)'!R417","v":741099.35800000001},{"$f":"'data \"live\" (TIO)'!S417-'data \"historic\" (TIO)'!S417","v":5076630},{"$f":"'data \"live\" (TIO)'!T417-'data \"historic\" (TIO)'!T417","v":5076630},{"$f":"'data \"live\" (TIO)'!U417-'data \"historic\" (TIO)'!U417","v":0},null,{"$f":"'data \"live\" (TIO)'!I417/'data \"historic\" (TIO)'!I417-1","v":0.19303115434176821},{"$f":"'data \"live\" (TIO)'!J417/'data \"historic\" (TIO)'!J417-1","v":0.1015036042551567},{"$f":"'data \"live\" (TIO)'!K417/'data \"historic\" (TIO)'!K417-1","v":-4.8055516671807963E-2},{"$f":"'data \"live\" (TIO)'!L417/'data \"historic\" (TIO)'!L417-1","v":0.23422869800530721},{"$f":"'data \"live\" (TIO)'!M417/'data \"historic\" (TIO)'!M417-1","v":3.7949623218278772E-2},{"$f":"'data \"live\" (TIO)'!N417/'data \"historic\" (TIO)'!N417-1","v":4.6054862942538133E-2},{"$f":"'data \"live\" (TIO)'!O417/'data \"historic\" (TIO)'!O417-1","v":4.8396737733782169E-2},{"$f":"'data \"live\" (TIO)'!P417/'data \"historic\" (TIO)'!P417-1","v":0.16914426561591767},{"$f":"'data \"live\" (TIO)'!Q417/'data \"historic\" (TIO)'!Q417-1","v":0.17087103684274285},{"$f":"'data \"live\" (TIO)'!R417/'data \"historic\" (TIO)'!R417-1","v":0.17093625191358996},{"$f":"'data \"live\" (TIO)'!S417/'data \"historic\" (TIO)'!S417-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T417/'data \"historic\" (TIO)'!T417-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U417/'data \"historic\" (TIO)'!U417-1","v":{"$error":"#DIV/0!"}}]
["Southland","Southland in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C418-'data \"historic\" (TIO)'!C418","v":0},{"$f":"'data \"live\" (TIO)'!D418-'data \"historic\" (TIO)'!D418","v":0},{"$f":"'data \"live\" (TIO)'!E418-'data \"historic\" (TIO)'!E418","v":0},{"$f":"'data \"live\" (TIO)'!F418-'data \"historic\" (TIO)'!F418","v":0},{"$f":"'data \"live\" (TIO)'!G418-'data \"historic\" (TIO)'!G418","v":0},{"$f":"'data \"live\" (TIO)'!H418-'data \"historic\" (TIO)'!H418","v":0},{"$f":"'data \"live\" (TIO)'!I418-'data \"historic\" (TIO)'!I418","v":692},{"$f":"'data \"live\" (TIO)'!J418-'data \"historic\" (TIO)'!J418","v":692},{"$f":"'data \"live\" (TIO)'!K418-'data \"historic\" (TIO)'!K418","v":0},{"$f":"'data \"live\" (TIO)'!L418-'data \"historic\" (TIO)'!L418","v":24794},{"$f":"'data \"live\" (TIO)'!M418-'data \"historic\" (TIO)'!M418","v":24794},{"$f":"'data \"live\" (TIO)'!N418-'data \"historic\" (TIO)'!N418","v":24794},{"$f":"'data \"live\" (TIO)'!O418-'data \"historic\" (TIO)'!O418","v":24794},{"$f":"'data \"live\" (TIO)'!P418-'data \"historic\" (TIO)'!P418","v":24794},{"$f":"'data \"live\" (TIO)'!Q418-'data \"historic\" (TIO)'!Q418","v":24794},{"$f":"'data \"live\" (TIO)'!R418-'data \"historic\" (TIO)'!R418","v":24794},{"$f":"'data \"live\" (TIO)'!S418-'data \"historic\" (TIO)'!S418","v":330794},{"$f":"'data \"live\" (TIO)'!T418-'data \"historic\" (TIO)'!T418","v":330794},{"$f":"'data \"live\" (TIO)'!U418-'data \"historic\" (TIO)'!U418","v":0},null,{"$f":"'data \"live\" (TIO)'!I418/'data \"historic\" (TIO)'!I418-1","v":2.2614379084966441E-3},{"$f":"'data \"live\" (TIO)'!J418/'data \"historic\" (TIO)'!J418-1","v":2.2614379084966441E-3},{"$f":"'data \"live\" (TIO)'!K418/'data \"historic\" (TIO)'!K418-1","v":0},{"$f":"'data \"live\" (TIO)'!L418/'data \"historic\" (TIO)'!L418-1","v":8.1026143790849714E-2},{"$f":"'data \"live\" (TIO)'!M418/'data \"historic\" (TIO)'!M418-1","v":8.1026143790849714E-2},{"$f":"'data \"live\" (TIO)'!N418/'data \"historic\" (TIO)'!N418-1","v":8.1026143790849714E-2},{"$f":"'data \"live\" (TIO)'!O418/'data \"historic\" (TIO)'!O418-1","v":8.1026143790849714E-2},{"$f":"'data \"live\" (TIO)'!P418/'data \"historic\" (TIO)'!P418-1","v":8.1026143790849714E-2},{"$f":"'data \"live\" (TIO)'!Q418/'data \"historic\" (TIO)'!Q418-1","v":8.1026143790849714E-2},{"$f":"'data \"live\" (TIO)'!R418/'data \"historic\" (TIO)'!R418-1","v":8.1026143790849714E-2},{"$f":"'data \"live\" (TIO)'!S418/'data \"historic\" (TIO)'!S418-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T418/'data \"historic\" (TIO)'!T418-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U418/'data \"historic\" (TIO)'!U418-1","v":{"$error":"#DIV/0!"}}]
["National","National total in service vehicle kilometres",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C404:C418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C404:C418)-C405-C412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!C412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!C405,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D404:D418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D404:D418)-D405-D412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!D412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!D405,0))))))","v":1009079},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E404:E418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E404:E418)-E405-E412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!E412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!E405,0))))))","v":1009079},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F404:F418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F404:F418)-F405-F412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!F412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!F405,0))))))","v":915854},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G404:G418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G404:G418)-G405-G412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!G412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!G405,0))))))","v":800163},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H404:H418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H404:H418)-H405-H412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!H412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!H405,0))))))","v":800163},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I404:I418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I404:I418)-I405-I412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!I412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!I405,0))))))","v":1516272.1000000015},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J404:J418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J404:J418)-J405-J412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!J412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!J405,0))))))","v":1818360.2333333343},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K404:K418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K404:K418)-K405-K412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!K412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!K405,0))))))","v":5247584.6063253833},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L404:L418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L404:L418)-L405-L412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!L412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!L405,0))))))","v":8557154.9286907688},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M404:M418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M404:M418)-M405-M412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!M412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!M405,0))))))","v":7593383.5462040072},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N404:N418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N404:N418)-N405-N412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!N412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!N405,0))))))","v":7696165.821920841},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O404:O418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O404:O418)-O405-O412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!O412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!O405,0))))))","v":10405507.52055979},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P404:P418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P404:P418)-P405-P412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!P412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!P405,0))))))","v":14107307.933459373},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q404:Q418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q404:Q418)-Q405-Q412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!Q412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!Q405,0))))))","v":16102538.214576013},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R404:R418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R404:R418)-R405-R412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!R412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!R405,0))))))","v":18612172.2631304},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S404:S418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S404:S418)-S405-S412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!S412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!S405,0))))))","v":145437812},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T404:T418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T404:T418)-T405-T412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!T412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!T405,0))))))","v":149006795},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U404:U418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U404:U418)-U405-U412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!U412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!U405,0))))))","v":0},null,{"$f":"'data \"live\" (TIO)'!I419/'data \"historic\" (TIO)'!I419-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J419/'data \"historic\" (TIO)'!J419-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K419/'data \"historic\" (TIO)'!K419-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L419/'data \"historic\" (TIO)'!L419-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M419/'data \"historic\" (TIO)'!M419-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N419/'data \"historic\" (TIO)'!N419-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O419/'data \"historic\" (TIO)'!O419-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P419/'data \"historic\" (TIO)'!P419-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q419/'data \"historic\" (TIO)'!Q419-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R419/'data \"historic\" (TIO)'!R419-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S419/'data \"historic\" (TIO)'!S419-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T419/'data \"historic\" (TIO)'!T419-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U419/'data \"historic\" (TIO)'!U419-1","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"VLOOKUP($B$484,$A404:$U419,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$U419,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$U419,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$U419,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$U419,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$U419,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$U419,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$U419,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$U419,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$U419,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$U419,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$U419,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$U419,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$U419,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$U419,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$U419,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$U419,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$U419,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$U419,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$U419,21,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP($B$484,$A404:$U419,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$U419,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$U419,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$U419,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$U419,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$U419,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$U419,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$U419,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$U419,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$U419,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$U419,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$U419,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$U419,21,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B420","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U420","v":{"$error":"#N/A"}},null,{"$f":"'data \"historic\" (TIO)'!W420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AD420","v":0},{"$f":"'data \"historic\" (TIO)'!AE420","v":0},{"$f":"'data \"historic\" (TIO)'!AF420","v":0},{"$f":"'data \"historic\" (TIO)'!AG420","v":0},{"$f":"'data \"historic\" (TIO)'!AH420","v":0},{"$f":"'data \"historic\" (TIO)'!AI420","v":0}]
[null,{"$f":"B420","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!N$10,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!O$10,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!P$10,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!Q$10,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!R$10,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!S$10,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!T$10,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!U$10,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!V$10,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!W$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AN$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AO$10,0)","v":0},null,{"$f":"W420","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AR370,'scenario testing'!AR370)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AS370,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AT370,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AU370,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AV370,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AW370,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AX370,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AY370,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AZ370,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BA370,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BB370,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BC370,0)","v":0}]
[null,"NETWORK SERVICE FARE REVENUE (TOTAL)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S403","v":"2025/26"},{"$f":"T403","v":"2026/27"},{"$f":"U403","v":"2027/28"},null,"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"AG403","v":"2025/26"},{"$f":"AH403","v":"2026/27"},{"$f":"AI403","v":"2027/28"}]
["Northland","Northland fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C424-'data \"historic\" (TIO)'!C424","v":0},{"$f":"'data \"live\" (TIO)'!D424-'data \"historic\" (TIO)'!D424","v":0},{"$f":"'data \"live\" (TIO)'!E424-'data \"historic\" (TIO)'!E424","v":0},{"$f":"'data \"live\" (TIO)'!F424-'data \"historic\" (TIO)'!F424","v":0},{"$f":"'data \"live\" (TIO)'!G424-'data \"historic\" (TIO)'!G424","v":0},{"$f":"'data \"live\" (TIO)'!H424-'data \"historic\" (TIO)'!H424","v":0},{"$f":"'data \"live\" (TIO)'!I424-'data \"historic\" (TIO)'!I424","v":-145409.47181363392},{"$f":"'data \"live\" (TIO)'!J424-'data \"historic\" (TIO)'!J424","v":-105698.11535460467},{"$f":"'data \"live\" (TIO)'!K424-'data \"historic\" (TIO)'!K424","v":0},{"$f":"'data \"live\" (TIO)'!L424-'data \"historic\" (TIO)'!L424","v":-208536.29926439852},{"$f":"'data \"live\" (TIO)'!M424-'data \"historic\" (TIO)'!M424","v":-244224.44570005627},{"$f":"'data \"live\" (TIO)'!N424-'data \"historic\" (TIO)'!N424","v":-259373.05913559755},{"$f":"'data \"live\" (TIO)'!O424-'data \"historic\" (TIO)'!O424","v":-275690.98303340119},{"$f":"'data \"live\" (TIO)'!P424-'data \"historic\" (TIO)'!P424","v":-292908.07760835486},{"$f":"'data \"live\" (TIO)'!Q424-'data \"historic\" (TIO)'!Q424","v":-310588.22016058641},{"$f":"'data \"live\" (TIO)'!R424-'data \"historic\" (TIO)'!R424","v":-328207.30541480402},{"$f":"'data \"live\" (TIO)'!S424-'data \"historic\" (TIO)'!S424","v":673251},{"$f":"'data \"live\" (TIO)'!T424-'data \"historic\" (TIO)'!T424","v":679984},{"$f":"'data \"live\" (TIO)'!U424-'data \"historic\" (TIO)'!U424","v":0},null,{"$f":"'data \"live\" (TIO)'!I424/'data \"historic\" (TIO)'!I424-1","v":-0.18271803250861074},{"$f":"'data \"live\" (TIO)'!J424/'data \"historic\" (TIO)'!J424-1","v":-0.12962268989946457},{"$f":"'data \"live\" (TIO)'!K424/'data \"historic\" (TIO)'!K424-1","v":0},{"$f":"'data \"live\" (TIO)'!L424/'data \"historic\" (TIO)'!L424-1","v":-0.24352604912383446},{"$f":"'data \"live\" (TIO)'!M424/'data \"historic\" (TIO)'!M424-1","v":-0.27803188712850635},{"$f":"'data \"live\" (TIO)'!N424/'data \"historic\" (TIO)'!N424-1","v":-0.28820924131329051},{"$f":"'data \"live\" (TIO)'!O424/'data \"historic\" (TIO)'!O424-1","v":-0.29879663293087544},{"$f":"'data \"live\" (TIO)'!P424/'data \"historic\" (TIO)'!P424-1","v":-0.30951050667638136},{"$f":"'data \"live\" (TIO)'!Q424/'data \"historic\" (TIO)'!Q424-1","v":-0.32000493492824578},{"$f":"'data \"live\" (TIO)'!R424/'data \"historic\" (TIO)'!R424-1","v":-0.32992545642776117},{"$f":"'data \"live\" (TIO)'!S424/'data \"historic\" (TIO)'!S424-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T424/'data \"historic\" (TIO)'!T424-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U424/'data \"historic\" (TIO)'!U424-1","v":{"$error":"#DIV/0!"}}]
["Auckland","Auckland fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C425-'data \"historic\" (TIO)'!C425","v":0},{"$f":"'data \"live\" (TIO)'!D425-'data \"historic\" (TIO)'!D425","v":0},{"$f":"'data \"live\" (TIO)'!E425-'data \"historic\" (TIO)'!E425","v":0},{"$f":"'data \"live\" (TIO)'!F425-'data \"historic\" (TIO)'!F425","v":0},{"$f":"'data \"live\" (TIO)'!G425-'data \"historic\" (TIO)'!G425","v":0},{"$f":"'data \"live\" (TIO)'!H425-'data \"historic\" (TIO)'!H425","v":0},{"$f":"'data \"live\" (TIO)'!I425-'data \"historic\" (TIO)'!I425","v":11524979.798885435},{"$f":"'data \"live\" (TIO)'!J425-'data \"historic\" (TIO)'!J425","v":-2981313.5654272437},{"$f":"'data \"live\" (TIO)'!K425-'data \"historic\" (TIO)'!K425","v":-9054173.1126527786},{"$f":"'data \"live\" (TIO)'!L425-'data \"historic\" (TIO)'!L425","v":-22381707.524271697},{"$f":"'data \"live\" (TIO)'!M425-'data \"historic\" (TIO)'!M425","v":-23430925.532691658},{"$f":"'data \"live\" (TIO)'!N425-'data \"historic\" (TIO)'!N425","v":-21817671.084226221},{"$f":"'data \"live\" (TIO)'!O425-'data \"historic\" (TIO)'!O425","v":-16927727.053430796},{"$f":"'data \"live\" (TIO)'!P425-'data \"historic\" (TIO)'!P425","v":-18553760.94693166},{"$f":"'data \"live\" (TIO)'!Q425-'data \"historic\" (TIO)'!Q425","v":-8565937.5895649195},{"$f":"'data \"live\" (TIO)'!R425-'data \"historic\" (TIO)'!R425","v":2886548.180213213},{"$f":"'data \"live\" (TIO)'!S425-'data \"historic\" (TIO)'!S425","v":301508938},{"$f":"'data \"live\" (TIO)'!T425-'data \"historic\" (TIO)'!T425","v":322804841},{"$f":"'data \"live\" (TIO)'!U425-'data \"historic\" (TIO)'!U425","v":0},null,{"$f":"'data \"live\" (TIO)'!I425/'data \"historic\" (TIO)'!I425-1","v":5.668491258827002E-2},{"$f":"'data \"live\" (TIO)'!J425/'data \"historic\" (TIO)'!J425-1","v":-1.3941903504191555E-2},{"$f":"'data \"live\" (TIO)'!K425/'data \"historic\" (TIO)'!K425-1","v":-4.0543910070253153E-2},{"$f":"'data \"live\" (TIO)'!L425/'data \"historic\" (TIO)'!L425-1","v":-9.3308791351371823E-2},{"$f":"'data \"live\" (TIO)'!M425/'data \"historic\" (TIO)'!M425-1","v":-9.2150084881955419E-2},{"$f":"'data \"live\" (TIO)'!N425/'data \"historic\" (TIO)'!N425-1","v":-8.1663643796834218E-2},{"$f":"'data \"live\" (TIO)'!O425/'data \"historic\" (TIO)'!O425-1","v":-6.0460374766231006E-2},{"$f":"'data \"live\" (TIO)'!P425/'data \"historic\" (TIO)'!P425-1","v":-6.3052678415719154E-2},{"$f":"'data \"live\" (TIO)'!Q425/'data \"historic\" (TIO)'!Q425-1","v":-2.7831480375937523E-2},{"$f":"'data \"live\" (TIO)'!R425/'data \"historic\" (TIO)'!R425-1","v":8.9594780375479299E-3},{"$f":"'data \"live\" (TIO)'!S425/'data \"historic\" (TIO)'!S425-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T425/'data \"historic\" (TIO)'!T425-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U425/'data \"historic\" (TIO)'!U425-1","v":{"$error":"#DIV/0!"}}]
["Waikato","Waikato fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C426-'data \"historic\" (TIO)'!C426","v":0},{"$f":"'data \"live\" (TIO)'!D426-'data \"historic\" (TIO)'!D426","v":0},{"$f":"'data \"live\" (TIO)'!E426-'data \"historic\" (TIO)'!E426","v":0},{"$f":"'data \"live\" (TIO)'!F426-'data \"historic\" (TIO)'!F426","v":0},{"$f":"'data \"live\" (TIO)'!G426-'data \"historic\" (TIO)'!G426","v":0},{"$f":"'data \"live\" (TIO)'!H426-'data \"historic\" (TIO)'!H426","v":0},{"$f":"'data \"live\" (TIO)'!I426-'data \"historic\" (TIO)'!I426","v":-409681.20641559083},{"$f":"'data \"live\" (TIO)'!J426-'data \"historic\" (TIO)'!J426","v":-764725.51052456535},{"$f":"'data \"live\" (TIO)'!K426-'data \"historic\" (TIO)'!K426","v":0},{"$f":"'data \"live\" (TIO)'!L426-'data \"historic\" (TIO)'!L426","v":-943870.93222241849},{"$f":"'data \"live\" (TIO)'!M426-'data \"historic\" (TIO)'!M426","v":-856365.85672323126},{"$f":"'data \"live\" (TIO)'!N426-'data \"historic\" (TIO)'!N426","v":-836015.49211120419},{"$f":"'data \"live\" (TIO)'!O426-'data \"historic\" (TIO)'!O426","v":-850469.87905936409},{"$f":"'data \"live\" (TIO)'!P426-'data \"historic\" (TIO)'!P426","v":-865325.8260810161},{"$f":"'data \"live\" (TIO)'!Q426-'data \"historic\" (TIO)'!Q426","v":-844245.97596712224},{"$f":"'data \"live\" (TIO)'!R426-'data \"historic\" (TIO)'!R426","v":-822706.87472047657},{"$f":"'data \"live\" (TIO)'!S426-'data \"historic\" (TIO)'!S426","v":7889071},{"$f":"'data \"live\" (TIO)'!T426-'data \"historic\" (TIO)'!T426","v":8029545},{"$f":"'data \"live\" (TIO)'!U426-'data \"historic\" (TIO)'!U426","v":0},null,{"$f":"'data \"live\" (TIO)'!I426/'data \"historic\" (TIO)'!I426-1","v":-5.6727729391754855E-2},{"$f":"'data \"live\" (TIO)'!J426/'data \"historic\" (TIO)'!J426-1","v":-0.10452882431746302},{"$f":"'data \"live\" (TIO)'!K426/'data \"historic\" (TIO)'!K426-1","v":0},{"$f":"'data \"live\" (TIO)'!L426/'data \"historic\" (TIO)'!L426-1","v":-0.1209182047414824},{"$f":"'data \"live\" (TIO)'!M426/'data \"historic\" (TIO)'!M426-1","v":-0.10760575471728628},{"$f":"'data \"live\" (TIO)'!N426/'data \"historic\" (TIO)'!N426-1","v":-0.103687838036295},{"$f":"'data \"live\" (TIO)'!O426/'data \"historic\" (TIO)'!O426-1","v":-0.10365833534492497},{"$f":"'data \"live\" (TIO)'!P426/'data \"historic\" (TIO)'!P426-1","v":-0.10364148186079558},{"$f":"'data \"live\" (TIO)'!Q426/'data \"historic\" (TIO)'!Q426-1","v":-9.9786228733378723E-2},{"$f":"'data \"live\" (TIO)'!R426/'data \"historic\" (TIO)'!R426-1","v":-9.5953158029276286E-2},{"$f":"'data \"live\" (TIO)'!S426/'data \"historic\" (TIO)'!S426-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T426/'data \"historic\" (TIO)'!T426-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U426/'data \"historic\" (TIO)'!U426-1","v":{"$error":"#DIV/0!"}}]
["Bay of Plenty","Bay of Plenty fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C427-'data \"historic\" (TIO)'!C427","v":0},{"$f":"'data \"live\" (TIO)'!D427-'data \"historic\" (TIO)'!D427","v":0},{"$f":"'data \"live\" (TIO)'!E427-'data \"historic\" (TIO)'!E427","v":0},{"$f":"'data \"live\" (TIO)'!F427-'data \"historic\" (TIO)'!F427","v":0},{"$f":"'data \"live\" (TIO)'!G427-'data \"historic\" (TIO)'!G427","v":0},{"$f":"'data \"live\" (TIO)'!H427-'data \"historic\" (TIO)'!H427","v":0},{"$f":"'data \"live\" (TIO)'!I427-'data \"historic\" (TIO)'!I427","v":-1006043.8176284209},{"$f":"'data \"live\" (TIO)'!J427-'data \"historic\" (TIO)'!J427","v":-1234662.775011925},{"$f":"'data \"live\" (TIO)'!K427-'data \"historic\" (TIO)'!K427","v":-1616773.592155559},{"$f":"'data \"live\" (TIO)'!L427-'data \"historic\" (TIO)'!L427","v":-2064186.741760903},{"$f":"'data \"live\" (TIO)'!M427-'data \"historic\" (TIO)'!M427","v":-2430962.5048666615},{"$f":"'data \"live\" (TIO)'!N427-'data \"historic\" (TIO)'!N427","v":-2825899.4904917106},{"$f":"'data \"live\" (TIO)'!O427-'data \"historic\" (TIO)'!O427","v":-3232167.8313569212},{"$f":"'data \"live\" (TIO)'!P427-'data \"historic\" (TIO)'!P427","v":-3614428.6712807268},{"$f":"'data \"live\" (TIO)'!Q427-'data \"historic\" (TIO)'!Q427","v":-4032285.6408850234},{"$f":"'data \"live\" (TIO)'!R427-'data \"historic\" (TIO)'!R427","v":-4449043.1099585854},{"$f":"'data \"live\" (TIO)'!S427-'data \"historic\" (TIO)'!S427","v":4954889},{"$f":"'data \"live\" (TIO)'!T427-'data \"historic\" (TIO)'!T427","v":4954889},{"$f":"'data \"live\" (TIO)'!U427-'data \"historic\" (TIO)'!U427","v":0},null,{"$f":"'data \"live\" (TIO)'!I427/'data \"historic\" (TIO)'!I427-1","v":-0.16598477525623423},{"$f":"'data \"live\" (TIO)'!J427/'data \"historic\" (TIO)'!J427-1","v":-0.19416249764247073},{"$f":"'data \"live\" (TIO)'!K427/'data \"historic\" (TIO)'!K427-1","v":-0.24212126281043},{"$f":"'data \"live\" (TIO)'!L427/'data \"historic\" (TIO)'!L427-1","v":-0.29408241450932859},{"$f":"'data \"live\" (TIO)'!M427/'data \"historic\" (TIO)'!M427-1","v":-0.32913774441103505},{"$f":"'data \"live\" (TIO)'!N427/'data \"historic\" (TIO)'!N427-1","v":-0.36318934693379978},{"$f":"'data \"live\" (TIO)'!O427/'data \"historic\" (TIO)'!O427-1","v":-0.39478995907021475},{"$f":"'data \"live\" (TIO)'!P427/'data \"historic\" (TIO)'!P427-1","v":-0.42178721923148554},{"$f":"'data \"live\" (TIO)'!Q427/'data \"historic\" (TIO)'!Q427-1","v":-0.44867111211359956},{"$f":"'data \"live\" (TIO)'!R427/'data \"historic\" (TIO)'!R427-1","v":-0.47310455434351051},{"$f":"'data \"live\" (TIO)'!S427/'data \"historic\" (TIO)'!S427-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T427/'data \"historic\" (TIO)'!T427-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U427/'data \"historic\" (TIO)'!U427-1","v":{"$error":"#DIV/0!"}}]
["Gisborne","Gisborne fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C428-'data \"historic\" (TIO)'!C428","v":0},{"$f":"'data \"live\" (TIO)'!D428-'data \"historic\" (TIO)'!D428","v":0},{"$f":"'data \"live\" (TIO)'!E428-'data \"historic\" (TIO)'!E428","v":0},{"$f":"'data \"live\" (TIO)'!F428-'data \"historic\" (TIO)'!F428","v":0},{"$f":"'data \"live\" (TIO)'!G428-'data \"historic\" (TIO)'!G428","v":0},{"$f":"'data \"live\" (TIO)'!H428-'data \"historic\" (TIO)'!H428","v":0},{"$f":"'data \"live\" (TIO)'!I428-'data \"historic\" (TIO)'!I428","v":-57609.913043478271},{"$f":"'data \"live\" (TIO)'!J428-'data \"historic\" (TIO)'!J428","v":-13519.913043478271},{"$f":"'data \"live\" (TIO)'!K428-'data \"historic\" (TIO)'!K428","v":0},{"$f":"'data \"live\" (TIO)'!L428-'data \"historic\" (TIO)'!L428","v":45564.086956521729},{"$f":"'data \"live\" (TIO)'!M428-'data \"historic\" (TIO)'!M428","v":45564.086956521729},{"$f":"'data \"live\" (TIO)'!N428-'data \"historic\" (TIO)'!N428","v":45564.086956521729},{"$f":"'data \"live\" (TIO)'!O428-'data \"historic\" (TIO)'!O428","v":44564.086956521729},{"$f":"'data \"live\" (TIO)'!P428-'data \"historic\" (TIO)'!P428","v":44664.086956521729},{"$f":"'data \"live\" (TIO)'!Q428-'data \"historic\" (TIO)'!Q428","v":44664.086956521729},{"$f":"'data \"live\" (TIO)'!R428-'data \"historic\" (TIO)'!R428","v":44664.086956521729},{"$f":"'data \"live\" (TIO)'!S428-'data \"historic\" (TIO)'!S428","v":233650},{"$f":"'data \"live\" (TIO)'!T428-'data \"historic\" (TIO)'!T428","v":233650},{"$f":"'data \"live\" (TIO)'!U428-'data \"historic\" (TIO)'!U428","v":0},null,{"$f":"'data \"live\" (TIO)'!I428/'data \"historic\" (TIO)'!I428-1","v":-0.30818001798337769},{"$f":"'data \"live\" (TIO)'!J428/'data \"historic\" (TIO)'!J428-1","v":-7.2323786389476452E-2},{"$f":"'data \"live\" (TIO)'!K428/'data \"historic\" (TIO)'!K428-1","v":0},{"$f":"'data \"live\" (TIO)'!L428/'data \"historic\" (TIO)'!L428-1","v":0.2424448112052997},{"$f":"'data \"live\" (TIO)'!M428/'data \"historic\" (TIO)'!M428-1","v":0.2424448112052997},{"$f":"'data \"live\" (TIO)'!N428/'data \"historic\" (TIO)'!N428-1","v":0.2424448112052997},{"$f":"'data \"live\" (TIO)'!O428/'data \"historic\" (TIO)'!O428-1","v":0.23586879931221216},{"$f":"'data \"live\" (TIO)'!P428/'data \"historic\" (TIO)'!P428-1","v":0.23639807931191759},{"$f":"'data \"live\" (TIO)'!Q428/'data \"historic\" (TIO)'!Q428-1","v":0.23639807931191759},{"$f":"'data \"live\" (TIO)'!R428/'data \"historic\" (TIO)'!R428-1","v":0.23639807931191759},{"$f":"'data \"live\" (TIO)'!S428/'data \"historic\" (TIO)'!S428-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T428/'data \"historic\" (TIO)'!T428-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U428/'data \"historic\" (TIO)'!U428-1","v":{"$error":"#DIV/0!"}}]
["Hawkes Bay","Hawkes Bay fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C429-'data \"historic\" (TIO)'!C429","v":0},{"$f":"'data \"live\" (TIO)'!D429-'data \"historic\" (TIO)'!D429","v":0},{"$f":"'data \"live\" (TIO)'!E429-'data \"historic\" (TIO)'!E429","v":0},{"$f":"'data \"live\" (TIO)'!F429-'data \"historic\" (TIO)'!F429","v":0},{"$f":"'data \"live\" (TIO)'!G429-'data \"historic\" (TIO)'!G429","v":0},{"$f":"'data \"live\" (TIO)'!H429-'data \"historic\" (TIO)'!H429","v":0},{"$f":"'data \"live\" (TIO)'!I429-'data \"historic\" (TIO)'!I429","v":-451009.0890607629},{"$f":"'data \"live\" (TIO)'!J429-'data \"historic\" (TIO)'!J429","v":-633437.9718309145},{"$f":"'data \"live\" (TIO)'!K429-'data \"historic\" (TIO)'!K429","v":0},{"$f":"'data \"live\" (TIO)'!L429-'data \"historic\" (TIO)'!L429","v":-946472.06054190919},{"$f":"'data \"live\" (TIO)'!M429-'data \"historic\" (TIO)'!M429","v":-1169666.4103220664},{"$f":"'data \"live\" (TIO)'!N429-'data \"historic\" (TIO)'!N429","v":-1434727.7960427701},{"$f":"'data \"live\" (TIO)'!O429-'data \"historic\" (TIO)'!O429","v":-1750511.2150205835},{"$f":"'data \"live\" (TIO)'!P429-'data \"historic\" (TIO)'!P429","v":-2127557.0026703943},{"$f":"'data \"live\" (TIO)'!Q429-'data \"historic\" (TIO)'!Q429","v":-2578704.7659300514},{"$f":"'data \"live\" (TIO)'!R429-'data \"historic\" (TIO)'!R429","v":-3119989.8373704078},{"$f":"'data \"live\" (TIO)'!S429-'data \"historic\" (TIO)'!S429","v":1545576},{"$f":"'data \"live\" (TIO)'!T429-'data \"historic\" (TIO)'!T429","v":1567297},{"$f":"'data \"live\" (TIO)'!U429-'data \"historic\" (TIO)'!U429","v":0},null,{"$f":"'data \"live\" (TIO)'!I429/'data \"historic\" (TIO)'!I429-1","v":-0.24963196178457803},{"$f":"'data \"live\" (TIO)'!J429/'data \"historic\" (TIO)'!J429-1","v":-0.32293368781906462},{"$f":"'data \"live\" (TIO)'!K429/'data \"historic\" (TIO)'!K429-1","v":0},{"$f":"'data \"live\" (TIO)'!L429/'data \"historic\" (TIO)'!L429-1","v":-0.40303669813609633},{"$f":"'data \"live\" (TIO)'!M429/'data \"historic\" (TIO)'!M429-1","v":-0.45139769648296768},{"$f":"'data \"live\" (TIO)'!N429/'data \"historic\" (TIO)'!N429-1","v":-0.49882463589557435},{"$f":"'data \"live\" (TIO)'!O429/'data \"historic\" (TIO)'!O429-1","v":-0.54495197972893927},{"$f":"'data \"live\" (TIO)'!P429/'data \"historic\" (TIO)'!P429-1","v":-0.58938427575865948},{"$f":"'data \"live\" (TIO)'!Q429/'data \"historic\" (TIO)'!Q429-1","v":-0.63176345720896454},{"$f":"'data \"live\" (TIO)'!R429/'data \"historic\" (TIO)'!R429-1","v":-0.67181032722794609},{"$f":"'data \"live\" (TIO)'!S429/'data \"historic\" (TIO)'!S429-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T429/'data \"historic\" (TIO)'!T429-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U429/'data \"historic\" (TIO)'!U429-1","v":{"$error":"#DIV/0!"}}]
["Taranaki","Taranaki fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C430-'data \"historic\" (TIO)'!C430","v":0},{"$f":"'data \"live\" (TIO)'!D430-'data \"historic\" (TIO)'!D430","v":0},{"$f":"'data \"live\" (TIO)'!E430-'data \"historic\" (TIO)'!E430","v":0},{"$f":"'data \"live\" (TIO)'!F430-'data \"historic\" (TIO)'!F430","v":0},{"$f":"'data \"live\" (TIO)'!G430-'data \"historic\" (TIO)'!G430","v":0},{"$f":"'data \"live\" (TIO)'!H430-'data \"historic\" (TIO)'!H430","v":0},{"$f":"'data \"live\" (TIO)'!I430-'data \"historic\" (TIO)'!I430","v":50809.074030104792},{"$f":"'data \"live\" (TIO)'!J430-'data \"historic\" (TIO)'!J430","v":74778.517473364947},{"$f":"'data \"live\" (TIO)'!K430-'data \"historic\" (TIO)'!K430","v":0},{"$f":"'data \"live\" (TIO)'!L430-'data \"historic\" (TIO)'!L430","v":106064.57857632963},{"$f":"'data \"live\" (TIO)'!M430-'data \"historic\" (TIO)'!M430","v":50239.175699808169},{"$f":"'data \"live\" (TIO)'!N430-'data \"historic\" (TIO)'!N430","v":-8878.5907655891497},{"$f":"'data \"live\" (TIO)'!O430-'data \"historic\" (TIO)'!O430","v":-72810.323834100273},{"$f":"'data \"live\" (TIO)'!P430-'data \"historic\" (TIO)'!P430","v":-140396.66524081444},{"$f":"'data \"live\" (TIO)'!Q430-'data \"historic\" (TIO)'!Q430","v":-212601.29637697479},{"$f":"'data \"live\" (TIO)'!R430-'data \"historic\" (TIO)'!R430","v":-289705.93924787454},{"$f":"'data \"live\" (TIO)'!S430-'data \"historic\" (TIO)'!S430","v":1440970},{"$f":"'data \"live\" (TIO)'!T430-'data \"historic\" (TIO)'!T430","v":1440970},{"$f":"'data \"live\" (TIO)'!U430-'data \"historic\" (TIO)'!U430","v":0},null,{"$f":"'data \"live\" (TIO)'!I430/'data \"historic\" (TIO)'!I430-1","v":4.740461994862355E-2},{"$f":"'data \"live\" (TIO)'!J430/'data \"historic\" (TIO)'!J430-1","v":6.6214559283575891E-2},{"$f":"'data \"live\" (TIO)'!K430/'data \"historic\" (TIO)'!K430-1","v":0},{"$f":"'data \"live\" (TIO)'!L430/'data \"historic\" (TIO)'!L430-1","v":8.4496546088704827E-2},{"$f":"'data \"live\" (TIO)'!M430/'data \"historic\" (TIO)'!M430-1","v":3.7943224989785529E-2},{"$f":"'data \"live\" (TIO)'!N430/'data \"historic\" (TIO)'!N430-1","v":-6.3588213746380573E-3},{"$f":"'data \"live\" (TIO)'!O430/'data \"historic\" (TIO)'!O430-1","v":-4.9416625547161974E-2},{"$f":"'data \"live\" (TIO)'!P430/'data \"historic\" (TIO)'!P430-1","v":-9.0327112461603631E-2},{"$f":"'data \"live\" (TIO)'!Q430/'data \"historic\" (TIO)'!Q430-1","v":-0.12963657336812195},{"$f":"'data \"live\" (TIO)'!R430/'data \"historic\" (TIO)'!R430-1","v":-0.16739467665666885},{"$f":"'data \"live\" (TIO)'!S430/'data \"historic\" (TIO)'!S430-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T430/'data \"historic\" (TIO)'!T430-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U430/'data \"historic\" (TIO)'!U430-1","v":{"$error":"#DIV/0!"}}]
["Manawatu-Wanganui","Manawatu-Wanganui fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C431-'data \"historic\" (TIO)'!C431","v":0},{"$f":"'data \"live\" (TIO)'!D431-'data \"historic\" (TIO)'!D431","v":0},{"$f":"'data \"live\" (TIO)'!E431-'data \"historic\" (TIO)'!E431","v":0},{"$f":"'data \"live\" (TIO)'!F431-'data \"historic\" (TIO)'!F431","v":0},{"$f":"'data \"live\" (TIO)'!G431-'data \"historic\" (TIO)'!G431","v":0},{"$f":"'data \"live\" (TIO)'!H431-'data \"historic\" (TIO)'!H431","v":0},{"$f":"'data \"live\" (TIO)'!I431-'data \"historic\" (TIO)'!I431","v":-148724.39683631272},{"$f":"'data \"live\" (TIO)'!J431-'data \"historic\" (TIO)'!J431","v":-369062.68805504544},{"$f":"'data \"live\" (TIO)'!K431-'data \"historic\" (TIO)'!K431","v":0},{"$f":"'data \"live\" (TIO)'!L431-'data \"historic\" (TIO)'!L431","v":-553043.41586293653},{"$f":"'data \"live\" (TIO)'!M431-'data \"historic\" (TIO)'!M431","v":-618046.04331914801},{"$f":"'data \"live\" (TIO)'!N431-'data \"historic\" (TIO)'!N431","v":-695614.05390181951},{"$f":"'data \"live\" (TIO)'!O431-'data \"historic\" (TIO)'!O431","v":-785394.88226746442},{"$f":"'data \"live\" (TIO)'!P431-'data \"historic\" (TIO)'!P431","v":-889380.17254809942},{"$f":"'data \"live\" (TIO)'!Q431-'data \"historic\" (TIO)'!Q431","v":-919878.43628076511},{"$f":"'data \"live\" (TIO)'!R431-'data \"historic\" (TIO)'!R431","v":-1149585.1765826871},{"$f":"'data \"live\" (TIO)'!S431-'data \"historic\" (TIO)'!S431","v":2002415},{"$f":"'data \"live\" (TIO)'!T431-'data \"historic\" (TIO)'!T431","v":2042464},{"$f":"'data \"live\" (TIO)'!U431-'data \"historic\" (TIO)'!U431","v":0},null,{"$f":"'data \"live\" (TIO)'!I431/'data \"historic\" (TIO)'!I431-1","v":-7.2838939640359257E-2},{"$f":"'data \"live\" (TIO)'!J431/'data \"historic\" (TIO)'!J431-1","v":-0.17423076146928151},{"$f":"'data \"live\" (TIO)'!K431/'data \"historic\" (TIO)'!K431-1","v":0},{"$f":"'data \"live\" (TIO)'!L431/'data \"historic\" (TIO)'!L431-1","v":-0.24106066913494273},{"$f":"'data \"live\" (TIO)'!M431/'data \"historic\" (TIO)'!M431-1","v":-0.25793466982465829},{"$f":"'data \"live\" (TIO)'!N431/'data \"historic\" (TIO)'!N431-1","v":-0.27721846572449349},{"$f":"'data \"live\" (TIO)'!O431/'data \"historic\" (TIO)'!O431-1","v":-0.29802662045145756},{"$f":"'data \"live\" (TIO)'!P431/'data \"historic\" (TIO)'!P431-1","v":-0.32034715157787552},{"$f":"'data \"live\" (TIO)'!Q431/'data \"historic\" (TIO)'!Q431-1","v":-0.32338419053591605},{"$f":"'data \"live\" (TIO)'!R431/'data \"historic\" (TIO)'!R431-1","v":-0.36931649264547195},{"$f":"'data \"live\" (TIO)'!S431/'data \"historic\" (TIO)'!S431-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T431/'data \"historic\" (TIO)'!T431-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U431/'data \"historic\" (TIO)'!U431-1","v":{"$error":"#DIV/0!"}}]
["Wellington","Wellington fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C432-'data \"historic\" (TIO)'!C432","v":0},{"$f":"'data \"live\" (TIO)'!D432-'data \"historic\" (TIO)'!D432","v":0},{"$f":"'data \"live\" (TIO)'!E432-'data \"historic\" (TIO)'!E432","v":0},{"$f":"'data \"live\" (TIO)'!F432-'data \"historic\" (TIO)'!F432","v":0},{"$f":"'data \"live\" (TIO)'!G432-'data \"historic\" (TIO)'!G432","v":0},{"$f":"'data \"live\" (TIO)'!H432-'data \"historic\" (TIO)'!H432","v":0},{"$f":"'data \"live\" (TIO)'!I432-'data \"historic\" (TIO)'!I432","v":1228524.3462572545},{"$f":"'data \"live\" (TIO)'!J432-'data \"historic\" (TIO)'!J432","v":486180.55255767703},{"$f":"'data \"live\" (TIO)'!K432-'data \"historic\" (TIO)'!K432","v":41032.978260874748},{"$f":"'data \"live\" (TIO)'!L432-'data \"historic\" (TIO)'!L432","v":-5046101.7203181386},{"$f":"'data \"live\" (TIO)'!M432-'data \"historic\" (TIO)'!M432","v":-4851734.9551905692},{"$f":"'data \"live\" (TIO)'!N432-'data \"historic\" (TIO)'!N432","v":-5321982.2943007648},{"$f":"'data \"live\" (TIO)'!O432-'data \"historic\" (TIO)'!O432","v":-5419368.5409038961},{"$f":"'data \"live\" (TIO)'!P432-'data \"historic\" (TIO)'!P432","v":-4087109.2997408807},{"$f":"'data \"live\" (TIO)'!Q432-'data \"historic\" (TIO)'!Q432","v":-2634180.2875593454},{"$f":"'data \"live\" (TIO)'!R432-'data \"historic\" (TIO)'!R432","v":-1187459.0913696587},{"$f":"'data \"live\" (TIO)'!S432-'data \"historic\" (TIO)'!S432","v":136590365},{"$f":"'data \"live\" (TIO)'!T432-'data \"historic\" (TIO)'!T432","v":141581769},{"$f":"'data \"live\" (TIO)'!U432-'data \"historic\" (TIO)'!U432","v":0},null,{"$f":"'data \"live\" (TIO)'!I432/'data \"historic\" (TIO)'!I432-1","v":1.1667376464350676E-2},{"$f":"'data \"live\" (TIO)'!J432/'data \"historic\" (TIO)'!J432-1","v":4.48877600962172E-3},{"$f":"'data \"live\" (TIO)'!K432/'data \"historic\" (TIO)'!K432-1","v":3.6818691498097245E-4},{"$f":"'data \"live\" (TIO)'!L432/'data \"historic\" (TIO)'!L432-1","v":-4.3989167764836079E-2},{"$f":"'data \"live\" (TIO)'!M432/'data \"historic\" (TIO)'!M432-1","v":-4.1074709895124073E-2},{"$f":"'data \"live\" (TIO)'!N432/'data \"historic\" (TIO)'!N432-1","v":-4.3737598497788133E-2},{"$f":"'data \"live\" (TIO)'!O432/'data \"historic\" (TIO)'!O432-1","v":-4.3604933127123546E-2},{"$f":"'data \"live\" (TIO)'!P432/'data \"historic\" (TIO)'!P432-1","v":-3.2176233011106836E-2},{"$f":"'data \"live\" (TIO)'!Q432/'data \"historic\" (TIO)'!Q432-1","v":-2.0276530484074629E-2},{"$f":"'data \"live\" (TIO)'!R432/'data \"historic\" (TIO)'!R432-1","v":-8.9301885293827654E-3},{"$f":"'data \"live\" (TIO)'!S432/'data \"historic\" (TIO)'!S432-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T432/'data \"historic\" (TIO)'!T432-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U432/'data \"historic\" (TIO)'!U432-1","v":{"$error":"#DIV/0!"}}]
["Marlborough","Marlborough fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C433-'data \"historic\" (TIO)'!C433","v":0},{"$f":"'data \"live\" (TIO)'!D433-'data \"historic\" (TIO)'!D433","v":0},{"$f":"'data \"live\" (TIO)'!E433-'data \"historic\" (TIO)'!E433","v":0},{"$f":"'data \"live\" (TIO)'!F433-'data \"historic\" (TIO)'!F433","v":0},{"$f":"'data \"live\" (TIO)'!G433-'data \"historic\" (TIO)'!G433","v":0},{"$f":"'data \"live\" (TIO)'!H433-'data \"historic\" (TIO)'!H433","v":0},{"$f":"'data \"live\" (TIO)'!I433-'data \"historic\" (TIO)'!I433","v":34272.872754555443},{"$f":"'data \"live\" (TIO)'!J433-'data \"historic\" (TIO)'!J433","v":7563.7399871947782},{"$f":"'data \"live\" (TIO)'!K433-'data \"historic\" (TIO)'!K433","v":0},{"$f":"'data \"live\" (TIO)'!L433-'data \"historic\" (TIO)'!L433","v":-98.874417056242237},{"$f":"'data \"live\" (TIO)'!M433-'data \"historic\" (TIO)'!M433","v":-319.36659935309581},{"$f":"'data \"live\" (TIO)'!N433-'data \"historic\" (TIO)'!N433","v":-545.65585785571602},{"$f":"'data \"live\" (TIO)'!O433-'data \"historic\" (TIO)'!O433","v":-3497.7475543564651},{"$f":"'data \"live\" (TIO)'!P433-'data \"historic\" (TIO)'!P433","v":-15187.647086715559},{"$f":"'data \"live\" (TIO)'!Q433-'data \"historic\" (TIO)'!Q433","v":-15850.359889103624},{"$f":"'data \"live\" (TIO)'!R433-'data \"historic\" (TIO)'!R433","v":-16530.891432246077},{"$f":"'data \"live\" (TIO)'!S433-'data \"historic\" (TIO)'!S433","v":55869},{"$f":"'data \"live\" (TIO)'!T433-'data \"historic\" (TIO)'!T433","v":56916},{"$f":"'data \"live\" (TIO)'!U433-'data \"historic\" (TIO)'!U433","v":0},null,{"$f":"'data \"live\" (TIO)'!I433/'data \"historic\" (TIO)'!I433-1","v":0.98586892495759448},{"$f":"'data \"live\" (TIO)'!J433/'data \"historic\" (TIO)'!J433-1","v":0.15963905612064111},{"$f":"'data \"live\" (TIO)'!K433/'data \"historic\" (TIO)'!K433-1","v":0},{"$f":"'data \"live\" (TIO)'!L433/'data \"historic\" (TIO)'!L433-1","v":-1.9998112576034011E-3},{"$f":"'data \"live\" (TIO)'!M433/'data \"historic\" (TIO)'!M433-1","v":-6.322292465549495E-3},{"$f":"'data \"live\" (TIO)'!N433/'data \"historic\" (TIO)'!N433-1","v":-1.0571108834510734E-2},{"$f":"'data \"live\" (TIO)'!O433/'data \"historic\" (TIO)'!O433-1","v":-6.3053439906308961E-2},{"$f":"'data \"live\" (TIO)'!P433/'data \"historic\" (TIO)'!P433-1","v":-0.22304058802100102},{"$f":"'data \"live\" (TIO)'!Q433/'data \"historic\" (TIO)'!Q433-1","v":-0.22735821652956856},{"$f":"'data \"live\" (TIO)'!R433/'data \"historic\" (TIO)'!R433-1","v":-0.23158058045234231},{"$f":"'data \"live\" (TIO)'!S433/'data \"historic\" (TIO)'!S433-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T433/'data \"historic\" (TIO)'!T433-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U433/'data \"historic\" (TIO)'!U433-1","v":{"$error":"#DIV/0!"}}]
["Nelson","Nelson fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C434-'data \"historic\" (TIO)'!C434","v":0},{"$f":"'data \"live\" (TIO)'!D434-'data \"historic\" (TIO)'!D434","v":0},{"$f":"'data \"live\" (TIO)'!E434-'data \"historic\" (TIO)'!E434","v":0},{"$f":"'data \"live\" (TIO)'!F434-'data \"historic\" (TIO)'!F434","v":0},{"$f":"'data \"live\" (TIO)'!G434-'data \"historic\" (TIO)'!G434","v":0},{"$f":"'data \"live\" (TIO)'!H434-'data \"historic\" (TIO)'!H434","v":0},{"$f":"'data \"live\" (TIO)'!I434-'data \"historic\" (TIO)'!I434","v":-311298.03361682384},{"$f":"'data \"live\" (TIO)'!J434-'data \"historic\" (TIO)'!J434","v":-421901.97776047816},{"$f":"'data \"live\" (TIO)'!K434-'data \"historic\" (TIO)'!K434","v":0},{"$f":"'data \"live\" (TIO)'!L434-'data \"historic\" (TIO)'!L434","v":-715301.02744862391},{"$f":"'data \"live\" (TIO)'!M434-'data \"historic\" (TIO)'!M434","v":-838677.81439650874},{"$f":"'data \"live\" (TIO)'!N434-'data \"historic\" (TIO)'!N434","v":-909468.07671196107},{"$f":"'data \"live\" (TIO)'!O434-'data \"historic\" (TIO)'!O434","v":-983473.47774767876},{"$f":"'data \"live\" (TIO)'!P434-'data \"historic\" (TIO)'!P434","v":-1132913.2507202495},{"$f":"'data \"live\" (TIO)'!Q434-'data \"historic\" (TIO)'!Q434","v":-1286431.9564686804},{"$f":"'data \"live\" (TIO)'!R434-'data \"historic\" (TIO)'!R434","v":-1444543.968706504},{"$f":"'data \"live\" (TIO)'!S434-'data \"historic\" (TIO)'!S434","v":874200},{"$f":"'data \"live\" (TIO)'!T434-'data \"historic\" (TIO)'!T434","v":874200},{"$f":"'data \"live\" (TIO)'!U434-'data \"historic\" (TIO)'!U434","v":0},null,{"$f":"'data \"live\" (TIO)'!I434/'data \"historic\" (TIO)'!I434-1","v":-0.25235967532160708},{"$f":"'data \"live\" (TIO)'!J434/'data \"historic\" (TIO)'!J434-1","v":-0.31249128577088836},{"$f":"'data \"live\" (TIO)'!K434/'data \"historic\" (TIO)'!K434-1","v":0},{"$f":"'data \"live\" (TIO)'!L434/'data \"historic\" (TIO)'!L434-1","v":-0.45001070455008385},{"$f":"'data \"live\" (TIO)'!M434/'data \"historic\" (TIO)'!M434-1","v":-0.489630846606532},{"$f":"'data \"live\" (TIO)'!N434/'data \"historic\" (TIO)'!N434-1","v":-0.50988639006674796},{"$f":"'data \"live\" (TIO)'!O434/'data \"historic\" (TIO)'!O434-1","v":-0.52941137908696589},{"$f":"'data \"live\" (TIO)'!P434/'data \"historic\" (TIO)'!P434-1","v":-0.56444909140712674},{"$f":"'data \"live\" (TIO)'!Q434/'data \"historic\" (TIO)'!Q434-1","v":-0.59539615371199761},{"$f":"'data \"live\" (TIO)'!R434/'data \"historic\" (TIO)'!R434-1","v":-0.62298554225990432},{"$f":"'data \"live\" (TIO)'!S434/'data \"historic\" (TIO)'!S434-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T434/'data \"historic\" (TIO)'!T434-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U434/'data \"historic\" (TIO)'!U434-1","v":{"$error":"#DIV/0!"}}]
["Canterbury","Canterbury fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C435-'data \"historic\" (TIO)'!C435","v":0},{"$f":"'data \"live\" (TIO)'!D435-'data \"historic\" (TIO)'!D435","v":0},{"$f":"'data \"live\" (TIO)'!E435-'data \"historic\" (TIO)'!E435","v":0},{"$f":"'data \"live\" (TIO)'!F435-'data \"historic\" (TIO)'!F435","v":0},{"$f":"'data \"live\" (TIO)'!G435-'data \"historic\" (TIO)'!G435","v":0},{"$f":"'data \"live\" (TIO)'!H435-'data \"historic\" (TIO)'!H435","v":0},{"$f":"'data \"live\" (TIO)'!I435-'data \"historic\" (TIO)'!I435","v":3111713.3933982663},{"$f":"'data \"live\" (TIO)'!J435-'data \"historic\" (TIO)'!J435","v":1677807.2930522822},{"$f":"'data \"live\" (TIO)'!K435-'data \"historic\" (TIO)'!K435","v":-118007.471097406},{"$f":"'data \"live\" (TIO)'!L435-'data \"historic\" (TIO)'!L435","v":-84493.191718257964},{"$f":"'data \"live\" (TIO)'!M435-'data \"historic\" (TIO)'!M435","v":-1004827.9055681713},{"$f":"'data \"live\" (TIO)'!N435-'data \"historic\" (TIO)'!N435","v":-1991901.3052019961},{"$f":"'data \"live\" (TIO)'!O435-'data \"historic\" (TIO)'!O435","v":-3052429.4200343825},{"$f":"'data \"live\" (TIO)'!P435-'data \"historic\" (TIO)'!P435","v":-4193777.720695056},{"$f":"'data \"live\" (TIO)'!Q435-'data \"historic\" (TIO)'!Q435","v":-5424776.9426172785},{"$f":"'data \"live\" (TIO)'!R435-'data \"historic\" (TIO)'!R435","v":-6755938.2822285034},{"$f":"'data \"live\" (TIO)'!S435-'data \"historic\" (TIO)'!S435","v":26278475},{"$f":"'data \"live\" (TIO)'!T435-'data \"historic\" (TIO)'!T435","v":26541261},{"$f":"'data \"live\" (TIO)'!U435-'data \"historic\" (TIO)'!U435","v":0},null,{"$f":"'data \"live\" (TIO)'!I435/'data \"historic\" (TIO)'!I435-1","v":0.14497573228602012},{"$f":"'data \"live\" (TIO)'!J435/'data \"historic\" (TIO)'!J435-1","v":7.4731537540230875E-2},{"$f":"'data \"live\" (TIO)'!K435/'data \"historic\" (TIO)'!K435-1","v":-5.0229908464344275E-3},{"$f":"'data \"live\" (TIO)'!L435/'data \"historic\" (TIO)'!L435-1","v":-3.4353943603530057E-3},{"$f":"'data \"live\" (TIO)'!M435/'data \"historic\" (TIO)'!M435-1","v":-3.9006943309038089E-2},{"$f":"'data \"live\" (TIO)'!N435/'data \"historic\" (TIO)'!N435-1","v":-7.3787867987324729E-2},{"$f":"'data \"live\" (TIO)'!O435/'data \"historic\" (TIO)'!O435-1","v":-0.10783863048724796},{"$f":"'data \"live\" (TIO)'!P435/'data \"historic\" (TIO)'!P435-1","v":-0.14120745778307953},{"$f":"'data \"live\" (TIO)'!Q435/'data \"historic\" (TIO)'!Q435-1","v":-0.17395210001041261},{"$f":"'data \"live\" (TIO)'!R435/'data \"historic\" (TIO)'!R435-1","v":-0.20613566853530363},{"$f":"'data \"live\" (TIO)'!S435/'data \"historic\" (TIO)'!S435-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T435/'data \"historic\" (TIO)'!T435-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U435/'data \"historic\" (TIO)'!U435-1","v":{"$error":"#DIV/0!"}}]
["West Coast","West Coast fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C436-'data \"historic\" (TIO)'!C436","v":0},{"$f":"'data \"live\" (TIO)'!D436-'data \"historic\" (TIO)'!D436","v":0},{"$f":"'data \"live\" (TIO)'!E436-'data \"historic\" (TIO)'!E436","v":0},{"$f":"'data \"live\" (TIO)'!F436-'data \"historic\" (TIO)'!F436","v":0},{"$f":"'data \"live\" (TIO)'!G436-'data \"historic\" (TIO)'!G436","v":0},{"$f":"'data \"live\" (TIO)'!H436-'data \"historic\" (TIO)'!H436","v":0},{"$f":"'data \"live\" (TIO)'!I436-'data \"historic\" (TIO)'!I436","v":59690},{"$f":"'data \"live\" (TIO)'!J436-'data \"historic\" (TIO)'!J436","v":53690},{"$f":"'data \"live\" (TIO)'!K436-'data \"historic\" (TIO)'!K436","v":0},{"$f":"'data \"live\" (TIO)'!L436-'data \"historic\" (TIO)'!L436","v":-224780},{"$f":"'data \"live\" (TIO)'!M436-'data \"historic\" (TIO)'!M436","v":-224780},{"$f":"'data \"live\" (TIO)'!N436-'data \"historic\" (TIO)'!N436","v":-224780},{"$f":"'data \"live\" (TIO)'!O436-'data \"historic\" (TIO)'!O436","v":-227780},{"$f":"'data \"live\" (TIO)'!P436-'data \"historic\" (TIO)'!P436","v":-227780},{"$f":"'data \"live\" (TIO)'!Q436-'data \"historic\" (TIO)'!Q436","v":-227780},{"$f":"'data \"live\" (TIO)'!R436-'data \"historic\" (TIO)'!R436","v":-230780},{"$f":"'data \"live\" (TIO)'!S436-'data \"historic\" (TIO)'!S436","v":0},{"$f":"'data \"live\" (TIO)'!T436-'data \"historic\" (TIO)'!T436","v":0},{"$f":"'data \"live\" (TIO)'!U436-'data \"historic\" (TIO)'!U436","v":0},null,{"$f":"'data \"live\" (TIO)'!I436/'data \"historic\" (TIO)'!I436-1","v":0.27662433960515331},{"$f":"'data \"live\" (TIO)'!J436/'data \"historic\" (TIO)'!J436-1","v":0.24208675263774904},{"$f":"'data \"live\" (TIO)'!K436/'data \"historic\" (TIO)'!K436-1","v":0},{"$f":"'data \"live\" (TIO)'!L436/'data \"historic\" (TIO)'!L436-1","v":-1},{"$f":"'data \"live\" (TIO)'!M436/'data \"historic\" (TIO)'!M436-1","v":-1},{"$f":"'data \"live\" (TIO)'!N436/'data \"historic\" (TIO)'!N436-1","v":-1},{"$f":"'data \"live\" (TIO)'!O436/'data \"historic\" (TIO)'!O436-1","v":-1},{"$f":"'data \"live\" (TIO)'!P436/'data \"historic\" (TIO)'!P436-1","v":-1},{"$f":"'data \"live\" (TIO)'!Q436/'data \"historic\" (TIO)'!Q436-1","v":-1},{"$f":"'data \"live\" (TIO)'!R436/'data \"historic\" (TIO)'!R436-1","v":-1},{"$f":"'data \"live\" (TIO)'!S436/'data \"historic\" (TIO)'!S436-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T436/'data \"historic\" (TIO)'!T436-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U436/'data \"historic\" (TIO)'!U436-1","v":{"$error":"#DIV/0!"}}]
["Otago","Otago (DUNEDIN ONLY) fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C437-'data \"historic\" (TIO)'!C437","v":418600},{"$f":"'data \"live\" (TIO)'!D437-'data \"historic\" (TIO)'!D437","v":551207.93333333358},{"$f":"'data \"live\" (TIO)'!E437-'data \"historic\" (TIO)'!E437","v":609523.13043478318},{"$f":"'data \"live\" (TIO)'!F437-'data \"historic\" (TIO)'!F437","v":649075.73913043458},{"$f":"'data \"live\" (TIO)'!G437-'data \"historic\" (TIO)'!G437","v":727487.52173913084},{"$f":"'data \"live\" (TIO)'!H437-'data \"historic\" (TIO)'!H437","v":2533236.8726086952},{"$f":"'data \"live\" (TIO)'!I437-'data \"historic\" (TIO)'!I437","v":758658.54681691248},{"$f":"'data \"live\" (TIO)'!J437-'data \"historic\" (TIO)'!J437","v":184668.65722351894},{"$f":"'data \"live\" (TIO)'!K437-'data \"historic\" (TIO)'!K437","v":-1142054.2344888076},{"$f":"'data \"live\" (TIO)'!L437-'data \"historic\" (TIO)'!L437","v":1309943.6029253136},{"$f":"'data \"live\" (TIO)'!M437-'data \"historic\" (TIO)'!M437","v":-58408370.478988789},{"$f":"'data \"live\" (TIO)'!N437-'data \"historic\" (TIO)'!N437","v":1760509.291926478},{"$f":"'data \"live\" (TIO)'!O437-'data \"historic\" (TIO)'!O437","v":1938515.3484200444},{"$f":"'data \"live\" (TIO)'!P437-'data \"historic\" (TIO)'!P437","v":2415992.5175947845},{"$f":"'data \"live\" (TIO)'!Q437-'data \"historic\" (TIO)'!Q437","v":2645984.3136020657},{"$f":"'data \"live\" (TIO)'!R437-'data \"historic\" (TIO)'!R437","v":2890842.5274241734},{"$f":"'data \"live\" (TIO)'!S437-'data \"historic\" (TIO)'!S437","v":9575374},{"$f":"'data \"live\" (TIO)'!T437-'data \"historic\" (TIO)'!T437","v":9917744},{"$f":"'data \"live\" (TIO)'!U437-'data \"historic\" (TIO)'!U437","v":0},null,{"$f":"'data \"live\" (TIO)'!I437/'data \"historic\" (TIO)'!I437-1","v":0.11556909038523688},{"$f":"'data \"live\" (TIO)'!J437/'data \"historic\" (TIO)'!J437-1","v":2.776628929565228E-2},{"$f":"'data \"live\" (TIO)'!K437/'data \"historic\" (TIO)'!K437-1","v":-0.16947452108117322},{"$f":"'data \"live\" (TIO)'!L437/'data \"historic\" (TIO)'!L437-1","v":0.22827416112309851},{"$f":"'data \"live\" (TIO)'!M437/'data \"historic\" (TIO)'!M437-1","v":-0.88718237163085534},{"$f":"'data \"live\" (TIO)'!N437/'data \"historic\" (TIO)'!N437-1","v":0.29749942608930802},{"$f":"'data \"live\" (TIO)'!O437/'data \"historic\" (TIO)'!O437-1","v":0.32308515629953338},{"$f":"'data \"live\" (TIO)'!P437/'data \"historic\" (TIO)'!P437-1","v":0.39835748335295018},{"$f":"'data \"live\" (TIO)'!Q437/'data \"historic\" (TIO)'!Q437-1","v":0.4315518881301379},{"$f":"'data \"live\" (TIO)'!R437/'data \"historic\" (TIO)'!R437-1","v":0.46653525292171594},{"$f":"'data \"live\" (TIO)'!S437/'data \"historic\" (TIO)'!S437-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T437/'data \"historic\" (TIO)'!T437-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U437/'data \"historic\" (TIO)'!U437-1","v":{"$error":"#DIV/0!"}}]
["Southland","Southland fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C438-'data \"historic\" (TIO)'!C438","v":0},{"$f":"'data \"live\" (TIO)'!D438-'data \"historic\" (TIO)'!D438","v":0},{"$f":"'data \"live\" (TIO)'!E438-'data \"historic\" (TIO)'!E438","v":0},{"$f":"'data \"live\" (TIO)'!F438-'data \"historic\" (TIO)'!F438","v":0},{"$f":"'data \"live\" (TIO)'!G438-'data \"historic\" (TIO)'!G438","v":0},{"$f":"'data \"live\" (TIO)'!H438-'data \"historic\" (TIO)'!H438","v":0},{"$f":"'data \"live\" (TIO)'!I438-'data \"historic\" (TIO)'!I438","v":-33035.299999999988},{"$f":"'data \"live\" (TIO)'!J438-'data \"historic\" (TIO)'!J438","v":-58688.299999999988},{"$f":"'data \"live\" (TIO)'!K438-'data \"historic\" (TIO)'!K438","v":0},{"$f":"'data \"live\" (TIO)'!L438-'data \"historic\" (TIO)'!L438","v":-91334.299999999988},{"$f":"'data \"live\" (TIO)'!M438-'data \"historic\" (TIO)'!M438","v":-97901.299999999988},{"$f":"'data \"live\" (TIO)'!N438-'data \"historic\" (TIO)'!N438","v":-90548.299999999988},{"$f":"'data \"live\" (TIO)'!O438-'data \"historic\" (TIO)'!O438","v":-96542.299999999988},{"$f":"'data \"live\" (TIO)'!P438-'data \"historic\" (TIO)'!P438","v":-90206.299999999988},{"$f":"'data \"live\" (TIO)'!Q438-'data \"historic\" (TIO)'!Q438","v":-96430.299999999988},{"$f":"'data \"live\" (TIO)'!R438-'data \"historic\" (TIO)'!R438","v":-104354.29999999999},{"$f":"'data \"live\" (TIO)'!S438-'data \"historic\" (TIO)'!S438","v":330706},{"$f":"'data \"live\" (TIO)'!T438-'data \"historic\" (TIO)'!T438","v":330886},{"$f":"'data \"live\" (TIO)'!U438-'data \"historic\" (TIO)'!U438","v":0},null,{"$f":"'data \"live\" (TIO)'!I438/'data \"historic\" (TIO)'!I438-1","v":-8.9862801000926695E-2},{"$f":"'data \"live\" (TIO)'!J438/'data \"historic\" (TIO)'!J438-1","v":-0.15668961768387935},{"$f":"'data \"live\" (TIO)'!K438/'data \"historic\" (TIO)'!K438-1","v":0},{"$f":"'data \"live\" (TIO)'!L438/'data \"historic\" (TIO)'!L438-1","v":-0.23489260078136109},{"$f":"'data \"live\" (TIO)'!M438/'data \"historic\" (TIO)'!M438-1","v":-0.24710613282018057},{"$f":"'data \"live\" (TIO)'!N438/'data \"historic\" (TIO)'!N438-1","v":-0.22429917885885431},{"$f":"'data \"live\" (TIO)'!O438/'data \"historic\" (TIO)'!O438-1","v":-0.23469721401547061},{"$f":"'data \"live\" (TIO)'!P438/'data \"historic\" (TIO)'!P438-1","v":-0.21520973252634523},{"$f":"'data \"live\" (TIO)'!Q438/'data \"historic\" (TIO)'!Q438-1","v":-0.22576953504450636},{"$f":"'data \"live\" (TIO)'!R438/'data \"historic\" (TIO)'!R438-1","v":-0.23976249441974928},{"$f":"'data \"live\" (TIO)'!S438/'data \"historic\" (TIO)'!S438-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T438/'data \"historic\" (TIO)'!T438-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U438/'data \"historic\" (TIO)'!U438-1","v":{"$error":"#DIV/0!"}}]
["National","National total fare revenue (total):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C424:C438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C424:C438)-C425-C432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!C432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!C425,0))))))","v":418600},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D424:D438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D424:D438)-D425-D432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!D432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!D425,0))))))","v":551207.93333333358},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E424:E438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E424:E438)-E425-E432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!E432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!E425,0))))))","v":609523.13043478318},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F424:F438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F424:F438)-F425-F432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!F432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!F425,0))))))","v":649075.73913043458},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G424:G438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G424:G438)-G425-G432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!G432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!G425,0))))))","v":727487.52173913084},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H424:H438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H424:H438)-H425-H432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!H432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!H425,0))))))","v":2533236.8726086952},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I424:I438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I424:I438)-I425-I432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!I432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!I425,0))))))","v":14205836.803727504},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J424:J438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J424:J438)-J425-J432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!J432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!J425,0))))))","v":-4098322.0567142181},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K424:K438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K424:K438)-K425-K432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!K432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!K425,0))))))","v":-11889975.432133676},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L424:L438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L424:L438)-L425-L432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!L432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!L425,0))))))","v":-31798353.819368172},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M424:M438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M424:M438)-M425-M432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!M432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!M425,0))))))","v":-94080999.351709887},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N424:N438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N424:N438)-N425-N432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!N432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!N425,0))))))","v":-34611331.819864489},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O424:O438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O424:O438)-O425-O432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!O432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!O425,0))))))","v":-31694784.218866374},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P424:P438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P424:P438)-P425-P432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!P432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!P425,0))))))","v":-33770074.976052657},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q424:Q438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q424:Q438)-Q425-Q432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!Q432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!Q425,0))))))","v":-24459043.371141266},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R424:R438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R424:R438)-R425-R432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!R432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!R425,0))))))","v":-14076789.98243784},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S424:S438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S424:S438)-S425-S432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!S432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!S425,0))))))","v":493953749},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T424:T438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T424:T438)-T425-T432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!T432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!T425,0))))))","v":521056416},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U424:U438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U424:U438)-U425-U432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!U432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!U425,0))))))","v":0},null,{"$f":"'data \"live\" (TIO)'!I439/'data \"historic\" (TIO)'!I439-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J439/'data \"historic\" (TIO)'!J439-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K439/'data \"historic\" (TIO)'!K439-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L439/'data \"historic\" (TIO)'!L439-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M439/'data \"historic\" (TIO)'!M439-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N439/'data \"historic\" (TIO)'!N439-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O439/'data \"historic\" (TIO)'!O439-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P439/'data \"historic\" (TIO)'!P439-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q439/'data \"historic\" (TIO)'!Q439-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R439/'data \"historic\" (TIO)'!R439-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S439/'data \"historic\" (TIO)'!S439-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T439/'data \"historic\" (TIO)'!T439-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U439/'data \"historic\" (TIO)'!U439-1","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"VLOOKUP($B$484,$A424:$U439,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$U439,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$U439,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$U439,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$U439,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$U439,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$U439,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$U439,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$U439,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$U439,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$U439,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$U439,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$U439,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$U439,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$U439,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$U439,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$U439,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$U439,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$U439,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$U439,21,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP($B$484,$A424:$U439,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$U439,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$U439,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$U439,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$U439,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$U439,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$U439,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$U439,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$U439,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$U439,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$U439,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$U439,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$U439,21,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B440","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U440","v":{"$error":"#N/A"}},null,{"$f":"'data \"historic\" (TIO)'!W440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AD440","v":0},{"$f":"'data \"historic\" (TIO)'!AE440","v":0},{"$f":"'data \"historic\" (TIO)'!AF440","v":0},{"$f":"'data \"historic\" (TIO)'!AG440","v":0},{"$f":"'data \"historic\" (TIO)'!AH440","v":0},{"$f":"'data \"historic\" (TIO)'!AI440","v":0}]
[null,{"$f":"B440","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!N$13,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!O$13,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!P$13,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!Q$13,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!R$13,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!S$13,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!T$13,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!U$13,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!V$13,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!W$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AN$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AO$13,0)","v":0},null,{"$f":"W440","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AR373,'scenario testing'!AR373)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AS373,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AT373,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AU373,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AV373,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AW373,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AX373,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AY373,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AZ373,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BA373,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BB373,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BC373,0)","v":0}]
[null,"NETWORK SERVICE EXPENDITURE (NET)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S423","v":"2025/26"},{"$f":"T423","v":"2026/27"},{"$f":"U423","v":"2027/28"},null,"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"AG423","v":"2025/26"},{"$f":"AH423","v":"2026/27"},{"$f":"AI423","v":"2027/28"}]
["Northland","Northland services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C444-'data \"historic\" (TIO)'!C444","v":0},{"$f":"'data \"live\" (TIO)'!D444-'data \"historic\" (TIO)'!D444","v":0},{"$f":"'data \"live\" (TIO)'!E444-'data \"historic\" (TIO)'!E444","v":0},{"$f":"'data \"live\" (TIO)'!F444-'data \"historic\" (TIO)'!F444","v":0},{"$f":"'data \"live\" (TIO)'!G444-'data \"historic\" (TIO)'!G444","v":0},{"$f":"'data \"live\" (TIO)'!H444-'data \"historic\" (TIO)'!H444","v":0},{"$f":"'data \"live\" (TIO)'!I444-'data \"historic\" (TIO)'!I444","v":-182839},{"$f":"'data \"live\" (TIO)'!J444-'data \"historic\" (TIO)'!J444","v":-182925},{"$f":"'data \"live\" (TIO)'!K444-'data \"historic\" (TIO)'!K444","v":558207.14814814809},{"$f":"'data \"live\" (TIO)'!L444-'data \"historic\" (TIO)'!L444","v":-839883},{"$f":"'data \"live\" (TIO)'!M444-'data \"historic\" (TIO)'!M444","v":-822879.00000000023},{"$f":"'data \"live\" (TIO)'!N444-'data \"historic\" (TIO)'!N444","v":-735426},{"$f":"'data \"live\" (TIO)'!O444-'data \"historic\" (TIO)'!O444","v":-673610.99999999977},{"$f":"'data \"live\" (TIO)'!P444-'data \"historic\" (TIO)'!P444","v":-681514},{"$f":"'data \"live\" (TIO)'!Q444-'data \"historic\" (TIO)'!Q444","v":-689577},{"$f":"'data \"live\" (TIO)'!R444-'data \"historic\" (TIO)'!R444","v":-786735},{"$f":"'data \"live\" (TIO)'!S444-'data \"historic\" (TIO)'!S444","v":0},{"$f":"'data \"live\" (TIO)'!T444-'data \"historic\" (TIO)'!T444","v":0},{"$f":"'data \"live\" (TIO)'!U444-'data \"historic\" (TIO)'!U444","v":0},null,{"$f":"'data \"live\" (TIO)'!I444/'data \"historic\" (TIO)'!I444-1","v":-0.15959746025317167},{"$f":"'data \"live\" (TIO)'!J444/'data \"historic\" (TIO)'!J444-1","v":-0.15111149661718426},{"$f":"'data \"live\" (TIO)'!K444/'data \"historic\" (TIO)'!K444-1","v":0.46792519340700678},{"$f":"'data \"live\" (TIO)'!L444/'data \"historic\" (TIO)'!L444-1","v":-0.4030382762146939},{"$f":"'data \"live\" (TIO)'!M444/'data \"historic\" (TIO)'!M444-1","v":-0.39465672286036313},{"$f":"'data \"live\" (TIO)'!N444/'data \"historic\" (TIO)'!N444-1","v":-0.35239644108469481},{"$f":"'data \"live\" (TIO)'!O444/'data \"historic\" (TIO)'!O444-1","v":-0.32266595517813867},{"$f":"'data \"live\" (TIO)'!P444/'data \"historic\" (TIO)'!P444-1","v":-0.32622779279240466},{"$f":"'data \"live\" (TIO)'!Q444/'data \"historic\" (TIO)'!Q444-1","v":-0.32984598223574735},{"$f":"'data \"live\" (TIO)'!R444/'data \"historic\" (TIO)'!R444-1","v":-0.37603743860447425},{"$f":"'data \"live\" (TIO)'!S444/'data \"historic\" (TIO)'!S444-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T444/'data \"historic\" (TIO)'!T444-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U444/'data \"historic\" (TIO)'!U444-1","v":{"$error":"#DIV/0!"}}]
["Auckland","Auckland services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C445-'data \"historic\" (TIO)'!C445","v":0},{"$f":"'data \"live\" (TIO)'!D445-'data \"historic\" (TIO)'!D445","v":0},{"$f":"'data \"live\" (TIO)'!E445-'data \"historic\" (TIO)'!E445","v":0},{"$f":"'data \"live\" (TIO)'!F445-'data \"historic\" (TIO)'!F445","v":0},{"$f":"'data \"live\" (TIO)'!G445-'data \"historic\" (TIO)'!G445","v":0},{"$f":"'data \"live\" (TIO)'!H445-'data \"historic\" (TIO)'!H445","v":0},{"$f":"'data \"live\" (TIO)'!I445-'data \"historic\" (TIO)'!I445","v":-10252285},{"$f":"'data \"live\" (TIO)'!J445-'data \"historic\" (TIO)'!J445","v":-2605890},{"$f":"'data \"live\" (TIO)'!K445-'data \"historic\" (TIO)'!K445","v":49802094},{"$f":"'data \"live\" (TIO)'!L445-'data \"historic\" (TIO)'!L445","v":39980933},{"$f":"'data \"live\" (TIO)'!M445-'data \"historic\" (TIO)'!M445","v":29982848.100000024},{"$f":"'data \"live\" (TIO)'!N445-'data \"historic\" (TIO)'!N445","v":23726282.833000004},{"$f":"'data \"live\" (TIO)'!O445-'data \"historic\" (TIO)'!O445","v":22509770.527989984},{"$f":"'data \"live\" (TIO)'!P445-'data \"historic\" (TIO)'!P445","v":13683731.243829727},{"$f":"'data \"live\" (TIO)'!Q445-'data \"historic\" (TIO)'!Q445","v":15390613.701144576},{"$f":"'data \"live\" (TIO)'!R445-'data \"historic\" (TIO)'!R445","v":-4325399.7878210545},{"$f":"'data \"live\" (TIO)'!S445-'data \"historic\" (TIO)'!S445","v":0},{"$f":"'data \"live\" (TIO)'!T445-'data \"historic\" (TIO)'!T445","v":0},{"$f":"'data \"live\" (TIO)'!U445-'data \"historic\" (TIO)'!U445","v":0},null,{"$f":"'data \"live\" (TIO)'!I445/'data \"historic\" (TIO)'!I445-1","v":-4.4996315140356846E-2},{"$f":"'data \"live\" (TIO)'!J445/'data \"historic\" (TIO)'!J445-1","v":-1.0900335987132026E-2},{"$f":"'data \"live\" (TIO)'!K445/'data \"historic\" (TIO)'!K445-1","v":0.2021167585425927},{"$f":"'data \"live\" (TIO)'!L445/'data \"historic\" (TIO)'!L445-1","v":0.15188723212877475},{"$f":"'data \"live\" (TIO)'!M445/'data \"historic\" (TIO)'!M445-1","v":0.10963682321581247},{"$f":"'data \"live\" (TIO)'!N445/'data \"historic\" (TIO)'!N445-1","v":8.3224952601353319E-2},{"$f":"'data \"live\" (TIO)'!O445/'data \"historic\" (TIO)'!O445-1","v":7.5364554950563711E-2},{"$f":"'data \"live\" (TIO)'!P445/'data \"historic\" (TIO)'!P445-1","v":4.4048857537319464E-2},{"$f":"'data \"live\" (TIO)'!Q445/'data \"historic\" (TIO)'!Q445-1","v":4.7450833337565834E-2},{"$f":"'data \"live\" (TIO)'!R445/'data \"historic\" (TIO)'!R445-1","v":-1.2757085721128214E-2},{"$f":"'data \"live\" (TIO)'!S445/'data \"historic\" (TIO)'!S445-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T445/'data \"historic\" (TIO)'!T445-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U445/'data \"historic\" (TIO)'!U445-1","v":{"$error":"#DIV/0!"}}]
["Waikato","Waikato services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C446-'data \"historic\" (TIO)'!C446","v":0},{"$f":"'data \"live\" (TIO)'!D446-'data \"historic\" (TIO)'!D446","v":0},{"$f":"'data \"live\" (TIO)'!E446-'data \"historic\" (TIO)'!E446","v":0},{"$f":"'data \"live\" (TIO)'!F446-'data \"historic\" (TIO)'!F446","v":0},{"$f":"'data \"live\" (TIO)'!G446-'data \"historic\" (TIO)'!G446","v":0},{"$f":"'data \"live\" (TIO)'!H446-'data \"historic\" (TIO)'!H446","v":0},{"$f":"'data \"live\" (TIO)'!I446-'data \"historic\" (TIO)'!I446","v":186117},{"$f":"'data \"live\" (TIO)'!J446-'data \"historic\" (TIO)'!J446","v":490416},{"$f":"'data \"live\" (TIO)'!K446-'data \"historic\" (TIO)'!K446","v":350000},{"$f":"'data \"live\" (TIO)'!L446-'data \"historic\" (TIO)'!L446","v":733210},{"$f":"'data \"live\" (TIO)'!M446-'data \"historic\" (TIO)'!M446","v":859199},{"$f":"'data \"live\" (TIO)'!N446-'data \"historic\" (TIO)'!N446","v":988654},{"$f":"'data \"live\" (TIO)'!O446-'data \"historic\" (TIO)'!O446","v":1132892},{"$f":"'data \"live\" (TIO)'!P446-'data \"historic\" (TIO)'!P446","v":1279237},{"$f":"'data \"live\" (TIO)'!Q446-'data \"historic\" (TIO)'!Q446","v":1431021},{"$f":"'data \"live\" (TIO)'!R446-'data \"historic\" (TIO)'!R446","v":1589786},{"$f":"'data \"live\" (TIO)'!S446-'data \"historic\" (TIO)'!S446","v":0},{"$f":"'data \"live\" (TIO)'!T446-'data \"historic\" (TIO)'!T446","v":0},{"$f":"'data \"live\" (TIO)'!U446-'data \"historic\" (TIO)'!U446","v":0},null,{"$f":"'data \"live\" (TIO)'!I446/'data \"historic\" (TIO)'!I446-1","v":1.368507352941184E-2},{"$f":"'data \"live\" (TIO)'!J446/'data \"historic\" (TIO)'!J446-1","v":3.5352941176470587E-2},{"$f":"'data \"live\" (TIO)'!K446/'data \"historic\" (TIO)'!K446-1","v":2.4734982332155431E-2},{"$f":"'data \"live\" (TIO)'!L446/'data \"historic\" (TIO)'!L446-1","v":5.0811503811503789E-2},{"$f":"'data \"live\" (TIO)'!M446/'data \"historic\" (TIO)'!M446-1","v":5.836553223286467E-2},{"$f":"'data \"live\" (TIO)'!N446/'data \"historic\" (TIO)'!N446-1","v":6.5822503328894832E-2},{"$f":"'data \"live\" (TIO)'!O446/'data \"historic\" (TIO)'!O446-1","v":7.3967876730216764E-2},{"$f":"'data \"live\" (TIO)'!P446/'data \"historic\" (TIO)'!P446-1","v":8.1886890282934388E-2},{"$f":"'data \"live\" (TIO)'!Q446/'data \"historic\" (TIO)'!Q446-1","v":8.9803639786633305E-2},{"$f":"'data \"live\" (TIO)'!R446/'data \"historic\" (TIO)'!R446-1","v":9.7810112096863522E-2},{"$f":"'data \"live\" (TIO)'!S446/'data \"historic\" (TIO)'!S446-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T446/'data \"historic\" (TIO)'!T446-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U446/'data \"historic\" (TIO)'!U446-1","v":{"$error":"#DIV/0!"}}]
["Bay of Plenty","Bay of Plenty services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C447-'data \"historic\" (TIO)'!C447","v":0},{"$f":"'data \"live\" (TIO)'!D447-'data \"historic\" (TIO)'!D447","v":0},{"$f":"'data \"live\" (TIO)'!E447-'data \"historic\" (TIO)'!E447","v":0},{"$f":"'data \"live\" (TIO)'!F447-'data \"historic\" (TIO)'!F447","v":0},{"$f":"'data \"live\" (TIO)'!G447-'data \"historic\" (TIO)'!G447","v":0},{"$f":"'data \"live\" (TIO)'!H447-'data \"historic\" (TIO)'!H447","v":0},{"$f":"'data \"live\" (TIO)'!I447-'data \"historic\" (TIO)'!I447","v":-1731483.9999999981},{"$f":"'data \"live\" (TIO)'!J447-'data \"historic\" (TIO)'!J447","v":-1962854},{"$f":"'data \"live\" (TIO)'!K447-'data \"historic\" (TIO)'!K447","v":-1776348.9999999981},{"$f":"'data \"live\" (TIO)'!L447-'data \"historic\" (TIO)'!L447","v":-321924.99999999814},{"$f":"'data \"live\" (TIO)'!M447-'data \"historic\" (TIO)'!M447","v":-320860.99999999814},{"$f":"'data \"live\" (TIO)'!N447-'data \"historic\" (TIO)'!N447","v":-319767.99999999814},{"$f":"'data \"live\" (TIO)'!O447-'data \"historic\" (TIO)'!O447","v":-318656.99999999814},{"$f":"'data \"live\" (TIO)'!P447-'data \"historic\" (TIO)'!P447","v":-317464.99999999814},{"$f":"'data \"live\" (TIO)'!Q447-'data \"historic\" (TIO)'!Q447","v":-316248.99999999814},{"$f":"'data \"live\" (TIO)'!R447-'data \"historic\" (TIO)'!R447","v":-314951.99999999814},{"$f":"'data \"live\" (TIO)'!S447-'data \"historic\" (TIO)'!S447","v":0},{"$f":"'data \"live\" (TIO)'!T447-'data \"historic\" (TIO)'!T447","v":0},{"$f":"'data \"live\" (TIO)'!U447-'data \"historic\" (TIO)'!U447","v":0},null,{"$f":"'data \"live\" (TIO)'!I447/'data \"historic\" (TIO)'!I447-1","v":-0.13611820467901892},{"$f":"'data \"live\" (TIO)'!J447/'data \"historic\" (TIO)'!J447-1","v":-0.15270124319571232},{"$f":"'data \"live\" (TIO)'!K447/'data \"historic\" (TIO)'!K447-1","v":-0.13670033892868605},{"$f":"'data \"live\" (TIO)'!L447/'data \"historic\" (TIO)'!L447-1","v":-2.7863127282798605E-2},{"$f":"'data \"live\" (TIO)'!M447/'data \"historic\" (TIO)'!M447-1","v":-2.7771036368986701E-2},{"$f":"'data \"live\" (TIO)'!N447/'data \"historic\" (TIO)'!N447-1","v":-2.7676435458463766E-2},{"$f":"'data \"live\" (TIO)'!O447/'data \"historic\" (TIO)'!O447-1","v":-2.7580276618947686E-2},{"$f":"'data \"live\" (TIO)'!P447/'data \"historic\" (TIO)'!P447-1","v":-2.7477107098963005E-2},{"$f":"'data \"live\" (TIO)'!Q447/'data \"historic\" (TIO)'!Q447-1","v":-2.7371860340320797E-2},{"$f":"'data \"live\" (TIO)'!R447/'data \"historic\" (TIO)'!R447-1","v":-2.7259602901209878E-2},{"$f":"'data \"live\" (TIO)'!S447/'data \"historic\" (TIO)'!S447-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T447/'data \"historic\" (TIO)'!T447-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U447/'data \"historic\" (TIO)'!U447-1","v":{"$error":"#DIV/0!"}}]
["Gisborne","Gisborne services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C448-'data \"historic\" (TIO)'!C448","v":0},{"$f":"'data \"live\" (TIO)'!D448-'data \"historic\" (TIO)'!D448","v":0},{"$f":"'data \"live\" (TIO)'!E448-'data \"historic\" (TIO)'!E448","v":0},{"$f":"'data \"live\" (TIO)'!F448-'data \"historic\" (TIO)'!F448","v":0},{"$f":"'data \"live\" (TIO)'!G448-'data \"historic\" (TIO)'!G448","v":0},{"$f":"'data \"live\" (TIO)'!H448-'data \"historic\" (TIO)'!H448","v":0},{"$f":"'data \"live\" (TIO)'!I448-'data \"historic\" (TIO)'!I448","v":15000},{"$f":"'data \"live\" (TIO)'!J448-'data \"historic\" (TIO)'!J448","v":5977},{"$f":"'data \"live\" (TIO)'!K448-'data \"historic\" (TIO)'!K448","v":336.50793650792912},{"$f":"'data \"live\" (TIO)'!L448-'data \"historic\" (TIO)'!L448","v":130000},{"$f":"'data \"live\" (TIO)'!M448-'data \"historic\" (TIO)'!M448","v":140560},{"$f":"'data \"live\" (TIO)'!N448-'data \"historic\" (TIO)'!N448","v":151360},{"$f":"'data \"live\" (TIO)'!O448-'data \"historic\" (TIO)'!O448","v":140322},{"$f":"'data \"live\" (TIO)'!P448-'data \"historic\" (TIO)'!P448","v":144837},{"$f":"'data \"live\" (TIO)'!Q448-'data \"historic\" (TIO)'!Q448","v":149435},{"$f":"'data \"live\" (TIO)'!R448-'data \"historic\" (TIO)'!R448","v":154738},{"$f":"'data \"live\" (TIO)'!S448-'data \"historic\" (TIO)'!S448","v":0},{"$f":"'data \"live\" (TIO)'!T448-'data \"historic\" (TIO)'!T448","v":0},{"$f":"'data \"live\" (TIO)'!U448-'data \"historic\" (TIO)'!U448","v":0},null,{"$f":"'data \"live\" (TIO)'!I448/'data \"historic\" (TIO)'!I448-1","v":4.1095890410958846E-2},{"$f":"'data \"live\" (TIO)'!J448/'data \"historic\" (TIO)'!J448-1","v":1.637534246575334E-2},{"$f":"'data \"live\" (TIO)'!K448/'data \"historic\" (TIO)'!K448-1","v":9.2193955207653389E-4},{"$f":"'data \"live\" (TIO)'!L448/'data \"historic\" (TIO)'!L448-1","v":0.37142857142857144},{"$f":"'data \"live\" (TIO)'!M448/'data \"historic\" (TIO)'!M448-1","v":0.40159999999999996},{"$f":"'data \"live\" (TIO)'!N448/'data \"historic\" (TIO)'!N448-1","v":0.43245714285714287},{"$f":"'data \"live\" (TIO)'!O448/'data \"historic\" (TIO)'!O448-1","v":0.40091999999999994},{"$f":"'data \"live\" (TIO)'!P448/'data \"historic\" (TIO)'!P448-1","v":0.41382000000000008},{"$f":"'data \"live\" (TIO)'!Q448/'data \"historic\" (TIO)'!Q448-1","v":0.42695714285714281},{"$f":"'data \"live\" (TIO)'!R448/'data \"historic\" (TIO)'!R448-1","v":0.44210857142857152},{"$f":"'data \"live\" (TIO)'!S448/'data \"historic\" (TIO)'!S448-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T448/'data \"historic\" (TIO)'!T448-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U448/'data \"historic\" (TIO)'!U448-1","v":{"$error":"#DIV/0!"}}]
["Hawkes Bay","Hawkes Bay services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C449-'data \"historic\" (TIO)'!C449","v":0},{"$f":"'data \"live\" (TIO)'!D449-'data \"historic\" (TIO)'!D449","v":0},{"$f":"'data \"live\" (TIO)'!E449-'data \"historic\" (TIO)'!E449","v":0},{"$f":"'data \"live\" (TIO)'!F449-'data \"historic\" (TIO)'!F449","v":0},{"$f":"'data \"live\" (TIO)'!G449-'data \"historic\" (TIO)'!G449","v":0},{"$f":"'data \"live\" (TIO)'!H449-'data \"historic\" (TIO)'!H449","v":0},{"$f":"'data \"live\" (TIO)'!I449-'data \"historic\" (TIO)'!I449","v":-85374},{"$f":"'data \"live\" (TIO)'!J449-'data \"historic\" (TIO)'!J449","v":-519136},{"$f":"'data \"live\" (TIO)'!K449-'data \"historic\" (TIO)'!K449","v":-696900},{"$f":"'data \"live\" (TIO)'!L449-'data \"historic\" (TIO)'!L449","v":-567400},{"$f":"'data \"live\" (TIO)'!M449-'data \"historic\" (TIO)'!M449","v":-590200},{"$f":"'data \"live\" (TIO)'!N449-'data \"historic\" (TIO)'!N449","v":-628834},{"$f":"'data \"live\" (TIO)'!O449-'data \"historic\" (TIO)'!O449","v":-650300},{"$f":"'data \"live\" (TIO)'!P449-'data \"historic\" (TIO)'!P449","v":-669800},{"$f":"'data \"live\" (TIO)'!Q449-'data \"historic\" (TIO)'!Q449","v":-689900},{"$f":"'data \"live\" (TIO)'!R449-'data \"historic\" (TIO)'!R449","v":-710600},{"$f":"'data \"live\" (TIO)'!S449-'data \"historic\" (TIO)'!S449","v":0},{"$f":"'data \"live\" (TIO)'!T449-'data \"historic\" (TIO)'!T449","v":0},{"$f":"'data \"live\" (TIO)'!U449-'data \"historic\" (TIO)'!U449","v":0},null,{"$f":"'data \"live\" (TIO)'!I449/'data \"historic\" (TIO)'!I449-1","v":-3.4494545454545444E-2},{"$f":"'data \"live\" (TIO)'!J449/'data \"historic\" (TIO)'!J449-1","v":-0.19780377214707567},{"$f":"'data \"live\" (TIO)'!K449/'data \"historic\" (TIO)'!K449-1","v":-0.26033845119354482},{"$f":"'data \"live\" (TIO)'!L449/'data \"historic\" (TIO)'!L449-1","v":-0.20067906910942912},{"$f":"'data \"live\" (TIO)'!M449/'data \"historic\" (TIO)'!M449-1","v":-0.20266465215301144},{"$f":"'data \"live\" (TIO)'!N449/'data \"historic\" (TIO)'!N449-1","v":-0.20964627437906314},{"$f":"'data \"live\" (TIO)'!O449/'data \"historic\" (TIO)'!O449-1","v":-0.21048713384042728},{"$f":"'data \"live\" (TIO)'!P449/'data \"historic\" (TIO)'!P449-1","v":-0.21048331343095972},{"$f":"'data \"live\" (TIO)'!Q449/'data \"historic\" (TIO)'!Q449-1","v":-0.21048296061262473},{"$f":"'data \"live\" (TIO)'!R449/'data \"historic\" (TIO)'!R449-1","v":-0.21048578199052137},{"$f":"'data \"live\" (TIO)'!S449/'data \"historic\" (TIO)'!S449-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T449/'data \"historic\" (TIO)'!T449-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U449/'data \"historic\" (TIO)'!U449-1","v":{"$error":"#DIV/0!"}}]
["Taranaki","Taranaki services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C450-'data \"historic\" (TIO)'!C450","v":0},{"$f":"'data \"live\" (TIO)'!D450-'data \"historic\" (TIO)'!D450","v":0},{"$f":"'data \"live\" (TIO)'!E450-'data \"historic\" (TIO)'!E450","v":0},{"$f":"'data \"live\" (TIO)'!F450-'data \"historic\" (TIO)'!F450","v":0},{"$f":"'data \"live\" (TIO)'!G450-'data \"historic\" (TIO)'!G450","v":0},{"$f":"'data \"live\" (TIO)'!H450-'data \"historic\" (TIO)'!H450","v":0},{"$f":"'data \"live\" (TIO)'!I450-'data \"historic\" (TIO)'!I450","v":-81896},{"$f":"'data \"live\" (TIO)'!J450-'data \"historic\" (TIO)'!J450","v":-23954},{"$f":"'data \"live\" (TIO)'!K450-'data \"historic\" (TIO)'!K450","v":6590},{"$f":"'data \"live\" (TIO)'!L450-'data \"historic\" (TIO)'!L450","v":47631},{"$f":"'data \"live\" (TIO)'!M450-'data \"historic\" (TIO)'!M450","v":28603},{"$f":"'data \"live\" (TIO)'!N450-'data \"historic\" (TIO)'!N450","v":11562},{"$f":"'data \"live\" (TIO)'!O450-'data \"historic\" (TIO)'!O450","v":298954},{"$f":"'data \"live\" (TIO)'!P450-'data \"historic\" (TIO)'!P450","v":282923},{"$f":"'data \"live\" (TIO)'!Q450-'data \"historic\" (TIO)'!Q450","v":264911},{"$f":"'data \"live\" (TIO)'!R450-'data \"historic\" (TIO)'!R450","v":244858},{"$f":"'data \"live\" (TIO)'!S450-'data \"historic\" (TIO)'!S450","v":0},{"$f":"'data \"live\" (TIO)'!T450-'data \"historic\" (TIO)'!T450","v":0},{"$f":"'data \"live\" (TIO)'!U450-'data \"historic\" (TIO)'!U450","v":0},null,{"$f":"'data \"live\" (TIO)'!I450/'data \"historic\" (TIO)'!I450-1","v":-4.4499481357392789E-2},{"$f":"'data \"live\" (TIO)'!J450/'data \"historic\" (TIO)'!J450-1","v":-1.2830504398333775E-2},{"$f":"'data \"live\" (TIO)'!K450/'data \"historic\" (TIO)'!K450-1","v":3.4804928673661806E-3},{"$f":"'data \"live\" (TIO)'!L450/'data \"historic\" (TIO)'!L450-1","v":2.3646791962741887E-2},{"$f":"'data \"live\" (TIO)'!M450/'data \"historic\" (TIO)'!M450-1","v":1.3786591487817246E-2},{"$f":"'data \"live\" (TIO)'!N450/'data \"historic\" (TIO)'!N450-1","v":5.4105453691215555E-3},{"$f":"'data \"live\" (TIO)'!O450/'data \"historic\" (TIO)'!O450-1","v":0.13582360386834269},{"$f":"'data \"live\" (TIO)'!P450/'data \"historic\" (TIO)'!P450-1","v":0.1247963787731956},{"$f":"'data \"live\" (TIO)'!Q450/'data \"historic\" (TIO)'!Q450-1","v":0.11344792425470729},{"$f":"'data \"live\" (TIO)'!R450/'data \"historic\" (TIO)'!R450-1","v":0.10180604721051822},{"$f":"'data \"live\" (TIO)'!S450/'data \"historic\" (TIO)'!S450-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T450/'data \"historic\" (TIO)'!T450-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U450/'data \"historic\" (TIO)'!U450-1","v":{"$error":"#DIV/0!"}}]
["Manawatu-Wanganui","Manawatu-Wanganui services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C451-'data \"historic\" (TIO)'!C451","v":0},{"$f":"'data \"live\" (TIO)'!D451-'data \"historic\" (TIO)'!D451","v":0},{"$f":"'data \"live\" (TIO)'!E451-'data \"historic\" (TIO)'!E451","v":0},{"$f":"'data \"live\" (TIO)'!F451-'data \"historic\" (TIO)'!F451","v":0},{"$f":"'data \"live\" (TIO)'!G451-'data \"historic\" (TIO)'!G451","v":0},{"$f":"'data \"live\" (TIO)'!H451-'data \"historic\" (TIO)'!H451","v":0},{"$f":"'data \"live\" (TIO)'!I451-'data \"historic\" (TIO)'!I451","v":30183},{"$f":"'data \"live\" (TIO)'!J451-'data \"historic\" (TIO)'!J451","v":118540},{"$f":"'data \"live\" (TIO)'!K451-'data \"historic\" (TIO)'!K451","v":-12534},{"$f":"'data \"live\" (TIO)'!L451-'data \"historic\" (TIO)'!L451","v":33607},{"$f":"'data \"live\" (TIO)'!M451-'data \"historic\" (TIO)'!M451","v":53923},{"$f":"'data \"live\" (TIO)'!N451-'data \"historic\" (TIO)'!N451","v":-33511},{"$f":"'data \"live\" (TIO)'!O451-'data \"historic\" (TIO)'!O451","v":47320},{"$f":"'data \"live\" (TIO)'!P451-'data \"historic\" (TIO)'!P451","v":2144},{"$f":"'data \"live\" (TIO)'!Q451-'data \"historic\" (TIO)'!Q451","v":-43935},{"$f":"'data \"live\" (TIO)'!R451-'data \"historic\" (TIO)'!R451","v":-90934.999999999534},{"$f":"'data \"live\" (TIO)'!S451-'data \"historic\" (TIO)'!S451","v":0},{"$f":"'data \"live\" (TIO)'!T451-'data \"historic\" (TIO)'!T451","v":0},{"$f":"'data \"live\" (TIO)'!U451-'data \"historic\" (TIO)'!U451","v":0},null,{"$f":"'data \"live\" (TIO)'!I451/'data \"historic\" (TIO)'!I451-1","v":9.623438299581899E-3},{"$f":"'data \"live\" (TIO)'!J451/'data \"historic\" (TIO)'!J451-1","v":3.648091783945806E-2},{"$f":"'data \"live\" (TIO)'!K451/'data \"historic\" (TIO)'!K451-1","v":-3.7838102190045353E-3},{"$f":"'data \"live\" (TIO)'!L451/'data \"historic\" (TIO)'!L451-1","v":9.8238506150321037E-3},{"$f":"'data \"live\" (TIO)'!M451/'data \"historic\" (TIO)'!M451-1","v":1.5251873850940401E-2},{"$f":"'data \"live\" (TIO)'!N451/'data \"historic\" (TIO)'!N451-1","v":-9.1752337958324048E-3},{"$f":"'data \"live\" (TIO)'!O451/'data \"historic\" (TIO)'!O451-1","v":1.2546728742747204E-2},{"$f":"'data \"live\" (TIO)'!P451/'data \"historic\" (TIO)'!P451-1","v":5.5072458556315596E-4},{"$f":"'data \"live\" (TIO)'!Q451/'data \"historic\" (TIO)'!Q451-1","v":-1.0937168598937119E-2},{"$f":"'data \"live\" (TIO)'!R451/'data \"historic\" (TIO)'!R451-1","v":-2.1946432700100105E-2},{"$f":"'data \"live\" (TIO)'!S451/'data \"historic\" (TIO)'!S451-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T451/'data \"historic\" (TIO)'!T451-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U451/'data \"historic\" (TIO)'!U451-1","v":{"$error":"#DIV/0!"}}]
["Wellington","Wellington services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C452-'data \"historic\" (TIO)'!C452","v":0},{"$f":"'data \"live\" (TIO)'!D452-'data \"historic\" (TIO)'!D452","v":0},{"$f":"'data \"live\" (TIO)'!E452-'data \"historic\" (TIO)'!E452","v":0},{"$f":"'data \"live\" (TIO)'!F452-'data \"historic\" (TIO)'!F452","v":0},{"$f":"'data \"live\" (TIO)'!G452-'data \"historic\" (TIO)'!G452","v":0},{"$f":"'data \"live\" (TIO)'!H452-'data \"historic\" (TIO)'!H452","v":0},{"$f":"'data \"live\" (TIO)'!I452-'data \"historic\" (TIO)'!I452","v":-3281308},{"$f":"'data \"live\" (TIO)'!J452-'data \"historic\" (TIO)'!J452","v":-889819},{"$f":"'data \"live\" (TIO)'!K452-'data \"historic\" (TIO)'!K452","v":2748146.7818689793},{"$f":"'data \"live\" (TIO)'!L452-'data \"historic\" (TIO)'!L452","v":-600389},{"$f":"'data \"live\" (TIO)'!M452-'data \"historic\" (TIO)'!M452","v":-3649817},{"$f":"'data \"live\" (TIO)'!N452-'data \"historic\" (TIO)'!N452","v":-11386004},{"$f":"'data \"live\" (TIO)'!O452-'data \"historic\" (TIO)'!O452","v":-14654541},{"$f":"'data \"live\" (TIO)'!P452-'data \"historic\" (TIO)'!P452","v":-21982386},{"$f":"'data \"live\" (TIO)'!Q452-'data \"historic\" (TIO)'!Q452","v":-28390857},{"$f":"'data \"live\" (TIO)'!R452-'data \"historic\" (TIO)'!R452","v":-26104039},{"$f":"'data \"live\" (TIO)'!S452-'data \"historic\" (TIO)'!S452","v":0},{"$f":"'data \"live\" (TIO)'!T452-'data \"historic\" (TIO)'!T452","v":0},{"$f":"'data \"live\" (TIO)'!U452-'data \"historic\" (TIO)'!U452","v":0},null,{"$f":"'data \"live\" (TIO)'!I452/'data \"historic\" (TIO)'!I452-1","v":-3.6662311028331063E-2},{"$f":"'data \"live\" (TIO)'!J452/'data \"historic\" (TIO)'!J452-1","v":-9.3015551966468824E-3},{"$f":"'data \"live\" (TIO)'!K452/'data \"historic\" (TIO)'!K452-1","v":2.4536135841336959E-2},{"$f":"'data \"live\" (TIO)'!L452/'data \"historic\" (TIO)'!L452-1","v":-5.5911741271034154E-3},{"$f":"'data \"live\" (TIO)'!M452/'data \"historic\" (TIO)'!M452-1","v":-3.3786065552122935E-2},{"$f":"'data \"live\" (TIO)'!N452/'data \"historic\" (TIO)'!N452-1","v":-9.8702534573745004E-2},{"$f":"'data \"live\" (TIO)'!O452/'data \"historic\" (TIO)'!O452-1","v":-0.1157085676133458},{"$f":"'data \"live\" (TIO)'!P452/'data \"historic\" (TIO)'!P452-1","v":-0.16800036812390307},{"$f":"'data \"live\" (TIO)'!Q452/'data \"historic\" (TIO)'!Q452-1","v":-0.20262170150801873},{"$f":"'data \"live\" (TIO)'!R452/'data \"historic\" (TIO)'!R452-1","v":-0.18515757031809987},{"$f":"'data \"live\" (TIO)'!S452/'data \"historic\" (TIO)'!S452-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T452/'data \"historic\" (TIO)'!T452-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U452/'data \"historic\" (TIO)'!U452-1","v":{"$error":"#DIV/0!"}}]
["Marlborough","Marlborough services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C453-'data \"historic\" (TIO)'!C453","v":0},{"$f":"'data \"live\" (TIO)'!D453-'data \"historic\" (TIO)'!D453","v":0},{"$f":"'data \"live\" (TIO)'!E453-'data \"historic\" (TIO)'!E453","v":0},{"$f":"'data \"live\" (TIO)'!F453-'data \"historic\" (TIO)'!F453","v":0},{"$f":"'data \"live\" (TIO)'!G453-'data \"historic\" (TIO)'!G453","v":0},{"$f":"'data \"live\" (TIO)'!H453-'data \"historic\" (TIO)'!H453","v":0},{"$f":"'data \"live\" (TIO)'!I453-'data \"historic\" (TIO)'!I453","v":-37205},{"$f":"'data \"live\" (TIO)'!J453-'data \"historic\" (TIO)'!J453","v":-63632},{"$f":"'data \"live\" (TIO)'!K453-'data \"historic\" (TIO)'!K453","v":-35000},{"$f":"'data \"live\" (TIO)'!L453-'data \"historic\" (TIO)'!L453","v":-30000},{"$f":"'data \"live\" (TIO)'!M453-'data \"historic\" (TIO)'!M453","v":-30000},{"$f":"'data \"live\" (TIO)'!N453-'data \"historic\" (TIO)'!N453","v":-30000},{"$f":"'data \"live\" (TIO)'!O453-'data \"historic\" (TIO)'!O453","v":-20000},{"$f":"'data \"live\" (TIO)'!P453-'data \"historic\" (TIO)'!P453","v":-60000},{"$f":"'data \"live\" (TIO)'!Q453-'data \"historic\" (TIO)'!Q453","v":-60000},{"$f":"'data \"live\" (TIO)'!R453-'data \"historic\" (TIO)'!R453","v":-60000},{"$f":"'data \"live\" (TIO)'!S453-'data \"historic\" (TIO)'!S453","v":0},{"$f":"'data \"live\" (TIO)'!T453-'data \"historic\" (TIO)'!T453","v":0},{"$f":"'data \"live\" (TIO)'!U453-'data \"historic\" (TIO)'!U453","v":0},null,{"$f":"'data \"live\" (TIO)'!I453/'data \"historic\" (TIO)'!I453-1","v":-0.31004166666666666},{"$f":"'data \"live\" (TIO)'!J453/'data \"historic\" (TIO)'!J453-1","v":-0.39770000000000005},{"$f":"'data \"live\" (TIO)'!K453/'data \"historic\" (TIO)'!K453-1","v":-0.21875},{"$f":"'data \"live\" (TIO)'!L453/'data \"historic\" (TIO)'!L453-1","v":-0.1875},{"$f":"'data \"live\" (TIO)'!M453/'data \"historic\" (TIO)'!M453-1","v":-0.1875},{"$f":"'data \"live\" (TIO)'!N453/'data \"historic\" (TIO)'!N453-1","v":-0.1875},{"$f":"'data \"live\" (TIO)'!O453/'data \"historic\" (TIO)'!O453-1","v":-0.11111111111111116},{"$f":"'data \"live\" (TIO)'!P453/'data \"historic\" (TIO)'!P453-1","v":-0.27272727272727271},{"$f":"'data \"live\" (TIO)'!Q453/'data \"historic\" (TIO)'!Q453-1","v":-0.27272727272727271},{"$f":"'data \"live\" (TIO)'!R453/'data \"historic\" (TIO)'!R453-1","v":-0.27272727272727271},{"$f":"'data \"live\" (TIO)'!S453/'data \"historic\" (TIO)'!S453-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T453/'data \"historic\" (TIO)'!T453-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U453/'data \"historic\" (TIO)'!U453-1","v":{"$error":"#DIV/0!"}}]
["Nelson","Nelson services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C454-'data \"historic\" (TIO)'!C454","v":0},{"$f":"'data \"live\" (TIO)'!D454-'data \"historic\" (TIO)'!D454","v":0},{"$f":"'data \"live\" (TIO)'!E454-'data \"historic\" (TIO)'!E454","v":0},{"$f":"'data \"live\" (TIO)'!F454-'data \"historic\" (TIO)'!F454","v":0},{"$f":"'data \"live\" (TIO)'!G454-'data \"historic\" (TIO)'!G454","v":0},{"$f":"'data \"live\" (TIO)'!H454-'data \"historic\" (TIO)'!H454","v":0},{"$f":"'data \"live\" (TIO)'!I454-'data \"historic\" (TIO)'!I454","v":96789},{"$f":"'data \"live\" (TIO)'!J454-'data \"historic\" (TIO)'!J454","v":213467},{"$f":"'data \"live\" (TIO)'!K454-'data \"historic\" (TIO)'!K454","v":87690.604241696652},{"$f":"'data \"live\" (TIO)'!L454-'data \"historic\" (TIO)'!L454","v":12290},{"$f":"'data \"live\" (TIO)'!M454-'data \"historic\" (TIO)'!M454","v":66572},{"$f":"'data \"live\" (TIO)'!N454-'data \"historic\" (TIO)'!N454","v":28810},{"$f":"'data \"live\" (TIO)'!O454-'data \"historic\" (TIO)'!O454","v":-71240},{"$f":"'data \"live\" (TIO)'!P454-'data \"historic\" (TIO)'!P454","v":-78149},{"$f":"'data \"live\" (TIO)'!Q454-'data \"historic\" (TIO)'!Q454","v":-87260},{"$f":"'data \"live\" (TIO)'!R454-'data \"historic\" (TIO)'!R454","v":-97865},{"$f":"'data \"live\" (TIO)'!S454-'data \"historic\" (TIO)'!S454","v":0},{"$f":"'data \"live\" (TIO)'!T454-'data \"historic\" (TIO)'!T454","v":0},{"$f":"'data \"live\" (TIO)'!U454-'data \"historic\" (TIO)'!U454","v":0},null,{"$f":"'data \"live\" (TIO)'!I454/'data \"historic\" (TIO)'!I454-1","v":0.20206471816283922},{"$f":"'data \"live\" (TIO)'!J454/'data \"historic\" (TIO)'!J454-1","v":0.41778451903317348},{"$f":"'data \"live\" (TIO)'!K454/'data \"historic\" (TIO)'!K454-1","v":0.16541651747094366},{"$f":"'data \"live\" (TIO)'!L454/'data \"historic\" (TIO)'!L454-1","v":1.5721942920008614E-2},{"$f":"'data \"live\" (TIO)'!M454/'data \"historic\" (TIO)'!M454-1","v":8.2829841238242219E-2},{"$f":"'data \"live\" (TIO)'!N454/'data \"historic\" (TIO)'!N454-1","v":3.4830441878740181E-2},{"$f":"'data \"live\" (TIO)'!O454/'data \"historic\" (TIO)'!O454-1","v":-8.3545402305590377E-2},{"$f":"'data \"live\" (TIO)'!P454/'data \"historic\" (TIO)'!P454-1","v":-8.8765333939118563E-2},{"$f":"'data \"live\" (TIO)'!Q454/'data \"historic\" (TIO)'!Q454-1","v":-9.5792212354407047E-2},{"$f":"'data \"live\" (TIO)'!R454/'data \"historic\" (TIO)'!R454-1","v":-0.10371559681641396},{"$f":"'data \"live\" (TIO)'!S454/'data \"historic\" (TIO)'!S454-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T454/'data \"historic\" (TIO)'!T454-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U454/'data \"historic\" (TIO)'!U454-1","v":{"$error":"#DIV/0!"}}]
["Canterbury","Canterbury services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C455-'data \"historic\" (TIO)'!C455","v":0},{"$f":"'data \"live\" (TIO)'!D455-'data \"historic\" (TIO)'!D455","v":0},{"$f":"'data \"live\" (TIO)'!E455-'data \"historic\" (TIO)'!E455","v":0},{"$f":"'data \"live\" (TIO)'!F455-'data \"historic\" (TIO)'!F455","v":0},{"$f":"'data \"live\" (TIO)'!G455-'data \"historic\" (TIO)'!G455","v":0},{"$f":"'data \"live\" (TIO)'!H455-'data \"historic\" (TIO)'!H455","v":0},{"$f":"'data \"live\" (TIO)'!I455-'data \"historic\" (TIO)'!I455","v":389864},{"$f":"'data \"live\" (TIO)'!J455-'data \"historic\" (TIO)'!J455","v":645201},{"$f":"'data \"live\" (TIO)'!K455-'data \"historic\" (TIO)'!K455","v":-696027},{"$f":"'data \"live\" (TIO)'!L455-'data \"historic\" (TIO)'!L455","v":2535265},{"$f":"'data \"live\" (TIO)'!M455-'data \"historic\" (TIO)'!M455","v":1644496},{"$f":"'data \"live\" (TIO)'!N455-'data \"historic\" (TIO)'!N455","v":164886},{"$f":"'data \"live\" (TIO)'!O455-'data \"historic\" (TIO)'!O455","v":-608200},{"$f":"'data \"live\" (TIO)'!P455-'data \"historic\" (TIO)'!P455","v":-632527},{"$f":"'data \"live\" (TIO)'!Q455-'data \"historic\" (TIO)'!Q455","v":-657828},{"$f":"'data \"live\" (TIO)'!R455-'data \"historic\" (TIO)'!R455","v":-684142},{"$f":"'data \"live\" (TIO)'!S455-'data \"historic\" (TIO)'!S455","v":0},{"$f":"'data \"live\" (TIO)'!T455-'data \"historic\" (TIO)'!T455","v":0},{"$f":"'data \"live\" (TIO)'!U455-'data \"historic\" (TIO)'!U455","v":0},null,{"$f":"'data \"live\" (TIO)'!I455/'data \"historic\" (TIO)'!I455-1","v":1.1964995030032899E-2},{"$f":"'data \"live\" (TIO)'!J455/'data \"historic\" (TIO)'!J455-1","v":1.905649411794097E-2},{"$f":"'data \"live\" (TIO)'!K455/'data \"historic\" (TIO)'!K455-1","v":-1.9789880564173967E-2},{"$f":"'data \"live\" (TIO)'!L455/'data \"historic\" (TIO)'!L455-1","v":6.9667621256048751E-2},{"$f":"'data \"live\" (TIO)'!M455/'data \"historic\" (TIO)'!M455-1","v":4.3451733805021098E-2},{"$f":"'data \"live\" (TIO)'!N455/'data \"historic\" (TIO)'!N455-1","v":4.1891386204073733E-3},{"$f":"'data \"live\" (TIO)'!O455/'data \"historic\" (TIO)'!O455-1","v":-1.485778326270959E-2},{"$f":"'data \"live\" (TIO)'!P455/'data \"historic\" (TIO)'!P455-1","v":-1.4857760108224705E-2},{"$f":"'data \"live\" (TIO)'!Q455/'data \"historic\" (TIO)'!Q455-1","v":-1.4857758153683398E-2},{"$f":"'data \"live\" (TIO)'!R455/'data \"historic\" (TIO)'!R455-1","v":-1.4857777277891726E-2},{"$f":"'data \"live\" (TIO)'!S455/'data \"historic\" (TIO)'!S455-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T455/'data \"historic\" (TIO)'!T455-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U455/'data \"historic\" (TIO)'!U455-1","v":{"$error":"#DIV/0!"}}]
["West Coast","West Coast services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C456-'data \"historic\" (TIO)'!C456","v":0},{"$f":"'data \"live\" (TIO)'!D456-'data \"historic\" (TIO)'!D456","v":0},{"$f":"'data \"live\" (TIO)'!E456-'data \"historic\" (TIO)'!E456","v":0},{"$f":"'data \"live\" (TIO)'!F456-'data \"historic\" (TIO)'!F456","v":0},{"$f":"'data \"live\" (TIO)'!G456-'data \"historic\" (TIO)'!G456","v":0},{"$f":"'data \"live\" (TIO)'!H456-'data \"historic\" (TIO)'!H456","v":0},{"$f":"'data \"live\" (TIO)'!I456-'data \"historic\" (TIO)'!I456","v":-5201},{"$f":"'data \"live\" (TIO)'!J456-'data \"historic\" (TIO)'!J456","v":-2737},{"$f":"'data \"live\" (TIO)'!K456-'data \"historic\" (TIO)'!K456","v":-1762.6031746031658},{"$f":"'data \"live\" (TIO)'!L456-'data \"historic\" (TIO)'!L456","v":-12890},{"$f":"'data \"live\" (TIO)'!M456-'data \"historic\" (TIO)'!M456","v":-15408},{"$f":"'data \"live\" (TIO)'!N456-'data \"historic\" (TIO)'!N456","v":-18011},{"$f":"'data \"live\" (TIO)'!O456-'data \"historic\" (TIO)'!O456","v":-12973},{"$f":"'data \"live\" (TIO)'!P456-'data \"historic\" (TIO)'!P456","v":-15209},{"$f":"'data \"live\" (TIO)'!Q456-'data \"historic\" (TIO)'!Q456","v":-18120},{"$f":"'data \"live\" (TIO)'!R456-'data \"historic\" (TIO)'!R456","v":-21154},{"$f":"'data \"live\" (TIO)'!S456-'data \"historic\" (TIO)'!S456","v":0},{"$f":"'data \"live\" (TIO)'!T456-'data \"historic\" (TIO)'!T456","v":0},{"$f":"'data \"live\" (TIO)'!U456-'data \"historic\" (TIO)'!U456","v":0},null,{"$f":"'data \"live\" (TIO)'!I456/'data \"historic\" (TIO)'!I456-1","v":-5.5435941163930913E-2},{"$f":"'data \"live\" (TIO)'!J456/'data \"historic\" (TIO)'!J456-1","v":-2.8627311522048338E-2},{"$f":"'data \"live\" (TIO)'!K456/'data \"historic\" (TIO)'!K456-1","v":-1.8080206534169974E-2},{"$f":"'data \"live\" (TIO)'!L456/'data \"historic\" (TIO)'!L456-1","v":-0.12969111580641912},{"$f":"'data \"live\" (TIO)'!M456/'data \"historic\" (TIO)'!M456-1","v":-0.15119519566667972},{"$f":"'data \"live\" (TIO)'!N456/'data \"historic\" (TIO)'!N456-1","v":-0.17233592636181838},{"$f":"'data \"live\" (TIO)'!O456/'data \"historic\" (TIO)'!O456-1","v":-0.1214779994943489},{"$f":"'data \"live\" (TIO)'!P456/'data \"historic\" (TIO)'!P456-1","v":-0.13930844973666134},{"$f":"'data \"live\" (TIO)'!Q456/'data \"historic\" (TIO)'!Q456-1","v":-0.16144552549983959},{"$f":"'data \"live\" (TIO)'!R456/'data \"historic\" (TIO)'!R456-1","v":-0.18327528547417304},{"$f":"'data \"live\" (TIO)'!S456/'data \"historic\" (TIO)'!S456-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T456/'data \"historic\" (TIO)'!T456-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U456/'data \"historic\" (TIO)'!U456-1","v":{"$error":"#DIV/0!"}}]
["Otago","Otago (DUNEDIN ONLY) services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C457-'data \"historic\" (TIO)'!C457","v":0},{"$f":"'data \"live\" (TIO)'!D457-'data \"historic\" (TIO)'!D457","v":0},{"$f":"'data \"live\" (TIO)'!E457-'data \"historic\" (TIO)'!E457","v":0},{"$f":"'data \"live\" (TIO)'!F457-'data \"historic\" (TIO)'!F457","v":0},{"$f":"'data \"live\" (TIO)'!G457-'data \"historic\" (TIO)'!G457","v":0},{"$f":"'data \"live\" (TIO)'!H457-'data \"historic\" (TIO)'!H457","v":0},{"$f":"'data \"live\" (TIO)'!I457-'data \"historic\" (TIO)'!I457","v":-1279608},{"$f":"'data \"live\" (TIO)'!J457-'data \"historic\" (TIO)'!J457","v":663410},{"$f":"'data \"live\" (TIO)'!K457-'data \"historic\" (TIO)'!K457","v":4246443},{"$f":"'data \"live\" (TIO)'!L457-'data \"historic\" (TIO)'!L457","v":5159748.8830421269},{"$f":"'data \"live\" (TIO)'!M457-'data \"historic\" (TIO)'!M457","v":4009706.8525450304},{"$f":"'data \"live\" (TIO)'!N457-'data \"historic\" (TIO)'!N457","v":4218299.9918507356},{"$f":"'data \"live\" (TIO)'!O457-'data \"historic\" (TIO)'!O457","v":9734973.3153392896},{"$f":"'data \"live\" (TIO)'!P457-'data \"historic\" (TIO)'!P457","v":9835715.0175693408},{"$f":"'data \"live\" (TIO)'!Q457-'data \"historic\" (TIO)'!Q457","v":10413821.485176239},{"$f":"'data \"live\" (TIO)'!R457-'data \"historic\" (TIO)'!R457","v":10992710.824129045},{"$f":"'data \"live\" (TIO)'!S457-'data \"historic\" (TIO)'!S457","v":0},{"$f":"'data \"live\" (TIO)'!T457-'data \"historic\" (TIO)'!T457","v":0},{"$f":"'data \"live\" (TIO)'!U457-'data \"historic\" (TIO)'!U457","v":0},null,{"$f":"'data \"live\" (TIO)'!I457/'data \"historic\" (TIO)'!I457-1","v":-0.20431935701438853},{"$f":"'data \"live\" (TIO)'!J457/'data \"historic\" (TIO)'!J457-1","v":0.10336870315835389},{"$f":"'data \"live\" (TIO)'!K457/'data \"historic\" (TIO)'!K457-1","v":0.65689923619839496},{"$f":"'data \"live\" (TIO)'!L457/'data \"historic\" (TIO)'!L457-1","v":0.79363510422355232},{"$f":"'data \"live\" (TIO)'!M457/'data \"historic\" (TIO)'!M457-1","v":0.53792591631181486},{"$f":"'data \"live\" (TIO)'!N457/'data \"historic\" (TIO)'!N457-1","v":0.58647320086924926},{"$f":"'data \"live\" (TIO)'!O457/'data \"historic\" (TIO)'!O457-1","v":1.3715152005195739},{"$f":"'data \"live\" (TIO)'!P457/'data \"historic\" (TIO)'!P457-1","v":1.3964388417887839},{"$f":"'data \"live\" (TIO)'!Q457/'data \"historic\" (TIO)'!Q457-1","v":1.4937089610137799},{"$f":"'data \"live\" (TIO)'!R457/'data \"historic\" (TIO)'!R457-1","v":1.5895253327351369},{"$f":"'data \"live\" (TIO)'!S457/'data \"historic\" (TIO)'!S457-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T457/'data \"historic\" (TIO)'!T457-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U457/'data \"historic\" (TIO)'!U457-1","v":{"$error":"#DIV/0!"}}]
["Southland","Southland services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C458-'data \"historic\" (TIO)'!C458","v":0},{"$f":"'data \"live\" (TIO)'!D458-'data \"historic\" (TIO)'!D458","v":0},{"$f":"'data \"live\" (TIO)'!E458-'data \"historic\" (TIO)'!E458","v":0},{"$f":"'data \"live\" (TIO)'!F458-'data \"historic\" (TIO)'!F458","v":0},{"$f":"'data \"live\" (TIO)'!G458-'data \"historic\" (TIO)'!G458","v":0},{"$f":"'data \"live\" (TIO)'!H458-'data \"historic\" (TIO)'!H458","v":0},{"$f":"'data \"live\" (TIO)'!I458-'data \"historic\" (TIO)'!I458","v":-4762},{"$f":"'data \"live\" (TIO)'!J458-'data \"historic\" (TIO)'!J458","v":7777},{"$f":"'data \"live\" (TIO)'!K458-'data \"historic\" (TIO)'!K458","v":211597.00000000012},{"$f":"'data \"live\" (TIO)'!L458-'data \"historic\" (TIO)'!L458","v":204440},{"$f":"'data \"live\" (TIO)'!M458-'data \"historic\" (TIO)'!M458","v":205764},{"$f":"'data \"live\" (TIO)'!N458-'data \"historic\" (TIO)'!N458","v":312053},{"$f":"'data \"live\" (TIO)'!O458-'data \"historic\" (TIO)'!O458","v":317311},{"$f":"'data \"live\" (TIO)'!P458-'data \"historic\" (TIO)'!P458","v":321019},{"$f":"'data \"live\" (TIO)'!Q458-'data \"historic\" (TIO)'!Q458","v":324845},{"$f":"'data \"live\" (TIO)'!R458-'data \"historic\" (TIO)'!R458","v":336606},{"$f":"'data \"live\" (TIO)'!S458-'data \"historic\" (TIO)'!S458","v":0},{"$f":"'data \"live\" (TIO)'!T458-'data \"historic\" (TIO)'!T458","v":0},{"$f":"'data \"live\" (TIO)'!U458-'data \"historic\" (TIO)'!U458","v":0},null,{"$f":"'data \"live\" (TIO)'!I458/'data \"historic\" (TIO)'!I458-1","v":-6.5186977936083634E-3},{"$f":"'data \"live\" (TIO)'!J458/'data \"historic\" (TIO)'!J458-1","v":1.0458284529350381E-2},{"$f":"'data \"live\" (TIO)'!K458/'data \"historic\" (TIO)'!K458-1","v":0.2865603200420368},{"$f":"'data \"live\" (TIO)'!L458/'data \"historic\" (TIO)'!L458-1","v":0.26882314266929641},{"$f":"'data \"live\" (TIO)'!M458/'data \"historic\" (TIO)'!M458-1","v":0.26268862504787438},{"$f":"'data \"live\" (TIO)'!N458/'data \"historic\" (TIO)'!N458-1","v":0.38677863163113524},{"$f":"'data \"live\" (TIO)'!O458/'data \"historic\" (TIO)'!O458-1","v":0.38184235860409155},{"$f":"'data \"live\" (TIO)'!P458/'data \"historic\" (TIO)'!P458-1","v":0.37502219626168221},{"$f":"'data \"live\" (TIO)'!Q458/'data \"historic\" (TIO)'!Q458-1","v":0.36847209618874777},{"$f":"'data \"live\" (TIO)'!R458/'data \"historic\" (TIO)'!R458-1","v":0.3740066666666666},{"$f":"'data \"live\" (TIO)'!S458/'data \"historic\" (TIO)'!S458-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T458/'data \"historic\" (TIO)'!T458-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U458/'data \"historic\" (TIO)'!U458-1","v":{"$error":"#DIV/0!"}}]
["National","National total services expenditure (net):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C444:C458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C444:C458)-C445-C452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!C452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!C445,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D444:D458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D444:D458)-D445-D452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!D452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!D445,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E444:E458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E444:E458)-E445-E452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!E452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!E445,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F444:F458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F444:F458)-F445-F452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!F452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!F445,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G444:G458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G444:G458)-G445-G452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!G452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!G445,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H444:H458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H444:H458)-H445-H452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!H452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!H445,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I444:I458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I444:I458)-I445-I452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!I452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!I445,0))))))","v":-16224008.999999998},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J444:J458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J444:J458)-J445-J452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!J452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!J445,0))))))","v":-4106159},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K444:K458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K444:K458)-K445-K452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!K452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!K445,0))))))","v":54792532.439020731},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L444:L458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L444:L458)-L445-L452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!L452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!L445,0))))))","v":46464637.883042127},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M444:M458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M444:M458)-M445-M452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!M452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!M445,0))))))","v":31562506.952545054},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N444:N458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N444:N458)-N445-N452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!N452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!N445,0))))))","v":16450353.82485074},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O444:O458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O444:O458)-O445-O452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!O452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!O445,0))))))","v":17172020.843329273},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P444:P458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P444:P458)-P445-P452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!P452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!P445,0))))))","v":1112556.2613990698},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q444:Q458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q444:Q458)-Q445-Q452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!Q452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!Q445,0))))))","v":-2979078.8136791829},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R444:R458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R444:R458)-R445-R452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!R452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!R445,0))))))","v":-19877122.963692009},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S444:S458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S444:S458)-S445-S452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!S452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!S445,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T444:T458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T444:T458)-T445-T452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!T452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!T445,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U444:U458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U444:U458)-U445-U452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!U452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!U445,0))))))","v":0},null,{"$f":"'data \"live\" (TIO)'!I459/'data \"historic\" (TIO)'!I459-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J459/'data \"historic\" (TIO)'!J459-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K459/'data \"historic\" (TIO)'!K459-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L459/'data \"historic\" (TIO)'!L459-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M459/'data \"historic\" (TIO)'!M459-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N459/'data \"historic\" (TIO)'!N459-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O459/'data \"historic\" (TIO)'!O459-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P459/'data \"historic\" (TIO)'!P459-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q459/'data \"historic\" (TIO)'!Q459-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R459/'data \"historic\" (TIO)'!R459-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S459/'data \"historic\" (TIO)'!S459-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T459/'data \"historic\" (TIO)'!T459-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U459/'data \"historic\" (TIO)'!U459-1","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"VLOOKUP($B$484,$A444:$U459,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$U459,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$U459,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$U459,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$U459,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$U459,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$U459,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$U459,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$U459,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$U459,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$U459,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$U459,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$U459,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$U459,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$U459,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$U459,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$U459,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$U459,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$U459,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$U459,21,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP($B$484,$A444:$U459,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$U459,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$U459,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$U459,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$U459,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$U459,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$U459,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$U459,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$U459,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$U459,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$U459,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$U459,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$U459,21,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B460","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U460","v":{"$error":"#N/A"}},null,{"$f":"'data \"historic\" (TIO)'!W460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AD460","v":0},{"$f":"'data \"historic\" (TIO)'!AE460","v":0},{"$f":"'data \"historic\" (TIO)'!AF460","v":0},{"$f":"'data \"historic\" (TIO)'!AG460","v":0},{"$f":"'data \"historic\" (TIO)'!AH460","v":0},{"$f":"'data \"historic\" (TIO)'!AI460","v":0}]
[null,{"$f":"B460","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!N$11,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!O$11,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!P$11,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!Q$11,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!R$11,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!S$11,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!T$11,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!U$11,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!V$11,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!W$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AN$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AO$11,0)","v":0},null,{"$f":"W460","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AR371,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AS371,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AT371,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AU371,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AV371,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AW371,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AX371,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AY371,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AZ371,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BA371,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BB371,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BC371,0)","v":0}]
[null,"NETWORK SERVICE/ OPERATIONS EXPENDITURE (NET)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S443","v":"2025/26"},{"$f":"T443","v":"2026/27"},{"$f":"U443","v":"2027/28"},null,"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"AG443","v":"2025/26"},{"$f":"AH443","v":"2026/27"},{"$f":"AI443","v":"2027/28"}]
["Northland","Northland operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C464-'data \"historic\" (TIO)'!C464","v":0},{"$f":"'data \"live\" (TIO)'!D464-'data \"historic\" (TIO)'!D464","v":0},{"$f":"'data \"live\" (TIO)'!E464-'data \"historic\" (TIO)'!E464","v":0},{"$f":"'data \"live\" (TIO)'!F464-'data \"historic\" (TIO)'!F464","v":0},{"$f":"'data \"live\" (TIO)'!G464-'data \"historic\" (TIO)'!G464","v":0},{"$f":"'data \"live\" (TIO)'!H464-'data \"historic\" (TIO)'!H464","v":0},{"$f":"'data \"live\" (TIO)'!I464-'data \"historic\" (TIO)'!I464","v":-353300},{"$f":"'data \"live\" (TIO)'!J464-'data \"historic\" (TIO)'!J464","v":-628192},{"$f":"'data \"live\" (TIO)'!K464-'data \"historic\" (TIO)'!K464","v":96823.592592592584},{"$f":"'data \"live\" (TIO)'!L464-'data \"historic\" (TIO)'!L464","v":-749081.99999999953},{"$f":"'data \"live\" (TIO)'!M464-'data \"historic\" (TIO)'!M464","v":-745916.00000000047},{"$f":"'data \"live\" (TIO)'!N464-'data \"historic\" (TIO)'!N464","v":-652304},{"$f":"'data \"live\" (TIO)'!O464-'data \"historic\" (TIO)'!O464","v":-619312.49999999953},{"$f":"'data \"live\" (TIO)'!P464-'data \"historic\" (TIO)'!P464","v":-627248.5},{"$f":"'data \"live\" (TIO)'!Q464-'data \"historic\" (TIO)'!Q464","v":-635531},{"$f":"'data \"live\" (TIO)'!R464-'data \"historic\" (TIO)'!R464","v":-732943.00000000047},{"$f":"'data \"live\" (TIO)'!S464-'data \"historic\" (TIO)'!S464","v":0},{"$f":"'data \"live\" (TIO)'!T464-'data \"historic\" (TIO)'!T464","v":0},{"$f":"'data \"live\" (TIO)'!U464-'data \"historic\" (TIO)'!U464","v":0},null,{"$f":"'data \"live\" (TIO)'!I464/'data \"historic\" (TIO)'!I464-1","v":-0.24365130759994846},{"$f":"'data \"live\" (TIO)'!J464/'data \"historic\" (TIO)'!J464-1","v":-0.31934621138832986},{"$f":"'data \"live\" (TIO)'!K464/'data \"historic\" (TIO)'!K464-1","v":4.9605579366541752E-2},{"$f":"'data \"live\" (TIO)'!L464/'data \"historic\" (TIO)'!L464-1","v":-0.31990860754628336},{"$f":"'data \"live\" (TIO)'!M464/'data \"historic\" (TIO)'!M464-1","v":-0.31799685463136151},{"$f":"'data \"live\" (TIO)'!N464/'data \"historic\" (TIO)'!N464-1","v":-0.27749008924465557},{"$f":"'data \"live\" (TIO)'!O464/'data \"historic\" (TIO)'!O464-1","v":-0.26299239214418968},{"$f":"'data \"live\" (TIO)'!P464/'data \"historic\" (TIO)'!P464-1","v":-0.26578365688254202},{"$f":"'data \"live\" (TIO)'!Q464/'data \"historic\" (TIO)'!Q464-1","v":-0.26866666666666672},{"$f":"'data \"live\" (TIO)'!R464/'data \"historic\" (TIO)'!R464-1","v":-0.30910592276980464},{"$f":"'data \"live\" (TIO)'!S464/'data \"historic\" (TIO)'!S464-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T464/'data \"historic\" (TIO)'!T464-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U464/'data \"historic\" (TIO)'!U464-1","v":{"$error":"#DIV/0!"}}]
["Auckland","Auckland operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C465-'data \"historic\" (TIO)'!C465","v":4185280.4377776384},{"$f":"'data \"live\" (TIO)'!D465-'data \"historic\" (TIO)'!D465","v":3241959.7775430679},{"$f":"'data \"live\" (TIO)'!E465-'data \"historic\" (TIO)'!E465","v":3271286.5046198666},{"$f":"'data \"live\" (TIO)'!F465-'data \"historic\" (TIO)'!F465","v":1716764.5339473486},{"$f":"'data \"live\" (TIO)'!G465-'data \"historic\" (TIO)'!G465","v":1563461.3609437943},{"$f":"'data \"live\" (TIO)'!H465-'data \"historic\" (TIO)'!H465","v":1135020.185308516},{"$f":"'data \"live\" (TIO)'!I465-'data \"historic\" (TIO)'!I465","v":-47197015.296490967},{"$f":"'data \"live\" (TIO)'!J465-'data \"historic\" (TIO)'!J465","v":-43824424.205329895},{"$f":"'data \"live\" (TIO)'!K465-'data \"historic\" (TIO)'!K465","v":13102105.576175034},{"$f":"'data \"live\" (TIO)'!L465-'data \"historic\" (TIO)'!L465","v":38276554.364041924},{"$f":"'data \"live\" (TIO)'!M465-'data \"historic\" (TIO)'!M465","v":29431289.919517875},{"$f":"'data \"live\" (TIO)'!N465-'data \"historic\" (TIO)'!N465","v":29341118.372337878},{"$f":"'data \"live\" (TIO)'!O465-'data \"historic\" (TIO)'!O465","v":38545589.972789705},{"$f":"'data \"live\" (TIO)'!P465-'data \"historic\" (TIO)'!P465","v":35778285.568962932},{"$f":"'data \"live\" (TIO)'!Q465-'data \"historic\" (TIO)'!Q465","v":45559574.88058418},{"$f":"'data \"live\" (TIO)'!R465-'data \"historic\" (TIO)'!R465","v":5257743.5657839179},{"$f":"'data \"live\" (TIO)'!S465-'data \"historic\" (TIO)'!S465","v":0},{"$f":"'data \"live\" (TIO)'!T465-'data \"historic\" (TIO)'!T465","v":0},{"$f":"'data \"live\" (TIO)'!U465-'data \"historic\" (TIO)'!U465","v":0},null,{"$f":"'data \"live\" (TIO)'!I465/'data \"historic\" (TIO)'!I465-1","v":-0.1471676808248259},{"$f":"'data \"live\" (TIO)'!J465/'data \"historic\" (TIO)'!J465-1","v":-0.13022853684763802},{"$f":"'data \"live\" (TIO)'!K465/'data \"historic\" (TIO)'!K465-1","v":3.771478383148219E-2},{"$f":"'data \"live\" (TIO)'!L465/'data \"historic\" (TIO)'!L465-1","v":0.11993843658642822},{"$f":"'data \"live\" (TIO)'!M465/'data \"historic\" (TIO)'!M465-1","v":8.8569954923783722E-2},{"$f":"'data \"live\" (TIO)'!N465/'data \"historic\" (TIO)'!N465-1","v":8.4771717326495466E-2},{"$f":"'data \"live\" (TIO)'!O465/'data \"historic\" (TIO)'!O465-1","v":0.10630323026544874},{"$f":"'data \"live\" (TIO)'!P465/'data \"historic\" (TIO)'!P465-1","v":9.4818679003098705E-2},{"$f":"'data \"live\" (TIO)'!Q465/'data \"historic\" (TIO)'!Q465-1","v":0.11551638609335946},{"$f":"'data \"live\" (TIO)'!R465/'data \"historic\" (TIO)'!R465-1","v":1.277618698917049E-2},{"$f":"'data \"live\" (TIO)'!S465/'data \"historic\" (TIO)'!S465-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T465/'data \"historic\" (TIO)'!T465-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U465/'data \"historic\" (TIO)'!U465-1","v":{"$error":"#DIV/0!"}}]
["Waikato","Waikato operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C466-'data \"historic\" (TIO)'!C466","v":0},{"$f":"'data \"live\" (TIO)'!D466-'data \"historic\" (TIO)'!D466","v":0},{"$f":"'data \"live\" (TIO)'!E466-'data \"historic\" (TIO)'!E466","v":0},{"$f":"'data \"live\" (TIO)'!F466-'data \"historic\" (TIO)'!F466","v":0},{"$f":"'data \"live\" (TIO)'!G466-'data \"historic\" (TIO)'!G466","v":0},{"$f":"'data \"live\" (TIO)'!H466-'data \"historic\" (TIO)'!H466","v":0},{"$f":"'data \"live\" (TIO)'!I466-'data \"historic\" (TIO)'!I466","v":-56311.000000001863},{"$f":"'data \"live\" (TIO)'!J466-'data \"historic\" (TIO)'!J466","v":334240},{"$f":"'data \"live\" (TIO)'!K466-'data \"historic\" (TIO)'!K466","v":328000},{"$f":"'data \"live\" (TIO)'!L466-'data \"historic\" (TIO)'!L466","v":1522665},{"$f":"'data \"live\" (TIO)'!M466-'data \"historic\" (TIO)'!M466","v":1629804},{"$f":"'data \"live\" (TIO)'!N466-'data \"historic\" (TIO)'!N466","v":1735559},{"$f":"'data \"live\" (TIO)'!O466-'data \"historic\" (TIO)'!O466","v":1849847},{"$f":"'data \"live\" (TIO)'!P466-'data \"historic\" (TIO)'!P466","v":1962942},{"$f":"'data \"live\" (TIO)'!Q466-'data \"historic\" (TIO)'!Q466","v":2085526},{"$f":"'data \"live\" (TIO)'!R466-'data \"historic\" (TIO)'!R466","v":2214641.0000000037},{"$f":"'data \"live\" (TIO)'!S466-'data \"historic\" (TIO)'!S466","v":0},{"$f":"'data \"live\" (TIO)'!T466-'data \"historic\" (TIO)'!T466","v":0},{"$f":"'data \"live\" (TIO)'!U466-'data \"historic\" (TIO)'!U466","v":0},null,{"$f":"'data \"live\" (TIO)'!I466/'data \"historic\" (TIO)'!I466-1","v":-3.6572708969281331E-3},{"$f":"'data \"live\" (TIO)'!J466/'data \"historic\" (TIO)'!J466-1","v":2.1314967157706866E-2},{"$f":"'data \"live\" (TIO)'!K466/'data \"historic\" (TIO)'!K466-1","v":2.0600427082024808E-2},{"$f":"'data \"live\" (TIO)'!L466/'data \"historic\" (TIO)'!L466-1","v":9.7130418141804675E-2},{"$f":"'data \"live\" (TIO)'!M466/'data \"historic\" (TIO)'!M466-1","v":0.10194972585987427},{"$f":"'data \"live\" (TIO)'!N466/'data \"historic\" (TIO)'!N466-1","v":0.10641692802462432},{"$f":"'data \"live\" (TIO)'!O466/'data \"historic\" (TIO)'!O466-1","v":0.11120210399759545},{"$f":"'data \"live\" (TIO)'!P466/'data \"historic\" (TIO)'!P466-1","v":0.11564234060415046},{"$f":"'data \"live\" (TIO)'!Q466/'data \"historic\" (TIO)'!Q466-1","v":0.12043611710252389},{"$f":"'data \"live\" (TIO)'!R466/'data \"historic\" (TIO)'!R466-1","v":0.12536957469331855},{"$f":"'data \"live\" (TIO)'!S466/'data \"historic\" (TIO)'!S466-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T466/'data \"historic\" (TIO)'!T466-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U466/'data \"historic\" (TIO)'!U466-1","v":{"$error":"#DIV/0!"}}]
["Bay of Plenty","Bay of Plenty operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C467-'data \"historic\" (TIO)'!C467","v":0},{"$f":"'data \"live\" (TIO)'!D467-'data \"historic\" (TIO)'!D467","v":0},{"$f":"'data \"live\" (TIO)'!E467-'data \"historic\" (TIO)'!E467","v":0},{"$f":"'data \"live\" (TIO)'!F467-'data \"historic\" (TIO)'!F467","v":0},{"$f":"'data \"live\" (TIO)'!G467-'data \"historic\" (TIO)'!G467","v":0},{"$f":"'data \"live\" (TIO)'!H467-'data \"historic\" (TIO)'!H467","v":0},{"$f":"'data \"live\" (TIO)'!I467-'data \"historic\" (TIO)'!I467","v":-1915355.9999999981},{"$f":"'data \"live\" (TIO)'!J467-'data \"historic\" (TIO)'!J467","v":-2184869.0000000019},{"$f":"'data \"live\" (TIO)'!K467-'data \"historic\" (TIO)'!K467","v":-4883097.3999999985},{"$f":"'data \"live\" (TIO)'!L467-'data \"historic\" (TIO)'!L467","v":-194574.49999999814},{"$f":"'data \"live\" (TIO)'!M467-'data \"historic\" (TIO)'!M467","v":-137229.49999999814},{"$f":"'data \"live\" (TIO)'!N467-'data \"historic\" (TIO)'!N467","v":-274959.49999999814},{"$f":"'data \"live\" (TIO)'!O467-'data \"historic\" (TIO)'!O467","v":-392594.49999999814},{"$f":"'data \"live\" (TIO)'!P467-'data \"historic\" (TIO)'!P467","v":-550519.49999999814},{"$f":"'data \"live\" (TIO)'!Q467-'data \"historic\" (TIO)'!Q467","v":-543715.49999999814},{"$f":"'data \"live\" (TIO)'!R467-'data \"historic\" (TIO)'!R467","v":-702103.49999999814},{"$f":"'data \"live\" (TIO)'!S467-'data \"historic\" (TIO)'!S467","v":0},{"$f":"'data \"live\" (TIO)'!T467-'data \"historic\" (TIO)'!T467","v":0},{"$f":"'data \"live\" (TIO)'!U467-'data \"historic\" (TIO)'!U467","v":0},null,{"$f":"'data \"live\" (TIO)'!I467/'data \"historic\" (TIO)'!I467-1","v":-0.14091206646693966},{"$f":"'data \"live\" (TIO)'!J467/'data \"historic\" (TIO)'!J467-1","v":-0.15696860999949291},{"$f":"'data \"live\" (TIO)'!K467/'data \"historic\" (TIO)'!K467-1","v":-0.28707266385537411},{"$f":"'data \"live\" (TIO)'!L467/'data \"historic\" (TIO)'!L467-1","v":-1.5371055022316837E-2},{"$f":"'data \"live\" (TIO)'!M467/'data \"historic\" (TIO)'!M467-1","v":-1.0840897420705264E-2},{"$f":"'data \"live\" (TIO)'!N467/'data \"historic\" (TIO)'!N467-1","v":-2.1441845050103159E-2},{"$f":"'data \"live\" (TIO)'!O467/'data \"historic\" (TIO)'!O467-1","v":-3.061523764962748E-2},{"$f":"'data \"live\" (TIO)'!P467/'data \"historic\" (TIO)'!P467-1","v":-4.2385148400507999E-2},{"$f":"'data \"live\" (TIO)'!Q467/'data \"historic\" (TIO)'!Q467-1","v":-4.1861300381106248E-2},{"$f":"'data \"live\" (TIO)'!R467/'data \"historic\" (TIO)'!R467-1","v":-5.3377694149845945E-2},{"$f":"'data \"live\" (TIO)'!S467/'data \"historic\" (TIO)'!S467-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T467/'data \"historic\" (TIO)'!T467-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U467/'data \"historic\" (TIO)'!U467-1","v":{"$error":"#DIV/0!"}}]
["Gisborne","Gisborne operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C468-'data \"historic\" (TIO)'!C468","v":0},{"$f":"'data \"live\" (TIO)'!D468-'data \"historic\" (TIO)'!D468","v":0},{"$f":"'data \"live\" (TIO)'!E468-'data \"historic\" (TIO)'!E468","v":0},{"$f":"'data \"live\" (TIO)'!F468-'data \"historic\" (TIO)'!F468","v":0},{"$f":"'data \"live\" (TIO)'!G468-'data \"historic\" (TIO)'!G468","v":0},{"$f":"'data \"live\" (TIO)'!H468-'data \"historic\" (TIO)'!H468","v":0},{"$f":"'data \"live\" (TIO)'!I468-'data \"historic\" (TIO)'!I468","v":15000},{"$f":"'data \"live\" (TIO)'!J468-'data \"historic\" (TIO)'!J468","v":11779},{"$f":"'data \"live\" (TIO)'!K468-'data \"historic\" (TIO)'!K468","v":336.50793650792912},{"$f":"'data \"live\" (TIO)'!L468-'data \"historic\" (TIO)'!L468","v":93000},{"$f":"'data \"live\" (TIO)'!M468-'data \"historic\" (TIO)'!M468","v":103560},{"$f":"'data \"live\" (TIO)'!N468-'data \"historic\" (TIO)'!N468","v":114360},{"$f":"'data \"live\" (TIO)'!O468-'data \"historic\" (TIO)'!O468","v":103322},{"$f":"'data \"live\" (TIO)'!P468-'data \"historic\" (TIO)'!P468","v":107837},{"$f":"'data \"live\" (TIO)'!Q468-'data \"historic\" (TIO)'!Q468","v":112435},{"$f":"'data \"live\" (TIO)'!R468-'data \"historic\" (TIO)'!R468","v":117738},{"$f":"'data \"live\" (TIO)'!S468-'data \"historic\" (TIO)'!S468","v":0},{"$f":"'data \"live\" (TIO)'!T468-'data \"historic\" (TIO)'!T468","v":0},{"$f":"'data \"live\" (TIO)'!U468-'data \"historic\" (TIO)'!U468","v":0},null,{"$f":"'data \"live\" (TIO)'!I468/'data \"historic\" (TIO)'!I468-1","v":3.9893617021276695E-2},{"$f":"'data \"live\" (TIO)'!J468/'data \"historic\" (TIO)'!J468-1","v":3.1327127659574572E-2},{"$f":"'data \"live\" (TIO)'!K468/'data \"historic\" (TIO)'!K468-1","v":8.9496791624443794E-4},{"$f":"'data \"live\" (TIO)'!L468/'data \"historic\" (TIO)'!L468-1","v":0.23366834170854278},{"$f":"'data \"live\" (TIO)'!M468/'data \"historic\" (TIO)'!M468-1","v":0.26020100502512555},{"$f":"'data \"live\" (TIO)'!N468/'data \"historic\" (TIO)'!N468-1","v":0.2873366834170854},{"$f":"'data \"live\" (TIO)'!O468/'data \"historic\" (TIO)'!O468-1","v":0.25960301507537697},{"$f":"'data \"live\" (TIO)'!P468/'data \"historic\" (TIO)'!P468-1","v":0.27094723618090444},{"$f":"'data \"live\" (TIO)'!Q468/'data \"historic\" (TIO)'!Q468-1","v":0.28249999999999997},{"$f":"'data \"live\" (TIO)'!R468/'data \"historic\" (TIO)'!R468-1","v":0.295824120603015},{"$f":"'data \"live\" (TIO)'!S468/'data \"historic\" (TIO)'!S468-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T468/'data \"historic\" (TIO)'!T468-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U468/'data \"historic\" (TIO)'!U468-1","v":{"$error":"#DIV/0!"}}]
["Hawkes Bay","Hawkes Bay operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C469-'data \"historic\" (TIO)'!C469","v":0},{"$f":"'data \"live\" (TIO)'!D469-'data \"historic\" (TIO)'!D469","v":0},{"$f":"'data \"live\" (TIO)'!E469-'data \"historic\" (TIO)'!E469","v":0},{"$f":"'data \"live\" (TIO)'!F469-'data \"historic\" (TIO)'!F469","v":0},{"$f":"'data \"live\" (TIO)'!G469-'data \"historic\" (TIO)'!G469","v":0},{"$f":"'data \"live\" (TIO)'!H469-'data \"historic\" (TIO)'!H469","v":0},{"$f":"'data \"live\" (TIO)'!I469-'data \"historic\" (TIO)'!I469","v":-193013.99999999953},{"$f":"'data \"live\" (TIO)'!J469-'data \"historic\" (TIO)'!J469","v":-659907},{"$f":"'data \"live\" (TIO)'!K469-'data \"historic\" (TIO)'!K469","v":-847600},{"$f":"'data \"live\" (TIO)'!L469-'data \"historic\" (TIO)'!L469","v":-1024403},{"$f":"'data \"live\" (TIO)'!M469-'data \"historic\" (TIO)'!M469","v":-1073866.4999999995},{"$f":"'data \"live\" (TIO)'!N469-'data \"historic\" (TIO)'!N469","v":-1139847.4999999995},{"$f":"'data \"live\" (TIO)'!O469-'data \"historic\" (TIO)'!O469","v":-1190121.5000000005},{"$f":"'data \"live\" (TIO)'!P469-'data \"historic\" (TIO)'!P469","v":-1239896.9999999995},{"$f":"'data \"live\" (TIO)'!Q469-'data \"historic\" (TIO)'!Q469","v":-1291812},{"$f":"'data \"live\" (TIO)'!R469-'data \"historic\" (TIO)'!R469","v":-1345946},{"$f":"'data \"live\" (TIO)'!S469-'data \"historic\" (TIO)'!S469","v":0},{"$f":"'data \"live\" (TIO)'!T469-'data \"historic\" (TIO)'!T469","v":0},{"$f":"'data \"live\" (TIO)'!U469-'data \"historic\" (TIO)'!U469","v":0},null,{"$f":"'data \"live\" (TIO)'!I469/'data \"historic\" (TIO)'!I469-1","v":-6.9642431896084989E-2},{"$f":"'data \"live\" (TIO)'!J469/'data \"historic\" (TIO)'!J469-1","v":-0.22228071948261929},{"$f":"'data \"live\" (TIO)'!K469/'data \"historic\" (TIO)'!K469-1","v":-0.28313735970069487},{"$f":"'data \"live\" (TIO)'!L469/'data \"historic\" (TIO)'!L469-1","v":-0.29194544705796854},{"$f":"'data \"live\" (TIO)'!M469/'data \"historic\" (TIO)'!M469-1","v":-0.29630119643031305},{"$f":"'data \"live\" (TIO)'!N469/'data \"historic\" (TIO)'!N469-1","v":-0.30448576892875978},{"$f":"'data \"live\" (TIO)'!O469/'data \"historic\" (TIO)'!O469-1","v":-0.30776482495981694},{"$f":"'data \"live\" (TIO)'!P469/'data \"historic\" (TIO)'!P469-1","v":-0.31038457841266143},{"$f":"'data \"live\" (TIO)'!Q469/'data \"historic\" (TIO)'!Q469-1","v":-0.31302418584905389},{"$f":"'data \"live\" (TIO)'!R469/'data \"historic\" (TIO)'!R469-1","v":-0.31568632279869735},{"$f":"'data \"live\" (TIO)'!S469/'data \"historic\" (TIO)'!S469-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T469/'data \"historic\" (TIO)'!T469-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U469/'data \"historic\" (TIO)'!U469-1","v":{"$error":"#DIV/0!"}}]
["Taranaki","Taranaki operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C470-'data \"historic\" (TIO)'!C470","v":0},{"$f":"'data \"live\" (TIO)'!D470-'data \"historic\" (TIO)'!D470","v":0},{"$f":"'data \"live\" (TIO)'!E470-'data \"historic\" (TIO)'!E470","v":0},{"$f":"'data \"live\" (TIO)'!F470-'data \"historic\" (TIO)'!F470","v":0},{"$f":"'data \"live\" (TIO)'!G470-'data \"historic\" (TIO)'!G470","v":0},{"$f":"'data \"live\" (TIO)'!H470-'data \"historic\" (TIO)'!H470","v":0},{"$f":"'data \"live\" (TIO)'!I470-'data \"historic\" (TIO)'!I470","v":-98037},{"$f":"'data \"live\" (TIO)'!J470-'data \"historic\" (TIO)'!J470","v":51947.999999999767},{"$f":"'data \"live\" (TIO)'!K470-'data \"historic\" (TIO)'!K470","v":28909.999999999767},{"$f":"'data \"live\" (TIO)'!L470-'data \"historic\" (TIO)'!L470","v":-98719},{"$f":"'data \"live\" (TIO)'!M470-'data \"historic\" (TIO)'!M470","v":-131897},{"$f":"'data \"live\" (TIO)'!N470-'data \"historic\" (TIO)'!N470","v":-156938},{"$f":"'data \"live\" (TIO)'!O470-'data \"historic\" (TIO)'!O470","v":75434},{"$f":"'data \"live\" (TIO)'!P470-'data \"historic\" (TIO)'!P470","v":46403},{"$f":"'data \"live\" (TIO)'!Q470-'data \"historic\" (TIO)'!Q470","v":14891},{"$f":"'data \"live\" (TIO)'!R470-'data \"historic\" (TIO)'!R470","v":-19662},{"$f":"'data \"live\" (TIO)'!S470-'data \"historic\" (TIO)'!S470","v":0},{"$f":"'data \"live\" (TIO)'!T470-'data \"historic\" (TIO)'!T470","v":0},{"$f":"'data \"live\" (TIO)'!U470-'data \"historic\" (TIO)'!U470","v":0},null,{"$f":"'data \"live\" (TIO)'!I470/'data \"historic\" (TIO)'!I470-1","v":-4.8811028722415384E-2},{"$f":"'data \"live\" (TIO)'!J470/'data \"historic\" (TIO)'!J470-1","v":2.5534085999359801E-2},{"$f":"'data \"live\" (TIO)'!K470/'data \"historic\" (TIO)'!K470-1","v":1.4094944639191809E-2},{"$f":"'data \"live\" (TIO)'!L470/'data \"historic\" (TIO)'!L470-1","v":-4.0816267465028644E-2},{"$f":"'data \"live\" (TIO)'!M470/'data \"historic\" (TIO)'!M470-1","v":-5.294523074650459E-2},{"$f":"'data \"live\" (TIO)'!N470/'data \"historic\" (TIO)'!N470-1","v":-6.1162038989250767E-2},{"$f":"'data \"live\" (TIO)'!O470/'data \"historic\" (TIO)'!O470-1","v":2.8540555101954412E-2},{"$f":"'data \"live\" (TIO)'!P470/'data \"historic\" (TIO)'!P470-1","v":1.7046909400432186E-2},{"$f":"'data \"live\" (TIO)'!Q470/'data \"historic\" (TIO)'!Q470-1","v":5.3114062011230256E-3},{"$f":"'data \"live\" (TIO)'!R470/'data \"historic\" (TIO)'!R470-1","v":-6.8078370107841346E-3},{"$f":"'data \"live\" (TIO)'!S470/'data \"historic\" (TIO)'!S470-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T470/'data \"historic\" (TIO)'!T470-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U470/'data \"historic\" (TIO)'!U470-1","v":{"$error":"#DIV/0!"}}]
["Manawatu-Wanganui","Manawatu-Wanganui operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C471-'data \"historic\" (TIO)'!C471","v":0},{"$f":"'data \"live\" (TIO)'!D471-'data \"historic\" (TIO)'!D471","v":0},{"$f":"'data \"live\" (TIO)'!E471-'data \"historic\" (TIO)'!E471","v":0},{"$f":"'data \"live\" (TIO)'!F471-'data \"historic\" (TIO)'!F471","v":0},{"$f":"'data \"live\" (TIO)'!G471-'data \"historic\" (TIO)'!G471","v":0},{"$f":"'data \"live\" (TIO)'!H471-'data \"historic\" (TIO)'!H471","v":0},{"$f":"'data \"live\" (TIO)'!I471-'data \"historic\" (TIO)'!I471","v":-1182332},{"$f":"'data \"live\" (TIO)'!J471-'data \"historic\" (TIO)'!J471","v":-2090122.0000000005},{"$f":"'data \"live\" (TIO)'!K471-'data \"historic\" (TIO)'!K471","v":-2125830},{"$f":"'data \"live\" (TIO)'!L471-'data \"historic\" (TIO)'!L471","v":-208455.5},{"$f":"'data \"live\" (TIO)'!M471-'data \"historic\" (TIO)'!M471","v":-224451},{"$f":"'data \"live\" (TIO)'!N471-'data \"historic\" (TIO)'!N471","v":-334856.5},{"$f":"'data \"live\" (TIO)'!O471-'data \"historic\" (TIO)'!O471","v":-277751.5},{"$f":"'data \"live\" (TIO)'!P471-'data \"historic\" (TIO)'!P471","v":-347429},{"$f":"'data \"live\" (TIO)'!Q471-'data \"historic\" (TIO)'!Q471","v":-418807},{"$f":"'data \"live\" (TIO)'!R471-'data \"historic\" (TIO)'!R471","v":-489808},{"$f":"'data \"live\" (TIO)'!S471-'data \"historic\" (TIO)'!S471","v":0},{"$f":"'data \"live\" (TIO)'!T471-'data \"historic\" (TIO)'!T471","v":0},{"$f":"'data \"live\" (TIO)'!U471-'data \"historic\" (TIO)'!U471","v":0},null,{"$f":"'data \"live\" (TIO)'!I471/'data \"historic\" (TIO)'!I471-1","v":-0.24573794523079062},{"$f":"'data \"live\" (TIO)'!J471/'data \"historic\" (TIO)'!J471-1","v":-0.35338737533888975},{"$f":"'data \"live\" (TIO)'!K471/'data \"historic\" (TIO)'!K471-1","v":-0.35291170459027754},{"$f":"'data \"live\" (TIO)'!L471/'data \"historic\" (TIO)'!L471-1","v":-4.9245072522057232E-2},{"$f":"'data \"live\" (TIO)'!M471/'data \"historic\" (TIO)'!M471-1","v":-5.1339181559423297E-2},{"$f":"'data \"live\" (TIO)'!N471/'data \"historic\" (TIO)'!N471-1","v":-7.4184257624065109E-2},{"$f":"'data \"live\" (TIO)'!O471/'data \"historic\" (TIO)'!O471-1","v":-5.9617866031061006E-2},{"$f":"'data \"live\" (TIO)'!P471/'data \"historic\" (TIO)'!P471-1","v":-7.2275083382965399E-2},{"$f":"'data \"live\" (TIO)'!Q471/'data \"historic\" (TIO)'!Q471-1","v":-8.4463477316147229E-2},{"$f":"'data \"live\" (TIO)'!R471/'data \"historic\" (TIO)'!R471-1","v":-9.5793917752740376E-2},{"$f":"'data \"live\" (TIO)'!S471/'data \"historic\" (TIO)'!S471-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T471/'data \"historic\" (TIO)'!T471-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U471/'data \"historic\" (TIO)'!U471-1","v":{"$error":"#DIV/0!"}}]
["Wellington","Wellington operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C472-'data \"historic\" (TIO)'!C472","v":0},{"$f":"'data \"live\" (TIO)'!D472-'data \"historic\" (TIO)'!D472","v":0},{"$f":"'data \"live\" (TIO)'!E472-'data \"historic\" (TIO)'!E472","v":0},{"$f":"'data \"live\" (TIO)'!F472-'data \"historic\" (TIO)'!F472","v":0},{"$f":"'data \"live\" (TIO)'!G472-'data \"historic\" (TIO)'!G472","v":0},{"$f":"'data \"live\" (TIO)'!H472-'data \"historic\" (TIO)'!H472","v":0},{"$f":"'data \"live\" (TIO)'!I472-'data \"historic\" (TIO)'!I472","v":-13156785},{"$f":"'data \"live\" (TIO)'!J472-'data \"historic\" (TIO)'!J472","v":-19447566.940796107},{"$f":"'data \"live\" (TIO)'!K472-'data \"historic\" (TIO)'!K472","v":-10628467.679091632},{"$f":"'data \"live\" (TIO)'!L472-'data \"historic\" (TIO)'!L472","v":8694966.6268067211},{"$f":"'data \"live\" (TIO)'!M472-'data \"historic\" (TIO)'!M472","v":5166234.3978854418},{"$f":"'data \"live\" (TIO)'!N472-'data \"historic\" (TIO)'!N472","v":-12040451.138368443},{"$f":"'data \"live\" (TIO)'!O472-'data \"historic\" (TIO)'!O472","v":-12442293.771221161},{"$f":"'data \"live\" (TIO)'!P472-'data \"historic\" (TIO)'!P472","v":-18253925.359989762},{"$f":"'data \"live\" (TIO)'!Q472-'data \"historic\" (TIO)'!Q472","v":-24879085.669246256},{"$f":"'data \"live\" (TIO)'!R472-'data \"historic\" (TIO)'!R472","v":-28671443.391127676},{"$f":"'data \"live\" (TIO)'!S472-'data \"historic\" (TIO)'!S472","v":0},{"$f":"'data \"live\" (TIO)'!T472-'data \"historic\" (TIO)'!T472","v":0},{"$f":"'data \"live\" (TIO)'!U472-'data \"historic\" (TIO)'!U472","v":0},null,{"$f":"'data \"live\" (TIO)'!I472/'data \"historic\" (TIO)'!I472-1","v":-0.11449835906210448},{"$f":"'data \"live\" (TIO)'!J472/'data \"historic\" (TIO)'!J472-1","v":-0.14897290240337879},{"$f":"'data \"live\" (TIO)'!K472/'data \"historic\" (TIO)'!K472-1","v":-7.0592226558315652E-2},{"$f":"'data \"live\" (TIO)'!L472/'data \"historic\" (TIO)'!L472-1","v":7.0245612612299668E-2},{"$f":"'data \"live\" (TIO)'!M472/'data \"historic\" (TIO)'!M472-1","v":4.1197528805754891E-2},{"$f":"'data \"live\" (TIO)'!N472/'data \"historic\" (TIO)'!N472-1","v":-8.5272941301376526E-2},{"$f":"'data \"live\" (TIO)'!O472/'data \"historic\" (TIO)'!O472-1","v":-8.4572583726821082E-2},{"$f":"'data \"live\" (TIO)'!P472/'data \"historic\" (TIO)'!P472-1","v":-0.1218460929195313},{"$f":"'data \"live\" (TIO)'!Q472/'data \"historic\" (TIO)'!Q472-1","v":-0.15574403543804471},{"$f":"'data \"live\" (TIO)'!R472/'data \"historic\" (TIO)'!R472-1","v":-0.1778379734291784},{"$f":"'data \"live\" (TIO)'!S472/'data \"historic\" (TIO)'!S472-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T472/'data \"historic\" (TIO)'!T472-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U472/'data \"historic\" (TIO)'!U472-1","v":{"$error":"#DIV/0!"}}]
["Marlborough","Marlborough operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C473-'data \"historic\" (TIO)'!C473","v":0},{"$f":"'data \"live\" (TIO)'!D473-'data \"historic\" (TIO)'!D473","v":0},{"$f":"'data \"live\" (TIO)'!E473-'data \"historic\" (TIO)'!E473","v":0},{"$f":"'data \"live\" (TIO)'!F473-'data \"historic\" (TIO)'!F473","v":0},{"$f":"'data \"live\" (TIO)'!G473-'data \"historic\" (TIO)'!G473","v":0},{"$f":"'data \"live\" (TIO)'!H473-'data \"historic\" (TIO)'!H473","v":0},{"$f":"'data \"live\" (TIO)'!I473-'data \"historic\" (TIO)'!I473","v":-50793},{"$f":"'data \"live\" (TIO)'!J473-'data \"historic\" (TIO)'!J473","v":-71770.000000000015},{"$f":"'data \"live\" (TIO)'!K473-'data \"historic\" (TIO)'!K473","v":-35000},{"$f":"'data \"live\" (TIO)'!L473-'data \"historic\" (TIO)'!L473","v":-105000},{"$f":"'data \"live\" (TIO)'!M473-'data \"historic\" (TIO)'!M473","v":-116750},{"$f":"'data \"live\" (TIO)'!N473-'data \"historic\" (TIO)'!N473","v":-104500},{"$f":"'data \"live\" (TIO)'!O473-'data \"historic\" (TIO)'!O473","v":-98000},{"$f":"'data \"live\" (TIO)'!P473-'data \"historic\" (TIO)'!P473","v":-150500},{"$f":"'data \"live\" (TIO)'!Q473-'data \"historic\" (TIO)'!Q473","v":-139000},{"$f":"'data \"live\" (TIO)'!R473-'data \"historic\" (TIO)'!R473","v":-142500},{"$f":"'data \"live\" (TIO)'!S473-'data \"historic\" (TIO)'!S473","v":0},{"$f":"'data \"live\" (TIO)'!T473-'data \"historic\" (TIO)'!T473","v":0},{"$f":"'data \"live\" (TIO)'!U473-'data \"historic\" (TIO)'!U473","v":0},null,{"$f":"'data \"live\" (TIO)'!I473/'data \"historic\" (TIO)'!I473-1","v":-0.36280714285714288},{"$f":"'data \"live\" (TIO)'!J473/'data \"historic\" (TIO)'!J473-1","v":-0.40778409090909096},{"$f":"'data \"live\" (TIO)'!K473/'data \"historic\" (TIO)'!K473-1","v":-0.19774011299435024},{"$f":"'data \"live\" (TIO)'!L473/'data \"historic\" (TIO)'!L473-1","v":-0.42084168336673344},{"$f":"'data \"live\" (TIO)'!M473/'data \"historic\" (TIO)'!M473-1","v":-0.44561068702290074},{"$f":"'data \"live\" (TIO)'!N473/'data \"historic\" (TIO)'!N473-1","v":-0.41716566866267468},{"$f":"'data \"live\" (TIO)'!O473/'data \"historic\" (TIO)'!O473-1","v":-0.35766423357664234},{"$f":"'data \"live\" (TIO)'!P473/'data \"historic\" (TIO)'!P473-1","v":-0.46094946401225112},{"$f":"'data \"live\" (TIO)'!Q473/'data \"historic\" (TIO)'!Q473-1","v":-0.44126984126984126},{"$f":"'data \"live\" (TIO)'!R473/'data \"historic\" (TIO)'!R473-1","v":-0.44740973312401888},{"$f":"'data \"live\" (TIO)'!S473/'data \"historic\" (TIO)'!S473-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T473/'data \"historic\" (TIO)'!T473-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U473/'data \"historic\" (TIO)'!U473-1","v":{"$error":"#DIV/0!"}}]
["Nelson","Nelson operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C474-'data \"historic\" (TIO)'!C474","v":0},{"$f":"'data \"live\" (TIO)'!D474-'data \"historic\" (TIO)'!D474","v":0},{"$f":"'data \"live\" (TIO)'!E474-'data \"historic\" (TIO)'!E474","v":0},{"$f":"'data \"live\" (TIO)'!F474-'data \"historic\" (TIO)'!F474","v":0},{"$f":"'data \"live\" (TIO)'!G474-'data \"historic\" (TIO)'!G474","v":0},{"$f":"'data \"live\" (TIO)'!H474-'data \"historic\" (TIO)'!H474","v":0},{"$f":"'data \"live\" (TIO)'!I474-'data \"historic\" (TIO)'!I474","v":84678},{"$f":"'data \"live\" (TIO)'!J474-'data \"historic\" (TIO)'!J474","v":193107},{"$f":"'data \"live\" (TIO)'!K474-'data \"historic\" (TIO)'!K474","v":183741.21648659464},{"$f":"'data \"live\" (TIO)'!L474-'data \"historic\" (TIO)'!L474","v":-228895},{"$f":"'data \"live\" (TIO)'!M474-'data \"historic\" (TIO)'!M474","v":-180582},{"$f":"'data \"live\" (TIO)'!N474-'data \"historic\" (TIO)'!N474","v":-286406.5},{"$f":"'data \"live\" (TIO)'!O474-'data \"historic\" (TIO)'!O474","v":-292855},{"$f":"'data \"live\" (TIO)'!P474-'data \"historic\" (TIO)'!P474","v":-325784},{"$f":"'data \"live\" (TIO)'!Q474-'data \"historic\" (TIO)'!Q474","v":-364312},{"$f":"'data \"live\" (TIO)'!R474-'data \"historic\" (TIO)'!R474","v":-407753},{"$f":"'data \"live\" (TIO)'!S474-'data \"historic\" (TIO)'!S474","v":0},{"$f":"'data \"live\" (TIO)'!T474-'data \"historic\" (TIO)'!T474","v":0},{"$f":"'data \"live\" (TIO)'!U474-'data \"historic\" (TIO)'!U474","v":0},null,{"$f":"'data \"live\" (TIO)'!I474/'data \"historic\" (TIO)'!I474-1","v":0.15565808823529403},{"$f":"'data \"live\" (TIO)'!J474/'data \"historic\" (TIO)'!J474-1","v":0.33359015331461883},{"$f":"'data \"live\" (TIO)'!K474/'data \"historic\" (TIO)'!K474-1","v":0.30633747330209182},{"$f":"'data \"live\" (TIO)'!L474/'data \"historic\" (TIO)'!L474-1","v":-0.20963096268414083},{"$f":"'data \"live\" (TIO)'!M474/'data \"historic\" (TIO)'!M474-1","v":-0.15899815892419888},{"$f":"'data \"live\" (TIO)'!N474/'data \"historic\" (TIO)'!N474-1","v":-0.23511663006050587},{"$f":"'data \"live\" (TIO)'!O474/'data \"historic\" (TIO)'!O474-1","v":-0.23705181701547262},{"$f":"'data \"live\" (TIO)'!P474/'data \"historic\" (TIO)'!P474-1","v":-0.2520293692844815},{"$f":"'data \"live\" (TIO)'!Q474/'data \"historic\" (TIO)'!Q474-1","v":-0.26861833121473722},{"$f":"'data \"live\" (TIO)'!R474/'data \"historic\" (TIO)'!R474-1","v":-0.28603807733318365},{"$f":"'data \"live\" (TIO)'!S474/'data \"historic\" (TIO)'!S474-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T474/'data \"historic\" (TIO)'!T474-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U474/'data \"historic\" (TIO)'!U474-1","v":{"$error":"#DIV/0!"}}]
["Canterbury","Canterbury operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C475-'data \"historic\" (TIO)'!C475","v":0},{"$f":"'data \"live\" (TIO)'!D475-'data \"historic\" (TIO)'!D475","v":0},{"$f":"'data \"live\" (TIO)'!E475-'data \"historic\" (TIO)'!E475","v":0},{"$f":"'data \"live\" (TIO)'!F475-'data \"historic\" (TIO)'!F475","v":0},{"$f":"'data \"live\" (TIO)'!G475-'data \"historic\" (TIO)'!G475","v":0},{"$f":"'data \"live\" (TIO)'!H475-'data \"historic\" (TIO)'!H475","v":0},{"$f":"'data \"live\" (TIO)'!I475-'data \"historic\" (TIO)'!I475","v":433243},{"$f":"'data \"live\" (TIO)'!J475-'data \"historic\" (TIO)'!J475","v":-2307602.6729625836},{"$f":"'data \"live\" (TIO)'!K475-'data \"historic\" (TIO)'!K475","v":1739121.9999999925},{"$f":"'data \"live\" (TIO)'!L475-'data \"historic\" (TIO)'!L475","v":3175469.789934583},{"$f":"'data \"live\" (TIO)'!M475-'data \"historic\" (TIO)'!M475","v":3798417.6606811732},{"$f":"'data \"live\" (TIO)'!N475-'data \"historic\" (TIO)'!N475","v":1735211.4206632748},{"$f":"'data \"live\" (TIO)'!O475-'data \"historic\" (TIO)'!O475","v":-1182320.9892304093},{"$f":"'data \"live\" (TIO)'!P475-'data \"historic\" (TIO)'!P475","v":-1037147.2911909819},{"$f":"'data \"live\" (TIO)'!Q475-'data \"historic\" (TIO)'!Q475","v":-653393.8966121152},{"$f":"'data \"live\" (TIO)'!R475-'data \"historic\" (TIO)'!R475","v":-556391.54241289198},{"$f":"'data \"live\" (TIO)'!S475-'data \"historic\" (TIO)'!S475","v":0},{"$f":"'data \"live\" (TIO)'!T475-'data \"historic\" (TIO)'!T475","v":0},{"$f":"'data \"live\" (TIO)'!U475-'data \"historic\" (TIO)'!U475","v":0},null,{"$f":"'data \"live\" (TIO)'!I475/'data \"historic\" (TIO)'!I475-1","v":1.1639733870950408E-2},{"$f":"'data \"live\" (TIO)'!J475/'data \"historic\" (TIO)'!J475-1","v":-5.4322526490854117E-2},{"$f":"'data \"live\" (TIO)'!K475/'data \"historic\" (TIO)'!K475-1","v":4.3196843945519925E-2},{"$f":"'data \"live\" (TIO)'!L475/'data \"historic\" (TIO)'!L475-1","v":7.5529557480786602E-2},{"$f":"'data \"live\" (TIO)'!M475/'data \"historic\" (TIO)'!M475-1","v":8.7550664686649959E-2},{"$f":"'data \"live\" (TIO)'!N475/'data \"historic\" (TIO)'!N475-1","v":3.7986291414027651E-2},{"$f":"'data \"live\" (TIO)'!O475/'data \"historic\" (TIO)'!O475-1","v":-2.4969205393998495E-2},{"$f":"'data \"live\" (TIO)'!P475/'data \"historic\" (TIO)'!P475-1","v":-2.1143511643113566E-2},{"$f":"'data \"live\" (TIO)'!Q475/'data \"historic\" (TIO)'!Q475-1","v":-1.2915573129312907E-2},{"$f":"'data \"live\" (TIO)'!R475/'data \"historic\" (TIO)'!R475-1","v":-1.0599940549953057E-2},{"$f":"'data \"live\" (TIO)'!S475/'data \"historic\" (TIO)'!S475-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T475/'data \"historic\" (TIO)'!T475-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U475/'data \"historic\" (TIO)'!U475-1","v":{"$error":"#DIV/0!"}}]
["West Coast","West Coast operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C476-'data \"historic\" (TIO)'!C476","v":0},{"$f":"'data \"live\" (TIO)'!D476-'data \"historic\" (TIO)'!D476","v":0},{"$f":"'data \"live\" (TIO)'!E476-'data \"historic\" (TIO)'!E476","v":0},{"$f":"'data \"live\" (TIO)'!F476-'data \"historic\" (TIO)'!F476","v":0},{"$f":"'data \"live\" (TIO)'!G476-'data \"historic\" (TIO)'!G476","v":0},{"$f":"'data \"live\" (TIO)'!H476-'data \"historic\" (TIO)'!H476","v":0},{"$f":"'data \"live\" (TIO)'!I476-'data \"historic\" (TIO)'!I476","v":-5201},{"$f":"'data \"live\" (TIO)'!J476-'data \"historic\" (TIO)'!J476","v":-2737},{"$f":"'data \"live\" (TIO)'!K476-'data \"historic\" (TIO)'!K476","v":-1762.6031746031658},{"$f":"'data \"live\" (TIO)'!L476-'data \"historic\" (TIO)'!L476","v":-785903},{"$f":"'data \"live\" (TIO)'!M476-'data \"historic\" (TIO)'!M476","v":-797271},{"$f":"'data \"live\" (TIO)'!N476-'data \"historic\" (TIO)'!N476","v":-809414},{"$f":"'data \"live\" (TIO)'!O476-'data \"historic\" (TIO)'!O476","v":-814652.5},{"$f":"'data \"live\" (TIO)'!P476-'data \"historic\" (TIO)'!P476","v":-827976.5},{"$f":"'data \"live\" (TIO)'!Q476-'data \"historic\" (TIO)'!Q476","v":-842810.99999999988},{"$f":"'data \"live\" (TIO)'!R476-'data \"historic\" (TIO)'!R476","v":-858151.00000000012},{"$f":"'data \"live\" (TIO)'!S476-'data \"historic\" (TIO)'!S476","v":0},{"$f":"'data \"live\" (TIO)'!T476-'data \"historic\" (TIO)'!T476","v":0},{"$f":"'data \"live\" (TIO)'!U476-'data \"historic\" (TIO)'!U476","v":0},null,{"$f":"'data \"live\" (TIO)'!I476/'data \"historic\" (TIO)'!I476-1","v":-5.5435941163930913E-2},{"$f":"'data \"live\" (TIO)'!J476/'data \"historic\" (TIO)'!J476-1","v":-2.8627311522048338E-2},{"$f":"'data \"live\" (TIO)'!K476/'data \"historic\" (TIO)'!K476-1","v":-1.8080206534169974E-2},{"$f":"'data \"live\" (TIO)'!L476/'data \"historic\" (TIO)'!L476-1","v":-0.90084857571558097},{"$f":"'data \"live\" (TIO)'!M476/'data \"historic\" (TIO)'!M476-1","v":-0.90212396650263471},{"$f":"'data \"live\" (TIO)'!N476/'data \"historic\" (TIO)'!N476-1","v":-0.90345055440589161},{"$f":"'data \"live\" (TIO)'!O476/'data \"historic\" (TIO)'!O476-1","v":-0.89672774905129216},{"$f":"'data \"live\" (TIO)'!P476/'data \"historic\" (TIO)'!P476-1","v":-0.89807824240665768},{"$f":"'data \"live\" (TIO)'!Q476/'data \"historic\" (TIO)'!Q476-1","v":-0.89954820386220058},{"$f":"'data \"live\" (TIO)'!R476/'data \"historic\" (TIO)'!R476-1","v":-0.90102255414896182},{"$f":"'data \"live\" (TIO)'!S476/'data \"historic\" (TIO)'!S476-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T476/'data \"historic\" (TIO)'!T476-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U476/'data \"historic\" (TIO)'!U476-1","v":{"$error":"#DIV/0!"}}]
["Otago","Otago (DUNEDIN ONLY) operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C477-'data \"historic\" (TIO)'!C477","v":0},{"$f":"'data \"live\" (TIO)'!D477-'data \"historic\" (TIO)'!D477","v":0},{"$f":"'data \"live\" (TIO)'!E477-'data \"historic\" (TIO)'!E477","v":0},{"$f":"'data \"live\" (TIO)'!F477-'data \"historic\" (TIO)'!F477","v":0},{"$f":"'data \"live\" (TIO)'!G477-'data \"historic\" (TIO)'!G477","v":0},{"$f":"'data \"live\" (TIO)'!H477-'data \"historic\" (TIO)'!H477","v":0},{"$f":"'data \"live\" (TIO)'!I477-'data \"historic\" (TIO)'!I477","v":-6725064},{"$f":"'data \"live\" (TIO)'!J477-'data \"historic\" (TIO)'!J477","v":-3518223},{"$f":"'data \"live\" (TIO)'!K477-'data \"historic\" (TIO)'!K477","v":359238},{"$f":"'data \"live\" (TIO)'!L477-'data \"historic\" (TIO)'!L477","v":4664268.8830421269},{"$f":"'data \"live\" (TIO)'!M477-'data \"historic\" (TIO)'!M477","v":3631940.8525450304},{"$f":"'data \"live\" (TIO)'!N477-'data \"historic\" (TIO)'!N477","v":4013680.9918507356},{"$f":"'data \"live\" (TIO)'!O477-'data \"historic\" (TIO)'!O477","v":9530564.8153392896},{"$f":"'data \"live\" (TIO)'!P477-'data \"historic\" (TIO)'!P477","v":9631330.5175693408},{"$f":"'data \"live\" (TIO)'!Q477-'data \"historic\" (TIO)'!Q477","v":10211651.485176239},{"$f":"'data \"live\" (TIO)'!R477-'data \"historic\" (TIO)'!R477","v":10790390.824129045},{"$f":"'data \"live\" (TIO)'!S477-'data \"historic\" (TIO)'!S477","v":0},{"$f":"'data \"live\" (TIO)'!T477-'data \"historic\" (TIO)'!T477","v":0},{"$f":"'data \"live\" (TIO)'!U477-'data \"historic\" (TIO)'!U477","v":0},null,{"$f":"'data \"live\" (TIO)'!I477/'data \"historic\" (TIO)'!I477-1","v":-0.54723870048279422},{"$f":"'data \"live\" (TIO)'!J477/'data \"historic\" (TIO)'!J477-1","v":-0.30716743484215625},{"$f":"'data \"live\" (TIO)'!K477/'data \"historic\" (TIO)'!K477-1","v":3.7024302976822465E-2},{"$f":"'data \"live\" (TIO)'!L477/'data \"historic\" (TIO)'!L477-1","v":0.69007420123891294},{"$f":"'data \"live\" (TIO)'!M477/'data \"historic\" (TIO)'!M477-1","v":0.47078588344246941},{"$f":"'data \"live\" (TIO)'!N477/'data \"historic\" (TIO)'!N477-1","v":0.53828259017173008},{"$f":"'data \"live\" (TIO)'!O477/'data \"historic\" (TIO)'!O477-1","v":1.2940001293092958},{"$f":"'data \"live\" (TIO)'!P477/'data \"historic\" (TIO)'!P477-1","v":1.3167719891842951},{"$f":"'data \"live\" (TIO)'!Q477/'data \"historic\" (TIO)'!Q477-1","v":1.4091480682355315},{"$f":"'data \"live\" (TIO)'!R477/'data \"historic\" (TIO)'!R477-1","v":1.4997656003145416},{"$f":"'data \"live\" (TIO)'!S477/'data \"historic\" (TIO)'!S477-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T477/'data \"historic\" (TIO)'!T477-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U477/'data \"historic\" (TIO)'!U477-1","v":{"$error":"#DIV/0!"}}]
["Southland","Southland operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C478-'data \"historic\" (TIO)'!C478","v":0},{"$f":"'data \"live\" (TIO)'!D478-'data \"historic\" (TIO)'!D478","v":0},{"$f":"'data \"live\" (TIO)'!E478-'data \"historic\" (TIO)'!E478","v":0},{"$f":"'data \"live\" (TIO)'!F478-'data \"historic\" (TIO)'!F478","v":0},{"$f":"'data \"live\" (TIO)'!G478-'data \"historic\" (TIO)'!G478","v":0},{"$f":"'data \"live\" (TIO)'!H478-'data \"historic\" (TIO)'!H478","v":0},{"$f":"'data \"live\" (TIO)'!I478-'data \"historic\" (TIO)'!I478","v":-284817.00000000012},{"$f":"'data \"live\" (TIO)'!J478-'data \"historic\" (TIO)'!J478","v":-65153},{"$f":"'data \"live\" (TIO)'!K478-'data \"historic\" (TIO)'!K478","v":191545.00000000023},{"$f":"'data \"live\" (TIO)'!L478-'data \"historic\" (TIO)'!L478","v":492169},{"$f":"'data \"live\" (TIO)'!M478-'data \"historic\" (TIO)'!M478","v":346329.00000000023},{"$f":"'data \"live\" (TIO)'!N478-'data \"historic\" (TIO)'!N478","v":459467},{"$f":"'data \"live\" (TIO)'!O478-'data \"historic\" (TIO)'!O478","v":477227.5},{"$f":"'data \"live\" (TIO)'!P478-'data \"historic\" (TIO)'!P478","v":487917.49999999977},{"$f":"'data \"live\" (TIO)'!Q478-'data \"historic\" (TIO)'!Q478","v":498715},{"$f":"'data \"live\" (TIO)'!R478-'data \"historic\" (TIO)'!R478","v":517592},{"$f":"'data \"live\" (TIO)'!S478-'data \"historic\" (TIO)'!S478","v":0},{"$f":"'data \"live\" (TIO)'!T478-'data \"historic\" (TIO)'!T478","v":0},{"$f":"'data \"live\" (TIO)'!U478-'data \"historic\" (TIO)'!U478","v":0},null,{"$f":"'data \"live\" (TIO)'!I478/'data \"historic\" (TIO)'!I478-1","v":-0.21849703266826648},{"$f":"'data \"live\" (TIO)'!J478/'data \"historic\" (TIO)'!J478-1","v":-5.7536796685891844E-2},{"$f":"'data \"live\" (TIO)'!K478/'data \"historic\" (TIO)'!K478-1","v":0.16824995278689125},{"$f":"'data \"live\" (TIO)'!L478/'data \"historic\" (TIO)'!L478-1","v":0.48338540382705841},{"$f":"'data \"live\" (TIO)'!M478/'data \"historic\" (TIO)'!M478-1","v":0.33175786290341924},{"$f":"'data \"live\" (TIO)'!N478/'data \"historic\" (TIO)'!N478-1","v":0.42916735553207963},{"$f":"'data \"live\" (TIO)'!O478/'data \"historic\" (TIO)'!O478-1","v":0.43454378491140044},{"$f":"'data \"live\" (TIO)'!P478/'data \"historic\" (TIO)'!P478-1","v":0.43296455612519913},{"$f":"'data \"live\" (TIO)'!Q478/'data \"historic\" (TIO)'!Q478-1","v":0.43122896125108845},{"$f":"'data \"live\" (TIO)'!R478/'data \"historic\" (TIO)'!R478-1","v":0.43900970229830549},{"$f":"'data \"live\" (TIO)'!S478/'data \"historic\" (TIO)'!S478-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T478/'data \"historic\" (TIO)'!T478-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U478/'data \"historic\" (TIO)'!U478-1","v":{"$error":"#DIV/0!"}}]
["National","National total operations expenditure (net):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C464:C478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C464:C478)-C465-C472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!C472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!C465,0))))))","v":4185280.4377776384},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D464:D478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D464:D478)-D465-D472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!D472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!D465,0))))))","v":3241959.7775430679},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E464:E478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E464:E478)-E465-E472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!E472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!E465,0))))))","v":3271286.5046198666},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F464:F478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F464:F478)-F465-F472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!F472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!F465,0))))))","v":1716764.5339473486},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G464:G478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G464:G478)-G465-G472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!G472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!G465,0))))))","v":1563461.3609437943},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H464:H478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H464:H478)-H465-H472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!H472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!H465,0))))))","v":1135020.185308516},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I464:I478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I464:I478)-I465-I472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!I472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!I465,0))))))","v":-70685104.296490967},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J464:J478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J464:J478)-J465-J472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!J472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!J465,0))))))","v":-74209492.819088578},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K464:K478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K464:K478)-K465-K472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!K472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!K465,0))))))","v":-2491935.7890755115},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L464:L478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L464:L478)-L465-L472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!L472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!L465,0))))))","v":53524061.663825355},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M464:M478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M464:M478)-M465-M472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!M472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!M465,0))))))","v":40699612.83062952},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N464:N478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N464:N478)-N465-N472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!N472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!N465,0))))))","v":21599719.646483444},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O464:O478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O464:O478)-O465-O472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!O472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!O465,0))))))","v":33272083.027677424},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P464:P478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P464:P478)-P465-P472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!P472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!P465,0))))))","v":24654288.435351528},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q464:Q478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q464:Q478)-Q465-Q472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!Q472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!Q465,0))))))","v":28714325.299902048},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R464:R478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R464:R478)-R465-R472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!R472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!R465,0))))))","v":-15028596.043627597},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S464:S478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S464:S478)-S465-S472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!S472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!S465,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T464:T478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T464:T478)-T465-T472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!T472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!T465,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U464:U478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U464:U478)-U465-U472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!U472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!U465,0))))))","v":0},null,{"$f":"'data \"live\" (TIO)'!I479/'data \"historic\" (TIO)'!I479-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J479/'data \"historic\" (TIO)'!J479-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K479/'data \"historic\" (TIO)'!K479-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L479/'data \"historic\" (TIO)'!L479-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M479/'data \"historic\" (TIO)'!M479-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N479/'data \"historic\" (TIO)'!N479-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O479/'data \"historic\" (TIO)'!O479-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P479/'data \"historic\" (TIO)'!P479-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q479/'data \"historic\" (TIO)'!Q479-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R479/'data \"historic\" (TIO)'!R479-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S479/'data \"historic\" (TIO)'!S479-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T479/'data \"historic\" (TIO)'!T479-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U479/'data \"historic\" (TIO)'!U479-1","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"VLOOKUP($B$484,$A464:$U479,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$U479,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$U479,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$U479,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$U479,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$U479,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$U479,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$U479,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$U479,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$U479,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$U479,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$U479,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$U479,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$U479,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$U479,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$U479,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$U479,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$U479,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$U479,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$U479,21,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP($B$484,$A464:$U479,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$U479,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$U479,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$U479,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$U479,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$U479,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$U479,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$U479,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$U479,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$U479,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$U479,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$U479,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$U479,21,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B480","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U480","v":{"$error":"#N/A"}},null,{"$f":"'data \"historic\" (TIO)'!W480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AD480","v":0},{"$f":"'data \"historic\" (TIO)'!AE480","v":0},{"$f":"'data \"historic\" (TIO)'!AF480","v":0},{"$f":"'data \"historic\" (TIO)'!AG480","v":0},{"$f":"'data \"historic\" (TIO)'!AH480","v":0},{"$f":"'data \"historic\" (TIO)'!AI480","v":0}]
[null,{"$f":"B480","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!N$12,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!O$12,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!P$12,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!Q$12,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!R$12,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!S$12,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!T$12,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!U$12,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!V$12,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!W$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AN$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AO$12,0)","v":0},null,{"$f":"W480","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AR$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AS$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AT$12,0)","v":6},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AU$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AV$12,0)","v":0.03},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AW$12,0)","v":"off-peak"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AX$12,0)","v":"FERRY NETWORK"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AY$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AZ$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!BA$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!BB$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!BC$12,0)","v":0}]
[null,{"$f":"'CBA benchmark'!C15","v":"total network"}]
[null,{"$f":"'CBA benchmark'!B12","v":0}]
[null,{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!B3,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!B123,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!B243,'data (variance)'!B363)))","v":"NETWORK PATRONAGE"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S463","v":"2025/26"},{"$f":"T463","v":"2026/27"},{"$f":"U463","v":"2027/28"},null,"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"AG463","v":"2025/26"},{"$f":"AH463","v":"2026/27"},{"$f":"AI463","v":"2027/28"}]
["Northland","Northland total patronage:",{"$f":"'data \"live\" (TIO)'!C486-'data \"historic\" (TIO)'!C486","v":0},{"$f":"'data \"live\" (TIO)'!D486-'data \"historic\" (TIO)'!D486","v":0},{"$f":"'data \"live\" (TIO)'!E486-'data \"historic\" (TIO)'!E486","v":0},{"$f":"'data \"live\" (TIO)'!F486-'data \"historic\" (TIO)'!F486","v":0},{"$f":"'data \"live\" (TIO)'!G486-'data \"historic\" (TIO)'!G486","v":0},{"$f":"'data \"live\" (TIO)'!H486-'data \"historic\" (TIO)'!H486","v":0},{"$f":"'data \"live\" (TIO)'!I486-'data \"historic\" (TIO)'!I486","v":-25008},{"$f":"'data \"live\" (TIO)'!J486-'data \"historic\" (TIO)'!J486","v":-33533},{"$f":"'data \"live\" (TIO)'!K486-'data \"historic\" (TIO)'!K486","v":0},{"$f":"'data \"live\" (TIO)'!L486-'data \"historic\" (TIO)'!L486","v":-48291},{"$f":"'data \"live\" (TIO)'!M486-'data \"historic\" (TIO)'!M486","v":-61421},{"$f":"'data \"live\" (TIO)'!N486-'data \"historic\" (TIO)'!N486","v":-74829},{"$f":"'data \"live\" (TIO)'!O486-'data \"historic\" (TIO)'!O486","v":-83536},{"$f":"'data \"live\" (TIO)'!P486-'data \"historic\" (TIO)'!P486","v":-92569},{"$f":"'data \"live\" (TIO)'!Q486-'data \"historic\" (TIO)'!Q486","v":-101937},{"$f":"'data \"live\" (TIO)'!R486-'data \"historic\" (TIO)'!R486","v":-111654},{"$f":"'data \"live\" (TIO)'!S486-'data \"historic\" (TIO)'!S486","v":339581},{"$f":"'data \"live\" (TIO)'!T486-'data \"historic\" (TIO)'!T486","v":342977},{"$f":"'data \"live\" (TIO)'!U486-'data \"historic\" (TIO)'!U486","v":0},null,{"$f":"'data \"live\" (TIO)'!I486/'data \"historic\" (TIO)'!I486-1","v":-7.2855032817976006E-2},{"$f":"'data \"live\" (TIO)'!J486/'data \"historic\" (TIO)'!J486-1","v":-9.4845215030193275E-2},{"$f":"'data \"live\" (TIO)'!K486/'data \"historic\" (TIO)'!K486-1","v":0},{"$f":"'data \"live\" (TIO)'!L486/'data \"historic\" (TIO)'!L486-1","v":-0.12874613089763176},{"$f":"'data \"live\" (TIO)'!M486/'data \"historic\" (TIO)'!M486-1","v":-0.15898213744923495},{"$f":"'data \"live\" (TIO)'!N486/'data \"historic\" (TIO)'!N486-1","v":-0.18804610872793892},{"$f":"'data \"live\" (TIO)'!O486/'data \"historic\" (TIO)'!O486-1","v":-0.20381245623580335},{"$f":"'data \"live\" (TIO)'!P486/'data \"historic\" (TIO)'!P486-1","v":-0.21927312436191704},{"$f":"'data \"live\" (TIO)'!Q486/'data \"historic\" (TIO)'!Q486-1","v":-0.23443062544270377},{"$f":"'data \"live\" (TIO)'!R486/'data \"historic\" (TIO)'!R486-1","v":-0.24929835020195457},{"$f":"'data \"live\" (TIO)'!S486/'data \"historic\" (TIO)'!S486-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T486/'data \"historic\" (TIO)'!T486-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U486/'data \"historic\" (TIO)'!U486-1","v":{"$error":"#DIV/0!"}}]
["Auckland","Auckland total patronage:",{"$f":"'data \"live\" (TIO)'!C487-'data \"historic\" (TIO)'!C487","v":0},{"$f":"'data \"live\" (TIO)'!D487-'data \"historic\" (TIO)'!D487","v":0},{"$f":"'data \"live\" (TIO)'!E487-'data \"historic\" (TIO)'!E487","v":0},{"$f":"'data \"live\" (TIO)'!F487-'data \"historic\" (TIO)'!F487","v":0},{"$f":"'data \"live\" (TIO)'!G487-'data \"historic\" (TIO)'!G487","v":0},{"$f":"'data \"live\" (TIO)'!H487-'data \"historic\" (TIO)'!H487","v":0},{"$f":"'data \"live\" (TIO)'!I487-'data \"historic\" (TIO)'!I487","v":7402547.4399999976},{"$f":"'data \"live\" (TIO)'!J487-'data \"historic\" (TIO)'!J487","v":10616006.203199998},{"$f":"'data \"live\" (TIO)'!K487-'data \"historic\" (TIO)'!K487","v":11641410.396087989},{"$f":"'data \"live\" (TIO)'!L487-'data \"historic\" (TIO)'!L487","v":13750253.685713366},{"$f":"'data \"live\" (TIO)'!M487-'data \"historic\" (TIO)'!M487","v":14781687.602312729},{"$f":"'data \"live\" (TIO)'!N487-'data \"historic\" (TIO)'!N487","v":16377573.813669249},{"$f":"'data \"live\" (TIO)'!O487-'data \"historic\" (TIO)'!O487","v":18699358.049019143},{"$f":"'data \"live\" (TIO)'!P487-'data \"historic\" (TIO)'!P487","v":20407269.59567076},{"$f":"'data \"live\" (TIO)'!Q487-'data \"historic\" (TIO)'!Q487","v":26507487.100423768},{"$f":"'data \"live\" (TIO)'!R487-'data \"historic\" (TIO)'!R487","v":31721500.442212403},{"$f":"'data \"live\" (TIO)'!S487-'data \"historic\" (TIO)'!S487","v":127852519},{"$f":"'data \"live\" (TIO)'!T487-'data \"historic\" (TIO)'!T487","v":133254636},{"$f":"'data \"live\" (TIO)'!U487-'data \"historic\" (TIO)'!U487","v":0},null,{"$f":"'data \"live\" (TIO)'!I487/'data \"historic\" (TIO)'!I487-1","v":9.8044891877207219E-2},{"$f":"'data \"live\" (TIO)'!J487/'data \"historic\" (TIO)'!J487-1","v":0.13640702051313047},{"$f":"'data \"live\" (TIO)'!K487/'data \"historic\" (TIO)'!K487-1","v":0.14632002766782115},{"$f":"'data \"live\" (TIO)'!L487/'data \"historic\" (TIO)'!L487-1","v":0.16564672398275948},{"$f":"'data \"live\" (TIO)'!M487/'data \"historic\" (TIO)'!M487-1","v":0.17151086832767559},{"$f":"'data \"live\" (TIO)'!N487/'data \"historic\" (TIO)'!N487-1","v":0.18458153243286035},{"$f":"'data \"live\" (TIO)'!O487/'data \"historic\" (TIO)'!O487-1","v":0.20532506219071101},{"$f":"'data \"live\" (TIO)'!P487/'data \"historic\" (TIO)'!P487-1","v":0.21747636632887435},{"$f":"'data \"live\" (TIO)'!Q487/'data \"historic\" (TIO)'!Q487-1","v":0.27581052543526918},{"$f":"'data \"live\" (TIO)'!R487/'data \"historic\" (TIO)'!R487-1","v":0.32189354338886456},{"$f":"'data \"live\" (TIO)'!S487/'data \"historic\" (TIO)'!S487-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T487/'data \"historic\" (TIO)'!T487-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U487/'data \"historic\" (TIO)'!U487-1","v":{"$error":"#DIV/0!"}}]
["Waikato","Waikato total patronage:",{"$f":"'data \"live\" (TIO)'!C488-'data \"historic\" (TIO)'!C488","v":0},{"$f":"'data \"live\" (TIO)'!D488-'data \"historic\" (TIO)'!D488","v":0},{"$f":"'data \"live\" (TIO)'!E488-'data \"historic\" (TIO)'!E488","v":0},{"$f":"'data \"live\" (TIO)'!F488-'data \"historic\" (TIO)'!F488","v":0},{"$f":"'data \"live\" (TIO)'!G488-'data \"historic\" (TIO)'!G488","v":0},{"$f":"'data \"live\" (TIO)'!H488-'data \"historic\" (TIO)'!H488","v":0},{"$f":"'data \"live\" (TIO)'!I488-'data \"historic\" (TIO)'!I488","v":-1055533},{"$f":"'data \"live\" (TIO)'!J488-'data \"historic\" (TIO)'!J488","v":-1203892},{"$f":"'data \"live\" (TIO)'!K488-'data \"historic\" (TIO)'!K488","v":0},{"$f":"'data \"live\" (TIO)'!L488-'data \"historic\" (TIO)'!L488","v":-1223068},{"$f":"'data \"live\" (TIO)'!M488-'data \"historic\" (TIO)'!M488","v":-1239484},{"$f":"'data \"live\" (TIO)'!N488-'data \"historic\" (TIO)'!N488","v":-1256060},{"$f":"'data \"live\" (TIO)'!O488-'data \"historic\" (TIO)'!O488","v":-1300090},{"$f":"'data \"live\" (TIO)'!P488-'data \"historic\" (TIO)'!P488","v":-1344968},{"$f":"'data \"live\" (TIO)'!Q488-'data \"historic\" (TIO)'!Q488","v":-1362602},{"$f":"'data \"live\" (TIO)'!R488-'data \"historic\" (TIO)'!R488","v":-1380412},{"$f":"'data \"live\" (TIO)'!S488-'data \"historic\" (TIO)'!S488","v":4393750},{"$f":"'data \"live\" (TIO)'!T488-'data \"historic\" (TIO)'!T488","v":4433503},{"$f":"'data \"live\" (TIO)'!U488-'data \"historic\" (TIO)'!U488","v":0},null,{"$f":"'data \"live\" (TIO)'!I488/'data \"historic\" (TIO)'!I488-1","v":-0.20531666990857811},{"$f":"'data \"live\" (TIO)'!J488/'data \"historic\" (TIO)'!J488-1","v":-0.23185611305732789},{"$f":"'data \"live\" (TIO)'!K488/'data \"historic\" (TIO)'!K488-1","v":0},{"$f":"'data \"live\" (TIO)'!L488/'data \"historic\" (TIO)'!L488-1","v":-0.22863866238676889},{"$f":"'data \"live\" (TIO)'!M488/'data \"historic\" (TIO)'!M488-1","v":-0.22941329222411233},{"$f":"'data \"live\" (TIO)'!N488/'data \"historic\" (TIO)'!N488-1","v":-0.23017957180581539},{"$f":"'data \"live\" (TIO)'!O488/'data \"historic\" (TIO)'!O488-1","v":-0.2347273911332991},{"$f":"'data \"live\" (TIO)'!P488/'data \"historic\" (TIO)'!P488-1","v":-0.23924135384300127},{"$f":"'data \"live\" (TIO)'!Q488/'data \"historic\" (TIO)'!Q488-1","v":-0.23997828821374767},{"$f":"'data \"live\" (TIO)'!R488/'data \"historic\" (TIO)'!R488-1","v":-0.24070787448285047},{"$f":"'data \"live\" (TIO)'!S488/'data \"historic\" (TIO)'!S488-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T488/'data \"historic\" (TIO)'!T488-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U488/'data \"historic\" (TIO)'!U488-1","v":{"$error":"#DIV/0!"}}]
["Bay of Plenty","Bay of Plenty total patronage:",{"$f":"'data \"live\" (TIO)'!C489-'data \"historic\" (TIO)'!C489","v":0},{"$f":"'data \"live\" (TIO)'!D489-'data \"historic\" (TIO)'!D489","v":0},{"$f":"'data \"live\" (TIO)'!E489-'data \"historic\" (TIO)'!E489","v":0},{"$f":"'data \"live\" (TIO)'!F489-'data \"historic\" (TIO)'!F489","v":0},{"$f":"'data \"live\" (TIO)'!G489-'data \"historic\" (TIO)'!G489","v":0},{"$f":"'data \"live\" (TIO)'!H489-'data \"historic\" (TIO)'!H489","v":0},{"$f":"'data \"live\" (TIO)'!I489-'data \"historic\" (TIO)'!I489","v":-633458},{"$f":"'data \"live\" (TIO)'!J489-'data \"historic\" (TIO)'!J489","v":-892153},{"$f":"'data \"live\" (TIO)'!K489-'data \"historic\" (TIO)'!K489","v":-869429.5},{"$f":"'data \"live\" (TIO)'!L489-'data \"historic\" (TIO)'!L489","v":-1094163},{"$f":"'data \"live\" (TIO)'!M489-'data \"historic\" (TIO)'!M489","v":-1178163},{"$f":"'data \"live\" (TIO)'!N489-'data \"historic\" (TIO)'!N489","v":-1263763},{"$f":"'data \"live\" (TIO)'!O489-'data \"historic\" (TIO)'!O489","v":-1351163},{"$f":"'data \"live\" (TIO)'!P489-'data \"historic\" (TIO)'!P489","v":-1440263},{"$f":"'data \"live\" (TIO)'!Q489-'data \"historic\" (TIO)'!Q489","v":-1531163},{"$f":"'data \"live\" (TIO)'!R489-'data \"historic\" (TIO)'!R489","v":-1623863},{"$f":"'data \"live\" (TIO)'!S489-'data \"historic\" (TIO)'!S489","v":3134197},{"$f":"'data \"live\" (TIO)'!T489-'data \"historic\" (TIO)'!T489","v":3134197},{"$f":"'data \"live\" (TIO)'!U489-'data \"historic\" (TIO)'!U489","v":0},null,{"$f":"'data \"live\" (TIO)'!I489/'data \"historic\" (TIO)'!I489-1","v":-0.15891035707655798},{"$f":"'data \"live\" (TIO)'!J489/'data \"historic\" (TIO)'!J489-1","v":-0.21945239781962733},{"$f":"'data \"live\" (TIO)'!K489/'data \"historic\" (TIO)'!K489-1","v":-0.2097001731764615},{"$f":"'data \"live\" (TIO)'!L489/'data \"historic\" (TIO)'!L489-1","v":-0.25876770189860843},{"$f":"'data \"live\" (TIO)'!M489/'data \"historic\" (TIO)'!M489-1","v":-0.27320608669035051},{"$f":"'data \"live\" (TIO)'!N489/'data \"historic\" (TIO)'!N489-1","v":-0.28735209051469313},{"$f":"'data \"live\" (TIO)'!O489/'data \"historic\" (TIO)'!O489-1","v":-0.30123847361192857},{"$f":"'data \"live\" (TIO)'!P489/'data \"historic\" (TIO)'!P489-1","v":-0.31484874717452993},{"$f":"'data \"live\" (TIO)'!Q489/'data \"historic\" (TIO)'!Q489-1","v":-0.32819825265360014},{"$f":"'data \"live\" (TIO)'!R489/'data \"historic\" (TIO)'!R489-1","v":-0.34128678495016873},{"$f":"'data \"live\" (TIO)'!S489/'data \"historic\" (TIO)'!S489-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T489/'data \"historic\" (TIO)'!T489-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U489/'data \"historic\" (TIO)'!U489-1","v":{"$error":"#DIV/0!"}}]
["Gisborne","Gisborne total patronage:",{"$f":"'data \"live\" (TIO)'!C490-'data \"historic\" (TIO)'!C490","v":0},{"$f":"'data \"live\" (TIO)'!D490-'data \"historic\" (TIO)'!D490","v":0},{"$f":"'data \"live\" (TIO)'!E490-'data \"historic\" (TIO)'!E490","v":0},{"$f":"'data \"live\" (TIO)'!F490-'data \"historic\" (TIO)'!F490","v":0},{"$f":"'data \"live\" (TIO)'!G490-'data \"historic\" (TIO)'!G490","v":0},{"$f":"'data \"live\" (TIO)'!H490-'data \"historic\" (TIO)'!H490","v":0},{"$f":"'data \"live\" (TIO)'!I490-'data \"historic\" (TIO)'!I490","v":6629},{"$f":"'data \"live\" (TIO)'!J490-'data \"historic\" (TIO)'!J490","v":2873},{"$f":"'data \"live\" (TIO)'!K490-'data \"historic\" (TIO)'!K490","v":0},{"$f":"'data \"live\" (TIO)'!L490-'data \"historic\" (TIO)'!L490","v":15000},{"$f":"'data \"live\" (TIO)'!M490-'data \"historic\" (TIO)'!M490","v":15000},{"$f":"'data \"live\" (TIO)'!N490-'data \"historic\" (TIO)'!N490","v":15000},{"$f":"'data \"live\" (TIO)'!O490-'data \"historic\" (TIO)'!O490","v":13000},{"$f":"'data \"live\" (TIO)'!P490-'data \"historic\" (TIO)'!P490","v":13150},{"$f":"'data \"live\" (TIO)'!Q490-'data \"historic\" (TIO)'!Q490","v":13150},{"$f":"'data \"live\" (TIO)'!R490-'data \"historic\" (TIO)'!R490","v":13150},{"$f":"'data \"live\" (TIO)'!S490-'data \"historic\" (TIO)'!S490","v":155800},{"$f":"'data \"live\" (TIO)'!T490-'data \"historic\" (TIO)'!T490","v":155800},{"$f":"'data \"live\" (TIO)'!U490-'data \"historic\" (TIO)'!U490","v":0},null,{"$f":"'data \"live\" (TIO)'!I490/'data \"historic\" (TIO)'!I490-1","v":4.7519713261648722E-2},{"$f":"'data \"live\" (TIO)'!J490/'data \"historic\" (TIO)'!J490-1","v":2.059498207885313E-2},{"$f":"'data \"live\" (TIO)'!K490/'data \"historic\" (TIO)'!K490-1","v":0},{"$f":"'data \"live\" (TIO)'!L490/'data \"historic\" (TIO)'!L490-1","v":0.10676156583629903},{"$f":"'data \"live\" (TIO)'!M490/'data \"historic\" (TIO)'!M490-1","v":0.10676156583629903},{"$f":"'data \"live\" (TIO)'!N490/'data \"historic\" (TIO)'!N490-1","v":0.10676156583629903},{"$f":"'data \"live\" (TIO)'!O490/'data \"historic\" (TIO)'!O490-1","v":9.1228070175438658E-2},{"$f":"'data \"live\" (TIO)'!P490/'data \"historic\" (TIO)'!P490-1","v":9.2280701754386074E-2},{"$f":"'data \"live\" (TIO)'!Q490/'data \"historic\" (TIO)'!Q490-1","v":9.2280701754386074E-2},{"$f":"'data \"live\" (TIO)'!R490/'data \"historic\" (TIO)'!R490-1","v":9.2280701754386074E-2},{"$f":"'data \"live\" (TIO)'!S490/'data \"historic\" (TIO)'!S490-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T490/'data \"historic\" (TIO)'!T490-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U490/'data \"historic\" (TIO)'!U490-1","v":{"$error":"#DIV/0!"}}]
["Hawkes Bay","Hawkes Bay total patronage:",{"$f":"'data \"live\" (TIO)'!C491-'data \"historic\" (TIO)'!C491","v":0},{"$f":"'data \"live\" (TIO)'!D491-'data \"historic\" (TIO)'!D491","v":0},{"$f":"'data \"live\" (TIO)'!E491-'data \"historic\" (TIO)'!E491","v":0},{"$f":"'data \"live\" (TIO)'!F491-'data \"historic\" (TIO)'!F491","v":0},{"$f":"'data \"live\" (TIO)'!G491-'data \"historic\" (TIO)'!G491","v":0},{"$f":"'data \"live\" (TIO)'!H491-'data \"historic\" (TIO)'!H491","v":0},{"$f":"'data \"live\" (TIO)'!I491-'data \"historic\" (TIO)'!I491","v":-137282},{"$f":"'data \"live\" (TIO)'!J491-'data \"historic\" (TIO)'!J491","v":-160349},{"$f":"'data \"live\" (TIO)'!K491-'data \"historic\" (TIO)'!K491","v":0},{"$f":"'data \"live\" (TIO)'!L491-'data \"historic\" (TIO)'!L491","v":-169616},{"$f":"'data \"live\" (TIO)'!M491-'data \"historic\" (TIO)'!M491","v":-173478},{"$f":"'data \"live\" (TIO)'!N491-'data \"historic\" (TIO)'!N491","v":-183287},{"$f":"'data \"live\" (TIO)'!O491-'data \"historic\" (TIO)'!O491","v":-194438},{"$f":"'data \"live\" (TIO)'!P491-'data \"historic\" (TIO)'!P491","v":-205715},{"$f":"'data \"live\" (TIO)'!Q491-'data \"historic\" (TIO)'!Q491","v":-218166},{"$f":"'data \"live\" (TIO)'!R491-'data \"historic\" (TIO)'!R491","v":-230102},{"$f":"'data \"live\" (TIO)'!S491-'data \"historic\" (TIO)'!S491","v":771537},{"$f":"'data \"live\" (TIO)'!T491-'data \"historic\" (TIO)'!T491","v":779253},{"$f":"'data \"live\" (TIO)'!U491-'data \"historic\" (TIO)'!U491","v":0},null,{"$f":"'data \"live\" (TIO)'!I491/'data \"historic\" (TIO)'!I491-1","v":-0.16503433957773084},{"$f":"'data \"live\" (TIO)'!J491/'data \"historic\" (TIO)'!J491-1","v":-0.18897937536829701},{"$f":"'data \"live\" (TIO)'!K491/'data \"historic\" (TIO)'!K491-1","v":0},{"$f":"'data \"live\" (TIO)'!L491/'data \"historic\" (TIO)'!L491-1","v":-0.19215588535176165},{"$f":"'data \"live\" (TIO)'!M491/'data \"historic\" (TIO)'!M491-1","v":-0.19268910363212266},{"$f":"'data \"live\" (TIO)'!N491/'data \"historic\" (TIO)'!N491-1","v":-0.19961555216728377},{"$f":"'data \"live\" (TIO)'!O491/'data \"historic\" (TIO)'!O491-1","v":-0.20757766627522156},{"$f":"'data \"live\" (TIO)'!P491/'data \"historic\" (TIO)'!P491-1","v":-0.21531819133347285},{"$f":"'data \"live\" (TIO)'!Q491/'data \"historic\" (TIO)'!Q491-1","v":-0.22387480759363776},{"$f":"'data \"live\" (TIO)'!R491/'data \"historic\" (TIO)'!R491-1","v":-0.23149094567404427},{"$f":"'data \"live\" (TIO)'!S491/'data \"historic\" (TIO)'!S491-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T491/'data \"historic\" (TIO)'!T491-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U491/'data \"historic\" (TIO)'!U491-1","v":{"$error":"#DIV/0!"}}]
["Taranaki","Taranaki total patronage:",{"$f":"'data \"live\" (TIO)'!C492-'data \"historic\" (TIO)'!C492","v":0},{"$f":"'data \"live\" (TIO)'!D492-'data \"historic\" (TIO)'!D492","v":0},{"$f":"'data \"live\" (TIO)'!E492-'data \"historic\" (TIO)'!E492","v":0},{"$f":"'data \"live\" (TIO)'!F492-'data \"historic\" (TIO)'!F492","v":0},{"$f":"'data \"live\" (TIO)'!G492-'data \"historic\" (TIO)'!G492","v":0},{"$f":"'data \"live\" (TIO)'!H492-'data \"historic\" (TIO)'!H492","v":0},{"$f":"'data \"live\" (TIO)'!I492-'data \"historic\" (TIO)'!I492","v":-34483},{"$f":"'data \"live\" (TIO)'!J492-'data \"historic\" (TIO)'!J492","v":-63398},{"$f":"'data \"live\" (TIO)'!K492-'data \"historic\" (TIO)'!K492","v":0},{"$f":"'data \"live\" (TIO)'!L492-'data \"historic\" (TIO)'!L492","v":69238},{"$f":"'data \"live\" (TIO)'!M492-'data \"historic\" (TIO)'!M492","v":27985},{"$f":"'data \"live\" (TIO)'!N492-'data \"historic\" (TIO)'!N492","v":-15970},{"$f":"'data \"live\" (TIO)'!O492-'data \"historic\" (TIO)'!O492","v":-62792},{"$f":"'data \"live\" (TIO)'!P492-'data \"historic\" (TIO)'!P492","v":-112656},{"$f":"'data \"live\" (TIO)'!Q492-'data \"historic\" (TIO)'!Q492","v":-165741},{"$f":"'data \"live\" (TIO)'!R492-'data \"historic\" (TIO)'!R492","v":-222245},{"$f":"'data \"live\" (TIO)'!S492-'data \"historic\" (TIO)'!S492","v":855925},{"$f":"'data \"live\" (TIO)'!T492-'data \"historic\" (TIO)'!T492","v":855925},{"$f":"'data \"live\" (TIO)'!U492-'data \"historic\" (TIO)'!U492","v":0},null,{"$f":"'data \"live\" (TIO)'!I492/'data \"historic\" (TIO)'!I492-1","v":-5.3872448389747585E-2},{"$f":"'data \"live\" (TIO)'!J492/'data \"historic\" (TIO)'!J492-1","v":-9.3478558969285253E-2},{"$f":"'data \"live\" (TIO)'!K492/'data \"historic\" (TIO)'!K492-1","v":0},{"$f":"'data \"live\" (TIO)'!L492/'data \"historic\" (TIO)'!L492-1","v":9.0928670674788048E-2},{"$f":"'data \"live\" (TIO)'!M492/'data \"historic\" (TIO)'!M492-1","v":3.4683836105396271E-2},{"$f":"'data \"live\" (TIO)'!N492/'data \"historic\" (TIO)'!N492-1","v":-1.867860288261014E-2},{"$f":"'data \"live\" (TIO)'!O492/'data \"historic\" (TIO)'!O492-1","v":-6.9306384284430811E-2},{"$f":"'data \"live\" (TIO)'!P492/'data \"historic\" (TIO)'!P492-1","v":-0.11733973277338228},{"$f":"'data \"live\" (TIO)'!Q492/'data \"historic\" (TIO)'!Q492-1","v":-0.16290530731555808},{"$f":"'data \"live\" (TIO)'!R492/'data \"historic\" (TIO)'!R492-1","v":-0.20613168609773969},{"$f":"'data \"live\" (TIO)'!S492/'data \"historic\" (TIO)'!S492-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T492/'data \"historic\" (TIO)'!T492-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U492/'data \"historic\" (TIO)'!U492-1","v":{"$error":"#DIV/0!"}}]
["Manawatu-Wanganui","Manawatu-Wanganui total patronage:",{"$f":"'data \"live\" (TIO)'!C493-'data \"historic\" (TIO)'!C493","v":0},{"$f":"'data \"live\" (TIO)'!D493-'data \"historic\" (TIO)'!D493","v":0},{"$f":"'data \"live\" (TIO)'!E493-'data \"historic\" (TIO)'!E493","v":0},{"$f":"'data \"live\" (TIO)'!F493-'data \"historic\" (TIO)'!F493","v":0},{"$f":"'data \"live\" (TIO)'!G493-'data \"historic\" (TIO)'!G493","v":0},{"$f":"'data \"live\" (TIO)'!H493-'data \"historic\" (TIO)'!H493","v":0},{"$f":"'data \"live\" (TIO)'!I493-'data \"historic\" (TIO)'!I493","v":-263780},{"$f":"'data \"live\" (TIO)'!J493-'data \"historic\" (TIO)'!J493","v":-541022},{"$f":"'data \"live\" (TIO)'!K493-'data \"historic\" (TIO)'!K493","v":0},{"$f":"'data \"live\" (TIO)'!L493-'data \"historic\" (TIO)'!L493","v":-521669},{"$f":"'data \"live\" (TIO)'!M493-'data \"historic\" (TIO)'!M493","v":-503683},{"$f":"'data \"live\" (TIO)'!N493-'data \"historic\" (TIO)'!N493","v":-512057},{"$f":"'data \"live\" (TIO)'!O493-'data \"historic\" (TIO)'!O493","v":-520579},{"$f":"'data \"live\" (TIO)'!P493-'data \"historic\" (TIO)'!P493","v":-529256},{"$f":"'data \"live\" (TIO)'!Q493-'data \"historic\" (TIO)'!Q493","v":-538087},{"$f":"'data \"live\" (TIO)'!R493-'data \"historic\" (TIO)'!R493","v":-547079},{"$f":"'data \"live\" (TIO)'!S493-'data \"historic\" (TIO)'!S493","v":1565492},{"$f":"'data \"live\" (TIO)'!T493-'data \"historic\" (TIO)'!T493","v":1596801},{"$f":"'data \"live\" (TIO)'!U493-'data \"historic\" (TIO)'!U493","v":0},null,{"$f":"'data \"live\" (TIO)'!I493/'data \"historic\" (TIO)'!I493-1","v":-0.16275502585890944},{"$f":"'data \"live\" (TIO)'!J493/'data \"historic\" (TIO)'!J493-1","v":-0.29365131057601079},{"$f":"'data \"live\" (TIO)'!K493/'data \"historic\" (TIO)'!K493-1","v":0},{"$f":"'data \"live\" (TIO)'!L493/'data \"historic\" (TIO)'!L493-1","v":-0.28072181596964563},{"$f":"'data \"live\" (TIO)'!M493/'data \"historic\" (TIO)'!M493-1","v":-0.26596504160431389},{"$f":"'data \"live\" (TIO)'!N493/'data \"historic\" (TIO)'!N493-1","v":-0.2653186318958326},{"$f":"'data \"live\" (TIO)'!O493/'data \"historic\" (TIO)'!O493-1","v":-0.26467637863773108},{"$f":"'data \"live\" (TIO)'!P493/'data \"historic\" (TIO)'!P493-1","v":-0.2640401146846546},{"$f":"'data \"live\" (TIO)'!Q493/'data \"historic\" (TIO)'!Q493-1","v":-0.26340801717651696},{"$f":"'data \"live\" (TIO)'!R493/'data \"historic\" (TIO)'!R493-1","v":-0.26278199353082843},{"$f":"'data \"live\" (TIO)'!S493/'data \"historic\" (TIO)'!S493-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T493/'data \"historic\" (TIO)'!T493-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U493/'data \"historic\" (TIO)'!U493-1","v":{"$error":"#DIV/0!"}}]
["Wellington","Wellington total patronage:",{"$f":"'data \"live\" (TIO)'!C494-'data \"historic\" (TIO)'!C494","v":0},{"$f":"'data \"live\" (TIO)'!D494-'data \"historic\" (TIO)'!D494","v":0},{"$f":"'data \"live\" (TIO)'!E494-'data \"historic\" (TIO)'!E494","v":0},{"$f":"'data \"live\" (TIO)'!F494-'data \"historic\" (TIO)'!F494","v":0},{"$f":"'data \"live\" (TIO)'!G494-'data \"historic\" (TIO)'!G494","v":0},{"$f":"'data \"live\" (TIO)'!H494-'data \"historic\" (TIO)'!H494","v":0},{"$f":"'data \"live\" (TIO)'!I494-'data \"historic\" (TIO)'!I494","v":433479},{"$f":"'data \"live\" (TIO)'!J494-'data \"historic\" (TIO)'!J494","v":304249},{"$f":"'data \"live\" (TIO)'!K494-'data \"historic\" (TIO)'!K494","v":0},{"$f":"'data \"live\" (TIO)'!L494-'data \"historic\" (TIO)'!L494","v":203393},{"$f":"'data \"live\" (TIO)'!M494-'data \"historic\" (TIO)'!M494","v":-13298},{"$f":"'data \"live\" (TIO)'!N494-'data \"historic\" (TIO)'!N494","v":277343},{"$f":"'data \"live\" (TIO)'!O494-'data \"historic\" (TIO)'!O494","v":459352},{"$f":"'data \"live\" (TIO)'!P494-'data \"historic\" (TIO)'!P494","v":423781},{"$f":"'data \"live\" (TIO)'!Q494-'data \"historic\" (TIO)'!Q494","v":357847},{"$f":"'data \"live\" (TIO)'!R494-'data \"historic\" (TIO)'!R494","v":289387},{"$f":"'data \"live\" (TIO)'!S494-'data \"historic\" (TIO)'!S494","v":42874461},{"$f":"'data \"live\" (TIO)'!T494-'data \"historic\" (TIO)'!T494","v":43275883},{"$f":"'data \"live\" (TIO)'!U494-'data \"historic\" (TIO)'!U494","v":0},null,{"$f":"'data \"live\" (TIO)'!I494/'data \"historic\" (TIO)'!I494-1","v":1.1748353524676736E-2},{"$f":"'data \"live\" (TIO)'!J494/'data \"historic\" (TIO)'!J494-1","v":8.1240303867771146E-3},{"$f":"'data \"live\" (TIO)'!K494/'data \"historic\" (TIO)'!K494-1","v":0},{"$f":"'data \"live\" (TIO)'!L494/'data \"historic\" (TIO)'!L494-1","v":5.271652359625012E-3},{"$f":"'data \"live\" (TIO)'!M494/'data \"historic\" (TIO)'!M494-1","v":-3.3957166678155737E-4},{"$f":"'data \"live\" (TIO)'!N494/'data \"historic\" (TIO)'!N494-1","v":6.97746324380355E-3},{"$f":"'data \"live\" (TIO)'!O494/'data \"historic\" (TIO)'!O494-1","v":1.1385683869256757E-2},{"$f":"'data \"live\" (TIO)'!P494/'data \"historic\" (TIO)'!P494-1","v":1.03487929122974E-2},{"$f":"'data \"live\" (TIO)'!Q494/'data \"historic\" (TIO)'!Q494-1","v":8.609521197379566E-3},{"$f":"'data \"live\" (TIO)'!R494/'data \"historic\" (TIO)'!R494-1","v":6.8595437037037854E-3},{"$f":"'data \"live\" (TIO)'!S494/'data \"historic\" (TIO)'!S494-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T494/'data \"historic\" (TIO)'!T494-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U494/'data \"historic\" (TIO)'!U494-1","v":{"$error":"#DIV/0!"}}]
["Marlborough","Marlborough total patronage:",{"$f":"'data \"live\" (TIO)'!C495-'data \"historic\" (TIO)'!C495","v":0},{"$f":"'data \"live\" (TIO)'!D495-'data \"historic\" (TIO)'!D495","v":0},{"$f":"'data \"live\" (TIO)'!E495-'data \"historic\" (TIO)'!E495","v":0},{"$f":"'data \"live\" (TIO)'!F495-'data \"historic\" (TIO)'!F495","v":0},{"$f":"'data \"live\" (TIO)'!G495-'data \"historic\" (TIO)'!G495","v":0},{"$f":"'data \"live\" (TIO)'!H495-'data \"historic\" (TIO)'!H495","v":0},{"$f":"'data \"live\" (TIO)'!I495-'data \"historic\" (TIO)'!I495","v":-6007},{"$f":"'data \"live\" (TIO)'!J495-'data \"historic\" (TIO)'!J495","v":-21634},{"$f":"'data \"live\" (TIO)'!K495-'data \"historic\" (TIO)'!K495","v":0},{"$f":"'data \"live\" (TIO)'!L495-'data \"historic\" (TIO)'!L495","v":-25524},{"$f":"'data \"live\" (TIO)'!M495-'data \"historic\" (TIO)'!M495","v":-26285},{"$f":"'data \"live\" (TIO)'!N495-'data \"historic\" (TIO)'!N495","v":-27073},{"$f":"'data \"live\" (TIO)'!O495-'data \"historic\" (TIO)'!O495","v":-28384},{"$f":"'data \"live\" (TIO)'!P495-'data \"historic\" (TIO)'!P495","v":-30735},{"$f":"'data \"live\" (TIO)'!Q495-'data \"historic\" (TIO)'!Q495","v":-31658},{"$f":"'data \"live\" (TIO)'!R495-'data \"historic\" (TIO)'!R495","v":-32605},{"$f":"'data \"live\" (TIO)'!S495-'data \"historic\" (TIO)'!S495","v":26455},{"$f":"'data \"live\" (TIO)'!T495-'data \"historic\" (TIO)'!T495","v":27245},{"$f":"'data \"live\" (TIO)'!U495-'data \"historic\" (TIO)'!U495","v":0},null,{"$f":"'data \"live\" (TIO)'!I495/'data \"historic\" (TIO)'!I495-1","v":-0.1906984126984127},{"$f":"'data \"live\" (TIO)'!J495/'data \"historic\" (TIO)'!J495-1","v":-0.4880767061477721},{"$f":"'data \"live\" (TIO)'!K495/'data \"historic\" (TIO)'!K495-1","v":0},{"$f":"'data \"live\" (TIO)'!L495/'data \"historic\" (TIO)'!L495-1","v":-0.54278666212997617},{"$f":"'data \"live\" (TIO)'!M495/'data \"historic\" (TIO)'!M495-1","v":-0.54268607411995462},{"$f":"'data \"live\" (TIO)'!N495/'data \"historic\" (TIO)'!N495-1","v":-0.54267559332905702},{"$f":"'data \"live\" (TIO)'!O495/'data \"historic\" (TIO)'!O495-1","v":-0.54706653303523245},{"$f":"'data \"live\" (TIO)'!P495/'data \"historic\" (TIO)'!P495-1","v":-0.55942846741900254},{"$f":"'data \"live\" (TIO)'!Q495/'data \"historic\" (TIO)'!Q495-1","v":-0.5594472326288259},{"$f":"'data \"live\" (TIO)'!R495/'data \"historic\" (TIO)'!R495-1","v":-0.55940636527408416},{"$f":"'data \"live\" (TIO)'!S495/'data \"historic\" (TIO)'!S495-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T495/'data \"historic\" (TIO)'!T495-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U495/'data \"historic\" (TIO)'!U495-1","v":{"$error":"#DIV/0!"}}]
["Nelson","Nelson total patronage:",{"$f":"'data \"live\" (TIO)'!C496-'data \"historic\" (TIO)'!C496","v":0},{"$f":"'data \"live\" (TIO)'!D496-'data \"historic\" (TIO)'!D496","v":0},{"$f":"'data \"live\" (TIO)'!E496-'data \"historic\" (TIO)'!E496","v":0},{"$f":"'data \"live\" (TIO)'!F496-'data \"historic\" (TIO)'!F496","v":0},{"$f":"'data \"live\" (TIO)'!G496-'data \"historic\" (TIO)'!G496","v":0},{"$f":"'data \"live\" (TIO)'!H496-'data \"historic\" (TIO)'!H496","v":0},{"$f":"'data \"live\" (TIO)'!I496-'data \"historic\" (TIO)'!I496","v":-21714},{"$f":"'data \"live\" (TIO)'!J496-'data \"historic\" (TIO)'!J496","v":-49438},{"$f":"'data \"live\" (TIO)'!K496-'data \"historic\" (TIO)'!K496","v":0},{"$f":"'data \"live\" (TIO)'!L496-'data \"historic\" (TIO)'!L496","v":-146567},{"$f":"'data \"live\" (TIO)'!M496-'data \"historic\" (TIO)'!M496","v":-186189},{"$f":"'data \"live\" (TIO)'!N496-'data \"historic\" (TIO)'!N496","v":-204027},{"$f":"'data \"live\" (TIO)'!O496-'data \"historic\" (TIO)'!O496","v":-221864},{"$f":"'data \"live\" (TIO)'!P496-'data \"historic\" (TIO)'!P496","v":-239702},{"$f":"'data \"live\" (TIO)'!Q496-'data \"historic\" (TIO)'!Q496","v":-257540},{"$f":"'data \"live\" (TIO)'!R496-'data \"historic\" (TIO)'!R496","v":-275378},{"$f":"'data \"live\" (TIO)'!S496-'data \"historic\" (TIO)'!S496","v":408405},{"$f":"'data \"live\" (TIO)'!T496-'data \"historic\" (TIO)'!T496","v":408405},{"$f":"'data \"live\" (TIO)'!U496-'data \"historic\" (TIO)'!U496","v":0},null,{"$f":"'data \"live\" (TIO)'!I496/'data \"historic\" (TIO)'!I496-1","v":-4.9798640479226441E-2},{"$f":"'data \"live\" (TIO)'!J496/'data \"historic\" (TIO)'!J496-1","v":-0.10393230672202658},{"$f":"'data \"live\" (TIO)'!K496/'data \"historic\" (TIO)'!K496-1","v":0},{"$f":"'data \"live\" (TIO)'!L496/'data \"historic\" (TIO)'!L496-1","v":-0.2641065745989758},{"$f":"'data \"live\" (TIO)'!M496/'data \"historic\" (TIO)'!M496-1","v":-0.31313635859090405},{"$f":"'data \"live\" (TIO)'!N496/'data \"historic\" (TIO)'!N496-1","v":-0.33314229171565168},{"$f":"'data \"live\" (TIO)'!O496/'data \"historic\" (TIO)'!O496-1","v":-0.35201477464384257},{"$f":"'data \"live\" (TIO)'!P496/'data \"historic\" (TIO)'!P496-1","v":-0.3698494230119409},{"$f":"'data \"live\" (TIO)'!Q496/'data \"historic\" (TIO)'!Q496-1","v":-0.38672863374603006},{"$f":"'data \"live\" (TIO)'!R496/'data \"historic\" (TIO)'!R496-1","v":-0.40272718099163041},{"$f":"'data \"live\" (TIO)'!S496/'data \"historic\" (TIO)'!S496-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T496/'data \"historic\" (TIO)'!T496-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U496/'data \"historic\" (TIO)'!U496-1","v":{"$error":"#DIV/0!"}}]
["Canterbury","Canterbury total patronage:",{"$f":"'data \"live\" (TIO)'!C497-'data \"historic\" (TIO)'!C497","v":0},{"$f":"'data \"live\" (TIO)'!D497-'data \"historic\" (TIO)'!D497","v":0},{"$f":"'data \"live\" (TIO)'!E497-'data \"historic\" (TIO)'!E497","v":0},{"$f":"'data \"live\" (TIO)'!F497-'data \"historic\" (TIO)'!F497","v":0},{"$f":"'data \"live\" (TIO)'!G497-'data \"historic\" (TIO)'!G497","v":0},{"$f":"'data \"live\" (TIO)'!H497-'data \"historic\" (TIO)'!H497","v":0},{"$f":"'data \"live\" (TIO)'!I497-'data \"historic\" (TIO)'!I497","v":-1160627},{"$f":"'data \"live\" (TIO)'!J497-'data \"historic\" (TIO)'!J497","v":-2408099},{"$f":"'data \"live\" (TIO)'!K497-'data \"historic\" (TIO)'!K497","v":0},{"$f":"'data \"live\" (TIO)'!L497-'data \"historic\" (TIO)'!L497","v":-2102733},{"$f":"'data \"live\" (TIO)'!M497-'data \"historic\" (TIO)'!M497","v":-2819247},{"$f":"'data \"live\" (TIO)'!N497-'data \"historic\" (TIO)'!N497","v":-3577701},{"$f":"'data \"live\" (TIO)'!O497-'data \"historic\" (TIO)'!O497","v":-4380253},{"$f":"'data \"live\" (TIO)'!P497-'data \"historic\" (TIO)'!P497","v":-5229591},{"$f":"'data \"live\" (TIO)'!Q497-'data \"historic\" (TIO)'!Q497","v":-6127257},{"$f":"'data \"live\" (TIO)'!R497-'data \"historic\" (TIO)'!R497","v":-7075730},{"$f":"'data \"live\" (TIO)'!S497-'data \"historic\" (TIO)'!S497","v":16386983},{"$f":"'data \"live\" (TIO)'!T497-'data \"historic\" (TIO)'!T497","v":16550852},{"$f":"'data \"live\" (TIO)'!U497-'data \"historic\" (TIO)'!U497","v":0},null,{"$f":"'data \"live\" (TIO)'!I497/'data \"historic\" (TIO)'!I497-1","v":-7.727364213175747E-2},{"$f":"'data \"live\" (TIO)'!J497/'data \"historic\" (TIO)'!J497-1","v":-0.15269473247023357},{"$f":"'data \"live\" (TIO)'!K497/'data \"historic\" (TIO)'!K497-1","v":0},{"$f":"'data \"live\" (TIO)'!L497/'data \"historic\" (TIO)'!L497-1","v":-0.12093590394157894},{"$f":"'data \"live\" (TIO)'!M497/'data \"historic\" (TIO)'!M497-1","v":-0.15442405885851129},{"$f":"'data \"live\" (TIO)'!N497/'data \"historic\" (TIO)'!N497-1","v":-0.18663650254653874},{"$f":"'data \"live\" (TIO)'!O497/'data \"historic\" (TIO)'!O497-1","v":-0.2176218180795626},{"$f":"'data \"live\" (TIO)'!P497/'data \"historic\" (TIO)'!P497-1","v":-0.24744671092760451},{"$f":"'data \"live\" (TIO)'!Q497/'data \"historic\" (TIO)'!Q497-1","v":-0.27611547640967782},{"$f":"'data \"live\" (TIO)'!R497/'data \"historic\" (TIO)'!R497-1","v":-0.3036733256751174},{"$f":"'data \"live\" (TIO)'!S497/'data \"historic\" (TIO)'!S497-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T497/'data \"historic\" (TIO)'!T497-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U497/'data \"historic\" (TIO)'!U497-1","v":{"$error":"#DIV/0!"}}]
["West Coast","West Coast total patronage:",{"$f":"'data \"live\" (TIO)'!C498-'data \"historic\" (TIO)'!C498","v":0},{"$f":"'data \"live\" (TIO)'!D498-'data \"historic\" (TIO)'!D498","v":0},{"$f":"'data \"live\" (TIO)'!E498-'data \"historic\" (TIO)'!E498","v":0},{"$f":"'data \"live\" (TIO)'!F498-'data \"historic\" (TIO)'!F498","v":0},{"$f":"'data \"live\" (TIO)'!G498-'data \"historic\" (TIO)'!G498","v":0},{"$f":"'data \"live\" (TIO)'!H498-'data \"historic\" (TIO)'!H498","v":0},{"$f":"'data \"live\" (TIO)'!I498-'data \"historic\" (TIO)'!I498","v":-11548},{"$f":"'data \"live\" (TIO)'!J498-'data \"historic\" (TIO)'!J498","v":-12725},{"$f":"'data \"live\" (TIO)'!K498-'data \"historic\" (TIO)'!K498","v":0},{"$f":"'data \"live\" (TIO)'!L498-'data \"historic\" (TIO)'!L498","v":48000},{"$f":"'data \"live\" (TIO)'!M498-'data \"historic\" (TIO)'!M498","v":48000},{"$f":"'data \"live\" (TIO)'!N498-'data \"historic\" (TIO)'!N498","v":48000},{"$f":"'data \"live\" (TIO)'!O498-'data \"historic\" (TIO)'!O498","v":47500},{"$f":"'data \"live\" (TIO)'!P498-'data \"historic\" (TIO)'!P498","v":47500},{"$f":"'data \"live\" (TIO)'!Q498-'data \"historic\" (TIO)'!Q498","v":47500},{"$f":"'data \"live\" (TIO)'!R498-'data \"historic\" (TIO)'!R498","v":47000},{"$f":"'data \"live\" (TIO)'!S498-'data \"historic\" (TIO)'!S498","v":85000},{"$f":"'data \"live\" (TIO)'!T498-'data \"historic\" (TIO)'!T498","v":85000},{"$f":"'data \"live\" (TIO)'!U498-'data \"historic\" (TIO)'!U498","v":0},null,{"$f":"'data \"live\" (TIO)'!I498/'data \"historic\" (TIO)'!I498-1","v":-0.32529577464788728},{"$f":"'data \"live\" (TIO)'!J498/'data \"historic\" (TIO)'!J498-1","v":-0.34863013698630141},{"$f":"'data \"live\" (TIO)'!K498/'data \"historic\" (TIO)'!K498-1","v":0},{"$f":"'data \"live\" (TIO)'!L498/'data \"historic\" (TIO)'!L498-1","v":1.2972972972972974},{"$f":"'data \"live\" (TIO)'!M498/'data \"historic\" (TIO)'!M498-1","v":1.2972972972972974},{"$f":"'data \"live\" (TIO)'!N498/'data \"historic\" (TIO)'!N498-1","v":1.2972972972972974},{"$f":"'data \"live\" (TIO)'!O498/'data \"historic\" (TIO)'!O498-1","v":1.2666666666666666},{"$f":"'data \"live\" (TIO)'!P498/'data \"historic\" (TIO)'!P498-1","v":1.2666666666666666},{"$f":"'data \"live\" (TIO)'!Q498/'data \"historic\" (TIO)'!Q498-1","v":1.2666666666666666},{"$f":"'data \"live\" (TIO)'!R498/'data \"historic\" (TIO)'!R498-1","v":1.236842105263158},{"$f":"'data \"live\" (TIO)'!S498/'data \"historic\" (TIO)'!S498-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T498/'data \"historic\" (TIO)'!T498-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U498/'data \"historic\" (TIO)'!U498-1","v":{"$error":"#DIV/0!"}}]
["Otago","Otago (DUNEDIN ONLY) total patronage:",{"$f":"'data \"live\" (TIO)'!C499-'data \"historic\" (TIO)'!C499","v":0},{"$f":"'data \"live\" (TIO)'!D499-'data \"historic\" (TIO)'!D499","v":517758},{"$f":"'data \"live\" (TIO)'!E499-'data \"historic\" (TIO)'!E499","v":619816},{"$f":"'data \"live\" (TIO)'!F499-'data \"historic\" (TIO)'!F499","v":677452},{"$f":"'data \"live\" (TIO)'!G499-'data \"historic\" (TIO)'!G499","v":601208},{"$f":"'data \"live\" (TIO)'!H499-'data \"historic\" (TIO)'!H499","v":572297},{"$f":"'data \"live\" (TIO)'!I499-'data \"historic\" (TIO)'!I499","v":-149555},{"$f":"'data \"live\" (TIO)'!J499-'data \"historic\" (TIO)'!J499","v":-213974},{"$f":"'data \"live\" (TIO)'!K499-'data \"historic\" (TIO)'!K499","v":0},{"$f":"'data \"live\" (TIO)'!L499-'data \"historic\" (TIO)'!L499","v":976920.80319999997},{"$f":"'data \"live\" (TIO)'!M499-'data \"historic\" (TIO)'!M499","v":1137642.7392640002},{"$f":"'data \"live\" (TIO)'!N499-'data \"historic\" (TIO)'!N499","v":1376525.8740492798},{"$f":"'data \"live\" (TIO)'!O499-'data \"historic\" (TIO)'!O499","v":1485435.2115302654},{"$f":"'data \"live\" (TIO)'!P499-'data \"historic\" (TIO)'!P499","v":2868638.855760871},{"$f":"'data \"live\" (TIO)'!Q499-'data \"historic\" (TIO)'!Q499","v":1757454.0128760883},{"$f":"'data \"live\" (TIO)'!R499-'data \"historic\" (TIO)'!R499","v":1866483.0030048494},{"$f":"'data \"live\" (TIO)'!S499-'data \"historic\" (TIO)'!S499","v":4367360},{"$f":"'data \"live\" (TIO)'!T499-'data \"historic\" (TIO)'!T499","v":4544453},{"$f":"'data \"live\" (TIO)'!U499-'data \"historic\" (TIO)'!U499","v":0},null,{"$f":"'data \"live\" (TIO)'!I499/'data \"historic\" (TIO)'!I499-1","v":-5.2824002876524889E-2},{"$f":"'data \"live\" (TIO)'!J499/'data \"historic\" (TIO)'!J499-1","v":-7.5041944425740081E-2},{"$f":"'data \"live\" (TIO)'!K499/'data \"historic\" (TIO)'!K499-1","v":0},{"$f":"'data \"live\" (TIO)'!L499/'data \"historic\" (TIO)'!L499-1","v":0.43041748530925328},{"$f":"'data \"live\" (TIO)'!M499/'data \"historic\" (TIO)'!M499-1","v":0.49873571952323936},{"$f":"'data \"live\" (TIO)'!N499/'data \"historic\" (TIO)'!N499-1","v":0.60045819725506},{"$f":"'data \"live\" (TIO)'!O499/'data \"historic\" (TIO)'!O499-1","v":0.64474203029126764},{"$f":"'data \"live\" (TIO)'!P499/'data \"historic\" (TIO)'!P499-1","v":2.8250145732432079},{"$f":"'data \"live\" (TIO)'!Q499/'data \"historic\" (TIO)'!Q499-1","v":0.75523803946704371},{"$f":"'data \"live\" (TIO)'!R499/'data \"historic\" (TIO)'!R499-1","v":0.79810104756923228},{"$f":"'data \"live\" (TIO)'!S499/'data \"historic\" (TIO)'!S499-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T499/'data \"historic\" (TIO)'!T499-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U499/'data \"historic\" (TIO)'!U499-1","v":{"$error":"#DIV/0!"}}]
["Southland","Southland total patronage:",{"$f":"'data \"live\" (TIO)'!C500-'data \"historic\" (TIO)'!C500","v":0},{"$f":"'data \"live\" (TIO)'!D500-'data \"historic\" (TIO)'!D500","v":0},{"$f":"'data \"live\" (TIO)'!E500-'data \"historic\" (TIO)'!E500","v":0},{"$f":"'data \"live\" (TIO)'!F500-'data \"historic\" (TIO)'!F500","v":0},{"$f":"'data \"live\" (TIO)'!G500-'data \"historic\" (TIO)'!G500","v":0},{"$f":"'data \"live\" (TIO)'!H500-'data \"historic\" (TIO)'!H500","v":0},{"$f":"'data \"live\" (TIO)'!I500-'data \"historic\" (TIO)'!I500","v":-60075},{"$f":"'data \"live\" (TIO)'!J500-'data \"historic\" (TIO)'!J500","v":-79461},{"$f":"'data \"live\" (TIO)'!K500-'data \"historic\" (TIO)'!K500","v":0},{"$f":"'data \"live\" (TIO)'!L500-'data \"historic\" (TIO)'!L500","v":-90375},{"$f":"'data \"live\" (TIO)'!M500-'data \"historic\" (TIO)'!M500","v":-96085},{"$f":"'data \"live\" (TIO)'!N500-'data \"historic\" (TIO)'!N500","v":-102227},{"$f":"'data \"live\" (TIO)'!O500-'data \"historic\" (TIO)'!O500","v":-108207},{"$f":"'data \"live\" (TIO)'!P500-'data \"historic\" (TIO)'!P500","v":-114627},{"$f":"'data \"live\" (TIO)'!Q500-'data \"historic\" (TIO)'!Q500","v":-120996},{"$f":"'data \"live\" (TIO)'!R500-'data \"historic\" (TIO)'!R500","v":-127816},{"$f":"'data \"live\" (TIO)'!S500-'data \"historic\" (TIO)'!S500","v":212450},{"$f":"'data \"live\" (TIO)'!T500-'data \"historic\" (TIO)'!T500","v":213650},{"$f":"'data \"live\" (TIO)'!U500-'data \"historic\" (TIO)'!U500","v":0},null,{"$f":"'data \"live\" (TIO)'!I500/'data \"historic\" (TIO)'!I500-1","v":-0.22127071823204425},{"$f":"'data \"live\" (TIO)'!J500/'data \"historic\" (TIO)'!J500-1","v":-0.28553615512043318},{"$f":"'data \"live\" (TIO)'!K500/'data \"historic\" (TIO)'!K500-1","v":0},{"$f":"'data \"live\" (TIO)'!L500/'data \"historic\" (TIO)'!L500-1","v":-0.3091064557503207},{"$f":"'data \"live\" (TIO)'!M500/'data \"historic\" (TIO)'!M500-1","v":-0.320619984316866},{"$f":"'data \"live\" (TIO)'!N500/'data \"historic\" (TIO)'!N500-1","v":-0.33279509859136591},{"$f":"'data \"live\" (TIO)'!O500/'data \"historic\" (TIO)'!O500-1","v":-0.3436703011208263},{"$f":"'data \"live\" (TIO)'!P500/'data \"historic\" (TIO)'!P500-1","v":-0.35518255367539753},{"$f":"'data \"live\" (TIO)'!Q500/'data \"historic\" (TIO)'!Q500-1","v":-0.36577225843117811},{"$f":"'data \"live\" (TIO)'!R500/'data \"historic\" (TIO)'!R500-1","v":-0.37696495667510155},{"$f":"'data \"live\" (TIO)'!S500/'data \"historic\" (TIO)'!S500-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T500/'data \"historic\" (TIO)'!T500-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U500/'data \"historic\" (TIO)'!U500-1","v":{"$error":"#DIV/0!"}}]
["National","National total patronage:",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C486:C500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C486:C500)-C487-C494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!C494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!C487,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D486:D500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D486:D500)-D487-D494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!D494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!D487,0))))))","v":517758},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E486:E500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E486:E500)-E487-E494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!E494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!E487,0))))))","v":619816},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F486:F500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F486:F500)-F487-F494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!F494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!F487,0))))))","v":677452},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G486:G500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G486:G500)-G487-G494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!G494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!G487,0))))))","v":601208},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H486:H500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H486:H500)-H487-H494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!H494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!H487,0))))))","v":572297},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I486:I500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I486:I500)-I487-I494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!I494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!I487,0))))))","v":4283585.4399999976},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J486:J500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J486:J500)-J487-J494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!J494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!J487,0))))))","v":5243450.2031999975},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K486:K500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K486:K500)-K487-K494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!K494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!K487,0))))))","v":10771980.896087989},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L486:L500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L486:L500)-L487-L494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!L494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!L487,0))))))","v":9640799.4889133647},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M486:M500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M486:M500)-M487-M494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!M494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!M487,0))))))","v":9712982.341576729},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N486:N500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N486:N500)-N487-N494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!N494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!N487,0))))))","v":10877448.687718529},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O486:O500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O486:O500)-O487-O494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!O494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!O487,0))))))","v":12453339.260549407},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P486:P500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P486:P500)-P487-P494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!P494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!P487,0))))))","v":14420257.45143163},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q486:Q500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q486:Q500)-Q487-Q494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!Q494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!Q487,0))))))","v":18228291.113299858},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R486:R500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R486:R500)-R487-R494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!R494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!R487,0))))))","v":22310636.445217252},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S486:S500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S486:S500)-S487-S494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!S494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!S487,0))))))","v":203429915},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T486:T500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T486:T500)-T487-T494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!T494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!T487,0))))))","v":209658580},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U486:U500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U486:U500)-U487-U494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!U494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!U487,0))))))","v":0},null,{"$f":"'data \"live\" (TIO)'!I501/'data \"historic\" (TIO)'!I501-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J501/'data \"historic\" (TIO)'!J501-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K501/'data \"historic\" (TIO)'!K501-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L501/'data \"historic\" (TIO)'!L501-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M501/'data \"historic\" (TIO)'!M501-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N501/'data \"historic\" (TIO)'!N501-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O501/'data \"historic\" (TIO)'!O501-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P501/'data \"historic\" (TIO)'!P501-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q501/'data \"historic\" (TIO)'!Q501-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R501/'data \"historic\" (TIO)'!R501-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S501/'data \"historic\" (TIO)'!S501-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T501/'data \"historic\" (TIO)'!T501-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U501/'data \"historic\" (TIO)'!U501-1","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"VLOOKUP($B$484,$A486:$U501,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!C20,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!C140,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!C260,'data (variance)'!C380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!D20,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!D140,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!D260,'data (variance)'!D380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!E20,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!E140,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!E260,'data (variance)'!E380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!F20,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!F140,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!F260,'data (variance)'!F380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!G20,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!G140,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!G260,'data (variance)'!G380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!H20,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!H140,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!H260,'data (variance)'!H380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!I20,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!I140,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!I260,'data (variance)'!I380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!J20,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!J140,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!J260,'data (variance)'!J380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!K20,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!K140,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!K260,'data (variance)'!K380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!L20,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!L140,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!L260,'data (variance)'!L380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!M20,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!M140,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!M260,'data (variance)'!M380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!N20,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!N140,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!N260,'data (variance)'!N380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!O20,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!O140,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!O260,'data (variance)'!O380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!P20,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!P140,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!P260,'data (variance)'!P380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!Q20,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!Q140,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!Q260,'data (variance)'!Q380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!R20,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!R140,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!R260,'data (variance)'!R380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!S20,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!S140,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!S260,'data (variance)'!S380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!T20,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!T140,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!T260,'data (variance)'!T380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!U20,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!U140,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!U260,'data (variance)'!U380)))","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP($B$484,$A486:$U501,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A486:$U501,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A486:$U501,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A486:$U501,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A486:$U501,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A486:$U501,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A486:$U501,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A486:$U501,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A486:$U501,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A486:$U501,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A486:$U501,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A486:$U501,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A486:$U501,21,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B502","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U502","v":{"$error":"#N/A"}},null,{"$f":"'data \"historic\" (TIO)'!W502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AD502","v":0},{"$f":"'data \"historic\" (TIO)'!AE502","v":0},{"$f":"'data \"historic\" (TIO)'!AF502","v":0},{"$f":"'data \"historic\" (TIO)'!AG502","v":0},{"$f":"'data \"historic\" (TIO)'!AH502","v":0},{"$f":"'data \"historic\" (TIO)'!AI502","v":0}]
[null,{"$f":"B502","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!C22,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!C142,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!C262,'data (variance)'!C382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!D22,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!D142,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!D262,'data (variance)'!D382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!E22,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!E142,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!E262,'data (variance)'!E382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!F22,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!F142,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!F262,'data (variance)'!F382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!G22,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!G142,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!G262,'data (variance)'!G382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!H22,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!H142,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!H262,'data (variance)'!H382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!I22,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!I142,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!I262,'data (variance)'!I382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!J22,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!J142,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!J262,'data (variance)'!J382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!K22,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!K142,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!K262,'data (variance)'!K382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!L22,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!L142,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!L262,'data (variance)'!L382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!M22,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!M142,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!M262,'data (variance)'!M382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!N22,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!N142,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!N262,'data (variance)'!N382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!O22,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!O142,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!O262,'data (variance)'!O382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!P22,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!P142,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!P262,'data (variance)'!P382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!Q22,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!Q142,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!Q262,'data (variance)'!Q382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!R22,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!R142,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!R262,'data (variance)'!R382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!S22,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!S142,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!S262,'data (variance)'!S382)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!T22,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!T142,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!T262,'data (variance)'!T382)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!U22,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!U142,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!U262,'data (variance)'!U382)))","v":0},null,{"$f":"W502","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AR490,'scenario testing'!AR490)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AS490,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AT490,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AU490,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AV490,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AW490,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AX490,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AY490,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AZ490,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BA490,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BB490,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BC490,0)","v":0}]
[null,{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!B23,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!B143,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!B263,'data (variance)'!B383)))","v":"NETWORK PASSENGER KILOMETRES"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S485","v":"2025/26"},{"$f":"T485","v":"2026/27"},{"$f":"U485","v":"2027/28"},null,"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23",{"$f":"AE485","v":"2023/24"},{"$f":"AF485","v":"2024/25"},{"$f":"AG485","v":"2025/26"},{"$f":"AH485","v":"2026/27"},{"$f":"AI485","v":"2027/28"}]
["Northland","Northland passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C506-'data \"historic\" (TIO)'!C506","v":0},{"$f":"'data \"live\" (TIO)'!D506-'data \"historic\" (TIO)'!D506","v":0},{"$f":"'data \"live\" (TIO)'!E506-'data \"historic\" (TIO)'!E506","v":0},{"$f":"'data \"live\" (TIO)'!F506-'data \"historic\" (TIO)'!F506","v":0},{"$f":"'data \"live\" (TIO)'!G506-'data \"historic\" (TIO)'!G506","v":0},{"$f":"'data \"live\" (TIO)'!H506-'data \"historic\" (TIO)'!H506","v":0},{"$f":"'data \"live\" (TIO)'!I506-'data \"historic\" (TIO)'!I506","v":227903},{"$f":"'data \"live\" (TIO)'!J506-'data \"historic\" (TIO)'!J506","v":42375},{"$f":"'data \"live\" (TIO)'!K506-'data \"historic\" (TIO)'!K506","v":0},{"$f":"'data \"live\" (TIO)'!L506-'data \"historic\" (TIO)'!L506","v":-413744},{"$f":"'data \"live\" (TIO)'!M506-'data \"historic\" (TIO)'!M506","v":-468940},{"$f":"'data \"live\" (TIO)'!N506-'data \"historic\" (TIO)'!N506","v":-468600},{"$f":"'data \"live\" (TIO)'!O506-'data \"historic\" (TIO)'!O506","v":-353366},{"$f":"'data \"live\" (TIO)'!P506-'data \"historic\" (TIO)'!P506","v":-392240},{"$f":"'data \"live\" (TIO)'!Q506-'data \"historic\" (TIO)'!Q506","v":-353376},{"$f":"'data \"live\" (TIO)'!R506-'data \"historic\" (TIO)'!R506","v":-280980},{"$f":"'data \"live\" (TIO)'!S506-'data \"historic\" (TIO)'!S506","v":4754139},{"$f":"'data \"live\" (TIO)'!T506-'data \"historic\" (TIO)'!T506","v":4801680},{"$f":"'data \"live\" (TIO)'!U506-'data \"historic\" (TIO)'!U506","v":0},null,{"$f":"'data \"live\" (TIO)'!I506/'data \"historic\" (TIO)'!I506-1","v":4.5551155732934223E-2},{"$f":"'data \"live\" (TIO)'!J506/'data \"historic\" (TIO)'!J506-1","v":8.4762205757629161E-3},{"$f":"'data \"live\" (TIO)'!K506/'data \"historic\" (TIO)'!K506-1","v":0},{"$f":"'data \"live\" (TIO)'!L506/'data \"historic\" (TIO)'!L506-1","v":-8.2947076692124866E-2},{"$f":"'data \"live\" (TIO)'!M506/'data \"historic\" (TIO)'!M506-1","v":-9.3455448133362262E-2},{"$f":"'data \"live\" (TIO)'!N506/'data \"historic\" (TIO)'!N506-1","v":-9.3870192307692335E-2},{"$f":"'data \"live\" (TIO)'!O506/'data \"historic\" (TIO)'!O506-1","v":-7.1793173506704555E-2},{"$f":"'data \"live\" (TIO)'!P506/'data \"historic\" (TIO)'!P506-1","v":-7.834521108305903E-2},{"$f":"'data \"live\" (TIO)'!Q506/'data \"historic\" (TIO)'!Q506-1","v":-7.0480111052606431E-2},{"$f":"'data \"live\" (TIO)'!R506/'data \"historic\" (TIO)'!R506-1","v":-5.6330652792434988E-2},{"$f":"'data \"live\" (TIO)'!S506/'data \"historic\" (TIO)'!S506-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T506/'data \"historic\" (TIO)'!T506-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U506/'data \"historic\" (TIO)'!U506-1","v":{"$error":"#DIV/0!"}}]
["Auckland","Auckland passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C507-'data \"historic\" (TIO)'!C507","v":0},{"$f":"'data \"live\" (TIO)'!D507-'data \"historic\" (TIO)'!D507","v":0},{"$f":"'data \"live\" (TIO)'!E507-'data \"historic\" (TIO)'!E507","v":0},{"$f":"'data \"live\" (TIO)'!F507-'data \"historic\" (TIO)'!F507","v":0},{"$f":"'data \"live\" (TIO)'!G507-'data \"historic\" (TIO)'!G507","v":0},{"$f":"'data \"live\" (TIO)'!H507-'data \"historic\" (TIO)'!H507","v":0},{"$f":"'data \"live\" (TIO)'!I507-'data \"historic\" (TIO)'!I507","v":79413835.287999988},{"$f":"'data \"live\" (TIO)'!J507-'data \"historic\" (TIO)'!J507","v":96020271.888639927},{"$f":"'data \"live\" (TIO)'!K507-'data \"historic\" (TIO)'!K507","v":97962327.001958966},{"$f":"'data \"live\" (TIO)'!L507-'data \"historic\" (TIO)'!L507","v":130040582.49513829},{"$f":"'data \"live\" (TIO)'!M507-'data \"historic\" (TIO)'!M507","v":138758548.45603037},{"$f":"'data \"live\" (TIO)'!N507-'data \"historic\" (TIO)'!N507","v":156276865.40805423},{"$f":"'data \"live\" (TIO)'!O507-'data \"historic\" (TIO)'!O507","v":178910201.7478447},{"$f":"'data \"live\" (TIO)'!P507-'data \"historic\" (TIO)'!P507","v":192987964.84073305},{"$f":"'data \"live\" (TIO)'!Q507-'data \"historic\" (TIO)'!Q507","v":249962550.7259376},{"$f":"'data \"live\" (TIO)'!R507-'data \"historic\" (TIO)'!R507","v":289606918.12329459},{"$f":"'data \"live\" (TIO)'!S507-'data \"historic\" (TIO)'!S507","v":1089385283},{"$f":"'data \"live\" (TIO)'!T507-'data \"historic\" (TIO)'!T507","v":1128756800},{"$f":"'data \"live\" (TIO)'!U507-'data \"historic\" (TIO)'!U507","v":0},null,{"$f":"'data \"live\" (TIO)'!I507/'data \"historic\" (TIO)'!I507-1","v":0.11711862542352014},{"$f":"'data \"live\" (TIO)'!J507/'data \"historic\" (TIO)'!J507-1","v":0.13670925300193559},{"$f":"'data \"live\" (TIO)'!K507/'data \"historic\" (TIO)'!K507-1","v":0.13562411177136324},{"$f":"'data \"live\" (TIO)'!L507/'data \"historic\" (TIO)'!L507-1","v":0.17174966354657561},{"$f":"'data \"live\" (TIO)'!M507/'data \"historic\" (TIO)'!M507-1","v":0.17557412840059983},{"$f":"'data \"live\" (TIO)'!N507/'data \"historic\" (TIO)'!N507-1","v":0.19154544253017813},{"$f":"'data \"live\" (TIO)'!O507/'data \"historic\" (TIO)'!O507-1","v":0.21357392835791078},{"$f":"'data \"live\" (TIO)'!P507/'data \"historic\" (TIO)'!P507-1","v":0.22353047336441922},{"$f":"'data \"live\" (TIO)'!Q507/'data \"historic\" (TIO)'!Q507-1","v":0.28254293788576512},{"$f":"'data \"live\" (TIO)'!R507/'data \"historic\" (TIO)'!R507-1","v":0.31904471718434757},{"$f":"'data \"live\" (TIO)'!S507/'data \"historic\" (TIO)'!S507-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T507/'data \"historic\" (TIO)'!T507-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U507/'data \"historic\" (TIO)'!U507-1","v":{"$error":"#DIV/0!"}}]
["Waikato","Waikato passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C508-'data \"historic\" (TIO)'!C508","v":0},{"$f":"'data \"live\" (TIO)'!D508-'data \"historic\" (TIO)'!D508","v":0},{"$f":"'data \"live\" (TIO)'!E508-'data \"historic\" (TIO)'!E508","v":0},{"$f":"'data \"live\" (TIO)'!F508-'data \"historic\" (TIO)'!F508","v":0},{"$f":"'data \"live\" (TIO)'!G508-'data \"historic\" (TIO)'!G508","v":0},{"$f":"'data \"live\" (TIO)'!H508-'data \"historic\" (TIO)'!H508","v":0},{"$f":"'data \"live\" (TIO)'!I508-'data \"historic\" (TIO)'!I508","v":-9085568},{"$f":"'data \"live\" (TIO)'!J508-'data \"historic\" (TIO)'!J508","v":-10592783},{"$f":"'data \"live\" (TIO)'!K508-'data \"historic\" (TIO)'!K508","v":0},{"$f":"'data \"live\" (TIO)'!L508-'data \"historic\" (TIO)'!L508","v":-10765959},{"$f":"'data \"live\" (TIO)'!M508-'data \"historic\" (TIO)'!M508","v":-10909347},{"$f":"'data \"live\" (TIO)'!N508-'data \"historic\" (TIO)'!N508","v":-11054169},{"$f":"'data \"live\" (TIO)'!O508-'data \"historic\" (TIO)'!O508","v":-11435087},{"$f":"'data \"live\" (TIO)'!P508-'data \"historic\" (TIO)'!P508","v":-11806137},{"$f":"'data \"live\" (TIO)'!Q508-'data \"historic\" (TIO)'!Q508","v":-11977303},{"$f":"'data \"live\" (TIO)'!R508-'data \"historic\" (TIO)'!R508","v":-12132806},{"$f":"'data \"live\" (TIO)'!S508-'data \"historic\" (TIO)'!S508","v":37522623},{"$f":"'data \"live\" (TIO)'!T508-'data \"historic\" (TIO)'!T508","v":37862117},{"$f":"'data \"live\" (TIO)'!U508-'data \"historic\" (TIO)'!U508","v":0},null,{"$f":"'data \"live\" (TIO)'!I508/'data \"historic\" (TIO)'!I508-1","v":-0.20660546297094085},{"$f":"'data \"live\" (TIO)'!J508/'data \"historic\" (TIO)'!J508-1","v":-0.23721527257831565},{"$f":"'data \"live\" (TIO)'!K508/'data \"historic\" (TIO)'!K508-1","v":0},{"$f":"'data \"live\" (TIO)'!L508/'data \"historic\" (TIO)'!L508-1","v":-0.23402019732851209},{"$f":"'data \"live\" (TIO)'!M508/'data \"historic\" (TIO)'!M508-1","v":-0.23478915844484172},{"$f":"'data \"live\" (TIO)'!N508/'data \"historic\" (TIO)'!N508-1","v":-0.23555050576101189},{"$f":"'data \"live\" (TIO)'!O508/'data \"historic\" (TIO)'!O508-1","v":-0.24006640184055528},{"$f":"'data \"live\" (TIO)'!P508/'data \"historic\" (TIO)'!P508-1","v":-0.24428016337737846},{"$f":"'data \"live\" (TIO)'!Q508/'data \"historic\" (TIO)'!Q508-1","v":-0.24528077856461195},{"$f":"'data \"live\" (TIO)'!R508/'data \"historic\" (TIO)'!R508-1","v":-0.24600525023704212},{"$f":"'data \"live\" (TIO)'!S508/'data \"historic\" (TIO)'!S508-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T508/'data \"historic\" (TIO)'!T508-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U508/'data \"historic\" (TIO)'!U508-1","v":{"$error":"#DIV/0!"}}]
["Bay of Plenty","Bay of Plenty passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C509-'data \"historic\" (TIO)'!C509","v":0},{"$f":"'data \"live\" (TIO)'!D509-'data \"historic\" (TIO)'!D509","v":0},{"$f":"'data \"live\" (TIO)'!E509-'data \"historic\" (TIO)'!E509","v":0},{"$f":"'data \"live\" (TIO)'!F509-'data \"historic\" (TIO)'!F509","v":0},{"$f":"'data \"live\" (TIO)'!G509-'data \"historic\" (TIO)'!G509","v":0},{"$f":"'data \"live\" (TIO)'!H509-'data \"historic\" (TIO)'!H509","v":0},{"$f":"'data \"live\" (TIO)'!I509-'data \"historic\" (TIO)'!I509","v":-7609556},{"$f":"'data \"live\" (TIO)'!J509-'data \"historic\" (TIO)'!J509","v":-8407447},{"$f":"'data \"live\" (TIO)'!K509-'data \"historic\" (TIO)'!K509","v":-9671202},{"$f":"'data \"live\" (TIO)'!L509-'data \"historic\" (TIO)'!L509","v":-11042423},{"$f":"'data \"live\" (TIO)'!M509-'data \"historic\" (TIO)'!M509","v":-11771923},{"$f":"'data \"live\" (TIO)'!N509-'data \"historic\" (TIO)'!N509","v":-12516023},{"$f":"'data \"live\" (TIO)'!O509-'data \"historic\" (TIO)'!O509","v":-13275023},{"$f":"'data \"live\" (TIO)'!P509-'data \"historic\" (TIO)'!P509","v":-14049223},{"$f":"'data \"live\" (TIO)'!Q509-'data \"historic\" (TIO)'!Q509","v":-14838823},{"$f":"'data \"live\" (TIO)'!R509-'data \"historic\" (TIO)'!R509","v":-15554423},{"$f":"'data \"live\" (TIO)'!S509-'data \"historic\" (TIO)'!S509","v":25523677},{"$f":"'data \"live\" (TIO)'!T509-'data \"historic\" (TIO)'!T509","v":25523677},{"$f":"'data \"live\" (TIO)'!U509-'data \"historic\" (TIO)'!U509","v":0},null,{"$f":"'data \"live\" (TIO)'!I509/'data \"historic\" (TIO)'!I509-1","v":-0.22080877018878653},{"$f":"'data \"live\" (TIO)'!J509/'data \"historic\" (TIO)'!J509-1","v":-0.23918972281413498},{"$f":"'data \"live\" (TIO)'!K509/'data \"historic\" (TIO)'!K509-1","v":-0.26976176330301327},{"$f":"'data \"live\" (TIO)'!L509/'data \"historic\" (TIO)'!L509-1","v":-0.30198525410147647},{"$f":"'data \"live\" (TIO)'!M509/'data \"historic\" (TIO)'!M509-1","v":-0.31563838629757934},{"$f":"'data \"live\" (TIO)'!N509/'data \"historic\" (TIO)'!N509-1","v":-0.32902528148224097},{"$f":"'data \"live\" (TIO)'!O509/'data \"historic\" (TIO)'!O509-1","v":-0.34215123187117091},{"$f":"'data \"live\" (TIO)'!P509/'data \"historic\" (TIO)'!P509-1","v":-0.35502131509189372},{"$f":"'data \"live\" (TIO)'!Q509/'data \"historic\" (TIO)'!Q509-1","v":-0.36763884794053892},{"$f":"'data \"live\" (TIO)'!R509/'data \"historic\" (TIO)'!R509-1","v":-0.37865487936394326},{"$f":"'data \"live\" (TIO)'!S509/'data \"historic\" (TIO)'!S509-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T509/'data \"historic\" (TIO)'!T509-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U509/'data \"historic\" (TIO)'!U509-1","v":{"$error":"#DIV/0!"}}]
["Gisborne","Gisborne passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C510-'data \"historic\" (TIO)'!C510","v":0},{"$f":"'data \"live\" (TIO)'!D510-'data \"historic\" (TIO)'!D510","v":0},{"$f":"'data \"live\" (TIO)'!E510-'data \"historic\" (TIO)'!E510","v":0},{"$f":"'data \"live\" (TIO)'!F510-'data \"historic\" (TIO)'!F510","v":0},{"$f":"'data \"live\" (TIO)'!G510-'data \"historic\" (TIO)'!G510","v":0},{"$f":"'data \"live\" (TIO)'!H510-'data \"historic\" (TIO)'!H510","v":0},{"$f":"'data \"live\" (TIO)'!I510-'data \"historic\" (TIO)'!I510","v":228440},{"$f":"'data \"live\" (TIO)'!J510-'data \"historic\" (TIO)'!J510","v":32578},{"$f":"'data \"live\" (TIO)'!K510-'data \"historic\" (TIO)'!K510","v":0},{"$f":"'data \"live\" (TIO)'!L510-'data \"historic\" (TIO)'!L510","v":98000},{"$f":"'data \"live\" (TIO)'!M510-'data \"historic\" (TIO)'!M510","v":98000},{"$f":"'data \"live\" (TIO)'!N510-'data \"historic\" (TIO)'!N510","v":98000},{"$f":"'data \"live\" (TIO)'!O510-'data \"historic\" (TIO)'!O510","v":84500},{"$f":"'data \"live\" (TIO)'!P510-'data \"historic\" (TIO)'!P510","v":84550},{"$f":"'data \"live\" (TIO)'!Q510-'data \"historic\" (TIO)'!Q510","v":84550},{"$f":"'data \"live\" (TIO)'!R510-'data \"historic\" (TIO)'!R510","v":84550},{"$f":"'data \"live\" (TIO)'!S510-'data \"historic\" (TIO)'!S510","v":968050},{"$f":"'data \"live\" (TIO)'!T510-'data \"historic\" (TIO)'!T510","v":968050},{"$f":"'data \"live\" (TIO)'!U510-'data \"historic\" (TIO)'!U510","v":0},null,{"$f":"'data \"live\" (TIO)'!I510/'data \"historic\" (TIO)'!I510-1","v":0.27292712066905622},{"$f":"'data \"live\" (TIO)'!J510/'data \"historic\" (TIO)'!J510-1","v":3.892234169653519E-2},{"$f":"'data \"live\" (TIO)'!K510/'data \"historic\" (TIO)'!K510-1","v":0},{"$f":"'data \"live\" (TIO)'!L510/'data \"historic\" (TIO)'!L510-1","v":0.11264367816091947},{"$f":"'data \"live\" (TIO)'!M510/'data \"historic\" (TIO)'!M510-1","v":0.11264367816091947},{"$f":"'data \"live\" (TIO)'!N510/'data \"historic\" (TIO)'!N510-1","v":0.11264367816091947},{"$f":"'data \"live\" (TIO)'!O510/'data \"historic\" (TIO)'!O510-1","v":9.5642331635540367E-2},{"$f":"'data \"live\" (TIO)'!P510/'data \"historic\" (TIO)'!P510-1","v":9.56989247311828E-2},{"$f":"'data \"live\" (TIO)'!Q510/'data \"historic\" (TIO)'!Q510-1","v":9.56989247311828E-2},{"$f":"'data \"live\" (TIO)'!R510/'data \"historic\" (TIO)'!R510-1","v":9.56989247311828E-2},{"$f":"'data \"live\" (TIO)'!S510/'data \"historic\" (TIO)'!S510-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T510/'data \"historic\" (TIO)'!T510-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U510/'data \"historic\" (TIO)'!U510-1","v":{"$error":"#DIV/0!"}}]
["Hawkes Bay","Hawkes Bay passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C511-'data \"historic\" (TIO)'!C511","v":0},{"$f":"'data \"live\" (TIO)'!D511-'data \"historic\" (TIO)'!D511","v":0},{"$f":"'data \"live\" (TIO)'!E511-'data \"historic\" (TIO)'!E511","v":0},{"$f":"'data \"live\" (TIO)'!F511-'data \"historic\" (TIO)'!F511","v":0},{"$f":"'data \"live\" (TIO)'!G511-'data \"historic\" (TIO)'!G511","v":0},{"$f":"'data \"live\" (TIO)'!H511-'data \"historic\" (TIO)'!H511","v":0},{"$f":"'data \"live\" (TIO)'!I511-'data \"historic\" (TIO)'!I511","v":-1310318},{"$f":"'data \"live\" (TIO)'!J511-'data \"historic\" (TIO)'!J511","v":-1305104},{"$f":"'data \"live\" (TIO)'!K511-'data \"historic\" (TIO)'!K511","v":0},{"$f":"'data \"live\" (TIO)'!L511-'data \"historic\" (TIO)'!L511","v":-1273041},{"$f":"'data \"live\" (TIO)'!M511-'data \"historic\" (TIO)'!M511","v":-1267634},{"$f":"'data \"live\" (TIO)'!N511-'data \"historic\" (TIO)'!N511","v":-1261377},{"$f":"'data \"live\" (TIO)'!O511-'data \"historic\" (TIO)'!O511","v":-1254237},{"$f":"'data \"live\" (TIO)'!P511-'data \"historic\" (TIO)'!P511","v":-1246177},{"$f":"'data \"live\" (TIO)'!Q511-'data \"historic\" (TIO)'!Q511","v":-1237160},{"$f":"'data \"live\" (TIO)'!R511-'data \"historic\" (TIO)'!R511","v":-1227148},{"$f":"'data \"live\" (TIO)'!S511-'data \"historic\" (TIO)'!S511","v":9110758},{"$f":"'data \"live\" (TIO)'!T511-'data \"historic\" (TIO)'!T511","v":9329417},{"$f":"'data \"live\" (TIO)'!U511-'data \"historic\" (TIO)'!U511","v":0},null,{"$f":"'data \"live\" (TIO)'!I511/'data \"historic\" (TIO)'!I511-1","v":-0.15467142482615193},{"$f":"'data \"live\" (TIO)'!J511/'data \"historic\" (TIO)'!J511-1","v":-0.1510352613193644},{"$f":"'data \"live\" (TIO)'!K511/'data \"historic\" (TIO)'!K511-1","v":0},{"$f":"'data \"live\" (TIO)'!L511/'data \"historic\" (TIO)'!L511-1","v":-0.14160391468266287},{"$f":"'data \"live\" (TIO)'!M511/'data \"historic\" (TIO)'!M511-1","v":-0.13823772565127623},{"$f":"'data \"live\" (TIO)'!N511/'data \"historic\" (TIO)'!N511-1","v":-0.13485822628797617},{"$f":"'data \"live\" (TIO)'!O511/'data \"historic\" (TIO)'!O511-1","v":-0.13146555451472119},{"$f":"'data \"live\" (TIO)'!P511/'data \"historic\" (TIO)'!P511-1","v":-0.12805953038628615},{"$f":"'data \"live\" (TIO)'!Q511/'data \"historic\" (TIO)'!Q511-1","v":-0.12464013179316724},{"$f":"'data \"live\" (TIO)'!R511/'data \"historic\" (TIO)'!R511-1","v":-0.12120730834393401},{"$f":"'data \"live\" (TIO)'!S511/'data \"historic\" (TIO)'!S511-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T511/'data \"historic\" (TIO)'!T511-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U511/'data \"historic\" (TIO)'!U511-1","v":{"$error":"#DIV/0!"}}]
["Taranaki","Taranaki passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C512-'data \"historic\" (TIO)'!C512","v":0},{"$f":"'data \"live\" (TIO)'!D512-'data \"historic\" (TIO)'!D512","v":0},{"$f":"'data \"live\" (TIO)'!E512-'data \"historic\" (TIO)'!E512","v":0},{"$f":"'data \"live\" (TIO)'!F512-'data \"historic\" (TIO)'!F512","v":0},{"$f":"'data \"live\" (TIO)'!G512-'data \"historic\" (TIO)'!G512","v":0},{"$f":"'data \"live\" (TIO)'!H512-'data \"historic\" (TIO)'!H512","v":0},{"$f":"'data \"live\" (TIO)'!I512-'data \"historic\" (TIO)'!I512","v":964688},{"$f":"'data \"live\" (TIO)'!J512-'data \"historic\" (TIO)'!J512","v":605909},{"$f":"'data \"live\" (TIO)'!K512-'data \"historic\" (TIO)'!K512","v":0},{"$f":"'data \"live\" (TIO)'!L512-'data \"historic\" (TIO)'!L512","v":-137077},{"$f":"'data \"live\" (TIO)'!M512-'data \"historic\" (TIO)'!M512","v":-521337},{"$f":"'data \"live\" (TIO)'!N512-'data \"historic\" (TIO)'!N512","v":-930545},{"$f":"'data \"live\" (TIO)'!O512-'data \"historic\" (TIO)'!O512","v":-1366204},{"$f":"'data \"live\" (TIO)'!P512-'data \"historic\" (TIO)'!P512","v":-1829926},{"$f":"'data \"live\" (TIO)'!Q512-'data \"historic\" (TIO)'!Q512","v":-2323381},{"$f":"'data \"live\" (TIO)'!R512-'data \"historic\" (TIO)'!R512","v":-2848376},{"$f":"'data \"live\" (TIO)'!S512-'data \"historic\" (TIO)'!S512","v":7093377},{"$f":"'data \"live\" (TIO)'!T512-'data \"historic\" (TIO)'!T512","v":7093377},{"$f":"'data \"live\" (TIO)'!U512-'data \"historic\" (TIO)'!U512","v":0},null,{"$f":"'data \"live\" (TIO)'!I512/'data \"historic\" (TIO)'!I512-1","v":0.16344563336182549},{"$f":"'data \"live\" (TIO)'!J512/'data \"historic\" (TIO)'!J512-1","v":9.6887679441024499E-2},{"$f":"'data \"live\" (TIO)'!K512/'data \"historic\" (TIO)'!K512-1","v":0},{"$f":"'data \"live\" (TIO)'!L512/'data \"historic\" (TIO)'!L512-1","v":-1.9522939386127702E-2},{"$f":"'data \"live\" (TIO)'!M512/'data \"historic\" (TIO)'!M512-1","v":-7.0072092654726581E-2},{"$f":"'data \"live\" (TIO)'!N512/'data \"historic\" (TIO)'!N512-1","v":-0.1180323980410487},{"$f":"'data \"live\" (TIO)'!O512/'data \"historic\" (TIO)'!O512-1","v":-0.16353424453552801},{"$f":"'data \"live\" (TIO)'!P512/'data \"historic\" (TIO)'!P512-1","v":-0.20670375285274012},{"$f":"'data \"live\" (TIO)'!Q512/'data \"historic\" (TIO)'!Q512-1","v":-0.24765652272859306},{"$f":"'data \"live\" (TIO)'!R512/'data \"historic\" (TIO)'!R512-1","v":-0.28650641390909626},{"$f":"'data \"live\" (TIO)'!S512/'data \"historic\" (TIO)'!S512-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T512/'data \"historic\" (TIO)'!T512-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U512/'data \"historic\" (TIO)'!U512-1","v":{"$error":"#DIV/0!"}}]
["Manawatu-Wanganui","Manawatu-Wanganui passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C513-'data \"historic\" (TIO)'!C513","v":0},{"$f":"'data \"live\" (TIO)'!D513-'data \"historic\" (TIO)'!D513","v":0},{"$f":"'data \"live\" (TIO)'!E513-'data \"historic\" (TIO)'!E513","v":0},{"$f":"'data \"live\" (TIO)'!F513-'data \"historic\" (TIO)'!F513","v":0},{"$f":"'data \"live\" (TIO)'!G513-'data \"historic\" (TIO)'!G513","v":0},{"$f":"'data \"live\" (TIO)'!H513-'data \"historic\" (TIO)'!H513","v":0},{"$f":"'data \"live\" (TIO)'!I513-'data \"historic\" (TIO)'!I513","v":-919185},{"$f":"'data \"live\" (TIO)'!J513-'data \"historic\" (TIO)'!J513","v":-4740669},{"$f":"'data \"live\" (TIO)'!K513-'data \"historic\" (TIO)'!K513","v":0},{"$f":"'data \"live\" (TIO)'!L513-'data \"historic\" (TIO)'!L513","v":-5190904},{"$f":"'data \"live\" (TIO)'!M513-'data \"historic\" (TIO)'!M513","v":-5036011},{"$f":"'data \"live\" (TIO)'!N513-'data \"historic\" (TIO)'!N513","v":-5136732},{"$f":"'data \"live\" (TIO)'!O513-'data \"historic\" (TIO)'!O513","v":-5239468},{"$f":"'data \"live\" (TIO)'!P513-'data \"historic\" (TIO)'!P513","v":-5344257},{"$f":"'data \"live\" (TIO)'!Q513-'data \"historic\" (TIO)'!Q513","v":-5451143},{"$f":"'data \"live\" (TIO)'!R513-'data \"historic\" (TIO)'!R513","v":-5560166},{"$f":"'data \"live\" (TIO)'!S513-'data \"historic\" (TIO)'!S513","v":15150239},{"$f":"'data \"live\" (TIO)'!T513-'data \"historic\" (TIO)'!T513","v":15453243},{"$f":"'data \"live\" (TIO)'!U513-'data \"historic\" (TIO)'!U513","v":0},null,{"$f":"'data \"live\" (TIO)'!I513/'data \"historic\" (TIO)'!I513-1","v":-5.3813392692956374E-2},{"$f":"'data \"live\" (TIO)'!J513/'data \"historic\" (TIO)'!J513-1","v":-0.27209896622149943},{"$f":"'data \"live\" (TIO)'!K513/'data \"historic\" (TIO)'!K513-1","v":0},{"$f":"'data \"live\" (TIO)'!L513/'data \"historic\" (TIO)'!L513-1","v":-0.28637157252512124},{"$f":"'data \"live\" (TIO)'!M513/'data \"historic\" (TIO)'!M513-1","v":-0.27237886887620111},{"$f":"'data \"live\" (TIO)'!N513/'data \"historic\" (TIO)'!N513-1","v":-0.27237890821423005},{"$f":"'data \"live\" (TIO)'!O513/'data \"historic\" (TIO)'!O513-1","v":-0.27237897126884669},{"$f":"'data \"live\" (TIO)'!P513/'data \"historic\" (TIO)'!P513-1","v":-0.27237896652544991},{"$f":"'data \"live\" (TIO)'!Q513/'data \"historic\" (TIO)'!Q513-1","v":-0.27237900051471331},{"$f":"'data \"live\" (TIO)'!R513/'data \"historic\" (TIO)'!R513-1","v":-0.27237901564574774},{"$f":"'data \"live\" (TIO)'!S513/'data \"historic\" (TIO)'!S513-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T513/'data \"historic\" (TIO)'!T513-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U513/'data \"historic\" (TIO)'!U513-1","v":{"$error":"#DIV/0!"}}]
["Wellington","Wellington passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C514-'data \"historic\" (TIO)'!C514","v":0},{"$f":"'data \"live\" (TIO)'!D514-'data \"historic\" (TIO)'!D514","v":0},{"$f":"'data \"live\" (TIO)'!E514-'data \"historic\" (TIO)'!E514","v":0},{"$f":"'data \"live\" (TIO)'!F514-'data \"historic\" (TIO)'!F514","v":0},{"$f":"'data \"live\" (TIO)'!G514-'data \"historic\" (TIO)'!G514","v":0},{"$f":"'data \"live\" (TIO)'!H514-'data \"historic\" (TIO)'!H514","v":0},{"$f":"'data \"live\" (TIO)'!I514-'data \"historic\" (TIO)'!I514","v":21844811},{"$f":"'data \"live\" (TIO)'!J514-'data \"historic\" (TIO)'!J514","v":21005151},{"$f":"'data \"live\" (TIO)'!K514-'data \"historic\" (TIO)'!K514","v":0},{"$f":"'data \"live\" (TIO)'!L514-'data \"historic\" (TIO)'!L514","v":21989400},{"$f":"'data \"live\" (TIO)'!M514-'data \"historic\" (TIO)'!M514","v":19403900},{"$f":"'data \"live\" (TIO)'!N514-'data \"historic\" (TIO)'!N514","v":23103700},{"$f":"'data \"live\" (TIO)'!O514-'data \"historic\" (TIO)'!O514","v":26071800},{"$f":"'data \"live\" (TIO)'!P514-'data \"historic\" (TIO)'!P514","v":27863100},{"$f":"'data \"live\" (TIO)'!Q514-'data \"historic\" (TIO)'!Q514","v":28995300},{"$f":"'data \"live\" (TIO)'!R514-'data \"historic\" (TIO)'!R514","v":30129800},{"$f":"'data \"live\" (TIO)'!S514-'data \"historic\" (TIO)'!S514","v":555710100},{"$f":"'data \"live\" (TIO)'!T514-'data \"historic\" (TIO)'!T514","v":560812600},{"$f":"'data \"live\" (TIO)'!U514-'data \"historic\" (TIO)'!U514","v":0},null,{"$f":"'data \"live\" (TIO)'!I514/'data \"historic\" (TIO)'!I514-1","v":4.7984335159148239E-2},{"$f":"'data \"live\" (TIO)'!J514/'data \"historic\" (TIO)'!J514-1","v":4.5458069263272893E-2},{"$f":"'data \"live\" (TIO)'!K514/'data \"historic\" (TIO)'!K514-1","v":0},{"$f":"'data \"live\" (TIO)'!L514/'data \"historic\" (TIO)'!L514-1","v":4.61919680499987E-2},{"$f":"'data \"live\" (TIO)'!M514/'data \"historic\" (TIO)'!M514-1","v":4.0158366007187807E-2},{"$f":"'data \"live\" (TIO)'!N514/'data \"historic\" (TIO)'!N514-1","v":4.7108846623682865E-2},{"$f":"'data \"live\" (TIO)'!O514/'data \"historic\" (TIO)'!O514-1","v":5.2375224191464342E-2},{"$f":"'data \"live\" (TIO)'!P514/'data \"historic\" (TIO)'!P514-1","v":5.5146532735800946E-2},{"$f":"'data \"live\" (TIO)'!Q514/'data \"historic\" (TIO)'!Q514-1","v":5.653928186592716E-2},{"$f":"'data \"live\" (TIO)'!R514/'data \"historic\" (TIO)'!R514-1","v":5.7883260618565524E-2},{"$f":"'data \"live\" (TIO)'!S514/'data \"historic\" (TIO)'!S514-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T514/'data \"historic\" (TIO)'!T514-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U514/'data \"historic\" (TIO)'!U514-1","v":{"$error":"#DIV/0!"}}]
["Marlborough","Marlborough passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C515-'data \"historic\" (TIO)'!C515","v":0},{"$f":"'data \"live\" (TIO)'!D515-'data \"historic\" (TIO)'!D515","v":0},{"$f":"'data \"live\" (TIO)'!E515-'data \"historic\" (TIO)'!E515","v":0},{"$f":"'data \"live\" (TIO)'!F515-'data \"historic\" (TIO)'!F515","v":0},{"$f":"'data \"live\" (TIO)'!G515-'data \"historic\" (TIO)'!G515","v":0},{"$f":"'data \"live\" (TIO)'!H515-'data \"historic\" (TIO)'!H515","v":0},{"$f":"'data \"live\" (TIO)'!I515-'data \"historic\" (TIO)'!I515","v":-10054},{"$f":"'data \"live\" (TIO)'!J515-'data \"historic\" (TIO)'!J515","v":-107548},{"$f":"'data \"live\" (TIO)'!K515-'data \"historic\" (TIO)'!K515","v":0},{"$f":"'data \"live\" (TIO)'!L515-'data \"historic\" (TIO)'!L515","v":-132252},{"$f":"'data \"live\" (TIO)'!M515-'data \"historic\" (TIO)'!M515","v":-136208},{"$f":"'data \"live\" (TIO)'!N515-'data \"historic\" (TIO)'!N515","v":-140282},{"$f":"'data \"live\" (TIO)'!O515-'data \"historic\" (TIO)'!O515","v":-147483},{"$f":"'data \"live\" (TIO)'!P515-'data \"historic\" (TIO)'!P515","v":-160897},{"$f":"'data \"live\" (TIO)'!Q515-'data \"historic\" (TIO)'!Q515","v":-165716},{"$f":"'data \"live\" (TIO)'!R515-'data \"historic\" (TIO)'!R515","v":-170677},{"$f":"'data \"live\" (TIO)'!S515-'data \"historic\" (TIO)'!S515","v":184409},{"$f":"'data \"live\" (TIO)'!T515-'data \"historic\" (TIO)'!T515","v":189946},{"$f":"'data \"live\" (TIO)'!U515-'data \"historic\" (TIO)'!U515","v":0},null,{"$f":"'data \"live\" (TIO)'!I515/'data \"historic\" (TIO)'!I515-1","v":-5.3195767195767241E-2},{"$f":"'data \"live\" (TIO)'!J515/'data \"historic\" (TIO)'!J515-1","v":-0.40439180297048316},{"$f":"'data \"live\" (TIO)'!K515/'data \"historic\" (TIO)'!K515-1","v":0},{"$f":"'data \"live\" (TIO)'!L515/'data \"historic\" (TIO)'!L515-1","v":-0.46873936713167741},{"$f":"'data \"live\" (TIO)'!M515/'data \"historic\" (TIO)'!M515-1","v":-0.46869687897869994},{"$f":"'data \"live\" (TIO)'!N515/'data \"historic\" (TIO)'!N515-1","v":-0.4686564571306393},{"$f":"'data \"live\" (TIO)'!O515/'data \"historic\" (TIO)'!O515-1","v":-0.473758769562871},{"$f":"'data \"live\" (TIO)'!P515/'data \"historic\" (TIO)'!P515-1","v":-0.48809913845407116},{"$f":"'data \"live\" (TIO)'!Q515/'data \"historic\" (TIO)'!Q515-1","v":-0.48807756650408807},{"$f":"'data \"live\" (TIO)'!R515/'data \"historic\" (TIO)'!R515-1","v":-0.488052958165337},{"$f":"'data \"live\" (TIO)'!S515/'data \"historic\" (TIO)'!S515-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T515/'data \"historic\" (TIO)'!T515-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U515/'data \"historic\" (TIO)'!U515-1","v":{"$error":"#DIV/0!"}}]
["Nelson","Nelson passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C516-'data \"historic\" (TIO)'!C516","v":0},{"$f":"'data \"live\" (TIO)'!D516-'data \"historic\" (TIO)'!D516","v":0},{"$f":"'data \"live\" (TIO)'!E516-'data \"historic\" (TIO)'!E516","v":0},{"$f":"'data \"live\" (TIO)'!F516-'data \"historic\" (TIO)'!F516","v":0},{"$f":"'data \"live\" (TIO)'!G516-'data \"historic\" (TIO)'!G516","v":0},{"$f":"'data \"live\" (TIO)'!H516-'data \"historic\" (TIO)'!H516","v":0},{"$f":"'data \"live\" (TIO)'!I516-'data \"historic\" (TIO)'!I516","v":-78956},{"$f":"'data \"live\" (TIO)'!J516-'data \"historic\" (TIO)'!J516","v":-324652},{"$f":"'data \"live\" (TIO)'!K516-'data \"historic\" (TIO)'!K516","v":0},{"$f":"'data \"live\" (TIO)'!L516-'data \"historic\" (TIO)'!L516","v":-718668},{"$f":"'data \"live\" (TIO)'!M516-'data \"historic\" (TIO)'!M516","v":-979022},{"$f":"'data \"live\" (TIO)'!N516-'data \"historic\" (TIO)'!N516","v":-1096178},{"$f":"'data \"live\" (TIO)'!O516-'data \"historic\" (TIO)'!O516","v":-1213335},{"$f":"'data \"live\" (TIO)'!P516-'data \"historic\" (TIO)'!P516","v":-1330491},{"$f":"'data \"live\" (TIO)'!Q516-'data \"historic\" (TIO)'!Q516","v":-1447648},{"$f":"'data \"live\" (TIO)'!R516-'data \"historic\" (TIO)'!R516","v":-1564805},{"$f":"'data \"live\" (TIO)'!S516-'data \"historic\" (TIO)'!S516","v":2926200},{"$f":"'data \"live\" (TIO)'!T516-'data \"historic\" (TIO)'!T516","v":2926200},{"$f":"'data \"live\" (TIO)'!U516-'data \"historic\" (TIO)'!U516","v":0},null,{"$f":"'data \"live\" (TIO)'!I516/'data \"historic\" (TIO)'!I516-1","v":-2.7570081872905106E-2},{"$f":"'data \"live\" (TIO)'!J516/'data \"historic\" (TIO)'!J516-1","v":-0.10391600731968775},{"$f":"'data \"live\" (TIO)'!K516/'data \"historic\" (TIO)'!K516-1","v":0},{"$f":"'data \"live\" (TIO)'!L516/'data \"historic\" (TIO)'!L516-1","v":-0.19717230202533809},{"$f":"'data \"live\" (TIO)'!M516/'data \"historic\" (TIO)'!M516-1","v":-0.25069560706151917},{"$f":"'data \"live\" (TIO)'!N516/'data \"historic\" (TIO)'!N516-1","v":-0.27251988748944034},{"$f":"'data \"live\" (TIO)'!O516/'data \"historic\" (TIO)'!O516-1","v":-0.29310900862053346},{"$f":"'data \"live\" (TIO)'!P516/'data \"historic\" (TIO)'!P516-1","v":-0.31256461885535036},{"$f":"'data \"live\" (TIO)'!Q516/'data \"historic\" (TIO)'!Q516-1","v":-0.33097812269653637},{"$f":"'data \"live\" (TIO)'!R516/'data \"historic\" (TIO)'!R516-1","v":-0.34843091913725321},{"$f":"'data \"live\" (TIO)'!S516/'data \"historic\" (TIO)'!S516-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T516/'data \"historic\" (TIO)'!T516-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U516/'data \"historic\" (TIO)'!U516-1","v":{"$error":"#DIV/0!"}}]
["Canterbury","Canterbury passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C517-'data \"historic\" (TIO)'!C517","v":0},{"$f":"'data \"live\" (TIO)'!D517-'data \"historic\" (TIO)'!D517","v":0},{"$f":"'data \"live\" (TIO)'!E517-'data \"historic\" (TIO)'!E517","v":0},{"$f":"'data \"live\" (TIO)'!F517-'data \"historic\" (TIO)'!F517","v":0},{"$f":"'data \"live\" (TIO)'!G517-'data \"historic\" (TIO)'!G517","v":0},{"$f":"'data \"live\" (TIO)'!H517-'data \"historic\" (TIO)'!H517","v":0},{"$f":"'data \"live\" (TIO)'!I517-'data \"historic\" (TIO)'!I517","v":-10591755.01693821},{"$f":"'data \"live\" (TIO)'!J517-'data \"historic\" (TIO)'!J517","v":-20326139},{"$f":"'data \"live\" (TIO)'!K517-'data \"historic\" (TIO)'!K517","v":0},{"$f":"'data \"live\" (TIO)'!L517-'data \"historic\" (TIO)'!L517","v":-19640510},{"$f":"'data \"live\" (TIO)'!M517-'data \"historic\" (TIO)'!M517","v":-25715923},{"$f":"'data \"live\" (TIO)'!N517-'data \"historic\" (TIO)'!N517","v":-32146035},{"$f":"'data \"live\" (TIO)'!O517-'data \"historic\" (TIO)'!O517","v":-38949113},{"$f":"'data \"live\" (TIO)'!P517-'data \"historic\" (TIO)'!P517","v":-46144278},{"$f":"'data \"live\" (TIO)'!Q517-'data \"historic\" (TIO)'!Q517","v":-53751705},{"$f":"'data \"live\" (TIO)'!R517-'data \"historic\" (TIO)'!R517","v":-61792465},{"$f":"'data \"live\" (TIO)'!S517-'data \"historic\" (TIO)'!S517","v":136520004},{"$f":"'data \"live\" (TIO)'!T517-'data \"historic\" (TIO)'!T517","v":137885200},{"$f":"'data \"live\" (TIO)'!U517-'data \"historic\" (TIO)'!U517","v":0},null,{"$f":"'data \"live\" (TIO)'!I517/'data \"historic\" (TIO)'!I517-1","v":-8.2924432650025581E-2},{"$f":"'data \"live\" (TIO)'!J517/'data \"historic\" (TIO)'!J517-1","v":-0.1524717656304001},{"$f":"'data \"live\" (TIO)'!K517/'data \"historic\" (TIO)'!K517-1","v":0},{"$f":"'data \"live\" (TIO)'!L517/'data \"historic\" (TIO)'!L517-1","v":-0.13363145800967047},{"$f":"'data \"live\" (TIO)'!M517/'data \"historic\" (TIO)'!M517-1","v":-0.16663597905634264},{"$f":"'data \"live\" (TIO)'!N517/'data \"historic\" (TIO)'!N517-1","v":-0.19838315253060801},{"$f":"'data \"live\" (TIO)'!O517/'data \"historic\" (TIO)'!O517-1","v":-0.22892100297588802},{"$f":"'data \"live\" (TIO)'!P517/'data \"historic\" (TIO)'!P517-1","v":-0.25829538733083868},{"$f":"'data \"live\" (TIO)'!Q517/'data \"historic\" (TIO)'!Q517-1","v":-0.28655086966896348},{"$f":"'data \"live\" (TIO)'!R517/'data \"historic\" (TIO)'!R517-1","v":-0.31372977521333278},{"$f":"'data \"live\" (TIO)'!S517/'data \"historic\" (TIO)'!S517-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T517/'data \"historic\" (TIO)'!T517-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U517/'data \"historic\" (TIO)'!U517-1","v":{"$error":"#DIV/0!"}}]
["West Coast","West Coast passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C518-'data \"historic\" (TIO)'!C518","v":0},{"$f":"'data \"live\" (TIO)'!D518-'data \"historic\" (TIO)'!D518","v":0},{"$f":"'data \"live\" (TIO)'!E518-'data \"historic\" (TIO)'!E518","v":0},{"$f":"'data \"live\" (TIO)'!F518-'data \"historic\" (TIO)'!F518","v":0},{"$f":"'data \"live\" (TIO)'!G518-'data \"historic\" (TIO)'!G518","v":0},{"$f":"'data \"live\" (TIO)'!H518-'data \"historic\" (TIO)'!H518","v":0},{"$f":"'data \"live\" (TIO)'!I518-'data \"historic\" (TIO)'!I518","v":64016},{"$f":"'data \"live\" (TIO)'!J518-'data \"historic\" (TIO)'!J518","v":59316},{"$f":"'data \"live\" (TIO)'!K518-'data \"historic\" (TIO)'!K518","v":0},{"$f":"'data \"live\" (TIO)'!L518-'data \"historic\" (TIO)'!L518","v":-70000},{"$f":"'data \"live\" (TIO)'!M518-'data \"historic\" (TIO)'!M518","v":-70000},{"$f":"'data \"live\" (TIO)'!N518-'data \"historic\" (TIO)'!N518","v":-70000},{"$f":"'data \"live\" (TIO)'!O518-'data \"historic\" (TIO)'!O518","v":-70000},{"$f":"'data \"live\" (TIO)'!P518-'data \"historic\" (TIO)'!P518","v":-70000},{"$f":"'data \"live\" (TIO)'!Q518-'data \"historic\" (TIO)'!Q518","v":-70000},{"$f":"'data \"live\" (TIO)'!R518-'data \"historic\" (TIO)'!R518","v":-70000},{"$f":"'data \"live\" (TIO)'!S518-'data \"historic\" (TIO)'!S518","v":0},{"$f":"'data \"live\" (TIO)'!T518-'data \"historic\" (TIO)'!T518","v":0},{"$f":"'data \"live\" (TIO)'!U518-'data \"historic\" (TIO)'!U518","v":0},null,{"$f":"'data \"live\" (TIO)'!I518/'data \"historic\" (TIO)'!I518-1","v":0.91451428571428561},{"$f":"'data \"live\" (TIO)'!J518/'data \"historic\" (TIO)'!J518-1","v":0.84737142857142866},{"$f":"'data \"live\" (TIO)'!K518/'data \"historic\" (TIO)'!K518-1","v":0},{"$f":"'data \"live\" (TIO)'!L518/'data \"historic\" (TIO)'!L518-1","v":-1},{"$f":"'data \"live\" (TIO)'!M518/'data \"historic\" (TIO)'!M518-1","v":-1},{"$f":"'data \"live\" (TIO)'!N518/'data \"historic\" (TIO)'!N518-1","v":-1},{"$f":"'data \"live\" (TIO)'!O518/'data \"historic\" (TIO)'!O518-1","v":-1},{"$f":"'data \"live\" (TIO)'!P518/'data \"historic\" (TIO)'!P518-1","v":-1},{"$f":"'data \"live\" (TIO)'!Q518/'data \"historic\" (TIO)'!Q518-1","v":-1},{"$f":"'data \"live\" (TIO)'!R518/'data \"historic\" (TIO)'!R518-1","v":-1},{"$f":"'data \"live\" (TIO)'!S518/'data \"historic\" (TIO)'!S518-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T518/'data \"historic\" (TIO)'!T518-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U518/'data \"historic\" (TIO)'!U518-1","v":{"$error":"#DIV/0!"}}]
["Otago","Otago (DUNEDIN ONLY) passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C519-'data \"historic\" (TIO)'!C519","v":0},{"$f":"'data \"live\" (TIO)'!D519-'data \"historic\" (TIO)'!D519","v":4616103},{"$f":"'data \"live\" (TIO)'!E519-'data \"historic\" (TIO)'!E519","v":4896546.4000000004},{"$f":"'data \"live\" (TIO)'!F519-'data \"historic\" (TIO)'!F519","v":5351870.7999999989},{"$f":"'data \"live\" (TIO)'!G519-'data \"historic\" (TIO)'!G519","v":4761567},{"$f":"'data \"live\" (TIO)'!H519-'data \"historic\" (TIO)'!H519","v":3433782},{"$f":"'data \"live\" (TIO)'!I519-'data \"historic\" (TIO)'!I519","v":-1648643},{"$f":"'data \"live\" (TIO)'!J519-'data \"historic\" (TIO)'!J519","v":-2045646},{"$f":"'data \"live\" (TIO)'!K519-'data \"historic\" (TIO)'!K519","v":0},{"$f":"'data \"live\" (TIO)'!L519-'data \"historic\" (TIO)'!L519","v":11073953},{"$f":"'data \"live\" (TIO)'!M519-'data \"historic\" (TIO)'!M519","v":12458489},{"$f":"'data \"live\" (TIO)'!N519-'data \"historic\" (TIO)'!N519","v":14293145},{"$f":"'data \"live\" (TIO)'!O519-'data \"historic\" (TIO)'!O519","v":15477030},{"$f":"'data \"live\" (TIO)'!P519-'data \"historic\" (TIO)'!P519","v":16565140},{"$f":"'data \"live\" (TIO)'!Q519-'data \"historic\" (TIO)'!Q519","v":18255948},{"$f":"'data \"live\" (TIO)'!R519-'data \"historic\" (TIO)'!R519","v":19624775},{"$f":"'data \"live\" (TIO)'!S519-'data \"historic\" (TIO)'!S519","v":38956780},{"$f":"'data \"live\" (TIO)'!T519-'data \"historic\" (TIO)'!T519","v":40843960},{"$f":"'data \"live\" (TIO)'!U519-'data \"historic\" (TIO)'!U519","v":0},null,{"$f":"'data \"live\" (TIO)'!I519/'data \"historic\" (TIO)'!I519-1","v":-0.10156597639622933},{"$f":"'data \"live\" (TIO)'!J519/'data \"historic\" (TIO)'!J519-1","v":-0.12502622735302826},{"$f":"'data \"live\" (TIO)'!K519/'data \"historic\" (TIO)'!K519-1","v":0},{"$f":"'data \"live\" (TIO)'!L519/'data \"historic\" (TIO)'!L519-1","v":0.66519952526393356},{"$f":"'data \"live\" (TIO)'!M519/'data \"historic\" (TIO)'!M519-1","v":0.74131810324981262},{"$f":"'data \"live\" (TIO)'!N519/'data \"historic\" (TIO)'!N519-1","v":0.84243555887190347},{"$f":"'data \"live\" (TIO)'!O519/'data \"historic\" (TIO)'!O519-1","v":0.9035371862305801},{"$f":"'data \"live\" (TIO)'!P519/'data \"historic\" (TIO)'!P519-1","v":0.95781708594781745},{"$f":"'data \"live\" (TIO)'!Q519/'data \"historic\" (TIO)'!Q519-1","v":1.0454432979111288},{"$f":"'data \"live\" (TIO)'!R519/'data \"historic\" (TIO)'!R519-1","v":1.1164818216185788},{"$f":"'data \"live\" (TIO)'!S519/'data \"historic\" (TIO)'!S519-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T519/'data \"historic\" (TIO)'!T519-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U519/'data \"historic\" (TIO)'!U519-1","v":{"$error":"#DIV/0!"}}]
["Southland","Southland passenger kilometres:",{"$f":"'data \"live\" (TIO)'!C520-'data \"historic\" (TIO)'!C520","v":0},{"$f":"'data \"live\" (TIO)'!D520-'data \"historic\" (TIO)'!D520","v":0},{"$f":"'data \"live\" (TIO)'!E520-'data \"historic\" (TIO)'!E520","v":0},{"$f":"'data \"live\" (TIO)'!F520-'data \"historic\" (TIO)'!F520","v":0},{"$f":"'data \"live\" (TIO)'!G520-'data \"historic\" (TIO)'!G520","v":0},{"$f":"'data \"live\" (TIO)'!H520-'data \"historic\" (TIO)'!H520","v":0},{"$f":"'data \"live\" (TIO)'!I520-'data \"historic\" (TIO)'!I520","v":82948},{"$f":"'data \"live\" (TIO)'!J520-'data \"historic\" (TIO)'!J520","v":-1363033},{"$f":"'data \"live\" (TIO)'!K520-'data \"historic\" (TIO)'!K520","v":0},{"$f":"'data \"live\" (TIO)'!L520-'data \"historic\" (TIO)'!L520","v":-542254},{"$f":"'data \"live\" (TIO)'!M520-'data \"historic\" (TIO)'!M520","v":-583111},{"$f":"'data \"live\" (TIO)'!N520-'data \"historic\" (TIO)'!N520","v":-623563},{"$f":"'data \"live\" (TIO)'!O520-'data \"historic\" (TIO)'!O520","v":-663640},{"$f":"'data \"live\" (TIO)'!P520-'data \"historic\" (TIO)'!P520","v":-709369},{"$f":"'data \"live\" (TIO)'!Q520-'data \"historic\" (TIO)'!Q520","v":-751778},{"$f":"'data \"live\" (TIO)'!R520-'data \"historic\" (TIO)'!R520","v":-799897},{"$f":"'data \"live\" (TIO)'!S520-'data \"historic\" (TIO)'!S520","v":1234500},{"$f":"'data \"live\" (TIO)'!T520-'data \"historic\" (TIO)'!T520","v":1234500},{"$f":"'data \"live\" (TIO)'!U520-'data \"historic\" (TIO)'!U520","v":0},null,{"$f":"'data \"live\" (TIO)'!I520/'data \"historic\" (TIO)'!I520-1","v":5.0919582565991384E-2},{"$f":"'data \"live\" (TIO)'!J520/'data \"historic\" (TIO)'!J520-1","v":-0.81632184940633934},{"$f":"'data \"live\" (TIO)'!K520/'data \"historic\" (TIO)'!K520-1","v":0},{"$f":"'data \"live\" (TIO)'!L520/'data \"historic\" (TIO)'!L520-1","v":-0.30910803110609975},{"$f":"'data \"live\" (TIO)'!M520/'data \"historic\" (TIO)'!M520-1","v":-0.32429088081881485},{"$f":"'data \"live\" (TIO)'!N520/'data \"historic\" (TIO)'!N520-1","v":-0.33832972611354029},{"$f":"'data \"live\" (TIO)'!O520/'data \"historic\" (TIO)'!O520-1","v":-0.35129212234138285},{"$f":"'data \"live\" (TIO)'!P520/'data \"historic\" (TIO)'!P520-1","v":-0.36633978337806483},{"$f":"'data \"live\" (TIO)'!Q520/'data \"historic\" (TIO)'!Q520-1","v":-0.37877183241652213},{"$f":"'data \"live\" (TIO)'!R520/'data \"historic\" (TIO)'!R520-1","v":-0.3931862856659738},{"$f":"'data \"live\" (TIO)'!S520/'data \"historic\" (TIO)'!S520-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T520/'data \"historic\" (TIO)'!T520-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U520/'data \"historic\" (TIO)'!U520-1","v":{"$error":"#DIV/0!"}}]
["National","National total passenger kilometres",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C506:C520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C506:C520)-C507-C514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!C514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!C507,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D506:D520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D506:D520)-D507-D514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!D514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!D507,0))))))","v":4616103},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E506:E520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E506:E520)-E507-E514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!E514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!E507,0))))))","v":4896546.4000000004},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F506:F520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F506:F520)-F507-F514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!F514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!F507,0))))))","v":5351870.7999999989},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G506:G520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G506:G520)-G507-G514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!G514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!G507,0))))))","v":4761567},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H506:H520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H506:H520)-H507-H514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!H514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!H507,0))))))","v":3433782},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I506:I520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I506:I520)-I507-I514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!I514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!I507,0))))))","v":71572606.271061778},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J506:J520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J506:J520)-J507-J514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!J514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!J507,0))))))","v":68552579.888639927},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K506:K520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K506:K520)-K507-K514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!K514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!K507,0))))))","v":88291125.001958966},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L506:L520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L506:L520)-L507-L514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!L514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!L507,0))))))","v":113275103.49513829},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M506:M520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M506:M520)-M507-M514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!M514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!M507,0))))))","v":113259481.45603037},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N506:N520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N506:N520)-N507-N514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!N514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!N507,0))))))","v":128328206.40805423},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O506:O520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O506:O520)-O507-O514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!O514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!O507,0))))))","v":146576575.7478447},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P506:P520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P506:P520)-P507-P514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!P514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!P507,0))))))","v":154417759.84073305},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q506:Q520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q506:Q520)-Q507-Q514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!Q514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!Q507,0))))))","v":204930315.7259376},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R506:R520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R506:R520)-R507-R514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!R514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!R507,0))))))","v":237444300.12329459},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S506:S520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S506:S520)-S507-S514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!S514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!S507,0))))))","v":1925040139},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T506:T520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T506:T520)-T507-T514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!T514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!T507,0))))))","v":1973680767},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U506:U520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U506:U520)-U507-U514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!U514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!U507,0))))))","v":0},null,{"$f":"'data \"live\" (TIO)'!I521/'data \"historic\" (TIO)'!I521-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J521/'data \"historic\" (TIO)'!J521-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K521/'data \"historic\" (TIO)'!K521-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L521/'data \"historic\" (TIO)'!L521-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M521/'data \"historic\" (TIO)'!M521-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N521/'data \"historic\" (TIO)'!N521-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O521/'data \"historic\" (TIO)'!O521-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P521/'data \"historic\" (TIO)'!P521-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q521/'data \"historic\" (TIO)'!Q521-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R521/'data \"historic\" (TIO)'!R521-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S521/'data \"historic\" (TIO)'!S521-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T521/'data \"historic\" (TIO)'!T521-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U521/'data \"historic\" (TIO)'!U521-1","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"VLOOKUP($B$484,$A506:$U521,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!C40,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!C160,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!C280,'data (variance)'!C400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!D40,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!D160,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!D280,'data (variance)'!D400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!E40,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!E160,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!E280,'data (variance)'!E400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!F40,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!F160,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!F280,'data (variance)'!F400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!G40,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!G160,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!G280,'data (variance)'!G400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!H40,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!H160,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!H280,'data (variance)'!H400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!I40,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!I160,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!I280,'data (variance)'!I400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!J40,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!J160,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!J280,'data (variance)'!J400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!K40,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!K160,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!K280,'data (variance)'!K400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!L40,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!L160,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!L280,'data (variance)'!L400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!M40,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!M160,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!M280,'data (variance)'!M400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!N40,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!N160,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!N280,'data (variance)'!N400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!O40,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!O160,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!O280,'data (variance)'!O400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!P40,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!P160,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!P280,'data (variance)'!P400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!Q40,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!Q160,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!Q280,'data (variance)'!Q400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!R40,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!R160,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!R280,'data (variance)'!R400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!S40,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!S160,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!S280,'data (variance)'!S400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!T40,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!T160,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!T280,'data (variance)'!T400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!U40,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!U160,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!U280,'data (variance)'!U400)))","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP($B$484,$A506:$U521,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A506:$U521,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A506:$U521,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A506:$U521,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A506:$U521,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A506:$U521,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A506:$U521,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A506:$U521,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A506:$U521,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A506:$U521,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A506:$U521,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A506:$U521,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A506:$U521,21,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B522","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U522","v":{"$error":"#N/A"}},null,{"$f":"'data \"historic\" (TIO)'!W522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AD522","v":0},{"$f":"'data \"historic\" (TIO)'!AE522","v":0},{"$f":"'data \"historic\" (TIO)'!AF522","v":0},{"$f":"'data \"historic\" (TIO)'!AG522","v":0},{"$f":"'data \"historic\" (TIO)'!AH522","v":0},{"$f":"'data \"historic\" (TIO)'!AI522","v":0}]
[null,{"$f":"B522","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!C42,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!C162,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!C282,'data (variance)'!C402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!D42,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!D162,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!D282,'data (variance)'!D402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!E42,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!E162,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!E282,'data (variance)'!E402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!F42,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!F162,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!F282,'data (variance)'!F402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!G42,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!G162,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!G282,'data (variance)'!G402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!H42,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!H162,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!H282,'data (variance)'!H402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!I42,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!I162,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!I282,'data (variance)'!I402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!J42,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!J162,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!J282,'data (variance)'!J402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!K42,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!K162,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!K282,'data (variance)'!K402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!L42,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!L162,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!L282,'data (variance)'!L402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!M42,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!M162,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!M282,'data (variance)'!M402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!N42,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!N162,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!N282,'data (variance)'!N402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!O42,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!O162,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!O282,'data (variance)'!O402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!P42,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!P162,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!P282,'data (variance)'!P402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!Q42,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!Q162,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!Q282,'data (variance)'!Q402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!R42,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!R162,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!R282,'data (variance)'!R402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!S42,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!S162,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!S282,'data (variance)'!S402)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!T42,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!T162,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!T282,'data (variance)'!T402)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!U42,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!U162,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!U282,'data (variance)'!U402)))","v":0},null,{"$f":"W522","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AR491,'scenario testing'!AR491)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AS491,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AT491,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AU491,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AV491,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AW491,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AX491,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AY491,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AZ491,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BA491,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BB491,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BC491,0)","v":0}]
[null,{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!B43,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!B163,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!B283,'data (variance)'!B403)))","v":"NETWORK IN SERVICE VEHICLE KILOMETRES"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S505","v":"2025/26"},{"$f":"T505","v":"2026/27"},{"$f":"U505","v":"2027/28"},null,"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"AG505","v":"2025/26"},{"$f":"AH505","v":"2026/27"},{"$f":"AI505","v":"2027/28"}]
["Northland","Northland in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C526-'data \"historic\" (TIO)'!C526","v":0},{"$f":"'data \"live\" (TIO)'!D526-'data \"historic\" (TIO)'!D526","v":0},{"$f":"'data \"live\" (TIO)'!E526-'data \"historic\" (TIO)'!E526","v":0},{"$f":"'data \"live\" (TIO)'!F526-'data \"historic\" (TIO)'!F526","v":0},{"$f":"'data \"live\" (TIO)'!G526-'data \"historic\" (TIO)'!G526","v":0},{"$f":"'data \"live\" (TIO)'!H526-'data \"historic\" (TIO)'!H526","v":0},{"$f":"'data \"live\" (TIO)'!I526-'data \"historic\" (TIO)'!I526","v":79171},{"$f":"'data \"live\" (TIO)'!J526-'data \"historic\" (TIO)'!J526","v":85355},{"$f":"'data \"live\" (TIO)'!K526-'data \"historic\" (TIO)'!K526","v":0},{"$f":"'data \"live\" (TIO)'!L526-'data \"historic\" (TIO)'!L526","v":124560},{"$f":"'data \"live\" (TIO)'!M526-'data \"historic\" (TIO)'!M526","v":119444},{"$f":"'data \"live\" (TIO)'!N526-'data \"historic\" (TIO)'!N526","v":118600},{"$f":"'data \"live\" (TIO)'!O526-'data \"historic\" (TIO)'!O526","v":120406},{"$f":"'data \"live\" (TIO)'!P526-'data \"historic\" (TIO)'!P526","v":119524},{"$f":"'data \"live\" (TIO)'!Q526-'data \"historic\" (TIO)'!Q526","v":118180},{"$f":"'data \"live\" (TIO)'!R526-'data \"historic\" (TIO)'!R526","v":120948},{"$f":"'data \"live\" (TIO)'!S526-'data \"historic\" (TIO)'!S526","v":503860},{"$f":"'data \"live\" (TIO)'!T526-'data \"historic\" (TIO)'!T526","v":504644},{"$f":"'data \"live\" (TIO)'!U526-'data \"historic\" (TIO)'!U526","v":0},null,{"$f":"'data \"live\" (TIO)'!I526/'data \"historic\" (TIO)'!I526-1","v":0.20571162800365839},{"$f":"'data \"live\" (TIO)'!J526/'data \"historic\" (TIO)'!J526-1","v":0.22195496151445804},{"$f":"'data \"live\" (TIO)'!K526/'data \"historic\" (TIO)'!K526-1","v":0},{"$f":"'data \"live\" (TIO)'!L526/'data \"historic\" (TIO)'!L526-1","v":0.3246320003335974},{"$f":"'data \"live\" (TIO)'!M526/'data \"historic\" (TIO)'!M526-1","v":0.30945324158514342},{"$f":"'data \"live\" (TIO)'!N526/'data \"historic\" (TIO)'!N526-1","v":0.30885416666666665},{"$f":"'data \"live\" (TIO)'!O526/'data \"historic\" (TIO)'!O526-1","v":0.31355729166666668},{"$f":"'data \"live\" (TIO)'!P526/'data \"historic\" (TIO)'!P526-1","v":0.31035521395928534},{"$f":"'data \"live\" (TIO)'!Q526/'data \"historic\" (TIO)'!Q526-1","v":0.30641982991080696},{"$f":"'data \"live\" (TIO)'!R526/'data \"historic\" (TIO)'!R526-1","v":0.31521829781910671},{"$f":"'data \"live\" (TIO)'!S526/'data \"historic\" (TIO)'!S526-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T526/'data \"historic\" (TIO)'!T526-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U526/'data \"historic\" (TIO)'!U526-1","v":{"$error":"#DIV/0!"}}]
["Auckland","Auckland in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C527-'data \"historic\" (TIO)'!C527","v":0},{"$f":"'data \"live\" (TIO)'!D527-'data \"historic\" (TIO)'!D527","v":0},{"$f":"'data \"live\" (TIO)'!E527-'data \"historic\" (TIO)'!E527","v":0},{"$f":"'data \"live\" (TIO)'!F527-'data \"historic\" (TIO)'!F527","v":0},{"$f":"'data \"live\" (TIO)'!G527-'data \"historic\" (TIO)'!G527","v":0},{"$f":"'data \"live\" (TIO)'!H527-'data \"historic\" (TIO)'!H527","v":0},{"$f":"'data \"live\" (TIO)'!I527-'data \"historic\" (TIO)'!I527","v":-754877.89999999851},{"$f":"'data \"live\" (TIO)'!J527-'data \"historic\" (TIO)'!J527","v":1190759.2333333343},{"$f":"'data \"live\" (TIO)'!K527-'data \"historic\" (TIO)'!K527","v":4092328.3811253831},{"$f":"'data \"live\" (TIO)'!L527-'data \"historic\" (TIO)'!L527","v":8037899.9622507691},{"$f":"'data \"live\" (TIO)'!M527-'data \"historic\" (TIO)'!M527","v":7514811.0342040062},{"$f":"'data \"live\" (TIO)'!N527-'data \"historic\" (TIO)'!N527","v":7376864.8029208407},{"$f":"'data \"live\" (TIO)'!O527-'data \"historic\" (TIO)'!O527","v":9827278.3745597899},{"$f":"'data \"live\" (TIO)'!P527-'data \"historic\" (TIO)'!P527","v":12804807.787459373},{"$f":"'data \"live\" (TIO)'!Q527-'data \"historic\" (TIO)'!Q527","v":14556547.336576015},{"$f":"'data \"live\" (TIO)'!R527-'data \"historic\" (TIO)'!R527","v":16809981.905130401},{"$f":"'data \"live\" (TIO)'!S527-'data \"historic\" (TIO)'!S527","v":83190564},{"$f":"'data \"live\" (TIO)'!T527-'data \"historic\" (TIO)'!T527","v":86150189},{"$f":"'data \"live\" (TIO)'!U527-'data \"historic\" (TIO)'!U527","v":0},null,{"$f":"'data \"live\" (TIO)'!I527/'data \"historic\" (TIO)'!I527-1","v":-1.4460110934192638E-2},{"$f":"'data \"live\" (TIO)'!J527/'data \"historic\" (TIO)'!J527-1","v":2.21836546159766E-2},{"$f":"'data \"live\" (TIO)'!K527/'data \"historic\" (TIO)'!K527-1","v":7.4506390143084689E-2},{"$f":"'data \"live\" (TIO)'!L527/'data \"historic\" (TIO)'!L527-1","v":0.14093663434693715},{"$f":"'data \"live\" (TIO)'!M527/'data \"historic\" (TIO)'!M527-1","v":0.12889893109488493},{"$f":"'data \"live\" (TIO)'!N527/'data \"historic\" (TIO)'!N527-1","v":0.12377343932911189},{"$f":"'data \"live\" (TIO)'!O527/'data \"historic\" (TIO)'!O527-1","v":0.16102608569274501},{"$f":"'data \"live\" (TIO)'!P527/'data \"historic\" (TIO)'!P527-1","v":0.20822647567682906},{"$f":"'data \"live\" (TIO)'!Q527/'data \"historic\" (TIO)'!Q527-1","v":0.22817954955727404},{"$f":"'data \"live\" (TIO)'!R527/'data \"historic\" (TIO)'!R527-1","v":0.25770754352384473},{"$f":"'data \"live\" (TIO)'!S527/'data \"historic\" (TIO)'!S527-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T527/'data \"historic\" (TIO)'!T527-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U527/'data \"historic\" (TIO)'!U527-1","v":{"$error":"#DIV/0!"}}]
["Waikato","Waikato in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C528-'data \"historic\" (TIO)'!C528","v":0},{"$f":"'data \"live\" (TIO)'!D528-'data \"historic\" (TIO)'!D528","v":0},{"$f":"'data \"live\" (TIO)'!E528-'data \"historic\" (TIO)'!E528","v":0},{"$f":"'data \"live\" (TIO)'!F528-'data \"historic\" (TIO)'!F528","v":0},{"$f":"'data \"live\" (TIO)'!G528-'data \"historic\" (TIO)'!G528","v":0},{"$f":"'data \"live\" (TIO)'!H528-'data \"historic\" (TIO)'!H528","v":0},{"$f":"'data \"live\" (TIO)'!I528-'data \"historic\" (TIO)'!I528","v":-73457},{"$f":"'data \"live\" (TIO)'!J528-'data \"historic\" (TIO)'!J528","v":-287514},{"$f":"'data \"live\" (TIO)'!K528-'data \"historic\" (TIO)'!K528","v":0},{"$f":"'data \"live\" (TIO)'!L528-'data \"historic\" (TIO)'!L528","v":-121497},{"$f":"'data \"live\" (TIO)'!M528-'data \"historic\" (TIO)'!M528","v":-64910},{"$f":"'data \"live\" (TIO)'!N528-'data \"historic\" (TIO)'!N528","v":-7757},{"$f":"'data \"live\" (TIO)'!O528-'data \"historic\" (TIO)'!O528","v":49967},{"$f":"'data \"live\" (TIO)'!P528-'data \"historic\" (TIO)'!P528","v":108269},{"$f":"'data \"live\" (TIO)'!Q528-'data \"historic\" (TIO)'!Q528","v":167154},{"$f":"'data \"live\" (TIO)'!R528-'data \"historic\" (TIO)'!R528","v":226628},{"$f":"'data \"live\" (TIO)'!S528-'data \"historic\" (TIO)'!S528","v":6066905},{"$f":"'data \"live\" (TIO)'!T528-'data \"historic\" (TIO)'!T528","v":6127574},{"$f":"'data \"live\" (TIO)'!U528-'data \"historic\" (TIO)'!U528","v":0},null,{"$f":"'data \"live\" (TIO)'!I528/'data \"historic\" (TIO)'!I528-1","v":-1.2708364005522998E-2},{"$f":"'data \"live\" (TIO)'!J528/'data \"historic\" (TIO)'!J528-1","v":-4.974110797723752E-2},{"$f":"'data \"live\" (TIO)'!K528/'data \"historic\" (TIO)'!K528-1","v":0},{"$f":"'data \"live\" (TIO)'!L528/'data \"historic\" (TIO)'!L528-1","v":-2.101948216751337E-2},{"$f":"'data \"live\" (TIO)'!M528/'data \"historic\" (TIO)'!M528-1","v":-1.1229697749683409E-2},{"$f":"'data \"live\" (TIO)'!N528/'data \"historic\" (TIO)'!N528-1","v":-1.3419929971389966E-3},{"$f":"'data \"live\" (TIO)'!O528/'data \"historic\" (TIO)'!O528-1","v":8.6444971107446644E-3},{"$f":"'data \"live\" (TIO)'!P528/'data \"historic\" (TIO)'!P528-1","v":1.8730983602841977E-2},{"$f":"'data \"live\" (TIO)'!Q528/'data \"historic\" (TIO)'!Q528-1","v":2.891833149977785E-2},{"$f":"'data \"live\" (TIO)'!R528/'data \"historic\" (TIO)'!R528-1","v":3.9207578826301992E-2},{"$f":"'data \"live\" (TIO)'!S528/'data \"historic\" (TIO)'!S528-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T528/'data \"historic\" (TIO)'!T528-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U528/'data \"historic\" (TIO)'!U528-1","v":{"$error":"#DIV/0!"}}]
["Bay of Plenty","Bay of Plenty in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C529-'data \"historic\" (TIO)'!C529","v":0},{"$f":"'data \"live\" (TIO)'!D529-'data \"historic\" (TIO)'!D529","v":0},{"$f":"'data \"live\" (TIO)'!E529-'data \"historic\" (TIO)'!E529","v":0},{"$f":"'data \"live\" (TIO)'!F529-'data \"historic\" (TIO)'!F529","v":0},{"$f":"'data \"live\" (TIO)'!G529-'data \"historic\" (TIO)'!G529","v":0},{"$f":"'data \"live\" (TIO)'!H529-'data \"historic\" (TIO)'!H529","v":0},{"$f":"'data \"live\" (TIO)'!I529-'data \"historic\" (TIO)'!I529","v":1323036},{"$f":"'data \"live\" (TIO)'!J529-'data \"historic\" (TIO)'!J529","v":1194159},{"$f":"'data \"live\" (TIO)'!K529-'data \"historic\" (TIO)'!K529","v":1530571},{"$f":"'data \"live\" (TIO)'!L529-'data \"historic\" (TIO)'!L529","v":1147534},{"$f":"'data \"live\" (TIO)'!M529-'data \"historic\" (TIO)'!M529","v":1147534},{"$f":"'data \"live\" (TIO)'!N529-'data \"historic\" (TIO)'!N529","v":1129534},{"$f":"'data \"live\" (TIO)'!O529-'data \"historic\" (TIO)'!O529","v":1129534},{"$f":"'data \"live\" (TIO)'!P529-'data \"historic\" (TIO)'!P529","v":1111534},{"$f":"'data \"live\" (TIO)'!Q529-'data \"historic\" (TIO)'!Q529","v":1111534},{"$f":"'data \"live\" (TIO)'!R529-'data \"historic\" (TIO)'!R529","v":1102334},{"$f":"'data \"live\" (TIO)'!S529-'data \"historic\" (TIO)'!S529","v":6352808},{"$f":"'data \"live\" (TIO)'!T529-'data \"historic\" (TIO)'!T529","v":6352808},{"$f":"'data \"live\" (TIO)'!U529-'data \"historic\" (TIO)'!U529","v":0},null,{"$f":"'data \"live\" (TIO)'!I529/'data \"historic\" (TIO)'!I529-1","v":0.25505419609606128},{"$f":"'data \"live\" (TIO)'!J529/'data \"historic\" (TIO)'!J529-1","v":0.23020935466296932},{"$f":"'data \"live\" (TIO)'!K529/'data \"historic\" (TIO)'!K529-1","v":0.29506268610449338},{"$f":"'data \"live\" (TIO)'!L529/'data \"historic\" (TIO)'!L529-1","v":0.22045602210373549},{"$f":"'data \"live\" (TIO)'!M529/'data \"historic\" (TIO)'!M529-1","v":0.22045602210373549},{"$f":"'data \"live\" (TIO)'!N529/'data \"historic\" (TIO)'!N529-1","v":0.21625019097217568},{"$f":"'data \"live\" (TIO)'!O529/'data \"historic\" (TIO)'!O529-1","v":0.21625019097217568},{"$f":"'data \"live\" (TIO)'!P529/'data \"historic\" (TIO)'!P529-1","v":0.21207324784012438},{"$f":"'data \"live\" (TIO)'!Q529/'data \"historic\" (TIO)'!Q529-1","v":0.21207324784012438},{"$f":"'data \"live\" (TIO)'!R529/'data \"historic\" (TIO)'!R529-1","v":0.20994942551853413},{"$f":"'data \"live\" (TIO)'!S529/'data \"historic\" (TIO)'!S529-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T529/'data \"historic\" (TIO)'!T529-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U529/'data \"historic\" (TIO)'!U529-1","v":{"$error":"#DIV/0!"}}]
["Gisborne","Gisborne in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C530-'data \"historic\" (TIO)'!C530","v":0},{"$f":"'data \"live\" (TIO)'!D530-'data \"historic\" (TIO)'!D530","v":0},{"$f":"'data \"live\" (TIO)'!E530-'data \"historic\" (TIO)'!E530","v":0},{"$f":"'data \"live\" (TIO)'!F530-'data \"historic\" (TIO)'!F530","v":0},{"$f":"'data \"live\" (TIO)'!G530-'data \"historic\" (TIO)'!G530","v":0},{"$f":"'data \"live\" (TIO)'!H530-'data \"historic\" (TIO)'!H530","v":0},{"$f":"'data \"live\" (TIO)'!I530-'data \"historic\" (TIO)'!I530","v":2652},{"$f":"'data \"live\" (TIO)'!J530-'data \"historic\" (TIO)'!J530","v":7526},{"$f":"'data \"live\" (TIO)'!K530-'data \"historic\" (TIO)'!K530","v":0},{"$f":"'data \"live\" (TIO)'!L530-'data \"historic\" (TIO)'!L530","v":13000},{"$f":"'data \"live\" (TIO)'!M530-'data \"historic\" (TIO)'!M530","v":13000},{"$f":"'data \"live\" (TIO)'!N530-'data \"historic\" (TIO)'!N530","v":13000},{"$f":"'data \"live\" (TIO)'!O530-'data \"historic\" (TIO)'!O530","v":13000},{"$f":"'data \"live\" (TIO)'!P530-'data \"historic\" (TIO)'!P530","v":13050},{"$f":"'data \"live\" (TIO)'!Q530-'data \"historic\" (TIO)'!Q530","v":13050},{"$f":"'data \"live\" (TIO)'!R530-'data \"historic\" (TIO)'!R530","v":13050},{"$f":"'data \"live\" (TIO)'!S530-'data \"historic\" (TIO)'!S530","v":118050},{"$f":"'data \"live\" (TIO)'!T530-'data \"historic\" (TIO)'!T530","v":118050},{"$f":"'data \"live\" (TIO)'!U530-'data \"historic\" (TIO)'!U530","v":0},null,{"$f":"'data \"live\" (TIO)'!I530/'data \"historic\" (TIO)'!I530-1","v":2.5257142857142867E-2},{"$f":"'data \"live\" (TIO)'!J530/'data \"historic\" (TIO)'!J530-1","v":7.1676190476190449E-2},{"$f":"'data \"live\" (TIO)'!K530/'data \"historic\" (TIO)'!K530-1","v":0},{"$f":"'data \"live\" (TIO)'!L530/'data \"historic\" (TIO)'!L530-1","v":0.12380952380952381},{"$f":"'data \"live\" (TIO)'!M530/'data \"historic\" (TIO)'!M530-1","v":0.12380952380952381},{"$f":"'data \"live\" (TIO)'!N530/'data \"historic\" (TIO)'!N530-1","v":0.12380952380952381},{"$f":"'data \"live\" (TIO)'!O530/'data \"historic\" (TIO)'!O530-1","v":0.12380952380952381},{"$f":"'data \"live\" (TIO)'!P530/'data \"historic\" (TIO)'!P530-1","v":0.12428571428571433},{"$f":"'data \"live\" (TIO)'!Q530/'data \"historic\" (TIO)'!Q530-1","v":0.12428571428571433},{"$f":"'data \"live\" (TIO)'!R530/'data \"historic\" (TIO)'!R530-1","v":0.12428571428571433},{"$f":"'data \"live\" (TIO)'!S530/'data \"historic\" (TIO)'!S530-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T530/'data \"historic\" (TIO)'!T530-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U530/'data \"historic\" (TIO)'!U530-1","v":{"$error":"#DIV/0!"}}]
["Hawkes Bay","Hawkes Bay in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C531-'data \"historic\" (TIO)'!C531","v":0},{"$f":"'data \"live\" (TIO)'!D531-'data \"historic\" (TIO)'!D531","v":0},{"$f":"'data \"live\" (TIO)'!E531-'data \"historic\" (TIO)'!E531","v":0},{"$f":"'data \"live\" (TIO)'!F531-'data \"historic\" (TIO)'!F531","v":0},{"$f":"'data \"live\" (TIO)'!G531-'data \"historic\" (TIO)'!G531","v":0},{"$f":"'data \"live\" (TIO)'!H531-'data \"historic\" (TIO)'!H531","v":0},{"$f":"'data \"live\" (TIO)'!I531-'data \"historic\" (TIO)'!I531","v":-54445},{"$f":"'data \"live\" (TIO)'!J531-'data \"historic\" (TIO)'!J531","v":5316},{"$f":"'data \"live\" (TIO)'!K531-'data \"historic\" (TIO)'!K531","v":0},{"$f":"'data \"live\" (TIO)'!L531-'data \"historic\" (TIO)'!L531","v":28148},{"$f":"'data \"live\" (TIO)'!M531-'data \"historic\" (TIO)'!M531","v":28148},{"$f":"'data \"live\" (TIO)'!N531-'data \"historic\" (TIO)'!N531","v":28148},{"$f":"'data \"live\" (TIO)'!O531-'data \"historic\" (TIO)'!O531","v":28148},{"$f":"'data \"live\" (TIO)'!P531-'data \"historic\" (TIO)'!P531","v":28148},{"$f":"'data \"live\" (TIO)'!Q531-'data \"historic\" (TIO)'!Q531","v":28148},{"$f":"'data \"live\" (TIO)'!R531-'data \"historic\" (TIO)'!R531","v":28148},{"$f":"'data \"live\" (TIO)'!S531-'data \"historic\" (TIO)'!S531","v":1044700},{"$f":"'data \"live\" (TIO)'!T531-'data \"historic\" (TIO)'!T531","v":1044700},{"$f":"'data \"live\" (TIO)'!U531-'data \"historic\" (TIO)'!U531","v":0},null,{"$f":"'data \"live\" (TIO)'!I531/'data \"historic\" (TIO)'!I531-1","v":-5.3558499712754504E-2},{"$f":"'data \"live\" (TIO)'!J531/'data \"historic\" (TIO)'!J531-1","v":5.2294422715217781E-3},{"$f":"'data \"live\" (TIO)'!K531/'data \"historic\" (TIO)'!K531-1","v":0},{"$f":"'data \"live\" (TIO)'!L531/'data \"historic\" (TIO)'!L531-1","v":2.7689680409856088E-2},{"$f":"'data \"live\" (TIO)'!M531/'data \"historic\" (TIO)'!M531-1","v":2.7689680409856088E-2},{"$f":"'data \"live\" (TIO)'!N531/'data \"historic\" (TIO)'!N531-1","v":2.7689680409856088E-2},{"$f":"'data \"live\" (TIO)'!O531/'data \"historic\" (TIO)'!O531-1","v":2.7689680409856088E-2},{"$f":"'data \"live\" (TIO)'!P531/'data \"historic\" (TIO)'!P531-1","v":2.7689680409856088E-2},{"$f":"'data \"live\" (TIO)'!Q531/'data \"historic\" (TIO)'!Q531-1","v":2.7689680409856088E-2},{"$f":"'data \"live\" (TIO)'!R531/'data \"historic\" (TIO)'!R531-1","v":2.7689680409856088E-2},{"$f":"'data \"live\" (TIO)'!S531/'data \"historic\" (TIO)'!S531-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T531/'data \"historic\" (TIO)'!T531-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U531/'data \"historic\" (TIO)'!U531-1","v":{"$error":"#DIV/0!"}}]
["Taranaki","Taranaki in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C532-'data \"historic\" (TIO)'!C532","v":0},{"$f":"'data \"live\" (TIO)'!D532-'data \"historic\" (TIO)'!D532","v":0},{"$f":"'data \"live\" (TIO)'!E532-'data \"historic\" (TIO)'!E532","v":0},{"$f":"'data \"live\" (TIO)'!F532-'data \"historic\" (TIO)'!F532","v":0},{"$f":"'data \"live\" (TIO)'!G532-'data \"historic\" (TIO)'!G532","v":0},{"$f":"'data \"live\" (TIO)'!H532-'data \"historic\" (TIO)'!H532","v":0},{"$f":"'data \"live\" (TIO)'!I532-'data \"historic\" (TIO)'!I532","v":88913},{"$f":"'data \"live\" (TIO)'!J532-'data \"historic\" (TIO)'!J532","v":100906},{"$f":"'data \"live\" (TIO)'!K532-'data \"historic\" (TIO)'!K532","v":0},{"$f":"'data \"live\" (TIO)'!L532-'data \"historic\" (TIO)'!L532","v":9891},{"$f":"'data \"live\" (TIO)'!M532-'data \"historic\" (TIO)'!M532","v":9891},{"$f":"'data \"live\" (TIO)'!N532-'data \"historic\" (TIO)'!N532","v":9891},{"$f":"'data \"live\" (TIO)'!O532-'data \"historic\" (TIO)'!O532","v":-66889},{"$f":"'data \"live\" (TIO)'!P532-'data \"historic\" (TIO)'!P532","v":-66889},{"$f":"'data \"live\" (TIO)'!Q532-'data \"historic\" (TIO)'!Q532","v":-66889},{"$f":"'data \"live\" (TIO)'!R532-'data \"historic\" (TIO)'!R532","v":-66889},{"$f":"'data \"live\" (TIO)'!S532-'data \"historic\" (TIO)'!S532","v":817447},{"$f":"'data \"live\" (TIO)'!T532-'data \"historic\" (TIO)'!T532","v":817447},{"$f":"'data \"live\" (TIO)'!U532-'data \"historic\" (TIO)'!U532","v":0},null,{"$f":"'data \"live\" (TIO)'!I532/'data \"historic\" (TIO)'!I532-1","v":0.12051816589766817},{"$f":"'data \"live\" (TIO)'!J532/'data \"historic\" (TIO)'!J532-1","v":0.13677421803414669},{"$f":"'data \"live\" (TIO)'!K532/'data \"historic\" (TIO)'!K532-1","v":0},{"$f":"'data \"live\" (TIO)'!L532/'data \"historic\" (TIO)'!L532-1","v":1.2248067007117669E-2},{"$f":"'data \"live\" (TIO)'!M532/'data \"historic\" (TIO)'!M532-1","v":1.2248067007117669E-2},{"$f":"'data \"live\" (TIO)'!N532/'data \"historic\" (TIO)'!N532-1","v":1.2248067007117669E-2},{"$f":"'data \"live\" (TIO)'!O532/'data \"historic\" (TIO)'!O532-1","v":-7.5637540482350607E-2},{"$f":"'data \"live\" (TIO)'!P532/'data \"historic\" (TIO)'!P532-1","v":-7.5637540482350607E-2},{"$f":"'data \"live\" (TIO)'!Q532/'data \"historic\" (TIO)'!Q532-1","v":-7.5637540482350607E-2},{"$f":"'data \"live\" (TIO)'!R532/'data \"historic\" (TIO)'!R532-1","v":-7.5637540482350607E-2},{"$f":"'data \"live\" (TIO)'!S532/'data \"historic\" (TIO)'!S532-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T532/'data \"historic\" (TIO)'!T532-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U532/'data \"historic\" (TIO)'!U532-1","v":{"$error":"#DIV/0!"}}]
["Manawatu-Wanganui","Manawatu-Wanganui in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C533-'data \"historic\" (TIO)'!C533","v":0},{"$f":"'data \"live\" (TIO)'!D533-'data \"historic\" (TIO)'!D533","v":0},{"$f":"'data \"live\" (TIO)'!E533-'data \"historic\" (TIO)'!E533","v":0},{"$f":"'data \"live\" (TIO)'!F533-'data \"historic\" (TIO)'!F533","v":0},{"$f":"'data \"live\" (TIO)'!G533-'data \"historic\" (TIO)'!G533","v":0},{"$f":"'data \"live\" (TIO)'!H533-'data \"historic\" (TIO)'!H533","v":0},{"$f":"'data \"live\" (TIO)'!I533-'data \"historic\" (TIO)'!I533","v":-8099},{"$f":"'data \"live\" (TIO)'!J533-'data \"historic\" (TIO)'!J533","v":-26790},{"$f":"'data \"live\" (TIO)'!K533-'data \"historic\" (TIO)'!K533","v":0},{"$f":"'data \"live\" (TIO)'!L533-'data \"historic\" (TIO)'!L533","v":-601790},{"$f":"'data \"live\" (TIO)'!M533-'data \"historic\" (TIO)'!M533","v":-561790},{"$f":"'data \"live\" (TIO)'!N533-'data \"historic\" (TIO)'!N533","v":-561790},{"$f":"'data \"live\" (TIO)'!O533-'data \"historic\" (TIO)'!O533","v":-561790},{"$f":"'data \"live\" (TIO)'!P533-'data \"historic\" (TIO)'!P533","v":-561790},{"$f":"'data \"live\" (TIO)'!Q533-'data \"historic\" (TIO)'!Q533","v":-561790},{"$f":"'data \"live\" (TIO)'!R533-'data \"historic\" (TIO)'!R533","v":-561790},{"$f":"'data \"live\" (TIO)'!S533-'data \"historic\" (TIO)'!S533","v":1568352},{"$f":"'data \"live\" (TIO)'!T533-'data \"historic\" (TIO)'!T533","v":1568352},{"$f":"'data \"live\" (TIO)'!U533-'data \"historic\" (TIO)'!U533","v":0},null,{"$f":"'data \"live\" (TIO)'!I533/'data \"historic\" (TIO)'!I533-1","v":-5.5920773265741852E-3},{"$f":"'data \"live\" (TIO)'!J533/'data \"historic\" (TIO)'!J533-1","v":-1.7226722704421826E-2},{"$f":"'data \"live\" (TIO)'!K533/'data \"historic\" (TIO)'!K533-1","v":0},{"$f":"'data \"live\" (TIO)'!L533/'data \"historic\" (TIO)'!L533-1","v":-0.2825116823197702},{"$f":"'data \"live\" (TIO)'!M533/'data \"historic\" (TIO)'!M533-1","v":-0.26373359146948894},{"$f":"'data \"live\" (TIO)'!N533/'data \"historic\" (TIO)'!N533-1","v":-0.26373359146948894},{"$f":"'data \"live\" (TIO)'!O533/'data \"historic\" (TIO)'!O533-1","v":-0.26373359146948894},{"$f":"'data \"live\" (TIO)'!P533/'data \"historic\" (TIO)'!P533-1","v":-0.26373359146948894},{"$f":"'data \"live\" (TIO)'!Q533/'data \"historic\" (TIO)'!Q533-1","v":-0.26373359146948894},{"$f":"'data \"live\" (TIO)'!R533/'data \"historic\" (TIO)'!R533-1","v":-0.26373359146948894},{"$f":"'data \"live\" (TIO)'!S533/'data \"historic\" (TIO)'!S533-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T533/'data \"historic\" (TIO)'!T533-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U533/'data \"historic\" (TIO)'!U533-1","v":{"$error":"#DIV/0!"}}]
["Wellington","Wellington in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C534-'data \"historic\" (TIO)'!C534","v":0},{"$f":"'data \"live\" (TIO)'!D534-'data \"historic\" (TIO)'!D534","v":0},{"$f":"'data \"live\" (TIO)'!E534-'data \"historic\" (TIO)'!E534","v":0},{"$f":"'data \"live\" (TIO)'!F534-'data \"historic\" (TIO)'!F534","v":0},{"$f":"'data \"live\" (TIO)'!G534-'data \"historic\" (TIO)'!G534","v":0},{"$f":"'data \"live\" (TIO)'!H534-'data \"historic\" (TIO)'!H534","v":0},{"$f":"'data \"live\" (TIO)'!I534-'data \"historic\" (TIO)'!I534","v":-322907},{"$f":"'data \"live\" (TIO)'!J534-'data \"historic\" (TIO)'!J534","v":-1406496},{"$f":"'data \"live\" (TIO)'!K534-'data \"historic\" (TIO)'!K534","v":-188999.5},{"$f":"'data \"live\" (TIO)'!L534-'data \"historic\" (TIO)'!L534","v":-1555900},{"$f":"'data \"live\" (TIO)'!M534-'data \"historic\" (TIO)'!M534","v":-1551000},{"$f":"'data \"live\" (TIO)'!N534-'data \"historic\" (TIO)'!N534","v":-1544600},{"$f":"'data \"live\" (TIO)'!O534-'data \"historic\" (TIO)'!O534","v":-1436800},{"$f":"'data \"live\" (TIO)'!P534-'data \"historic\" (TIO)'!P534","v":-1426600},{"$f":"'data \"live\" (TIO)'!Q534-'data \"historic\" (TIO)'!Q534","v":-1414000},{"$f":"'data \"live\" (TIO)'!R534-'data \"historic\" (TIO)'!R534","v":-1379700},{"$f":"'data \"live\" (TIO)'!S534-'data \"historic\" (TIO)'!S534","v":22506400},{"$f":"'data \"live\" (TIO)'!T534-'data \"historic\" (TIO)'!T534","v":22882300},{"$f":"'data \"live\" (TIO)'!U534-'data \"historic\" (TIO)'!U534","v":0},null,{"$f":"'data \"live\" (TIO)'!I534/'data \"historic\" (TIO)'!I534-1","v":-1.569902667172296E-2},{"$f":"'data \"live\" (TIO)'!J534/'data \"historic\" (TIO)'!J534-1","v":-6.7370276523080364E-2},{"$f":"'data \"live\" (TIO)'!K534/'data \"historic\" (TIO)'!K534-1","v":-8.9191937782560071E-3},{"$f":"'data \"live\" (TIO)'!L534/'data \"historic\" (TIO)'!L534-1","v":-7.2340188115175175E-2},{"$f":"'data \"live\" (TIO)'!M534/'data \"historic\" (TIO)'!M534-1","v":-7.1046736934683774E-2},{"$f":"'data \"live\" (TIO)'!N534/'data \"historic\" (TIO)'!N534-1","v":-6.9707828253197435E-2},{"$f":"'data \"live\" (TIO)'!O534/'data \"historic\" (TIO)'!O534-1","v":-6.3884751339454482E-2},{"$f":"'data \"live\" (TIO)'!P534/'data \"historic\" (TIO)'!P534-1","v":-6.249425040630463E-2},{"$f":"'data \"live\" (TIO)'!Q534/'data \"historic\" (TIO)'!Q534-1","v":-6.1026926944639848E-2},{"$f":"'data \"live\" (TIO)'!R534/'data \"historic\" (TIO)'!R534-1","v":-5.8666700683743245E-2},{"$f":"'data \"live\" (TIO)'!S534/'data \"historic\" (TIO)'!S534-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T534/'data \"historic\" (TIO)'!T534-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U534/'data \"historic\" (TIO)'!U534-1","v":{"$error":"#DIV/0!"}}]
["Marlborough","Marlborough in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C535-'data \"historic\" (TIO)'!C535","v":0},{"$f":"'data \"live\" (TIO)'!D535-'data \"historic\" (TIO)'!D535","v":0},{"$f":"'data \"live\" (TIO)'!E535-'data \"historic\" (TIO)'!E535","v":0},{"$f":"'data \"live\" (TIO)'!F535-'data \"historic\" (TIO)'!F535","v":0},{"$f":"'data \"live\" (TIO)'!G535-'data \"historic\" (TIO)'!G535","v":0},{"$f":"'data \"live\" (TIO)'!H535-'data \"historic\" (TIO)'!H535","v":0},{"$f":"'data \"live\" (TIO)'!I535-'data \"historic\" (TIO)'!I535","v":-12865},{"$f":"'data \"live\" (TIO)'!J535-'data \"historic\" (TIO)'!J535","v":-47864},{"$f":"'data \"live\" (TIO)'!K535-'data \"historic\" (TIO)'!K535","v":0},{"$f":"'data \"live\" (TIO)'!L535-'data \"historic\" (TIO)'!L535","v":-40638},{"$f":"'data \"live\" (TIO)'!M535-'data \"historic\" (TIO)'!M535","v":-40638},{"$f":"'data \"live\" (TIO)'!N535-'data \"historic\" (TIO)'!N535","v":-40638},{"$f":"'data \"live\" (TIO)'!O535-'data \"historic\" (TIO)'!O535","v":-45638},{"$f":"'data \"live\" (TIO)'!P535-'data \"historic\" (TIO)'!P535","v":-60638},{"$f":"'data \"live\" (TIO)'!Q535-'data \"historic\" (TIO)'!Q535","v":-60638},{"$f":"'data \"live\" (TIO)'!R535-'data \"historic\" (TIO)'!R535","v":-60638},{"$f":"'data \"live\" (TIO)'!S535-'data \"historic\" (TIO)'!S535","v":49362},{"$f":"'data \"live\" (TIO)'!T535-'data \"historic\" (TIO)'!T535","v":49362},{"$f":"'data \"live\" (TIO)'!U535-'data \"historic\" (TIO)'!U535","v":0},null,{"$f":"'data \"live\" (TIO)'!I535/'data \"historic\" (TIO)'!I535-1","v":-0.23390909090909096},{"$f":"'data \"live\" (TIO)'!J535/'data \"historic\" (TIO)'!J535-1","v":-0.5318222222222222},{"$f":"'data \"live\" (TIO)'!K535/'data \"historic\" (TIO)'!K535-1","v":0},{"$f":"'data \"live\" (TIO)'!L535/'data \"historic\" (TIO)'!L535-1","v":-0.45153333333333334},{"$f":"'data \"live\" (TIO)'!M535/'data \"historic\" (TIO)'!M535-1","v":-0.45153333333333334},{"$f":"'data \"live\" (TIO)'!N535/'data \"historic\" (TIO)'!N535-1","v":-0.45153333333333334},{"$f":"'data \"live\" (TIO)'!O535/'data \"historic\" (TIO)'!O535-1","v":-0.48040000000000005},{"$f":"'data \"live\" (TIO)'!P535/'data \"historic\" (TIO)'!P535-1","v":-0.55125454545454544},{"$f":"'data \"live\" (TIO)'!Q535/'data \"historic\" (TIO)'!Q535-1","v":-0.55125454545454544},{"$f":"'data \"live\" (TIO)'!R535/'data \"historic\" (TIO)'!R535-1","v":-0.55125454545454544},{"$f":"'data \"live\" (TIO)'!S535/'data \"historic\" (TIO)'!S535-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T535/'data \"historic\" (TIO)'!T535-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U535/'data \"historic\" (TIO)'!U535-1","v":{"$error":"#DIV/0!"}}]
["Nelson","Nelson in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C536-'data \"historic\" (TIO)'!C536","v":0},{"$f":"'data \"live\" (TIO)'!D536-'data \"historic\" (TIO)'!D536","v":0},{"$f":"'data \"live\" (TIO)'!E536-'data \"historic\" (TIO)'!E536","v":0},{"$f":"'data \"live\" (TIO)'!F536-'data \"historic\" (TIO)'!F536","v":0},{"$f":"'data \"live\" (TIO)'!G536-'data \"historic\" (TIO)'!G536","v":0},{"$f":"'data \"live\" (TIO)'!H536-'data \"historic\" (TIO)'!H536","v":0},{"$f":"'data \"live\" (TIO)'!I536-'data \"historic\" (TIO)'!I536","v":24194},{"$f":"'data \"live\" (TIO)'!J536-'data \"historic\" (TIO)'!J536","v":36206},{"$f":"'data \"live\" (TIO)'!K536-'data \"historic\" (TIO)'!K536","v":0},{"$f":"'data \"live\" (TIO)'!L536-'data \"historic\" (TIO)'!L536","v":-26122},{"$f":"'data \"live\" (TIO)'!M536-'data \"historic\" (TIO)'!M536","v":-26122},{"$f":"'data \"live\" (TIO)'!N536-'data \"historic\" (TIO)'!N536","v":-26122},{"$f":"'data \"live\" (TIO)'!O536-'data \"historic\" (TIO)'!O536","v":-26122},{"$f":"'data \"live\" (TIO)'!P536-'data \"historic\" (TIO)'!P536","v":-26122},{"$f":"'data \"live\" (TIO)'!Q536-'data \"historic\" (TIO)'!Q536","v":-26122},{"$f":"'data \"live\" (TIO)'!R536-'data \"historic\" (TIO)'!R536","v":-26122},{"$f":"'data \"live\" (TIO)'!S536-'data \"historic\" (TIO)'!S536","v":418189},{"$f":"'data \"live\" (TIO)'!T536-'data \"historic\" (TIO)'!T536","v":418189},{"$f":"'data \"live\" (TIO)'!U536-'data \"historic\" (TIO)'!U536","v":0},null,{"$f":"'data \"live\" (TIO)'!I536/'data \"historic\" (TIO)'!I536-1","v":5.4452849468052733E-2},{"$f":"'data \"live\" (TIO)'!J536/'data \"historic\" (TIO)'!J536-1","v":8.1487966762020303E-2},{"$f":"'data \"live\" (TIO)'!K536/'data \"historic\" (TIO)'!K536-1","v":0},{"$f":"'data \"live\" (TIO)'!L536/'data \"historic\" (TIO)'!L536-1","v":-5.8792152343741244E-2},{"$f":"'data \"live\" (TIO)'!M536/'data \"historic\" (TIO)'!M536-1","v":-5.8792152343741244E-2},{"$f":"'data \"live\" (TIO)'!N536/'data \"historic\" (TIO)'!N536-1","v":-5.8792152343741244E-2},{"$f":"'data \"live\" (TIO)'!O536/'data \"historic\" (TIO)'!O536-1","v":-5.8792152343741244E-2},{"$f":"'data \"live\" (TIO)'!P536/'data \"historic\" (TIO)'!P536-1","v":-5.8792152343741244E-2},{"$f":"'data \"live\" (TIO)'!Q536/'data \"historic\" (TIO)'!Q536-1","v":-5.8792152343741244E-2},{"$f":"'data \"live\" (TIO)'!R536/'data \"historic\" (TIO)'!R536-1","v":-5.8792152343741244E-2},{"$f":"'data \"live\" (TIO)'!S536/'data \"historic\" (TIO)'!S536-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T536/'data \"historic\" (TIO)'!T536-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U536/'data \"historic\" (TIO)'!U536-1","v":{"$error":"#DIV/0!"}}]
["Canterbury","Canterbury in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C537-'data \"historic\" (TIO)'!C537","v":0},{"$f":"'data \"live\" (TIO)'!D537-'data \"historic\" (TIO)'!D537","v":0},{"$f":"'data \"live\" (TIO)'!E537-'data \"historic\" (TIO)'!E537","v":0},{"$f":"'data \"live\" (TIO)'!F537-'data \"historic\" (TIO)'!F537","v":0},{"$f":"'data \"live\" (TIO)'!G537-'data \"historic\" (TIO)'!G537","v":0},{"$f":"'data \"live\" (TIO)'!H537-'data \"historic\" (TIO)'!H537","v":0},{"$f":"'data \"live\" (TIO)'!I537-'data \"historic\" (TIO)'!I537","v":406167},{"$f":"'data \"live\" (TIO)'!J537-'data \"historic\" (TIO)'!J537","v":507567},{"$f":"'data \"live\" (TIO)'!K537-'data \"historic\" (TIO)'!K537","v":0},{"$f":"'data \"live\" (TIO)'!L537-'data \"historic\" (TIO)'!L537","v":507567},{"$f":"'data \"live\" (TIO)'!M537-'data \"historic\" (TIO)'!M537","v":667999},{"$f":"'data \"live\" (TIO)'!N537-'data \"historic\" (TIO)'!N537","v":830035},{"$f":"'data \"live\" (TIO)'!O537-'data \"historic\" (TIO)'!O537","v":993692},{"$f":"'data \"live\" (TIO)'!P537-'data \"historic\" (TIO)'!P537","v":1158986},{"$f":"'data \"live\" (TIO)'!Q537-'data \"historic\" (TIO)'!Q537","v":1325932},{"$f":"'data \"live\" (TIO)'!R537-'data \"historic\" (TIO)'!R537","v":1494548},{"$f":"'data \"live\" (TIO)'!S537-'data \"historic\" (TIO)'!S537","v":17247971},{"$f":"'data \"live\" (TIO)'!T537-'data \"historic\" (TIO)'!T537","v":17419976},{"$f":"'data \"live\" (TIO)'!U537-'data \"historic\" (TIO)'!U537","v":0},null,{"$f":"'data \"live\" (TIO)'!I537/'data \"historic\" (TIO)'!I537-1","v":2.6064547660253679E-2},{"$f":"'data \"live\" (TIO)'!J537/'data \"historic\" (TIO)'!J537-1","v":3.2571588194688417E-2},{"$f":"'data \"live\" (TIO)'!K537/'data \"historic\" (TIO)'!K537-1","v":0},{"$f":"'data \"live\" (TIO)'!L537/'data \"historic\" (TIO)'!L537-1","v":3.2571588194688417E-2},{"$f":"'data \"live\" (TIO)'!M537/'data \"historic\" (TIO)'!M537-1","v":4.286683007851888E-2},{"$f":"'data \"live\" (TIO)'!N537/'data \"historic\" (TIO)'!N537-1","v":5.3265003846148629E-2},{"$f":"'data \"live\" (TIO)'!O537/'data \"historic\" (TIO)'!O537-1","v":6.3767200421533055E-2},{"$f":"'data \"live\" (TIO)'!P537/'data \"historic\" (TIO)'!P537-1","v":7.4374446556630058E-2},{"$f":"'data \"live\" (TIO)'!Q537/'data \"historic\" (TIO)'!Q537-1","v":8.508770483140049E-2},{"$f":"'data \"live\" (TIO)'!R537/'data \"historic\" (TIO)'!R537-1","v":9.590813034179746E-2},{"$f":"'data \"live\" (TIO)'!S537/'data \"historic\" (TIO)'!S537-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T537/'data \"historic\" (TIO)'!T537-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U537/'data \"historic\" (TIO)'!U537-1","v":{"$error":"#DIV/0!"}}]
["West Coast","West Coast in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C538-'data \"historic\" (TIO)'!C538","v":0},{"$f":"'data \"live\" (TIO)'!D538-'data \"historic\" (TIO)'!D538","v":0},{"$f":"'data \"live\" (TIO)'!E538-'data \"historic\" (TIO)'!E538","v":0},{"$f":"'data \"live\" (TIO)'!F538-'data \"historic\" (TIO)'!F538","v":0},{"$f":"'data \"live\" (TIO)'!G538-'data \"historic\" (TIO)'!G538","v":0},{"$f":"'data \"live\" (TIO)'!H538-'data \"historic\" (TIO)'!H538","v":0},{"$f":"'data \"live\" (TIO)'!I538-'data \"historic\" (TIO)'!I538","v":69700},{"$f":"'data \"live\" (TIO)'!J538-'data \"historic\" (TIO)'!J538","v":65000},{"$f":"'data \"live\" (TIO)'!K538-'data \"historic\" (TIO)'!K538","v":0},{"$f":"'data \"live\" (TIO)'!L538-'data \"historic\" (TIO)'!L538","v":145780},{"$f":"'data \"live\" (TIO)'!M538-'data \"historic\" (TIO)'!M538","v":145780},{"$f":"'data \"live\" (TIO)'!N538-'data \"historic\" (TIO)'!N538","v":145780},{"$f":"'data \"live\" (TIO)'!O538-'data \"historic\" (TIO)'!O538","v":145780},{"$f":"'data \"live\" (TIO)'!P538-'data \"historic\" (TIO)'!P538","v":145780},{"$f":"'data \"live\" (TIO)'!Q538-'data \"historic\" (TIO)'!Q538","v":145780},{"$f":"'data \"live\" (TIO)'!R538-'data \"historic\" (TIO)'!R538","v":145780},{"$f":"'data \"live\" (TIO)'!S538-'data \"historic\" (TIO)'!S538","v":145780},{"$f":"'data \"live\" (TIO)'!T538-'data \"historic\" (TIO)'!T538","v":145780},{"$f":"'data \"live\" (TIO)'!U538-'data \"historic\" (TIO)'!U538","v":0},null,{"$f":"'data \"live\" (TIO)'!I538/'data \"historic\" (TIO)'!I538-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J538/'data \"historic\" (TIO)'!J538-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K538/'data \"historic\" (TIO)'!K538-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L538/'data \"historic\" (TIO)'!L538-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M538/'data \"historic\" (TIO)'!M538-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N538/'data \"historic\" (TIO)'!N538-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O538/'data \"historic\" (TIO)'!O538-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P538/'data \"historic\" (TIO)'!P538-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q538/'data \"historic\" (TIO)'!Q538-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R538/'data \"historic\" (TIO)'!R538-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S538/'data \"historic\" (TIO)'!S538-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T538/'data \"historic\" (TIO)'!T538-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U538/'data \"historic\" (TIO)'!U538-1","v":{"$error":"#DIV/0!"}}]
["Otago","Otago (DUNEDIN ONLY) in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C539-'data \"historic\" (TIO)'!C539","v":0},{"$f":"'data \"live\" (TIO)'!D539-'data \"historic\" (TIO)'!D539","v":1009079},{"$f":"'data \"live\" (TIO)'!E539-'data \"historic\" (TIO)'!E539","v":1009079},{"$f":"'data \"live\" (TIO)'!F539-'data \"historic\" (TIO)'!F539","v":915854},{"$f":"'data \"live\" (TIO)'!G539-'data \"historic\" (TIO)'!G539","v":800163},{"$f":"'data \"live\" (TIO)'!H539-'data \"historic\" (TIO)'!H539","v":800163},{"$f":"'data \"live\" (TIO)'!I539-'data \"historic\" (TIO)'!I539","v":748398},{"$f":"'data \"live\" (TIO)'!J539-'data \"historic\" (TIO)'!J539","v":393538},{"$f":"'data \"live\" (TIO)'!K539-'data \"historic\" (TIO)'!K539","v":-186315.27479999978},{"$f":"'data \"live\" (TIO)'!L539-'data \"historic\" (TIO)'!L539","v":863927.96644000011},{"$f":"'data \"live\" (TIO)'!M539-'data \"historic\" (TIO)'!M539","v":166442.51200000104},{"$f":"'data \"live\" (TIO)'!N539-'data \"historic\" (TIO)'!N539","v":200426.01900000032},{"$f":"'data \"live\" (TIO)'!O539-'data \"historic\" (TIO)'!O539","v":210147.14599999972},{"$f":"'data \"live\" (TIO)'!P539-'data \"historic\" (TIO)'!P539","v":734454.14599999972},{"$f":"'data \"live\" (TIO)'!Q539-'data \"historic\" (TIO)'!Q539","v":740857.87799999956},{"$f":"'data \"live\" (TIO)'!R539-'data \"historic\" (TIO)'!R539","v":741099.35800000001},{"$f":"'data \"live\" (TIO)'!S539-'data \"historic\" (TIO)'!S539","v":5076630},{"$f":"'data \"live\" (TIO)'!T539-'data \"historic\" (TIO)'!T539","v":5076630},{"$f":"'data \"live\" (TIO)'!U539-'data \"historic\" (TIO)'!U539","v":0},null,{"$f":"'data \"live\" (TIO)'!I539/'data \"historic\" (TIO)'!I539-1","v":0.19303115434176821},{"$f":"'data \"live\" (TIO)'!J539/'data \"historic\" (TIO)'!J539-1","v":0.1015036042551567},{"$f":"'data \"live\" (TIO)'!K539/'data \"historic\" (TIO)'!K539-1","v":-4.8055516671807963E-2},{"$f":"'data \"live\" (TIO)'!L539/'data \"historic\" (TIO)'!L539-1","v":0.23422869800530721},{"$f":"'data \"live\" (TIO)'!M539/'data \"historic\" (TIO)'!M539-1","v":3.7949623218278772E-2},{"$f":"'data \"live\" (TIO)'!N539/'data \"historic\" (TIO)'!N539-1","v":4.6054862942538133E-2},{"$f":"'data \"live\" (TIO)'!O539/'data \"historic\" (TIO)'!O539-1","v":4.8396737733782169E-2},{"$f":"'data \"live\" (TIO)'!P539/'data \"historic\" (TIO)'!P539-1","v":0.16914426561591767},{"$f":"'data \"live\" (TIO)'!Q539/'data \"historic\" (TIO)'!Q539-1","v":0.17087103684274285},{"$f":"'data \"live\" (TIO)'!R539/'data \"historic\" (TIO)'!R539-1","v":0.17093625191358996},{"$f":"'data \"live\" (TIO)'!S539/'data \"historic\" (TIO)'!S539-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T539/'data \"historic\" (TIO)'!T539-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U539/'data \"historic\" (TIO)'!U539-1","v":{"$error":"#DIV/0!"}}]
["Southland","Southland in service vehicle kilometres:",{"$f":"'data \"live\" (TIO)'!C540-'data \"historic\" (TIO)'!C540","v":0},{"$f":"'data \"live\" (TIO)'!D540-'data \"historic\" (TIO)'!D540","v":0},{"$f":"'data \"live\" (TIO)'!E540-'data \"historic\" (TIO)'!E540","v":0},{"$f":"'data \"live\" (TIO)'!F540-'data \"historic\" (TIO)'!F540","v":0},{"$f":"'data \"live\" (TIO)'!G540-'data \"historic\" (TIO)'!G540","v":0},{"$f":"'data \"live\" (TIO)'!H540-'data \"historic\" (TIO)'!H540","v":0},{"$f":"'data \"live\" (TIO)'!I540-'data \"historic\" (TIO)'!I540","v":692},{"$f":"'data \"live\" (TIO)'!J540-'data \"historic\" (TIO)'!J540","v":692},{"$f":"'data \"live\" (TIO)'!K540-'data \"historic\" (TIO)'!K540","v":0},{"$f":"'data \"live\" (TIO)'!L540-'data \"historic\" (TIO)'!L540","v":24794},{"$f":"'data \"live\" (TIO)'!M540-'data \"historic\" (TIO)'!M540","v":24794},{"$f":"'data \"live\" (TIO)'!N540-'data \"historic\" (TIO)'!N540","v":24794},{"$f":"'data \"live\" (TIO)'!O540-'data \"historic\" (TIO)'!O540","v":24794},{"$f":"'data \"live\" (TIO)'!P540-'data \"historic\" (TIO)'!P540","v":24794},{"$f":"'data \"live\" (TIO)'!Q540-'data \"historic\" (TIO)'!Q540","v":24794},{"$f":"'data \"live\" (TIO)'!R540-'data \"historic\" (TIO)'!R540","v":24794},{"$f":"'data \"live\" (TIO)'!S540-'data \"historic\" (TIO)'!S540","v":330794},{"$f":"'data \"live\" (TIO)'!T540-'data \"historic\" (TIO)'!T540","v":330794},{"$f":"'data \"live\" (TIO)'!U540-'data \"historic\" (TIO)'!U540","v":0},null,{"$f":"'data \"live\" (TIO)'!I540/'data \"historic\" (TIO)'!I540-1","v":2.2614379084966441E-3},{"$f":"'data \"live\" (TIO)'!J540/'data \"historic\" (TIO)'!J540-1","v":2.2614379084966441E-3},{"$f":"'data \"live\" (TIO)'!K540/'data \"historic\" (TIO)'!K540-1","v":0},{"$f":"'data \"live\" (TIO)'!L540/'data \"historic\" (TIO)'!L540-1","v":8.1026143790849714E-2},{"$f":"'data \"live\" (TIO)'!M540/'data \"historic\" (TIO)'!M540-1","v":8.1026143790849714E-2},{"$f":"'data \"live\" (TIO)'!N540/'data \"historic\" (TIO)'!N540-1","v":8.1026143790849714E-2},{"$f":"'data \"live\" (TIO)'!O540/'data \"historic\" (TIO)'!O540-1","v":8.1026143790849714E-2},{"$f":"'data \"live\" (TIO)'!P540/'data \"historic\" (TIO)'!P540-1","v":8.1026143790849714E-2},{"$f":"'data \"live\" (TIO)'!Q540/'data \"historic\" (TIO)'!Q540-1","v":8.1026143790849714E-2},{"$f":"'data \"live\" (TIO)'!R540/'data \"historic\" (TIO)'!R540-1","v":8.1026143790849714E-2},{"$f":"'data \"live\" (TIO)'!S540/'data \"historic\" (TIO)'!S540-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T540/'data \"historic\" (TIO)'!T540-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U540/'data \"historic\" (TIO)'!U540-1","v":{"$error":"#DIV/0!"}}]
["National","National total in service vehicle kilometres",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C526:C540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C526:C540)-C527-C534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!C534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!C527,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D526:D540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D526:D540)-D527-D534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!D534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!D527,0))))))","v":1009079},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E526:E540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E526:E540)-E527-E534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!E534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!E527,0))))))","v":1009079},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F526:F540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F526:F540)-F527-F534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!F534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!F527,0))))))","v":915854},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G526:G540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G526:G540)-G527-G534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!G534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!G527,0))))))","v":800163},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H526:H540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H526:H540)-H527-H534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!H534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!H527,0))))))","v":800163},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I526:I540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I526:I540)-I527-I534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!I534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!I527,0))))))","v":1516272.1000000015},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J526:J540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J526:J540)-J527-J534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!J534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!J527,0))))))","v":1818360.2333333343},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K526:K540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K526:K540)-K527-K534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!K534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!K527,0))))))","v":5247584.6063253833},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L526:L540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L526:L540)-L527-L534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!L534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!L527,0))))))","v":8557154.9286907688},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M526:M540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M526:M540)-M527-M534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!M534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!M527,0))))))","v":7593383.5462040072},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N526:N540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N526:N540)-N527-N534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!N534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!N527,0))))))","v":7696165.821920841},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O526:O540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O526:O540)-O527-O534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!O534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!O527,0))))))","v":10405507.52055979},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P526:P540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P526:P540)-P527-P534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!P534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!P527,0))))))","v":14107307.933459373},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q526:Q540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q526:Q540)-Q527-Q534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!Q534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!Q527,0))))))","v":16102538.214576013},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R526:R540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R526:R540)-R527-R534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!R534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!R527,0))))))","v":18612172.2631304},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S526:S540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S526:S540)-S527-S534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!S534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!S527,0))))))","v":145437812},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T526:T540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T526:T540)-T527-T534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!T534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!T527,0))))))","v":149006795},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U526:U540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U526:U540)-U527-U534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!U534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!U527,0))))))","v":0},null,{"$f":"'data \"live\" (TIO)'!I541/'data \"historic\" (TIO)'!I541-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J541/'data \"historic\" (TIO)'!J541-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K541/'data \"historic\" (TIO)'!K541-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L541/'data \"historic\" (TIO)'!L541-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M541/'data \"historic\" (TIO)'!M541-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N541/'data \"historic\" (TIO)'!N541-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O541/'data \"historic\" (TIO)'!O541-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P541/'data \"historic\" (TIO)'!P541-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q541/'data \"historic\" (TIO)'!Q541-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R541/'data \"historic\" (TIO)'!R541-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S541/'data \"historic\" (TIO)'!S541-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T541/'data \"historic\" (TIO)'!T541-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U541/'data \"historic\" (TIO)'!U541-1","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"VLOOKUP($B$484,$A526:$U541,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!C60,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!C180,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!C300,'data (variance)'!C420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!D60,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!D180,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!D300,'data (variance)'!D420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!E60,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!E180,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!E300,'data (variance)'!E420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!F60,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!F180,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!F300,'data (variance)'!F420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!G60,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!G180,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!G300,'data (variance)'!G420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!H60,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!H180,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!H300,'data (variance)'!H420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!I60,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!I180,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!I300,'data (variance)'!I420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!J60,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!J180,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!J300,'data (variance)'!J420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!K60,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!K180,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!K300,'data (variance)'!K420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!L60,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!L180,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!L300,'data (variance)'!L420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!M60,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!M180,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!M300,'data (variance)'!M420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!N60,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!N180,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!N300,'data (variance)'!N420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!O60,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!O180,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!O300,'data (variance)'!O420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!P60,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!P180,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!P300,'data (variance)'!P420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!Q60,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!Q180,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!Q300,'data (variance)'!Q420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!R60,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!R180,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!R300,'data (variance)'!R420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!S60,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!S180,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!S300,'data (variance)'!S420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!T60,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!T180,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!T300,'data (variance)'!T420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!U60,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!U180,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!U300,'data (variance)'!U420)))","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP($B$484,$A526:$U541,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A526:$U541,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A526:$U541,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A526:$U541,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A526:$U541,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A526:$U541,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A526:$U541,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A526:$U541,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A526:$U541,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A526:$U541,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A526:$U541,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A526:$U541,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A526:$U541,21,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B542","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U542","v":{"$error":"#N/A"}},null,{"$f":"'data \"historic\" (TIO)'!W542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AD542","v":0},{"$f":"'data \"historic\" (TIO)'!AE542","v":0},{"$f":"'data \"historic\" (TIO)'!AF542","v":0},{"$f":"'data \"historic\" (TIO)'!AG542","v":0},{"$f":"'data \"historic\" (TIO)'!AH542","v":0},{"$f":"'data \"historic\" (TIO)'!AI542","v":0}]
[null,{"$f":"B542","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!C62,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!C182,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!C302,'data (variance)'!C422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!D62,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!D182,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!D302,'data (variance)'!D422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!E62,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!E182,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!E302,'data (variance)'!E422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!F62,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!F182,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!F302,'data (variance)'!F422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!G62,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!G182,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!G302,'data (variance)'!G422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!H62,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!H182,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!H302,'data (variance)'!H422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!I62,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!I182,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!I302,'data (variance)'!I422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!J62,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!J182,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!J302,'data (variance)'!J422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!K62,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!K182,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!K302,'data (variance)'!K422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!L62,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!L182,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!L302,'data (variance)'!L422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!M62,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!M182,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!M302,'data (variance)'!M422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!N62,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!N182,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!N302,'data (variance)'!N422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!O62,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!O182,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!O302,'data (variance)'!O422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!P62,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!P182,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!P302,'data (variance)'!P422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!Q62,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!Q182,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!Q302,'data (variance)'!Q422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!R62,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!R182,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!R302,'data (variance)'!R422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!S62,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!S182,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!S302,'data (variance)'!S422)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!T62,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!T182,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!T302,'data (variance)'!T422)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!U62,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!U182,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!U302,'data (variance)'!U422)))","v":0},null,{"$f":"W542","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AR492,'scenario testing'!AR492)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AS492,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AT492,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AU492,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AV492,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AW492,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AX492,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AY492,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AZ492,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BA492,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BB492,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BC492,0)","v":0}]
[null,{"$f":"IF($B$483='BER2 calc'!$Y$37,'performance indicators'!B23,IF($B$483='BER2 calc'!$Y$38,'performance indicators'!B223,IF($B$483='BER2 calc'!$Y$39,'performance indicators'!B423,'performance indicators'!B623)))","v":"NETWORK AVERAGE TRIP LENGTH"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S525","v":"2025/26"},{"$f":"T525","v":"2026/27"},{"$f":"U525","v":"2027/28"},null,"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"AG525","v":"2025/26"},{"$f":"AH525","v":"2026/27"},{"$f":"AI525","v":"2027/28"}]
["Northland","Northland average trip length:",{"$f":"'data \"live\" (TIO)'!C546-'data \"historic\" (TIO)'!C546","v":0},{"$f":"'data \"live\" (TIO)'!D546-'data \"historic\" (TIO)'!D546","v":0},{"$f":"'data \"live\" (TIO)'!E546-'data \"historic\" (TIO)'!E546","v":0},{"$f":"'data \"live\" (TIO)'!F546-'data \"historic\" (TIO)'!F546","v":0},{"$f":"'data \"live\" (TIO)'!G546-'data \"historic\" (TIO)'!G546","v":0},{"$f":"'data \"live\" (TIO)'!H546-'data \"historic\" (TIO)'!H546","v":0},{"$f":"'data \"live\" (TIO)'!I546-'data \"historic\" (TIO)'!I546","v":1.861478375598816},{"$f":"'data \"live\" (TIO)'!J546-'data \"historic\" (TIO)'!J546","v":1.6140539919010095},{"$f":"'data \"live\" (TIO)'!K546-'data \"historic\" (TIO)'!K546","v":0},{"$f":"'data \"live\" (TIO)'!L546-'data \"historic\" (TIO)'!L546","v":0.69905347902566284},{"$f":"'data \"live\" (TIO)'!M546-'data \"historic\" (TIO)'!M546","v":1.0119454675815795},{"$f":"'data \"live\" (TIO)'!N546-'data \"historic\" (TIO)'!N546","v":1.4550485136795768},{"$f":"'data \"live\" (TIO)'!O546-'data \"historic\" (TIO)'!O546","v":1.9912264222296496},{"$f":"'data \"live\" (TIO)'!P546-'data \"historic\" (TIO)'!P546","v":2.140706607236174},{"$f":"'data \"live\" (TIO)'!Q546-'data \"historic\" (TIO)'!Q546","v":2.469341757721434},{"$f":"'data \"live\" (TIO)'!R546-'data \"historic\" (TIO)'!R546","v":2.8628130389066637},{"$f":"'data \"live\" (TIO)'!S546-'data \"historic\" (TIO)'!S546","v":14.000014724027551},{"$f":"'data \"live\" (TIO)'!T546-'data \"historic\" (TIO)'!T546","v":14.000005831294811},{"$f":"'data \"live\" (TIO)'!U546-'data \"historic\" (TIO)'!U546","v":{"$error":"#DIV/0!"}},null,{"$f":"'data \"live\" (TIO)'!I546/'data \"historic\" (TIO)'!I546-1","v":0.12771054445864638},{"$f":"'data \"live\" (TIO)'!J546/'data \"historic\" (TIO)'!J546-1","v":0.11414780910582345},{"$f":"'data \"live\" (TIO)'!K546/'data \"historic\" (TIO)'!K546-1","v":0},{"$f":"'data \"live\" (TIO)'!L546/'data \"historic\" (TIO)'!L546-1","v":5.2566830208389925E-2},{"$f":"'data \"live\" (TIO)'!M546/'data \"historic\" (TIO)'!M546-1","v":7.7913552415086018E-2},{"$f":"'data \"live\" (TIO)'!N546/'data \"historic\" (TIO)'!N546-1","v":0.11598677884615394},{"$f":"'data \"live\" (TIO)'!O546/'data \"historic\" (TIO)'!O546-1","v":0.16581430312880929},{"$f":"'data \"live\" (TIO)'!P546/'data \"historic\" (TIO)'!P546-1","v":0.18050859740633185},{"$f":"'data \"live\" (TIO)'!Q546/'data \"historic\" (TIO)'!Q546-1","v":0.21415500650728703},{"$f":"'data \"live\" (TIO)'!R546/'data \"historic\" (TIO)'!R546-1","v":0.25704978464005235},{"$f":"'data \"live\" (TIO)'!S546/'data \"historic\" (TIO)'!S546-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T546/'data \"historic\" (TIO)'!T546-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U546/'data \"historic\" (TIO)'!U546-1","v":{"$error":"#DIV/0!"}}]
["Auckland","Auckland average trip length:",{"$f":"'data \"live\" (TIO)'!C547-'data \"historic\" (TIO)'!C547","v":0},{"$f":"'data \"live\" (TIO)'!D547-'data \"historic\" (TIO)'!D547","v":0},{"$f":"'data \"live\" (TIO)'!E547-'data \"historic\" (TIO)'!E547","v":0},{"$f":"'data \"live\" (TIO)'!F547-'data \"historic\" (TIO)'!F547","v":0},{"$f":"'data \"live\" (TIO)'!G547-'data \"historic\" (TIO)'!G547","v":0},{"$f":"'data \"live\" (TIO)'!H547-'data \"historic\" (TIO)'!H547","v":0},{"$f":"'data \"live\" (TIO)'!I547-'data \"historic\" (TIO)'!I547","v":0.15600179383348944},{"$f":"'data \"live\" (TIO)'!J547-'data \"historic\" (TIO)'!J547","v":2.4002021464646361E-3},{"$f":"'data \"live\" (TIO)'!K547-'data \"historic\" (TIO)'!K547","v":-8.4709566636158584E-2},{"$f":"'data \"live\" (TIO)'!L547-'data \"historic\" (TIO)'!L547","v":4.775592631745873E-2},{"$f":"'data \"live\" (TIO)'!M547-'data \"historic\" (TIO)'!M547","v":3.1804981821361267E-2},{"$f":"'data \"live\" (TIO)'!N547-'data \"historic\" (TIO)'!N547","v":5.4056727194321752E-2},{"$f":"'data \"live\" (TIO)'!O547-'data \"historic\" (TIO)'!O547","v":6.2949488530332331E-2},{"$f":"'data \"live\" (TIO)'!P547-'data \"historic\" (TIO)'!P547","v":4.5752013336736397E-2},{"$f":"'data \"live\" (TIO)'!Q547-'data \"historic\" (TIO)'!Q547","v":4.8575502473095611E-2},{"$f":"'data \"live\" (TIO)'!R547-'data \"historic\" (TIO)'!R547","v":-1.9851137268247498E-2},{"$f":"'data \"live\" (TIO)'!S547-'data \"historic\" (TIO)'!S547","v":8.5206399648645164},{"$f":"'data \"live\" (TIO)'!T547-'data \"historic\" (TIO)'!T547","v":8.470675646887063},{"$f":"'data \"live\" (TIO)'!U547-'data \"historic\" (TIO)'!U547","v":{"$error":"#DIV/0!"}},null,{"$f":"'data \"live\" (TIO)'!I547/'data \"historic\" (TIO)'!I547-1","v":1.7370631826996163E-2},{"$f":"'data \"live\" (TIO)'!J547/'data \"historic\" (TIO)'!J547-1","v":2.659544365264388E-4},{"$f":"'data \"live\" (TIO)'!K547/'data \"historic\" (TIO)'!K547-1","v":-9.3306543009796794E-3},{"$f":"'data \"live\" (TIO)'!L547/'data \"historic\" (TIO)'!L547-1","v":5.2356682674523647E-3},{"$f":"'data \"live\" (TIO)'!M547/'data \"historic\" (TIO)'!M547-1","v":3.4683929810439551E-3},{"$f":"'data \"live\" (TIO)'!N547/'data \"historic\" (TIO)'!N547-1","v":5.878793402270599E-3},{"$f":"'data \"live\" (TIO)'!O547/'data \"historic\" (TIO)'!O547-1","v":6.8436859283482754E-3},{"$f":"'data \"live\" (TIO)'!P547/'data \"historic\" (TIO)'!P547-1","v":4.9726690414535479E-3},{"$f":"'data \"live\" (TIO)'!Q547/'data \"historic\" (TIO)'!Q547-1","v":5.2769688886202815E-3},{"$f":"'data \"live\" (TIO)'!R547/'data \"historic\" (TIO)'!R547-1","v":-2.1551101590326915E-3},{"$f":"'data \"live\" (TIO)'!S547/'data \"historic\" (TIO)'!S547-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T547/'data \"historic\" (TIO)'!T547-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U547/'data \"historic\" (TIO)'!U547-1","v":{"$error":"#DIV/0!"}}]
["Waikato","Waikato average trip length:",{"$f":"'data \"live\" (TIO)'!C548-'data \"historic\" (TIO)'!C548","v":0},{"$f":"'data \"live\" (TIO)'!D548-'data \"historic\" (TIO)'!D548","v":0},{"$f":"'data \"live\" (TIO)'!E548-'data \"historic\" (TIO)'!E548","v":0},{"$f":"'data \"live\" (TIO)'!F548-'data \"historic\" (TIO)'!F548","v":0},{"$f":"'data \"live\" (TIO)'!G548-'data \"historic\" (TIO)'!G548","v":0},{"$f":"'data \"live\" (TIO)'!H548-'data \"historic\" (TIO)'!H548","v":0},{"$f":"'data \"live\" (TIO)'!I548-'data \"historic\" (TIO)'!I548","v":-1.3872405182929981E-2},{"$f":"'data \"live\" (TIO)'!J548-'data \"historic\" (TIO)'!J548","v":-6.0000180518176904E-2},{"$f":"'data \"live\" (TIO)'!K548-'data \"historic\" (TIO)'!K548","v":0},{"$f":"'data \"live\" (TIO)'!L548-'data \"historic\" (TIO)'!L548","v":-5.9999377515847385E-2},{"$f":"'data \"live\" (TIO)'!M548-'data \"historic\" (TIO)'!M548","v":-5.9996416075810188E-2},{"$f":"'data \"live\" (TIO)'!N548-'data \"historic\" (TIO)'!N548","v":-6.0001047417046038E-2},{"$f":"'data \"live\" (TIO)'!O548-'data \"historic\" (TIO)'!O548","v":-5.9998869395370136E-2},{"$f":"'data \"live\" (TIO)'!P548-'data \"historic\" (TIO)'!P548","v":-5.6940983236822618E-2},{"$f":"'data \"live\" (TIO)'!Q548-'data \"historic\" (TIO)'!Q548","v":-6.0000150158188603E-2},{"$f":"'data \"live\" (TIO)'!R548-'data \"historic\" (TIO)'!R548","v":-5.9999873263894443E-2},{"$f":"'data \"live\" (TIO)'!S548-'data \"historic\" (TIO)'!S548","v":8.5399995448079657},{"$f":"'data \"live\" (TIO)'!T548-'data \"historic\" (TIO)'!T548","v":8.540000311266283},{"$f":"'data \"live\" (TIO)'!U548-'data \"historic\" (TIO)'!U548","v":{"$error":"#DIV/0!"}},null,{"$f":"'data \"live\" (TIO)'!I548/'data \"historic\" (TIO)'!I548-1","v":-1.6217693432861724E-3},{"$f":"'data \"live\" (TIO)'!J548/'data \"historic\" (TIO)'!J548-1","v":-6.9767651765322292E-3},{"$f":"'data \"live\" (TIO)'!K548/'data \"historic\" (TIO)'!K548-1","v":0},{"$f":"'data \"live\" (TIO)'!L548/'data \"historic\" (TIO)'!L548-1","v":-6.9766718648291981E-3},{"$f":"'data \"live\" (TIO)'!M548/'data \"historic\" (TIO)'!M548-1","v":-6.9763287719372125E-3},{"$f":"'data \"live\" (TIO)'!N548/'data \"historic\" (TIO)'!N548-1","v":-6.9768659787262655E-3},{"$f":"'data \"live\" (TIO)'!O548/'data \"historic\" (TIO)'!O548-1","v":-6.9766128375645664E-3},{"$f":"'data \"live\" (TIO)'!P548/'data \"historic\" (TIO)'!P548-1","v":-6.6234009430334861E-3},{"$f":"'data \"live\" (TIO)'!Q548/'data \"historic\" (TIO)'!Q548-1","v":-6.976761674876153E-3},{"$f":"'data \"live\" (TIO)'!R548/'data \"historic\" (TIO)'!R548-1","v":-6.9767294775820998E-3},{"$f":"'data \"live\" (TIO)'!S548/'data \"historic\" (TIO)'!S548-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T548/'data \"historic\" (TIO)'!T548-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U548/'data \"historic\" (TIO)'!U548-1","v":{"$error":"#DIV/0!"}}]
["Bay of Plenty","Bay of Plenty average trip length:",{"$f":"'data \"live\" (TIO)'!C549-'data \"historic\" (TIO)'!C549","v":0},{"$f":"'data \"live\" (TIO)'!D549-'data \"historic\" (TIO)'!D549","v":0},{"$f":"'data \"live\" (TIO)'!E549-'data \"historic\" (TIO)'!E549","v":0},{"$f":"'data \"live\" (TIO)'!F549-'data \"historic\" (TIO)'!F549","v":0},{"$f":"'data \"live\" (TIO)'!G549-'data \"historic\" (TIO)'!G549","v":0},{"$f":"'data \"live\" (TIO)'!H549-'data \"historic\" (TIO)'!H549","v":0},{"$f":"'data \"live\" (TIO)'!I549-'data \"historic\" (TIO)'!I549","v":-0.63623067880424955},{"$f":"'data \"live\" (TIO)'!J549-'data \"historic\" (TIO)'!J549","v":-0.21863088426296962},{"$f":"'data \"live\" (TIO)'!K549-'data \"historic\" (TIO)'!K549","v":-0.65715742482040529},{"$f":"'data \"live\" (TIO)'!L549-'data \"historic\" (TIO)'!L549","v":-0.50421123356486319},{"$f":"'data \"live\" (TIO)'!M549-'data \"historic\" (TIO)'!M549","v":-0.50492616553182934},{"$f":"'data \"live\" (TIO)'!N549-'data \"historic\" (TIO)'!N549","v":-0.50578686740119494},{"$f":"'data \"live\" (TIO)'!O549-'data \"historic\" (TIO)'!O549","v":-0.50646523938120858},{"$f":"'data \"live\" (TIO)'!P549-'data \"historic\" (TIO)'!P549","v":-0.50722561885454098},{"$f":"'data \"live\" (TIO)'!Q549-'data \"historic\" (TIO)'!Q549","v":-0.50791990014318245},{"$f":"'data \"live\" (TIO)'!R549-'data \"historic\" (TIO)'!R549","v":-0.4897619132232176},{"$f":"'data \"live\" (TIO)'!S549-'data \"historic\" (TIO)'!S549","v":8.1436096709938788},{"$f":"'data \"live\" (TIO)'!T549-'data \"historic\" (TIO)'!T549","v":8.1436096709938788},{"$f":"'data \"live\" (TIO)'!U549-'data \"historic\" (TIO)'!U549","v":{"$error":"#DIV/0!"}},null,{"$f":"'data \"live\" (TIO)'!I549/'data \"historic\" (TIO)'!I549-1","v":-7.3593122484641893E-2},{"$f":"'data \"live\" (TIO)'!J549/'data \"historic\" (TIO)'!J549-1","v":-2.528651031580087E-2},{"$f":"'data \"live\" (TIO)'!K549/'data \"historic\" (TIO)'!K549-1","v":-7.5998485749336542E-2},{"$f":"'data \"live\" (TIO)'!L549/'data \"historic\" (TIO)'!L549-1","v":-5.8305004131048332E-2},{"$f":"'data \"live\" (TIO)'!M549/'data \"historic\" (TIO)'!M549-1","v":-5.8382849429767569E-2},{"$f":"'data \"live\" (TIO)'!N549/'data \"historic\" (TIO)'!N549-1","v":-5.8476549798125665E-2},{"$f":"'data \"live\" (TIO)'!O549/'data \"historic\" (TIO)'!O549-1","v":-5.855038767048637E-2},{"$f":"'data \"live\" (TIO)'!P549/'data \"historic\" (TIO)'!P549-1","v":-5.8633137940998559E-2},{"$f":"'data \"live\" (TIO)'!Q549/'data \"historic\" (TIO)'!Q549-1","v":-5.8708682200854678E-2},{"$f":"'data \"live\" (TIO)'!R549/'data \"historic\" (TIO)'!R549-1","v":-5.6728927794393202E-2},{"$f":"'data \"live\" (TIO)'!S549/'data \"historic\" (TIO)'!S549-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T549/'data \"historic\" (TIO)'!T549-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U549/'data \"historic\" (TIO)'!U549-1","v":{"$error":"#DIV/0!"}}]
["Gisborne","Gisborne average trip length:",{"$f":"'data \"live\" (TIO)'!C550-'data \"historic\" (TIO)'!C550","v":0},{"$f":"'data \"live\" (TIO)'!D550-'data \"historic\" (TIO)'!D550","v":0},{"$f":"'data \"live\" (TIO)'!E550-'data \"historic\" (TIO)'!E550","v":0},{"$f":"'data \"live\" (TIO)'!F550-'data \"historic\" (TIO)'!F550","v":0},{"$f":"'data \"live\" (TIO)'!G550-'data \"historic\" (TIO)'!G550","v":0},{"$f":"'data \"live\" (TIO)'!H550-'data \"historic\" (TIO)'!H550","v":0},{"$f":"'data \"live\" (TIO)'!I550-'data \"historic\" (TIO)'!I550","v":1.2910921172388781},{"$f":"'data \"live\" (TIO)'!J550-'data \"historic\" (TIO)'!J550","v":0.10774514830761461},{"$f":"'data \"live\" (TIO)'!K550-'data \"historic\" (TIO)'!K550","v":0},{"$f":"'data \"live\" (TIO)'!L550-'data \"historic\" (TIO)'!L550","v":3.2909567346751878E-2},{"$f":"'data \"live\" (TIO)'!M550-'data \"historic\" (TIO)'!M550","v":3.2909567346751878E-2},{"$f":"'data \"live\" (TIO)'!N550-'data \"historic\" (TIO)'!N550","v":3.2909567346751878E-2},{"$f":"'data \"live\" (TIO)'!O550-'data \"historic\" (TIO)'!O550","v":2.5080385852089826E-2},{"$f":"'data \"live\" (TIO)'!P550-'data \"historic\" (TIO)'!P550","v":1.9402505621586741E-2},{"$f":"'data \"live\" (TIO)'!Q550-'data \"historic\" (TIO)'!Q550","v":1.9402505621586741E-2},{"$f":"'data \"live\" (TIO)'!R550-'data \"historic\" (TIO)'!R550","v":1.9402505621586741E-2},{"$f":"'data \"live\" (TIO)'!S550-'data \"historic\" (TIO)'!S550","v":6.2134146341463419},{"$f":"'data \"live\" (TIO)'!T550-'data \"historic\" (TIO)'!T550","v":6.2134146341463419},{"$f":"'data \"live\" (TIO)'!U550-'data \"historic\" (TIO)'!U550","v":{"$error":"#DIV/0!"}},null,{"$f":"'data \"live\" (TIO)'!I550/'data \"historic\" (TIO)'!I550-1","v":0.21518201953981309},{"$f":"'data \"live\" (TIO)'!J550/'data \"historic\" (TIO)'!J550-1","v":1.7957524717935769E-2},{"$f":"'data \"live\" (TIO)'!K550/'data \"historic\" (TIO)'!K550-1","v":0},{"$f":"'data \"live\" (TIO)'!L550/'data \"historic\" (TIO)'!L550-1","v":5.3147059910558792E-3},{"$f":"'data \"live\" (TIO)'!M550/'data \"historic\" (TIO)'!M550-1","v":5.3147059910558792E-3},{"$f":"'data \"live\" (TIO)'!N550/'data \"historic\" (TIO)'!N550-1","v":5.3147059910558792E-3},{"$f":"'data \"live\" (TIO)'!O550/'data \"historic\" (TIO)'!O550-1","v":4.0452235245305168E-3},{"$f":"'data \"live\" (TIO)'!P550/'data \"historic\" (TIO)'!P550-1","v":3.1294363905784994E-3},{"$f":"'data \"live\" (TIO)'!Q550/'data \"historic\" (TIO)'!Q550-1","v":3.1294363905784994E-3},{"$f":"'data \"live\" (TIO)'!R550/'data \"historic\" (TIO)'!R550-1","v":3.1294363905784994E-3},{"$f":"'data \"live\" (TIO)'!S550/'data \"historic\" (TIO)'!S550-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T550/'data \"historic\" (TIO)'!T550-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U550/'data \"historic\" (TIO)'!U550-1","v":{"$error":"#DIV/0!"}}]
["Hawkes Bay","Hawkes Bay average trip length:",{"$f":"'data \"live\" (TIO)'!C551-'data \"historic\" (TIO)'!C551","v":0},{"$f":"'data \"live\" (TIO)'!D551-'data \"historic\" (TIO)'!D551","v":0},{"$f":"'data \"live\" (TIO)'!E551-'data \"historic\" (TIO)'!E551","v":0},{"$f":"'data \"live\" (TIO)'!F551-'data \"historic\" (TIO)'!F551","v":0},{"$f":"'data \"live\" (TIO)'!G551-'data \"historic\" (TIO)'!G551","v":0},{"$f":"'data \"live\" (TIO)'!H551-'data \"historic\" (TIO)'!H551","v":0},{"$f":"'data \"live\" (TIO)'!I551-'data \"historic\" (TIO)'!I551","v":0.12639813140824252},{"$f":"'data \"live\" (TIO)'!J551-'data \"historic\" (TIO)'!J551","v":0.47646109127662406},{"$f":"'data \"live\" (TIO)'!K551-'data \"historic\" (TIO)'!K551","v":0},{"$f":"'data \"live\" (TIO)'!L551-'data \"historic\" (TIO)'!L551","v":0.63733024625244816},{"$f":"'data \"live\" (TIO)'!M551-'data \"historic\" (TIO)'!M551","v":0.68698635247021755},{"$f":"'data \"live\" (TIO)'!N551-'data \"historic\" (TIO)'!N551","v":0.82417690605170613},{"$f":"'data \"live\" (TIO)'!O551-'data \"historic\" (TIO)'!O551","v":0.97828225292207982},{"$f":"'data \"live\" (TIO)'!P551-'data \"historic\" (TIO)'!P551","v":1.1326547465754473},{"$f":"'data \"live\" (TIO)'!Q551-'data \"historic\" (TIO)'!Q551","v":1.3023202741145514},{"$f":"'data \"live\" (TIO)'!R551-'data \"historic\" (TIO)'!R551","v":1.4616515295586066},{"$f":"'data \"live\" (TIO)'!S551-'data \"historic\" (TIO)'!S551","v":11.808582090035863},{"$f":"'data \"live\" (TIO)'!T551-'data \"historic\" (TIO)'!T551","v":11.972256763849481},{"$f":"'data \"live\" (TIO)'!U551-'data \"historic\" (TIO)'!U551","v":{"$error":"#DIV/0!"}},null,{"$f":"'data \"live\" (TIO)'!I551/'data \"historic\" (TIO)'!I551-1","v":1.2411186762265158E-2},{"$f":"'data \"live\" (TIO)'!J551/'data \"historic\" (TIO)'!J551-1","v":4.6785633924123271E-2},{"$f":"'data \"live\" (TIO)'!K551/'data \"historic\" (TIO)'!K551-1","v":0},{"$f":"'data \"live\" (TIO)'!L551/'data \"historic\" (TIO)'!L551-1","v":6.2576392836767525E-2},{"$f":"'data \"live\" (TIO)'!M551/'data \"historic\" (TIO)'!M551-1","v":6.7447842244945821E-2},{"$f":"'data \"live\" (TIO)'!N551/'data \"historic\" (TIO)'!N551-1","v":8.0907776325062075E-2},{"$f":"'data \"live\" (TIO)'!O551/'data \"historic\" (TIO)'!O551-1","v":9.6049932619561185E-2},{"$f":"'data \"live\" (TIO)'!P551/'data \"historic\" (TIO)'!P551-1","v":0.11120260465254361},{"$f":"'data \"live\" (TIO)'!Q551/'data \"historic\" (TIO)'!Q551-1","v":0.12785910929240063},{"$f":"'data \"live\" (TIO)'!R551/'data \"historic\" (TIO)'!R551-1","v":0.14350336760422144},{"$f":"'data \"live\" (TIO)'!S551/'data \"historic\" (TIO)'!S551-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T551/'data \"historic\" (TIO)'!T551-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U551/'data \"historic\" (TIO)'!U551-1","v":{"$error":"#DIV/0!"}}]
["Taranaki","Taranaki average trip length:",{"$f":"'data \"live\" (TIO)'!C552-'data \"historic\" (TIO)'!C552","v":0},{"$f":"'data \"live\" (TIO)'!D552-'data \"historic\" (TIO)'!D552","v":0},{"$f":"'data \"live\" (TIO)'!E552-'data \"historic\" (TIO)'!E552","v":0},{"$f":"'data \"live\" (TIO)'!F552-'data \"historic\" (TIO)'!F552","v":0},{"$f":"'data \"live\" (TIO)'!G552-'data \"historic\" (TIO)'!G552","v":0},{"$f":"'data \"live\" (TIO)'!H552-'data \"historic\" (TIO)'!H552","v":0},{"$f":"'data \"live\" (TIO)'!I552-'data \"historic\" (TIO)'!I552","v":2.1179777767344721},{"$f":"'data \"live\" (TIO)'!J552-'data \"historic\" (TIO)'!J552","v":1.9363646627479856},{"$f":"'data \"live\" (TIO)'!K552-'data \"historic\" (TIO)'!K552","v":0},{"$f":"'data \"live\" (TIO)'!L552-'data \"historic\" (TIO)'!L552","v":-0.93357971819761154},{"$f":"'data \"live\" (TIO)'!M552-'data \"historic\" (TIO)'!M552","v":-0.93356856994851967},{"$f":"'data \"live\" (TIO)'!N552-'data \"historic\" (TIO)'!N552","v":-0.93357414290743002},{"$f":"'data \"live\" (TIO)'!O552-'data \"historic\" (TIO)'!O552","v":-0.93357317450659671},{"$f":"'data \"live\" (TIO)'!P552-'data \"historic\" (TIO)'!P552","v":-0.93356605923852598},{"$f":"'data \"live\" (TIO)'!Q552-'data \"historic\" (TIO)'!Q552","v":-0.93357086123532795},{"$f":"'data \"live\" (TIO)'!R552-'data \"historic\" (TIO)'!R552","v":-0.93356975359142247},{"$f":"'data \"live\" (TIO)'!S552-'data \"historic\" (TIO)'!S552","v":8.2873814878640069},{"$f":"'data \"live\" (TIO)'!T552-'data \"historic\" (TIO)'!T552","v":8.2873814878640069},{"$f":"'data \"live\" (TIO)'!U552-'data \"historic\" (TIO)'!U552","v":{"$error":"#DIV/0!"}},null,{"$f":"'data \"live\" (TIO)'!I552/'data \"historic\" (TIO)'!I552-1","v":0.22969216083149768},{"$f":"'data \"live\" (TIO)'!J552/'data \"historic\" (TIO)'!J552-1","v":0.20999639919587909},{"$f":"'data \"live\" (TIO)'!K552/'data \"historic\" (TIO)'!K552-1","v":0},{"$f":"'data \"live\" (TIO)'!L552/'data \"historic\" (TIO)'!L552-1","v":-0.10124549205641153},{"$f":"'data \"live\" (TIO)'!M552/'data \"historic\" (TIO)'!M552-1","v":-0.10124438510069844},{"$f":"'data \"live\" (TIO)'!N552/'data \"historic\" (TIO)'!N552-1","v":-0.1012449086000653},{"$f":"'data \"live\" (TIO)'!O552/'data \"historic\" (TIO)'!O552-1","v":-0.10124476912700164},{"$f":"'data \"live\" (TIO)'!P552/'data \"historic\" (TIO)'!P552-1","v":-0.10124395919638018},{"$f":"'data \"live\" (TIO)'!Q552/'data \"historic\" (TIO)'!Q552-1","v":-0.10124447825759109},{"$f":"'data \"live\" (TIO)'!R552/'data \"historic\" (TIO)'!R552-1","v":-0.10124440842874127},{"$f":"'data \"live\" (TIO)'!S552/'data \"historic\" (TIO)'!S552-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T552/'data \"historic\" (TIO)'!T552-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U552/'data \"historic\" (TIO)'!U552-1","v":{"$error":"#DIV/0!"}}]
["Manawatu-Wanganui","Manawatu-Wanganui average trip length:",{"$f":"'data \"live\" (TIO)'!C553-'data \"historic\" (TIO)'!C553","v":0},{"$f":"'data \"live\" (TIO)'!D553-'data \"historic\" (TIO)'!D553","v":0},{"$f":"'data \"live\" (TIO)'!E553-'data \"historic\" (TIO)'!E553","v":0},{"$f":"'data \"live\" (TIO)'!F553-'data \"historic\" (TIO)'!F553","v":0},{"$f":"'data \"live\" (TIO)'!G553-'data \"historic\" (TIO)'!G553","v":0},{"$f":"'data \"live\" (TIO)'!H553-'data \"historic\" (TIO)'!H553","v":0},{"$f":"'data \"live\" (TIO)'!I553-'data \"historic\" (TIO)'!I553","v":1.3713440678942472},{"$f":"'data \"live\" (TIO)'!J553-'data \"historic\" (TIO)'!J553","v":0.28853940587395321},{"$f":"'data \"live\" (TIO)'!K553-'data \"historic\" (TIO)'!K553","v":0},{"$f":"'data \"live\" (TIO)'!L553-'data \"historic\" (TIO)'!L553","v":-7.6617340751608864E-2},{"$f":"'data \"live\" (TIO)'!M553-'data \"historic\" (TIO)'!M553","v":-8.5306286716047453E-2},{"$f":"'data \"live\" (TIO)'!N553-'data \"historic\" (TIO)'!N553","v":-9.3904314584838389E-2},{"$f":"'data \"live\" (TIO)'!O553-'data \"historic\" (TIO)'!O553","v":-0.10244731213763103},{"$f":"'data \"live\" (TIO)'!P553-'data \"historic\" (TIO)'!P553","v":-0.11090982094634327},{"$f":"'data \"live\" (TIO)'!Q553-'data \"historic\" (TIO)'!Q553","v":-0.11931732409272655},{"$f":"'data \"live\" (TIO)'!R553-'data \"historic\" (TIO)'!R553","v":-0.12764394894002784},{"$f":"'data \"live\" (TIO)'!S553-'data \"historic\" (TIO)'!S553","v":9.677621476187678},{"$f":"'data \"live\" (TIO)'!T553-'data \"historic\" (TIO)'!T553","v":9.6776260786409836},{"$f":"'data \"live\" (TIO)'!U553-'data \"historic\" (TIO)'!U553","v":{"$error":"#DIV/0!"}},null,{"$f":"'data \"live\" (TIO)'!I553/'data \"historic\" (TIO)'!I553-1","v":0.13011918438532732},{"$f":"'data \"live\" (TIO)'!J553/'data \"historic\" (TIO)'!J553-1","v":3.0512330067585802E-2},{"$f":"'data \"live\" (TIO)'!K553/'data \"historic\" (TIO)'!K553-1","v":0},{"$f":"'data \"live\" (TIO)'!L553/'data \"historic\" (TIO)'!L553-1","v":-7.8547586746176012E-3},{"$f":"'data \"live\" (TIO)'!M553/'data \"historic\" (TIO)'!M553-1","v":-8.7377681383259409E-3},{"$f":"'data \"live\" (TIO)'!N553/'data \"historic\" (TIO)'!N553-1","v":-9.6099841712554701E-3},{"$f":"'data \"live\" (TIO)'!O553/'data \"historic\" (TIO)'!O553-1","v":-1.0475105664150552E-2},{"$f":"'data \"live\" (TIO)'!P553/'data \"historic\" (TIO)'!P553-1","v":-1.1330579298112542E-2},{"$f":"'data \"live\" (TIO)'!Q553/'data \"historic\" (TIO)'!Q553-1","v":-1.217904015708815E-2},{"$f":"'data \"live\" (TIO)'!R553/'data \"historic\" (TIO)'!R553-1","v":-1.3017888915767495E-2},{"$f":"'data \"live\" (TIO)'!S553/'data \"historic\" (TIO)'!S553-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T553/'data \"historic\" (TIO)'!T553-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U553/'data \"historic\" (TIO)'!U553-1","v":{"$error":"#DIV/0!"}}]
["Wellington","Wellington average trip length:",{"$f":"'data \"live\" (TIO)'!C554-'data \"historic\" (TIO)'!C554","v":0},{"$f":"'data \"live\" (TIO)'!D554-'data \"historic\" (TIO)'!D554","v":0},{"$f":"'data \"live\" (TIO)'!E554-'data \"historic\" (TIO)'!E554","v":0},{"$f":"'data \"live\" (TIO)'!F554-'data \"historic\" (TIO)'!F554","v":0},{"$f":"'data \"live\" (TIO)'!G554-'data \"historic\" (TIO)'!G554","v":0},{"$f":"'data \"live\" (TIO)'!H554-'data \"historic\" (TIO)'!H554","v":0},{"$f":"'data \"live\" (TIO)'!I554-'data \"historic\" (TIO)'!I554","v":0.44190129882649209},{"$f":"'data \"live\" (TIO)'!J554-'data \"historic\" (TIO)'!J554","v":0.45692846081307437},{"$f":"'data \"live\" (TIO)'!K554-'data \"historic\" (TIO)'!K554","v":0},{"$f":"'data \"live\" (TIO)'!L554-'data \"historic\" (TIO)'!L554","v":0.50224221478326037},{"$f":"'data \"live\" (TIO)'!M554-'data \"historic\" (TIO)'!M554","v":0.4998486445299779},{"$f":"'data \"live\" (TIO)'!N554-'data \"historic\" (TIO)'!N554","v":0.49172670331631352},{"$f":"'data \"live\" (TIO)'!O554-'data \"historic\" (TIO)'!O554","v":0.50005166373044041},{"$f":"'data \"live\" (TIO)'!P554-'data \"historic\" (TIO)'!P554","v":0.54707165408143155},{"$f":"'data \"live\" (TIO)'!Q554-'data \"historic\" (TIO)'!Q554","v":0.58632867506250186},{"$f":"'data \"live\" (TIO)'!R554-'data \"historic\" (TIO)'!R554","v":0.62526291756131336},{"$f":"'data \"live\" (TIO)'!S554-'data \"historic\" (TIO)'!S554","v":12.961331455572118},{"$f":"'data \"live\" (TIO)'!T554-'data \"historic\" (TIO)'!T554","v":12.959009987156126},{"$f":"'data \"live\" (TIO)'!U554-'data \"historic\" (TIO)'!U554","v":{"$error":"#DIV/0!"}},null,{"$f":"'data \"live\" (TIO)'!I554/'data \"historic\" (TIO)'!I554-1","v":3.581521186393255E-2},{"$f":"'data \"live\" (TIO)'!J554/'data \"historic\" (TIO)'!J554-1","v":3.7033180195270354E-2},{"$f":"'data \"live\" (TIO)'!K554/'data \"historic\" (TIO)'!K554-1","v":0},{"$f":"'data \"live\" (TIO)'!L554/'data \"historic\" (TIO)'!L554-1","v":4.0705729236792276E-2},{"$f":"'data \"live\" (TIO)'!M554/'data \"historic\" (TIO)'!M554-1","v":4.051169429752588E-2},{"$f":"'data \"live\" (TIO)'!N554/'data \"historic\" (TIO)'!N554-1","v":3.9853308385475739E-2},{"$f":"'data \"live\" (TIO)'!O554/'data \"historic\" (TIO)'!O554-1","v":4.05281001856721E-2},{"$f":"'data \"live\" (TIO)'!P554/'data \"historic\" (TIO)'!P554-1","v":4.4338885875614631E-2},{"$f":"'data \"live\" (TIO)'!Q554/'data \"historic\" (TIO)'!Q554-1","v":4.7520630790444551E-2},{"$f":"'data \"live\" (TIO)'!R554/'data \"historic\" (TIO)'!R554-1","v":5.0676101978606169E-2},{"$f":"'data \"live\" (TIO)'!S554/'data \"historic\" (TIO)'!S554-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T554/'data \"historic\" (TIO)'!T554-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U554/'data \"historic\" (TIO)'!U554-1","v":{"$error":"#DIV/0!"}}]
["Marlborough","Marlborough average trip length:",{"$f":"'data \"live\" (TIO)'!C555-'data \"historic\" (TIO)'!C555","v":0},{"$f":"'data \"live\" (TIO)'!D555-'data \"historic\" (TIO)'!D555","v":0},{"$f":"'data \"live\" (TIO)'!E555-'data \"historic\" (TIO)'!E555","v":0},{"$f":"'data \"live\" (TIO)'!F555-'data \"historic\" (TIO)'!F555","v":0},{"$f":"'data \"live\" (TIO)'!G555-'data \"historic\" (TIO)'!G555","v":0},{"$f":"'data \"live\" (TIO)'!H555-'data \"historic\" (TIO)'!H555","v":0},{"$f":"'data \"live\" (TIO)'!I555-'data \"historic\" (TIO)'!I555","v":1.0194170948887926},{"$f":"'data \"live\" (TIO)'!J555-'data \"historic\" (TIO)'!J555","v":0.98082940372835026},{"$f":"'data \"live\" (TIO)'!K555-'data \"historic\" (TIO)'!K555","v":0},{"$f":"'data \"live\" (TIO)'!L555-'data \"historic\" (TIO)'!L555","v":0.97172093023255801},{"$f":"'data \"live\" (TIO)'!M555-'data \"historic\" (TIO)'!M555","v":0.97074492099322818},{"$f":"'data \"live\" (TIO)'!N555-'data \"historic\" (TIO)'!N555","v":0.97111549419241694},{"$f":"'data \"live\" (TIO)'!O555-'data \"historic\" (TIO)'!O555","v":0.9711063829787232},{"$f":"'data \"live\" (TIO)'!P555-'data \"historic\" (TIO)'!P555","v":0.97141086552365241},{"$f":"'data \"live\" (TIO)'!Q555-'data \"historic\" (TIO)'!Q555","v":0.97200160449257922},{"$f":"'data \"live\" (TIO)'!R555-'data \"historic\" (TIO)'!R555","v":0.97169003115264818},{"$f":"'data \"live\" (TIO)'!S555-'data \"historic\" (TIO)'!S555","v":6.9706671706671708},{"$f":"'data \"live\" (TIO)'!T555-'data \"historic\" (TIO)'!T555","v":6.9717746375481742},{"$f":"'data \"live\" (TIO)'!U555-'data \"historic\" (TIO)'!U555","v":{"$error":"#DIV/0!"}},null,{"$f":"'data \"live\" (TIO)'!I555/'data \"historic\" (TIO)'!I555-1","v":0.16990284914813203},{"$f":"'data \"live\" (TIO)'!J555/'data \"historic\" (TIO)'!J555-1","v":0.16347156728805845},{"$f":"'data \"live\" (TIO)'!K555/'data \"historic\" (TIO)'!K555-1","v":0},{"$f":"'data \"live\" (TIO)'!L555/'data \"historic\" (TIO)'!L555-1","v":0.161953488372093},{"$f":"'data \"live\" (TIO)'!M555/'data \"historic\" (TIO)'!M555-1","v":0.16179082016553803},{"$f":"'data \"live\" (TIO)'!N555/'data \"historic\" (TIO)'!N555-1","v":0.1618525823654029},{"$f":"'data \"live\" (TIO)'!O555/'data \"historic\" (TIO)'!O555-1","v":0.1618510638297872},{"$f":"'data \"live\" (TIO)'!P555/'data \"historic\" (TIO)'!P555-1","v":0.16190181092060874},{"$f":"'data \"live\" (TIO)'!Q555/'data \"historic\" (TIO)'!Q555-1","v":0.16200026741542994},{"$f":"'data \"live\" (TIO)'!R555/'data \"historic\" (TIO)'!R555-1","v":0.16194833852544144},{"$f":"'data \"live\" (TIO)'!S555/'data \"historic\" (TIO)'!S555-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T555/'data \"historic\" (TIO)'!T555-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U555/'data \"historic\" (TIO)'!U555-1","v":{"$error":"#DIV/0!"}}]
["Nelson","Nelson average trip length:",{"$f":"'data \"live\" (TIO)'!C556-'data \"historic\" (TIO)'!C556","v":0},{"$f":"'data \"live\" (TIO)'!D556-'data \"historic\" (TIO)'!D556","v":0},{"$f":"'data \"live\" (TIO)'!E556-'data \"historic\" (TIO)'!E556","v":0},{"$f":"'data \"live\" (TIO)'!F556-'data \"historic\" (TIO)'!F556","v":0},{"$f":"'data \"live\" (TIO)'!G556-'data \"historic\" (TIO)'!G556","v":0},{"$f":"'data \"live\" (TIO)'!H556-'data \"historic\" (TIO)'!H556","v":0},{"$f":"'data \"live\" (TIO)'!I556-'data \"historic\" (TIO)'!I556","v":0.15364569287892671},{"$f":"'data \"live\" (TIO)'!J556-'data \"historic\" (TIO)'!J556","v":1.1946925748063109E-4},{"$f":"'data \"live\" (TIO)'!K556-'data \"historic\" (TIO)'!K556","v":0},{"$f":"'data \"live\" (TIO)'!L556-'data \"historic\" (TIO)'!L556","v":0.59739150090059834},{"$f":"'data \"live\" (TIO)'!M556-'data \"historic\" (TIO)'!M556","v":0.59706662888330886},{"$f":"'data \"live\" (TIO)'!N556-'data \"historic\" (TIO)'!N556","v":0.59706963692075199},{"$f":"'data \"live\" (TIO)'!O556-'data \"historic\" (TIO)'!O556","v":0.59706046731871254},{"$f":"'data \"live\" (TIO)'!P556-'data \"historic\" (TIO)'!P556","v":0.59706347936514526},{"$f":"'data \"live\" (TIO)'!Q556-'data \"historic\" (TIO)'!Q556","v":0.59706482842474085},{"$f":"'data \"live\" (TIO)'!R556-'data \"historic\" (TIO)'!R556","v":0.59706610709789842},{"$f":"'data \"live\" (TIO)'!S556-'data \"historic\" (TIO)'!S556","v":7.1649465603996036},{"$f":"'data \"live\" (TIO)'!T556-'data \"historic\" (TIO)'!T556","v":7.1649465603996036},{"$f":"'data \"live\" (TIO)'!U556-'data \"historic\" (TIO)'!U556","v":{"$error":"#DIV/0!"}},null,{"$f":"'data \"live\" (TIO)'!I556/'data \"historic\" (TIO)'!I556-1","v":2.3393524313133129E-2},{"$f":"'data \"live\" (TIO)'!J556/'data \"historic\" (TIO)'!J556-1","v":1.8189922994737984E-5},{"$f":"'data \"live\" (TIO)'!K556/'data \"historic\" (TIO)'!K556-1","v":0},{"$f":"'data \"live\" (TIO)'!L556/'data \"historic\" (TIO)'!L556-1","v":9.0956475847249196E-2},{"$f":"'data \"live\" (TIO)'!M556/'data \"historic\" (TIO)'!M556-1","v":9.0907056022485389E-2},{"$f":"'data \"live\" (TIO)'!N556/'data \"historic\" (TIO)'!N556-1","v":9.0907555649580862E-2},{"$f":"'data \"live\" (TIO)'!O556/'data \"historic\" (TIO)'!O556-1","v":9.0906032604265441E-2},{"$f":"'data \"live\" (TIO)'!P556/'data \"historic\" (TIO)'!P556-1","v":9.0906532896305237E-2},{"$f":"'data \"live\" (TIO)'!Q556/'data \"historic\" (TIO)'!Q556-1","v":9.0906756971278924E-2},{"$f":"'data \"live\" (TIO)'!R556/'data \"historic\" (TIO)'!R556-1","v":9.0906969355349698E-2},{"$f":"'data \"live\" (TIO)'!S556/'data \"historic\" (TIO)'!S556-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T556/'data \"historic\" (TIO)'!T556-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U556/'data \"historic\" (TIO)'!U556-1","v":{"$error":"#DIV/0!"}}]
["Canterbury","Canterbury average trip length:",{"$f":"'data \"live\" (TIO)'!C557-'data \"historic\" (TIO)'!C557","v":0},{"$f":"'data \"live\" (TIO)'!D557-'data \"historic\" (TIO)'!D557","v":0},{"$f":"'data \"live\" (TIO)'!E557-'data \"historic\" (TIO)'!E557","v":0},{"$f":"'data \"live\" (TIO)'!F557-'data \"historic\" (TIO)'!F557","v":0},{"$f":"'data \"live\" (TIO)'!G557-'data \"historic\" (TIO)'!G557","v":0},{"$f":"'data \"live\" (TIO)'!H557-'data \"historic\" (TIO)'!H557","v":0},{"$f":"'data \"live\" (TIO)'!I557-'data \"historic\" (TIO)'!I557","v":-5.2078733294596447E-2},{"$f":"'data \"live\" (TIO)'!J557-'data \"historic\" (TIO)'!J557","v":2.2244136525308988E-3},{"$f":"'data \"live\" (TIO)'!K557-'data \"historic\" (TIO)'!K557","v":0},{"$f":"'data \"live\" (TIO)'!L557-'data \"historic\" (TIO)'!L557","v":-0.12208049893875383},{"$f":"'data \"live\" (TIO)'!M557-'data \"historic\" (TIO)'!M557","v":-0.12208056073672857},{"$f":"'data \"live\" (TIO)'!N557-'data \"historic\" (TIO)'!N557","v":-0.12208000014555864},{"$f":"'data \"live\" (TIO)'!O557-'data \"historic\" (TIO)'!O557","v":-0.1220802907028844},{"$f":"'data \"live\" (TIO)'!P557-'data \"historic\" (TIO)'!P557","v":-0.12185817300108504},{"$f":"'data \"live\" (TIO)'!Q557-'data \"historic\" (TIO)'!Q557","v":-0.12185818220519451},{"$f":"'data \"live\" (TIO)'!R557-'data \"historic\" (TIO)'!R557","v":-0.12208064684411113},{"$f":"'data \"live\" (TIO)'!S557-'data \"historic\" (TIO)'!S557","v":8.3310029674162713},{"$f":"'data \"live\" (TIO)'!T557-'data \"historic\" (TIO)'!T557","v":8.3310031411071765},{"$f":"'data \"live\" (TIO)'!U557-'data \"historic\" (TIO)'!U557","v":{"$error":"#DIV/0!"}},null,{"$f":"'data \"live\" (TIO)'!I557/'data \"historic\" (TIO)'!I557-1","v":-6.1240155004599339E-3},{"$f":"'data \"live\" (TIO)'!J557/'data \"historic\" (TIO)'!J557-1","v":2.6314818091899284E-4},{"$f":"'data \"live\" (TIO)'!K557/'data \"historic\" (TIO)'!K557-1","v":0},{"$f":"'data \"live\" (TIO)'!L557/'data \"historic\" (TIO)'!L557-1","v":-1.444212557993918E-2},{"$f":"'data \"live\" (TIO)'!M557/'data \"historic\" (TIO)'!M557-1","v":-1.4442132993218615E-2},{"$f":"'data \"live\" (TIO)'!N557/'data \"historic\" (TIO)'!N557-1","v":-1.4442066826021449E-2},{"$f":"'data \"live\" (TIO)'!O557/'data \"historic\" (TIO)'!O557-1","v":-1.444210122090861E-2},{"$f":"'data \"live\" (TIO)'!P557/'data \"historic\" (TIO)'!P557-1","v":-1.441582484691073E-2},{"$f":"'data \"live\" (TIO)'!Q557/'data \"historic\" (TIO)'!Q557-1","v":-1.441582589378787E-2},{"$f":"'data \"live\" (TIO)'!R557/'data \"historic\" (TIO)'!R557-1","v":-1.4442143190860124E-2},{"$f":"'data \"live\" (TIO)'!S557/'data \"historic\" (TIO)'!S557-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T557/'data \"historic\" (TIO)'!T557-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U557/'data \"historic\" (TIO)'!U557-1","v":{"$error":"#DIV/0!"}}]
["West Coast","West Coast average trip length:",{"$f":"'data \"live\" (TIO)'!C558-'data \"historic\" (TIO)'!C558","v":0},{"$f":"'data \"live\" (TIO)'!D558-'data \"historic\" (TIO)'!D558","v":0},{"$f":"'data \"live\" (TIO)'!E558-'data \"historic\" (TIO)'!E558","v":0},{"$f":"'data \"live\" (TIO)'!F558-'data \"historic\" (TIO)'!F558","v":0},{"$f":"'data \"live\" (TIO)'!G558-'data \"historic\" (TIO)'!G558","v":0},{"$f":"'data \"live\" (TIO)'!H558-'data \"historic\" (TIO)'!H558","v":0},{"$f":"'data \"live\" (TIO)'!I558-'data \"historic\" (TIO)'!I558","v":3.6233593948460303},{"$f":"'data \"live\" (TIO)'!J558-'data \"historic\" (TIO)'!J558","v":3.5213505610532536},{"$f":"'data \"live\" (TIO)'!K558-'data \"historic\" (TIO)'!K558","v":0},{"$f":"'data \"live\" (TIO)'!L558-'data \"historic\" (TIO)'!L558","v":-1.8918918918918919},{"$f":"'data \"live\" (TIO)'!M558-'data \"historic\" (TIO)'!M558","v":-1.8918918918918919},{"$f":"'data \"live\" (TIO)'!N558-'data \"historic\" (TIO)'!N558","v":-1.8918918918918919},{"$f":"'data \"live\" (TIO)'!O558-'data \"historic\" (TIO)'!O558","v":-1.8666666666666667},{"$f":"'data \"live\" (TIO)'!P558-'data \"historic\" (TIO)'!P558","v":-1.8666666666666667},{"$f":"'data \"live\" (TIO)'!Q558-'data \"historic\" (TIO)'!Q558","v":-1.8666666666666667},{"$f":"'data \"live\" (TIO)'!R558-'data \"historic\" (TIO)'!R558","v":-1.8421052631578947},{"$f":"'data \"live\" (TIO)'!S558-'data \"historic\" (TIO)'!S558","v":0},{"$f":"'data \"live\" (TIO)'!T558-'data \"historic\" (TIO)'!T558","v":0},{"$f":"'data \"live\" (TIO)'!U558-'data \"historic\" (TIO)'!U558","v":{"$error":"#DIV/0!"}},null,{"$f":"'data \"live\" (TIO)'!I558/'data \"historic\" (TIO)'!I558-1","v":1.8375608359576296},{"$f":"'data \"live\" (TIO)'!J558/'data \"historic\" (TIO)'!J558-1","v":1.8361327925491966},{"$f":"'data \"live\" (TIO)'!K558/'data \"historic\" (TIO)'!K558-1","v":0},{"$f":"'data \"live\" (TIO)'!L558/'data \"historic\" (TIO)'!L558-1","v":-1},{"$f":"'data \"live\" (TIO)'!M558/'data \"historic\" (TIO)'!M558-1","v":-1},{"$f":"'data \"live\" (TIO)'!N558/'data \"historic\" (TIO)'!N558-1","v":-1},{"$f":"'data \"live\" (TIO)'!O558/'data \"historic\" (TIO)'!O558-1","v":-1},{"$f":"'data \"live\" (TIO)'!P558/'data \"historic\" (TIO)'!P558-1","v":-1},{"$f":"'data \"live\" (TIO)'!Q558/'data \"historic\" (TIO)'!Q558-1","v":-1},{"$f":"'data \"live\" (TIO)'!R558/'data \"historic\" (TIO)'!R558-1","v":-1},{"$f":"'data \"live\" (TIO)'!S558/'data \"historic\" (TIO)'!S558-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T558/'data \"historic\" (TIO)'!T558-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U558/'data \"historic\" (TIO)'!U558-1","v":{"$error":"#DIV/0!"}}]
["Otago","Otago (DUNEDIN ONLY) average trip length:",{"$f":"'data \"live\" (TIO)'!C559-'data \"historic\" (TIO)'!C559","v":0},{"$f":"'data \"live\" (TIO)'!D559-'data \"historic\" (TIO)'!D559","v":0.69612364280371253},{"$f":"'data \"live\" (TIO)'!E559-'data \"historic\" (TIO)'!E559","v":0.56557079946037181},{"$f":"'data \"live\" (TIO)'!F559-'data \"historic\" (TIO)'!F559","v":0.60172944136146977},{"$f":"'data \"live\" (TIO)'!G559-'data \"historic\" (TIO)'!G559","v":0.55234629721190664},{"$f":"'data \"live\" (TIO)'!H559-'data \"historic\" (TIO)'!H559","v":0.14261532511934139},{"$f":"'data \"live\" (TIO)'!I559-'data \"historic\" (TIO)'!I559","v":-0.29504018475997906},{"$f":"'data \"live\" (TIO)'!J559-'data \"historic\" (TIO)'!J559","v":-0.31008721083321422},{"$f":"'data \"live\" (TIO)'!K559-'data \"historic\" (TIO)'!K559","v":0},{"$f":"'data \"live\" (TIO)'!L559-'data \"historic\" (TIO)'!L559","v":1.203880430255956},{"$f":"'data \"live\" (TIO)'!M559-'data \"historic\" (TIO)'!M559","v":1.1925031713722003},{"$f":"'data \"live\" (TIO)'!N559-'data \"historic\" (TIO)'!N559","v":1.1189737807297933},{"$f":"'data \"live\" (TIO)'!O559-'data \"historic\" (TIO)'!O559","v":1.1698554796112965},{"$f":"'data \"live\" (TIO)'!P559-'data \"historic\" (TIO)'!P559","v":-8.3140858904790704},{"$f":"'data \"live\" (TIO)'!Q559-'data \"historic\" (TIO)'!Q559","v":1.2407179026843442},{"$f":"'data \"live\" (TIO)'!R559-'data \"historic\" (TIO)'!R559","v":1.3308208964901187},{"$f":"'data \"live\" (TIO)'!S559-'data \"historic\" (TIO)'!S559","v":8.9199836972450175},{"$f":"'data \"live\" (TIO)'!T559-'data \"historic\" (TIO)'!T559","v":8.9876515391401348},{"$f":"'data \"live\" (TIO)'!U559-'data \"historic\" (TIO)'!U559","v":{"$error":"#DIV/0!"}},null,{"$f":"'data \"live\" (TIO)'!I559/'data \"historic\" (TIO)'!I559-1","v":-5.1460313255119683E-2},{"$f":"'data \"live\" (TIO)'!J559/'data \"historic\" (TIO)'!J559-1","v":-5.4039513063384836E-2},{"$f":"'data \"live\" (TIO)'!K559/'data \"historic\" (TIO)'!K559-1","v":0},{"$f":"'data \"live\" (TIO)'!L559/'data \"historic\" (TIO)'!L559-1","v":0.16413532578142442},{"$f":"'data \"live\" (TIO)'!M559/'data \"historic\" (TIO)'!M559-1","v":0.1618580117672388},{"$f":"'data \"live\" (TIO)'!N559/'data \"historic\" (TIO)'!N559-1","v":0.15119255350240191},{"$f":"'data \"live\" (TIO)'!O559/'data \"historic\" (TIO)'!O559-1","v":0.15734695847316682},{"$f":"'data \"live\" (TIO)'!P559/'data \"historic\" (TIO)'!P559-1","v":-0.48815434596166896},{"$f":"'data \"live\" (TIO)'!Q559/'data \"historic\" (TIO)'!Q559-1","v":0.16533669617381497},{"$f":"'data \"live\" (TIO)'!R559/'data \"historic\" (TIO)'!R559-1","v":0.17706500670791003},{"$f":"'data \"live\" (TIO)'!S559/'data \"historic\" (TIO)'!S559-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T559/'data \"historic\" (TIO)'!T559-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U559/'data \"historic\" (TIO)'!U559-1","v":{"$error":"#DIV/0!"}}]
["Southland","Southland average trip length:",{"$f":"'data \"live\" (TIO)'!C560-'data \"historic\" (TIO)'!C560","v":0},{"$f":"'data \"live\" (TIO)'!D560-'data \"historic\" (TIO)'!D560","v":0},{"$f":"'data \"live\" (TIO)'!E560-'data \"historic\" (TIO)'!E560","v":0},{"$f":"'data \"live\" (TIO)'!F560-'data \"historic\" (TIO)'!F560","v":0},{"$f":"'data \"live\" (TIO)'!G560-'data \"historic\" (TIO)'!G560","v":0},{"$f":"'data \"live\" (TIO)'!H560-'data \"historic\" (TIO)'!H560","v":0},{"$f":"'data \"live\" (TIO)'!I560-'data \"historic\" (TIO)'!I560","v":2.0971881281778408},{"$f":"'data \"live\" (TIO)'!J560-'data \"historic\" (TIO)'!J560","v":-4.4574962197677088},{"$f":"'data \"live\" (TIO)'!K560-'data \"historic\" (TIO)'!K560","v":0},{"$f":"'data \"live\" (TIO)'!L560-'data \"historic\" (TIO)'!L560","v":-1.3681060281989232E-5},{"$f":"'data \"live\" (TIO)'!M560-'data \"historic\" (TIO)'!M560","v":-3.2419839783966786E-2},{"$f":"'data \"live\" (TIO)'!N560-'data \"historic\" (TIO)'!N560","v":-4.9771491607227603E-2},{"$f":"'data \"live\" (TIO)'!O560-'data \"historic\" (TIO)'!O560","v":-6.9676686864758253E-2},{"$f":"'data \"live\" (TIO)'!P560-'data \"historic\" (TIO)'!P560","v":-0.10381794196119287},{"$f":"'data \"live\" (TIO)'!Q560-'data \"historic\" (TIO)'!Q560","v":-0.12298030722346542},{"$f":"'data \"live\" (TIO)'!R560-'data \"historic\" (TIO)'!R560","v":-0.1562159670297909},{"$f":"'data \"live\" (TIO)'!S560-'data \"historic\" (TIO)'!S560","v":5.8107790068251353},{"$f":"'data \"live\" (TIO)'!T560-'data \"historic\" (TIO)'!T560","v":5.7781418207348469},{"$f":"'data \"live\" (TIO)'!U560-'data \"historic\" (TIO)'!U560","v":{"$error":"#DIV/0!"}},null,{"$f":"'data \"live\" (TIO)'!I560/'data \"historic\" (TIO)'!I560-1","v":0.34953135469630681},{"$f":"'data \"live\" (TIO)'!J560/'data \"historic\" (TIO)'!J560-1","v":-0.74291470182844277},{"$f":"'data \"live\" (TIO)'!K560/'data \"historic\" (TIO)'!K560-1","v":0},{"$f":"'data \"live\" (TIO)'!L560/'data \"historic\" (TIO)'!L560-1","v":-2.2801715144904477E-6},{"$f":"'data \"live\" (TIO)'!M560/'data \"historic\" (TIO)'!M560-1","v":-5.4033036256705413E-3},{"$f":"'data \"live\" (TIO)'!N560/'data \"historic\" (TIO)'!N560-1","v":-8.2952441004097155E-3},{"$f":"'data \"live\" (TIO)'!O560/'data \"historic\" (TIO)'!O560-1","v":-1.1612793438377844E-2},{"$f":"'data \"live\" (TIO)'!P560/'data \"historic\" (TIO)'!P560-1","v":-1.7302927776322585E-2},{"$f":"'data \"live\" (TIO)'!Q560/'data \"historic\" (TIO)'!Q560-1","v":-2.0496697216662807E-2},{"$f":"'data \"live\" (TIO)'!R560/'data \"historic\" (TIO)'!R560-1","v":-2.6035981707072442E-2},{"$f":"'data \"live\" (TIO)'!S560/'data \"historic\" (TIO)'!S560-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T560/'data \"historic\" (TIO)'!T560-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U560/'data \"historic\" (TIO)'!U560-1","v":{"$error":"#DIV/0!"}}]
["National","National total average trip length:",{"$f":"C521/C501","v":{"$error":"#DIV/0!"}},8.915560937735389,7.9,7.8999999999999986,7.9199994012055726,6,16.708574457910618,13.073945061365002,8.1963685095304282,{"$f":"L521/L501","v":11.749554964336861},11.660628782492434,11.797638406968224,11.770062043694628,10.708391328020472,11.242431583529784,10.642650231262037,{"$f":"S521/S501","v":9.4629157122736842},{"$f":"T521/T501","v":9.4137848639440378},{"$f":"U521/U501","v":{"$error":"#DIV/0!"}},null,{"$f":"'data \"live\" (TIO)'!I561/'data \"historic\" (TIO)'!I561-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J561/'data \"historic\" (TIO)'!J561-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K561/'data \"historic\" (TIO)'!K561-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L561/'data \"historic\" (TIO)'!L561-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M561/'data \"historic\" (TIO)'!M561-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N561/'data \"historic\" (TIO)'!N561-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O561/'data \"historic\" (TIO)'!O561-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P561/'data \"historic\" (TIO)'!P561-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q561/'data \"historic\" (TIO)'!Q561-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R561/'data \"historic\" (TIO)'!R561-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S561/'data \"historic\" (TIO)'!S561-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T561/'data \"historic\" (TIO)'!T561-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U561/'data \"historic\" (TIO)'!U561-1","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"VLOOKUP($B$484,$A546:$U561,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$U561,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$U561,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$U561,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$U561,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$U561,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$U561,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$U561,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$U561,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$U561,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$U561,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$U561,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$U561,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$U561,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$U561,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$U561,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$U561,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$U561,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$U561,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$U561,21,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP($B$484,$A546:$U561,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$U561,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$U561,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$U561,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$U561,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$U561,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$U561,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$U561,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$U561,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$U561,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$U561,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$U561,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$U561,21,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B562","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U562","v":{"$error":"#N/A"}},null,{"$f":"'data \"historic\" (TIO)'!W562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AD562","v":0},{"$f":"'data \"historic\" (TIO)'!AE562","v":0},{"$f":"'data \"historic\" (TIO)'!AF562","v":0},{"$f":"'data \"historic\" (TIO)'!AG562","v":0},{"$f":"'data \"historic\" (TIO)'!AH562","v":0},{"$f":"'data \"historic\" (TIO)'!AI562","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W562","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AR495,'scenario testing'!AR495)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AS495,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AT495,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AU495,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AV495,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AW495,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AX495,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AY495,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AZ495,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BA495,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BB495,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BC495,0)","v":0}]
[null,{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!B63,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!B183,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!B303,'data (variance)'!B423)))","v":"NETWORK SERVICE FARE REVENUE (TOTAL)"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S545","v":"2025/26"},{"$f":"T545","v":"2026/27"},{"$f":"U545","v":"2027/28"},null,"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"AG545","v":"2025/26"},{"$f":"AH545","v":"2026/27"},{"$f":"AI545","v":"2027/28"}]
["Northland","Northland fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C566-'data \"historic\" (TIO)'!C566","v":0},{"$f":"'data \"live\" (TIO)'!D566-'data \"historic\" (TIO)'!D566","v":0},{"$f":"'data \"live\" (TIO)'!E566-'data \"historic\" (TIO)'!E566","v":0},{"$f":"'data \"live\" (TIO)'!F566-'data \"historic\" (TIO)'!F566","v":0},{"$f":"'data \"live\" (TIO)'!G566-'data \"historic\" (TIO)'!G566","v":0},{"$f":"'data \"live\" (TIO)'!H566-'data \"historic\" (TIO)'!H566","v":0},{"$f":"'data \"live\" (TIO)'!I566-'data \"historic\" (TIO)'!I566","v":-145409.47181363392},{"$f":"'data \"live\" (TIO)'!J566-'data \"historic\" (TIO)'!J566","v":-105698.11535460467},{"$f":"'data \"live\" (TIO)'!K566-'data \"historic\" (TIO)'!K566","v":0},{"$f":"'data \"live\" (TIO)'!L566-'data \"historic\" (TIO)'!L566","v":-208536.29926439852},{"$f":"'data \"live\" (TIO)'!M566-'data \"historic\" (TIO)'!M566","v":-244224.44570005627},{"$f":"'data \"live\" (TIO)'!N566-'data \"historic\" (TIO)'!N566","v":-259373.05913559755},{"$f":"'data \"live\" (TIO)'!O566-'data \"historic\" (TIO)'!O566","v":-275690.98303340119},{"$f":"'data \"live\" (TIO)'!P566-'data \"historic\" (TIO)'!P566","v":-292908.07760835486},{"$f":"'data \"live\" (TIO)'!Q566-'data \"historic\" (TIO)'!Q566","v":-310588.22016058641},{"$f":"'data \"live\" (TIO)'!R566-'data \"historic\" (TIO)'!R566","v":-328207.30541480402},{"$f":"'data \"live\" (TIO)'!S566-'data \"historic\" (TIO)'!S566","v":673251},{"$f":"'data \"live\" (TIO)'!T566-'data \"historic\" (TIO)'!T566","v":679984},{"$f":"'data \"live\" (TIO)'!U566-'data \"historic\" (TIO)'!U566","v":0},null,{"$f":"'data \"live\" (TIO)'!I566/'data \"historic\" (TIO)'!I566-1","v":-0.18271803250861074},{"$f":"'data \"live\" (TIO)'!J566/'data \"historic\" (TIO)'!J566-1","v":-0.12962268989946457},{"$f":"'data \"live\" (TIO)'!K566/'data \"historic\" (TIO)'!K566-1","v":0},{"$f":"'data \"live\" (TIO)'!L566/'data \"historic\" (TIO)'!L566-1","v":-0.24352604912383446},{"$f":"'data \"live\" (TIO)'!M566/'data \"historic\" (TIO)'!M566-1","v":-0.27803188712850635},{"$f":"'data \"live\" (TIO)'!N566/'data \"historic\" (TIO)'!N566-1","v":-0.28820924131329051},{"$f":"'data \"live\" (TIO)'!O566/'data \"historic\" (TIO)'!O566-1","v":-0.29879663293087544},{"$f":"'data \"live\" (TIO)'!P566/'data \"historic\" (TIO)'!P566-1","v":-0.30951050667638136},{"$f":"'data \"live\" (TIO)'!Q566/'data \"historic\" (TIO)'!Q566-1","v":-0.32000493492824578},{"$f":"'data \"live\" (TIO)'!R566/'data \"historic\" (TIO)'!R566-1","v":-0.32992545642776117},{"$f":"'data \"live\" (TIO)'!S566/'data \"historic\" (TIO)'!S566-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T566/'data \"historic\" (TIO)'!T566-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U566/'data \"historic\" (TIO)'!U566-1","v":{"$error":"#DIV/0!"}}]
["Auckland","Auckland fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C567-'data \"historic\" (TIO)'!C567","v":0},{"$f":"'data \"live\" (TIO)'!D567-'data \"historic\" (TIO)'!D567","v":0},{"$f":"'data \"live\" (TIO)'!E567-'data \"historic\" (TIO)'!E567","v":0},{"$f":"'data \"live\" (TIO)'!F567-'data \"historic\" (TIO)'!F567","v":0},{"$f":"'data \"live\" (TIO)'!G567-'data \"historic\" (TIO)'!G567","v":0},{"$f":"'data \"live\" (TIO)'!H567-'data \"historic\" (TIO)'!H567","v":0},{"$f":"'data \"live\" (TIO)'!I567-'data \"historic\" (TIO)'!I567","v":11524979.798885435},{"$f":"'data \"live\" (TIO)'!J567-'data \"historic\" (TIO)'!J567","v":-2981313.5654272437},{"$f":"'data \"live\" (TIO)'!K567-'data \"historic\" (TIO)'!K567","v":-9054173.1126527786},{"$f":"'data \"live\" (TIO)'!L567-'data \"historic\" (TIO)'!L567","v":-22381707.524271697},{"$f":"'data \"live\" (TIO)'!M567-'data \"historic\" (TIO)'!M567","v":-23430925.532691658},{"$f":"'data \"live\" (TIO)'!N567-'data \"historic\" (TIO)'!N567","v":-21817671.084226221},{"$f":"'data \"live\" (TIO)'!O567-'data \"historic\" (TIO)'!O567","v":-16927727.053430796},{"$f":"'data \"live\" (TIO)'!P567-'data \"historic\" (TIO)'!P567","v":-18553760.94693166},{"$f":"'data \"live\" (TIO)'!Q567-'data \"historic\" (TIO)'!Q567","v":-8565937.5895649195},{"$f":"'data \"live\" (TIO)'!R567-'data \"historic\" (TIO)'!R567","v":2886548.180213213},{"$f":"'data \"live\" (TIO)'!S567-'data \"historic\" (TIO)'!S567","v":301508938},{"$f":"'data \"live\" (TIO)'!T567-'data \"historic\" (TIO)'!T567","v":322804841},{"$f":"'data \"live\" (TIO)'!U567-'data \"historic\" (TIO)'!U567","v":0},null,{"$f":"'data \"live\" (TIO)'!I567/'data \"historic\" (TIO)'!I567-1","v":5.668491258827002E-2},{"$f":"'data \"live\" (TIO)'!J567/'data \"historic\" (TIO)'!J567-1","v":-1.3941903504191555E-2},{"$f":"'data \"live\" (TIO)'!K567/'data \"historic\" (TIO)'!K567-1","v":-4.0543910070253153E-2},{"$f":"'data \"live\" (TIO)'!L567/'data \"historic\" (TIO)'!L567-1","v":-9.3308791351371823E-2},{"$f":"'data \"live\" (TIO)'!M567/'data \"historic\" (TIO)'!M567-1","v":-9.2150084881955419E-2},{"$f":"'data \"live\" (TIO)'!N567/'data \"historic\" (TIO)'!N567-1","v":-8.1663643796834218E-2},{"$f":"'data \"live\" (TIO)'!O567/'data \"historic\" (TIO)'!O567-1","v":-6.0460374766231006E-2},{"$f":"'data \"live\" (TIO)'!P567/'data \"historic\" (TIO)'!P567-1","v":-6.3052678415719154E-2},{"$f":"'data \"live\" (TIO)'!Q567/'data \"historic\" (TIO)'!Q567-1","v":-2.7831480375937523E-2},{"$f":"'data \"live\" (TIO)'!R567/'data \"historic\" (TIO)'!R567-1","v":8.9594780375479299E-3},{"$f":"'data \"live\" (TIO)'!S567/'data \"historic\" (TIO)'!S567-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T567/'data \"historic\" (TIO)'!T567-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U567/'data \"historic\" (TIO)'!U567-1","v":{"$error":"#DIV/0!"}}]
["Waikato","Waikato fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C568-'data \"historic\" (TIO)'!C568","v":0},{"$f":"'data \"live\" (TIO)'!D568-'data \"historic\" (TIO)'!D568","v":0},{"$f":"'data \"live\" (TIO)'!E568-'data \"historic\" (TIO)'!E568","v":0},{"$f":"'data \"live\" (TIO)'!F568-'data \"historic\" (TIO)'!F568","v":0},{"$f":"'data \"live\" (TIO)'!G568-'data \"historic\" (TIO)'!G568","v":0},{"$f":"'data \"live\" (TIO)'!H568-'data \"historic\" (TIO)'!H568","v":0},{"$f":"'data \"live\" (TIO)'!I568-'data \"historic\" (TIO)'!I568","v":-409681.20641559083},{"$f":"'data \"live\" (TIO)'!J568-'data \"historic\" (TIO)'!J568","v":-764725.51052456535},{"$f":"'data \"live\" (TIO)'!K568-'data \"historic\" (TIO)'!K568","v":0},{"$f":"'data \"live\" (TIO)'!L568-'data \"historic\" (TIO)'!L568","v":-943870.93222241849},{"$f":"'data \"live\" (TIO)'!M568-'data \"historic\" (TIO)'!M568","v":-856365.85672323126},{"$f":"'data \"live\" (TIO)'!N568-'data \"historic\" (TIO)'!N568","v":-836015.49211120419},{"$f":"'data \"live\" (TIO)'!O568-'data \"historic\" (TIO)'!O568","v":-850469.87905936409},{"$f":"'data \"live\" (TIO)'!P568-'data \"historic\" (TIO)'!P568","v":-865325.8260810161},{"$f":"'data \"live\" (TIO)'!Q568-'data \"historic\" (TIO)'!Q568","v":-844245.97596712224},{"$f":"'data \"live\" (TIO)'!R568-'data \"historic\" (TIO)'!R568","v":-822706.87472047657},{"$f":"'data \"live\" (TIO)'!S568-'data \"historic\" (TIO)'!S568","v":7889071},{"$f":"'data \"live\" (TIO)'!T568-'data \"historic\" (TIO)'!T568","v":8029545},{"$f":"'data \"live\" (TIO)'!U568-'data \"historic\" (TIO)'!U568","v":0},null,{"$f":"'data \"live\" (TIO)'!I568/'data \"historic\" (TIO)'!I568-1","v":-5.6727729391754855E-2},{"$f":"'data \"live\" (TIO)'!J568/'data \"historic\" (TIO)'!J568-1","v":-0.10452882431746302},{"$f":"'data \"live\" (TIO)'!K568/'data \"historic\" (TIO)'!K568-1","v":0},{"$f":"'data \"live\" (TIO)'!L568/'data \"historic\" (TIO)'!L568-1","v":-0.1209182047414824},{"$f":"'data \"live\" (TIO)'!M568/'data \"historic\" (TIO)'!M568-1","v":-0.10760575471728628},{"$f":"'data \"live\" (TIO)'!N568/'data \"historic\" (TIO)'!N568-1","v":-0.103687838036295},{"$f":"'data \"live\" (TIO)'!O568/'data \"historic\" (TIO)'!O568-1","v":-0.10365833534492497},{"$f":"'data \"live\" (TIO)'!P568/'data \"historic\" (TIO)'!P568-1","v":-0.10364148186079558},{"$f":"'data \"live\" (TIO)'!Q568/'data \"historic\" (TIO)'!Q568-1","v":-9.9786228733378723E-2},{"$f":"'data \"live\" (TIO)'!R568/'data \"historic\" (TIO)'!R568-1","v":-9.5953158029276286E-2},{"$f":"'data \"live\" (TIO)'!S568/'data \"historic\" (TIO)'!S568-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T568/'data \"historic\" (TIO)'!T568-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U568/'data \"historic\" (TIO)'!U568-1","v":{"$error":"#DIV/0!"}}]
["Bay of Plenty","Bay of Plenty fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C569-'data \"historic\" (TIO)'!C569","v":0},{"$f":"'data \"live\" (TIO)'!D569-'data \"historic\" (TIO)'!D569","v":0},{"$f":"'data \"live\" (TIO)'!E569-'data \"historic\" (TIO)'!E569","v":0},{"$f":"'data \"live\" (TIO)'!F569-'data \"historic\" (TIO)'!F569","v":0},{"$f":"'data \"live\" (TIO)'!G569-'data \"historic\" (TIO)'!G569","v":0},{"$f":"'data \"live\" (TIO)'!H569-'data \"historic\" (TIO)'!H569","v":0},{"$f":"'data \"live\" (TIO)'!I569-'data \"historic\" (TIO)'!I569","v":-1006043.8176284209},{"$f":"'data \"live\" (TIO)'!J569-'data \"historic\" (TIO)'!J569","v":-1234662.775011925},{"$f":"'data \"live\" (TIO)'!K569-'data \"historic\" (TIO)'!K569","v":-1616773.592155559},{"$f":"'data \"live\" (TIO)'!L569-'data \"historic\" (TIO)'!L569","v":-2064186.741760903},{"$f":"'data \"live\" (TIO)'!M569-'data \"historic\" (TIO)'!M569","v":-2430962.5048666615},{"$f":"'data \"live\" (TIO)'!N569-'data \"historic\" (TIO)'!N569","v":-2825899.4904917106},{"$f":"'data \"live\" (TIO)'!O569-'data \"historic\" (TIO)'!O569","v":-3232167.8313569212},{"$f":"'data \"live\" (TIO)'!P569-'data \"historic\" (TIO)'!P569","v":-3614428.6712807268},{"$f":"'data \"live\" (TIO)'!Q569-'data \"historic\" (TIO)'!Q569","v":-4032285.6408850234},{"$f":"'data \"live\" (TIO)'!R569-'data \"historic\" (TIO)'!R569","v":-4449043.1099585854},{"$f":"'data \"live\" (TIO)'!S569-'data \"historic\" (TIO)'!S569","v":4954889},{"$f":"'data \"live\" (TIO)'!T569-'data \"historic\" (TIO)'!T569","v":4954889},{"$f":"'data \"live\" (TIO)'!U569-'data \"historic\" (TIO)'!U569","v":0},null,{"$f":"'data \"live\" (TIO)'!I569/'data \"historic\" (TIO)'!I569-1","v":-0.16598477525623423},{"$f":"'data \"live\" (TIO)'!J569/'data \"historic\" (TIO)'!J569-1","v":-0.19416249764247073},{"$f":"'data \"live\" (TIO)'!K569/'data \"historic\" (TIO)'!K569-1","v":-0.24212126281043},{"$f":"'data \"live\" (TIO)'!L569/'data \"historic\" (TIO)'!L569-1","v":-0.29408241450932859},{"$f":"'data \"live\" (TIO)'!M569/'data \"historic\" (TIO)'!M569-1","v":-0.32913774441103505},{"$f":"'data \"live\" (TIO)'!N569/'data \"historic\" (TIO)'!N569-1","v":-0.36318934693379978},{"$f":"'data \"live\" (TIO)'!O569/'data \"historic\" (TIO)'!O569-1","v":-0.39478995907021475},{"$f":"'data \"live\" (TIO)'!P569/'data \"historic\" (TIO)'!P569-1","v":-0.42178721923148554},{"$f":"'data \"live\" (TIO)'!Q569/'data \"historic\" (TIO)'!Q569-1","v":-0.44867111211359956},{"$f":"'data \"live\" (TIO)'!R569/'data \"historic\" (TIO)'!R569-1","v":-0.47310455434351051},{"$f":"'data \"live\" (TIO)'!S569/'data \"historic\" (TIO)'!S569-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T569/'data \"historic\" (TIO)'!T569-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U569/'data \"historic\" (TIO)'!U569-1","v":{"$error":"#DIV/0!"}}]
["Gisborne","Gisborne fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C570-'data \"historic\" (TIO)'!C570","v":0},{"$f":"'data \"live\" (TIO)'!D570-'data \"historic\" (TIO)'!D570","v":0},{"$f":"'data \"live\" (TIO)'!E570-'data \"historic\" (TIO)'!E570","v":0},{"$f":"'data \"live\" (TIO)'!F570-'data \"historic\" (TIO)'!F570","v":0},{"$f":"'data \"live\" (TIO)'!G570-'data \"historic\" (TIO)'!G570","v":0},{"$f":"'data \"live\" (TIO)'!H570-'data \"historic\" (TIO)'!H570","v":0},{"$f":"'data \"live\" (TIO)'!I570-'data \"historic\" (TIO)'!I570","v":-57609.913043478271},{"$f":"'data \"live\" (TIO)'!J570-'data \"historic\" (TIO)'!J570","v":-13519.913043478271},{"$f":"'data \"live\" (TIO)'!K570-'data \"historic\" (TIO)'!K570","v":0},{"$f":"'data \"live\" (TIO)'!L570-'data \"historic\" (TIO)'!L570","v":45564.086956521729},{"$f":"'data \"live\" (TIO)'!M570-'data \"historic\" (TIO)'!M570","v":45564.086956521729},{"$f":"'data \"live\" (TIO)'!N570-'data \"historic\" (TIO)'!N570","v":45564.086956521729},{"$f":"'data \"live\" (TIO)'!O570-'data \"historic\" (TIO)'!O570","v":44564.086956521729},{"$f":"'data \"live\" (TIO)'!P570-'data \"historic\" (TIO)'!P570","v":44664.086956521729},{"$f":"'data \"live\" (TIO)'!Q570-'data \"historic\" (TIO)'!Q570","v":44664.086956521729},{"$f":"'data \"live\" (TIO)'!R570-'data \"historic\" (TIO)'!R570","v":44664.086956521729},{"$f":"'data \"live\" (TIO)'!S570-'data \"historic\" (TIO)'!S570","v":233650},{"$f":"'data \"live\" (TIO)'!T570-'data \"historic\" (TIO)'!T570","v":233650},{"$f":"'data \"live\" (TIO)'!U570-'data \"historic\" (TIO)'!U570","v":0},null,{"$f":"'data \"live\" (TIO)'!I570/'data \"historic\" (TIO)'!I570-1","v":-0.30818001798337769},{"$f":"'data \"live\" (TIO)'!J570/'data \"historic\" (TIO)'!J570-1","v":-7.2323786389476452E-2},{"$f":"'data \"live\" (TIO)'!K570/'data \"historic\" (TIO)'!K570-1","v":0},{"$f":"'data \"live\" (TIO)'!L570/'data \"historic\" (TIO)'!L570-1","v":0.2424448112052997},{"$f":"'data \"live\" (TIO)'!M570/'data \"historic\" (TIO)'!M570-1","v":0.2424448112052997},{"$f":"'data \"live\" (TIO)'!N570/'data \"historic\" (TIO)'!N570-1","v":0.2424448112052997},{"$f":"'data \"live\" (TIO)'!O570/'data \"historic\" (TIO)'!O570-1","v":0.23586879931221216},{"$f":"'data \"live\" (TIO)'!P570/'data \"historic\" (TIO)'!P570-1","v":0.23639807931191759},{"$f":"'data \"live\" (TIO)'!Q570/'data \"historic\" (TIO)'!Q570-1","v":0.23639807931191759},{"$f":"'data \"live\" (TIO)'!R570/'data \"historic\" (TIO)'!R570-1","v":0.23639807931191759},{"$f":"'data \"live\" (TIO)'!S570/'data \"historic\" (TIO)'!S570-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T570/'data \"historic\" (TIO)'!T570-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U570/'data \"historic\" (TIO)'!U570-1","v":{"$error":"#DIV/0!"}}]
["Hawkes Bay","Hawkes Bay fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C571-'data \"historic\" (TIO)'!C571","v":0},{"$f":"'data \"live\" (TIO)'!D571-'data \"historic\" (TIO)'!D571","v":0},{"$f":"'data \"live\" (TIO)'!E571-'data \"historic\" (TIO)'!E571","v":0},{"$f":"'data \"live\" (TIO)'!F571-'data \"historic\" (TIO)'!F571","v":0},{"$f":"'data \"live\" (TIO)'!G571-'data \"historic\" (TIO)'!G571","v":0},{"$f":"'data \"live\" (TIO)'!H571-'data \"historic\" (TIO)'!H571","v":0},{"$f":"'data \"live\" (TIO)'!I571-'data \"historic\" (TIO)'!I571","v":-451009.0890607629},{"$f":"'data \"live\" (TIO)'!J571-'data \"historic\" (TIO)'!J571","v":-633437.9718309145},{"$f":"'data \"live\" (TIO)'!K571-'data \"historic\" (TIO)'!K571","v":0},{"$f":"'data \"live\" (TIO)'!L571-'data \"historic\" (TIO)'!L571","v":-946472.06054190919},{"$f":"'data \"live\" (TIO)'!M571-'data \"historic\" (TIO)'!M571","v":-1169666.4103220664},{"$f":"'data \"live\" (TIO)'!N571-'data \"historic\" (TIO)'!N571","v":-1434727.7960427701},{"$f":"'data \"live\" (TIO)'!O571-'data \"historic\" (TIO)'!O571","v":-1750511.2150205835},{"$f":"'data \"live\" (TIO)'!P571-'data \"historic\" (TIO)'!P571","v":-2127557.0026703943},{"$f":"'data \"live\" (TIO)'!Q571-'data \"historic\" (TIO)'!Q571","v":-2578704.7659300514},{"$f":"'data \"live\" (TIO)'!R571-'data \"historic\" (TIO)'!R571","v":-3119989.8373704078},{"$f":"'data \"live\" (TIO)'!S571-'data \"historic\" (TIO)'!S571","v":1545576},{"$f":"'data \"live\" (TIO)'!T571-'data \"historic\" (TIO)'!T571","v":1567297},{"$f":"'data \"live\" (TIO)'!U571-'data \"historic\" (TIO)'!U571","v":0},null,{"$f":"'data \"live\" (TIO)'!I571/'data \"historic\" (TIO)'!I571-1","v":-0.24963196178457803},{"$f":"'data \"live\" (TIO)'!J571/'data \"historic\" (TIO)'!J571-1","v":-0.32293368781906462},{"$f":"'data \"live\" (TIO)'!K571/'data \"historic\" (TIO)'!K571-1","v":0},{"$f":"'data \"live\" (TIO)'!L571/'data \"historic\" (TIO)'!L571-1","v":-0.40303669813609633},{"$f":"'data \"live\" (TIO)'!M571/'data \"historic\" (TIO)'!M571-1","v":-0.45139769648296768},{"$f":"'data \"live\" (TIO)'!N571/'data \"historic\" (TIO)'!N571-1","v":-0.49882463589557435},{"$f":"'data \"live\" (TIO)'!O571/'data \"historic\" (TIO)'!O571-1","v":-0.54495197972893927},{"$f":"'data \"live\" (TIO)'!P571/'data \"historic\" (TIO)'!P571-1","v":-0.58938427575865948},{"$f":"'data \"live\" (TIO)'!Q571/'data \"historic\" (TIO)'!Q571-1","v":-0.63176345720896454},{"$f":"'data \"live\" (TIO)'!R571/'data \"historic\" (TIO)'!R571-1","v":-0.67181032722794609},{"$f":"'data \"live\" (TIO)'!S571/'data \"historic\" (TIO)'!S571-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T571/'data \"historic\" (TIO)'!T571-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U571/'data \"historic\" (TIO)'!U571-1","v":{"$error":"#DIV/0!"}}]
["Taranaki","Taranaki fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C572-'data \"historic\" (TIO)'!C572","v":0},{"$f":"'data \"live\" (TIO)'!D572-'data \"historic\" (TIO)'!D572","v":0},{"$f":"'data \"live\" (TIO)'!E572-'data \"historic\" (TIO)'!E572","v":0},{"$f":"'data \"live\" (TIO)'!F572-'data \"historic\" (TIO)'!F572","v":0},{"$f":"'data \"live\" (TIO)'!G572-'data \"historic\" (TIO)'!G572","v":0},{"$f":"'data \"live\" (TIO)'!H572-'data \"historic\" (TIO)'!H572","v":0},{"$f":"'data \"live\" (TIO)'!I572-'data \"historic\" (TIO)'!I572","v":50809.074030104792},{"$f":"'data \"live\" (TIO)'!J572-'data \"historic\" (TIO)'!J572","v":74778.517473364947},{"$f":"'data \"live\" (TIO)'!K572-'data \"historic\" (TIO)'!K572","v":0},{"$f":"'data \"live\" (TIO)'!L572-'data \"historic\" (TIO)'!L572","v":106064.57857632963},{"$f":"'data \"live\" (TIO)'!M572-'data \"historic\" (TIO)'!M572","v":50239.175699808169},{"$f":"'data \"live\" (TIO)'!N572-'data \"historic\" (TIO)'!N572","v":-8878.5907655891497},{"$f":"'data \"live\" (TIO)'!O572-'data \"historic\" (TIO)'!O572","v":-72810.323834100273},{"$f":"'data \"live\" (TIO)'!P572-'data \"historic\" (TIO)'!P572","v":-140396.66524081444},{"$f":"'data \"live\" (TIO)'!Q572-'data \"historic\" (TIO)'!Q572","v":-212601.29637697479},{"$f":"'data \"live\" (TIO)'!R572-'data \"historic\" (TIO)'!R572","v":-289705.93924787454},{"$f":"'data \"live\" (TIO)'!S572-'data \"historic\" (TIO)'!S572","v":1440970},{"$f":"'data \"live\" (TIO)'!T572-'data \"historic\" (TIO)'!T572","v":1440970},{"$f":"'data \"live\" (TIO)'!U572-'data \"historic\" (TIO)'!U572","v":0},null,{"$f":"'data \"live\" (TIO)'!I572/'data \"historic\" (TIO)'!I572-1","v":4.740461994862355E-2},{"$f":"'data \"live\" (TIO)'!J572/'data \"historic\" (TIO)'!J572-1","v":6.6214559283575891E-2},{"$f":"'data \"live\" (TIO)'!K572/'data \"historic\" (TIO)'!K572-1","v":0},{"$f":"'data \"live\" (TIO)'!L572/'data \"historic\" (TIO)'!L572-1","v":8.4496546088704827E-2},{"$f":"'data \"live\" (TIO)'!M572/'data \"historic\" (TIO)'!M572-1","v":3.7943224989785529E-2},{"$f":"'data \"live\" (TIO)'!N572/'data \"historic\" (TIO)'!N572-1","v":-6.3588213746380573E-3},{"$f":"'data \"live\" (TIO)'!O572/'data \"historic\" (TIO)'!O572-1","v":-4.9416625547161974E-2},{"$f":"'data \"live\" (TIO)'!P572/'data \"historic\" (TIO)'!P572-1","v":-9.0327112461603631E-2},{"$f":"'data \"live\" (TIO)'!Q572/'data \"historic\" (TIO)'!Q572-1","v":-0.12963657336812195},{"$f":"'data \"live\" (TIO)'!R572/'data \"historic\" (TIO)'!R572-1","v":-0.16739467665666885},{"$f":"'data \"live\" (TIO)'!S572/'data \"historic\" (TIO)'!S572-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T572/'data \"historic\" (TIO)'!T572-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U572/'data \"historic\" (TIO)'!U572-1","v":{"$error":"#DIV/0!"}}]
["Manawatu-Wanganui","Manawatu-Wanganui fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C573-'data \"historic\" (TIO)'!C573","v":0},{"$f":"'data \"live\" (TIO)'!D573-'data \"historic\" (TIO)'!D573","v":0},{"$f":"'data \"live\" (TIO)'!E573-'data \"historic\" (TIO)'!E573","v":0},{"$f":"'data \"live\" (TIO)'!F573-'data \"historic\" (TIO)'!F573","v":0},{"$f":"'data \"live\" (TIO)'!G573-'data \"historic\" (TIO)'!G573","v":0},{"$f":"'data \"live\" (TIO)'!H573-'data \"historic\" (TIO)'!H573","v":0},{"$f":"'data \"live\" (TIO)'!I573-'data \"historic\" (TIO)'!I573","v":-148724.39683631272},{"$f":"'data \"live\" (TIO)'!J573-'data \"historic\" (TIO)'!J573","v":-369062.68805504544},{"$f":"'data \"live\" (TIO)'!K573-'data \"historic\" (TIO)'!K573","v":0},{"$f":"'data \"live\" (TIO)'!L573-'data \"historic\" (TIO)'!L573","v":-553043.41586293653},{"$f":"'data \"live\" (TIO)'!M573-'data \"historic\" (TIO)'!M573","v":-618046.04331914801},{"$f":"'data \"live\" (TIO)'!N573-'data \"historic\" (TIO)'!N573","v":-695614.05390181951},{"$f":"'data \"live\" (TIO)'!O573-'data \"historic\" (TIO)'!O573","v":-785394.88226746442},{"$f":"'data \"live\" (TIO)'!P573-'data \"historic\" (TIO)'!P573","v":-889380.17254809942},{"$f":"'data \"live\" (TIO)'!Q573-'data \"historic\" (TIO)'!Q573","v":-919878.43628076511},{"$f":"'data \"live\" (TIO)'!R573-'data \"historic\" (TIO)'!R573","v":-1149585.1765826871},{"$f":"'data \"live\" (TIO)'!S573-'data \"historic\" (TIO)'!S573","v":2002415},{"$f":"'data \"live\" (TIO)'!T573-'data \"historic\" (TIO)'!T573","v":2042464},{"$f":"'data \"live\" (TIO)'!U573-'data \"historic\" (TIO)'!U573","v":0},null,{"$f":"'data \"live\" (TIO)'!I573/'data \"historic\" (TIO)'!I573-1","v":-7.2838939640359257E-2},{"$f":"'data \"live\" (TIO)'!J573/'data \"historic\" (TIO)'!J573-1","v":-0.17423076146928151},{"$f":"'data \"live\" (TIO)'!K573/'data \"historic\" (TIO)'!K573-1","v":0},{"$f":"'data \"live\" (TIO)'!L573/'data \"historic\" (TIO)'!L573-1","v":-0.24106066913494273},{"$f":"'data \"live\" (TIO)'!M573/'data \"historic\" (TIO)'!M573-1","v":-0.25793466982465829},{"$f":"'data \"live\" (TIO)'!N573/'data \"historic\" (TIO)'!N573-1","v":-0.27721846572449349},{"$f":"'data \"live\" (TIO)'!O573/'data \"historic\" (TIO)'!O573-1","v":-0.29802662045145756},{"$f":"'data \"live\" (TIO)'!P573/'data \"historic\" (TIO)'!P573-1","v":-0.32034715157787552},{"$f":"'data \"live\" (TIO)'!Q573/'data \"historic\" (TIO)'!Q573-1","v":-0.32338419053591605},{"$f":"'data \"live\" (TIO)'!R573/'data \"historic\" (TIO)'!R573-1","v":-0.36931649264547195},{"$f":"'data \"live\" (TIO)'!S573/'data \"historic\" (TIO)'!S573-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T573/'data \"historic\" (TIO)'!T573-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U573/'data \"historic\" (TIO)'!U573-1","v":{"$error":"#DIV/0!"}}]
["Wellington","Wellington fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C574-'data \"historic\" (TIO)'!C574","v":0},{"$f":"'data \"live\" (TIO)'!D574-'data \"historic\" (TIO)'!D574","v":0},{"$f":"'data \"live\" (TIO)'!E574-'data \"historic\" (TIO)'!E574","v":0},{"$f":"'data \"live\" (TIO)'!F574-'data \"historic\" (TIO)'!F574","v":0},{"$f":"'data \"live\" (TIO)'!G574-'data \"historic\" (TIO)'!G574","v":0},{"$f":"'data \"live\" (TIO)'!H574-'data \"historic\" (TIO)'!H574","v":0},{"$f":"'data \"live\" (TIO)'!I574-'data \"historic\" (TIO)'!I574","v":1228524.3462572545},{"$f":"'data \"live\" (TIO)'!J574-'data \"historic\" (TIO)'!J574","v":486180.55255767703},{"$f":"'data \"live\" (TIO)'!K574-'data \"historic\" (TIO)'!K574","v":41032.978260874748},{"$f":"'data \"live\" (TIO)'!L574-'data \"historic\" (TIO)'!L574","v":-5046101.7203181386},{"$f":"'data \"live\" (TIO)'!M574-'data \"historic\" (TIO)'!M574","v":-4851734.9551905692},{"$f":"'data \"live\" (TIO)'!N574-'data \"historic\" (TIO)'!N574","v":-5321982.2943007648},{"$f":"'data \"live\" (TIO)'!O574-'data \"historic\" (TIO)'!O574","v":-5419368.5409038961},{"$f":"'data \"live\" (TIO)'!P574-'data \"historic\" (TIO)'!P574","v":-4087109.2997408807},{"$f":"'data \"live\" (TIO)'!Q574-'data \"historic\" (TIO)'!Q574","v":-2634180.2875593454},{"$f":"'data \"live\" (TIO)'!R574-'data \"historic\" (TIO)'!R574","v":-1187459.0913696587},{"$f":"'data \"live\" (TIO)'!S574-'data \"historic\" (TIO)'!S574","v":136590365},{"$f":"'data \"live\" (TIO)'!T574-'data \"historic\" (TIO)'!T574","v":141581769},{"$f":"'data \"live\" (TIO)'!U574-'data \"historic\" (TIO)'!U574","v":0},null,{"$f":"'data \"live\" (TIO)'!I574/'data \"historic\" (TIO)'!I574-1","v":1.1667376464350676E-2},{"$f":"'data \"live\" (TIO)'!J574/'data \"historic\" (TIO)'!J574-1","v":4.48877600962172E-3},{"$f":"'data \"live\" (TIO)'!K574/'data \"historic\" (TIO)'!K574-1","v":3.6818691498097245E-4},{"$f":"'data \"live\" (TIO)'!L574/'data \"historic\" (TIO)'!L574-1","v":-4.3989167764836079E-2},{"$f":"'data \"live\" (TIO)'!M574/'data \"historic\" (TIO)'!M574-1","v":-4.1074709895124073E-2},{"$f":"'data \"live\" (TIO)'!N574/'data \"historic\" (TIO)'!N574-1","v":-4.3737598497788133E-2},{"$f":"'data \"live\" (TIO)'!O574/'data \"historic\" (TIO)'!O574-1","v":-4.3604933127123546E-2},{"$f":"'data \"live\" (TIO)'!P574/'data \"historic\" (TIO)'!P574-1","v":-3.2176233011106836E-2},{"$f":"'data \"live\" (TIO)'!Q574/'data \"historic\" (TIO)'!Q574-1","v":-2.0276530484074629E-2},{"$f":"'data \"live\" (TIO)'!R574/'data \"historic\" (TIO)'!R574-1","v":-8.9301885293827654E-3},{"$f":"'data \"live\" (TIO)'!S574/'data \"historic\" (TIO)'!S574-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T574/'data \"historic\" (TIO)'!T574-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U574/'data \"historic\" (TIO)'!U574-1","v":{"$error":"#DIV/0!"}}]
["Marlborough","Marlborough fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C575-'data \"historic\" (TIO)'!C575","v":0},{"$f":"'data \"live\" (TIO)'!D575-'data \"historic\" (TIO)'!D575","v":0},{"$f":"'data \"live\" (TIO)'!E575-'data \"historic\" (TIO)'!E575","v":0},{"$f":"'data \"live\" (TIO)'!F575-'data \"historic\" (TIO)'!F575","v":0},{"$f":"'data \"live\" (TIO)'!G575-'data \"historic\" (TIO)'!G575","v":0},{"$f":"'data \"live\" (TIO)'!H575-'data \"historic\" (TIO)'!H575","v":0},{"$f":"'data \"live\" (TIO)'!I575-'data \"historic\" (TIO)'!I575","v":34272.872754555443},{"$f":"'data \"live\" (TIO)'!J575-'data \"historic\" (TIO)'!J575","v":7563.7399871947782},{"$f":"'data \"live\" (TIO)'!K575-'data \"historic\" (TIO)'!K575","v":0},{"$f":"'data \"live\" (TIO)'!L575-'data \"historic\" (TIO)'!L575","v":-98.874417056242237},{"$f":"'data \"live\" (TIO)'!M575-'data \"historic\" (TIO)'!M575","v":-319.36659935309581},{"$f":"'data \"live\" (TIO)'!N575-'data \"historic\" (TIO)'!N575","v":-545.65585785571602},{"$f":"'data \"live\" (TIO)'!O575-'data \"historic\" (TIO)'!O575","v":-3497.7475543564651},{"$f":"'data \"live\" (TIO)'!P575-'data \"historic\" (TIO)'!P575","v":-15187.647086715559},{"$f":"'data \"live\" (TIO)'!Q575-'data \"historic\" (TIO)'!Q575","v":-15850.359889103624},{"$f":"'data \"live\" (TIO)'!R575-'data \"historic\" (TIO)'!R575","v":-16530.891432246077},{"$f":"'data \"live\" (TIO)'!S575-'data \"historic\" (TIO)'!S575","v":55869},{"$f":"'data \"live\" (TIO)'!T575-'data \"historic\" (TIO)'!T575","v":56916},{"$f":"'data \"live\" (TIO)'!U575-'data \"historic\" (TIO)'!U575","v":0},null,{"$f":"'data \"live\" (TIO)'!I575/'data \"historic\" (TIO)'!I575-1","v":0.98586892495759448},{"$f":"'data \"live\" (TIO)'!J575/'data \"historic\" (TIO)'!J575-1","v":0.15963905612064111},{"$f":"'data \"live\" (TIO)'!K575/'data \"historic\" (TIO)'!K575-1","v":0},{"$f":"'data \"live\" (TIO)'!L575/'data \"historic\" (TIO)'!L575-1","v":-1.9998112576034011E-3},{"$f":"'data \"live\" (TIO)'!M575/'data \"historic\" (TIO)'!M575-1","v":-6.322292465549495E-3},{"$f":"'data \"live\" (TIO)'!N575/'data \"historic\" (TIO)'!N575-1","v":-1.0571108834510734E-2},{"$f":"'data \"live\" (TIO)'!O575/'data \"historic\" (TIO)'!O575-1","v":-6.3053439906308961E-2},{"$f":"'data \"live\" (TIO)'!P575/'data \"historic\" (TIO)'!P575-1","v":-0.22304058802100102},{"$f":"'data \"live\" (TIO)'!Q575/'data \"historic\" (TIO)'!Q575-1","v":-0.22735821652956856},{"$f":"'data \"live\" (TIO)'!R575/'data \"historic\" (TIO)'!R575-1","v":-0.23158058045234231},{"$f":"'data \"live\" (TIO)'!S575/'data \"historic\" (TIO)'!S575-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T575/'data \"historic\" (TIO)'!T575-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U575/'data \"historic\" (TIO)'!U575-1","v":{"$error":"#DIV/0!"}}]
["Nelson","Nelson fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C576-'data \"historic\" (TIO)'!C576","v":0},{"$f":"'data \"live\" (TIO)'!D576-'data \"historic\" (TIO)'!D576","v":0},{"$f":"'data \"live\" (TIO)'!E576-'data \"historic\" (TIO)'!E576","v":0},{"$f":"'data \"live\" (TIO)'!F576-'data \"historic\" (TIO)'!F576","v":0},{"$f":"'data \"live\" (TIO)'!G576-'data \"historic\" (TIO)'!G576","v":0},{"$f":"'data \"live\" (TIO)'!H576-'data \"historic\" (TIO)'!H576","v":0},{"$f":"'data \"live\" (TIO)'!I576-'data \"historic\" (TIO)'!I576","v":-311298.03361682384},{"$f":"'data \"live\" (TIO)'!J576-'data \"historic\" (TIO)'!J576","v":-421901.97776047816},{"$f":"'data \"live\" (TIO)'!K576-'data \"historic\" (TIO)'!K576","v":0},{"$f":"'data \"live\" (TIO)'!L576-'data \"historic\" (TIO)'!L576","v":-715301.02744862391},{"$f":"'data \"live\" (TIO)'!M576-'data \"historic\" (TIO)'!M576","v":-838677.81439650874},{"$f":"'data \"live\" (TIO)'!N576-'data \"historic\" (TIO)'!N576","v":-909468.07671196107},{"$f":"'data \"live\" (TIO)'!O576-'data \"historic\" (TIO)'!O576","v":-983473.47774767876},{"$f":"'data \"live\" (TIO)'!P576-'data \"historic\" (TIO)'!P576","v":-1132913.2507202495},{"$f":"'data \"live\" (TIO)'!Q576-'data \"historic\" (TIO)'!Q576","v":-1286431.9564686804},{"$f":"'data \"live\" (TIO)'!R576-'data \"historic\" (TIO)'!R576","v":-1444543.968706504},{"$f":"'data \"live\" (TIO)'!S576-'data \"historic\" (TIO)'!S576","v":874200},{"$f":"'data \"live\" (TIO)'!T576-'data \"historic\" (TIO)'!T576","v":874200},{"$f":"'data \"live\" (TIO)'!U576-'data \"historic\" (TIO)'!U576","v":0},null,{"$f":"'data \"live\" (TIO)'!I576/'data \"historic\" (TIO)'!I576-1","v":-0.25235967532160708},{"$f":"'data \"live\" (TIO)'!J576/'data \"historic\" (TIO)'!J576-1","v":-0.31249128577088836},{"$f":"'data \"live\" (TIO)'!K576/'data \"historic\" (TIO)'!K576-1","v":0},{"$f":"'data \"live\" (TIO)'!L576/'data \"historic\" (TIO)'!L576-1","v":-0.45001070455008385},{"$f":"'data \"live\" (TIO)'!M576/'data \"historic\" (TIO)'!M576-1","v":-0.489630846606532},{"$f":"'data \"live\" (TIO)'!N576/'data \"historic\" (TIO)'!N576-1","v":-0.50988639006674796},{"$f":"'data \"live\" (TIO)'!O576/'data \"historic\" (TIO)'!O576-1","v":-0.52941137908696589},{"$f":"'data \"live\" (TIO)'!P576/'data \"historic\" (TIO)'!P576-1","v":-0.56444909140712674},{"$f":"'data \"live\" (TIO)'!Q576/'data \"historic\" (TIO)'!Q576-1","v":-0.59539615371199761},{"$f":"'data \"live\" (TIO)'!R576/'data \"historic\" (TIO)'!R576-1","v":-0.62298554225990432},{"$f":"'data \"live\" (TIO)'!S576/'data \"historic\" (TIO)'!S576-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T576/'data \"historic\" (TIO)'!T576-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U576/'data \"historic\" (TIO)'!U576-1","v":{"$error":"#DIV/0!"}}]
["Canterbury","Canterbury fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C577-'data \"historic\" (TIO)'!C577","v":0},{"$f":"'data \"live\" (TIO)'!D577-'data \"historic\" (TIO)'!D577","v":0},{"$f":"'data \"live\" (TIO)'!E577-'data \"historic\" (TIO)'!E577","v":0},{"$f":"'data \"live\" (TIO)'!F577-'data \"historic\" (TIO)'!F577","v":0},{"$f":"'data \"live\" (TIO)'!G577-'data \"historic\" (TIO)'!G577","v":0},{"$f":"'data \"live\" (TIO)'!H577-'data \"historic\" (TIO)'!H577","v":0},{"$f":"'data \"live\" (TIO)'!I577-'data \"historic\" (TIO)'!I577","v":3111713.3933982663},{"$f":"'data \"live\" (TIO)'!J577-'data \"historic\" (TIO)'!J577","v":1677807.2930522822},{"$f":"'data \"live\" (TIO)'!K577-'data \"historic\" (TIO)'!K577","v":-118007.471097406},{"$f":"'data \"live\" (TIO)'!L577-'data \"historic\" (TIO)'!L577","v":-84493.191718257964},{"$f":"'data \"live\" (TIO)'!M577-'data \"historic\" (TIO)'!M577","v":-1004827.9055681713},{"$f":"'data \"live\" (TIO)'!N577-'data \"historic\" (TIO)'!N577","v":-1991901.3052019961},{"$f":"'data \"live\" (TIO)'!O577-'data \"historic\" (TIO)'!O577","v":-3052429.4200343825},{"$f":"'data \"live\" (TIO)'!P577-'data \"historic\" (TIO)'!P577","v":-4193777.720695056},{"$f":"'data \"live\" (TIO)'!Q577-'data \"historic\" (TIO)'!Q577","v":-5424776.9426172785},{"$f":"'data \"live\" (TIO)'!R577-'data \"historic\" (TIO)'!R577","v":-6755938.2822285034},{"$f":"'data \"live\" (TIO)'!S577-'data \"historic\" (TIO)'!S577","v":26278475},{"$f":"'data \"live\" (TIO)'!T577-'data \"historic\" (TIO)'!T577","v":26541261},{"$f":"'data \"live\" (TIO)'!U577-'data \"historic\" (TIO)'!U577","v":0},null,{"$f":"'data \"live\" (TIO)'!I577/'data \"historic\" (TIO)'!I577-1","v":0.14497573228602012},{"$f":"'data \"live\" (TIO)'!J577/'data \"historic\" (TIO)'!J577-1","v":7.4731537540230875E-2},{"$f":"'data \"live\" (TIO)'!K577/'data \"historic\" (TIO)'!K577-1","v":-5.0229908464344275E-3},{"$f":"'data \"live\" (TIO)'!L577/'data \"historic\" (TIO)'!L577-1","v":-3.4353943603530057E-3},{"$f":"'data \"live\" (TIO)'!M577/'data \"historic\" (TIO)'!M577-1","v":-3.9006943309038089E-2},{"$f":"'data \"live\" (TIO)'!N577/'data \"historic\" (TIO)'!N577-1","v":-7.3787867987324729E-2},{"$f":"'data \"live\" (TIO)'!O577/'data \"historic\" (TIO)'!O577-1","v":-0.10783863048724796},{"$f":"'data \"live\" (TIO)'!P577/'data \"historic\" (TIO)'!P577-1","v":-0.14120745778307953},{"$f":"'data \"live\" (TIO)'!Q577/'data \"historic\" (TIO)'!Q577-1","v":-0.17395210001041261},{"$f":"'data \"live\" (TIO)'!R577/'data \"historic\" (TIO)'!R577-1","v":-0.20613566853530363},{"$f":"'data \"live\" (TIO)'!S577/'data \"historic\" (TIO)'!S577-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T577/'data \"historic\" (TIO)'!T577-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U577/'data \"historic\" (TIO)'!U577-1","v":{"$error":"#DIV/0!"}}]
["West Coast","West Coast fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C578-'data \"historic\" (TIO)'!C578","v":0},{"$f":"'data \"live\" (TIO)'!D578-'data \"historic\" (TIO)'!D578","v":0},{"$f":"'data \"live\" (TIO)'!E578-'data \"historic\" (TIO)'!E578","v":0},{"$f":"'data \"live\" (TIO)'!F578-'data \"historic\" (TIO)'!F578","v":0},{"$f":"'data \"live\" (TIO)'!G578-'data \"historic\" (TIO)'!G578","v":0},{"$f":"'data \"live\" (TIO)'!H578-'data \"historic\" (TIO)'!H578","v":0},{"$f":"'data \"live\" (TIO)'!I578-'data \"historic\" (TIO)'!I578","v":59690},{"$f":"'data \"live\" (TIO)'!J578-'data \"historic\" (TIO)'!J578","v":53690},{"$f":"'data \"live\" (TIO)'!K578-'data \"historic\" (TIO)'!K578","v":0},{"$f":"'data \"live\" (TIO)'!L578-'data \"historic\" (TIO)'!L578","v":-224780},{"$f":"'data \"live\" (TIO)'!M578-'data \"historic\" (TIO)'!M578","v":-224780},{"$f":"'data \"live\" (TIO)'!N578-'data \"historic\" (TIO)'!N578","v":-224780},{"$f":"'data \"live\" (TIO)'!O578-'data \"historic\" (TIO)'!O578","v":-227780},{"$f":"'data \"live\" (TIO)'!P578-'data \"historic\" (TIO)'!P578","v":-227780},{"$f":"'data \"live\" (TIO)'!Q578-'data \"historic\" (TIO)'!Q578","v":-227780},{"$f":"'data \"live\" (TIO)'!R578-'data \"historic\" (TIO)'!R578","v":-230780},{"$f":"'data \"live\" (TIO)'!S578-'data \"historic\" (TIO)'!S578","v":0},{"$f":"'data \"live\" (TIO)'!T578-'data \"historic\" (TIO)'!T578","v":0},{"$f":"'data \"live\" (TIO)'!U578-'data \"historic\" (TIO)'!U578","v":0},null,{"$f":"'data \"live\" (TIO)'!I578/'data \"historic\" (TIO)'!I578-1","v":0.27662433960515331},{"$f":"'data \"live\" (TIO)'!J578/'data \"historic\" (TIO)'!J578-1","v":0.24208675263774904},{"$f":"'data \"live\" (TIO)'!K578/'data \"historic\" (TIO)'!K578-1","v":0},{"$f":"'data \"live\" (TIO)'!L578/'data \"historic\" (TIO)'!L578-1","v":-1},{"$f":"'data \"live\" (TIO)'!M578/'data \"historic\" (TIO)'!M578-1","v":-1},{"$f":"'data \"live\" (TIO)'!N578/'data \"historic\" (TIO)'!N578-1","v":-1},{"$f":"'data \"live\" (TIO)'!O578/'data \"historic\" (TIO)'!O578-1","v":-1},{"$f":"'data \"live\" (TIO)'!P578/'data \"historic\" (TIO)'!P578-1","v":-1},{"$f":"'data \"live\" (TIO)'!Q578/'data \"historic\" (TIO)'!Q578-1","v":-1},{"$f":"'data \"live\" (TIO)'!R578/'data \"historic\" (TIO)'!R578-1","v":-1},{"$f":"'data \"live\" (TIO)'!S578/'data \"historic\" (TIO)'!S578-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T578/'data \"historic\" (TIO)'!T578-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U578/'data \"historic\" (TIO)'!U578-1","v":{"$error":"#DIV/0!"}}]
["Otago","Otago (DUNEDIN ONLY) fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C579-'data \"historic\" (TIO)'!C579","v":418600},{"$f":"'data \"live\" (TIO)'!D579-'data \"historic\" (TIO)'!D579","v":551207.93333333358},{"$f":"'data \"live\" (TIO)'!E579-'data \"historic\" (TIO)'!E579","v":609523.13043478318},{"$f":"'data \"live\" (TIO)'!F579-'data \"historic\" (TIO)'!F579","v":649075.73913043458},{"$f":"'data \"live\" (TIO)'!G579-'data \"historic\" (TIO)'!G579","v":727487.52173913084},{"$f":"'data \"live\" (TIO)'!H579-'data \"historic\" (TIO)'!H579","v":2533236.8726086952},{"$f":"'data \"live\" (TIO)'!I579-'data \"historic\" (TIO)'!I579","v":758658.54681691248},{"$f":"'data \"live\" (TIO)'!J579-'data \"historic\" (TIO)'!J579","v":184668.65722351894},{"$f":"'data \"live\" (TIO)'!K579-'data \"historic\" (TIO)'!K579","v":-1142054.2344888076},{"$f":"'data \"live\" (TIO)'!L579-'data \"historic\" (TIO)'!L579","v":1309943.6029253136},{"$f":"'data \"live\" (TIO)'!M579-'data \"historic\" (TIO)'!M579","v":-58408370.478988789},{"$f":"'data \"live\" (TIO)'!N579-'data \"historic\" (TIO)'!N579","v":1760509.291926478},{"$f":"'data \"live\" (TIO)'!O579-'data \"historic\" (TIO)'!O579","v":1938515.3484200444},{"$f":"'data \"live\" (TIO)'!P579-'data \"historic\" (TIO)'!P579","v":2415992.5175947845},{"$f":"'data \"live\" (TIO)'!Q579-'data \"historic\" (TIO)'!Q579","v":2645984.3136020657},{"$f":"'data \"live\" (TIO)'!R579-'data \"historic\" (TIO)'!R579","v":2890842.5274241734},{"$f":"'data \"live\" (TIO)'!S579-'data \"historic\" (TIO)'!S579","v":9575374},{"$f":"'data \"live\" (TIO)'!T579-'data \"historic\" (TIO)'!T579","v":9917744},{"$f":"'data \"live\" (TIO)'!U579-'data \"historic\" (TIO)'!U579","v":0},null,{"$f":"'data \"live\" (TIO)'!I579/'data \"historic\" (TIO)'!I579-1","v":0.11556909038523688},{"$f":"'data \"live\" (TIO)'!J579/'data \"historic\" (TIO)'!J579-1","v":2.776628929565228E-2},{"$f":"'data \"live\" (TIO)'!K579/'data \"historic\" (TIO)'!K579-1","v":-0.16947452108117322},{"$f":"'data \"live\" (TIO)'!L579/'data \"historic\" (TIO)'!L579-1","v":0.22827416112309851},{"$f":"'data \"live\" (TIO)'!M579/'data \"historic\" (TIO)'!M579-1","v":-0.88718237163085534},{"$f":"'data \"live\" (TIO)'!N579/'data \"historic\" (TIO)'!N579-1","v":0.29749942608930802},{"$f":"'data \"live\" (TIO)'!O579/'data \"historic\" (TIO)'!O579-1","v":0.32308515629953338},{"$f":"'data \"live\" (TIO)'!P579/'data \"historic\" (TIO)'!P579-1","v":0.39835748335295018},{"$f":"'data \"live\" (TIO)'!Q579/'data \"historic\" (TIO)'!Q579-1","v":0.4315518881301379},{"$f":"'data \"live\" (TIO)'!R579/'data \"historic\" (TIO)'!R579-1","v":0.46653525292171594},{"$f":"'data \"live\" (TIO)'!S579/'data \"historic\" (TIO)'!S579-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T579/'data \"historic\" (TIO)'!T579-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U579/'data \"historic\" (TIO)'!U579-1","v":{"$error":"#DIV/0!"}}]
["Southland","Southland fare revenue (total):",{"$f":"'data \"live\" (TIO)'!C580-'data \"historic\" (TIO)'!C580","v":0},{"$f":"'data \"live\" (TIO)'!D580-'data \"historic\" (TIO)'!D580","v":0},{"$f":"'data \"live\" (TIO)'!E580-'data \"historic\" (TIO)'!E580","v":0},{"$f":"'data \"live\" (TIO)'!F580-'data \"historic\" (TIO)'!F580","v":0},{"$f":"'data \"live\" (TIO)'!G580-'data \"historic\" (TIO)'!G580","v":0},{"$f":"'data \"live\" (TIO)'!H580-'data \"historic\" (TIO)'!H580","v":0},{"$f":"'data \"live\" (TIO)'!I580-'data \"historic\" (TIO)'!I580","v":-33035.299999999988},{"$f":"'data \"live\" (TIO)'!J580-'data \"historic\" (TIO)'!J580","v":-58688.299999999988},{"$f":"'data \"live\" (TIO)'!K580-'data \"historic\" (TIO)'!K580","v":0},{"$f":"'data \"live\" (TIO)'!L580-'data \"historic\" (TIO)'!L580","v":-91334.299999999988},{"$f":"'data \"live\" (TIO)'!M580-'data \"historic\" (TIO)'!M580","v":-97901.299999999988},{"$f":"'data \"live\" (TIO)'!N580-'data \"historic\" (TIO)'!N580","v":-90548.299999999988},{"$f":"'data \"live\" (TIO)'!O580-'data \"historic\" (TIO)'!O580","v":-96542.299999999988},{"$f":"'data \"live\" (TIO)'!P580-'data \"historic\" (TIO)'!P580","v":-90206.299999999988},{"$f":"'data \"live\" (TIO)'!Q580-'data \"historic\" (TIO)'!Q580","v":-96430.299999999988},{"$f":"'data \"live\" (TIO)'!R580-'data \"historic\" (TIO)'!R580","v":-104354.29999999999},{"$f":"'data \"live\" (TIO)'!S580-'data \"historic\" (TIO)'!S580","v":330706},{"$f":"'data \"live\" (TIO)'!T580-'data \"historic\" (TIO)'!T580","v":330886},{"$f":"'data \"live\" (TIO)'!U580-'data \"historic\" (TIO)'!U580","v":0},null,{"$f":"'data \"live\" (TIO)'!I580/'data \"historic\" (TIO)'!I580-1","v":-8.9862801000926695E-2},{"$f":"'data \"live\" (TIO)'!J580/'data \"historic\" (TIO)'!J580-1","v":-0.15668961768387935},{"$f":"'data \"live\" (TIO)'!K580/'data \"historic\" (TIO)'!K580-1","v":0},{"$f":"'data \"live\" (TIO)'!L580/'data \"historic\" (TIO)'!L580-1","v":-0.23489260078136109},{"$f":"'data \"live\" (TIO)'!M580/'data \"historic\" (TIO)'!M580-1","v":-0.24710613282018057},{"$f":"'data \"live\" (TIO)'!N580/'data \"historic\" (TIO)'!N580-1","v":-0.22429917885885431},{"$f":"'data \"live\" (TIO)'!O580/'data \"historic\" (TIO)'!O580-1","v":-0.23469721401547061},{"$f":"'data \"live\" (TIO)'!P580/'data \"historic\" (TIO)'!P580-1","v":-0.21520973252634523},{"$f":"'data \"live\" (TIO)'!Q580/'data \"historic\" (TIO)'!Q580-1","v":-0.22576953504450636},{"$f":"'data \"live\" (TIO)'!R580/'data \"historic\" (TIO)'!R580-1","v":-0.23976249441974928},{"$f":"'data \"live\" (TIO)'!S580/'data \"historic\" (TIO)'!S580-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T580/'data \"historic\" (TIO)'!T580-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U580/'data \"historic\" (TIO)'!U580-1","v":{"$error":"#DIV/0!"}}]
["National","National total fare revenue (total):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C566:C580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C566:C580)-C567-C574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!C574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!C567,0))))))","v":418600},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D566:D580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D566:D580)-D567-D574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!D574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!D567,0))))))","v":551207.93333333358},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E566:E580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E566:E580)-E567-E574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!E574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!E567,0))))))","v":609523.13043478318},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F566:F580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F566:F580)-F567-F574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!F574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!F567,0))))))","v":649075.73913043458},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G566:G580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G566:G580)-G567-G574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!G574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!G567,0))))))","v":727487.52173913084},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H566:H580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H566:H580)-H567-H574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!H574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!H567,0))))))","v":2533236.8726086952},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I566:I580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I566:I580)-I567-I574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!I574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!I567,0))))))","v":14205836.803727504},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J566:J580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J566:J580)-J567-J574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!J574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!J567,0))))))","v":-4098322.0567142181},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K566:K580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K566:K580)-K567-K574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!K574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!K567,0))))))","v":-11889975.432133676},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L566:L580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L566:L580)-L567-L574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!L574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!L567,0))))))","v":-31798353.819368172},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M566:M580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M566:M580)-M567-M574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!M574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!M567,0))))))","v":-94080999.351709887},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N566:N580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N566:N580)-N567-N574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!N574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!N567,0))))))","v":-34611331.819864489},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O566:O580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O566:O580)-O567-O574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!O574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!O567,0))))))","v":-31694784.218866374},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P566:P580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P566:P580)-P567-P574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!P574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!P567,0))))))","v":-33770074.976052657},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q566:Q580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q566:Q580)-Q567-Q574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!Q574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!Q567,0))))))","v":-24459043.371141266},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R566:R580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R566:R580)-R567-R574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!R574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!R567,0))))))","v":-14076789.98243784},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S566:S580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S566:S580)-S567-S574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!S574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!S567,0))))))","v":493953749},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T566:T580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T566:T580)-T567-T574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!T574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!T567,0))))))","v":521056416},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U566:U580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U566:U580)-U567-U574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!U574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!U567,0))))))","v":0},null,{"$f":"'data \"live\" (TIO)'!I581/'data \"historic\" (TIO)'!I581-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J581/'data \"historic\" (TIO)'!J581-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K581/'data \"historic\" (TIO)'!K581-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L581/'data \"historic\" (TIO)'!L581-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M581/'data \"historic\" (TIO)'!M581-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N581/'data \"historic\" (TIO)'!N581-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O581/'data \"historic\" (TIO)'!O581-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P581/'data \"historic\" (TIO)'!P581-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q581/'data \"historic\" (TIO)'!Q581-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R581/'data \"historic\" (TIO)'!R581-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S581/'data \"historic\" (TIO)'!S581-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T581/'data \"historic\" (TIO)'!T581-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U581/'data \"historic\" (TIO)'!U581-1","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"VLOOKUP($B$484,$A566:$U581,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!C80,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!C200,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!C320,'data (variance)'!C440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!D80,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!D200,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!D320,'data (variance)'!D440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!E80,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!E200,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!E320,'data (variance)'!E440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!F80,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!F200,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!F320,'data (variance)'!F440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!G80,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!G200,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!G320,'data (variance)'!G440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!H80,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!H200,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!H320,'data (variance)'!H440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!I80,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!I200,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!I320,'data (variance)'!I440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!J80,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!J200,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!J320,'data (variance)'!J440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!K80,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!K200,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!K320,'data (variance)'!K440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!L80,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!L200,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!L320,'data (variance)'!L440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!M80,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!M200,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!M320,'data (variance)'!M440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!N80,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!N200,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!N320,'data (variance)'!N440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!O80,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!O200,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!O320,'data (variance)'!O440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!P80,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!P200,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!P320,'data (variance)'!P440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!Q80,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!Q200,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!Q320,'data (variance)'!Q440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!R80,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!R200,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!R320,'data (variance)'!R440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!S80,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!S200,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!S320,'data (variance)'!S440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!T80,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!T200,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!T320,'data (variance)'!T440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!U80,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!U200,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!U320,'data (variance)'!U440)))","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP($B$484,$A566:$U581,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A566:$U581,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A566:$U581,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A566:$U581,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A566:$U581,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A566:$U581,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A566:$U581,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A566:$U581,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A566:$U581,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A566:$U581,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A566:$U581,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A566:$U581,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A566:$U581,21,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B582","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U582","v":{"$error":"#N/A"}},null,{"$f":"'data \"historic\" (TIO)'!W582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AD582","v":0},{"$f":"'data \"historic\" (TIO)'!AE582","v":0},{"$f":"'data \"historic\" (TIO)'!AF582","v":0},{"$f":"'data \"historic\" (TIO)'!AG582","v":0},{"$f":"'data \"historic\" (TIO)'!AH582","v":0},{"$f":"'data \"historic\" (TIO)'!AI582","v":0}]
[null,{"$f":"B582","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!C82,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!C202,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!C322,'data (variance)'!C442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!D82,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!D202,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!D322,'data (variance)'!D442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!E82,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!E202,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!E322,'data (variance)'!E442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!F82,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!F202,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!F322,'data (variance)'!F442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!G82,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!G202,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!G322,'data (variance)'!G442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!H82,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!H202,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!H322,'data (variance)'!H442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!I82,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!I202,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!I322,'data (variance)'!I442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!J82,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!J202,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!J322,'data (variance)'!J442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!K82,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!K202,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!K322,'data (variance)'!K442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!L82,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!L202,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!L322,'data (variance)'!L442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!M82,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!M202,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!M322,'data (variance)'!M442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!N82,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!N202,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!N322,'data (variance)'!N442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!O82,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!O202,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!O322,'data (variance)'!O442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!P82,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!P202,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!P322,'data (variance)'!P442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!Q82,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!Q202,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!Q322,'data (variance)'!Q442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!R82,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!R202,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!R322,'data (variance)'!R442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!S82,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!S202,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!S322,'data (variance)'!S442)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!T82,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!T202,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!T322,'data (variance)'!T442)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!U82,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!U202,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!U322,'data (variance)'!U442)))","v":0},null,{"$f":"W582","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AR493,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AS493,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AT493,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AU493,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AV493,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AW493,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AX493,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AY493,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AZ493,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BA493,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BB493,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BC493,0)","v":0}]
[null,{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!B83,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!B203,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!B323,'data (variance)'!B443)))","v":"NETWORK SERVICE EXPENDITURE (NET)"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S565","v":"2025/26"},{"$f":"T565","v":"2026/27"},{"$f":"U565","v":"2027/28"},null,"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"AG565","v":"2025/26"},{"$f":"AH565","v":"2026/27"},{"$f":"AI565","v":"2027/28"}]
["Northland","Northland services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C586-'data \"historic\" (TIO)'!C586","v":0},{"$f":"'data \"live\" (TIO)'!D586-'data \"historic\" (TIO)'!D586","v":0},{"$f":"'data \"live\" (TIO)'!E586-'data \"historic\" (TIO)'!E586","v":0},{"$f":"'data \"live\" (TIO)'!F586-'data \"historic\" (TIO)'!F586","v":0},{"$f":"'data \"live\" (TIO)'!G586-'data \"historic\" (TIO)'!G586","v":0},{"$f":"'data \"live\" (TIO)'!H586-'data \"historic\" (TIO)'!H586","v":0},{"$f":"'data \"live\" (TIO)'!I586-'data \"historic\" (TIO)'!I586","v":-182839},{"$f":"'data \"live\" (TIO)'!J586-'data \"historic\" (TIO)'!J586","v":-182925},{"$f":"'data \"live\" (TIO)'!K586-'data \"historic\" (TIO)'!K586","v":558207.14814814809},{"$f":"'data \"live\" (TIO)'!L586-'data \"historic\" (TIO)'!L586","v":-839883},{"$f":"'data \"live\" (TIO)'!M586-'data \"historic\" (TIO)'!M586","v":-822879.00000000023},{"$f":"'data \"live\" (TIO)'!N586-'data \"historic\" (TIO)'!N586","v":-735426},{"$f":"'data \"live\" (TIO)'!O586-'data \"historic\" (TIO)'!O586","v":-673610.99999999977},{"$f":"'data \"live\" (TIO)'!P586-'data \"historic\" (TIO)'!P586","v":-681514},{"$f":"'data \"live\" (TIO)'!Q586-'data \"historic\" (TIO)'!Q586","v":-689577},{"$f":"'data \"live\" (TIO)'!R586-'data \"historic\" (TIO)'!R586","v":-786735},{"$f":"'data \"live\" (TIO)'!S586-'data \"historic\" (TIO)'!S586","v":0},{"$f":"'data \"live\" (TIO)'!T586-'data \"historic\" (TIO)'!T586","v":0},{"$f":"'data \"live\" (TIO)'!U586-'data \"historic\" (TIO)'!U586","v":0},null,{"$f":"'data \"live\" (TIO)'!I586/'data \"historic\" (TIO)'!I586-1","v":-0.15959746025317167},{"$f":"'data \"live\" (TIO)'!J586/'data \"historic\" (TIO)'!J586-1","v":-0.15111149661718426},{"$f":"'data \"live\" (TIO)'!K586/'data \"historic\" (TIO)'!K586-1","v":0.46792519340700678},{"$f":"'data \"live\" (TIO)'!L586/'data \"historic\" (TIO)'!L586-1","v":-0.4030382762146939},{"$f":"'data \"live\" (TIO)'!M586/'data \"historic\" (TIO)'!M586-1","v":-0.39465672286036313},{"$f":"'data \"live\" (TIO)'!N586/'data \"historic\" (TIO)'!N586-1","v":-0.35239644108469481},{"$f":"'data \"live\" (TIO)'!O586/'data \"historic\" (TIO)'!O586-1","v":-0.32266595517813867},{"$f":"'data \"live\" (TIO)'!P586/'data \"historic\" (TIO)'!P586-1","v":-0.32622779279240466},{"$f":"'data \"live\" (TIO)'!Q586/'data \"historic\" (TIO)'!Q586-1","v":-0.32984598223574735},{"$f":"'data \"live\" (TIO)'!R586/'data \"historic\" (TIO)'!R586-1","v":-0.37603743860447425},{"$f":"'data \"live\" (TIO)'!S586/'data \"historic\" (TIO)'!S586-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T586/'data \"historic\" (TIO)'!T586-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U586/'data \"historic\" (TIO)'!U586-1","v":{"$error":"#DIV/0!"}}]
["Auckland","Auckland services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C587-'data \"historic\" (TIO)'!C587","v":0},{"$f":"'data \"live\" (TIO)'!D587-'data \"historic\" (TIO)'!D587","v":0},{"$f":"'data \"live\" (TIO)'!E587-'data \"historic\" (TIO)'!E587","v":0},{"$f":"'data \"live\" (TIO)'!F587-'data \"historic\" (TIO)'!F587","v":0},{"$f":"'data \"live\" (TIO)'!G587-'data \"historic\" (TIO)'!G587","v":0},{"$f":"'data \"live\" (TIO)'!H587-'data \"historic\" (TIO)'!H587","v":0},{"$f":"'data \"live\" (TIO)'!I587-'data \"historic\" (TIO)'!I587","v":-10252285},{"$f":"'data \"live\" (TIO)'!J587-'data \"historic\" (TIO)'!J587","v":-2605890},{"$f":"'data \"live\" (TIO)'!K587-'data \"historic\" (TIO)'!K587","v":49802094},{"$f":"'data \"live\" (TIO)'!L587-'data \"historic\" (TIO)'!L587","v":39980933},{"$f":"'data \"live\" (TIO)'!M587-'data \"historic\" (TIO)'!M587","v":29982848.100000024},{"$f":"'data \"live\" (TIO)'!N587-'data \"historic\" (TIO)'!N587","v":23726282.833000004},{"$f":"'data \"live\" (TIO)'!O587-'data \"historic\" (TIO)'!O587","v":22509770.527989984},{"$f":"'data \"live\" (TIO)'!P587-'data \"historic\" (TIO)'!P587","v":13683731.243829727},{"$f":"'data \"live\" (TIO)'!Q587-'data \"historic\" (TIO)'!Q587","v":15390613.701144576},{"$f":"'data \"live\" (TIO)'!R587-'data \"historic\" (TIO)'!R587","v":-4325399.7878210545},{"$f":"'data \"live\" (TIO)'!S587-'data \"historic\" (TIO)'!S587","v":0},{"$f":"'data \"live\" (TIO)'!T587-'data \"historic\" (TIO)'!T587","v":0},{"$f":"'data \"live\" (TIO)'!U587-'data \"historic\" (TIO)'!U587","v":0},null,{"$f":"'data \"live\" (TIO)'!I587/'data \"historic\" (TIO)'!I587-1","v":-4.4996315140356846E-2},{"$f":"'data \"live\" (TIO)'!J587/'data \"historic\" (TIO)'!J587-1","v":-1.0900335987132026E-2},{"$f":"'data \"live\" (TIO)'!K587/'data \"historic\" (TIO)'!K587-1","v":0.2021167585425927},{"$f":"'data \"live\" (TIO)'!L587/'data \"historic\" (TIO)'!L587-1","v":0.15188723212877475},{"$f":"'data \"live\" (TIO)'!M587/'data \"historic\" (TIO)'!M587-1","v":0.10963682321581247},{"$f":"'data \"live\" (TIO)'!N587/'data \"historic\" (TIO)'!N587-1","v":8.3224952601353319E-2},{"$f":"'data \"live\" (TIO)'!O587/'data \"historic\" (TIO)'!O587-1","v":7.5364554950563711E-2},{"$f":"'data \"live\" (TIO)'!P587/'data \"historic\" (TIO)'!P587-1","v":4.4048857537319464E-2},{"$f":"'data \"live\" (TIO)'!Q587/'data \"historic\" (TIO)'!Q587-1","v":4.7450833337565834E-2},{"$f":"'data \"live\" (TIO)'!R587/'data \"historic\" (TIO)'!R587-1","v":-1.2757085721128214E-2},{"$f":"'data \"live\" (TIO)'!S587/'data \"historic\" (TIO)'!S587-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T587/'data \"historic\" (TIO)'!T587-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U587/'data \"historic\" (TIO)'!U587-1","v":{"$error":"#DIV/0!"}}]
["Waikato","Waikato services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C588-'data \"historic\" (TIO)'!C588","v":0},{"$f":"'data \"live\" (TIO)'!D588-'data \"historic\" (TIO)'!D588","v":0},{"$f":"'data \"live\" (TIO)'!E588-'data \"historic\" (TIO)'!E588","v":0},{"$f":"'data \"live\" (TIO)'!F588-'data \"historic\" (TIO)'!F588","v":0},{"$f":"'data \"live\" (TIO)'!G588-'data \"historic\" (TIO)'!G588","v":0},{"$f":"'data \"live\" (TIO)'!H588-'data \"historic\" (TIO)'!H588","v":0},{"$f":"'data \"live\" (TIO)'!I588-'data \"historic\" (TIO)'!I588","v":186117},{"$f":"'data \"live\" (TIO)'!J588-'data \"historic\" (TIO)'!J588","v":490416},{"$f":"'data \"live\" (TIO)'!K588-'data \"historic\" (TIO)'!K588","v":350000},{"$f":"'data \"live\" (TIO)'!L588-'data \"historic\" (TIO)'!L588","v":733210},{"$f":"'data \"live\" (TIO)'!M588-'data \"historic\" (TIO)'!M588","v":859199},{"$f":"'data \"live\" (TIO)'!N588-'data \"historic\" (TIO)'!N588","v":988654},{"$f":"'data \"live\" (TIO)'!O588-'data \"historic\" (TIO)'!O588","v":1132892},{"$f":"'data \"live\" (TIO)'!P588-'data \"historic\" (TIO)'!P588","v":1279237},{"$f":"'data \"live\" (TIO)'!Q588-'data \"historic\" (TIO)'!Q588","v":1431021},{"$f":"'data \"live\" (TIO)'!R588-'data \"historic\" (TIO)'!R588","v":1589786},{"$f":"'data \"live\" (TIO)'!S588-'data \"historic\" (TIO)'!S588","v":0},{"$f":"'data \"live\" (TIO)'!T588-'data \"historic\" (TIO)'!T588","v":0},{"$f":"'data \"live\" (TIO)'!U588-'data \"historic\" (TIO)'!U588","v":0},null,{"$f":"'data \"live\" (TIO)'!I588/'data \"historic\" (TIO)'!I588-1","v":1.368507352941184E-2},{"$f":"'data \"live\" (TIO)'!J588/'data \"historic\" (TIO)'!J588-1","v":3.5352941176470587E-2},{"$f":"'data \"live\" (TIO)'!K588/'data \"historic\" (TIO)'!K588-1","v":2.4734982332155431E-2},{"$f":"'data \"live\" (TIO)'!L588/'data \"historic\" (TIO)'!L588-1","v":5.0811503811503789E-2},{"$f":"'data \"live\" (TIO)'!M588/'data \"historic\" (TIO)'!M588-1","v":5.836553223286467E-2},{"$f":"'data \"live\" (TIO)'!N588/'data \"historic\" (TIO)'!N588-1","v":6.5822503328894832E-2},{"$f":"'data \"live\" (TIO)'!O588/'data \"historic\" (TIO)'!O588-1","v":7.3967876730216764E-2},{"$f":"'data \"live\" (TIO)'!P588/'data \"historic\" (TIO)'!P588-1","v":8.1886890282934388E-2},{"$f":"'data \"live\" (TIO)'!Q588/'data \"historic\" (TIO)'!Q588-1","v":8.9803639786633305E-2},{"$f":"'data \"live\" (TIO)'!R588/'data \"historic\" (TIO)'!R588-1","v":9.7810112096863522E-2},{"$f":"'data \"live\" (TIO)'!S588/'data \"historic\" (TIO)'!S588-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T588/'data \"historic\" (TIO)'!T588-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U588/'data \"historic\" (TIO)'!U588-1","v":{"$error":"#DIV/0!"}}]
["Bay of Plenty","Bay of Plenty services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C589-'data \"historic\" (TIO)'!C589","v":0},{"$f":"'data \"live\" (TIO)'!D589-'data \"historic\" (TIO)'!D589","v":0},{"$f":"'data \"live\" (TIO)'!E589-'data \"historic\" (TIO)'!E589","v":0},{"$f":"'data \"live\" (TIO)'!F589-'data \"historic\" (TIO)'!F589","v":0},{"$f":"'data \"live\" (TIO)'!G589-'data \"historic\" (TIO)'!G589","v":0},{"$f":"'data \"live\" (TIO)'!H589-'data \"historic\" (TIO)'!H589","v":0},{"$f":"'data \"live\" (TIO)'!I589-'data \"historic\" (TIO)'!I589","v":-1731483.9999999981},{"$f":"'data \"live\" (TIO)'!J589-'data \"historic\" (TIO)'!J589","v":-1962854},{"$f":"'data \"live\" (TIO)'!K589-'data \"historic\" (TIO)'!K589","v":-1776348.9999999981},{"$f":"'data \"live\" (TIO)'!L589-'data \"historic\" (TIO)'!L589","v":-321924.99999999814},{"$f":"'data \"live\" (TIO)'!M589-'data \"historic\" (TIO)'!M589","v":-320860.99999999814},{"$f":"'data \"live\" (TIO)'!N589-'data \"historic\" (TIO)'!N589","v":-319767.99999999814},{"$f":"'data \"live\" (TIO)'!O589-'data \"historic\" (TIO)'!O589","v":-318656.99999999814},{"$f":"'data \"live\" (TIO)'!P589-'data \"historic\" (TIO)'!P589","v":-317464.99999999814},{"$f":"'data \"live\" (TIO)'!Q589-'data \"historic\" (TIO)'!Q589","v":-316248.99999999814},{"$f":"'data \"live\" (TIO)'!R589-'data \"historic\" (TIO)'!R589","v":-314951.99999999814},{"$f":"'data \"live\" (TIO)'!S589-'data \"historic\" (TIO)'!S589","v":0},{"$f":"'data \"live\" (TIO)'!T589-'data \"historic\" (TIO)'!T589","v":0},{"$f":"'data \"live\" (TIO)'!U589-'data \"historic\" (TIO)'!U589","v":0},null,{"$f":"'data \"live\" (TIO)'!I589/'data \"historic\" (TIO)'!I589-1","v":-0.13611820467901892},{"$f":"'data \"live\" (TIO)'!J589/'data \"historic\" (TIO)'!J589-1","v":-0.15270124319571232},{"$f":"'data \"live\" (TIO)'!K589/'data \"historic\" (TIO)'!K589-1","v":-0.13670033892868605},{"$f":"'data \"live\" (TIO)'!L589/'data \"historic\" (TIO)'!L589-1","v":-2.7863127282798605E-2},{"$f":"'data \"live\" (TIO)'!M589/'data \"historic\" (TIO)'!M589-1","v":-2.7771036368986701E-2},{"$f":"'data \"live\" (TIO)'!N589/'data \"historic\" (TIO)'!N589-1","v":-2.7676435458463766E-2},{"$f":"'data \"live\" (TIO)'!O589/'data \"historic\" (TIO)'!O589-1","v":-2.7580276618947686E-2},{"$f":"'data \"live\" (TIO)'!P589/'data \"historic\" (TIO)'!P589-1","v":-2.7477107098963005E-2},{"$f":"'data \"live\" (TIO)'!Q589/'data \"historic\" (TIO)'!Q589-1","v":-2.7371860340320797E-2},{"$f":"'data \"live\" (TIO)'!R589/'data \"historic\" (TIO)'!R589-1","v":-2.7259602901209878E-2},{"$f":"'data \"live\" (TIO)'!S589/'data \"historic\" (TIO)'!S589-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T589/'data \"historic\" (TIO)'!T589-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U589/'data \"historic\" (TIO)'!U589-1","v":{"$error":"#DIV/0!"}}]
["Gisborne","Gisborne services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C590-'data \"historic\" (TIO)'!C590","v":0},{"$f":"'data \"live\" (TIO)'!D590-'data \"historic\" (TIO)'!D590","v":0},{"$f":"'data \"live\" (TIO)'!E590-'data \"historic\" (TIO)'!E590","v":0},{"$f":"'data \"live\" (TIO)'!F590-'data \"historic\" (TIO)'!F590","v":0},{"$f":"'data \"live\" (TIO)'!G590-'data \"historic\" (TIO)'!G590","v":0},{"$f":"'data \"live\" (TIO)'!H590-'data \"historic\" (TIO)'!H590","v":0},{"$f":"'data \"live\" (TIO)'!I590-'data \"historic\" (TIO)'!I590","v":15000},{"$f":"'data \"live\" (TIO)'!J590-'data \"historic\" (TIO)'!J590","v":5977},{"$f":"'data \"live\" (TIO)'!K590-'data \"historic\" (TIO)'!K590","v":336.50793650792912},{"$f":"'data \"live\" (TIO)'!L590-'data \"historic\" (TIO)'!L590","v":130000},{"$f":"'data \"live\" (TIO)'!M590-'data \"historic\" (TIO)'!M590","v":140560},{"$f":"'data \"live\" (TIO)'!N590-'data \"historic\" (TIO)'!N590","v":151360},{"$f":"'data \"live\" (TIO)'!O590-'data \"historic\" (TIO)'!O590","v":140322},{"$f":"'data \"live\" (TIO)'!P590-'data \"historic\" (TIO)'!P590","v":144837},{"$f":"'data \"live\" (TIO)'!Q590-'data \"historic\" (TIO)'!Q590","v":149435},{"$f":"'data \"live\" (TIO)'!R590-'data \"historic\" (TIO)'!R590","v":154738},{"$f":"'data \"live\" (TIO)'!S590-'data \"historic\" (TIO)'!S590","v":0},{"$f":"'data \"live\" (TIO)'!T590-'data \"historic\" (TIO)'!T590","v":0},{"$f":"'data \"live\" (TIO)'!U590-'data \"historic\" (TIO)'!U590","v":0},null,{"$f":"'data \"live\" (TIO)'!I590/'data \"historic\" (TIO)'!I590-1","v":4.1095890410958846E-2},{"$f":"'data \"live\" (TIO)'!J590/'data \"historic\" (TIO)'!J590-1","v":1.637534246575334E-2},{"$f":"'data \"live\" (TIO)'!K590/'data \"historic\" (TIO)'!K590-1","v":9.2193955207653389E-4},{"$f":"'data \"live\" (TIO)'!L590/'data \"historic\" (TIO)'!L590-1","v":0.37142857142857144},{"$f":"'data \"live\" (TIO)'!M590/'data \"historic\" (TIO)'!M590-1","v":0.40159999999999996},{"$f":"'data \"live\" (TIO)'!N590/'data \"historic\" (TIO)'!N590-1","v":0.43245714285714287},{"$f":"'data \"live\" (TIO)'!O590/'data \"historic\" (TIO)'!O590-1","v":0.40091999999999994},{"$f":"'data \"live\" (TIO)'!P590/'data \"historic\" (TIO)'!P590-1","v":0.41382000000000008},{"$f":"'data \"live\" (TIO)'!Q590/'data \"historic\" (TIO)'!Q590-1","v":0.42695714285714281},{"$f":"'data \"live\" (TIO)'!R590/'data \"historic\" (TIO)'!R590-1","v":0.44210857142857152},{"$f":"'data \"live\" (TIO)'!S590/'data \"historic\" (TIO)'!S590-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T590/'data \"historic\" (TIO)'!T590-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U590/'data \"historic\" (TIO)'!U590-1","v":{"$error":"#DIV/0!"}}]
["Hawkes Bay","Hawkes Bay services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C591-'data \"historic\" (TIO)'!C591","v":0},{"$f":"'data \"live\" (TIO)'!D591-'data \"historic\" (TIO)'!D591","v":0},{"$f":"'data \"live\" (TIO)'!E591-'data \"historic\" (TIO)'!E591","v":0},{"$f":"'data \"live\" (TIO)'!F591-'data \"historic\" (TIO)'!F591","v":0},{"$f":"'data \"live\" (TIO)'!G591-'data \"historic\" (TIO)'!G591","v":0},{"$f":"'data \"live\" (TIO)'!H591-'data \"historic\" (TIO)'!H591","v":0},{"$f":"'data \"live\" (TIO)'!I591-'data \"historic\" (TIO)'!I591","v":-85374},{"$f":"'data \"live\" (TIO)'!J591-'data \"historic\" (TIO)'!J591","v":-519136},{"$f":"'data \"live\" (TIO)'!K591-'data \"historic\" (TIO)'!K591","v":-696900},{"$f":"'data \"live\" (TIO)'!L591-'data \"historic\" (TIO)'!L591","v":-567400},{"$f":"'data \"live\" (TIO)'!M591-'data \"historic\" (TIO)'!M591","v":-590200},{"$f":"'data \"live\" (TIO)'!N591-'data \"historic\" (TIO)'!N591","v":-628834},{"$f":"'data \"live\" (TIO)'!O591-'data \"historic\" (TIO)'!O591","v":-650300},{"$f":"'data \"live\" (TIO)'!P591-'data \"historic\" (TIO)'!P591","v":-669800},{"$f":"'data \"live\" (TIO)'!Q591-'data \"historic\" (TIO)'!Q591","v":-689900},{"$f":"'data \"live\" (TIO)'!R591-'data \"historic\" (TIO)'!R591","v":-710600},{"$f":"'data \"live\" (TIO)'!S591-'data \"historic\" (TIO)'!S591","v":0},{"$f":"'data \"live\" (TIO)'!T591-'data \"historic\" (TIO)'!T591","v":0},{"$f":"'data \"live\" (TIO)'!U591-'data \"historic\" (TIO)'!U591","v":0},null,{"$f":"'data \"live\" (TIO)'!I591/'data \"historic\" (TIO)'!I591-1","v":-3.4494545454545444E-2},{"$f":"'data \"live\" (TIO)'!J591/'data \"historic\" (TIO)'!J591-1","v":-0.19780377214707567},{"$f":"'data \"live\" (TIO)'!K591/'data \"historic\" (TIO)'!K591-1","v":-0.26033845119354482},{"$f":"'data \"live\" (TIO)'!L591/'data \"historic\" (TIO)'!L591-1","v":-0.20067906910942912},{"$f":"'data \"live\" (TIO)'!M591/'data \"historic\" (TIO)'!M591-1","v":-0.20266465215301144},{"$f":"'data \"live\" (TIO)'!N591/'data \"historic\" (TIO)'!N591-1","v":-0.20964627437906314},{"$f":"'data \"live\" (TIO)'!O591/'data \"historic\" (TIO)'!O591-1","v":-0.21048713384042728},{"$f":"'data \"live\" (TIO)'!P591/'data \"historic\" (TIO)'!P591-1","v":-0.21048331343095972},{"$f":"'data \"live\" (TIO)'!Q591/'data \"historic\" (TIO)'!Q591-1","v":-0.21048296061262473},{"$f":"'data \"live\" (TIO)'!R591/'data \"historic\" (TIO)'!R591-1","v":-0.21048578199052137},{"$f":"'data \"live\" (TIO)'!S591/'data \"historic\" (TIO)'!S591-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T591/'data \"historic\" (TIO)'!T591-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U591/'data \"historic\" (TIO)'!U591-1","v":{"$error":"#DIV/0!"}}]
["Taranaki","Taranaki services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C592-'data \"historic\" (TIO)'!C592","v":0},{"$f":"'data \"live\" (TIO)'!D592-'data \"historic\" (TIO)'!D592","v":0},{"$f":"'data \"live\" (TIO)'!E592-'data \"historic\" (TIO)'!E592","v":0},{"$f":"'data \"live\" (TIO)'!F592-'data \"historic\" (TIO)'!F592","v":0},{"$f":"'data \"live\" (TIO)'!G592-'data \"historic\" (TIO)'!G592","v":0},{"$f":"'data \"live\" (TIO)'!H592-'data \"historic\" (TIO)'!H592","v":0},{"$f":"'data \"live\" (TIO)'!I592-'data \"historic\" (TIO)'!I592","v":-81896},{"$f":"'data \"live\" (TIO)'!J592-'data \"historic\" (TIO)'!J592","v":-23954},{"$f":"'data \"live\" (TIO)'!K592-'data \"historic\" (TIO)'!K592","v":6590},{"$f":"'data \"live\" (TIO)'!L592-'data \"historic\" (TIO)'!L592","v":47631},{"$f":"'data \"live\" (TIO)'!M592-'data \"historic\" (TIO)'!M592","v":28603},{"$f":"'data \"live\" (TIO)'!N592-'data \"historic\" (TIO)'!N592","v":11562},{"$f":"'data \"live\" (TIO)'!O592-'data \"historic\" (TIO)'!O592","v":298954},{"$f":"'data \"live\" (TIO)'!P592-'data \"historic\" (TIO)'!P592","v":282923},{"$f":"'data \"live\" (TIO)'!Q592-'data \"historic\" (TIO)'!Q592","v":264911},{"$f":"'data \"live\" (TIO)'!R592-'data \"historic\" (TIO)'!R592","v":244858},{"$f":"'data \"live\" (TIO)'!S592-'data \"historic\" (TIO)'!S592","v":0},{"$f":"'data \"live\" (TIO)'!T592-'data \"historic\" (TIO)'!T592","v":0},{"$f":"'data \"live\" (TIO)'!U592-'data \"historic\" (TIO)'!U592","v":0},null,{"$f":"'data \"live\" (TIO)'!I592/'data \"historic\" (TIO)'!I592-1","v":-4.4499481357392789E-2},{"$f":"'data \"live\" (TIO)'!J592/'data \"historic\" (TIO)'!J592-1","v":-1.2830504398333775E-2},{"$f":"'data \"live\" (TIO)'!K592/'data \"historic\" (TIO)'!K592-1","v":3.4804928673661806E-3},{"$f":"'data \"live\" (TIO)'!L592/'data \"historic\" (TIO)'!L592-1","v":2.3646791962741887E-2},{"$f":"'data \"live\" (TIO)'!M592/'data \"historic\" (TIO)'!M592-1","v":1.3786591487817246E-2},{"$f":"'data \"live\" (TIO)'!N592/'data \"historic\" (TIO)'!N592-1","v":5.4105453691215555E-3},{"$f":"'data \"live\" (TIO)'!O592/'data \"historic\" (TIO)'!O592-1","v":0.13582360386834269},{"$f":"'data \"live\" (TIO)'!P592/'data \"historic\" (TIO)'!P592-1","v":0.1247963787731956},{"$f":"'data \"live\" (TIO)'!Q592/'data \"historic\" (TIO)'!Q592-1","v":0.11344792425470729},{"$f":"'data \"live\" (TIO)'!R592/'data \"historic\" (TIO)'!R592-1","v":0.10180604721051822},{"$f":"'data \"live\" (TIO)'!S592/'data \"historic\" (TIO)'!S592-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T592/'data \"historic\" (TIO)'!T592-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U592/'data \"historic\" (TIO)'!U592-1","v":{"$error":"#DIV/0!"}}]
["Manawatu-Wanganui","Manawatu-Wanganui services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C593-'data \"historic\" (TIO)'!C593","v":0},{"$f":"'data \"live\" (TIO)'!D593-'data \"historic\" (TIO)'!D593","v":0},{"$f":"'data \"live\" (TIO)'!E593-'data \"historic\" (TIO)'!E593","v":0},{"$f":"'data \"live\" (TIO)'!F593-'data \"historic\" (TIO)'!F593","v":0},{"$f":"'data \"live\" (TIO)'!G593-'data \"historic\" (TIO)'!G593","v":0},{"$f":"'data \"live\" (TIO)'!H593-'data \"historic\" (TIO)'!H593","v":0},{"$f":"'data \"live\" (TIO)'!I593-'data \"historic\" (TIO)'!I593","v":30183},{"$f":"'data \"live\" (TIO)'!J593-'data \"historic\" (TIO)'!J593","v":118540},{"$f":"'data \"live\" (TIO)'!K593-'data \"historic\" (TIO)'!K593","v":-12534},{"$f":"'data \"live\" (TIO)'!L593-'data \"historic\" (TIO)'!L593","v":33607},{"$f":"'data \"live\" (TIO)'!M593-'data \"historic\" (TIO)'!M593","v":53923},{"$f":"'data \"live\" (TIO)'!N593-'data \"historic\" (TIO)'!N593","v":-33511},{"$f":"'data \"live\" (TIO)'!O593-'data \"historic\" (TIO)'!O593","v":47320},{"$f":"'data \"live\" (TIO)'!P593-'data \"historic\" (TIO)'!P593","v":2144},{"$f":"'data \"live\" (TIO)'!Q593-'data \"historic\" (TIO)'!Q593","v":-43935},{"$f":"'data \"live\" (TIO)'!R593-'data \"historic\" (TIO)'!R593","v":-90934.999999999534},{"$f":"'data \"live\" (TIO)'!S593-'data \"historic\" (TIO)'!S593","v":0},{"$f":"'data \"live\" (TIO)'!T593-'data \"historic\" (TIO)'!T593","v":0},{"$f":"'data \"live\" (TIO)'!U593-'data \"historic\" (TIO)'!U593","v":0},null,{"$f":"'data \"live\" (TIO)'!I593/'data \"historic\" (TIO)'!I593-1","v":9.623438299581899E-3},{"$f":"'data \"live\" (TIO)'!J593/'data \"historic\" (TIO)'!J593-1","v":3.648091783945806E-2},{"$f":"'data \"live\" (TIO)'!K593/'data \"historic\" (TIO)'!K593-1","v":-3.7838102190045353E-3},{"$f":"'data \"live\" (TIO)'!L593/'data \"historic\" (TIO)'!L593-1","v":9.8238506150321037E-3},{"$f":"'data \"live\" (TIO)'!M593/'data \"historic\" (TIO)'!M593-1","v":1.5251873850940401E-2},{"$f":"'data \"live\" (TIO)'!N593/'data \"historic\" (TIO)'!N593-1","v":-9.1752337958324048E-3},{"$f":"'data \"live\" (TIO)'!O593/'data \"historic\" (TIO)'!O593-1","v":1.2546728742747204E-2},{"$f":"'data \"live\" (TIO)'!P593/'data \"historic\" (TIO)'!P593-1","v":5.5072458556315596E-4},{"$f":"'data \"live\" (TIO)'!Q593/'data \"historic\" (TIO)'!Q593-1","v":-1.0937168598937119E-2},{"$f":"'data \"live\" (TIO)'!R593/'data \"historic\" (TIO)'!R593-1","v":-2.1946432700100105E-2},{"$f":"'data \"live\" (TIO)'!S593/'data \"historic\" (TIO)'!S593-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T593/'data \"historic\" (TIO)'!T593-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U593/'data \"historic\" (TIO)'!U593-1","v":{"$error":"#DIV/0!"}}]
["Wellington","Wellington services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C594-'data \"historic\" (TIO)'!C594","v":0},{"$f":"'data \"live\" (TIO)'!D594-'data \"historic\" (TIO)'!D594","v":0},{"$f":"'data \"live\" (TIO)'!E594-'data \"historic\" (TIO)'!E594","v":0},{"$f":"'data \"live\" (TIO)'!F594-'data \"historic\" (TIO)'!F594","v":0},{"$f":"'data \"live\" (TIO)'!G594-'data \"historic\" (TIO)'!G594","v":0},{"$f":"'data \"live\" (TIO)'!H594-'data \"historic\" (TIO)'!H594","v":0},{"$f":"'data \"live\" (TIO)'!I594-'data \"historic\" (TIO)'!I594","v":-3281308},{"$f":"'data \"live\" (TIO)'!J594-'data \"historic\" (TIO)'!J594","v":-889819},{"$f":"'data \"live\" (TIO)'!K594-'data \"historic\" (TIO)'!K594","v":2748146.7818689793},{"$f":"'data \"live\" (TIO)'!L594-'data \"historic\" (TIO)'!L594","v":-600389},{"$f":"'data \"live\" (TIO)'!M594-'data \"historic\" (TIO)'!M594","v":-3649817},{"$f":"'data \"live\" (TIO)'!N594-'data \"historic\" (TIO)'!N594","v":-11386004},{"$f":"'data \"live\" (TIO)'!O594-'data \"historic\" (TIO)'!O594","v":-14654541},{"$f":"'data \"live\" (TIO)'!P594-'data \"historic\" (TIO)'!P594","v":-21982386},{"$f":"'data \"live\" (TIO)'!Q594-'data \"historic\" (TIO)'!Q594","v":-28390857},{"$f":"'data \"live\" (TIO)'!R594-'data \"historic\" (TIO)'!R594","v":-26104039},{"$f":"'data \"live\" (TIO)'!S594-'data \"historic\" (TIO)'!S594","v":0},{"$f":"'data \"live\" (TIO)'!T594-'data \"historic\" (TIO)'!T594","v":0},{"$f":"'data \"live\" (TIO)'!U594-'data \"historic\" (TIO)'!U594","v":0},null,{"$f":"'data \"live\" (TIO)'!I594/'data \"historic\" (TIO)'!I594-1","v":-3.6662311028331063E-2},{"$f":"'data \"live\" (TIO)'!J594/'data \"historic\" (TIO)'!J594-1","v":-9.3015551966468824E-3},{"$f":"'data \"live\" (TIO)'!K594/'data \"historic\" (TIO)'!K594-1","v":2.4536135841336959E-2},{"$f":"'data \"live\" (TIO)'!L594/'data \"historic\" (TIO)'!L594-1","v":-5.5911741271034154E-3},{"$f":"'data \"live\" (TIO)'!M594/'data \"historic\" (TIO)'!M594-1","v":-3.3786065552122935E-2},{"$f":"'data \"live\" (TIO)'!N594/'data \"historic\" (TIO)'!N594-1","v":-9.8702534573745004E-2},{"$f":"'data \"live\" (TIO)'!O594/'data \"historic\" (TIO)'!O594-1","v":-0.1157085676133458},{"$f":"'data \"live\" (TIO)'!P594/'data \"historic\" (TIO)'!P594-1","v":-0.16800036812390307},{"$f":"'data \"live\" (TIO)'!Q594/'data \"historic\" (TIO)'!Q594-1","v":-0.20262170150801873},{"$f":"'data \"live\" (TIO)'!R594/'data \"historic\" (TIO)'!R594-1","v":-0.18515757031809987},{"$f":"'data \"live\" (TIO)'!S594/'data \"historic\" (TIO)'!S594-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T594/'data \"historic\" (TIO)'!T594-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U594/'data \"historic\" (TIO)'!U594-1","v":{"$error":"#DIV/0!"}}]
["Marlborough","Marlborough services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C595-'data \"historic\" (TIO)'!C595","v":0},{"$f":"'data \"live\" (TIO)'!D595-'data \"historic\" (TIO)'!D595","v":0},{"$f":"'data \"live\" (TIO)'!E595-'data \"historic\" (TIO)'!E595","v":0},{"$f":"'data \"live\" (TIO)'!F595-'data \"historic\" (TIO)'!F595","v":0},{"$f":"'data \"live\" (TIO)'!G595-'data \"historic\" (TIO)'!G595","v":0},{"$f":"'data \"live\" (TIO)'!H595-'data \"historic\" (TIO)'!H595","v":0},{"$f":"'data \"live\" (TIO)'!I595-'data \"historic\" (TIO)'!I595","v":-37205},{"$f":"'data \"live\" (TIO)'!J595-'data \"historic\" (TIO)'!J595","v":-63632},{"$f":"'data \"live\" (TIO)'!K595-'data \"historic\" (TIO)'!K595","v":-35000},{"$f":"'data \"live\" (TIO)'!L595-'data \"historic\" (TIO)'!L595","v":-30000},{"$f":"'data \"live\" (TIO)'!M595-'data \"historic\" (TIO)'!M595","v":-30000},{"$f":"'data \"live\" (TIO)'!N595-'data \"historic\" (TIO)'!N595","v":-30000},{"$f":"'data \"live\" (TIO)'!O595-'data \"historic\" (TIO)'!O595","v":-20000},{"$f":"'data \"live\" (TIO)'!P595-'data \"historic\" (TIO)'!P595","v":-60000},{"$f":"'data \"live\" (TIO)'!Q595-'data \"historic\" (TIO)'!Q595","v":-60000},{"$f":"'data \"live\" (TIO)'!R595-'data \"historic\" (TIO)'!R595","v":-60000},{"$f":"'data \"live\" (TIO)'!S595-'data \"historic\" (TIO)'!S595","v":0},{"$f":"'data \"live\" (TIO)'!T595-'data \"historic\" (TIO)'!T595","v":0},{"$f":"'data \"live\" (TIO)'!U595-'data \"historic\" (TIO)'!U595","v":0},null,{"$f":"'data \"live\" (TIO)'!I595/'data \"historic\" (TIO)'!I595-1","v":-0.31004166666666666},{"$f":"'data \"live\" (TIO)'!J595/'data \"historic\" (TIO)'!J595-1","v":-0.39770000000000005},{"$f":"'data \"live\" (TIO)'!K595/'data \"historic\" (TIO)'!K595-1","v":-0.21875},{"$f":"'data \"live\" (TIO)'!L595/'data \"historic\" (TIO)'!L595-1","v":-0.1875},{"$f":"'data \"live\" (TIO)'!M595/'data \"historic\" (TIO)'!M595-1","v":-0.1875},{"$f":"'data \"live\" (TIO)'!N595/'data \"historic\" (TIO)'!N595-1","v":-0.1875},{"$f":"'data \"live\" (TIO)'!O595/'data \"historic\" (TIO)'!O595-1","v":-0.11111111111111116},{"$f":"'data \"live\" (TIO)'!P595/'data \"historic\" (TIO)'!P595-1","v":-0.27272727272727271},{"$f":"'data \"live\" (TIO)'!Q595/'data \"historic\" (TIO)'!Q595-1","v":-0.27272727272727271},{"$f":"'data \"live\" (TIO)'!R595/'data \"historic\" (TIO)'!R595-1","v":-0.27272727272727271},{"$f":"'data \"live\" (TIO)'!S595/'data \"historic\" (TIO)'!S595-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T595/'data \"historic\" (TIO)'!T595-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U595/'data \"historic\" (TIO)'!U595-1","v":{"$error":"#DIV/0!"}}]
["Nelson","Nelson services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C596-'data \"historic\" (TIO)'!C596","v":0},{"$f":"'data \"live\" (TIO)'!D596-'data \"historic\" (TIO)'!D596","v":0},{"$f":"'data \"live\" (TIO)'!E596-'data \"historic\" (TIO)'!E596","v":0},{"$f":"'data \"live\" (TIO)'!F596-'data \"historic\" (TIO)'!F596","v":0},{"$f":"'data \"live\" (TIO)'!G596-'data \"historic\" (TIO)'!G596","v":0},{"$f":"'data \"live\" (TIO)'!H596-'data \"historic\" (TIO)'!H596","v":0},{"$f":"'data \"live\" (TIO)'!I596-'data \"historic\" (TIO)'!I596","v":96789},{"$f":"'data \"live\" (TIO)'!J596-'data \"historic\" (TIO)'!J596","v":213467},{"$f":"'data \"live\" (TIO)'!K596-'data \"historic\" (TIO)'!K596","v":87690.604241696652},{"$f":"'data \"live\" (TIO)'!L596-'data \"historic\" (TIO)'!L596","v":12290},{"$f":"'data \"live\" (TIO)'!M596-'data \"historic\" (TIO)'!M596","v":66572},{"$f":"'data \"live\" (TIO)'!N596-'data \"historic\" (TIO)'!N596","v":28810},{"$f":"'data \"live\" (TIO)'!O596-'data \"historic\" (TIO)'!O596","v":-71240},{"$f":"'data \"live\" (TIO)'!P596-'data \"historic\" (TIO)'!P596","v":-78149},{"$f":"'data \"live\" (TIO)'!Q596-'data \"historic\" (TIO)'!Q596","v":-87260},{"$f":"'data \"live\" (TIO)'!R596-'data \"historic\" (TIO)'!R596","v":-97865},{"$f":"'data \"live\" (TIO)'!S596-'data \"historic\" (TIO)'!S596","v":0},{"$f":"'data \"live\" (TIO)'!T596-'data \"historic\" (TIO)'!T596","v":0},{"$f":"'data \"live\" (TIO)'!U596-'data \"historic\" (TIO)'!U596","v":0},null,{"$f":"'data \"live\" (TIO)'!I596/'data \"historic\" (TIO)'!I596-1","v":0.20206471816283922},{"$f":"'data \"live\" (TIO)'!J596/'data \"historic\" (TIO)'!J596-1","v":0.41778451903317348},{"$f":"'data \"live\" (TIO)'!K596/'data \"historic\" (TIO)'!K596-1","v":0.16541651747094366},{"$f":"'data \"live\" (TIO)'!L596/'data \"historic\" (TIO)'!L596-1","v":1.5721942920008614E-2},{"$f":"'data \"live\" (TIO)'!M596/'data \"historic\" (TIO)'!M596-1","v":8.2829841238242219E-2},{"$f":"'data \"live\" (TIO)'!N596/'data \"historic\" (TIO)'!N596-1","v":3.4830441878740181E-2},{"$f":"'data \"live\" (TIO)'!O596/'data \"historic\" (TIO)'!O596-1","v":-8.3545402305590377E-2},{"$f":"'data \"live\" (TIO)'!P596/'data \"historic\" (TIO)'!P596-1","v":-8.8765333939118563E-2},{"$f":"'data \"live\" (TIO)'!Q596/'data \"historic\" (TIO)'!Q596-1","v":-9.5792212354407047E-2},{"$f":"'data \"live\" (TIO)'!R596/'data \"historic\" (TIO)'!R596-1","v":-0.10371559681641396},{"$f":"'data \"live\" (TIO)'!S596/'data \"historic\" (TIO)'!S596-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T596/'data \"historic\" (TIO)'!T596-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U596/'data \"historic\" (TIO)'!U596-1","v":{"$error":"#DIV/0!"}}]
["Canterbury","Canterbury services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C597-'data \"historic\" (TIO)'!C597","v":0},{"$f":"'data \"live\" (TIO)'!D597-'data \"historic\" (TIO)'!D597","v":0},{"$f":"'data \"live\" (TIO)'!E597-'data \"historic\" (TIO)'!E597","v":0},{"$f":"'data \"live\" (TIO)'!F597-'data \"historic\" (TIO)'!F597","v":0},{"$f":"'data \"live\" (TIO)'!G597-'data \"historic\" (TIO)'!G597","v":0},{"$f":"'data \"live\" (TIO)'!H597-'data \"historic\" (TIO)'!H597","v":0},{"$f":"'data \"live\" (TIO)'!I597-'data \"historic\" (TIO)'!I597","v":389864},{"$f":"'data \"live\" (TIO)'!J597-'data \"historic\" (TIO)'!J597","v":645201},{"$f":"'data \"live\" (TIO)'!K597-'data \"historic\" (TIO)'!K597","v":-696027},{"$f":"'data \"live\" (TIO)'!L597-'data \"historic\" (TIO)'!L597","v":2535265},{"$f":"'data \"live\" (TIO)'!M597-'data \"historic\" (TIO)'!M597","v":1644496},{"$f":"'data \"live\" (TIO)'!N597-'data \"historic\" (TIO)'!N597","v":164886},{"$f":"'data \"live\" (TIO)'!O597-'data \"historic\" (TIO)'!O597","v":-608200},{"$f":"'data \"live\" (TIO)'!P597-'data \"historic\" (TIO)'!P597","v":-632527},{"$f":"'data \"live\" (TIO)'!Q597-'data \"historic\" (TIO)'!Q597","v":-657828},{"$f":"'data \"live\" (TIO)'!R597-'data \"historic\" (TIO)'!R597","v":-684142},{"$f":"'data \"live\" (TIO)'!S597-'data \"historic\" (TIO)'!S597","v":0},{"$f":"'data \"live\" (TIO)'!T597-'data \"historic\" (TIO)'!T597","v":0},{"$f":"'data \"live\" (TIO)'!U597-'data \"historic\" (TIO)'!U597","v":0},null,{"$f":"'data \"live\" (TIO)'!I597/'data \"historic\" (TIO)'!I597-1","v":1.1964995030032899E-2},{"$f":"'data \"live\" (TIO)'!J597/'data \"historic\" (TIO)'!J597-1","v":1.905649411794097E-2},{"$f":"'data \"live\" (TIO)'!K597/'data \"historic\" (TIO)'!K597-1","v":-1.9789880564173967E-2},{"$f":"'data \"live\" (TIO)'!L597/'data \"historic\" (TIO)'!L597-1","v":6.9667621256048751E-2},{"$f":"'data \"live\" (TIO)'!M597/'data \"historic\" (TIO)'!M597-1","v":4.3451733805021098E-2},{"$f":"'data \"live\" (TIO)'!N597/'data \"historic\" (TIO)'!N597-1","v":4.1891386204073733E-3},{"$f":"'data \"live\" (TIO)'!O597/'data \"historic\" (TIO)'!O597-1","v":-1.485778326270959E-2},{"$f":"'data \"live\" (TIO)'!P597/'data \"historic\" (TIO)'!P597-1","v":-1.4857760108224705E-2},{"$f":"'data \"live\" (TIO)'!Q597/'data \"historic\" (TIO)'!Q597-1","v":-1.4857758153683398E-2},{"$f":"'data \"live\" (TIO)'!R597/'data \"historic\" (TIO)'!R597-1","v":-1.4857777277891726E-2},{"$f":"'data \"live\" (TIO)'!S597/'data \"historic\" (TIO)'!S597-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T597/'data \"historic\" (TIO)'!T597-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U597/'data \"historic\" (TIO)'!U597-1","v":{"$error":"#DIV/0!"}}]
["West Coast","West Coast services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C598-'data \"historic\" (TIO)'!C598","v":0},{"$f":"'data \"live\" (TIO)'!D598-'data \"historic\" (TIO)'!D598","v":0},{"$f":"'data \"live\" (TIO)'!E598-'data \"historic\" (TIO)'!E598","v":0},{"$f":"'data \"live\" (TIO)'!F598-'data \"historic\" (TIO)'!F598","v":0},{"$f":"'data \"live\" (TIO)'!G598-'data \"historic\" (TIO)'!G598","v":0},{"$f":"'data \"live\" (TIO)'!H598-'data \"historic\" (TIO)'!H598","v":0},{"$f":"'data \"live\" (TIO)'!I598-'data \"historic\" (TIO)'!I598","v":-5201},{"$f":"'data \"live\" (TIO)'!J598-'data \"historic\" (TIO)'!J598","v":-2737},{"$f":"'data \"live\" (TIO)'!K598-'data \"historic\" (TIO)'!K598","v":-1762.6031746031658},{"$f":"'data \"live\" (TIO)'!L598-'data \"historic\" (TIO)'!L598","v":-12890},{"$f":"'data \"live\" (TIO)'!M598-'data \"historic\" (TIO)'!M598","v":-15408},{"$f":"'data \"live\" (TIO)'!N598-'data \"historic\" (TIO)'!N598","v":-18011},{"$f":"'data \"live\" (TIO)'!O598-'data \"historic\" (TIO)'!O598","v":-12973},{"$f":"'data \"live\" (TIO)'!P598-'data \"historic\" (TIO)'!P598","v":-15209},{"$f":"'data \"live\" (TIO)'!Q598-'data \"historic\" (TIO)'!Q598","v":-18120},{"$f":"'data \"live\" (TIO)'!R598-'data \"historic\" (TIO)'!R598","v":-21154},{"$f":"'data \"live\" (TIO)'!S598-'data \"historic\" (TIO)'!S598","v":0},{"$f":"'data \"live\" (TIO)'!T598-'data \"historic\" (TIO)'!T598","v":0},{"$f":"'data \"live\" (TIO)'!U598-'data \"historic\" (TIO)'!U598","v":0},null,{"$f":"'data \"live\" (TIO)'!I598/'data \"historic\" (TIO)'!I598-1","v":-5.5435941163930913E-2},{"$f":"'data \"live\" (TIO)'!J598/'data \"historic\" (TIO)'!J598-1","v":-2.8627311522048338E-2},{"$f":"'data \"live\" (TIO)'!K598/'data \"historic\" (TIO)'!K598-1","v":-1.8080206534169974E-2},{"$f":"'data \"live\" (TIO)'!L598/'data \"historic\" (TIO)'!L598-1","v":-0.12969111580641912},{"$f":"'data \"live\" (TIO)'!M598/'data \"historic\" (TIO)'!M598-1","v":-0.15119519566667972},{"$f":"'data \"live\" (TIO)'!N598/'data \"historic\" (TIO)'!N598-1","v":-0.17233592636181838},{"$f":"'data \"live\" (TIO)'!O598/'data \"historic\" (TIO)'!O598-1","v":-0.1214779994943489},{"$f":"'data \"live\" (TIO)'!P598/'data \"historic\" (TIO)'!P598-1","v":-0.13930844973666134},{"$f":"'data \"live\" (TIO)'!Q598/'data \"historic\" (TIO)'!Q598-1","v":-0.16144552549983959},{"$f":"'data \"live\" (TIO)'!R598/'data \"historic\" (TIO)'!R598-1","v":-0.18327528547417304},{"$f":"'data \"live\" (TIO)'!S598/'data \"historic\" (TIO)'!S598-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T598/'data \"historic\" (TIO)'!T598-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U598/'data \"historic\" (TIO)'!U598-1","v":{"$error":"#DIV/0!"}}]
["Otago","Otago (DUNEDIN ONLY) services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C599-'data \"historic\" (TIO)'!C599","v":0},{"$f":"'data \"live\" (TIO)'!D599-'data \"historic\" (TIO)'!D599","v":0},{"$f":"'data \"live\" (TIO)'!E599-'data \"historic\" (TIO)'!E599","v":0},{"$f":"'data \"live\" (TIO)'!F599-'data \"historic\" (TIO)'!F599","v":0},{"$f":"'data \"live\" (TIO)'!G599-'data \"historic\" (TIO)'!G599","v":0},{"$f":"'data \"live\" (TIO)'!H599-'data \"historic\" (TIO)'!H599","v":0},{"$f":"'data \"live\" (TIO)'!I599-'data \"historic\" (TIO)'!I599","v":-1279608},{"$f":"'data \"live\" (TIO)'!J599-'data \"historic\" (TIO)'!J599","v":663410},{"$f":"'data \"live\" (TIO)'!K599-'data \"historic\" (TIO)'!K599","v":4246443},{"$f":"'data \"live\" (TIO)'!L599-'data \"historic\" (TIO)'!L599","v":5159748.8830421269},{"$f":"'data \"live\" (TIO)'!M599-'data \"historic\" (TIO)'!M599","v":4009706.8525450304},{"$f":"'data \"live\" (TIO)'!N599-'data \"historic\" (TIO)'!N599","v":4218299.9918507356},{"$f":"'data \"live\" (TIO)'!O599-'data \"historic\" (TIO)'!O599","v":9734973.3153392896},{"$f":"'data \"live\" (TIO)'!P599-'data \"historic\" (TIO)'!P599","v":9835715.0175693408},{"$f":"'data \"live\" (TIO)'!Q599-'data \"historic\" (TIO)'!Q599","v":10413821.485176239},{"$f":"'data \"live\" (TIO)'!R599-'data \"historic\" (TIO)'!R599","v":10992710.824129045},{"$f":"'data \"live\" (TIO)'!S599-'data \"historic\" (TIO)'!S599","v":0},{"$f":"'data \"live\" (TIO)'!T599-'data \"historic\" (TIO)'!T599","v":0},{"$f":"'data \"live\" (TIO)'!U599-'data \"historic\" (TIO)'!U599","v":0},null,{"$f":"'data \"live\" (TIO)'!I599/'data \"historic\" (TIO)'!I599-1","v":-0.20431935701438853},{"$f":"'data \"live\" (TIO)'!J599/'data \"historic\" (TIO)'!J599-1","v":0.10336870315835389},{"$f":"'data \"live\" (TIO)'!K599/'data \"historic\" (TIO)'!K599-1","v":0.65689923619839496},{"$f":"'data \"live\" (TIO)'!L599/'data \"historic\" (TIO)'!L599-1","v":0.79363510422355232},{"$f":"'data \"live\" (TIO)'!M599/'data \"historic\" (TIO)'!M599-1","v":0.53792591631181486},{"$f":"'data \"live\" (TIO)'!N599/'data \"historic\" (TIO)'!N599-1","v":0.58647320086924926},{"$f":"'data \"live\" (TIO)'!O599/'data \"historic\" (TIO)'!O599-1","v":1.3715152005195739},{"$f":"'data \"live\" (TIO)'!P599/'data \"historic\" (TIO)'!P599-1","v":1.3964388417887839},{"$f":"'data \"live\" (TIO)'!Q599/'data \"historic\" (TIO)'!Q599-1","v":1.4937089610137799},{"$f":"'data \"live\" (TIO)'!R599/'data \"historic\" (TIO)'!R599-1","v":1.5895253327351369},{"$f":"'data \"live\" (TIO)'!S599/'data \"historic\" (TIO)'!S599-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T599/'data \"historic\" (TIO)'!T599-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U599/'data \"historic\" (TIO)'!U599-1","v":{"$error":"#DIV/0!"}}]
["Southland","Southland services expenditure (net):",{"$f":"'data \"live\" (TIO)'!C600-'data \"historic\" (TIO)'!C600","v":0},{"$f":"'data \"live\" (TIO)'!D600-'data \"historic\" (TIO)'!D600","v":0},{"$f":"'data \"live\" (TIO)'!E600-'data \"historic\" (TIO)'!E600","v":0},{"$f":"'data \"live\" (TIO)'!F600-'data \"historic\" (TIO)'!F600","v":0},{"$f":"'data \"live\" (TIO)'!G600-'data \"historic\" (TIO)'!G600","v":0},{"$f":"'data \"live\" (TIO)'!H600-'data \"historic\" (TIO)'!H600","v":0},{"$f":"'data \"live\" (TIO)'!I600-'data \"historic\" (TIO)'!I600","v":-4762},{"$f":"'data \"live\" (TIO)'!J600-'data \"historic\" (TIO)'!J600","v":7777},{"$f":"'data \"live\" (TIO)'!K600-'data \"historic\" (TIO)'!K600","v":211597.00000000012},{"$f":"'data \"live\" (TIO)'!L600-'data \"historic\" (TIO)'!L600","v":204440},{"$f":"'data \"live\" (TIO)'!M600-'data \"historic\" (TIO)'!M600","v":205764},{"$f":"'data \"live\" (TIO)'!N600-'data \"historic\" (TIO)'!N600","v":312053},{"$f":"'data \"live\" (TIO)'!O600-'data \"historic\" (TIO)'!O600","v":317311},{"$f":"'data \"live\" (TIO)'!P600-'data \"historic\" (TIO)'!P600","v":321019},{"$f":"'data \"live\" (TIO)'!Q600-'data \"historic\" (TIO)'!Q600","v":324845},{"$f":"'data \"live\" (TIO)'!R600-'data \"historic\" (TIO)'!R600","v":336606},{"$f":"'data \"live\" (TIO)'!S600-'data \"historic\" (TIO)'!S600","v":0},{"$f":"'data \"live\" (TIO)'!T600-'data \"historic\" (TIO)'!T600","v":0},{"$f":"'data \"live\" (TIO)'!U600-'data \"historic\" (TIO)'!U600","v":0},null,{"$f":"'data \"live\" (TIO)'!I600/'data \"historic\" (TIO)'!I600-1","v":-6.5186977936083634E-3},{"$f":"'data \"live\" (TIO)'!J600/'data \"historic\" (TIO)'!J600-1","v":1.0458284529350381E-2},{"$f":"'data \"live\" (TIO)'!K600/'data \"historic\" (TIO)'!K600-1","v":0.2865603200420368},{"$f":"'data \"live\" (TIO)'!L600/'data \"historic\" (TIO)'!L600-1","v":0.26882314266929641},{"$f":"'data \"live\" (TIO)'!M600/'data \"historic\" (TIO)'!M600-1","v":0.26268862504787438},{"$f":"'data \"live\" (TIO)'!N600/'data \"historic\" (TIO)'!N600-1","v":0.38677863163113524},{"$f":"'data \"live\" (TIO)'!O600/'data \"historic\" (TIO)'!O600-1","v":0.38184235860409155},{"$f":"'data \"live\" (TIO)'!P600/'data \"historic\" (TIO)'!P600-1","v":0.37502219626168221},{"$f":"'data \"live\" (TIO)'!Q600/'data \"historic\" (TIO)'!Q600-1","v":0.36847209618874777},{"$f":"'data \"live\" (TIO)'!R600/'data \"historic\" (TIO)'!R600-1","v":0.3740066666666666},{"$f":"'data \"live\" (TIO)'!S600/'data \"historic\" (TIO)'!S600-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T600/'data \"historic\" (TIO)'!T600-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U600/'data \"historic\" (TIO)'!U600-1","v":{"$error":"#DIV/0!"}}]
["National","National total services expenditure (net):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C586:C600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C586:C600)-C587-C594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!C594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!C587,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D586:D600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D586:D600)-D587-D594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!D594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!D587,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E586:E600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E586:E600)-E587-E594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!E594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!E587,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F586:F600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F586:F600)-F587-F594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!F594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!F587,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G586:G600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G586:G600)-G587-G594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!G594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!G587,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H586:H600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H586:H600)-H587-H594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!H594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!H587,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I586:I600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I586:I600)-I587-I594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!I594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!I587,0))))))","v":-16224008.999999998},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J586:J600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J586:J600)-J587-J594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!J594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!J587,0))))))","v":-4106159},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K586:K600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K586:K600)-K587-K594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!K594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!K587,0))))))","v":54792532.439020731},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L586:L600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L586:L600)-L587-L594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!L594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!L587,0))))))","v":46464637.883042127},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M586:M600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M586:M600)-M587-M594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!M594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!M587,0))))))","v":31562506.952545054},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N586:N600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N586:N600)-N587-N594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!N594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!N587,0))))))","v":16450353.82485074},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O586:O600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O586:O600)-O587-O594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!O594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!O587,0))))))","v":17172020.843329273},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P586:P600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P586:P600)-P587-P594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!P594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!P587,0))))))","v":1112556.2613990698},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q586:Q600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q586:Q600)-Q587-Q594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!Q594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!Q587,0))))))","v":-2979078.8136791829},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R586:R600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R586:R600)-R587-R594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!R594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!R587,0))))))","v":-19877122.963692009},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S586:S600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S586:S600)-S587-S594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!S594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!S587,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T586:T600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T586:T600)-T587-T594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!T594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!T587,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U586:U600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U586:U600)-U587-U594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!U594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!U587,0))))))","v":0},null,{"$f":"'data \"live\" (TIO)'!I601/'data \"historic\" (TIO)'!I601-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J601/'data \"historic\" (TIO)'!J601-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K601/'data \"historic\" (TIO)'!K601-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L601/'data \"historic\" (TIO)'!L601-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M601/'data \"historic\" (TIO)'!M601-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N601/'data \"historic\" (TIO)'!N601-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O601/'data \"historic\" (TIO)'!O601-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P601/'data \"historic\" (TIO)'!P601-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q601/'data \"historic\" (TIO)'!Q601-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R601/'data \"historic\" (TIO)'!R601-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S601/'data \"historic\" (TIO)'!S601-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T601/'data \"historic\" (TIO)'!T601-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U601/'data \"historic\" (TIO)'!U601-1","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"VLOOKUP($B$484,$A586:$U601,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!C100,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!C220,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!C340,'data (variance)'!C460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!D100,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!D220,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!D340,'data (variance)'!D460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!E100,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!E220,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!E340,'data (variance)'!E460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!F100,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!F220,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!F340,'data (variance)'!F460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!G100,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!G220,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!G340,'data (variance)'!G460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!H100,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!H220,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!H340,'data (variance)'!H460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!I100,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!I220,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!I340,'data (variance)'!I460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!J100,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!J220,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!J340,'data (variance)'!J460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!K100,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!K220,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!K340,'data (variance)'!K460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!L100,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!L220,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!L340,'data (variance)'!L460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!M100,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!M220,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!M340,'data (variance)'!M460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!N100,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!N220,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!N340,'data (variance)'!N460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!O100,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!O220,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!O340,'data (variance)'!O460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!P100,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!P220,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!P340,'data (variance)'!P460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!Q100,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!Q220,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!Q340,'data (variance)'!Q460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!R100,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!R220,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!R340,'data (variance)'!R460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!S100,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!S220,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!S340,'data (variance)'!S460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!T100,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!T220,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!T340,'data (variance)'!T460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!U100,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!U220,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!U340,'data (variance)'!U460)))","v":{"$error":"#N/A"}},null,{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!W100,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!W220,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!W340,'data (variance)'!W460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!X100,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!X220,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!X340,'data (variance)'!X460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!Y100,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!Y220,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!Y340,'data (variance)'!Y460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!Z100,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!Z220,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!Z340,'data (variance)'!Z460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!AA100,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!AA220,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!AA340,'data (variance)'!AA460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!AB100,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!AB220,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!AB340,'data (variance)'!AB460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!AC100,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!AC220,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!AC340,'data (variance)'!AC460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!AD100,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!AD220,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!AD340,'data (variance)'!AD460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!AE100,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!AE220,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!AE340,'data (variance)'!AE460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!AF100,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!AF220,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!AF340,'data (variance)'!AF460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!AG100,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!AG220,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!AG340,'data (variance)'!AG460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!AH100,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!AH220,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!AH340,'data (variance)'!AH460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!AI100,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!AI220,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!AI340,'data (variance)'!AI460)))","v":{"$error":"#N/A"}}]
[null,{"$f":"B602","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U602","v":{"$error":"#N/A"}},null,{"$f":"'data \"historic\" (TIO)'!W602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AD602","v":0},{"$f":"'data \"historic\" (TIO)'!AE602","v":0},{"$f":"'data \"historic\" (TIO)'!AF602","v":0},{"$f":"'data \"historic\" (TIO)'!AG602","v":0},{"$f":"'data \"historic\" (TIO)'!AH602","v":0},{"$f":"'data \"historic\" (TIO)'!AI602","v":0}]
[null,{"$f":"B602","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!C102,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!C222,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!C342,'data (variance)'!C462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!D102,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!D222,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!D342,'data (variance)'!D462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!E102,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!E222,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!E342,'data (variance)'!E462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!F102,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!F222,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!F342,'data (variance)'!F462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!G102,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!G222,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!G342,'data (variance)'!G462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!H102,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!H222,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!H342,'data (variance)'!H462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!I102,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!I222,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!I342,'data (variance)'!I462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!J102,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!J222,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!J342,'data (variance)'!J462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!K102,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!K222,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!K342,'data (variance)'!K462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!L102,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!L222,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!L342,'data (variance)'!L462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!M102,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!M222,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!M342,'data (variance)'!M462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!N102,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!N222,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!N342,'data (variance)'!N462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!O102,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!O222,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!O342,'data (variance)'!O462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!P102,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!P222,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!P342,'data (variance)'!P462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!Q102,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!Q222,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!Q342,'data (variance)'!Q462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!R102,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!R222,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!R342,'data (variance)'!R462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!S102,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!S222,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!S342,'data (variance)'!S462)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!T102,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!T222,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!T342,'data (variance)'!T462)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!U102,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!U222,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!U342,'data (variance)'!U462)))","v":0},null,{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!W102,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!W222,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!W342,'data (variance)'!W462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!X102,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!X222,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!X342,'data (variance)'!X462)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!Y102,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!Y222,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!Y342,'data (variance)'!Y462)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!Z102,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!Z222,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!Z342,'data (variance)'!Z462)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!AA102,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!AA222,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!AA342,'data (variance)'!AA462)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!AB102,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!AB222,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!AB342,'data (variance)'!AB462)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!AC102,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!AC222,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!AC342,'data (variance)'!AC462)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!AD102,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!AD222,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!AD342,'data (variance)'!AD462)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!AE102,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!AE222,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!AE342,'data (variance)'!AE462)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!AF102,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!AF222,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!AF342,'data (variance)'!AF462)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!AG102,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!AG222,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!AG342,'data (variance)'!AG462)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!AH102,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!AH222,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!AH342,'data (variance)'!AH462)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!AI102,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!AI222,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!AI342,'data (variance)'!AI462)))","v":0}]
[null,{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!B103,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!B223,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!B343,'data (variance)'!B463)))","v":"NETWORK SERVICE/ OPERATIONS EXPENDITURE (NET)"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S585","v":"2025/26"},{"$f":"T585","v":"2026/27"},{"$f":"U585","v":"2027/28"},null,"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"AG585","v":"2025/26"},{"$f":"AH585","v":"2026/27"},{"$f":"AI585","v":"2027/28"}]
["Northland","Northland operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C606-'data \"historic\" (TIO)'!C606","v":0},{"$f":"'data \"live\" (TIO)'!D606-'data \"historic\" (TIO)'!D606","v":0},{"$f":"'data \"live\" (TIO)'!E606-'data \"historic\" (TIO)'!E606","v":0},{"$f":"'data \"live\" (TIO)'!F606-'data \"historic\" (TIO)'!F606","v":0},{"$f":"'data \"live\" (TIO)'!G606-'data \"historic\" (TIO)'!G606","v":0},{"$f":"'data \"live\" (TIO)'!H606-'data \"historic\" (TIO)'!H606","v":0},{"$f":"'data \"live\" (TIO)'!I606-'data \"historic\" (TIO)'!I606","v":-353300},{"$f":"'data \"live\" (TIO)'!J606-'data \"historic\" (TIO)'!J606","v":-628192},{"$f":"'data \"live\" (TIO)'!K606-'data \"historic\" (TIO)'!K606","v":96823.592592592584},{"$f":"'data \"live\" (TIO)'!L606-'data \"historic\" (TIO)'!L606","v":-749081.99999999953},{"$f":"'data \"live\" (TIO)'!M606-'data \"historic\" (TIO)'!M606","v":-745916.00000000047},{"$f":"'data \"live\" (TIO)'!N606-'data \"historic\" (TIO)'!N606","v":-652304},{"$f":"'data \"live\" (TIO)'!O606-'data \"historic\" (TIO)'!O606","v":-619312.49999999953},{"$f":"'data \"live\" (TIO)'!P606-'data \"historic\" (TIO)'!P606","v":-627248.5},{"$f":"'data \"live\" (TIO)'!Q606-'data \"historic\" (TIO)'!Q606","v":-635531},{"$f":"'data \"live\" (TIO)'!R606-'data \"historic\" (TIO)'!R606","v":-732943.00000000047},{"$f":"'data \"live\" (TIO)'!S606-'data \"historic\" (TIO)'!S606","v":0},{"$f":"'data \"live\" (TIO)'!T606-'data \"historic\" (TIO)'!T606","v":0},{"$f":"'data \"live\" (TIO)'!U606-'data \"historic\" (TIO)'!U606","v":0},null,{"$f":"'data \"live\" (TIO)'!I606/'data \"historic\" (TIO)'!I606-1","v":-0.24365130759994846},{"$f":"'data \"live\" (TIO)'!J606/'data \"historic\" (TIO)'!J606-1","v":-0.31934621138832986},{"$f":"'data \"live\" (TIO)'!K606/'data \"historic\" (TIO)'!K606-1","v":4.9605579366541752E-2},{"$f":"'data \"live\" (TIO)'!L606/'data \"historic\" (TIO)'!L606-1","v":-0.31990860754628336},{"$f":"'data \"live\" (TIO)'!M606/'data \"historic\" (TIO)'!M606-1","v":-0.31799685463136151},{"$f":"'data \"live\" (TIO)'!N606/'data \"historic\" (TIO)'!N606-1","v":-0.27749008924465557},{"$f":"'data \"live\" (TIO)'!O606/'data \"historic\" (TIO)'!O606-1","v":-0.26299239214418968},{"$f":"'data \"live\" (TIO)'!P606/'data \"historic\" (TIO)'!P606-1","v":-0.26578365688254202},{"$f":"'data \"live\" (TIO)'!Q606/'data \"historic\" (TIO)'!Q606-1","v":-0.26866666666666672},{"$f":"'data \"live\" (TIO)'!R606/'data \"historic\" (TIO)'!R606-1","v":-0.30910592276980464},{"$f":"'data \"live\" (TIO)'!S606/'data \"historic\" (TIO)'!S606-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T606/'data \"historic\" (TIO)'!T606-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U606/'data \"historic\" (TIO)'!U606-1","v":{"$error":"#DIV/0!"}}]
["Auckland","Auckland operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C607-'data \"historic\" (TIO)'!C607","v":4185280.4377776384},{"$f":"'data \"live\" (TIO)'!D607-'data \"historic\" (TIO)'!D607","v":3241959.7775430679},{"$f":"'data \"live\" (TIO)'!E607-'data \"historic\" (TIO)'!E607","v":3271286.5046198666},{"$f":"'data \"live\" (TIO)'!F607-'data \"historic\" (TIO)'!F607","v":1716764.5339473486},{"$f":"'data \"live\" (TIO)'!G607-'data \"historic\" (TIO)'!G607","v":1563461.3609437943},{"$f":"'data \"live\" (TIO)'!H607-'data \"historic\" (TIO)'!H607","v":1135020.185308516},{"$f":"'data \"live\" (TIO)'!I607-'data \"historic\" (TIO)'!I607","v":-47197015.296490967},{"$f":"'data \"live\" (TIO)'!J607-'data \"historic\" (TIO)'!J607","v":-43824424.205329895},{"$f":"'data \"live\" (TIO)'!K607-'data \"historic\" (TIO)'!K607","v":13102105.576175034},{"$f":"'data \"live\" (TIO)'!L607-'data \"historic\" (TIO)'!L607","v":38276554.364041924},{"$f":"'data \"live\" (TIO)'!M607-'data \"historic\" (TIO)'!M607","v":29431289.919517875},{"$f":"'data \"live\" (TIO)'!N607-'data \"historic\" (TIO)'!N607","v":29341118.372337878},{"$f":"'data \"live\" (TIO)'!O607-'data \"historic\" (TIO)'!O607","v":38545589.972789705},{"$f":"'data \"live\" (TIO)'!P607-'data \"historic\" (TIO)'!P607","v":35778285.568962932},{"$f":"'data \"live\" (TIO)'!Q607-'data \"historic\" (TIO)'!Q607","v":45559574.88058418},{"$f":"'data \"live\" (TIO)'!R607-'data \"historic\" (TIO)'!R607","v":5257743.5657839179},{"$f":"'data \"live\" (TIO)'!S607-'data \"historic\" (TIO)'!S607","v":0},{"$f":"'data \"live\" (TIO)'!T607-'data \"historic\" (TIO)'!T607","v":0},{"$f":"'data \"live\" (TIO)'!U607-'data \"historic\" (TIO)'!U607","v":0},null,{"$f":"'data \"live\" (TIO)'!I607/'data \"historic\" (TIO)'!I607-1","v":-0.1471676808248259},{"$f":"'data \"live\" (TIO)'!J607/'data \"historic\" (TIO)'!J607-1","v":-0.13022853684763802},{"$f":"'data \"live\" (TIO)'!K607/'data \"historic\" (TIO)'!K607-1","v":3.771478383148219E-2},{"$f":"'data \"live\" (TIO)'!L607/'data \"historic\" (TIO)'!L607-1","v":0.11993843658642822},{"$f":"'data \"live\" (TIO)'!M607/'data \"historic\" (TIO)'!M607-1","v":8.8569954923783722E-2},{"$f":"'data \"live\" (TIO)'!N607/'data \"historic\" (TIO)'!N607-1","v":8.4771717326495466E-2},{"$f":"'data \"live\" (TIO)'!O607/'data \"historic\" (TIO)'!O607-1","v":0.10630323026544874},{"$f":"'data \"live\" (TIO)'!P607/'data \"historic\" (TIO)'!P607-1","v":9.4818679003098705E-2},{"$f":"'data \"live\" (TIO)'!Q607/'data \"historic\" (TIO)'!Q607-1","v":0.11551638609335946},{"$f":"'data \"live\" (TIO)'!R607/'data \"historic\" (TIO)'!R607-1","v":1.277618698917049E-2},{"$f":"'data \"live\" (TIO)'!S607/'data \"historic\" (TIO)'!S607-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T607/'data \"historic\" (TIO)'!T607-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U607/'data \"historic\" (TIO)'!U607-1","v":{"$error":"#DIV/0!"}}]
["Waikato","Waikato operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C608-'data \"historic\" (TIO)'!C608","v":0},{"$f":"'data \"live\" (TIO)'!D608-'data \"historic\" (TIO)'!D608","v":0},{"$f":"'data \"live\" (TIO)'!E608-'data \"historic\" (TIO)'!E608","v":0},{"$f":"'data \"live\" (TIO)'!F608-'data \"historic\" (TIO)'!F608","v":0},{"$f":"'data \"live\" (TIO)'!G608-'data \"historic\" (TIO)'!G608","v":0},{"$f":"'data \"live\" (TIO)'!H608-'data \"historic\" (TIO)'!H608","v":0},{"$f":"'data \"live\" (TIO)'!I608-'data \"historic\" (TIO)'!I608","v":-56311.000000001863},{"$f":"'data \"live\" (TIO)'!J608-'data \"historic\" (TIO)'!J608","v":334240},{"$f":"'data \"live\" (TIO)'!K608-'data \"historic\" (TIO)'!K608","v":328000},{"$f":"'data \"live\" (TIO)'!L608-'data \"historic\" (TIO)'!L608","v":1522665},{"$f":"'data \"live\" (TIO)'!M608-'data \"historic\" (TIO)'!M608","v":1629804},{"$f":"'data \"live\" (TIO)'!N608-'data \"historic\" (TIO)'!N608","v":1735559},{"$f":"'data \"live\" (TIO)'!O608-'data \"historic\" (TIO)'!O608","v":1849847},{"$f":"'data \"live\" (TIO)'!P608-'data \"historic\" (TIO)'!P608","v":1962942},{"$f":"'data \"live\" (TIO)'!Q608-'data \"historic\" (TIO)'!Q608","v":2085526},{"$f":"'data \"live\" (TIO)'!R608-'data \"historic\" (TIO)'!R608","v":2214641.0000000037},{"$f":"'data \"live\" (TIO)'!S608-'data \"historic\" (TIO)'!S608","v":0},{"$f":"'data \"live\" (TIO)'!T608-'data \"historic\" (TIO)'!T608","v":0},{"$f":"'data \"live\" (TIO)'!U608-'data \"historic\" (TIO)'!U608","v":0},null,{"$f":"'data \"live\" (TIO)'!I608/'data \"historic\" (TIO)'!I608-1","v":-3.6572708969281331E-3},{"$f":"'data \"live\" (TIO)'!J608/'data \"historic\" (TIO)'!J608-1","v":2.1314967157706866E-2},{"$f":"'data \"live\" (TIO)'!K608/'data \"historic\" (TIO)'!K608-1","v":2.0600427082024808E-2},{"$f":"'data \"live\" (TIO)'!L608/'data \"historic\" (TIO)'!L608-1","v":9.7130418141804675E-2},{"$f":"'data \"live\" (TIO)'!M608/'data \"historic\" (TIO)'!M608-1","v":0.10194972585987427},{"$f":"'data \"live\" (TIO)'!N608/'data \"historic\" (TIO)'!N608-1","v":0.10641692802462432},{"$f":"'data \"live\" (TIO)'!O608/'data \"historic\" (TIO)'!O608-1","v":0.11120210399759545},{"$f":"'data \"live\" (TIO)'!P608/'data \"historic\" (TIO)'!P608-1","v":0.11564234060415046},{"$f":"'data \"live\" (TIO)'!Q608/'data \"historic\" (TIO)'!Q608-1","v":0.12043611710252389},{"$f":"'data \"live\" (TIO)'!R608/'data \"historic\" (TIO)'!R608-1","v":0.12536957469331855},{"$f":"'data \"live\" (TIO)'!S608/'data \"historic\" (TIO)'!S608-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T608/'data \"historic\" (TIO)'!T608-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U608/'data \"historic\" (TIO)'!U608-1","v":{"$error":"#DIV/0!"}}]
["Bay of Plenty","Bay of Plenty operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C609-'data \"historic\" (TIO)'!C609","v":0},{"$f":"'data \"live\" (TIO)'!D609-'data \"historic\" (TIO)'!D609","v":0},{"$f":"'data \"live\" (TIO)'!E609-'data \"historic\" (TIO)'!E609","v":0},{"$f":"'data \"live\" (TIO)'!F609-'data \"historic\" (TIO)'!F609","v":0},{"$f":"'data \"live\" (TIO)'!G609-'data \"historic\" (TIO)'!G609","v":0},{"$f":"'data \"live\" (TIO)'!H609-'data \"historic\" (TIO)'!H609","v":0},{"$f":"'data \"live\" (TIO)'!I609-'data \"historic\" (TIO)'!I609","v":-1915355.9999999981},{"$f":"'data \"live\" (TIO)'!J609-'data \"historic\" (TIO)'!J609","v":-2184869.0000000019},{"$f":"'data \"live\" (TIO)'!K609-'data \"historic\" (TIO)'!K609","v":-4883097.3999999985},{"$f":"'data \"live\" (TIO)'!L609-'data \"historic\" (TIO)'!L609","v":-194574.49999999814},{"$f":"'data \"live\" (TIO)'!M609-'data \"historic\" (TIO)'!M609","v":-137229.49999999814},{"$f":"'data \"live\" (TIO)'!N609-'data \"historic\" (TIO)'!N609","v":-274959.49999999814},{"$f":"'data \"live\" (TIO)'!O609-'data \"historic\" (TIO)'!O609","v":-392594.49999999814},{"$f":"'data \"live\" (TIO)'!P609-'data \"historic\" (TIO)'!P609","v":-550519.49999999814},{"$f":"'data \"live\" (TIO)'!Q609-'data \"historic\" (TIO)'!Q609","v":-543715.49999999814},{"$f":"'data \"live\" (TIO)'!R609-'data \"historic\" (TIO)'!R609","v":-702103.49999999814},{"$f":"'data \"live\" (TIO)'!S609-'data \"historic\" (TIO)'!S609","v":0},{"$f":"'data \"live\" (TIO)'!T609-'data \"historic\" (TIO)'!T609","v":0},{"$f":"'data \"live\" (TIO)'!U609-'data \"historic\" (TIO)'!U609","v":0},null,{"$f":"'data \"live\" (TIO)'!I609/'data \"historic\" (TIO)'!I609-1","v":-0.14091206646693966},{"$f":"'data \"live\" (TIO)'!J609/'data \"historic\" (TIO)'!J609-1","v":-0.15696860999949291},{"$f":"'data \"live\" (TIO)'!K609/'data \"historic\" (TIO)'!K609-1","v":-0.28707266385537411},{"$f":"'data \"live\" (TIO)'!L609/'data \"historic\" (TIO)'!L609-1","v":-1.5371055022316837E-2},{"$f":"'data \"live\" (TIO)'!M609/'data \"historic\" (TIO)'!M609-1","v":-1.0840897420705264E-2},{"$f":"'data \"live\" (TIO)'!N609/'data \"historic\" (TIO)'!N609-1","v":-2.1441845050103159E-2},{"$f":"'data \"live\" (TIO)'!O609/'data \"historic\" (TIO)'!O609-1","v":-3.061523764962748E-2},{"$f":"'data \"live\" (TIO)'!P609/'data \"historic\" (TIO)'!P609-1","v":-4.2385148400507999E-2},{"$f":"'data \"live\" (TIO)'!Q609/'data \"historic\" (TIO)'!Q609-1","v":-4.1861300381106248E-2},{"$f":"'data \"live\" (TIO)'!R609/'data \"historic\" (TIO)'!R609-1","v":-5.3377694149845945E-2},{"$f":"'data \"live\" (TIO)'!S609/'data \"historic\" (TIO)'!S609-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T609/'data \"historic\" (TIO)'!T609-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U609/'data \"historic\" (TIO)'!U609-1","v":{"$error":"#DIV/0!"}}]
["Gisborne","Gisborne operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C610-'data \"historic\" (TIO)'!C610","v":0},{"$f":"'data \"live\" (TIO)'!D610-'data \"historic\" (TIO)'!D610","v":0},{"$f":"'data \"live\" (TIO)'!E610-'data \"historic\" (TIO)'!E610","v":0},{"$f":"'data \"live\" (TIO)'!F610-'data \"historic\" (TIO)'!F610","v":0},{"$f":"'data \"live\" (TIO)'!G610-'data \"historic\" (TIO)'!G610","v":0},{"$f":"'data \"live\" (TIO)'!H610-'data \"historic\" (TIO)'!H610","v":0},{"$f":"'data \"live\" (TIO)'!I610-'data \"historic\" (TIO)'!I610","v":15000},{"$f":"'data \"live\" (TIO)'!J610-'data \"historic\" (TIO)'!J610","v":11779},{"$f":"'data \"live\" (TIO)'!K610-'data \"historic\" (TIO)'!K610","v":336.50793650792912},{"$f":"'data \"live\" (TIO)'!L610-'data \"historic\" (TIO)'!L610","v":93000},{"$f":"'data \"live\" (TIO)'!M610-'data \"historic\" (TIO)'!M610","v":103560},{"$f":"'data \"live\" (TIO)'!N610-'data \"historic\" (TIO)'!N610","v":114360},{"$f":"'data \"live\" (TIO)'!O610-'data \"historic\" (TIO)'!O610","v":103322},{"$f":"'data \"live\" (TIO)'!P610-'data \"historic\" (TIO)'!P610","v":107837},{"$f":"'data \"live\" (TIO)'!Q610-'data \"historic\" (TIO)'!Q610","v":112435},{"$f":"'data \"live\" (TIO)'!R610-'data \"historic\" (TIO)'!R610","v":117738},{"$f":"'data \"live\" (TIO)'!S610-'data \"historic\" (TIO)'!S610","v":0},{"$f":"'data \"live\" (TIO)'!T610-'data \"historic\" (TIO)'!T610","v":0},{"$f":"'data \"live\" (TIO)'!U610-'data \"historic\" (TIO)'!U610","v":0},null,{"$f":"'data \"live\" (TIO)'!I610/'data \"historic\" (TIO)'!I610-1","v":3.9893617021276695E-2},{"$f":"'data \"live\" (TIO)'!J610/'data \"historic\" (TIO)'!J610-1","v":3.1327127659574572E-2},{"$f":"'data \"live\" (TIO)'!K610/'data \"historic\" (TIO)'!K610-1","v":8.9496791624443794E-4},{"$f":"'data \"live\" (TIO)'!L610/'data \"historic\" (TIO)'!L610-1","v":0.23366834170854278},{"$f":"'data \"live\" (TIO)'!M610/'data \"historic\" (TIO)'!M610-1","v":0.26020100502512555},{"$f":"'data \"live\" (TIO)'!N610/'data \"historic\" (TIO)'!N610-1","v":0.2873366834170854},{"$f":"'data \"live\" (TIO)'!O610/'data \"historic\" (TIO)'!O610-1","v":0.25960301507537697},{"$f":"'data \"live\" (TIO)'!P610/'data \"historic\" (TIO)'!P610-1","v":0.27094723618090444},{"$f":"'data \"live\" (TIO)'!Q610/'data \"historic\" (TIO)'!Q610-1","v":0.28249999999999997},{"$f":"'data \"live\" (TIO)'!R610/'data \"historic\" (TIO)'!R610-1","v":0.295824120603015},{"$f":"'data \"live\" (TIO)'!S610/'data \"historic\" (TIO)'!S610-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T610/'data \"historic\" (TIO)'!T610-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U610/'data \"historic\" (TIO)'!U610-1","v":{"$error":"#DIV/0!"}}]
["Hawkes Bay","Hawkes Bay operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C611-'data \"historic\" (TIO)'!C611","v":0},{"$f":"'data \"live\" (TIO)'!D611-'data \"historic\" (TIO)'!D611","v":0},{"$f":"'data \"live\" (TIO)'!E611-'data \"historic\" (TIO)'!E611","v":0},{"$f":"'data \"live\" (TIO)'!F611-'data \"historic\" (TIO)'!F611","v":0},{"$f":"'data \"live\" (TIO)'!G611-'data \"historic\" (TIO)'!G611","v":0},{"$f":"'data \"live\" (TIO)'!H611-'data \"historic\" (TIO)'!H611","v":0},{"$f":"'data \"live\" (TIO)'!I611-'data \"historic\" (TIO)'!I611","v":-193013.99999999953},{"$f":"'data \"live\" (TIO)'!J611-'data \"historic\" (TIO)'!J611","v":-659907},{"$f":"'data \"live\" (TIO)'!K611-'data \"historic\" (TIO)'!K611","v":-847600},{"$f":"'data \"live\" (TIO)'!L611-'data \"historic\" (TIO)'!L611","v":-1024403},{"$f":"'data \"live\" (TIO)'!M611-'data \"historic\" (TIO)'!M611","v":-1073866.4999999995},{"$f":"'data \"live\" (TIO)'!N611-'data \"historic\" (TIO)'!N611","v":-1139847.4999999995},{"$f":"'data \"live\" (TIO)'!O611-'data \"historic\" (TIO)'!O611","v":-1190121.5000000005},{"$f":"'data \"live\" (TIO)'!P611-'data \"historic\" (TIO)'!P611","v":-1239896.9999999995},{"$f":"'data \"live\" (TIO)'!Q611-'data \"historic\" (TIO)'!Q611","v":-1291812},{"$f":"'data \"live\" (TIO)'!R611-'data \"historic\" (TIO)'!R611","v":-1345946},{"$f":"'data \"live\" (TIO)'!S611-'data \"historic\" (TIO)'!S611","v":0},{"$f":"'data \"live\" (TIO)'!T611-'data \"historic\" (TIO)'!T611","v":0},{"$f":"'data \"live\" (TIO)'!U611-'data \"historic\" (TIO)'!U611","v":0},null,{"$f":"'data \"live\" (TIO)'!I611/'data \"historic\" (TIO)'!I611-1","v":-6.9642431896084989E-2},{"$f":"'data \"live\" (TIO)'!J611/'data \"historic\" (TIO)'!J611-1","v":-0.22228071948261929},{"$f":"'data \"live\" (TIO)'!K611/'data \"historic\" (TIO)'!K611-1","v":-0.28313735970069487},{"$f":"'data \"live\" (TIO)'!L611/'data \"historic\" (TIO)'!L611-1","v":-0.29194544705796854},{"$f":"'data \"live\" (TIO)'!M611/'data \"historic\" (TIO)'!M611-1","v":-0.29630119643031305},{"$f":"'data \"live\" (TIO)'!N611/'data \"historic\" (TIO)'!N611-1","v":-0.30448576892875978},{"$f":"'data \"live\" (TIO)'!O611/'data \"historic\" (TIO)'!O611-1","v":-0.30776482495981694},{"$f":"'data \"live\" (TIO)'!P611/'data \"historic\" (TIO)'!P611-1","v":-0.31038457841266143},{"$f":"'data \"live\" (TIO)'!Q611/'data \"historic\" (TIO)'!Q611-1","v":-0.31302418584905389},{"$f":"'data \"live\" (TIO)'!R611/'data \"historic\" (TIO)'!R611-1","v":-0.31568632279869735},{"$f":"'data \"live\" (TIO)'!S611/'data \"historic\" (TIO)'!S611-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T611/'data \"historic\" (TIO)'!T611-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U611/'data \"historic\" (TIO)'!U611-1","v":{"$error":"#DIV/0!"}}]
["Taranaki","Taranaki operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C612-'data \"historic\" (TIO)'!C612","v":0},{"$f":"'data \"live\" (TIO)'!D612-'data \"historic\" (TIO)'!D612","v":0},{"$f":"'data \"live\" (TIO)'!E612-'data \"historic\" (TIO)'!E612","v":0},{"$f":"'data \"live\" (TIO)'!F612-'data \"historic\" (TIO)'!F612","v":0},{"$f":"'data \"live\" (TIO)'!G612-'data \"historic\" (TIO)'!G612","v":0},{"$f":"'data \"live\" (TIO)'!H612-'data \"historic\" (TIO)'!H612","v":0},{"$f":"'data \"live\" (TIO)'!I612-'data \"historic\" (TIO)'!I612","v":-98037},{"$f":"'data \"live\" (TIO)'!J612-'data \"historic\" (TIO)'!J612","v":51947.999999999767},{"$f":"'data \"live\" (TIO)'!K612-'data \"historic\" (TIO)'!K612","v":28909.999999999767},{"$f":"'data \"live\" (TIO)'!L612-'data \"historic\" (TIO)'!L612","v":-98719},{"$f":"'data \"live\" (TIO)'!M612-'data \"historic\" (TIO)'!M612","v":-131897},{"$f":"'data \"live\" (TIO)'!N612-'data \"historic\" (TIO)'!N612","v":-156938},{"$f":"'data \"live\" (TIO)'!O612-'data \"historic\" (TIO)'!O612","v":75434},{"$f":"'data \"live\" (TIO)'!P612-'data \"historic\" (TIO)'!P612","v":46403},{"$f":"'data \"live\" (TIO)'!Q612-'data \"historic\" (TIO)'!Q612","v":14891},{"$f":"'data \"live\" (TIO)'!R612-'data \"historic\" (TIO)'!R612","v":-19662},{"$f":"'data \"live\" (TIO)'!S612-'data \"historic\" (TIO)'!S612","v":0},{"$f":"'data \"live\" (TIO)'!T612-'data \"historic\" (TIO)'!T612","v":0},{"$f":"'data \"live\" (TIO)'!U612-'data \"historic\" (TIO)'!U612","v":0},null,{"$f":"'data \"live\" (TIO)'!I612/'data \"historic\" (TIO)'!I612-1","v":-4.8811028722415384E-2},{"$f":"'data \"live\" (TIO)'!J612/'data \"historic\" (TIO)'!J612-1","v":2.5534085999359801E-2},{"$f":"'data \"live\" (TIO)'!K612/'data \"historic\" (TIO)'!K612-1","v":1.4094944639191809E-2},{"$f":"'data \"live\" (TIO)'!L612/'data \"historic\" (TIO)'!L612-1","v":-4.0816267465028644E-2},{"$f":"'data \"live\" (TIO)'!M612/'data \"historic\" (TIO)'!M612-1","v":-5.294523074650459E-2},{"$f":"'data \"live\" (TIO)'!N612/'data \"historic\" (TIO)'!N612-1","v":-6.1162038989250767E-2},{"$f":"'data \"live\" (TIO)'!O612/'data \"historic\" (TIO)'!O612-1","v":2.8540555101954412E-2},{"$f":"'data \"live\" (TIO)'!P612/'data \"historic\" (TIO)'!P612-1","v":1.7046909400432186E-2},{"$f":"'data \"live\" (TIO)'!Q612/'data \"historic\" (TIO)'!Q612-1","v":5.3114062011230256E-3},{"$f":"'data \"live\" (TIO)'!R612/'data \"historic\" (TIO)'!R612-1","v":-6.8078370107841346E-3},{"$f":"'data \"live\" (TIO)'!S612/'data \"historic\" (TIO)'!S612-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T612/'data \"historic\" (TIO)'!T612-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U612/'data \"historic\" (TIO)'!U612-1","v":{"$error":"#DIV/0!"}}]
["Manawatu-Wanganui","Manawatu-Wanganui operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C613-'data \"historic\" (TIO)'!C613","v":0},{"$f":"'data \"live\" (TIO)'!D613-'data \"historic\" (TIO)'!D613","v":0},{"$f":"'data \"live\" (TIO)'!E613-'data \"historic\" (TIO)'!E613","v":0},{"$f":"'data \"live\" (TIO)'!F613-'data \"historic\" (TIO)'!F613","v":0},{"$f":"'data \"live\" (TIO)'!G613-'data \"historic\" (TIO)'!G613","v":0},{"$f":"'data \"live\" (TIO)'!H613-'data \"historic\" (TIO)'!H613","v":0},{"$f":"'data \"live\" (TIO)'!I613-'data \"historic\" (TIO)'!I613","v":-1182332},{"$f":"'data \"live\" (TIO)'!J613-'data \"historic\" (TIO)'!J613","v":-2090122.0000000005},{"$f":"'data \"live\" (TIO)'!K613-'data \"historic\" (TIO)'!K613","v":-2125830},{"$f":"'data \"live\" (TIO)'!L613-'data \"historic\" (TIO)'!L613","v":-208455.5},{"$f":"'data \"live\" (TIO)'!M613-'data \"historic\" (TIO)'!M613","v":-224451},{"$f":"'data \"live\" (TIO)'!N613-'data \"historic\" (TIO)'!N613","v":-334856.5},{"$f":"'data \"live\" (TIO)'!O613-'data \"historic\" (TIO)'!O613","v":-277751.5},{"$f":"'data \"live\" (TIO)'!P613-'data \"historic\" (TIO)'!P613","v":-347429},{"$f":"'data \"live\" (TIO)'!Q613-'data \"historic\" (TIO)'!Q613","v":-418807},{"$f":"'data \"live\" (TIO)'!R613-'data \"historic\" (TIO)'!R613","v":-489808},{"$f":"'data \"live\" (TIO)'!S613-'data \"historic\" (TIO)'!S613","v":0},{"$f":"'data \"live\" (TIO)'!T613-'data \"historic\" (TIO)'!T613","v":0},{"$f":"'data \"live\" (TIO)'!U613-'data \"historic\" (TIO)'!U613","v":0},null,{"$f":"'data \"live\" (TIO)'!I613/'data \"historic\" (TIO)'!I613-1","v":-0.24573794523079062},{"$f":"'data \"live\" (TIO)'!J613/'data \"historic\" (TIO)'!J613-1","v":-0.35338737533888975},{"$f":"'data \"live\" (TIO)'!K613/'data \"historic\" (TIO)'!K613-1","v":-0.35291170459027754},{"$f":"'data \"live\" (TIO)'!L613/'data \"historic\" (TIO)'!L613-1","v":-4.9245072522057232E-2},{"$f":"'data \"live\" (TIO)'!M613/'data \"historic\" (TIO)'!M613-1","v":-5.1339181559423297E-2},{"$f":"'data \"live\" (TIO)'!N613/'data \"historic\" (TIO)'!N613-1","v":-7.4184257624065109E-2},{"$f":"'data \"live\" (TIO)'!O613/'data \"historic\" (TIO)'!O613-1","v":-5.9617866031061006E-2},{"$f":"'data \"live\" (TIO)'!P613/'data \"historic\" (TIO)'!P613-1","v":-7.2275083382965399E-2},{"$f":"'data \"live\" (TIO)'!Q613/'data \"historic\" (TIO)'!Q613-1","v":-8.4463477316147229E-2},{"$f":"'data \"live\" (TIO)'!R613/'data \"historic\" (TIO)'!R613-1","v":-9.5793917752740376E-2},{"$f":"'data \"live\" (TIO)'!S613/'data \"historic\" (TIO)'!S613-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T613/'data \"historic\" (TIO)'!T613-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U613/'data \"historic\" (TIO)'!U613-1","v":{"$error":"#DIV/0!"}}]
["Wellington","Wellington operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C614-'data \"historic\" (TIO)'!C614","v":0},{"$f":"'data \"live\" (TIO)'!D614-'data \"historic\" (TIO)'!D614","v":0},{"$f":"'data \"live\" (TIO)'!E614-'data \"historic\" (TIO)'!E614","v":0},{"$f":"'data \"live\" (TIO)'!F614-'data \"historic\" (TIO)'!F614","v":0},{"$f":"'data \"live\" (TIO)'!G614-'data \"historic\" (TIO)'!G614","v":0},{"$f":"'data \"live\" (TIO)'!H614-'data \"historic\" (TIO)'!H614","v":0},{"$f":"'data \"live\" (TIO)'!I614-'data \"historic\" (TIO)'!I614","v":-13156785},{"$f":"'data \"live\" (TIO)'!J614-'data \"historic\" (TIO)'!J614","v":-19447566.940796107},{"$f":"'data \"live\" (TIO)'!K614-'data \"historic\" (TIO)'!K614","v":-10628467.679091632},{"$f":"'data \"live\" (TIO)'!L614-'data \"historic\" (TIO)'!L614","v":8694966.6268067211},{"$f":"'data \"live\" (TIO)'!M614-'data \"historic\" (TIO)'!M614","v":5166234.3978854418},{"$f":"'data \"live\" (TIO)'!N614-'data \"historic\" (TIO)'!N614","v":-12040451.138368443},{"$f":"'data \"live\" (TIO)'!O614-'data \"historic\" (TIO)'!O614","v":-12442293.771221161},{"$f":"'data \"live\" (TIO)'!P614-'data \"historic\" (TIO)'!P614","v":-18253925.359989762},{"$f":"'data \"live\" (TIO)'!Q614-'data \"historic\" (TIO)'!Q614","v":-24879085.669246256},{"$f":"'data \"live\" (TIO)'!R614-'data \"historic\" (TIO)'!R614","v":-28671443.391127676},{"$f":"'data \"live\" (TIO)'!S614-'data \"historic\" (TIO)'!S614","v":0},{"$f":"'data \"live\" (TIO)'!T614-'data \"historic\" (TIO)'!T614","v":0},{"$f":"'data \"live\" (TIO)'!U614-'data \"historic\" (TIO)'!U614","v":0},null,{"$f":"'data \"live\" (TIO)'!I614/'data \"historic\" (TIO)'!I614-1","v":-0.11449835906210448},{"$f":"'data \"live\" (TIO)'!J614/'data \"historic\" (TIO)'!J614-1","v":-0.14897290240337879},{"$f":"'data \"live\" (TIO)'!K614/'data \"historic\" (TIO)'!K614-1","v":-7.0592226558315652E-2},{"$f":"'data \"live\" (TIO)'!L614/'data \"historic\" (TIO)'!L614-1","v":7.0245612612299668E-2},{"$f":"'data \"live\" (TIO)'!M614/'data \"historic\" (TIO)'!M614-1","v":4.1197528805754891E-2},{"$f":"'data \"live\" (TIO)'!N614/'data \"historic\" (TIO)'!N614-1","v":-8.5272941301376526E-2},{"$f":"'data \"live\" (TIO)'!O614/'data \"historic\" (TIO)'!O614-1","v":-8.4572583726821082E-2},{"$f":"'data \"live\" (TIO)'!P614/'data \"historic\" (TIO)'!P614-1","v":-0.1218460929195313},{"$f":"'data \"live\" (TIO)'!Q614/'data \"historic\" (TIO)'!Q614-1","v":-0.15574403543804471},{"$f":"'data \"live\" (TIO)'!R614/'data \"historic\" (TIO)'!R614-1","v":-0.1778379734291784},{"$f":"'data \"live\" (TIO)'!S614/'data \"historic\" (TIO)'!S614-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T614/'data \"historic\" (TIO)'!T614-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U614/'data \"historic\" (TIO)'!U614-1","v":{"$error":"#DIV/0!"}}]
["Marlborough","Marlborough operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C615-'data \"historic\" (TIO)'!C615","v":0},{"$f":"'data \"live\" (TIO)'!D615-'data \"historic\" (TIO)'!D615","v":0},{"$f":"'data \"live\" (TIO)'!E615-'data \"historic\" (TIO)'!E615","v":0},{"$f":"'data \"live\" (TIO)'!F615-'data \"historic\" (TIO)'!F615","v":0},{"$f":"'data \"live\" (TIO)'!G615-'data \"historic\" (TIO)'!G615","v":0},{"$f":"'data \"live\" (TIO)'!H615-'data \"historic\" (TIO)'!H615","v":0},{"$f":"'data \"live\" (TIO)'!I615-'data \"historic\" (TIO)'!I615","v":-50793},{"$f":"'data \"live\" (TIO)'!J615-'data \"historic\" (TIO)'!J615","v":-71770.000000000015},{"$f":"'data \"live\" (TIO)'!K615-'data \"historic\" (TIO)'!K615","v":-35000},{"$f":"'data \"live\" (TIO)'!L615-'data \"historic\" (TIO)'!L615","v":-105000},{"$f":"'data \"live\" (TIO)'!M615-'data \"historic\" (TIO)'!M615","v":-116750},{"$f":"'data \"live\" (TIO)'!N615-'data \"historic\" (TIO)'!N615","v":-104500},{"$f":"'data \"live\" (TIO)'!O615-'data \"historic\" (TIO)'!O615","v":-98000},{"$f":"'data \"live\" (TIO)'!P615-'data \"historic\" (TIO)'!P615","v":-150500},{"$f":"'data \"live\" (TIO)'!Q615-'data \"historic\" (TIO)'!Q615","v":-139000},{"$f":"'data \"live\" (TIO)'!R615-'data \"historic\" (TIO)'!R615","v":-142500},{"$f":"'data \"live\" (TIO)'!S615-'data \"historic\" (TIO)'!S615","v":0},{"$f":"'data \"live\" (TIO)'!T615-'data \"historic\" (TIO)'!T615","v":0},{"$f":"'data \"live\" (TIO)'!U615-'data \"historic\" (TIO)'!U615","v":0},null,{"$f":"'data \"live\" (TIO)'!I615/'data \"historic\" (TIO)'!I615-1","v":-0.36280714285714288},{"$f":"'data \"live\" (TIO)'!J615/'data \"historic\" (TIO)'!J615-1","v":-0.40778409090909096},{"$f":"'data \"live\" (TIO)'!K615/'data \"historic\" (TIO)'!K615-1","v":-0.19774011299435024},{"$f":"'data \"live\" (TIO)'!L615/'data \"historic\" (TIO)'!L615-1","v":-0.42084168336673344},{"$f":"'data \"live\" (TIO)'!M615/'data \"historic\" (TIO)'!M615-1","v":-0.44561068702290074},{"$f":"'data \"live\" (TIO)'!N615/'data \"historic\" (TIO)'!N615-1","v":-0.41716566866267468},{"$f":"'data \"live\" (TIO)'!O615/'data \"historic\" (TIO)'!O615-1","v":-0.35766423357664234},{"$f":"'data \"live\" (TIO)'!P615/'data \"historic\" (TIO)'!P615-1","v":-0.46094946401225112},{"$f":"'data \"live\" (TIO)'!Q615/'data \"historic\" (TIO)'!Q615-1","v":-0.44126984126984126},{"$f":"'data \"live\" (TIO)'!R615/'data \"historic\" (TIO)'!R615-1","v":-0.44740973312401888},{"$f":"'data \"live\" (TIO)'!S615/'data \"historic\" (TIO)'!S615-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T615/'data \"historic\" (TIO)'!T615-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U615/'data \"historic\" (TIO)'!U615-1","v":{"$error":"#DIV/0!"}}]
["Nelson","Nelson operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C616-'data \"historic\" (TIO)'!C616","v":0},{"$f":"'data \"live\" (TIO)'!D616-'data \"historic\" (TIO)'!D616","v":0},{"$f":"'data \"live\" (TIO)'!E616-'data \"historic\" (TIO)'!E616","v":0},{"$f":"'data \"live\" (TIO)'!F616-'data \"historic\" (TIO)'!F616","v":0},{"$f":"'data \"live\" (TIO)'!G616-'data \"historic\" (TIO)'!G616","v":0},{"$f":"'data \"live\" (TIO)'!H616-'data \"historic\" (TIO)'!H616","v":0},{"$f":"'data \"live\" (TIO)'!I616-'data \"historic\" (TIO)'!I616","v":84678},{"$f":"'data \"live\" (TIO)'!J616-'data \"historic\" (TIO)'!J616","v":193107},{"$f":"'data \"live\" (TIO)'!K616-'data \"historic\" (TIO)'!K616","v":183741.21648659464},{"$f":"'data \"live\" (TIO)'!L616-'data \"historic\" (TIO)'!L616","v":-228895},{"$f":"'data \"live\" (TIO)'!M616-'data \"historic\" (TIO)'!M616","v":-180582},{"$f":"'data \"live\" (TIO)'!N616-'data \"historic\" (TIO)'!N616","v":-286406.5},{"$f":"'data \"live\" (TIO)'!O616-'data \"historic\" (TIO)'!O616","v":-292855},{"$f":"'data \"live\" (TIO)'!P616-'data \"historic\" (TIO)'!P616","v":-325784},{"$f":"'data \"live\" (TIO)'!Q616-'data \"historic\" (TIO)'!Q616","v":-364312},{"$f":"'data \"live\" (TIO)'!R616-'data \"historic\" (TIO)'!R616","v":-407753},{"$f":"'data \"live\" (TIO)'!S616-'data \"historic\" (TIO)'!S616","v":0},{"$f":"'data \"live\" (TIO)'!T616-'data \"historic\" (TIO)'!T616","v":0},{"$f":"'data \"live\" (TIO)'!U616-'data \"historic\" (TIO)'!U616","v":0},null,{"$f":"'data \"live\" (TIO)'!I616/'data \"historic\" (TIO)'!I616-1","v":0.15565808823529403},{"$f":"'data \"live\" (TIO)'!J616/'data \"historic\" (TIO)'!J616-1","v":0.33359015331461883},{"$f":"'data \"live\" (TIO)'!K616/'data \"historic\" (TIO)'!K616-1","v":0.30633747330209182},{"$f":"'data \"live\" (TIO)'!L616/'data \"historic\" (TIO)'!L616-1","v":-0.20963096268414083},{"$f":"'data \"live\" (TIO)'!M616/'data \"historic\" (TIO)'!M616-1","v":-0.15899815892419888},{"$f":"'data \"live\" (TIO)'!N616/'data \"historic\" (TIO)'!N616-1","v":-0.23511663006050587},{"$f":"'data \"live\" (TIO)'!O616/'data \"historic\" (TIO)'!O616-1","v":-0.23705181701547262},{"$f":"'data \"live\" (TIO)'!P616/'data \"historic\" (TIO)'!P616-1","v":-0.2520293692844815},{"$f":"'data \"live\" (TIO)'!Q616/'data \"historic\" (TIO)'!Q616-1","v":-0.26861833121473722},{"$f":"'data \"live\" (TIO)'!R616/'data \"historic\" (TIO)'!R616-1","v":-0.28603807733318365},{"$f":"'data \"live\" (TIO)'!S616/'data \"historic\" (TIO)'!S616-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T616/'data \"historic\" (TIO)'!T616-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U616/'data \"historic\" (TIO)'!U616-1","v":{"$error":"#DIV/0!"}}]
["Canterbury","Canterbury operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C617-'data \"historic\" (TIO)'!C617","v":0},{"$f":"'data \"live\" (TIO)'!D617-'data \"historic\" (TIO)'!D617","v":0},{"$f":"'data \"live\" (TIO)'!E617-'data \"historic\" (TIO)'!E617","v":0},{"$f":"'data \"live\" (TIO)'!F617-'data \"historic\" (TIO)'!F617","v":0},{"$f":"'data \"live\" (TIO)'!G617-'data \"historic\" (TIO)'!G617","v":0},{"$f":"'data \"live\" (TIO)'!H617-'data \"historic\" (TIO)'!H617","v":0},{"$f":"'data \"live\" (TIO)'!I617-'data \"historic\" (TIO)'!I617","v":433243},{"$f":"'data \"live\" (TIO)'!J617-'data \"historic\" (TIO)'!J617","v":-2307602.6729625836},{"$f":"'data \"live\" (TIO)'!K617-'data \"historic\" (TIO)'!K617","v":1739121.9999999925},{"$f":"'data \"live\" (TIO)'!L617-'data \"historic\" (TIO)'!L617","v":3175469.789934583},{"$f":"'data \"live\" (TIO)'!M617-'data \"historic\" (TIO)'!M617","v":3798417.6606811732},{"$f":"'data \"live\" (TIO)'!N617-'data \"historic\" (TIO)'!N617","v":1735211.4206632748},{"$f":"'data \"live\" (TIO)'!O617-'data \"historic\" (TIO)'!O617","v":-1182320.9892304093},{"$f":"'data \"live\" (TIO)'!P617-'data \"historic\" (TIO)'!P617","v":-1037147.2911909819},{"$f":"'data \"live\" (TIO)'!Q617-'data \"historic\" (TIO)'!Q617","v":-653393.8966121152},{"$f":"'data \"live\" (TIO)'!R617-'data \"historic\" (TIO)'!R617","v":-556391.54241289198},{"$f":"'data \"live\" (TIO)'!S617-'data \"historic\" (TIO)'!S617","v":0},{"$f":"'data \"live\" (TIO)'!T617-'data \"historic\" (TIO)'!T617","v":0},{"$f":"'data \"live\" (TIO)'!U617-'data \"historic\" (TIO)'!U617","v":0},null,{"$f":"'data \"live\" (TIO)'!I617/'data \"historic\" (TIO)'!I617-1","v":1.1639733870950408E-2},{"$f":"'data \"live\" (TIO)'!J617/'data \"historic\" (TIO)'!J617-1","v":-5.4322526490854117E-2},{"$f":"'data \"live\" (TIO)'!K617/'data \"historic\" (TIO)'!K617-1","v":4.3196843945519925E-2},{"$f":"'data \"live\" (TIO)'!L617/'data \"historic\" (TIO)'!L617-1","v":7.5529557480786602E-2},{"$f":"'data \"live\" (TIO)'!M617/'data \"historic\" (TIO)'!M617-1","v":8.7550664686649959E-2},{"$f":"'data \"live\" (TIO)'!N617/'data \"historic\" (TIO)'!N617-1","v":3.7986291414027651E-2},{"$f":"'data \"live\" (TIO)'!O617/'data \"historic\" (TIO)'!O617-1","v":-2.4969205393998495E-2},{"$f":"'data \"live\" (TIO)'!P617/'data \"historic\" (TIO)'!P617-1","v":-2.1143511643113566E-2},{"$f":"'data \"live\" (TIO)'!Q617/'data \"historic\" (TIO)'!Q617-1","v":-1.2915573129312907E-2},{"$f":"'data \"live\" (TIO)'!R617/'data \"historic\" (TIO)'!R617-1","v":-1.0599940549953057E-2},{"$f":"'data \"live\" (TIO)'!S617/'data \"historic\" (TIO)'!S617-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T617/'data \"historic\" (TIO)'!T617-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U617/'data \"historic\" (TIO)'!U617-1","v":{"$error":"#DIV/0!"}}]
["West Coast","West Coast operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C618-'data \"historic\" (TIO)'!C618","v":0},{"$f":"'data \"live\" (TIO)'!D618-'data \"historic\" (TIO)'!D618","v":0},{"$f":"'data \"live\" (TIO)'!E618-'data \"historic\" (TIO)'!E618","v":0},{"$f":"'data \"live\" (TIO)'!F618-'data \"historic\" (TIO)'!F618","v":0},{"$f":"'data \"live\" (TIO)'!G618-'data \"historic\" (TIO)'!G618","v":0},{"$f":"'data \"live\" (TIO)'!H618-'data \"historic\" (TIO)'!H618","v":0},{"$f":"'data \"live\" (TIO)'!I618-'data \"historic\" (TIO)'!I618","v":-5201},{"$f":"'data \"live\" (TIO)'!J618-'data \"historic\" (TIO)'!J618","v":-2737},{"$f":"'data \"live\" (TIO)'!K618-'data \"historic\" (TIO)'!K618","v":-1762.6031746031658},{"$f":"'data \"live\" (TIO)'!L618-'data \"historic\" (TIO)'!L618","v":-785903},{"$f":"'data \"live\" (TIO)'!M618-'data \"historic\" (TIO)'!M618","v":-797271},{"$f":"'data \"live\" (TIO)'!N618-'data \"historic\" (TIO)'!N618","v":-809414},{"$f":"'data \"live\" (TIO)'!O618-'data \"historic\" (TIO)'!O618","v":-814652.5},{"$f":"'data \"live\" (TIO)'!P618-'data \"historic\" (TIO)'!P618","v":-827976.5},{"$f":"'data \"live\" (TIO)'!Q618-'data \"historic\" (TIO)'!Q618","v":-842810.99999999988},{"$f":"'data \"live\" (TIO)'!R618-'data \"historic\" (TIO)'!R618","v":-858151.00000000012},{"$f":"'data \"live\" (TIO)'!S618-'data \"historic\" (TIO)'!S618","v":0},{"$f":"'data \"live\" (TIO)'!T618-'data \"historic\" (TIO)'!T618","v":0},{"$f":"'data \"live\" (TIO)'!U618-'data \"historic\" (TIO)'!U618","v":0},null,{"$f":"'data \"live\" (TIO)'!I618/'data \"historic\" (TIO)'!I618-1","v":-5.5435941163930913E-2},{"$f":"'data \"live\" (TIO)'!J618/'data \"historic\" (TIO)'!J618-1","v":-2.8627311522048338E-2},{"$f":"'data \"live\" (TIO)'!K618/'data \"historic\" (TIO)'!K618-1","v":-1.8080206534169974E-2},{"$f":"'data \"live\" (TIO)'!L618/'data \"historic\" (TIO)'!L618-1","v":-0.90084857571558097},{"$f":"'data \"live\" (TIO)'!M618/'data \"historic\" (TIO)'!M618-1","v":-0.90212396650263471},{"$f":"'data \"live\" (TIO)'!N618/'data \"historic\" (TIO)'!N618-1","v":-0.90345055440589161},{"$f":"'data \"live\" (TIO)'!O618/'data \"historic\" (TIO)'!O618-1","v":-0.89672774905129216},{"$f":"'data \"live\" (TIO)'!P618/'data \"historic\" (TIO)'!P618-1","v":-0.89807824240665768},{"$f":"'data \"live\" (TIO)'!Q618/'data \"historic\" (TIO)'!Q618-1","v":-0.89954820386220058},{"$f":"'data \"live\" (TIO)'!R618/'data \"historic\" (TIO)'!R618-1","v":-0.90102255414896182},{"$f":"'data \"live\" (TIO)'!S618/'data \"historic\" (TIO)'!S618-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T618/'data \"historic\" (TIO)'!T618-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U618/'data \"historic\" (TIO)'!U618-1","v":{"$error":"#DIV/0!"}}]
["Otago","Otago (DUNEDIN ONLY) operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C619-'data \"historic\" (TIO)'!C619","v":0},{"$f":"'data \"live\" (TIO)'!D619-'data \"historic\" (TIO)'!D619","v":0},{"$f":"'data \"live\" (TIO)'!E619-'data \"historic\" (TIO)'!E619","v":0},{"$f":"'data \"live\" (TIO)'!F619-'data \"historic\" (TIO)'!F619","v":0},{"$f":"'data \"live\" (TIO)'!G619-'data \"historic\" (TIO)'!G619","v":0},{"$f":"'data \"live\" (TIO)'!H619-'data \"historic\" (TIO)'!H619","v":0},{"$f":"'data \"live\" (TIO)'!I619-'data \"historic\" (TIO)'!I619","v":-6725064},{"$f":"'data \"live\" (TIO)'!J619-'data \"historic\" (TIO)'!J619","v":-3518223},{"$f":"'data \"live\" (TIO)'!K619-'data \"historic\" (TIO)'!K619","v":359238},{"$f":"'data \"live\" (TIO)'!L619-'data \"historic\" (TIO)'!L619","v":4664268.8830421269},{"$f":"'data \"live\" (TIO)'!M619-'data \"historic\" (TIO)'!M619","v":3631940.8525450304},{"$f":"'data \"live\" (TIO)'!N619-'data \"historic\" (TIO)'!N619","v":4013680.9918507356},{"$f":"'data \"live\" (TIO)'!O619-'data \"historic\" (TIO)'!O619","v":9530564.8153392896},{"$f":"'data \"live\" (TIO)'!P619-'data \"historic\" (TIO)'!P619","v":9631330.5175693408},{"$f":"'data \"live\" (TIO)'!Q619-'data \"historic\" (TIO)'!Q619","v":10211651.485176239},{"$f":"'data \"live\" (TIO)'!R619-'data \"historic\" (TIO)'!R619","v":10790390.824129045},{"$f":"'data \"live\" (TIO)'!S619-'data \"historic\" (TIO)'!S619","v":0},{"$f":"'data \"live\" (TIO)'!T619-'data \"historic\" (TIO)'!T619","v":0},{"$f":"'data \"live\" (TIO)'!U619-'data \"historic\" (TIO)'!U619","v":0},null,{"$f":"'data \"live\" (TIO)'!I619/'data \"historic\" (TIO)'!I619-1","v":-0.54723870048279422},{"$f":"'data \"live\" (TIO)'!J619/'data \"historic\" (TIO)'!J619-1","v":-0.30716743484215625},{"$f":"'data \"live\" (TIO)'!K619/'data \"historic\" (TIO)'!K619-1","v":3.7024302976822465E-2},{"$f":"'data \"live\" (TIO)'!L619/'data \"historic\" (TIO)'!L619-1","v":0.69007420123891294},{"$f":"'data \"live\" (TIO)'!M619/'data \"historic\" (TIO)'!M619-1","v":0.47078588344246941},{"$f":"'data \"live\" (TIO)'!N619/'data \"historic\" (TIO)'!N619-1","v":0.53828259017173008},{"$f":"'data \"live\" (TIO)'!O619/'data \"historic\" (TIO)'!O619-1","v":1.2940001293092958},{"$f":"'data \"live\" (TIO)'!P619/'data \"historic\" (TIO)'!P619-1","v":1.3167719891842951},{"$f":"'data \"live\" (TIO)'!Q619/'data \"historic\" (TIO)'!Q619-1","v":1.4091480682355315},{"$f":"'data \"live\" (TIO)'!R619/'data \"historic\" (TIO)'!R619-1","v":1.4997656003145416},{"$f":"'data \"live\" (TIO)'!S619/'data \"historic\" (TIO)'!S619-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T619/'data \"historic\" (TIO)'!T619-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U619/'data \"historic\" (TIO)'!U619-1","v":{"$error":"#DIV/0!"}}]
["Southland","Southland operations expenditure (net):",{"$f":"'data \"live\" (TIO)'!C620-'data \"historic\" (TIO)'!C620","v":0},{"$f":"'data \"live\" (TIO)'!D620-'data \"historic\" (TIO)'!D620","v":0},{"$f":"'data \"live\" (TIO)'!E620-'data \"historic\" (TIO)'!E620","v":0},{"$f":"'data \"live\" (TIO)'!F620-'data \"historic\" (TIO)'!F620","v":0},{"$f":"'data \"live\" (TIO)'!G620-'data \"historic\" (TIO)'!G620","v":0},{"$f":"'data \"live\" (TIO)'!H620-'data \"historic\" (TIO)'!H620","v":0},{"$f":"'data \"live\" (TIO)'!I620-'data \"historic\" (TIO)'!I620","v":-284817.00000000012},{"$f":"'data \"live\" (TIO)'!J620-'data \"historic\" (TIO)'!J620","v":-65153},{"$f":"'data \"live\" (TIO)'!K620-'data \"historic\" (TIO)'!K620","v":191545.00000000023},{"$f":"'data \"live\" (TIO)'!L620-'data \"historic\" (TIO)'!L620","v":492169},{"$f":"'data \"live\" (TIO)'!M620-'data \"historic\" (TIO)'!M620","v":346329.00000000023},{"$f":"'data \"live\" (TIO)'!N620-'data \"historic\" (TIO)'!N620","v":459467},{"$f":"'data \"live\" (TIO)'!O620-'data \"historic\" (TIO)'!O620","v":477227.5},{"$f":"'data \"live\" (TIO)'!P620-'data \"historic\" (TIO)'!P620","v":487917.49999999977},{"$f":"'data \"live\" (TIO)'!Q620-'data \"historic\" (TIO)'!Q620","v":498715},{"$f":"'data \"live\" (TIO)'!R620-'data \"historic\" (TIO)'!R620","v":517592},{"$f":"'data \"live\" (TIO)'!S620-'data \"historic\" (TIO)'!S620","v":0},{"$f":"'data \"live\" (TIO)'!T620-'data \"historic\" (TIO)'!T620","v":0},{"$f":"'data \"live\" (TIO)'!U620-'data \"historic\" (TIO)'!U620","v":0},null,{"$f":"'data \"live\" (TIO)'!I620/'data \"historic\" (TIO)'!I620-1","v":-0.21849703266826648},{"$f":"'data \"live\" (TIO)'!J620/'data \"historic\" (TIO)'!J620-1","v":-5.7536796685891844E-2},{"$f":"'data \"live\" (TIO)'!K620/'data \"historic\" (TIO)'!K620-1","v":0.16824995278689125},{"$f":"'data \"live\" (TIO)'!L620/'data \"historic\" (TIO)'!L620-1","v":0.48338540382705841},{"$f":"'data \"live\" (TIO)'!M620/'data \"historic\" (TIO)'!M620-1","v":0.33175786290341924},{"$f":"'data \"live\" (TIO)'!N620/'data \"historic\" (TIO)'!N620-1","v":0.42916735553207963},{"$f":"'data \"live\" (TIO)'!O620/'data \"historic\" (TIO)'!O620-1","v":0.43454378491140044},{"$f":"'data \"live\" (TIO)'!P620/'data \"historic\" (TIO)'!P620-1","v":0.43296455612519913},{"$f":"'data \"live\" (TIO)'!Q620/'data \"historic\" (TIO)'!Q620-1","v":0.43122896125108845},{"$f":"'data \"live\" (TIO)'!R620/'data \"historic\" (TIO)'!R620-1","v":0.43900970229830549},{"$f":"'data \"live\" (TIO)'!S620/'data \"historic\" (TIO)'!S620-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T620/'data \"historic\" (TIO)'!T620-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U620/'data \"historic\" (TIO)'!U620-1","v":{"$error":"#DIV/0!"}}]
["National","National total operations expenditure (net):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C606:C620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C606:C620)-C607-C614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!C614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!C607,0))))))","v":4185280.4377776384},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D606:D620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D606:D620)-D607-D614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!D614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!D607,0))))))","v":3241959.7775430679},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E606:E620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E606:E620)-E607-E614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!E614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!E607,0))))))","v":3271286.5046198666},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F606:F620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F606:F620)-F607-F614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!F614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!F607,0))))))","v":1716764.5339473486},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G606:G620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G606:G620)-G607-G614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!G614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!G607,0))))))","v":1563461.3609437943},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H606:H620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H606:H620)-H607-H614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!H614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!H607,0))))))","v":1135020.185308516},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I606:I620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I606:I620)-I607-I614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!I614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!I607,0))))))","v":-70685104.296490967},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J606:J620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J606:J620)-J607-J614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!J614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!J607,0))))))","v":-74209492.819088578},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K606:K620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K606:K620)-K607-K614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!K614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!K607,0))))))","v":-2491935.7890755115},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L606:L620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L606:L620)-L607-L614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!L614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!L607,0))))))","v":53524061.663825355},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M606:M620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M606:M620)-M607-M614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!M614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!M607,0))))))","v":40699612.83062952},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N606:N620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N606:N620)-N607-N614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!N614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!N607,0))))))","v":21599719.646483444},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O606:O620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O606:O620)-O607-O614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!O614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!O607,0))))))","v":33272083.027677424},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P606:P620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P606:P620)-P607-P614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!P614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!P607,0))))))","v":24654288.435351528},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q606:Q620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q606:Q620)-Q607-Q614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!Q614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!Q607,0))))))","v":28714325.299902048},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R606:R620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R606:R620)-R607-R614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!R614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!R607,0))))))","v":-15028596.043627597},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S606:S620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S606:S620)-S607-S614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!S614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!S607,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T606:T620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T606:T620)-T607-T614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!T614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!T607,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U606:U620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U606:U620)-U607-U614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!U614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!U607,0))))))","v":0},null,{"$f":"'data \"live\" (TIO)'!I621/'data \"historic\" (TIO)'!I621-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!J621/'data \"historic\" (TIO)'!J621-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!K621/'data \"historic\" (TIO)'!K621-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!L621/'data \"historic\" (TIO)'!L621-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!M621/'data \"historic\" (TIO)'!M621-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!N621/'data \"historic\" (TIO)'!N621-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!O621/'data \"historic\" (TIO)'!O621-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!P621/'data \"historic\" (TIO)'!P621-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!Q621/'data \"historic\" (TIO)'!Q621-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!R621/'data \"historic\" (TIO)'!R621-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!S621/'data \"historic\" (TIO)'!S621-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!T621/'data \"historic\" (TIO)'!T621-1","v":{"$error":"#DIV/0!"}},{"$f":"'data \"live\" (TIO)'!U621/'data \"historic\" (TIO)'!U621-1","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"VLOOKUP($B$484,$A606:$U621,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!C120,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!C240,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!C360,'data (variance)'!C480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!D120,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!D240,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!D360,'data (variance)'!D480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!E120,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!E240,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!E360,'data (variance)'!E480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!F120,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!F240,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!F360,'data (variance)'!F480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!G120,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!G240,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!G360,'data (variance)'!G480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!H120,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!H240,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!H360,'data (variance)'!H480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!I120,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!I240,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!I360,'data (variance)'!I480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!J120,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!J240,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!J360,'data (variance)'!J480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!K120,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!K240,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!K360,'data (variance)'!K480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!L120,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!L240,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!L360,'data (variance)'!L480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!M120,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!M240,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!M360,'data (variance)'!M480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!N120,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!N240,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!N360,'data (variance)'!N480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!O120,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!O240,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!O360,'data (variance)'!O480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!P120,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!P240,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!P360,'data (variance)'!P480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!Q120,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!Q240,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!Q360,'data (variance)'!Q480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!R120,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!R240,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!R360,'data (variance)'!R480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!S120,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!S240,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!S360,'data (variance)'!S480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!T120,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!T240,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!T360,'data (variance)'!T480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!U120,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!U240,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!U360,'data (variance)'!U480)))","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP($B$484,$A606:$U621,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A606:$U621,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A606:$U621,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A606:$U621,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A606:$U621,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A606:$U621,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A606:$U621,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A606:$U621,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A606:$U621,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A606:$U621,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A606:$U621,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A606:$U621,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A606:$U621,21,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B622","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U622","v":{"$error":"#N/A"}},null,{"$f":"'data \"historic\" (TIO)'!W622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AD622","v":0},{"$f":"'data \"historic\" (TIO)'!AE622","v":0},{"$f":"'data \"historic\" (TIO)'!AF622","v":0},{"$f":"'data \"historic\" (TIO)'!AG622","v":0},{"$f":"'data \"historic\" (TIO)'!AH622","v":0},{"$f":"'data \"historic\" (TIO)'!AI622","v":0}]
[null,{"$f":"B622","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!C122,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!C242,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!C362,'data (variance)'!C482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!D122,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!D242,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!D362,'data (variance)'!D482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!E122,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!E242,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!E362,'data (variance)'!E482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!F122,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!F242,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!F362,'data (variance)'!F482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!G122,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!G242,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!G362,'data (variance)'!G482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!H122,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!H242,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!H362,'data (variance)'!H482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!I122,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!I242,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!I362,'data (variance)'!I482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!J122,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!J242,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!J362,'data (variance)'!J482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!K122,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!K242,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!K362,'data (variance)'!K482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!L122,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!L242,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!L362,'data (variance)'!L482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!M122,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!M242,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!M362,'data (variance)'!M482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!N122,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!N242,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!N362,'data (variance)'!N482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!O122,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!O242,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!O362,'data (variance)'!O482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!P122,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!P242,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!P362,'data (variance)'!P482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!Q122,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!Q242,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!Q362,'data (variance)'!Q482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!R122,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!R242,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!R362,'data (variance)'!R482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!S122,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!S242,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!S362,'data (variance)'!S482)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!T122,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!T242,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!T362,'data (variance)'!T482)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'data (variance)'!U122,IF($B$483='BER2 calc'!$Y$38,'data (variance)'!U242,IF($B$483='BER2 calc'!$Y$39,'data (variance)'!U362,'data (variance)'!U482)))","v":0},null,{"$f":"W622","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AR610,'scenario testing'!AR610)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AS610,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AT610,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AU610,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AV610,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AW610,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AX610,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AY610,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AZ610,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BA610,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BB610,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!BC610,0)","v":0}]
[]
[null,"BUS SUPERGOLD FARE SUBSTITUTE (TOTAL)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S605","v":"2025/26"},{"$f":"T605","v":"2026/27"},{"$f":"U605","v":"2027/28"}]
["Northland","Northland  SuperGold fare substitute (bus):",{"$f":"'data \"live\" (TIO)'!C627-'data \"historic\" (TIO)'!C627","v":0},{"$f":"'data \"live\" (TIO)'!D627-'data \"historic\" (TIO)'!D627","v":0},{"$f":"'data \"live\" (TIO)'!E627-'data \"historic\" (TIO)'!E627","v":0},{"$f":"'data \"live\" (TIO)'!F627-'data \"historic\" (TIO)'!F627","v":0},{"$f":"'data \"live\" (TIO)'!G627-'data \"historic\" (TIO)'!G627","v":0},{"$f":"'data \"live\" (TIO)'!H627-'data \"historic\" (TIO)'!H627","v":0},{"$f":"'data \"live\" (TIO)'!I627-'data \"historic\" (TIO)'!I627","v":-2183.2676250731747},{"$f":"'data \"live\" (TIO)'!J627-'data \"historic\" (TIO)'!J627","v":-6511.607414819533},{"$f":"'data \"live\" (TIO)'!K627-'data \"historic\" (TIO)'!K627","v":-10847.1475835975},{"$f":"'data \"live\" (TIO)'!L627-'data \"historic\" (TIO)'!L627","v":-15191.804934064319},{"$f":"'data \"live\" (TIO)'!M627-'data \"historic\" (TIO)'!M627","v":-19547.502203124735},{"$f":"'data \"live\" (TIO)'!N627-'data \"historic\" (TIO)'!N627","v":-23916.168914743306},{"$f":"'data \"live\" (TIO)'!O627-'data \"historic\" (TIO)'!O627","v":-28299.742236599675},{"$f":"'data \"live\" (TIO)'!P627-'data \"historic\" (TIO)'!P627","v":-32700.167840967915},{"$f":"'data \"live\" (TIO)'!Q627-'data \"historic\" (TIO)'!Q627","v":-37119.400770203458},{"$f":"'data \"live\" (TIO)'!R627-'data \"historic\" (TIO)'!R627","v":-41559.406307223384},{"$f":"'data \"live\" (TIO)'!S627-'data \"historic\" (TIO)'!S627","v":-46022.160851368419},{"$f":"'data \"live\" (TIO)'!T627-'data \"historic\" (TIO)'!T627","v":-50509.652800037875},{"$f":"'data \"live\" (TIO)'!U627-'data \"historic\" (TIO)'!U627","v":-55023.883436491655}]
["Auckland","Auckland  SuperGold fare substitute (bus):",{"$f":"'data \"live\" (TIO)'!C628-'data \"historic\" (TIO)'!C628","v":0},{"$f":"'data \"live\" (TIO)'!D628-'data \"historic\" (TIO)'!D628","v":0},{"$f":"'data \"live\" (TIO)'!E628-'data \"historic\" (TIO)'!E628","v":0},{"$f":"'data \"live\" (TIO)'!F628-'data \"historic\" (TIO)'!F628","v":0},{"$f":"'data \"live\" (TIO)'!G628-'data \"historic\" (TIO)'!G628","v":0},{"$f":"'data \"live\" (TIO)'!H628-'data \"historic\" (TIO)'!H628","v":0},{"$f":"'data \"live\" (TIO)'!I628-'data \"historic\" (TIO)'!I628","v":180893.13999999873},{"$f":"'data \"live\" (TIO)'!J628-'data \"historic\" (TIO)'!J628","v":-1582404.1516000014},{"$f":"'data \"live\" (TIO)'!K628-'data \"historic\" (TIO)'!K628","v":-1677348.4006960019},{"$f":"'data \"live\" (TIO)'!L628-'data \"historic\" (TIO)'!L628","v":-1777989.3047377616},{"$f":"'data \"live\" (TIO)'!M628-'data \"historic\" (TIO)'!M628","v":-1884668.6630220283},{"$f":"'data \"live\" (TIO)'!N628-'data \"historic\" (TIO)'!N628","v":-1997748.7828033511},{"$f":"'data \"live\" (TIO)'!O628-'data \"historic\" (TIO)'!O628","v":-2117613.7097715531},{"$f":"'data \"live\" (TIO)'!P628-'data \"historic\" (TIO)'!P628","v":-2244670.5323578473},{"$f":"'data \"live\" (TIO)'!Q628-'data \"historic\" (TIO)'!Q628","v":-2379350.7642993182},{"$f":"'data \"live\" (TIO)'!R628-'data \"historic\" (TIO)'!R628","v":-2522111.8101572786},{"$f":"'data \"live\" (TIO)'!S628-'data \"historic\" (TIO)'!S628","v":-2673438.5187667143},{"$f":"'data \"live\" (TIO)'!T628-'data \"historic\" (TIO)'!T628","v":-2833844.8298927173},{"$f":"'data \"live\" (TIO)'!U628-'data \"historic\" (TIO)'!U628","v":-3003875.5196862817}]
["Waikato","Waikato  SuperGold fare substitute (bus):",{"$f":"'data \"live\" (TIO)'!C629-'data \"historic\" (TIO)'!C629","v":0},{"$f":"'data \"live\" (TIO)'!D629-'data \"historic\" (TIO)'!D629","v":0},{"$f":"'data \"live\" (TIO)'!E629-'data \"historic\" (TIO)'!E629","v":0},{"$f":"'data \"live\" (TIO)'!F629-'data \"historic\" (TIO)'!F629","v":0},{"$f":"'data \"live\" (TIO)'!G629-'data \"historic\" (TIO)'!G629","v":0},{"$f":"'data \"live\" (TIO)'!H629-'data \"historic\" (TIO)'!H629","v":0},{"$f":"'data \"live\" (TIO)'!I629-'data \"historic\" (TIO)'!I629","v":-46795.040000000037},{"$f":"'data \"live\" (TIO)'!J629-'data \"historic\" (TIO)'!J629","v":-108229.8624000001},{"$f":"'data \"live\" (TIO)'!K629-'data \"historic\" (TIO)'!K629","v":-114723.65414400015},{"$f":"'data \"live\" (TIO)'!L629-'data \"historic\" (TIO)'!L629","v":-121607.07339264022},{"$f":"'data \"live\" (TIO)'!M629-'data \"historic\" (TIO)'!M629","v":-128903.49779619859},{"$f":"'data \"live\" (TIO)'!N629-'data \"historic\" (TIO)'!N629","v":-136637.70766397053},{"$f":"'data \"live\" (TIO)'!O629-'data \"historic\" (TIO)'!O629","v":-144835.97012380883},{"$f":"'data \"live\" (TIO)'!P629-'data \"historic\" (TIO)'!P629","v":-153526.12833123724},{"$f":"'data \"live\" (TIO)'!Q629-'data \"historic\" (TIO)'!Q629","v":-162737.69603111153},{"$f":"'data \"live\" (TIO)'!R629-'data \"historic\" (TIO)'!R629","v":-172501.95779297827},{"$f":"'data \"live\" (TIO)'!S629-'data \"historic\" (TIO)'!S629","v":-182852.075260557},{"$f":"'data \"live\" (TIO)'!T629-'data \"historic\" (TIO)'!T629","v":-193823.19977619033},{"$f":"'data \"live\" (TIO)'!U629-'data \"historic\" (TIO)'!U629","v":-205452.59176276182}]
["Bay of Plenty","Bay of Plenty  SuperGold fare substitute (bus):",{"$f":"'data \"live\" (TIO)'!C630-'data \"historic\" (TIO)'!C630","v":0},{"$f":"'data \"live\" (TIO)'!D630-'data \"historic\" (TIO)'!D630","v":0},{"$f":"'data \"live\" (TIO)'!E630-'data \"historic\" (TIO)'!E630","v":0},{"$f":"'data \"live\" (TIO)'!F630-'data \"historic\" (TIO)'!F630","v":0},{"$f":"'data \"live\" (TIO)'!G630-'data \"historic\" (TIO)'!G630","v":0},{"$f":"'data \"live\" (TIO)'!H630-'data \"historic\" (TIO)'!H630","v":0},{"$f":"'data \"live\" (TIO)'!I630-'data \"historic\" (TIO)'!I630","v":-27655.400000000023},{"$f":"'data \"live\" (TIO)'!J630-'data \"historic\" (TIO)'!J630","v":-7946.7440000000643},{"$f":"'data \"live\" (TIO)'!K630-'data \"historic\" (TIO)'!K630","v":-8423.5486400000518},{"$f":"'data \"live\" (TIO)'!L630-'data \"historic\" (TIO)'!L630","v":-8928.9615584000712},{"$f":"'data \"live\" (TIO)'!M630-'data \"historic\" (TIO)'!M630","v":-9464.6992519040359},{"$f":"'data \"live\" (TIO)'!N630-'data \"historic\" (TIO)'!N630","v":-10032.581207018229},{"$f":"'data \"live\" (TIO)'!O630-'data \"historic\" (TIO)'!O630","v":-10634.536079439335},{"$f":"'data \"live\" (TIO)'!P630-'data \"historic\" (TIO)'!P630","v":-11272.608244205709},{"$f":"'data \"live\" (TIO)'!Q630-'data \"historic\" (TIO)'!Q630","v":-11948.964738857932},{"$f":"'data \"live\" (TIO)'!R630-'data \"historic\" (TIO)'!R630","v":-12665.90262318938},{"$f":"'data \"live\" (TIO)'!S630-'data \"historic\" (TIO)'!S630","v":-13425.856780580711},{"$f":"'data \"live\" (TIO)'!T630-'data \"historic\" (TIO)'!T630","v":-14231.408187415684},{"$f":"'data \"live\" (TIO)'!U630-'data \"historic\" (TIO)'!U630","v":-15085.292678660713}]
["Gisborne","Gisborne  SuperGold fare substitute (bus):",{"$f":"'data \"live\" (TIO)'!C631-'data \"historic\" (TIO)'!C631","v":0},{"$f":"'data \"live\" (TIO)'!D631-'data \"historic\" (TIO)'!D631","v":0},{"$f":"'data \"live\" (TIO)'!E631-'data \"historic\" (TIO)'!E631","v":0},{"$f":"'data \"live\" (TIO)'!F631-'data \"historic\" (TIO)'!F631","v":0},{"$f":"'data \"live\" (TIO)'!G631-'data \"historic\" (TIO)'!G631","v":0},{"$f":"'data \"live\" (TIO)'!H631-'data \"historic\" (TIO)'!H631","v":0},{"$f":"'data \"live\" (TIO)'!I631-'data \"historic\" (TIO)'!I631","v":252.19999999999891},{"$f":"'data \"live\" (TIO)'!J631-'data \"historic\" (TIO)'!J631","v":-1541.4400000000023},{"$f":"'data \"live\" (TIO)'!K631-'data \"historic\" (TIO)'!K631","v":-1618.5120000000024},{"$f":"'data \"live\" (TIO)'!L631-'data \"historic\" (TIO)'!L631","v":-1699.4376000000011},{"$f":"'data \"live\" (TIO)'!M631-'data \"historic\" (TIO)'!M631","v":-1784.4094800000021},{"$f":"'data \"live\" (TIO)'!N631-'data \"historic\" (TIO)'!N631","v":-1873.6299540000036},{"$f":"'data \"live\" (TIO)'!O631-'data \"historic\" (TIO)'!O631","v":-1967.3114517000031},{"$f":"'data \"live\" (TIO)'!P631-'data \"historic\" (TIO)'!P631","v":-2065.6770242849998},{"$f":"'data \"live\" (TIO)'!Q631-'data \"historic\" (TIO)'!Q631","v":-2168.9608754992514},{"$f":"'data \"live\" (TIO)'!R631-'data \"historic\" (TIO)'!R631","v":-2277.408919274214},{"$f":"'data \"live\" (TIO)'!S631-'data \"historic\" (TIO)'!S631","v":-2391.2793652379223},{"$f":"'data \"live\" (TIO)'!T631-'data \"historic\" (TIO)'!T631","v":-2510.843333499819},{"$f":"'data \"live\" (TIO)'!U631-'data \"historic\" (TIO)'!U631","v":-2636.3855001748125}]
["Hawkes Bay","Hawkes Bay  SuperGold fare substitute (bus):",{"$f":"'data \"live\" (TIO)'!C632-'data \"historic\" (TIO)'!C632","v":0},{"$f":"'data \"live\" (TIO)'!D632-'data \"historic\" (TIO)'!D632","v":0},{"$f":"'data \"live\" (TIO)'!E632-'data \"historic\" (TIO)'!E632","v":0},{"$f":"'data \"live\" (TIO)'!F632-'data \"historic\" (TIO)'!F632","v":0},{"$f":"'data \"live\" (TIO)'!G632-'data \"historic\" (TIO)'!G632","v":0},{"$f":"'data \"live\" (TIO)'!H632-'data \"historic\" (TIO)'!H632","v":0},{"$f":"'data \"live\" (TIO)'!I632-'data \"historic\" (TIO)'!I632","v":-5588.9000000000233},{"$f":"'data \"live\" (TIO)'!J632-'data \"historic\" (TIO)'!J632","v":-21098.445000000007},{"$f":"'data \"live\" (TIO)'!K632-'data \"historic\" (TIO)'!K632","v":-22153.36725000001},{"$f":"'data \"live\" (TIO)'!L632-'data \"historic\" (TIO)'!L632","v":-23261.035612499982},{"$f":"'data \"live\" (TIO)'!M632-'data \"historic\" (TIO)'!M632","v":-24424.087393124937},{"$f":"'data \"live\" (TIO)'!N632-'data \"historic\" (TIO)'!N632","v":-25645.291762781155},{"$f":"'data \"live\" (TIO)'!O632-'data \"historic\" (TIO)'!O632","v":-26927.556350920233},{"$f":"'data \"live\" (TIO)'!P632-'data \"historic\" (TIO)'!P632","v":-28273.93416846625},{"$f":"'data \"live\" (TIO)'!Q632-'data \"historic\" (TIO)'!Q632","v":-29687.630876889569},{"$f":"'data \"live\" (TIO)'!R632-'data \"historic\" (TIO)'!R632","v":-31172.012420734041},{"$f":"'data \"live\" (TIO)'!S632-'data \"historic\" (TIO)'!S632","v":-32730.613041770703},{"$f":"'data \"live\" (TIO)'!T632-'data \"historic\" (TIO)'!T632","v":-34367.143693859223},{"$f":"'data \"live\" (TIO)'!U632-'data \"historic\" (TIO)'!U632","v":-36085.500878552208}]
["Taranaki","Taranaki  SuperGold fare substitute (bus):",{"$f":"'data \"live\" (TIO)'!C633-'data \"historic\" (TIO)'!C633","v":0},{"$f":"'data \"live\" (TIO)'!D633-'data \"historic\" (TIO)'!D633","v":0},{"$f":"'data \"live\" (TIO)'!E633-'data \"historic\" (TIO)'!E633","v":0},{"$f":"'data \"live\" (TIO)'!F633-'data \"historic\" (TIO)'!F633","v":0},{"$f":"'data \"live\" (TIO)'!G633-'data \"historic\" (TIO)'!G633","v":0},{"$f":"'data \"live\" (TIO)'!H633-'data \"historic\" (TIO)'!H633","v":0},{"$f":"'data \"live\" (TIO)'!I633-'data \"historic\" (TIO)'!I633","v":4315.5},{"$f":"'data \"live\" (TIO)'!J633-'data \"historic\" (TIO)'!J633","v":1809.3249999999971},{"$f":"'data \"live\" (TIO)'!K633-'data \"historic\" (TIO)'!K633","v":1899.7912499999948},{"$f":"'data \"live\" (TIO)'!L633-'data \"historic\" (TIO)'!L633","v":1994.7808124999865},{"$f":"'data \"live\" (TIO)'!M633-'data \"historic\" (TIO)'!M633","v":2094.5198531249771},{"$f":"'data \"live\" (TIO)'!N633-'data \"historic\" (TIO)'!N633","v":2199.2458457812318},{"$f":"'data \"live\" (TIO)'!O633-'data \"historic\" (TIO)'!O633","v":2309.208138070273},{"$f":"'data \"live\" (TIO)'!P633-'data \"historic\" (TIO)'!P633","v":2424.6685449737997},{"$f":"'data \"live\" (TIO)'!Q633-'data \"historic\" (TIO)'!Q633","v":2545.9019722224912},{"$f":"'data \"live\" (TIO)'!R633-'data \"historic\" (TIO)'!R633","v":2673.1970708336157},{"$f":"'data \"live\" (TIO)'!S633-'data \"historic\" (TIO)'!S633","v":2806.8569243753154},{"$f":"'data \"live\" (TIO)'!T633-'data \"historic\" (TIO)'!T633","v":2947.1997705940739},{"$f":"'data \"live\" (TIO)'!U633-'data \"historic\" (TIO)'!U633","v":3094.5597591237747}]
["Manawatu-Wanganui","Manawatu-Wanganui  SuperGold fare substitute (bus):",{"$f":"'data \"live\" (TIO)'!C634-'data \"historic\" (TIO)'!C634","v":0},{"$f":"'data \"live\" (TIO)'!D634-'data \"historic\" (TIO)'!D634","v":0},{"$f":"'data \"live\" (TIO)'!E634-'data \"historic\" (TIO)'!E634","v":0},{"$f":"'data \"live\" (TIO)'!F634-'data \"historic\" (TIO)'!F634","v":0},{"$f":"'data \"live\" (TIO)'!G634-'data \"historic\" (TIO)'!G634","v":0},{"$f":"'data \"live\" (TIO)'!H634-'data \"historic\" (TIO)'!H634","v":0},{"$f":"'data \"live\" (TIO)'!I634-'data \"historic\" (TIO)'!I634","v":-5863.7099999999919},{"$f":"'data \"live\" (TIO)'!J634-'data \"historic\" (TIO)'!J634","v":-1452.7612999999837},{"$f":"'data \"live\" (TIO)'!K634-'data \"historic\" (TIO)'!K634","v":-1496.3441389999934},{"$f":"'data \"live\" (TIO)'!L634-'data \"historic\" (TIO)'!L634","v":-1541.2344631699962},{"$f":"'data \"live\" (TIO)'!M634-'data \"historic\" (TIO)'!M634","v":-1587.4714970650966},{"$f":"'data \"live\" (TIO)'!N634-'data \"historic\" (TIO)'!N634","v":-1635.0956419770373},{"$f":"'data \"live\" (TIO)'!O634-'data \"historic\" (TIO)'!O634","v":-1684.1485112363589},{"$f":"'data \"live\" (TIO)'!P634-'data \"historic\" (TIO)'!P634","v":-1734.6729665734456},{"$f":"'data \"live\" (TIO)'!Q634-'data \"historic\" (TIO)'!Q634","v":-1786.7131555706437},{"$f":"'data \"live\" (TIO)'!R634-'data \"historic\" (TIO)'!R634","v":-1840.3145502377884},{"$f":"'data \"live\" (TIO)'!S634-'data \"historic\" (TIO)'!S634","v":-1895.5239867449272},{"$f":"'data \"live\" (TIO)'!T634-'data \"historic\" (TIO)'!T634","v":-1952.3897063472832},{"$f":"'data \"live\" (TIO)'!U634-'data \"historic\" (TIO)'!U634","v":-2010.9613975376997}]
["Wellington","Wellington  SuperGold fare substitute (bus):",{"$f":"'data \"live\" (TIO)'!C635-'data \"historic\" (TIO)'!C635","v":0},{"$f":"'data \"live\" (TIO)'!D635-'data \"historic\" (TIO)'!D635","v":0},{"$f":"'data \"live\" (TIO)'!E635-'data \"historic\" (TIO)'!E635","v":0},{"$f":"'data \"live\" (TIO)'!F635-'data \"historic\" (TIO)'!F635","v":0},{"$f":"'data \"live\" (TIO)'!G635-'data \"historic\" (TIO)'!G635","v":0},{"$f":"'data \"live\" (TIO)'!H635-'data \"historic\" (TIO)'!H635","v":0},{"$f":"'data \"live\" (TIO)'!I635-'data \"historic\" (TIO)'!I635","v":356643.8200000003},{"$f":"'data \"live\" (TIO)'!J635-'data \"historic\" (TIO)'!J635","v":188273.03640000056},{"$f":"'data \"live\" (TIO)'!K635-'data \"historic\" (TIO)'!K635","v":193921.22749199998},{"$f":"'data \"live\" (TIO)'!L635-'data \"historic\" (TIO)'!L635","v":199738.86431676056},{"$f":"'data \"live\" (TIO)'!M635-'data \"historic\" (TIO)'!M635","v":209725.8075325992},{"$f":"'data \"live\" (TIO)'!N635-'data \"historic\" (TIO)'!N635","v":220212.09790922888},{"$f":"'data \"live\" (TIO)'!O635-'data \"historic\" (TIO)'!O635","v":231222.70280469116},{"$f":"'data \"live\" (TIO)'!P635-'data \"historic\" (TIO)'!P635","v":238159.38388883229},{"$f":"'data \"live\" (TIO)'!Q635-'data \"historic\" (TIO)'!Q635","v":245304.16540549695},{"$f":"'data \"live\" (TIO)'!R635-'data \"historic\" (TIO)'!R635","v":252663.29036766198},{"$f":"'data \"live\" (TIO)'!S635-'data \"historic\" (TIO)'!S635","v":260243.18907869235},{"$f":"'data \"live\" (TIO)'!T635-'data \"historic\" (TIO)'!T635","v":268050.48475105315},{"$f":"'data \"live\" (TIO)'!U635-'data \"historic\" (TIO)'!U635","v":276091.99929358438}]
["Marlborough","Marlborough  SuperGold fare substitute (bus):",{"$f":"'data \"live\" (TIO)'!C636-'data \"historic\" (TIO)'!C636","v":0},{"$f":"'data \"live\" (TIO)'!D636-'data \"historic\" (TIO)'!D636","v":0},{"$f":"'data \"live\" (TIO)'!E636-'data \"historic\" (TIO)'!E636","v":0},{"$f":"'data \"live\" (TIO)'!F636-'data \"historic\" (TIO)'!F636","v":0},{"$f":"'data \"live\" (TIO)'!G636-'data \"historic\" (TIO)'!G636","v":0},{"$f":"'data \"live\" (TIO)'!H636-'data \"historic\" (TIO)'!H636","v":0},{"$f":"'data \"live\" (TIO)'!I636-'data \"historic\" (TIO)'!I636","v":-2678.0200000000004},{"$f":"'data \"live\" (TIO)'!J636-'data \"historic\" (TIO)'!J636","v":-4325.981200000002},{"$f":"'data \"live\" (TIO)'!K636-'data \"historic\" (TIO)'!K636","v":-4585.5400720000034},{"$f":"'data \"live\" (TIO)'!L636-'data \"historic\" (TIO)'!L636","v":-4860.6724763200036},{"$f":"'data \"live\" (TIO)'!M636-'data \"historic\" (TIO)'!M636","v":-5152.312824899207},{"$f":"'data \"live\" (TIO)'!N636-'data \"historic\" (TIO)'!N636","v":-5461.4515943931583},{"$f":"'data \"live\" (TIO)'!O636-'data \"historic\" (TIO)'!O636","v":-5789.1386900567486},{"$f":"'data \"live\" (TIO)'!P636-'data \"historic\" (TIO)'!P636","v":-6136.4870114601545},{"$f":"'data \"live\" (TIO)'!Q636-'data \"historic\" (TIO)'!Q636","v":-6504.6762321477654},{"$f":"'data \"live\" (TIO)'!R636-'data \"historic\" (TIO)'!R636","v":-6894.9568060766287},{"$f":"'data \"live\" (TIO)'!S636-'data \"historic\" (TIO)'!S636","v":-7308.6542144412233},{"$f":"'data \"live\" (TIO)'!T636-'data \"historic\" (TIO)'!T636","v":-7747.1734673076971},{"$f":"'data \"live\" (TIO)'!U636-'data \"historic\" (TIO)'!U636","v":-8212.0038753461558}]
["Nelson","Nelson  SuperGold fare substitute (bus):",{"$f":"'data \"live\" (TIO)'!C637-'data \"historic\" (TIO)'!C637","v":0},{"$f":"'data \"live\" (TIO)'!D637-'data \"historic\" (TIO)'!D637","v":0},{"$f":"'data \"live\" (TIO)'!E637-'data \"historic\" (TIO)'!E637","v":0},{"$f":"'data \"live\" (TIO)'!F637-'data \"historic\" (TIO)'!F637","v":0},{"$f":"'data \"live\" (TIO)'!G637-'data \"historic\" (TIO)'!G637","v":0},{"$f":"'data \"live\" (TIO)'!H637-'data \"historic\" (TIO)'!H637","v":0},{"$f":"'data \"live\" (TIO)'!I637-'data \"historic\" (TIO)'!I637","v":-3466.4600000000064},{"$f":"'data \"live\" (TIO)'!J637-'data \"historic\" (TIO)'!J637","v":4644.1123999999836},{"$f":"'data \"live\" (TIO)'!K637-'data \"historic\" (TIO)'!K637","v":4922.7591439999815},{"$f":"'data \"live\" (TIO)'!L637-'data \"historic\" (TIO)'!L637","v":5218.1246926399763},{"$f":"'data \"live\" (TIO)'!M637-'data \"historic\" (TIO)'!M637","v":5531.2121741983574},{"$f":"'data \"live\" (TIO)'!N637-'data \"historic\" (TIO)'!N637","v":5863.0849046502553},{"$f":"'data \"live\" (TIO)'!O637-'data \"historic\" (TIO)'!O637","v":6214.8699989292654},{"$f":"'data \"live\" (TIO)'!P637-'data \"historic\" (TIO)'!P637","v":6587.7621988650353},{"$f":"'data \"live\" (TIO)'!Q637-'data \"historic\" (TIO)'!Q637","v":6983.0279307969613},{"$f":"'data \"live\" (TIO)'!R637-'data \"historic\" (TIO)'!R637","v":7402.0096066447732},{"$f":"'data \"live\" (TIO)'!S637-'data \"historic\" (TIO)'!S637","v":7846.1301830434531},{"$f":"'data \"live\" (TIO)'!T637-'data \"historic\" (TIO)'!T637","v":8316.897994026076},{"$f":"'data \"live\" (TIO)'!U637-'data \"historic\" (TIO)'!U637","v":8815.9118736676755}]
["Canterbury","Canterbury  SuperGold fare substitute (bus):",{"$f":"'data \"live\" (TIO)'!C638-'data \"historic\" (TIO)'!C638","v":0},{"$f":"'data \"live\" (TIO)'!D638-'data \"historic\" (TIO)'!D638","v":0},{"$f":"'data \"live\" (TIO)'!E638-'data \"historic\" (TIO)'!E638","v":0},{"$f":"'data \"live\" (TIO)'!F638-'data \"historic\" (TIO)'!F638","v":0},{"$f":"'data \"live\" (TIO)'!G638-'data \"historic\" (TIO)'!G638","v":0},{"$f":"'data \"live\" (TIO)'!H638-'data \"historic\" (TIO)'!H638","v":0},{"$f":"'data \"live\" (TIO)'!I638-'data \"historic\" (TIO)'!I638","v":-274861.20000000019},{"$f":"'data \"live\" (TIO)'!J638-'data \"historic\" (TIO)'!J638","v":-35517.252000000328},{"$f":"'data \"live\" (TIO)'!K638-'data \"historic\" (TIO)'!K638","v":-37648.287120000459},{"$f":"'data \"live\" (TIO)'!L638-'data \"historic\" (TIO)'!L638","v":-39530.701476000249},{"$f":"'data \"live\" (TIO)'!M638-'data \"historic\" (TIO)'!M638","v":-41507.236549800262},{"$f":"'data \"live\" (TIO)'!N638-'data \"historic\" (TIO)'!N638","v":-43582.598377290182},{"$f":"'data \"live\" (TIO)'!O638-'data \"historic\" (TIO)'!O638","v":-45761.728296154644},{"$f":"'data \"live\" (TIO)'!P638-'data \"historic\" (TIO)'!P638","v":-48049.814710962586},{"$f":"'data \"live\" (TIO)'!Q638-'data \"historic\" (TIO)'!Q638","v":-50452.305446511135},{"$f":"'data \"live\" (TIO)'!R638-'data \"historic\" (TIO)'!R638","v":-52974.920718837529},{"$f":"'data \"live\" (TIO)'!S638-'data \"historic\" (TIO)'!S638","v":-55623.666754779406},{"$f":"'data \"live\" (TIO)'!T638-'data \"historic\" (TIO)'!T638","v":-58404.850092518143},{"$f":"'data \"live\" (TIO)'!U638-'data \"historic\" (TIO)'!U638","v":-61325.092597143725}]
["West Coast","West Coast  SuperGold fare substitute (bus):",{"$f":"'data \"live\" (TIO)'!C639-'data \"historic\" (TIO)'!C639","v":0},{"$f":"'data \"live\" (TIO)'!D639-'data \"historic\" (TIO)'!D639","v":0},{"$f":"'data \"live\" (TIO)'!E639-'data \"historic\" (TIO)'!E639","v":0},{"$f":"'data \"live\" (TIO)'!F639-'data \"historic\" (TIO)'!F639","v":0},{"$f":"'data \"live\" (TIO)'!G639-'data \"historic\" (TIO)'!G639","v":0},{"$f":"'data \"live\" (TIO)'!H639-'data \"historic\" (TIO)'!H639","v":0},{"$f":"'data \"live\" (TIO)'!I639-'data \"historic\" (TIO)'!I639","v":0},{"$f":"'data \"live\" (TIO)'!J639-'data \"historic\" (TIO)'!J639","v":0},{"$f":"'data \"live\" (TIO)'!K639-'data \"historic\" (TIO)'!K639","v":0},{"$f":"'data \"live\" (TIO)'!L639-'data \"historic\" (TIO)'!L639","v":0},{"$f":"'data \"live\" (TIO)'!M639-'data \"historic\" (TIO)'!M639","v":0},{"$f":"'data \"live\" (TIO)'!N639-'data \"historic\" (TIO)'!N639","v":0},{"$f":"'data \"live\" (TIO)'!O639-'data \"historic\" (TIO)'!O639","v":0},{"$f":"'data \"live\" (TIO)'!P639-'data \"historic\" (TIO)'!P639","v":0},{"$f":"'data \"live\" (TIO)'!Q639-'data \"historic\" (TIO)'!Q639","v":0},{"$f":"'data \"live\" (TIO)'!R639-'data \"historic\" (TIO)'!R639","v":0},{"$f":"'data \"live\" (TIO)'!S639-'data \"historic\" (TIO)'!S639","v":0},{"$f":"'data \"live\" (TIO)'!T639-'data \"historic\" (TIO)'!T639","v":0},{"$f":"'data \"live\" (TIO)'!U639-'data \"historic\" (TIO)'!U639","v":0}]
["Otago","Otago (DUNEDIN ONLY)  SuperGold fare substitute (bus):",{"$f":"'data \"live\" (TIO)'!C640-'data \"historic\" (TIO)'!C640","v":0},{"$f":"'data \"live\" (TIO)'!D640-'data \"historic\" (TIO)'!D640","v":0},{"$f":"'data \"live\" (TIO)'!E640-'data \"historic\" (TIO)'!E640","v":0},{"$f":"'data \"live\" (TIO)'!F640-'data \"historic\" (TIO)'!F640","v":0},{"$f":"'data \"live\" (TIO)'!G640-'data \"historic\" (TIO)'!G640","v":0},{"$f":"'data \"live\" (TIO)'!H640-'data \"historic\" (TIO)'!H640","v":0},{"$f":"'data \"live\" (TIO)'!I640-'data \"historic\" (TIO)'!I640","v":-34073.500000000116},{"$f":"'data \"live\" (TIO)'!J640-'data \"historic\" (TIO)'!J640","v":-47739.550000000163},{"$f":"'data \"live\" (TIO)'!K640-'data \"historic\" (TIO)'!K640","v":-51081.318500000169},{"$f":"'data \"live\" (TIO)'!L640-'data \"historic\" (TIO)'!L640","v":-54657.010795000242},{"$f":"'data \"live\" (TIO)'!M640-'data \"historic\" (TIO)'!M640","v":-58483.001550650224},{"$f":"'data \"live\" (TIO)'!N640-'data \"historic\" (TIO)'!N640","v":-61407.151628182852},{"$f":"'data \"live\" (TIO)'!O640-'data \"historic\" (TIO)'!O640","v":-64477.509209591895},{"$f":"'data \"live\" (TIO)'!P640-'data \"historic\" (TIO)'!P640","v":-66411.834485879634},{"$f":"'data \"live\" (TIO)'!Q640-'data \"historic\" (TIO)'!Q640","v":-68404.18952045613},{"$f":"'data \"live\" (TIO)'!R640-'data \"historic\" (TIO)'!R640","v":-70456.315206069732},{"$f":"'data \"live\" (TIO)'!S640-'data \"historic\" (TIO)'!S640","v":-72570.004662251798},{"$f":"'data \"live\" (TIO)'!T640-'data \"historic\" (TIO)'!T640","v":-74747.104802119313},{"$f":"'data \"live\" (TIO)'!U640-'data \"historic\" (TIO)'!U640","v":-76989.51794618275}]
["Southland","Southland  SuperGold fare substitute (bus):",{"$f":"'data \"live\" (TIO)'!C641-'data \"historic\" (TIO)'!C641","v":0},{"$f":"'data \"live\" (TIO)'!D641-'data \"historic\" (TIO)'!D641","v":0},{"$f":"'data \"live\" (TIO)'!E641-'data \"historic\" (TIO)'!E641","v":0},{"$f":"'data \"live\" (TIO)'!F641-'data \"historic\" (TIO)'!F641","v":0},{"$f":"'data \"live\" (TIO)'!G641-'data \"historic\" (TIO)'!G641","v":0},{"$f":"'data \"live\" (TIO)'!H641-'data \"historic\" (TIO)'!H641","v":0},{"$f":"'data \"live\" (TIO)'!I641-'data \"historic\" (TIO)'!I641","v":3647.5999999999985},{"$f":"'data \"live\" (TIO)'!J641-'data \"historic\" (TIO)'!J641","v":3026.8799999999974},{"$f":"'data \"live\" (TIO)'!K641-'data \"historic\" (TIO)'!K641","v":3178.2239999999983},{"$f":"'data \"live\" (TIO)'!L641-'data \"historic\" (TIO)'!L641","v":3337.1352000000006},{"$f":"'data \"live\" (TIO)'!M641-'data \"historic\" (TIO)'!M641","v":3503.9919599999994},{"$f":"'data \"live\" (TIO)'!N641-'data \"historic\" (TIO)'!N641","v":3679.1915579999986},{"$f":"'data \"live\" (TIO)'!O641-'data \"historic\" (TIO)'!O641","v":3863.151135899996},{"$f":"'data \"live\" (TIO)'!P641-'data \"historic\" (TIO)'!P641","v":4056.3086926949982},{"$f":"'data \"live\" (TIO)'!Q641-'data \"historic\" (TIO)'!Q641","v":4259.1241273297455},{"$f":"'data \"live\" (TIO)'!R641-'data \"historic\" (TIO)'!R641","v":4472.0803336962344},{"$f":"'data \"live\" (TIO)'!S641-'data \"historic\" (TIO)'!S641","v":4695.6843503810451},{"$f":"'data \"live\" (TIO)'!T641-'data \"historic\" (TIO)'!T641","v":4930.4685679000977},{"$f":"'data \"live\" (TIO)'!U641-'data \"historic\" (TIO)'!U641","v":5176.9919962950989}]
["National","National total  SuperGold fare substitute (bus):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C627:C641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C627:C641)-C628-C635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!C635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!C628,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D627:D641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D627:D641)-D628-D635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!D635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!D628,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E627:E641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E627:E641)-E628-E635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!E635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!E628,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F627:F641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F627:F641)-F628-F635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!F635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!F628,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G627:G641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G627:G641)-G628-G635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!G635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!G628,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H627:H641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H627:H641)-H628-H635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!H635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!H628,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I627:I641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I627:I641)-I628-I635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!I635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!I628,0))))))","v":142586.76237492546},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J627:J641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J627:J641)-J628-J635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!J635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!J628,0))))))","v":-1619014.441114821},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K627:K641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K627:K641)-K628-K635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!K635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!K628,0))))))","v":-1726004.1182586006},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L627:L641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L627:L641)-L628-L635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!L635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!L628,0))))))","v":-1838978.3320239566},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M627:M641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M627:M641)-M628-M635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!M635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!M628,0))))))","v":-1954667.3500488731},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N627:N641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N627:N641)-N628-N635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!N635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!N628,0))))))","v":-2075986.8393300476},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O627:O641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O627:O641)-O628-O635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!O635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!O628,0))))))","v":-2204381.4186434709},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P627:P641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P627:P641)-P628-P635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!P635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!P628,0))))))","v":-2343613.7338165194},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q627:Q641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q627:Q641)-Q628-Q635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!Q635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!Q628,0))))))","v":-2491069.0825107195},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R627:R641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R627:R641)-R628-R635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!R635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!R628,0))))))","v":-2647244.428123062},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S627:S641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S627:S641)-S628-S635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!S635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!S628,0))))))","v":-2812666.4931479539},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T627:T641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T627:T641)-T628-T635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!T635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!T628,0))))))","v":-2987893.5446684402},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U627:U641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U627:U641)-U628-U635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!U635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!U628,0))))))","v":-3173517.2868364616}]
[null,null,null,null,null,null,2678672.4130434785]
[null,"FERRY SUPERGOLD FARE SUBSTITUTE (TOTAL)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S626","v":"2025/26"},{"$f":"T626","v":"2026/27"},{"$f":"U626","v":"2027/28"}]
["Northland","Northland  SuperGold fare substitute (ferry):",{"$f":"'data \"live\" (TIO)'!C645-'data \"historic\" (TIO)'!C645","v":0},{"$f":"'data \"live\" (TIO)'!D645-'data \"historic\" (TIO)'!D645","v":0},{"$f":"'data \"live\" (TIO)'!E645-'data \"historic\" (TIO)'!E645","v":0},{"$f":"'data \"live\" (TIO)'!F645-'data \"historic\" (TIO)'!F645","v":0},{"$f":"'data \"live\" (TIO)'!G645-'data \"historic\" (TIO)'!G645","v":0},{"$f":"'data \"live\" (TIO)'!H645-'data \"historic\" (TIO)'!H645","v":0},{"$f":"'data \"live\" (TIO)'!I645-'data \"historic\" (TIO)'!I645","v":0},{"$f":"'data \"live\" (TIO)'!J645-'data \"historic\" (TIO)'!J645","v":0},{"$f":"'data \"live\" (TIO)'!K645-'data \"historic\" (TIO)'!K645","v":0},{"$f":"'data \"live\" (TIO)'!L645-'data \"historic\" (TIO)'!L645","v":0},{"$f":"'data \"live\" (TIO)'!M645-'data \"historic\" (TIO)'!M645","v":0},{"$f":"'data \"live\" (TIO)'!N645-'data \"historic\" (TIO)'!N645","v":0},{"$f":"'data \"live\" (TIO)'!O645-'data \"historic\" (TIO)'!O645","v":0},{"$f":"'data \"live\" (TIO)'!P645-'data \"historic\" (TIO)'!P645","v":0},{"$f":"'data \"live\" (TIO)'!Q645-'data \"historic\" (TIO)'!Q645","v":0},{"$f":"'data \"live\" (TIO)'!R645-'data \"historic\" (TIO)'!R645","v":0},{"$f":"'data \"live\" (TIO)'!S645-'data \"historic\" (TIO)'!S645","v":0},{"$f":"'data \"live\" (TIO)'!T645-'data \"historic\" (TIO)'!T645","v":0},{"$f":"'data \"live\" (TIO)'!U645-'data \"historic\" (TIO)'!U645","v":0}]
["Auckland","Auckland  SuperGold fare substitute (ferry):",{"$f":"'data \"live\" (TIO)'!C646-'data \"historic\" (TIO)'!C646","v":0},{"$f":"'data \"live\" (TIO)'!D646-'data \"historic\" (TIO)'!D646","v":0},{"$f":"'data \"live\" (TIO)'!E646-'data \"historic\" (TIO)'!E646","v":0},{"$f":"'data \"live\" (TIO)'!F646-'data \"historic\" (TIO)'!F646","v":0},{"$f":"'data \"live\" (TIO)'!G646-'data \"historic\" (TIO)'!G646","v":0},{"$f":"'data \"live\" (TIO)'!H646-'data \"historic\" (TIO)'!H646","v":0},{"$f":"'data \"live\" (TIO)'!I646-'data \"historic\" (TIO)'!I646","v":-698617},{"$f":"'data \"live\" (TIO)'!J646-'data \"historic\" (TIO)'!J646","v":-1728610},{"$f":"'data \"live\" (TIO)'!K646-'data \"historic\" (TIO)'!K646","v":-1728610},{"$f":"'data \"live\" (TIO)'!L646-'data \"historic\" (TIO)'!L646","v":-1728610},{"$f":"'data \"live\" (TIO)'!M646-'data \"historic\" (TIO)'!M646","v":-1728610},{"$f":"'data \"live\" (TIO)'!N646-'data \"historic\" (TIO)'!N646","v":-1728610},{"$f":"'data \"live\" (TIO)'!O646-'data \"historic\" (TIO)'!O646","v":-1728610},{"$f":"'data \"live\" (TIO)'!P646-'data \"historic\" (TIO)'!P646","v":-1728610},{"$f":"'data \"live\" (TIO)'!Q646-'data \"historic\" (TIO)'!Q646","v":-1728610},{"$f":"'data \"live\" (TIO)'!R646-'data \"historic\" (TIO)'!R646","v":-1728610},{"$f":"'data \"live\" (TIO)'!S646-'data \"historic\" (TIO)'!S646","v":-1728610},{"$f":"'data \"live\" (TIO)'!T646-'data \"historic\" (TIO)'!T646","v":-1728610},{"$f":"'data \"live\" (TIO)'!U646-'data \"historic\" (TIO)'!U646","v":-1728610}]
["Waikato","Waikato  SuperGold fare substitute (ferry):",{"$f":"'data \"live\" (TIO)'!C647-'data \"historic\" (TIO)'!C647","v":0},{"$f":"'data \"live\" (TIO)'!D647-'data \"historic\" (TIO)'!D647","v":0},{"$f":"'data \"live\" (TIO)'!E647-'data \"historic\" (TIO)'!E647","v":0},{"$f":"'data \"live\" (TIO)'!F647-'data \"historic\" (TIO)'!F647","v":0},{"$f":"'data \"live\" (TIO)'!G647-'data \"historic\" (TIO)'!G647","v":0},{"$f":"'data \"live\" (TIO)'!H647-'data \"historic\" (TIO)'!H647","v":0},{"$f":"'data \"live\" (TIO)'!I647-'data \"historic\" (TIO)'!I647","v":0},{"$f":"'data \"live\" (TIO)'!J647-'data \"historic\" (TIO)'!J647","v":0},{"$f":"'data \"live\" (TIO)'!K647-'data \"historic\" (TIO)'!K647","v":0},{"$f":"'data \"live\" (TIO)'!L647-'data \"historic\" (TIO)'!L647","v":0},{"$f":"'data \"live\" (TIO)'!M647-'data \"historic\" (TIO)'!M647","v":0},{"$f":"'data \"live\" (TIO)'!N647-'data \"historic\" (TIO)'!N647","v":0},{"$f":"'data \"live\" (TIO)'!O647-'data \"historic\" (TIO)'!O647","v":0},{"$f":"'data \"live\" (TIO)'!P647-'data \"historic\" (TIO)'!P647","v":0},{"$f":"'data \"live\" (TIO)'!Q647-'data \"historic\" (TIO)'!Q647","v":0},{"$f":"'data \"live\" (TIO)'!R647-'data \"historic\" (TIO)'!R647","v":0},{"$f":"'data \"live\" (TIO)'!S647-'data \"historic\" (TIO)'!S647","v":0},{"$f":"'data \"live\" (TIO)'!T647-'data \"historic\" (TIO)'!T647","v":0},{"$f":"'data \"live\" (TIO)'!U647-'data \"historic\" (TIO)'!U647","v":0}]
["Bay of Plenty","Bay of Plenty  SuperGold fare substitute (ferry):",{"$f":"'data \"live\" (TIO)'!C648-'data \"historic\" (TIO)'!C648","v":0},{"$f":"'data \"live\" (TIO)'!D648-'data \"historic\" (TIO)'!D648","v":0},{"$f":"'data \"live\" (TIO)'!E648-'data \"historic\" (TIO)'!E648","v":0},{"$f":"'data \"live\" (TIO)'!F648-'data \"historic\" (TIO)'!F648","v":0},{"$f":"'data \"live\" (TIO)'!G648-'data \"historic\" (TIO)'!G648","v":0},{"$f":"'data \"live\" (TIO)'!H648-'data \"historic\" (TIO)'!H648","v":0},{"$f":"'data \"live\" (TIO)'!I648-'data \"historic\" (TIO)'!I648","v":0},{"$f":"'data \"live\" (TIO)'!J648-'data \"historic\" (TIO)'!J648","v":0},{"$f":"'data \"live\" (TIO)'!K648-'data \"historic\" (TIO)'!K648","v":0},{"$f":"'data \"live\" (TIO)'!L648-'data \"historic\" (TIO)'!L648","v":0},{"$f":"'data \"live\" (TIO)'!M648-'data \"historic\" (TIO)'!M648","v":0},{"$f":"'data \"live\" (TIO)'!N648-'data \"historic\" (TIO)'!N648","v":0},{"$f":"'data \"live\" (TIO)'!O648-'data \"historic\" (TIO)'!O648","v":0},{"$f":"'data \"live\" (TIO)'!P648-'data \"historic\" (TIO)'!P648","v":0},{"$f":"'data \"live\" (TIO)'!Q648-'data \"historic\" (TIO)'!Q648","v":0},{"$f":"'data \"live\" (TIO)'!R648-'data \"historic\" (TIO)'!R648","v":0},{"$f":"'data \"live\" (TIO)'!S648-'data \"historic\" (TIO)'!S648","v":0},{"$f":"'data \"live\" (TIO)'!T648-'data \"historic\" (TIO)'!T648","v":0},{"$f":"'data \"live\" (TIO)'!U648-'data \"historic\" (TIO)'!U648","v":0}]
["Gisborne","Gisborne  SuperGold fare substitute (ferry):",{"$f":"'data \"live\" (TIO)'!C649-'data \"historic\" (TIO)'!C649","v":0},{"$f":"'data \"live\" (TIO)'!D649-'data \"historic\" (TIO)'!D649","v":0},{"$f":"'data \"live\" (TIO)'!E649-'data \"historic\" (TIO)'!E649","v":0},{"$f":"'data \"live\" (TIO)'!F649-'data \"historic\" (TIO)'!F649","v":0},{"$f":"'data \"live\" (TIO)'!G649-'data \"historic\" (TIO)'!G649","v":0},{"$f":"'data \"live\" (TIO)'!H649-'data \"historic\" (TIO)'!H649","v":0},{"$f":"'data \"live\" (TIO)'!I649-'data \"historic\" (TIO)'!I649","v":0},{"$f":"'data \"live\" (TIO)'!J649-'data \"historic\" (TIO)'!J649","v":0},{"$f":"'data \"live\" (TIO)'!K649-'data \"historic\" (TIO)'!K649","v":0},{"$f":"'data \"live\" (TIO)'!L649-'data \"historic\" (TIO)'!L649","v":0},{"$f":"'data \"live\" (TIO)'!M649-'data \"historic\" (TIO)'!M649","v":0},{"$f":"'data \"live\" (TIO)'!N649-'data \"historic\" (TIO)'!N649","v":0},{"$f":"'data \"live\" (TIO)'!O649-'data \"historic\" (TIO)'!O649","v":0},{"$f":"'data \"live\" (TIO)'!P649-'data \"historic\" (TIO)'!P649","v":0},{"$f":"'data \"live\" (TIO)'!Q649-'data \"historic\" (TIO)'!Q649","v":0},{"$f":"'data \"live\" (TIO)'!R649-'data \"historic\" (TIO)'!R649","v":0},{"$f":"'data \"live\" (TIO)'!S649-'data \"historic\" (TIO)'!S649","v":0},{"$f":"'data \"live\" (TIO)'!T649-'data \"historic\" (TIO)'!T649","v":0},{"$f":"'data \"live\" (TIO)'!U649-'data \"historic\" (TIO)'!U649","v":0}]
["Hawkes Bay","Hawkes Bay  SuperGold fare substitute (ferry):",{"$f":"'data \"live\" (TIO)'!C650-'data \"historic\" (TIO)'!C650","v":0},{"$f":"'data \"live\" (TIO)'!D650-'data \"historic\" (TIO)'!D650","v":0},{"$f":"'data \"live\" (TIO)'!E650-'data \"historic\" (TIO)'!E650","v":0},{"$f":"'data \"live\" (TIO)'!F650-'data \"historic\" (TIO)'!F650","v":0},{"$f":"'data \"live\" (TIO)'!G650-'data \"historic\" (TIO)'!G650","v":0},{"$f":"'data \"live\" (TIO)'!H650-'data \"historic\" (TIO)'!H650","v":0},{"$f":"'data \"live\" (TIO)'!I650-'data \"historic\" (TIO)'!I650","v":0},{"$f":"'data \"live\" (TIO)'!J650-'data \"historic\" (TIO)'!J650","v":0},{"$f":"'data \"live\" (TIO)'!K650-'data \"historic\" (TIO)'!K650","v":0},{"$f":"'data \"live\" (TIO)'!L650-'data \"historic\" (TIO)'!L650","v":0},{"$f":"'data \"live\" (TIO)'!M650-'data \"historic\" (TIO)'!M650","v":0},{"$f":"'data \"live\" (TIO)'!N650-'data \"historic\" (TIO)'!N650","v":0},{"$f":"'data \"live\" (TIO)'!O650-'data \"historic\" (TIO)'!O650","v":0},{"$f":"'data \"live\" (TIO)'!P650-'data \"historic\" (TIO)'!P650","v":0},{"$f":"'data \"live\" (TIO)'!Q650-'data \"historic\" (TIO)'!Q650","v":0},{"$f":"'data \"live\" (TIO)'!R650-'data \"historic\" (TIO)'!R650","v":0},{"$f":"'data \"live\" (TIO)'!S650-'data \"historic\" (TIO)'!S650","v":0},{"$f":"'data \"live\" (TIO)'!T650-'data \"historic\" (TIO)'!T650","v":0},{"$f":"'data \"live\" (TIO)'!U650-'data \"historic\" (TIO)'!U650","v":0}]
["Taranaki","Taranaki  SuperGold fare substitute (ferry):",{"$f":"'data \"live\" (TIO)'!C651-'data \"historic\" (TIO)'!C651","v":0},{"$f":"'data \"live\" (TIO)'!D651-'data \"historic\" (TIO)'!D651","v":0},{"$f":"'data \"live\" (TIO)'!E651-'data \"historic\" (TIO)'!E651","v":0},{"$f":"'data \"live\" (TIO)'!F651-'data \"historic\" (TIO)'!F651","v":0},{"$f":"'data \"live\" (TIO)'!G651-'data \"historic\" (TIO)'!G651","v":0},{"$f":"'data \"live\" (TIO)'!H651-'data \"historic\" (TIO)'!H651","v":0},{"$f":"'data \"live\" (TIO)'!I651-'data \"historic\" (TIO)'!I651","v":0},{"$f":"'data \"live\" (TIO)'!J651-'data \"historic\" (TIO)'!J651","v":0},{"$f":"'data \"live\" (TIO)'!K651-'data \"historic\" (TIO)'!K651","v":0},{"$f":"'data \"live\" (TIO)'!L651-'data \"historic\" (TIO)'!L651","v":0},{"$f":"'data \"live\" (TIO)'!M651-'data \"historic\" (TIO)'!M651","v":0},{"$f":"'data \"live\" (TIO)'!N651-'data \"historic\" (TIO)'!N651","v":0},{"$f":"'data \"live\" (TIO)'!O651-'data \"historic\" (TIO)'!O651","v":0},{"$f":"'data \"live\" (TIO)'!P651-'data \"historic\" (TIO)'!P651","v":0},{"$f":"'data \"live\" (TIO)'!Q651-'data \"historic\" (TIO)'!Q651","v":0},{"$f":"'data \"live\" (TIO)'!R651-'data \"historic\" (TIO)'!R651","v":0},{"$f":"'data \"live\" (TIO)'!S651-'data \"historic\" (TIO)'!S651","v":0},{"$f":"'data \"live\" (TIO)'!T651-'data \"historic\" (TIO)'!T651","v":0},{"$f":"'data \"live\" (TIO)'!U651-'data \"historic\" (TIO)'!U651","v":0}]
["Manawatu-Wanganui","Manawatu-Wanganui  SuperGold fare substitute (ferry):",{"$f":"'data \"live\" (TIO)'!C652-'data \"historic\" (TIO)'!C652","v":0},{"$f":"'data \"live\" (TIO)'!D652-'data \"historic\" (TIO)'!D652","v":0},{"$f":"'data \"live\" (TIO)'!E652-'data \"historic\" (TIO)'!E652","v":0},{"$f":"'data \"live\" (TIO)'!F652-'data \"historic\" (TIO)'!F652","v":0},{"$f":"'data \"live\" (TIO)'!G652-'data \"historic\" (TIO)'!G652","v":0},{"$f":"'data \"live\" (TIO)'!H652-'data \"historic\" (TIO)'!H652","v":0},{"$f":"'data \"live\" (TIO)'!I652-'data \"historic\" (TIO)'!I652","v":0},{"$f":"'data \"live\" (TIO)'!J652-'data \"historic\" (TIO)'!J652","v":0},{"$f":"'data \"live\" (TIO)'!K652-'data \"historic\" (TIO)'!K652","v":0},{"$f":"'data \"live\" (TIO)'!L652-'data \"historic\" (TIO)'!L652","v":0},{"$f":"'data \"live\" (TIO)'!M652-'data \"historic\" (TIO)'!M652","v":0},{"$f":"'data \"live\" (TIO)'!N652-'data \"historic\" (TIO)'!N652","v":0},{"$f":"'data \"live\" (TIO)'!O652-'data \"historic\" (TIO)'!O652","v":0},{"$f":"'data \"live\" (TIO)'!P652-'data \"historic\" (TIO)'!P652","v":0},{"$f":"'data \"live\" (TIO)'!Q652-'data \"historic\" (TIO)'!Q652","v":0},{"$f":"'data \"live\" (TIO)'!R652-'data \"historic\" (TIO)'!R652","v":0},{"$f":"'data \"live\" (TIO)'!S652-'data \"historic\" (TIO)'!S652","v":0},{"$f":"'data \"live\" (TIO)'!T652-'data \"historic\" (TIO)'!T652","v":0},{"$f":"'data \"live\" (TIO)'!U652-'data \"historic\" (TIO)'!U652","v":0}]
["Wellington","Wellington  SuperGold fare substitute (ferry):",{"$f":"'data \"live\" (TIO)'!C653-'data \"historic\" (TIO)'!C653","v":0},{"$f":"'data \"live\" (TIO)'!D653-'data \"historic\" (TIO)'!D653","v":0},{"$f":"'data \"live\" (TIO)'!E653-'data \"historic\" (TIO)'!E653","v":0},{"$f":"'data \"live\" (TIO)'!F653-'data \"historic\" (TIO)'!F653","v":0},{"$f":"'data \"live\" (TIO)'!G653-'data \"historic\" (TIO)'!G653","v":0},{"$f":"'data \"live\" (TIO)'!H653-'data \"historic\" (TIO)'!H653","v":0},{"$f":"'data \"live\" (TIO)'!I653-'data \"historic\" (TIO)'!I653","v":-7744.75},{"$f":"'data \"live\" (TIO)'!J653-'data \"historic\" (TIO)'!J653","v":-49144.6875},{"$f":"'data \"live\" (TIO)'!K653-'data \"historic\" (TIO)'!K653","v":-61430.859375},{"$f":"'data \"live\" (TIO)'!L653-'data \"historic\" (TIO)'!L653","v":-76788.57421875},{"$f":"'data \"live\" (TIO)'!M653-'data \"historic\" (TIO)'!M653","v":-95985.7177734375},{"$f":"'data \"live\" (TIO)'!N653-'data \"historic\" (TIO)'!N653","v":-119982.14721679688},{"$f":"'data \"live\" (TIO)'!O653-'data \"historic\" (TIO)'!O653","v":-149977.68402099609},{"$f":"'data \"live\" (TIO)'!P653-'data \"historic\" (TIO)'!P653","v":-187472.10502624512},{"$f":"'data \"live\" (TIO)'!Q653-'data \"historic\" (TIO)'!Q653","v":-234340.1312828064},{"$f":"'data \"live\" (TIO)'!R653-'data \"historic\" (TIO)'!R653","v":-292925.164103508},{"$f":"'data \"live\" (TIO)'!S653-'data \"historic\" (TIO)'!S653","v":-366156.45512938499},{"$f":"'data \"live\" (TIO)'!T653-'data \"historic\" (TIO)'!T653","v":-457695.56891173124},{"$f":"'data \"live\" (TIO)'!U653-'data \"historic\" (TIO)'!U653","v":-572119.46113966405}]
["Marlborough","Marlborough  SuperGold fare substitute (ferry):",{"$f":"'data \"live\" (TIO)'!C654-'data \"historic\" (TIO)'!C654","v":0},{"$f":"'data \"live\" (TIO)'!D654-'data \"historic\" (TIO)'!D654","v":0},{"$f":"'data \"live\" (TIO)'!E654-'data \"historic\" (TIO)'!E654","v":0},{"$f":"'data \"live\" (TIO)'!F654-'data \"historic\" (TIO)'!F654","v":0},{"$f":"'data \"live\" (TIO)'!G654-'data \"historic\" (TIO)'!G654","v":0},{"$f":"'data \"live\" (TIO)'!H654-'data \"historic\" (TIO)'!H654","v":0},{"$f":"'data \"live\" (TIO)'!I654-'data \"historic\" (TIO)'!I654","v":0},{"$f":"'data \"live\" (TIO)'!J654-'data \"historic\" (TIO)'!J654","v":0},{"$f":"'data \"live\" (TIO)'!K654-'data \"historic\" (TIO)'!K654","v":0},{"$f":"'data \"live\" (TIO)'!L654-'data \"historic\" (TIO)'!L654","v":0},{"$f":"'data \"live\" (TIO)'!M654-'data \"historic\" (TIO)'!M654","v":0},{"$f":"'data \"live\" (TIO)'!N654-'data \"historic\" (TIO)'!N654","v":0},{"$f":"'data \"live\" (TIO)'!O654-'data \"historic\" (TIO)'!O654","v":0},{"$f":"'data \"live\" (TIO)'!P654-'data \"historic\" (TIO)'!P654","v":0},{"$f":"'data \"live\" (TIO)'!Q654-'data \"historic\" (TIO)'!Q654","v":0},{"$f":"'data \"live\" (TIO)'!R654-'data \"historic\" (TIO)'!R654","v":0},{"$f":"'data \"live\" (TIO)'!S654-'data \"historic\" (TIO)'!S654","v":0},{"$f":"'data \"live\" (TIO)'!T654-'data \"historic\" (TIO)'!T654","v":0},{"$f":"'data \"live\" (TIO)'!U654-'data \"historic\" (TIO)'!U654","v":0}]
["Nelson","Nelson  SuperGold fare substitute (ferry):",{"$f":"'data \"live\" (TIO)'!C655-'data \"historic\" (TIO)'!C655","v":0},{"$f":"'data \"live\" (TIO)'!D655-'data \"historic\" (TIO)'!D655","v":0},{"$f":"'data \"live\" (TIO)'!E655-'data \"historic\" (TIO)'!E655","v":0},{"$f":"'data \"live\" (TIO)'!F655-'data \"historic\" (TIO)'!F655","v":0},{"$f":"'data \"live\" (TIO)'!G655-'data \"historic\" (TIO)'!G655","v":0},{"$f":"'data \"live\" (TIO)'!H655-'data \"historic\" (TIO)'!H655","v":0},{"$f":"'data \"live\" (TIO)'!I655-'data \"historic\" (TIO)'!I655","v":0},{"$f":"'data \"live\" (TIO)'!J655-'data \"historic\" (TIO)'!J655","v":0},{"$f":"'data \"live\" (TIO)'!K655-'data \"historic\" (TIO)'!K655","v":0},{"$f":"'data \"live\" (TIO)'!L655-'data \"historic\" (TIO)'!L655","v":0},{"$f":"'data \"live\" (TIO)'!M655-'data \"historic\" (TIO)'!M655","v":0},{"$f":"'data \"live\" (TIO)'!N655-'data \"historic\" (TIO)'!N655","v":0},{"$f":"'data \"live\" (TIO)'!O655-'data \"historic\" (TIO)'!O655","v":0},{"$f":"'data \"live\" (TIO)'!P655-'data \"historic\" (TIO)'!P655","v":0},{"$f":"'data \"live\" (TIO)'!Q655-'data \"historic\" (TIO)'!Q655","v":0},{"$f":"'data \"live\" (TIO)'!R655-'data \"historic\" (TIO)'!R655","v":0},{"$f":"'data \"live\" (TIO)'!S655-'data \"historic\" (TIO)'!S655","v":0},{"$f":"'data \"live\" (TIO)'!T655-'data \"historic\" (TIO)'!T655","v":0},{"$f":"'data \"live\" (TIO)'!U655-'data \"historic\" (TIO)'!U655","v":0}]
["Canterbury","Canterbury  SuperGold fare substitute (ferry):",{"$f":"'data \"live\" (TIO)'!C656-'data \"historic\" (TIO)'!C656","v":0},{"$f":"'data \"live\" (TIO)'!D656-'data \"historic\" (TIO)'!D656","v":0},{"$f":"'data \"live\" (TIO)'!E656-'data \"historic\" (TIO)'!E656","v":0},{"$f":"'data \"live\" (TIO)'!F656-'data \"historic\" (TIO)'!F656","v":0},{"$f":"'data \"live\" (TIO)'!G656-'data \"historic\" (TIO)'!G656","v":0},{"$f":"'data \"live\" (TIO)'!H656-'data \"historic\" (TIO)'!H656","v":0},{"$f":"'data \"live\" (TIO)'!I656-'data \"historic\" (TIO)'!I656","v":-17388.399999999994},{"$f":"'data \"live\" (TIO)'!J656-'data \"historic\" (TIO)'!J656","v":-33074.279999999984},{"$f":"'data \"live\" (TIO)'!K656-'data \"historic\" (TIO)'!K656","v":-39689.135999999984},{"$f":"'data \"live\" (TIO)'!L656-'data \"historic\" (TIO)'!L656","v":-47626.963199999984},{"$f":"'data \"live\" (TIO)'!M656-'data \"historic\" (TIO)'!M656","v":-57152.355839999975},{"$f":"'data \"live\" (TIO)'!N656-'data \"historic\" (TIO)'!N656","v":-68582.827007999964},{"$f":"'data \"live\" (TIO)'!O656-'data \"historic\" (TIO)'!O656","v":-82299.392409599939},{"$f":"'data \"live\" (TIO)'!P656-'data \"historic\" (TIO)'!P656","v":-98759.270891519904},{"$f":"'data \"live\" (TIO)'!Q656-'data \"historic\" (TIO)'!Q656","v":-118511.1250698239},{"$f":"'data \"live\" (TIO)'!R656-'data \"historic\" (TIO)'!R656","v":-142213.35008378868},{"$f":"'data \"live\" (TIO)'!S656-'data \"historic\" (TIO)'!S656","v":-170656.02010054642},{"$f":"'data \"live\" (TIO)'!T656-'data \"historic\" (TIO)'!T656","v":-204787.22412065574},{"$f":"'data \"live\" (TIO)'!U656-'data \"historic\" (TIO)'!U656","v":-245744.66894478688}]
["West Coast","West Coast  SuperGold fare substitute (ferry):",{"$f":"'data \"live\" (TIO)'!C657-'data \"historic\" (TIO)'!C657","v":0},{"$f":"'data \"live\" (TIO)'!D657-'data \"historic\" (TIO)'!D657","v":0},{"$f":"'data \"live\" (TIO)'!E657-'data \"historic\" (TIO)'!E657","v":0},{"$f":"'data \"live\" (TIO)'!F657-'data \"historic\" (TIO)'!F657","v":0},{"$f":"'data \"live\" (TIO)'!G657-'data \"historic\" (TIO)'!G657","v":0},{"$f":"'data \"live\" (TIO)'!H657-'data \"historic\" (TIO)'!H657","v":0},{"$f":"'data \"live\" (TIO)'!I657-'data \"historic\" (TIO)'!I657","v":0},{"$f":"'data \"live\" (TIO)'!J657-'data \"historic\" (TIO)'!J657","v":0},{"$f":"'data \"live\" (TIO)'!K657-'data \"historic\" (TIO)'!K657","v":0},{"$f":"'data \"live\" (TIO)'!L657-'data \"historic\" (TIO)'!L657","v":0},{"$f":"'data \"live\" (TIO)'!M657-'data \"historic\" (TIO)'!M657","v":0},{"$f":"'data \"live\" (TIO)'!N657-'data \"historic\" (TIO)'!N657","v":0},{"$f":"'data \"live\" (TIO)'!O657-'data \"historic\" (TIO)'!O657","v":0},{"$f":"'data \"live\" (TIO)'!P657-'data \"historic\" (TIO)'!P657","v":0},{"$f":"'data \"live\" (TIO)'!Q657-'data \"historic\" (TIO)'!Q657","v":0},{"$f":"'data \"live\" (TIO)'!R657-'data \"historic\" (TIO)'!R657","v":0},{"$f":"'data \"live\" (TIO)'!S657-'data \"historic\" (TIO)'!S657","v":0},{"$f":"'data \"live\" (TIO)'!T657-'data \"historic\" (TIO)'!T657","v":0},{"$f":"'data \"live\" (TIO)'!U657-'data \"historic\" (TIO)'!U657","v":0}]
["Otago","Otago (DUNEDIN ONLY)  SuperGold fare substitute (ferry):",{"$f":"'data \"live\" (TIO)'!C658-'data \"historic\" (TIO)'!C658","v":0},{"$f":"'data \"live\" (TIO)'!D658-'data \"historic\" (TIO)'!D658","v":0},{"$f":"'data \"live\" (TIO)'!E658-'data \"historic\" (TIO)'!E658","v":0},{"$f":"'data \"live\" (TIO)'!F658-'data \"historic\" (TIO)'!F658","v":0},{"$f":"'data \"live\" (TIO)'!G658-'data \"historic\" (TIO)'!G658","v":0},{"$f":"'data \"live\" (TIO)'!H658-'data \"historic\" (TIO)'!H658","v":0},{"$f":"'data \"live\" (TIO)'!I658-'data \"historic\" (TIO)'!I658","v":0},{"$f":"'data \"live\" (TIO)'!J658-'data \"historic\" (TIO)'!J658","v":0},{"$f":"'data \"live\" (TIO)'!K658-'data \"historic\" (TIO)'!K658","v":0},{"$f":"'data \"live\" (TIO)'!L658-'data \"historic\" (TIO)'!L658","v":0},{"$f":"'data \"live\" (TIO)'!M658-'data \"historic\" (TIO)'!M658","v":0},{"$f":"'data \"live\" (TIO)'!N658-'data \"historic\" (TIO)'!N658","v":0},{"$f":"'data \"live\" (TIO)'!O658-'data \"historic\" (TIO)'!O658","v":0},{"$f":"'data \"live\" (TIO)'!P658-'data \"historic\" (TIO)'!P658","v":0},{"$f":"'data \"live\" (TIO)'!Q658-'data \"historic\" (TIO)'!Q658","v":0},{"$f":"'data \"live\" (TIO)'!R658-'data \"historic\" (TIO)'!R658","v":0},{"$f":"'data \"live\" (TIO)'!S658-'data \"historic\" (TIO)'!S658","v":0},{"$f":"'data \"live\" (TIO)'!T658-'data \"historic\" (TIO)'!T658","v":0},{"$f":"'data \"live\" (TIO)'!U658-'data \"historic\" (TIO)'!U658","v":0}]
["Southland","Southland  SuperGold fare substitute (ferry):",{"$f":"'data \"live\" (TIO)'!C659-'data \"historic\" (TIO)'!C659","v":0},{"$f":"'data \"live\" (TIO)'!D659-'data \"historic\" (TIO)'!D659","v":0},{"$f":"'data \"live\" (TIO)'!E659-'data \"historic\" (TIO)'!E659","v":0},{"$f":"'data \"live\" (TIO)'!F659-'data \"historic\" (TIO)'!F659","v":0},{"$f":"'data \"live\" (TIO)'!G659-'data \"historic\" (TIO)'!G659","v":0},{"$f":"'data \"live\" (TIO)'!H659-'data \"historic\" (TIO)'!H659","v":0},{"$f":"'data \"live\" (TIO)'!I659-'data \"historic\" (TIO)'!I659","v":0},{"$f":"'data \"live\" (TIO)'!J659-'data \"historic\" (TIO)'!J659","v":0},{"$f":"'data \"live\" (TIO)'!K659-'data \"historic\" (TIO)'!K659","v":0},{"$f":"'data \"live\" (TIO)'!L659-'data \"historic\" (TIO)'!L659","v":0},{"$f":"'data \"live\" (TIO)'!M659-'data \"historic\" (TIO)'!M659","v":0},{"$f":"'data \"live\" (TIO)'!N659-'data \"historic\" (TIO)'!N659","v":0},{"$f":"'data \"live\" (TIO)'!O659-'data \"historic\" (TIO)'!O659","v":0},{"$f":"'data \"live\" (TIO)'!P659-'data \"historic\" (TIO)'!P659","v":0},{"$f":"'data \"live\" (TIO)'!Q659-'data \"historic\" (TIO)'!Q659","v":0},{"$f":"'data \"live\" (TIO)'!R659-'data \"historic\" (TIO)'!R659","v":0},{"$f":"'data \"live\" (TIO)'!S659-'data \"historic\" (TIO)'!S659","v":0},{"$f":"'data \"live\" (TIO)'!T659-'data \"historic\" (TIO)'!T659","v":0},{"$f":"'data \"live\" (TIO)'!U659-'data \"historic\" (TIO)'!U659","v":0}]
["National","National total  SuperGold fare substitute (ferry):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C645:C659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C645:C659)-C646-C653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!C653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!C646,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D645:D659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D645:D659)-D646-D653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!D653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!D646,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E645:E659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E645:E659)-E646-E653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!E653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!E646,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F645:F659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F645:F659)-F646-F653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!F653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!F646,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G645:G659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G645:G659)-G646-G653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!G653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!G646,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H645:H659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H645:H659)-H646-H653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!H653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!H646,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I645:I659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I645:I659)-I646-I653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!I653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!I646,0))))))","v":-723750.15},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J645:J659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J645:J659)-J646-J653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!J653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!J646,0))))))","v":-1810828.9675},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K645:K659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K645:K659)-K646-K653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!K653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!K646,0))))))","v":-1829729.9953749999},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L645:L659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L645:L659)-L646-L653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!L653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!L646,0))))))","v":-1853025.5374187499},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M645:M659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M645:M659)-M646-M653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!M653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!M646,0))))))","v":-1881748.0736134374},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N645:N659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N645:N659)-N646-N653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!N653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!N646,0))))))","v":-1917174.9742247968},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O645:O659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O645:O659)-O646-O653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!O653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!O646,0))))))","v":-1960887.0764305959},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P645:P659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P645:P659)-P646-P653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!P653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!P646,0))))))","v":-2014841.3759177651},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q645:Q659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q645:Q659)-Q646-Q653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!Q653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!Q646,0))))))","v":-2081461.2563526302},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R645:R659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R645:R659)-R646-R653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!R653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!R646,0))))))","v":-2163748.5141872969},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S645:S659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S645:S659)-S646-S653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!S653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!S646,0))))))","v":-2265422.4752299315},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T645:T659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T645:T659)-T646-T653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!T653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!T646,0))))))","v":-2391092.7930323868},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U645:U659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U645:U659)-U646-U653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!U653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!U646,0))))))","v":-2546474.1300844508}]
[null,null,null,null,null,null,3088505.4056521738]
[null,"PASSENGER RAIL SUPERGOLD FARE SUBSTITUTE (TOTAL)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S644","v":"2025/26"},{"$f":"T644","v":"2026/27"},{"$f":"U644","v":"2027/28"}]
["Northland","Northland  SuperGold fare substitute (passenger rail):",{"$f":"'data \"live\" (TIO)'!C663-'data \"historic\" (TIO)'!C663","v":0},{"$f":"'data \"live\" (TIO)'!D663-'data \"historic\" (TIO)'!D663","v":0},{"$f":"'data \"live\" (TIO)'!E663-'data \"historic\" (TIO)'!E663","v":0},{"$f":"'data \"live\" (TIO)'!F663-'data \"historic\" (TIO)'!F663","v":0},{"$f":"'data \"live\" (TIO)'!G663-'data \"historic\" (TIO)'!G663","v":0},{"$f":"'data \"live\" (TIO)'!H663-'data \"historic\" (TIO)'!H663","v":0},{"$f":"'data \"live\" (TIO)'!I663-'data \"historic\" (TIO)'!I663","v":0},{"$f":"'data \"live\" (TIO)'!J663-'data \"historic\" (TIO)'!J663","v":0},{"$f":"'data \"live\" (TIO)'!K663-'data \"historic\" (TIO)'!K663","v":0},{"$f":"'data \"live\" (TIO)'!L663-'data \"historic\" (TIO)'!L663","v":0},{"$f":"'data \"live\" (TIO)'!M663-'data \"historic\" (TIO)'!M663","v":0},{"$f":"'data \"live\" (TIO)'!N663-'data \"historic\" (TIO)'!N663","v":0},{"$f":"'data \"live\" (TIO)'!O663-'data \"historic\" (TIO)'!O663","v":0},{"$f":"'data \"live\" (TIO)'!P663-'data \"historic\" (TIO)'!P663","v":0},{"$f":"'data \"live\" (TIO)'!Q663-'data \"historic\" (TIO)'!Q663","v":0},{"$f":"'data \"live\" (TIO)'!R663-'data \"historic\" (TIO)'!R663","v":0},{"$f":"'data \"live\" (TIO)'!S663-'data \"historic\" (TIO)'!S663","v":0},{"$f":"'data \"live\" (TIO)'!T663-'data \"historic\" (TIO)'!T663","v":0},{"$f":"'data \"live\" (TIO)'!U663-'data \"historic\" (TIO)'!U663","v":0}]
["Auckland","Auckland  SuperGold fare substitute (passenger rail):",{"$f":"'data \"live\" (TIO)'!C664-'data \"historic\" (TIO)'!C664","v":0},{"$f":"'data \"live\" (TIO)'!D664-'data \"historic\" (TIO)'!D664","v":0},{"$f":"'data \"live\" (TIO)'!E664-'data \"historic\" (TIO)'!E664","v":0},{"$f":"'data \"live\" (TIO)'!F664-'data \"historic\" (TIO)'!F664","v":0},{"$f":"'data \"live\" (TIO)'!G664-'data \"historic\" (TIO)'!G664","v":0},{"$f":"'data \"live\" (TIO)'!H664-'data \"historic\" (TIO)'!H664","v":0},{"$f":"'data \"live\" (TIO)'!I664-'data \"historic\" (TIO)'!I664","v":212335.19999999995},{"$f":"'data \"live\" (TIO)'!J664-'data \"historic\" (TIO)'!J664","v":-166354.18000000017},{"$f":"'data \"live\" (TIO)'!K664-'data \"historic\" (TIO)'!K664","v":-182989.59800000023},{"$f":"'data \"live\" (TIO)'!L664-'data \"historic\" (TIO)'!L664","v":-219587.5175999999},{"$f":"'data \"live\" (TIO)'!M664-'data \"historic\" (TIO)'!M664","v":-274484.39699999988},{"$f":"'data \"live\" (TIO)'!N664-'data \"historic\" (TIO)'!N664","v":-329381.27639999986},{"$f":"'data \"live\" (TIO)'!O664-'data \"historic\" (TIO)'!O664","v":-362319.40403999994},{"$f":"'data \"live\" (TIO)'!P664-'data \"historic\" (TIO)'!P664","v":-398551.34444400016},{"$f":"'data \"live\" (TIO)'!Q664-'data \"historic\" (TIO)'!Q664","v":-438406.4788883999},{"$f":"'data \"live\" (TIO)'!R664-'data \"historic\" (TIO)'!R664","v":-482247.12677724008},{"$f":"'data \"live\" (TIO)'!S664-'data \"historic\" (TIO)'!S664","v":-530471.8394549638},{"$f":"'data \"live\" (TIO)'!T664-'data \"historic\" (TIO)'!T664","v":-583519.02340046037},{"$f":"'data \"live\" (TIO)'!U664-'data \"historic\" (TIO)'!U664","v":-641870.9257405065}]
["Waikato","Waikato  SuperGold fare substitute (passenger rail):",{"$f":"'data \"live\" (TIO)'!C665-'data \"historic\" (TIO)'!C665","v":0},{"$f":"'data \"live\" (TIO)'!D665-'data \"historic\" (TIO)'!D665","v":0},{"$f":"'data \"live\" (TIO)'!E665-'data \"historic\" (TIO)'!E665","v":0},{"$f":"'data \"live\" (TIO)'!F665-'data \"historic\" (TIO)'!F665","v":0},{"$f":"'data \"live\" (TIO)'!G665-'data \"historic\" (TIO)'!G665","v":0},{"$f":"'data \"live\" (TIO)'!H665-'data \"historic\" (TIO)'!H665","v":0},{"$f":"'data \"live\" (TIO)'!I665-'data \"historic\" (TIO)'!I665","v":0},{"$f":"'data \"live\" (TIO)'!J665-'data \"historic\" (TIO)'!J665","v":0},{"$f":"'data \"live\" (TIO)'!K665-'data \"historic\" (TIO)'!K665","v":0},{"$f":"'data \"live\" (TIO)'!L665-'data \"historic\" (TIO)'!L665","v":0},{"$f":"'data \"live\" (TIO)'!M665-'data \"historic\" (TIO)'!M665","v":0},{"$f":"'data \"live\" (TIO)'!N665-'data \"historic\" (TIO)'!N665","v":0},{"$f":"'data \"live\" (TIO)'!O665-'data \"historic\" (TIO)'!O665","v":0},{"$f":"'data \"live\" (TIO)'!P665-'data \"historic\" (TIO)'!P665","v":0},{"$f":"'data \"live\" (TIO)'!Q665-'data \"historic\" (TIO)'!Q665","v":0},{"$f":"'data \"live\" (TIO)'!R665-'data \"historic\" (TIO)'!R665","v":0},{"$f":"'data \"live\" (TIO)'!S665-'data \"historic\" (TIO)'!S665","v":0},{"$f":"'data \"live\" (TIO)'!T665-'data \"historic\" (TIO)'!T665","v":0},{"$f":"'data \"live\" (TIO)'!U665-'data \"historic\" (TIO)'!U665","v":0}]
["Bay of Plenty","Bay of Plenty  SuperGold fare substitute (passenger rail):",{"$f":"'data \"live\" (TIO)'!C666-'data \"historic\" (TIO)'!C666","v":0},{"$f":"'data \"live\" (TIO)'!D666-'data \"historic\" (TIO)'!D666","v":0},{"$f":"'data \"live\" (TIO)'!E666-'data \"historic\" (TIO)'!E666","v":0},{"$f":"'data \"live\" (TIO)'!F666-'data \"historic\" (TIO)'!F666","v":0},{"$f":"'data \"live\" (TIO)'!G666-'data \"historic\" (TIO)'!G666","v":0},{"$f":"'data \"live\" (TIO)'!H666-'data \"historic\" (TIO)'!H666","v":0},{"$f":"'data \"live\" (TIO)'!I666-'data \"historic\" (TIO)'!I666","v":0},{"$f":"'data \"live\" (TIO)'!J666-'data \"historic\" (TIO)'!J666","v":0},{"$f":"'data \"live\" (TIO)'!K666-'data \"historic\" (TIO)'!K666","v":0},{"$f":"'data \"live\" (TIO)'!L666-'data \"historic\" (TIO)'!L666","v":0},{"$f":"'data \"live\" (TIO)'!M666-'data \"historic\" (TIO)'!M666","v":0},{"$f":"'data \"live\" (TIO)'!N666-'data \"historic\" (TIO)'!N666","v":0},{"$f":"'data \"live\" (TIO)'!O666-'data \"historic\" (TIO)'!O666","v":0},{"$f":"'data \"live\" (TIO)'!P666-'data \"historic\" (TIO)'!P666","v":0},{"$f":"'data \"live\" (TIO)'!Q666-'data \"historic\" (TIO)'!Q666","v":0},{"$f":"'data \"live\" (TIO)'!R666-'data \"historic\" (TIO)'!R666","v":0},{"$f":"'data \"live\" (TIO)'!S666-'data \"historic\" (TIO)'!S666","v":0},{"$f":"'data \"live\" (TIO)'!T666-'data \"historic\" (TIO)'!T666","v":0},{"$f":"'data \"live\" (TIO)'!U666-'data \"historic\" (TIO)'!U666","v":0}]
["Gisborne","Gisborne  SuperGold fare substitute (passenger rail):",{"$f":"'data \"live\" (TIO)'!C667-'data \"historic\" (TIO)'!C667","v":0},{"$f":"'data \"live\" (TIO)'!D667-'data \"historic\" (TIO)'!D667","v":0},{"$f":"'data \"live\" (TIO)'!E667-'data \"historic\" (TIO)'!E667","v":0},{"$f":"'data \"live\" (TIO)'!F667-'data \"historic\" (TIO)'!F667","v":0},{"$f":"'data \"live\" (TIO)'!G667-'data \"historic\" (TIO)'!G667","v":0},{"$f":"'data \"live\" (TIO)'!H667-'data \"historic\" (TIO)'!H667","v":0},{"$f":"'data \"live\" (TIO)'!I667-'data \"historic\" (TIO)'!I667","v":0},{"$f":"'data \"live\" (TIO)'!J667-'data \"historic\" (TIO)'!J667","v":0},{"$f":"'data \"live\" (TIO)'!K667-'data \"historic\" (TIO)'!K667","v":0},{"$f":"'data \"live\" (TIO)'!L667-'data \"historic\" (TIO)'!L667","v":0},{"$f":"'data \"live\" (TIO)'!M667-'data \"historic\" (TIO)'!M667","v":0},{"$f":"'data \"live\" (TIO)'!N667-'data \"historic\" (TIO)'!N667","v":0},{"$f":"'data \"live\" (TIO)'!O667-'data \"historic\" (TIO)'!O667","v":0},{"$f":"'data \"live\" (TIO)'!P667-'data \"historic\" (TIO)'!P667","v":0},{"$f":"'data \"live\" (TIO)'!Q667-'data \"historic\" (TIO)'!Q667","v":0},{"$f":"'data \"live\" (TIO)'!R667-'data \"historic\" (TIO)'!R667","v":0},{"$f":"'data \"live\" (TIO)'!S667-'data \"historic\" (TIO)'!S667","v":0},{"$f":"'data \"live\" (TIO)'!T667-'data \"historic\" (TIO)'!T667","v":0},{"$f":"'data \"live\" (TIO)'!U667-'data \"historic\" (TIO)'!U667","v":0}]
["Hawkes Bay","Hawkes Bay  SuperGold fare substitute (passenger rail):",{"$f":"'data \"live\" (TIO)'!C668-'data \"historic\" (TIO)'!C668","v":0},{"$f":"'data \"live\" (TIO)'!D668-'data \"historic\" (TIO)'!D668","v":0},{"$f":"'data \"live\" (TIO)'!E668-'data \"historic\" (TIO)'!E668","v":0},{"$f":"'data \"live\" (TIO)'!F668-'data \"historic\" (TIO)'!F668","v":0},{"$f":"'data \"live\" (TIO)'!G668-'data \"historic\" (TIO)'!G668","v":0},{"$f":"'data \"live\" (TIO)'!H668-'data \"historic\" (TIO)'!H668","v":0},{"$f":"'data \"live\" (TIO)'!I668-'data \"historic\" (TIO)'!I668","v":0},{"$f":"'data \"live\" (TIO)'!J668-'data \"historic\" (TIO)'!J668","v":0},{"$f":"'data \"live\" (TIO)'!K668-'data \"historic\" (TIO)'!K668","v":0},{"$f":"'data \"live\" (TIO)'!L668-'data \"historic\" (TIO)'!L668","v":0},{"$f":"'data \"live\" (TIO)'!M668-'data \"historic\" (TIO)'!M668","v":0},{"$f":"'data \"live\" (TIO)'!N668-'data \"historic\" (TIO)'!N668","v":0},{"$f":"'data \"live\" (TIO)'!O668-'data \"historic\" (TIO)'!O668","v":0},{"$f":"'data \"live\" (TIO)'!P668-'data \"historic\" (TIO)'!P668","v":0},{"$f":"'data \"live\" (TIO)'!Q668-'data \"historic\" (TIO)'!Q668","v":0},{"$f":"'data \"live\" (TIO)'!R668-'data \"historic\" (TIO)'!R668","v":0},{"$f":"'data \"live\" (TIO)'!S668-'data \"historic\" (TIO)'!S668","v":0},{"$f":"'data \"live\" (TIO)'!T668-'data \"historic\" (TIO)'!T668","v":0},{"$f":"'data \"live\" (TIO)'!U668-'data \"historic\" (TIO)'!U668","v":0}]
["Taranaki","Taranaki  SuperGold fare substitute (passenger rail):",{"$f":"'data \"live\" (TIO)'!C669-'data \"historic\" (TIO)'!C669","v":0},{"$f":"'data \"live\" (TIO)'!D669-'data \"historic\" (TIO)'!D669","v":0},{"$f":"'data \"live\" (TIO)'!E669-'data \"historic\" (TIO)'!E669","v":0},{"$f":"'data \"live\" (TIO)'!F669-'data \"historic\" (TIO)'!F669","v":0},{"$f":"'data \"live\" (TIO)'!G669-'data \"historic\" (TIO)'!G669","v":0},{"$f":"'data \"live\" (TIO)'!H669-'data \"historic\" (TIO)'!H669","v":0},{"$f":"'data \"live\" (TIO)'!I669-'data \"historic\" (TIO)'!I669","v":0},{"$f":"'data \"live\" (TIO)'!J669-'data \"historic\" (TIO)'!J669","v":0},{"$f":"'data \"live\" (TIO)'!K669-'data \"historic\" (TIO)'!K669","v":0},{"$f":"'data \"live\" (TIO)'!L669-'data \"historic\" (TIO)'!L669","v":0},{"$f":"'data \"live\" (TIO)'!M669-'data \"historic\" (TIO)'!M669","v":0},{"$f":"'data \"live\" (TIO)'!N669-'data \"historic\" (TIO)'!N669","v":0},{"$f":"'data \"live\" (TIO)'!O669-'data \"historic\" (TIO)'!O669","v":0},{"$f":"'data \"live\" (TIO)'!P669-'data \"historic\" (TIO)'!P669","v":0},{"$f":"'data \"live\" (TIO)'!Q669-'data \"historic\" (TIO)'!Q669","v":0},{"$f":"'data \"live\" (TIO)'!R669-'data \"historic\" (TIO)'!R669","v":0},{"$f":"'data \"live\" (TIO)'!S669-'data \"historic\" (TIO)'!S669","v":0},{"$f":"'data \"live\" (TIO)'!T669-'data \"historic\" (TIO)'!T669","v":0},{"$f":"'data \"live\" (TIO)'!U669-'data \"historic\" (TIO)'!U669","v":0}]
["Manawatu-Wanganui","Manawatu-Wanganui  SuperGold fare substitute (passenger rail):",{"$f":"'data \"live\" (TIO)'!C670-'data \"historic\" (TIO)'!C670","v":0},{"$f":"'data \"live\" (TIO)'!D670-'data \"historic\" (TIO)'!D670","v":0},{"$f":"'data \"live\" (TIO)'!E670-'data \"historic\" (TIO)'!E670","v":0},{"$f":"'data \"live\" (TIO)'!F670-'data \"historic\" (TIO)'!F670","v":0},{"$f":"'data \"live\" (TIO)'!G670-'data \"historic\" (TIO)'!G670","v":0},{"$f":"'data \"live\" (TIO)'!H670-'data \"historic\" (TIO)'!H670","v":0},{"$f":"'data \"live\" (TIO)'!I670-'data \"historic\" (TIO)'!I670","v":0},{"$f":"'data \"live\" (TIO)'!J670-'data \"historic\" (TIO)'!J670","v":0},{"$f":"'data \"live\" (TIO)'!K670-'data \"historic\" (TIO)'!K670","v":0},{"$f":"'data \"live\" (TIO)'!L670-'data \"historic\" (TIO)'!L670","v":0},{"$f":"'data \"live\" (TIO)'!M670-'data \"historic\" (TIO)'!M670","v":0},{"$f":"'data \"live\" (TIO)'!N670-'data \"historic\" (TIO)'!N670","v":0},{"$f":"'data \"live\" (TIO)'!O670-'data \"historic\" (TIO)'!O670","v":0},{"$f":"'data \"live\" (TIO)'!P670-'data \"historic\" (TIO)'!P670","v":0},{"$f":"'data \"live\" (TIO)'!Q670-'data \"historic\" (TIO)'!Q670","v":0},{"$f":"'data \"live\" (TIO)'!R670-'data \"historic\" (TIO)'!R670","v":0},{"$f":"'data \"live\" (TIO)'!S670-'data \"historic\" (TIO)'!S670","v":0},{"$f":"'data \"live\" (TIO)'!T670-'data \"historic\" (TIO)'!T670","v":0},{"$f":"'data \"live\" (TIO)'!U670-'data \"historic\" (TIO)'!U670","v":0}]
["Wellington","Wellington  SuperGold fare substitute (passenger rail):",{"$f":"'data \"live\" (TIO)'!C671-'data \"historic\" (TIO)'!C671","v":0},{"$f":"'data \"live\" (TIO)'!D671-'data \"historic\" (TIO)'!D671","v":0},{"$f":"'data \"live\" (TIO)'!E671-'data \"historic\" (TIO)'!E671","v":0},{"$f":"'data \"live\" (TIO)'!F671-'data \"historic\" (TIO)'!F671","v":0},{"$f":"'data \"live\" (TIO)'!G671-'data \"historic\" (TIO)'!G671","v":0},{"$f":"'data \"live\" (TIO)'!H671-'data \"historic\" (TIO)'!H671","v":0},{"$f":"'data \"live\" (TIO)'!I671-'data \"historic\" (TIO)'!I671","v":210025.11999999965},{"$f":"'data \"live\" (TIO)'!J671-'data \"historic\" (TIO)'!J671","v":-81895.224000000395},{"$f":"'data \"live\" (TIO)'!K671-'data \"historic\" (TIO)'!K671","v":-85989.985200000461},{"$f":"'data \"live\" (TIO)'!L671-'data \"historic\" (TIO)'!L671","v":-90289.484460000414},{"$f":"'data \"live\" (TIO)'!M671-'data \"historic\" (TIO)'!M671","v":-92998.168993800413},{"$f":"'data \"live\" (TIO)'!N671-'data \"historic\" (TIO)'!N671","v":-95788.114063614514},{"$f":"'data \"live\" (TIO)'!O671-'data \"historic\" (TIO)'!O671","v":-98661.757485522889},{"$f":"'data \"live\" (TIO)'!P671-'data \"historic\" (TIO)'!P671","v":-101621.61021008901},{"$f":"'data \"live\" (TIO)'!Q671-'data \"historic\" (TIO)'!Q671","v":-104670.25851639174},{"$f":"'data \"live\" (TIO)'!R671-'data \"historic\" (TIO)'!R671","v":-107810.36627188371},{"$f":"'data \"live\" (TIO)'!S671-'data \"historic\" (TIO)'!S671","v":-111044.67726004031},{"$f":"'data \"live\" (TIO)'!T671-'data \"historic\" (TIO)'!T671","v":-114376.01757784188},{"$f":"'data \"live\" (TIO)'!U671-'data \"historic\" (TIO)'!U671","v":-117807.298105177}]
["Marlborough","Marlborough  SuperGold fare substitute (passenger rail):",{"$f":"'data \"live\" (TIO)'!C672-'data \"historic\" (TIO)'!C672","v":0},{"$f":"'data \"live\" (TIO)'!D672-'data \"historic\" (TIO)'!D672","v":0},{"$f":"'data \"live\" (TIO)'!E672-'data \"historic\" (TIO)'!E672","v":0},{"$f":"'data \"live\" (TIO)'!F672-'data \"historic\" (TIO)'!F672","v":0},{"$f":"'data \"live\" (TIO)'!G672-'data \"historic\" (TIO)'!G672","v":0},{"$f":"'data \"live\" (TIO)'!H672-'data \"historic\" (TIO)'!H672","v":0},{"$f":"'data \"live\" (TIO)'!I672-'data \"historic\" (TIO)'!I672","v":0},{"$f":"'data \"live\" (TIO)'!J672-'data \"historic\" (TIO)'!J672","v":0},{"$f":"'data \"live\" (TIO)'!K672-'data \"historic\" (TIO)'!K672","v":0},{"$f":"'data \"live\" (TIO)'!L672-'data \"historic\" (TIO)'!L672","v":0},{"$f":"'data \"live\" (TIO)'!M672-'data \"historic\" (TIO)'!M672","v":0},{"$f":"'data \"live\" (TIO)'!N672-'data \"historic\" (TIO)'!N672","v":0},{"$f":"'data \"live\" (TIO)'!O672-'data \"historic\" (TIO)'!O672","v":0},{"$f":"'data \"live\" (TIO)'!P672-'data \"historic\" (TIO)'!P672","v":0},{"$f":"'data \"live\" (TIO)'!Q672-'data \"historic\" (TIO)'!Q672","v":0},{"$f":"'data \"live\" (TIO)'!R672-'data \"historic\" (TIO)'!R672","v":0},{"$f":"'data \"live\" (TIO)'!S672-'data \"historic\" (TIO)'!S672","v":0},{"$f":"'data \"live\" (TIO)'!T672-'data \"historic\" (TIO)'!T672","v":0},{"$f":"'data \"live\" (TIO)'!U672-'data \"historic\" (TIO)'!U672","v":0}]
["Nelson","Nelson  SuperGold fare substitute (passenger rail):",{"$f":"'data \"live\" (TIO)'!C673-'data \"historic\" (TIO)'!C673","v":0},{"$f":"'data \"live\" (TIO)'!D673-'data \"historic\" (TIO)'!D673","v":0},{"$f":"'data \"live\" (TIO)'!E673-'data \"historic\" (TIO)'!E673","v":0},{"$f":"'data \"live\" (TIO)'!F673-'data \"historic\" (TIO)'!F673","v":0},{"$f":"'data \"live\" (TIO)'!G673-'data \"historic\" (TIO)'!G673","v":0},{"$f":"'data \"live\" (TIO)'!H673-'data \"historic\" (TIO)'!H673","v":0},{"$f":"'data \"live\" (TIO)'!I673-'data \"historic\" (TIO)'!I673","v":0},{"$f":"'data \"live\" (TIO)'!J673-'data \"historic\" (TIO)'!J673","v":0},{"$f":"'data \"live\" (TIO)'!K673-'data \"historic\" (TIO)'!K673","v":0},{"$f":"'data \"live\" (TIO)'!L673-'data \"historic\" (TIO)'!L673","v":0},{"$f":"'data \"live\" (TIO)'!M673-'data \"historic\" (TIO)'!M673","v":0},{"$f":"'data \"live\" (TIO)'!N673-'data \"historic\" (TIO)'!N673","v":0},{"$f":"'data \"live\" (TIO)'!O673-'data \"historic\" (TIO)'!O673","v":0},{"$f":"'data \"live\" (TIO)'!P673-'data \"historic\" (TIO)'!P673","v":0},{"$f":"'data \"live\" (TIO)'!Q673-'data \"historic\" (TIO)'!Q673","v":0},{"$f":"'data \"live\" (TIO)'!R673-'data \"historic\" (TIO)'!R673","v":0},{"$f":"'data \"live\" (TIO)'!S673-'data \"historic\" (TIO)'!S673","v":0},{"$f":"'data \"live\" (TIO)'!T673-'data \"historic\" (TIO)'!T673","v":0},{"$f":"'data \"live\" (TIO)'!U673-'data \"historic\" (TIO)'!U673","v":0}]
["Canterbury","Canterbury  SuperGold fare substitute (passenger rail):",{"$f":"'data \"live\" (TIO)'!C674-'data \"historic\" (TIO)'!C674","v":0},{"$f":"'data \"live\" (TIO)'!D674-'data \"historic\" (TIO)'!D674","v":0},{"$f":"'data \"live\" (TIO)'!E674-'data \"historic\" (TIO)'!E674","v":0},{"$f":"'data \"live\" (TIO)'!F674-'data \"historic\" (TIO)'!F674","v":0},{"$f":"'data \"live\" (TIO)'!G674-'data \"historic\" (TIO)'!G674","v":0},{"$f":"'data \"live\" (TIO)'!H674-'data \"historic\" (TIO)'!H674","v":0},{"$f":"'data \"live\" (TIO)'!I674-'data \"historic\" (TIO)'!I674","v":0},{"$f":"'data \"live\" (TIO)'!J674-'data \"historic\" (TIO)'!J674","v":0},{"$f":"'data \"live\" (TIO)'!K674-'data \"historic\" (TIO)'!K674","v":0},{"$f":"'data \"live\" (TIO)'!L674-'data \"historic\" (TIO)'!L674","v":0},{"$f":"'data \"live\" (TIO)'!M674-'data \"historic\" (TIO)'!M674","v":0},{"$f":"'data \"live\" (TIO)'!N674-'data \"historic\" (TIO)'!N674","v":0},{"$f":"'data \"live\" (TIO)'!O674-'data \"historic\" (TIO)'!O674","v":0},{"$f":"'data \"live\" (TIO)'!P674-'data \"historic\" (TIO)'!P674","v":0},{"$f":"'data \"live\" (TIO)'!Q674-'data \"historic\" (TIO)'!Q674","v":0},{"$f":"'data \"live\" (TIO)'!R674-'data \"historic\" (TIO)'!R674","v":0},{"$f":"'data \"live\" (TIO)'!S674-'data \"historic\" (TIO)'!S674","v":0},{"$f":"'data \"live\" (TIO)'!T674-'data \"historic\" (TIO)'!T674","v":0},{"$f":"'data \"live\" (TIO)'!U674-'data \"historic\" (TIO)'!U674","v":0}]
["West Coast","West Coast  SuperGold fare substitute (passenger rail):",{"$f":"'data \"live\" (TIO)'!C675-'data \"historic\" (TIO)'!C675","v":0},{"$f":"'data \"live\" (TIO)'!D675-'data \"historic\" (TIO)'!D675","v":0},{"$f":"'data \"live\" (TIO)'!E675-'data \"historic\" (TIO)'!E675","v":0},{"$f":"'data \"live\" (TIO)'!F675-'data \"historic\" (TIO)'!F675","v":0},{"$f":"'data \"live\" (TIO)'!G675-'data \"historic\" (TIO)'!G675","v":0},{"$f":"'data \"live\" (TIO)'!H675-'data \"historic\" (TIO)'!H675","v":0},{"$f":"'data \"live\" (TIO)'!I675-'data \"historic\" (TIO)'!I675","v":0},{"$f":"'data \"live\" (TIO)'!J675-'data \"historic\" (TIO)'!J675","v":0},{"$f":"'data \"live\" (TIO)'!K675-'data \"historic\" (TIO)'!K675","v":0},{"$f":"'data \"live\" (TIO)'!L675-'data \"historic\" (TIO)'!L675","v":0},{"$f":"'data \"live\" (TIO)'!M675-'data \"historic\" (TIO)'!M675","v":0},{"$f":"'data \"live\" (TIO)'!N675-'data \"historic\" (TIO)'!N675","v":0},{"$f":"'data \"live\" (TIO)'!O675-'data \"historic\" (TIO)'!O675","v":0},{"$f":"'data \"live\" (TIO)'!P675-'data \"historic\" (TIO)'!P675","v":0},{"$f":"'data \"live\" (TIO)'!Q675-'data \"historic\" (TIO)'!Q675","v":0},{"$f":"'data \"live\" (TIO)'!R675-'data \"historic\" (TIO)'!R675","v":0},{"$f":"'data \"live\" (TIO)'!S675-'data \"historic\" (TIO)'!S675","v":0},{"$f":"'data \"live\" (TIO)'!T675-'data \"historic\" (TIO)'!T675","v":0},{"$f":"'data \"live\" (TIO)'!U675-'data \"historic\" (TIO)'!U675","v":0}]
["Otago","Otago (DUNEDIN ONLY)  SuperGold fare substitute (passenger rail):",{"$f":"'data \"live\" (TIO)'!C676-'data \"historic\" (TIO)'!C676","v":0},{"$f":"'data \"live\" (TIO)'!D676-'data \"historic\" (TIO)'!D676","v":0},{"$f":"'data \"live\" (TIO)'!E676-'data \"historic\" (TIO)'!E676","v":0},{"$f":"'data \"live\" (TIO)'!F676-'data \"historic\" (TIO)'!F676","v":0},{"$f":"'data \"live\" (TIO)'!G676-'data \"historic\" (TIO)'!G676","v":0},{"$f":"'data \"live\" (TIO)'!H676-'data \"historic\" (TIO)'!H676","v":0},{"$f":"'data \"live\" (TIO)'!I676-'data \"historic\" (TIO)'!I676","v":0},{"$f":"'data \"live\" (TIO)'!J676-'data \"historic\" (TIO)'!J676","v":0},{"$f":"'data \"live\" (TIO)'!K676-'data \"historic\" (TIO)'!K676","v":0},{"$f":"'data \"live\" (TIO)'!L676-'data \"historic\" (TIO)'!L676","v":0},{"$f":"'data \"live\" (TIO)'!M676-'data \"historic\" (TIO)'!M676","v":0},{"$f":"'data \"live\" (TIO)'!N676-'data \"historic\" (TIO)'!N676","v":0},{"$f":"'data \"live\" (TIO)'!O676-'data \"historic\" (TIO)'!O676","v":0},{"$f":"'data \"live\" (TIO)'!P676-'data \"historic\" (TIO)'!P676","v":0},{"$f":"'data \"live\" (TIO)'!Q676-'data \"historic\" (TIO)'!Q676","v":0},{"$f":"'data \"live\" (TIO)'!R676-'data \"historic\" (TIO)'!R676","v":0},{"$f":"'data \"live\" (TIO)'!S676-'data \"historic\" (TIO)'!S676","v":0},{"$f":"'data \"live\" (TIO)'!T676-'data \"historic\" (TIO)'!T676","v":0},{"$f":"'data \"live\" (TIO)'!U676-'data \"historic\" (TIO)'!U676","v":0}]
["Southland","Southland  SuperGold fare substitute (passenger rail):",{"$f":"'data \"live\" (TIO)'!C677-'data \"historic\" (TIO)'!C677","v":0},{"$f":"'data \"live\" (TIO)'!D677-'data \"historic\" (TIO)'!D677","v":0},{"$f":"'data \"live\" (TIO)'!E677-'data \"historic\" (TIO)'!E677","v":0},{"$f":"'data \"live\" (TIO)'!F677-'data \"historic\" (TIO)'!F677","v":0},{"$f":"'data \"live\" (TIO)'!G677-'data \"historic\" (TIO)'!G677","v":0},{"$f":"'data \"live\" (TIO)'!H677-'data \"historic\" (TIO)'!H677","v":0},{"$f":"'data \"live\" (TIO)'!I677-'data \"historic\" (TIO)'!I677","v":0},{"$f":"'data \"live\" (TIO)'!J677-'data \"historic\" (TIO)'!J677","v":0},{"$f":"'data \"live\" (TIO)'!K677-'data \"historic\" (TIO)'!K677","v":0},{"$f":"'data \"live\" (TIO)'!L677-'data \"historic\" (TIO)'!L677","v":0},{"$f":"'data \"live\" (TIO)'!M677-'data \"historic\" (TIO)'!M677","v":0},{"$f":"'data \"live\" (TIO)'!N677-'data \"historic\" (TIO)'!N677","v":0},{"$f":"'data \"live\" (TIO)'!O677-'data \"historic\" (TIO)'!O677","v":0},{"$f":"'data \"live\" (TIO)'!P677-'data \"historic\" (TIO)'!P677","v":0},{"$f":"'data \"live\" (TIO)'!Q677-'data \"historic\" (TIO)'!Q677","v":0},{"$f":"'data \"live\" (TIO)'!R677-'data \"historic\" (TIO)'!R677","v":0},{"$f":"'data \"live\" (TIO)'!S677-'data \"historic\" (TIO)'!S677","v":0},{"$f":"'data \"live\" (TIO)'!T677-'data \"historic\" (TIO)'!T677","v":0},{"$f":"'data \"live\" (TIO)'!U677-'data \"historic\" (TIO)'!U677","v":0}]
["National","National total  SuperGold fare substitute (passenger rail):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C663:C677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C663:C677)-C664-C671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!C671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!C664,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D663:D677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D663:D677)-D664-D671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!D671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!D664,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E663:E677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E663:E677)-E664-E671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!E671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!E664,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F663:F677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F663:F677)-F664-F671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!F671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!F664,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G663:G677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G663:G677)-G664-G671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!G671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!G664,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H663:H677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H663:H677)-H664-H671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!H671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!H664,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I663:I677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I663:I677)-I664-I671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!I671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!I664,0))))))","v":422360.3199999996},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J663:J677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J663:J677)-J664-J671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!J671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!J664,0))))))","v":-248249.40400000056},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K663:K677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K663:K677)-K664-K671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!K671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!K664,0))))))","v":-268979.58320000069},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L663:L677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L663:L677)-L664-L671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!L671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!L664,0))))))","v":-309877.00206000032},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M663:M677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M663:M677)-M664-M671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!M671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!M664,0))))))","v":-367482.56599380029},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N663:N677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N663:N677)-N664-N671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!N671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!N664,0))))))","v":-425169.39046361437},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O663:O677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O663:O677)-O664-O671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!O671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!O664,0))))))","v":-460981.16152552282},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P663:P677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P663:P677)-P664-P671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!P671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!P664,0))))))","v":-500172.95465408918},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q663:Q677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q663:Q677)-Q664-Q671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!Q671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!Q664,0))))))","v":-543076.73740479164},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R663:R677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R663:R677)-R664-R671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!R671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!R664,0))))))","v":-590057.49304912379},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S663:S677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S663:S677)-S664-S671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!S671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!S664,0))))))","v":-641516.51671500411},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T663:T677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T663:T677)-T664-T671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!T671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!T664,0))))))","v":-697895.04097830225},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U663:U677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U663:U677)-U664-U671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'data (variance)'!U671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'data (variance)'!U664,0))))))","v":-759678.2238456835}]

{"sheet":"Public_transport_existing_servi","index":20,"n_rows":107,"n_cols":457,"rows_kept":107,"cut":false,"hidden":true,"merged":[[4,294,4,302],[4,248,5,248],[4,157,4,165],[4,166,5,166],[4,167,4,175],[4,176,4,184],[4,185,4,193],[4,194,4,202],[4,203,4,211],[4,239,4,247],[4,285,4,293],[3,406,4,408],[4,3,4,11],[4,12,4,20],[4,21,4,29],[4,30,4,38],[4,39,4,47],[4,48,4,56],[4,94,4,102],[4,103,4,111],[4,112,4,120],[4,121,4,129],[4,130,4,138],[4,139,4,147],[4,212,4,220],[4,221,4,229],[4,230,4,238],[3,391,4,393],[3,394,4,396],[3,397,4,399],[3,400,4,402],[3,403,4,405],[3,424,4,426],[3,435,5,435],[3,427,4,429],[3,430,4,432],[3,433,5,433],[3,434,5,434],[3,409,4,411],[3,412,4,414],[3,415,4,417],[3,418,4,420],[3,421,4,423],[1,0,5,0],[1,1,1,304],[1,305,1,386],[1,387,1,436],[2,1,2,2],[2,3,2,304],[2,305,2,386],[2,387,2,388],[2,389,2,433],[3,375,4,384],[4,303,5,303],[4,249,4,257],[4,258,4,266],[4,267,4,275],[4,276,4,284],[3,249,3,303],[3,304,5,304],[3,305,4,314],[3,315,4,324],[3,390,5,390],[3,325,4,334],[3,335,4,344],[3,345,4,354],[3,355,4,364],[3,365,4,374],[3,385,5,385],[3,386,5,386],[3,387,5,387],[3,388,5,388],[3,389,5,389],[3,1,5,1],[3,2,5,2],[3,3,3,84],[3,85,3,166],[3,167,3,248],[4,148,4,156],[4,57,4,65],[4,66,4,74],[4,75,4,83],[4,84,5,84],[4,85,4,93],[0,439,4,449],[0,451,4,452],[0,453,4,454],[0,455,4,456],[2,434,2,436],[3,436,5,436]]}
["NLTP 2018/21 Public transport existing services extract as at 12 DEC 2017 10:48",null,null,"[column PU by row 36]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",null,null,null,null,null,null,null,null,null,null,null,"SERVICES",null,"NON SERVICES OPEX",null,"TOTAL MOBILTY"]
["Approved Organisation","Forecast performance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work categories"]
[null,"Forecast performance",null,"Forecast performance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast public transport programme expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work categories",null,"Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NZTA recommendations for inclusion in NLTP"]
[null,"Service community","Level of service change","Bus services (excluding exempt services)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Passenger Ferry services (excluding exempt services)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Passenger Rail services (excluding exempt services)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total mobility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NZ Transport Agency comment on forecasts and commentary provided above","Bus services (511)",null,null,null,null,null,null,null,null,null,"Passenger ferry services (512)",null,null,null,null,null,null,null,null,null,"Passenger rail services (515)",null,null,null,null,null,null,null,null,null,"Public transport facilities operations and maintenance (514)",null,null,null,null,null,null,null,null,null,"Public transport information supply, operations and maintenance (524)",null,null,null,null,null,null,null,null,null,"Total mobility expenditure (517, 519, 521)",null,null,null,null,null,null,null,null,null,"Total programme annual request",null,null,null,null,null,null,null,null,null,"Unsubsidised Public transport services and operations",null,null,null,null,null,null,null,null,null,"Comment on the above forecasts","NZ Transport Agency comments","Your phase reference","Work category","Is the Normal FAR applicable to this activity?","2017/18 forecast expenditure","Car park leases for public transport facilities",null,null,"Maintenance and general security",null,null,"Marketing and promotional activities",null,null,"Operations",null,null,"Operation of call centres",null,null,"Operation of facilities",null,null,"Preparation and production of reports",null,null,"Professional services",null,null,"Real time information and ticketing systems",null,null,"Year total cost ($)",null,null,"FAR (%)",null,null,"Total cost for approval/recommendation ($)",null,null,"Year NZTA ($)",null,null,"Year NZTA National",null,null,"Comment on request funding levels for any variance to the forecasted return for the final year of the current NLTP","Comment on the rationale for your recommendation above","Funding priority","Comment on any funding conditions"]
[null,null,null,"Peak passenger boardings for all units",null,null,null,null,null,null,null,null,"Off-peak passenger boardings (excl SuperGold card) for all units",null,null,null,null,null,null,null,null,"SuperGold card Off-peak passenger boardings for all units",null,null,null,null,null,null,null,null,"Total Passenger kilometres (incl SuperGold card)",null,null,null,null,null,null,null,null,"Total Service kilometres (in vehicle kms travelled)",null,null,null,null,null,null,null,null,"Total Fares paid by passengers (excl SuperGold Card)",null,null,null,null,null,null,null,null,"Supplementary funding (excl SuperGold Card)",null,null,null,null,null,null,null,null,"Fare substitutes",null,null,null,null,null,null,null,null,"SuperGold card forecasted concession payments",null,null,null,null,null,null,null,null,"Comment on the alignment of the above forecasts to the RPTP","Peak passenger boardings for all units",null,null,null,null,null,null,null,null,"Off-peak passenger boardings (excl SuperGold card) for all units",null,null,null,null,null,null,null,null,"SuperGold card Off-peak passenger boardings for all units",null,null,null,null,null,null,null,null,"Total Passenger kilometres (incl SuperGold card)",null,null,null,null,null,null,null,null,"Total Service kilometres (vessels) - Kms travelled",null,null,null,null,null,null,null,null,"Total Fares paid by passengers (excl SuperGold Card)",null,null,null,null,null,null,null,null,"Supplementary funding (excl SuperGold Card)",null,null,null,null,null,null,null,null,"Fare substitutes",null,null,null,null,null,null,null,null,"SuperGold card forecasted concession payments",null,null,null,null,null,null,null,null,"Comment on the alignment of the above forecasts to the RPTP","Peak passenger boardings for all units",null,null,null,null,null,null,null,null,"Off-peak passenger boardings (excl SuperGold card) for all units",null,null,null,null,null,null,null,null,"SuperGold card Off-peak passenger boardings for all units",null,null,null,null,null,null,null,null,"Total Passenger kilometres",null,null,null,null,null,null,null,null,"Total Service kilometres",null,null,null,null,null,null,null,null,"Total Fares paid by passengers (excl SuperGold Card)",null,null,null,null,null,null,null,null,"Supplementary funding (excl SuperGold Card)",null,null,null,null,null,null,null,null,"Fare substitutes",null,null,null,null,null,null,null,null,"SuperGold card forecasted concession payments",null,null,null,null,null,null,null,null,"Comment on the alignment of the above forecasts to the RPTP","Total number of Total Mobility clients",null,null,null,null,null,null,null,null,"Total mobility trips",null,null,null,null,null,null,null,null,"Wheelchair hoist trips",null,null,null,null,null,null,null,null,"Number of wheelchair hoists in operation",null,null,null,null,null,null,null,null,"Total fare paid by passenger",null,null,null,null,null,null,null,null,"Total fare (passenger fare + TM voucher)",null,null,null,null,null,null,null,null,"Comment on the alignment of the above forecasts to the RPTP"]
[null,null,null,"Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27",null,"Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27",null,"Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27",null,"Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27",null,null,"Forecast 2015/16","Forecast 2016/17","Forecast 2017/18","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2015/16","Forecast 2016/17","Forecast 2017/18","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2015/16","Forecast 2016/17","Forecast 2017/18","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2015/16","Forecast 2016/17","Forecast 2017/18","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2015/16","Forecast 2016/17","Forecast 2017/18","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2015/16","Forecast 2016/17","Forecast 2017/18","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2015/16","Forecast 2016/17","Forecast 2017/18","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2015/16","Forecast 2016/17","Forecast 2017/18","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25",null,null,null,null,null,null,"2018/19","2019/20","2020/21","2018/19","2019/20","2020/21","2018/19","2019/20","2020/21","2018/19","2019/20","2020/21","2018/19","2019/20","2020/21","2018/19","2019/20","2020/21","2018/19","2019/20","2020/21","2018/19","2019/20","2020/21","2018/19","2019/20","2020/21","2018/19","2019/20","2020/21","2018/19","2019/20","2020/21","2018/19","2019/20","2020/21","2018/19","2019/20","2020/21","2018/19","2019/20","2020/21",null,null,null,null,null,null,"Actual 2015/16","Actual 2016/17","Forecast 2017/18","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21",null,"Forecast 2015-18",null,null,"Forecast 2018-21",null,"Actual 2015-18","Actual 2018-21","Actual 2015-18","Actual 2018-21","Actual 2015-18","Actual 2018-21"]
["Auckland Transport","Auckland","Do-minimum",35749668,37175276,38569024,40090096,41612608,43153174,44779655,46424242,47993211,25793710,26716199,27713164,28811076,29898362,30994005,32147999,33312670,34421477,5877207,6217676,6455443,6705061,6966581,7235737,7522657,7814938,8096092,480249113,499422793,518167018,538625240,559102390,579822146,601698307,603910100,625851835,57176508,57310435,57923614,61056562,63846755,66139138,68319312,71102217,73208115,114586238,122095135,130489354,141644353,148202051,155535433,167133822,179380682,192212382,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10391623,10786740,11227919,11418969,11610019,11801069,11992119,12183169,12374220,"The increase from 2019/20 is related to the introduction of the full new network services (final services implemented during 2018/19).",957538,1036376,1165486,1261689,1336134,1396302,1447212,1492238,1533649,624093,675477,759627,822329,870850,910065,943247,972593,999584,63638,68878,77459,83852,88800,92799,96182,99175,101927,20782008,22307180,24614920,26143973,27236994,28071168,28746582,29322914,29836979,685346,775727,847352,961388,1050358,1122837,1184628,1239667,1290632,8359739,9048025,10175217,11015109,11665051,12190343,12634814,13027911,13389445,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,270515,274735,279558,284380,289203,294025,298848,303670,308493,"The change in statistics from 2020/21 is due to possible service changes if PTOM for ferry is implemented for the Auckland ferry network, which could result in some level of increased frequency. At this stage, it is unsure of the full outcome of this as it is current in the tender process.",13612226,14352509,15033276,15917497,16703677,19824357,22422499,24223251,25691761,8109523,8550548,8956117,9482895,9951264,11810418,13358268,14431072,15305941,925162,975476,1021744,1081841,1135274,1347372,1523956,1646346,1746154,310608550,326244209,339881187,356791635,370991845,424705482,462385524,485475183,502904965,6370414,6780565,7169986,7663407,8118544,9716484,11087072,12088347,12942074,54378274,58302619,61984044,66614246,70952952,85471931,98123825,107594219,115828764,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2085447,2119228,2157834,2196441,2235048,2273655,2312261,2350868,2389475,"The increase around 2021/22 is related to the introduction of the new EMU units. The increase in statistics from 2023/24 is related to the opening of the City Rail Link and the provision of additional service to support its opening. CRL includes additional stations within the City Centre and revised service patterns, including travel time improvements for those on the western line.",10500,11025,11576,12155,12762,13400,14070,14773,15511,483487,507661,533044,559696,587680,617064,647917,680312,714327,71400,72828,74284,77998,81898,85993,90293,94807,99548,155,160,165,170,175,180,185,190,195,5814000,5930280,6048886,6169864,6293261,6419126,6547509,6678459,6812028,12790800,13046616,13307549,13573700,13845174,14122078,14404519,14692610,14986462,null,null,131788514,149658410,179189282,200695558,203448919,206523436,220795216,228280124,236350878,243595167,8606509,6964170,8774943,10804751,11128300,12951590,15356747,15740948,16100990,16446411,76791973,78060271,75174067,91708365,88879880,89337425,85036285,80311607,87287395,74691635,21637213,21477230,28525922,20581099,24082677,29813714,35912330,41714131,54720608,57399617,25385189,25913336,29608315,32829909,32711685,33213723,42329414,43640435,44712984,44955875,6068250,6453730,6545987,7579324,7537636,7657259,7779695,7926145,8075522,8227887,270277648,288527147,327818516,364199006,367789097,379497147,407209687,417613390,447248377,445316592,526431,2413803,4905259,3040345,3138041,3245629,3356807,3469346,3585691,3713376,"Values are inclusive of AT's indirect admin fee, and while they include assumptions for direct contractual escalation, no indexation has been applied. WC511 and 512 - in the outer years is inclusive of the roll-up of the proposed new services activity from the 18-21 period. WC514 - in outer years is increase in renewals and also new CRL stations coming on line. WC515 - includes assumptions of removal of diesel units from 2021/22, but also increase in costs for CRL services, offset by increased revenue assumptions. The forecast for WC515 also includes the provision of Project SaFE. WC524 - includes provision for AIFS Opex to move into general WC524 as the committed activity ends in 2020/21. This is around $9m pa. EMU Financing Costs (WC515 activity) are not included within the above forecast.",null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended",null,null,null,{"$f":"KT7+LD7+LN7+LX7+MH7+MR7","v":270277648},{"$f":"KU7+LE7+LO7+LY7+MI7+MS7","v":288527147},{"$f":"KV7+LF7+LP7+LZ7+MJ7+MT7","v":327818516},{"$f":"KW7+LG7+LQ7+MA7+MK7+MU7","v":364199006},{"$f":"KX7+LH7+LR7+MB7+ML7+MV7","v":367789097},{"$f":"KY7+LI7+LS7+MC7+MM7+MW7","v":379497147},null,{"$f":"SUM(PX7:PZ7)","v":886623311},null,null,{"$f":"SUM(QA7:QC7)","v":1111485250},null,{"$f":"KT7+KU7+KV7+LD7+LE7+LF7+LN7+LO7+LP7","v":715008139},{"$f":"KW7+KX7+KY7+LG7+LH7+LI7+LQ7+LR7+LS7","v":915478224},{"$f":"LX7+LY7+LZ7+MH7+MI7+MJ7","v":152547205},{"$f":"MA7+MB7+MC7+MK7+ML7+MM7","v":173232807},{"$f":"MR7+MS7+MT7","v":19067967},{"$f":"MU7+MV7+MW7","v":22774219}]
["Bay of Plenty Regional Council","Nth, Tga Units","Cost impact change",1331789,1359698,1376366,1398354,1416240,1438084,1456528,1677489,1730480,917580,1074961,1115760,1152679,1194020,1230398,1271738,1308679,1350020,344590,416906,464181,510276,556319,603642,649686,695729,741773,21581739,23725019,24596477,26345937,27224071,28104564,28987489,29872917,31560389,4704000,4704000,4704000,4704000,4704000,4704000,4704000,4704000,4704000,3034248,3674248,4104248,4534248,4964248,5824248,6254248,6684248,6684248,51150,51150,51150,51150,51150,51150,51150,51150,51150,0,0,0,0,0,0,0,0,0,554602,554602,554602,554602,554602,554602,554602,554602,554602,"The estimates above include \"Nth, Tga Units Do min\" and full implementation of the Western Bay of Plenty Public Transport Blueprint in 2019/20 (partial implementation in the previous year). Service kilometres are simply based on patronage growth rate applied to year 1 service kilometres (don't exactly reflect kilometres operated).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Mobility as per Do minimum.",null,8936725,8977303,10095010,15366232,17246897,17379215,15611329,15251329,14881329,14521329,35883,41048,36900,48450,49514,50607,51718,52910,54126,55423,0,0,0,0,0,0,0,0,0,0,65047,58292,122796,122796,122796,122796,122796,122796,122796,122796,463813,625657,686000,1075311,1121809,1145197,997875,997875,997875,997875,758493,701692,691014,834935,832282,880987,899792,952262,973572,1030135,10259961,10403992,11631720,17447724,19373298,19578802,17683510,17377172,17029698,16727558,0,0,0,0,0,0,0,0,0,0,"Tauranga school services will be integrated into WC511 bus services through PT Blueprint work in the 2018/19 year. Cost estimate figures are not yet inflation-adjusted.",null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended",null,null,null,10259961,10403992,11631720,17447724,19373298,19578802,null,{"$f":"SUM(PX8:PZ8)","v":32295673},null,null,{"$f":"SUM(QA8:QC8)","v":56399824},null,{"$f":"KT8+KU8+KV8+LD8+LE8+LF8+LN8+LO8+LP8","v":28122869},{"$f":"KW8+KX8+KY8+LG8+LH8+LI8+LQ8+LR8+LS8","v":50140915},{"$f":"LX8+LY8+LZ8+MH8+MI8+MJ8","v":2021605},{"$f":"MA8+MB8+MC8+MK8+ML8+MM8","v":3710705},{"$f":"MR8+MS8+MT8","v":2151199},{"$f":"MU8+MV8+MW8","v":2548204}]
["Bay of Plenty Regional Council","Nth, Tga Units","Do-minimum",1176213,1176213,1176213,1176213,1176213,1176213,1176213,1176213,1176213,898566,898566,898566,898566,898566,898566,898566,898566,898566,302838,302838,302838,302838,302838,302838,302838,302838,302838,19650392,19650392,19650392,19650392,19650392,19650392,19650392,19650392,19650392,4011727,4011727,4011727,4011727,4011727,4011727,4011727,4011727,4011727,3155166,3155166,3155166,3155166,3155166,3155166,3155166,3155166,3155166,51150,51150,51150,51150,51150,51150,51150,51150,51150,0,0,0,0,0,0,0,0,0,554602,554602,554602,554602,554602,554602,554602,554602,554602,"The above forecasts do not make any allowance for patronage growth, or changes which may result from Council's fare review, or decisions to increase fares over time.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3145,3302,3467,3640,3822,4013,4213,4423,4644,51522,54099,56804,59644,62626,65757,69045,72497,76122,1352,1420,1491,1565,1643,1726,1812,1902,1997,12,14,16,16,16,16,16,16,16,340296,357310,375176,393934,413631,434313,456028,478830,502771,680591,714621,750352,787869,827263,868626,912057,957660,1005543,"To allow for growth in Tauranga we have added 5% to the previous years figures. Very little or perhaps negative growth in Rotorua and other smaller regional towns. Difficult to estimate the change in scheme use as a result of the changes in Small Passenger Service Rules. Difficult to estimate the change in scheme use and expenditure when we go to the Ridewise System budgeted for in the 2018 2019 financial year.",null,8936725,8977303,10095010,15366232,17246897,17379215,15611329,15251329,14881329,14521329,35883,41048,36900,48450,49514,50607,51718,52910,54126,55423,0,0,0,0,0,0,0,0,0,0,65047,58292,122796,122796,122796,122796,122796,122796,122796,122796,463813,625657,686000,1075311,1121809,1145197,997875,997875,997875,997875,758493,701692,691014,834935,832282,880987,899792,952262,973572,1030135,10259961,10403992,11631720,17447724,19373298,19578802,17683510,17377172,17029698,16727558,0,0,0,0,0,0,0,0,0,0,"Tauranga school services will be integrated into WC511 bus services through PT Blueprint work in the 2018/19 year. Cost estimate figures are not yet inflation-adjusted.",null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended"]
["Bay of Plenty Regional Council","Rotorua Unit","Do-minimum",299633,299633,299633,299633,299633,299633,299633,299633,299633,337416,337416,337416,337416,337416,337416,337416,337416,337416,79272,79272,79272,79272,79272,79272,79272,79272,79272,4532768,4532768,4532768,4532768,4532768,4532768,4532768,4532768,4532768,2085783,2085783,2085783,2085783,2085783,2085783,2085783,2085783,2085783,761083,761083,761083,761083,761083,761083,761083,761083,761083,0,0,0,0,0,0,0,0,0,220943,220943,220943,220943,220943,220943,220943,220943,220943,134263,134263,134263,134263,134263,134263,134263,134263,134263,"The above forecasts do not make any allowance for patronage growth, or changes which may result from Council's fare review, or decisions to increase fares over time.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1210,1210,1210,1210,1210,1210,1210,1210,1210,16334,16334,16334,16334,16334,16334,16334,16334,16334,363,363,363,363,363,363,363,363,363,5,5,5,5,5,5,5,5,5,88423,88423,88423,88423,88423,88423,88423,88423,88423,176846,176846,176846,176846,176846,176846,176846,176846,176846,"To allow for growth in Tauranga we have added 5% to the previous years figures. Very little or perhaps negative growth in Rotorua and other smaller regional towns. Difficult to estimate the change in scheme use as a result of the changes in Small Passenger Service Rules. Difficult to estimate the change in scheme use and expenditure when we go to the Ridewise System budgeted for in the 2018 2019 financial year.",null,8936725,8977303,10095010,15366232,17246897,17379215,15611329,15251329,14881329,14521329,35883,41048,36900,48450,49514,50607,51718,52910,54126,55423,0,0,0,0,0,0,0,0,0,0,65047,58292,122796,122796,122796,122796,122796,122796,122796,122796,463813,625657,686000,1075311,1121809,1145197,997875,997875,997875,997875,758493,701692,691014,834935,832282,880987,899792,952262,973572,1030135,10259961,10403992,11631720,17447724,19373298,19578802,17683510,17377172,17029698,16727558,0,0,0,0,0,0,0,0,0,0,"Tauranga school services will be integrated into WC511 bus services through PT Blueprint work in the 2018/19 year. Cost estimate figures are not yet inflation-adjusted.",null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended"]
["Bay of Plenty Regional Council","Eastern Unit","Do-minimum",15835,15835,15835,15835,15835,15835,15835,15835,15835,16978,16978,16978,16978,16978,16978,16978,16978,16978,7446,7446,7446,7446,7446,7446,7446,7446,7446,1340517,1340517,1340517,1340517,1340517,1340517,1340517,1340517,1340517,255298,255298,255298,255298,255298,255298,255298,255298,255298,103121,103121,103121,103121,103121,103121,103121,103121,103121,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25711,25711,25711,25711,25711,25711,25711,25711,25711,"The above forecasts do not make any allowance for patronage growth, or changes which may result from Council's fare review, or decisions to increase fares over time.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,312,312,312,312,312,312,312,312,312,7825,7825,7825,7825,7825,7825,7825,7825,7825,163,163,163,163,163,163,163,163,163,2,2,2,2,2,2,2,2,2,43231,43231,43231,43231,43231,43231,43231,43231,43231,86462,86462,86462,86462,86462,86462,86462,86462,86462,"To allow for growth in Tauranga we have added 5% to the previous years figures. Very little or perhaps negative growth in Rotorua and other smaller regional towns. Difficult to estimate the change in scheme use as a result of the changes in Small Passenger Service Rules. Difficult to estimate the change in scheme use and expenditure when we go to the Ridewise System budgeted for in the 2018 2019 financial year.",null,8936725,8977303,10095010,15366232,17246897,17379215,15611329,15251329,14881329,14521329,35883,41048,36900,48450,49514,50607,51718,52910,54126,55423,0,0,0,0,0,0,0,0,0,0,65047,58292,122796,122796,122796,122796,122796,122796,122796,122796,463813,625657,686000,1075311,1121809,1145197,997875,997875,997875,997875,758493,701692,691014,834935,832282,880987,899792,952262,973572,1030135,10259961,10403992,11631720,17447724,19373298,19578802,17683510,17377172,17029698,16727558,0,0,0,0,0,0,0,0,0,0,"Tauranga school services will be integrated into WC511 bus services through PT Blueprint work in the 2018/19 year. Cost estimate figures are not yet inflation-adjusted.",null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended"]
["Buller District Council","Westport","Do-minimum",15000,15000,15000,15000,15000,15000,15000,15000,15000,0,0,0,0,0,0,0,0,0,70000,70000,70000,70000,70000,70000,70000,70000,70000,0,0,0,0,0,0,0,0,0,95780,95780,95780,95780,95780,95780,95780,95780,95780,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52000,54492,56000,52000,52000,52000,52000,52000,52000,52000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,52000,54492,56000,52000,52000,52000,52000,52000,52000,52000,0,0,0,0,0,0,0,0,0,0,null,null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended",null,null,null,52000,54492,56000,52000,52000,52000,null,162492,null,null,{"$f":"SUM(QA12:QC12)","v":156000},null,162492,156000,0,0,0,0]
["Environment Canterbury","Greater Christchurch","Cost impact change",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32437325,33927708,36781929,38337983,38877977,38886734,39498950,41078908,42722065,44430947,536255,574770,461758,588147,613018,638511,827624,860729,895158,930964,0,0,0,0,0,0,0,0,0,0,1855465,2036031,2256021,2188701,3485099,3575297,2336206,2429654,2526840,2627914,2825238,3474242,3083611,4103382,4207690,4314607,3506065,3646307,3792160,3943846,3349063,3485618,3540652,3589581,3707243,3883203,4462559,4641061,4826704,5019772,41003346,43498369,46123971,48807794,50891027,51298352,50631404,52656659,54762927,56953443,0,0,0,0,0,0,0,0,0,0,null,null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended",null,null,null,{"$f":"KT13+LD13+LN13+LX13+MH13+MR13","v":41003346},43498369,46123971,48807794,50891027,51298352,null,130625686,null,null,{"$f":"SUM(QA13:QC13)","v":150997173},null,104719745,117942370,15530608,21874776,10375333,11180027]
["Environment Canterbury","Greater Christchurch","Do-minimum",5894401,5953345,6012878,6073007,6133737,6195074,6257025,6319595,6382791,7624632,7700878,7777887,7855665,7934222,8013564,8093700,8174637,8256383,1391352,1405265,1419318,1433511,1447846,1462324,1476948,1491717,1506634,127334688,128608030,129894111,131193043,132504975,133830015,135168327,136520004,137885200,16043222,16203654,16365690,16529347,16694641,16861587,17030203,17200505,17372510,20506470,20711534,20918650,21127836,21339114,21552506,21768031,21985711,22205568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3467784,3502461,3537486,3572861,3608589,3644675,3681122,3717933,3755113,null,33455,33790,34127,34469,34813,35162,35513,35868,36227,103830,104868,105917,106976,108046,109126,110218,111320,112433,14514,14659,14806,14954,15103,15254,15407,15561,15717,0,0,0,0,0,0,0,0,0,47466,47466,47466,47466,47466,47466,47466,47466,47466,385268,389012,393012,396942,400911,404921,408970,413059,417190,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9619,9811,10008,10208,10412,10620,10833,11049,11270,276024,281544,287175,292919,298777,304753,310848,317065,323406,44596,45488,46398,47326,48272,49238,50222,51227,52251,53,53,54,54,55,55,56,56,57,2436543,2485274,2534979,2585679,2637393,2690140,2743943,2798822,2854798,0,0,0,0,0,0,0,0,0,null,null,32437325,33927708,36781929,38337983,38877977,38886734,39498950,41078908,42722065,44430947,536255,574770,461758,588147,613018,638511,827624,860729,895158,930964,0,0,0,0,0,0,0,0,0,0,1855465,2036031,2256021,2188701,3485099,3575297,2336206,2429654,2526840,2627914,2825238,3474242,3083611,4103382,4207690,4314607,3506065,3646307,3792160,3943846,3349063,3485618,3540652,3589581,3707243,3883203,4462559,4641061,4826704,5019772,41003346,43498369,46123971,48807794,50891027,51298352,50631404,52656659,54762927,56953443,0,0,0,0,0,0,0,0,0,0,null,null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended"]
["Environment Canterbury","Timaru","Cost neutral change",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32437325,33927708,36781929,38337983,38877977,38886734,39498950,41078908,42722065,44430947,536255,574770,461758,588147,613018,638511,827624,860729,895158,930964,0,0,0,0,0,0,0,0,0,0,1855465,2036031,2256021,2188701,3485099,3575297,2336206,2429654,2526840,2627914,2825238,3474242,3083611,4103382,4207690,4314607,3506065,3646307,3792160,3943846,3349063,3485618,3540652,3589581,3707243,3883203,4462559,4641061,4826704,5019772,41003346,43498369,46123971,48807794,50891027,51298352,50631404,52656659,54762927,56953443,0,0,0,0,0,0,0,0,0,0,null,null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended"]
["Environment Canterbury","Timaru","Do-minimum",92472,93397,94331,95274,96227,97189,98161,99143,100134,93804,94742,95689,96646,97189,98161,99575,100571,101576,35976,36336,36699,37066,37437,37811,38189,38571,38957,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,150888,152397,153921,155460,157015,158585,160171,161772,163390,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,32437325,33927708,36781929,38337983,38877977,38886734,39498950,41078908,42722065,44430947,536255,574770,461758,588147,613018,638511,827624,860729,895158,930964,0,0,0,0,0,0,0,0,0,0,1855465,2036031,2256021,2188701,3485099,3575297,2336206,2429654,2526840,2627914,2825238,3474242,3083611,4103382,4207690,4314607,3506065,3646307,3792160,3943846,3349063,3485618,3540652,3589581,3707243,3883203,4462559,4641061,4826704,5019772,41003346,43498369,46123971,48807794,50891027,51298352,50631404,52656659,54762927,56953443,0,0,0,0,0,0,0,0,0,0,null,null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended"]
["Environment Canterbury","RegionTot Mobi","Cost neutral change",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,32437325,33927708,36781929,38337983,38877977,38886734,39498950,41078908,42722065,44430947,536255,574770,461758,588147,613018,638511,827624,860729,895158,930964,0,0,0,0,0,0,0,0,0,0,1855465,2036031,2256021,2188701,3485099,3575297,2336206,2429654,2526840,2627914,2825238,3474242,3083611,4103382,4207690,4314607,3506065,3646307,3792160,3943846,3349063,3485618,3540652,3589581,3707243,3883203,4462559,4641061,4826704,5019772,41003346,43498369,46123971,48807794,50891027,51298352,50631404,52656659,54762927,56953443,0,0,0,0,0,0,0,0,0,0,null,null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended"]
["Environment Canterbury","RegionTot Mobi","Do-minimum",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,32437325,33927708,36781929,38337983,38877977,38886734,39498950,41078908,42722065,44430947,536255,574770,461758,588147,613018,638511,827624,860729,895158,930964,0,0,0,0,0,0,0,0,0,0,1855465,2036031,2256021,2188701,3485099,3575297,2336206,2429654,2526840,2627914,2825238,3474242,3083611,4103382,4207690,4314607,3506065,3646307,3792160,3943846,3349063,3485618,3540652,3589581,3707243,3883203,4462559,4641061,4826704,5019772,41003346,43498369,46123971,48807794,50891027,51298352,50631404,52656659,54762927,56953443,0,0,0,0,0,0,0,0,0,0,null,null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended"]
["Gisborne District Council","Gisborne","Do-minimum",112000,112000,112000,112000,112050,112050,112050,112100,112100,32000,32000,32000,32000,32050,32050,32050,32100,32100,11500,11500,11500,11500,11550,11550,11550,11600,11600,968000,968000,968000,968000,968050,968050,968050,968050,968050,118000,118000,118000,118000,118050,118050,118050,118050,118050,219000,219000,219000,219000,219050,219050,219050,219050,219050,40000,40000,40000,40000,40050,40050,40050,40050,40050,0,0,0,0,0,0,0,0,0,14500,14500,14500,14500,14550,14550,14550,14600,14600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,496,496,496,500,500,500,502,502,502,8900,8905,8905,8905,8910,8910,8910,8915,8915,1575,1575,1575,1575,1576,1576,1578,1578,1578,4,4,4,4,4,4,4,4,4,54000,54000,54000,54000,55000,55000,55000,60000,60000,122000,122000,122000,122000,125000,125000,125000,125050,125050,null,null,380000,370977,493553,480000,490560,501360,490322,494837,499435,504738,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5000,8074,5697,5000,5000,5000,5000,5000,5000,5000,6000,8728,6573,6000,6000,6000,6000,6000,6000,6000,69000,68333,68817,85000,86700,88411,55000,55000,55000,55000,460000,456112,574640,576000,588260,600771,556322,560837,565435,570738,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,"Actual Cost to service existing Contracts.",null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended",null,null,null,{"$f":"KT19+LD19+LN19+LX19+MH19+MR19","v":460000},456112,574640,576000,588260,600771,null,1490752,null,null,{"$f":"SUM(QA19:QC19)","v":1765031},null,1244530,1471920,40072,33000,206150,260111]
["Greater Wellington","GW","Do-minimum",10723500,10830700,11101500,11323500,11436700,11551100,11666600,11783300,11901100,12123742,12244979,12551104,12802126,12930147,13059449,13190043,13321944,13455163,2152700,2163700,2174700,2185800,2196900,2208100,2219300,2230600,2242000,173868800,175534100,179623000,182989900,184744800,186517600,188307000,190114600,191939700,16400900,16727900,17061300,17401400,17748300,18102800,18462900,18830900,19206300,49896900,51247600,51996200,52002900,53472200,55036500,56645800,58358800,60123000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4204339,4271608,4339954,4413733,4488767,4569564,4651817,4740201,4830265,".",100300,100800,101300,101800,102300,102800,103300,103800,104300,85500,85900,86300,86700,87100,87500,87900,88300,88700,14100,14300,14500,14700,14900,15200,15500,15800,16100,2145300,2156000,2166700,2177500,2188300,2199200,2210200,2221200,2232300,98200,98700,99200,99700,100200,100700,101200,101700,102200,1369400,1376200,1383000,1389900,1396800,1403700,1410700,1417700,1424800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,87592,88994,90418,91955,93518,95201,96915,98756,100633,".",9061008,9142366,9335872,9532172,9743890,9939639,10138188,10229593,10321889,3982743,4020157,4112867,4206954,4308544,4402259,4497356,4539624,4582331,542200,544900,547600,550300,553100,555900,558700,561500,564300,322019100,324898300,331746300,338693200,346185700,353113100,360139600,363374300,366640600,3453100,3453100,3453100,3552600,3552600,3552600,3573800,3573800,3573800,51569189,53704154,55927505,58300230,60773617,63414231,66169579,69112471,72186248,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2538849,2579471,2620742,2665295,2710605,2759396,2809065,2862437,2916823,".",10600,10900,11200,11500,11800,12100,12400,12700,13000,293500,299400,305400,311500,317700,324100,330600,337200,343900,27300,27800,28400,29000,29600,30200,30800,31400,32000,52,55,58,61,64,67,70,73,76,2172560,2231458,2291953,2354088,2420273,2488319,2560779,2637922,2720041,4345120,4462916,4583906,4708176,4840546,4976638,5121558,5275845,5440082,".",null,47084419,52998030,55458155,45360086,46119382,49024237,52603858,54585967,57708323,59993871,290648,295414,315814,323409,328260,333184,338181,343254,348403,353629,38844475,41480202,37885292,61097676,57929828,54613329,59053860,53935642,53669970,54531295,11032602,10821666,10600903,11773842,12734413,13163792,13193033,13500626,13766832,14064111,3876911,4745283,6633450,13750898,13271520,13368756,9493799,9171022,8964005,9811467,2656116,2562204,2914922,2666638,2795696,2668730,2684984,2701422,2718008,2734786,103785171,112902799,113808536,134972549,133179099,133172028,137367715,134237933,137175541,141489159,0,0,0,0,0,0,0,0,0,0,"There is an overall trend in the above forecasts towards higher spend in categories 515 and 524. 515 is driven by network access charges including a significant increase in insurance costs of 2.1m in 18/19), increased ticket office hours, fare initiatives, additional rail network renewals (approx. $3-4m per year and SW cars life extension (heavy maintenance). The Council is going through a large transformation programme at present with a much larger focus on the customer and technology. Category 524 has increased due a to higher spend on marketing initiatives and branding of Metlink and upgrading RTI systems to allow deliver of PTOM and a better customer experience. The PTOM process has meant that the Council now pays directly for ticketing in bus. These increases are offset by a savings in the 511 bus category.",null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended",null,null,null,103785171,112902799,113808536,134972549,133179099,133172028,null,330496506,null,null,401323676,null,274652449,315129391,47710815,78063221,8133242,8131064]
["Hawkes Bay Regional Council","Napier Hastings","Do-minimum",440503,451515,456031,460591,465197,469849,474547,479293,484086,153395,154929,157300,158873,160462,161219,162832,164460,166105,119186,120378,121582,122798,124026,125266,126519,127784,129062,7717113,7902323,8091979,8286186,8485055,8688696,8897225,9110758,9329417,1044700,1044700,1044700,1044700,1044700,1044700,1044700,1044700,1044700,1128920,1145854,1163042,1180488,1198195,1216168,1234410,1252926,1271720,0,0,0,0,0,0,0,0,0,26400,26664,26931,27200,27472,27747,28024,28304,28587,246560,249026,251516,254031,256572,259137,261729,264346,266990,"Forecasts are consistent with the general direction of the RPTP which is to consolidate the substantial investment in PT in Hawke's Bay during 2009-2015 while investigating improvements that can be made through savings due to greater operating efficiency.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3651,3779,3911,4048,4189,4336,4488,4645,4807,98784,101254,103785,106380,109039,111765,114559,117423,120359,22148,22702,23269,23851,24447,25059,25685,26327,26985,24,24,25,25,25,26,26,26,27,795358,827172,860259,886067,912649,940028,968229,997276,1027194,1590716,1654344,1720518,1772133,1825297,1880056,1936458,1994552,2054388,"These forecasts are consistent with the RPTP stance on Total Mobility , which is that HBRC will continue to support TM as long as government subsidies remain in place, and recognises that Hawke's Bay's aging population will result in ongoing growth in TM membership and use.",null,2389626,2105364,2250000,2260000,2322000,2370666,2439200,2512400,2587800,2665400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,188860,203529,195000,224482,228373,233003,237662,242415,247264,252209,926050,969032,1013800,1069896,1119721,1171922,1217800,1266500,1317200,1369871,3504536,3277925,3458800,3554378,3670094,3775591,3894662,4021315,4152264,4287480,0,0,0,0,0,0,0,0,0,0,null,null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended",null,null,null,3504536,3277925,3458800,3554378,3670094,3775591,null,10241261,null,null,11000063,null,6744990,6952666,587389,685858,2908882,3361539]
["Horizons Manawatu","All","Do-minimum",812056,844539,861430,878658,896231,914156,932439,951088,970110,419576,436359,445086,453989,463068,472330,481776,491412,501240,105012,109213,111397,113625,115898,118216,120580,122992,125451,12935560,13452982,13722041,13996481,14276410,14561938,14853176,15150239,15453243,1528352,1568352,1568352,1568352,1568352,1568352,1568352,1568352,1568352,1006258,1026383,1046911,1067849,1089206,1110990,1133209,1155873,1178991,81000,82620,84272,85957,87677,89430,89429,91218,93042,629923,642521,655371,668479,681848,695485,709395,723583,738055,104984,109184,111367,113595,115867,118184,120548,122959,125418,"Passenger growth across the network expected to increase approx 4% year on year due to recent improvements/new services implemented on the Palmerston North network and Ashhurst-PN, Whanganui-PN and several smaller offpeak services which are now beginning to show growth and our overall uptake increasing after a period of decline/flatline. These improvements/new services are a mix of peak and offpeak changes. From 2020/21, 2% year on year growth has been allowed for. This growth is then reflected in the passenger kms and fares/supergold payments forecasts. An increase in service kilometres in 2019/20 has been allowed for due to the retendering of the Whanganui unit which provides for some additional services and rerouting of existing services to better meet community needs. Supplementary funding has increased over the 2015-18 programme due to additional on bus advertising (e.g. side windows) and price increases across the board.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4500,4635,4774,4917,5064,5216,5373,5534,5700,158295,163043,167935,172973,178162,183507,189012,194682,200523,24300,24300,24300,25029,25029,25029,25779,25779,25779,23,23,23,24,24,24,25,25,25,854332,871419,888847,906623,924755,943250,962115,981357,1000985,1708664,1742838,1777694,1813246,1849510,1886500,1924230,1962714,2001970,"The total number of clients has decreased compared to 2015-18 programme due to an annual database cleanse process being put in place which saw clients who had not used the scheme for two or more years, changed to an \"inactive\" state.",null,3166588,3343901,3149122,3454567,3589423,3618821,3818821,3895197,3973101,4052563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,207554,175390,350000,136060,148810,150931,153051,155171,157291,161532,254879,281113,198703,433940,409240,409240,409240,409240,409240,409240,1111565,1147838,1225174,1245398,1237485,1254913,1236838,1261575,1286806,1312543,4740586,4948242,4922999,5269965,5384958,5433905,5617950,5721183,5826438,5935878,0,0,0,0,0,0,0,0,0,0,"Additional costs forecast for in 2021/22 due to retendering of the Palmerston North urban service.",null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended",null,null,null,4740586,4948242,4922999,5269965,5384958,5433905,null,14611827,null,null,16088828,null,9659611,10662811,1467639,1688221,3484577,3737796]
["Invercargill City Council","Invercargill","Do-minimum",113500,114600,115700,116900,118100,119300,120500,121700,122900,61000,61500,61500,62000,62000,62500,62500,62500,62500,27500,27500,27750,27750,28000,28000,28250,28250,28250,1212000,1215000,1219500,1225500,1227000,1233000,1234500,1234500,1234500,330794,330794,330794,330794,330794,330794,330794,330794,330794,275775,276565,291223,292883,306829,308568,308568,308568,308568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21725,21725,21923,21923,22120,22120,22318,22138,22318,"The RPTP s proposing new routes and fares to encourage patronage return. The review of the routes have focused on the customers issues raised through a customer surveys and ILM. There are now planned to have 6 buses at a decreased headway during the peak times and at 60 minute off peak. A new spline pulse based route is planned and this with the increase in service Km ( about 7.8%) will stop any further decrease in patronage. It is difficult to predict if the passenger kilometres will change but potentially more passengers over a faster shorter travel route could lead to a decline, however in the absence of good data the current estimate is included. It would be optimistic to predict a significant passenger increase but when you provide the shorter and faster routes, better fare structures ( flat fares) , new ticketing features, pulse more frequent peak services it is likely that our decline will halt and increases are realistic and conservative. These changes are very closely aligned to the problem statements from the ILM, our customer service surveys - what our customers want, NZTA staff suggestion and our consultants recommendations. The proposed changes are probably the best alignment of services to needs possible.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1700,1725,1750,1775,1775,1775,1775,1775,1775,55000,55800,56600,57500,57500,57500,57500,57500,57500,11000,11200,11320,11500,11500,11500,11500,11500,11500,9,9,9,9,9,9,9,9,9,341000,355000,369000,384000,393500,403250,416500,423500,434350,682000,710000,738000,768000,787000,806500,833000,847000,869000,"Ridewise card is proposed for the service.",null,725752,751398,791550,964940,989064,1118853,1148311,1177019,1206445,1236606,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,76343,42688,75000,263590,106180,108834,117203,120133,123136,126214,216616,273132,250000,281810,295006,302381,309940,317688,325631,333771,515114,514781,533330,698710,673325,690480,707743,695082,712459,762162,1533825,1581999,1649880,2209050,2063575,2220548,2283197,2309922,2367671,2458753,0,0,0,0,0,0,0,0,0,0,null,null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended",null,null,null,1533825,1581999,1649880,2209050,2063575,2220548,null,4765704,null,null,6493173,null,2268700,3072857,933779,1357801,1563225,2062515]
["Marlborough District Council","Blenheim","Do-minimum",0,0,0,0,0,0,0,0,0,7740,7975,8215,8460,8715,8975,9245,9525,9810,13760,14175,14600,15040,15490,15955,16435,16930,17435,149892,154402,159046,163821,168743,173812,179033,184409,189946,49362,49362,49362,49362,49362,49362,49362,49362,49362,12788,13173,13569,13977,14397,14830,15276,15735,16208,0,0,0,0,0,0,0,0,0,21000,21000,21000,21000,21000,21000,21000,21000,21000,15555,16022,16503,16998,17509,18035,18576,19134,19708,"The Marlborough RPTP does not include statistical or forecast data but rather focuses on objectives and policies. Council's Long Term Plan 2015-25 (updated 2018-28 LTP currently under preparation) contains Levels of Service and Performance Targets for Passenger Transport, which include increasing levels of customer patronage by 3% per annum. The above forecasts reflect those targets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,910,929,948,967,987,1007,1028,1049,1070,18200,18580,18960,19340,19740,20140,20560,20980,21400,2626,2653,2680,2707,2734,2762,2790,2818,2847,5,5,5,5,5,5,5,5,5,109200,111480,113760,116040,118440,120840,123360,125880,128400,213850,218315,222780,227245,231945,236645,241580,246515,251450,"The Marlborough RPTP does not include statistical or forecast data but rather focuses on objectives and policies. Council continues to support the Total Mobility Scheme in Marlborough to give participants access to basic community activities and services. The above forecasts are based on a modest increase which reflects our regions' growing aged population demographic",null,82795,96368,126000,130000,130000,130000,160000,160000,160000,160000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4055,5472,12000,9500,10250,11000,11000,11000,11000,11000,2357,2390,3000,5000,5000,5000,5000,5000,5000,5000,167319,135662,145000,155000,179000,155000,170000,170000,170000,170000,256526,239892,286000,299500,324250,301000,346000,346000,346000,346000,0,0,0,0,0,0,0,0,0,0,null,null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended",null,null,null,256526,239892,286000,299500,324250,301000,null,782418,null,null,924750,null,305163,390000,29274,45750,447981,489000]
["Nelson City Council","Nelson Tasman route","Do-minimum",162408,162400,162400,162400,162400,162400,162400,162400,162400,132881,132900,132900,132900,132900,132900,132900,132900,132900,56708,56700,56700,56700,56700,56700,56700,56700,56700,2569358,2569400,2569400,2569400,2569400,2569400,2569400,2569400,2569400,255741,255741,255741,255741,255741,255741,255741,255741,255741,674515,674500,674500,674500,674500,674500,674500,674500,674500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,106932,106900,106900,106900,106900,106900,106900,106900,106900,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"These figures are yet to be populated",null,491111,638568,460000,710000,782126,765593,688163,706004,724483,743598,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,null,null,null,null,27411,33957,21440,24000,24500,25000,55080,56508,57987,59517,25478,13608,48240,45000,45375,45780,101000,103100,105275,107525,261086,294338,297333,205668,206000,216900,353140,362814,372894,383199,805086,980471,827013,984668,1058001,1053273,1197383,1228426,1260639,1293839,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,"Unsubsidised service is the summer beach bus from CBD to Tahunanui Beach",null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended",null,null,null,805086,980471,827013,984668,1058001,1053273,null,2612570,null,null,3095942,null,1589679,2257719,170134,209655,852757,628568]
["Nelson City Council","NBus","Do-minimum",21765,21770,21770,21770,21770,21770,21770,21770,21770,17805,17810,17810,17810,17810,17810,17810,17810,17810,12755,12760,12760,12760,12760,12760,12760,12760,12760,324042,324000,324000,324000,324000,324000,324000,324000,324000,148460,148460,148460,148460,148460,148460,148460,148460,148460,60622,60600,60600,60600,60600,60600,60600,60600,60600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18060,18100,18100,18100,18100,18100,18100,18100,18100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1500,1505,1510,1515,1520,1525,1530,1535,1540,40002,40010,40020,40030,40040,40050,40060,40070,40080,7600,7600,7600,7600,7600,7600,7600,7600,7600,7,7,7,7,7,7,7,7,7,296551,296610,296684,296758,296833,296907,296981,297055,297129,537477,537554,537689,537823,537957,538092,538226,538360,538495,null,null,491111,638568,460000,710000,782126,765593,688163,706004,724483,743598,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,null,null,null,null,27411,33957,21440,24000,24500,25000,55080,56508,57987,59517,25478,13608,48240,45000,45375,45780,101000,103100,105275,107525,261086,294338,297333,205668,206000,216900,353140,362814,372894,383199,805086,980471,827013,984668,1058001,1053273,1197383,1228426,1260639,1293839,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,"Unsubsidised service is the summer beach bus from CBD to Tahunanui Beach",null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended"]
["Nelson City Council","Late Late","Do-minimum",0,0,0,0,0,0,0,0,0,4051,4050,4050,4050,4050,4050,4050,4050,4050,14,15,15,15,15,15,15,15,15,32805,32800,32800,32800,32800,32800,32800,32800,32800,13988,13988,13988,13988,13988,13988,13988,13988,13988,14090,14100,14100,14100,14100,14100,14100,14100,14100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,491111,638568,460000,710000,782126,765593,688163,706004,724483,743598,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,null,null,null,null,27411,33957,21440,24000,24500,25000,55080,56508,57987,59517,25478,13608,48240,45000,45375,45780,101000,103100,105275,107525,261086,294338,297333,205668,206000,216900,353140,362814,372894,383199,805086,980471,827013,984668,1058001,1053273,1197383,1228426,1260639,1293839,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,"Unsubsidised service is the summer beach bus from CBD to Tahunanui Beach",null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended"]
["Northland Regional Council","Whangarei","Cost impact change",263807,262339,260871,263480,266114,268776,271463,274178,276920,0,0,0,0,0,0,0,0,0,62989,62579,62229,62851,63480,64115,64756,65403,66057,4574304,4548852,4523400,4568634,4614320,4660464,4707068,4754139,4801680,508256,505428,502600,504406,504644,503860,504644,503860,504644,540804,527795,534785,540133,545535,550990,556500,562065,567686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,106980,106385,105789,106847,107916,108995,110085,111186,112298,"NB: NRC does not currently have the capability to breakdown peak and off peak data. All stats have been entered in off peak. Forecasting varies depending on number of Public Holidays and Sundays in the calendar year (ref 19/20 & 20/21 difference)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1853,1946,2043,2145,2252,2365,2483,2607,2738,44204,46414,48734,51171,53730,56416,59237,62199,65309,47000,47000,47000,47000,47000,47000,47000,47000,47000,3,4,5,5,5,5,5,5,5,113672,119356,123323,131589,138169,145077,152331,159948,167945,227344,238711,250647,263179,276338,290155,304663,319896,335890,"Provision to provide one additional hoist per annum either for Whangarei's TM Scheme or potentially in other parts of Northland depending on the pilot study due to be undertaken in 2019/2020",null,962787,1027605,1260000,1243996,1262171,1351502,1414031,1407560,1401026,1305437,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,71600,55833,172000,175000,179375,183860,175000,175000,175000,175000,62336,63311,187545,173472,158209,163063,146525,150188,153943,157791,278337,240762,326840,471830,474326,476884,459213,470694,482461,494523,1375060,1387511,1946385,2064298,2074081,2175309,2194769,2203442,2212430,2132751,0,0,0,0,0,0,0,0,0,0,null,null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended",null,null,null,1375060,1387511,1946385,2064298,2074081,2175309,null,4708956,null,null,{"$f":"SUM(QA28:QC28)","v":6313688},null,3250392,3857669,612625,1032979,845939,1423040]
["Northland Regional Council","Whangarei","Do-minimum",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"N/A",null,962787,1027605,1260000,1243996,1262171,1351502,1414031,1407560,1401026,1305437,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,71600,55833,172000,175000,179375,183860,175000,175000,175000,175000,62336,63311,187545,173472,158209,163063,146525,150188,153943,157791,278337,240762,326840,471830,474326,476884,459213,470694,482461,494523,1375060,1387511,1946385,2064298,2074081,2175309,2194769,2203442,2212430,2132751,0,0,0,0,0,0,0,0,0,0,null,null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended"]
["Otago Regional Council","Dunedin","Do-minimum",2206626,2316296,2500441,2550700,2571105,2692719,2729878,2803585,2886851,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11695119,12276366,13252337,13518709,13626859,14271409,14468355,14859000,15300313,3077084,3077084,3077084,3077084,3077084,3077084,3077084,3077084,3077084,3869310,4103403,4144437,4227326,4438692,4527466,4618016,4848916,4945895,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,707000,749774,757271,772417,811037,827258,843803,885994,903713,"Data reported for 'peak passenger boardings for all units' shows TOTAL passenger boardings for all units. Projections for peak and off-peak passenger boardings as well as SupeGold card passenger boardings will not be available until the new ticketing system is implemented in both Queenstown and Dunedin in March/April 2018.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3028,3128,3228,3328,3428,3528,3628,3728,3828,96979,97076,97173,97270,97367,97465,97562,97660,97757,0,0,0,0,0,0,0,0,0,19,20,21,22,23,24,26,27,28,0,0,0,0,0,0,0,0,0,710538,712599,714665,716738,718816,720901,722992,725088,727191,"Note Total Mobility figures are regional figures . Wheelcahir hoist trips and the total fare paid by passenger have not been recorded to date. Data will be available from 2017/18 year.",null,4983176,6962965,7000000,9021326,8906734,9024407,14446394,14492593,14999060,15521881,0,0,0,0,0,0,0,1000000,1000000,1000000,0,0,0,0,0,0,0,0,0,0,114737,123967,322000,630051,591694,593986,595822,597742,600332,602485,466110,730263,1140000,1771975,1848147,1851745,1853545,1855345,1858944,1860743,953131,1091552,1162000,1294223,1295484,1298007,1299268,1300530,1303052,1304314,6517154,8908747,9624000,12717575,12642059,12768145,18195029,19246210,19761388,20289423,0,0,0,0,0,0,0,0,0,0,"forecasts reflect the operation of the wakatipu and dunedin networks. They do not include Wakatipu further improvements from the programme business case",null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended",null,null,null,6517154,8908747,9624000,12717575,12642059,12768145,null,25049901,null,null,{"$f":"SUM(QA30:QC30)","v":38127779},null,18946141,26952467,2897077,7287598,3206683,3887714]
["Otago Regional Council","Wakatipu","Do-minimum",1040000,1102400,1168544,1238657,1312976,1391755,1475260,1563775,1657602,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16026400,16987984,18007263,19087699,20232961,21446938,22733755,24097780,25543647,1475239,1475239,1475239,1475239,1999546,1999546,1999546,1999546,1999546,2400000,2500000,2700000,2860000,3150000,3339000,3539340,3751700,3976802,0,0,0,0,0,0,0,0,600000,0,0,0,0,0,0,0,0,0,72100,74263,76491,78786,81149,83584,86091,88764,91334,"Data reported for 'peak passenger boardings for all units' shows TOTAL passenger boardings for all units. Projections for peak and off-peak passenger boardings as well as SupeGold card passenger boardings will not be available until the new ticketing system is implemented in both Queenstown and Dunedin in March/April 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Please see Total Mobility figures provided on Dunedin spreadsheet. Dunedin and Queenstown Total Mobility projections are combined.",null,4983176,6962965,7000000,9021326,8906734,9024407,14446394,14492593,14999060,15521881,0,0,0,0,0,0,0,1000000,1000000,1000000,0,0,0,0,0,0,0,0,0,0,114737,123967,322000,630051,591694,593986,595822,597742,600332,602485,466110,730263,1140000,1771975,1848147,1851745,1853545,1855345,1858944,1860743,953131,1091552,1162000,1294223,1295484,1298007,1299268,1300530,1303052,1304314,6517154,8908747,9624000,12717575,12642059,12768145,18195029,19246210,19761388,20289423,0,0,0,0,0,0,0,0,0,0,"forecasts reflect the operation of the wakatipu and dunedin networks. They do not include Wakatipu further improvements from the programme business case",null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended"]
["Taranaki Regional Council","Taranaki","Do-minimum",630243,633394,636561,639744,642942,646157,649388,649388,649388,144956,145681,146409,147141,147876,148616,149359,149359,149359,55493,55770,56049,56329,56610,56893,57178,57178,57178,6884253,6918672,6953265,6988034,7022966,7058084,7093377,7093377,7093377,817447,817447,817447,817447,817447,817447,817447,817447,817447,1228318,1240601,1253007,1265537,1278192,1290974,1303884,1303884,1303884,41000,41000,41000,41000,41000,41000,41000,41000,41000,0,0,0,0,0,0,0,0,0,133000,133700,134378,135050,135725,136404,137086,137086,137086,"Conservative results predicted based on base programme and without additional service improvement investment.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1550,1550,1550,1600,1600,1600,1600,1600,1600,47000,47500,48000,48000,48000,48000,48000,48000,48000,3500,3500,3600,3600,3600,3600,3600,3600,3600,9,9,9,9,9,9,9,9,9,351500,354000,357000,357000,357000,357000,357000,357000,357000,676000,682500,689000,689000,689000,689000,689000,689000,689000,"The RPTP does not contain forecasts. Section 8.4 Services for people with impairments of the RPTP identifies what is planned and to be investigated for people with impairments",null,1758485,1843003,1800000,2061900,2103300,2148500,2500000,2550000,2600000,2650000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6027,34363,16000,44000,43000,43500,43500,43500,43500,43500,145952,209039,160000,214000,213000,217000,174980,174980,174980,174980,471430,447137,552000,513900,524700,537200,843000,843000,843000,843000,2381894,2533542,2528000,2833800,2884000,2946200,3561480,3611480,3661480,3711480,0,0,0,0,0,0,0,0,0,0,"Base programme estimate",null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended",null,null,null,2381894,2533542,2528000,2833800,2884000,2946200,null,7443436,null,null,{"$f":"SUM(QA32:QC32)","v":8664000},null,5401488,6313700,571381,774500,1470567,1575800]
["Tasman District Council","Tasman","Do-minimum",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,84678,85849,87690,84000,88166,90367,93307,96247,99187,102127,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,null,null,null,null,0,0,0,0,15000,5000,5000,5000,5000,5000,82421,84069,85750,82000,86583,89277,92735,96231,99766,103339,167099,169918,173440,166000,189749,184644,191042,197478,203953,210466,0,0,0,0,0,0,0,0,0,0,null,null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended",null,null,null,167099,169918,173440,166000,189749,184644,null,510457,null,null,{"$f":"SUM(QA33:QC33)","v":540393},null,258217,262533,0,20000,252240,257860]
["Waikato Regional Council","Hamilton","Do-minimum",2017689,2037866,2058245,2078827,2099616,2120612,2141818,2163236,2184868,1690181,1707082,1724154,1741395,1758809,1776397,1794161,1812103,1830224,418411,418411,418411,418411,418411,418411,418411,418411,418411,35238442,35555094,35874913,36197930,36524177,36853686,37186491,37522623,37862117,5658712,5715299,5772452,5830176,5888478,5947363,6006837,6066905,6127574,5948371,6187338,6311085,6437307,6566053,6697374,6831321,6967948,7107307,140904,142313,143736,145173,146625,148091,149572,151068,152578,104000,105040,106090,107151,108223,109305,110398,111502,112617,809621,809621,809621,809621,809621,809621,809621,809621,809621,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3955,3995,4035,4075,4116,4157,4199,4241,4283,65210,65863,66521,67186,67858,68537,69222,69914,70613,7174,7246,7318,7391,7465,7540,7615,7691,7768,19,19,20,20,20,20,20,20,20,550523,556028,561588,567204,572876,578605,584391,590235,596137,1101046,1112056,1123177,1134409,1145753,1157211,1168783,1180471,1192276,null,null,13786117,14362416,14800000,15163210,15580199,16008654,16448892,16901237,17366021,17843586,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,493139,533074,550000,553544,553544,553544,553544,553544,553544,553544,1061433,1119750,1100000,1482411,1482411,1482411,1482411,1482411,1482411,1482411,575954,612011,630000,750000,750000,750000,750000,750000,750000,750000,15916643,16627251,17080000,17949165,18366154,18794609,19234847,19687192,20151976,20629541,0,0,0,0,0,0,0,0,0,null,".",null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended",null,null,null,15916643,16627251,17080000,17949165,18366154,18794609,null,49623894,null,null,{"$f":"SUM(QA34:QC34)","v":55109928},null,42948533,46752063,4857396,6107865,1817965,2250000]
["West Coast Regional Council","West Coast","Do-minimum",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,720,3,3,3,3,3,3,3,3,15600,15700,15800,15900,16000,16100,16200,16300,16400,1200,1300,1400,1500,1600,1700,1800,1900,2000,3,3,3,4,4,4,5,5,5,84272,85958,87677,89431,91219,93044,94904,96802,98739,168544,171918,175354,178862,182438,186088,189808,193604,null,"Numbers of Total mobility clients have remained fairly static with only small increases hence the forecasts for clients and trips. This aligns with what is anticipated in the RPTP.",null,4198,4800,0,0,0,0,7320,7466,7616,7768,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,87610,88136,85000,92272,94458,96677,98681,100719,102794,104904,91808,92936,85000,92272,94458,96677,106001,108185,110410,112672,0,0,0,0,0,0,0,0,0,0,"Forecasts are based on continual gradual increases in user and trip numbers.",null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended",null,null,null,91808,92936,85000,92272,94458,96677,null,269744,null,null,{"$f":"SUM(QA35:QC35)","v":283407},null,8998,0,0,0,260746,283407]
["Westland District Council","westland","Do-minimum",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50000,50000,50000,50000,50000,50000,50000,50000,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32421,33579,34500,34500,34500,34500,34500,34500,34500,34500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32421,33579,34500,34500,34500,34500,34500,34500,34500,34500,0,0,0,0,0,0,0,0,0,0,null,null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended",null,null,null,32421,33579,34500,34500,34500,34500,null,100500,null,null,{"$f":"SUM(QA36:QC36)","v":103500},null,100500,103500,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(QJ7:QJ36)","v":1215392636},{"$f":"SUM(QK7:QK36)","v":1507896805},229976999,296124736,57045453,64850864]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(KW7:KW37)","v":584894231},{"$f":"SUM(KX7:KX37)","v":599887151},{"$f":"SUM(KY7:KY37)","v":607507255},null,null,null,null,null,null,null,{"$f":"SUM(LG7:LG37)","v":14850842},{"$f":"SUM(LH7:LH37)","v":15332724},{"$f":"SUM(LI7:LI37)","v":17318268},null,null,null,null,null,null,null,{"$f":"SUM(LQ7:LQ37)","v":152806041},{"$f":"SUM(LR7:LR37)","v":146809708},{"$f":"SUM(LS7:LS37)","v":143950754},null,null,null,null,null,null,null,{"$f":"SUM(MA7:MA37)","v":48672127},{"$f":"SUM(MB7:MB37)","v":60701290},{"$f":"SUM(MC7:MC37)","v":67423973},null,null,null,null,null,null,null,{"$f":"SUM(MK7:MK37)","v":82175880},{"$f":"SUM(ML7:ML37)","v":82519448},{"$f":"SUM(MM7:MM37)","v":83877900},null,null,null,null,null,null,null,{"$f":"SUM(MU7:MU37)","v":43964474},{"$f":"SUM(MV7:MV37)","v":44815510},{"$f":"SUM(MW7:MW37)","v":46183517},null,null,null,null,null,null,null,{"$f":"SUM(NE7:NE37)","v":927363595},{"$f":"SUM(NF7:NF37)","v":950065831},{"$f":"SUM(NG7:NG37)","v":966261667},null,null,null,null,null,null,null,{"$f":"SUM(NO7:NO37)","v":3120345},{"$f":"SUM(NP7:NP37)","v":3218041},{"$f":"SUM(NQ7:NQ37)","v":3325629},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(PX7:PX37)","v":463160764},496624924,542629400,614230244,620658660,633983501]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"change"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(PX38:PZ38)","v":1502415088},null,null,{"$f":"SUM(QA38:QC38)","v":1868872405},{"$f":"QC40/PZ40-1","v":0.24391216510466784},{"$f":"SUM(QE7:QE37)","v":1502415088},null,null,{"$f":"SUM(QH7:QH37)","v":1868872405}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"KW38+LG38+LQ38+MA38+MK38+MU38+NE38+NO38","v":1857847535},{"$f":"KX38+LH38+LR38+MB38+ML38+MV38+NF38+NP38","v":1903349703},1935848963]
[]
[]
["PREVIOUS VERSION:","NLTP 2018/21 Public transport existing services extract as at 13 OCT 2017 "]
["Auckland Transport","Auckland","Do-minimum",34776189,36790782,37197683,39674707,41222153,42329634,44502482,46698613,48898649,23393505,24748696,25695101,26688676,27729624,28474613,29936260,31413570,32893506,7415000,7844552,8144533,8459464,8789412,9025550,9488846,9957106,10426199,470692151,497874357,515817722,533961588,552262856,564869086,588955052,612110521,634216264,57324452,59223659,63838973,66918602,70175389,73614218,76328092,81009415,85817205,115061786,124204398,131630267,141639698,148192741,155521468,167115202,179357407,192184453,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10391623,10786740,11227919,11423624,11619329,11815034,12010739,12206444,12402149,"The increase from 2019/20 is related to the introduction of the full new network services (final services implemented during 2018/19.",3980739,4114598,4208633,4302669,4396704,4490739,4584775,4677646,4770518,2722251,2807126,2856216,2910007,2966908,3025849,3086113,3146382,3207167,136830,148096,166545,180292,190930,199528,206803,213237,219155,20782008,22307180,24614920,26143973,27236994,28071168,28746582,29322914,29836979,1522991,1723837,1883005,2136417,2334128,2495193,2632507,2754816,2868072,8359739,9048025,10175217,11015109,11665051,12190343,12634814,13027911,13389445,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,270515,274735,279558,284380,289203,294025,298848,303670,308493,"Comment still to be provided - maybe related to timing for additional service provision (to be confirmed)",13612226,14352509,15033276,15917497,16703677,19824357,22422499,24223251,25691761,7797599,8221661,8611630,9118146,9568499,11356143,12844457,13875996,14717214,1237086,1304363,1366231,1446590,1518038,1801647,2037768,2201421,2334880,310608550,326244209,339881187,356791635,370991845,424705482,462385524,485475183,502904965,6370414,6780565,7169986,7663407,8118544,9716484,11087072,12088347,12942074,54378274,58302619,61984044,66614246,70952952,85471931,98123825,107594219,115828764,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2085447,2119228,2157834,2196441,2235048,2273655,2312261,2350868,2389475,"The increase around 2021/22 is related to the introduction of the new EMU units. The increase in statistics from 2023/24 is related to the opening of the City Rail Link and the provision of additional service to support its opening. CRL includes additional stations within the City Centre and revised service patterns, including travel time improvements for those on the western line.",10500,11025,11576,12155,12762,13400,14070,14773,15511,483487,507661,533044,559696,587680,617064,647917,680312,714327,71400,72828,74284,77998,81898,85993,90293,94807,99548,155,160,165,170,175,180,185,190,195,5814000,5930280,6048886,6169864,6293261,6419126,6547509,6678459,6812028,12790800,13046616,13307549,13573700,13845174,14122078,14404519,14692610,14986462,null,null,131788514,149658410,171082553,201562848,204073814,205031250,220795216,228280124,236350878,243595167,8606509,6964170,9039856,10117701,10427509,12236783,15356747,15740948,16100990,16446411,76791973,78060271,74818588,91708365,88879880,89337424,85036285.256999999,80311606.876199991,87287395.085912004,74691635.179561123,21637213,21477230,28884002,20581099,24082677,29813714,35912330,41714131,54720608,57399617,25385189,25913336,32737536,32829909,32711685,33213723,42329414,43640435,44712984,44955875,6068250,6453730,6440311,7579324,7537636,7657259,7779695,7926145,8075522,8227887,270277648,288527147,323002846,346249205,345357431,355167818,407209687,417613390,447248377,445316592,526431,2413803,4905259,3040345,3138041,3245629,3356807,3469346,3585691,3713376,"Values are inclusive of AT's indirect admin fee, and while they include assumptions for direct contractual escalation, no indexation has been applied. WC511 and 512 - in the outer years is inclusive of the roll-up of the proposed new services activity from the 18-21 period. WC514 - in outer years is increase in renewals and also new CRL stations coming on line. WC515 - includes assumptions of removal of diesel units from 2021/22, but also increase in costs for CRL services, offset by increased revenue assumptions. The forecast for WC515 also includes the provision of Project SaFE from 2021/22 onwards. WC524 - includes provision for AIFS Opex to move into general WC524 as the committed activity ends in 2020/21. This is around $9m pa. EMU Financing Costs (WC515 activity) are not included within the above forecast.",null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended"]
["Bay of Plenty Regional Council","Nth, Tga Units","Cost impact change",1176171,1377905,1430202,1477524,1530516,1577146,1630137,1677489,1730480,917580,1074961,1115760,1152679,1194020,1230398,1271738,1308679,1350020,344590,416906,464181,510276,556319,603642,649686,695729,741773,21574650,23725019,24596477,26345937,27224071,28104564,28987489,29872917,31560389,4704000,4704000,4704000,4704000,4704000,4704000,4704000,4704000,4704000,3034248,3674248,4104248,4534248,4964248,5824248,6254248,6684248,6684248,51150,51150,51150,51150,51150,51150,51150,51150,51150,0,0,0,0,0,0,0,0,0,554602,554602,554602,554602,554602,554602,554602,554602,554602,"The estimates above include \"Nth, Tga Units Do min\" and full implementation of the Western Bay of Plenty Public Transport Blueprint in 2019/20 (partial implementation in the previous year). Service kilometres are simply based on patronage growth rate applied to year 1 service kilometres (don't exactly reflect kilometres operated).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Mobility as per Do minimum.",null,8936725,8977303,10041000,14373740,15950822,15924522,15611329,15251329,14881329,14521329,35883,41048,46000,48450,49514,50607,47500,47500,47500,47500,0,0,0,0,0,0,0,0,0,0,65047,58292,122796,122796,122796,122796,122796,122796,122796,122796,463813,625657,686000,1083863,1130549,1154129,997875,997875,997875,997875,758493,701692,749000,788726,804719,852034,803446,832446,832446,861446,10259961,10403992,11644796,16417575,18058400,18104088,17582946,17251946,16881946,16550946,0,0,0,0,0,0,0,0,0,0,"Tauranga school services will be integrated into WC511 bus services through PT Blueprint work in the 2018/19 year. Cost estimate figures are not yet inflation-adjusted.",null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended"]
["Bay of Plenty Regional Council","Nth, Tga Units","Do-minimum",1176213,1176213,1176213,1176213,1176213,1176213,1176213,1176213,1176213,898566,898566,898566,898566,898566,898566,898566,898566,898566,302838,302838,302838,302838,302838,302838,302838,302838,302838,19650392,19650392,19650392,19650392,19650392,19650392,19650392,19650392,19650392,4011727,4011727,4011727,4011727,4011727,4011727,4011727,4011727,4011727,3155166,3155166,3155166,3155166,3155166,3155166,3155166,3155166,3155166,51150,51150,51150,51150,51150,51150,51150,51150,51150,0,0,0,0,0,0,0,0,0,554602,554602,554602,554602,554602,554602,554602,554602,554602,"The above forecasts do not make any allowance for patronage growth, or changes which may result from Council's fare review, or decisions to increase fares over time.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3145,3302,3467,3640,3822,4013,4213,4423,4644,51522,54099,56804,59644,62626,65757,69045,72497,76122,1352,1420,1491,1565,1643,1726,1812,1902,1997,12,14,16,16,16,16,16,16,16,340296,357310,375176,393934,413631,434313,456028,478830,502771,680591,714621,750352,787869,827263,868626,912057,957660,1005543,"To allow for growth in Tauranga we have added 5% to the previous years figures. Very little or perhaps negative growth in Rotorua and other smaller regional towns. Difficult to estimate the change in scheme use as a result of the changes in Small Passenger Service Rules. Difficult to estimate the change in scheme use and expenditure when we go to the Ridewise System budgeted for in the 2018 2019 financial year.",null,8936725,8977303,10041000,14373740,15950822,15924522,15611329,15251329,14881329,14521329,35883,41048,46000,48450,49514,50607,47500,47500,47500,47500,0,0,0,0,0,0,0,0,0,0,65047,58292,122796,122796,122796,122796,122796,122796,122796,122796,463813,625657,686000,1083863,1130549,1154129,997875,997875,997875,997875,758493,701692,749000,788726,804719,852034,803446,832446,832446,861446,10259961,10403992,11644796,16417575,18058400,18104088,17582946,17251946,16881946,16550946,0,0,0,0,0,0,0,0,0,0,"Tauranga school services will be integrated into WC511 bus services through PT Blueprint work in the 2018/19 year. Cost estimate figures are not yet inflation-adjusted.",null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended"]
["Bay of Plenty Regional Council","Rotorua Unit","Do-minimum",299633,299633,299633,299633,299633,299633,299633,299633,299633,337416,337416,337416,337416,337416,337416,337416,337416,337416,79272,79272,79272,79272,79272,79272,79272,79272,79272,4532768,4532768,4532768,4532768,4532768,4532768,4532768,4532768,4532768,2085783,2085783,2085783,2085783,2085783,2085783,2085783,2085783,2085783,761083,761083,761083,761083,761083,761083,761083,761083,761083,0,0,0,0,0,0,0,0,0,220943,220943,220943,220943,220943,220943,220943,220943,220943,134263,134263,134263,134263,134263,134263,134263,134263,134263,"The above forecasts do not make any allowance for patronage growth, or changes which may result from Council's fare review, or decisions to increase fares over time.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1210,1210,1210,1210,1210,1210,1210,1210,1210,16334,16334,16334,16334,16334,16334,16334,16334,16334,363,363,363,363,363,363,363,363,363,5,5,5,5,5,5,5,5,5,88423,88423,88423,88423,88423,88423,88423,88423,88423,176846,176846,176846,176846,176846,176846,176846,176846,176846,"To allow for growth in Tauranga we have added 5% to the previous years figures. Very little or perhaps negative growth in Rotorua and other smaller regional towns. Difficult to estimate the change in scheme use as a result of the changes in Small Passenger Service Rules. Difficult to estimate the change in scheme use and expenditure when we go to the Ridewise System budgeted for in the 2018 2019 financial year.",null,8936725,8977303,10041000,14373740,15950822,15924522,15611329,15251329,14881329,14521329,35883,41048,46000,48450,49514,50607,47500,47500,47500,47500,0,0,0,0,0,0,0,0,0,0,65047,58292,122796,122796,122796,122796,122796,122796,122796,122796,463813,625657,686000,1083863,1130549,1154129,997875,997875,997875,997875,758493,701692,749000,788726,804719,852034,803446,832446,832446,861446,10259961,10403992,11644796,16417575,18058400,18104088,17582946,17251946,16881946,16550946,0,0,0,0,0,0,0,0,0,0,"Tauranga school services will be integrated into WC511 bus services through PT Blueprint work in the 2018/19 year. Cost estimate figures are not yet inflation-adjusted.",null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended"]
["Bay of Plenty Regional Council","Eastern Unit","Do-minimum",15835,15835,15835,15835,15835,15835,15835,15835,15835,16978,16978,16978,16978,16978,16978,16978,16978,16978,7446,7446,7446,7446,7446,7446,7446,7446,7446,1340517,1340517,1340517,1340517,1340517,1340517,1340517,1340517,1340517,255298,255298,255298,255298,255298,255298,255298,255298,255298,103121,103121,103121,103121,103121,103121,103121,103121,103121,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25711,25711,25711,25711,25711,25711,25711,25711,25711,"The above forecasts do not make any allowance for patronage growth, or changes which may result from Council's fare review, or decisions to increase fares over time.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,312,312,312,312,312,312,312,312,312,7825,7825,7825,7825,7825,7825,7825,7825,7825,163,163,163,163,163,163,163,163,163,2,2,2,2,2,2,2,2,2,43231,43231,43231,43231,43231,43231,43231,43231,43231,86462,86462,86462,86462,86462,86462,86462,86462,86462,"To allow for growth in Tauranga we have added 5% to the previous years figures. Very little or perhaps negative growth in Rotorua and other smaller regional towns. Difficult to estimate the change in scheme use as a result of the changes in Small Passenger Service Rules. Difficult to estimate the change in scheme use and expenditure when we go to the Ridewise System budgeted for in the 2018 2019 financial year.",null,8936725,8977303,10041000,14373740,15950822,15924522,15611329,15251329,14881329,14521329,35883,41048,46000,48450,49514,50607,47500,47500,47500,47500,0,0,0,0,0,0,0,0,0,0,65047,58292,122796,122796,122796,122796,122796,122796,122796,122796,463813,625657,686000,1083863,1130549,1154129,997875,997875,997875,997875,758493,701692,749000,788726,804719,852034,803446,832446,832446,861446,10259961,10403992,11644796,16417575,18058400,18104088,17582946,17251946,16881946,16550946,0,0,0,0,0,0,0,0,0,0,"Tauranga school services will be integrated into WC511 bus services through PT Blueprint work in the 2018/19 year. Cost estimate figures are not yet inflation-adjusted.",null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended"]
["Buller District Council","Westport","Do-minimum",15000,15000,15000,15000,15000,15000,15000,15000,15000,0,0,0,0,0,0,0,0,0,70000,70000,70000,70000,70000,70000,70000,70000,70000,0,0,0,0,0,0,0,0,0,95780,95780,95780,95780,95780,95780,95780,95780,95780,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52000,54492,56225,52000,52000,52000,52000,52000,52000,52000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,52000,54492,56225,52000,52000,52000,52000,52000,52000,52000,0,0,0,0,0,0,0,0,0,0,null,null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended"]
["Environment Canterbury","Greater Christchurch","Cost impact change",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32437325,33927708,33766351,38323473,38933451,38933477,39498950,41078908,42722065,44430947,536255,574770,708476,563883,563883,563883,827624,860729,895158,930964,0,0,0,0,0,0,0,0,0,0,1855465,2036031,1997070,3996730,4096749,4199269,2336206,2429654,2526840,2627914,2825238,3474242,3027620,4109177,4252939,4314607,3506065,3646307,3792160,3943846,3349063,3485618,3770900,3593679,3714382,3894475,4462559,4641061,4826704,5019772,41003346,43498369,43270417,50586942,51561404,51905711,50631404,52656659,54762927,56953443,0,0,0,0,0,0,0,0,0,0,null,null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended"]
["Environment Canterbury","Greater Christchurch","Do-minimum",5894401,5953345,6012878,6073007,6133737,6195074,6257025,6319595,6382791,7624632,7700878,7777887,7855665,7934222,8013564,8093700,8174637,8256383,1391352,1405265,1419318,1433511,1447846,1462324,1476948,1491717,1506634,0,0,0,0,0,0,0,0,0,16043222,16203654,16365690,16529347,16694641,16861587,17030203,17200505,17372510,20506470,20711534,20918650,21127836,21339114,21552506,21768031,21985711,22205568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3467784,3502461,3537486,3572861,3608589,3644675,3681122,3717933,3755113,null,33455,33790,34127,34469,34813,35162,35513,35868,36227,103830,104868,105917,106976,108046,109126,110218,111320,112433,14514,14659,14806,14954,15103,15254,15407,15561,15717,0,0,0,0,0,0,0,0,0,47466,47466,47466,47466,47466,47466,47466,47466,47466,385268,389012,393012,396942,400911,404921,408970,413059,417190,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9619,9811,10008,10208,10412,10620,10833,11049,11270,276024,281544,287175,292919,298777,304753,310848,317065,323406,44596,45488,46398,47326,48272,49238,50222,51227,52251,53,53,54,54,55,55,56,56,57,2436543,2485274,2534979,2585679,2637393,2690140,2743943,2798822,2854798,0,0,0,0,0,0,0,0,0,null,null,32437325,33927708,33766351,38323473,38933451,38933477,39498950,41078908,42722065,44430947,536255,574770,708476,563883,563883,563883,827624,860729,895158,930964,0,0,0,0,0,0,0,0,0,0,1855465,2036031,1997070,3996730,4096749,4199269,2336206,2429654,2526840,2627914,2825238,3474242,3027620,4109177,4252939,4314607,3506065,3646307,3792160,3943846,3349063,3485618,3770900,3593679,3714382,3894475,4462559,4641061,4826704,5019772,41003346,43498369,43270417,50586942,51561404,51905711,50631404,52656659,54762927,56953443,0,0,0,0,0,0,0,0,0,0,null,null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended"]
["Environment Canterbury","Timaru","Cost neutral change",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32437325,33927708,33766351,38323473,38933451,38933477,39498950,41078908,42722065,44430947,536255,574770,708476,563883,563883,563883,827624,860729,895158,930964,0,0,0,0,0,0,0,0,0,0,1855465,2036031,1997070,3996730,4096749,4199269,2336206,2429654,2526840,2627914,2825238,3474242,3027620,4109177,4252939,4314607,3506065,3646307,3792160,3943846,3349063,3485618,3770900,3593679,3714382,3894475,4462559,4641061,4826704,5019772,41003346,43498369,43270417,50586942,51561404,51905711,50631404,52656659,54762927,56953443,0,0,0,0,0,0,0,0,0,0,null,null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended"]
["Environment Canterbury","Timaru","Do-minimum",92472,93397,94331,95274,96227,97189,98161,99143,100134,93804,94742,95689,96646,97189,98161,99575,100571,101576,35976,36336,36699,37066,37437,37811,38189,38571,38957,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,150888,152397,153921,155460,157015,158585,160171,161772,163390,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,32437325,33927708,33766351,38323473,38933451,38933477,39498950,41078908,42722065,44430947,536255,574770,708476,563883,563883,563883,827624,860729,895158,930964,0,0,0,0,0,0,0,0,0,0,1855465,2036031,1997070,3996730,4096749,4199269,2336206,2429654,2526840,2627914,2825238,3474242,3027620,4109177,4252939,4314607,3506065,3646307,3792160,3943846,3349063,3485618,3770900,3593679,3714382,3894475,4462559,4641061,4826704,5019772,41003346,43498369,43270417,50586942,51561404,51905711,50631404,52656659,54762927,56953443,0,0,0,0,0,0,0,0,0,0,null,null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended"]
["Environment Canterbury","RegionTot Mobi","Cost neutral change",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,32437325,33927708,33766351,38323473,38933451,38933477,39498950,41078908,42722065,44430947,536255,574770,708476,563883,563883,563883,827624,860729,895158,930964,0,0,0,0,0,0,0,0,0,0,1855465,2036031,1997070,3996730,4096749,4199269,2336206,2429654,2526840,2627914,2825238,3474242,3027620,4109177,4252939,4314607,3506065,3646307,3792160,3943846,3349063,3485618,3770900,3593679,3714382,3894475,4462559,4641061,4826704,5019772,41003346,43498369,43270417,50586942,51561404,51905711,50631404,52656659,54762927,56953443,0,0,0,0,0,0,0,0,0,0,null,null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended"]
["Environment Canterbury","RegionTot Mobi","Do-minimum",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,32437325,33927708,33766351,38323473,38933451,38933477,39498950,41078908,42722065,44430947,536255,574770,708476,563883,563883,563883,827624,860729,895158,930964,0,0,0,0,0,0,0,0,0,0,1855465,2036031,1997070,3996730,4096749,4199269,2336206,2429654,2526840,2627914,2825238,3474242,3027620,4109177,4252939,4314607,3506065,3646307,3792160,3943846,3349063,3485618,3770900,3593679,3714382,3894475,4462559,4641061,4826704,5019772,41003346,43498369,43270417,50586942,51561404,51905711,50631404,52656659,54762927,56953443,0,0,0,0,0,0,0,0,0,0,null,null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended"]
["Gisborne District Council","Gisborne","Do-minimum",112000,112000,112000,112000,112050,112050,112050,112100,112100,32000,32000,32000,32000,32050,32050,32050,32100,32100,11500,11500,11500,11500,11550,11550,11550,11600,11600,968000,968000,968000,968000,968050,968050,968050,968050,968050,118000,118000,118000,118000,118050,118050,118050,118050,118050,219000,219000,219000,219000,219050,219050,219050,219050,219050,40000,40000,40000,40000,40050,40050,40050,40050,40050,0,0,0,0,0,0,0,0,0,14500,14500,14500,14500,14550,14550,14550,14600,14600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,496,496,496,500,500,500,502,502,502,8900,8905,8905,8905,8910,8910,8910,8915,8915,1575,1575,1575,1575,1576,1576,1578,1578,1578,4,4,4,4,4,4,4,4,4,54000,54000,54000,54000,55000,55000,55000,60000,60000,122000,122000,122000,122000,125000,125000,125000,125050,125050,null,null,380000,370977,365337,368500,368500,368500,368500,368500,368500,368500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5000,8074,5000,5000,5000,5000,5000,5000,5000,5000,6000,8728,6000,6000,6000,6000,6000,6000,6000,6000,69000,68333,69000,85000,85000,85000,55000,55000,55000,55000,460000,456112,445337,464500,464500,464500,434500,434500,434500,434500,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,"Actual Cost to service existing Contracts.",null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended"]
["Greater Wellington","GW","Do-minimum",10723500,10830700,11101500,11323500,11436700,11551100,11666600,11783300,11901100,12123742,12244979,12551104,12802126,12930147,13059449,13190043,13321944,13455163,2152700,2163700,2174700,2185800,2196900,2208100,2219300,2230600,2242000,173868800,175534100,179623000,182989900,184744800,186517600,188307000,190114600,191939700,16400900,16727900,17061300,17401400,17748300,18102800,18462900,18830900,19206300,49896900,51247600,51996200,52002900,53472200,55036500,56645800,58358800,60123000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4204339,4271608,4339954,4413733,4488767,4569564,4651817,4740201,4830265,".",100300,100800,101300,101800,102300,102800,103300,103800,104300,85500,85900,86300,86700,87100,87500,87900,88300,88700,14100,14300,14500,14700,14900,15200,15500,15800,16100,2145300,2156000,2166700,2177500,2188300,2199200,2210200,2221200,2232300,98200,98700,99200,99700,100200,100700,101200,101700,102200,1369400,1376200,1383000,1389900,1396800,1403700,1410700,1417700,1424800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,87592,88994,90418,91955,93518,95201,96915,98756,100633,".",9061008,9142366,9335872,9532172,9743890,9939639,10138188,10229593,10321889,3982743,4020157,4112867,4206954,4308544,4402259,4497356,4539624,4582331,542200,544900,547600,550300,553100,555900,558700,561500,564300,322019100,324898300,331746300,338693200,346185700,353113100,360139600,363374300,366640600,3453100,3453100,3453100,3552600,3552600,3552600,3573800,3573800,3573800,51569189,53704154,55927505,58300230,60773617,63414231,66169579,69112471,72186248,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2538849,2579471,2620742,2665295,2710605,2759396,2809065,2862437,2916823,".",10600,10900,11200,11500,11800,12100,12400,12700,13000,293500,299400,305400,311500,317700,324100,330600,337200,343900,27300,27800,28400,29000,29600,30200,30800,31400,32000,52,55,58,61,64,67,70,73,76,2172560,2231458,2291953,2354088,2420273,2488319,2560779,2637922,2720041,4345120,4462916,4583906,4708176,4840546,4976638,5121558,5275845,5440082,".",null,47084419,52998030,61893195,46077832,53110893,56576443,74707557,80663327,90785632,95938266,290648,295414,315814,323409,328260,333184,358472,370714,383243,396064,38844475,41480202,45772052,61503062,53816487,50643281,64286408,52870939,53314058,54907636,11032602,10821666,10612102,12267247,13235744,13673961,14204274,14577863,14815789,15091152,3876911,4745283,13927210,10391075,9932518,9610202,15000396,14901848,14702990,15631831,2656116,2562204,2914948,2874482,3007130,2884103,2945990,3025249,3093827,3164080,103785171,112902799,135435321,140068644,147703965,156996018,171503097,166409940,177095539,185129029,0,0,0,0,0,0,0,0,0,0,null,null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended"]
["Hawkes Bay Regional Council","Napier Hastings","Do-minimum",440503,451515,456031,460591,465197,469849,474547,479293,484086,153395,154929,157300,158873,160462,161219,162832,164460,166105,119186,120378,121582,122798,124026,125266,126519,127784,129062,7717113,7902323,8091979,8286186,8485055,8688696,8897225,9110758,9329417,1044700,1044700,1044700,1044700,1044700,1044700,1044700,1044700,1044700,1128920,1145854,1163042,1180488,1198195,1216168,1234410,1252926,1271720,0,0,0,0,0,0,0,0,0,26400,26664,26931,27200,27472,27747,28024,28304,28587,246560,249026,251516,254031,256572,259137,261729,264346,266990,"Forecasts are consistent with the general direction of the RPTP which is to consolidate the substantial investment in PT in Hawke's Bay during 2009-2015 while investigating improvements that can be made through savings due to greater operating efficiency.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3651,3779,3911,4048,4189,4336,4488,4645,4807,98784,101254,103785,106380,109039,111765,114559,117423,120359,22148,22702,23269,23851,24447,25059,25685,26327,26985,24,24,25,25,25,26,26,26,27,795358,827172,860259,886067,912649,940028,968229,997276,1027194,1590716,1654344,1720518,1772133,1825297,1880056,1936458,1994552,2054388,"These forecasts are consistent with the RPTP stance on Total Mobility , which is that HBRC will continue to support TM as long as government subsidies remain in place, and recognises that Hawke's Bay's aging population will result in ongoing growth in TM membership and use.",null,2389626,2105364,2250000,2416170,2490936,2540666,2616886,2695393,2776255,2859542,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,188860,203529,180000,224482,228373,233003,237662,242415,247264,252209,926050,969032,1024000,1049854,1093693,1139381,1194878,1242674,1292381,1344076,3504536,3277925,3454000,3690506,3813002,3913050,4049426,4180482,4315900,4455827,0,0,0,0,0,0,0,0,0,0,null,null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended"]
["Horizons Manawatu","All","Do-minimum",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,3166588,3343901,3300000,3454567,3589423,3618821,3818821,3895197,3973101,4052563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,207554,175390,367858,136060,148810,150931,153051,155171,157291,161532,254879,281113,171296,433940,409240,409240,409240,409240,409240,409240,1111565,1147838,1250174,1245398,1237485,1254913,1236838,1261575,1286806,1312543,4740586,4948242,5089328,5269965,5384958,5433905,5617950,5721183,5826438,5935878,0,0,0,0,0,0,0,0,0,0,"Additional costs forecast for in 2021/22 due to retendering of the Palmerston North urban service.",null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended"]
["Invercargill City Council","Invercargill","Do-minimum",113500,114600,115700,116900,118100,110300,120500,121700,122900,61000,61500,61500,62000,62000,62500,62500,62500,62500,27500,27500,27750,27750,28000,28000,28250,28250,28250,1212000,1215000,1219500,1225500,1227000,1233000,1234500,1234500,1234500,306692,306692,306692,306692,306692,306692,306692,306692,306692,275775,276565,291223,292883,306829,308568,308568,308568,308568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21725,21725,21923,21923,22120,22120,22318,22138,22318,"The RPTP s proposing new routes and fares to encourage patronage return. The review of the routes have focused on the customers issues raised through a=customer surveys and ILM.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1700,1725,1750,1775,1775,1775,1775,1775,1775,55000,55800,56600,57500,57500,57500,57500,57500,57500,11000,11200,11320,11500,11500,11500,11500,11500,11500,9,9,9,9,9,9,9,9,9,341000,355000,369000,384000,393500,403250,416500,423500,434350,682000,710000,738000,768000,787000,806500,833000,847000,869000,"Ridewise card is proposed for the service.",null,725752,751398,950000,964940,989064,1118853,1148311,1177019,1206445,1236606,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,76343,42688,110000,263590,106180,108834,117203,120133,123136,126214,216616,273132,270000,281810,295006,302381,309940,317688,325631,333771,515114,514781,413000,698710,673325,690480,707743,695082,712459,762162,1533825,1581999,1743000,2209050,2063575,2220548,2283197,2309922,2367671,2458753,0,0,0,0,0,0,0,0,0,0,null,null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended"]
["Marlborough District Council","Blenheim","Do-minimum",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"x",null,82795,96368,160000,160000,160000,280000,160000,160000,160000,160000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4055,5472,12000,9500,10250,11000,11000,11000,11000,11000,2357,2390,5000,5000,5000,5000,5000,5000,5000,5000,167319,135662,155000,165000,194000,170000,170000,170000,170000,170000,256526,239892,332000,339500,369250,466000,346000,346000,346000,346000,0,0,0,0,0,0,0,0,0,0,null,null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended"]
["Nelson City Council","Nelson Tasman route","Do-minimum",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"These figures are yet to be populated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"These figures are yet to be populated",null,491111,638568,530120,630000,645750,662760,688163,706004,724483,743598,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,null,null,null,null,27411,33957,21440,51000,52275,53652,55080,56508,57987,59517,25478,13608,48240,75000,76875,78900,81000,83100,85275,87525,261086,294338,315333,345500,390040,439665,373140,382814,392894,403199,805086,980471,915133,1101500,1164940,1234977,1197383,1228426,1260639,1293839,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,"Unsubsidised service is the summer beach bus from CBD to Tahunanui Beach",null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended"]
["Nelson City Council","NBus","Do-minimum",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,491111,638568,530120,630000,645750,662760,688163,706004,724483,743598,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,null,null,null,null,27411,33957,21440,51000,52275,53652,55080,56508,57987,59517,25478,13608,48240,75000,76875,78900,81000,83100,85275,87525,261086,294338,315333,345500,390040,439665,373140,382814,392894,403199,805086,980471,915133,1101500,1164940,1234977,1197383,1228426,1260639,1293839,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,"Unsubsidised service is the summer beach bus from CBD to Tahunanui Beach",null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended"]
["Nelson City Council","late night","Do-minimum",4000,4010,4015,4020,4025,4030,4035,4040,4045,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1500,1505,1510,1515,1520,1525,1535,1540,1550,40002,40010,40020,40030,40040,40050,40060,40070,40080,null,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,10,10,10,10,10,10,10,10,10,20,20,20,20,20,20,20,20,20,null,null,491111,638568,530120,630000,645750,662760,688163,706004,724483,743598,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,null,null,null,null,27411,33957,21440,51000,52275,53652,55080,56508,57987,59517,25478,13608,48240,75000,76875,78900,81000,83100,85275,87525,261086,294338,315333,345500,390040,439665,373140,382814,392894,403199,805086,980471,915133,1101500,1164940,1234977,1197383,1228426,1260639,1293839,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,"Unsubsidised service is the summer beach bus from CBD to Tahunanui Beach",null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended"]
["Northland Regional Council","Whangarei","Cost impact change",263807,262339,260871,263480,266114,268776,271463,274178,276920,0,0,0,0,0,0,0,0,0,62989,62579,62229,62851,63480,64115,64756,65403,66057,4574304,4548852,4523400,4568634,4614320,4660464,4707068,4754139,4801680,508256,505428,502600,504406,504644,503860,504644,503860,504644,540804,527795,534785,540133,545535,550990,556500,562065,567686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,106980,106385,105789,106847,107916,108995,110085,111186,112298,"NB: NRC does not currently have the capability to breakdown peak and off peak data. All stats have been entered in off peak. Forecasting varies depending on number of Public Holidays and Sundays in the calendar year (ref 19/20 & 20/21 difference)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1853,1946,2043,2145,2252,2365,2483,2607,2738,44204,46414,48734,51171,53730,56416,59237,62199,65309,47000,47000,47000,47000,47000,47000,47000,47000,47000,3,4,5,5,5,5,5,5,5,113672,119356,123323,131589,138169,145077,152331,159948,167945,227344,238711,250647,263179,276338,290155,304663,319896,335890,"Provision to provide one additional hoist per annum either for Whangarei's TM Scheme or potentially in other parts of Northland depending on the pilot study due to be undertaken in 2019/2020",null,962787,1027605,1400000,1396827,1415002,1504333,1414031,1407560,1401026,1305437,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,71600,55833,100000,175000,175000,175000,175000,175000,175000,175000,62336,63311,104397,158472,140684,142951,146525,150188,153943,157791,278337,240762,287377,463080,465233,467438,459213,470694,482461,494523,1375060,1387511,1891774,2193379,2195919,2289722,2194769,2203442,2212430,2132751,0,0,0,0,0,0,0,0,0,0,null,null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended"]
["Northland Regional Council","Whangarei","Do-minimum",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"N/A",null,962787,1027605,1400000,1396827,1415002,1504333,1414031,1407560,1401026,1305437,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,71600,55833,100000,175000,175000,175000,175000,175000,175000,175000,62336,63311,104397,158472,140684,142951,146525,150188,153943,157791,278337,240762,287377,463080,465233,467438,459213,470694,482461,494523,1375060,1387511,1891774,2193379,2195919,2289722,2194769,2203442,2212430,2132751,0,0,0,0,0,0,0,0,0,0,null,null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended"]
["Otago Regional Council","Dunedin","Do-minimum",2206626,2316296,2500441,2550700,2571105,2692719,2729878,2803585,2886851,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11695119,12276366,13252337,13518709,13626859,14271409,14468355,14859000,15300313,3077084,3077084,3077084,3077084,3077084,3077084,3077084,3077084,3077084,3869310,4103403,4144437,4227326,4438692,4527466,4618016,4848916,4945895,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,707000,749774,757271,772417,811037,827258,843803,885994,903713,"Data reported for 'peak passenger boardings for all units' shows TOTAL passenger boardings for all units. Projections for peak and off-peak passenger boardings as well as SupeGold card passenger boardings will not be available until the new ticketing system is implemented in both Queenstown and Dunedin in March/April 2018.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3028,3128,3228,3328,3428,3528,3628,3728,3828,96979,97076,97173,97270,97367,97465,97562,97660,97757,0,0,0,0,0,0,0,0,0,19,20,21,22,23,24,26,27,28,0,0,0,0,0,0,0,0,0,710538,712599,714665,716738,718816,720901,722992,725088,727191,"Note Total Mobility figures are regional figures . Wheelcahir hoist trips and the total fare paid by passenger have not been recorded to date. Data will be available from 2017/18 year.",null,4983176,6962965,7000000,10000700,10607916,11126504,14446394,14492593,14999060,15521881,0,0,0,0,0,0,0,1000000,1000000,1000000,0,0,0,0,0,0,0,0,0,0,114737,123967,322000,630051,591694,593986,595822,597742,600332,602485,466110,730263,1140000,1771975,1848147,1851745,1853545,1855345,1858944,1860743,953131,1091552,1162000,1294223,1295484,1298007,1299268,1300530,1303052,1304314,6517154,8908747,9624000,13696949,14343241,14870242,18195029,19246210,19761388,20289423,0,0,0,0,0,0,0,0,0,0,"forecasts reflect the operation of the wakatipu and dunedin networks. They do not include Wakatipu further improvements from the programme business case",null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended"]
["Otago Regional Council","Wakatipu","Do-minimum",1040000,1102400,1168544,1238657,1312976,1391755,1475260,1563775,1657602,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6240000,6614400,7011264,7431940,7877856,8350528,8851559,9382653,9945612,0,0,0,0,0,0,0,null,null,2400000,2500000,2700000,2860000,3150000,3339000,3539340,3751700,3976802,0,0,0,0,0,0,0,0,600000,0,0,0,0,0,0,0,0,0,72100,74263,76491,78786,81149,83584,86091,88764,91334,"Data reported for 'peak passenger boardings for all units' shows TOTAL passenger boardings for all units. Projections for peak and off-peak passenger boardings as well as SupeGold card passenger boardings will not be available until the new ticketing system is implemented in both Queenstown and Dunedin in March/April 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Please see Total Mobility figures provided on Dunedin spreadsheet. Dunedin and Queenstown Total Mobility projections are combined.",null,4983176,6962965,7000000,10000700,10607916,11126504,14446394,14492593,14999060,15521881,0,0,0,0,0,0,0,1000000,1000000,1000000,0,0,0,0,0,0,0,0,0,0,114737,123967,322000,630051,591694,593986,595822,597742,600332,602485,466110,730263,1140000,1771975,1848147,1851745,1853545,1855345,1858944,1860743,953131,1091552,1162000,1294223,1295484,1298007,1299268,1300530,1303052,1304314,6517154,8908747,9624000,13696949,14343241,14870242,18195029,19246210,19761388,20289423,0,0,0,0,0,0,0,0,0,0,"forecasts reflect the operation of the wakatipu and dunedin networks. They do not include Wakatipu further improvements from the programme business case",null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended"]
["Taranaki Regional Council","Taranaki","Do-minimum",630243,633394,636561,639744,642942,646157,649388,649388,649388,144956,145681,146409,147141,147876,148616,149359,149359,149359,55493,55770,56049,56329,56610,56893,57178,57178,57178,6884253,6918672,6953265,6988034,7022966,7058084,7093377,7093377,7093377,817447,817447,817447,817447,817447,817447,817447,817447,817447,1228318,1240601,1253007,1265537,1278192,1290974,1303884,1303884,1303884,41000,41000,41000,41000,41000,41000,41000,41000,41000,0,0,0,0,0,0,0,0,0,133000,133700,134378,135050,135725,136404,137086,137086,137086,"Conservative results predicted based on base programme and without additional service improvement investment.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1550,1550,1550,1600,1600,1600,1600,1600,1600,47000,47500,48000,48000,48000,48000,48000,48000,48000,3500,3500,3600,3600,3600,3600,3600,3600,3600,9,9,9,9,9,9,9,9,9,351500,354000,357000,357000,357000,357000,357000,357000,357000,676000,682500,689000,689000,689000,689000,689000,689000,689000,"The RPTP does not contain forecasts. Section 8.4 Services for people with impairments of the RPTP identifies what is planned and to be investigated for people with impairments",null,1758485,1843003,1900000,2456000,2521000,2596500,2780800,2780800,2780800,2780800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6027,34363,30000,44000,43000,43500,43500,43500,43500,43500,145952,209039,150000,214000,213000,217000,174980,174980,174980,174980,471430,447137,521000,513900,524700,537200,843000,843000,843000,843000,2381894,2533542,2601000,3227900,3301700,3394200,3842280,3842280,3842280,3842280,0,0,0,0,0,0,0,0,0,0,"Base programme estimate",null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended"]
["Tasman District Council","Tasman","Do-minimum",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,84678,85849,87690,84000,88166,90367,93307,96247,99187,102127,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,null,null,null,null,0,0,0,0,15000,5000,5000,5000,5000,5000,82421,84069,85750,82000,86583,89277,92735,96231,99766,103339,167099,169918,173440,166000,189749,184644,191042,197478,203953,210466,0,0,0,0,0,0,0,0,0,0,null,null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended"]
["Waikato Regional Council","Hamilton","Do-minimum",2017689,2037866,2058245,2078827,2099616,2120612,2141818,2163236,2184868,1690181,1707082,1724154,1741395,1758809,1776397,1794161,1812103,1830224,418411,418411,418411,418411,418411,418411,418411,418411,418411,35238442,35555094,35874913,36197930,36524177,36853686,37186491,37522623,37862117,5658712,5715299,5772452,5830176,5888478,5947363,6006837,6066905,6127574,5948371,6187338,6311085,6437307,6566053,6697374,6831321,6967948,7107307,140904,142313,143736,145173,146625,148091,149572,151068,152578,104000,105040,106090,107151,108223,109305,110398,111502,112617,809621,809621,809621,809621,809621,809621,809621,809621,809621,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3955,3995,4035,4075,4116,4157,4199,4241,4283,65210,65863,66521,67186,67858,68537,69222,69914,70613,7174,7246,7318,7391,7465,7540,7615,7691,7768,19,19,20,20,20,20,20,20,20,550523,556028,561588,567204,572876,578605,584391,590235,596137,1101046,1112056,1123177,1134409,1145753,1157211,1168783,1180471,1192276,null,null,13786117,14362416,14500000,15163210,15580199,16008654,16448892,16901237,17366021,17843586,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,493139,533074,550000,553544,553544,553544,553544,553544,553544,553544,1061433,1119750,1110000,1482411,1482411,1482411,1482411,1482411,1482411,1482411,575954,612011,780000,750000,750000,750000,750000,750000,750000,750000,15916643,16627251,16940000,17949165,18366154,18794609,19234847,19687192,20151976,20629541,0,0,0,0,0,0,0,0,0,null,".",null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended"]
["West Coast Regional Council","West Coast","Do-minimum",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,720,3,3,3,3,3,3,3,3,15600,15700,15800,15900,16000,16100,16200,16300,16400,1200,1300,1400,1500,1600,1700,1800,1900,2000,3,3,3,4,4,4,5,5,5,84272,85958,87677,89431,91219,93044,94904,96802,98739,168544,171918,175354,178862,182438,186088,189808,193604,null,"Numbers of Total mobility clients have remained fairly static with only small increases hence the forecasts for clients and trips. This aligns with what is anticipated in the RPTP.",null,4198,4800,5000,6980,7360,7177,7320,7466,7616,7768,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,87610,88136,88000,92272,94458,96677,98681,100719,102794,104904,91808,92936,93000,99252,101818,103854,106001,108185,110410,112672,0,0,0,0,0,0,0,0,0,0,"Forecasts are based on continual gradual increases in user and trip numbers.",null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended"]
["Westland District Council","westland","Do-minimum",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50000,50000,50000,50000,50000,50000,50000,50000,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32421,33579,34500,34500,34500,34500,34500,34500,34500,34500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32421,33579,34500,34500,34500,34500,34500,34500,34500,34500,0,0,0,0,0,0,0,0,0,0,null,null,null,341,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recommended"]
[]
["VARIANCE"]
["Auckland Transport","Auckland","Do-minimum",{"$f":"D7-D46","v":973479},{"$f":"E7-E46","v":384494},1371341,415389,390455,823540,277173,-274371,-905438,2400205,1967503,2018063,2122400,2168738,2519392,2211739,1899100,1527971,-1537793,-1626876,-1689090,-1754403,-1822831,-1789813,-1966189,-2142168,-2330107,9556962,1548436,2349296,4663652,6839534,14953060,12743255,-8200421,-8364429,-147944,-1913224,-5915359,-5862040,-6328634,-7475080,-8008780,-9907198,-12609090,-475548,-2109263,-1140913,4655,9310,13965,18620,23275,27929,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ7-BQ46","v":0},0,0,0,0,0,0,0,0,0,-4655,-9310,-13965,-18620,-23275,-27929,{"$error":"#VALUE!"},-3023201,-3078222,-3043147,-3040980,-3060570,-3094437,-3137563,-3185408,-3236869,-2098158,-2131649,-2096589,-2087678,-2096058,-2115784,-2142866,-2173789,-2207583,-73192,-79218,-89086,-96440,-102130,-106729,-110621,-114062,-117228,0,0,0,0,0,0,0,0,0,-837645,-948110,-1035653,-1175029,-1283770,-1372356,-1447879,-1515149,-1577440,0,0,{"$f":"EC7-EC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,311924,328887,344487,364749,382765,454275,513811,555076,588727,-311924,-328887,-344487,-364749,-382764,-454275,-513812,-555075,-588726,0,0,{"$f":"GO7-GO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"JA7-JA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8106729,-867290,-624895,1492186,0,0,0,0,0,0,-264913,687050,700791,714807,0,0,0,{"$f":"LM7-LM46","v":0},0,0,355479,0,0,1,-0.25699999928474426,0.12380000948905945,-8.5912004113197327E-2,-0.17956112325191498,0,0,-358080,0,0,0,0,0,0,0,0,0,-3129221,0,0,0,0,0,0,0,0,0,105676,0,0,0,0,0,0,0,0,0,4815670,17949801,22431666,24329329,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,{"$f":"NY7-NY46","v":0},{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0]
["Bay of Plenty Regional Council","Nth, Tga Units","Cost impact change",{"$f":"D8-D47","v":155618},-18207,-53836,-79170,-114276,-139062,-173609,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7089,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP8-BP47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EB8-EB47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GN8-GN47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IZ8-IZ47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,54010,992492,1296075,1454693,0,0,0,0,0,0,-9100,0,0,0,4218,5410,{"$f":"LL8-LL47","v":6626},7923,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8552,-8740,-8932,0,0,0,0,0,0,-57986,46209,27563,28953,96346,119816,141126,168689,0,0,-13076,1030149,1314898,1474714,100564,125226,147752,176612,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,{"$f":"NX8-NX47","v":0},0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0]
["Bay of Plenty Regional Council","Nth, Tga Units","Do-minimum",{"$f":"D9-D48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP9-BP48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EB9-EB48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GN9-GN48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IZ9-IZ48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,54010,992492,1296075,1454693,0,0,0,0,0,0,-9100,0,0,0,4218,5410,{"$f":"LL9-LL48","v":6626},7923,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8552,-8740,-8932,0,0,0,0,0,0,-57986,46209,27563,28953,96346,119816,141126,168689,0,0,-13076,1030149,1314898,1474714,100564,125226,147752,176612,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,{"$f":"NX9-NX48","v":0},0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0]
["Bay of Plenty Regional Council","Rotorua Unit","Do-minimum",{"$f":"D10-D49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP10-BP49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EB10-EB49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GN10-GN49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IZ10-IZ49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,54010,992492,1296075,1454693,0,0,0,0,0,0,-9100,0,0,0,4218,5410,{"$f":"LL10-LL49","v":6626},7923,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8552,-8740,-8932,0,0,0,0,0,0,-57986,46209,27563,28953,96346,119816,141126,168689,0,0,-13076,1030149,1314898,1474714,100564,125226,147752,176612,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,{"$f":"NX10-NX49","v":0},0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0]
["Bay of Plenty Regional Council","Eastern Unit","Do-minimum",{"$f":"D11-D50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP11-BP50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EB11-EB50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GN11-GN50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IZ11-IZ50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,54010,992492,1296075,1454693,0,0,0,0,0,0,-9100,0,0,0,4218,5410,{"$f":"LL11-LL50","v":6626},7923,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8552,-8740,-8932,0,0,0,0,0,0,-57986,46209,27563,28953,96346,119816,141126,168689,0,0,-13076,1030149,1314898,1474714,100564,125226,147752,176612,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,{"$f":"NX11-NX50","v":0},0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0]
["Buller District Council","Westport","Do-minimum",{"$f":"D12-D51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP12-BP51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EB12-EB51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GN12-GN51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IZ12-IZ51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LL12-LL51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NX12-NX51","v":0},0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0]
["Environment Canterbury","Greater Christchurch","Cost impact change",{"$f":"D13-D52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP13-BP52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EB13-EB52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GN13-GN52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IZ13-IZ52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3015578,14510,-55474,-46743,0,0,0,0,0,0,-246718,24264,49135,74628,0,0,{"$f":"LL13-LL52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,258951,-1808029,-611650,-623972,0,0,0,0,0,0,55991,-5795,-45249,0,0,0,0,0,0,0,-230248,-4098,-7139,-11272,0,0,0,0,0,0,2853554,-1779148,-670377,-607359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NX13-NX52","v":0},0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0]
["Environment Canterbury","Greater Christchurch","Do-minimum",{"$f":"D14-D53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,127334688,128608030,129894111,131193043,132504975,133830015,135168327,136520004,137885200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP14-BP53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EB14-EB53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GN14-GN53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IZ14-IZ53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3015578,14510,-55474,-46743,0,0,0,0,0,0,-246718,24264,49135,74628,0,0,{"$f":"LL14-LL53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,258951,-1808029,-611650,-623972,0,0,0,0,0,0,55991,-5795,-45249,0,0,0,0,0,0,0,-230248,-4098,-7139,-11272,0,0,0,0,0,0,2853554,-1779148,-670377,-607359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NX14-NX53","v":0},0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0]
["Environment Canterbury","Timaru","Cost neutral change",{"$f":"D15-D54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP15-BP54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EB15-EB54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GN15-GN54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IZ15-IZ54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3015578,14510,-55474,-46743,0,0,0,0,0,0,-246718,24264,49135,74628,0,0,{"$f":"LL15-LL54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,258951,-1808029,-611650,-623972,0,0,0,0,0,0,55991,-5795,-45249,0,0,0,0,0,0,0,-230248,-4098,-7139,-11272,0,0,0,0,0,0,2853554,-1779148,-670377,-607359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NX15-NX54","v":0},0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0]
["Environment Canterbury","Timaru","Do-minimum",{"$f":"D16-D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP16-BP55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EB16-EB55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GN16-GN55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IZ16-IZ55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3015578,14510,-55474,-46743,0,0,0,0,0,0,-246718,24264,49135,74628,0,0,{"$f":"LL16-LL55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,258951,-1808029,-611650,-623972,0,0,0,0,0,0,55991,-5795,-45249,0,0,0,0,0,0,0,-230248,-4098,-7139,-11272,0,0,0,0,0,0,2853554,-1779148,-670377,-607359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NX16-NX55","v":0},0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0]
["Environment Canterbury","RegionTot Mobi","Cost neutral change",{"$f":"D17-D56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP17-BP56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EB17-EB56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GN17-GN56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IZ17-IZ56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3015578,14510,-55474,-46743,0,0,0,0,0,0,-246718,24264,49135,74628,0,0,{"$f":"LL17-LL56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,258951,-1808029,-611650,-623972,0,0,0,0,0,0,55991,-5795,-45249,0,0,0,0,0,0,0,-230248,-4098,-7139,-11272,0,0,0,0,0,0,2853554,-1779148,-670377,-607359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NX17-NX56","v":0},0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0]
["Environment Canterbury","RegionTot Mobi","Do-minimum",{"$f":"D18-D57","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP18-BP57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EB18-EB57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GN18-GN57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IZ18-IZ57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3015578,14510,-55474,-46743,0,0,0,0,0,0,-246718,24264,49135,74628,0,0,{"$f":"LL18-LL57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,258951,-1808029,-611650,-623972,0,0,0,0,0,0,55991,-5795,-45249,0,0,0,0,0,0,0,-230248,-4098,-7139,-11272,0,0,0,0,0,0,2853554,-1779148,-670377,-607359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NX18-NX57","v":0},0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0]
["Gisborne District Council","Gisborne","Do-minimum",{"$f":"D19-D58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP19-BP58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EB19-EB58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GN19-GN58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IZ19-IZ58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,128216,111500,122060,132860,121822,126337,130935,136238,0,0,0,0,0,0,0,0,{"$f":"LL19-LL58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,697,0,0,0,0,0,0,0,0,0,573,0,0,0,0,0,0,0,0,0,-183,0,1700,3411,0,0,0,0,0,0,129303,111500,123760,136271,121822,126337,130935,136238,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"NX19-NX58","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Greater Wellington","GW","Do-minimum",{"$f":"D20-D59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP20-BP59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EB20-EB59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GN20-GN59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IZ20-IZ59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,-6435040,-717746,-6991511,-7552206,-22103699,-26077360,-33077309,-35944395,0,0,0,0,0,0,-20291,-27460,{"$f":"LL20-LL59","v":-34840},-42435,0,0,-7886760,-405386,4113341,3970048,-5232548,1064703,355912,-376341,0,0,-11199,-493405,-501331,-510169,-1011241,-1077237,-1048957,-1027041,0,0,-7293760,3359823,3339002,3758554,-5506597,-5730826,-5738985,-5820364,0,0,-26,-207844,-211434,-215373,-261006,-323827,-375819,-429294,0,0,-21626785,-5096095,-14524866,-23823990,-34135382,-32172007,-39919998,-43639870,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"NX20-NX59","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Hawkes Bay Regional Council","Napier Hastings","Do-minimum",{"$f":"D21-D60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP21-BP60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EB21-EB60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GN21-GN60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IZ21-IZ60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,-156170,-168936,-170000,-177686,-182993,-188455,-194142,0,0,0,0,0,0,0,0,{"$f":"LL21-LL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15000,0,0,0,0,0,0,0,0,0,-10200,20042,26028,32541,22922,23826,24819,25795,0,0,4800,-136128,-142908,-137459,-154764,-159167,-163636,-168347,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"NX21-NX60","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Horizons Manawatu","All","Do-minimum",{"$f":"D22-D61","v":812056},844539,861430,878658,896231,914156,932439,951088,970110,419576,436359,445086,453989,463068,472330,481776,491412,501240,105012,109213,111397,113625,115898,118216,120580,122992,125451,12935560,13452982,13722041,13996481,14276410,14561938,14853176,15150239,15453243,1528352,1568352,1568352,1568352,1568352,1568352,1568352,1568352,1568352,1006258,1026383,1046911,1067849,1089206,1110990,1133209,1155873,1178991,81000,82620,84272,85957,87677,89430,89429,91218,93042,629923,{"$f":"BP22-BP61","v":642521},655371,668479,681848,695485,709395,723583,738055,104984,109184,111367,113595,115867,118184,120548,122959,125418,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EB22-EB61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GN22-GN61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4500,4635,4774,4917,5064,5216,5373,5534,5700,158295,{"$f":"IZ22-IZ61","v":163043},167935,172973,178162,183507,189012,194682,200523,24300,24300,24300,25029,25029,25029,25779,25779,25779,23,23,23,24,24,24,25,25,25,854332,871419,888847,906623,924755,943250,962115,981357,1000985,1708664,1742838,1777694,1813246,1849510,1886500,1924230,1962714,2001970,null,0,0,0,-150878,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LL22-LL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-17858,0,0,0,0,0,0,0,0,0,27407,0,0,0,0,0,0,0,0,0,-25000,0,0,0,0,0,0,0,0,0,-166329,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"NX22-NX61","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Invercargill City Council","Invercargill","Do-minimum",{"$f":"D23-D62","v":0},0,0,0,0,9000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24102,24102,24102,24102,24102,24102,24102,24102,24102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP23-BP62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EB23-EB62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GN23-GN62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IZ23-IZ62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,-158450,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LL23-LL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-35000,0,0,0,0,0,0,0,0,0,-20000,0,0,0,0,0,0,0,0,0,120330,0,0,0,0,0,0,0,0,0,-93120,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"NX23-NX62","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Marlborough District Council","Blenheim","Do-minimum",{"$f":"D24-D63","v":0},0,0,0,0,0,0,0,0,7740,7975,8215,8460,8715,8975,9245,9525,9810,13760,14175,14600,15040,15490,15955,16435,16930,17435,149892,154402,159046,163821,168743,173812,179033,184409,189946,49362,49362,49362,49362,49362,49362,49362,49362,49362,12788,13173,13569,13977,14397,14830,15276,15735,16208,0,0,0,0,0,0,0,0,0,21000,{"$f":"BP24-BP63","v":21000},21000,21000,21000,21000,21000,21000,21000,15555,16022,16503,16998,17509,18035,18576,19134,19708,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EB24-EB63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GN24-GN63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,910,929,948,967,987,1007,1028,1049,1070,18200,{"$f":"IZ24-IZ63","v":18580},18960,19340,19740,20140,20560,20980,21400,2626,2653,2680,2707,2734,2762,2790,2818,2847,5,5,5,5,5,5,5,5,5,109200,111480,113760,116040,118440,120840,123360,125880,128400,213850,218315,222780,227245,231945,236645,241580,246515,251450,null,0,0,0,-34000,-30000,-30000,-150000,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LL24-LL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2000,0,0,0,0,0,0,0,0,0,-10000,-10000,-15000,-15000,0,0,0,0,0,0,-46000,-40000,-45000,-165000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"NX24-NX63","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Nelson City Council","Nelson Tasman route","Do-minimum",{"$f":"D25-D64","v":162408},162400,162400,162400,162400,162400,162400,162400,162400,132881,132900,132900,132900,132900,132900,132900,132900,132900,56708,56700,56700,56700,56700,56700,56700,56700,56700,2569358,2569400,2569400,2569400,2569400,2569400,2569400,2569400,2569400,255741,255741,255741,255741,255741,255741,255741,255741,255741,674515,674500,674500,674500,674500,674500,674500,674500,674500,0,0,0,0,0,0,0,0,0,0,{"$f":"BP25-BP64","v":0},0,0,0,0,0,0,0,106932,106900,106900,106900,106900,106900,106900,106900,106900,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EB25-EB64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GN25-GN64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IZ25-IZ64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,-70120,80000,136376,102833,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LL25-LL64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-27000,-27775,-28652,0,0,0,0,0,0,0,-30000,-31500,-33120,20000,20000,20000,20000,0,0,-18000,-139832,-184040,-222765,-20000,-20000,-20000,-20000,0,0,-88120,-116832,-106939,-181704,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"NX25-NX64","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Nelson City Council","NBus","Do-minimum",{"$f":"D26-D65","v":21765},21770,21770,21770,21770,21770,21770,21770,21770,17805,17810,17810,17810,17810,17810,17810,17810,17810,12755,12760,12760,12760,12760,12760,12760,12760,12760,324042,324000,324000,324000,324000,324000,324000,324000,324000,148460,148460,148460,148460,148460,148460,148460,148460,148460,60622,60600,60600,60600,60600,60600,60600,60600,60600,0,0,0,0,0,0,0,0,0,0,{"$f":"BP26-BP65","v":0},0,0,0,0,0,0,0,18060,18100,18100,18100,18100,18100,18100,18100,18100,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EB26-EB65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GN26-GN65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1500,1505,1510,1515,1520,1525,1530,1535,1540,40002,{"$f":"IZ26-IZ65","v":40010},40020,40030,40040,40050,40060,40070,40080,7600,7600,7600,7600,7600,7600,7600,7600,7600,7,7,7,7,7,7,7,7,7,296551,296610,296684,296758,296833,296907,296981,297055,297129,537477,537554,537689,537823,537957,538092,538226,538360,538495,null,0,0,0,-70120,80000,136376,102833,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LL26-LL65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-27000,-27775,-28652,0,0,0,0,0,0,0,-30000,-31500,-33120,20000,20000,20000,20000,0,0,-18000,-139832,-184040,-222765,-20000,-20000,-20000,-20000,0,0,-88120,-116832,-106939,-181704,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"NX26-NX65","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Nelson City Council","Late Late","Do-minimum",{"$f":"D27-D66","v":-4000},-4010,-4015,-4020,-4025,-4030,-4035,-4040,-4045,4051,4050,4050,4050,4050,4050,4050,4050,4050,14,15,15,15,15,15,15,15,15,32805,32800,32800,32800,32800,32800,32800,32800,32800,13988,13988,13988,13988,13988,13988,13988,13988,13988,14090,14100,14100,14100,14100,14100,14100,14100,14100,0,0,0,0,0,0,0,0,0,0,{"$f":"BP27-BP66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EB27-EB66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GN27-GN66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-1500,-1505,-1510,-1515,-1520,-1525,-1535,-1540,-1550,-40002,{"$f":"IZ27-IZ66","v":-40010},-40020,-40030,-40040,-40050,-40060,-40070,-40080,0,-6,-6,-6,-6,-6,-6,-6,-6,-7,-7,-7,-7,-7,-7,-7,-7,-7,-10,-10,-10,-10,-10,-10,-10,-10,-10,-20,-20,-20,-20,-20,-20,-20,-20,-20,null,0,0,0,-70120,80000,136376,102833,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LL27-LL66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-27000,-27775,-28652,0,0,0,0,0,0,0,-30000,-31500,-33120,20000,20000,20000,20000,0,0,-18000,-139832,-184040,-222765,-20000,-20000,-20000,-20000,0,0,-88120,-116832,-106939,-181704,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"NX27-NX66","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Northland Regional Council","Whangarei","Cost impact change",{"$f":"D28-D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP28-BP67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EB28-EB67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GN28-GN67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IZ28-IZ67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,-140000,-152831,-152831,-152831,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LL28-LL67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,72000,0,4375,8860,0,0,0,0,0,0,83148,15000,17525,20112,0,0,0,0,0,0,39463,8750,9093,9446,0,0,0,0,0,0,54611,-129081,-121838,-114413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"NX28-NX67","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Northland Regional Council","Whangarei","Do-minimum",{"$f":"D29-D68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP29-BP68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EB29-EB68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GN29-GN68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IZ29-IZ68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,-140000,-152831,-152831,-152831,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LL29-LL68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,72000,0,4375,8860,0,0,0,0,0,0,83148,15000,17525,20112,0,0,0,0,0,0,39463,8750,9093,9446,0,0,0,0,0,0,54611,-129081,-121838,-114413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"NX29-NX68","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Otago Regional Council","Dunedin","Do-minimum",{"$f":"D30-D69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP30-BP69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EB30-EB69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GN30-GN69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IZ30-IZ69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,-979374,-1701182,-2102097,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LL30-LL69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-979374,-1701182,-2102097,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"NX30-NX69","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Otago Regional Council","Wakatipu","Do-minimum",{"$f":"D31-D70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9786400,10373584,10995999,11655759,12355105,13096410,13882196,14715127,15598035,1475239,1475239,1475239,1475239,1999546,1999546,1999546,1999546,1999546,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP31-BP70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EB31-EB70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GN31-GN70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IZ31-IZ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,-979374,-1701182,-2102097,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LL31-LL70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-979374,-1701182,-2102097,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"NX31-NX70","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Taranaki Regional Council","Taranaki","Do-minimum",{"$f":"D32-D71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP32-BP71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EB32-EB71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GN32-GN71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IZ32-IZ71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,-100000,-394100,-417700,-448000,-280800,-230800,-180800,-130800,0,0,0,0,0,0,0,0,{"$f":"LL32-LL71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-14000,0,0,0,0,0,0,0,0,0,10000,0,0,0,0,0,0,0,0,0,31000,0,0,0,0,0,0,0,0,0,-73000,-394100,-417700,-448000,-280800,-230800,-180800,-130800,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"NX32-NX71","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Tasman District Council","Tasman","Do-minimum",{"$f":"D33-D72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP33-BP72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EB33-EB72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GN33-GN72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IZ33-IZ72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LL33-LL72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"NX33-NX72","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Waikato Regional Council","Hamilton","Do-minimum",{"$f":"D34-D73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP34-BP73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EB34-EB73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GN34-GN73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IZ34-IZ73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,300000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LL34-LL73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-10000,0,0,0,0,0,0,0,0,0,-150000,0,0,0,0,0,0,0,0,0,140000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"NX34-NX73","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["West Coast Regional Council","West Coast","Do-minimum",{"$f":"D35-D74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP35-BP74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EB35-EB74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GN35-GN74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IZ35-IZ74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,-5000,-6980,-7360,-7177,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LL35-LL74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3000,0,0,0,0,0,0,0,0,0,-8000,-6980,-7360,-7177,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"NX35-NX74","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Westland District Council","westland","Do-minimum",{"$f":"D36-D75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP36-BP75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EB36-EB75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GN36-GN75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IZ36-IZ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LL36-LL75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"NX36-NX75","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]

{"sheet":"base data (TIO ext)","index":21,"n_rows":810,"n_cols":80,"rows_kept":810,"cut":false,"hidden":true,"merged":[[756,8,756,10],[756,11,756,17]]}
[null,{"$f":"'CBA benchmark'!B12","v":0},{"$f":"'CBA benchmark'!E12","v":"2018-21"},{"$f":"'CBA benchmark'!C15","v":"total network"},{"$f":"'CBA benchmark'!E15","v":"service costs only"},{"$f":"'CBA benchmark'!G11","v":"peak/ off-peak"},{"$f":"YEAR!C9","v":"2017/18"},{"$f":"YEAR!C10","v":"2015-18"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,"WITH IMPROVEMENTS"]
[null,"Network (region) of focus","NLTP of focus","network or mode","costs applied",null,"current yr","current NLTP",{"$f":"I3","v":"2015/16"},{"$f":"J3","v":"2016/17"},{"$f":"K3","v":"2017/18"},"2018/19","2019/20","2020/21",{"$f":"O3","v":"2021/22"},{"$f":"P3","v":"2022/23"},{"$f":"Q3","v":"2023/24"},{"$f":"R3","v":"2024/25"},{"$f":"S3","v":"2025/26"},{"$f":"T3","v":"2026/27"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPROVEMENTS"]
[null,"BUS PATRONAGE","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2009-12","2012-15","2015-18","2018-21","2021-24","2024-27",{"$f":"'CBA benchmark'!E12","v":"2018-21"},{"$f":"'performance indicators'!Z3","v":"2015-18"},null,null,"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28",null,"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28",null,"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25"]
["Northland","Northland total patronage:",289485,287006,305735,305737,323553,312821,318249,320022,364162,{"$f":"'Public_transport_extract totals'!D28+'Public_transport_extract totals'!M28+'Public_transport_extract totals'!V28","v":326796},{"$f":"'Public_transport_extract totals'!E28+'Public_transport_extract totals'!N28+'Public_transport_extract totals'!W28","v":324918},{"$f":"'Public_transport_extract totals'!F28+'Public_transport_extract totals'!O28+'Public_transport_extract totals'!X28","v":323100},{"$f":"'Public_transport_extract totals'!G28+'Public_transport_extract totals'!P28+'Public_transport_extract totals'!Y28","v":326331},{"$f":"'Public_transport_extract totals'!H28+'Public_transport_extract totals'!Q28+'Public_transport_extract totals'!Z28","v":329594},{"$f":"'Public_transport_extract totals'!I28+'Public_transport_extract totals'!R28+'Public_transport_extract totals'!AA28","v":332891},{"$f":"'Public_transport_extract totals'!J28+'Public_transport_extract totals'!S28+'Public_transport_extract totals'!AB28","v":336219},{"$f":"'Public_transport_extract totals'!K28+'Public_transport_extract totals'!T28+'Public_transport_extract totals'!AC28","v":339581},{"$f":"'Public_transport_extract totals'!L28+'Public_transport_extract totals'!U28+'Public_transport_extract totals'!AD28","v":342977},null,{"$f":"AVERAGE(C4:E4)","v":294075.33333333331},{"$f":"AVERAGE(F4:H4)","v":314037},{"$f":"AVERAGE(I4:K4)","v":334144.33333333331},{"$f":"AVERAGE(L4:N4)","v":324938},{"$f":"AVERAGE(O4:Q4)","v":329605.33333333331},{"$f":"AVERAGE(R4:T4)","v":339592.33333333331},{"$f":"HLOOKUP($AB$3,$V3:$AA19,2,FALSE)","v":324938},{"$f":"HLOOKUP($AC$3,$V3:$AA19,2,FALSE)","v":334144.33333333331}]
["Auckland","Auckland total patronage:",47611050,51163334,54827193,53530078,55851701,59796338,60239483,62697533,63873668,{"$f":"'Public_transport_extract totals'!D7+'Public_transport_extract totals'!M7+'Public_transport_extract totals'!V7","v":67420585},{"$f":"'Public_transport_extract totals'!E7+'Public_transport_extract totals'!N7+'Public_transport_extract totals'!W7","v":70109151},{"$f":"'Public_transport_extract totals'!F7+'Public_transport_extract totals'!O7+'Public_transport_extract totals'!X7","v":72737631},{"$f":"'Public_transport_extract totals'!G7+'Public_transport_extract totals'!P7+'Public_transport_extract totals'!Y7","v":75606233},{"$f":"'Public_transport_extract totals'!H7+'Public_transport_extract totals'!Q7+'Public_transport_extract totals'!Z7","v":78477551},{"$f":"'Public_transport_extract totals'!I7+'Public_transport_extract totals'!R7+'Public_transport_extract totals'!AA7","v":81382916},{"$f":"'Public_transport_extract totals'!J7+'Public_transport_extract totals'!S7+'Public_transport_extract totals'!AB7","v":84450311},{"$f":"'Public_transport_extract totals'!K7+'Public_transport_extract totals'!T7+'Public_transport_extract totals'!AC7","v":87551850},{"$f":"'Public_transport_extract totals'!L7+'Public_transport_extract totals'!U7+'Public_transport_extract totals'!AD7","v":90510780},null,51200525.666666664,56392705.666666664,62270228,70089122.333333328,78488900,87504313.666666672,{"$f":"HLOOKUP($AB$3,$V3:$AA19,3,FALSE)","v":70089122.333333328},{"$f":"HLOOKUP($AC$3,$V3:$AA19,3,FALSE)","v":62270228}]
["Waikato","Waikato total patronage:",4323384,4338802,4466401,4322894,4370780,4341361,4085467,3988518,5270295,{"$f":"'Public_transport_extract totals'!D34+'Public_transport_extract totals'!M34+'Public_transport_extract totals'!V34","v":4126281},{"$f":"'Public_transport_extract totals'!E34+'Public_transport_extract totals'!N34+'Public_transport_extract totals'!W34","v":4163359},{"$f":"'Public_transport_extract totals'!F34+'Public_transport_extract totals'!O34+'Public_transport_extract totals'!X34","v":4200810},{"$f":"'Public_transport_extract totals'!G34+'Public_transport_extract totals'!P34+'Public_transport_extract totals'!Y34","v":4238633},{"$f":"'Public_transport_extract totals'!H34+'Public_transport_extract totals'!Q34+'Public_transport_extract totals'!Z34","v":4276836},{"$f":"'Public_transport_extract totals'!I34+'Public_transport_extract totals'!R34+'Public_transport_extract totals'!AA34","v":4315420},{"$f":"'Public_transport_extract totals'!J34+'Public_transport_extract totals'!S34+'Public_transport_extract totals'!AB34","v":4354390},{"$f":"'Public_transport_extract totals'!K34+'Public_transport_extract totals'!T34+'Public_transport_extract totals'!AC34","v":4393750},{"$f":"'Public_transport_extract totals'!L34+'Public_transport_extract totals'!U34+'Public_transport_extract totals'!AD34","v":4433503},null,4376195.666666667,4345011.666666667,4448093.333333333,4163483.3333333335,4276963,4393881,{"$f":"HLOOKUP($AB$3,$V3:$AA19,4,FALSE)","v":4163483.3333333335},{"$f":"HLOOKUP($AC$3,$V3:$AA19,4,FALSE)","v":4448093.333333333}]
["Bay of Plenty","Bay of Plenty total patronage:",{"$f":"C778","v":2150662},2479589,2853490,2854444,3005049,3109603,3324774,{"$f":"J778","v":3142802},{"$f":"K778","v":3138499.5},{"$f":"L778","v":3134197},{"$f":"M778","v":3134197},3134197,3134197,3134197,3134197,3134197,3134197,3134197,null,2494580.3333333335,2989698.6666666665,3202025.1666666665,3134197,3134197,3134197,{"$f":"HLOOKUP($AB$3,$V3:$AA19,5,FALSE)","v":3134197},{"$f":"HLOOKUP($AC$3,$V3:$AA19,5,FALSE)","v":3202025.1666666665}]
["Gisborne","Gisborne total patronage:",136020,152258,157596,157008,139473,138261,146129,142373,139500,{"$f":"'Public_transport_extract totals'!D19+'Public_transport_extract totals'!M19+'Public_transport_extract totals'!V19","v":155500},{"$f":"'Public_transport_extract totals'!E19+'Public_transport_extract totals'!N19+'Public_transport_extract totals'!W19","v":155500},{"$f":"'Public_transport_extract totals'!F19+'Public_transport_extract totals'!O19+'Public_transport_extract totals'!X19","v":155500},{"$f":"'Public_transport_extract totals'!G19+'Public_transport_extract totals'!P19+'Public_transport_extract totals'!Y19","v":155500},{"$f":"'Public_transport_extract totals'!H19+'Public_transport_extract totals'!Q19+'Public_transport_extract totals'!Z19","v":155650},{"$f":"'Public_transport_extract totals'!I19+'Public_transport_extract totals'!R19+'Public_transport_extract totals'!AA19","v":155650},{"$f":"'Public_transport_extract totals'!J19+'Public_transport_extract totals'!S19+'Public_transport_extract totals'!AB19","v":155650},{"$f":"'Public_transport_extract totals'!K19+'Public_transport_extract totals'!T19+'Public_transport_extract totals'!AC19","v":155800},{"$f":"'Public_transport_extract totals'!L19+'Public_transport_extract totals'!U19+'Public_transport_extract totals'!AD19","v":155800},null,148624.66666666666,144914,142667.33333333334,155500,155600,155750,{"$f":"HLOOKUP($AB$3,$V3:$AA19,6,FALSE)","v":155500},{"$f":"HLOOKUP($AC$3,$V3:$AA19,6,FALSE)","v":142667.33333333334}]
["Hawkes Bay","Hawkes Bay total patronage:",480113,554647,681566,761392,799845,744381,694557,688151,865200,{"$f":"'Public_transport_extract totals'!D21+'Public_transport_extract totals'!M21+'Public_transport_extract totals'!V21","v":713084},{"$f":"'Public_transport_extract totals'!E21+'Public_transport_extract totals'!N21+'Public_transport_extract totals'!W21","v":726822},{"$f":"'Public_transport_extract totals'!F21+'Public_transport_extract totals'!O21+'Public_transport_extract totals'!X21","v":734913},{"$f":"'Public_transport_extract totals'!G21+'Public_transport_extract totals'!P21+'Public_transport_extract totals'!Y21","v":742262},{"$f":"'Public_transport_extract totals'!H21+'Public_transport_extract totals'!Q21+'Public_transport_extract totals'!Z21","v":749685},{"$f":"'Public_transport_extract totals'!I21+'Public_transport_extract totals'!R21+'Public_transport_extract totals'!AA21","v":756334},{"$f":"'Public_transport_extract totals'!J21+'Public_transport_extract totals'!S21+'Public_transport_extract totals'!AB21","v":763898},{"$f":"'Public_transport_extract totals'!K21+'Public_transport_extract totals'!T21+'Public_transport_extract totals'!AC21","v":771537},{"$f":"'Public_transport_extract totals'!L21+'Public_transport_extract totals'!U21+'Public_transport_extract totals'!AD21","v":779253},null,572108.66666666663,768539.33333333337,749302.66666666663,724939.66666666663,749427,771562.66666666663,{"$f":"HLOOKUP($AB$3,$V3:$AA19,7,FALSE)","v":724939.66666666663},{"$f":"HLOOKUP($AC$3,$V3:$AA19,7,FALSE)","v":749302.66666666663}]
["Taranaki","Taranaki total patronage:",405598,497277,543317,556017,584371,586306,605603,614811,718619,{"$f":"'Public_transport_extract totals'!D32+'Public_transport_extract totals'!M32+'Public_transport_extract totals'!V32","v":830692},{"$f":"'Public_transport_extract totals'!E32+'Public_transport_extract totals'!N32+'Public_transport_extract totals'!W32","v":834845},{"$f":"'Public_transport_extract totals'!F32+'Public_transport_extract totals'!O32+'Public_transport_extract totals'!X32","v":839019},{"$f":"'Public_transport_extract totals'!G32+'Public_transport_extract totals'!P32+'Public_transport_extract totals'!Y32","v":843214},{"$f":"'Public_transport_extract totals'!H32+'Public_transport_extract totals'!Q32+'Public_transport_extract totals'!Z32","v":847428},{"$f":"'Public_transport_extract totals'!I32+'Public_transport_extract totals'!R32+'Public_transport_extract totals'!AA32","v":851666},{"$f":"'Public_transport_extract totals'!J32+'Public_transport_extract totals'!S32+'Public_transport_extract totals'!AB32","v":855925},{"$f":"'Public_transport_extract totals'!K32+'Public_transport_extract totals'!T32+'Public_transport_extract totals'!AC32","v":855925},{"$f":"'Public_transport_extract totals'!L32+'Public_transport_extract totals'!U32+'Public_transport_extract totals'!AD32","v":855925},null,482064,575564.66666666663,646344.33333333337,834852,847436,855925,{"$f":"HLOOKUP($AB$3,$V3:$AA19,8,FALSE)","v":834852},{"$f":"HLOOKUP($AC$3,$V3:$AA19,8,FALSE)","v":646344.33333333337}]
["Manawatu-Wanganui","Manawatu-Wanganui total patronage:",1357004,1599934,1635096,1620202,1577158,1447403,1356938,1301374,1822472,{"$f":"'Public_transport_extract totals'!D22+'Public_transport_extract totals'!M22+'Public_transport_extract totals'!V22","v":1336644},{"$f":"'Public_transport_extract totals'!E22+'Public_transport_extract totals'!N22+'Public_transport_extract totals'!W22","v":1390111},{"$f":"'Public_transport_extract totals'!F22+'Public_transport_extract totals'!O22+'Public_transport_extract totals'!X22","v":1417913},{"$f":"'Public_transport_extract totals'!G22+'Public_transport_extract totals'!P22+'Public_transport_extract totals'!Y22","v":1446272},{"$f":"'Public_transport_extract totals'!H22+'Public_transport_extract totals'!Q22+'Public_transport_extract totals'!Z22","v":1475197},{"$f":"'Public_transport_extract totals'!I22+'Public_transport_extract totals'!R22+'Public_transport_extract totals'!AA22","v":1504702},{"$f":"'Public_transport_extract totals'!J22+'Public_transport_extract totals'!S22+'Public_transport_extract totals'!AB22","v":1534795},{"$f":"'Public_transport_extract totals'!K22+'Public_transport_extract totals'!T22+'Public_transport_extract totals'!AC22","v":1565492},{"$f":"'Public_transport_extract totals'!L22+'Public_transport_extract totals'!U22+'Public_transport_extract totals'!AD22","v":1596801},null,1530678,1548254.3333333333,1493594.6666666667,1381556,1475390.3333333333,1565696,{"$f":"HLOOKUP($AB$3,$V3:$AA19,9,FALSE)","v":1381556},{"$f":"HLOOKUP($AC$3,$V3:$AA19,9,FALSE)","v":1493594.6666666667}]
["Wellington","Wellington total patronage:",24248085,24022706,24108471,23607936,23981194,24098765,24331408,24437473,25327400,{"$f":"'Public_transport_extract totals'!D20+'Public_transport_extract totals'!M20+'Public_transport_extract totals'!V20","v":24999942},{"$f":"'Public_transport_extract totals'!E20+'Public_transport_extract totals'!N20+'Public_transport_extract totals'!W20","v":25239379},{"$f":"'Public_transport_extract totals'!F20+'Public_transport_extract totals'!O20+'Public_transport_extract totals'!X20","v":25827304},{"$f":"'Public_transport_extract totals'!G20+'Public_transport_extract totals'!P20+'Public_transport_extract totals'!Y20","v":26311426},{"$f":"'Public_transport_extract totals'!H20+'Public_transport_extract totals'!Q20+'Public_transport_extract totals'!Z20","v":26563747},{"$f":"'Public_transport_extract totals'!I20+'Public_transport_extract totals'!R20+'Public_transport_extract totals'!AA20","v":26818649},{"$f":"'Public_transport_extract totals'!J20+'Public_transport_extract totals'!S20+'Public_transport_extract totals'!AB20","v":27075943},{"$f":"'Public_transport_extract totals'!K20+'Public_transport_extract totals'!T20+'Public_transport_extract totals'!AC20","v":27335844},{"$f":"'Public_transport_extract totals'!L20+'Public_transport_extract totals'!U20+'Public_transport_extract totals'!AD20","v":27598263},null,24126420.666666668,23895965,24698760.333333332,25355541.666666668,26564607.333333332,27336683.333333332,{"$f":"HLOOKUP($AB$3,$V3:$AA19,10,FALSE)","v":25355541.666666668},{"$f":"HLOOKUP($AC$3,$V3:$AA19,10,FALSE)","v":24698760.333333332}]
["Marlborough","Marlborough total patronage:",22520,23523,23773,25149,26498,26979,25493,22691,45655,{"$f":"'Public_transport_extract totals'!D24+'Public_transport_extract totals'!M24+'Public_transport_extract totals'!V24","v":21500},{"$f":"'Public_transport_extract totals'!E24+'Public_transport_extract totals'!N24+'Public_transport_extract totals'!W24","v":22150},{"$f":"'Public_transport_extract totals'!F24+'Public_transport_extract totals'!O24+'Public_transport_extract totals'!X24","v":22815},{"$f":"'Public_transport_extract totals'!G24+'Public_transport_extract totals'!P24+'Public_transport_extract totals'!Y24","v":23500},{"$f":"'Public_transport_extract totals'!H24+'Public_transport_extract totals'!Q24+'Public_transport_extract totals'!Z24","v":24205},{"$f":"'Public_transport_extract totals'!I24+'Public_transport_extract totals'!R24+'Public_transport_extract totals'!AA24","v":24930},{"$f":"'Public_transport_extract totals'!J24+'Public_transport_extract totals'!S24+'Public_transport_extract totals'!AB24","v":25680},{"$f":"'Public_transport_extract totals'!K24+'Public_transport_extract totals'!T24+'Public_transport_extract totals'!AC24","v":26455},{"$f":"'Public_transport_extract totals'!L24+'Public_transport_extract totals'!U24+'Public_transport_extract totals'!AD24","v":27245},null,23272,26208.666666666668,31279.666666666668,22155,24211.666666666668,26460,{"$f":"HLOOKUP($AB$3,$V3:$AA19,11,FALSE)","v":22155},{"$f":"HLOOKUP($AC$3,$V3:$AA19,11,FALSE)","v":31279.666666666668}]
["Nelson","Nelson total patronage:",45343,50714,131392,351685,396326,415326,414322,426237,515315,{"$f":"'Public_transport_extract totals'!D25+'Public_transport_extract totals'!M25+'Public_transport_extract totals'!V25","v":408387},{"$f":"'Public_transport_extract totals'!E25+'Public_transport_extract totals'!N25+'Public_transport_extract totals'!W25","v":408405},{"$f":"'Public_transport_extract totals'!F25+'Public_transport_extract totals'!O25+'Public_transport_extract totals'!X25","v":408405},{"$f":"'Public_transport_extract totals'!G25+'Public_transport_extract totals'!P25+'Public_transport_extract totals'!Y25","v":408405},{"$f":"'Public_transport_extract totals'!H25+'Public_transport_extract totals'!Q25+'Public_transport_extract totals'!Z25","v":408405},{"$f":"'Public_transport_extract totals'!I25+'Public_transport_extract totals'!R25+'Public_transport_extract totals'!AA25","v":408405},{"$f":"'Public_transport_extract totals'!J25+'Public_transport_extract totals'!S25+'Public_transport_extract totals'!AB25","v":408405},{"$f":"'Public_transport_extract totals'!K25+'Public_transport_extract totals'!T25+'Public_transport_extract totals'!AC25","v":408405},{"$f":"'Public_transport_extract totals'!L25+'Public_transport_extract totals'!U25+'Public_transport_extract totals'!AD25","v":408405},null,75816.333333333328,387779,451958,408399,408405,408405,{"$f":"HLOOKUP($AB$3,$V3:$AA19,12,FALSE)","v":408399},{"$f":"HLOOKUP($AC$3,$V3:$AA19,12,FALSE)","v":451958}]
["Canterbury","Canterbury total patronage:",17293221,13109822,11352649,13417358,14174013,14219679,13737967,13249574,16417955,{"$f":"'Public_transport_extract totals'!D14+'Public_transport_extract totals'!M14+'Public_transport_extract totals'!V14","v":15132637},{"$f":"'Public_transport_extract totals'!E14+'Public_transport_extract totals'!N14+'Public_transport_extract totals'!W14","v":15283963},{"$f":"'Public_transport_extract totals'!F14+'Public_transport_extract totals'!O14+'Public_transport_extract totals'!X14","v":15436802},{"$f":"'Public_transport_extract totals'!G14+'Public_transport_extract totals'!P14+'Public_transport_extract totals'!Y14","v":15591169},{"$f":"'Public_transport_extract totals'!H14+'Public_transport_extract totals'!Q14+'Public_transport_extract totals'!Z14","v":15746658},{"$f":"'Public_transport_extract totals'!I14+'Public_transport_extract totals'!R14+'Public_transport_extract totals'!AA14","v":15904123},{"$f":"'Public_transport_extract totals'!J14+'Public_transport_extract totals'!S14+'Public_transport_extract totals'!AB14","v":16063598},{"$f":"'Public_transport_extract totals'!K14+'Public_transport_extract totals'!T14+'Public_transport_extract totals'!AC14","v":16224234},{"$f":"'Public_transport_extract totals'!L14+'Public_transport_extract totals'!U14+'Public_transport_extract totals'!AD14","v":16386475},null,13918564,13937016.666666666,14468498.666666666,15284467.333333334,15747316.666666666,16224769,{"$f":"HLOOKUP($AB$3,$V3:$AA19,13,FALSE)","v":15284467.333333334},{"$f":"HLOOKUP($AC$3,$V3:$AA19,13,FALSE)","v":14468498.666666666}]
["West Coast","West Coast total patronage:",30367,29958,29727,40518,24173,23952,23952,23775,36500,{"$f":"'Public_transport_extract totals'!D35+'Public_transport_extract totals'!M35+'Public_transport_extract totals'!V35+'Public_transport_extract totals'!D36+'Public_transport_extract totals'!M36+'Public_transport_extract totals'!V36+'Public_transport_extract totals'!D12+'Public_transport_extract totals'!M12+'Public_transport_extract totals'!V12","v":85000},{"$f":"'Public_transport_extract totals'!E35+'Public_transport_extract totals'!N35+'Public_transport_extract totals'!W35+'Public_transport_extract totals'!E36+'Public_transport_extract totals'!N36+'Public_transport_extract totals'!W36+'Public_transport_extract totals'!E12+'Public_transport_extract totals'!N12+'Public_transport_extract totals'!W12","v":85000},{"$f":"'Public_transport_extract totals'!F35+'Public_transport_extract totals'!O35+'Public_transport_extract totals'!X35+'Public_transport_extract totals'!F36+'Public_transport_extract totals'!O36+'Public_transport_extract totals'!X36+'Public_transport_extract totals'!F12+'Public_transport_extract totals'!O12+'Public_transport_extract totals'!X12","v":85000},{"$f":"'Public_transport_extract totals'!G35+'Public_transport_extract totals'!P35+'Public_transport_extract totals'!Y35+'Public_transport_extract totals'!G36+'Public_transport_extract totals'!P36+'Public_transport_extract totals'!Y36+'Public_transport_extract totals'!G12+'Public_transport_extract totals'!P12+'Public_transport_extract totals'!Y12","v":85000},{"$f":"'Public_transport_extract totals'!H35+'Public_transport_extract totals'!Q35+'Public_transport_extract totals'!Z35+'Public_transport_extract totals'!H36+'Public_transport_extract totals'!Q36+'Public_transport_extract totals'!Z36+'Public_transport_extract totals'!H12+'Public_transport_extract totals'!Q12+'Public_transport_extract totals'!Z12","v":85000},{"$f":"'Public_transport_extract totals'!I35+'Public_transport_extract totals'!R35+'Public_transport_extract totals'!AA35+'Public_transport_extract totals'!I36+'Public_transport_extract totals'!R36+'Public_transport_extract totals'!AA36+'Public_transport_extract totals'!I12+'Public_transport_extract totals'!R12+'Public_transport_extract totals'!AA12","v":85000},{"$f":"'Public_transport_extract totals'!J35+'Public_transport_extract totals'!S35+'Public_transport_extract totals'!AB35+'Public_transport_extract totals'!J36+'Public_transport_extract totals'!S36+'Public_transport_extract totals'!AB36+'Public_transport_extract totals'!J12+'Public_transport_extract totals'!S12+'Public_transport_extract totals'!AB12","v":85000},{"$f":"'Public_transport_extract totals'!K35+'Public_transport_extract totals'!T35+'Public_transport_extract totals'!AC35+'Public_transport_extract totals'!K36+'Public_transport_extract totals'!T36+'Public_transport_extract totals'!AC36+'Public_transport_extract totals'!K12+'Public_transport_extract totals'!T12+'Public_transport_extract totals'!AC12","v":85000},{"$f":"'Public_transport_extract totals'!L35+'Public_transport_extract totals'!U35+'Public_transport_extract totals'!AD35+'Public_transport_extract totals'!L36+'Public_transport_extract totals'!U36+'Public_transport_extract totals'!AD36+'Public_transport_extract totals'!L12+'Public_transport_extract totals'!U12+'Public_transport_extract totals'!AD12","v":85000},null,30017.333333333332,29547.666666666668,28075.666666666668,85000,85000,85000,{"$f":"HLOOKUP($AB$3,$V3:$AA19,14,FALSE)","v":85000},{"$f":"HLOOKUP($AC$3,$V3:$AA19,14,FALSE)","v":28075.666666666668}]
["Otago","Otago (DUNEDIN ONLY) total patronage:",{"$f":"C735","v":2171696},2171399,2229556,2249736,2250562,2236713,2151771,2148781,2270474.84,{"$f":"'Public_transport_extract totals'!D30+'Public_transport_extract totals'!M30+'Public_transport_extract totals'!V30","v":2206626},{"$f":"'Public_transport_extract totals'!E30+'Public_transport_extract totals'!N30+'Public_transport_extract totals'!W30","v":2316296},{"$f":"'Public_transport_extract totals'!F30+'Public_transport_extract totals'!O30+'Public_transport_extract totals'!X30","v":2500441},{"$f":"'Public_transport_extract totals'!G30+'Public_transport_extract totals'!P30+'Public_transport_extract totals'!Y30","v":2550700},{"$f":"'Public_transport_extract totals'!H30+'Public_transport_extract totals'!Q30+'Public_transport_extract totals'!Z30","v":2571105},{"$f":"'Public_transport_extract totals'!I30+'Public_transport_extract totals'!R30+'Public_transport_extract totals'!AA30","v":2692719},{"$f":"'Public_transport_extract totals'!J30+'Public_transport_extract totals'!S30+'Public_transport_extract totals'!AB30","v":2729878},{"$f":"'Public_transport_extract totals'!K30+'Public_transport_extract totals'!T30+'Public_transport_extract totals'!AC30","v":2803585},{"$f":"'Public_transport_extract totals'!L30+'Public_transport_extract totals'!U30+'Public_transport_extract totals'!AD30","v":2886851},null,2190883.6666666665,2245670.3333333335,2190342.2799999998,2341121,2604841.3333333335,2806771.3333333335,{"$f":"HLOOKUP($AB$3,$V3:$AA19,15,FALSE)","v":2341121},{"$f":"HLOOKUP($AC$3,$V3:$AA19,15,FALSE)","v":2190342.2799999998}]
["Southland","Southland total patronage:",400000,373000,393000,310531,289745,245118,211425,198826,285244,{"$f":"'Public_transport_extract totals'!D23+'Public_transport_extract totals'!M23+'Public_transport_extract totals'!V23","v":202000},{"$f":"'Public_transport_extract totals'!E23+'Public_transport_extract totals'!N23+'Public_transport_extract totals'!W23","v":203600},{"$f":"'Public_transport_extract totals'!F23+'Public_transport_extract totals'!O23+'Public_transport_extract totals'!X23","v":204950},{"$f":"'Public_transport_extract totals'!G23+'Public_transport_extract totals'!P23+'Public_transport_extract totals'!Y23","v":206650},{"$f":"'Public_transport_extract totals'!H23+'Public_transport_extract totals'!Q23+'Public_transport_extract totals'!Z23","v":208100},{"$f":"'Public_transport_extract totals'!I23+'Public_transport_extract totals'!R23+'Public_transport_extract totals'!AA23","v":209800},{"$f":"'Public_transport_extract totals'!J23+'Public_transport_extract totals'!S23+'Public_transport_extract totals'!AB23","v":211250},{"$f":"'Public_transport_extract totals'!K23+'Public_transport_extract totals'!T23+'Public_transport_extract totals'!AC23","v":212450},{"$f":"'Public_transport_extract totals'!L23+'Public_transport_extract totals'!U23+'Public_transport_extract totals'!AD23","v":213650},null,388666.66666666669,281798,231831.66666666666,203516.66666666666,208183.33333333334,212450,{"$f":"HLOOKUP($AB$3,$V3:$AA19,16,FALSE)","v":203516.66666666666},{"$f":"HLOOKUP($AC$3,$V3:$AA19,16,FALSE)","v":231831.66666666666}]
["National","National total patronage:",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C4:C18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C4:C18)-C5-C12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!C12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!C5,0))))))","v":100964548},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D4:D18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D4:D18)-D5-D12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!D12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!D5,0))))))","v":100853969},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E4:E18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E4:E18)-E5-E12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!E12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!E5,0))))))","v":103738962},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F4:F18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F4:F18)-F5-F12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!F12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!F5,0))))))","v":104110685},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G4:G18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G4:G18)-G5-G12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!G12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!G5,0))))))","v":107794441},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H4:H18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H4:H18)-H5-H12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!H12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!H5,0))))))","v":111743006},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I4:I18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I4:I18)-I5-I12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!I12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!I5,0))))))","v":111667538},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J4:J18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J4:J18)-J5-J12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!J12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!J5,0))))))","v":113402941},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K4:K18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K4:K18)-K5-K12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!K12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!K5,0))))))","v":121090959.34},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L4:L18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L4:L18)-L5-L12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!L12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!L5,0))))))","v":121099871},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M4:M18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M4:M18)-M5-M12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!M12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!M5,0))))))","v":124397696},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N4:N18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N4:N18)-N5-N12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!N12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!N5,0))))))","v":128028800},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O4:O18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O4:O18)-O5-O12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!O12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!O5,0))))))","v":131669492},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P4:P18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P4:P18)-P5-P12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!P12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!P5,0))))))","v":135053358},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q4:Q18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q4:Q18)-Q5-Q12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Q12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Q5,0))))))","v":138577402},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R4:R18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R4:R18)-R5-R12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!R12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!R5,0))))))","v":142185139},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S4:S18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S4:S18)-S5-S12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!S12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!S5,0))))))","v":145864105},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T4:T18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T4:T18)-T5-T12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!T12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!T5,0))))))","v":149415125},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U4:U18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U4:U18)-U5-U12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!U12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!U5,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V4:V18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V4:V18)-V5-V12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!V12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!V5,0))))))","v":101852493},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W4:W18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W4:W18)-W5-W12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!W12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!W5,0))))))","v":107882710.66666667},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X4:X18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X4:X18)-X5-X12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!X12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!X5,0))))))","v":115387146.11333336},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y4:Y18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y4:Y18)-Y5-Y12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Y12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Y5,0))))))","v":124508789},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z4:Z18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z4:Z18)-Z5-Z12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Z12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Z5,0))))))","v":135100084},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA4:AA18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA4:AA18)-AA5-AA12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!AA12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!AA5,0))))))","v":145821456.33333334},{"$f":"HLOOKUP($AB$3,$V3:$AA19,17,FALSE)","v":124508789},{"$f":"HLOOKUP($AC$3,$V3:$AA19,17,FALSE)","v":115387146.11333336}]
[null,{"$f":"VLOOKUP($B$484,$A4:$AB19,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AC19,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC20","v":{"$error":"#N/A"}}]
[null,{"$f":"B20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!N8,'scenario testing'!N8)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!O8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!P8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!Q8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!R8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!S8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!T8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!U8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!V8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!W8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AN8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AO8,0)","v":0},{"$f":"AVERAGE(C22:E22)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F22:H22)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I22:K22)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L22:N22)","v":0},{"$f":"AVERAGE(O22:Q22)","v":0},{"$f":"AVERAGE(R22:T22)","v":0},{"$f":"HLOOKUP($AB$3,$V3:$AA22,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V3:$AA22,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"BUS PASSENGER KILOMETRES","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23",{"$f":"Q3","v":"2023/24"},{"$f":"R3","v":"2024/25"},{"$f":"S3","v":"2025/26"},{"$f":"T3","v":"2026/27"},{"$f":"U3","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y3","v":"2018-21"},{"$f":"Z3","v":"2021-24"},{"$f":"AA3","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland passenger kilometres:",4350872.8126615966,4660962.8714662464,4954507,4953341,5232371,5102110,5231135,5041655,4995328,{"$f":"'Public_transport_extract totals'!AE28","v":4574304},{"$f":"'Public_transport_extract totals'!AF28","v":4548852},{"$f":"'Public_transport_extract totals'!AG28","v":4523400},{"$f":"'Public_transport_extract totals'!AH28","v":4568634},{"$f":"'Public_transport_extract totals'!AI28","v":4614320},{"$f":"'Public_transport_extract totals'!AJ28","v":4660464},{"$f":"'Public_transport_extract totals'!AK28","v":4707068},{"$f":"'Public_transport_extract totals'!AL28","v":4754139},{"$f":"'Public_transport_extract totals'!AM28","v":4801680},null,{"$f":"AVERAGE(C24:E24)","v":4655447.5613759477},{"$f":"AVERAGE(F24:H24)","v":5095940.666666667},{"$f":"AVERAGE(I24:K24)","v":5089372.666666667},{"$f":"AVERAGE(L24:N24)","v":4548852},{"$f":"AVERAGE(O24:Q24)","v":4614472.666666667},{"$f":"AVERAGE(R24:T24)","v":4754295.666666667},{"$f":"HLOOKUP($AB$3,$V23:$AA39,2,FALSE)","v":4548852},{"$f":"HLOOKUP($AC$3,$V23:$AA39,2,FALSE)","v":5089372.666666667}]
["Auckland","Auckland passenger kilometres:",326649647,354516132,449258834,438790183,507174739,458675254,454254076,451904530,453503043,{"$f":"'Public_transport_extract totals'!AE7","v":480249113},{"$f":"'Public_transport_extract totals'!AF7","v":499422793},{"$f":"'Public_transport_extract totals'!AG7","v":518167018},{"$f":"'Public_transport_extract totals'!AH7","v":538625240},{"$f":"'Public_transport_extract totals'!AI7","v":559102390},{"$f":"'Public_transport_extract totals'!AJ7","v":579822146},{"$f":"'Public_transport_extract totals'!AK7","v":601698307},{"$f":"'Public_transport_extract totals'!AL7","v":603910100},{"$f":"'Public_transport_extract totals'!AM7","v":625851835},null,376808204.33333331,468213392,453220549.66666669,499279641.33333331,559183258.66666663,610486747.33333337,{"$f":"HLOOKUP($AB$3,$V23:$AA39,3,FALSE)","v":499279641.33333331},{"$f":"HLOOKUP($AC$3,$V23:$AA39,3,FALSE)","v":453220549.66666669}]
["Waikato","Waikato passenger kilometres:",33511595.760154665,35165666.855215095,37655571.36626827,36924380.88261719,37326461.199999996,37075223,34889881,34061943,45324537,{"$f":"'Public_transport_extract totals'!AE34","v":35238442},{"$f":"'Public_transport_extract totals'!AF34","v":35555094},{"$f":"'Public_transport_extract totals'!AG34","v":35874913},{"$f":"'Public_transport_extract totals'!AH34","v":36197930},{"$f":"'Public_transport_extract totals'!AI34","v":36524177},{"$f":"'Public_transport_extract totals'!AJ34","v":36853686},{"$f":"'Public_transport_extract totals'!AK34","v":37186491},{"$f":"'Public_transport_extract totals'!AL34","v":37522623},{"$f":"'Public_transport_extract totals'!AM34","v":37862117},null,35444277.993879348,37108688.360872395,38092120.333333336,35556149.666666664,36525264.333333336,37523743.666666664,{"$f":"HLOOKUP($AB$3,$V23:$AA39,4,FALSE)","v":35556149.666666664},{"$f":"HLOOKUP($AC$3,$V23:$AA39,4,FALSE)","v":38092120.333333336}]
["Bay of Plenty","Bay of Plenty passenger kilometres:",{"$f":"C779","v":18157942},21202596,26017243,26368092,25050302,26556095,26766310,26655919,26089798,{"$f":"L779","v":25523677},{"$f":"M779","v":25523677},25523677,25523677,25523677,25523677,25523677,25523677,25523677,null,21792593.666666668,25991496.333333332,26504009,25523677,25523677,25523677,{"$f":"HLOOKUP($AB$3,$V23:$AA39,5,FALSE)","v":25523677},{"$f":"HLOOKUP($AC$3,$V23:$AA39,5,FALSE)","v":26504009}]
["Gisborne","Gisborne passenger kilometres:",816120,913548,945576,942048,836838,829566,1065440,869578,837000,{"$f":"'Public_transport_extract totals'!AE19","v":968000},{"$f":"'Public_transport_extract totals'!AF19","v":968000},{"$f":"'Public_transport_extract totals'!AG19","v":968000},{"$f":"'Public_transport_extract totals'!AH19","v":968000},{"$f":"'Public_transport_extract totals'!AI19","v":968050},{"$f":"'Public_transport_extract totals'!AJ19","v":968050},{"$f":"'Public_transport_extract totals'!AK19","v":968050},{"$f":"'Public_transport_extract totals'!AL19","v":968050},{"$f":"'Public_transport_extract totals'!AM19","v":968050},null,891748,869484,924006,968000,968033.33333333337,968050,{"$f":"HLOOKUP($AB$3,$V23:$AA39,6,FALSE)","v":968000},{"$f":"HLOOKUP($AC$3,$V23:$AA39,6,FALSE)","v":924006}]
["Hawkes Bay","Hawkes Bay passenger kilometres:",3360791,3882529,4770892,5558531,5838868,7555620,7161305,7335951,8813876,{"$f":"'Public_transport_extract totals'!AE21","v":7717113},{"$f":"'Public_transport_extract totals'!AF21","v":7902323},{"$f":"'Public_transport_extract totals'!AG21","v":8091979},{"$f":"'Public_transport_extract totals'!AH21","v":8286186},{"$f":"'Public_transport_extract totals'!AI21","v":8485055},{"$f":"'Public_transport_extract totals'!AJ21","v":8688696},{"$f":"'Public_transport_extract totals'!AK21","v":8897225},{"$f":"'Public_transport_extract totals'!AL21","v":9110758},{"$f":"'Public_transport_extract totals'!AM21","v":9329417},null,4004737.3333333335,6317673,7770377.333333333,7903805,8486645.666666666,9112466.666666666,{"$f":"HLOOKUP($AB$3,$V23:$AA39,7,FALSE)","v":7903805},{"$f":"HLOOKUP($AC$3,$V23:$AA39,7,FALSE)","v":7770377.333333333}]
["Taranaki","Taranaki passenger kilometres:",3732302,4615457,5071909,5176741,5417954,5394506,6866883,6859635,6626349,{"$f":"'Public_transport_extract totals'!AE32","v":6884253},{"$f":"'Public_transport_extract totals'!AF32","v":6918672},{"$f":"'Public_transport_extract totals'!AG32","v":6953265},{"$f":"'Public_transport_extract totals'!AH32","v":6988034},{"$f":"'Public_transport_extract totals'!AI32","v":7022966},{"$f":"'Public_transport_extract totals'!AJ32","v":7058084},{"$f":"'Public_transport_extract totals'!AK32","v":7093377},{"$f":"'Public_transport_extract totals'!AL32","v":7093377},{"$f":"'Public_transport_extract totals'!AM32","v":7093377},null,4473222.666666667,5329733.666666667,6784289,6918730,7023028,7093377,{"$f":"HLOOKUP($AB$3,$V23:$AA39,8,FALSE)","v":6918730},{"$f":"HLOOKUP($AC$3,$V23:$AA39,8,FALSE)","v":6784289}]
["Manawatu-Wanganui","Manawatu-Wanganui passenger kilometres:",12829416,16371395,16621807,16638914,16417477,16161786,16161786,12681922,17771043,{"$f":"'Public_transport_extract totals'!AE22","v":12935560},{"$f":"'Public_transport_extract totals'!AF22","v":13452982},{"$f":"'Public_transport_extract totals'!AG22","v":13722041},{"$f":"'Public_transport_extract totals'!AH22","v":13996481},{"$f":"'Public_transport_extract totals'!AI22","v":14276410},{"$f":"'Public_transport_extract totals'!AJ22","v":14561938},{"$f":"'Public_transport_extract totals'!AK22","v":14853176},{"$f":"'Public_transport_extract totals'!AL22","v":15150239},{"$f":"'Public_transport_extract totals'!AM22","v":15453243},null,15274206,16406059,15538250.333333334,13370194.333333334,14278276.333333334,15152219.333333334,{"$f":"HLOOKUP($AB$3,$V23:$AA39,9,FALSE)","v":13370194.333333334},{"$f":"HLOOKUP($AC$3,$V23:$AA39,9,FALSE)","v":15538250.333333334}]
["Wellington","Wellington passenger kilometres:",169960002,165844583,167341426,167918929,167943006,168211609,169199616,169947585,177344600,{"$f":"'Public_transport_extract totals'!AE20","v":173868800},{"$f":"'Public_transport_extract totals'!AF20","v":175534100},{"$f":"'Public_transport_extract totals'!AG20","v":179623000},{"$f":"'Public_transport_extract totals'!AH20","v":182989900},{"$f":"'Public_transport_extract totals'!AI20","v":184744800},{"$f":"'Public_transport_extract totals'!AJ20","v":186517600},{"$f":"'Public_transport_extract totals'!AK20","v":188307000},{"$f":"'Public_transport_extract totals'!AL20","v":190114600},{"$f":"'Public_transport_extract totals'!AM20","v":191939700},null,167715337,168024514.66666666,172163933.66666666,176341966.66666666,184750766.66666666,190120433.33333334,{"$f":"HLOOKUP($AB$3,$V23:$AA39,10,FALSE)","v":176341966.66666666},{"$f":"HLOOKUP($AC$3,$V23:$AA39,10,FALSE)","v":172163933.66666666}]
["Marlborough","Marlborough passenger kilometres:",168900,176423,178298,188618,198735,202342,178946,158402,273930,{"$f":"'Public_transport_extract totals'!AE24","v":149892},{"$f":"'Public_transport_extract totals'!AF24","v":154402},{"$f":"'Public_transport_extract totals'!AG24","v":159046},{"$f":"'Public_transport_extract totals'!AH24","v":163821},{"$f":"'Public_transport_extract totals'!AI24","v":168743},{"$f":"'Public_transport_extract totals'!AJ24","v":173812},{"$f":"'Public_transport_extract totals'!AK24","v":179033},{"$f":"'Public_transport_extract totals'!AL24","v":184409},{"$f":"'Public_transport_extract totals'!AM24","v":189946},null,174540.33333333334,196565,203759.33333333334,154446.66666666666,168792,184462.66666666666,{"$f":"HLOOKUP($AB$3,$V23:$AA39,11,FALSE)","v":154446.66666666666},{"$f":"HLOOKUP($AC$3,$V23:$AA39,11,FALSE)","v":203759.33333333334}]
["Nelson","Nelson passenger kilometres:",394385,436820,833860,2317280,2603481,2784873,2784873,2799525,3384525,{"$f":"'Public_transport_extract totals'!AE25","v":2926205},{"$f":"'Public_transport_extract totals'!AF25","v":2926200},{"$f":"'Public_transport_extract totals'!AG25","v":2926200},{"$f":"'Public_transport_extract totals'!AH25","v":2926200},{"$f":"'Public_transport_extract totals'!AI25","v":2926200},{"$f":"'Public_transport_extract totals'!AJ25","v":2926200},{"$f":"'Public_transport_extract totals'!AK25","v":2926200},{"$f":"'Public_transport_extract totals'!AL25","v":2926200},{"$f":"'Public_transport_extract totals'!AM25","v":2926200},null,555021.66666666663,2568544.6666666665,2989641,2926201.6666666665,2926200,2926200,{"$f":"HLOOKUP($AB$3,$V23:$AA39,12,FALSE)","v":2926201.6666666665},{"$f":"HLOOKUP($AC$3,$V23:$AA39,12,FALSE)","v":2989641}]
["Canterbury","Canterbury passenger kilometres:",146992379,111433488,96497517,114047543,120479110,120867272,116772719.98306179,112621379,139552617,{"$f":"'Public_transport_extract totals'!AE14","v":127334688},{"$f":"'Public_transport_extract totals'!AF14","v":128608030},{"$f":"'Public_transport_extract totals'!AG14","v":129894111},{"$f":"'Public_transport_extract totals'!AH14","v":131193043},{"$f":"'Public_transport_extract totals'!AI14","v":132504975},{"$f":"'Public_transport_extract totals'!AJ14","v":133830015},{"$f":"'Public_transport_extract totals'!AK14","v":135168327},{"$f":"'Public_transport_extract totals'!AL14","v":136520004},{"$f":"'Public_transport_extract totals'!AM14","v":137885200},null,118307794.66666667,118464641.66666667,122982238.66102059,128612276.33333333,132509344.33333333,136524510.33333334,{"$f":"HLOOKUP($AB$3,$V23:$AA39,13,FALSE)","v":128612276.33333333},{"$f":"HLOOKUP($AC$3,$V23:$AA39,13,FALSE)","v":122982238.66102059}]
["West Coast","West Coast passenger kilometres:",113835,111662,110956,153369,138508,134016,134016,129316,70000,{"$f":"'Public_transport_extract totals'!AE35+'Public_transport_extract totals'!AE36+'Public_transport_extract totals'!AE12","v":0},{"$f":"'Public_transport_extract totals'!AF35+'Public_transport_extract totals'!AF36+'Public_transport_extract totals'!AF12","v":0},{"$f":"'Public_transport_extract totals'!AG35+'Public_transport_extract totals'!AG36+'Public_transport_extract totals'!AG12","v":0},{"$f":"'Public_transport_extract totals'!AH35+'Public_transport_extract totals'!AH36+'Public_transport_extract totals'!AH12","v":0},{"$f":"'Public_transport_extract totals'!AI35+'Public_transport_extract totals'!AI36+'Public_transport_extract totals'!AI12","v":0},{"$f":"'Public_transport_extract totals'!AJ35+'Public_transport_extract totals'!AJ36+'Public_transport_extract totals'!AJ12","v":0},{"$f":"'Public_transport_extract totals'!AK35+'Public_transport_extract totals'!AK36+'Public_transport_extract totals'!AK12","v":0},{"$f":"'Public_transport_extract totals'!AL35+'Public_transport_extract totals'!AL36+'Public_transport_extract totals'!AL12","v":0},{"$f":"'Public_transport_extract totals'!AM35+'Public_transport_extract totals'!AM36+'Public_transport_extract totals'!AM12","v":0},null,112151,141964.33333333334,111110.66666666667,0,0,0,{"$f":"HLOOKUP($AB$3,$V23:$AA39,14,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V23:$AA39,14,FALSE)","v":111110.66666666667}]
["Otago","Otago (DUNEDIN ONLY) passenger kilometres:",{"$f":"C736","v":10334093},11508414,11816646.799999999,11923600.799999999,11927978.6,11854579,11404386,11388539,16491521,{"$f":"'Public_transport_extract totals'!AE30","v":11695119},{"$f":"'Public_transport_extract totals'!AF30","v":12276366},{"$f":"'Public_transport_extract totals'!AG30","v":13252337},{"$f":"'Public_transport_extract totals'!AH30","v":13518709},{"$f":"'Public_transport_extract totals'!AI30","v":13626859},{"$f":"'Public_transport_extract totals'!AJ30","v":14271409},{"$f":"'Public_transport_extract totals'!AK30","v":14468355},{"$f":"'Public_transport_extract totals'!AL30","v":14859000},{"$f":"'Public_transport_extract totals'!AM30","v":15300313},null,11219717.933333332,11902052.799999999,13094815.333333334,12407940.666666666,13805659,14875889.333333334,{"$f":"HLOOKUP($AB$3,$V23:$AA39,15,FALSE)","v":12407940.666666666},{"$f":"HLOOKUP($AC$3,$V23:$AA39,15,FALSE)","v":13094815.333333334}]
["Southland","Southland passenger kilometres:",1312272,1223700,1289040,889907,830821,1711948,1711948,306692,1711468,{"$f":"'Public_transport_extract totals'!AE23","v":1212000},{"$f":"'Public_transport_extract totals'!AF23","v":1215000},{"$f":"'Public_transport_extract totals'!AG23","v":1219500},{"$f":"'Public_transport_extract totals'!AH23","v":1225500},{"$f":"'Public_transport_extract totals'!AI23","v":1227000},{"$f":"'Public_transport_extract totals'!AJ23","v":1233000},{"$f":"'Public_transport_extract totals'!AK23","v":1234500},{"$f":"'Public_transport_extract totals'!AL23","v":1234500},{"$f":"'Public_transport_extract totals'!AM23","v":1234500},null,1275004,1144225.3333333333,1243369.3333333333,1215500,1228500,1234500,{"$f":"HLOOKUP($AB$3,$V23:$AA39,16,FALSE)","v":1215500},{"$f":"HLOOKUP($AC$3,$V23:$AA39,16,FALSE)","v":1243369.3333333333}]
["National","National total passenger kilometres",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C24:C38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C24:C38)-C25-C32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!C32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!C25,0))))))","v":732684552.57281625},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D24:D38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D24:D38)-D25-D32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!D32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!D25,0))))))","v":732063376.72668123},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E24:E38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E24:E38)-E25-E32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!E32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!E25,0))))))","v":823364083.16626823},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F24:F38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F24:F38)-F25-F32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!F32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!F25,0))))))","v":832791477.68261719},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G24:G38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G24:G38)-G25-G32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!G32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!G25,0))))))","v":907416649.80000007},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H24:H38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H24:H38)-H25-H32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!H32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!H25,0))))))","v":863116799},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I24:I38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I24:I38)-I25-I32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!I32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!I25,0))))))","v":854583320.98306179},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J24:J38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J24:J38)-J25-J32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!J32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!J25,0))))))","v":842762571},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K24:K38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K24:K38)-K25-K32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!K32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!K25,0))))))","v":902789635},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L24:L38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L24:L38)-L25-L32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!L32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!L25,0))))))","v":891277166},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M24:M38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M24:M38)-M25-M32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!M32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!M25,0))))))","v":915006491},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N24:N38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N24:N38)-N25-N32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!N32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!N25,0))))))","v":940898487},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O24:O38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O24:O38)-O25-O32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!O32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!O25,0))))))","v":967171355},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P24:P38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P24:P38)-P25-P32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!P32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!P25,0))))))","v":991715622},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q24:Q38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q24:Q38)-Q25-Q32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Q32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Q25,0))))))","v":1017088777},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R24:R38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R24:R38)-R25-R32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!R32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!R25,0))))))","v":1043210786},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S24:S38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S24:S38)-S25-S32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!S32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!S25,0))))))","v":1049871676},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T24:T38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T24:T38)-T25-T32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!T32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!T25,0))))))","v":1076359255},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U24:U38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U24:U38)-U25-U32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!U32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!U25,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V24:V38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V24:V38)-V25-V32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!V32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!V25,0))))))","v":762704004.15525532},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W24:W38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W24:W38)-W25-W32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!W32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!W25,0))))))","v":867774975.49420559},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X24:X38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X24:X38)-X25-X32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!X32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!X25,0))))))","v":866711842.32768738},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y24:Y38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y24:Y38)-Y25-Y32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Y32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Y25,0))))))","v":915727381.33333325},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z24:Z38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z24:Z38)-Z25-Z32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Z32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Z25,0))))))","v":991991918},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA24:AA38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA24:AA38)-AA25-AA32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!AA32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!AA25,0))))))","v":1056480572.3333334},{"$f":"HLOOKUP($AB$3,$V23:$AA39,17,FALSE)","v":915727381.33333325},{"$f":"HLOOKUP($AC$3,$V23:$AA39,17,FALSE)","v":866711842.32768738}]
[null,{"$f":"VLOOKUP($B$484,$A24:$AB39,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AC39,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B40","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC40","v":{"$error":"#N/A"}}]
[null,{"$f":"B40","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!N9,'scenario testing'!N9)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!O9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!P9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!Q9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!R9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!S9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!T9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!U9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!V9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!W9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AN9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AO9,0)","v":0},{"$f":"AVERAGE(C42:E42)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F42:H42)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I42:K42)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L42:N42)","v":0},{"$f":"AVERAGE(O42:Q42)","v":0},{"$f":"AVERAGE(R42:T42)","v":0},{"$f":"HLOOKUP($AB$3,$V23:$AA42,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V23:$AA42,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"BUS IN SERVICE VEHICLE KILOMETRES","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S23","v":"2025/26"},{"$f":"T23","v":"2026/27"},{"$f":"U23","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y23","v":"2018-21"},{"$f":"Z3","v":"2021-24"},{"$f":"AA23","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V43","v":"2009-12"},"2012-15","2015-18","2018-21","2021-24","2024-27","2018-21","2015-18"]
["Northland","Northland in service vehicle kilometres:",450783,379825,479441,382108,387601,391751,464035,469915,384256,{"$f":"'Public_transport_extract totals'!AN28","v":508256},{"$f":"'Public_transport_extract totals'!AO28","v":505428},{"$f":"'Public_transport_extract totals'!AP28","v":502600},{"$f":"'Public_transport_extract totals'!AQ28","v":504406},{"$f":"'Public_transport_extract totals'!AR28","v":504644},{"$f":"'Public_transport_extract totals'!AS28","v":503860},{"$f":"'Public_transport_extract totals'!AT28","v":504644},{"$f":"'Public_transport_extract totals'!AU28","v":503860},{"$f":"'Public_transport_extract totals'!AV28","v":504644},null,{"$f":"AVERAGE(C44:E44)","v":436683},{"$f":"AVERAGE(F44:H44)","v":387153.33333333331},{"$f":"AVERAGE(I44:K44)","v":439402},{"$f":"AVERAGE(L44:N44)","v":505428},{"$f":"AVERAGE(O44:Q44)","v":504303.33333333331},{"$f":"AVERAGE(R44:T44)","v":504382.66666666669},{"$f":"HLOOKUP($AB$3,$V43:$AA59,2,FALSE)","v":505428},{"$f":"HLOOKUP($AC$3,$V43:$AA59,2,FALSE)","v":439402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W44/$V44-1","v":-0.11342247503719327},{"$f":"X44/$V44-1","v":6.2264846582074096E-3},{"$f":"Y44/$V44-1","v":0.15742540927858428},{"$f":"Z44/$V44-1","v":0.15484993309410555},{"$f":"AA44/$V44-1","v":0.15503160568803165},{"$f":"HLOOKUP($Y$3,$BU43:$BZ59,2,FALSE)","v":0.15742540927858428},{"$f":"HLOOKUP($Z$3,$BU43:$BZ59,2,FALSE)","v":0.15484993309410555}]
["Auckland","Auckland in service vehicle kilometres:",38635710,40962837,41564412,46175186,47901288,48631594,46189045,49551838,51693387,{"$f":"'Public_transport_extract totals'!AN7","v":57176508},{"$f":"'Public_transport_extract totals'!AO7","v":57310435},{"$f":"'Public_transport_extract totals'!AP7","v":57923614},{"$f":"'Public_transport_extract totals'!AQ7","v":61056562},{"$f":"'Public_transport_extract totals'!AR7","v":63846755},{"$f":"'Public_transport_extract totals'!AS7","v":66139138},{"$f":"'Public_transport_extract totals'!AT7","v":68319312},{"$f":"'Public_transport_extract totals'!AU7","v":71102217},{"$f":"'Public_transport_extract totals'!AV7","v":73208115},null,40387653,47569356,49144756.666666664,57470185.666666664,63680818.333333336,70876548,{"$f":"HLOOKUP($AB$3,$V43:$AA59,3,FALSE)","v":57470185.666666664},{"$f":"HLOOKUP($AC$3,$V43:$AA59,3,FALSE)","v":49144756.666666664},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.17781927065680203,0.21682625793250887,0.42296423282300322,0.57673976087031686,0.75490633238826721,{"$f":"HLOOKUP($Y$3,$BU43:$BZ59,3,FALSE)","v":0.42296423282300322},{"$f":"HLOOKUP($Z$3,$BU43:$BZ59,3,FALSE)","v":0.57673976087031686}]
["Waikato","Waikato in service vehicle kilometres:",5280031,5244111,5718423,5771515,5780209,5718423,5706752,5492695,5780209,{"$f":"'Public_transport_extract totals'!AN34","v":5658712},{"$f":"'Public_transport_extract totals'!AO34","v":5715299},{"$f":"'Public_transport_extract totals'!AP34","v":5772452},{"$f":"'Public_transport_extract totals'!AQ34","v":5830176},{"$f":"'Public_transport_extract totals'!AR34","v":5888478},{"$f":"'Public_transport_extract totals'!AS34","v":5947363},{"$f":"'Public_transport_extract totals'!AT34","v":6006837},{"$f":"'Public_transport_extract totals'!AU34","v":6066905},{"$f":"'Public_transport_extract totals'!AV34","v":6127574},null,5414188.333333333,5756715.666666667,5659885.333333333,5715487.666666667,5888672.333333333,6067105.333333333,{"$f":"HLOOKUP($AB$3,$V43:$AA59,4,FALSE)","v":5715487.666666667},{"$f":"HLOOKUP($AC$3,$V43:$AA59,4,FALSE)","v":5659885.333333333},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3264761446237161E-2,4.5380209345014189E-2,5.5649954302168458E-2,8.7637143517664828E-2,0.1205936993325869,{"$f":"HLOOKUP($Y$3,$BU43:$BZ59,4,FALSE)","v":5.5649954302168458E-2},{"$f":"HLOOKUP($Z$3,$BU43:$BZ59,4,FALSE)","v":8.7637143517664828E-2}]
["Bay of Plenty","Bay of Plenty in service vehicle kilometres:",{"$f":"C780","v":4678107},5117546,4760476,4713062,4798674,5504912,6501886,6373009,6362908.5,{"$f":"L780","v":6352808},{"$f":"M780","v":6352808},6352808,6352808,6352808,6352808,6352808,6352808,6352808,null,4852043,5005549.333333333,6412601.166666667,6352808,6352808,6352808,{"$f":"HLOOKUP($AB$3,$V43:$AA59,5,FALSE)","v":6352808},{"$f":"HLOOKUP($AC$3,$V43:$AA59,5,FALSE)","v":6412601.166666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1637463504204932E-2,0.32162908833797776,0.30930579139550085,0.30930579139550085,0.30930579139550085,{"$f":"HLOOKUP($Y$3,$BU43:$BZ59,5,FALSE)","v":0.30930579139550085},{"$f":"HLOOKUP($Z$3,$BU43:$BZ59,5,FALSE)","v":0.30930579139550085}]
["Gisborne","Gisborne in service vehicle kilometres:",97558,127481,129552,129552,103512,103512,107652,112526,105000,{"$f":"'Public_transport_extract totals'!AN19","v":118000},{"$f":"'Public_transport_extract totals'!AO19","v":118000},{"$f":"'Public_transport_extract totals'!AP19","v":118000},{"$f":"'Public_transport_extract totals'!AQ19","v":118000},{"$f":"'Public_transport_extract totals'!AR19","v":118050},{"$f":"'Public_transport_extract totals'!AS19","v":118050},{"$f":"'Public_transport_extract totals'!AT19","v":118050},{"$f":"'Public_transport_extract totals'!AU19","v":118050},{"$f":"'Public_transport_extract totals'!AV19","v":118050},null,118197,112192,108392.66666666667,118000,118033.33333333333,118050,{"$f":"HLOOKUP($AB$3,$V43:$AA59,6,FALSE)","v":118000},{"$f":"HLOOKUP($AC$3,$V43:$AA59,6,FALSE)","v":108392.66666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.0805011971539082E-2,-8.2949087822307921E-2,-1.666708968924735E-3,-1.3846939149612103E-3,-1.2436863879793369E-3,{"$f":"HLOOKUP($Y$3,$BU43:$BZ59,6,FALSE)","v":-1.666708968924735E-3},{"$f":"HLOOKUP($Z$3,$BU43:$BZ59,6,FALSE)","v":-1.3846939149612103E-3}]
["Hawkes Bay","Hawkes Bay in service vehicle kilometres:",740496,794660,1036045,1146751,1200851,932537,962107,1021868,1016552,{"$f":"'Public_transport_extract totals'!AN21","v":1044700},{"$f":"'Public_transport_extract totals'!AO21","v":1044700},{"$f":"'Public_transport_extract totals'!AP21","v":1044700},{"$f":"'Public_transport_extract totals'!AQ21","v":1044700},{"$f":"'Public_transport_extract totals'!AR21","v":1044700},{"$f":"'Public_transport_extract totals'!AS21","v":1044700},{"$f":"'Public_transport_extract totals'!AT21","v":1044700},{"$f":"'Public_transport_extract totals'!AU21","v":1044700},{"$f":"'Public_transport_extract totals'!AV21","v":1044700},null,857067,1093379.6666666667,1000175.6666666666,1044700,1044700,1044700,{"$f":"HLOOKUP($AB$3,$V43:$AA59,7,FALSE)","v":1044700},{"$f":"HLOOKUP($AC$3,$V43:$AA59,7,FALSE)","v":1000175.6666666666},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.27572251255347213,0.16697488838873342,0.21892454148858831,0.21892454148858831,0.21892454148858831,{"$f":"HLOOKUP($Y$3,$BU43:$BZ59,7,FALSE)","v":0.21892454148858831},{"$f":"HLOOKUP($Z$3,$BU43:$BZ59,7,FALSE)","v":0.21892454148858831}]
["Taranaki","Taranaki in service vehicle kilometres:",471659,825768,857159,853908,677241,627854,826669,838662,737756,{"$f":"'Public_transport_extract totals'!AN32","v":817447},{"$f":"'Public_transport_extract totals'!AO32","v":817447},{"$f":"'Public_transport_extract totals'!AP32","v":817447},{"$f":"'Public_transport_extract totals'!AQ32","v":817447},{"$f":"'Public_transport_extract totals'!AR32","v":817447},{"$f":"'Public_transport_extract totals'!AS32","v":817447},{"$f":"'Public_transport_extract totals'!AT32","v":817447},{"$f":"'Public_transport_extract totals'!AU32","v":817447},{"$f":"'Public_transport_extract totals'!AV32","v":817447},null,718195.33333333337,719667.66666666663,801029,817447,817447,817447,{"$f":"HLOOKUP($AB$3,$V43:$AA59,8,FALSE)","v":817447},{"$f":"HLOOKUP($AC$3,$V43:$AA59,8,FALSE)","v":801029},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0500458092644891E-3,0.11533584642246808,0.13819592255774427,0.13819592255774427,0.13819592255774427,{"$f":"HLOOKUP($Y$3,$BU43:$BZ59,8,FALSE)","v":0.13819592255774427},{"$f":"HLOOKUP($Z$3,$BU43:$BZ59,8,FALSE)","v":0.13819592255774427}]
["Manawatu-Wanganui","Manawatu-Wanganui in service vehicle kilometres:",1253112,1375530,1381737,1422181,1391569,1394002,1440200,1528352,2130142,{"$f":"'Public_transport_extract totals'!AN22","v":1528352},{"$f":"'Public_transport_extract totals'!AO22","v":1568352},{"$f":"'Public_transport_extract totals'!AP22","v":1568352},{"$f":"'Public_transport_extract totals'!AQ22","v":1568352},{"$f":"'Public_transport_extract totals'!AR22","v":1568352},{"$f":"'Public_transport_extract totals'!AS22","v":1568352},{"$f":"'Public_transport_extract totals'!AT22","v":1568352},{"$f":"'Public_transport_extract totals'!AU22","v":1568352},{"$f":"'Public_transport_extract totals'!AV22","v":1568352},null,1336793,1402584,1699564.6666666667,1555018.6666666667,1568352,1568352,{"$f":"HLOOKUP($AB$3,$V43:$AA59,9,FALSE)","v":1555018.6666666667},{"$f":"HLOOKUP($AC$3,$V43:$AA59,9,FALSE)","v":1699564.6666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9215547956938721E-2,0.27137460075469177,0.16324566830217302,0.17321978795520332,0.17321978795520332,{"$f":"HLOOKUP($Y$3,$BU43:$BZ59,9,FALSE)","v":0.16324566830217302},{"$f":"HLOOKUP($Z$3,$BU43:$BZ59,9,FALSE)","v":0.17321978795520332}]
["Wellington","Wellington in service vehicle kilometres:",17117162,17005944,16780946,16071292,16550815,16754976,16683161,16000322,17477400,{"$f":"'Public_transport_extract totals'!AN20","v":16400900},{"$f":"'Public_transport_extract totals'!AO20","v":16727900},{"$f":"'Public_transport_extract totals'!AP20","v":17061300},{"$f":"'Public_transport_extract totals'!AQ20","v":17401400},{"$f":"'Public_transport_extract totals'!AR20","v":17748300},{"$f":"'Public_transport_extract totals'!AS20","v":18102800},{"$f":"'Public_transport_extract totals'!AT20","v":18462900},{"$f":"'Public_transport_extract totals'!AU20","v":18830900},{"$f":"'Public_transport_extract totals'!AV20","v":19206300},null,16968017.333333332,16459027.666666666,16720294.333333334,16730033.333333334,17750833.333333332,18833366.666666668,{"$f":"HLOOKUP($AB$3,$V43:$AA59,10,FALSE)","v":16730033.333333334},{"$f":"HLOOKUP($AC$3,$V43:$AA59,10,FALSE)","v":16720294.333333334},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.9997002989074373E-2,-1.4599407528500752E-2,-1.40254453614026E-2,4.6134794927523703E-2,0.10993325246485308,{"$f":"HLOOKUP($Y$3,$BU43:$BZ59,10,FALSE)","v":-1.40254453614026E-2},{"$f":"HLOOKUP($Z$3,$BU43:$BZ59,10,FALSE)","v":4.6134794927523703E-2}]
["Marlborough","Marlborough in service vehicle kilometres:",37500,37500,39510,43590,43590,43590,42135,42136,90000,{"$f":"'Public_transport_extract totals'!AN24","v":49362},{"$f":"'Public_transport_extract totals'!AO24","v":49362},{"$f":"'Public_transport_extract totals'!AP24","v":49362},{"$f":"'Public_transport_extract totals'!AQ24","v":49362},{"$f":"'Public_transport_extract totals'!AR24","v":49362},{"$f":"'Public_transport_extract totals'!AS24","v":49362},{"$f":"'Public_transport_extract totals'!AT24","v":49362},{"$f":"'Public_transport_extract totals'!AU24","v":49362},{"$f":"'Public_transport_extract totals'!AV24","v":49362},null,38170,43590,58090.333333333336,49362,49362,49362,{"$f":"HLOOKUP($AB$3,$V43:$AA59,11,FALSE)","v":49362},{"$f":"HLOOKUP($AC$3,$V43:$AA59,11,FALSE)","v":58090.333333333336},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14199633219806129,0.52188455156754876,0.29321456641341359,0.29321456641341359,0.29321456641341359,{"$f":"HLOOKUP($Y$3,$BU43:$BZ59,11,FALSE)","v":0.29321456641341359},{"$f":"HLOOKUP($Z$3,$BU43:$BZ59,11,FALSE)","v":0.29321456641341359}]
["Nelson","Nelson in service vehicle kilometres:",160776,160776,247852,436248,444311,424876,468505,480517,444311,{"$f":"'Public_transport_extract totals'!AN25","v":418189},{"$f":"'Public_transport_extract totals'!AO25","v":418189},{"$f":"'Public_transport_extract totals'!AP25","v":418189},{"$f":"'Public_transport_extract totals'!AQ25","v":418189},{"$f":"'Public_transport_extract totals'!AR25","v":418189},{"$f":"'Public_transport_extract totals'!AS25","v":418189},{"$f":"'Public_transport_extract totals'!AT25","v":418189},{"$f":"'Public_transport_extract totals'!AU25","v":418189},{"$f":"'Public_transport_extract totals'!AV25","v":418189},null,189801.33333333334,435145,464444.33333333331,418189,418189,418189,{"$f":"HLOOKUP($AB$3,$V43:$AA59,12,FALSE)","v":418189},{"$f":"HLOOKUP($AC$3,$V43:$AA59,12,FALSE)","v":464444.33333333331},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2926340524478226,1.4470024797858811,1.2032985367155833,1.2032985367155833,1.2032985367155833,{"$f":"HLOOKUP($Y$3,$BU43:$BZ59,12,FALSE)","v":1.2032985367155833},{"$f":"HLOOKUP($Z$3,$BU43:$BZ59,12,FALSE)","v":1.2032985367155833}]
["Canterbury","Canterbury in service vehicle kilometres:",19663443,20392554,18373496,16794358,17479590,17264677,15941822,16043222,15533518,{"$f":"'Public_transport_extract totals'!AN14","v":16043222},{"$f":"'Public_transport_extract totals'!AO14","v":16203654},{"$f":"'Public_transport_extract totals'!AP14","v":16365690},{"$f":"'Public_transport_extract totals'!AQ14","v":16529347},{"$f":"'Public_transport_extract totals'!AR14","v":16694641},{"$f":"'Public_transport_extract totals'!AS14","v":16861587},{"$f":"'Public_transport_extract totals'!AT14","v":17030203},{"$f":"'Public_transport_extract totals'!AU14","v":17200505},{"$f":"'Public_transport_extract totals'!AV14","v":17372510},null,19476497.666666668,17179541.666666668,15839520.666666666,16204188.666666666,16695191.666666666,17201072.666666668,{"$f":"HLOOKUP($AB$3,$V43:$AA59,13,FALSE)","v":16204188.666666666},{"$f":"HLOOKUP($AC$3,$V43:$AA59,13,FALSE)","v":15839520.666666666},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.11793475599728376,-0.18673670504038098,-0.1680132155177182,-0.14280319016288578,-0.11682926976621211,{"$f":"HLOOKUP($Y$3,$BU43:$BZ59,13,FALSE)","v":-0.1680132155177182},{"$f":"HLOOKUP($Z$3,$BU43:$BZ59,13,FALSE)","v":-0.14280319016288578}]
["West Coast","West Coast in service vehicle kilometres:",{"$f":"D56","v":93860},{"$f":"E56","v":93860},{"$f":"F56","v":93860},93860,69706,69700,69700,65000,0,{"$f":"'Public_transport_extract totals'!AN35+'Public_transport_extract totals'!AN36+'Public_transport_extract totals'!AN12","v":145780},{"$f":"'Public_transport_extract totals'!AO35+'Public_transport_extract totals'!AO36+'Public_transport_extract totals'!AO12","v":145780},{"$f":"'Public_transport_extract totals'!AP35+'Public_transport_extract totals'!AP36+'Public_transport_extract totals'!AP12","v":145780},{"$f":"'Public_transport_extract totals'!AQ35+'Public_transport_extract totals'!AQ36+'Public_transport_extract totals'!AQ12","v":145780},{"$f":"'Public_transport_extract totals'!AR35+'Public_transport_extract totals'!AR36+'Public_transport_extract totals'!AR12","v":145780},{"$f":"'Public_transport_extract totals'!AS35+'Public_transport_extract totals'!AS36+'Public_transport_extract totals'!AS12","v":145780},{"$f":"'Public_transport_extract totals'!AT35+'Public_transport_extract totals'!AT36+'Public_transport_extract totals'!AT12","v":145780},{"$f":"'Public_transport_extract totals'!AU35+'Public_transport_extract totals'!AU36+'Public_transport_extract totals'!AU12","v":145780},{"$f":"'Public_transport_extract totals'!AV35+'Public_transport_extract totals'!AV36+'Public_transport_extract totals'!AV12","v":145780},null,93860,77755.333333333328,44900,145780,145780,145780,{"$f":"HLOOKUP($AB$3,$V43:$AA59,14,FALSE)","v":145780},{"$f":"HLOOKUP($AC$3,$V43:$AA59,14,FALSE)","v":44900},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.17158178847929551,-0.52162795653100358,0.55316428723630939,0.55316428723630939,0.55316428723630939,{"$f":"HLOOKUP($Y$3,$BU43:$BZ59,14,FALSE)","v":0.55316428723630939},{"$f":"HLOOKUP($Z$3,$BU43:$BZ59,14,FALSE)","v":0.55316428723630939}]
["Otago","Otago (DUNEDIN ONLY) in service vehicle kilometres:",{"$f":"C737","v":2639411},2680703,2761562,3051997,3080892,3025156,3825319,3470459,3690768.7252000002,{"$f":"'Public_transport_extract totals'!AN30","v":3077084},{"$f":"'Public_transport_extract totals'!AO30","v":3077084},{"$f":"'Public_transport_extract totals'!AP30","v":3077084},{"$f":"'Public_transport_extract totals'!AQ30","v":3077084},{"$f":"'Public_transport_extract totals'!AR30","v":3077084},{"$f":"'Public_transport_extract totals'!AS30","v":3077084},{"$f":"'Public_transport_extract totals'!AT30","v":3077084},{"$f":"'Public_transport_extract totals'!AU30","v":3077084},{"$f":"'Public_transport_extract totals'!AV30","v":3077084},null,2693892,3052681.6666666665,3662182.2417333336,3077084,3077084,3077084,{"$f":"HLOOKUP($AB$3,$V43:$AA59,15,FALSE)","v":3077084},{"$f":"HLOOKUP($AC$3,$V43:$AA59,15,FALSE)","v":3662182.2417333336},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13318635886912555,0.35943914668195065,0.14224475220238975,0.14224475220238975,0.14224475220238975,{"$f":"HLOOKUP($Y$3,$BU43:$BZ59,15,FALSE)","v":0.14224475220238975},{"$f":"HLOOKUP($Z$3,$BU43:$BZ59,15,FALSE)","v":0.14224475220238975}]
["Southland","Southland in service vehicle kilometres:",437424,430000,430000,355000,301676,306692,306692,306692,306000,{"$f":"'Public_transport_extract totals'!AN23","v":330794},{"$f":"'Public_transport_extract totals'!AO23","v":330794},{"$f":"'Public_transport_extract totals'!AP23","v":330794},{"$f":"'Public_transport_extract totals'!AQ23","v":330794},{"$f":"'Public_transport_extract totals'!AR23","v":330794},{"$f":"'Public_transport_extract totals'!AS23","v":330794},{"$f":"'Public_transport_extract totals'!AT23","v":330794},{"$f":"'Public_transport_extract totals'!AU23","v":330794},{"$f":"'Public_transport_extract totals'!AV23","v":330794},null,432474.66666666669,321122.66666666669,306461.33333333331,330794,330794,330794,{"$f":"HLOOKUP($AB$3,$V43:$AA59,16,FALSE)","v":330794},{"$f":"HLOOKUP($AC$3,$V43:$AA59,16,FALSE)","v":306461.33333333331},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.25747635314284301,-0.29137737547632858,-0.23511357890712681,-0.23511357890712681,-0.23511357890712681,{"$f":"HLOOKUP($Y$3,$BU43:$BZ59,16,FALSE)","v":-0.23511357890712681},{"$f":"HLOOKUP($Z$3,$BU43:$BZ59,16,FALSE)","v":-0.23511357890712681}]
["National","National total in service vehicle kilometres",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C44:C58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C44:C58)-C45-C52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!C52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!C45,0))))))","v":91757032},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D44:D58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D44:D58)-D45-D52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!D52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!D45,0))))))","v":95629095},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E44:E58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E44:E58)-E45-E52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!E52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!E45,0))))))","v":94654471},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F44:F58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F44:F58)-F45-F52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!F52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!F45,0))))))","v":97440608},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G44:G58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G44:G58)-G45-G52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!G52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!G45,0))))))","v":100211525},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H44:H58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H44:H58)-H45-H52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!H52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!H45,0))))))","v":101194252},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I44:I58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I44:I58)-I45-I52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!I52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!I45,0))))))","v":99535680},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J44:J58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J44:J58)-J45-J52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!J52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!J45,0))))))","v":101797213},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K44:K58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K44:K58)-K45-K52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!K52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!K45,0))))))","v":105752208.2252},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L44:L58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L44:L58)-L45-L52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!L52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!L45,0))))))","v":109670114},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M44:M58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M44:M58)-M45-M52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!M52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!M45,0))))))","v":110385232},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N44:N58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N44:N58)-N45-N52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!N52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!N45,0))))))","v":111548172},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O44:O58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O44:O58)-O45-O52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!O52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!O45,0))))))","v":115244407},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P44:P58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P44:P58)-P45-P52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!P52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!P45,0))))))","v":118605384},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q44:Q58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q44:Q58)-Q45-Q52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Q52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Q45,0))))))","v":121477314},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R44:R58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R44:R58)-R45-R52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!R52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!R45,0))))))","v":124246462},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S44:S58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S44:S58)-S45-S52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!S52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!S45,0))))))","v":127626953},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T44:T58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T44:T58)-T45-T52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!T52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!T45,0))))))","v":130341709},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U44:U58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U44:U58)-U45-U52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!U52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!U45,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V44:V58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V44:V58)-V45-V52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!V52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!V45,0))))))","v":94013532.666666672},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W44:W58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W44:W58)-W45-W52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!W52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!W45,0))))))","v":99615461.666666672},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X44:X58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X44:X58)-X45-X52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!X52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!X45,0))))))","v":102361700.40839997},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y44:Y58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y44:Y58)-Y45-Y52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Y52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Y45,0))))))","v":110534506},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z44:Z58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z44:Z58)-Z45-Z52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Z52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Z45,0))))))","v":118442368.33333333},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA44:AA58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA44:AA58)-AA45-AA52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!AA52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!AA45,0))))))","v":127405041.33333334},{"$f":"HLOOKUP($AB$3,$V43:$AA59,17,FALSE)","v":110534506},{"$f":"HLOOKUP($AC$3,$V43:$AA59,17,FALSE)","v":102361700.40839997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9586411031506969E-2,8.8797511432024079E-2,0.17572973661047198,0.25984382220037694,0.35517768261149407,{"$f":"HLOOKUP($Y$3,$BU43:$BZ59,17,FALSE)","v":0.17572973661047198},{"$f":"HLOOKUP($Z$3,$BU43:$BZ59,17,FALSE)","v":0.25984382220037694}]
[null,{"$f":"VLOOKUP($B$484,$A44:$AB59,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AC59,29,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP($B$1,$A44:$CB59,79,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$1,$A44:$CB59,80,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B60","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC60","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$BU43:$BZ61,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$BU43:$BZ61,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B60","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!N10,'scenario testing'!N10)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!O10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!P10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!Q10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!R10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!S10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!T10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!U10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!V10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!W10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AN10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AO10,0)","v":0},{"$f":"AVERAGE(C62:E62)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F62:H62)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I62:K62)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L62:N62)","v":0},{"$f":"AVERAGE(O62:Q62)","v":0},{"$f":"AVERAGE(R62:T62)","v":0},{"$f":"HLOOKUP($AB$3,$V43:$AA62,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V43:$AA62,20,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$BU43:$BZ90,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$BU43:$BZ62,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"BUS SERVICE FARE REVENUE (TOTAL)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S43","v":"2025/26"},{"$f":"T43","v":"2026/27"},{"$f":"U43","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y43","v":"2018-21"},{"$f":"Z43","v":"2021-24"},{"$f":"AA43","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland fare revenue (total):",744411,619592,858915.86956521741,672410.47826086963,661116.78260869568,647775,650404,709731,835615.79279250233,{"$f":"'Public_transport_extract totals'!AW28+'Public_transport_extract totals'!BO28+'Public_transport_extract totals'!BX28","v":647784},{"$f":"'Public_transport_extract totals'!AX28+'Public_transport_extract totals'!BP28+'Public_transport_extract totals'!BY28","v":634180},{"$f":"'Public_transport_extract totals'!AY28+'Public_transport_extract totals'!BQ28+'Public_transport_extract totals'!BZ28","v":640574},{"$f":"'Public_transport_extract totals'!AZ28+'Public_transport_extract totals'!BR28+'Public_transport_extract totals'!CA28","v":646980},{"$f":"'Public_transport_extract totals'!BA28+'Public_transport_extract totals'!BS28+'Public_transport_extract totals'!CB28","v":653451},{"$f":"'Public_transport_extract totals'!BB28+'Public_transport_extract totals'!BT28+'Public_transport_extract totals'!CC28","v":659985},{"$f":"'Public_transport_extract totals'!BC28+'Public_transport_extract totals'!BU28+'Public_transport_extract totals'!CD28","v":666585},{"$f":"'Public_transport_extract totals'!BD28+'Public_transport_extract totals'!BV28+'Public_transport_extract totals'!CE28","v":673251},{"$f":"'Public_transport_extract totals'!BE28+'Public_transport_extract totals'!BW28+'Public_transport_extract totals'!CF28","v":679984},null,{"$f":"AVERAGE(C64:E64)","v":740972.95652173914},{"$f":"AVERAGE(F64:H64)","v":660434.08695652185},{"$f":"AVERAGE(I64:K64)","v":731916.93093083415},{"$f":"AVERAGE(L64:N64)","v":640846},{"$f":"AVERAGE(O64:Q64)","v":653472},{"$f":"AVERAGE(R64:T64)","v":673273.33333333337},{"$f":"HLOOKUP($AB$3,$V63:$AA79,2,FALSE)","v":640846},{"$f":"HLOOKUP($AC$3,$V63:$AA79,2,FALSE)","v":731916.93093083415}]
["Auckland","Auckland fare revenue (total):",84065203,94247846.55855073,103048668.34608695,107313334.8,114596653.3026087,130289786,135479590,126031506,125646157.56,{"$f":"'Public_transport_extract totals'!AW7+'Public_transport_extract totals'!BO7+'Public_transport_extract totals'!BX7","v":124977861},{"$f":"'Public_transport_extract totals'!AX7+'Public_transport_extract totals'!BP7+'Public_transport_extract totals'!BY7","v":132881875},{"$f":"'Public_transport_extract totals'!AY7+'Public_transport_extract totals'!BQ7+'Public_transport_extract totals'!BZ7","v":141717273},{"$f":"'Public_transport_extract totals'!AZ7+'Public_transport_extract totals'!BR7+'Public_transport_extract totals'!CA7","v":153063322},{"$f":"'Public_transport_extract totals'!BA7+'Public_transport_extract totals'!BS7+'Public_transport_extract totals'!CB7","v":159812070},{"$f":"'Public_transport_extract totals'!BB7+'Public_transport_extract totals'!BT7+'Public_transport_extract totals'!CC7","v":167336502},{"$f":"'Public_transport_extract totals'!BC7+'Public_transport_extract totals'!BU7+'Public_transport_extract totals'!CD7","v":179125941},{"$f":"'Public_transport_extract totals'!BD7+'Public_transport_extract totals'!BV7+'Public_transport_extract totals'!CE7","v":191563851},{"$f":"'Public_transport_extract totals'!BE7+'Public_transport_extract totals'!BW7+'Public_transport_extract totals'!CF7","v":204586602},null,93787239.301545903,117399924.70086956,129052417.85333334,133192336.33333333,160070631.33333334,191758798,{"$f":"HLOOKUP($AB$3,$V63:$AA79,3,FALSE)","v":133192336.33333333},{"$f":"HLOOKUP($AC$3,$V63:$AA79,3,FALSE)","v":129052417.85333334}]
["Waikato","Waikato fare revenue (total):",5736845.1333333328,6794732,7461179.3147826083,7002119.4513043482,7279532.637826087,7108862,6812205,6551204,7444257.3817449836,{"$f":"'Public_transport_extract totals'!AW34+'Public_transport_extract totals'!BO34+'Public_transport_extract totals'!BX34","v":6861992},{"$f":"'Public_transport_extract totals'!AX34+'Public_transport_extract totals'!BP34+'Public_transport_extract totals'!BY34","v":7101999},{"$f":"'Public_transport_extract totals'!AY34+'Public_transport_extract totals'!BQ34+'Public_transport_extract totals'!BZ34","v":7226796},{"$f":"'Public_transport_extract totals'!AZ34+'Public_transport_extract totals'!BR34+'Public_transport_extract totals'!CA34","v":7354079},{"$f":"'Public_transport_extract totals'!BA34+'Public_transport_extract totals'!BS34+'Public_transport_extract totals'!CB34","v":7483897},{"$f":"'Public_transport_extract totals'!BB34+'Public_transport_extract totals'!BT34+'Public_transport_extract totals'!CC34","v":7616300},{"$f":"'Public_transport_extract totals'!BC34+'Public_transport_extract totals'!BU34+'Public_transport_extract totals'!CD34","v":7751340},{"$f":"'Public_transport_extract totals'!BD34+'Public_transport_extract totals'!BV34+'Public_transport_extract totals'!CE34","v":7889071},{"$f":"'Public_transport_extract totals'!BE34+'Public_transport_extract totals'!BW34+'Public_transport_extract totals'!CF34","v":8029545},null,6664252.1493719807,7130171.3630434787,6935888.7939149952,7063595.666666667,7484758.666666667,7889985.333333333,{"$f":"HLOOKUP($AB$3,$V63:$AA79,4,FALSE)","v":7063595.666666667},{"$f":"HLOOKUP($AC$3,$V63:$AA79,4,FALSE)","v":6935888.7939149952}]
["Bay of Plenty","Bay of Plenty fare revenue (total):",{"$f":"C783","v":3277025.9733333336},3525105,4138796.6113043479,4562676.0260869563,4769725.288695652,4841427,5015602,5084837,5019863,{"$f":"L783","v":4954889},{"$f":"M783","v":4954889},4954889,4954889,4954889,4954889,4954889,4954889,4954889,null,3646975.8615458938,4724609.4382608691,5040100.666666667,4954889,4954889,4954889,{"$f":"HLOOKUP($AB$3,$V63:$AA79,5,FALSE)","v":4954889},{"$f":"HLOOKUP($AC$3,$V63:$AA79,5,FALSE)","v":5040100.666666667}]
["Gisborne","Gisborne fare revenue (total):",170363.8,207884,213701.91304347827,216457.52173913043,182307.34782608695,178126,129326,173416,186935.91304347827,{"$f":"'Public_transport_extract totals'!AW19+'Public_transport_extract totals'!BO19+'Public_transport_extract totals'!BX19","v":233500},{"$f":"'Public_transport_extract totals'!AX19+'Public_transport_extract totals'!BP19+'Public_transport_extract totals'!BY19","v":233500},{"$f":"'Public_transport_extract totals'!AY19+'Public_transport_extract totals'!BQ19+'Public_transport_extract totals'!BZ19","v":233500},{"$f":"'Public_transport_extract totals'!AZ19+'Public_transport_extract totals'!BR19+'Public_transport_extract totals'!CA19","v":233500},{"$f":"'Public_transport_extract totals'!BA19+'Public_transport_extract totals'!BS19+'Public_transport_extract totals'!CB19","v":233600},{"$f":"'Public_transport_extract totals'!BB19+'Public_transport_extract totals'!BT19+'Public_transport_extract totals'!CC19","v":233600},{"$f":"'Public_transport_extract totals'!BC19+'Public_transport_extract totals'!BU19+'Public_transport_extract totals'!CD19","v":233600},{"$f":"'Public_transport_extract totals'!BD19+'Public_transport_extract totals'!BV19+'Public_transport_extract totals'!CE19","v":233650},{"$f":"'Public_transport_extract totals'!BE19+'Public_transport_extract totals'!BW19+'Public_transport_extract totals'!CF19","v":233650},null,197316.57101449277,192296.95652173914,163225.97101449277,233500,233566.66666666666,233633.33333333334,{"$f":"HLOOKUP($AB$3,$V63:$AA79,6,FALSE)","v":233500},{"$f":"HLOOKUP($AC$3,$V63:$AA79,6,FALSE)","v":163225.97101449277}]
["Hawkes Bay","Hawkes Bay fare revenue (total):",852377.30666666664,1008633,1208768.9495652174,1393427.4017391305,1526026.2330434783,1429051,1355687,1328073,2140431.6613822621,{"$f":"'Public_transport_extract totals'!AW21+'Public_transport_extract totals'!BO21+'Public_transport_extract totals'!BX21","v":1401880},{"$f":"'Public_transport_extract totals'!AX21+'Public_transport_extract totals'!BP21+'Public_transport_extract totals'!BY21","v":1421544},{"$f":"'Public_transport_extract totals'!AY21+'Public_transport_extract totals'!BQ21+'Public_transport_extract totals'!BZ21","v":1441489},{"$f":"'Public_transport_extract totals'!AZ21+'Public_transport_extract totals'!BR21+'Public_transport_extract totals'!CA21","v":1461719},{"$f":"'Public_transport_extract totals'!BA21+'Public_transport_extract totals'!BS21+'Public_transport_extract totals'!CB21","v":1482239},{"$f":"'Public_transport_extract totals'!BB21+'Public_transport_extract totals'!BT21+'Public_transport_extract totals'!CC21","v":1503052},{"$f":"'Public_transport_extract totals'!BC21+'Public_transport_extract totals'!BU21+'Public_transport_extract totals'!CD21","v":1524163},{"$f":"'Public_transport_extract totals'!BD21+'Public_transport_extract totals'!BV21+'Public_transport_extract totals'!CE21","v":1545576},{"$f":"'Public_transport_extract totals'!BE21+'Public_transport_extract totals'!BW21+'Public_transport_extract totals'!CF21","v":1567297},null,1023259.7520772946,1449501.5449275363,1608063.8871274206,1421637.6666666667,1482336.6666666667,1545678.6666666667,{"$f":"HLOOKUP($AB$3,$V63:$AA79,7,FALSE)","v":1421637.6666666667},{"$f":"HLOOKUP($AC$3,$V63:$AA79,7,FALSE)","v":1608063.8871274206}]
["Taranaki","Taranaki fare revenue (total):",675124.2466666667,838666,900041.84782608692,928064.82608695654,1006440.6956521739,999659,1122626,1204115,1190815.8169293939,{"$f":"'Public_transport_extract totals'!AW32+'Public_transport_extract totals'!BO32+'Public_transport_extract totals'!BX32","v":1361318},{"$f":"'Public_transport_extract totals'!AX32+'Public_transport_extract totals'!BP32+'Public_transport_extract totals'!BY32","v":1374301},{"$f":"'Public_transport_extract totals'!AY32+'Public_transport_extract totals'!BQ32+'Public_transport_extract totals'!BZ32","v":1387385},{"$f":"'Public_transport_extract totals'!AZ32+'Public_transport_extract totals'!BR32+'Public_transport_extract totals'!CA32","v":1400587},{"$f":"'Public_transport_extract totals'!BA32+'Public_transport_extract totals'!BS32+'Public_transport_extract totals'!CB32","v":1413917},{"$f":"'Public_transport_extract totals'!BB32+'Public_transport_extract totals'!BT32+'Public_transport_extract totals'!CC32","v":1427378},{"$f":"'Public_transport_extract totals'!BC32+'Public_transport_extract totals'!BU32+'Public_transport_extract totals'!CD32","v":1440970},{"$f":"'Public_transport_extract totals'!BD32+'Public_transport_extract totals'!BV32+'Public_transport_extract totals'!CE32","v":1440970},{"$f":"'Public_transport_extract totals'!BE32+'Public_transport_extract totals'!BW32+'Public_transport_extract totals'!CF32","v":1440970},null,804610.69816425117,978054.84057971009,1172518.9389764646,1374334.6666666667,1413960.6666666667,1440970,{"$f":"HLOOKUP($AB$3,$V63:$AA79,8,FALSE)","v":1374334.6666666667},{"$f":"HLOOKUP($AC$3,$V63:$AA79,8,FALSE)","v":1172518.9389764646}]
["Manawatu-Wanganui","Manawatu-Wanganui fare revenue (total):",1675950.4666666666,1660313,1793855.2104347826,1997148.9886956522,2124656.1191304349,1969992,1893101,1749178,2202001.7053376641,{"$f":"'Public_transport_extract totals'!AW22+'Public_transport_extract totals'!BO22+'Public_transport_extract totals'!BX22","v":1741165},{"$f":"'Public_transport_extract totals'!AX22+'Public_transport_extract totals'!BP22+'Public_transport_extract totals'!BY22","v":1778088},{"$f":"'Public_transport_extract totals'!AY22+'Public_transport_extract totals'!BQ22+'Public_transport_extract totals'!BZ22","v":1813649},{"$f":"'Public_transport_extract totals'!AZ22+'Public_transport_extract totals'!BR22+'Public_transport_extract totals'!CA22","v":1849923},{"$f":"'Public_transport_extract totals'!BA22+'Public_transport_extract totals'!BS22+'Public_transport_extract totals'!CB22","v":1886921},{"$f":"'Public_transport_extract totals'!BB22+'Public_transport_extract totals'!BT22+'Public_transport_extract totals'!CC22","v":1924659},{"$f":"'Public_transport_extract totals'!BC22+'Public_transport_extract totals'!BU22+'Public_transport_extract totals'!CD22","v":1963152},{"$f":"'Public_transport_extract totals'!BD22+'Public_transport_extract totals'!BV22+'Public_transport_extract totals'!CE22","v":2002415},{"$f":"'Public_transport_extract totals'!BE22+'Public_transport_extract totals'!BW22+'Public_transport_extract totals'!CF22","v":2042464},null,1710039.5590338164,2030599.0359420292,1948093.5684458881,1777634,1887167.6666666667,2002677,{"$f":"HLOOKUP($AB$3,$V63:$AA79,9,FALSE)","v":1777634},{"$f":"HLOOKUP($AC$3,$V63:$AA79,9,FALSE)","v":1948093.5684458881}]
["Wellington","Wellington fare revenue (total):",46483098,52734805.276666664,54540952.519999996,54586185.567826085,55897803.879130438,56478074,56961857,56912732,60314937.79851824,{"$f":"'Public_transport_extract totals'!AW20+'Public_transport_extract totals'!BO20+'Public_transport_extract totals'!BX20","v":54101239},{"$f":"'Public_transport_extract totals'!AX20+'Public_transport_extract totals'!BP20+'Public_transport_extract totals'!BY20","v":55519208},{"$f":"'Public_transport_extract totals'!AY20+'Public_transport_extract totals'!BQ20+'Public_transport_extract totals'!BZ20","v":56336154},{"$f":"'Public_transport_extract totals'!AZ20+'Public_transport_extract totals'!BR20+'Public_transport_extract totals'!CA20","v":56416633},{"$f":"'Public_transport_extract totals'!BA20+'Public_transport_extract totals'!BS20+'Public_transport_extract totals'!CB20","v":57960967},{"$f":"'Public_transport_extract totals'!BB20+'Public_transport_extract totals'!BT20+'Public_transport_extract totals'!CC20","v":59606064},{"$f":"'Public_transport_extract totals'!BC20+'Public_transport_extract totals'!BU20+'Public_transport_extract totals'!CD20","v":61297617},{"$f":"'Public_transport_extract totals'!BD20+'Public_transport_extract totals'!BV20+'Public_transport_extract totals'!CE20","v":63099001},{"$f":"'Public_transport_extract totals'!BE20+'Public_transport_extract totals'!BW20+'Public_transport_extract totals'!CF20","v":64953265},null,51252951.932222225,55654021.148985505,58063175.59950608,55318867,57994554.666666664,63116627.666666664,{"$f":"HLOOKUP($AB$3,$V63:$AA79,10,FALSE)","v":55318867},{"$f":"HLOOKUP($AC$3,$V63:$AA79,10,FALSE)","v":58063175.59950608}]
["Marlborough","Marlborough fare revenue (total):",62252.333333333328,61834,62486.304347826088,67898.086956521744,63937.869565217392,55886,69037,54944,48397.173984999645,{"$f":"'Public_transport_extract totals'!AW24+'Public_transport_extract totals'!BO24+'Public_transport_extract totals'!BX24","v":49343},{"$f":"'Public_transport_extract totals'!AX24+'Public_transport_extract totals'!BP24+'Public_transport_extract totals'!BY24","v":50195},{"$f":"'Public_transport_extract totals'!AY24+'Public_transport_extract totals'!BQ24+'Public_transport_extract totals'!BZ24","v":51072},{"$f":"'Public_transport_extract totals'!AZ24+'Public_transport_extract totals'!BR24+'Public_transport_extract totals'!CA24","v":51975},{"$f":"'Public_transport_extract totals'!BA24+'Public_transport_extract totals'!BS24+'Public_transport_extract totals'!CB24","v":52906},{"$f":"'Public_transport_extract totals'!BB24+'Public_transport_extract totals'!BT24+'Public_transport_extract totals'!CC24","v":53865},{"$f":"'Public_transport_extract totals'!BC24+'Public_transport_extract totals'!BU24+'Public_transport_extract totals'!CD24","v":54852},{"$f":"'Public_transport_extract totals'!BD24+'Public_transport_extract totals'!BV24+'Public_transport_extract totals'!CE24","v":55869},{"$f":"'Public_transport_extract totals'!BE24+'Public_transport_extract totals'!BW24+'Public_transport_extract totals'!CF24","v":56916},null,62190.879227053141,62573.985507246376,57459.391328333215,50203.333333333336,52915.333333333336,55879,{"$f":"HLOOKUP($AB$3,$V63:$AA79,11,FALSE)","v":50203.333333333336},{"$f":"HLOOKUP($AC$3,$V63:$AA79,11,FALSE)","v":57459.391328333215}]
["Nelson","Nelson fare revenue (total):",126308.86666666667,145055,355704.93913043477,1007640.8478260869,1118525.5869565217,911046,922251,928222,1468697.5105067866,{"$f":"'Public_transport_extract totals'!AW25+'Public_transport_extract totals'!BO25+'Public_transport_extract totals'!BX25","v":874219},{"$f":"'Public_transport_extract totals'!AX25+'Public_transport_extract totals'!BP25+'Public_transport_extract totals'!BY25","v":874200},{"$f":"'Public_transport_extract totals'!AY25+'Public_transport_extract totals'!BQ25+'Public_transport_extract totals'!BZ25","v":874200},{"$f":"'Public_transport_extract totals'!AZ25+'Public_transport_extract totals'!BR25+'Public_transport_extract totals'!CA25","v":874200},{"$f":"'Public_transport_extract totals'!BA25+'Public_transport_extract totals'!BS25+'Public_transport_extract totals'!CB25","v":874200},{"$f":"'Public_transport_extract totals'!BB25+'Public_transport_extract totals'!BT25+'Public_transport_extract totals'!CC25","v":874200},{"$f":"'Public_transport_extract totals'!BC25+'Public_transport_extract totals'!BU25+'Public_transport_extract totals'!CD25","v":874200},{"$f":"'Public_transport_extract totals'!BD25+'Public_transport_extract totals'!BV25+'Public_transport_extract totals'!CE25","v":874200},{"$f":"'Public_transport_extract totals'!BE25+'Public_transport_extract totals'!BW25+'Public_transport_extract totals'!CF25","v":874200},null,209022.93526570048,1012404.1449275361,1106390.1701689288,874206.33333333337,874200,874200,{"$f":"HLOOKUP($AB$3,$V63:$AA79,12,FALSE)","v":874206.33333333337},{"$f":"HLOOKUP($AC$3,$V63:$AA79,12,FALSE)","v":1106390.1701689288}]
["Canterbury","Canterbury fare revenue (total):",25055154,20550106.698550723,15604412.308695652,18127291.256521739,19086395.956521738,21482866,24116616,23679344,22958030.308695652,{"$f":"'Public_transport_extract totals'!AW14+'Public_transport_extract totals'!BO14+'Public_transport_extract totals'!BX14","v":24125142},{"$f":"'Public_transport_extract totals'!AX14+'Public_transport_extract totals'!BP14+'Public_transport_extract totals'!BY14","v":24366392},{"$f":"'Public_transport_extract totals'!AY14+'Public_transport_extract totals'!BQ14+'Public_transport_extract totals'!BZ14","v":24610057},{"$f":"'Public_transport_extract totals'!AZ14+'Public_transport_extract totals'!BR14+'Public_transport_extract totals'!CA14","v":24856157},{"$f":"'Public_transport_extract totals'!BA14+'Public_transport_extract totals'!BS14+'Public_transport_extract totals'!CB14","v":25104718},{"$f":"'Public_transport_extract totals'!BB14+'Public_transport_extract totals'!BT14+'Public_transport_extract totals'!CC14","v":25355766},{"$f":"'Public_transport_extract totals'!BC14+'Public_transport_extract totals'!BU14+'Public_transport_extract totals'!CD14","v":25609324},{"$f":"'Public_transport_extract totals'!BD14+'Public_transport_extract totals'!BV14+'Public_transport_extract totals'!CE14","v":25865416},{"$f":"'Public_transport_extract totals'!BE14+'Public_transport_extract totals'!BW14+'Public_transport_extract totals'!CF14","v":26124071},null,20403224.335748792,19565517.737681162,23584663.436231881,24367197,25105547,25866270.333333332,{"$f":"HLOOKUP($AB$3,$V63:$AA79,13,FALSE)","v":24367197},{"$f":"HLOOKUP($AC$3,$V63:$AA79,13,FALSE)","v":23584663.436231881}]
["West Coast","West Coast fare revenue (total):",205572,206338,216287,262378,285797,275470,275470,275470,221780,{"$f":"'Public_transport_extract totals'!AW35+'Public_transport_extract totals'!BO35+'Public_transport_extract totals'!BX35+'Public_transport_extract totals'!AW36+'Public_transport_extract totals'!BO36+'Public_transport_extract totals'!BX36+'Public_transport_extract totals'!AW12+'Public_transport_extract totals'!BO12+'Public_transport_extract totals'!BX12","v":0},{"$f":"'Public_transport_extract totals'!AX35+'Public_transport_extract totals'!BP35+'Public_transport_extract totals'!BY35+'Public_transport_extract totals'!AX36+'Public_transport_extract totals'!BP36+'Public_transport_extract totals'!BY36+'Public_transport_extract totals'!AX12+'Public_transport_extract totals'!BP12+'Public_transport_extract totals'!BY12","v":0},{"$f":"'Public_transport_extract totals'!AY35+'Public_transport_extract totals'!BQ35+'Public_transport_extract totals'!BZ35+'Public_transport_extract totals'!AY36+'Public_transport_extract totals'!BQ36+'Public_transport_extract totals'!BZ36+'Public_transport_extract totals'!AY12+'Public_transport_extract totals'!BQ12+'Public_transport_extract totals'!BZ12","v":0},{"$f":"'Public_transport_extract totals'!AZ35+'Public_transport_extract totals'!BR35+'Public_transport_extract totals'!CA35+'Public_transport_extract totals'!AZ36+'Public_transport_extract totals'!BR36+'Public_transport_extract totals'!CA36+'Public_transport_extract totals'!AZ12+'Public_transport_extract totals'!BR12+'Public_transport_extract totals'!CA12","v":0},{"$f":"'Public_transport_extract totals'!BA35+'Public_transport_extract totals'!BS35+'Public_transport_extract totals'!CB35+'Public_transport_extract totals'!BA36+'Public_transport_extract totals'!BS36+'Public_transport_extract totals'!CB36+'Public_transport_extract totals'!BA12+'Public_transport_extract totals'!BS12+'Public_transport_extract totals'!CB12","v":0},{"$f":"'Public_transport_extract totals'!BB35+'Public_transport_extract totals'!BT35+'Public_transport_extract totals'!CC35+'Public_transport_extract totals'!BB36+'Public_transport_extract totals'!BT36+'Public_transport_extract totals'!CC36+'Public_transport_extract totals'!BB12+'Public_transport_extract totals'!BT12+'Public_transport_extract totals'!CC12","v":0},{"$f":"'Public_transport_extract totals'!BC35+'Public_transport_extract totals'!BU35+'Public_transport_extract totals'!CD35+'Public_transport_extract totals'!BC36+'Public_transport_extract totals'!BU36+'Public_transport_extract totals'!CD36+'Public_transport_extract totals'!BC12+'Public_transport_extract totals'!BU12+'Public_transport_extract totals'!CD12","v":0},{"$f":"'Public_transport_extract totals'!BD35+'Public_transport_extract totals'!BV35+'Public_transport_extract totals'!CE35+'Public_transport_extract totals'!BD36+'Public_transport_extract totals'!BV36+'Public_transport_extract totals'!CE36+'Public_transport_extract totals'!BD12+'Public_transport_extract totals'!BV12+'Public_transport_extract totals'!CE12","v":0},{"$f":"'Public_transport_extract totals'!BE35+'Public_transport_extract totals'!BW35+'Public_transport_extract totals'!CF35+'Public_transport_extract totals'!BE36+'Public_transport_extract totals'!BW36+'Public_transport_extract totals'!CF36+'Public_transport_extract totals'!BE12+'Public_transport_extract totals'!BW12+'Public_transport_extract totals'!CF12","v":0},null,209399,274548.33333333331,257573.33333333334,0,0,0,{"$f":"HLOOKUP($AB$3,$V63:$AA79,14,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V63:$AA79,14,FALSE)","v":257573.33333333334}]
["Otago","Otago (DUNEDIN ONLY) fare revenue (total):",{"$f":"C738","v":4546683.4666666668},4496176.0666666664,4540671.3,4709015.5173913045,4628843.5739130434,4627631.1273913048,4581097.5,4493744.1922108978,5596741.8228949327,{"$f":"'Public_transport_extract totals'!AW30+'Public_transport_extract totals'!BO30+'Public_transport_extract totals'!BX30","v":4576310},{"$f":"'Public_transport_extract totals'!AX30+'Public_transport_extract totals'!BP30+'Public_transport_extract totals'!BY30","v":4853177},{"$f":"'Public_transport_extract totals'!AY30+'Public_transport_extract totals'!BQ30+'Public_transport_extract totals'!BZ30","v":4901708},{"$f":"'Public_transport_extract totals'!AZ30+'Public_transport_extract totals'!BR30+'Public_transport_extract totals'!CA30","v":4999743},{"$f":"'Public_transport_extract totals'!BA30+'Public_transport_extract totals'!BS30+'Public_transport_extract totals'!CB30","v":5249729},{"$f":"'Public_transport_extract totals'!BB30+'Public_transport_extract totals'!BT30+'Public_transport_extract totals'!CC30","v":5354724},{"$f":"'Public_transport_extract totals'!BC30+'Public_transport_extract totals'!BU30+'Public_transport_extract totals'!CD30","v":5461819},{"$f":"'Public_transport_extract totals'!BD30+'Public_transport_extract totals'!BV30+'Public_transport_extract totals'!CE30","v":5734910},{"$f":"'Public_transport_extract totals'!BE30+'Public_transport_extract totals'!BW30+'Public_transport_extract totals'!CF30","v":5849608},null,4527843.611111111,4655163.4062318839,4890527.8383686105,4777065,5201398.666666667,5682112.333333333,{"$f":"HLOOKUP($AB$3,$V63:$AA79,15,FALSE)","v":4777065},{"$f":"HLOOKUP($AC$3,$V63:$AA79,15,FALSE)","v":4890527.8383686105}]
["Southland","Southland fare revenue (total):",256098.66666666666,242108,260009.3,286057.8,342248.34782608697,341417,334584,315863,381622.3,{"$f":"'Public_transport_extract totals'!AW23+'Public_transport_extract totals'!BO23+'Public_transport_extract totals'!BX23","v":297500},{"$f":"'Public_transport_extract totals'!AX23+'Public_transport_extract totals'!BP23+'Public_transport_extract totals'!BY23","v":298290},{"$f":"'Public_transport_extract totals'!AY23+'Public_transport_extract totals'!BQ23+'Public_transport_extract totals'!BZ23","v":313146},{"$f":"'Public_transport_extract totals'!AZ23+'Public_transport_extract totals'!BR23+'Public_transport_extract totals'!CA23","v":314806},{"$f":"'Public_transport_extract totals'!BA23+'Public_transport_extract totals'!BS23+'Public_transport_extract totals'!CB23","v":328949},{"$f":"'Public_transport_extract totals'!BB23+'Public_transport_extract totals'!BT23+'Public_transport_extract totals'!CC23","v":330688},{"$f":"'Public_transport_extract totals'!BC23+'Public_transport_extract totals'!BU23+'Public_transport_extract totals'!CD23","v":330886},{"$f":"'Public_transport_extract totals'!BD23+'Public_transport_extract totals'!BV23+'Public_transport_extract totals'!CE23","v":330706},{"$f":"'Public_transport_extract totals'!BE23+'Public_transport_extract totals'!BW23+'Public_transport_extract totals'!CF23","v":330886},null,252738.65555555551,323241.04927536234,344023.10000000003,302978.66666666669,324814.33333333331,330826,{"$f":"HLOOKUP($AB$3,$V63:$AA79,16,FALSE)","v":302978.66666666669},{"$f":"HLOOKUP($AC$3,$V63:$AA79,16,FALSE)","v":344023.10000000003}]
["National","National total fare revenue (total):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C64:C78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C64:C78)-C65-C72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!C72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!C65,0))))))","v":173932468.26000002},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D64:D78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D64:D78)-D65-D72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!D72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!D65,0))))))","v":187339194.60043478},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E64:E78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E64:E78)-E65-E72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!E72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!E65,0))))))","v":195204451.73478261},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F64:F78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F64:F78)-F65-F72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!F72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!F65,0))))))","v":203132106.57043478},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G64:G78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G64:G78)-G65-G72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!G72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!G65,0))))))","v":213570010.62130436},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H64:H78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H64:H78)-H65-H72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!H72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!H65,0))))))","v":231637068.12739131},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I64:I78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I64:I78)-I65-I72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!I72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!I65,0))))))","v":239719453.5},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J64:J78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J64:J78)-J65-J72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!J72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!J65,0))))))","v":229492379.19221091},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K64:K78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K64:K78)-K65-K72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!K72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!K65,0))))))","v":235656285.74583089},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L64:L78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L64:L78)-L65-L72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!L72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!L65,0))))))","v":226204142},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M64:M78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M64:M78)-M65-M72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!M72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!M65,0))))))","v":236341838},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N64:N78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N64:N78)-N65-N72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!N72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!N65,0))))))","v":246501892},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O64:O78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O64:O78)-O65-O72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!O72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!O65,0))))))","v":258478513},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P64:P78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P64:P78)-P65-P72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!P72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!P65,0))))))","v":267492453},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q64:Q78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q64:Q78)-Q65-Q72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Q72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Q65,0))))))","v":277231672},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R64:R78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R64:R78)-R65-R72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!R72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!R65,0))))))","v":291289338},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S64:S78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S64:S78)-S65-S72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!S72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!S65,0))))))","v":306263775},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T64:T78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T64:T78)-T65-T72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!T72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!T65,0))))))","v":321724347},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U64:U78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U64:U78)-U65-U72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!U72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!U65,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V64:V78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V64:V78)-V65-V72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!V72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!V65,0))))))","v":185492038.19840577},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W64:W78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W64:W78)-W65-W72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!W72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!W65,0))))))","v":216113061.77304345},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X64:X78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X64:X78)-X65-X72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!X72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!X65,0))))))","v":234956039.47934732},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y64:Y78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y64:Y78)-Y65-Y72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Y72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Y65,0))))))","v":236349290.66666666},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z64:Z78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z64:Z78)-Z65-Z72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Z72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Z65,0))))))","v":267734212.66666663},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA64:AA78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA64:AA78)-AA65-AA72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!AA72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!AA65,0))))))","v":306425820},{"$f":"HLOOKUP($AB$3,$V63:$AA79,17,FALSE)","v":236349290.66666666},{"$f":"HLOOKUP($AC$3,$V63:$AA79,17,FALSE)","v":234956039.47934732}]
[null,{"$f":"VLOOKUP($B$484,$A64:$AB79,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AC79,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B80","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC80","v":{"$error":"#N/A"}}]
[null,{"$f":"B80","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!N13,'scenario testing'!N13)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!O13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!P13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!Q13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!R13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!S13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!T13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!U13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!V13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!W13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AN13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AO13,0)","v":0},{"$f":"AVERAGE(C82:E82)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F82:H82)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I82:K82)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L82:N82)","v":0},{"$f":"AVERAGE(O82:Q82)","v":0},{"$f":"AVERAGE(R82:T82)","v":0},{"$f":"HLOOKUP($AB$3,$V63:$AA82,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V63:$AA82,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"BUS SERVICE EXPENDITURE (NET)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S63","v":"2025/26"},{"$f":"T63","v":"2026/27"},{"$f":"U63","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y63","v":"2018-21"},{"$f":"Z63","v":"2021-24"},{"$f":"AA63","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland service expenditure (net):",838250,663254,798508,704085,818035,847966,962787,1219783,{"$f":"'Public_transport_extract totals'!KV28","v":1751148.1481481481},{"$f":"'Public_transport_extract totals'!KW28","v":1243996},{"$f":"'Public_transport_extract totals'!KX28","v":1262171},{"$f":"'Public_transport_extract totals'!KY28","v":1351502},{"$f":"'Public_transport_extract totals'!KZ28","v":1414031},{"$f":"'Public_transport_extract totals'!LA28","v":1407560},{"$f":"'Public_transport_extract totals'!LB28","v":1401026},{"$f":"'Public_transport_extract totals'!LC28","v":1305437},null,null,null,{"$f":"AVERAGE(C84:E84)","v":766670.66666666663},{"$f":"AVERAGE(F84:H84)","v":790028.66666666663},{"$f":"AVERAGE(I84:K84)","v":1311239.3827160494},{"$f":"AVERAGE(L84:N84)","v":1285889.6666666667},{"$f":"AVERAGE(O84:Q84)","v":1407539},{"$f":"AVERAGE(R84:T84)","v":1305437},{"$f":"HLOOKUP($AB$3,$V83:$AA99,2,FALSE)","v":1285889.6666666667},{"$f":"HLOOKUP($AC$3,$V83:$AA99,2,FALSE)","v":1311239.3827160494}]
["Auckland","Auckland service expenditure (net):",113411892.30332322,114320947.30751418,130299652.3393393,118744137,125518005,127206318,131788514,149658410,{"$f":"'Public_transport_extract totals'!KV7","v":174820360},{"$f":"'Public_transport_extract totals'!KW7","v":200695558},{"$f":"'Public_transport_extract totals'!KX7","v":203448919},{"$f":"'Public_transport_extract totals'!KY7","v":206523436},{"$f":"'Public_transport_extract totals'!KZ7","v":220795216},{"$f":"'Public_transport_extract totals'!LA7","v":228280124},{"$f":"'Public_transport_extract totals'!LB7","v":236350878},{"$f":"'Public_transport_extract totals'!LC7","v":243595167},null,null,null,119344163.98339224,123822820,152089094.66666666,203555971,228475406,243595167,{"$f":"HLOOKUP($AB$3,$V83:$AA99,3,FALSE)","v":203555971},{"$f":"HLOOKUP($AC$3,$V83:$AA99,3,FALSE)","v":152089094.66666666}]
["Waikato","Waikato service expenditure (net):",14083062.999999998,14480623.000000002,14835240,13369351,13120738,13278956,13786117,14362416,{"$f":"'Public_transport_extract totals'!KV34","v":14500000},{"$f":"'Public_transport_extract totals'!KW34","v":15163210},{"$f":"'Public_transport_extract totals'!KX34","v":15580199},{"$f":"'Public_transport_extract totals'!KY34","v":16008654},{"$f":"'Public_transport_extract totals'!KZ34","v":16448892},{"$f":"'Public_transport_extract totals'!LA34","v":16901237},{"$f":"'Public_transport_extract totals'!LB34","v":17366021},{"$f":"'Public_transport_extract totals'!LC34","v":17843586},null,null,null,14466308.666666666,13256348.333333334,14216177.666666666,15584021,16905383.333333332,17843586,{"$f":"HLOOKUP($AB$3,$V83:$AA99,4,FALSE)","v":15584021},{"$f":"HLOOKUP($AC$3,$V83:$AA99,4,FALSE)","v":14216177.666666666}]
["Bay of Plenty","Bay of Plenty service expenditure (net):",{"$f":"C781","v":8190730.0000000009},8049601.0000000009,8500029.9999999981,8414029,9346815,11001359,10953077.000000002,10850309,{"$f":"K781","v":11183425.000000002},{"$f":"L781","v":11183425.000000002},{"$f":"M781","v":11183425.000000002},11183425.000000002,11183425.000000002,11183425.000000002,11183425.000000002,11183425.000000002,null,null,null,8246787,9587401,10995603.666666666,11183425.000000002,11183425.000000002,11183425.000000002,{"$f":"HLOOKUP($AB$3,$V83:$AA99,5,FALSE)","v":11183425.000000002},{"$f":"HLOOKUP($AC$3,$V83:$AA99,5,FALSE)","v":10995603.666666666}]
["Gisborne","Gisborne service expenditure (net):",229255,239551,275854,270631,259571.00000000003,276383,380000,370977,{"$f":"'Public_transport_extract totals'!KV19","v":365336.50793650793},{"$f":"'Public_transport_extract totals'!KW19","v":480000},{"$f":"'Public_transport_extract totals'!KX19","v":490560},{"$f":"'Public_transport_extract totals'!KY19","v":501360},{"$f":"'Public_transport_extract totals'!KZ19","v":490322},{"$f":"'Public_transport_extract totals'!LA19","v":494837},{"$f":"'Public_transport_extract totals'!LB19","v":499435},{"$f":"'Public_transport_extract totals'!LC19","v":504738},null,null,null,248220,268861.66666666669,372104.50264550262,490640,494864.66666666669,504738,{"$f":"HLOOKUP($AB$3,$V83:$AA99,6,FALSE)","v":490640},{"$f":"HLOOKUP($AC$3,$V83:$AA99,6,FALSE)","v":372104.50264550262}]
["Hawkes Bay","Hawkes Bay service expenditure (net):",1775918,1848286,3015090,3035156,2590776,2351952,2389626,2105364,{"$f":"'Public_transport_extract totals'!KV21","v":1980000},{"$f":"'Public_transport_extract totals'!KW21","v":2260000},{"$f":"'Public_transport_extract totals'!KX21","v":2322000},{"$f":"'Public_transport_extract totals'!KY21","v":2370666},{"$f":"'Public_transport_extract totals'!KZ21","v":2439200},{"$f":"'Public_transport_extract totals'!LA21","v":2512400},{"$f":"'Public_transport_extract totals'!LB21","v":2587800},{"$f":"'Public_transport_extract totals'!LC21","v":2665400},null,null,null,2213098,2659294.6666666665,2158330,2317555.3333333335,2513133.3333333335,2665400,{"$f":"HLOOKUP($AB$3,$V83:$AA99,7,FALSE)","v":2317555.3333333335},{"$f":"HLOOKUP($AC$3,$V83:$AA99,7,FALSE)","v":2158330}]
["Taranaki","Taranaki service expenditure (net):",857889,1542589,1606172,1629983,1733449,1743229,1758485,1843003,{"$f":"'Public_transport_extract totals'!KV32","v":1900000},{"$f":"'Public_transport_extract totals'!KW32","v":2061900},{"$f":"'Public_transport_extract totals'!KX32","v":2103300},{"$f":"'Public_transport_extract totals'!KY32","v":2148500},{"$f":"'Public_transport_extract totals'!KZ32","v":2500000},{"$f":"'Public_transport_extract totals'!LA32","v":2550000},{"$f":"'Public_transport_extract totals'!LB32","v":2600000},{"$f":"'Public_transport_extract totals'!LC32","v":2650000},null,null,null,1335550,1702220.3333333333,1833829.3333333333,2104566.6666666665,2550000,2650000,{"$f":"HLOOKUP($AB$3,$V83:$AA99,8,FALSE)","v":2104566.6666666665},{"$f":"HLOOKUP($AC$3,$V83:$AA99,8,FALSE)","v":1833829.3333333333}]
["Manawatu-Wanganui","Manawatu-Wanganui service expenditure (net):",2832797,3099952,3075420,2984479,2931942,3053440,3166588,3343901,{"$f":"'Public_transport_extract totals'!KV22","v":3300000},{"$f":"'Public_transport_extract totals'!KW22","v":3454567},{"$f":"'Public_transport_extract totals'!KX22","v":3589423},{"$f":"'Public_transport_extract totals'!KY22","v":3618821},{"$f":"'Public_transport_extract totals'!KZ22","v":3818821},{"$f":"'Public_transport_extract totals'!LA22","v":3895197},{"$f":"'Public_transport_extract totals'!LB22","v":3973101},{"$f":"'Public_transport_extract totals'!LC22","v":4052563},null,null,null,3002723,2989953.6666666665,3270163,3554270.3333333335,3895706.3333333335,4052563,{"$f":"HLOOKUP($AB$3,$V83:$AA99,9,FALSE)","v":3554270.3333333335},{"$f":"HLOOKUP($AC$3,$V83:$AA99,9,FALSE)","v":3270163}]
["Wellington","Wellington service expenditure (net):",43467621.709857345,42597014.911018386,45789214.73121576,41222608,44465904,48524207,47084419,52998030,{"$f":"'Public_transport_extract totals'!KV20","v":57663882.299999997},{"$f":"'Public_transport_extract totals'!KW20","v":45360086},{"$f":"'Public_transport_extract totals'!KX20","v":46119382},{"$f":"'Public_transport_extract totals'!KY20","v":49024237},{"$f":"'Public_transport_extract totals'!KZ20","v":52603858},{"$f":"'Public_transport_extract totals'!LA20","v":54585967},{"$f":"'Public_transport_extract totals'!LB20","v":57708323},{"$f":"'Public_transport_extract totals'!LC20","v":59993871},null,null,null,43951283.784030497,44737573,52582110.433333337,46834568.333333336,54966049.333333336,59993871,{"$f":"HLOOKUP($AB$3,$V83:$AA99,10,FALSE)","v":46834568.333333336},{"$f":"HLOOKUP($AC$3,$V83:$AA99,10,FALSE)","v":52582110.433333337}]
["Marlborough","Marlborough service expenditure (net):",96986,97451,82802,79173,82873,108064,82795,96368,{"$f":"'Public_transport_extract totals'!KV24","v":125000},{"$f":"'Public_transport_extract totals'!KW24","v":130000},{"$f":"'Public_transport_extract totals'!KX24","v":130000},{"$f":"'Public_transport_extract totals'!KY24","v":130000},{"$f":"'Public_transport_extract totals'!KZ24","v":160000},{"$f":"'Public_transport_extract totals'!LA24","v":160000},{"$f":"'Public_transport_extract totals'!LB24","v":160000},{"$f":"'Public_transport_extract totals'!LC24","v":160000},null,null,null,92413,90036.666666666672,101387.66666666667,130000,160000,160000,{"$f":"HLOOKUP($AB$3,$V83:$AA99,11,FALSE)","v":130000},{"$f":"HLOOKUP($AC$3,$V83:$AA99,11,FALSE)","v":101387.66666666667}]
["Nelson","Nelson service expenditure (net):",263284.99999999994,246355,342724,492414.99999999994,570915,403236,575789,724417,{"$f":"'Public_transport_extract totals'!KV25","v":617810.60424169665},{"$f":"'Public_transport_extract totals'!KW25","v":794000},{"$f":"'Public_transport_extract totals'!KX25","v":870292},{"$f":"'Public_transport_extract totals'!KY25","v":855960},{"$f":"'Public_transport_extract totals'!KZ25","v":781470},{"$f":"'Public_transport_extract totals'!LA25","v":802251},{"$f":"'Public_transport_extract totals'!LB25","v":823670},{"$f":"'Public_transport_extract totals'!LC25","v":845725},null,null,null,284121.33333333331,488855.33333333331,639338.86808056559,840084,802463.66666666663,845725,{"$f":"HLOOKUP($AB$3,$V83:$AA99,12,FALSE)","v":840084},{"$f":"HLOOKUP($AC$3,$V83:$AA99,12,FALSE)","v":639338.86808056559}]
["Canterbury","Canterbury service expenditure (net):",30117159.883980818,30721695.536525976,33945597.196693331,33011273.999999996,31414749,31700000,32437325,33927708,{"$f":"'Public_transport_extract totals'!KV14","v":33766351},{"$f":"'Public_transport_extract totals'!KW14","v":38337983},{"$f":"'Public_transport_extract totals'!KX14","v":38877977},{"$f":"'Public_transport_extract totals'!KY14","v":38886734},{"$f":"'Public_transport_extract totals'!KZ14","v":39498950},{"$f":"'Public_transport_extract totals'!LA14","v":41078908},{"$f":"'Public_transport_extract totals'!LB14","v":42722065},{"$f":"'Public_transport_extract totals'!LC14","v":44430947},null,null,null,31594817.539066706,32042007.666666668,33377128,38700898,41099974.333333336,44430947,{"$f":"HLOOKUP($AB$3,$V83:$AA99,13,FALSE)","v":38700898},{"$f":"HLOOKUP($AC$3,$V83:$AA99,13,FALSE)","v":33377128}]
["West Coast","West Coast service expenditure (net):",72375,70175,79682,62564.000000000007,109791,88708,88619,92871,{"$f":"'Public_transport_extract totals'!KV35+'Public_transport_extract totals'!KV36+'Public_transport_extract totals'!KV12","v":95725.396825396834},{"$f":"'Public_transport_extract totals'!KW35+'Public_transport_extract totals'!KW36+'Public_transport_extract totals'!KW12","v":86500},{"$f":"'Public_transport_extract totals'!KX35+'Public_transport_extract totals'!KX36+'Public_transport_extract totals'!KX12","v":86500},{"$f":"'Public_transport_extract totals'!KY35+'Public_transport_extract totals'!KY36+'Public_transport_extract totals'!KY12","v":86500},{"$f":"'Public_transport_extract totals'!KZ35+'Public_transport_extract totals'!KZ36+'Public_transport_extract totals'!KZ12","v":93820},{"$f":"'Public_transport_extract totals'!LA35+'Public_transport_extract totals'!LA36+'Public_transport_extract totals'!LA12","v":93966},{"$f":"'Public_transport_extract totals'!LB35+'Public_transport_extract totals'!LB36+'Public_transport_extract totals'!LB12","v":94116},{"$f":"'Public_transport_extract totals'!LC35+'Public_transport_extract totals'!LC36+'Public_transport_extract totals'!LC12","v":94268},null,null,null,74077.333333333328,87021,92405.132275132273,86500,93967.333333333328,94268,{"$f":"HLOOKUP($AB$3,$V83:$AA99,14,FALSE)","v":86500},{"$f":"HLOOKUP($AC$3,$V83:$AA99,14,FALSE)","v":92405.132275132273}]
["Otago","Otago (DUNEDIN ONLY) service expenditure (net):",{"$f":"C741","v":4088080},5100770,6280180,6143111,5328747,6128746,4983176,7081310,{"$f":"'Public_transport_extract totals'!KV30","v":8600000},{"$f":"'Public_transport_extract totals'!KW30","v":9021326},{"$f":"'Public_transport_extract totals'!KX30","v":8906734},{"$f":"'Public_transport_extract totals'!KY30","v":9024407},{"$f":"'Public_transport_extract totals'!KZ30","v":14446394},{"$f":"'Public_transport_extract totals'!LA30","v":14492593},{"$f":"'Public_transport_extract totals'!LB30","v":14999060},{"$f":"'Public_transport_extract totals'!LC30","v":15521881},null,null,null,5156343.333333333,5866868,6888162,8984155.666666666,14646015.666666666,15521881,{"$f":"HLOOKUP($AB$3,$V83:$AA99,15,FALSE)","v":8984155.666666666},{"$f":"HLOOKUP($AC$3,$V83:$AA99,15,FALSE)","v":6888162},null,null,6628267,8188616,8090608,6661967,6155264,6335643,6462369,6696020,6846782,7094152,null,null,null,null,6628267,8188616,8090608,6661967,6155264,6335643,6462369,6696020,6846782,7094152]
["Southland","Southland service expenditure (net):",1437024,1491424,1603858,1187277,942723,845628,725752,751398,{"$f":"'Public_transport_extract totals'!KV23","v":950000.00000000012},{"$f":"'Public_transport_extract totals'!KW23","v":964940},{"$f":"'Public_transport_extract totals'!KX23","v":989064},{"$f":"'Public_transport_extract totals'!KY23","v":1118853},{"$f":"'Public_transport_extract totals'!KZ23","v":1148311},{"$f":"'Public_transport_extract totals'!LA23","v":1177019},{"$f":"'Public_transport_extract totals'!LB23","v":1206445},{"$f":"'Public_transport_extract totals'!LC23","v":1236606},null,null,null,1510768.6666666667,991876,809050,1024285.6666666666,1177258.3333333333,1236606,{"$f":"HLOOKUP($AB$3,$V83:$AA99,16,FALSE)","v":1024285.6666666666},{"$f":"HLOOKUP($AC$3,$V83:$AA99,16,FALSE)","v":809050}]
["National","National total service expenditure (net):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C84:C98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C84:C98)-C85-C92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!C92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!C85,0))))))","v":221762325.89716139},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D84:D98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D84:D98)-D85-D92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!D92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!D85,0))))))","v":224569688.75505853},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E84:E98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E84:E98)-E85-E92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!E92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!E85,0))))))","v":250530024.26724842},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F84:F98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F84:F98)-F85-F92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!F92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!F85,0))))))","v":231350273},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G84:G98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G84:G98)-G85-G92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!G92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!G85,0))))))","v":239235033},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H84:H98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H84:H98)-H85-H92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!H92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!H85,0))))))","v":247558192},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I84:I98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I84:I98)-I85-I92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!I92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!I85,0))))))","v":251163069},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J84:J98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J84:J98)-J85-J92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!J92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!J85,0))))))","v":279426265},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K84:K98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K84:K98)-K85-K92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!K92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!K85,0))))))","v":311619038.95715171},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L84:L98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L84:L98)-L85-L92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!L92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!L85,0))))))","v":331237491},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M84:M98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M84:M98)-M85-M92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!M92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!M85,0))))))","v":335959946},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N84:N98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N84:N98)-N85-N92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!N92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!N85,0))))))","v":342833055},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O84:O98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O84:O98)-O85-O92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!O92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!O85,0))))))","v":367822710},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P84:P98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P84:P98)-P85-P92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!P92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!P85,0))))))","v":379615484},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q84:Q98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q84:Q98)-Q85-Q92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Q92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Q85,0))))))","v":393675365},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R84:R98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R84:R98)-R85-R92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!R92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!R85,0))))))","v":406083614},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S84:S98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S84:S98)-S85-S92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!S92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!S85,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T84:T98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T84:T98)-T85-T92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!T92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!T85,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U84:U98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U84:U98)-U85-U92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!U92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!U85,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V84:V98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V84:V98)-V85-V92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!V92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!V85,0))))))","v":232287346.30648947},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W84:W98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W84:W98)-W85-W92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!W92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!W85,0))))))","v":239381165.99999997},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X84:X98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X84:X98)-X85-X92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!X92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!X85,0))))))","v":280736124.31905055},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y84:Y98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y84:Y98)-Y85-Y92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Y92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Y85,0))))))","v":336676830.66666669},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z84:Z98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z84:Z98)-Z85-Z92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Z92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Z85,0))))))","v":380371186.33333331},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA84:AA98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA84:AA98)-AA85-AA92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!AA92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!AA85,0))))))","v":406083614},{"$f":"HLOOKUP($AB$3,$V83:$AA99,17,FALSE)","v":336676830.66666669},{"$f":"HLOOKUP($AC$3,$V83:$AA99,17,FALSE)","v":280736124.31905055}]
[null,{"$f":"VLOOKUP($B$484,$A84:$AB99,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AC99,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B100","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC100","v":{"$error":"#N/A"}}]
[null,{"$f":"B100","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!N11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!O11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!P11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!Q11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!R11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!S11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!T11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!U11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!V11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!W11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AN11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AO11,0)","v":0},{"$f":"AVERAGE(C102:E102)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F102:H102)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I102:K102)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L102:N102)","v":0},{"$f":"AVERAGE(O102:Q102)","v":0},{"$f":"AVERAGE(R102:T102)","v":0},{"$f":"HLOOKUP($AB$3,$V83:$AA102,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V83:$AA102,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"BUS SERVICE/ OPERATIONS EXPENDITURE (NET)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S83","v":"2025/26"},{"$f":"T83","v":"2026/27"},{"$f":"U83","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y83","v":"2018-21"},{"$f":"Z83","v":"2021-24"},{"$f":"AA83","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland operations expenditure (net):",867829,713518,849744.66666666674,807540.00000000012,919608.99999999988,996138,1096723,1338927,{"$f":"'Public_transport_extract totals'!KV28+'Public_transport_extract totals'!LZ28+'Public_transport_extract totals'!MJ28","v":2048692.5925925926},{"$f":"'Public_transport_extract totals'!KW28+'Public_transport_extract totals'!MA28+'Public_transport_extract totals'!MK28","v":1592468},{"$f":"'Public_transport_extract totals'!KX28+'Public_transport_extract totals'!MB28+'Public_transport_extract totals'!ML28","v":1599755},{"$f":"'Public_transport_extract totals'!KY28+'Public_transport_extract totals'!MC28+'Public_transport_extract totals'!MM28","v":1698425},{"$f":"'Public_transport_extract totals'!KZ28+'Public_transport_extract totals'!MD28+'Public_transport_extract totals'!MN28","v":1735556},{"$f":"'Public_transport_extract totals'!LA28+'Public_transport_extract totals'!ME28+'Public_transport_extract totals'!MO28","v":1732748},{"$f":"'Public_transport_extract totals'!LB28+'Public_transport_extract totals'!MF28+'Public_transport_extract totals'!MP28","v":1729969},{"$f":"'Public_transport_extract totals'!LC28+'Public_transport_extract totals'!MG28+'Public_transport_extract totals'!MQ28","v":1638228},null,null,null,{"$f":"AVERAGE(C104:E104)","v":810363.88888888899},{"$f":"AVERAGE(F104:H104)","v":907762.33333333337},{"$f":"AVERAGE(I104:K104)","v":1494780.8641975308},{"$f":"AVERAGE(L104:N104)","v":1630216},{"$f":"AVERAGE(O104:Q104)","v":1732757.6666666667},{"$f":"AVERAGE(R104:T104)","v":1638228},{"$f":"HLOOKUP($AB$3,$V103:$AA119,2,FALSE)","v":1630216},{"$f":"HLOOKUP($AC$3,$V103:$AA119,2,FALSE)","v":1494780.8641975308}]
["Auckland","Auckland operations expenditure (net):",122458673.95961271,131376320.14562216,146571138.70131895,152501533.17148179,160538596.12770146,165913050.41735297,171768667.58816934,188925426.67633453,{"$f":"'Public_transport_extract totals'!KV7+(('Public_transport_extract totals'!LZ7+'Public_transport_extract totals'!MJ7)*K5/(K5+K125+K245))","v":222126095.36432809},{"$f":"'Public_transport_extract totals'!KW7+(('Public_transport_extract totals'!MA7+'Public_transport_extract totals'!MK7)*L5/(L5+L125+L245))","v":237911454.37469047},{"$f":"'Public_transport_extract totals'!KX7+(('Public_transport_extract totals'!MB7+'Public_transport_extract totals'!ML7)*M5/(M5+M125+M245))","v":242885679.89477265},{"$f":"'Public_transport_extract totals'!KY7+(('Public_transport_extract totals'!MC7+'Public_transport_extract totals'!MM7)*N5/(N5+N125+N245))","v":250141112.12587553},{"$f":"'Public_transport_extract totals'!KZ7+(('Public_transport_extract totals'!MD7+'Public_transport_extract totals'!MN7)*O5/(O5+O125+O245))","v":274685094.11560369},{"$f":"'Public_transport_extract totals'!LA7+(('Public_transport_extract totals'!ME7+'Public_transport_extract totals'!MO7)*P5/(P5+P125+P245))","v":286912679.99557376},{"$f":"'Public_transport_extract totals'!LB7+(('Public_transport_extract totals'!MF7+'Public_transport_extract totals'!MP7)*Q5/(Q5+Q125+Q245))","v":302347616.16016752},{"$f":"'Public_transport_extract totals'!LC7+(('Public_transport_extract totals'!MG7+'Public_transport_extract totals'!MQ7)*R5/(R5+R125+R245))","v":309950291.17557484},null,null,null,133468710.93551795,159651059.90551206,194273396.54294395,243646082.13177955,287981796.75711495,309950291.17557484,{"$f":"HLOOKUP($AB$3,$V103:$AA119,3,FALSE)","v":243646082.13177955},{"$f":"HLOOKUP($AC$3,$V103:$AA119,3,FALSE)","v":194273396.54294395}]
["Waikato","Waikato operations expenditure (net):",15157921.999999998,15367380.000000002,15898903.333333334,14842655,14604627,14675504,15340688.999999998,16015240,{"$f":"'Public_transport_extract totals'!KV34+'Public_transport_extract totals'!LZ34+'Public_transport_extract totals'!MJ34","v":16250000},{"$f":"'Public_transport_extract totals'!KW34+'Public_transport_extract totals'!MA34+'Public_transport_extract totals'!MK34","v":17199165},{"$f":"'Public_transport_extract totals'!KX34+'Public_transport_extract totals'!MB34+'Public_transport_extract totals'!ML34","v":17616154},{"$f":"'Public_transport_extract totals'!KY34+'Public_transport_extract totals'!MC34+'Public_transport_extract totals'!MM34","v":18044609},{"$f":"'Public_transport_extract totals'!KZ34+'Public_transport_extract totals'!MD34+'Public_transport_extract totals'!MN34","v":18484847},{"$f":"'Public_transport_extract totals'!LA34+'Public_transport_extract totals'!ME34+'Public_transport_extract totals'!MO34","v":18937192},{"$f":"'Public_transport_extract totals'!LB34+'Public_transport_extract totals'!MF34+'Public_transport_extract totals'!MP34","v":19401976},{"$f":"'Public_transport_extract totals'!LC34+'Public_transport_extract totals'!MG34+'Public_transport_extract totals'!MQ34","v":19879541},null,null,null,15474735.111111112,14707595.333333334,15868643,17619976,18941338.333333332,19879541,{"$f":"HLOOKUP($AB$3,$V103:$AA119,4,FALSE)","v":17619976},{"$f":"HLOOKUP($AC$3,$V103:$AA119,4,FALSE)","v":15868643}]
["Bay of Plenty","Bay of Plenty operations expenditure (net):",{"$f":"C782","v":8840893},8644671,9110029.9999999981,8841774.0000000019,9796514,11485606,11641323.000000002,11693276.999999998,{"$f":"K782","v":12092172.600000001},{"$f":"L782","v":12415475.500000002},{"$f":"M782","v":12471756.500000002},12497933.500000002,12379187.500000002,12385070.500000002,12390658.500000002,12395973.500000002,null,null,null,8865198,10041298,11808924.200000001,12461721.833333336,12384972.16666667,12395973.500000002,{"$f":"HLOOKUP($AB$3,$V103:$AA119,5,FALSE)","v":12461721.833333336},{"$f":"HLOOKUP($AC$3,$V103:$AA119,5,FALSE)","v":11808924.200000001}]
["Gisborne","Gisborne operations expenditure (net):",229909,239756,277399,277155.99999999994,281426.00000000006,281241,391000,387779,{"$f":"'Public_transport_extract totals'!KV19+'Public_transport_extract totals'!LZ19+'Public_transport_extract totals'!MJ19","v":376336.50793650793},{"$f":"'Public_transport_extract totals'!KW19+'Public_transport_extract totals'!MA19+'Public_transport_extract totals'!MK19","v":491000},{"$f":"'Public_transport_extract totals'!KX19+'Public_transport_extract totals'!MB19+'Public_transport_extract totals'!ML19","v":501560},{"$f":"'Public_transport_extract totals'!KY19+'Public_transport_extract totals'!MC19+'Public_transport_extract totals'!MM19","v":512360},{"$f":"'Public_transport_extract totals'!KZ19+'Public_transport_extract totals'!MD19+'Public_transport_extract totals'!MN19","v":501322},{"$f":"'Public_transport_extract totals'!LA19+'Public_transport_extract totals'!ME19+'Public_transport_extract totals'!MO19","v":505837},{"$f":"'Public_transport_extract totals'!LB19+'Public_transport_extract totals'!MF19+'Public_transport_extract totals'!MP19","v":510435},{"$f":"'Public_transport_extract totals'!LC19+'Public_transport_extract totals'!MG19+'Public_transport_extract totals'!MQ19","v":515738},null,null,null,249021.33333333334,279941,385038.50264550262,501640,505864.66666666669,515738,{"$f":"HLOOKUP($AB$3,$V103:$AA119,6,FALSE)","v":501640},{"$f":"HLOOKUP($AC$3,$V103:$AA119,6,FALSE)","v":385038.50264550262}]
["Hawkes Bay","Hawkes Bay operations expenditure (net):",1868725,1961347,3259153.3333333335,3231281,2761841,2542208,2578486.0000000005,2308893,{"$f":"'Public_transport_extract totals'!KV21+'Public_transport_extract totals'!LZ21+'Public_transport_extract totals'!MJ21","v":2146000},{"$f":"'Public_transport_extract totals'!KW21+'Public_transport_extract totals'!MA21+'Public_transport_extract totals'!MK21","v":2484482},{"$f":"'Public_transport_extract totals'!KX21+'Public_transport_extract totals'!MB21+'Public_transport_extract totals'!ML21","v":2550373},{"$f":"'Public_transport_extract totals'!KY21+'Public_transport_extract totals'!MC21+'Public_transport_extract totals'!MM21","v":2603669},{"$f":"'Public_transport_extract totals'!KZ21+'Public_transport_extract totals'!MD21+'Public_transport_extract totals'!MN21","v":2676862},{"$f":"'Public_transport_extract totals'!LA21+'Public_transport_extract totals'!ME21+'Public_transport_extract totals'!MO21","v":2754815},{"$f":"'Public_transport_extract totals'!LB21+'Public_transport_extract totals'!MF21+'Public_transport_extract totals'!MP21","v":2835064},{"$f":"'Public_transport_extract totals'!LC21+'Public_transport_extract totals'!MG21+'Public_transport_extract totals'!MQ21","v":2917609},null,null,null,2363075.1111111115,2845110,2344459.6666666665,2546174.6666666665,2755580.3333333335,2917609,{"$f":"HLOOKUP($AB$3,$V103:$AA119,7,FALSE)","v":2546174.6666666665},{"$f":"HLOOKUP($AC$3,$V103:$AA119,7,FALSE)","v":2344459.6666666665}]
["Taranaki","Taranaki operations expenditure (net):",993689,1620180,1815477,1662703,1834814,1895943,1910464,2086404.9999999998,{"$f":"'Public_transport_extract totals'!KV32+'Public_transport_extract totals'!LZ32+'Public_transport_extract totals'!MJ32","v":2080000},{"$f":"'Public_transport_extract totals'!KW32+'Public_transport_extract totals'!MA32+'Public_transport_extract totals'!MK32","v":2319900},{"$f":"'Public_transport_extract totals'!KX32+'Public_transport_extract totals'!MB32+'Public_transport_extract totals'!ML32","v":2359300},{"$f":"'Public_transport_extract totals'!KY32+'Public_transport_extract totals'!MC32+'Public_transport_extract totals'!MM32","v":2409000},{"$f":"'Public_transport_extract totals'!KZ32+'Public_transport_extract totals'!MD32+'Public_transport_extract totals'!MN32","v":2718480},{"$f":"'Public_transport_extract totals'!LA32+'Public_transport_extract totals'!ME32+'Public_transport_extract totals'!MO32","v":2768480},{"$f":"'Public_transport_extract totals'!LB32+'Public_transport_extract totals'!MF32+'Public_transport_extract totals'!MP32","v":2818480},{"$f":"'Public_transport_extract totals'!LC32+'Public_transport_extract totals'!MG32+'Public_transport_extract totals'!MQ32","v":2868480},null,null,null,1476448.6666666667,1797820,2025623,2362733.3333333335,2768480,2868480,{"$f":"HLOOKUP($AB$3,$V103:$AA119,8,FALSE)","v":2362733.3333333335},{"$f":"HLOOKUP($AC$3,$V103:$AA119,8,FALSE)","v":2025623}]
["Manawatu-Wanganui","Manawatu-Wanganui operations expenditure (net):",3067213,3289764,3358811.666666667,3124689.9999999995,3092685,3299215,3629021,3800403.9999999995,{"$f":"'Public_transport_extract totals'!KV22+'Public_transport_extract totals'!LZ22+'Public_transport_extract totals'!MJ22","v":3897858},{"$f":"'Public_transport_extract totals'!KW22+'Public_transport_extract totals'!MA22+'Public_transport_extract totals'!MK22","v":4024567},{"$f":"'Public_transport_extract totals'!KX22+'Public_transport_extract totals'!MB22+'Public_transport_extract totals'!ML22","v":4147473},{"$f":"'Public_transport_extract totals'!KY22+'Public_transport_extract totals'!MC22+'Public_transport_extract totals'!MM22","v":4178992},{"$f":"'Public_transport_extract totals'!KZ22+'Public_transport_extract totals'!MD22+'Public_transport_extract totals'!MN22","v":4381112},{"$f":"'Public_transport_extract totals'!LA22+'Public_transport_extract totals'!ME22+'Public_transport_extract totals'!MO22","v":4459608},{"$f":"'Public_transport_extract totals'!LB22+'Public_transport_extract totals'!MF22+'Public_transport_extract totals'!MP22","v":4539632},{"$f":"'Public_transport_extract totals'!LC22+'Public_transport_extract totals'!MG22+'Public_transport_extract totals'!MQ22","v":4623335},null,null,null,3238596.2222222225,3172196.6666666665,3775761,4117010.6666666665,4460117.333333333,4623335,{"$f":"HLOOKUP($AB$3,$V103:$AA119,9,FALSE)","v":4117010.6666666665},{"$f":"HLOOKUP($AC$3,$V103:$AA119,9,FALSE)","v":3775761}]
["Wellington","Wellington operations expenditure (net):",45675794.6503691,44750427.528791383,49442808.561357662,49687894.140882872,53867766.268381022,58354881.176527999,57207757.587713055,63555124.120442837,{"$f":"'Public_transport_extract totals'!KV20+(('Public_transport_extract totals'!LZ20+'Public_transport_extract totals'!MJ20)*K12/(K12+K132+K252))","v":74329528.33447355},{"$f":"'Public_transport_extract totals'!KW20+(('Public_transport_extract totals'!MA20+'Public_transport_extract totals'!MK20)*L12/(L12+L132+L252))","v":61812425.122345135},{"$f":"'Public_transport_extract totals'!KX20+(('Public_transport_extract totals'!MB20+'Public_transport_extract totals'!ML20)*M12/(M12+M132+M252))","v":62885932.500986159},{"$f":"'Public_transport_extract totals'!KY20+(('Public_transport_extract totals'!MC20+'Public_transport_extract totals'!MM20)*N12/(N12+N132+N252))","v":66144823.196003705},{"$f":"'Public_transport_extract totals'!KZ20+(('Public_transport_extract totals'!MD20+'Public_transport_extract totals'!MN20)*O12/(O12+O132+O252))","v":67232868.406673133},{"$f":"'Public_transport_extract totals'!LA20+(('Public_transport_extract totals'!ME20+'Public_transport_extract totals'!MO20)*P12/(P12+P132+P252))","v":69142210.549357161},{"$f":"'Public_transport_extract totals'!LB20+(('Public_transport_extract totals'!MF20+'Public_transport_extract totals'!MP20)*Q12/(Q12+Q132+Q252))","v":72249878.977331221},{"$f":"'Public_transport_extract totals'!LC20+(('Public_transport_extract totals'!MG20+'Public_transport_extract totals'!MQ20)*R12/(R12+R132+R252))","v":75212824.993028119},null,null,null,46623010.246839382,53970180.528597295,65030803.34754315,63614393.606444992,69541652.644453838,75212824.993028119,{"$f":"HLOOKUP($AB$3,$V103:$AA119,10,FALSE)","v":63614393.606444992},{"$f":"HLOOKUP($AC$3,$V103:$AA119,10,FALSE)","v":65030803.34754315}]
["Marlborough","Marlborough operations expenditure (net):",134127,97451,82802,85173,102561,108064,89207,104229.99999999999,{"$f":"'Public_transport_extract totals'!KV24+'Public_transport_extract totals'!LZ24+'Public_transport_extract totals'!MJ24","v":142000},{"$f":"'Public_transport_extract totals'!KW24+'Public_transport_extract totals'!MA24+'Public_transport_extract totals'!MK24","v":144500},{"$f":"'Public_transport_extract totals'!KX24+'Public_transport_extract totals'!MB24+'Public_transport_extract totals'!ML24","v":145250},{"$f":"'Public_transport_extract totals'!KY24+'Public_transport_extract totals'!MC24+'Public_transport_extract totals'!MM24","v":146000},{"$f":"'Public_transport_extract totals'!KZ24+'Public_transport_extract totals'!MD24+'Public_transport_extract totals'!MN24","v":176000},{"$f":"'Public_transport_extract totals'!LA24+'Public_transport_extract totals'!ME24+'Public_transport_extract totals'!MO24","v":176000},{"$f":"'Public_transport_extract totals'!LB24+'Public_transport_extract totals'!MF24+'Public_transport_extract totals'!MP24","v":176000},{"$f":"'Public_transport_extract totals'!LC24+'Public_transport_extract totals'!MG24+'Public_transport_extract totals'!MQ24","v":176000},null,null,null,104793.33333333333,98599.333333333328,111812.33333333333,145250,176000,176000,{"$f":"HLOOKUP($AB$3,$V103:$AA119,11,FALSE)","v":145250},{"$f":"HLOOKUP($AC$3,$V103:$AA119,11,FALSE)","v":111812.33333333333}]
["Nelson","Nelson operations expenditure (net):",364102,328268.99999999994,455952.33333333331,555820,664723.99999999988,455245,628678,771982,{"$f":"'Public_transport_extract totals'!KV25+'Public_transport_extract totals'!LZ25+'Public_transport_extract totals'!MJ25","v":783541.21648659464},{"$f":"'Public_transport_extract totals'!KW25+'Public_transport_extract totals'!MA25+'Public_transport_extract totals'!MK25","v":863000},{"$f":"'Public_transport_extract totals'!KX25+'Public_transport_extract totals'!MB25+'Public_transport_extract totals'!ML25","v":955167},{"$f":"'Public_transport_extract totals'!KY25+'Public_transport_extract totals'!MC25+'Public_transport_extract totals'!MM25","v":931740},{"$f":"'Public_transport_extract totals'!KZ25+'Public_transport_extract totals'!MD25+'Public_transport_extract totals'!MN25","v":942550},{"$f":"'Public_transport_extract totals'!LA25+'Public_transport_extract totals'!ME25+'Public_transport_extract totals'!MO25","v":966859},{"$f":"'Public_transport_extract totals'!LB25+'Public_transport_extract totals'!MF25+'Public_transport_extract totals'!MP25","v":991932},{"$f":"'Public_transport_extract totals'!LC25+'Public_transport_extract totals'!MG25+'Public_transport_extract totals'!MQ25","v":1017767},null,null,null,382774.44444444444,558596.33333333337,728067.07216219825,916635.66666666663,967113.66666666663,1017767,{"$f":"HLOOKUP($AB$3,$V103:$AA119,12,FALSE)","v":916635.66666666663},{"$f":"HLOOKUP($AC$3,$V103:$AA119,12,FALSE)","v":728067.07216219825}]
["Canterbury","Canterbury operations expenditure (net):",35470351.803621523,35375012.31175261,38737924.478914998,36548627.72498434,35098026.931153797,36576310.407084174,37077125.851831876,39423939.144834496,{"$f":"'Public_transport_extract totals'!KV14+(('Public_transport_extract totals'!LZ14+'Public_transport_extract totals'!MJ14)*K15/(K15+K135+K255))","v":41226854.051169477},{"$f":"'Public_transport_extract totals'!KW14+(('Public_transport_extract totals'!MA14+'Public_transport_extract totals'!MK14)*L15/(L15+L135+L255))","v":44567575.509195037},{"$f":"'Public_transport_extract totals'!KX14+(('Public_transport_extract totals'!MB14+'Public_transport_extract totals'!ML14)*M15/(M15+M135+M255))","v":46494364.241975725},{"$f":"'Public_transport_extract totals'!KY14+(('Public_transport_extract totals'!MC14+'Public_transport_extract totals'!MM14)*N15/(N15+N135+N255))","v":46698278.65524295},{"$f":"'Public_transport_extract totals'!KZ14+(('Public_transport_extract totals'!MD14+'Public_transport_extract totals'!MN14)*O15/(O15+O135+O255))","v":45283197.733034015},{"$f":"'Public_transport_extract totals'!LA14+(('Public_transport_extract totals'!ME14+'Public_transport_extract totals'!MO14)*P15/(P15+P135+P255))","v":47094523.581405781},{"$f":"'Public_transport_extract totals'!LB14+(('Public_transport_extract totals'!MF14+'Public_transport_extract totals'!MP14)*Q15/(Q15+Q135+Q255))","v":48978305.604930446},{"$f":"'Public_transport_extract totals'!LC14+(('Public_transport_extract totals'!MG14+'Public_transport_extract totals'!MQ14)*R15/(R15+R135+R255))","v":50937438.741528489},null,null,null,36527762.864763044,36074321.687740773,39242639.68261195,45920072.802137904,47118675.63979008,50937438.741528489,{"$f":"HLOOKUP($AB$3,$V103:$AA119,13,FALSE)","v":45920072.802137904},{"$f":"HLOOKUP($AC$3,$V103:$AA119,13,FALSE)","v":39242639.68261195}]
["West Coast","West Coast operations expenditure (net):",72375,70175,79682,62564.000000000007,109791,88708,88619,92871,{"$f":"'Public_transport_extract totals'!KV35+'Public_transport_extract totals'!LZ35+'Public_transport_extract totals'!MJ35+'Public_transport_extract totals'!KV36+'Public_transport_extract totals'!LZ36+'Public_transport_extract totals'!MJ36+'Public_transport_extract totals'!KV12+'Public_transport_extract totals'!LZ12+'Public_transport_extract totals'!MJ12","v":95725.396825396834},{"$f":"'Public_transport_extract totals'!KW35+'Public_transport_extract totals'!MA35+'Public_transport_extract totals'!MK35+'Public_transport_extract totals'!KW36+'Public_transport_extract totals'!MA36+'Public_transport_extract totals'!MK36+'Public_transport_extract totals'!KW12+'Public_transport_extract totals'!MA12+'Public_transport_extract totals'!MK12","v":86500},{"$f":"'Public_transport_extract totals'!KX35+'Public_transport_extract totals'!MB35+'Public_transport_extract totals'!ML35+'Public_transport_extract totals'!KX36+'Public_transport_extract totals'!MB36+'Public_transport_extract totals'!ML36+'Public_transport_extract totals'!KX12+'Public_transport_extract totals'!MB12+'Public_transport_extract totals'!ML12","v":86500},{"$f":"'Public_transport_extract totals'!KY35+'Public_transport_extract totals'!MC35+'Public_transport_extract totals'!MM35+'Public_transport_extract totals'!KY36+'Public_transport_extract totals'!MC36+'Public_transport_extract totals'!MM36+'Public_transport_extract totals'!KY12+'Public_transport_extract totals'!MC12+'Public_transport_extract totals'!MM12","v":86500},{"$f":"'Public_transport_extract totals'!KZ35+'Public_transport_extract totals'!MD35+'Public_transport_extract totals'!MN35+'Public_transport_extract totals'!KZ36+'Public_transport_extract totals'!MD36+'Public_transport_extract totals'!MN36+'Public_transport_extract totals'!KZ12+'Public_transport_extract totals'!MD12+'Public_transport_extract totals'!MN12","v":93820},{"$f":"'Public_transport_extract totals'!LA35+'Public_transport_extract totals'!ME35+'Public_transport_extract totals'!MO35+'Public_transport_extract totals'!LA36+'Public_transport_extract totals'!ME36+'Public_transport_extract totals'!MO36+'Public_transport_extract totals'!LA12+'Public_transport_extract totals'!ME12+'Public_transport_extract totals'!MO12","v":93966},{"$f":"'Public_transport_extract totals'!LB35+'Public_transport_extract totals'!MF35+'Public_transport_extract totals'!MP35+'Public_transport_extract totals'!LB36+'Public_transport_extract totals'!MF36+'Public_transport_extract totals'!MP36+'Public_transport_extract totals'!LB12+'Public_transport_extract totals'!MF12+'Public_transport_extract totals'!MP12","v":94116},{"$f":"'Public_transport_extract totals'!LC35+'Public_transport_extract totals'!MG35+'Public_transport_extract totals'!MQ35+'Public_transport_extract totals'!LC36+'Public_transport_extract totals'!MG36+'Public_transport_extract totals'!MQ36+'Public_transport_extract totals'!LC12+'Public_transport_extract totals'!MG12+'Public_transport_extract totals'!MQ12","v":94268},null,null,null,74077.333333333328,87021,92405.132275132273,86500,93967.333333333328,94268,{"$f":"HLOOKUP($AB$3,$V103:$AA119,14,FALSE)","v":86500},{"$f":"HLOOKUP($AC$3,$V103:$AA119,14,FALSE)","v":92405.132275132273}]
["Otago","Otago (DUNEDIN ONLY) operations expenditure (net):",{"$f":"C742","v":5190994},5860113,7981441.666666667,6892695.3799999999,5966968.5600000005,7174021.8999999994,5564023,7935540,{"$f":"'Public_transport_extract totals'!KV30+'Public_transport_extract totals'!LZ30+'Public_transport_extract totals'!MJ30","v":10062000},{"$f":"'Public_transport_extract totals'!KW30+'Public_transport_extract totals'!MA30+'Public_transport_extract totals'!MK30","v":11423352},{"$f":"'Public_transport_extract totals'!KX30+'Public_transport_extract totals'!MB30+'Public_transport_extract totals'!ML30","v":11346575},{"$f":"'Public_transport_extract totals'!KY30+'Public_transport_extract totals'!MC30+'Public_transport_extract totals'!MM30","v":11470138},{"$f":"'Public_transport_extract totals'!KZ30+'Public_transport_extract totals'!MD30+'Public_transport_extract totals'!MN30","v":16895761},{"$f":"'Public_transport_extract totals'!LA30+'Public_transport_extract totals'!ME30+'Public_transport_extract totals'!MO30","v":16945680},{"$f":"'Public_transport_extract totals'!LB30+'Public_transport_extract totals'!MF30+'Public_transport_extract totals'!MP30","v":17458336},{"$f":"'Public_transport_extract totals'!LC30+'Public_transport_extract totals'!MG30+'Public_transport_extract totals'!MQ30","v":17985109},null,null,null,6344182.888888889,6677895.2800000003,7853854.333333333,11413355,17099925.666666668,17985109,{"$f":"HLOOKUP($AB$3,$V103:$AA119,15,FALSE)","v":11413355},{"$f":"HLOOKUP($AC$3,$V103:$AA119,15,FALSE)","v":7853854.333333333}]
["Southland","Southland operations expenditure (net):",1482726.9999999998,1547752,1630584.6666666667,1900580,1324578,1167631,1018710.9999999999,1067218,{"$f":"'Public_transport_extract totals'!KV23+'Public_transport_extract totals'!LZ23+'Public_transport_extract totals'!MJ23","v":1330000.0000000002},{"$f":"'Public_transport_extract totals'!KW23+'Public_transport_extract totals'!MA23+'Public_transport_extract totals'!MK23","v":1510340},{"$f":"'Public_transport_extract totals'!KX23+'Public_transport_extract totals'!MB23+'Public_transport_extract totals'!ML23","v":1390250},{"$f":"'Public_transport_extract totals'!KY23+'Public_transport_extract totals'!MC23+'Public_transport_extract totals'!MM23","v":1530068},{"$f":"'Public_transport_extract totals'!KZ23+'Public_transport_extract totals'!MD23+'Public_transport_extract totals'!MN23","v":1575454},{"$f":"'Public_transport_extract totals'!LA23+'Public_transport_extract totals'!ME23+'Public_transport_extract totals'!MO23","v":1614840},{"$f":"'Public_transport_extract totals'!LB23+'Public_transport_extract totals'!MF23+'Public_transport_extract totals'!MP23","v":1655212},{"$f":"'Public_transport_extract totals'!LC23+'Public_transport_extract totals'!MG23+'Public_transport_extract totals'!MQ23","v":1696591},null,null,null,1553687.888888889,1464263,1138643,1476886,1615168.6666666667,1696591,{"$f":"HLOOKUP($AB$3,$V103:$AA119,16,FALSE)","v":1476886},{"$f":"HLOOKUP($AC$3,$V103:$AA119,16,FALSE)","v":1138643}]
["National","National total operations expenditure (net):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C104:C118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C104:C118)-C105-C112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!C112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!C105,0))))))","v":241875325.41360334},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D104:D118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D104:D118)-D105-D112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!D112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!D105,0))))))","v":251242135.98616618},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E104:E118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E104:E118)-E105-E112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!E112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!E105,0))))))","v":279551853.40825832},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F104:F118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F104:F118)-F105-F112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!F112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!F105,0))))))","v":281022686.41734898},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G104:G118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G104:G118)-G105-G112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!G112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!G105,0))))))","v":290964527.8872363},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H104:H118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H104:H118)-H105-H112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!H112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!H105,0))))))","v":305013766.90096515},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I104:I118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I104:I118)-I105-I112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!I112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!I105,0))))))","v":310030495.02771425},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J104:J118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J104:J118)-J105-J112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!J112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!J105,0))))))","v":339507255.94161189},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K104:K118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K104:K118)-K105-K112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!K112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!K105,0))))))","v":388986804.06381214},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L104:L118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L104:L118)-L105-L112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!L112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!L105,0))))))","v":398846204.50623065},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M104:M118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M104:M118)-M105-M112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!M112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!M105,0))))))","v":407436090.13773453},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N104:N118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N104:N118)-N105-N112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!N112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!N105,0))))))","v":419093648.47712219},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O104:O118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O104:O118)-O105-O112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!O112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!O105,0))))))","v":449762111.75531083},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P104:P118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P104:P118)-P105-P112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!P112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!P105,0))))))","v":466490509.62633669},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q104:Q118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q104:Q118)-Q105-Q112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Q112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Q105,0))))))","v":488177611.2424292},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R104:R118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R104:R118)-R105-R112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!R112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!R105,0))))))","v":501909194.41013145},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S104:S118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S104:S118)-S105-S112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!S112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!S105,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T104:T118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T104:T118)-T105-T112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!T112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!T105,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U104:U118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U104:U118)-U105-U112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!U112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!U105,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V104:V118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V104:V118)-V105-V112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!V112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!V105,0))))))","v":257556438.2693426},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W104:W118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W104:W118)-W105-W112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!W112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!W105,0))))))","v":292333660.4018501},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X104:X118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X104:X118)-X105-X112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!X112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!X105,0))))))","v":346174851.67771262},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y104:Y118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y104:Y118)-Y105-Y112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Y112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Y105,0))))))","v":408458647.70702916},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z104:Z118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z104:Z118)-Z105-Z112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Z112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Z105,0))))))","v":468143410.8746922},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA104:AA118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA104:AA118)-AA105-AA112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!AA112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!AA105,0))))))","v":501909194.41013145},{"$f":"HLOOKUP($AB$3,$V103:$AA119,17,FALSE)","v":408458647.70702916},{"$f":"HLOOKUP($AC$3,$V103:$AA119,17,FALSE)","v":346174851.67771262}]
[null,{"$f":"VLOOKUP($B$484,$A104:$AB119,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AC119,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B120","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC120","v":{"$error":"#N/A"}}]
[null,{"$f":"B120","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!N12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!O12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!P12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!Q12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!R12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!S12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!T12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!U12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!V12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!W12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AN12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AO12,0)","v":0},{"$f":"AVERAGE(C122:E122)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F122:H122)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I122:K122)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L122:N122)","v":0},{"$f":"AVERAGE(O122:Q122)","v":0},{"$f":"AVERAGE(R122:T122)","v":0},{"$f":"HLOOKUP($AB$3,$V103:$AA122,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V103:$AA122,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"FERRY PATRONAGE","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S103","v":"2025/26"},{"$f":"T103","v":"2026/27"},{"$f":"U103","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y103","v":"2018-21"},{"$f":"Z103","v":"2021-24"},{"$f":"AA103","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland total patronage:",null,null,null,null,null,null,null,0]
["Auckland","Auckland total patronage:",{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!C685,'base data (TIO ext)'!C694)","v":4528202},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!D685,'base data (TIO ext)'!D694)","v":4735717},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!E685,'base data (TIO ext)'!E694)","v":5049627},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!F685,'base data (TIO ext)'!F694)","v":4957052},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!G685,'base data (TIO ext)'!G694)","v":5109953},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!H685,'base data (TIO ext)'!H694)","v":5536389},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!I685,'base data (TIO ext)'!I694)","v":5878184},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!J685,'base data (TIO ext)'!J694)","v":6149274},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!K685,'base data (TIO ext)'!K694)","v":6366534.0500000007},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!L685,'base data (TIO ext)'!L694)","v":6692269.4654000001},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!M685,'base data (TIO ext)'!M694)","v":6979140.1271420009},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!N685,'base data (TIO ext)'!N694)","v":7356933.6919358596},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!O685,'base data (TIO ext)'!O694)","v":7682862.7549172696},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!P685,'base data (TIO ext)'!P694)","v":7976226.8229214195},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!Q685,'base data (TIO ext)'!Q694)","v":8250022.0921650082},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!R685,'base data (TIO ext)'!R694)","v":8513023.5065494403},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!S685,'base data (TIO ext)'!S694)","v":0},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!T685,'base data (TIO ext)'!T694)","v":0},null,{"$f":"AVERAGE(C125:E125)","v":4771182},{"$f":"AVERAGE(F125:H125)","v":5201131.333333333},{"$f":"AVERAGE(I125:K125)","v":6131330.6833333336},{"$f":"AVERAGE(L125:N125)","v":7009447.7614926202},{"$f":"AVERAGE(O125:Q125)","v":7969703.8900012327},{"$f":"AVERAGE(R125:T125)","v":2837674.5021831468},{"$f":"HLOOKUP($AB$3,$V123:$AA139,3,FALSE)","v":7009447.7614926202},{"$f":"HLOOKUP($AC$3,$V123:$AA139,3,FALSE)","v":6131330.6833333336}]
["Waikato","Waikato total patronage:",null,null,null,null,null,null,null,0]
["Bay of Plenty","Bay of Plenty total patronage:",24713,28411,24666,26321,29959,28778,28028,30405,29960,{"$f":"'Public_transport_extract totals'!CH9+'Public_transport_extract totals'!CQ9+'Public_transport_extract totals'!CZ9","v":0},{"$f":"'Public_transport_extract totals'!CI9+'Public_transport_extract totals'!CR9+'Public_transport_extract totals'!DA9","v":0},{"$f":"'Public_transport_extract totals'!CJ9+'Public_transport_extract totals'!CS9+'Public_transport_extract totals'!DB9","v":0},{"$f":"'Public_transport_extract totals'!CK9+'Public_transport_extract totals'!CT9+'Public_transport_extract totals'!DC9","v":0},{"$f":"'Public_transport_extract totals'!CL9+'Public_transport_extract totals'!CU9+'Public_transport_extract totals'!DD9","v":0},{"$f":"'Public_transport_extract totals'!CM9+'Public_transport_extract totals'!CV9+'Public_transport_extract totals'!DE9","v":0},{"$f":"'Public_transport_extract totals'!CN9+'Public_transport_extract totals'!CW9+'Public_transport_extract totals'!DF9","v":0},{"$f":"'Public_transport_extract totals'!CO9+'Public_transport_extract totals'!CX9+'Public_transport_extract totals'!DG9","v":0},{"$f":"'Public_transport_extract totals'!CP9+'Public_transport_extract totals'!CY9+'Public_transport_extract totals'!DH9","v":0},null,{"$f":"AVERAGE(C127:E127)","v":25930},{"$f":"AVERAGE(F127:H127)","v":28352.666666666668},{"$f":"AVERAGE(I127:K127)","v":29464.333333333332},{"$f":"AVERAGE(L127:N127)","v":0},{"$f":"AVERAGE(O127:Q127)","v":0},{"$f":"AVERAGE(R127:T127)","v":0},{"$f":"HLOOKUP($AB$3,$V123:$AA139,5,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V123:$AA139,5,FALSE)","v":29464.333333333332}]
["Gisborne","Gisborne total patronage:",null,null,null,null,null,null,null,0]
["Hawkes Bay","Hawkes Bay total patronage:",null,null,null,null,null,null,null,0]
["Taranaki","Taranaki total patronage:",null,null,null,null,null,null,null,0]
["Manawatu-Wanganui","Manawatu-Wanganui total patronage:",null,null,null,null,null,null,null,0]
["Wellington","Wellington total patronage:",182034,177101,176698,192549,180155,179106,197889,195751,190300,{"$f":"'Public_transport_extract totals'!CH20+'Public_transport_extract totals'!CQ20+'Public_transport_extract totals'!CZ20","v":199900},{"$f":"'Public_transport_extract totals'!CI20+'Public_transport_extract totals'!CR20+'Public_transport_extract totals'!DA20","v":201000},{"$f":"'Public_transport_extract totals'!CJ20+'Public_transport_extract totals'!CS20+'Public_transport_extract totals'!DB20","v":202100},{"$f":"'Public_transport_extract totals'!CK20+'Public_transport_extract totals'!CT20+'Public_transport_extract totals'!DC20","v":203200},{"$f":"'Public_transport_extract totals'!CL20+'Public_transport_extract totals'!CU20+'Public_transport_extract totals'!DD20","v":204300},{"$f":"'Public_transport_extract totals'!CM20+'Public_transport_extract totals'!CV20+'Public_transport_extract totals'!DE20","v":205500},{"$f":"'Public_transport_extract totals'!CN20+'Public_transport_extract totals'!CW20+'Public_transport_extract totals'!DF20","v":206700},{"$f":"'Public_transport_extract totals'!CO20+'Public_transport_extract totals'!CX20+'Public_transport_extract totals'!DG20","v":207900},{"$f":"'Public_transport_extract totals'!CP20+'Public_transport_extract totals'!CY20+'Public_transport_extract totals'!DH20","v":209100},null,{"$f":"AVERAGE(C132:E132)","v":178611},{"$f":"AVERAGE(F132:H132)","v":183936.66666666666},{"$f":"AVERAGE(I132:K132)","v":194646.66666666666},{"$f":"AVERAGE(L132:N132)","v":201000},{"$f":"AVERAGE(O132:Q132)","v":204333.33333333334},{"$f":"AVERAGE(R132:T132)","v":207900},{"$f":"HLOOKUP($AB$3,$V123:$AA139,10,FALSE)","v":201000},{"$f":"HLOOKUP($AC$3,$V123:$AA139,10,FALSE)","v":194646.66666666666}]
["Marlborough","Marlborough total patronage:",null,null,null,null,null,null,null,0]
["Nelson","Nelson total patronage:",null,null,null,null,null,null,null,0]
["Canterbury","Canterbury total patronage:",135130,122393,79818,112480,130466,124416,121107,113002,141253,{"$f":"'Public_transport_extract totals'!CH14+'Public_transport_extract totals'!CQ14+'Public_transport_extract totals'!CZ14","v":151799},{"$f":"'Public_transport_extract totals'!CI14+'Public_transport_extract totals'!CR14+'Public_transport_extract totals'!DA14","v":153317},{"$f":"'Public_transport_extract totals'!CJ14+'Public_transport_extract totals'!CS14+'Public_transport_extract totals'!DB14","v":154850},{"$f":"'Public_transport_extract totals'!CK14+'Public_transport_extract totals'!CT14+'Public_transport_extract totals'!DC14","v":156399},{"$f":"'Public_transport_extract totals'!CL14+'Public_transport_extract totals'!CU14+'Public_transport_extract totals'!DD14","v":157962},{"$f":"'Public_transport_extract totals'!CM14+'Public_transport_extract totals'!CV14+'Public_transport_extract totals'!DE14","v":159542},{"$f":"'Public_transport_extract totals'!CN14+'Public_transport_extract totals'!CW14+'Public_transport_extract totals'!DF14","v":161138},{"$f":"'Public_transport_extract totals'!CO14+'Public_transport_extract totals'!CX14+'Public_transport_extract totals'!DG14","v":162749},{"$f":"'Public_transport_extract totals'!CP14+'Public_transport_extract totals'!CY14+'Public_transport_extract totals'!DH14","v":164377},null,{"$f":"AVERAGE(C135:E135)","v":112447},{"$f":"AVERAGE(F135:H135)","v":122454},{"$f":"AVERAGE(I135:K135)","v":125120.66666666667},{"$f":"AVERAGE(L135:N135)","v":153322},{"$f":"AVERAGE(O135:Q135)","v":157967.66666666666},{"$f":"AVERAGE(R135:T135)","v":162754.66666666666},{"$f":"HLOOKUP($AB$3,$V123:$AA139,13,FALSE)","v":153322},{"$f":"HLOOKUP($AC$3,$V123:$AA139,13,FALSE)","v":125120.66666666667}]
["West Coast","West Coast total patronage:",null,null,null,null,null,null,null,0]
["Otago","Otago (DUNEDIN ONLY) total patronage:",null,null,null,null,null,null,null,0]
["Southland","Southland total patronage:",null,null,null,null,null,null,null,0]
["National","National total patronage:",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C124:C138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C124:C138)-C125-C132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!C132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!C125,0))))))","v":4870079},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D124:D138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D124:D138)-D125-D132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!D132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!D125,0))))))","v":5063622},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E124:E138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E124:E138)-E125-E132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!E132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!E125,0))))))","v":5330809},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F124:F138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F124:F138)-F125-F132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!F132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!F125,0))))))","v":5288402},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G124:G138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G124:G138)-G125-G132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!G132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!G125,0))))))","v":5450533},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H124:H138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H124:H138)-H125-H132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!H132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!H125,0))))))","v":5868689},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I124:I138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I124:I138)-I125-I132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!I132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!I125,0))))))","v":6225208},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J124:J138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J124:J138)-J125-J132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!J132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!J125,0))))))","v":6488432},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K124:K138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K124:K138)-K125-K132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!K132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!K125,0))))))","v":6728047.0500000007},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L124:L138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L124:L138)-L125-L132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!L132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!L125,0))))))","v":7043968.4654000001},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M124:M138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M124:M138)-M125-M132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!M132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!M125,0))))))","v":7333457.1271420009},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N124:N138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N124:N138)-N125-N132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!N132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!N125,0))))))","v":7713883.6919358596},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O124:O138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O124:O138)-O125-O132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!O132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!O125,0))))))","v":8042461.7549172696},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P124:P138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P124:P138)-P125-P132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!P132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!P125,0))))))","v":8338488.8229214195},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q124:Q138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q124:Q138)-Q125-Q132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Q132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Q125,0))))))","v":8615064.0921650082},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R124:R138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R124:R138)-R125-R132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!R132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!R125,0))))))","v":8880861.5065494403},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S124:S138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S124:S138)-S125-S132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!S132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!S125,0))))))","v":370649},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T124:T138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T124:T138)-T125-T132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!T132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!T125,0))))))","v":373477},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U124:U138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U124:U138)-U125-U132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!U132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!U125,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V124:V138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V124:V138)-V125-V132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!V132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!V125,0))))))","v":5088170},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W124:W138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W124:W138)-W125-W132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!W132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!W125,0))))))","v":5535874.666666667},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X124:X138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X124:X138)-X125-X132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!X132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!X125,0))))))","v":6480562.3500000006},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y124:Y138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y124:Y138)-Y125-Y132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Y132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Y125,0))))))","v":7363769.7614926202},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z124:Z138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z124:Z138)-Z125-Z132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Z132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Z125,0))))))","v":8332004.8900012327},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA124:AA138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA124:AA138)-AA125-AA132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!AA132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!AA125,0))))))","v":3208329.1688498133},{"$f":"HLOOKUP($AB$3,$V123:$AA139,17,FALSE)","v":7363769.7614926202},{"$f":"HLOOKUP($AC$3,$V123:$AA139,17,FALSE)","v":6480562.3500000006}]
[null,{"$f":"VLOOKUP($B$484,$A124:$AB139,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AC139,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B140","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC140","v":{"$error":"#N/A"}}]
[null,{"$f":"B140","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!N$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!O$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!P$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!Q$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!R$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!S$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!T$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!U$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!V$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!W$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!AN$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!AO$8,0)","v":0},{"$f":"AVERAGE(C142:E142)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F142:H142)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I142:K142)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L142:N142)","v":0},{"$f":"AVERAGE(O142:Q142)","v":0},{"$f":"AVERAGE(R142:T142)","v":0},{"$f":"HLOOKUP($AB$3,$V123:$AA142,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V123:$AA142,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"FERRY PASSENGER KILOMETRES","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S123","v":"2025/26"},{"$f":"T123","v":"2026/27"},{"$f":"U123","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y123","v":"2018-21"},{"$f":"Z123","v":"2021-24"},{"$f":"AA123","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland passenger kilometres:",null,null,null,null,null,null,null,0]
["Auckland","Auckland passenger kilometres:",{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!C686,'base data (TIO ext)'!C695)","v":49882352},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!D686,'base data (TIO ext)'!D695)","v":52771317},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!E686,'base data (TIO ext)'!E695)","v":71296085},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!F686,'base data (TIO ext)'!F695)","v":74877792},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!G686,'base data (TIO ext)'!G695)","v":66571640},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!H686,'base data (TIO ext)'!H695)","v":75317758},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!I686,'base data (TIO ext)'!I695)","v":80659606},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!J686,'base data (TIO ext)'!J695)","v":84363882},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!K686,'base data (TIO ext)'!K695)","v":85869386.407533318},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!L686,'base data (TIO ext)'!L695)","v":96334810.275252983},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!M686,'base data (TIO ext)'!M695)","v":103404730.5228253},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!N686,'base data (TIO ext)'!N695)","v":114102237.68428008},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!O686,'base data (TIO ext)'!O695)","v":121190152.02711698},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!P686,'base data (TIO ext)'!P695)","v":126256840.63282192},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!Q686,'base data (TIO ext)'!Q695)","v":130123645.07156515},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!R686,'base data (TIO ext)'!R695)","v":133254519.50415584},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!S686,'base data (TIO ext)'!S695)","v":0},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!T686,'base data (TIO ext)'!T695)","v":0},null,{"$f":"AVERAGE(C145:E145)","v":57983251.333333336},{"$f":"AVERAGE(F145:H145)","v":72255730},{"$f":"AVERAGE(I145:K145)","v":83630958.135844439},{"$f":"AVERAGE(L145:N145)","v":104613926.16078614},{"$f":"AVERAGE(O145:Q145)","v":125856879.24383469},{"$f":"AVERAGE(R145:T145)","v":44418173.168051951},{"$f":"HLOOKUP($AB$3,$V143:$AA159,3,FALSE)","v":104613926.16078614},{"$f":"HLOOKUP($AC$3,$V143:$AA159,3,FALSE)","v":83630958.135844439}]
["Waikato","Waikato passenger kilometres:",null,null,null,null,null,null,null,0]
["Bay of Plenty","Bay of Plenty passenger kilometres:",74139,85233,73998,78963,89877,86334,86334,86334,89900,{"$f":"'Public_transport_extract totals'!DI9","v":0},{"$f":"'Public_transport_extract totals'!DJ9","v":0},{"$f":"'Public_transport_extract totals'!DK9","v":0},{"$f":"'Public_transport_extract totals'!DL9","v":0},{"$f":"'Public_transport_extract totals'!DM9","v":0},{"$f":"'Public_transport_extract totals'!DN9","v":0},{"$f":"'Public_transport_extract totals'!DO9","v":0},{"$f":"'Public_transport_extract totals'!DP9","v":0},{"$f":"'Public_transport_extract totals'!DQ9","v":0},null,{"$f":"AVERAGE(C147:E147)","v":77790},{"$f":"AVERAGE(F147:H147)","v":85058},{"$f":"AVERAGE(I147:K147)","v":87522.666666666672},{"$f":"AVERAGE(L147:N147)","v":0},{"$f":"AVERAGE(O147:Q147)","v":0},{"$f":"AVERAGE(R147:T147)","v":0},{"$f":"HLOOKUP($AB$3,$V143:$AA159,5,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V143:$AA159,5,FALSE)","v":87522.666666666672}]
["Gisborne","Gisborne passenger kilometres:",null,null,null,null,null,null,null,0]
["Hawkes Bay","Hawkes Bay passenger kilometres:",null,null,null,null,null,null,null,0]
["Taranaki","Taranaki passenger kilometres:",null,null,null,null,null,null,null,0]
["Manawatu-Wanganui","Manawatu-Wanganui passenger kilometres:",null,null,null,null,null,null,null,0]
["Wellington","Wellington passenger kilometres:",2023679,1946671,1651901,1817630,1990624,1964131,2209722,2124039,2102100,{"$f":"'Public_transport_extract totals'!DI20","v":2145300},{"$f":"'Public_transport_extract totals'!DJ20","v":2156000},{"$f":"'Public_transport_extract totals'!DK20","v":2166700},{"$f":"'Public_transport_extract totals'!DL20","v":2177500},{"$f":"'Public_transport_extract totals'!DM20","v":2188300},{"$f":"'Public_transport_extract totals'!DN20","v":2199200},{"$f":"'Public_transport_extract totals'!DO20","v":2210200},{"$f":"'Public_transport_extract totals'!DP20","v":2221200},{"$f":"'Public_transport_extract totals'!DQ20","v":2232300},null,{"$f":"AVERAGE(C152:E152)","v":1874083.6666666667},{"$f":"AVERAGE(F152:H152)","v":1924128.3333333333},{"$f":"AVERAGE(I152:K152)","v":2145287},{"$f":"AVERAGE(L152:N152)","v":2156000},{"$f":"AVERAGE(O152:Q152)","v":2188333.3333333335},{"$f":"AVERAGE(R152:T152)","v":2221233.3333333335},{"$f":"HLOOKUP($AB$3,$V143:$AA159,10,FALSE)","v":2156000},{"$f":"HLOOKUP($AC$3,$V143:$AA159,10,FALSE)","v":2145287}]
["Marlborough","Marlborough passenger kilometres:",null,null,null,null,null,null,null,0]
["Nelson","Nelson passenger kilometres:",null,null,null,null,null,null,null,0]
["Canterbury","Canterbury passenger kilometres:",405390,282447,239454,337440,391398,373248,363321,339006,423759,{"$f":"'Public_transport_extract totals'!DI14","v":0},{"$f":"'Public_transport_extract totals'!DJ14","v":0},{"$f":"'Public_transport_extract totals'!DK14","v":0},{"$f":"'Public_transport_extract totals'!DL14","v":0},{"$f":"'Public_transport_extract totals'!DM14","v":0},{"$f":"'Public_transport_extract totals'!DN14","v":0},{"$f":"'Public_transport_extract totals'!DO14","v":0},{"$f":"'Public_transport_extract totals'!DP14","v":0},{"$f":"'Public_transport_extract totals'!DQ14","v":0},null,{"$f":"AVERAGE(C155:E155)","v":309097},{"$f":"AVERAGE(F155:H155)","v":367362},{"$f":"AVERAGE(I155:K155)","v":375362},{"$f":"AVERAGE(L155:N155)","v":0},{"$f":"AVERAGE(O155:Q155)","v":0},{"$f":"AVERAGE(R155:T155)","v":0},{"$f":"HLOOKUP($AB$3,$V143:$AA159,13,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V143:$AA159,13,FALSE)","v":375362}]
["West Coast","West Coast passenger kilometres:",0,0,0,0,0,0,null,0]
["Otago","Otago (DUNEDIN ONLY) passenger kilometres:",0,0,0,0,0,0,null,0]
["Southland","Southland passenger kilometres:",0,0,0,0,0,0,null,0]
["National","National total passenger kilometres",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C144:C158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C144:C158)-C145-C152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!C152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!C145,0))))))","v":52385560},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D144:D158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D144:D158)-D145-D152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!D152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!D145,0))))))","v":55085668},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E144:E158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E144:E158)-E145-E152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!E152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!E145,0))))))","v":73261438},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F144:F158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F144:F158)-F145-F152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!F152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!F145,0))))))","v":77111825},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G144:G158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G144:G158)-G145-G152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!G152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!G145,0))))))","v":69043539},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H144:H158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H144:H158)-H145-H152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!H152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!H145,0))))))","v":77741471},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I144:I158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I144:I158)-I145-I152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!I152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!I145,0))))))","v":83318983},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J144:J158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J144:J158)-J145-J152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!J152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!J145,0))))))","v":86913261},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K144:K158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K144:K158)-K145-K152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!K152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!K145,0))))))","v":88485145.407533318},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L144:L158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L144:L158)-L145-L152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!L152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!L145,0))))))","v":98480110.275252983},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M144:M158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M144:M158)-M145-M152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!M152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!M145,0))))))","v":105560730.5228253},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N144:N158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N144:N158)-N145-N152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!N152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!N145,0))))))","v":116268937.68428008},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O144:O158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O144:O158)-O145-O152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!O152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!O145,0))))))","v":123367652.02711698},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P144:P158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P144:P158)-P145-P152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!P152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!P145,0))))))","v":128445140.63282192},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q144:Q158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q144:Q158)-Q145-Q152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Q152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Q145,0))))))","v":132322845.07156515},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R144:R158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R144:R158)-R145-R152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!R152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!R145,0))))))","v":135464719.50415584},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S144:S158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S144:S158)-S145-S152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!S152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!S145,0))))))","v":2221200},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T144:T158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T144:T158)-T145-T152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!T152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!T145,0))))))","v":2232300},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U144:U158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U144:U158)-U145-U152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!U152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!U145,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V144:V158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V144:V158)-V145-V152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!V152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!V145,0))))))","v":60244222},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W144:W158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W144:W158)-W145-W152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!W152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!W145,0))))))","v":74632278.333333328},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X144:X158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X144:X158)-X145-X152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!X152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!X145,0))))))","v":86239129.802511111},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y144:Y158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y144:Y158)-Y145-Y152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Y152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Y145,0))))))","v":106769926.16078614},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z144:Z158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z144:Z158)-Z145-Z152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Z152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Z145,0))))))","v":128045212.57716802},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA144:AA158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA144:AA158)-AA145-AA152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!AA152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!AA145,0))))))","v":46639406.501385286},{"$f":"HLOOKUP($AB$3,$V143:$AA159,17,FALSE)","v":106769926.16078614},{"$f":"HLOOKUP($AC$3,$V143:$AA159,17,FALSE)","v":86239129.802511111}]
[null,{"$f":"VLOOKUP($B$484,$A144:$AB159,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AC159,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B160","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC160","v":{"$error":"#N/A"}}]
[null,{"$f":"B160","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!N$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!O$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!P$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!Q$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!R$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!S$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!T$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!U$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!V$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!W$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!AN$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!AO$9,0)","v":0},{"$f":"AVERAGE(C162:E162)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F162:H162)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I162:K162)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L162:N162)","v":0},{"$f":"AVERAGE(O162:Q162)","v":0},{"$f":"AVERAGE(R162:T162)","v":0},{"$f":"HLOOKUP($AB$3,$V143:$AA162,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V143:$AA162,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"FERRY IN SERVICE VEHICLE KILOMETRES","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S143","v":"2025/26"},{"$f":"T143","v":"2026/27"},{"$f":"U143","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y143","v":"2018-21"},{"$f":"Z143","v":"2021-24"},{"$f":"AA143","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",null,null,null,{"$f":"V163","v":"2009-12"},"2012-15","2015-18","2018-21","2021-24","2024-27","2018-21","2015-18"]
["Northland","Northland in service vehicle kilometres:",null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W164/$V164-1","v":{"$error":"#DIV/0!"}},{"$f":"X164/$V164-1","v":{"$error":"#DIV/0!"}},{"$f":"Y164/$V164-1","v":{"$error":"#DIV/0!"}},{"$f":"Z164/$V164-1","v":{"$error":"#DIV/0!"}},{"$f":"AA164/$V164-1","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$BU163:$BZ179,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU163:$BZ179,2,FALSE)","v":{"$error":"#DIV/0!"}}]
["Auckland","Auckland in service vehicle kilometres:",{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!C687,'base data (TIO ext)'!C696)","v":853239},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!D687,'base data (TIO ext)'!D696)","v":834203},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!E687,'base data (TIO ext)'!E696)","v":829711},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!F687,'base data (TIO ext)'!F696)","v":850030},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!G687,'base data (TIO ext)'!G696)","v":873012},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!H687,'base data (TIO ext)'!H696)","v":938976},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!I687,'base data (TIO ext)'!I696)","v":1453393},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!J687,'base data (TIO ext)'!J696)","v":1441590},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!K687,'base data (TIO ext)'!K696)","v":1482290.4811253855},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!L687,'base data (TIO ext)'!L696)","v":1522990.962250771},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!M687,'base data (TIO ext)'!M696)","v":1723837.034204005},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!N687,'base data (TIO ext)'!N696)","v":1883004.8029208391},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!O687,'base data (TIO ext)'!O696)","v":2136417.3745597918},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!P687,'base data (TIO ext)'!P696)","v":2334127.7874593688},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!Q687,'base data (TIO ext)'!Q696)","v":2495193.3365760143},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!R687,'base data (TIO ext)'!R696)","v":2632506.9051304031},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!S687,'base data (TIO ext)'!S696)","v":0},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!T687,'base data (TIO ext)'!T696)","v":0},null,{"$f":"AVERAGE(C165:E165)","v":839051},{"$f":"AVERAGE(F165:H165)","v":887339.33333333337},{"$f":"AVERAGE(I165:K165)","v":1459091.1603751285},{"$f":"AVERAGE(L165:N165)","v":1709944.2664585384},{"$f":"AVERAGE(O165:Q165)","v":2321912.832865058},{"$f":"AVERAGE(R165:T165)","v":877502.30171013437},{"$f":"HLOOKUP($AB$3,$V163:$AA179,3,FALSE)","v":1709944.2664585384},{"$f":"HLOOKUP($AC$3,$V163:$AA179,3,FALSE)","v":1459091.1603751285},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7551130185570898E-2,0.73897791716490246,1.0379503349123453,1.7673083434321133,4.5827132927717562E-2,{"$f":"HLOOKUP($Y$3,$BU163:$BZ179,3,FALSE)","v":1.0379503349123453},{"$f":"HLOOKUP($Z$3,$BU163:$BZ179,3,FALSE)","v":1.7673083434321133}]
["Waikato","Waikato in service vehicle kilometres:",null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU163:$BZ179,4,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU163:$BZ179,4,FALSE)","v":{"$error":"#DIV/0!"}}]
["Bay of Plenty","Bay of Plenty in service vehicle kilometres:",0,0,8448,8760,8760,8424,8424,8424,8800,{"$f":"'Public_transport_extract totals'!DR9","v":0},{"$f":"'Public_transport_extract totals'!DS9","v":0},{"$f":"'Public_transport_extract totals'!DT9","v":0},{"$f":"'Public_transport_extract totals'!DU9","v":0},{"$f":"'Public_transport_extract totals'!DV9","v":0},{"$f":"'Public_transport_extract totals'!DW9","v":0},{"$f":"'Public_transport_extract totals'!DX9","v":0},{"$f":"'Public_transport_extract totals'!DY9","v":0},{"$f":"'Public_transport_extract totals'!DZ9","v":0},null,{"$f":"AVERAGE(C167:E167)","v":2816},{"$f":"AVERAGE(F167:H167)","v":8648},{"$f":"AVERAGE(I167:K167)","v":8549.3333333333339},{"$f":"AVERAGE(L167:N167)","v":0},{"$f":"AVERAGE(O167:Q167)","v":0},{"$f":"AVERAGE(R167:T167)","v":0},{"$f":"HLOOKUP($AB$3,$V163:$AA179,5,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V163:$AA179,5,FALSE)","v":8549.3333333333339},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0710227272727271,2.0359848484848486,-1,-1,-1,{"$f":"HLOOKUP($Y$3,$BU163:$BZ179,5,FALSE)","v":-1},{"$f":"HLOOKUP($Z$3,$BU163:$BZ179,5,FALSE)","v":-1}]
["Gisborne","Gisborne in service vehicle kilometres:",null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU163:$BZ179,6,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU163:$BZ179,6,FALSE)","v":{"$error":"#DIV/0!"}}]
["Hawkes Bay","Hawkes Bay in service vehicle kilometres:",null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU163:$BZ179,7,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU163:$BZ179,7,FALSE)","v":{"$error":"#DIV/0!"}}]
["Taranaki","Taranaki in service vehicle kilometres:",null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU163:$BZ179,8,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU163:$BZ179,8,FALSE)","v":{"$error":"#DIV/0!"}}]
["Manawatu-Wanganui","Manawatu-Wanganui in service vehicle kilometres:",null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU163:$BZ179,9,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU163:$BZ179,9,FALSE)","v":{"$error":"#DIV/0!"}}]
["Wellington","Wellington in service vehicle kilometres:",92444,97908,106261,109083,104858,100304,107216,97181,110700,{"$f":"'Public_transport_extract totals'!DR20","v":98200},{"$f":"'Public_transport_extract totals'!DS20","v":98700},{"$f":"'Public_transport_extract totals'!DT20","v":99200},{"$f":"'Public_transport_extract totals'!DU20","v":99700},{"$f":"'Public_transport_extract totals'!DV20","v":100200},{"$f":"'Public_transport_extract totals'!DW20","v":100700},{"$f":"'Public_transport_extract totals'!DX20","v":101200},{"$f":"'Public_transport_extract totals'!DY20","v":101700},{"$f":"'Public_transport_extract totals'!DZ20","v":102200},null,{"$f":"AVERAGE(C172:E172)","v":98871},{"$f":"AVERAGE(F172:H172)","v":104748.33333333333},{"$f":"AVERAGE(I172:K172)","v":105032.33333333333},{"$f":"AVERAGE(L172:N172)","v":98700},{"$f":"AVERAGE(O172:Q172)","v":100200},{"$f":"AVERAGE(R172:T172)","v":101700},{"$f":"HLOOKUP($AB$3,$V163:$AA179,10,FALSE)","v":98700},{"$f":"HLOOKUP($AC$3,$V163:$AA179,10,FALSE)","v":105032.33333333333},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9444461301426443E-2,6.2316891033096899E-2,-1.7295263525199944E-3,1.3441757441514657E-2,2.8613041235549419E-2,{"$f":"HLOOKUP($Y$3,$BU163:$BZ179,10,FALSE)","v":-1.7295263525199944E-3},{"$f":"HLOOKUP($Z$3,$BU163:$BZ179,10,FALSE)","v":1.3441757441514657E-2}]
["Marlborough","Marlborough in service vehicle kilometres:",null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU163:$BZ179,11,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU163:$BZ179,11,FALSE)","v":{"$error":"#DIV/0!"}}]
["Nelson","Nelson in service vehicle kilometres:",null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU163:$BZ179,12,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU163:$BZ179,12,FALSE)","v":{"$error":"#DIV/0!"}}]
["Canterbury","Canterbury in service vehicle kilometres:",47481,47481,47476,47482,47268,47223,47466,47466,49603,{"$f":"'Public_transport_extract totals'!DR14","v":47466},{"$f":"'Public_transport_extract totals'!DS14","v":47466},{"$f":"'Public_transport_extract totals'!DT14","v":47466},{"$f":"'Public_transport_extract totals'!DU14","v":47466},{"$f":"'Public_transport_extract totals'!DV14","v":47466},{"$f":"'Public_transport_extract totals'!DW14","v":47466},{"$f":"'Public_transport_extract totals'!DX14","v":47466},{"$f":"'Public_transport_extract totals'!DY14","v":47466},{"$f":"'Public_transport_extract totals'!DZ14","v":47466},null,{"$f":"AVERAGE(C175:E175)","v":47479.333333333336},{"$f":"AVERAGE(F175:H175)","v":47324.333333333336},{"$f":"AVERAGE(I175:K175)","v":48178.333333333336},{"$f":"AVERAGE(L175:N175)","v":47466},{"$f":"AVERAGE(O175:Q175)","v":47466},{"$f":"AVERAGE(R175:T175)","v":47466},{"$f":"HLOOKUP($AB$3,$V163:$AA179,13,FALSE)","v":47466},{"$f":"HLOOKUP($AC$3,$V163:$AA179,13,FALSE)","v":48178.333333333336},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.264578272651919E-3,1.4722194919895015E-2,-2.808239374324506E-4,-2.808239374324506E-4,-2.808239374324506E-4,{"$f":"HLOOKUP($Y$3,$BU163:$BZ179,13,FALSE)","v":-2.808239374324506E-4},{"$f":"HLOOKUP($Z$3,$BU163:$BZ179,13,FALSE)","v":-2.808239374324506E-4}]
["West Coast","West Coast in service vehicle kilometres:",null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU163:$BZ179,14,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU163:$BZ179,14,FALSE)","v":{"$error":"#DIV/0!"}}]
["Otago","Otago (DUNEDIN ONLY) in service vehicle kilometres:",null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU163:$BZ179,15,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU163:$BZ179,15,FALSE)","v":{"$error":"#DIV/0!"}}]
["Southland","Southland in service vehicle kilometres:",null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU163:$BZ179,16,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU163:$BZ179,16,FALSE)","v":{"$error":"#DIV/0!"}}]
["National","National total in service vehicle kilometres",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C164:C178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C164:C178)-C165-C172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!C172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!C165,0))))))","v":993164},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D164:D178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D164:D178)-D165-D172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!D172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!D165,0))))))","v":979592},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E164:E178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E164:E178)-E165-E172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!E172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!E165,0))))))","v":991896},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F164:F178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F164:F178)-F165-F172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!F172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!F165,0))))))","v":1015355},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G164:G178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G164:G178)-G165-G172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!G172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!G165,0))))))","v":1033898},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H164:H178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H164:H178)-H165-H172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!H172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!H165,0))))))","v":1094927},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I164:I178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I164:I178)-I165-I172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!I172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!I165,0))))))","v":1616499},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J164:J178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J164:J178)-J165-J172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!J172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!J165,0))))))","v":1594661},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K164:K178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K164:K178)-K165-K172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!K172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!K165,0))))))","v":1651393.4811253855},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L164:L178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L164:L178)-L165-L172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!L172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!L165,0))))))","v":1668656.962250771},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M164:M178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M164:M178)-M165-M172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!M172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!M165,0))))))","v":1870003.034204005},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N164:N178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N164:N178)-N165-N172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!N172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!N165,0))))))","v":2029670.8029208391},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O164:O178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O164:O178)-O165-O172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!O172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!O165,0))))))","v":2283583.3745597918},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P164:P178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P164:P178)-P165-P172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!P172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!P165,0))))))","v":2481793.7874593688},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q164:Q178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q164:Q178)-Q165-Q172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Q172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Q165,0))))))","v":2643359.3365760143},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R164:R178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R164:R178)-R165-R172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!R172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!R165,0))))))","v":2781172.9051304031},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S164:S178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S164:S178)-S165-S172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!S172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!S165,0))))))","v":149166},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T164:T178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T164:T178)-T165-T172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!T172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!T165,0))))))","v":149666},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U164:U178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U164:U178)-U165-U172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!U172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!U165,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V164:V178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V164:V178)-V165-V172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!V172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!V165,0))))))","v":988217.33333333337},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W164:W178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W164:W178)-W165-W172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!W172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!W165,0))))))","v":1048060.0000000001},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X164:X178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X164:X178)-X165-X172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!X172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!X165,0))))))","v":1620851.1603751283},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y164:Y178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y164:Y178)-Y165-Y172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Y172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Y165,0))))))","v":1856110.2664585384},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z164:Z178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z164:Z178)-Z165-Z172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Z172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Z165,0))))))","v":2469578.832865058},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA164:AA178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA164:AA178)-AA165-AA172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!AA172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!AA165,0))))))","v":1026668.3017101344},{"$f":"HLOOKUP($AB$3,$V163:$AA179,17,FALSE)","v":1856110.2664585384},{"$f":"HLOOKUP($AC$3,$V163:$AA179,17,FALSE)","v":1620851.1603751283},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0556179949619704E-2,0.64017681708523777,0.87824095353370812,1.4990239996448738,3.8909425163696554E-2,{"$f":"HLOOKUP($Y$3,$BU163:$BZ179,17,FALSE)","v":0.87824095353370812},{"$f":"HLOOKUP($Z$3,$BU163:$BZ179,17,FALSE)","v":1.4990239996448738}]
[null,{"$f":"VLOOKUP($B$484,$A164:$AB179,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AC179,29,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP($B$1,$A164:$CB179,79,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$1,$A164:$CB179,80,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B180","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC180","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$BU163:$BZ181,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$BU163:$BZ181,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B180","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!N$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!O$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!P$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!Q$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!R$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!S$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!T$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!U$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!V$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!W$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!AN$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!AO$10,0)","v":0},{"$f":"AVERAGE(C182:E182)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F182:H182)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I182:K182)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L182:N182)","v":0},{"$f":"AVERAGE(O182:Q182)","v":0},{"$f":"AVERAGE(R182:T182)","v":0},{"$f":"HLOOKUP($AB$3,$V163:$AA182,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V163:$AA182,20,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$BU163:$BZ210,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$BU163:$BZ182,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"FERRY SERVICE FARE REVENUE (TOTAL)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S163","v":"2025/26"},{"$f":"T163","v":"2026/27"},{"$f":"U163","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y163","v":"2018-21"},{"$f":"Z163","v":"2021-24"},{"$f":"AA163","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland fare revenue (total):",null,null,null,null,null,null,null,0]
["Auckland","Auckland fare revenue (total):",{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!C688,'base data (TIO ext)'!C697)","v":21318547},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!D688,'base data (TIO ext)'!D697)","v":24501665.640579712},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!E688,'base data (TIO ext)'!E697)","v":28129669.838695653},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!F688,'base data (TIO ext)'!F697)","v":28732153.947826087},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!G688,'base data (TIO ext)'!G697)","v":28103455.752173912},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!H688,'base data (TIO ext)'!H697)","v":29756875},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!I688,'base data (TIO ext)'!I697)","v":32795361},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!J688,'base data (TIO ext)'!J697)","v":35152851},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!K688,'base data (TIO ext)'!K697)","v":34308961.673267893},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!L688,'base data (TIO ext)'!L697)","v":36043792.667256899},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!M688,'base data (TIO ext)'!M697)","v":37534521.754637197},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!N688,'base data (TIO ext)'!N697)","v":39488223.09187448},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!O688,'base data (TIO ext)'!O697)","v":41178782.077354431},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!P688,'base data (TIO ext)'!P697)","v":42704262.652247943},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!Q688,'base data (TIO ext)'!Q697)","v":44130701.012805477},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!R688,'base data (TIO ext)'!R697)","v":45502684.697785117},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!S688,'base data (TIO ext)'!S697)","v":0},{"$f":"IF('CBA profile'!$M$4='CBA profile'!$AA$48,'base data (TIO ext)'!T688,'base data (TIO ext)'!T697)","v":0},null,{"$f":"AVERAGE(C185:E185)","v":24649960.826425124},{"$f":"AVERAGE(F185:H185)","v":28864161.566666666},{"$f":"AVERAGE(I185:K185)","v":34085724.557755969},{"$f":"AVERAGE(L185:N185)","v":37688845.837922864},{"$f":"AVERAGE(O185:Q185)","v":42671248.580802612},{"$f":"AVERAGE(R185:T185)","v":15167561.565928372},{"$f":"HLOOKUP($AB$3,$V183:$AA199,3,FALSE)","v":37688845.837922864},{"$f":"HLOOKUP($AC$3,$V183:$AA199,3,FALSE)","v":34085724.557755969}]
["Waikato","Waikato fare revenue (total):",null,null,null,null,null,null,null,0]
["Bay of Plenty","Bay of Plenty fare revenue (total):",33898,38761,33497,35699,40885,39415,39415,39415,40900,{"$f":"'Public_transport_extract totals'!EA9+'Public_transport_extract totals'!ES9+'Public_transport_extract totals'!FB9","v":0},{"$f":"'Public_transport_extract totals'!EB9+'Public_transport_extract totals'!ET9+'Public_transport_extract totals'!FC9","v":0},{"$f":"'Public_transport_extract totals'!EC9+'Public_transport_extract totals'!EU9+'Public_transport_extract totals'!FD9","v":0},{"$f":"'Public_transport_extract totals'!ED9+'Public_transport_extract totals'!EV9+'Public_transport_extract totals'!FE9","v":0},{"$f":"'Public_transport_extract totals'!EE9+'Public_transport_extract totals'!EW9+'Public_transport_extract totals'!FF9","v":0},{"$f":"'Public_transport_extract totals'!EF9+'Public_transport_extract totals'!EX9+'Public_transport_extract totals'!FG9","v":0},{"$f":"'Public_transport_extract totals'!EG9+'Public_transport_extract totals'!EY9+'Public_transport_extract totals'!FH9","v":0},{"$f":"'Public_transport_extract totals'!EH9+'Public_transport_extract totals'!EZ9+'Public_transport_extract totals'!FI9","v":0},{"$f":"'Public_transport_extract totals'!EI9+'Public_transport_extract totals'!FA9+'Public_transport_extract totals'!FJ9","v":0},null,{"$f":"AVERAGE(C187:E187)","v":35385.333333333336},{"$f":"AVERAGE(F187:H187)","v":38666.333333333336},{"$f":"AVERAGE(I187:K187)","v":39910},{"$f":"AVERAGE(L187:N187)","v":0},{"$f":"AVERAGE(O187:Q187)","v":0},{"$f":"AVERAGE(R187:T187)","v":0},{"$f":"HLOOKUP($AB$3,$V183:$AA199,5,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V183:$AA199,5,FALSE)","v":39910}]
["Gisborne","Gisborne fare revenue (total):",null,null,null,null,null,null,null,0]
["Hawkes Bay","Hawkes Bay fare revenue (total):",null,null,null,null,null,null,null,0]
["Taranaki","Taranaki fare revenue (total):",null,null,null,null,null,null,null,0]
["Manawatu-Wanganui","Manawatu-Wanganui fare revenue (total):",null,null,null,null,null,null,null,0]
["Wellington","Wellington fare revenue (total):",1203245,1178149.4420289856,1225558.5217391304,1402052.5217391304,1284945.6956521738,1358960,1444588,1428981,1401953.5217391304,{"$f":"'Public_transport_extract totals'!EA20+'Public_transport_extract totals'!ES20+'Public_transport_extract totals'!FB20","v":1456992},{"$f":"'Public_transport_extract totals'!EB20+'Public_transport_extract totals'!ET20+'Public_transport_extract totals'!FC20","v":1465194},{"$f":"'Public_transport_extract totals'!EC20+'Public_transport_extract totals'!EU20+'Public_transport_extract totals'!FD20","v":1473418},{"$f":"'Public_transport_extract totals'!ED20+'Public_transport_extract totals'!EV20+'Public_transport_extract totals'!FE20","v":1481855},{"$f":"'Public_transport_extract totals'!EE20+'Public_transport_extract totals'!EW20+'Public_transport_extract totals'!FF20","v":1490318},{"$f":"'Public_transport_extract totals'!EF20+'Public_transport_extract totals'!EX20+'Public_transport_extract totals'!FG20","v":1498901},{"$f":"'Public_transport_extract totals'!EG20+'Public_transport_extract totals'!EY20+'Public_transport_extract totals'!FH20","v":1507615},{"$f":"'Public_transport_extract totals'!EH20+'Public_transport_extract totals'!EZ20+'Public_transport_extract totals'!FI20","v":1516456},{"$f":"'Public_transport_extract totals'!EI20+'Public_transport_extract totals'!FA20+'Public_transport_extract totals'!FJ20","v":1525433},null,{"$f":"AVERAGE(C192:E192)","v":1202317.654589372},{"$f":"AVERAGE(F192:H192)","v":1348652.7391304348},{"$f":"AVERAGE(I192:K192)","v":1425174.1739130437},{"$f":"AVERAGE(L192:N192)","v":1465201.3333333333},{"$f":"AVERAGE(O192:Q192)","v":1490358},{"$f":"AVERAGE(R192:T192)","v":1516501.3333333333},{"$f":"HLOOKUP($AB$3,$V183:$AA199,10,FALSE)","v":1465201.3333333333},{"$f":"HLOOKUP($AC$3,$V183:$AA199,10,FALSE)","v":1425174.1739130437}]
["Marlborough","Marlborough fare revenue (total):",null,null,null,null,null,null,null,0]
["Nelson","Nelson fare revenue (total):",null,null,null,null,null,null,null,0]
["Canterbury","Canterbury fare revenue (total):",422112,289377.12173913041,227729.53913043477,330215.46956521738,392239.96521739132,412007,458782,449591,535436.97109740681,{"$f":"'Public_transport_extract totals'!EA14+'Public_transport_extract totals'!ES14+'Public_transport_extract totals'!FB14","v":385268},{"$f":"'Public_transport_extract totals'!EB14+'Public_transport_extract totals'!ET14+'Public_transport_extract totals'!FC14","v":389012},{"$f":"'Public_transport_extract totals'!EC14+'Public_transport_extract totals'!EU14+'Public_transport_extract totals'!FD14","v":393012},{"$f":"'Public_transport_extract totals'!ED14+'Public_transport_extract totals'!EV14+'Public_transport_extract totals'!FE14","v":396942},{"$f":"'Public_transport_extract totals'!EE14+'Public_transport_extract totals'!EW14+'Public_transport_extract totals'!FF14","v":400911},{"$f":"'Public_transport_extract totals'!EF14+'Public_transport_extract totals'!EX14+'Public_transport_extract totals'!FG14","v":404921},{"$f":"'Public_transport_extract totals'!EG14+'Public_transport_extract totals'!EY14+'Public_transport_extract totals'!FH14","v":408970},{"$f":"'Public_transport_extract totals'!EH14+'Public_transport_extract totals'!EZ14+'Public_transport_extract totals'!FI14","v":413059},{"$f":"'Public_transport_extract totals'!EI14+'Public_transport_extract totals'!FA14+'Public_transport_extract totals'!FJ14","v":417190},null,{"$f":"AVERAGE(C195:E195)","v":313072.88695652172},{"$f":"AVERAGE(F195:H195)","v":378154.1449275362},{"$f":"AVERAGE(I195:K195)","v":481269.99036580231},{"$f":"AVERAGE(L195:N195)","v":389097.33333333331},{"$f":"AVERAGE(O195:Q195)","v":400924.66666666669},{"$f":"AVERAGE(R195:T195)","v":413073},{"$f":"HLOOKUP($AB$3,$V183:$AA199,13,FALSE)","v":389097.33333333331},{"$f":"HLOOKUP($AC$3,$V183:$AA199,13,FALSE)","v":481269.99036580231}]
["West Coast","West Coast fare revenue (total):",null,null,null,null,null,null,null,0]
["Otago","Otago (DUNEDIN ONLY) fare revenue (total):",null,null,null,null,null,null,null,0]
["Southland","Southland fare revenue (total):",null,null,null,null,null,null,null,0]
["National","National total fare revenue (total):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C184:C198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C184:C198)-C185-C192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!C192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!C185,0))))))","v":22977802},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D184:D198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D184:D198)-D185-D192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!D192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!D185,0))))))","v":26007953.204347827},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E184:E198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E184:E198)-E185-E192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!E192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!E185,0))))))","v":29616454.899565216},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F184:F198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F184:F198)-F185-F192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!F192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!F185,0))))))","v":30500120.939130433},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G184:G198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G184:G198)-G185-G192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!G192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!G185,0))))))","v":29821526.41304348},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H184:H198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H184:H198)-H185-H192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!H192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!H185,0))))))","v":31567257},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I184:I198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I184:I198)-I185-I192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!I192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!I185,0))))))","v":34738146},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J184:J198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J184:J198)-J185-J192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!J192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!J185,0))))))","v":37070838},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K184:K198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K184:K198)-K185-K192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!K192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!K185,0))))))","v":36287252.166104436},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L184:L198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L184:L198)-L185-L192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!L192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!L185,0))))))","v":37886052.667256899},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M184:M198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M184:M198)-M185-M192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!M192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!M185,0))))))","v":39388727.754637197},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N184:N198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N184:N198)-N185-N192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!N192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!N185,0))))))","v":41354653.09187448},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O184:O198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O184:O198)-O185-O192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!O192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!O185,0))))))","v":43057579.077354431},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P184:P198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P184:P198)-P185-P192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!P192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!P185,0))))))","v":44595491.652247943},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q184:Q198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q184:Q198)-Q185-Q192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Q192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Q185,0))))))","v":46034523.012805477},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R184:R198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R184:R198)-R185-R192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!R192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!R185,0))))))","v":47419269.697785117},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S184:S198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S184:S198)-S185-S192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!S192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!S185,0))))))","v":1929515},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T184:T198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T184:T198)-T185-T192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!T192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!T185,0))))))","v":1942623},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U184:U198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U184:U198)-U185-U192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!U192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!U185,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V184:V198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V184:V198)-V185-V192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!V192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!V185,0))))))","v":26200736.70130435},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W184:W198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W184:W198)-W185-W192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!W192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!W185,0))))))","v":30629634.784057967},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X184:X198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X184:X198)-X185-X192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!X192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!X185,0))))))","v":36032078.722034819},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y184:Y198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y184:Y198)-Y185-Y192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Y192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Y185,0))))))","v":39543144.504589535},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z184:Z198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z184:Z198)-Z185-Z192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Z192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Z185,0))))))","v":44562531.247469276},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA184:AA198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA184:AA198)-AA185-AA192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!AA192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!AA185,0))))))","v":17097135.899261706},{"$f":"HLOOKUP($AB$3,$V183:$AA199,17,FALSE)","v":39543144.504589535},{"$f":"HLOOKUP($AC$3,$V183:$AA199,17,FALSE)","v":36032078.722034819}]
[null,{"$f":"VLOOKUP($B$484,$A184:$AB199,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AC199,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B200","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC200","v":{"$error":"#N/A"}}]
[null,{"$f":"B200","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!N$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!O$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!P$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!Q$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!R$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!S$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!T$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!U$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!V$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!W$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!AN$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!AO$13,0)","v":0},{"$f":"AVERAGE(C202:E202)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F202:H202)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I202:K202)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L202:N202)","v":0},{"$f":"AVERAGE(O202:Q202)","v":0},{"$f":"AVERAGE(R202:T202)","v":0},{"$f":"HLOOKUP($AB$3,$V183:$AA202,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V183:$AA202,20,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1242000,2556000,4310000,{"$f":"4875272*1.03","v":5021530.16},{"$f":"4875272*(1.03*1.03)","v":5172176.0647999998},{"$f":"4875272*(1.03*1.03*1.03)","v":5327341.346744},{"$f":"4875272*(1.03*1.03*1.03*1.03)","v":5487161.5871463204},{"$f":"4875272*(1.03*1.03*1.03*1.03*1.03)","v":5651776.4347607102},{"$f":"4875272*(1.03*1.03*1.03*1.03*1.03)","v":5651776.4347607102},{"$f":"4875272*(1.03*1.03*1.03*1.03*1.03)","v":5651776.4347607102}]
[null,"FERRY SERVICE EXPENDITURE (NET)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S183","v":"2025/26"},{"$f":"T183","v":"2026/27"},{"$f":"U183","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y183","v":"2018-21"},{"$f":"Z183","v":"2021-24"},{"$f":"AA183","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland services expenditure (net):",null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,218000,1268000,2721000,{"$f":"BJ204*1.03","v":2802630},2886708.9,2973310.1669999999,3062509.4720100001,3154384.7561703003,3249016.2988554095,3346486.7878210717]
["Auckland","Auckland services expenditure (net):",6588104.8636502,6631799.9199058264,7574657.9086302202,8174446,8565002,8432752,9014441,8740537,{"$f":"'Public_transport_extract totals'!LF7","v":10274943},{"$f":"'Public_transport_extract totals'!LG7","v":10804751},{"$f":"'Public_transport_extract totals'!LH7","v":11128300},{"$f":"'Public_transport_extract totals'!LI7","v":12951590},{"$f":"'Public_transport_extract totals'!LJ7","v":15356747},{"$f":"'Public_transport_extract totals'!LK7","v":15740948},{"$f":"'Public_transport_extract totals'!LL7","v":16100990},{"$f":"'Public_transport_extract totals'!LM7","v":16446411},null,null,null,{"$f":"AVERAGE(C205:E205)","v":6931520.8973954143},{"$f":"AVERAGE(F205:H205)","v":8390733.333333334},{"$f":"AVERAGE(I205:K205)","v":9343307},{"$f":"AVERAGE(L205:N205)","v":11628213.666666666},{"$f":"AVERAGE(O205:Q205)","v":15732895},{"$f":"AVERAGE(R205:T205)","v":16446411},{"$f":"HLOOKUP($AB$3,$V203:$AA219,3,FALSE)","v":11628213.666666666},{"$f":"HLOOKUP($AC$3,$V203:$AA219,3,FALSE)","v":9343307},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9176748,9068662,8931293,10082367,10581767,10970197,12354794,13195498,13323390,13400628,null,null,null,null,{"$f":"AT205+BH204","v":9394748},10336662,11652293,12884997,13468475.9,13943507.166999999,15417303.47201,16349882.756170301,16572406.298855409,16747114.787821071]
["Waikato","Waikato services expenditure (net):",null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($AC$3,$V203:$AA219,4,FALSE)","v":0}]
["Bay of Plenty","Bay of Plenty services expenditure (net):",0,0,0,50370,62496,47520,35883,41048,{"$f":"'Public_transport_extract totals'!LF9","v":34700},{"$f":"'Public_transport_extract totals'!LG9","v":48450},{"$f":"'Public_transport_extract totals'!LH9","v":49514},{"$f":"'Public_transport_extract totals'!LI9","v":50607},{"$f":"'Public_transport_extract totals'!LJ9","v":51718},{"$f":"'Public_transport_extract totals'!LK9","v":52910},{"$f":"'Public_transport_extract totals'!LL9","v":54126},{"$f":"'Public_transport_extract totals'!LM9","v":55423},null,null,null,{"$f":"AVERAGE(C207:E207)","v":0},{"$f":"AVERAGE(F207:H207)","v":53462},{"$f":"AVERAGE(I207:K207)","v":37210.333333333336},{"$f":"AVERAGE(L207:N207)","v":49523.666666666664},{"$f":"AVERAGE(O207:Q207)","v":52918},{"$f":"AVERAGE(R207:T207)","v":55423},{"$f":"HLOOKUP($AB$3,$V203:$AA219,5,FALSE)","v":49523.666666666664},{"$f":"HLOOKUP($AC$3,$V203:$AA219,5,FALSE)","v":37210.333333333336}]
["Gisborne","Gisborne services expenditure (net):",null,null,null,null,null,null,null,0]
["Hawkes Bay","Hawkes Bay services expenditure (net):",null,null,null,null,null,null,null,0]
["Taranaki","Taranaki services expenditure (net):",null,null,null,null,null,null,null,0]
["Manawatu-Wanganui","Manawatu-Wanganui services expenditure (net):",null,null,null,null,null,null,null,0]
["Wellington","Wellington services expenditure (net):",303501.57398327225,321350.16457601998,341309.53810262994,301025,300708,292759,290648,295414,{"$f":"'Public_transport_extract totals'!LF20","v":315814.02},{"$f":"'Public_transport_extract totals'!LG20","v":323409},{"$f":"'Public_transport_extract totals'!LH20","v":328260},{"$f":"'Public_transport_extract totals'!LI20","v":333184},{"$f":"'Public_transport_extract totals'!LJ20","v":338181},{"$f":"'Public_transport_extract totals'!LK20","v":343254},{"$f":"'Public_transport_extract totals'!LL20","v":348403},{"$f":"'Public_transport_extract totals'!LM20","v":353629},null,null,null,{"$f":"AVERAGE(C212:E212)","v":322053.75888730737},{"$f":"AVERAGE(F212:H212)","v":298164},{"$f":"AVERAGE(I212:K212)","v":300625.34000000003},{"$f":"AVERAGE(L212:N212)","v":328284.33333333331},{"$f":"AVERAGE(O212:Q212)","v":343279.33333333331},{"$f":"AVERAGE(R212:T212)","v":353629},{"$f":"HLOOKUP($AB$3,$V203:$AA219,10,FALSE)","v":328284.33333333331},{"$f":"HLOOKUP($AC$3,$V203:$AA219,10,FALSE)","v":300625.34000000003}]
["Marlborough","Marlborough services expenditure (net):",null,null,null,null,null,null,null,0]
["Nelson","Nelson services expenditure (net):",null,null,null,null,null,null,null,0]
["Canterbury","Canterbury services expenditure (net):",456447.11601918045,455412.46347402572,512384.80330667383,631692,635616,552837,536255,574770,{"$f":"'Public_transport_extract totals'!LF14","v":708476},{"$f":"'Public_transport_extract totals'!LG14","v":588147},{"$f":"'Public_transport_extract totals'!LH14","v":613018},{"$f":"'Public_transport_extract totals'!LI14","v":638511},{"$f":"'Public_transport_extract totals'!LJ14","v":827624},{"$f":"'Public_transport_extract totals'!LK14","v":860729},{"$f":"'Public_transport_extract totals'!LL14","v":895158},{"$f":"'Public_transport_extract totals'!LM14","v":930964},null,null,null,{"$f":"AVERAGE(C215:E215)","v":474748.12759996002},{"$f":"AVERAGE(F215:H215)","v":606715},{"$f":"AVERAGE(I215:K215)","v":606500.33333333337},{"$f":"AVERAGE(L215:N215)","v":613225.33333333337},{"$f":"AVERAGE(O215:Q215)","v":861170.33333333337},{"$f":"AVERAGE(R215:T215)","v":930964},{"$f":"HLOOKUP($AB$3,$V203:$AA219,13,FALSE)","v":613225.33333333337},{"$f":"HLOOKUP($AC$3,$V203:$AA219,13,FALSE)","v":606500.33333333337}]
["West Coast","West Coast services expenditure (net):"]
["Otago","Otago (DUNEDIN ONLY) services expenditure (net):"]
["Southland","Southland services expenditure (net):"]
["National","National total services expenditure (net):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C204:C218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C204:C218)-C205-C212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!C212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!C205,0))))))","v":7348053.5536526525},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D204:D218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D204:D218)-D205-D212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!D212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!D205,0))))))","v":7408562.5479558725},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E204:E218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E204:E218)-E205-E212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!E212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!E205,0))))))","v":8428352.2500395235},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F204:F218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F204:F218)-F205-F212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!F212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!F205,0))))))","v":9157533},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G204:G218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G204:G218)-G205-G212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!G212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!G205,0))))))","v":9563822},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H204:H218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H204:H218)-H205-H212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!H212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!H205,0))))))","v":9325868},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I204:I218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I204:I218)-I205-I212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!I212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!I205,0))))))","v":9877227},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J204:J218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J204:J218)-J205-J212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!J212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!J205,0))))))","v":9651769},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K204:K218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K204:K218)-K205-K212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!K212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!K205,0))))))","v":11333933.02},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L204:L218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L204:L218)-L205-L212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!L212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!L205,0))))))","v":11764757},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M204:M218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M204:M218)-M205-M212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!M212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!M205,0))))))","v":12119092},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N204:N218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N204:N218)-N205-N212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!N212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!N205,0))))))","v":13973892},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O204:O218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O204:O218)-O205-O212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!O212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!O205,0))))))","v":16574270},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P204:P218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P204:P218)-P205-P212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!P212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!P205,0))))))","v":16997841},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q204:Q218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q204:Q218)-Q205-Q212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Q212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Q205,0))))))","v":17398677},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R204:R218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R204:R218)-R205-R212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!R212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!R205,0))))))","v":17786427},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S204:S218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S204:S218)-S205-S212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!S212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!S205,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T204:T218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T204:T218)-T205-T212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!T212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!T205,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U204:U218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U204:U218)-U205-U212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!U212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!U205,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V204:V218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V204:V218)-V205-V212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!V212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!V205,0))))))","v":7728322.7838826822},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W204:W218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W204:W218)-W205-W212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!W212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!W205,0))))))","v":9349074.333333334},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X204:X218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X204:X218)-X205-X212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!X212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!X205,0))))))","v":10287643.006666668},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y204:Y218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y204:Y218)-Y205-Y212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Y212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Y205,0))))))","v":12619247},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z204:Z218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z204:Z218)-Z205-Z212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Z212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Z205,0))))))","v":16990262.666666668},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA204:AA218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA204:AA218)-AA205-AA212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!AA212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!AA205,0))))))","v":17786427},{"$f":"HLOOKUP($AB$3,$V203:$AA219,17,FALSE)","v":12619247},{"$f":"HLOOKUP($AC$3,$V203:$AA219,17,FALSE)","v":10287643.006666668}]
[null,{"$f":"VLOOKUP($B$484,$A204:$AB219,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AC219,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B220","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC220","v":{"$error":"#N/A"}}]
[null,{"$f":"B220","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!N$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!O$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!P$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!Q$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!R$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!S$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!T$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!U$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!V$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!W$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!AN$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!AO$11,0)","v":0},{"$f":"AVERAGE(C222:E222)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F222:H222)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I222:K222)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L222:N222)","v":0},{"$f":"AVERAGE(O222:Q222)","v":0},{"$f":"AVERAGE(R222:T222)","v":0},{"$f":"HLOOKUP($AB$3,$V203:$AA222,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V203:$AA222,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"FERRY SERVICE/ OPERATIONS EXPENDITURE (NET)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S203","v":"2025/26"},{"$f":"T203","v":"2026/27"},{"$f":"U203","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y203","v":"2018-21"},{"$f":"Z203","v":"2021-24"},{"$f":"AA203","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland operations expenditure (net):"]
["Auckland","Auckland operations expenditure (net):",{"$f":"C205+(('Public_transport_extract totals'!$LZ7+'Public_transport_extract totals'!$MJ7)*C125/(C5+C125+C245))","v":11633808.560095157},{"$f":"D205+(('Public_transport_extract totals'!$LZ7+'Public_transport_extract totals'!$MJ7)*D125/(D5+D125+D245))","v":11495865.771485638},{"$f":"E205+(('Public_transport_extract totals'!$LZ7+'Public_transport_extract totals'!$MJ7)*E125/(E5+E125+E245))","v":12393496.443446629},{"$f":"F205+(('Public_transport_extract totals'!$LZ7+'Public_transport_extract totals'!$MJ7)*F125/(F5+F125+F245))","v":13060611.186392309},{"$f":"G205+(('Public_transport_extract totals'!$LZ7+'Public_transport_extract totals'!$MJ7)*G125/(G5+G125+G245))","v":13332577.351117743},{"$f":"H205+(('Public_transport_extract totals'!$LZ7+'Public_transport_extract totals'!$MJ7)*H125/(H5+H125+H245))","v":13151528.895984963},{"$f":"I205+(('Public_transport_extract totals'!$LZ7+'Public_transport_extract totals'!$MJ7)*I125/(I5+I125+I245))","v":13803679.881275563},{"$f":"J205+(('Public_transport_extract totals'!$LZ7+'Public_transport_extract totals'!$MJ7)*J125/(J5+J125+J245))","v":13436937.684547689},{"$f":"'Public_transport_extract totals'!LF7+(('Public_transport_extract totals'!LZ7+'Public_transport_extract totals'!MJ7)*K125/(K5+K125+K245))","v":14990087.509272333},{"$f":"'Public_transport_extract totals'!LG7+(('Public_transport_extract totals'!MA7+'Public_transport_extract totals'!MK7)*L125/(L5+L125+L245))","v":14498857.287209338},{"$f":"'Public_transport_extract totals'!LH7+(('Public_transport_extract totals'!MB7+'Public_transport_extract totals'!ML7)*M125/(M5+M125+M245))","v":15054102.502518},{"$f":"'Public_transport_extract totals'!LI7+(('Public_transport_extract totals'!MC7+'Public_transport_extract totals'!MM7)*N125/(N5+N125+N245))","v":17363231.493443746},{"$f":"'Public_transport_extract totals'!LJ7+(('Public_transport_extract totals'!MD7+'Public_transport_extract totals'!MN7)*O125/(O5+O125+O245))","v":20832863.465707302},{"$f":"'Public_transport_extract totals'!LK7+(('Public_transport_extract totals'!ME7+'Public_transport_extract totals'!MO7)*P125/(P5+P125+P245))","v":21700188.061254427},{"$f":"'Public_transport_extract totals'!LL7+(('Public_transport_extract totals'!MF7+'Public_transport_extract totals'!MP7)*Q125/(Q5+Q125+Q245))","v":22791270.646029092},{"$f":"'Public_transport_extract totals'!LM7+(('Public_transport_extract totals'!MG7+'Public_transport_extract totals'!MQ7)*R125/(R5+R125+R245))","v":23135347.076110788},null,null,null,{"$f":"AVERAGE(C225:E225)","v":11841056.925009141},{"$f":"AVERAGE(F225:H225)","v":13181572.477831671},{"$f":"AVERAGE(I225:K225)","v":14076901.691698527},{"$f":"AVERAGE(L225:N225)","v":15638730.427723696},{"$f":"AVERAGE(O225:Q225)","v":21774774.057663608},{"$f":"AVERAGE(R225:T225)","v":23135347.076110788},{"$f":"HLOOKUP($AB$3,$V223:$AA239,3,FALSE)","v":15638730.427723696},{"$f":"HLOOKUP($AC$3,$V223:$AA239,3,FALSE)","v":14076901.691698527},null,null,9921659.8561442085,9863302.8191711213,9790473.4723678716,10082367,10581767,10970197,12354794,13195498,13323390,13400628,null,null,null,null,{"$f":"AF225+BH204","v":10139659.856144208},11131302.819171121,12511473.472367872,12884997,13468475.9,13943507.166999999,15417303.47201,16349882.756170301,16572406.298855409,16747114.787821071]
["Waikato","Waikato operations expenditure (net):"]
["Bay of Plenty","Bay of Plenty operations expenditure (net):",0,0,0,50370,62496,47520,35883,41000,{"$f":"K207","v":34700},48450,49514,50607,51718,52910,54126,55423,null,null,null,{"$f":"AVERAGE(C227:E227)","v":0},{"$f":"AVERAGE(F227:H227)","v":53462},{"$f":"AVERAGE(I227:K227)","v":37194.333333333336},{"$f":"AVERAGE(L227:N227)","v":49523.666666666664},{"$f":"AVERAGE(O227:Q227)","v":52918},{"$f":"AVERAGE(R227:T227)","v":55423},{"$f":"HLOOKUP($AB$3,$V223:$AA239,5,FALSE)","v":49523.666666666664},{"$f":"HLOOKUP($AC$3,$V223:$AA239,5,FALSE)","v":37194.333333333336}]
["Gisborne","Gisborne operations expenditure (net):"]
["Hawkes Bay","Hawkes Bay operations expenditure (net):"]
["Taranaki","Taranaki operations expenditure (net):"]
["Manawatu-Wanganui","Manawatu-Wanganui operations expenditure (net):"]
["Wellington","Wellington operations expenditure (net):",320078.65844388492,337516.15510532114,366849.24581682571,357728.82005853014,371338.03188916208,365822.1934483457,372981.80286845507,392876.02479272638,{"$f":"'Public_transport_extract totals'!LF20+(('Public_transport_extract totals'!LZ20+'Public_transport_extract totals'!MJ20)*K132/(K12+K132+K252))","v":441033.04920790601},{"$f":"'Public_transport_extract totals'!LG20+(('Public_transport_extract totals'!MA20+'Public_transport_extract totals'!MK20)*L132/(L12+L132+L252))","v":454962.20882571617},{"$f":"'Public_transport_extract totals'!LH20+(('Public_transport_extract totals'!MB20+'Public_transport_extract totals'!ML20)*M132/(M12+M132+M252))","v":461784.54712527664},{"$f":"'Public_transport_extract totals'!LI20+(('Public_transport_extract totals'!MC20+'Public_transport_extract totals'!MM20)*N132/(N12+N132+N252))","v":467153.4793623194},{"$f":"'Public_transport_extract totals'!LJ20+(('Public_transport_extract totals'!MD20+'Public_transport_extract totals'!MN20)*O132/(O12+O132+O252))","v":451159.09988086479},{"$f":"'Public_transport_extract totals'!LK20+(('Public_transport_extract totals'!ME20+'Public_transport_extract totals'!MO20)*P132/(P12+P132+P252))","v":455205.09474328556},{"$f":"'Public_transport_extract totals'!LL20+(('Public_transport_extract totals'!MF20+'Public_transport_extract totals'!MP20)*Q132/(Q12+Q132+Q252))","v":459828.81243900722},{"$f":"'Public_transport_extract totals'!LM20+(('Public_transport_extract totals'!MG20+'Public_transport_extract totals'!MQ20)*R132/(R12+R132+R252))","v":469811.76011139894},null,null,null,{"$f":"AVERAGE(C232:E232)","v":341481.35312201059},{"$f":"AVERAGE(F232:H232)","v":364963.0151320126},{"$f":"AVERAGE(I232:K232)","v":402296.9589563625},{"$f":"AVERAGE(L232:N232)","v":461300.07843777072},{"$f":"AVERAGE(O232:Q232)","v":455397.66902105254},{"$f":"AVERAGE(R232:T232)","v":469811.76011139894},{"$f":"HLOOKUP($AB$3,$V223:$AA239,10,FALSE)","v":461300.07843777072},{"$f":"HLOOKUP($AC$3,$V223:$AA239,10,FALSE)","v":402296.9589563625}]
["Marlborough","Marlborough operations expenditure (net):"]
["Nelson","Nelson operations expenditure (net):"]
["Canterbury","Canterbury operations expenditure (net):",498277.19637847546,491773.68824738491,548474.18775167107,658423.27501565369,669519.0688461985,595502.59291583055,577157.14816812426,748122.18220291776,{"$f":"'Public_transport_extract totals'!LF14+(('Public_transport_extract totals'!LZ14+'Public_transport_extract totals'!MJ14)*K135/(K15+K135+K255))","v":772662.94883052376},{"$f":"'Public_transport_extract totals'!LG14+(('Public_transport_extract totals'!MA14+'Public_transport_extract totals'!MK14)*L135/(L15+L135+L255))","v":650637.49080496002},{"$f":"'Public_transport_extract totals'!LH14+(('Public_transport_extract totals'!MB14+'Public_transport_extract totals'!ML14)*M135/(M15+M135+M255))","v":689419.75802427623},{"$f":"'Public_transport_extract totals'!LI14+(('Public_transport_extract totals'!MC14+'Public_transport_extract totals'!MM14)*N135/(N15+N135+N255))","v":716870.3447570533},{"$f":"'Public_transport_extract totals'!LJ14+(('Public_transport_extract totals'!MD14+'Public_transport_extract totals'!MN14)*O135/(O15+O135+O255))","v":885647.26696598483},{"$f":"'Public_transport_extract totals'!LK14+(('Public_transport_extract totals'!ME14+'Public_transport_extract totals'!MO14)*P135/(P15+P135+P255))","v":921074.41859421984},{"$f":"'Public_transport_extract totals'!LL14+(('Public_transport_extract totals'!MF14+'Public_transport_extract totals'!MP14)*Q135/(Q15+Q135+Q255))","v":957917.39506955608},{"$f":"'Public_transport_extract totals'!LM14+(('Public_transport_extract totals'!MG14+'Public_transport_extract totals'!MQ14)*R135/(R15+R135+R255))","v":996232.25847150921},null,null,null,{"$f":"AVERAGE(C235:E235)","v":512841.69079251046},{"$f":"AVERAGE(F235:H235)","v":641148.31225922762},{"$f":"AVERAGE(I235:K235)","v":699314.09306718863},{"$f":"AVERAGE(L235:N235)","v":685642.53119542985},{"$f":"AVERAGE(O235:Q235)","v":921546.36020992009},{"$f":"AVERAGE(R235:T235)","v":996232.25847150921},{"$f":"HLOOKUP($AB$3,$V223:$AA239,13,FALSE)","v":685642.53119542985},{"$f":"HLOOKUP($AC$3,$V223:$AA239,13,FALSE)","v":699314.09306718863}]
["West Coast","West Coast operations expenditure (net):"]
["Otago","Otago (DUNEDIN ONLY) operations expenditure (net):"]
["Southland","Southland operations expenditure (net):"]
["National","National total operations expenditure (net):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C224:C238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C224:C238)-C225-C232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!C232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!C225,0))))))","v":12452164.414917517},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D224:D238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D224:D238)-D225-D232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!D232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!D225,0))))))","v":12325155.614838343},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E224:E238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E224:E238)-E225-E232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!E232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!E225,0))))))","v":13308819.877015125},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F224:F238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F224:F238)-F225-F232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!F232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!F225,0))))))","v":14127133.281466493},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G224:G238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G224:G238)-G225-G232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!G232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!G225,0))))))","v":14435930.451853104},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H224:H238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H224:H238)-H225-H232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!H232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!H225,0))))))","v":14160373.68234914},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I224:I238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I224:I238)-I225-I232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!I232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!I225,0))))))","v":14789701.832312142},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J224:J238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J224:J238)-J225-J232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!J232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!J225,0))))))","v":14618935.891543334},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K224:K238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K224:K238)-K225-K232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!K232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!K225,0))))))","v":16238483.507310763},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L224:L238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L224:L238)-L225-L232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!L232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!L225,0))))))","v":15652906.986840013},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M224:M238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M224:M238)-M225-M232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!M232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!M225,0))))))","v":16254820.807667553},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N224:N238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N224:N238)-N225-N232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!N232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!N225,0))))))","v":18597862.31756312},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O224:O238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O224:O238)-O225-O232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!O232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!O225,0))))))","v":22221387.83255415},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P224:P238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P224:P238)-P225-P232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!P232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!P225,0))))))","v":23129377.574591931},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q224:Q238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q224:Q238)-Q225-Q232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Q232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Q225,0))))))","v":24263142.853537653},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R224:R238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R224:R238)-R225-R232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!R232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!R225,0))))))","v":24656814.094693694},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S224:S238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S224:S238)-S225-S232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!S232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!S225,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T224:T238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T224:T238)-T225-T232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!T232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!T225,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U224:U238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U224:U238)-U225-U232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!U232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!U225,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V224:V238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V224:V238)-V225-V232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!V232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!V225,0))))))","v":12695379.968923662},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W224:W238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W224:W238)-W225-W232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!W232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!W225,0))))))","v":14241145.80522291},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X224:X238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X224:X238)-X225-X232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!X232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!X225,0))))))","v":15215707.077055411},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y224:Y238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y224:Y238)-Y225-Y232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Y232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Y225,0))))))","v":16835196.704023562},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z224:Z238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z224:Z238)-Z225-Z232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Z232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Z225,0))))))","v":23204636.086894579},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA224:AA238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA224:AA238)-AA225-AA232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!AA232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!AA225,0))))))","v":24656814.094693694},{"$f":"HLOOKUP($AB$3,$V223:$AA239,17,FALSE)","v":16835196.704023562},{"$f":"HLOOKUP($AC$3,$V223:$AA239,17,FALSE)","v":15215707.077055411}]
[null,{"$f":"VLOOKUP($B$484,$A224:$AB239,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AC239,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B240","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC240","v":{"$error":"#N/A"}}]
[null,{"$f":"B240","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!N$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!O$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!P$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!Q$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!R$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!S$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!T$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!U$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!V$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!W$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!AN$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!AO$12,0)","v":0},{"$f":"AVERAGE(C242:E242)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F242:H242)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I242:K242)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L242:N242)","v":0},{"$f":"AVERAGE(O242:Q242)","v":0},{"$f":"AVERAGE(R242:T242)","v":0},{"$f":"HLOOKUP($AB$3,$V223:$AA242,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V223:$AA242,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"RAIL PATRONAGE","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S223","v":"2025/26"},{"$f":"T223","v":"2026/27"},{"$f":"U223","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y223","v":"2018-21"},{"$f":"Z223","v":"2021-24"},{"$f":"AA223","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland total patronage:",null,null,null,null,null,null,null,0]
["Auckland","Auckland total patronage:",8479040,9864604,10904160,10038806,11435082,13916822,16786493,19595151,20962500,{"$f":"'Public_transport_extract totals'!FL7+'Public_transport_extract totals'!FU7+'Public_transport_extract totals'!GD7","v":22646911},{"$f":"'Public_transport_extract totals'!FM7+'Public_transport_extract totals'!FV7+'Public_transport_extract totals'!GE7","v":23878533},{"$f":"'Public_transport_extract totals'!FN7+'Public_transport_extract totals'!FW7+'Public_transport_extract totals'!GF7","v":25011137},{"$f":"'Public_transport_extract totals'!FO7+'Public_transport_extract totals'!FX7+'Public_transport_extract totals'!GG7","v":26482233},{"$f":"'Public_transport_extract totals'!FP7+'Public_transport_extract totals'!FY7+'Public_transport_extract totals'!GH7","v":27790215},{"$f":"'Public_transport_extract totals'!FQ7+'Public_transport_extract totals'!FZ7+'Public_transport_extract totals'!GI7","v":32982147},{"$f":"'Public_transport_extract totals'!FR7+'Public_transport_extract totals'!GA7+'Public_transport_extract totals'!GJ7","v":37304723},{"$f":"'Public_transport_extract totals'!FS7+'Public_transport_extract totals'!GB7+'Public_transport_extract totals'!GK7","v":40300669},{"$f":"'Public_transport_extract totals'!FT7+'Public_transport_extract totals'!GC7+'Public_transport_extract totals'!GL7","v":42743856},null,{"$f":"AVERAGE(C245:E245)","v":9749268},{"$f":"AVERAGE(F245:H245)","v":11796903.333333334},{"$f":"AVERAGE(I245:K245)","v":19114714.666666668},{"$f":"AVERAGE(L245:N245)","v":23845527},{"$f":"AVERAGE(O245:Q245)","v":29084865},{"$f":"AVERAGE(R245:T245)","v":40116416},{"$f":"HLOOKUP($AB$3,$V243:$AA259,3,FALSE)","v":23845527},{"$f":"HLOOKUP($AC$3,$V243:$AA259,3,FALSE)","v":19114714.666666668}]
["Waikato","Waikato total patronage:",null,null,null,null,null,null,null,0]
["Bay of Plenty","Bay of Plenty total patronage:",null,null,null,null,null,null,null,0]
["Gisborne","Gisborne total patronage:",null,null,null,null,null,null,null,0]
["Hawkes Bay","Hawkes Bay total patronage:",null,null,null,null,null,null,null,0]
["Taranaki","Taranaki total patronage:",null,null,null,null,null,null,null,0]
["Manawatu-Wanganui","Manawatu-Wanganui total patronage:",null,null,null,null,null,null,null,0]
["Wellington","Wellington total patronage:",11133677,11202227,11247139,11355403,11643292,12128995,12801182,13121525,12494500,{"$f":"'Public_transport_extract totals'!FL20+'Public_transport_extract totals'!FU20+'Public_transport_extract totals'!GD20","v":13585951},{"$f":"'Public_transport_extract totals'!FM20+'Public_transport_extract totals'!FV20+'Public_transport_extract totals'!GE20","v":13707423},{"$f":"'Public_transport_extract totals'!FN20+'Public_transport_extract totals'!FW20+'Public_transport_extract totals'!GF20","v":13996339},{"$f":"'Public_transport_extract totals'!FO20+'Public_transport_extract totals'!FX20+'Public_transport_extract totals'!GG20","v":14289426},{"$f":"'Public_transport_extract totals'!FP20+'Public_transport_extract totals'!FY20+'Public_transport_extract totals'!GH20","v":14605534},{"$f":"'Public_transport_extract totals'!FQ20+'Public_transport_extract totals'!FZ20+'Public_transport_extract totals'!GI20","v":14897798},{"$f":"'Public_transport_extract totals'!FR20+'Public_transport_extract totals'!GA20+'Public_transport_extract totals'!GJ20","v":15194244},{"$f":"'Public_transport_extract totals'!FS20+'Public_transport_extract totals'!GB20+'Public_transport_extract totals'!GK20","v":15330717},{"$f":"'Public_transport_extract totals'!FT20+'Public_transport_extract totals'!GC20+'Public_transport_extract totals'!GL20","v":15468520},null,{"$f":"AVERAGE(C252:E252)","v":11194347.666666666},{"$f":"AVERAGE(F252:H252)","v":11709230},{"$f":"AVERAGE(I252:K252)","v":12805735.666666666},{"$f":"AVERAGE(L252:N252)","v":13763237.666666666},{"$f":"AVERAGE(O252:Q252)","v":14597586},{"$f":"AVERAGE(R252:T252)","v":15331160.333333334},{"$f":"HLOOKUP($AB$3,$V243:$AA259,10,FALSE)","v":13763237.666666666},{"$f":"HLOOKUP($AC$3,$V243:$AA259,10,FALSE)","v":12805735.666666666}]
["Marlborough","Marlborough total patronage:",null,null,null,null,null,null,null,0]
["Nelson","Nelson total patronage:",null,null,null,null,null,null,null,0]
["Canterbury","Canterbury total patronage:",null,null,null,null,null,null,null,0]
["West Coast","West Coast total patronage:",null,null,null,null,null,null,null,0]
["Otago","Otago (DUNEDIN ONLY) total patronage:",null,null,null,null,null,null,null,0]
["Southland","Southland total patronage:",null,null,null,null,null,null,null,0]
["National","National total patronage:",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C244:C258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C244:C258)-C245-C252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!C252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!C245,0))))))","v":19612717},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D244:D258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D244:D258)-D245-D252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!D252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!D245,0))))))","v":21066831},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E244:E258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E244:E258)-E245-E252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!E252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!E245,0))))))","v":22151299},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F244:F258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F244:F258)-F245-F252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!F252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!F245,0))))))","v":21394209},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G244:G258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G244:G258)-G245-G252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!G252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!G245,0))))))","v":23078374},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H244:H258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H244:H258)-H245-H252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!H252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!H245,0))))))","v":26045817},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I244:I258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I244:I258)-I245-I252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!I252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!I245,0))))))","v":29587675},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J244:J258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J244:J258)-J245-J252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!J252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!J245,0))))))","v":32716676},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K244:K258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K244:K258)-K245-K252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!K252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!K245,0))))))","v":33457000},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L244:L258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L244:L258)-L245-L252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!L252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!L245,0))))))","v":36232862},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M244:M258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M244:M258)-M245-M252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!M252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!M245,0))))))","v":37585956},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N244:N258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N244:N258)-N245-N252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!N252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!N245,0))))))","v":39007476},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O244:O258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O244:O258)-O245-O252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!O252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!O245,0))))))","v":40771659},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P244:P258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P244:P258)-P245-P252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!P252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!P245,0))))))","v":42395749},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q244:Q258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q244:Q258)-Q245-Q252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Q252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Q245,0))))))","v":47879945},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R244:R258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R244:R258)-R245-R252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!R252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!R245,0))))))","v":52498967},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S244:S258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S244:S258)-S245-S252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!S252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!S245,0))))))","v":55631386},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T244:T258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T244:T258)-T245-T252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!T252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!T245,0))))))","v":58212376},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U244:U258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U244:U258)-U245-U252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!U252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!U245,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V244:V258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V244:V258)-V245-V252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!V252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!V245,0))))))","v":20943615.666666664},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W244:W258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W244:W258)-W245-W252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!W252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!W245,0))))))","v":23506133.333333336},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X244:X258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X244:X258)-X245-X252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!X252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!X245,0))))))","v":31920450.333333336},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y244:Y258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y244:Y258)-Y245-Y252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Y252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Y245,0))))))","v":37608764.666666664},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z244:Z258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z244:Z258)-Z245-Z252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Z252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Z245,0))))))","v":43682451},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA244:AA258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA244:AA258)-AA245-AA252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!AA252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!AA245,0))))))","v":55447576.333333336},{"$f":"HLOOKUP($AB$3,$V243:$AA259,17,FALSE)","v":37608764.666666664},{"$f":"HLOOKUP($AC$3,$V243:$AA259,17,FALSE)","v":31920450.333333336}]
[null,{"$f":"VLOOKUP($B$484,$A244:$AB259,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AC259,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B260","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC260","v":{"$error":"#N/A"}}]
[null,{"$f":"B260","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!N$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!O$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!P$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!Q$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!R$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!S$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!T$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!U$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!V$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!W$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AN$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AO$8,0)","v":0},{"$f":"AVERAGE(C262:E262)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F262:H262)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I262:K262)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L262:N262)","v":0},{"$f":"AVERAGE(O262:Q262)","v":0},{"$f":"AVERAGE(R262:T262)","v":0},{"$f":"HLOOKUP($AB$3,$V243:$AA262,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V243:$AA262,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"RAIL PASSENGER KILOMETRES","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S243","v":"2025/26"},{"$f":"T243","v":"2026/27"},{"$f":"U243","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y243","v":"2018-21"},{"$f":"Z243","v":"2021-24"},{"$f":"AA243","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland passenger kilometres:",null,null,null,null,null,null,null,0]
["Auckland","Auckland passenger kilometres:",130450086,142647712,166093024,158689294,165580031,186728067,222563399,262120352,280897500,{"$f":"'Public_transport_extract totals'!GM7","v":310608550},{"$f":"'Public_transport_extract totals'!GN7","v":326244209},{"$f":"'Public_transport_extract totals'!GO7","v":339881187},{"$f":"'Public_transport_extract totals'!GP7","v":356791635},{"$f":"'Public_transport_extract totals'!GQ7","v":370991845},{"$f":"'Public_transport_extract totals'!GR7","v":424705482},{"$f":"'Public_transport_extract totals'!GS7","v":462385524},{"$f":"'Public_transport_extract totals'!GT7","v":485475183},{"$f":"'Public_transport_extract totals'!GU7","v":502904965},null,{"$f":"AVERAGE(C265:E265)","v":146396940.66666666},{"$f":"AVERAGE(F265:H265)","v":170332464},{"$f":"AVERAGE(I265:K265)","v":255193750.33333334},{"$f":"AVERAGE(L265:N265)","v":325577982},{"$f":"AVERAGE(O265:Q265)","v":384162987.33333331},{"$f":"AVERAGE(R265:T265)","v":483588557.33333331},{"$f":"HLOOKUP($AB$3,$V263:$AA279,3,FALSE)","v":325577982},{"$f":"HLOOKUP($AC$3,$V263:$AA279,3,FALSE)","v":255193750.33333334}]
["Waikato","Waikato passenger kilometres:",null,null,null,null,null,null,null,0]
["Bay of Plenty","Bay of Plenty passenger kilometres:",null,null,null,null,null,null,null,0]
["Gisborne","Gisborne passenger kilometres:",null,null,null,null,null,null,null,0]
["Hawkes Bay","Hawkes Bay passenger kilometres:",null,null,null,null,null,null,null,0]
["Taranaki","Taranaki passenger kilometres:",null,null,null,null,null,null,null,0]
["Manawatu-Wanganui","Manawatu-Wanganui passenger kilometres:",null,null,null,null,null,null,null,0]
["Wellington","Wellington passenger kilometres:",259340257,260940146,267528273,269476824,274211501,290527197,305684273,311011027,289562000,{"$f":"'Public_transport_extract totals'!GM20","v":322019100},{"$f":"'Public_transport_extract totals'!GN20","v":324898300},{"$f":"'Public_transport_extract totals'!GO20","v":331746300},{"$f":"'Public_transport_extract totals'!GP20","v":338693200},{"$f":"'Public_transport_extract totals'!GQ20","v":346185700},{"$f":"'Public_transport_extract totals'!GR20","v":353113100},{"$f":"'Public_transport_extract totals'!GS20","v":360139600},{"$f":"'Public_transport_extract totals'!GT20","v":363374300},{"$f":"'Public_transport_extract totals'!GU20","v":366640600},null,{"$f":"AVERAGE(C272:E272)","v":262602892},{"$f":"AVERAGE(F272:H272)","v":278071840.66666669},{"$f":"AVERAGE(I272:K272)","v":302085766.66666669},{"$f":"AVERAGE(L272:N272)","v":326221233.33333331},{"$f":"AVERAGE(O272:Q272)","v":345997333.33333331},{"$f":"AVERAGE(R272:T272)","v":363384833.33333331},{"$f":"HLOOKUP($AB$3,$V263:$AA279,10,FALSE)","v":326221233.33333331},{"$f":"HLOOKUP($AC$3,$V263:$AA279,10,FALSE)","v":302085766.66666669}]
["Marlborough","Marlborough passenger kilometres:",null,null,null,null,null,null,null,0]
["Nelson","Nelson passenger kilometres:",null,null,null,null,null,null,null,0]
["Canterbury","Canterbury passenger kilometres:",null,null,null,null,null,null,null,0]
["West Coast","West Coast passenger kilometres:",null,null,null,null,null,null,null,0]
["Otago","Otago (DUNEDIN ONLY) passenger kilometres:",null,null,null,null,null,null,null,0]
["Southland","Southland passenger kilometres:",null,null,null,null,null,null,null,0]
["National","National total passenger kilometres",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C264:C278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C264:C278)-C265-C272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!C272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!C265,0))))))","v":389790343},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D264:D278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D264:D278)-D265-D272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!D272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!D265,0))))))","v":403587858},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E264:E278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E264:E278)-E265-E272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!E272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!E265,0))))))","v":433621297},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F264:F278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F264:F278)-F265-F272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!F272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!F265,0))))))","v":428166118},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G264:G278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G264:G278)-G265-G272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!G272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!G265,0))))))","v":439791532},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H264:H278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H264:H278)-H265-H272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!H272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!H265,0))))))","v":477255264},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I264:I278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I264:I278)-I265-I272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!I272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!I265,0))))))","v":528247672},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J264:J278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J264:J278)-J265-J272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!J272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!J265,0))))))","v":573131379},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K264:K278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K264:K278)-K265-K272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!K272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!K265,0))))))","v":570459500},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L264:L278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L264:L278)-L265-L272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!L272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!L265,0))))))","v":632627650},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M264:M278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M264:M278)-M265-M272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!M272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!M265,0))))))","v":651142509},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N264:N278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N264:N278)-N265-N272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!N272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!N265,0))))))","v":671627487},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O264:O278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O264:O278)-O265-O272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!O272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!O265,0))))))","v":695484835},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P264:P278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P264:P278)-P265-P272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!P272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!P265,0))))))","v":717177545},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q264:Q278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q264:Q278)-Q265-Q272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Q272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Q265,0))))))","v":777818582},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R264:R278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R264:R278)-R265-R272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!R272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!R265,0))))))","v":822525124},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S264:S278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S264:S278)-S265-S272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!S272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!S265,0))))))","v":848849483},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T264:T278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T264:T278)-T265-T272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!T272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!T265,0))))))","v":869545565},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U264:U278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U264:U278)-U265-U272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!U272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!U265,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V264:V278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V264:V278)-V265-V272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!V272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!V265,0))))))","v":408999832.66666663},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W264:W278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W264:W278)-W265-W272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!W272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!W265,0))))))","v":448404304.66666669},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X264:X278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X264:X278)-X265-X272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!X272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!X265,0))))))","v":557279517},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y264:Y278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y264:Y278)-Y265-Y272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Y272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Y265,0))))))","v":651799215.33333325},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z264:Z278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z264:Z278)-Z265-Z272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Z272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Z265,0))))))","v":730160320.66666663},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA264:AA278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA264:AA278)-AA265-AA272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!AA272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!AA265,0))))))","v":846973390.66666663},{"$f":"HLOOKUP($AB$3,$V263:$AA279,17,FALSE)","v":651799215.33333325},{"$f":"HLOOKUP($AC$3,$V263:$AA279,17,FALSE)","v":557279517}]
[null,{"$f":"VLOOKUP($B$484,$A264:$AB279,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AC279,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B280","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC280","v":{"$error":"#N/A"}}]
[null,{"$f":"B280","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!N$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!O$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!P$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!Q$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!R$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!S$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!T$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!U$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!V$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!W$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AN$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AO$9,0)","v":0},{"$f":"AVERAGE(C282:E282)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F282:H282)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I282:K282)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L282:N282)","v":0},{"$f":"AVERAGE(O282:Q282)","v":0},{"$f":"AVERAGE(R282:T282)","v":0},{"$f":"HLOOKUP($AB$3,$V263:$AA282,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V263:$AA282,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"RAIL IN SERVICE VEHICLE KILOMETRES","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S263","v":"2025/26"},{"$f":"T263","v":"2026/27"},{"$f":"U263","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y263","v":"2018-21"},{"$f":"Z263","v":"2021-24"},{"$f":"AA263","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V283","v":"2009-12"},"2012-15","2015-18","2018-21","2021-24","2024-27","2018-21","2015-18"]
["Northland","Northland in service vehicle kilometres:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W284/$V284-1","v":{"$error":"#DIV/0!"}},{"$f":"X284/$V284-1","v":{"$error":"#DIV/0!"}},{"$f":"Y284/$V284-1","v":{"$error":"#DIV/0!"}},{"$f":"Z284/$V284-1","v":{"$error":"#DIV/0!"}},{"$f":"AA284/$V284-1","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$BU283:$BZ299,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU283:$BZ299,2,FALSE)","v":{"$error":"#DIV/0!"}}]
["Auckland","Auckland in service vehicle kilometres:",2596039.6666666665,2525422,2699446,2931068,3105123,3462584,3806841,3874656,5842522,{"$f":"'Public_transport_extract totals'!GV7","v":6370414},{"$f":"'Public_transport_extract totals'!GW7","v":6780565},{"$f":"'Public_transport_extract totals'!GX7","v":7169986},{"$f":"'Public_transport_extract totals'!GY7","v":7663407},{"$f":"'Public_transport_extract totals'!GZ7","v":8118544},{"$f":"'Public_transport_extract totals'!HA7","v":9716484},{"$f":"'Public_transport_extract totals'!HB7","v":11087072},{"$f":"'Public_transport_extract totals'!HC7","v":12088347},{"$f":"'Public_transport_extract totals'!HD7","v":12942074},null,{"$f":"AVERAGE(C285:E285)","v":2606969.222222222},{"$f":"AVERAGE(F285:H285)","v":3166258.3333333335},{"$f":"AVERAGE(I285:K285)","v":4508006.333333333},{"$f":"AVERAGE(L285:N285)","v":6773655},{"$f":"AVERAGE(O285:Q285)","v":8499478.333333334},{"$f":"AVERAGE(R285:T285)","v":12039164.333333334},{"$f":"HLOOKUP($AB$3,$V283:$AA299,3,FALSE)","v":6773655},{"$f":"HLOOKUP($AC$3,$V283:$AA299,3,FALSE)","v":4508006.333333333},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.21453613887868017,0.72921348472638914,1.598287291718016,2.2602910156677045,3.6180692241049774,{"$f":"HLOOKUP($Y$3,$BU283:$BZ299,3,FALSE)","v":1.598287291718016},{"$f":"HLOOKUP($Z$3,$BU283:$BZ299,3,FALSE)","v":2.2602910156677045}]
["Waikato","Waikato in service vehicle kilometres:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU283:$BZ299,4,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU283:$BZ299,4,FALSE)","v":{"$error":"#DIV/0!"}}]
["Bay of Plenty","Bay of Plenty in service vehicle kilometres:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU283:$BZ299,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU283:$BZ299,5,FALSE)","v":{"$error":"#DIV/0!"}}]
["Gisborne","Gisborne in service vehicle kilometres:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU283:$BZ299,6,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU283:$BZ299,6,FALSE)","v":{"$error":"#DIV/0!"}}]
["Hawkes Bay","Hawkes Bay in service vehicle kilometres:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU283:$BZ299,7,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU283:$BZ299,7,FALSE)","v":{"$error":"#DIV/0!"}}]
["Taranaki","Taranaki in service vehicle kilometres:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU283:$BZ299,8,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU283:$BZ299,8,FALSE)","v":{"$error":"#DIV/0!"}}]
["Manawatu-Wanganui","Manawatu-Wanganui in service vehicle kilometres:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU283:$BZ299,9,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU283:$BZ299,9,FALSE)","v":{"$error":"#DIV/0!"}}]
["Wellington","Wellington in service vehicle kilometres:",2738460,3268116,3306210,3413605,3411182,3580362,3455316,3373101,3602100,{"$f":"'Public_transport_extract totals'!GV20","v":3453100},{"$f":"'Public_transport_extract totals'!GW20","v":3453100},{"$f":"'Public_transport_extract totals'!GX20","v":3453100},{"$f":"'Public_transport_extract totals'!GY20","v":3552600},{"$f":"'Public_transport_extract totals'!GZ20","v":3552600},{"$f":"'Public_transport_extract totals'!HA20","v":3552600},{"$f":"'Public_transport_extract totals'!HB20","v":3573800},{"$f":"'Public_transport_extract totals'!HC20","v":3573800},{"$f":"'Public_transport_extract totals'!HD20","v":3573800},null,{"$f":"AVERAGE(C292:E292)","v":3104262},{"$f":"AVERAGE(F292:H292)","v":3468383},{"$f":"AVERAGE(I292:K292)","v":3476839},{"$f":"AVERAGE(L292:N292)","v":3453100},{"$f":"AVERAGE(O292:Q292)","v":3552600},{"$f":"AVERAGE(R292:T292)","v":3573800},{"$f":"HLOOKUP($AB$3,$V283:$AA299,10,FALSE)","v":3453100},{"$f":"HLOOKUP($AC$3,$V283:$AA299,10,FALSE)","v":3476839},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11729712247226565,0.12002111935139492,0.11237389112130347,0.14442659801266777,0.15125591847595343,{"$f":"HLOOKUP($Y$3,$BU283:$BZ299,10,FALSE)","v":0.11237389112130347},{"$f":"HLOOKUP($Z$3,$BU283:$BZ299,10,FALSE)","v":0.14442659801266777}]
["Marlborough","Marlborough in service vehicle kilometres:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU283:$BZ299,11,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU283:$BZ299,11,FALSE)","v":{"$error":"#DIV/0!"}}]
["Nelson","Nelson in service vehicle kilometres:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU283:$BZ299,12,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU283:$BZ299,12,FALSE)","v":{"$error":"#DIV/0!"}}]
["Canterbury","Canterbury in service vehicle kilometres:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU283:$BZ299,13,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU283:$BZ299,13,FALSE)","v":{"$error":"#DIV/0!"}}]
["West Coast","West Coast in service vehicle kilometres:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU283:$BZ299,14,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU283:$BZ299,14,FALSE)","v":{"$error":"#DIV/0!"}}]
["Otago","Otago (DUNEDIN ONLY) in service vehicle kilometres:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU283:$BZ299,15,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU283:$BZ299,15,FALSE)","v":{"$error":"#DIV/0!"}}]
["Southland","Southland in service vehicle kilometres:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU283:$BZ299,16,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU283:$BZ299,16,FALSE)","v":{"$error":"#DIV/0!"}}]
["National","National total in service vehicle kilometres",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C284:C298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C284:C298)-C285-C292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!C292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!C285,0))))))","v":5334499.666666666},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D284:D298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D284:D298)-D285-D292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!D292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!D285,0))))))","v":5793538},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E284:E298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E284:E298)-E285-E292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!E292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!E285,0))))))","v":6005656},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F284:F298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F284:F298)-F285-F292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!F292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!F285,0))))))","v":6344673},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G284:G298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G284:G298)-G285-G292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!G292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!G285,0))))))","v":6516305},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H284:H298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H284:H298)-H285-H292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!H292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!H285,0))))))","v":7042946},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I284:I298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I284:I298)-I285-I292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!I292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!I285,0))))))","v":7262157},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J284:J298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J284:J298)-J285-J292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!J292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!J285,0))))))","v":7247757},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K284:K298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K284:K298)-K285-K292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!K292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!K285,0))))))","v":9444622},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L284:L298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L284:L298)-L285-L292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!L292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!L285,0))))))","v":9823514},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M284:M298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M284:M298)-M285-M292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!M292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!M285,0))))))","v":10233665},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N284:N298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N284:N298)-N285-N292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!N292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!N285,0))))))","v":10623086},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O284:O298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O284:O298)-O285-O292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!O292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!O285,0))))))","v":11216007},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P284:P298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P284:P298)-P285-P292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!P292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!P285,0))))))","v":11671144},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q284:Q298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q284:Q298)-Q285-Q292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Q292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Q285,0))))))","v":13269084},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R284:R298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R284:R298)-R285-R292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!R292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!R285,0))))))","v":14660872},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S284:S298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S284:S298)-S285-S292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!S292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!S285,0))))))","v":15662147},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T284:T298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T284:T298)-T285-T292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!T292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!T285,0))))))","v":16515874},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U284:U298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U284:U298)-U285-U292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!U292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!U285,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V284:V298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V284:V298)-V285-V292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!V292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!V285,0))))))","v":5711231.222222222},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W284:W298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W284:W298)-W285-W292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!W292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!W285,0))))))","v":6634641.333333334},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X284:X298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X284:X298)-X285-X292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!X292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!X285,0))))))","v":7984845.333333333},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y284:Y298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y284:Y298)-Y285-Y292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Y292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Y285,0))))))","v":10226755},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z284:Z298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z284:Z298)-Z285-Z292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Z292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Z285,0))))))","v":12052078.333333334},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA284:AA298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA284:AA298)-AA285-AA292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!AA292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!AA285,0))))))","v":15612964.333333334},{"$f":"HLOOKUP($AB$3,$V283:$AA299,17,FALSE)","v":10226755},{"$f":"HLOOKUP($AC$3,$V283:$AA299,17,FALSE)","v":7984845.333333333},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1616831949507056,0.3980952657396446,0.79063928636053404,1.1102417087298226,1.7337300357554741,{"$f":"HLOOKUP($Y$3,$BU283:$BZ299,17,FALSE)","v":0.79063928636053404},{"$f":"HLOOKUP($Z$3,$BU283:$BZ299,17,FALSE)","v":1.1102417087298226}]
[null,{"$f":"VLOOKUP($B$484,$A284:$AB299,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AC299,29,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP($B$1,$A284:$CB299,79,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$1,$A284:$CB299,80,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B300","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC300","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$BU283:$BZ301,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$BU283:$BZ301,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B300","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!N$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!O$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!P$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!Q$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!R$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!S$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!T$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!U$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!V$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!W$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AN$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AO$10,0)","v":0},{"$f":"AVERAGE(C302:E302)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F302:H302)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I302:K302)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L302:N302)","v":0},{"$f":"AVERAGE(O302:Q302)","v":0},{"$f":"AVERAGE(R302:T302)","v":0},{"$f":"HLOOKUP($AB$3,$V283:$AA302,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V283:$AA302,20,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$BU283:$BZ330,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$BU283:$BZ302,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"RAIL SERVICE FARE REVENUE (TOTAL)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S283","v":"2025/26"},{"$f":"T283","v":"2026/27"},{"$f":"U283","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y283","v":"2018-21"},{"$f":"Z283","v":"2021-24"},{"$f":"AA283","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland fare revenue (total):",null,null,null,null,null,null,null,0]
["Auckland","Auckland fare revenue (total):",21079066,25097462.418695651,28112027.152608696,28302214.591304347,31802365.620869566,39649605,46566560,49672674,54308416.700000003,{"$f":"'Public_transport_extract totals'!HE7+'Public_transport_extract totals'!HW7+'Public_transport_extract totals'!IF7","v":56463721},{"$f":"'Public_transport_extract totals'!HF7+'Public_transport_extract totals'!HX7+'Public_transport_extract totals'!IG7","v":60421847},{"$f":"'Public_transport_extract totals'!HG7+'Public_transport_extract totals'!HY7+'Public_transport_extract totals'!IH7","v":64141878},{"$f":"'Public_transport_extract totals'!HH7+'Public_transport_extract totals'!HZ7+'Public_transport_extract totals'!II7","v":68810687},{"$f":"'Public_transport_extract totals'!HI7+'Public_transport_extract totals'!IA7+'Public_transport_extract totals'!IJ7","v":73188000},{"$f":"'Public_transport_extract totals'!HJ7+'Public_transport_extract totals'!IB7+'Public_transport_extract totals'!IK7","v":87745586},{"$f":"'Public_transport_extract totals'!HK7+'Public_transport_extract totals'!IC7+'Public_transport_extract totals'!IL7","v":100436086},{"$f":"'Public_transport_extract totals'!HL7+'Public_transport_extract totals'!ID7+'Public_transport_extract totals'!IM7","v":109945087},{"$f":"'Public_transport_extract totals'!HM7+'Public_transport_extract totals'!IE7+'Public_transport_extract totals'!IN7","v":118218239},null,{"$f":"AVERAGE(C305:E305)","v":24762851.857101452},{"$f":"AVERAGE(F305:H305)","v":33251395.070724636},{"$f":"AVERAGE(I305:K305)","v":50182550.233333327},{"$f":"AVERAGE(L305:N305)","v":60342482},{"$f":"AVERAGE(O305:Q305)","v":76581424.333333328},{"$f":"AVERAGE(R305:T305)","v":109533137.33333333},{"$f":"HLOOKUP($AB$3,$V303:$AA319,3,FALSE)","v":60342482},{"$f":"HLOOKUP($AC$3,$V303:$AA319,3,FALSE)","v":50182550.233333327}]
["Waikato","Waikato fare revenue (total):",null,null,null,null,null,null,null,0]
["Bay of Plenty","Bay of Plenty fare revenue (total):",null,null,null,null,null,null,null,0]
["Gisborne","Gisborne fare revenue (total):",null,null,null,null,null,null,null,0]
["Hawkes Bay","Hawkes Bay fare revenue (total):",null,null,null,null,null,null,null,0]
["Taranaki","Taranaki fare revenue (total):",null,null,null,null,null,null,null,0]
["Manawatu-Wanganui","Manawatu-Wanganui fare revenue (total):",null,null,null,null,null,null,null,0]
["Wellington","Wellington fare revenue (total):",34984641,36366051.59405797,39427762.71956522,42159594.705652177,43359780.784782611,45310442,48117760,50454740,49729161.190825671,{"$f":"'Public_transport_extract totals'!HE20+'Public_transport_extract totals'!HW20+'Public_transport_extract totals'!IF20","v":54108038},{"$f":"'Public_transport_extract totals'!HF20+'Public_transport_extract totals'!HX20+'Public_transport_extract totals'!IG20","v":56283625},{"$f":"'Public_transport_extract totals'!HG20+'Public_transport_extract totals'!HY20+'Public_transport_extract totals'!IH20","v":58548247},{"$f":"'Public_transport_extract totals'!HH20+'Public_transport_extract totals'!HZ20+'Public_transport_extract totals'!II20","v":60965525},{"$f":"'Public_transport_extract totals'!HI20+'Public_transport_extract totals'!IA20+'Public_transport_extract totals'!IJ20","v":63484222},{"$f":"'Public_transport_extract totals'!HJ20+'Public_transport_extract totals'!IB20+'Public_transport_extract totals'!IK20","v":66173627},{"$f":"'Public_transport_extract totals'!HK20+'Public_transport_extract totals'!IC20+'Public_transport_extract totals'!IL20","v":68978644},{"$f":"'Public_transport_extract totals'!HL20+'Public_transport_extract totals'!ID20+'Public_transport_extract totals'!IM20","v":71974908},{"$f":"'Public_transport_extract totals'!HM20+'Public_transport_extract totals'!IE20+'Public_transport_extract totals'!IN20","v":75103071},null,{"$f":"AVERAGE(C312:E312)","v":36926151.771207727},{"$f":"AVERAGE(F312:H312)","v":43609939.163478263},{"$f":"AVERAGE(I312:K312)","v":49433887.063608557},{"$f":"AVERAGE(L312:N312)","v":56313303.333333336},{"$f":"AVERAGE(O312:Q312)","v":63541124.666666664},{"$f":"AVERAGE(R312:T312)","v":72018874.333333328},{"$f":"HLOOKUP($AB$3,$V303:$AA319,10,FALSE)","v":56313303.333333336},{"$f":"HLOOKUP($AC$3,$V303:$AA319,10,FALSE)","v":49433887.063608557}]
["Marlborough","Marlborough fare revenue (total):",null,null,null,null,null,null,null,0]
["Nelson","Nelson fare revenue (total):",null,null,null,null,null,null,null,0]
["Canterbury","Canterbury fare revenue (total):",null,null,null,null,null,null,null,0]
["West Coast","West Coast fare revenue (total):",null,null,null,null,null,null,null,0]
["Otago","Otago (DUNEDIN ONLY) fare revenue (total):",null,null,null,null,null,null,null,0]
["Southland","Southland fare revenue (total):",null,null,null,null,null,null,null,0]
["National","National total fare revenue (total):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C304:C318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C304:C318)-C305-C312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!C312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!C305,0))))))","v":56063707},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D304:D318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D304:D318)-D305-D312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!D312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!D305,0))))))","v":61463514.012753621},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E304:E318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E304:E318)-E305-E312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!E312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!E305,0))))))","v":67539789.87217392},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F304:F318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F304:F318)-F305-F312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!F312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!F305,0))))))","v":70461809.296956524},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G304:G318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G304:G318)-G305-G312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!G312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!G305,0))))))","v":75162146.40565218},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H304:H318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H304:H318)-H305-H312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!H312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!H305,0))))))","v":84960047},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I304:I318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I304:I318)-I305-I312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!I312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!I305,0))))))","v":94684320},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J304:J318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J304:J318)-J305-J312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!J312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!J305,0))))))","v":100127414},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K304:K318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K304:K318)-K305-K312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!K312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!K305,0))))))","v":104037577.89082567},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L304:L318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L304:L318)-L305-L312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!L312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!L305,0))))))","v":110571759},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M304:M318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M304:M318)-M305-M312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!M312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!M305,0))))))","v":116705472},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N304:N318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N304:N318)-N305-N312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!N312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!N305,0))))))","v":122690125},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O304:O318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O304:O318)-O305-O312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!O312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!O305,0))))))","v":129776212},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P304:P318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P304:P318)-P305-P312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!P312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!P305,0))))))","v":136672222},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q304:Q318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q304:Q318)-Q305-Q312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Q312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Q305,0))))))","v":153919213},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R304:R318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R304:R318)-R305-R312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!R312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!R305,0))))))","v":169414730},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S304:S318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S304:S318)-S305-S312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!S312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!S305,0))))))","v":181919995},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T304:T318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T304:T318)-T305-T312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!T312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!T305,0))))))","v":193321310},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U304:U318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U304:U318)-U305-U312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!U312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!U305,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V304:V318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V304:V318)-V305-V312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!V312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!V305,0))))))","v":61689003.628309175},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W304:W318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W304:W318)-W305-W312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!W312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!W305,0))))))","v":76861334.234202892},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X304:X318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X304:X318)-X305-X312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!X312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!X305,0))))))","v":99616437.296941876},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y304:Y318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y304:Y318)-Y305-Y312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Y312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Y305,0))))))","v":116655785.33333334},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z304:Z318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z304:Z318)-Z305-Z312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Z312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Z305,0))))))","v":140122549},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA304:AA318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA304:AA318)-AA305-AA312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!AA312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!AA305,0))))))","v":181552011.66666666},{"$f":"HLOOKUP($AB$3,$V303:$AA319,17,FALSE)","v":116655785.33333334},{"$f":"HLOOKUP($AC$3,$V303:$AA319,17,FALSE)","v":99616437.296941876}]
[null,{"$f":"VLOOKUP($B$484,$A304:$AB319,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AC319,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B320","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC320","v":{"$error":"#N/A"}}]
[null,{"$f":"B320","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!N$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!O$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!P$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!Q$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!R$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!S$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!T$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!U$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!V$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!W$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AN$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AO$13,0)","v":0},{"$f":"AVERAGE(C322:E322)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F322:H322)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I322:K322)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L322:N322)","v":0},{"$f":"AVERAGE(O322:Q322)","v":0},{"$f":"AVERAGE(R322:T322)","v":0},{"$f":"HLOOKUP($AB$3,$V303:$AA322,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V303:$AA322,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"RAIL SERVICE EXPENDITURE (NET)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S303","v":"2025/26"},{"$f":"T303","v":"2026/27"},{"$f":"U303","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y303","v":"2018-21"},{"$f":"Z303","v":"2021-24"},{"$f":"AA303","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland services expenditure (net):"]
["Auckland","Auckland services expenditure (net):",{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!C709,'base data (TIO ext)'!C704)","v":56029391.833026581},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!D709,'base data (TIO ext)'!D704)","v":54619179.772579998},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!E709,'base data (TIO ext)'!E704)","v":79345137.333333343},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!F709,'base data (TIO ext)'!F704)","v":80033963},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!G709,'base data (TIO ext)'!G704)","v":89524776},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!H709,'base data (TIO ext)'!H704)","v":85099278},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!I709,'base data (TIO ext)'!I704)","v":76791973},78060271,{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!K709,'base data (TIO ext)'!K704)","v":111109387},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!L709,'base data (TIO ext)'!L704)","v":91708365},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!M709,'base data (TIO ext)'!M704)","v":88879880},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!N709,'base data (TIO ext)'!N704)","v":89337425},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!O709,'base data (TIO ext)'!O704)","v":85036285},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!P709,'base data (TIO ext)'!P704)","v":80311607},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!Q709,'base data (TIO ext)'!Q704)","v":87287395},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!R709,'base data (TIO ext)'!R704)","v":74691635},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!S709,'base data (TIO ext)'!S704)","v":0},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!T709,'base data (TIO ext)'!T704)","v":0},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!U709,'base data (TIO ext)'!U704)","v":0},{"$f":"AVERAGE(C325:E325)","v":63331236.312979974},{"$f":"AVERAGE(F325:H325)","v":84886005.666666672},{"$f":"AVERAGE(I325:K325)","v":88653877},{"$f":"AVERAGE(L325:N325)","v":89975223.333333328},{"$f":"AVERAGE(O325:Q325)","v":84211762.333333328},{"$f":"AVERAGE(R325:T325)","v":24897211.666666668},{"$f":"HLOOKUP($AB$3,$V323:$AA339,3,FALSE)","v":89975223.333333328},{"$f":"HLOOKUP($AC$3,$V323:$AA339,3,FALSE)","v":88653877}]
["Waikato","Waikato services expenditure (net):"]
["Bay of Plenty","Bay of Plenty services expenditure (net):"]
["Gisborne","Gisborne services expenditure (net):"]
["Hawkes Bay","Hawkes Bay services expenditure (net):"]
["Taranaki","Taranaki services expenditure (net):"]
["Manawatu-Wanganui","Manawatu-Wanganui services expenditure (net):"]
["Wellington","Wellington services expenditure (net):",{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!C720,'base data (TIO ext)'!C715)","v":29511655.716159377},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!D720,'base data (TIO ext)'!D715)","v":32238759.075761013},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!E720,'base data (TIO ext)'!E715)","v":40246540.219635859},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!F720,'base data (TIO ext)'!F715)","v":33687609},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!G720,'base data (TIO ext)'!G715)","v":33611303},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!H720,'base data (TIO ext)'!H715)","v":33882620},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!I720,'base data (TIO ext)'!I715)","v":38844475},41480202,{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!K720,'base data (TIO ext)'!K715)","v":56772508.461868979},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!L720,'base data (TIO ext)'!L715)","v":61097676},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!M720,'base data (TIO ext)'!M715)","v":57929828},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!N720,'base data (TIO ext)'!N715)","v":54613329},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!O720,'base data (TIO ext)'!O715)","v":59053860},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!P720,'base data (TIO ext)'!P715)","v":53935642},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!Q720,'base data (TIO ext)'!Q715)","v":53669970},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!R720,'base data (TIO ext)'!R715)","v":54531295},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!S720,'base data (TIO ext)'!S715)","v":0},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!T720,'base data (TIO ext)'!T715)","v":0},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!U720,'base data (TIO ext)'!U715)","v":0},{"$f":"AVERAGE(C332:E332)","v":33998985.003852084},{"$f":"AVERAGE(F332:H332)","v":33727177.333333336},{"$f":"AVERAGE(I332:K332)","v":45699061.820622988},{"$f":"AVERAGE(L332:N332)","v":57880277.666666664},{"$f":"AVERAGE(O332:Q332)","v":55553157.333333336},{"$f":"AVERAGE(R332:T332)","v":18177098.333333332},{"$f":"HLOOKUP($AB$3,$V323:$AA339,10,FALSE)","v":57880277.666666664},{"$f":"HLOOKUP($AC$3,$V323:$AA339,10,FALSE)","v":45699061.820622988}]
["Marlborough","Marlborough services expenditure (net):"]
["Nelson","Nelson services expenditure (net):"]
["Canterbury","Canterbury services expenditure (net):"]
["West Coast","West Coast services expenditure (net):"]
["Otago","Otago (DUNEDIN ONLY) services expenditure (net):"]
["Southland","Southland services expenditure (net):"]
["National","National total services expenditure (net):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C324:C338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C324:C338)-C325-C332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!C332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!C325,0))))))","v":85541047.549185961},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D324:D338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D324:D338)-D325-D332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!D332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!D325,0))))))","v":86857938.848341018},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E324:E338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E324:E338)-E325-E332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!E332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!E325,0))))))","v":119591677.5529692},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F324:F338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F324:F338)-F325-F332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!F332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!F325,0))))))","v":113721572},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G324:G338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G324:G338)-G325-G332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!G332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!G325,0))))))","v":123136079},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H324:H338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H324:H338)-H325-H332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!H332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!H325,0))))))","v":118981898},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I324:I338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I324:I338)-I325-I332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!I332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!I325,0))))))","v":115636448},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J324:J338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J324:J338)-J325-J332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!J332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!J325,0))))))","v":119540473},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K324:K338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K324:K338)-K325-K332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!K332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!K325,0))))))","v":167881895.46186897},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L324:L338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L324:L338)-L325-L332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!L332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!L325,0))))))","v":152806041},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M324:M338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M324:M338)-M325-M332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!M332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!M325,0))))))","v":146809708},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N324:N338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N324:N338)-N325-N332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!N332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!N325,0))))))","v":143950754},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O324:O338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O324:O338)-O325-O332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!O332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!O325,0))))))","v":144090145},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P324:P338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P324:P338)-P325-P332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!P332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!P325,0))))))","v":134247249},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q324:Q338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q324:Q338)-Q325-Q332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Q332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Q325,0))))))","v":140957365},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R324:R338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R324:R338)-R325-R332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!R332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!R325,0))))))","v":129222930},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S324:S338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S324:S338)-S325-S332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!S332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!S325,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T324:T338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T324:T338)-T325-T332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!T332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!T325,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U324:U338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U324:U338)-U325-U332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!U332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!U325,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V324:V338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V324:V338)-V325-V332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!V332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!V325,0))))))","v":97330221.316832066},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W324:W338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W324:W338)-W325-W332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!W332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!W325,0))))))","v":118613183},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X324:X338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X324:X338)-X325-X332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!X332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!X325,0))))))","v":134352938.82062298},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y324:Y338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y324:Y338)-Y325-Y332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Y332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Y325,0))))))","v":147855501},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z324:Z338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z324:Z338)-Z325-Z332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Z332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Z325,0))))))","v":139764919.66666666},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA324:AA338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA324:AA338)-AA325-AA332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!AA332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!AA325,0))))))","v":43074310},{"$f":"HLOOKUP($AB$3,$V323:$AA339,17,FALSE)","v":147855501},{"$f":"HLOOKUP($AC$3,$V323:$AA339,17,FALSE)","v":134352938.82062298}]
[null,{"$f":"VLOOKUP($B$484,$A324:$AB339,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AC339,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B340","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC340","v":{"$error":"#N/A"}}]
[null,{"$f":"B340","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!N$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!O$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!P$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!Q$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!R$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!S$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!T$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!U$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!V$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!W$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AN$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AO$11,0)","v":0},{"$f":"AVERAGE(C342:E342)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F342:H342)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I342:K342)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L342:N342)","v":0},{"$f":"AVERAGE(O342:Q342)","v":0},{"$f":"AVERAGE(R342:T342)","v":0},{"$f":"HLOOKUP($AB$3,$V323:$AA342,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V323:$AA342,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"RAIL SERVICE/ OPERATIONS EXPENDITURE (NET)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S323","v":"2025/26"},{"$f":"T323","v":"2026/27"},{"$f":"U323","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y323","v":"2018-21"},{"$f":"Z323","v":"2021-24"},{"$f":"AA323","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland operations expenditure (net):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(C344:E344)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(F344:H344)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(I344:K344)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(L344:N344)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(O344:Q344)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(R344:T344)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AB$3,$V343:$AA359,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,2,FALSE)","v":{"$error":"#DIV/0!"}}]
["Auckland","Auckland operations expenditure (net):",{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!C710,'base data (TIO ext)'!C705)","v":57640530.91806975},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!D710,'base data (TIO ext)'!D705)","v":58033859.68973624},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!E710,'base data (TIO ext)'!E705)","v":82502575.819001794},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!F710,'base data (TIO ext)'!F705)","v":86206103.147458568},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!G710,'base data (TIO ext)'!G705)","v":96694970.882124603},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!H710,'base data (TIO ext)'!H705)","v":94107767.871970594},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!I710,'base data (TIO ext)'!I705)","v":87932947.904229},90332573.980283007,{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!K710,'base data (TIO ext)'!K705)","v":123385648.88735271},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!L710,'base data (TIO ext)'!L705)","v":105001254.40841548},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!M710,'base data (TIO ext)'!M705)","v":103785793.37620716},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!N710,'base data (TIO ext)'!N705)","v":107955967.54147537},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!O710,'base data (TIO ext)'!O705)","v":105627996.24249166},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!P710,'base data (TIO ext)'!P705)","v":104499144.84442194},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!Q710,'base data (TIO ext)'!Q705)","v":114819928.0554865},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!R710,'base data (TIO ext)'!R705)","v":83698922.371529311},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!S710,'base data (TIO ext)'!S705)","v":0},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!T710,'base data (TIO ext)'!T705)","v":0},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!U710,'base data (TIO ext)'!U705)","v":0},66058988.808935933,92336280.633851245,100550390.25728823,105581005.10869934,108315689.71413337,27899640.790509772,{"$f":"HLOOKUP($AB$3,$V343:$AA359,3,FALSE)","v":105581005.10869934},{"$f":"HLOOKUP($AC$3,$V343:$AA359,3,FALSE)","v":100550390.25728823}]
["Waikato","Waikato operations expenditure (net):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($AB$3,$V343:$AA359,4,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,4,FALSE)","v":{"$error":"#DIV/0!"}}]
["Bay of Plenty","Bay of Plenty operations expenditure (net):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($AB$3,$V343:$AA359,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,5,FALSE)","v":{"$error":"#DIV/0!"}}]
["Gisborne","Gisborne operations expenditure (net):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($AB$3,$V343:$AA359,6,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,6,FALSE)","v":{"$error":"#DIV/0!"}}]
["Hawkes Bay","Hawkes Bay operations expenditure (net):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($AB$3,$V343:$AA359,7,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,7,FALSE)","v":{"$error":"#DIV/0!"}}]
["Taranaki","Taranaki operations expenditure (net):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($AB$3,$V343:$AA359,8,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,8,FALSE)","v":{"$error":"#DIV/0!"}}]
["Manawatu-Wanganui","Manawatu-Wanganui operations expenditure (net):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($AB$3,$V343:$AA359,9,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,9,FALSE)","v":{"$error":"#DIV/0!"}}]
["Wellington","Wellington operations expenditure (net):",{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!C721,'base data (TIO ext)'!C716)","v":30525553.691187017},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!D721,'base data (TIO ext)'!D716)","v":33238146.941655695},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!E721,'base data (TIO ext)'!E716)","v":41969458.550762467},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!F721,'base data (TIO ext)'!F716)","v":37782882.117385648},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!G721,'base data (TIO ext)'!G716)","v":38176072.699729815},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!H721,'base data (TIO ext)'!H716)","v":38830433.630023658},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!I721,'base data (TIO ext)'!I716)","v":44170541.609418482},47148757.600194156,{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!K721,'base data (TIO ext)'!K716)","v":65162416.542169511},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!L721,'base data (TIO ext)'!L716)","v":70207076.739783332},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!M721,'base data (TIO ext)'!M716)","v":67220077.77452895},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!N721,'base data (TIO ext)'!N716)","v":62546538.172607936},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!O721,'base data (TIO ext)'!O716)","v":66993386.113584213},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!P721,'base data (TIO ext)'!P716)","v":61959990.016961791},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!Q721,'base data (TIO ext)'!Q716)","v":62154631.701834694},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!R721,'base data (TIO ext)'!R716)","v":56868198.980194874},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!S721,'base data (TIO ext)'!S716)","v":0},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!T721,'base data (TIO ext)'!T716)","v":0},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'base data (TIO ext)'!U721,'base data (TIO ext)'!U716)","v":0},35244386.394535057,38263129.482379705,52160571.917260714,66657897.562306732,63702669.27746024,18956066.326731626,{"$f":"HLOOKUP($AB$3,$V343:$AA359,10,FALSE)","v":66657897.562306732},{"$f":"HLOOKUP($AC$3,$V343:$AA359,10,FALSE)","v":52160571.917260714}]
["Marlborough","Marlborough operations expenditure (net):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($AB$3,$V343:$AA359,11,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,11,FALSE)","v":{"$error":"#DIV/0!"}}]
["Nelson","Nelson operations expenditure (net):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($AB$3,$V343:$AA359,12,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,12,FALSE)","v":{"$error":"#DIV/0!"}}]
["Canterbury","Canterbury operations expenditure (net):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($AB$3,$V343:$AA359,13,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,13,FALSE)","v":{"$error":"#DIV/0!"}}]
["West Coast","West Coast operations expenditure (net):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($AB$3,$V343:$AA359,14,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,14,FALSE)","v":{"$error":"#DIV/0!"}}]
["Otago","Otago (DUNEDIN ONLY) operations expenditure (net):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($AB$3,$V343:$AA359,15,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,15,FALSE)","v":{"$error":"#DIV/0!"}}]
["Southland","Southland operations expenditure (net):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($AB$3,$V343:$AA359,16,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,16,FALSE)","v":{"$error":"#DIV/0!"}}]
["National","National total operations expenditure (net):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C344:C358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C344:C358)-C345-C352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!C352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!C345,0))))))","v":88166084.609256774},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D344:D358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D344:D358)-D345-D352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!D352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!D345,0))))))","v":91272006.631391943},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E344:E358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E344:E358)-E345-E352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!E352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!E345,0))))))","v":124472034.36976427},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F344:F358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F344:F358)-F345-F352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!F352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!F345,0))))))","v":123988985.26484421},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G344:G358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G344:G358)-G345-G352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!G352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!G345,0))))))","v":134871043.5818544},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H344:H358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H344:H358)-H345-H352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!H352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!H345,0))))))","v":132938201.50199425},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I344:I358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I344:I358)-I345-I352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!I352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!I345,0))))))","v":132103489.51364748},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J344:J358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J344:J358)-J345-J352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!J352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!J345,0))))))","v":137481331.58047718},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K344:K358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K344:K358)-K345-K352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!K352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!K345,0))))))","v":188548065.42952222},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L344:L358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L344:L358)-L345-L352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!L352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!L345,0))))))","v":175208331.14819881},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M344:M358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M344:M358)-M345-M352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!M352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!M345,0))))))","v":171005871.15073609},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N344:N358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N344:N358)-N345-N352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!N352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!N345,0))))))","v":170502505.71408331},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O344:O358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O344:O358)-O345-O352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!O352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!O345,0))))))","v":172621382.35607588},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P344:P358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P344:P358)-P345-P352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!P352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!P345,0))))))","v":166459134.86138374},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q344:Q358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q344:Q358)-Q345-Q352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Q352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Q345,0))))))","v":176974559.75732118},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R344:R358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R344:R358)-R345-R352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!R352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!R345,0))))))","v":140567121.35172418},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S344:S358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S344:S358)-S345-S352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!S352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!S345,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T344:T358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T344:T358)-T345-T352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!T352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!T345,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U344:U358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U344:U358)-U345-U352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!U352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!U345,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V344:V358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V344:V358)-V345-V352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!V352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!V345,0))))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W344:W358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W344:W358)-W345-W352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!W352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!W345,0))))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X344:X358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X344:X358)-X345-X352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!X352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!X345,0))))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y344:Y358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y344:Y358)-Y345-Y352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Y352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Y345,0))))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z344:Z358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z344:Z358)-Z345-Z352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Z352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Z345,0))))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA344:AA358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA344:AA358)-AA345-AA352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!AA352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!AA345,0))))))","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AB$3,$V343:$AA359,17,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,17,FALSE)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"VLOOKUP($B$484,$A344:$AB359,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AC359,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B360","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC360","v":{"$error":"#N/A"}}]
[null,{"$f":"B360","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!N$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!O$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!P$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!Q$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!R$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!S$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!T$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!U$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!V$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!W$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AN$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AO$12,0)","v":0},{"$f":"AVERAGE(C362:E362)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F362:H362)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I362:K362)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L362:N362)","v":0},{"$f":"AVERAGE(O362:Q362)","v":0},{"$f":"AVERAGE(R362:T362)","v":0},{"$f":"HLOOKUP($AB$3,$V343:$AA362,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V343:$AA362,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"NETWORK PATRONAGE","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S343","v":"2025/26"},{"$f":"T343","v":"2026/27"},{"$f":"U343","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y343","v":"2018-21"},{"$f":"Z343","v":"2021-24"},{"$f":"AA343","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland total patronage:",{"$f":"C4+C124+C244","v":289485},287006,305735,305737,323553,312821,318249,320022,364162,326796,324918,323100,326331,329594,332891,336219,339581,342977,0,{"$f":"AVERAGE(C364:E364)","v":294075.33333333331},{"$f":"AVERAGE(F364:H364)","v":314037},{"$f":"AVERAGE(I364:K364)","v":334144.33333333331},{"$f":"AVERAGE(L364:N364)","v":324938},{"$f":"AVERAGE(O364:Q364)","v":329605.33333333331},{"$f":"AVERAGE(R364:T364)","v":339592.33333333331},{"$f":"HLOOKUP($AB$3,$V363:$AA379,2,FALSE)","v":324938},{"$f":"HLOOKUP($AC$3,$V363:$AA379,2,FALSE)","v":334144.33333333331}]
["Auckland","Auckland total patronage:",{"$f":"C5+C125+C245","v":60618292},65763655,70780980,68525936,72396736,79249549,82904160,88441958,91202702.049999997,96759765.465399995,100966824.127142,105105701.69193587,109771328.75491726,114243992.82292143,122615085.09216501,130268057.50654945,127852519,133254636,0,65720975.666666664,73390740.333333328,87516273.350000009,100944097.09482594,115543468.89000124,130458404.16884983,{"$f":"HLOOKUP($AB$3,$V363:$AA379,3,FALSE)","v":100944097.09482594},{"$f":"HLOOKUP($AC$3,$V363:$AA379,3,FALSE)","v":87516273.350000009}]
["Waikato","Waikato total patronage:",{"$f":"C6+C126+C246","v":4323384},4338802,4466401,4322894,4370780,4341361,4085467,3988518,5270295,4126281,4163359,4200810,4238633,4276836,4315420,4354390,4393750,4433503,0,4376195.666666667,4345011.666666667,4448093.333333333,4163483.3333333335,4276963,4393881,{"$f":"HLOOKUP($AB$3,$V363:$AA379,4,FALSE)","v":4163483.3333333335},{"$f":"HLOOKUP($AC$3,$V363:$AA379,4,FALSE)","v":4448093.333333333}]
["Bay of Plenty","Bay of Plenty total patronage:",{"$f":"C7+C127+C247","v":2175375},2508000,2878156,2880765,3035008,3138381,3352802,3173207,3168459.5,3134197,3134197,3134197,3134197,3134197,3134197,3134197,3134197,3134197,0,2520510.3333333335,3018051.3333333335,3231489.5,3134197,3134197,3134197,{"$f":"HLOOKUP($AB$3,$V363:$AA379,5,FALSE)","v":3134197},{"$f":"HLOOKUP($AC$3,$V363:$AA379,5,FALSE)","v":3231489.5}]
["Gisborne","Gisborne total patronage:",{"$f":"C8+C128+C248","v":136020},152258,157596,157008,139473,138261,146129,142373,139500,155500,155500,155500,155500,155650,155650,155650,155800,155800,0,148624.66666666666,144914,142667.33333333334,155500,155600,155750,{"$f":"HLOOKUP($AB$3,$V363:$AA379,6,FALSE)","v":155500},{"$f":"HLOOKUP($AC$3,$V363:$AA379,6,FALSE)","v":142667.33333333334}]
["Hawkes Bay","Hawkes Bay total patronage:",{"$f":"C9+C129+C249","v":480113},554647,681566,761392,799845,744381,694557,688151,865200,713084,726822,734913,742262,749685,756334,763898,771537,779253,0,572108.66666666663,768539.33333333337,749302.66666666663,724939.66666666663,749427,771562.66666666663,{"$f":"HLOOKUP($AB$3,$V363:$AA379,7,FALSE)","v":724939.66666666663},{"$f":"HLOOKUP($AC$3,$V363:$AA379,7,FALSE)","v":749302.66666666663}]
["Taranaki","Taranaki total patronage:",{"$f":"C10+C130+C250","v":405598},497277,543317,556017,584371,586306,605603,614811,718619,830692,834845,839019,843214,847428,851666,855925,855925,855925,0,482064,575564.66666666663,646344.33333333337,834852,847436,855925,{"$f":"HLOOKUP($AB$3,$V363:$AA379,8,FALSE)","v":834852},{"$f":"HLOOKUP($AC$3,$V363:$AA379,8,FALSE)","v":646344.33333333337}]
["Manawatu-Wanganui","Manawatu-Wanganui total patronage:",{"$f":"C11+C131+C251","v":1357004},1599934,1635096,1620202,1577158,1447403,1356938,1301374,1822472,1336644,1390111,1417913,1446272,1475197,1504702,1534795,1565492,1596801,0,1530678,1548254.3333333333,1493594.6666666667,1381556,1475390.3333333333,1565696,{"$f":"HLOOKUP($AB$3,$V363:$AA379,9,FALSE)","v":1381556},{"$f":"HLOOKUP($AC$3,$V363:$AA379,9,FALSE)","v":1493594.6666666667}]
["Wellington","Wellington total patronage:",{"$f":"C12+C132+C252","v":35563796},35402034,35532308,35155888,35804641,36406866,37330479,37754749,38012200,38785793,39147802,40025743,40804052,41373581,41921947,42476887,42874461,43275883,0,35499379.333333336,35789131.666666664,37699142.666666664,39319779.333333336,41366526.666666664,42875743.666666664,{"$f":"HLOOKUP($AB$3,$V363:$AA379,10,FALSE)","v":39319779.333333336},{"$f":"HLOOKUP($AC$3,$V363:$AA379,10,FALSE)","v":37699142.666666664}]
["Marlborough","Marlborough total patronage:",{"$f":"C13+C133+C253","v":22520},23523,23773,25149,26498,26979,25493,22691,45655,21500,22150,22815,23500,24205,24930,25680,26455,27245,0,23272,26208.666666666668,31279.666666666668,22155,24211.666666666668,26460,{"$f":"HLOOKUP($AB$3,$V363:$AA379,11,FALSE)","v":22155},{"$f":"HLOOKUP($AC$3,$V363:$AA379,11,FALSE)","v":31279.666666666668}]
["Nelson","Nelson total patronage:",{"$f":"C14+C134+C254","v":45343},50714,131392,351685,396326,415326,414322,426237,515315,408387,408405,408405,408405,408405,408405,408405,408405,408405,0,75816.333333333328,387779,451958,408399,408405,408405,{"$f":"HLOOKUP($AB$3,$V363:$AA379,12,FALSE)","v":408399},{"$f":"HLOOKUP($AC$3,$V363:$AA379,12,FALSE)","v":451958}]
["Canterbury","Canterbury total patronage:",{"$f":"C15+C135+C255","v":17428351},13232215,11432467,13529838,14304479,14344095,13859074,13362576,16559208,15284436,15437280,15591652,15747568,15904620,16063665,16224736,16386983,16550852,0,14031011,14059470.666666666,14593619.333333334,15437789.333333334,15905284.333333334,16387523.666666666,{"$f":"HLOOKUP($AB$3,$V363:$AA379,13,FALSE)","v":15437789.333333334},{"$f":"HLOOKUP($AC$3,$V363:$AA379,13,FALSE)","v":14593619.333333334}]
["West Coast","West Coast total patronage:",{"$f":"C16+C136+C256","v":30367},29958,29727,40518,24173,23952,23952,23775,36500,85000,85000,85000,85000,85000,85000,85000,85000,85000,0,30017.333333333332,29547.666666666668,28075.666666666668,85000,85000,85000,{"$f":"HLOOKUP($AB$3,$V363:$AA379,14,FALSE)","v":85000},{"$f":"HLOOKUP($AC$3,$V363:$AA379,14,FALSE)","v":28075.666666666668}]
["Otago","Otago (DUNEDIN ONLY) total patronage:",{"$f":"C17+C137+C257","v":2171696},2171399,2229556,2249736,2250562,2236713,2151771,2148781,2270474.84,2206626,2316296,2500441,2550700,2571105,2692719,2729878,2803585,2886851,0,2190883.6666666665,2245670.3333333335,2190342.2799999998,2341121,2604841.3333333335,2806771.3333333335,{"$f":"HLOOKUP($AB$3,$V363:$AA379,15,FALSE)","v":2341121},{"$f":"HLOOKUP($AC$3,$V363:$AA379,15,FALSE)","v":2190342.2799999998}]
["Southland","Southland total patronage:",{"$f":"C18+C138+C258","v":400000},373000,393000,310531,289745,245118,211425,198826,285244,202000,203600,204950,206650,208100,209800,211250,212450,213650,0,388666.66666666669,281798,231831.66666666666,203516.66666666666,208183.33333333334,212450,{"$f":"HLOOKUP($AB$3,$V363:$AA379,16,FALSE)","v":203516.66666666666},{"$f":"HLOOKUP($AC$3,$V363:$AA379,16,FALSE)","v":231831.66666666666}]
["National","National total patronage:",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C364:C378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C364:C378)-C365-C372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!C372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!C365,0))))))","v":125447344},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D364:D378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D364:D378)-D365-D372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!D372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!D365,0))))))","v":126984422},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E364:E378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E364:E378)-E365-E372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!E372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!E365,0))))))","v":131221070},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F364:F378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F364:F378)-F365-F372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!F372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!F365,0))))))","v":130793296},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G364:G378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G364:G378)-G365-G372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!G372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!G365,0))))))","v":136323348},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H364:H378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H364:H378)-H365-H372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!H372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!H365,0))))))","v":143657512},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I364:I378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I364:I378)-I365-I372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!I372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!I365,0))))))","v":147480421},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J364:J378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J364:J378)-J365-J372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!J372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!J365,0))))))","v":152608049},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K364:K378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K364:K378)-K365-K372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!K372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!K365,0))))))","v":161276006.39000002},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L364:L378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L364:L378)-L365-L372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!L372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!L365,0))))))","v":164376701.46539998},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M364:M378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M364:M378)-M365-M372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!M372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!M365,0))))))","v":169317109.12714201},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N364:N378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N364:N378)-N365-N372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!N372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!N365,0))))))","v":174750159.69193587},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O364:O378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O364:O378)-O365-O372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!O372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!O365,0))))))","v":180483612.75491726},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P364:P378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P364:P378)-P365-P372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!P372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!P365,0))))))","v":185787595.82292143},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q364:Q378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q364:Q378)-Q365-Q372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Q372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Q365,0))))))","v":195072411.09216499},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R364:R378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R364:R378)-R365-R372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!R372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!R365,0))))))","v":203564967.50654945},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S364:S378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S364:S378)-S365-S372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!S372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!S365,0))))))","v":201866140},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T364:T378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T364:T378)-T365-T372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!T372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!T365,0))))))","v":208000978},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U364:U378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U364:U378)-U365-U372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!U372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!U365,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V364:V378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V364:V378)-V365-V372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!V372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!V365,0))))))","v":127884278.66666669},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W364:W378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W364:W378)-W365-W372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!W372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!W365,0))))))","v":136924718.66666666},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X364:X378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X364:X378)-X365-X372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!X372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!X365,0))))))","v":153788158.79666665},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y364:Y378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y364:Y378)-Y365-Y372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Y372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Y365,0))))))","v":169481323.42815927},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z364:Z378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z364:Z378)-Z365-Z372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Z372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Z365,0))))))","v":187114539.89000124},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA364:AA378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA364:AA378)-AA365-AA372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!AA372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!AA365,0))))))","v":204477361.83551645},{"$f":"HLOOKUP($AB$3,$V363:$AA379,17,FALSE)","v":169481323.42815927},{"$f":"HLOOKUP($AC$3,$V363:$AA379,17,FALSE)","v":153788158.79666665}]
[null,{"$f":"VLOOKUP($B$484,$A364:$AB379,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AC379,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B380","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC380","v":{"$error":"#N/A"}}]
[null,{"$f":"B380","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!N$8,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!O$8,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!P$8,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!Q$8,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!R$8,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!S$8,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!T$8,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!U$8,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!V$8,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!W$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AN$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AO$8,0)","v":0},{"$f":"AVERAGE(C382:E382)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F382:H382)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I382:K382)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L382:N382)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(O382:Q382)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(R382:T382)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AB$3,$V363:$AA382,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AC$3,$V363:$AA382,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"NETWORK PASSENGER KILOMETRES","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S363","v":"2025/26"},{"$f":"T363","v":"2026/27"},{"$f":"U363","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y363","v":"2018-21"},{"$f":"Z363","v":"2021-24"},{"$f":"AA363","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland passenger kilometres:",{"$f":"C24+C144+C264","v":4350872.8126615966},4660962.8714662464,4954507,4953341,5232371,5102110,5231135,5041655,4995328,4574304,4548852,4523400,4568634,4614320,4660464,4707068,4754139,4801680,0,{"$f":"AVERAGE(C384:E384)","v":4655447.5613759477},{"$f":"AVERAGE(F384:H384)","v":5095940.666666667},{"$f":"AVERAGE(I384:K384)","v":5089372.666666667},{"$f":"AVERAGE(L384:N384)","v":4548852},{"$f":"AVERAGE(O384:Q384)","v":4614472.666666667},{"$f":"AVERAGE(R384:T384)","v":4754295.666666667},{"$f":"HLOOKUP($AB$3,$V383:$AA399,2,FALSE)","v":4548852},{"$f":"HLOOKUP($AC$3,$V383:$AA399,2,FALSE)","v":5089372.666666667}]
["Auckland","Auckland passenger kilometres:",{"$f":"C25+C145+C265","v":506982085},549935161,686647943,672357269,739326410,720721079,757477081,798388764,820269929.40753329,887192473.27525294,929071732.52282524,972150442.68428004,1016607027.027117,1056351075.6328219,1134651273.0715652,1197338350.5041559,1089385283,1128756800,0,581188396.33333337,710801586,792045258.13584435,929471549.49411929,1069203125.2438346,1138493477.8347187,{"$f":"HLOOKUP($AB$3,$V383:$AA399,3,FALSE)","v":929471549.49411929},{"$f":"HLOOKUP($AC$3,$V383:$AA399,3,FALSE)","v":792045258.13584435}]
["Waikato","Waikato passenger kilometres:",{"$f":"C26+C146+C266","v":33511595.760154665},35165666.855215095,37655571.36626827,36924380.88261719,37326461.199999996,37075223,34889881,34061943,45324537,35238442,35555094,35874913,36197930,36524177,36853686,37186491,37522623,37862117,0,35444277.993879348,37108688.360872395,38092120.333333336,35556149.666666664,36525264.333333336,37523743.666666664,{"$f":"HLOOKUP($AB$3,$V383:$AA399,4,FALSE)","v":35556149.666666664},{"$f":"HLOOKUP($AC$3,$V383:$AA399,4,FALSE)","v":38092120.333333336}]
["Bay of Plenty","Bay of Plenty passenger kilometres:",{"$f":"C27+C147+C267","v":18232081},21287829,26091241,26447055,25140179,26642429,26852644,26742253,26179698,25523677,25523677,25523677,25523677,25523677,25523677,25523677,25523677,25523677,0,21870383.666666668,26076554.333333332,26591531.666666668,25523677,25523677,25523677,{"$f":"HLOOKUP($AB$3,$V383:$AA399,5,FALSE)","v":25523677},{"$f":"HLOOKUP($AC$3,$V383:$AA399,5,FALSE)","v":26591531.666666668}]
["Gisborne","Gisborne passenger kilometres:",{"$f":"C28+C148+C268","v":816120},913548,945576,942048,836838,829566,1065440,869578,837000,968000,968000,968000,968000,968050,968050,968050,968050,968050,0,891748,869484,924006,968000,968033.33333333337,968050,{"$f":"HLOOKUP($AB$3,$V383:$AA399,6,FALSE)","v":968000},{"$f":"HLOOKUP($AC$3,$V383:$AA399,6,FALSE)","v":924006}]
["Hawkes Bay","Hawkes Bay passenger kilometres:",{"$f":"C29+C149+C269","v":3360791},3882529,4770892,5558531,5838868,7555620,7161305,7335951,8813876,7717113,7902323,8091979,8286186,8485055,8688696,8897225,9110758,9329417,0,4004737.3333333335,6317673,7770377.333333333,7903805,8486645.666666666,9112466.666666666,{"$f":"HLOOKUP($AB$3,$V383:$AA399,7,FALSE)","v":7903805},{"$f":"HLOOKUP($AC$3,$V383:$AA399,7,FALSE)","v":7770377.333333333}]
["Taranaki","Taranaki passenger kilometres:",{"$f":"C30+C150+C270","v":3732302},4615457,5071909,5176741,5417954,5394506,6866883,6859635,6626349,6884253,6918672,6953265,6988034,7022966,7058084,7093377,7093377,7093377,0,4473222.666666667,5329733.666666667,6784289,6918730,7023028,7093377,{"$f":"HLOOKUP($AB$3,$V383:$AA399,8,FALSE)","v":6918730},{"$f":"HLOOKUP($AC$3,$V383:$AA399,8,FALSE)","v":6784289}]
["Manawatu-Wanganui","Manawatu-Wanganui passenger kilometres:",{"$f":"C31+C151+C271","v":12829416},16371395,16621807,16638914,16417477,16161786,16161786,12681922,17771043,12935560,13452982,13722041,13996481,14276410,14561938,14853176,15150239,15453243,0,15274206,16406059,15538250.333333334,13370194.333333334,14278276.333333334,15152219.333333334,{"$f":"HLOOKUP($AB$3,$V383:$AA399,9,FALSE)","v":13370194.333333334},{"$f":"HLOOKUP($AC$3,$V383:$AA399,9,FALSE)","v":15538250.333333334}]
["Wellington","Wellington passenger kilometres:",{"$f":"C32+C152+C272","v":431323938},428731400,436521600,439213383,444145131,460702937,477093611,483082651,469008700,498033200,502588400,513536000,523860600,533118800,541829900,550656800,555710100,560812600,0,432192312.66666669,448020483.66666669,476394987.33333331,504719200,532936433.33333331,555726500,{"$f":"HLOOKUP($AB$3,$V383:$AA399,10,FALSE)","v":504719200},{"$f":"HLOOKUP($AC$3,$V383:$AA399,10,FALSE)","v":476394987.33333331}]
["Marlborough","Marlborough passenger kilometres:",{"$f":"C33+C153+C273","v":168900},176423,178298,188618,198735,202342,178946,158402,273930,149892,154402,159046,163821,168743,173812,179033,184409,189946,0,174540.33333333334,196565,203759.33333333334,154446.66666666666,168792,184462.66666666666,{"$f":"HLOOKUP($AB$3,$V383:$AA399,11,FALSE)","v":154446.66666666666},{"$f":"HLOOKUP($AC$3,$V383:$AA399,11,FALSE)","v":203759.33333333334}]
["Nelson","Nelson passenger kilometres:",{"$f":"C34+C154+C274","v":394385},436820,833860,2317280,2603481,2784873,2784873,2799525,3384525,2926205,2926200,2926200,2926200,2926200,2926200,2926200,2926200,2926200,0,555021.66666666663,2568544.6666666665,2989641,2926201.6666666665,2926200,2926200,{"$f":"HLOOKUP($AB$3,$V383:$AA399,12,FALSE)","v":2926201.6666666665},{"$f":"HLOOKUP($AC$3,$V383:$AA399,12,FALSE)","v":2989641}]
["Canterbury","Canterbury passenger kilometres:",{"$f":"C35+C155+C275","v":147397769},111715935,96736971,114384983,120870508,121240520,117136040.98306179,112960385,139976376,127334688,128608030,129894111,131193043,132504975,133830015,135168327,136520004,137885200,0,118616891.66666667,118832003.66666667,123357600.66102059,128612276.33333333,132509344.33333333,136524510.33333334,{"$f":"HLOOKUP($AB$3,$V383:$AA399,13,FALSE)","v":128612276.33333333},{"$f":"HLOOKUP($AC$3,$V383:$AA399,13,FALSE)","v":123357600.66102059}]
["West Coast","West Coast passenger kilometres:",{"$f":"C36+C156+C276","v":113835},111662,110956,153369,138508,134016,134016,129316,70000,0,0,0,0,0,0,0,0,0,0,112151,141964.33333333334,111110.66666666667,0,0,0,{"$f":"HLOOKUP($AB$3,$V383:$AA399,14,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V383:$AA399,14,FALSE)","v":111110.66666666667}]
["Otago","Otago (DUNEDIN ONLY) passenger kilometres:",{"$f":"C37+C157+C277","v":10334093},11508414,11816646.799999999,11923600.799999999,11927978.6,11854579,11404386,11388539,16491521,11695119,12276366,13252337,13518709,13626859,14271409,14468355,14859000,15300313,0,11219717.933333332,11902052.799999999,13094815.333333334,12407940.666666666,13805659,14875889.333333334,{"$f":"HLOOKUP($AB$3,$V383:$AA399,15,FALSE)","v":12407940.666666666},{"$f":"HLOOKUP($AC$3,$V383:$AA399,15,FALSE)","v":13094815.333333334}]
["Southland","Southland passenger kilometres:",{"$f":"C38+C158+C278","v":1312272},1223700,1289040,889907,830821,1711948,1711948,306692,1711468,1212000,1215000,1219500,1225500,1227000,1233000,1234500,1234500,1234500,0,1275004,1144225.3333333333,1243369.3333333333,1215500,1228500,1234500,{"$f":"HLOOKUP($AB$3,$V383:$AA399,16,FALSE)","v":1215500},{"$f":"HLOOKUP($AC$3,$V383:$AA399,16,FALSE)","v":1243369.3333333333}]
["National","National total passenger kilometres",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C384:C398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C384:C398)-C385-C392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!C392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!C385,0))))))","v":1174860455.5728164},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D384:D398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D384:D398)-D385-D392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!D392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!D385,0))))))","v":1190736902.7266812},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E384:E398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E384:E398)-E385-E392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!E392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!E385,0))))))","v":1330246818.1662681},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F384:F398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F384:F398)-F385-F392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!F392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!F385,0))))))","v":1338069420.6826172},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G384:G398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G384:G398)-G385-G392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!G392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!G385,0))))))","v":1416251720.8},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H384:H398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H384:H398)-H385-H392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!H392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!H385,0))))))","v":1418113534},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I384:I398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I384:I398)-I385-I392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!I392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!I385,0))))))","v":1466149975.9830618},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J384:J398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J384:J398)-J385-J392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!J392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!J385,0))))))","v":1502807211},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K384:K398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K384:K398)-K385-K392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!K392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!K385,0))))))","v":1561734280.4075332},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L384:L398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L384:L398)-L385-L392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!L392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!L385,0))))))","v":1622384926.2752528},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M384:M398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M384:M398)-M385-M392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!M392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!M385,0))))))","v":1671709730.5228252},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N384:N398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N384:N398)-N385-N392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!N392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!N385,0))))))","v":1728794911.6842799},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O384:O398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O384:O398)-O385-O392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!O392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!O385,0))))))","v":1786023842.027117},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P384:P398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P384:P398)-P385-P392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!P392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!P385,0))))))","v":1837338307.632822},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q384:Q398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q384:Q398)-Q385-Q392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Q392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Q385,0))))))","v":1927230204.0715652},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R384:R398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R384:R398)-R385-R392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!R392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!R385,0))))))","v":2001200629.5041559},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S384:S398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S384:S398)-S385-S392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!S392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!S385,0))))))","v":1900942359},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T384:T398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T384:T398)-T385-T392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!T392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!T385,0))))))","v":1948137120},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U384:U398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U384:U398)-U385-U392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!U392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!U385,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V384:V398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V384:V398)-V385-V392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!V392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!V385,0))))))","v":1231948058.8219221},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W384:W398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W384:W398)-W385-W392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!W392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!W385,0))))))","v":1390811558.4942057},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X384:X398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X384:X398)-X385-X392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!X392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!X385,0))))))","v":1510230489.130198},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y384:Y398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y384:Y398)-Y385-Y392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Y392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Y385,0))))))","v":1674296522.8274527},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z384:Z398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z384:Z398)-Z385-Z392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Z392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Z385,0))))))","v":1850197451.2438343},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA384:AA398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA384:AA398)-AA385-AA392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!AA392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!AA385,0))))))","v":1950093369.5013855},{"$f":"HLOOKUP($AB$3,$V383:$AA399,17,FALSE)","v":1674296522.8274527},{"$f":"HLOOKUP($AC$3,$V383:$AA399,17,FALSE)","v":1510230489.130198}]
[null,{"$f":"VLOOKUP($B$484,$A384:$AB399,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AC399,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B400","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC400","v":{"$error":"#N/A"}}]
[null,{"$f":"B400","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!N$9,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!O$9,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!P$9,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!Q$9,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!R$9,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!S$9,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!T$9,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!U$9,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!V$9,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!W$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AN$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AO$9,0)","v":0},{"$f":"AVERAGE(C402:E402)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F402:H402)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I402:K402)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L402:N402)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(O402:Q402)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(R402:T402)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AB$3,$V383:$AA402,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AC$3,$V383:$AA402,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"NETWORK IN SERVICE VEHICLE KILOMETRES","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S383","v":"2025/26"},{"$f":"T383","v":"2026/27"},{"$f":"U383","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y383","v":"2018-21"},{"$f":"Z383","v":"2021-24"},{"$f":"AA383","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V403","v":"2009-12"},"2012-15","2015-18","2018-21","2021-24","2024-27","2018-21","2015-18"]
["Northland","Northland in service vehicle kilometres:",{"$f":"C44+C164+C284","v":450783},379825,479441,382108,387601,391751,464035,469915,384256,508256,505428,502600,504406,504644,503860,504644,503860,504644,0,{"$f":"AVERAGE(C404:E404)","v":436683},{"$f":"AVERAGE(F404:H404)","v":387153.33333333331},{"$f":"AVERAGE(I404:K404)","v":439402},{"$f":"AVERAGE(L404:N404)","v":505428},{"$f":"AVERAGE(O404:Q404)","v":504303.33333333331},{"$f":"AVERAGE(R404:T404)","v":504382.66666666669},{"$f":"HLOOKUP($AB$3,$V403:$AA419,2,FALSE)","v":505428},{"$f":"HLOOKUP($AC$3,$V403:$AA419,2,FALSE)","v":439402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W404/$V404-1","v":-0.11342247503719327},{"$f":"X404/$V404-1","v":6.2264846582074096E-3},{"$f":"Y404/$V404-1","v":0.15742540927858428},{"$f":"Z404/$V404-1","v":0.15484993309410555},{"$f":"AA404/$V404-1","v":0.15503160568803165},{"$f":"HLOOKUP($Y$3,$BU403:$BZ419,2,FALSE)","v":0.15742540927858428},{"$f":"HLOOKUP($Z$3,$BU403:$BZ419,2,FALSE)","v":0.15484993309410555}]
["Auckland","Auckland in service vehicle kilometres:",{"$f":"C45+C165+C285","v":42084988.666666664},44322462,45093569,49956284,51879423,53033154,51449279,54868084,59018199.481125385,65069912.962250769,65814837.034204006,66976604.802920841,70856386.37455979,74299426.787459373,78350815.336576015,82038890.905130401,83190564,86150189,0,43833673.222222216,51622953.666666664,55111854.160375126,65953784.933125205,74502209.499531731,83793214.635043457,{"$f":"HLOOKUP($AB$3,$V403:$AA419,3,FALSE)","v":65953784.933125205},{"$f":"HLOOKUP($AC$3,$V403:$AA419,3,FALSE)","v":55111854.160375126},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.17770083754914578,0.25729490843663183,0.50463741878900592,0.69965699935367454,0.91161745013336182,{"$f":"HLOOKUP($Y$3,$BU403:$BZ419,3,FALSE)","v":0.50463741878900592},{"$f":"HLOOKUP($Z$3,$BU403:$BZ419,3,FALSE)","v":0.69965699935367454}]
["Waikato","Waikato in service vehicle kilometres:",{"$f":"C46+C166+C286","v":5280031},5244111,5718423,5771515,5780209,5718423,5706752,5492695,5780209,5658712,5715299,5772452,5830176,5888478,5947363,6006837,6066905,6127574,0,5414188.333333333,5756715.666666667,5659885.333333333,5715487.666666667,5888672.333333333,6067105.333333333,{"$f":"HLOOKUP($AB$3,$V403:$AA419,4,FALSE)","v":5715487.666666667},{"$f":"HLOOKUP($AC$3,$V403:$AA419,4,FALSE)","v":5659885.333333333},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3264761446237161E-2,4.5380209345014189E-2,5.5649954302168458E-2,8.7637143517664828E-2,0.1205936993325869,{"$f":"HLOOKUP($Y$3,$BU403:$BZ419,4,FALSE)","v":5.5649954302168458E-2},{"$f":"HLOOKUP($Z$3,$BU403:$BZ419,4,FALSE)","v":8.7637143517664828E-2}]
["Bay of Plenty","Bay of Plenty in service vehicle kilometres:",{"$f":"C47+C167+C287","v":4678107},5117546,4768924,4721822,4807434,5513336,6510310,6381433,6371708.5,6352808,6352808,6352808,6352808,6352808,6352808,6352808,6352808,6352808,0,4854859,5014197.333333333,6421150.5,6352808,6352808,6352808,{"$f":"HLOOKUP($AB$3,$V403:$AA419,5,FALSE)","v":6352808},{"$f":"HLOOKUP($AC$3,$V403:$AA419,5,FALSE)","v":6421150.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2820383317689217E-2,0.32262347886931431,0.30854634501228562,0.30854634501228562,0.30854634501228562,{"$f":"HLOOKUP($Y$3,$BU403:$BZ419,5,FALSE)","v":0.30854634501228562},{"$f":"HLOOKUP($Z$3,$BU403:$BZ419,5,FALSE)","v":0.30854634501228562}]
["Gisborne","Gisborne in service vehicle kilometres:",{"$f":"C48+C168+C288","v":97558},127481,129552,129552,103512,103512,107652,112526,105000,118000,118000,118000,118000,118050,118050,118050,118050,118050,0,118197,112192,108392.66666666667,118000,118033.33333333333,118050,{"$f":"HLOOKUP($AB$3,$V403:$AA419,6,FALSE)","v":118000},{"$f":"HLOOKUP($AC$3,$V403:$AA419,6,FALSE)","v":108392.66666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.0805011971539082E-2,-8.2949087822307921E-2,-1.666708968924735E-3,-1.3846939149612103E-3,-1.2436863879793369E-3,{"$f":"HLOOKUP($Y$3,$BU403:$BZ419,6,FALSE)","v":-1.666708968924735E-3},{"$f":"HLOOKUP($Z$3,$BU403:$BZ419,6,FALSE)","v":-1.3846939149612103E-3}]
["Hawkes Bay","Hawkes Bay in service vehicle kilometres:",{"$f":"C49+C169+C289","v":740496},794660,1036045,1146751,1200851,932537,962107,1021868,1016552,1044700,1044700,1044700,1044700,1044700,1044700,1044700,1044700,1044700,0,857067,1093379.6666666667,1000175.6666666666,1044700,1044700,1044700,{"$f":"HLOOKUP($AB$3,$V403:$AA419,7,FALSE)","v":1044700},{"$f":"HLOOKUP($AC$3,$V403:$AA419,7,FALSE)","v":1000175.6666666666},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.27572251255347213,0.16697488838873342,0.21892454148858831,0.21892454148858831,0.21892454148858831,{"$f":"HLOOKUP($Y$3,$BU403:$BZ419,7,FALSE)","v":0.21892454148858831},{"$f":"HLOOKUP($Z$3,$BU403:$BZ419,7,FALSE)","v":0.21892454148858831}]
["Taranaki","Taranaki in service vehicle kilometres:",{"$f":"C50+C170+C290","v":471659},825768,857159,853908,677241,627854,826669,838662,737756,817447,817447,817447,817447,817447,817447,817447,817447,817447,0,718195.33333333337,719667.66666666663,801029,817447,817447,817447,{"$f":"HLOOKUP($AB$3,$V403:$AA419,8,FALSE)","v":817447},{"$f":"HLOOKUP($AC$3,$V403:$AA419,8,FALSE)","v":801029},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0500458092644891E-3,0.11533584642246808,0.13819592255774427,0.13819592255774427,0.13819592255774427,{"$f":"HLOOKUP($Y$3,$BU403:$BZ419,8,FALSE)","v":0.13819592255774427},{"$f":"HLOOKUP($Z$3,$BU403:$BZ419,8,FALSE)","v":0.13819592255774427}]
["Manawatu-Wanganui","Manawatu-Wanganui in service vehicle kilometres:",{"$f":"C51+C171+C291","v":1253112},1375530,1381737,1422181,1391569,1394002,1440200,1528352,2130142,1528352,1568352,1568352,1568352,1568352,1568352,1568352,1568352,1568352,0,1336793,1402584,1699564.6666666667,1555018.6666666667,1568352,1568352,{"$f":"HLOOKUP($AB$3,$V403:$AA419,9,FALSE)","v":1555018.6666666667},{"$f":"HLOOKUP($AC$3,$V403:$AA419,9,FALSE)","v":1699564.6666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9215547956938721E-2,0.27137460075469177,0.16324566830217302,0.17321978795520332,0.17321978795520332,{"$f":"HLOOKUP($Y$3,$BU403:$BZ419,9,FALSE)","v":0.16324566830217302},{"$f":"HLOOKUP($Z$3,$BU403:$BZ419,9,FALSE)","v":0.17321978795520332}]
["Wellington","Wellington in service vehicle kilometres:",{"$f":"C52+C172+C292","v":19948066},20371968,20193417,19593980,20066855,20435642,20245693,19470604,21190200,19952200,20279700,20613600,21053700,21401100,21756100,22137900,22506400,22882300,0,20171150.333333332,20032159,20302165.666666668,20281833.333333332,21403633.333333332,22508866.666666668,{"$f":"HLOOKUP($AB$3,$V403:$AA419,10,FALSE)","v":20281833.333333332},{"$f":"HLOOKUP($AC$3,$V403:$AA419,10,FALSE)","v":20302165.666666668},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.8906002402672195E-3,6.4951840211526779E-3,5.4871932522904121E-3,6.1101274822353169E-2,0.1158940513903266,{"$f":"HLOOKUP($Y$3,$BU403:$BZ419,10,FALSE)","v":5.4871932522904121E-3},{"$f":"HLOOKUP($Z$3,$BU403:$BZ419,10,FALSE)","v":6.1101274822353169E-2}]
["Marlborough","Marlborough in service vehicle kilometres:",{"$f":"C53+C173+C293","v":37500},37500,39510,43590,43590,43590,42135,42136,90000,49362,49362,49362,49362,49362,49362,49362,49362,49362,0,38170,43590,58090.333333333336,49362,49362,49362,{"$f":"HLOOKUP($AB$3,$V403:$AA419,11,FALSE)","v":49362},{"$f":"HLOOKUP($AC$3,$V403:$AA419,11,FALSE)","v":58090.333333333336},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14199633219806129,0.52188455156754876,0.29321456641341359,0.29321456641341359,0.29321456641341359,{"$f":"HLOOKUP($Y$3,$BU403:$BZ419,11,FALSE)","v":0.29321456641341359},{"$f":"HLOOKUP($Z$3,$BU403:$BZ419,11,FALSE)","v":0.29321456641341359}]
["Nelson","Nelson in service vehicle kilometres:",{"$f":"C54+C174+C294","v":160776},160776,247852,436248,444311,424876,468505,480517,444311,418189,418189,418189,418189,418189,418189,418189,418189,418189,0,189801.33333333334,435145,464444.33333333331,418189,418189,418189,{"$f":"HLOOKUP($AB$3,$V403:$AA419,12,FALSE)","v":418189},{"$f":"HLOOKUP($AC$3,$V403:$AA419,12,FALSE)","v":464444.33333333331},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2926340524478226,1.4470024797858811,1.2032985367155833,1.2032985367155833,1.2032985367155833,{"$f":"HLOOKUP($Y$3,$BU403:$BZ419,12,FALSE)","v":1.2032985367155833},{"$f":"HLOOKUP($Z$3,$BU403:$BZ419,12,FALSE)","v":1.2032985367155833}]
["Canterbury","Canterbury in service vehicle kilometres:",{"$f":"C55+C175+C295","v":19710924},20440035,18420972,16841840,17526858,17311900,15989288,16090688,15583121,16090688,16251120,16413156,16576813,16742107,16909053,17077669,17247971,17419976,0,19523977,17226866,15887699,16251654.666666666,16742657.666666666,17248538.666666668,{"$f":"HLOOKUP($AB$3,$V403:$AA419,13,FALSE)","v":16251654.666666666},{"$f":"HLOOKUP($AC$3,$V403:$AA419,13,FALSE)","v":15887699},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.11765589562003687,-0.18624678773182324,-0.16760531593196071,-0.14245659751255257,-0.11654584172749904,{"$f":"HLOOKUP($Y$3,$BU403:$BZ419,13,FALSE)","v":-0.16760531593196071},{"$f":"HLOOKUP($Z$3,$BU403:$BZ419,13,FALSE)","v":-0.14245659751255257}]
["West Coast","West Coast in service vehicle kilometres:",{"$f":"C56+C176+C296","v":93860},93860,93860,93860,69706,69700,69700,65000,0,145780,145780,145780,145780,145780,145780,145780,145780,145780,0,93860,77755.333333333328,44900,145780,145780,145780,{"$f":"HLOOKUP($AB$3,$V403:$AA419,14,FALSE)","v":145780},{"$f":"HLOOKUP($AC$3,$V403:$AA419,14,FALSE)","v":44900},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.17158178847929551,-0.52162795653100358,0.55316428723630939,0.55316428723630939,0.55316428723630939,{"$f":"HLOOKUP($Y$3,$BU403:$BZ419,14,FALSE)","v":0.55316428723630939},{"$f":"HLOOKUP($Z$3,$BU403:$BZ419,14,FALSE)","v":0.55316428723630939}]
["Otago","Otago (DUNEDIN ONLY) in service vehicle kilometres:",{"$f":"C57+C177+C297","v":2639411},2680703,2761562,3051997,3080892,3025156,3825319,3470459,3690768.7252000002,3077084,3077084,3077084,3077084,3077084,3077084,3077084,3077084,3077084,0,2693892,3052681.6666666665,3662182.2417333336,3077084,3077084,3077084,{"$f":"HLOOKUP($AB$3,$V403:$AA419,15,FALSE)","v":3077084},{"$f":"HLOOKUP($AC$3,$V403:$AA419,15,FALSE)","v":3662182.2417333336},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13318635886912555,0.35943914668195065,0.14224475220238975,0.14224475220238975,0.14224475220238975,{"$f":"HLOOKUP($Y$3,$BU403:$BZ419,15,FALSE)","v":0.14224475220238975},{"$f":"HLOOKUP($Z$3,$BU403:$BZ419,15,FALSE)","v":0.14224475220238975}]
["Southland","Southland in service vehicle kilometres:",{"$f":"C58+C178+C298","v":437424},430000,430000,355000,301676,306692,306692,306692,306000,330794,330794,330794,330794,330794,330794,330794,330794,330794,0,432474.66666666669,321122.66666666669,306461.33333333331,330794,330794,330794,{"$f":"HLOOKUP($AB$3,$V403:$AA419,16,FALSE)","v":330794},{"$f":"HLOOKUP($AC$3,$V403:$AA419,16,FALSE)","v":306461.33333333331},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.25747635314284301,-0.29137737547632858,-0.23511357890712681,-0.23511357890712681,-0.23511357890712681,{"$f":"HLOOKUP($Y$3,$BU403:$BZ419,16,FALSE)","v":-0.23511357890712681},{"$f":"HLOOKUP($Z$3,$BU403:$BZ419,16,FALSE)","v":-0.23511357890712681}]
["National","National total in service vehicle kilometres",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C404:C418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C404:C418)-C405-C412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!C412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!C405,0))))))","v":98084695.666666657},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D404:D418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D404:D418)-D405-D412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!D412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!D405,0))))))","v":102402225},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E404:E418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E404:E418)-E405-E412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!E412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!E405,0))))))","v":101652023},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F404:F418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F404:F418)-F405-F412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!F412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!F405,0))))))","v":104800636},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G404:G418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G404:G418)-G405-G412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!G412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!G405,0))))))","v":107761728},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H404:H418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H404:H418)-H405-H412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!H412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!H405,0))))))","v":109332125},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I404:I418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I404:I418)-I405-I412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!I412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!I405,0))))))","v":108414336},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J404:J418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J404:J418)-J405-J412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!J412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!J405,0))))))","v":110639631},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K404:K418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K404:K418)-K405-K412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!K412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!K405,0))))))","v":116848223.70632538},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L404:L418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L404:L418)-L405-L412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!L412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!L405,0))))))","v":121162284.96225077},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M404:M418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M404:M418)-M405-M412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!M412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!M405,0))))))","v":122488900.03420401},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N404:N418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N404:N418)-N405-N412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!N412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!N405,0))))))","v":124200928.80292085},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O404:O418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O404:O418)-O405-O412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!O412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!O405,0))))))","v":128743997.37455979},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P404:P418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P404:P418)-P405-P412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!P412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!P405,0))))))","v":132758321.78745937},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q404:Q418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q404:Q418)-Q405-Q412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Q412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Q405,0))))))","v":137389757.33657601},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R404:R418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R404:R418)-R405-R412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!R412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!R405,0))))))","v":141688506.90513039},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S404:S418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S404:S418)-S405-S412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!S412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!S405,0))))))","v":143438266},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T404:T418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T404:T418)-T405-T412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!T412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!T405,0))))))","v":147007249},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U404:U418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U404:U418)-U405-U412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!U412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!U405,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V404:V418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V404:V418)-V405-V412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!V412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!V405,0))))))","v":100712981.22222222},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W404:W418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W404:W418)-W405-W412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!W412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!W405,0))))))","v":107298163},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X404:X418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X404:X418)-X405-X412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!X412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!X405,0))))))","v":111967396.90210846},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y404:Y418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y404:Y418)-Y405-Y412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Y412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Y405,0))))))","v":122617371.26645854},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z404:Z418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z404:Z418)-Z405-Z412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Z412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Z405,0))))))","v":132964025.49953172},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA404:AA418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA404:AA418)-AA405-AA412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!AA412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!AA405,0))))))","v":144044673.96837679},{"$f":"HLOOKUP($AB$3,$V403:$AA419,17,FALSE)","v":122617371.26645854},{"$f":"HLOOKUP($AC$3,$V403:$AA419,17,FALSE)","v":111967396.90210846},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5385630510208292E-2,0.11174741868730376,0.21749321466221416,0.32022728238128373,0.43024933052615721,{"$f":"HLOOKUP($Y$3,$BU403:$BZ419,17,FALSE)","v":0.21749321466221416},{"$f":"HLOOKUP($Z$3,$BU403:$BZ419,17,FALSE)","v":0.32022728238128373}]
[null,{"$f":"VLOOKUP($B$484,$A404:$AB419,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AC419,29,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP($B$1,$A404:$CB419,79,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$1,$A404:$CB419,80,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B420","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC420","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$BU403:$BZ421,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$BU403:$BZ421,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B420","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!N$10,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!O$10,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!P$10,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!Q$10,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!R$10,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!S$10,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!T$10,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!U$10,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!V$10,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!W$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AN$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AO$10,0)","v":0},{"$f":"AVERAGE(C422:E422)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F422:H422)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I422:K422)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L422:N422)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(O422:Q422)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(R422:T422)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AB$3,$V403:$AA422,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AC$3,$V403:$AA422,20,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$BU403:$BZ450,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$BU403:$BZ422,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"NETWORK SERVICE FARE REVENUE (TOTAL)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S403","v":"2025/26"},{"$f":"T403","v":"2026/27"},{"$f":"U403","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y403","v":"2018-21"},{"$f":"Z403","v":"2021-24"},{"$f":"AA403","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland fare revenue (total):",{"$f":"C64+C184+C304","v":744411},619592,858915.86956521741,672410.47826086963,661116.78260869568,647775,650404,709731,835615.79279250233,647784,634180,640574,646980,653451,659985,666585,673251,679984,0,{"$f":"AVERAGE(C424:E424)","v":740972.95652173914},{"$f":"AVERAGE(F424:H424)","v":660434.08695652185},{"$f":"AVERAGE(I424:K424)","v":731916.93093083415},{"$f":"AVERAGE(L424:N424)","v":640846},{"$f":"AVERAGE(O424:Q424)","v":653472},{"$f":"AVERAGE(R424:T424)","v":673273.33333333337},{"$f":"HLOOKUP($AB$3,$V423:$AA439,2,FALSE)","v":640846},{"$f":"HLOOKUP($AC$3,$V423:$AA439,2,FALSE)","v":731916.93093083415}]
["Auckland","Auckland fare revenue (total):",{"$f":"C65+C185+C305","v":126462816},143846974.6178261,159290365.33739129,164347703.33913046,174502474.67565218,199696266,214841511,210857031,214263535.93326789,217485374.66725689,230838243.75463718,245347374.09187448,263052791.07735443,275704332.65224791,299212789.01280546,325064711.69778514,301508938,322804841,0,143200051.98507246,179515481.33826089,213320692.64442262,231223664.17125618,279323304.24746925,316459496.89926171,{"$f":"HLOOKUP($AB$3,$V423:$AA439,3,FALSE)","v":231223664.17125618},{"$f":"HLOOKUP($AC$3,$V423:$AA439,3,FALSE)","v":213320692.64442262}]
["Waikato","Waikato fare revenue (total):",{"$f":"C66+C186+C306","v":5736845.1333333328},6794732,7461179.3147826083,7002119.4513043482,7279532.637826087,7108862,6812205,6551204,7444257.3817449836,6861992,7101999,7226796,7354079,7483897,7616300,7751340,7889071,8029545,0,6664252.1493719807,7130171.3630434787,6935888.7939149952,7063595.666666667,7484758.666666667,7889985.333333333,{"$f":"HLOOKUP($AB$3,$V423:$AA439,4,FALSE)","v":7063595.666666667},{"$f":"HLOOKUP($AC$3,$V423:$AA439,4,FALSE)","v":6935888.7939149952}]
["Bay of Plenty","Bay of Plenty fare revenue (total):",{"$f":"C67+C187+C307","v":3310923.9733333336},3563866,4172293.6113043479,4598375.0260869563,4810610.288695652,4880842,5055017,5124252,5060763,4954889,4954889,4954889,4954889,4954889,4954889,4954889,4954889,4954889,0,3682361.1948792269,4763275.7715942031,5080010.666666667,4954889,4954889,4954889,{"$f":"HLOOKUP($AB$3,$V423:$AA439,5,FALSE)","v":4954889},{"$f":"HLOOKUP($AC$3,$V423:$AA439,5,FALSE)","v":5080010.666666667}]
["Gisborne","Gisborne fare revenue (total):",{"$f":"C68+C188+C308","v":170363.8},207884,213701.91304347827,216457.52173913043,182307.34782608695,178126,129326,173416,186935.91304347827,233500,233500,233500,233500,233600,233600,233600,233650,233650,0,197316.57101449277,192296.95652173914,163225.97101449277,233500,233566.66666666666,233633.33333333334,{"$f":"HLOOKUP($AB$3,$V423:$AA439,6,FALSE)","v":233500},{"$f":"HLOOKUP($AC$3,$V423:$AA439,6,FALSE)","v":163225.97101449277}]
["Hawkes Bay","Hawkes Bay fare revenue (total):",{"$f":"C69+C189+C309","v":852377.30666666664},1008633,1208768.9495652174,1393427.4017391305,1526026.2330434783,1429051,1355687,1328073,2140431.6613822621,1401880,1421544,1441489,1461719,1482239,1503052,1524163,1545576,1567297,0,1023259.7520772946,1449501.5449275363,1608063.8871274206,1421637.6666666667,1482336.6666666667,1545678.6666666667,{"$f":"HLOOKUP($AB$3,$V423:$AA439,7,FALSE)","v":1421637.6666666667},{"$f":"HLOOKUP($AC$3,$V423:$AA439,7,FALSE)","v":1608063.8871274206}]
["Taranaki","Taranaki fare revenue (total):",{"$f":"C70+C190+C310","v":675124.2466666667},838666,900041.84782608692,928064.82608695654,1006440.6956521739,999659,1122626,1204115,1190815.8169293939,1361318,1374301,1387385,1400587,1413917,1427378,1440970,1440970,1440970,0,804610.69816425117,978054.84057971009,1172518.9389764646,1374334.6666666667,1413960.6666666667,1440970,{"$f":"HLOOKUP($AB$3,$V423:$AA439,8,FALSE)","v":1374334.6666666667},{"$f":"HLOOKUP($AC$3,$V423:$AA439,8,FALSE)","v":1172518.9389764646}]
["Manawatu-Wanganui","Manawatu-Wanganui fare revenue (total):",{"$f":"C71+C191+C311","v":1675950.4666666666},1660313,1793855.2104347826,1997148.9886956522,2124656.1191304349,1969992,1893101,1749178,2202001.7053376641,1741165,1778088,1813649,1849923,1886921,1924659,1963152,2002415,2042464,0,1710039.5590338164,2030599.0359420292,1948093.5684458881,1777634,1887167.6666666667,2002677,{"$f":"HLOOKUP($AB$3,$V423:$AA439,9,FALSE)","v":1777634},{"$f":"HLOOKUP($AC$3,$V423:$AA439,9,FALSE)","v":1948093.5684458881}]
["Wellington","Wellington fare revenue (total):",{"$f":"C72+C192+C312","v":82670984},90279006.312753618,95194273.761304349,98147832.795217395,100542530.35956523,103147476,106524205,108796453,111446052.51108304,109666269,113268027,116357819,118864013,122935507,127278592,131783876,136590365,141581769,0,89381421.358019322,100612613.05159421,108922236.83702767,113097371.66666667,123026037.33333333,136652003.33333334,{"$f":"HLOOKUP($AB$3,$V423:$AA439,10,FALSE)","v":113097371.66666667},{"$f":"HLOOKUP($AC$3,$V423:$AA439,10,FALSE)","v":108922236.83702767}]
["Marlborough","Marlborough fare revenue (total):",{"$f":"C73+C193+C313","v":62252.333333333328},61834,62486.304347826088,67898.086956521744,63937.869565217392,55886,69037,54944,48397.173984999645,49343,50195,51072,51975,52906,53865,54852,55869,56916,0,62190.879227053141,62573.985507246376,57459.391328333215,50203.333333333336,52915.333333333336,55879,{"$f":"HLOOKUP($AB$3,$V423:$AA439,11,FALSE)","v":50203.333333333336},{"$f":"HLOOKUP($AC$3,$V423:$AA439,11,FALSE)","v":57459.391328333215}]
["Nelson","Nelson fare revenue (total):",{"$f":"C74+C194+C314","v":126308.86666666667},145055,355704.93913043477,1007640.8478260869,1118525.5869565217,911046,922251,928222,1468697.5105067866,874219,874200,874200,874200,874200,874200,874200,874200,874200,0,209022.93526570048,1012404.1449275361,1106390.1701689288,874206.33333333337,874200,874200,{"$f":"HLOOKUP($AB$3,$V423:$AA439,12,FALSE)","v":874206.33333333337},{"$f":"HLOOKUP($AC$3,$V423:$AA439,12,FALSE)","v":1106390.1701689288}]
["Canterbury","Canterbury fare revenue (total):",{"$f":"C75+C195+C315","v":25477266},20839483.820289854,15832141.847826086,18457506.726086956,19478635.921739131,21894873,24575398,24128935,23493467.279793058,24510410,24755404,25003069,25253099,25505629,25760687,26018294,26278475,26541261,0,20716297.222705312,19943671.882608697,24065933.426597685,24756294.333333332,25506471.666666668,26279343.333333332,{"$f":"HLOOKUP($AB$3,$V423:$AA439,13,FALSE)","v":24756294.333333332},{"$f":"HLOOKUP($AC$3,$V423:$AA439,13,FALSE)","v":24065933.426597685}]
["West Coast","West Coast fare revenue (total):",{"$f":"C76+C196+C316","v":205572},206338,216287,262378,285797,275470,275470,275470,221780,0,0,0,0,0,0,0,0,0,0,209399,274548.33333333331,257573.33333333334,0,0,0,{"$f":"HLOOKUP($AB$3,$V423:$AA439,14,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V423:$AA439,14,FALSE)","v":257573.33333333334}]
["Otago","Otago (DUNEDIN ONLY) fare revenue (total):",{"$f":"C77+C197+C317","v":4546683.4666666668},4496176.0666666664,4540671.3,4709015.5173913045,4628843.5739130434,4627631.1273913048,4581097.5,4493744.1922108978,5596741.8228949327,4576310,4853177,4901708,4999743,5249729,5354724,5461819,5734910,5849608,0,4527843.611111111,4655163.4062318839,4890527.8383686105,4777065,5201398.666666667,5682112.333333333,{"$f":"HLOOKUP($AB$3,$V423:$AA439,15,FALSE)","v":4777065},{"$f":"HLOOKUP($AC$3,$V423:$AA439,15,FALSE)","v":4890527.8383686105}]
["Southland","Southland fare revenue (total):",{"$f":"C78+C198+C318","v":256098.66666666666},242108,260009.3,286057.8,342248.34782608697,341417,334584,315863,381622.3,297500,298290,313146,314806,328949,330688,330886,330706,330886,0,252738.65555555551,323241.04927536234,344023.10000000003,302978.66666666669,324814.33333333331,330826,{"$f":"HLOOKUP($AB$3,$V423:$AA439,16,FALSE)","v":302978.66666666669},{"$f":"HLOOKUP($AC$3,$V423:$AA439,16,FALSE)","v":344023.10000000003}]
["National","National total fare revenue (total):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C424:C438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C424:C438)-C425-C432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!C432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!C425,0))))))","v":252973977.26000002},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D424:D438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D424:D438)-D425-D432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!D432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!D425,0))))))","v":274810661.81753623},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E424:E438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E424:E438)-E425-E432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!E432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!E425,0))))))","v":292360696.5065217},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F424:F438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F424:F438)-F425-F432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!F432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!F425,0))))))","v":304094036.80652177},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G424:G438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G424:G438)-G425-G432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!G432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!G425,0))))))","v":318553683.43999994},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H424:H438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H424:H438)-H425-H432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!H432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!H425,0))))))","v":348164372.12739128},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I424:I438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I424:I438)-I425-I432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!I432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!I425,0))))))","v":369141919.5},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J424:J438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J424:J438)-J425-J432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!J432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!J425,0))))))","v":366690631.19221091},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K424:K438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K424:K438)-K425-K432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!K432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!K425,0))))))","v":375981115.80276102},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L424:L438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L424:L438)-L425-L432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!L432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!L425,0))))))","v":374661953.66725689},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M424:M438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M424:M438)-M425-M432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!M432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!M425,0))))))","v":392436037.75463718},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N424:N438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N424:N438)-N425-N432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!N432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!N425,0))))))","v":410546670.09187448},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O424:O438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O424:O438)-O425-O432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!O432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!O425,0))))))","v":431312304.07735443},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P424:P438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P424:P438)-P425-P432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!P432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!P425,0))))))","v":448760166.65224791},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q424:Q438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q424:Q438)-Q425-Q432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Q432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Q425,0))))))","v":477185408.01280546},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R424:R438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R424:R438)-R425-R432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!R432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!R425,0))))))","v":508123337.69778514},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S424:S438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S424:S438)-S425-S432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!S432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!S425,0))))))","v":490113285},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T424:T438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T424:T438)-T425-T432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!T432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!T425,0))))))","v":516988280},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U424:U438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U424:U438)-U425-U432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!U432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!U425,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V424:V438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V424:V438)-V425-V432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!V432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!V425,0))))))","v":273381778.52801931},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W424:W438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W424:W438)-W425-W432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!W432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!W425,0))))))","v":323604030.79130441},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X424:X438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X424:X438)-X425-X432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!X432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!X425,0))))))","v":370604555.49832392},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y424:Y438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y424:Y438)-Y425-Y432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Y432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Y425,0))))))","v":392548220.50458944},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z424:Z438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z424:Z438)-Z425-Z432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Z432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Z425,0))))))","v":452419292.91413599},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA424:AA438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA424:AA438)-AA425-AA432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!AA432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!AA425,0))))))","v":505074967.56592834},{"$f":"HLOOKUP($AB$3,$V423:$AA439,17,FALSE)","v":392548220.50458944},{"$f":"HLOOKUP($AC$3,$V423:$AA439,17,FALSE)","v":370604555.49832392}]
[null,{"$f":"VLOOKUP($B$484,$A424:$AB439,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AC439,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B440","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC440","v":{"$error":"#N/A"}}]
[null,{"$f":"B440","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!N$13,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!O$13,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!P$13,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!Q$13,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!R$13,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!S$13,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!T$13,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!U$13,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!V$13,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!W$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AN$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AO$13,0)","v":0},{"$f":"AVERAGE(C442:E442)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F442:H442)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I442:K442)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L442:N442)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(O442:Q442)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(R442:T442)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AB$3,$V423:$AA442,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AC$3,$V423:$AA442,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"NETWORK SERVICE EXPENDITURE (NET)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S423","v":"2025/26"},{"$f":"T423","v":"2026/27"},{"$f":"U423","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y423","v":"2018-21"},{"$f":"Z423","v":"2021-24"},{"$f":"AA423","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland services expenditure (net):",{"$f":"C84+C204+C324","v":838250},663254,798508,704085,818035,847966,962787,1219783,1751148.1481481481,1243996,1262171,1351502,1414031,1407560,1401026,1305437,0,0,0,{"$f":"AVERAGE(C444:E444)","v":766670.66666666663},{"$f":"AVERAGE(F444:H444)","v":790028.66666666663},{"$f":"AVERAGE(I444:K444)","v":1311239.3827160494},{"$f":"AVERAGE(L444:N444)","v":1285889.6666666667},{"$f":"AVERAGE(O444:Q444)","v":1407539},{"$f":"AVERAGE(R444:T444)","v":435145.66666666669},{"$f":"HLOOKUP($AB$3,$V443:$AA459,2,FALSE)","v":1285889.6666666667},{"$f":"HLOOKUP($AC$3,$V443:$AA459,2,FALSE)","v":1311239.3827160494}]
["Auckland","Auckland services expenditure (net):",{"$f":"C85+C205+C325","v":176029389},175571927,217219447.58130285,206952546,223607783,220738348,217594928,236459218,296204690,303208674,303457099,308812451,321188248,324332679,339739263,334733213,0,0,0,189606921.19376764,217099559,250086278.66666666,305159408,328420063.33333331,111577737.66666667,{"$f":"HLOOKUP($AB$3,$V443:$AA459,3,FALSE)","v":305159408},{"$f":"HLOOKUP($AC$3,$V443:$AA459,3,FALSE)","v":250086278.66666666}]
["Waikato","Waikato services expenditure (net):",{"$f":"C86+C206+C326","v":14083062.999999998},14480623.000000002,14835240,13369351,13120738,13278956,13786117,14362416,14500000,15163210,15580199,16008654,16448892,16901237,17366021,17843586,0,0,0,14466308.666666666,13256348.333333334,14216177.666666666,15584021,16905383.333333332,5947862,{"$f":"HLOOKUP($AB$3,$V443:$AA459,4,FALSE)","v":15584021},{"$f":"HLOOKUP($AC$3,$V443:$AA459,4,FALSE)","v":14216177.666666666}]
["Bay of Plenty","Bay of Plenty services expenditure (net):",{"$f":"C87+C207+C327","v":8190730.0000000009},8049601.0000000009,8500029.9999999981,8464399,9409311,11048879,10988960.000000002,10891357,11218125.000000002,11231875.000000002,11232939.000000002,11234032.000000002,11235143.000000002,11236335.000000002,11237551.000000002,11238848.000000002,0,0,0,8246787,9640863,11032814,11232948.66666667,11236343.000000002,3746282.6666666674,{"$f":"HLOOKUP($AB$3,$V443:$AA459,5,FALSE)","v":11232948.66666667},{"$f":"HLOOKUP($AC$3,$V443:$AA459,5,FALSE)","v":11032814}]
["Gisborne","Gisborne services expenditure (net):",{"$f":"C88+C208+C328","v":229255},239551,275854,270631,259571.00000000003,276383,380000,370977,365336.50793650793,480000,490560,501360,490322,494837,499435,504738,0,0,0,248220,268861.66666666669,372104.50264550262,490640,494864.66666666669,168246,{"$f":"HLOOKUP($AB$3,$V443:$AA459,6,FALSE)","v":490640},{"$f":"HLOOKUP($AC$3,$V443:$AA459,6,FALSE)","v":372104.50264550262}]
["Hawkes Bay","Hawkes Bay services expenditure (net):",{"$f":"C89+C209+C329","v":1775918},1848286,3015090,3035156,2590776,2351952,2389626,2105364,1980000,2260000,2322000,2370666,2439200,2512400,2587800,2665400,0,0,0,2213098,2659294.6666666665,2158330,2317555.3333333335,2513133.3333333335,888466.66666666663,{"$f":"HLOOKUP($AB$3,$V443:$AA459,7,FALSE)","v":2317555.3333333335},{"$f":"HLOOKUP($AC$3,$V443:$AA459,7,FALSE)","v":2158330}]
["Taranaki","Taranaki services expenditure (net):",{"$f":"C90+C210+C330","v":857889},1542589,1606172,1629983,1733449,1743229,1758485,1843003,1900000,2061900,2103300,2148500,2500000,2550000,2600000,2650000,0,0,0,1335550,1702220.3333333333,1833829.3333333333,2104566.6666666665,2550000,883333.33333333337,{"$f":"HLOOKUP($AB$3,$V443:$AA459,8,FALSE)","v":2104566.6666666665},{"$f":"HLOOKUP($AC$3,$V443:$AA459,8,FALSE)","v":1833829.3333333333}]
["Manawatu-Wanganui","Manawatu-Wanganui services expenditure (net):",{"$f":"C91+C211+C331","v":2832797},3099952,3075420,2984479,2931942,3053440,3166588,3343901,3300000,3454567,3589423,3618821,3818821,3895197,3973101,4052563,0,0,0,3002723,2989953.6666666665,3270163,3554270.3333333335,3895706.3333333335,1350854.3333333333,{"$f":"HLOOKUP($AB$3,$V443:$AA459,9,FALSE)","v":3554270.3333333335},{"$f":"HLOOKUP($AC$3,$V443:$AA459,9,FALSE)","v":3270163}]
["Wellington","Wellington services expenditure (net):",{"$f":"C92+C212+C332","v":73282779},75157124.151355416,86377064.488954246,75211242,78377915,82699586,86219542,94773646,114752204.78186898,106781171,104377470,103970750,111995899,108864863,111726696,114878795,0,0,0,78272322.546769887,78762914.333333328,98581797.593956336,105043130.33333333,110862486,38292931.666666664,{"$f":"HLOOKUP($AB$3,$V443:$AA459,10,FALSE)","v":105043130.33333333},{"$f":"HLOOKUP($AC$3,$V443:$AA459,10,FALSE)","v":98581797.593956336}]
["Marlborough","Marlborough services expenditure (net):",{"$f":"C93+C213+C333","v":96986},97451,82802,79173,82873,108064,82795,96368,125000,130000,130000,130000,160000,160000,160000,160000,0,0,0,92413,90036.666666666672,101387.66666666667,130000,160000,53333.333333333336,{"$f":"HLOOKUP($AB$3,$V443:$AA459,11,FALSE)","v":130000},{"$f":"HLOOKUP($AC$3,$V443:$AA459,11,FALSE)","v":101387.66666666667}]
["Nelson","Nelson services expenditure (net):",{"$f":"C94+C214+C334","v":263284.99999999994},246355,342724,492414.99999999994,570915,403236,575789,724417,617810.60424169665,794000,870292,855960,781470,802251,823670,845725,0,0,0,284121.33333333331,488855.33333333331,639338.86808056559,840084,802463.66666666663,281908.33333333331,{"$f":"HLOOKUP($AB$3,$V443:$AA459,12,FALSE)","v":840084},{"$f":"HLOOKUP($AC$3,$V443:$AA459,12,FALSE)","v":639338.86808056559}]
["Canterbury","Canterbury services expenditure (net):",{"$f":"C95+C215+C335","v":30573607},31177108,34457982.000000007,33642966,32050365,32252837,32973580,34502478,34474827,38926130,39490995,39525245,40326574,41939637,43617223,45361911,0,0,0,32069565.666666668,32648722.666666668,33983628.333333336,39314123.333333336,41961144.666666664,15120637,{"$f":"HLOOKUP($AB$3,$V443:$AA459,13,FALSE)","v":39314123.333333336},{"$f":"HLOOKUP($AC$3,$V443:$AA459,13,FALSE)","v":33983628.333333336}]
["West Coast","West Coast services expenditure (net):",{"$f":"C96+C216+C336","v":72375},70175,79682,62564.000000000007,109791,88708,88619,92871,95725.396825396834,86500,86500,86500,93820,93966,94116,94268,0,0,0,74077.333333333328,87021,92405.132275132273,86500,93967.333333333328,31422.666666666668,{"$f":"HLOOKUP($AB$3,$V443:$AA459,14,FALSE)","v":86500},{"$f":"HLOOKUP($AC$3,$V443:$AA459,14,FALSE)","v":92405.132275132273}]
["Otago","Otago (DUNEDIN ONLY) services expenditure (net):",{"$f":"C97+C217+C337","v":4088080},5100770,6280180,6143111,5328747,6128746,4983176,7081310,8600000,9021326,8906734,9024407,14446394,14492593,14999060,15521881,0,0,0,5156343.333333333,5866868,6888162,8984155.666666666,14646015.666666666,5173960.333333333,{"$f":"HLOOKUP($AB$3,$V443:$AA459,15,FALSE)","v":8984155.666666666},{"$f":"HLOOKUP($AC$3,$V443:$AA459,15,FALSE)","v":6888162}]
["Southland","Southland services expenditure (net):",{"$f":"C98+C218+C338","v":1437024},1491424,1603858,1187277,942723,845628,725752,751398,950000.00000000012,964940,989064,1118853,1148311,1177019,1206445,1236606,0,0,0,1510768.6666666667,991876,809050,1024285.6666666666,1177258.3333333333,412202,{"$f":"HLOOKUP($AB$3,$V443:$AA459,16,FALSE)","v":1024285.6666666666},{"$f":"HLOOKUP($AC$3,$V443:$AA459,16,FALSE)","v":809050}]
["National","National total services expenditure (net):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C444:C458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C444:C458)-C445-C452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!C452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!C445,0))))))","v":314651427},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D444:D458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D444:D458)-D445-D452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!D452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!D445,0))))))","v":318836190.15135539},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E444:E458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E444:E458)-E445-E452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!E452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!E445,0))))))","v":378550054.07025707},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F444:F458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F444:F458)-F445-F452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!F452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!F445,0))))))","v":354229378},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G444:G458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G444:G458)-G445-G452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!G452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!G445,0))))))","v":371934934},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H444:H458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H444:H458)-H445-H452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!H452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!H445,0))))))","v":375865958},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I444:I458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I444:I458)-I445-I452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!I452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!I445,0))))))","v":376676744},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J444:J458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J444:J458)-J445-J452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!J452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!J445,0))))))","v":408618507},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K444:K458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K444:K458)-K445-K452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!K452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!K445,0))))))","v":490834867.43902069},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L444:L458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L444:L458)-L445-L452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!L452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!L445,0))))))","v":495808289},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M444:M458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M444:M458)-M445-M452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!M452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!M445,0))))))","v":494888746},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N444:N458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N444:N458)-N445-N452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!N452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!N445,0))))))","v":500757701},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O444:O458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O444:O458)-O445-O452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!O452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!O445,0))))))","v":528487125},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P444:P458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P444:P458)-P445-P452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!P452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!P445,0))))))","v":530860574},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q444:Q458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q444:Q458)-Q445-Q452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Q452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Q445,0))))))","v":552031407},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R444:R458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R444:R458)-R445-R452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!R452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!R445,0))))))","v":553092971},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S444:S458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S444:S458)-S445-S452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!S452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!S445,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T444:T458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T444:T458)-T445-T452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!T452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!T445,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U444:U458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U444:U458)-U445-U452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!U452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!U445,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V444:V458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V444:V458)-V445-V452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!V452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!V445,0))))))","v":337345890.40720415},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W444:W458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W444:W458)-W445-W452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!W452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!W445,0))))))","v":367343423.33333331},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X444:X458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X444:X458)-X445-X452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!X452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!X445,0))))))","v":425376706.14634019},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y444:Y458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y444:Y458)-Y445-Y452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Y452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Y445,0))))))","v":497151578.66666669},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z444:Z458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z444:Z458)-Z445-Z452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Z452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Z445,0))))))","v":537126368.66666663},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA444:AA458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA444:AA458)-AA445-AA452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!AA452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!AA445,0))))))","v":184364323.66666669},{"$f":"HLOOKUP($AB$3,$V443:$AA459,17,FALSE)","v":497151578.66666669},{"$f":"HLOOKUP($AC$3,$V443:$AA459,17,FALSE)","v":425376706.14634019}]
[null,{"$f":"VLOOKUP($B$484,$A444:$AB459,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AC459,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B460","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC460","v":{"$error":"#N/A"}}]
[null,{"$f":"B460","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!N$11,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!O$11,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!P$11,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!Q$11,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!R$11,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!S$11,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!T$11,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!U$11,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!V$11,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!W$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AN$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AO$11,0)","v":0},{"$f":"AVERAGE(C462:E462)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F462:H462)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I462:K462)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L462:N462)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(O462:Q462)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(R462:T462)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AB$3,$V443:$AA462,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AC$3,$V443:$AA462,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"NETWORK SERVICE/ OPERATIONS EXPENDITURE (NET)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S443","v":"2025/26"},{"$f":"T443","v":"2026/27"},{"$f":"U443","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y443","v":"2018-21"},{"$f":"Z443","v":"2021-24"},{"$f":"AA443","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland operations expenditure (net):",{"$f":"C104+C224+C344","v":867829},713518,849744.66666666674,807540.00000000012,919608.99999999988,996138,1096723,1338927,2048692.5925925926,1592468,1599755,1698425,1735556,1732748,1729969,1638228,0,0,0,{"$f":"AVERAGE(C464:E464)","v":810363.88888888899},{"$f":"AVERAGE(F464:H464)","v":907762.33333333337},{"$f":"AVERAGE(I464:K464)","v":1494780.8641975308},{"$f":"AVERAGE(L464:N464)","v":1630216},{"$f":"AVERAGE(O464:Q464)","v":1732757.6666666667},{"$f":"AVERAGE(R464:T464)","v":546076},{"$f":"HLOOKUP($AB$3,$V463:$AA479,2,FALSE)","v":1630216},{"$f":"HLOOKUP($AC$3,$V463:$AA479,2,FALSE)","v":1494780.8641975308}]
["Auckland","Auckland operations expenditure (net):",{"$f":"C105+C225+C345","v":191733013.43777764},200906045.60684404,241467210.96376738,251768247.50533265,270566144.36094379,273172347.18530852,273505295.37367392,292694938.34116524,360501831.76095313,357411566.0703153,361725575.77349782,375460311.16079468,401145953.82380265,413112012.90125012,439958814.86168313,416784560.62321496,0,0,0,211368756.66946304,265168913.01719499,308900688.49193078,364865817.66820264,418072260.52891201,138928186.874405,{"$f":"HLOOKUP($AB$3,$V463:$AA479,3,FALSE)","v":364865817.66820264},{"$f":"HLOOKUP($AC$3,$V463:$AA479,3,FALSE)","v":308900688.49193078}]
["Waikato","Waikato operations expenditure (net):",{"$f":"C106+C226+C346","v":15157921.999999998},15367380.000000002,15898903.333333334,14842655,14604627,14675504,15340688.999999998,16015240,16250000,17199165,17616154,18044609,18484847,18937192,19401976,19879541,0,0,0,15474735.111111112,14707595.333333334,15868643,17619976,18941338.333333332,6626513.666666667,{"$f":"HLOOKUP($AB$3,$V463:$AA479,4,FALSE)","v":17619976},{"$f":"HLOOKUP($AC$3,$V463:$AA479,4,FALSE)","v":15868643}]
["Bay of Plenty","Bay of Plenty operations expenditure (net):",{"$f":"C107+C227+C347","v":8840893},8644671,9110029.9999999981,8892144.0000000019,9859010,11533126,11677206.000000002,11734276.999999998,12126872.600000001,12463925.500000002,12521270.500000002,12548540.500000002,12430905.500000002,12437980.500000002,12444784.500000002,12451396.500000002,0,0,0,8865198,10094760,11846118.533333333,12511245.500000002,12437890.16666667,4150465.5000000005,{"$f":"HLOOKUP($AB$3,$V463:$AA479,5,FALSE)","v":12511245.500000002},{"$f":"HLOOKUP($AC$3,$V463:$AA479,5,FALSE)","v":11846118.533333333}]
["Gisborne","Gisborne operations expenditure (net):",{"$f":"C108+C228+C348","v":229909},239756,277399,277155.99999999994,281426.00000000006,281241,391000,387779,376336.50793650793,491000,501560,512360,501322,505837,510435,515738,0,0,0,249021.33333333334,279941,385038.50264550262,501640,505864.66666666669,171912.66666666666,{"$f":"HLOOKUP($AB$3,$V463:$AA479,6,FALSE)","v":501640},{"$f":"HLOOKUP($AC$3,$V463:$AA479,6,FALSE)","v":385038.50264550262}]
["Hawkes Bay","Hawkes Bay operations expenditure (net):",{"$f":"C109+C229+C349","v":1868725},1961347,3259153.3333333335,3231281,2761841,2542208,2578486.0000000005,2308893,2146000,2484482,2550373,2603669,2676862,2754815,2835064,2917609,0,0,0,2363075.1111111115,2845110,2344459.6666666665,2546174.6666666665,2755580.3333333335,972536.33333333337,{"$f":"HLOOKUP($AB$3,$V463:$AA479,7,FALSE)","v":2546174.6666666665},{"$f":"HLOOKUP($AC$3,$V463:$AA479,7,FALSE)","v":2344459.6666666665}]
["Taranaki","Taranaki operations expenditure (net):",{"$f":"C110+C230+C350","v":993689},1620180,1815477,1662703,1834814,1895943,1910464,2086404.9999999998,2080000,2319900,2359300,2409000,2718480,2768480,2818480,2868480,0,0,0,1476448.6666666667,1797820,2025623,2362733.3333333335,2768480,956160,{"$f":"HLOOKUP($AB$3,$V463:$AA479,8,FALSE)","v":2362733.3333333335},{"$f":"HLOOKUP($AC$3,$V463:$AA479,8,FALSE)","v":2025623}]
["Manawatu-Wanganui","Manawatu-Wanganui operations expenditure (net):",{"$f":"C111+C231+C351","v":3067213},3289764,3358811.666666667,3124689.9999999995,3092685,3299215,3629021,3800403.9999999995,3897858,4024567,4147473,4178992,4381112,4459608,4539632,4623335,0,0,0,3238596.2222222225,3172196.6666666665,3775761,4117010.6666666665,4460117.333333333,1541111.6666666667,{"$f":"HLOOKUP($AB$3,$V463:$AA479,9,FALSE)","v":4117010.6666666665},{"$f":"HLOOKUP($AC$3,$V463:$AA479,9,FALSE)","v":3775761}]
["Wellington","Wellington operations expenditure (net):",{"$f":"C112+C232+C352","v":76521427},78326090.625552401,91779116.357936949,87828505.07832706,92415177,97551137,101751281,111096757.74542972,139932977.92585099,132474464.07095417,130567794.82264039,129158514.84797396,134677413.6201382,131557405.66106224,134864339.49160492,132550835.73333439,0,0,0,82208877.99449645,92598273.026109025,117593672.22376025,130733591.24718951,133699719.59093511,44183611.911111467,{"$f":"HLOOKUP($AB$3,$V463:$AA479,10,FALSE)","v":130733591.24718951},{"$f":"HLOOKUP($AC$3,$V463:$AA479,10,FALSE)","v":117593672.22376025}]
["Marlborough","Marlborough operations expenditure (net):",{"$f":"C113+C233+C353","v":134127},97451,82802,85173,102561,108064,89207,104229.99999999999,142000,144500,145250,146000,176000,176000,176000,176000,0,0,0,104793.33333333333,98599.333333333328,111812.33333333333,145250,176000,58666.666666666664,{"$f":"HLOOKUP($AB$3,$V463:$AA479,11,FALSE)","v":145250},{"$f":"HLOOKUP($AC$3,$V463:$AA479,11,FALSE)","v":111812.33333333333}]
["Nelson","Nelson operations expenditure (net):",{"$f":"C114+C234+C354","v":364102},328268.99999999994,455952.33333333331,555820,664723.99999999988,455245,628678,771982,783541.21648659464,863000,955167,931740,942550,966859,991932,1017767,0,0,0,382774.44444444444,558596.33333333337,728067.07216219825,916635.66666666663,967113.66666666663,339255.66666666669,{"$f":"HLOOKUP($AB$3,$V463:$AA479,12,FALSE)","v":916635.66666666663},{"$f":"HLOOKUP($AC$3,$V463:$AA479,12,FALSE)","v":728067.07216219825}]
["Canterbury","Canterbury operations expenditure (net):",{"$f":"C115+C235+C355","v":35968629},35866785.999999993,39286398.666666672,37207050.999999993,35767545.999999993,37171813.000000007,37654283,40172061.327037416,41999517,45218213,47183784,47415149,46168845,48015598,49936223,51933671,0,0,0,37040604.55555556,36715470,39941953.775679141,46605715.333333336,48040222,17311223.666666668,{"$f":"HLOOKUP($AB$3,$V463:$AA479,13,FALSE)","v":46605715.333333336},{"$f":"HLOOKUP($AC$3,$V463:$AA479,13,FALSE)","v":39941953.775679141}]
["West Coast","West Coast operations expenditure (net):",{"$f":"C116+C236+C356","v":72375},70175,79682,62564.000000000007,109791,88708,88619,92871,95725.396825396834,86500,86500,86500,93820,93966,94116,94268,0,0,0,74077.333333333328,87021,92405.132275132273,86500,93967.333333333328,31422.666666666668,{"$f":"HLOOKUP($AB$3,$V463:$AA479,14,FALSE)","v":86500},{"$f":"HLOOKUP($AC$3,$V463:$AA479,14,FALSE)","v":92405.132275132273}]
["Otago","Otago (DUNEDIN ONLY) operations expenditure (net):",{"$f":"C117+C237+C357","v":5190994},5860113,7981441.666666667,6892695.3799999999,5966968.5600000005,7174021.8999999994,5564023,7935540,10062000,11423352,11346575,11470138,16895761,16945680,17458336,17985109,0,0,0,6344182.888888889,6677895.2800000003,7853854.333333333,11413355,17099925.666666668,5995036.333333333,{"$f":"HLOOKUP($AB$3,$V463:$AA479,15,FALSE)","v":11413355},{"$f":"HLOOKUP($AC$3,$V463:$AA479,15,FALSE)","v":7853854.333333333}]
["Southland","Southland operations expenditure (net):",{"$f":"C118+C238+C358","v":1482726.9999999998},1547752,1630584.6666666667,1900580,1324578,1167631,1018710.9999999999,1067218,1330000.0000000002,1510340,1390250,1530068,1575454,1614840,1655212,1696591,0,0,0,1553687.888888889,1464263,1138643,1476886,1615168.6666666667,565530.33333333337,{"$f":"HLOOKUP($AB$3,$V463:$AA479,16,FALSE)","v":1476886},{"$f":"HLOOKUP($AC$3,$V463:$AA479,16,FALSE)","v":1138643}]
["National","National total operations expenditure (net):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C464:C478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C464:C478)-C465-C472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!C472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!C465,0))))))","v":342493574.43777764},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D464:D478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D464:D478)-D465-D472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!D472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!D465,0))))))","v":354839298.23239642},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E464:E478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E464:E478)-E465-E472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!E472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!E465,0))))))","v":417332707.65503776},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F464:F478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F464:F478)-F465-F472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!F472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!F465,0))))))","v":419138804.9636597},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G464:G478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G464:G478)-G465-G472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!G472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!G465,0))))))","v":440271501.9209438},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H464:H478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H464:H478)-H465-H472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!H472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!H465,0))))))","v":452112342.08530849},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I464:I478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I464:I478)-I465-I472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!I472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!I465,0))))))","v":456923686.37367392},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J464:J478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J464:J478)-J465-J472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!J472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!J465,0))))))","v":491607523.41363233},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K464:K478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K464:K478)-K465-K472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!K472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!K465,0))))))","v":593773353.00064528},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L464:L478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L464:L478)-L465-L472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!L472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!L465,0))))))","v":589707442.64126945},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M464:M478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M464:M478)-M465-M472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!M472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!M465,0))))))","v":594696782.09613824},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N464:N478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N464:N478)-N465-N472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!N472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!N465,0))))))","v":608194016.50876868},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O464:O478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O464:O478)-O465-O472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!O472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!O465,0))))))","v":644604881.94394088},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P464:P478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P464:P478)-P465-P472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!P472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!P465,0))))))","v":656079022.06231236},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q464:Q478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q464:Q478)-Q465-Q472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Q472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Q465,0))))))","v":689415313.85328805},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R464:R478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R464:R478)-R465-R472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!R472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!R465,0))))))","v":667133129.85654938},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S464:S478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S464:S478)-S465-S472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!S472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!S465,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T464:T478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T464:T478)-T465-T472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!T472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!T465,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U464:U478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U464:U478)-U465-U472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!U472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!U465,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V464:V478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V464:V478)-V465-V472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!V472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!V465,0))))))","v":371555193.44173723},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W464:W478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W464:W478)-W465-W472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!W472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!W465,0))))))","v":437174216.323304},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X464:X478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X464:X478)-X465-X472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!X472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!X465,0))))))","v":514101520.92931718},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y464:Y478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y464:Y478)-Y465-Y472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Y472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Y465,0))))))","v":597532747.08205879},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z464:Z478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z464:Z478)-Z465-Z472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Z472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Z465,0))))))","v":663366405.95318031},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA464:AA478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA464:AA478)-AA465-AA472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!AA472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!AA465,0))))))","v":222377709.9521831},{"$f":"HLOOKUP($AB$3,$V463:$AA479,17,FALSE)","v":597532747.08205879},{"$f":"HLOOKUP($AC$3,$V463:$AA479,17,FALSE)","v":514101520.92931718}]
[null,{"$f":"VLOOKUP($B$484,$A464:$AB479,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AC479,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B480","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC480","v":{"$error":"#N/A"}}]
[null,{"$f":"B480","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!N$12,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!O$12,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!P$12,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!Q$12,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!R$12,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!S$12,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!T$12,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!U$12,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!V$12,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!W$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AN$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AO$12,0)","v":0},{"$f":"AVERAGE(C482:E482)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F482:H482)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I482:K482)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L482:N482)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(O482:Q482)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(R482:T482)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AB$3,$V463:$AA482,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AC$3,$V463:$AA482,20,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"'CBA benchmark'!C15","v":"total network"}]
[null,{"$f":"'CBA benchmark'!B12","v":0}]
[null,{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!B3,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!B123,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!B243,'base data (TIO ext)'!B363)))","v":"NETWORK PATRONAGE"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S463","v":"2025/26"},{"$f":"T463","v":"2026/27"},{"$f":"U463","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y463","v":"2018-21"},{"$f":"Z3","v":"2021-24"},{"$f":"AA3","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland total patronage:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C4,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C124,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C244,'base data (TIO ext)'!C364)))","v":289485},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D4,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D124,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D244,'base data (TIO ext)'!D364)))","v":287006},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E4,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E124,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E244,'base data (TIO ext)'!E364)))","v":305735},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F4,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F124,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F244,'base data (TIO ext)'!F364)))","v":305737},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G4,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G124,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G244,'base data (TIO ext)'!G364)))","v":323553},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H4,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H124,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H244,'base data (TIO ext)'!H364)))","v":312821},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I4,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I124,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I244,'base data (TIO ext)'!I364)))","v":318249},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J4,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J124,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J244,'base data (TIO ext)'!J364)))","v":320022},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K4,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K124,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K244,'base data (TIO ext)'!K364)))","v":364162},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L4,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L124,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L244,'base data (TIO ext)'!L364)))","v":326796},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M4,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M124,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M244,'base data (TIO ext)'!M364)))","v":324918},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N4,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N124,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N244,'base data (TIO ext)'!N364)))","v":323100},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O4,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O124,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O244,'base data (TIO ext)'!O364)))","v":326331},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P4,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P124,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P244,'base data (TIO ext)'!P364)))","v":329594},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q4,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q124,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q244,'base data (TIO ext)'!Q364)))","v":332891},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R4,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R124,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R244,'base data (TIO ext)'!R364)))","v":336219},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S4,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S124,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S244,'base data (TIO ext)'!S364)))","v":339581},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T4,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T124,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T244,'base data (TIO ext)'!T364)))","v":342977},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U4,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U124,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U244,'base data (TIO ext)'!U364)))","v":0},{"$f":"AVERAGE(C486:E486)","v":294075.33333333331},{"$f":"AVERAGE(F486:H486)","v":314037},{"$f":"AVERAGE(I486:K486)","v":334144.33333333331},{"$f":"AVERAGE(L486:N486)","v":324938},{"$f":"AVERAGE(O486:Q486)","v":329605.33333333331},{"$f":"AVERAGE(R486:T486)","v":339592.33333333331},{"$f":"HLOOKUP($AB$3,$V485:$AA501,2,FALSE)","v":324938},{"$f":"HLOOKUP($AC$3,$V485:$AA501,2,FALSE)","v":334144.33333333331}]
["Auckland","Auckland total patronage:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C5,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C125,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C245,'base data (TIO ext)'!C365)))","v":60618292},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D5,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D125,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D245,'base data (TIO ext)'!D365)))","v":65763655},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E5,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E125,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E245,'base data (TIO ext)'!E365)))","v":70780980},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F5,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F125,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F245,'base data (TIO ext)'!F365)))","v":68525936},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G5,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G125,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G245,'base data (TIO ext)'!G365)))","v":72396736},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H5,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H125,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H245,'base data (TIO ext)'!H365)))","v":79249549},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I5,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I125,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I245,'base data (TIO ext)'!I365)))","v":82904160},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J5,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J125,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J245,'base data (TIO ext)'!J365)))","v":88441958},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K5,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K125,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K245,'base data (TIO ext)'!K365)))","v":91202702.049999997},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L5,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L125,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L245,'base data (TIO ext)'!L365)))","v":96759765.465399995},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M5,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M125,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M245,'base data (TIO ext)'!M365)))","v":100966824.127142},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N5,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N125,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N245,'base data (TIO ext)'!N365)))","v":105105701.69193587},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O5,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O125,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O245,'base data (TIO ext)'!O365)))","v":109771328.75491726},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P5,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P125,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P245,'base data (TIO ext)'!P365)))","v":114243992.82292143},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q5,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q125,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q245,'base data (TIO ext)'!Q365)))","v":122615085.09216501},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R5,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R125,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R245,'base data (TIO ext)'!R365)))","v":130268057.50654945},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S5,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S125,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S245,'base data (TIO ext)'!S365)))","v":127852519},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T5,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T125,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T245,'base data (TIO ext)'!T365)))","v":133254636},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U5,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U125,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U245,'base data (TIO ext)'!U365)))","v":0},65720975.666666664,73390740.333333328,87516273.350000009,100944097.09482594,115543468.89000124,130458404.16884983,{"$f":"HLOOKUP($AB$3,$V485:$AA501,3,FALSE)","v":100944097.09482594},{"$f":"HLOOKUP($AC$3,$V485:$AA501,3,FALSE)","v":87516273.350000009}]
["Waikato","Waikato total patronage:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C6,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C126,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C246,'base data (TIO ext)'!C366)))","v":4323384},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D6,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D126,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D246,'base data (TIO ext)'!D366)))","v":4338802},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E6,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E126,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E246,'base data (TIO ext)'!E366)))","v":4466401},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F6,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F126,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F246,'base data (TIO ext)'!F366)))","v":4322894},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G6,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G126,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G246,'base data (TIO ext)'!G366)))","v":4370780},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H6,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H126,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H246,'base data (TIO ext)'!H366)))","v":4341361},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I6,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I126,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I246,'base data (TIO ext)'!I366)))","v":4085467},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J6,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J126,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J246,'base data (TIO ext)'!J366)))","v":3988518},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K6,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K126,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K246,'base data (TIO ext)'!K366)))","v":5270295},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L6,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L126,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L246,'base data (TIO ext)'!L366)))","v":4126281},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M6,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M126,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M246,'base data (TIO ext)'!M366)))","v":4163359},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N6,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N126,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N246,'base data (TIO ext)'!N366)))","v":4200810},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O6,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O126,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O246,'base data (TIO ext)'!O366)))","v":4238633},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P6,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P126,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P246,'base data (TIO ext)'!P366)))","v":4276836},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q6,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q126,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q246,'base data (TIO ext)'!Q366)))","v":4315420},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R6,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R126,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R246,'base data (TIO ext)'!R366)))","v":4354390},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S6,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S126,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S246,'base data (TIO ext)'!S366)))","v":4393750},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T6,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T126,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T246,'base data (TIO ext)'!T366)))","v":4433503},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U6,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U126,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U246,'base data (TIO ext)'!U366)))","v":0},4376195.666666667,4345011.666666667,4448093.333333333,4163483.3333333335,4276963,4393881,{"$f":"HLOOKUP($AB$3,$V485:$AA501,4,FALSE)","v":4163483.3333333335},{"$f":"HLOOKUP($AC$3,$V485:$AA501,4,FALSE)","v":4448093.333333333}]
["Bay of Plenty","Bay of Plenty total patronage:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C7,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C127,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C247,'base data (TIO ext)'!C367)))","v":2175375},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D7,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D127,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D247,'base data (TIO ext)'!D367)))","v":2508000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E7,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E127,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E247,'base data (TIO ext)'!E367)))","v":2878156},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F7,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F127,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F247,'base data (TIO ext)'!F367)))","v":2880765},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G7,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G127,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G247,'base data (TIO ext)'!G367)))","v":3035008},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H7,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H127,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H247,'base data (TIO ext)'!H367)))","v":3138381},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I7,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I127,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I247,'base data (TIO ext)'!I367)))","v":3352802},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J7,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J127,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J247,'base data (TIO ext)'!J367)))","v":3173207},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K7,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K127,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K247,'base data (TIO ext)'!K367)))","v":3168459.5},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L7,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L127,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L247,'base data (TIO ext)'!L367)))","v":3134197},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M7,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M127,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M247,'base data (TIO ext)'!M367)))","v":3134197},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N7,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N127,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N247,'base data (TIO ext)'!N367)))","v":3134197},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O7,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O127,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O247,'base data (TIO ext)'!O367)))","v":3134197},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P7,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P127,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P247,'base data (TIO ext)'!P367)))","v":3134197},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q7,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q127,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q247,'base data (TIO ext)'!Q367)))","v":3134197},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R7,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R127,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R247,'base data (TIO ext)'!R367)))","v":3134197},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S7,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S127,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S247,'base data (TIO ext)'!S367)))","v":3134197},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T7,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T127,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T247,'base data (TIO ext)'!T367)))","v":3134197},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U7,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U127,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U247,'base data (TIO ext)'!U367)))","v":0},2520510.3333333335,3018051.3333333335,3231489.5,3134197,3134197,3134197,{"$f":"HLOOKUP($AB$3,$V485:$AA501,5,FALSE)","v":3134197},{"$f":"HLOOKUP($AC$3,$V485:$AA501,5,FALSE)","v":3231489.5}]
["Gisborne","Gisborne total patronage:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C8,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C128,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C248,'base data (TIO ext)'!C368)))","v":136020},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D8,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D128,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D248,'base data (TIO ext)'!D368)))","v":152258},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E8,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E128,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E248,'base data (TIO ext)'!E368)))","v":157596},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F8,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F128,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F248,'base data (TIO ext)'!F368)))","v":157008},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G8,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G128,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G248,'base data (TIO ext)'!G368)))","v":139473},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H8,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H128,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H248,'base data (TIO ext)'!H368)))","v":138261},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I8,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I128,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I248,'base data (TIO ext)'!I368)))","v":146129},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J8,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J128,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J248,'base data (TIO ext)'!J368)))","v":142373},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K8,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K128,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K248,'base data (TIO ext)'!K368)))","v":139500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L8,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L128,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L248,'base data (TIO ext)'!L368)))","v":155500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M8,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M128,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M248,'base data (TIO ext)'!M368)))","v":155500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N8,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N128,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N248,'base data (TIO ext)'!N368)))","v":155500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O8,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O128,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O248,'base data (TIO ext)'!O368)))","v":155500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P8,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P128,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P248,'base data (TIO ext)'!P368)))","v":155650},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q8,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q128,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q248,'base data (TIO ext)'!Q368)))","v":155650},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R8,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R128,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R248,'base data (TIO ext)'!R368)))","v":155650},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S8,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S128,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S248,'base data (TIO ext)'!S368)))","v":155800},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T8,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T128,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T248,'base data (TIO ext)'!T368)))","v":155800},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U8,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U128,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U248,'base data (TIO ext)'!U368)))","v":0},148624.66666666666,144914,142667.33333333334,155500,155600,155750,{"$f":"HLOOKUP($AB$3,$V485:$AA501,6,FALSE)","v":155500},{"$f":"HLOOKUP($AC$3,$V485:$AA501,6,FALSE)","v":142667.33333333334}]
["Hawkes Bay","Hawkes Bay total patronage:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C9,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C129,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C249,'base data (TIO ext)'!C369)))","v":480113},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D9,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D129,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D249,'base data (TIO ext)'!D369)))","v":554647},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E9,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E129,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E249,'base data (TIO ext)'!E369)))","v":681566},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F9,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F129,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F249,'base data (TIO ext)'!F369)))","v":761392},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G9,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G129,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G249,'base data (TIO ext)'!G369)))","v":799845},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H9,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H129,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H249,'base data (TIO ext)'!H369)))","v":744381},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I9,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I129,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I249,'base data (TIO ext)'!I369)))","v":694557},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J9,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J129,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J249,'base data (TIO ext)'!J369)))","v":688151},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K9,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K129,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K249,'base data (TIO ext)'!K369)))","v":865200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L9,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L129,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L249,'base data (TIO ext)'!L369)))","v":713084},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M9,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M129,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M249,'base data (TIO ext)'!M369)))","v":726822},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N9,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N129,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N249,'base data (TIO ext)'!N369)))","v":734913},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O9,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O129,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O249,'base data (TIO ext)'!O369)))","v":742262},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P9,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P129,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P249,'base data (TIO ext)'!P369)))","v":749685},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q9,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q129,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q249,'base data (TIO ext)'!Q369)))","v":756334},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R9,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R129,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R249,'base data (TIO ext)'!R369)))","v":763898},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S9,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S129,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S249,'base data (TIO ext)'!S369)))","v":771537},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T9,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T129,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T249,'base data (TIO ext)'!T369)))","v":779253},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U9,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U129,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U249,'base data (TIO ext)'!U369)))","v":0},572108.66666666663,768539.33333333337,749302.66666666663,724939.66666666663,749427,771562.66666666663,{"$f":"HLOOKUP($AB$3,$V485:$AA501,7,FALSE)","v":724939.66666666663},{"$f":"HLOOKUP($AC$3,$V485:$AA501,7,FALSE)","v":749302.66666666663}]
["Taranaki","Taranaki total patronage:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C10,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C130,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C250,'base data (TIO ext)'!C370)))","v":405598},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D10,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D130,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D250,'base data (TIO ext)'!D370)))","v":497277},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E10,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E130,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E250,'base data (TIO ext)'!E370)))","v":543317},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F10,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F130,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F250,'base data (TIO ext)'!F370)))","v":556017},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G10,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G130,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G250,'base data (TIO ext)'!G370)))","v":584371},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H10,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H130,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H250,'base data (TIO ext)'!H370)))","v":586306},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I10,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I130,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I250,'base data (TIO ext)'!I370)))","v":605603},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J10,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J130,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J250,'base data (TIO ext)'!J370)))","v":614811},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K10,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K130,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K250,'base data (TIO ext)'!K370)))","v":718619},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L10,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L130,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L250,'base data (TIO ext)'!L370)))","v":830692},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M10,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M130,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M250,'base data (TIO ext)'!M370)))","v":834845},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N10,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N130,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N250,'base data (TIO ext)'!N370)))","v":839019},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O10,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O130,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O250,'base data (TIO ext)'!O370)))","v":843214},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P10,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P130,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P250,'base data (TIO ext)'!P370)))","v":847428},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q10,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q130,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q250,'base data (TIO ext)'!Q370)))","v":851666},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R10,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R130,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R250,'base data (TIO ext)'!R370)))","v":855925},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S10,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S130,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S250,'base data (TIO ext)'!S370)))","v":855925},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T10,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T130,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T250,'base data (TIO ext)'!T370)))","v":855925},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U10,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U130,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U250,'base data (TIO ext)'!U370)))","v":0},482064,575564.66666666663,646344.33333333337,834852,847436,855925,{"$f":"HLOOKUP($AB$3,$V485:$AA501,8,FALSE)","v":834852},{"$f":"HLOOKUP($AC$3,$V485:$AA501,8,FALSE)","v":646344.33333333337}]
["Manawatu-Wanganui","Manawatu-Wanganui total patronage:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C11,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C131,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C251,'base data (TIO ext)'!C371)))","v":1357004},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D11,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D131,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D251,'base data (TIO ext)'!D371)))","v":1599934},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E11,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E131,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E251,'base data (TIO ext)'!E371)))","v":1635096},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F11,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F131,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F251,'base data (TIO ext)'!F371)))","v":1620202},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G11,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G131,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G251,'base data (TIO ext)'!G371)))","v":1577158},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H11,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H131,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H251,'base data (TIO ext)'!H371)))","v":1447403},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I11,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I131,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I251,'base data (TIO ext)'!I371)))","v":1356938},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J11,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J131,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J251,'base data (TIO ext)'!J371)))","v":1301374},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K11,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K131,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K251,'base data (TIO ext)'!K371)))","v":1822472},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L11,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L131,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L251,'base data (TIO ext)'!L371)))","v":1336644},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M11,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M131,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M251,'base data (TIO ext)'!M371)))","v":1390111},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N11,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N131,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N251,'base data (TIO ext)'!N371)))","v":1417913},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O11,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O131,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O251,'base data (TIO ext)'!O371)))","v":1446272},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P11,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P131,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P251,'base data (TIO ext)'!P371)))","v":1475197},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q11,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q131,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q251,'base data (TIO ext)'!Q371)))","v":1504702},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R11,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R131,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R251,'base data (TIO ext)'!R371)))","v":1534795},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S11,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S131,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S251,'base data (TIO ext)'!S371)))","v":1565492},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T11,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T131,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T251,'base data (TIO ext)'!T371)))","v":1596801},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U11,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U131,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U251,'base data (TIO ext)'!U371)))","v":0},1530678,1548254.3333333333,1493594.6666666667,1381556,1475390.3333333333,1565696,{"$f":"HLOOKUP($AB$3,$V485:$AA501,9,FALSE)","v":1381556},{"$f":"HLOOKUP($AC$3,$V485:$AA501,9,FALSE)","v":1493594.6666666667}]
["Wellington","Wellington total patronage:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C12,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C132,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C252,'base data (TIO ext)'!C372)))","v":35563796},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D12,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D132,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D252,'base data (TIO ext)'!D372)))","v":35402034},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E12,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E132,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E252,'base data (TIO ext)'!E372)))","v":35532308},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F12,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F132,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F252,'base data (TIO ext)'!F372)))","v":35155888},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G12,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G132,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G252,'base data (TIO ext)'!G372)))","v":35804641},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H12,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H132,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H252,'base data (TIO ext)'!H372)))","v":36406866},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I12,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I132,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I252,'base data (TIO ext)'!I372)))","v":37330479},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J12,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J132,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J252,'base data (TIO ext)'!J372)))","v":37754749},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K12,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K132,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K252,'base data (TIO ext)'!K372)))","v":38012200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L12,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L132,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L252,'base data (TIO ext)'!L372)))","v":38785793},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M12,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M132,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M252,'base data (TIO ext)'!M372)))","v":39147802},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N12,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N132,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N252,'base data (TIO ext)'!N372)))","v":40025743},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O12,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O132,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O252,'base data (TIO ext)'!O372)))","v":40804052},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P12,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P132,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P252,'base data (TIO ext)'!P372)))","v":41373581},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q12,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q132,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q252,'base data (TIO ext)'!Q372)))","v":41921947},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R12,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R132,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R252,'base data (TIO ext)'!R372)))","v":42476887},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S12,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S132,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S252,'base data (TIO ext)'!S372)))","v":42874461},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T12,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T132,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T252,'base data (TIO ext)'!T372)))","v":43275883},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U12,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U132,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U252,'base data (TIO ext)'!U372)))","v":0},35499379.333333336,35789131.666666664,37699142.666666664,39319779.333333336,41366526.666666664,42875743.666666664,{"$f":"HLOOKUP($AB$3,$V485:$AA501,10,FALSE)","v":39319779.333333336},{"$f":"HLOOKUP($AC$3,$V485:$AA501,10,FALSE)","v":37699142.666666664}]
["Marlborough","Marlborough total patronage:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C13,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C133,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C253,'base data (TIO ext)'!C373)))","v":22520},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D13,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D133,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D253,'base data (TIO ext)'!D373)))","v":23523},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E13,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E133,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E253,'base data (TIO ext)'!E373)))","v":23773},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F13,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F133,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F253,'base data (TIO ext)'!F373)))","v":25149},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G13,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G133,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G253,'base data (TIO ext)'!G373)))","v":26498},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H13,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H133,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H253,'base data (TIO ext)'!H373)))","v":26979},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I13,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I133,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I253,'base data (TIO ext)'!I373)))","v":25493},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J13,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J133,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J253,'base data (TIO ext)'!J373)))","v":22691},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K13,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K133,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K253,'base data (TIO ext)'!K373)))","v":45655},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L13,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L133,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L253,'base data (TIO ext)'!L373)))","v":21500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M13,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M133,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M253,'base data (TIO ext)'!M373)))","v":22150},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N13,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N133,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N253,'base data (TIO ext)'!N373)))","v":22815},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O13,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O133,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O253,'base data (TIO ext)'!O373)))","v":23500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P13,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P133,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P253,'base data (TIO ext)'!P373)))","v":24205},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q13,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q133,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q253,'base data (TIO ext)'!Q373)))","v":24930},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R13,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R133,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R253,'base data (TIO ext)'!R373)))","v":25680},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S13,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S133,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S253,'base data (TIO ext)'!S373)))","v":26455},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T13,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T133,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T253,'base data (TIO ext)'!T373)))","v":27245},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U13,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U133,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U253,'base data (TIO ext)'!U373)))","v":0},23272,26208.666666666668,31279.666666666668,22155,24211.666666666668,26460,{"$f":"HLOOKUP($AB$3,$V485:$AA501,11,FALSE)","v":22155},{"$f":"HLOOKUP($AC$3,$V485:$AA501,11,FALSE)","v":31279.666666666668}]
["Nelson","Nelson total patronage:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C14,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C134,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C254,'base data (TIO ext)'!C374)))","v":45343},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D14,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D134,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D254,'base data (TIO ext)'!D374)))","v":50714},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E14,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E134,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E254,'base data (TIO ext)'!E374)))","v":131392},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F14,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F134,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F254,'base data (TIO ext)'!F374)))","v":351685},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G14,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G134,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G254,'base data (TIO ext)'!G374)))","v":396326},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H14,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H134,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H254,'base data (TIO ext)'!H374)))","v":415326},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I14,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I134,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I254,'base data (TIO ext)'!I374)))","v":414322},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J14,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J134,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J254,'base data (TIO ext)'!J374)))","v":426237},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K14,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K134,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K254,'base data (TIO ext)'!K374)))","v":515315},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L14,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L134,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L254,'base data (TIO ext)'!L374)))","v":408387},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M14,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M134,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M254,'base data (TIO ext)'!M374)))","v":408405},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N14,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N134,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N254,'base data (TIO ext)'!N374)))","v":408405},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O14,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O134,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O254,'base data (TIO ext)'!O374)))","v":408405},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P14,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P134,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P254,'base data (TIO ext)'!P374)))","v":408405},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q14,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q134,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q254,'base data (TIO ext)'!Q374)))","v":408405},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R14,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R134,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R254,'base data (TIO ext)'!R374)))","v":408405},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S14,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S134,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S254,'base data (TIO ext)'!S374)))","v":408405},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T14,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T134,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T254,'base data (TIO ext)'!T374)))","v":408405},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U14,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U134,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U254,'base data (TIO ext)'!U374)))","v":0},75816.333333333328,387779,451958,408399,408405,408405,{"$f":"HLOOKUP($AB$3,$V485:$AA501,12,FALSE)","v":408399},{"$f":"HLOOKUP($AC$3,$V485:$AA501,12,FALSE)","v":451958}]
["Canterbury","Canterbury total patronage:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C15,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C135,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C255,'base data (TIO ext)'!C375)))","v":17428351},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D15,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D135,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D255,'base data (TIO ext)'!D375)))","v":13232215},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E15,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E135,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E255,'base data (TIO ext)'!E375)))","v":11432467},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F15,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F135,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F255,'base data (TIO ext)'!F375)))","v":13529838},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G15,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G135,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G255,'base data (TIO ext)'!G375)))","v":14304479},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H15,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H135,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H255,'base data (TIO ext)'!H375)))","v":14344095},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I15,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I135,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I255,'base data (TIO ext)'!I375)))","v":13859074},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J15,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J135,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J255,'base data (TIO ext)'!J375)))","v":13362576},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K15,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K135,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K255,'base data (TIO ext)'!K375)))","v":16559208},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L15,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L135,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L255,'base data (TIO ext)'!L375)))","v":15284436},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M15,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M135,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M255,'base data (TIO ext)'!M375)))","v":15437280},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N15,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N135,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N255,'base data (TIO ext)'!N375)))","v":15591652},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O15,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O135,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O255,'base data (TIO ext)'!O375)))","v":15747568},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P15,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P135,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P255,'base data (TIO ext)'!P375)))","v":15904620},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q15,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q135,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q255,'base data (TIO ext)'!Q375)))","v":16063665},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R15,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R135,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R255,'base data (TIO ext)'!R375)))","v":16224736},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S15,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S135,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S255,'base data (TIO ext)'!S375)))","v":16386983},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T15,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T135,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T255,'base data (TIO ext)'!T375)))","v":16550852},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U15,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U135,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U255,'base data (TIO ext)'!U375)))","v":0},14031011,14059470.666666666,14593619.333333334,15437789.333333334,15905284.333333334,16387523.666666666,{"$f":"HLOOKUP($AB$3,$V485:$AA501,13,FALSE)","v":15437789.333333334},{"$f":"HLOOKUP($AC$3,$V485:$AA501,13,FALSE)","v":14593619.333333334}]
["West Coast","West Coast total patronage:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C16,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C136,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C256,'base data (TIO ext)'!C376)))","v":30367},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D16,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D136,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D256,'base data (TIO ext)'!D376)))","v":29958},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E16,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E136,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E256,'base data (TIO ext)'!E376)))","v":29727},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F16,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F136,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F256,'base data (TIO ext)'!F376)))","v":40518},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G16,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G136,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G256,'base data (TIO ext)'!G376)))","v":24173},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H16,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H136,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H256,'base data (TIO ext)'!H376)))","v":23952},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I16,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I136,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I256,'base data (TIO ext)'!I376)))","v":23952},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J16,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J136,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J256,'base data (TIO ext)'!J376)))","v":23775},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K16,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K136,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K256,'base data (TIO ext)'!K376)))","v":36500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L16,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L136,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L256,'base data (TIO ext)'!L376)))","v":85000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M16,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M136,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M256,'base data (TIO ext)'!M376)))","v":85000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N16,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N136,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N256,'base data (TIO ext)'!N376)))","v":85000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O16,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O136,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O256,'base data (TIO ext)'!O376)))","v":85000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P16,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P136,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P256,'base data (TIO ext)'!P376)))","v":85000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q16,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q136,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q256,'base data (TIO ext)'!Q376)))","v":85000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R16,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R136,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R256,'base data (TIO ext)'!R376)))","v":85000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S16,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S136,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S256,'base data (TIO ext)'!S376)))","v":85000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T16,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T136,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T256,'base data (TIO ext)'!T376)))","v":85000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U16,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U136,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U256,'base data (TIO ext)'!U376)))","v":0},30017.333333333332,29547.666666666668,28075.666666666668,85000,85000,85000,{"$f":"HLOOKUP($AB$3,$V485:$AA501,14,FALSE)","v":85000},{"$f":"HLOOKUP($AC$3,$V485:$AA501,14,FALSE)","v":28075.666666666668}]
["Otago","Otago (DUNEDIN ONLY) total patronage:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C17,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C137,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C257,'base data (TIO ext)'!C377)))","v":2171696},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D17,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D137,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D257,'base data (TIO ext)'!D377)))","v":2171399},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E17,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E137,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E257,'base data (TIO ext)'!E377)))","v":2229556},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F17,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F137,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F257,'base data (TIO ext)'!F377)))","v":2249736},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G17,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G137,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G257,'base data (TIO ext)'!G377)))","v":2250562},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H17,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H137,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H257,'base data (TIO ext)'!H377)))","v":2236713},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I17,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I137,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I257,'base data (TIO ext)'!I377)))","v":2151771},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J17,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J137,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J257,'base data (TIO ext)'!J377)))","v":2148781},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K17,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K137,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K257,'base data (TIO ext)'!K377)))","v":2270474.84},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L17,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L137,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L257,'base data (TIO ext)'!L377)))","v":2206626},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M17,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M137,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M257,'base data (TIO ext)'!M377)))","v":2316296},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N17,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N137,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N257,'base data (TIO ext)'!N377)))","v":2500441},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O17,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O137,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O257,'base data (TIO ext)'!O377)))","v":2550700},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P17,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P137,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P257,'base data (TIO ext)'!P377)))","v":2571105},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q17,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q137,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q257,'base data (TIO ext)'!Q377)))","v":2692719},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R17,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R137,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R257,'base data (TIO ext)'!R377)))","v":2729878},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S17,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S137,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S257,'base data (TIO ext)'!S377)))","v":2803585},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T17,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T137,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T257,'base data (TIO ext)'!T377)))","v":2886851},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U17,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U137,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U257,'base data (TIO ext)'!U377)))","v":0},2190883.6666666665,2245670.3333333335,2190342.2799999998,2341121,2604841.3333333335,2806771.3333333335,{"$f":"HLOOKUP($AB$3,$V485:$AA501,15,FALSE)","v":2341121},{"$f":"HLOOKUP($AC$3,$V485:$AA501,15,FALSE)","v":2190342.2799999998}]
["Southland","Southland total patronage:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C18,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C138,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C258,'base data (TIO ext)'!C378)))","v":400000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D18,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D138,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D258,'base data (TIO ext)'!D378)))","v":373000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E18,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E138,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E258,'base data (TIO ext)'!E378)))","v":393000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F18,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F138,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F258,'base data (TIO ext)'!F378)))","v":310531},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G18,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G138,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G258,'base data (TIO ext)'!G378)))","v":289745},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H18,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H138,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H258,'base data (TIO ext)'!H378)))","v":245118},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I18,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I138,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I258,'base data (TIO ext)'!I378)))","v":211425},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J18,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J138,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J258,'base data (TIO ext)'!J378)))","v":198826},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K18,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K138,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K258,'base data (TIO ext)'!K378)))","v":285244},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L18,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L138,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L258,'base data (TIO ext)'!L378)))","v":202000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M18,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M138,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M258,'base data (TIO ext)'!M378)))","v":203600},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N18,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N138,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N258,'base data (TIO ext)'!N378)))","v":204950},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O18,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O138,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O258,'base data (TIO ext)'!O378)))","v":206650},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P18,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P138,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P258,'base data (TIO ext)'!P378)))","v":208100},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q18,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q138,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q258,'base data (TIO ext)'!Q378)))","v":209800},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R18,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R138,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R258,'base data (TIO ext)'!R378)))","v":211250},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S18,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S138,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S258,'base data (TIO ext)'!S378)))","v":212450},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T18,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T138,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T258,'base data (TIO ext)'!T378)))","v":213650},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U18,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U138,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U258,'base data (TIO ext)'!U378)))","v":0},388666.66666666669,281798,231831.66666666666,203516.66666666666,208183.33333333334,212450,{"$f":"HLOOKUP($AB$3,$V485:$AA501,16,FALSE)","v":203516.66666666666},{"$f":"HLOOKUP($AC$3,$V485:$AA501,16,FALSE)","v":231831.66666666666}]
["National","National total patronage:",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C486:C500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C486:C500)-C487-C494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!C494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!C487,0))))))","v":125447344},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D486:D500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D486:D500)-D487-D494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!D494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!D487,0))))))","v":126984422},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E486:E500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E486:E500)-E487-E494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!E494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!E487,0))))))","v":131221070},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F486:F500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F486:F500)-F487-F494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!F494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!F487,0))))))","v":130793296},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G486:G500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G486:G500)-G487-G494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!G494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!G487,0))))))","v":136323348},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H486:H500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H486:H500)-H487-H494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!H494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!H487,0))))))","v":143657512},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I486:I500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I486:I500)-I487-I494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!I494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!I487,0))))))","v":147480421},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J486:J500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J486:J500)-J487-J494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!J494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!J487,0))))))","v":152608049},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K486:K500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K486:K500)-K487-K494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!K494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!K487,0))))))","v":161276006.39000002},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L486:L500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L486:L500)-L487-L494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!L494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!L487,0))))))","v":164376701.46539998},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M486:M500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M486:M500)-M487-M494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!M494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!M487,0))))))","v":169317109.12714201},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N486:N500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N486:N500)-N487-N494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!N494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!N487,0))))))","v":174750159.69193587},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O486:O500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O486:O500)-O487-O494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!O494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!O487,0))))))","v":180483612.75491726},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P486:P500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P486:P500)-P487-P494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!P494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!P487,0))))))","v":185787595.82292143},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q486:Q500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q486:Q500)-Q487-Q494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Q494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Q487,0))))))","v":195072411.09216499},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R486:R500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R486:R500)-R487-R494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!R494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!R487,0))))))","v":203564967.50654945},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S486:S500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S486:S500)-S487-S494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!S494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!S487,0))))))","v":201866140},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T486:T500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T486:T500)-T487-T494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!T494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!T487,0))))))","v":208000978},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U486:U500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U486:U500)-U487-U494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!U494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!U487,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V486:V500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V486:V500)-V487-V494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!V494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!V487,0))))))","v":127884278.66666669},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W486:W500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W486:W500)-W487-W494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!W494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!W487,0))))))","v":136924718.66666666},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X486:X500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X486:X500)-X487-X494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!X494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!X487,0))))))","v":153788158.79666665},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y486:Y500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y486:Y500)-Y487-Y494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Y494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Y487,0))))))","v":169481323.42815927},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z486:Z500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z486:Z500)-Z487-Z494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Z494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Z487,0))))))","v":187114539.89000124},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA486:AA500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA486:AA500)-AA487-AA494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!AA494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!AA487,0))))))","v":204477361.83551645},{"$f":"HLOOKUP($AB$3,$V485:$AA501,17,FALSE)","v":169481323.42815927},{"$f":"HLOOKUP($AC$3,$V485:$AA501,17,FALSE)","v":153788158.79666665}]
[null,{"$f":"VLOOKUP($B$484,$A486:$AB501,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C20,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C140,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C260,'base data (TIO ext)'!C380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D20,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D140,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D260,'base data (TIO ext)'!D380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E20,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E140,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E260,'base data (TIO ext)'!E380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F20,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F140,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F260,'base data (TIO ext)'!F380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G20,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G140,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G260,'base data (TIO ext)'!G380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H20,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H140,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H260,'base data (TIO ext)'!H380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I20,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I140,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I260,'base data (TIO ext)'!I380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J20,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J140,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J260,'base data (TIO ext)'!J380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K20,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K140,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K260,'base data (TIO ext)'!K380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L20,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L140,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L260,'base data (TIO ext)'!L380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M20,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M140,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M260,'base data (TIO ext)'!M380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N20,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N140,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N260,'base data (TIO ext)'!N380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O20,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O140,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O260,'base data (TIO ext)'!O380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P20,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P140,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P260,'base data (TIO ext)'!P380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q20,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q140,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q260,'base data (TIO ext)'!Q380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R20,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R140,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R260,'base data (TIO ext)'!R380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S20,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S140,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S260,'base data (TIO ext)'!S380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T20,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T140,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T260,'base data (TIO ext)'!T380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U20,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U140,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U260,'base data (TIO ext)'!U380)))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A486:$AB501,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A486:$AB501,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A486:$AB501,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A486:$AB501,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A486:$AB501,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A486:$AB501,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A486:$AB501,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A486:$AC501,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B502","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC502","v":{"$error":"#N/A"}}]
[null,{"$f":"B502","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C22,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C142,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C262,'base data (TIO ext)'!C382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D22,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D142,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D262,'base data (TIO ext)'!D382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E22,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E142,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E262,'base data (TIO ext)'!E382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F22,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F142,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F262,'base data (TIO ext)'!F382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G22,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G142,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G262,'base data (TIO ext)'!G382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H22,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H142,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H262,'base data (TIO ext)'!H382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I22,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I142,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I262,'base data (TIO ext)'!I382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J22,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J142,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J262,'base data (TIO ext)'!J382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K22,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K142,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K262,'base data (TIO ext)'!K382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L22,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L142,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L262,'base data (TIO ext)'!L382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M22,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M142,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M262,'base data (TIO ext)'!M382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N22,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N142,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N262,'base data (TIO ext)'!N382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O22,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O142,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O262,'base data (TIO ext)'!O382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P22,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P142,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P262,'base data (TIO ext)'!P382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q22,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q142,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q262,'base data (TIO ext)'!Q382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R22,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R142,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R262,'base data (TIO ext)'!R382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S22,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S142,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S262,'base data (TIO ext)'!S382)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T22,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T142,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T262,'base data (TIO ext)'!T382)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U22,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U142,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U262,'base data (TIO ext)'!U382)))","v":0},{"$f":"AVERAGE(C504:E504)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F504:H504)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I504:K504)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L504:N504)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(O504:Q504)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(R504:T504)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AB$3,$V485:$AA504,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AC$3,$V485:$AA504,20,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!B23,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!B143,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!B263,'base data (TIO ext)'!B383)))","v":"NETWORK PASSENGER KILOMETRES"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S485","v":"2025/26"},{"$f":"T485","v":"2026/27"},{"$f":"U485","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y485","v":"2018-21"},{"$f":"Z485","v":"2021-24"},{"$f":"AA485","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland passenger kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C24,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C144,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C264,'base data (TIO ext)'!C384)))","v":4350872.8126615966},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D24,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D144,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D264,'base data (TIO ext)'!D384)))","v":4660962.8714662464},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E24,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E144,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E264,'base data (TIO ext)'!E384)))","v":4954507},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F24,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F144,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F264,'base data (TIO ext)'!F384)))","v":4953341},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G24,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G144,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G264,'base data (TIO ext)'!G384)))","v":5232371},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H24,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H144,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H264,'base data (TIO ext)'!H384)))","v":5102110},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I24,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I144,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I264,'base data (TIO ext)'!I384)))","v":5231135},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J24,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J144,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J264,'base data (TIO ext)'!J384)))","v":5041655},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K24,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K144,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K264,'base data (TIO ext)'!K384)))","v":4995328},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L24,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L144,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L264,'base data (TIO ext)'!L384)))","v":4574304},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M24,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M144,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M264,'base data (TIO ext)'!M384)))","v":4548852},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N24,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N144,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N264,'base data (TIO ext)'!N384)))","v":4523400},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O24,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O144,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O264,'base data (TIO ext)'!O384)))","v":4568634},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P24,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P144,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P264,'base data (TIO ext)'!P384)))","v":4614320},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q24,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q144,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q264,'base data (TIO ext)'!Q384)))","v":4660464},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R24,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R144,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R264,'base data (TIO ext)'!R384)))","v":4707068},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S24,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S144,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S264,'base data (TIO ext)'!S384)))","v":4754139},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T24,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T144,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T264,'base data (TIO ext)'!T384)))","v":4801680},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U24,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U144,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U264,'base data (TIO ext)'!U384)))","v":0},{"$f":"AVERAGE(C506:E506)","v":4655447.5613759477},{"$f":"AVERAGE(F506:H506)","v":5095940.666666667},{"$f":"AVERAGE(I506:K506)","v":5089372.666666667},{"$f":"AVERAGE(L506:N506)","v":4548852},{"$f":"AVERAGE(O506:Q506)","v":4614472.666666667},{"$f":"AVERAGE(R506:T506)","v":4754295.666666667},{"$f":"HLOOKUP($AB$3,$V505:$AA521,2,FALSE)","v":4548852},{"$f":"HLOOKUP($AC$3,$V505:$AA521,2,FALSE)","v":5089372.666666667}]
["Auckland","Auckland passenger kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C25,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C145,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C265,'base data (TIO ext)'!C385)))","v":506982085},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D25,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D145,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D265,'base data (TIO ext)'!D385)))","v":549935161},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E25,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E145,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E265,'base data (TIO ext)'!E385)))","v":686647943},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F25,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F145,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F265,'base data (TIO ext)'!F385)))","v":672357269},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G25,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G145,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G265,'base data (TIO ext)'!G385)))","v":739326410},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H25,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H145,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H265,'base data (TIO ext)'!H385)))","v":720721079},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I25,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I145,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I265,'base data (TIO ext)'!I385)))","v":757477081},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J25,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J145,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J265,'base data (TIO ext)'!J385)))","v":798388764},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K25,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K145,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K265,'base data (TIO ext)'!K385)))","v":820269929.40753329},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L25,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L145,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L265,'base data (TIO ext)'!L385)))","v":887192473.27525294},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M25,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M145,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M265,'base data (TIO ext)'!M385)))","v":929071732.52282524},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N25,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N145,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N265,'base data (TIO ext)'!N385)))","v":972150442.68428004},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O25,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O145,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O265,'base data (TIO ext)'!O385)))","v":1016607027.027117},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P25,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P145,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P265,'base data (TIO ext)'!P385)))","v":1056351075.6328219},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q25,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q145,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q265,'base data (TIO ext)'!Q385)))","v":1134651273.0715652},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R25,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R145,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R265,'base data (TIO ext)'!R385)))","v":1197338350.5041559},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S25,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S145,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S265,'base data (TIO ext)'!S385)))","v":1089385283},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T25,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T145,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T265,'base data (TIO ext)'!T385)))","v":1128756800},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U25,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U145,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U265,'base data (TIO ext)'!U385)))","v":0},581188396.33333337,710801586,792045258.13584435,929471549.49411929,1069203125.2438346,1138493477.8347187,{"$f":"HLOOKUP($AB$3,$V505:$AA521,3,FALSE)","v":929471549.49411929},{"$f":"HLOOKUP($AC$3,$V505:$AA521,3,FALSE)","v":792045258.13584435}]
["Waikato","Waikato passenger kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C26,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C146,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C266,'base data (TIO ext)'!C386)))","v":33511595.760154665},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D26,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D146,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D266,'base data (TIO ext)'!D386)))","v":35165666.855215095},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E26,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E146,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E266,'base data (TIO ext)'!E386)))","v":37655571.36626827},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F26,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F146,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F266,'base data (TIO ext)'!F386)))","v":36924380.88261719},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G26,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G146,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G266,'base data (TIO ext)'!G386)))","v":37326461.199999996},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H26,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H146,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H266,'base data (TIO ext)'!H386)))","v":37075223},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I26,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I146,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I266,'base data (TIO ext)'!I386)))","v":34889881},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J26,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J146,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J266,'base data (TIO ext)'!J386)))","v":34061943},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K26,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K146,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K266,'base data (TIO ext)'!K386)))","v":45324537},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L26,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L146,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L266,'base data (TIO ext)'!L386)))","v":35238442},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M26,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M146,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M266,'base data (TIO ext)'!M386)))","v":35555094},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N26,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N146,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N266,'base data (TIO ext)'!N386)))","v":35874913},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O26,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O146,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O266,'base data (TIO ext)'!O386)))","v":36197930},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P26,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P146,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P266,'base data (TIO ext)'!P386)))","v":36524177},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q26,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q146,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q266,'base data (TIO ext)'!Q386)))","v":36853686},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R26,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R146,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R266,'base data (TIO ext)'!R386)))","v":37186491},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S26,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S146,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S266,'base data (TIO ext)'!S386)))","v":37522623},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T26,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T146,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T266,'base data (TIO ext)'!T386)))","v":37862117},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U26,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U146,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U266,'base data (TIO ext)'!U386)))","v":0},35444277.993879348,37108688.360872395,38092120.333333336,35556149.666666664,36525264.333333336,37523743.666666664,{"$f":"HLOOKUP($AB$3,$V505:$AA521,4,FALSE)","v":35556149.666666664},{"$f":"HLOOKUP($AC$3,$V505:$AA521,4,FALSE)","v":38092120.333333336}]
["Bay of Plenty","Bay of Plenty passenger kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C27,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C147,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C267,'base data (TIO ext)'!C387)))","v":18232081},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D27,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D147,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D267,'base data (TIO ext)'!D387)))","v":21287829},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E27,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E147,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E267,'base data (TIO ext)'!E387)))","v":26091241},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F27,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F147,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F267,'base data (TIO ext)'!F387)))","v":26447055},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G27,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G147,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G267,'base data (TIO ext)'!G387)))","v":25140179},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H27,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H147,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H267,'base data (TIO ext)'!H387)))","v":26642429},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I27,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I147,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I267,'base data (TIO ext)'!I387)))","v":26852644},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J27,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J147,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J267,'base data (TIO ext)'!J387)))","v":26742253},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K27,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K147,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K267,'base data (TIO ext)'!K387)))","v":26179698},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L27,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L147,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L267,'base data (TIO ext)'!L387)))","v":25523677},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M27,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M147,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M267,'base data (TIO ext)'!M387)))","v":25523677},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N27,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N147,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N267,'base data (TIO ext)'!N387)))","v":25523677},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O27,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O147,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O267,'base data (TIO ext)'!O387)))","v":25523677},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P27,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P147,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P267,'base data (TIO ext)'!P387)))","v":25523677},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q27,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q147,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q267,'base data (TIO ext)'!Q387)))","v":25523677},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R27,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R147,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R267,'base data (TIO ext)'!R387)))","v":25523677},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S27,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S147,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S267,'base data (TIO ext)'!S387)))","v":25523677},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T27,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T147,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T267,'base data (TIO ext)'!T387)))","v":25523677},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U27,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U147,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U267,'base data (TIO ext)'!U387)))","v":0},21870383.666666668,26076554.333333332,26591531.666666668,25523677,25523677,25523677,{"$f":"HLOOKUP($AB$3,$V505:$AA521,5,FALSE)","v":25523677},{"$f":"HLOOKUP($AC$3,$V505:$AA521,5,FALSE)","v":26591531.666666668}]
["Gisborne","Gisborne passenger kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C28,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C148,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C268,'base data (TIO ext)'!C388)))","v":816120},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D28,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D148,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D268,'base data (TIO ext)'!D388)))","v":913548},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E28,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E148,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E268,'base data (TIO ext)'!E388)))","v":945576},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F28,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F148,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F268,'base data (TIO ext)'!F388)))","v":942048},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G28,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G148,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G268,'base data (TIO ext)'!G388)))","v":836838},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H28,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H148,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H268,'base data (TIO ext)'!H388)))","v":829566},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I28,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I148,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I268,'base data (TIO ext)'!I388)))","v":1065440},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J28,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J148,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J268,'base data (TIO ext)'!J388)))","v":869578},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K28,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K148,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K268,'base data (TIO ext)'!K388)))","v":837000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L28,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L148,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L268,'base data (TIO ext)'!L388)))","v":968000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M28,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M148,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M268,'base data (TIO ext)'!M388)))","v":968000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N28,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N148,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N268,'base data (TIO ext)'!N388)))","v":968000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O28,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O148,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O268,'base data (TIO ext)'!O388)))","v":968000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P28,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P148,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P268,'base data (TIO ext)'!P388)))","v":968050},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q28,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q148,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q268,'base data (TIO ext)'!Q388)))","v":968050},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R28,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R148,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R268,'base data (TIO ext)'!R388)))","v":968050},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S28,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S148,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S268,'base data (TIO ext)'!S388)))","v":968050},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T28,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T148,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T268,'base data (TIO ext)'!T388)))","v":968050},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U28,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U148,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U268,'base data (TIO ext)'!U388)))","v":0},891748,869484,924006,968000,968033.33333333337,968050,{"$f":"HLOOKUP($AB$3,$V505:$AA521,6,FALSE)","v":968000},{"$f":"HLOOKUP($AC$3,$V505:$AA521,6,FALSE)","v":924006}]
["Hawkes Bay","Hawkes Bay passenger kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C29,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C149,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C269,'base data (TIO ext)'!C389)))","v":3360791},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D29,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D149,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D269,'base data (TIO ext)'!D389)))","v":3882529},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E29,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E149,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E269,'base data (TIO ext)'!E389)))","v":4770892},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F29,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F149,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F269,'base data (TIO ext)'!F389)))","v":5558531},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G29,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G149,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G269,'base data (TIO ext)'!G389)))","v":5838868},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H29,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H149,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H269,'base data (TIO ext)'!H389)))","v":7555620},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I29,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I149,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I269,'base data (TIO ext)'!I389)))","v":7161305},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J29,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J149,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J269,'base data (TIO ext)'!J389)))","v":7335951},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K29,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K149,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K269,'base data (TIO ext)'!K389)))","v":8813876},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L29,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L149,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L269,'base data (TIO ext)'!L389)))","v":7717113},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M29,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M149,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M269,'base data (TIO ext)'!M389)))","v":7902323},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N29,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N149,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N269,'base data (TIO ext)'!N389)))","v":8091979},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O29,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O149,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O269,'base data (TIO ext)'!O389)))","v":8286186},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P29,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P149,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P269,'base data (TIO ext)'!P389)))","v":8485055},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q29,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q149,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q269,'base data (TIO ext)'!Q389)))","v":8688696},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R29,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R149,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R269,'base data (TIO ext)'!R389)))","v":8897225},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S29,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S149,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S269,'base data (TIO ext)'!S389)))","v":9110758},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T29,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T149,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T269,'base data (TIO ext)'!T389)))","v":9329417},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U29,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U149,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U269,'base data (TIO ext)'!U389)))","v":0},4004737.3333333335,6317673,7770377.333333333,7903805,8486645.666666666,9112466.666666666,{"$f":"HLOOKUP($AB$3,$V505:$AA521,7,FALSE)","v":7903805},{"$f":"HLOOKUP($AC$3,$V505:$AA521,7,FALSE)","v":7770377.333333333}]
["Taranaki","Taranaki passenger kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C30,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C150,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C270,'base data (TIO ext)'!C390)))","v":3732302},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D30,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D150,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D270,'base data (TIO ext)'!D390)))","v":4615457},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E30,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E150,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E270,'base data (TIO ext)'!E390)))","v":5071909},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F30,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F150,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F270,'base data (TIO ext)'!F390)))","v":5176741},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G30,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G150,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G270,'base data (TIO ext)'!G390)))","v":5417954},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H30,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H150,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H270,'base data (TIO ext)'!H390)))","v":5394506},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I30,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I150,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I270,'base data (TIO ext)'!I390)))","v":6866883},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J30,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J150,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J270,'base data (TIO ext)'!J390)))","v":6859635},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K30,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K150,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K270,'base data (TIO ext)'!K390)))","v":6626349},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L30,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L150,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L270,'base data (TIO ext)'!L390)))","v":6884253},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M30,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M150,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M270,'base data (TIO ext)'!M390)))","v":6918672},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N30,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N150,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N270,'base data (TIO ext)'!N390)))","v":6953265},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O30,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O150,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O270,'base data (TIO ext)'!O390)))","v":6988034},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P30,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P150,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P270,'base data (TIO ext)'!P390)))","v":7022966},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q30,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q150,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q270,'base data (TIO ext)'!Q390)))","v":7058084},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R30,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R150,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R270,'base data (TIO ext)'!R390)))","v":7093377},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S30,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S150,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S270,'base data (TIO ext)'!S390)))","v":7093377},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T30,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T150,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T270,'base data (TIO ext)'!T390)))","v":7093377},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U30,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U150,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U270,'base data (TIO ext)'!U390)))","v":0},4473222.666666667,5329733.666666667,6784289,6918730,7023028,7093377,{"$f":"HLOOKUP($AB$3,$V505:$AA521,8,FALSE)","v":6918730},{"$f":"HLOOKUP($AC$3,$V505:$AA521,8,FALSE)","v":6784289}]
["Manawatu-Wanganui","Manawatu-Wanganui passenger kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C31,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C151,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C271,'base data (TIO ext)'!C391)))","v":12829416},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D31,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D151,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D271,'base data (TIO ext)'!D391)))","v":16371395},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E31,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E151,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E271,'base data (TIO ext)'!E391)))","v":16621807},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F31,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F151,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F271,'base data (TIO ext)'!F391)))","v":16638914},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G31,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G151,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G271,'base data (TIO ext)'!G391)))","v":16417477},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H31,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H151,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H271,'base data (TIO ext)'!H391)))","v":16161786},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I31,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I151,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I271,'base data (TIO ext)'!I391)))","v":16161786},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J31,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J151,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J271,'base data (TIO ext)'!J391)))","v":12681922},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K31,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K151,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K271,'base data (TIO ext)'!K391)))","v":17771043},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L31,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L151,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L271,'base data (TIO ext)'!L391)))","v":12935560},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M31,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M151,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M271,'base data (TIO ext)'!M391)))","v":13452982},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N31,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N151,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N271,'base data (TIO ext)'!N391)))","v":13722041},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O31,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O151,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O271,'base data (TIO ext)'!O391)))","v":13996481},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P31,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P151,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P271,'base data (TIO ext)'!P391)))","v":14276410},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q31,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q151,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q271,'base data (TIO ext)'!Q391)))","v":14561938},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R31,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R151,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R271,'base data (TIO ext)'!R391)))","v":14853176},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S31,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S151,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S271,'base data (TIO ext)'!S391)))","v":15150239},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T31,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T151,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T271,'base data (TIO ext)'!T391)))","v":15453243},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U31,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U151,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U271,'base data (TIO ext)'!U391)))","v":0},15274206,16406059,15538250.333333334,13370194.333333334,14278276.333333334,15152219.333333334,{"$f":"HLOOKUP($AB$3,$V505:$AA521,9,FALSE)","v":13370194.333333334},{"$f":"HLOOKUP($AC$3,$V505:$AA521,9,FALSE)","v":15538250.333333334}]
["Wellington","Wellington passenger kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C32,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C152,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C272,'base data (TIO ext)'!C392)))","v":431323938},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D32,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D152,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D272,'base data (TIO ext)'!D392)))","v":428731400},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E32,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E152,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E272,'base data (TIO ext)'!E392)))","v":436521600},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F32,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F152,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F272,'base data (TIO ext)'!F392)))","v":439213383},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G32,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G152,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G272,'base data (TIO ext)'!G392)))","v":444145131},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H32,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H152,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H272,'base data (TIO ext)'!H392)))","v":460702937},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I32,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I152,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I272,'base data (TIO ext)'!I392)))","v":477093611},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J32,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J152,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J272,'base data (TIO ext)'!J392)))","v":483082651},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K32,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K152,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K272,'base data (TIO ext)'!K392)))","v":469008700},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L32,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L152,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L272,'base data (TIO ext)'!L392)))","v":498033200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M32,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M152,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M272,'base data (TIO ext)'!M392)))","v":502588400},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N32,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N152,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N272,'base data (TIO ext)'!N392)))","v":513536000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O32,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O152,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O272,'base data (TIO ext)'!O392)))","v":523860600},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P32,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P152,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P272,'base data (TIO ext)'!P392)))","v":533118800},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q32,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q152,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q272,'base data (TIO ext)'!Q392)))","v":541829900},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R32,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R152,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R272,'base data (TIO ext)'!R392)))","v":550656800},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S32,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S152,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S272,'base data (TIO ext)'!S392)))","v":555710100},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T32,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T152,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T272,'base data (TIO ext)'!T392)))","v":560812600},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U32,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U152,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U272,'base data (TIO ext)'!U392)))","v":0},432192312.66666669,448020483.66666669,476394987.33333331,504719200,532936433.33333331,555726500,{"$f":"HLOOKUP($AB$3,$V505:$AA521,10,FALSE)","v":504719200},{"$f":"HLOOKUP($AC$3,$V505:$AA521,10,FALSE)","v":476394987.33333331}]
["Marlborough","Marlborough passenger kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C33,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C153,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C273,'base data (TIO ext)'!C393)))","v":168900},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D33,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D153,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D273,'base data (TIO ext)'!D393)))","v":176423},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E33,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E153,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E273,'base data (TIO ext)'!E393)))","v":178298},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F33,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F153,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F273,'base data (TIO ext)'!F393)))","v":188618},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G33,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G153,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G273,'base data (TIO ext)'!G393)))","v":198735},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H33,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H153,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H273,'base data (TIO ext)'!H393)))","v":202342},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I33,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I153,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I273,'base data (TIO ext)'!I393)))","v":178946},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J33,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J153,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J273,'base data (TIO ext)'!J393)))","v":158402},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K33,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K153,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K273,'base data (TIO ext)'!K393)))","v":273930},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L33,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L153,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L273,'base data (TIO ext)'!L393)))","v":149892},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M33,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M153,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M273,'base data (TIO ext)'!M393)))","v":154402},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N33,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N153,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N273,'base data (TIO ext)'!N393)))","v":159046},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O33,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O153,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O273,'base data (TIO ext)'!O393)))","v":163821},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P33,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P153,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P273,'base data (TIO ext)'!P393)))","v":168743},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q33,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q153,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q273,'base data (TIO ext)'!Q393)))","v":173812},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R33,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R153,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R273,'base data (TIO ext)'!R393)))","v":179033},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S33,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S153,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S273,'base data (TIO ext)'!S393)))","v":184409},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T33,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T153,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T273,'base data (TIO ext)'!T393)))","v":189946},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U33,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U153,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U273,'base data (TIO ext)'!U393)))","v":0},174540.33333333334,196565,203759.33333333334,154446.66666666666,168792,184462.66666666666,{"$f":"HLOOKUP($AB$3,$V505:$AA521,11,FALSE)","v":154446.66666666666},{"$f":"HLOOKUP($AC$3,$V505:$AA521,11,FALSE)","v":203759.33333333334}]
["Nelson","Nelson passenger kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C34,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C154,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C274,'base data (TIO ext)'!C394)))","v":394385},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D34,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D154,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D274,'base data (TIO ext)'!D394)))","v":436820},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E34,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E154,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E274,'base data (TIO ext)'!E394)))","v":833860},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F34,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F154,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F274,'base data (TIO ext)'!F394)))","v":2317280},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G34,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G154,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G274,'base data (TIO ext)'!G394)))","v":2603481},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H34,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H154,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H274,'base data (TIO ext)'!H394)))","v":2784873},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I34,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I154,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I274,'base data (TIO ext)'!I394)))","v":2784873},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J34,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J154,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J274,'base data (TIO ext)'!J394)))","v":2799525},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K34,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K154,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K274,'base data (TIO ext)'!K394)))","v":3384525},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L34,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L154,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L274,'base data (TIO ext)'!L394)))","v":2926205},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M34,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M154,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M274,'base data (TIO ext)'!M394)))","v":2926200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N34,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N154,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N274,'base data (TIO ext)'!N394)))","v":2926200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O34,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O154,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O274,'base data (TIO ext)'!O394)))","v":2926200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P34,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P154,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P274,'base data (TIO ext)'!P394)))","v":2926200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q34,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q154,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q274,'base data (TIO ext)'!Q394)))","v":2926200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R34,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R154,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R274,'base data (TIO ext)'!R394)))","v":2926200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S34,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S154,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S274,'base data (TIO ext)'!S394)))","v":2926200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T34,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T154,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T274,'base data (TIO ext)'!T394)))","v":2926200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U34,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U154,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U274,'base data (TIO ext)'!U394)))","v":0},555021.66666666663,2568544.6666666665,2989641,2926201.6666666665,2926200,2926200,{"$f":"HLOOKUP($AB$3,$V505:$AA521,12,FALSE)","v":2926201.6666666665},{"$f":"HLOOKUP($AC$3,$V505:$AA521,12,FALSE)","v":2989641}]
["Canterbury","Canterbury passenger kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C35,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C155,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C275,'base data (TIO ext)'!C395)))","v":147397769},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D35,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D155,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D275,'base data (TIO ext)'!D395)))","v":111715935},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E35,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E155,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E275,'base data (TIO ext)'!E395)))","v":96736971},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F35,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F155,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F275,'base data (TIO ext)'!F395)))","v":114384983},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G35,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G155,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G275,'base data (TIO ext)'!G395)))","v":120870508},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H35,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H155,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H275,'base data (TIO ext)'!H395)))","v":121240520},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I35,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I155,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I275,'base data (TIO ext)'!I395)))","v":117136040.98306179},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J35,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J155,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J275,'base data (TIO ext)'!J395)))","v":112960385},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K35,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K155,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K275,'base data (TIO ext)'!K395)))","v":139976376},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L35,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L155,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L275,'base data (TIO ext)'!L395)))","v":127334688},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M35,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M155,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M275,'base data (TIO ext)'!M395)))","v":128608030},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N35,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N155,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N275,'base data (TIO ext)'!N395)))","v":129894111},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O35,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O155,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O275,'base data (TIO ext)'!O395)))","v":131193043},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P35,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P155,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P275,'base data (TIO ext)'!P395)))","v":132504975},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q35,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q155,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q275,'base data (TIO ext)'!Q395)))","v":133830015},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R35,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R155,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R275,'base data (TIO ext)'!R395)))","v":135168327},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S35,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S155,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S275,'base data (TIO ext)'!S395)))","v":136520004},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T35,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T155,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T275,'base data (TIO ext)'!T395)))","v":137885200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U35,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U155,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U275,'base data (TIO ext)'!U395)))","v":0},118616891.66666667,118832003.66666667,123357600.66102059,128612276.33333333,132509344.33333333,136524510.33333334,{"$f":"HLOOKUP($AB$3,$V505:$AA521,13,FALSE)","v":128612276.33333333},{"$f":"HLOOKUP($AC$3,$V505:$AA521,13,FALSE)","v":123357600.66102059}]
["West Coast","West Coast passenger kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C36,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C156,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C276,'base data (TIO ext)'!C396)))","v":113835},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D36,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D156,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D276,'base data (TIO ext)'!D396)))","v":111662},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E36,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E156,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E276,'base data (TIO ext)'!E396)))","v":110956},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F36,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F156,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F276,'base data (TIO ext)'!F396)))","v":153369},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G36,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G156,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G276,'base data (TIO ext)'!G396)))","v":138508},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H36,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H156,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H276,'base data (TIO ext)'!H396)))","v":134016},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I36,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I156,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I276,'base data (TIO ext)'!I396)))","v":134016},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J36,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J156,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J276,'base data (TIO ext)'!J396)))","v":129316},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K36,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K156,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K276,'base data (TIO ext)'!K396)))","v":70000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L36,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L156,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L276,'base data (TIO ext)'!L396)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M36,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M156,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M276,'base data (TIO ext)'!M396)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N36,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N156,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N276,'base data (TIO ext)'!N396)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O36,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O156,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O276,'base data (TIO ext)'!O396)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P36,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P156,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P276,'base data (TIO ext)'!P396)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q36,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q156,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q276,'base data (TIO ext)'!Q396)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R36,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R156,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R276,'base data (TIO ext)'!R396)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S36,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S156,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S276,'base data (TIO ext)'!S396)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T36,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T156,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T276,'base data (TIO ext)'!T396)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U36,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U156,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U276,'base data (TIO ext)'!U396)))","v":0},112151,141964.33333333334,111110.66666666667,0,0,0,{"$f":"HLOOKUP($AB$3,$V505:$AA521,14,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V505:$AA521,14,FALSE)","v":111110.66666666667}]
["Otago","Otago (DUNEDIN ONLY) passenger kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C37,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C157,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C277,'base data (TIO ext)'!C397)))","v":10334093},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D37,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D157,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D277,'base data (TIO ext)'!D397)))","v":11508414},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E37,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E157,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E277,'base data (TIO ext)'!E397)))","v":11816646.799999999},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F37,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F157,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F277,'base data (TIO ext)'!F397)))","v":11923600.799999999},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G37,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G157,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G277,'base data (TIO ext)'!G397)))","v":11927978.6},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H37,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H157,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H277,'base data (TIO ext)'!H397)))","v":11854579},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I37,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I157,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I277,'base data (TIO ext)'!I397)))","v":11404386},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J37,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J157,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J277,'base data (TIO ext)'!J397)))","v":11388539},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K37,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K157,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K277,'base data (TIO ext)'!K397)))","v":16491521},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L37,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L157,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L277,'base data (TIO ext)'!L397)))","v":11695119},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M37,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M157,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M277,'base data (TIO ext)'!M397)))","v":12276366},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N37,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N157,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N277,'base data (TIO ext)'!N397)))","v":13252337},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O37,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O157,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O277,'base data (TIO ext)'!O397)))","v":13518709},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P37,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P157,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P277,'base data (TIO ext)'!P397)))","v":13626859},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q37,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q157,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q277,'base data (TIO ext)'!Q397)))","v":14271409},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R37,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R157,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R277,'base data (TIO ext)'!R397)))","v":14468355},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S37,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S157,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S277,'base data (TIO ext)'!S397)))","v":14859000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T37,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T157,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T277,'base data (TIO ext)'!T397)))","v":15300313},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U37,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U157,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U277,'base data (TIO ext)'!U397)))","v":0},11219717.933333332,11902052.799999999,13094815.333333334,12407940.666666666,13805659,14875889.333333334,{"$f":"HLOOKUP($AB$3,$V505:$AA521,15,FALSE)","v":12407940.666666666},{"$f":"HLOOKUP($AC$3,$V505:$AA521,15,FALSE)","v":13094815.333333334}]
["Southland","Southland passenger kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C38,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C158,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C278,'base data (TIO ext)'!C398)))","v":1312272},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D38,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D158,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D278,'base data (TIO ext)'!D398)))","v":1223700},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E38,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E158,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E278,'base data (TIO ext)'!E398)))","v":1289040},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F38,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F158,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F278,'base data (TIO ext)'!F398)))","v":889907},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G38,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G158,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G278,'base data (TIO ext)'!G398)))","v":830821},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H38,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H158,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H278,'base data (TIO ext)'!H398)))","v":1711948},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I38,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I158,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I278,'base data (TIO ext)'!I398)))","v":1711948},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J38,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J158,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J278,'base data (TIO ext)'!J398)))","v":306692},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K38,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K158,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K278,'base data (TIO ext)'!K398)))","v":1711468},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L38,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L158,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L278,'base data (TIO ext)'!L398)))","v":1212000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M38,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M158,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M278,'base data (TIO ext)'!M398)))","v":1215000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N38,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N158,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N278,'base data (TIO ext)'!N398)))","v":1219500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O38,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O158,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O278,'base data (TIO ext)'!O398)))","v":1225500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P38,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P158,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P278,'base data (TIO ext)'!P398)))","v":1227000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q38,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q158,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q278,'base data (TIO ext)'!Q398)))","v":1233000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R38,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R158,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R278,'base data (TIO ext)'!R398)))","v":1234500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S38,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S158,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S278,'base data (TIO ext)'!S398)))","v":1234500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T38,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T158,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T278,'base data (TIO ext)'!T398)))","v":1234500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U38,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U158,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U278,'base data (TIO ext)'!U398)))","v":0},1275004,1144225.3333333333,1243369.3333333333,1215500,1228500,1234500,{"$f":"HLOOKUP($AB$3,$V505:$AA521,16,FALSE)","v":1215500},{"$f":"HLOOKUP($AC$3,$V505:$AA521,16,FALSE)","v":1243369.3333333333}]
["National","National total passenger kilometres",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C506:C520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C506:C520)-C507-C514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!C514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!C507,0))))))","v":1174860455.5728164},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D506:D520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D506:D520)-D507-D514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!D514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!D507,0))))))","v":1190736902.7266812},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E506:E520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E506:E520)-E507-E514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!E514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!E507,0))))))","v":1330246818.1662681},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F506:F520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F506:F520)-F507-F514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!F514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!F507,0))))))","v":1338069420.6826172},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G506:G520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G506:G520)-G507-G514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!G514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!G507,0))))))","v":1416251720.8},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H506:H520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H506:H520)-H507-H514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!H514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!H507,0))))))","v":1418113534},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I506:I520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I506:I520)-I507-I514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!I514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!I507,0))))))","v":1466149975.9830618},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J506:J520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J506:J520)-J507-J514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!J514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!J507,0))))))","v":1502807211},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K506:K520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K506:K520)-K507-K514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!K514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!K507,0))))))","v":1561734280.4075332},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L506:L520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L506:L520)-L507-L514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!L514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!L507,0))))))","v":1622384926.2752528},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M506:M520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M506:M520)-M507-M514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!M514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!M507,0))))))","v":1671709730.5228252},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N506:N520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N506:N520)-N507-N514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!N514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!N507,0))))))","v":1728794911.6842799},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O506:O520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O506:O520)-O507-O514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!O514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!O507,0))))))","v":1786023842.027117},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P506:P520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P506:P520)-P507-P514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!P514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!P507,0))))))","v":1837338307.632822},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q506:Q520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q506:Q520)-Q507-Q514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Q514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Q507,0))))))","v":1927230204.0715652},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R506:R520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R506:R520)-R507-R514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!R514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!R507,0))))))","v":2001200629.5041559},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S506:S520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S506:S520)-S507-S514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!S514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!S507,0))))))","v":1900942359},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T506:T520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T506:T520)-T507-T514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!T514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!T507,0))))))","v":1948137120},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U506:U520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U506:U520)-U507-U514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!U514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!U507,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V506:V520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V506:V520)-V507-V514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!V514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!V507,0))))))","v":1231948058.8219221},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W506:W520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W506:W520)-W507-W514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!W514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!W507,0))))))","v":1390811558.4942057},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X506:X520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X506:X520)-X507-X514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!X514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!X507,0))))))","v":1510230489.130198},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y506:Y520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y506:Y520)-Y507-Y514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Y514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Y507,0))))))","v":1674296522.8274527},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z506:Z520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z506:Z520)-Z507-Z514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Z514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Z507,0))))))","v":1850197451.2438343},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA506:AA520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA506:AA520)-AA507-AA514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!AA514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!AA507,0))))))","v":1950093369.5013855},{"$f":"HLOOKUP($AB$3,$V505:$AA521,17,FALSE)","v":1674296522.8274527},{"$f":"HLOOKUP($AC$3,$V505:$AA521,17,FALSE)","v":1510230489.130198}]
[null,{"$f":"VLOOKUP($B$484,$A506:$AB521,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C40,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C160,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C280,'base data (TIO ext)'!C400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D40,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D160,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D280,'base data (TIO ext)'!D400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E40,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E160,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E280,'base data (TIO ext)'!E400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F40,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F160,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F280,'base data (TIO ext)'!F400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G40,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G160,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G280,'base data (TIO ext)'!G400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H40,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H160,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H280,'base data (TIO ext)'!H400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I40,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I160,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I280,'base data (TIO ext)'!I400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J40,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J160,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J280,'base data (TIO ext)'!J400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K40,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K160,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K280,'base data (TIO ext)'!K400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L40,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L160,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L280,'base data (TIO ext)'!L400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M40,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M160,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M280,'base data (TIO ext)'!M400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N40,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N160,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N280,'base data (TIO ext)'!N400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O40,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O160,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O280,'base data (TIO ext)'!O400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P40,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P160,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P280,'base data (TIO ext)'!P400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q40,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q160,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q280,'base data (TIO ext)'!Q400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R40,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R160,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R280,'base data (TIO ext)'!R400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S40,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S160,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S280,'base data (TIO ext)'!S400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T40,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T160,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T280,'base data (TIO ext)'!T400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U40,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U160,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U280,'base data (TIO ext)'!U400)))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A506:$AB521,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A506:$AB521,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A506:$AB521,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A506:$AB521,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A506:$AB521,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A506:$AB521,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A506:$AB521,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A506:$AC521,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B522","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC522","v":{"$error":"#N/A"}}]
[null,{"$f":"B522","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C42,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C162,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C282,'base data (TIO ext)'!C402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D42,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D162,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D282,'base data (TIO ext)'!D402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E42,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E162,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E282,'base data (TIO ext)'!E402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F42,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F162,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F282,'base data (TIO ext)'!F402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G42,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G162,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G282,'base data (TIO ext)'!G402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H42,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H162,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H282,'base data (TIO ext)'!H402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I42,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I162,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I282,'base data (TIO ext)'!I402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J42,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J162,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J282,'base data (TIO ext)'!J402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K42,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K162,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K282,'base data (TIO ext)'!K402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L42,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L162,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L282,'base data (TIO ext)'!L402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M42,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M162,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M282,'base data (TIO ext)'!M402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N42,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N162,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N282,'base data (TIO ext)'!N402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O42,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O162,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O282,'base data (TIO ext)'!O402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P42,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P162,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P282,'base data (TIO ext)'!P402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q42,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q162,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q282,'base data (TIO ext)'!Q402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R42,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R162,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R282,'base data (TIO ext)'!R402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S42,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S162,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S282,'base data (TIO ext)'!S402)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T42,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T162,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T282,'base data (TIO ext)'!T402)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U42,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U162,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U282,'base data (TIO ext)'!U402)))","v":0},{"$f":"AVERAGE(C524:E524)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F524:H524)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I524:K524)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L524:N524)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(O524:Q524)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(R524:T524)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AB$3,$V505:$AA524,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AC$3,$V505:$AA524,20,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!B43,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!B163,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!B283,'base data (TIO ext)'!B403)))","v":"NETWORK IN SERVICE VEHICLE KILOMETRES"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S505","v":"2025/26"},{"$f":"T505","v":"2026/27"},{"$f":"U505","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y505","v":"2018-21"},{"$f":"Z505","v":"2021-24"},{"$f":"AA505","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V525","v":"2009-12"},"2012-15","2015-18","2018-21","2021-24","2024-27","2018-21","2015-18"]
["Northland","Northland in service vehicle kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C44,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C164,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C284,'base data (TIO ext)'!C404)))","v":450783},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D44,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D164,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D284,'base data (TIO ext)'!D404)))","v":379825},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E44,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E164,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E284,'base data (TIO ext)'!E404)))","v":479441},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F44,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F164,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F284,'base data (TIO ext)'!F404)))","v":382108},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G44,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G164,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G284,'base data (TIO ext)'!G404)))","v":387601},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H44,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H164,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H284,'base data (TIO ext)'!H404)))","v":391751},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I44,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I164,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I284,'base data (TIO ext)'!I404)))","v":464035},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J44,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J164,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J284,'base data (TIO ext)'!J404)))","v":469915},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K44,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K164,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K284,'base data (TIO ext)'!K404)))","v":384256},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L44,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L164,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L284,'base data (TIO ext)'!L404)))","v":508256},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M44,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M164,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M284,'base data (TIO ext)'!M404)))","v":505428},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N44,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N164,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N284,'base data (TIO ext)'!N404)))","v":502600},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O44,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O164,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O284,'base data (TIO ext)'!O404)))","v":504406},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P44,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P164,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P284,'base data (TIO ext)'!P404)))","v":504644},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q44,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q164,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q284,'base data (TIO ext)'!Q404)))","v":503860},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R44,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R164,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R284,'base data (TIO ext)'!R404)))","v":504644},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S44,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S164,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S284,'base data (TIO ext)'!S404)))","v":503860},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T44,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T164,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T284,'base data (TIO ext)'!T404)))","v":504644},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U44,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U164,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U284,'base data (TIO ext)'!U404)))","v":0},{"$f":"AVERAGE(C526:E526)","v":436683},{"$f":"AVERAGE(F526:H526)","v":387153.33333333331},{"$f":"AVERAGE(I526:K526)","v":439402},{"$f":"AVERAGE(L526:N526)","v":505428},{"$f":"AVERAGE(O526:Q526)","v":504303.33333333331},{"$f":"AVERAGE(R526:T526)","v":504382.66666666669},{"$f":"HLOOKUP($AB$3,$V525:$AA541,2,FALSE)","v":505428},{"$f":"HLOOKUP($AC$3,$V525:$AA541,2,FALSE)","v":439402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W526/$V526-1","v":-0.11342247503719327},{"$f":"X526/$V526-1","v":6.2264846582074096E-3},{"$f":"Y526/$V526-1","v":0.15742540927858428},{"$f":"Z526/$V526-1","v":0.15484993309410555},{"$f":"AA526/$V526-1","v":0.15503160568803165},{"$f":"HLOOKUP($Y$3,$BU525:$BZ541,2,FALSE)","v":0.15742540927858428},{"$f":"HLOOKUP($Z$3,$BU525:$BZ541,2,FALSE)","v":0.15484993309410555}]
["Auckland","Auckland in service vehicle kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C45,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C165,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C285,'base data (TIO ext)'!C405)))","v":42084988.666666664},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D45,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D165,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D285,'base data (TIO ext)'!D405)))","v":44322462},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E45,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E165,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E285,'base data (TIO ext)'!E405)))","v":45093569},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F45,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F165,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F285,'base data (TIO ext)'!F405)))","v":49956284},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G45,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G165,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G285,'base data (TIO ext)'!G405)))","v":51879423},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H45,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H165,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H285,'base data (TIO ext)'!H405)))","v":53033154},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I45,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I165,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I285,'base data (TIO ext)'!I405)))","v":51449279},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J45,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J165,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J285,'base data (TIO ext)'!J405)))","v":54868084},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K45,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K165,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K285,'base data (TIO ext)'!K405)))","v":59018199.481125385},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L45,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L165,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L285,'base data (TIO ext)'!L405)))","v":65069912.962250769},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M45,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M165,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M285,'base data (TIO ext)'!M405)))","v":65814837.034204006},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N45,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N165,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N285,'base data (TIO ext)'!N405)))","v":66976604.802920841},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O45,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O165,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O285,'base data (TIO ext)'!O405)))","v":70856386.37455979},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P45,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P165,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P285,'base data (TIO ext)'!P405)))","v":74299426.787459373},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q45,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q165,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q285,'base data (TIO ext)'!Q405)))","v":78350815.336576015},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R45,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R165,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R285,'base data (TIO ext)'!R405)))","v":82038890.905130401},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S45,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S165,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S285,'base data (TIO ext)'!S405)))","v":83190564},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T45,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T165,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T285,'base data (TIO ext)'!T405)))","v":86150189},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U45,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U165,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U285,'base data (TIO ext)'!U405)))","v":0},43833673.222222216,51622953.666666664,55111854.160375126,65953784.933125205,74502209.499531731,83793214.635043457,{"$f":"HLOOKUP($AB$3,$V525:$AA541,3,FALSE)","v":65953784.933125205},{"$f":"HLOOKUP($AC$3,$V525:$AA541,3,FALSE)","v":55111854.160375126},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.17770083754914578,0.25729490843663183,0.50463741878900592,0.69965699935367454,0.91161745013336182,{"$f":"HLOOKUP($Y$3,$BU525:$BZ541,3,FALSE)","v":0.50463741878900592},{"$f":"HLOOKUP($Z$3,$BU525:$BZ541,3,FALSE)","v":0.69965699935367454}]
["Waikato","Waikato in service vehicle kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C46,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C166,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C286,'base data (TIO ext)'!C406)))","v":5280031},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D46,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D166,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D286,'base data (TIO ext)'!D406)))","v":5244111},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E46,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E166,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E286,'base data (TIO ext)'!E406)))","v":5718423},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F46,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F166,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F286,'base data (TIO ext)'!F406)))","v":5771515},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G46,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G166,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G286,'base data (TIO ext)'!G406)))","v":5780209},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H46,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H166,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H286,'base data (TIO ext)'!H406)))","v":5718423},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I46,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I166,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I286,'base data (TIO ext)'!I406)))","v":5706752},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J46,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J166,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J286,'base data (TIO ext)'!J406)))","v":5492695},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K46,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K166,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K286,'base data (TIO ext)'!K406)))","v":5780209},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L46,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L166,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L286,'base data (TIO ext)'!L406)))","v":5658712},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M46,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M166,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M286,'base data (TIO ext)'!M406)))","v":5715299},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N46,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N166,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N286,'base data (TIO ext)'!N406)))","v":5772452},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O46,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O166,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O286,'base data (TIO ext)'!O406)))","v":5830176},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P46,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P166,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P286,'base data (TIO ext)'!P406)))","v":5888478},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q46,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q166,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q286,'base data (TIO ext)'!Q406)))","v":5947363},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R46,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R166,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R286,'base data (TIO ext)'!R406)))","v":6006837},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S46,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S166,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S286,'base data (TIO ext)'!S406)))","v":6066905},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T46,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T166,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T286,'base data (TIO ext)'!T406)))","v":6127574},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U46,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U166,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U286,'base data (TIO ext)'!U406)))","v":0},5414188.333333333,5756715.666666667,5659885.333333333,5715487.666666667,5888672.333333333,6067105.333333333,{"$f":"HLOOKUP($AB$3,$V525:$AA541,4,FALSE)","v":5715487.666666667},{"$f":"HLOOKUP($AC$3,$V525:$AA541,4,FALSE)","v":5659885.333333333},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3264761446237161E-2,4.5380209345014189E-2,5.5649954302168458E-2,8.7637143517664828E-2,0.1205936993325869,{"$f":"HLOOKUP($Y$3,$BU525:$BZ541,4,FALSE)","v":5.5649954302168458E-2},{"$f":"HLOOKUP($Z$3,$BU525:$BZ541,4,FALSE)","v":8.7637143517664828E-2}]
["Bay of Plenty","Bay of Plenty in service vehicle kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C47,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C167,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C287,'base data (TIO ext)'!C407)))","v":4678107},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D47,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D167,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D287,'base data (TIO ext)'!D407)))","v":5117546},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E47,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E167,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E287,'base data (TIO ext)'!E407)))","v":4768924},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F47,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F167,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F287,'base data (TIO ext)'!F407)))","v":4721822},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G47,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G167,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G287,'base data (TIO ext)'!G407)))","v":4807434},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H47,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H167,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H287,'base data (TIO ext)'!H407)))","v":5513336},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I47,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I167,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I287,'base data (TIO ext)'!I407)))","v":6510310},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J47,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J167,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J287,'base data (TIO ext)'!J407)))","v":6381433},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K47,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K167,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K287,'base data (TIO ext)'!K407)))","v":6371708.5},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L47,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L167,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L287,'base data (TIO ext)'!L407)))","v":6352808},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M47,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M167,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M287,'base data (TIO ext)'!M407)))","v":6352808},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N47,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N167,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N287,'base data (TIO ext)'!N407)))","v":6352808},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O47,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O167,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O287,'base data (TIO ext)'!O407)))","v":6352808},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P47,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P167,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P287,'base data (TIO ext)'!P407)))","v":6352808},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q47,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q167,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q287,'base data (TIO ext)'!Q407)))","v":6352808},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R47,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R167,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R287,'base data (TIO ext)'!R407)))","v":6352808},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S47,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S167,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S287,'base data (TIO ext)'!S407)))","v":6352808},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T47,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T167,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T287,'base data (TIO ext)'!T407)))","v":6352808},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U47,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U167,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U287,'base data (TIO ext)'!U407)))","v":0},4854859,5014197.333333333,6421150.5,6352808,6352808,6352808,{"$f":"HLOOKUP($AB$3,$V525:$AA541,5,FALSE)","v":6352808},{"$f":"HLOOKUP($AC$3,$V525:$AA541,5,FALSE)","v":6421150.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2820383317689217E-2,0.32262347886931431,0.30854634501228562,0.30854634501228562,0.30854634501228562,{"$f":"HLOOKUP($Y$3,$BU525:$BZ541,5,FALSE)","v":0.30854634501228562},{"$f":"HLOOKUP($Z$3,$BU525:$BZ541,5,FALSE)","v":0.30854634501228562}]
["Gisborne","Gisborne in service vehicle kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C48,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C168,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C288,'base data (TIO ext)'!C408)))","v":97558},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D48,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D168,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D288,'base data (TIO ext)'!D408)))","v":127481},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E48,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E168,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E288,'base data (TIO ext)'!E408)))","v":129552},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F48,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F168,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F288,'base data (TIO ext)'!F408)))","v":129552},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G48,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G168,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G288,'base data (TIO ext)'!G408)))","v":103512},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H48,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H168,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H288,'base data (TIO ext)'!H408)))","v":103512},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I48,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I168,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I288,'base data (TIO ext)'!I408)))","v":107652},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J48,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J168,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J288,'base data (TIO ext)'!J408)))","v":112526},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K48,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K168,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K288,'base data (TIO ext)'!K408)))","v":105000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L48,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L168,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L288,'base data (TIO ext)'!L408)))","v":118000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M48,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M168,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M288,'base data (TIO ext)'!M408)))","v":118000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N48,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N168,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N288,'base data (TIO ext)'!N408)))","v":118000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O48,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O168,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O288,'base data (TIO ext)'!O408)))","v":118000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P48,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P168,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P288,'base data (TIO ext)'!P408)))","v":118050},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q48,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q168,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q288,'base data (TIO ext)'!Q408)))","v":118050},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R48,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R168,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R288,'base data (TIO ext)'!R408)))","v":118050},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S48,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S168,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S288,'base data (TIO ext)'!S408)))","v":118050},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T48,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T168,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T288,'base data (TIO ext)'!T408)))","v":118050},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U48,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U168,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U288,'base data (TIO ext)'!U408)))","v":0},118197,112192,108392.66666666667,118000,118033.33333333333,118050,{"$f":"HLOOKUP($AB$3,$V525:$AA541,6,FALSE)","v":118000},{"$f":"HLOOKUP($AC$3,$V525:$AA541,6,FALSE)","v":108392.66666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.0805011971539082E-2,-8.2949087822307921E-2,-1.666708968924735E-3,-1.3846939149612103E-3,-1.2436863879793369E-3,{"$f":"HLOOKUP($Y$3,$BU525:$BZ541,6,FALSE)","v":-1.666708968924735E-3},{"$f":"HLOOKUP($Z$3,$BU525:$BZ541,6,FALSE)","v":-1.3846939149612103E-3}]
["Hawkes Bay","Hawkes Bay in service vehicle kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C49,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C169,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C289,'base data (TIO ext)'!C409)))","v":740496},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D49,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D169,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D289,'base data (TIO ext)'!D409)))","v":794660},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E49,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E169,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E289,'base data (TIO ext)'!E409)))","v":1036045},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F49,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F169,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F289,'base data (TIO ext)'!F409)))","v":1146751},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G49,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G169,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G289,'base data (TIO ext)'!G409)))","v":1200851},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H49,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H169,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H289,'base data (TIO ext)'!H409)))","v":932537},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I49,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I169,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I289,'base data (TIO ext)'!I409)))","v":962107},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J49,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J169,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J289,'base data (TIO ext)'!J409)))","v":1021868},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K49,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K169,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K289,'base data (TIO ext)'!K409)))","v":1016552},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L49,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L169,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L289,'base data (TIO ext)'!L409)))","v":1044700},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M49,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M169,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M289,'base data (TIO ext)'!M409)))","v":1044700},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N49,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N169,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N289,'base data (TIO ext)'!N409)))","v":1044700},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O49,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O169,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O289,'base data (TIO ext)'!O409)))","v":1044700},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P49,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P169,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P289,'base data (TIO ext)'!P409)))","v":1044700},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q49,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q169,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q289,'base data (TIO ext)'!Q409)))","v":1044700},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R49,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R169,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R289,'base data (TIO ext)'!R409)))","v":1044700},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S49,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S169,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S289,'base data (TIO ext)'!S409)))","v":1044700},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T49,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T169,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T289,'base data (TIO ext)'!T409)))","v":1044700},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U49,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U169,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U289,'base data (TIO ext)'!U409)))","v":0},857067,1093379.6666666667,1000175.6666666666,1044700,1044700,1044700,{"$f":"HLOOKUP($AB$3,$V525:$AA541,7,FALSE)","v":1044700},{"$f":"HLOOKUP($AC$3,$V525:$AA541,7,FALSE)","v":1000175.6666666666},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.27572251255347213,0.16697488838873342,0.21892454148858831,0.21892454148858831,0.21892454148858831,{"$f":"HLOOKUP($Y$3,$BU525:$BZ541,7,FALSE)","v":0.21892454148858831},{"$f":"HLOOKUP($Z$3,$BU525:$BZ541,7,FALSE)","v":0.21892454148858831}]
["Taranaki","Taranaki in service vehicle kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C50,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C170,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C290,'base data (TIO ext)'!C410)))","v":471659},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D50,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D170,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D290,'base data (TIO ext)'!D410)))","v":825768},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E50,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E170,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E290,'base data (TIO ext)'!E410)))","v":857159},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F50,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F170,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F290,'base data (TIO ext)'!F410)))","v":853908},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G50,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G170,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G290,'base data (TIO ext)'!G410)))","v":677241},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H50,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H170,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H290,'base data (TIO ext)'!H410)))","v":627854},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I50,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I170,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I290,'base data (TIO ext)'!I410)))","v":826669},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J50,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J170,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J290,'base data (TIO ext)'!J410)))","v":838662},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K50,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K170,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K290,'base data (TIO ext)'!K410)))","v":737756},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L50,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L170,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L290,'base data (TIO ext)'!L410)))","v":817447},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M50,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M170,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M290,'base data (TIO ext)'!M410)))","v":817447},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N50,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N170,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N290,'base data (TIO ext)'!N410)))","v":817447},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O50,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O170,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O290,'base data (TIO ext)'!O410)))","v":817447},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P50,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P170,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P290,'base data (TIO ext)'!P410)))","v":817447},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q50,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q170,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q290,'base data (TIO ext)'!Q410)))","v":817447},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R50,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R170,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R290,'base data (TIO ext)'!R410)))","v":817447},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S50,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S170,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S290,'base data (TIO ext)'!S410)))","v":817447},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T50,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T170,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T290,'base data (TIO ext)'!T410)))","v":817447},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U50,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U170,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U290,'base data (TIO ext)'!U410)))","v":0},718195.33333333337,719667.66666666663,801029,817447,817447,817447,{"$f":"HLOOKUP($AB$3,$V525:$AA541,8,FALSE)","v":817447},{"$f":"HLOOKUP($AC$3,$V525:$AA541,8,FALSE)","v":801029},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0500458092644891E-3,0.11533584642246808,0.13819592255774427,0.13819592255774427,0.13819592255774427,{"$f":"HLOOKUP($Y$3,$BU525:$BZ541,8,FALSE)","v":0.13819592255774427},{"$f":"HLOOKUP($Z$3,$BU525:$BZ541,8,FALSE)","v":0.13819592255774427}]
["Manawatu-Wanganui","Manawatu-Wanganui in service vehicle kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C51,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C171,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C291,'base data (TIO ext)'!C411)))","v":1253112},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D51,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D171,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D291,'base data (TIO ext)'!D411)))","v":1375530},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E51,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E171,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E291,'base data (TIO ext)'!E411)))","v":1381737},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F51,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F171,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F291,'base data (TIO ext)'!F411)))","v":1422181},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G51,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G171,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G291,'base data (TIO ext)'!G411)))","v":1391569},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H51,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H171,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H291,'base data (TIO ext)'!H411)))","v":1394002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I51,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I171,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I291,'base data (TIO ext)'!I411)))","v":1440200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J51,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J171,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J291,'base data (TIO ext)'!J411)))","v":1528352},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K51,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K171,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K291,'base data (TIO ext)'!K411)))","v":2130142},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L51,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L171,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L291,'base data (TIO ext)'!L411)))","v":1528352},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M51,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M171,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M291,'base data (TIO ext)'!M411)))","v":1568352},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N51,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N171,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N291,'base data (TIO ext)'!N411)))","v":1568352},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O51,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O171,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O291,'base data (TIO ext)'!O411)))","v":1568352},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P51,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P171,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P291,'base data (TIO ext)'!P411)))","v":1568352},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q51,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q171,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q291,'base data (TIO ext)'!Q411)))","v":1568352},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R51,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R171,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R291,'base data (TIO ext)'!R411)))","v":1568352},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S51,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S171,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S291,'base data (TIO ext)'!S411)))","v":1568352},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T51,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T171,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T291,'base data (TIO ext)'!T411)))","v":1568352},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U51,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U171,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U291,'base data (TIO ext)'!U411)))","v":0},1336793,1402584,1699564.6666666667,1555018.6666666667,1568352,1568352,{"$f":"HLOOKUP($AB$3,$V525:$AA541,9,FALSE)","v":1555018.6666666667},{"$f":"HLOOKUP($AC$3,$V525:$AA541,9,FALSE)","v":1699564.6666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9215547956938721E-2,0.27137460075469177,0.16324566830217302,0.17321978795520332,0.17321978795520332,{"$f":"HLOOKUP($Y$3,$BU525:$BZ541,9,FALSE)","v":0.16324566830217302},{"$f":"HLOOKUP($Z$3,$BU525:$BZ541,9,FALSE)","v":0.17321978795520332}]
["Wellington","Wellington in service vehicle kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C52,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C172,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C292,'base data (TIO ext)'!C412)))","v":19948066},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D52,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D172,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D292,'base data (TIO ext)'!D412)))","v":20371968},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E52,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E172,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E292,'base data (TIO ext)'!E412)))","v":20193417},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F52,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F172,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F292,'base data (TIO ext)'!F412)))","v":19593980},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G52,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G172,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G292,'base data (TIO ext)'!G412)))","v":20066855},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H52,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H172,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H292,'base data (TIO ext)'!H412)))","v":20435642},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I52,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I172,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I292,'base data (TIO ext)'!I412)))","v":20245693},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J52,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J172,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J292,'base data (TIO ext)'!J412)))","v":19470604},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K52,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K172,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K292,'base data (TIO ext)'!K412)))","v":21190200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L52,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L172,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L292,'base data (TIO ext)'!L412)))","v":19952200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M52,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M172,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M292,'base data (TIO ext)'!M412)))","v":20279700},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N52,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N172,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N292,'base data (TIO ext)'!N412)))","v":20613600},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O52,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O172,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O292,'base data (TIO ext)'!O412)))","v":21053700},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P52,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P172,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P292,'base data (TIO ext)'!P412)))","v":21401100},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q52,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q172,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q292,'base data (TIO ext)'!Q412)))","v":21756100},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R52,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R172,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R292,'base data (TIO ext)'!R412)))","v":22137900},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S52,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S172,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S292,'base data (TIO ext)'!S412)))","v":22506400},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T52,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T172,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T292,'base data (TIO ext)'!T412)))","v":22882300},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U52,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U172,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U292,'base data (TIO ext)'!U412)))","v":0},20171150.333333332,20032159,20302165.666666668,20281833.333333332,21403633.333333332,22508866.666666668,{"$f":"HLOOKUP($AB$3,$V525:$AA541,10,FALSE)","v":20281833.333333332},{"$f":"HLOOKUP($AC$3,$V525:$AA541,10,FALSE)","v":20302165.666666668},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.8906002402672195E-3,6.4951840211526779E-3,5.4871932522904121E-3,6.1101274822353169E-2,0.1158940513903266,{"$f":"HLOOKUP($Y$3,$BU525:$BZ541,10,FALSE)","v":5.4871932522904121E-3},{"$f":"HLOOKUP($Z$3,$BU525:$BZ541,10,FALSE)","v":6.1101274822353169E-2}]
["Marlborough","Marlborough in service vehicle kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C53,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C173,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C293,'base data (TIO ext)'!C413)))","v":37500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D53,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D173,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D293,'base data (TIO ext)'!D413)))","v":37500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E53,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E173,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E293,'base data (TIO ext)'!E413)))","v":39510},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F53,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F173,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F293,'base data (TIO ext)'!F413)))","v":43590},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G53,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G173,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G293,'base data (TIO ext)'!G413)))","v":43590},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H53,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H173,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H293,'base data (TIO ext)'!H413)))","v":43590},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I53,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I173,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I293,'base data (TIO ext)'!I413)))","v":42135},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J53,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J173,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J293,'base data (TIO ext)'!J413)))","v":42136},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K53,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K173,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K293,'base data (TIO ext)'!K413)))","v":90000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L53,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L173,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L293,'base data (TIO ext)'!L413)))","v":49362},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M53,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M173,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M293,'base data (TIO ext)'!M413)))","v":49362},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N53,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N173,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N293,'base data (TIO ext)'!N413)))","v":49362},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O53,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O173,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O293,'base data (TIO ext)'!O413)))","v":49362},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P53,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P173,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P293,'base data (TIO ext)'!P413)))","v":49362},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q53,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q173,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q293,'base data (TIO ext)'!Q413)))","v":49362},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R53,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R173,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R293,'base data (TIO ext)'!R413)))","v":49362},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S53,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S173,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S293,'base data (TIO ext)'!S413)))","v":49362},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T53,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T173,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T293,'base data (TIO ext)'!T413)))","v":49362},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U53,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U173,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U293,'base data (TIO ext)'!U413)))","v":0},38170,43590,58090.333333333336,49362,49362,49362,{"$f":"HLOOKUP($AB$3,$V525:$AA541,11,FALSE)","v":49362},{"$f":"HLOOKUP($AC$3,$V525:$AA541,11,FALSE)","v":58090.333333333336},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14199633219806129,0.52188455156754876,0.29321456641341359,0.29321456641341359,0.29321456641341359,{"$f":"HLOOKUP($Y$3,$BU525:$BZ541,11,FALSE)","v":0.29321456641341359},{"$f":"HLOOKUP($Z$3,$BU525:$BZ541,11,FALSE)","v":0.29321456641341359}]
["Nelson","Nelson in service vehicle kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C54,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C174,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C294,'base data (TIO ext)'!C414)))","v":160776},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D54,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D174,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D294,'base data (TIO ext)'!D414)))","v":160776},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E54,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E174,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E294,'base data (TIO ext)'!E414)))","v":247852},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F54,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F174,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F294,'base data (TIO ext)'!F414)))","v":436248},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G54,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G174,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G294,'base data (TIO ext)'!G414)))","v":444311},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H54,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H174,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H294,'base data (TIO ext)'!H414)))","v":424876},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I54,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I174,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I294,'base data (TIO ext)'!I414)))","v":468505},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J54,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J174,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J294,'base data (TIO ext)'!J414)))","v":480517},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K54,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K174,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K294,'base data (TIO ext)'!K414)))","v":444311},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L54,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L174,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L294,'base data (TIO ext)'!L414)))","v":418189},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M54,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M174,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M294,'base data (TIO ext)'!M414)))","v":418189},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N54,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N174,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N294,'base data (TIO ext)'!N414)))","v":418189},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O54,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O174,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O294,'base data (TIO ext)'!O414)))","v":418189},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P54,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P174,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P294,'base data (TIO ext)'!P414)))","v":418189},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q54,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q174,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q294,'base data (TIO ext)'!Q414)))","v":418189},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R54,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R174,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R294,'base data (TIO ext)'!R414)))","v":418189},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S54,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S174,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S294,'base data (TIO ext)'!S414)))","v":418189},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T54,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T174,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T294,'base data (TIO ext)'!T414)))","v":418189},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U54,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U174,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U294,'base data (TIO ext)'!U414)))","v":0},189801.33333333334,435145,464444.33333333331,418189,418189,418189,{"$f":"HLOOKUP($AB$3,$V525:$AA541,12,FALSE)","v":418189},{"$f":"HLOOKUP($AC$3,$V525:$AA541,12,FALSE)","v":464444.33333333331},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2926340524478226,1.4470024797858811,1.2032985367155833,1.2032985367155833,1.2032985367155833,{"$f":"HLOOKUP($Y$3,$BU525:$BZ541,12,FALSE)","v":1.2032985367155833},{"$f":"HLOOKUP($Z$3,$BU525:$BZ541,12,FALSE)","v":1.2032985367155833}]
["Canterbury","Canterbury in service vehicle kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C55,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C175,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C295,'base data (TIO ext)'!C415)))","v":19710924},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D55,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D175,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D295,'base data (TIO ext)'!D415)))","v":20440035},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E55,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E175,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E295,'base data (TIO ext)'!E415)))","v":18420972},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F55,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F175,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F295,'base data (TIO ext)'!F415)))","v":16841840},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G55,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G175,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G295,'base data (TIO ext)'!G415)))","v":17526858},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H55,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H175,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H295,'base data (TIO ext)'!H415)))","v":17311900},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I55,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I175,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I295,'base data (TIO ext)'!I415)))","v":15989288},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J55,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J175,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J295,'base data (TIO ext)'!J415)))","v":16090688},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K55,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K175,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K295,'base data (TIO ext)'!K415)))","v":15583121},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L55,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L175,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L295,'base data (TIO ext)'!L415)))","v":16090688},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M55,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M175,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M295,'base data (TIO ext)'!M415)))","v":16251120},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N55,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N175,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N295,'base data (TIO ext)'!N415)))","v":16413156},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O55,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O175,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O295,'base data (TIO ext)'!O415)))","v":16576813},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P55,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P175,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P295,'base data (TIO ext)'!P415)))","v":16742107},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q55,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q175,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q295,'base data (TIO ext)'!Q415)))","v":16909053},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R55,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R175,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R295,'base data (TIO ext)'!R415)))","v":17077669},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S55,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S175,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S295,'base data (TIO ext)'!S415)))","v":17247971},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T55,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T175,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T295,'base data (TIO ext)'!T415)))","v":17419976},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U55,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U175,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U295,'base data (TIO ext)'!U415)))","v":0},19523977,17226866,15887699,16251654.666666666,16742657.666666666,17248538.666666668,{"$f":"HLOOKUP($AB$3,$V525:$AA541,13,FALSE)","v":16251654.666666666},{"$f":"HLOOKUP($AC$3,$V525:$AA541,13,FALSE)","v":15887699},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.11765589562003687,-0.18624678773182324,-0.16760531593196071,-0.14245659751255257,-0.11654584172749904,{"$f":"HLOOKUP($Y$3,$BU525:$BZ541,13,FALSE)","v":-0.16760531593196071},{"$f":"HLOOKUP($Z$3,$BU525:$BZ541,13,FALSE)","v":-0.14245659751255257}]
["West Coast","West Coast in service vehicle kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C56,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C176,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C296,'base data (TIO ext)'!C416)))","v":93860},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D56,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D176,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D296,'base data (TIO ext)'!D416)))","v":93860},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E56,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E176,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E296,'base data (TIO ext)'!E416)))","v":93860},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F56,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F176,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F296,'base data (TIO ext)'!F416)))","v":93860},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G56,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G176,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G296,'base data (TIO ext)'!G416)))","v":69706},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H56,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H176,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H296,'base data (TIO ext)'!H416)))","v":69700},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I56,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I176,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I296,'base data (TIO ext)'!I416)))","v":69700},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J56,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J176,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J296,'base data (TIO ext)'!J416)))","v":65000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K56,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K176,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K296,'base data (TIO ext)'!K416)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L56,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L176,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L296,'base data (TIO ext)'!L416)))","v":145780},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M56,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M176,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M296,'base data (TIO ext)'!M416)))","v":145780},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N56,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N176,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N296,'base data (TIO ext)'!N416)))","v":145780},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O56,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O176,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O296,'base data (TIO ext)'!O416)))","v":145780},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P56,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P176,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P296,'base data (TIO ext)'!P416)))","v":145780},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q56,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q176,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q296,'base data (TIO ext)'!Q416)))","v":145780},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R56,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R176,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R296,'base data (TIO ext)'!R416)))","v":145780},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S56,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S176,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S296,'base data (TIO ext)'!S416)))","v":145780},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T56,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T176,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T296,'base data (TIO ext)'!T416)))","v":145780},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U56,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U176,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U296,'base data (TIO ext)'!U416)))","v":0},93860,77755.333333333328,44900,145780,145780,145780,{"$f":"HLOOKUP($AB$3,$V525:$AA541,14,FALSE)","v":145780},{"$f":"HLOOKUP($AC$3,$V525:$AA541,14,FALSE)","v":44900},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.17158178847929551,-0.52162795653100358,0.55316428723630939,0.55316428723630939,0.55316428723630939,{"$f":"HLOOKUP($Y$3,$BU525:$BZ541,14,FALSE)","v":0.55316428723630939},{"$f":"HLOOKUP($Z$3,$BU525:$BZ541,14,FALSE)","v":0.55316428723630939}]
["Otago","Otago (DUNEDIN ONLY) in service vehicle kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C57,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C177,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C297,'base data (TIO ext)'!C417)))","v":2639411},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D57,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D177,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D297,'base data (TIO ext)'!D417)))","v":2680703},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E57,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E177,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E297,'base data (TIO ext)'!E417)))","v":2761562},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F57,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F177,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F297,'base data (TIO ext)'!F417)))","v":3051997},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G57,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G177,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G297,'base data (TIO ext)'!G417)))","v":3080892},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H57,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H177,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H297,'base data (TIO ext)'!H417)))","v":3025156},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I57,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I177,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I297,'base data (TIO ext)'!I417)))","v":3825319},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J57,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J177,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J297,'base data (TIO ext)'!J417)))","v":3470459},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K57,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K177,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K297,'base data (TIO ext)'!K417)))","v":3690768.7252000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L57,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L177,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L297,'base data (TIO ext)'!L417)))","v":3077084},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M57,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M177,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M297,'base data (TIO ext)'!M417)))","v":3077084},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N57,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N177,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N297,'base data (TIO ext)'!N417)))","v":3077084},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O57,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O177,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O297,'base data (TIO ext)'!O417)))","v":3077084},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P57,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P177,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P297,'base data (TIO ext)'!P417)))","v":3077084},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q57,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q177,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q297,'base data (TIO ext)'!Q417)))","v":3077084},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R57,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R177,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R297,'base data (TIO ext)'!R417)))","v":3077084},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S57,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S177,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S297,'base data (TIO ext)'!S417)))","v":3077084},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T57,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T177,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T297,'base data (TIO ext)'!T417)))","v":3077084},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U57,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U177,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U297,'base data (TIO ext)'!U417)))","v":0},2693892,3052681.6666666665,3662182.2417333336,3077084,3077084,3077084,{"$f":"HLOOKUP($AB$3,$V525:$AA541,15,FALSE)","v":3077084},{"$f":"HLOOKUP($AC$3,$V525:$AA541,15,FALSE)","v":3662182.2417333336},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13318635886912555,0.35943914668195065,0.14224475220238975,0.14224475220238975,0.14224475220238975,{"$f":"HLOOKUP($Y$3,$BU525:$BZ541,15,FALSE)","v":0.14224475220238975},{"$f":"HLOOKUP($Z$3,$BU525:$BZ541,15,FALSE)","v":0.14224475220238975}]
["Southland","Southland in service vehicle kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C58,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C178,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C298,'base data (TIO ext)'!C418)))","v":437424},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D58,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D178,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D298,'base data (TIO ext)'!D418)))","v":430000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E58,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E178,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E298,'base data (TIO ext)'!E418)))","v":430000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F58,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F178,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F298,'base data (TIO ext)'!F418)))","v":355000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G58,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G178,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G298,'base data (TIO ext)'!G418)))","v":301676},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H58,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H178,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H298,'base data (TIO ext)'!H418)))","v":306692},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I58,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I178,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I298,'base data (TIO ext)'!I418)))","v":306692},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J58,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J178,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J298,'base data (TIO ext)'!J418)))","v":306692},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K58,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K178,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K298,'base data (TIO ext)'!K418)))","v":306000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L58,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L178,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L298,'base data (TIO ext)'!L418)))","v":330794},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M58,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M178,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M298,'base data (TIO ext)'!M418)))","v":330794},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N58,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N178,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N298,'base data (TIO ext)'!N418)))","v":330794},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O58,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O178,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O298,'base data (TIO ext)'!O418)))","v":330794},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P58,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P178,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P298,'base data (TIO ext)'!P418)))","v":330794},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q58,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q178,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q298,'base data (TIO ext)'!Q418)))","v":330794},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R58,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R178,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R298,'base data (TIO ext)'!R418)))","v":330794},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S58,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S178,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S298,'base data (TIO ext)'!S418)))","v":330794},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T58,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T178,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T298,'base data (TIO ext)'!T418)))","v":330794},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U58,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U178,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U298,'base data (TIO ext)'!U418)))","v":0},432474.66666666669,321122.66666666669,306461.33333333331,330794,330794,330794,{"$f":"HLOOKUP($AB$3,$V525:$AA541,16,FALSE)","v":330794},{"$f":"HLOOKUP($AC$3,$V525:$AA541,16,FALSE)","v":306461.33333333331},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.25747635314284301,-0.29137737547632858,-0.23511357890712681,-0.23511357890712681,-0.23511357890712681,{"$f":"HLOOKUP($Y$3,$BU525:$BZ541,16,FALSE)","v":-0.23511357890712681},{"$f":"HLOOKUP($Z$3,$BU525:$BZ541,16,FALSE)","v":-0.23511357890712681}]
["National","National total in service vehicle kilometres",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C526:C540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C526:C540)-C527-C534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!C534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!C527,0))))))","v":98084695.666666657},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D526:D540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D526:D540)-D527-D534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!D534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!D527,0))))))","v":102402225},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E526:E540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E526:E540)-E527-E534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!E534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!E527,0))))))","v":101652023},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F526:F540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F526:F540)-F527-F534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!F534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!F527,0))))))","v":104800636},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G526:G540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G526:G540)-G527-G534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!G534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!G527,0))))))","v":107761728},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H526:H540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H526:H540)-H527-H534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!H534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!H527,0))))))","v":109332125},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I526:I540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I526:I540)-I527-I534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!I534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!I527,0))))))","v":108414336},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J526:J540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J526:J540)-J527-J534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!J534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!J527,0))))))","v":110639631},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K526:K540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K526:K540)-K527-K534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!K534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!K527,0))))))","v":116848223.70632538},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L526:L540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L526:L540)-L527-L534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!L534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!L527,0))))))","v":121162284.96225077},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M526:M540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M526:M540)-M527-M534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!M534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!M527,0))))))","v":122488900.03420401},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N526:N540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N526:N540)-N527-N534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!N534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!N527,0))))))","v":124200928.80292085},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O526:O540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O526:O540)-O527-O534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!O534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!O527,0))))))","v":128743997.37455979},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P526:P540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P526:P540)-P527-P534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!P534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!P527,0))))))","v":132758321.78745937},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q526:Q540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q526:Q540)-Q527-Q534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Q534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Q527,0))))))","v":137389757.33657601},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R526:R540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R526:R540)-R527-R534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!R534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!R527,0))))))","v":141688506.90513039},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S526:S540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S526:S540)-S527-S534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!S534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!S527,0))))))","v":143438266},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T526:T540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T526:T540)-T527-T534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!T534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!T527,0))))))","v":147007249},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U526:U540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U526:U540)-U527-U534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!U534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!U527,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V526:V540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V526:V540)-V527-V534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!V534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!V527,0))))))","v":100712981.22222222},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W526:W540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W526:W540)-W527-W534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!W534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!W527,0))))))","v":107298163},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X526:X540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X526:X540)-X527-X534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!X534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!X527,0))))))","v":111967396.90210846},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y526:Y540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y526:Y540)-Y527-Y534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Y534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Y527,0))))))","v":122617371.26645854},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z526:Z540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z526:Z540)-Z527-Z534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Z534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Z527,0))))))","v":132964025.49953172},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA526:AA540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA526:AA540)-AA527-AA534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!AA534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!AA527,0))))))","v":144044673.96837679},{"$f":"HLOOKUP($AB$3,$V525:$AA541,17,FALSE)","v":122617371.26645854},{"$f":"HLOOKUP($AC$3,$V525:$AA541,17,FALSE)","v":111967396.90210846},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5385630510208292E-2,0.11174741868730376,0.21749321466221416,0.32022728238128373,0.43024933052615721,{"$f":"HLOOKUP($Y$3,$BU525:$BZ541,17,FALSE)","v":0.21749321466221416},{"$f":"HLOOKUP($Z$3,$BU525:$BZ541,17,FALSE)","v":0.32022728238128373}]
[null,{"$f":"VLOOKUP($B$484,$A526:$AB541,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C60,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C180,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C300,'base data (TIO ext)'!C420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D60,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D180,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D300,'base data (TIO ext)'!D420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E60,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E180,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E300,'base data (TIO ext)'!E420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F60,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F180,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F300,'base data (TIO ext)'!F420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G60,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G180,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G300,'base data (TIO ext)'!G420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H60,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H180,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H300,'base data (TIO ext)'!H420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I60,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I180,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I300,'base data (TIO ext)'!I420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J60,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J180,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J300,'base data (TIO ext)'!J420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K60,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K180,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K300,'base data (TIO ext)'!K420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L60,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L180,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L300,'base data (TIO ext)'!L420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M60,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M180,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M300,'base data (TIO ext)'!M420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N60,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N180,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N300,'base data (TIO ext)'!N420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O60,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O180,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O300,'base data (TIO ext)'!O420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P60,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P180,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P300,'base data (TIO ext)'!P420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q60,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q180,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q300,'base data (TIO ext)'!Q420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R60,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R180,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R300,'base data (TIO ext)'!R420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S60,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S180,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S300,'base data (TIO ext)'!S420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T60,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T180,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T300,'base data (TIO ext)'!T420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U60,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U180,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U300,'base data (TIO ext)'!U420)))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A526:$AB541,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A526:$AB541,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A526:$AB541,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A526:$AB541,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A526:$AB541,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A526:$AB541,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A526:$AB541,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A526:$AC541,29,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP($B$1,$A526:$CB541,79,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$1,$A526:$CB541,80,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B542","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC542","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$BU525:$BZ543,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$BU525:$BZ543,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B542","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C62,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C182,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C302,'base data (TIO ext)'!C422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D62,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D182,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D302,'base data (TIO ext)'!D422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E62,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E182,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E302,'base data (TIO ext)'!E422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F62,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F182,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F302,'base data (TIO ext)'!F422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G62,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G182,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G302,'base data (TIO ext)'!G422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H62,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H182,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H302,'base data (TIO ext)'!H422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I62,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I182,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I302,'base data (TIO ext)'!I422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J62,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J182,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J302,'base data (TIO ext)'!J422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K62,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K182,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K302,'base data (TIO ext)'!K422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L62,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L182,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L302,'base data (TIO ext)'!L422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M62,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M182,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M302,'base data (TIO ext)'!M422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N62,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N182,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N302,'base data (TIO ext)'!N422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O62,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O182,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O302,'base data (TIO ext)'!O422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P62,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P182,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P302,'base data (TIO ext)'!P422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q62,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q182,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q302,'base data (TIO ext)'!Q422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R62,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R182,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R302,'base data (TIO ext)'!R422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S62,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S182,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S302,'base data (TIO ext)'!S422)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T62,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T182,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T302,'base data (TIO ext)'!T422)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U62,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U182,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U302,'base data (TIO ext)'!U422)))","v":0},{"$f":"AVERAGE(C544:E544)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F544:H544)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I544:K544)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L544:N544)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(O544:Q544)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(R544:T544)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AB$3,$V525:$AA544,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AC$3,$V525:$AA544,20,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$BU525:$BZ572,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$BU525:$BZ544,20,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"IF($B$483='BER2 calc'!$Y$37,'performance indicators'!B23,IF($B$483='BER2 calc'!$Y$38,'performance indicators'!B223,IF($B$483='BER2 calc'!$Y$39,'performance indicators'!B423,'performance indicators'!B623)))","v":"NETWORK AVERAGE TRIP LENGTH"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S525","v":"2025/26"},{"$f":"T525","v":"2026/27"},{"$f":"U525","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y525","v":"2018-21"},{"$f":"Z525","v":"2021-24"},{"$f":"AA525","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland average trip length:",{"$f":"C506/C486","v":15.029700373634546},16.239949239619541,16.205233290267717,16.20131354726448,16.171604033960435,16.30999836967467,16.437239394310744,15.754088781396279,13.717323608723589,13.997429589101458,14,14,14,14.000012136143255,13.999969960137102,14.000005948503803,14.000014724027551,14.000005831294811,{"$error":"#DIV/0!"},{"$f":"AVERAGE(C546:E546)","v":15.824960967840601},{"$f":"AVERAGE(F546:H546)","v":16.227638650299863},{"$f":"AVERAGE(I546:K546)","v":15.302883928143537},{"$f":"AVERAGE(L546:N546)","v":13.999143196367152},{"$f":"AVERAGE(O546:Q546)","v":13.999994032093452},{"$f":"AVERAGE(R546:T546)","v":14.000008834608721},{"$f":"HLOOKUP($AB$3,$V545:$AA561,2,FALSE)","v":13.999143196367152},{"$f":"HLOOKUP($AC$3,$V545:$AA561,2,FALSE)","v":15.302883928143537}]
["Auckland","Auckland average trip length:",{"$f":"C507/C487","v":8.363516494328147},8.3622961801621276,9.7010233963982984,9.8117195947531464,10.212151138968474,9.0943240446705893,9.1367801205633103,9.0272624222091515,8.9939213528765549,9.1690225685024132,9.2017525613452591,9.2492645692395143,9.2611343832492103,9.2464474457765995,9.2537657354206608,9.1913426316651545,8.5206399648645164,8.470675646887063,{"$error":"#DIV/0!"},8.8089453569628571,9.7060649261307379,9.0526546318830068,9.2066798996957289,9.2537825214821563,8.7275527478055785,{"$f":"HLOOKUP($AB$3,$V545:$AA561,3,FALSE)","v":9.2066798996957289},{"$f":"HLOOKUP($AC$3,$V545:$AA561,3,FALSE)","v":9.0526546318830068}]
["Waikato","Waikato average trip length:",{"$f":"C508/C488","v":7.7512420271145626},8.1049254737171914,8.4308532454359266,8.5415883162106656,8.5399999999999991,8.540000013820551,8.5399982425509737,8.5399998194818227,8.6,8.5400005477086989,8.5400019551520785,8.5399989525829536,8.5400009861670032,8.5399994294847872,8.5399998146182767,8.5400000918613177,8.5399995448079657,8.540000311266283,{"$error":"#DIV/0!"},8.0956735820892263,8.540529443343738,8.559999354010932,8.5400004851479121,8.540000076756689,8.53999998264519,{"$f":"HLOOKUP($AB$3,$V545:$AA561,4,FALSE)","v":8.5400004851479121},{"$f":"HLOOKUP($AC$3,$V545:$AA561,4,FALSE)","v":8.559999354010932}]
["Bay of Plenty","Bay of Plenty average trip length:",{"$f":"C509/C489","v":8.3811209561569839},8.4879700956937807,9.0652629669830258,9.1805666203248091,8.2833979350301554,8.4892270887441654,8.0090157426534585,8.4275160744319546,8.2625951191738451,8.1436096709938788,8.1436096709938788,8.1436096709938788,8.1436096709938788,8.1436096709938788,8.1436096709938788,8.1436096709938788,8.1436096709938788,8.1436096709938788,{"$error":"#DIV/0!"},8.6447846729445974,8.6510638813663761,8.23304231208642,8.1436096709938788,8.1436096709938788,8.1436096709938788,{"$f":"HLOOKUP($AB$3,$V545:$AA561,5,FALSE)","v":8.1436096709938788},{"$f":"HLOOKUP($AC$3,$V545:$AA561,5,FALSE)","v":8.23304231208642}]
["Gisborne","Gisborne average trip length:",{"$f":"C510/C490","v":6},6,6,6,6,6,7.2910921172388781,6.1077451483076146,6,6.22508038585209,6.22508038585209,6.22508038585209,6.22508038585209,6.2194025056215869,6.2194025056215869,6.2194025056215869,6.2134146341463419,6.2134146341463419,{"$error":"#DIV/0!"},6,6,6.4662790885154982,6.2250803858520909,6.2212951323650882,6.2154105913047566,{"$f":"HLOOKUP($AB$3,$V545:$AA561,6,FALSE)","v":6.2250803858520909},{"$f":"HLOOKUP($AC$3,$V545:$AA561,6,FALSE)","v":6.4662790885154982}]
["Hawkes Bay","Hawkes Bay average trip length:",{"$f":"C511/C491","v":7},7,6.9998972953463054,7.3004851640153827,7.2999993748788832,10.150205338395256,10.31060805664618,10.660379771300194,10.187096625057791,10.822165411087614,10.872432314927176,11.010798557108121,11.163424774540527,11.318160293990143,11.487908781041181,11.647137445051564,11.808582090035863,11.972256763849481,{"$error":"#DIV/0!"},6.9999657651154346,8.250229959096508,10.386028151001389,10.90179876104097,11.323164616523949,11.809325432978968,{"$f":"HLOOKUP($AB$3,$V545:$AA561,7,FALSE)","v":10.90179876104097},{"$f":"HLOOKUP($AC$3,$V545:$AA561,7,FALSE)","v":10.386028151001389}]
["Taranaki","Taranaki average trip length:",{"$f":"C512/C492","v":9.2019733825117473},9.2814608357112842,9.3350824656692133,9.3104005812771913,9.2714285958748803,9.2008371055387457,11.338918400338175,11.157306879675216,9.2209487920581008,8.2873712519200851,8.2873731051871911,8.2873748985422253,8.2873790046180442,8.2873896071406659,8.2873849607710071,8.2873814878640069,8.2873814878640069,8.2873814878640069,{"$error":"#DIV/0!"},9.2728388946307483,9.2608887608969397,10.572391357357164,8.2873730852165011,8.2873845241765718,8.2873814878640069,{"$f":"HLOOKUP($AB$3,$V545:$AA561,8,FALSE)","v":8.2873730852165011},{"$f":"HLOOKUP($AC$3,$V545:$AA561,8,FALSE)","v":10.572391357357164}]
["Manawatu-Wanganui","Manawatu-Wanganui average trip length:",{"$f":"C513/C493","v":9.4542212108438886},10.232543967438657,10.165645931492708,10.26965403079369,10.409532209201615,11.166058105448172,11.910482277008972,9.7450248737104008,9.7510650369388383,9.6776404188400207,9.6776314984918468,9.6776325486824657,9.6776270300469065,9.6776294962638882,9.6776225458595793,9.6776286083809246,9.677621476187678,9.6776260786409836,{"$error":"#DIV/0!"},9.9508037032584173,10.615081448481158,10.46885739588607,9.6776348220047783,9.6776263573901247,9.6776253877365281,{"$f":"HLOOKUP($AB$3,$V545:$AA561,9,FALSE)","v":9.6776348220047783},{"$f":"HLOOKUP($AC$3,$V545:$AA561,9,FALSE)","v":10.46885739588607}]
["Wellington","Wellington average trip length:",{"$f":"C514/C494","v":12.128174900114713},12.110360664587803,12.285202526106664,12.493309314217862,12.404680471450614,12.654287161108567,12.780270271913736,12.795281753826519,12.338372943423428,12.84060893121355,12.83822780139738,12.830142840821219,12.838445554377786,12.885488447325843,12.924731286931879,12.963680695339091,12.961331455572118,12.959009987156126,{"$error":"#DIV/0!"},12.17457936360306,12.517425648925681,12.637974989721227,12.836326524477384,12.882888429545169,12.961340712689113,{"$f":"HLOOKUP($AB$3,$V545:$AA561,10,FALSE)","v":12.836326524477384},{"$f":"HLOOKUP($AC$3,$V545:$AA561,10,FALSE)","v":12.637974989721227}]
["Marlborough","Marlborough average trip length:",{"$f":"C515/C495","v":7.5},7.5000212557922037,7.5000210322634926,7.5000198815062227,7.5,7.499981467066978,7.0194170948887926,6.9808294037283503,6,6.971720930232558,6.9707449209932282,6.9711154941924169,6.9711063829787232,6.9714108655236524,6.9720016044925792,6.9716900311526482,6.9706671706671708,6.9717746375481742,{"$error":"#DIV/0!"},7.5000140960185648,7.5000004495243999,6.6667488328723818,6.9711937818060683,6.9715062843316522,6.9713772797893307,{"$f":"HLOOKUP($AB$3,$V545:$AA561,11,FALSE)","v":6.9711937818060683},{"$f":"HLOOKUP($AC$3,$V545:$AA561,11,FALSE)","v":6.6667488328723818}]
["Nelson","Nelson average trip length:",{"$f":"C516/C496","v":8.6978144366274837},8.613400638876838,6.3463528981977593,6.5890782944964954,6.5690391243572215,6.7052700769997546,6.7215185290667643,6.5680009009072418,6.5678759593646605,7.1652746047254201,7.1649465603996036,7.1649465603996036,7.1649465603996036,7.1649465603996036,7.1649465603996036,7.1649465603996036,7.1649465603996036,7.1649465603996036,{"$error":"#DIV/0!"},7.8858559912340267,6.6211291652844908,6.6191317964462222,7.1650559085082088,7.1649465603996036,7.1649465603996036,{"$f":"HLOOKUP($AB$3,$V545:$AA561,12,FALSE)","v":7.1650559085082088},{"$f":"HLOOKUP($AC$3,$V545:$AA561,12,FALSE)","v":6.6191317964462222}]
["Canterbury","Canterbury average trip length:",{"$f":"C517/C497","v":8.4573560057403014},8.4427236860948831,8.4616007201245367,8.4542758752913372,8.4498364463326485,8.4522948293356954,8.4519384904836929,8.4534886836190868,8.4530839880747912,8.3310033814790412,8.3310032596415944,8.3310037319970967,8.3310034285929095,8.3312254552450788,8.3312254706506899,8.3310031670160924,8.3310029674162713,8.3310031411071765,{"$error":"#DIV/0!"},8.4538934706532398,8.4521357169865592,8.4528370540591897,8.3310034577059096,8.3311514514962273,8.3310030918465134,{"$f":"HLOOKUP($AB$3,$V545:$AA561,13,FALSE)","v":8.3310034577059096},{"$f":"HLOOKUP($AC$3,$V545:$AA561,13,FALSE)","v":8.4528370540591897}]
["West Coast","West Coast average trip length:",{"$f":"C518/C498","v":3.7486416175453616},3.7272848654783362,3.7324990749150602,3.7852065748556196,5.729863897737145,5.5951903807615233,5.5951903807615233,5.4391587802313355,1.9178082191780821,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},3.7361418526462526,5.036753617784762,4.3173857933903141,0,0,0,{"$f":"HLOOKUP($AB$3,$V545:$AA561,14,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V545:$AA561,14,FALSE)","v":4.3173857933903141}]
["Otago","Otago (DUNEDIN ONLY) average trip length:",{"$f":"C519/C499","v":4.7585357250738589},5.2999996776271887,5.3,5.3,5.3,5.3000000447084625,5.2999998605799599,5.2999998603859586,7.2634678479854902,5.3000005438166689,5.2999987911734943,5.2999998800211641,5.2999996079507588,5.3000009723445753,5.2999993686678781,5.300000586106778,5.2999998216569146,5.3000009352751496,{"$error":"#DIV/0!"},5.1195118009003489,5.300000014902821,5.9544891896504692,5.2999997383371094,5.2999999829877371,5.3000004476796141,{"$f":"HLOOKUP($AB$3,$V545:$AA561,15,FALSE)","v":5.2999997383371094},{"$f":"HLOOKUP($AC$3,$V545:$AA561,15,FALSE)","v":5.9544891896504692}]
["Southland","Southland average trip length:",{"$f":"C520/C500","v":3.2806799999999998},3.280697050938338,3.28,2.8657589741442884,2.8674213532589001,6.9841790484582935,8.0971881281778408,1.5425145604699586,6.0000140230819934,6,5.9675834970530452,5.9502317638448403,5.9303169610452455,5.8962037481979817,5.8770257387988565,5.8437869822485204,5.8107790068251353,5.7781418207348469,{"$error":"#DIV/0!"},3.2804590169794459,4.2391197919538266,5.2132389039099314,5.9726050869659622,5.9011821493473606,5.8109026032695015,{"$f":"HLOOKUP($AB$3,$V545:$AA561,16,FALSE)","v":5.9726050869659622},{"$f":"HLOOKUP($AC$3,$V545:$AA561,16,FALSE)","v":5.2132389039099314}]
["National","National total average trip length:",{"$f":"C521/C501","v":9.3653673175640648},9.3770313237845926,10.137448339403635,10.230412885096321,10.388915336791758,9.8714888922759574,9.9413194378056584,9.8474963859868225,9.6836120596322584,9.8699202004412552,9.8732475361808874,9.8929518275230386,9.8957673484317858,9.8894562874048546,9.8795631493015961,9.8307712472175233,9.416846029750209,9.3659998079432114,{"$error":"#DIV/0!"},{"$f":"V521/V501","v":9.6333034182647506},{"$f":"W521/W501","v":10.157490714879875},{"$f":"X521/X501","v":9.8202000787783152},{"$f":"SUM(Y546:Y560)","v":121.55750480411963},{"$f":"SUM(Z546:Z560)","v":121.99853178988965},{"$f":"SUM(AA546:AA560)","v":121.94048483161129},{"$f":"AB521/AB501","v":9.8789441158521711},{"$f":"AC521/AC501","v":9.8202000787783152}]
[null,{"$f":"VLOOKUP($B$484,$A546:$AB561,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AC561,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B562","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC562","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!B63,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!B183,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!B303,'base data (TIO ext)'!B423)))","v":"NETWORK SERVICE FARE REVENUE (TOTAL)"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S545","v":"2025/26"},{"$f":"T545","v":"2026/27"},{"$f":"U545","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y545","v":"2018-21"},{"$f":"Z545","v":"2021-24"},{"$f":"AA545","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland fare revenue (total):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C64,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C184,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C304,'base data (TIO ext)'!C424)))","v":744411},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D64,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D184,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D304,'base data (TIO ext)'!D424)))","v":619592},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E64,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E184,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E304,'base data (TIO ext)'!E424)))","v":858915.86956521741},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F64,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F184,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F304,'base data (TIO ext)'!F424)))","v":672410.47826086963},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G64,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G184,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G304,'base data (TIO ext)'!G424)))","v":661116.78260869568},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H64,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H184,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H304,'base data (TIO ext)'!H424)))","v":647775},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I64,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I184,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I304,'base data (TIO ext)'!I424)))","v":650404},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J64,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J184,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J304,'base data (TIO ext)'!J424)))","v":709731},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K64,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K184,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K304,'base data (TIO ext)'!K424)))","v":835615.79279250233},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L64,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L184,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L304,'base data (TIO ext)'!L424)))","v":647784},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M64,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M184,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M304,'base data (TIO ext)'!M424)))","v":634180},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N64,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N184,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N304,'base data (TIO ext)'!N424)))","v":640574},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O64,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O184,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O304,'base data (TIO ext)'!O424)))","v":646980},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P64,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P184,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P304,'base data (TIO ext)'!P424)))","v":653451},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q64,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q184,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q304,'base data (TIO ext)'!Q424)))","v":659985},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R64,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R184,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R304,'base data (TIO ext)'!R424)))","v":666585},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S64,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S184,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S304,'base data (TIO ext)'!S424)))","v":673251},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T64,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T184,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T304,'base data (TIO ext)'!T424)))","v":679984},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U64,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U184,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U304,'base data (TIO ext)'!U424)))","v":0},{"$f":"AVERAGE(C566:E566)","v":740972.95652173914},{"$f":"AVERAGE(F566:H566)","v":660434.08695652185},{"$f":"AVERAGE(I566:K566)","v":731916.93093083415},{"$f":"AVERAGE(L566:N566)","v":640846},{"$f":"AVERAGE(O566:Q566)","v":653472},{"$f":"AVERAGE(R566:T566)","v":673273.33333333337},{"$f":"HLOOKUP($AB$3,$V565:$AA581,2,FALSE)","v":640846},{"$f":"HLOOKUP($AC$3,$V565:$AA581,2,FALSE)","v":731916.93093083415}]
["Auckland","Auckland fare revenue (total):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C65,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C185,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C305,'base data (TIO ext)'!C425)))","v":126462816},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D65,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D185,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D305,'base data (TIO ext)'!D425)))","v":143846974.6178261},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E65,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E185,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E305,'base data (TIO ext)'!E425)))","v":159290365.33739129},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F65,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F185,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F305,'base data (TIO ext)'!F425)))","v":164347703.33913046},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G65,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G185,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G305,'base data (TIO ext)'!G425)))","v":174502474.67565218},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H65,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H185,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H305,'base data (TIO ext)'!H425)))","v":199696266},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I65,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I185,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I305,'base data (TIO ext)'!I425)))","v":214841511},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J65,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J185,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J305,'base data (TIO ext)'!J425)))","v":210857031},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K65,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K185,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K305,'base data (TIO ext)'!K425)))","v":214263535.93326789},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L65,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L185,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L305,'base data (TIO ext)'!L425)))","v":217485374.66725689},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M65,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M185,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M305,'base data (TIO ext)'!M425)))","v":230838243.75463718},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N65,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N185,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N305,'base data (TIO ext)'!N425)))","v":245347374.09187448},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O65,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O185,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O305,'base data (TIO ext)'!O425)))","v":263052791.07735443},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P65,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P185,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P305,'base data (TIO ext)'!P425)))","v":275704332.65224791},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q65,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q185,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q305,'base data (TIO ext)'!Q425)))","v":299212789.01280546},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R65,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R185,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R305,'base data (TIO ext)'!R425)))","v":325064711.69778514},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S65,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S185,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S305,'base data (TIO ext)'!S425)))","v":301508938},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T65,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T185,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T305,'base data (TIO ext)'!T425)))","v":322804841},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U65,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U185,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U305,'base data (TIO ext)'!U425)))","v":0},143200051.98507246,179515481.33826089,213320692.64442262,231223664.17125618,279323304.24746925,316459496.89926171,{"$f":"HLOOKUP($AB$3,$V565:$AA581,3,FALSE)","v":231223664.17125618},{"$f":"HLOOKUP($AC$3,$V565:$AA581,3,FALSE)","v":213320692.64442262}]
["Waikato","Waikato fare revenue (total):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C66,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C186,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C306,'base data (TIO ext)'!C426)))","v":5736845.1333333328},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D66,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D186,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D306,'base data (TIO ext)'!D426)))","v":6794732},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E66,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E186,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E306,'base data (TIO ext)'!E426)))","v":7461179.3147826083},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F66,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F186,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F306,'base data (TIO ext)'!F426)))","v":7002119.4513043482},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G66,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G186,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G306,'base data (TIO ext)'!G426)))","v":7279532.637826087},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H66,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H186,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H306,'base data (TIO ext)'!H426)))","v":7108862},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I66,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I186,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I306,'base data (TIO ext)'!I426)))","v":6812205},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J66,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J186,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J306,'base data (TIO ext)'!J426)))","v":6551204},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K66,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K186,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K306,'base data (TIO ext)'!K426)))","v":7444257.3817449836},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L66,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L186,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L306,'base data (TIO ext)'!L426)))","v":6861992},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M66,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M186,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M306,'base data (TIO ext)'!M426)))","v":7101999},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N66,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N186,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N306,'base data (TIO ext)'!N426)))","v":7226796},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O66,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O186,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O306,'base data (TIO ext)'!O426)))","v":7354079},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P66,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P186,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P306,'base data (TIO ext)'!P426)))","v":7483897},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q66,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q186,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q306,'base data (TIO ext)'!Q426)))","v":7616300},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R66,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R186,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R306,'base data (TIO ext)'!R426)))","v":7751340},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S66,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S186,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S306,'base data (TIO ext)'!S426)))","v":7889071},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T66,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T186,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T306,'base data (TIO ext)'!T426)))","v":8029545},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U66,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U186,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U306,'base data (TIO ext)'!U426)))","v":0},6664252.1493719807,7130171.3630434787,6935888.7939149952,7063595.666666667,7484758.666666667,7889985.333333333,{"$f":"HLOOKUP($AB$3,$V565:$AA581,4,FALSE)","v":7063595.666666667},{"$f":"HLOOKUP($AC$3,$V565:$AA581,4,FALSE)","v":6935888.7939149952}]
["Bay of Plenty","Bay of Plenty fare revenue (total):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C67,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C187,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C307,'base data (TIO ext)'!C427)))","v":3310923.9733333336},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D67,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D187,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D307,'base data (TIO ext)'!D427)))","v":3563866},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E67,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E187,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E307,'base data (TIO ext)'!E427)))","v":4172293.6113043479},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F67,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F187,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F307,'base data (TIO ext)'!F427)))","v":4598375.0260869563},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G67,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G187,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G307,'base data (TIO ext)'!G427)))","v":4810610.288695652},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H67,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H187,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H307,'base data (TIO ext)'!H427)))","v":4880842},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I67,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I187,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I307,'base data (TIO ext)'!I427)))","v":5055017},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J67,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J187,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J307,'base data (TIO ext)'!J427)))","v":5124252},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K67,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K187,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K307,'base data (TIO ext)'!K427)))","v":5060763},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L67,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L187,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L307,'base data (TIO ext)'!L427)))","v":4954889},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M67,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M187,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M307,'base data (TIO ext)'!M427)))","v":4954889},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N67,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N187,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N307,'base data (TIO ext)'!N427)))","v":4954889},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O67,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O187,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O307,'base data (TIO ext)'!O427)))","v":4954889},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P67,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P187,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P307,'base data (TIO ext)'!P427)))","v":4954889},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q67,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q187,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q307,'base data (TIO ext)'!Q427)))","v":4954889},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R67,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R187,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R307,'base data (TIO ext)'!R427)))","v":4954889},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S67,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S187,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S307,'base data (TIO ext)'!S427)))","v":4954889},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T67,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T187,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T307,'base data (TIO ext)'!T427)))","v":4954889},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U67,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U187,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U307,'base data (TIO ext)'!U427)))","v":0},3682361.1948792269,4763275.7715942031,5080010.666666667,4954889,4954889,4954889,{"$f":"HLOOKUP($AB$3,$V565:$AA581,5,FALSE)","v":4954889},{"$f":"HLOOKUP($AC$3,$V565:$AA581,5,FALSE)","v":5080010.666666667}]
["Gisborne","Gisborne fare revenue (total):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C68,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C188,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C308,'base data (TIO ext)'!C428)))","v":170363.8},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D68,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D188,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D308,'base data (TIO ext)'!D428)))","v":207884},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E68,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E188,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E308,'base data (TIO ext)'!E428)))","v":213701.91304347827},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F68,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F188,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F308,'base data (TIO ext)'!F428)))","v":216457.52173913043},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G68,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G188,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G308,'base data (TIO ext)'!G428)))","v":182307.34782608695},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H68,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H188,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H308,'base data (TIO ext)'!H428)))","v":178126},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I68,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I188,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I308,'base data (TIO ext)'!I428)))","v":129326},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J68,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J188,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J308,'base data (TIO ext)'!J428)))","v":173416},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K68,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K188,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K308,'base data (TIO ext)'!K428)))","v":186935.91304347827},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L68,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L188,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L308,'base data (TIO ext)'!L428)))","v":233500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M68,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M188,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M308,'base data (TIO ext)'!M428)))","v":233500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N68,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N188,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N308,'base data (TIO ext)'!N428)))","v":233500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O68,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O188,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O308,'base data (TIO ext)'!O428)))","v":233500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P68,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P188,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P308,'base data (TIO ext)'!P428)))","v":233600},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q68,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q188,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q308,'base data (TIO ext)'!Q428)))","v":233600},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R68,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R188,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R308,'base data (TIO ext)'!R428)))","v":233600},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S68,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S188,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S308,'base data (TIO ext)'!S428)))","v":233650},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T68,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T188,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T308,'base data (TIO ext)'!T428)))","v":233650},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U68,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U188,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U308,'base data (TIO ext)'!U428)))","v":0},197316.57101449277,192296.95652173914,163225.97101449277,233500,233566.66666666666,233633.33333333334,{"$f":"HLOOKUP($AB$3,$V565:$AA581,6,FALSE)","v":233500},{"$f":"HLOOKUP($AC$3,$V565:$AA581,6,FALSE)","v":163225.97101449277}]
["Hawkes Bay","Hawkes Bay fare revenue (total):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C69,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C189,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C309,'base data (TIO ext)'!C429)))","v":852377.30666666664},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D69,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D189,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D309,'base data (TIO ext)'!D429)))","v":1008633},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E69,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E189,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E309,'base data (TIO ext)'!E429)))","v":1208768.9495652174},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F69,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F189,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F309,'base data (TIO ext)'!F429)))","v":1393427.4017391305},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G69,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G189,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G309,'base data (TIO ext)'!G429)))","v":1526026.2330434783},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H69,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H189,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H309,'base data (TIO ext)'!H429)))","v":1429051},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I69,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I189,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I309,'base data (TIO ext)'!I429)))","v":1355687},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J69,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J189,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J309,'base data (TIO ext)'!J429)))","v":1328073},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K69,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K189,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K309,'base data (TIO ext)'!K429)))","v":2140431.6613822621},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L69,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L189,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L309,'base data (TIO ext)'!L429)))","v":1401880},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M69,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M189,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M309,'base data (TIO ext)'!M429)))","v":1421544},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N69,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N189,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N309,'base data (TIO ext)'!N429)))","v":1441489},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O69,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O189,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O309,'base data (TIO ext)'!O429)))","v":1461719},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P69,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P189,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P309,'base data (TIO ext)'!P429)))","v":1482239},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q69,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q189,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q309,'base data (TIO ext)'!Q429)))","v":1503052},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R69,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R189,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R309,'base data (TIO ext)'!R429)))","v":1524163},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S69,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S189,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S309,'base data (TIO ext)'!S429)))","v":1545576},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T69,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T189,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T309,'base data (TIO ext)'!T429)))","v":1567297},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U69,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U189,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U309,'base data (TIO ext)'!U429)))","v":0},1023259.7520772946,1449501.5449275363,1608063.8871274206,1421637.6666666667,1482336.6666666667,1545678.6666666667,{"$f":"HLOOKUP($AB$3,$V565:$AA581,7,FALSE)","v":1421637.6666666667},{"$f":"HLOOKUP($AC$3,$V565:$AA581,7,FALSE)","v":1608063.8871274206}]
["Taranaki","Taranaki fare revenue (total):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C70,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C190,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C310,'base data (TIO ext)'!C430)))","v":675124.2466666667},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D70,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D190,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D310,'base data (TIO ext)'!D430)))","v":838666},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E70,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E190,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E310,'base data (TIO ext)'!E430)))","v":900041.84782608692},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F70,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F190,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F310,'base data (TIO ext)'!F430)))","v":928064.82608695654},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G70,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G190,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G310,'base data (TIO ext)'!G430)))","v":1006440.6956521739},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H70,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H190,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H310,'base data (TIO ext)'!H430)))","v":999659},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I70,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I190,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I310,'base data (TIO ext)'!I430)))","v":1122626},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J70,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J190,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J310,'base data (TIO ext)'!J430)))","v":1204115},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K70,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K190,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K310,'base data (TIO ext)'!K430)))","v":1190815.8169293939},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L70,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L190,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L310,'base data (TIO ext)'!L430)))","v":1361318},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M70,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M190,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M310,'base data (TIO ext)'!M430)))","v":1374301},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N70,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N190,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N310,'base data (TIO ext)'!N430)))","v":1387385},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O70,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O190,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O310,'base data (TIO ext)'!O430)))","v":1400587},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P70,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P190,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P310,'base data (TIO ext)'!P430)))","v":1413917},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q70,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q190,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q310,'base data (TIO ext)'!Q430)))","v":1427378},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R70,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R190,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R310,'base data (TIO ext)'!R430)))","v":1440970},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S70,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S190,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S310,'base data (TIO ext)'!S430)))","v":1440970},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T70,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T190,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T310,'base data (TIO ext)'!T430)))","v":1440970},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U70,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U190,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U310,'base data (TIO ext)'!U430)))","v":0},804610.69816425117,978054.84057971009,1172518.9389764646,1374334.6666666667,1413960.6666666667,1440970,{"$f":"HLOOKUP($AB$3,$V565:$AA581,8,FALSE)","v":1374334.6666666667},{"$f":"HLOOKUP($AC$3,$V565:$AA581,8,FALSE)","v":1172518.9389764646}]
["Manawatu-Wanganui","Manawatu-Wanganui fare revenue (total):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C71,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C191,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C311,'base data (TIO ext)'!C431)))","v":1675950.4666666666},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D71,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D191,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D311,'base data (TIO ext)'!D431)))","v":1660313},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E71,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E191,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E311,'base data (TIO ext)'!E431)))","v":1793855.2104347826},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F71,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F191,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F311,'base data (TIO ext)'!F431)))","v":1997148.9886956522},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G71,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G191,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G311,'base data (TIO ext)'!G431)))","v":2124656.1191304349},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H71,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H191,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H311,'base data (TIO ext)'!H431)))","v":1969992},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I71,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I191,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I311,'base data (TIO ext)'!I431)))","v":1893101},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J71,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J191,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J311,'base data (TIO ext)'!J431)))","v":1749178},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K71,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K191,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K311,'base data (TIO ext)'!K431)))","v":2202001.7053376641},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L71,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L191,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L311,'base data (TIO ext)'!L431)))","v":1741165},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M71,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M191,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M311,'base data (TIO ext)'!M431)))","v":1778088},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N71,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N191,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N311,'base data (TIO ext)'!N431)))","v":1813649},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O71,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O191,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O311,'base data (TIO ext)'!O431)))","v":1849923},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P71,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P191,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P311,'base data (TIO ext)'!P431)))","v":1886921},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q71,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q191,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q311,'base data (TIO ext)'!Q431)))","v":1924659},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R71,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R191,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R311,'base data (TIO ext)'!R431)))","v":1963152},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S71,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S191,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S311,'base data (TIO ext)'!S431)))","v":2002415},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T71,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T191,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T311,'base data (TIO ext)'!T431)))","v":2042464},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U71,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U191,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U311,'base data (TIO ext)'!U431)))","v":0},1710039.5590338164,2030599.0359420292,1948093.5684458881,1777634,1887167.6666666667,2002677,{"$f":"HLOOKUP($AB$3,$V565:$AA581,9,FALSE)","v":1777634},{"$f":"HLOOKUP($AC$3,$V565:$AA581,9,FALSE)","v":1948093.5684458881}]
["Wellington","Wellington fare revenue (total):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C72,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C192,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C312,'base data (TIO ext)'!C432)))","v":82670984},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D72,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D192,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D312,'base data (TIO ext)'!D432)))","v":90279006.312753618},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E72,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E192,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E312,'base data (TIO ext)'!E432)))","v":95194273.761304349},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F72,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F192,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F312,'base data (TIO ext)'!F432)))","v":98147832.795217395},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G72,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G192,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G312,'base data (TIO ext)'!G432)))","v":100542530.35956523},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H72,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H192,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H312,'base data (TIO ext)'!H432)))","v":103147476},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I72,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I192,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I312,'base data (TIO ext)'!I432)))","v":106524205},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J72,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J192,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J312,'base data (TIO ext)'!J432)))","v":108796453},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K72,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K192,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K312,'base data (TIO ext)'!K432)))","v":111446052.51108304},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L72,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L192,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L312,'base data (TIO ext)'!L432)))","v":109666269},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M72,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M192,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M312,'base data (TIO ext)'!M432)))","v":113268027},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N72,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N192,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N312,'base data (TIO ext)'!N432)))","v":116357819},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O72,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O192,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O312,'base data (TIO ext)'!O432)))","v":118864013},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P72,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P192,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P312,'base data (TIO ext)'!P432)))","v":122935507},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q72,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q192,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q312,'base data (TIO ext)'!Q432)))","v":127278592},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R72,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R192,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R312,'base data (TIO ext)'!R432)))","v":131783876},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S72,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S192,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S312,'base data (TIO ext)'!S432)))","v":136590365},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T72,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T192,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T312,'base data (TIO ext)'!T432)))","v":141581769},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U72,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U192,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U312,'base data (TIO ext)'!U432)))","v":0},89381421.358019322,100612613.05159421,108922236.83702767,113097371.66666667,123026037.33333333,136652003.33333334,{"$f":"HLOOKUP($AB$3,$V565:$AA581,10,FALSE)","v":113097371.66666667},{"$f":"HLOOKUP($AC$3,$V565:$AA581,10,FALSE)","v":108922236.83702767}]
["Marlborough","Marlborough fare revenue (total):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C73,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C193,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C313,'base data (TIO ext)'!C433)))","v":62252.333333333328},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D73,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D193,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D313,'base data (TIO ext)'!D433)))","v":61834},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E73,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E193,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E313,'base data (TIO ext)'!E433)))","v":62486.304347826088},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F73,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F193,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F313,'base data (TIO ext)'!F433)))","v":67898.086956521744},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G73,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G193,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G313,'base data (TIO ext)'!G433)))","v":63937.869565217392},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H73,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H193,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H313,'base data (TIO ext)'!H433)))","v":55886},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I73,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I193,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I313,'base data (TIO ext)'!I433)))","v":69037},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J73,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J193,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J313,'base data (TIO ext)'!J433)))","v":54944},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K73,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K193,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K313,'base data (TIO ext)'!K433)))","v":48397.173984999645},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L73,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L193,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L313,'base data (TIO ext)'!L433)))","v":49343},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M73,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M193,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M313,'base data (TIO ext)'!M433)))","v":50195},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N73,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N193,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N313,'base data (TIO ext)'!N433)))","v":51072},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O73,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O193,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O313,'base data (TIO ext)'!O433)))","v":51975},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P73,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P193,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P313,'base data (TIO ext)'!P433)))","v":52906},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q73,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q193,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q313,'base data (TIO ext)'!Q433)))","v":53865},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R73,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R193,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R313,'base data (TIO ext)'!R433)))","v":54852},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S73,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S193,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S313,'base data (TIO ext)'!S433)))","v":55869},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T73,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T193,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T313,'base data (TIO ext)'!T433)))","v":56916},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U73,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U193,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U313,'base data (TIO ext)'!U433)))","v":0},62190.879227053141,62573.985507246376,57459.391328333215,50203.333333333336,52915.333333333336,55879,{"$f":"HLOOKUP($AB$3,$V565:$AA581,11,FALSE)","v":50203.333333333336},{"$f":"HLOOKUP($AC$3,$V565:$AA581,11,FALSE)","v":57459.391328333215}]
["Nelson","Nelson fare revenue (total):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C74,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C194,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C314,'base data (TIO ext)'!C434)))","v":126308.86666666667},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D74,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D194,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D314,'base data (TIO ext)'!D434)))","v":145055},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E74,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E194,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E314,'base data (TIO ext)'!E434)))","v":355704.93913043477},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F74,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F194,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F314,'base data (TIO ext)'!F434)))","v":1007640.8478260869},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G74,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G194,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G314,'base data (TIO ext)'!G434)))","v":1118525.5869565217},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H74,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H194,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H314,'base data (TIO ext)'!H434)))","v":911046},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I74,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I194,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I314,'base data (TIO ext)'!I434)))","v":922251},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J74,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J194,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J314,'base data (TIO ext)'!J434)))","v":928222},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K74,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K194,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K314,'base data (TIO ext)'!K434)))","v":1468697.5105067866},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L74,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L194,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L314,'base data (TIO ext)'!L434)))","v":874219},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M74,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M194,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M314,'base data (TIO ext)'!M434)))","v":874200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N74,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N194,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N314,'base data (TIO ext)'!N434)))","v":874200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O74,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O194,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O314,'base data (TIO ext)'!O434)))","v":874200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P74,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P194,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P314,'base data (TIO ext)'!P434)))","v":874200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q74,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q194,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q314,'base data (TIO ext)'!Q434)))","v":874200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R74,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R194,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R314,'base data (TIO ext)'!R434)))","v":874200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S74,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S194,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S314,'base data (TIO ext)'!S434)))","v":874200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T74,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T194,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T314,'base data (TIO ext)'!T434)))","v":874200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U74,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U194,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U314,'base data (TIO ext)'!U434)))","v":0},209022.93526570048,1012404.1449275361,1106390.1701689288,874206.33333333337,874200,874200,{"$f":"HLOOKUP($AB$3,$V565:$AA581,12,FALSE)","v":874206.33333333337},{"$f":"HLOOKUP($AC$3,$V565:$AA581,12,FALSE)","v":1106390.1701689288}]
["Canterbury","Canterbury fare revenue (total):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C75,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C195,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C315,'base data (TIO ext)'!C435)))","v":25477266},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D75,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D195,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D315,'base data (TIO ext)'!D435)))","v":20839483.820289854},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E75,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E195,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E315,'base data (TIO ext)'!E435)))","v":15832141.847826086},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F75,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F195,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F315,'base data (TIO ext)'!F435)))","v":18457506.726086956},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G75,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G195,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G315,'base data (TIO ext)'!G435)))","v":19478635.921739131},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H75,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H195,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H315,'base data (TIO ext)'!H435)))","v":21894873},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I75,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I195,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I315,'base data (TIO ext)'!I435)))","v":24575398},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J75,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J195,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J315,'base data (TIO ext)'!J435)))","v":24128935},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K75,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K195,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K315,'base data (TIO ext)'!K435)))","v":23493467.279793058},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L75,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L195,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L315,'base data (TIO ext)'!L435)))","v":24510410},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M75,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M195,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M315,'base data (TIO ext)'!M435)))","v":24755404},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N75,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N195,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N315,'base data (TIO ext)'!N435)))","v":25003069},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O75,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O195,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O315,'base data (TIO ext)'!O435)))","v":25253099},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P75,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P195,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P315,'base data (TIO ext)'!P435)))","v":25505629},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q75,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q195,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q315,'base data (TIO ext)'!Q435)))","v":25760687},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R75,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R195,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R315,'base data (TIO ext)'!R435)))","v":26018294},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S75,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S195,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S315,'base data (TIO ext)'!S435)))","v":26278475},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T75,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T195,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T315,'base data (TIO ext)'!T435)))","v":26541261},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U75,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U195,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U315,'base data (TIO ext)'!U435)))","v":0},20716297.222705312,19943671.882608697,24065933.426597685,24756294.333333332,25506471.666666668,26279343.333333332,{"$f":"HLOOKUP($AB$3,$V565:$AA581,13,FALSE)","v":24756294.333333332},{"$f":"HLOOKUP($AC$3,$V565:$AA581,13,FALSE)","v":24065933.426597685}]
["West Coast","West Coast fare revenue (total):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C76,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C196,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C316,'base data (TIO ext)'!C436)))","v":205572},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D76,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D196,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D316,'base data (TIO ext)'!D436)))","v":206338},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E76,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E196,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E316,'base data (TIO ext)'!E436)))","v":216287},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F76,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F196,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F316,'base data (TIO ext)'!F436)))","v":262378},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G76,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G196,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G316,'base data (TIO ext)'!G436)))","v":285797},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H76,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H196,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H316,'base data (TIO ext)'!H436)))","v":275470},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I76,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I196,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I316,'base data (TIO ext)'!I436)))","v":275470},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J76,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J196,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J316,'base data (TIO ext)'!J436)))","v":275470},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K76,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K196,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K316,'base data (TIO ext)'!K436)))","v":221780},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L76,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L196,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L316,'base data (TIO ext)'!L436)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M76,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M196,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M316,'base data (TIO ext)'!M436)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N76,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N196,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N316,'base data (TIO ext)'!N436)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O76,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O196,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O316,'base data (TIO ext)'!O436)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P76,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P196,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P316,'base data (TIO ext)'!P436)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q76,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q196,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q316,'base data (TIO ext)'!Q436)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R76,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R196,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R316,'base data (TIO ext)'!R436)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S76,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S196,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S316,'base data (TIO ext)'!S436)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T76,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T196,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T316,'base data (TIO ext)'!T436)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U76,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U196,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U316,'base data (TIO ext)'!U436)))","v":0},209399,274548.33333333331,257573.33333333334,0,0,0,{"$f":"HLOOKUP($AB$3,$V565:$AA581,14,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V565:$AA581,14,FALSE)","v":257573.33333333334}]
["Otago","Otago (DUNEDIN ONLY) fare revenue (total):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C77,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C197,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C317,'base data (TIO ext)'!C437)))","v":4546683.4666666668},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D77,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D197,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D317,'base data (TIO ext)'!D437)))","v":4496176.0666666664},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E77,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E197,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E317,'base data (TIO ext)'!E437)))","v":4540671.3},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F77,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F197,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F317,'base data (TIO ext)'!F437)))","v":4709015.5173913045},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G77,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G197,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G317,'base data (TIO ext)'!G437)))","v":4628843.5739130434},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H77,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H197,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H317,'base data (TIO ext)'!H437)))","v":4627631.1273913048},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I77,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I197,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I317,'base data (TIO ext)'!I437)))","v":4581097.5},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J77,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J197,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J317,'base data (TIO ext)'!J437)))","v":4493744.1922108978},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K77,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K197,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K317,'base data (TIO ext)'!K437)))","v":5596741.8228949327},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L77,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L197,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L317,'base data (TIO ext)'!L437)))","v":4576310},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M77,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M197,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M317,'base data (TIO ext)'!M437)))","v":4853177},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N77,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N197,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N317,'base data (TIO ext)'!N437)))","v":4901708},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O77,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O197,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O317,'base data (TIO ext)'!O437)))","v":4999743},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P77,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P197,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P317,'base data (TIO ext)'!P437)))","v":5249729},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q77,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q197,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q317,'base data (TIO ext)'!Q437)))","v":5354724},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R77,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R197,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R317,'base data (TIO ext)'!R437)))","v":5461819},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S77,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S197,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S317,'base data (TIO ext)'!S437)))","v":5734910},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T77,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T197,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T317,'base data (TIO ext)'!T437)))","v":5849608},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U77,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U197,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U317,'base data (TIO ext)'!U437)))","v":0},4527843.611111111,4655163.4062318839,4890527.8383686105,4777065,5201398.666666667,5682112.333333333,{"$f":"HLOOKUP($AB$3,$V565:$AA581,15,FALSE)","v":4777065},{"$f":"HLOOKUP($AC$3,$V565:$AA581,15,FALSE)","v":4890527.8383686105}]
["Southland","Southland fare revenue (total):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C78,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C198,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C318,'base data (TIO ext)'!C438)))","v":256098.66666666666},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D78,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D198,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D318,'base data (TIO ext)'!D438)))","v":242108},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E78,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E198,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E318,'base data (TIO ext)'!E438)))","v":260009.3},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F78,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F198,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F318,'base data (TIO ext)'!F438)))","v":286057.8},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G78,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G198,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G318,'base data (TIO ext)'!G438)))","v":342248.34782608697},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H78,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H198,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H318,'base data (TIO ext)'!H438)))","v":341417},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I78,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I198,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I318,'base data (TIO ext)'!I438)))","v":334584},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J78,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J198,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J318,'base data (TIO ext)'!J438)))","v":315863},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K78,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K198,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K318,'base data (TIO ext)'!K438)))","v":381622.3},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L78,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L198,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L318,'base data (TIO ext)'!L438)))","v":297500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M78,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M198,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M318,'base data (TIO ext)'!M438)))","v":298290},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N78,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N198,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N318,'base data (TIO ext)'!N438)))","v":313146},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O78,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O198,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O318,'base data (TIO ext)'!O438)))","v":314806},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P78,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P198,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P318,'base data (TIO ext)'!P438)))","v":328949},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q78,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q198,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q318,'base data (TIO ext)'!Q438)))","v":330688},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R78,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R198,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R318,'base data (TIO ext)'!R438)))","v":330886},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S78,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S198,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S318,'base data (TIO ext)'!S438)))","v":330706},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T78,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T198,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T318,'base data (TIO ext)'!T438)))","v":330886},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U78,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U198,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U318,'base data (TIO ext)'!U438)))","v":0},252738.65555555551,323241.04927536234,344023.10000000003,302978.66666666669,324814.33333333331,330826,{"$f":"HLOOKUP($AB$3,$V565:$AA581,16,FALSE)","v":302978.66666666669},{"$f":"HLOOKUP($AC$3,$V565:$AA581,16,FALSE)","v":344023.10000000003}]
["National","National total fare revenue (total):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C566:C580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C566:C580)-C567-C574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!C574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!C567,0))))))","v":252973977.26000002},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D566:D580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D566:D580)-D567-D574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!D574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!D567,0))))))","v":274810661.81753623},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E566:E580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E566:E580)-E567-E574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!E574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!E567,0))))))","v":292360696.5065217},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F566:F580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F566:F580)-F567-F574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!F574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!F567,0))))))","v":304094036.80652177},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G566:G580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G566:G580)-G567-G574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!G574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!G567,0))))))","v":318553683.43999994},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H566:H580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H566:H580)-H567-H574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!H574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!H567,0))))))","v":348164372.12739128},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I566:I580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I566:I580)-I567-I574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!I574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!I567,0))))))","v":369141919.5},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J566:J580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J566:J580)-J567-J574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!J574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!J567,0))))))","v":366690631.19221091},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K566:K580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K566:K580)-K567-K574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!K574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!K567,0))))))","v":375981115.80276102},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L566:L580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L566:L580)-L567-L574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!L574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!L567,0))))))","v":374661953.66725689},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M566:M580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M566:M580)-M567-M574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!M574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!M567,0))))))","v":392436037.75463718},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N566:N580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N566:N580)-N567-N574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!N574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!N567,0))))))","v":410546670.09187448},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O566:O580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O566:O580)-O567-O574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!O574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!O567,0))))))","v":431312304.07735443},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P566:P580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P566:P580)-P567-P574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!P574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!P567,0))))))","v":448760166.65224791},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q566:Q580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q566:Q580)-Q567-Q574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Q574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Q567,0))))))","v":477185408.01280546},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R566:R580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R566:R580)-R567-R574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!R574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!R567,0))))))","v":508123337.69778514},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S566:S580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S566:S580)-S567-S574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!S574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!S567,0))))))","v":490113285},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T566:T580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T566:T580)-T567-T574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!T574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!T567,0))))))","v":516988280},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U566:U580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U566:U580)-U567-U574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!U574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!U567,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V566:V580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V566:V580)-V567-V574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!V574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!V567,0))))))","v":273381778.52801931},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W566:W580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W566:W580)-W567-W574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!W574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!W567,0))))))","v":323604030.79130441},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X566:X580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X566:X580)-X567-X574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!X574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!X567,0))))))","v":370604555.49832392},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y566:Y580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y566:Y580)-Y567-Y574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Y574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Y567,0))))))","v":392548220.50458944},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z566:Z580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z566:Z580)-Z567-Z574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Z574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Z567,0))))))","v":452419292.91413599},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA566:AA580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA566:AA580)-AA567-AA574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!AA574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!AA567,0))))))","v":505074967.56592834},{"$f":"HLOOKUP($AB$3,$V565:$AA581,17,FALSE)","v":392548220.50458944},{"$f":"HLOOKUP($AC$3,$V565:$AA581,17,FALSE)","v":370604555.49832392}]
[null,{"$f":"VLOOKUP($B$484,$A566:$AB581,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C80,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C200,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C320,'base data (TIO ext)'!C440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D80,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D200,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D320,'base data (TIO ext)'!D440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E80,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E200,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E320,'base data (TIO ext)'!E440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F80,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F200,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F320,'base data (TIO ext)'!F440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G80,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G200,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G320,'base data (TIO ext)'!G440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H80,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H200,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H320,'base data (TIO ext)'!H440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I80,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I200,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I320,'base data (TIO ext)'!I440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J80,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J200,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J320,'base data (TIO ext)'!J440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K80,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K200,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K320,'base data (TIO ext)'!K440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L80,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L200,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L320,'base data (TIO ext)'!L440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M80,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M200,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M320,'base data (TIO ext)'!M440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N80,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N200,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N320,'base data (TIO ext)'!N440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O80,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O200,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O320,'base data (TIO ext)'!O440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P80,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P200,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P320,'base data (TIO ext)'!P440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q80,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q200,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q320,'base data (TIO ext)'!Q440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R80,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R200,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R320,'base data (TIO ext)'!R440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S80,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S200,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S320,'base data (TIO ext)'!S440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T80,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T200,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T320,'base data (TIO ext)'!T440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U80,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U200,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U320,'base data (TIO ext)'!U440)))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A566:$AB581,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A566:$AB581,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A566:$AB581,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A566:$AB581,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A566:$AB581,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A566:$AB581,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A566:$AB581,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A566:$AC581,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B582","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC582","v":{"$error":"#N/A"}}]
[null,{"$f":"B582","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C82,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C202,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C322,'base data (TIO ext)'!C442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D82,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D202,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D322,'base data (TIO ext)'!D442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E82,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E202,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E322,'base data (TIO ext)'!E442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F82,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F202,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F322,'base data (TIO ext)'!F442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G82,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G202,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G322,'base data (TIO ext)'!G442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H82,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H202,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H322,'base data (TIO ext)'!H442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I82,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I202,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I322,'base data (TIO ext)'!I442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J82,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J202,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J322,'base data (TIO ext)'!J442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K82,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K202,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K322,'base data (TIO ext)'!K442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L82,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L202,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L322,'base data (TIO ext)'!L442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M82,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M202,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M322,'base data (TIO ext)'!M442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N82,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N202,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N322,'base data (TIO ext)'!N442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O82,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O202,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O322,'base data (TIO ext)'!O442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P82,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P202,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P322,'base data (TIO ext)'!P442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q82,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q202,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q322,'base data (TIO ext)'!Q442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R82,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R202,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R322,'base data (TIO ext)'!R442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S82,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S202,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S322,'base data (TIO ext)'!S442)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T82,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T202,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T322,'base data (TIO ext)'!T442)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U82,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U202,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U322,'base data (TIO ext)'!U442)))","v":0},{"$f":"AVERAGE(C584:E584)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F584:H584)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I584:K584)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L584:N584)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(O584:Q584)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(R584:T584)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AB$3,$V565:$AA584,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AC$3,$V565:$AA584,20,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!B83,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!B203,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!B323,'base data (TIO ext)'!B443)))","v":"NETWORK SERVICE EXPENDITURE (NET)"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S565","v":"2025/26"},{"$f":"T565","v":"2026/27"},{"$f":"U565","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y565","v":"2018-21"},{"$f":"Z565","v":"2021-24"},{"$f":"AA565","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland services expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C84,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C204,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C324,'base data (TIO ext)'!C444)))","v":838250},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D84,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D204,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D324,'base data (TIO ext)'!D444)))","v":663254},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E84,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E204,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E324,'base data (TIO ext)'!E444)))","v":798508},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F84,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F204,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F324,'base data (TIO ext)'!F444)))","v":704085},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G84,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G204,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G324,'base data (TIO ext)'!G444)))","v":818035},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H84,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H204,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H324,'base data (TIO ext)'!H444)))","v":847966},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I84,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I204,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I324,'base data (TIO ext)'!I444)))","v":962787},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J84,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J204,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J324,'base data (TIO ext)'!J444)))","v":1219783},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K84,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K204,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K324,'base data (TIO ext)'!K444)))","v":1751148.1481481481},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L84,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L204,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L324,'base data (TIO ext)'!L444)))","v":1243996},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M84,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M204,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M324,'base data (TIO ext)'!M444)))","v":1262171},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N84,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N204,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N324,'base data (TIO ext)'!N444)))","v":1351502},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O84,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O204,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O324,'base data (TIO ext)'!O444)))","v":1414031},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P84,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P204,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P324,'base data (TIO ext)'!P444)))","v":1407560},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q84,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q204,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q324,'base data (TIO ext)'!Q444)))","v":1401026},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R84,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R204,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R324,'base data (TIO ext)'!R444)))","v":1305437},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S84,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S204,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S324,'base data (TIO ext)'!S444)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T84,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T204,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T324,'base data (TIO ext)'!T444)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U84,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U204,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U324,'base data (TIO ext)'!U444)))","v":0},{"$f":"AVERAGE(C586:E586)","v":766670.66666666663},{"$f":"AVERAGE(F586:H586)","v":790028.66666666663},{"$f":"AVERAGE(I586:K586)","v":1311239.3827160494},{"$f":"AVERAGE(L586:N586)","v":1285889.6666666667},{"$f":"AVERAGE(O586:Q586)","v":1407539},{"$f":"AVERAGE(R586:T586)","v":435145.66666666669},{"$f":"HLOOKUP($AB$3,$V585:$AA601,2,FALSE)","v":1285889.6666666667},{"$f":"HLOOKUP($AC$3,$V585:$AA601,2,FALSE)","v":1311239.3827160494}]
["Auckland","Auckland services expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C85,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C205,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C325,'base data (TIO ext)'!C445)))","v":176029389},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D85,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D205,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D325,'base data (TIO ext)'!D445)))","v":175571927},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E85,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E205,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E325,'base data (TIO ext)'!E445)))","v":217219447.58130285},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F85,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F205,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F325,'base data (TIO ext)'!F445)))","v":206952546},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G85,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G205,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G325,'base data (TIO ext)'!G445)))","v":223607783},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H85,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H205,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H325,'base data (TIO ext)'!H445)))","v":220738348},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I85,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I205,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I325,'base data (TIO ext)'!I445)))","v":217594928},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J85,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J205,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J325,'base data (TIO ext)'!J445)))","v":236459218},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K85,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K205,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K325,'base data (TIO ext)'!K445)))","v":296204690},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L85,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L205,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L325,'base data (TIO ext)'!L445)))","v":303208674},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M85,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M205,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M325,'base data (TIO ext)'!M445)))","v":303457099},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N85,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N205,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N325,'base data (TIO ext)'!N445)))","v":308812451},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O85,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O205,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O325,'base data (TIO ext)'!O445)))","v":321188248},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P85,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P205,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P325,'base data (TIO ext)'!P445)))","v":324332679},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q85,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q205,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q325,'base data (TIO ext)'!Q445)))","v":339739263},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R85,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R205,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R325,'base data (TIO ext)'!R445)))","v":334733213},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S85,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S205,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S325,'base data (TIO ext)'!S445)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T85,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T205,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T325,'base data (TIO ext)'!T445)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U85,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U205,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U325,'base data (TIO ext)'!U445)))","v":0},189606921.19376764,217099559,250086278.66666666,305159408,328420063.33333331,111577737.66666667,{"$f":"HLOOKUP($AB$3,$V585:$AA601,3,FALSE)","v":305159408},{"$f":"HLOOKUP($AC$3,$V585:$AA601,3,FALSE)","v":250086278.66666666}]
["Waikato","Waikato services expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C86,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C206,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C326,'base data (TIO ext)'!C446)))","v":14083062.999999998},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D86,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D206,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D326,'base data (TIO ext)'!D446)))","v":14480623.000000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E86,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E206,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E326,'base data (TIO ext)'!E446)))","v":14835240},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F86,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F206,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F326,'base data (TIO ext)'!F446)))","v":13369351},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G86,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G206,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G326,'base data (TIO ext)'!G446)))","v":13120738},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H86,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H206,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H326,'base data (TIO ext)'!H446)))","v":13278956},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I86,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I206,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I326,'base data (TIO ext)'!I446)))","v":13786117},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J86,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J206,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J326,'base data (TIO ext)'!J446)))","v":14362416},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K86,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K206,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K326,'base data (TIO ext)'!K446)))","v":14500000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L86,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L206,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L326,'base data (TIO ext)'!L446)))","v":15163210},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M86,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M206,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M326,'base data (TIO ext)'!M446)))","v":15580199},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N86,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N206,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N326,'base data (TIO ext)'!N446)))","v":16008654},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O86,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O206,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O326,'base data (TIO ext)'!O446)))","v":16448892},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P86,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P206,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P326,'base data (TIO ext)'!P446)))","v":16901237},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q86,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q206,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q326,'base data (TIO ext)'!Q446)))","v":17366021},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R86,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R206,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R326,'base data (TIO ext)'!R446)))","v":17843586},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S86,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S206,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S326,'base data (TIO ext)'!S446)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T86,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T206,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T326,'base data (TIO ext)'!T446)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U86,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U206,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U326,'base data (TIO ext)'!U446)))","v":0},14466308.666666666,13256348.333333334,14216177.666666666,15584021,16905383.333333332,5947862,{"$f":"HLOOKUP($AB$3,$V585:$AA601,4,FALSE)","v":15584021},{"$f":"HLOOKUP($AC$3,$V585:$AA601,4,FALSE)","v":14216177.666666666}]
["Bay of Plenty","Bay of Plenty services expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C87,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C207,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C327,'base data (TIO ext)'!C447)))","v":8190730.0000000009},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D87,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D207,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D327,'base data (TIO ext)'!D447)))","v":8049601.0000000009},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E87,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E207,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E327,'base data (TIO ext)'!E447)))","v":8500029.9999999981},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F87,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F207,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F327,'base data (TIO ext)'!F447)))","v":8464399},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G87,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G207,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G327,'base data (TIO ext)'!G447)))","v":9409311},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H87,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H207,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H327,'base data (TIO ext)'!H447)))","v":11048879},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I87,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I207,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I327,'base data (TIO ext)'!I447)))","v":10988960.000000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J87,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J207,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J327,'base data (TIO ext)'!J447)))","v":10891357},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K87,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K207,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K327,'base data (TIO ext)'!K447)))","v":11218125.000000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L87,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L207,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L327,'base data (TIO ext)'!L447)))","v":11231875.000000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M87,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M207,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M327,'base data (TIO ext)'!M447)))","v":11232939.000000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N87,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N207,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N327,'base data (TIO ext)'!N447)))","v":11234032.000000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O87,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O207,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O327,'base data (TIO ext)'!O447)))","v":11235143.000000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P87,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P207,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P327,'base data (TIO ext)'!P447)))","v":11236335.000000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q87,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q207,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q327,'base data (TIO ext)'!Q447)))","v":11237551.000000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R87,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R207,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R327,'base data (TIO ext)'!R447)))","v":11238848.000000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S87,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S207,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S327,'base data (TIO ext)'!S447)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T87,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T207,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T327,'base data (TIO ext)'!T447)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U87,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U207,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U327,'base data (TIO ext)'!U447)))","v":0},8246787,9640863,11032814,11232948.66666667,11236343.000000002,3746282.6666666674,{"$f":"HLOOKUP($AB$3,$V585:$AA601,5,FALSE)","v":11232948.66666667},{"$f":"HLOOKUP($AC$3,$V585:$AA601,5,FALSE)","v":11032814}]
["Gisborne","Gisborne services expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C88,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C208,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C328,'base data (TIO ext)'!C448)))","v":229255},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D88,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D208,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D328,'base data (TIO ext)'!D448)))","v":239551},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E88,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E208,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E328,'base data (TIO ext)'!E448)))","v":275854},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F88,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F208,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F328,'base data (TIO ext)'!F448)))","v":270631},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G88,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G208,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G328,'base data (TIO ext)'!G448)))","v":259571.00000000003},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H88,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H208,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H328,'base data (TIO ext)'!H448)))","v":276383},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I88,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I208,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I328,'base data (TIO ext)'!I448)))","v":380000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J88,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J208,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J328,'base data (TIO ext)'!J448)))","v":370977},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K88,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K208,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K328,'base data (TIO ext)'!K448)))","v":365336.50793650793},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L88,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L208,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L328,'base data (TIO ext)'!L448)))","v":480000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M88,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M208,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M328,'base data (TIO ext)'!M448)))","v":490560},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N88,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N208,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N328,'base data (TIO ext)'!N448)))","v":501360},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O88,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O208,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O328,'base data (TIO ext)'!O448)))","v":490322},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P88,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P208,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P328,'base data (TIO ext)'!P448)))","v":494837},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q88,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q208,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q328,'base data (TIO ext)'!Q448)))","v":499435},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R88,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R208,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R328,'base data (TIO ext)'!R448)))","v":504738},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S88,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S208,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S328,'base data (TIO ext)'!S448)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T88,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T208,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T328,'base data (TIO ext)'!T448)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U88,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U208,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U328,'base data (TIO ext)'!U448)))","v":0},248220,268861.66666666669,372104.50264550262,490640,494864.66666666669,168246,{"$f":"HLOOKUP($AB$3,$V585:$AA601,6,FALSE)","v":490640},{"$f":"HLOOKUP($AC$3,$V585:$AA601,6,FALSE)","v":372104.50264550262}]
["Hawkes Bay","Hawkes Bay services expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C89,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C209,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C329,'base data (TIO ext)'!C449)))","v":1775918},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D89,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D209,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D329,'base data (TIO ext)'!D449)))","v":1848286},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E89,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E209,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E329,'base data (TIO ext)'!E449)))","v":3015090},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F89,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F209,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F329,'base data (TIO ext)'!F449)))","v":3035156},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G89,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G209,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G329,'base data (TIO ext)'!G449)))","v":2590776},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H89,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H209,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H329,'base data (TIO ext)'!H449)))","v":2351952},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I89,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I209,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I329,'base data (TIO ext)'!I449)))","v":2389626},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J89,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J209,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J329,'base data (TIO ext)'!J449)))","v":2105364},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K89,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K209,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K329,'base data (TIO ext)'!K449)))","v":1980000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L89,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L209,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L329,'base data (TIO ext)'!L449)))","v":2260000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M89,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M209,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M329,'base data (TIO ext)'!M449)))","v":2322000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N89,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N209,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N329,'base data (TIO ext)'!N449)))","v":2370666},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O89,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O209,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O329,'base data (TIO ext)'!O449)))","v":2439200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P89,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P209,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P329,'base data (TIO ext)'!P449)))","v":2512400},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q89,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q209,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q329,'base data (TIO ext)'!Q449)))","v":2587800},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R89,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R209,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R329,'base data (TIO ext)'!R449)))","v":2665400},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S89,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S209,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S329,'base data (TIO ext)'!S449)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T89,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T209,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T329,'base data (TIO ext)'!T449)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U89,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U209,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U329,'base data (TIO ext)'!U449)))","v":0},2213098,2659294.6666666665,2158330,2317555.3333333335,2513133.3333333335,888466.66666666663,{"$f":"HLOOKUP($AB$3,$V585:$AA601,7,FALSE)","v":2317555.3333333335},{"$f":"HLOOKUP($AC$3,$V585:$AA601,7,FALSE)","v":2158330}]
["Taranaki","Taranaki services expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C90,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C210,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C330,'base data (TIO ext)'!C450)))","v":857889},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D90,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D210,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D330,'base data (TIO ext)'!D450)))","v":1542589},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E90,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E210,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E330,'base data (TIO ext)'!E450)))","v":1606172},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F90,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F210,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F330,'base data (TIO ext)'!F450)))","v":1629983},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G90,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G210,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G330,'base data (TIO ext)'!G450)))","v":1733449},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H90,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H210,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H330,'base data (TIO ext)'!H450)))","v":1743229},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I90,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I210,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I330,'base data (TIO ext)'!I450)))","v":1758485},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J90,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J210,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J330,'base data (TIO ext)'!J450)))","v":1843003},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K90,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K210,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K330,'base data (TIO ext)'!K450)))","v":1900000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L90,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L210,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L330,'base data (TIO ext)'!L450)))","v":2061900},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M90,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M210,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M330,'base data (TIO ext)'!M450)))","v":2103300},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N90,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N210,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N330,'base data (TIO ext)'!N450)))","v":2148500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O90,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O210,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O330,'base data (TIO ext)'!O450)))","v":2500000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P90,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P210,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P330,'base data (TIO ext)'!P450)))","v":2550000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q90,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q210,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q330,'base data (TIO ext)'!Q450)))","v":2600000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R90,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R210,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R330,'base data (TIO ext)'!R450)))","v":2650000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S90,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S210,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S330,'base data (TIO ext)'!S450)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T90,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T210,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T330,'base data (TIO ext)'!T450)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U90,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U210,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U330,'base data (TIO ext)'!U450)))","v":0},1335550,1702220.3333333333,1833829.3333333333,2104566.6666666665,2550000,883333.33333333337,{"$f":"HLOOKUP($AB$3,$V585:$AA601,8,FALSE)","v":2104566.6666666665},{"$f":"HLOOKUP($AC$3,$V585:$AA601,8,FALSE)","v":1833829.3333333333}]
["Manawatu-Wanganui","Manawatu-Wanganui services expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C91,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C211,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C331,'base data (TIO ext)'!C451)))","v":2832797},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D91,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D211,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D331,'base data (TIO ext)'!D451)))","v":3099952},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E91,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E211,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E331,'base data (TIO ext)'!E451)))","v":3075420},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F91,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F211,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F331,'base data (TIO ext)'!F451)))","v":2984479},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G91,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G211,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G331,'base data (TIO ext)'!G451)))","v":2931942},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H91,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H211,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H331,'base data (TIO ext)'!H451)))","v":3053440},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I91,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I211,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I331,'base data (TIO ext)'!I451)))","v":3166588},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J91,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J211,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J331,'base data (TIO ext)'!J451)))","v":3343901},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K91,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K211,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K331,'base data (TIO ext)'!K451)))","v":3300000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L91,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L211,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L331,'base data (TIO ext)'!L451)))","v":3454567},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M91,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M211,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M331,'base data (TIO ext)'!M451)))","v":3589423},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N91,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N211,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N331,'base data (TIO ext)'!N451)))","v":3618821},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O91,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O211,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O331,'base data (TIO ext)'!O451)))","v":3818821},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P91,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P211,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P331,'base data (TIO ext)'!P451)))","v":3895197},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q91,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q211,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q331,'base data (TIO ext)'!Q451)))","v":3973101},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R91,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R211,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R331,'base data (TIO ext)'!R451)))","v":4052563},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S91,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S211,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S331,'base data (TIO ext)'!S451)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T91,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T211,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T331,'base data (TIO ext)'!T451)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U91,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U211,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U331,'base data (TIO ext)'!U451)))","v":0},3002723,2989953.6666666665,3270163,3554270.3333333335,3895706.3333333335,1350854.3333333333,{"$f":"HLOOKUP($AB$3,$V585:$AA601,9,FALSE)","v":3554270.3333333335},{"$f":"HLOOKUP($AC$3,$V585:$AA601,9,FALSE)","v":3270163}]
["Wellington","Wellington services expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C92,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C212,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C332,'base data (TIO ext)'!C452)))","v":73282779},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D92,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D212,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D332,'base data (TIO ext)'!D452)))","v":75157124.151355416},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E92,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E212,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E332,'base data (TIO ext)'!E452)))","v":86377064.488954246},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F92,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F212,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F332,'base data (TIO ext)'!F452)))","v":75211242},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G92,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G212,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G332,'base data (TIO ext)'!G452)))","v":78377915},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H92,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H212,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H332,'base data (TIO ext)'!H452)))","v":82699586},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I92,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I212,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I332,'base data (TIO ext)'!I452)))","v":86219542},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J92,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J212,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J332,'base data (TIO ext)'!J452)))","v":94773646},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K92,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K212,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K332,'base data (TIO ext)'!K452)))","v":114752204.78186898},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L92,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L212,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L332,'base data (TIO ext)'!L452)))","v":106781171},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M92,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M212,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M332,'base data (TIO ext)'!M452)))","v":104377470},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N92,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N212,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N332,'base data (TIO ext)'!N452)))","v":103970750},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O92,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O212,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O332,'base data (TIO ext)'!O452)))","v":111995899},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P92,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P212,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P332,'base data (TIO ext)'!P452)))","v":108864863},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q92,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q212,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q332,'base data (TIO ext)'!Q452)))","v":111726696},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R92,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R212,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R332,'base data (TIO ext)'!R452)))","v":114878795},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S92,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S212,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S332,'base data (TIO ext)'!S452)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T92,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T212,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T332,'base data (TIO ext)'!T452)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U92,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U212,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U332,'base data (TIO ext)'!U452)))","v":0},78272322.546769887,78762914.333333328,98581797.593956336,105043130.33333333,110862486,38292931.666666664,{"$f":"HLOOKUP($AB$3,$V585:$AA601,10,FALSE)","v":105043130.33333333},{"$f":"HLOOKUP($AC$3,$V585:$AA601,10,FALSE)","v":98581797.593956336}]
["Marlborough","Marlborough services expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C93,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C213,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C333,'base data (TIO ext)'!C453)))","v":96986},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D93,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D213,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D333,'base data (TIO ext)'!D453)))","v":97451},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E93,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E213,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E333,'base data (TIO ext)'!E453)))","v":82802},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F93,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F213,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F333,'base data (TIO ext)'!F453)))","v":79173},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G93,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G213,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G333,'base data (TIO ext)'!G453)))","v":82873},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H93,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H213,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H333,'base data (TIO ext)'!H453)))","v":108064},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I93,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I213,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I333,'base data (TIO ext)'!I453)))","v":82795},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J93,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J213,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J333,'base data (TIO ext)'!J453)))","v":96368},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K93,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K213,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K333,'base data (TIO ext)'!K453)))","v":125000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L93,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L213,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L333,'base data (TIO ext)'!L453)))","v":130000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M93,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M213,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M333,'base data (TIO ext)'!M453)))","v":130000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N93,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N213,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N333,'base data (TIO ext)'!N453)))","v":130000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O93,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O213,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O333,'base data (TIO ext)'!O453)))","v":160000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P93,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P213,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P333,'base data (TIO ext)'!P453)))","v":160000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q93,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q213,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q333,'base data (TIO ext)'!Q453)))","v":160000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R93,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R213,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R333,'base data (TIO ext)'!R453)))","v":160000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S93,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S213,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S333,'base data (TIO ext)'!S453)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T93,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T213,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T333,'base data (TIO ext)'!T453)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U93,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U213,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U333,'base data (TIO ext)'!U453)))","v":0},92413,90036.666666666672,101387.66666666667,130000,160000,53333.333333333336,{"$f":"HLOOKUP($AB$3,$V585:$AA601,11,FALSE)","v":130000},{"$f":"HLOOKUP($AC$3,$V585:$AA601,11,FALSE)","v":101387.66666666667}]
["Nelson","Nelson services expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C94,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C214,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C334,'base data (TIO ext)'!C454)))","v":263284.99999999994},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D94,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D214,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D334,'base data (TIO ext)'!D454)))","v":246355},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E94,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E214,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E334,'base data (TIO ext)'!E454)))","v":342724},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F94,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F214,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F334,'base data (TIO ext)'!F454)))","v":492414.99999999994},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G94,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G214,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G334,'base data (TIO ext)'!G454)))","v":570915},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H94,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H214,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H334,'base data (TIO ext)'!H454)))","v":403236},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I94,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I214,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I334,'base data (TIO ext)'!I454)))","v":575789},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J94,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J214,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J334,'base data (TIO ext)'!J454)))","v":724417},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K94,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K214,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K334,'base data (TIO ext)'!K454)))","v":617810.60424169665},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L94,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L214,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L334,'base data (TIO ext)'!L454)))","v":794000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M94,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M214,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M334,'base data (TIO ext)'!M454)))","v":870292},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N94,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N214,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N334,'base data (TIO ext)'!N454)))","v":855960},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O94,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O214,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O334,'base data (TIO ext)'!O454)))","v":781470},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P94,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P214,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P334,'base data (TIO ext)'!P454)))","v":802251},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q94,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q214,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q334,'base data (TIO ext)'!Q454)))","v":823670},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R94,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R214,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R334,'base data (TIO ext)'!R454)))","v":845725},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S94,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S214,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S334,'base data (TIO ext)'!S454)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T94,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T214,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T334,'base data (TIO ext)'!T454)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U94,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U214,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U334,'base data (TIO ext)'!U454)))","v":0},284121.33333333331,488855.33333333331,639338.86808056559,840084,802463.66666666663,281908.33333333331,{"$f":"HLOOKUP($AB$3,$V585:$AA601,12,FALSE)","v":840084},{"$f":"HLOOKUP($AC$3,$V585:$AA601,12,FALSE)","v":639338.86808056559}]
["Canterbury","Canterbury services expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C95,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C215,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C335,'base data (TIO ext)'!C455)))","v":30573607},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D95,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D215,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D335,'base data (TIO ext)'!D455)))","v":31177108},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E95,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E215,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E335,'base data (TIO ext)'!E455)))","v":34457982.000000007},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F95,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F215,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F335,'base data (TIO ext)'!F455)))","v":33642966},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G95,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G215,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G335,'base data (TIO ext)'!G455)))","v":32050365},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H95,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H215,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H335,'base data (TIO ext)'!H455)))","v":32252837},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I95,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I215,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I335,'base data (TIO ext)'!I455)))","v":32973580},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J95,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J215,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J335,'base data (TIO ext)'!J455)))","v":34502478},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K95,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K215,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K335,'base data (TIO ext)'!K455)))","v":34474827},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L95,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L215,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L335,'base data (TIO ext)'!L455)))","v":38926130},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M95,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M215,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M335,'base data (TIO ext)'!M455)))","v":39490995},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N95,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N215,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N335,'base data (TIO ext)'!N455)))","v":39525245},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O95,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O215,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O335,'base data (TIO ext)'!O455)))","v":40326574},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P95,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P215,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P335,'base data (TIO ext)'!P455)))","v":41939637},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q95,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q215,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q335,'base data (TIO ext)'!Q455)))","v":43617223},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R95,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R215,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R335,'base data (TIO ext)'!R455)))","v":45361911},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S95,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S215,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S335,'base data (TIO ext)'!S455)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T95,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T215,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T335,'base data (TIO ext)'!T455)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U95,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U215,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U335,'base data (TIO ext)'!U455)))","v":0},32069565.666666668,32648722.666666668,33983628.333333336,39314123.333333336,41961144.666666664,15120637,{"$f":"HLOOKUP($AB$3,$V585:$AA601,13,FALSE)","v":39314123.333333336},{"$f":"HLOOKUP($AC$3,$V585:$AA601,13,FALSE)","v":33983628.333333336}]
["West Coast","West Coast services expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C96,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C216,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C336,'base data (TIO ext)'!C456)))","v":72375},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D96,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D216,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D336,'base data (TIO ext)'!D456)))","v":70175},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E96,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E216,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E336,'base data (TIO ext)'!E456)))","v":79682},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F96,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F216,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F336,'base data (TIO ext)'!F456)))","v":62564.000000000007},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G96,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G216,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G336,'base data (TIO ext)'!G456)))","v":109791},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H96,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H216,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H336,'base data (TIO ext)'!H456)))","v":88708},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I96,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I216,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I336,'base data (TIO ext)'!I456)))","v":88619},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J96,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J216,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J336,'base data (TIO ext)'!J456)))","v":92871},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K96,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K216,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K336,'base data (TIO ext)'!K456)))","v":95725.396825396834},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L96,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L216,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L336,'base data (TIO ext)'!L456)))","v":86500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M96,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M216,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M336,'base data (TIO ext)'!M456)))","v":86500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N96,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N216,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N336,'base data (TIO ext)'!N456)))","v":86500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O96,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O216,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O336,'base data (TIO ext)'!O456)))","v":93820},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P96,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P216,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P336,'base data (TIO ext)'!P456)))","v":93966},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q96,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q216,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q336,'base data (TIO ext)'!Q456)))","v":94116},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R96,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R216,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R336,'base data (TIO ext)'!R456)))","v":94268},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S96,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S216,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S336,'base data (TIO ext)'!S456)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T96,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T216,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T336,'base data (TIO ext)'!T456)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U96,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U216,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U336,'base data (TIO ext)'!U456)))","v":0},74077.333333333328,87021,92405.132275132273,86500,93967.333333333328,31422.666666666668,{"$f":"HLOOKUP($AB$3,$V585:$AA601,14,FALSE)","v":86500},{"$f":"HLOOKUP($AC$3,$V585:$AA601,14,FALSE)","v":92405.132275132273}]
["Otago","Otago (DUNEDIN ONLY) services expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C97,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C217,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C337,'base data (TIO ext)'!C457)))","v":4088080},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D97,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D217,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D337,'base data (TIO ext)'!D457)))","v":5100770},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E97,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E217,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E337,'base data (TIO ext)'!E457)))","v":6280180},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F97,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F217,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F337,'base data (TIO ext)'!F457)))","v":6143111},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G97,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G217,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G337,'base data (TIO ext)'!G457)))","v":5328747},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H97,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H217,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H337,'base data (TIO ext)'!H457)))","v":6128746},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I97,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I217,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I337,'base data (TIO ext)'!I457)))","v":4983176},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J97,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J217,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J337,'base data (TIO ext)'!J457)))","v":7081310},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K97,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K217,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K337,'base data (TIO ext)'!K457)))","v":8600000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L97,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L217,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L337,'base data (TIO ext)'!L457)))","v":9021326},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M97,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M217,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M337,'base data (TIO ext)'!M457)))","v":8906734},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N97,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N217,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N337,'base data (TIO ext)'!N457)))","v":9024407},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O97,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O217,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O337,'base data (TIO ext)'!O457)))","v":14446394},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P97,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P217,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P337,'base data (TIO ext)'!P457)))","v":14492593},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q97,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q217,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q337,'base data (TIO ext)'!Q457)))","v":14999060},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R97,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R217,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R337,'base data (TIO ext)'!R457)))","v":15521881},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S97,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S217,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S337,'base data (TIO ext)'!S457)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T97,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T217,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T337,'base data (TIO ext)'!T457)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U97,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U217,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U337,'base data (TIO ext)'!U457)))","v":0},5156343.333333333,5866868,6888162,8984155.666666666,14646015.666666666,5173960.333333333,{"$f":"HLOOKUP($AB$3,$V585:$AA601,15,FALSE)","v":8984155.666666666},{"$f":"HLOOKUP($AC$3,$V585:$AA601,15,FALSE)","v":6888162}]
["Southland","Southland services expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C98,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C218,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C338,'base data (TIO ext)'!C458)))","v":1437024},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D98,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D218,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D338,'base data (TIO ext)'!D458)))","v":1491424},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E98,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E218,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E338,'base data (TIO ext)'!E458)))","v":1603858},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F98,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F218,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F338,'base data (TIO ext)'!F458)))","v":1187277},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G98,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G218,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G338,'base data (TIO ext)'!G458)))","v":942723},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H98,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H218,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H338,'base data (TIO ext)'!H458)))","v":845628},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I98,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I218,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I338,'base data (TIO ext)'!I458)))","v":725752},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J98,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J218,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J338,'base data (TIO ext)'!J458)))","v":751398},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K98,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K218,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K338,'base data (TIO ext)'!K458)))","v":950000.00000000012},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L98,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L218,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L338,'base data (TIO ext)'!L458)))","v":964940},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M98,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M218,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M338,'base data (TIO ext)'!M458)))","v":989064},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N98,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N218,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N338,'base data (TIO ext)'!N458)))","v":1118853},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O98,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O218,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O338,'base data (TIO ext)'!O458)))","v":1148311},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P98,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P218,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P338,'base data (TIO ext)'!P458)))","v":1177019},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q98,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q218,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q338,'base data (TIO ext)'!Q458)))","v":1206445},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R98,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R218,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R338,'base data (TIO ext)'!R458)))","v":1236606},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S98,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S218,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S338,'base data (TIO ext)'!S458)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T98,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T218,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T338,'base data (TIO ext)'!T458)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U98,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U218,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U338,'base data (TIO ext)'!U458)))","v":0},1510768.6666666667,991876,809050,1024285.6666666666,1177258.3333333333,412202,{"$f":"HLOOKUP($AB$3,$V585:$AA601,16,FALSE)","v":1024285.6666666666},{"$f":"HLOOKUP($AC$3,$V585:$AA601,16,FALSE)","v":809050}]
["National","National total services expenditure (net):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C586:C600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C586:C600)-C587-C594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!C594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!C587,0))))))","v":314651427},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D586:D600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D586:D600)-D587-D594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!D594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!D587,0))))))","v":318836190.15135539},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E586:E600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E586:E600)-E587-E594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!E594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!E587,0))))))","v":378550054.07025707},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F586:F600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F586:F600)-F587-F594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!F594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!F587,0))))))","v":354229378},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G586:G600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G586:G600)-G587-G594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!G594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!G587,0))))))","v":371934934},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H586:H600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H586:H600)-H587-H594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!H594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!H587,0))))))","v":375865958},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I586:I600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I586:I600)-I587-I594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!I594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!I587,0))))))","v":376676744},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J586:J600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J586:J600)-J587-J594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!J594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!J587,0))))))","v":408618507},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K586:K600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K586:K600)-K587-K594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!K594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!K587,0))))))","v":490834867.43902069},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L586:L600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L586:L600)-L587-L594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!L594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!L587,0))))))","v":495808289},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M586:M600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M586:M600)-M587-M594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!M594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!M587,0))))))","v":494888746},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N586:N600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N586:N600)-N587-N594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!N594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!N587,0))))))","v":500757701},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O586:O600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O586:O600)-O587-O594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!O594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!O587,0))))))","v":528487125},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P586:P600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P586:P600)-P587-P594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!P594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!P587,0))))))","v":530860574},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q586:Q600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q586:Q600)-Q587-Q594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Q594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Q587,0))))))","v":552031407},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R586:R600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R586:R600)-R587-R594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!R594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!R587,0))))))","v":553092971},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S586:S600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S586:S600)-S587-S594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!S594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!S587,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T586:T600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T586:T600)-T587-T594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!T594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!T587,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U586:U600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U586:U600)-U587-U594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!U594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!U587,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V586:V600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V586:V600)-V587-V594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!V594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!V587,0))))))","v":337345890.40720415},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W586:W600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W586:W600)-W587-W594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!W594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!W587,0))))))","v":367343423.33333331},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X586:X600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X586:X600)-X587-X594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!X594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!X587,0))))))","v":425376706.14634019},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y586:Y600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y586:Y600)-Y587-Y594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Y594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Y587,0))))))","v":497151578.66666669},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z586:Z600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z586:Z600)-Z587-Z594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Z594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Z587,0))))))","v":537126368.66666663},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA586:AA600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA586:AA600)-AA587-AA594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!AA594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!AA587,0))))))","v":184364323.66666669},{"$f":"HLOOKUP($AB$3,$V585:$AA601,17,FALSE)","v":497151578.66666669},{"$f":"HLOOKUP($AC$3,$V585:$AA601,17,FALSE)","v":425376706.14634019}]
[null,{"$f":"VLOOKUP($B$484,$A586:$AB601,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C100,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C220,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C340,'base data (TIO ext)'!C460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D100,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D220,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D340,'base data (TIO ext)'!D460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E100,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E220,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E340,'base data (TIO ext)'!E460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F100,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F220,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F340,'base data (TIO ext)'!F460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G100,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G220,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G340,'base data (TIO ext)'!G460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H100,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H220,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H340,'base data (TIO ext)'!H460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I100,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I220,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I340,'base data (TIO ext)'!I460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J100,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J220,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J340,'base data (TIO ext)'!J460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K100,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K220,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K340,'base data (TIO ext)'!K460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L100,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L220,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L340,'base data (TIO ext)'!L460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M100,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M220,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M340,'base data (TIO ext)'!M460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N100,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N220,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N340,'base data (TIO ext)'!N460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O100,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O220,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O340,'base data (TIO ext)'!O460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P100,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P220,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P340,'base data (TIO ext)'!P460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q100,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q220,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q340,'base data (TIO ext)'!Q460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R100,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R220,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R340,'base data (TIO ext)'!R460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S100,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S220,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S340,'base data (TIO ext)'!S460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T100,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T220,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T340,'base data (TIO ext)'!T460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U100,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U220,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U340,'base data (TIO ext)'!U460)))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A586:$AB601,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A586:$AB601,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A586:$AB601,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A586:$AB601,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A586:$AB601,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A586:$AB601,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A586:$AB601,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A586:$AC601,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B602","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC602","v":{"$error":"#N/A"}}]
[null,{"$f":"B602","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C102,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C222,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C342,'base data (TIO ext)'!C462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D102,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D222,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D342,'base data (TIO ext)'!D462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E102,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E222,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E342,'base data (TIO ext)'!E462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F102,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F222,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F342,'base data (TIO ext)'!F462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G102,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G222,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G342,'base data (TIO ext)'!G462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H102,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H222,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H342,'base data (TIO ext)'!H462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I102,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I222,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I342,'base data (TIO ext)'!I462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J102,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J222,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J342,'base data (TIO ext)'!J462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K102,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K222,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K342,'base data (TIO ext)'!K462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L102,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L222,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L342,'base data (TIO ext)'!L462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M102,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M222,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M342,'base data (TIO ext)'!M462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N102,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N222,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N342,'base data (TIO ext)'!N462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O102,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O222,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O342,'base data (TIO ext)'!O462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P102,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P222,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P342,'base data (TIO ext)'!P462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q102,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q222,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q342,'base data (TIO ext)'!Q462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R102,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R222,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R342,'base data (TIO ext)'!R462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S102,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S222,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S342,'base data (TIO ext)'!S462)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T102,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T222,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T342,'base data (TIO ext)'!T462)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U102,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U222,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U342,'base data (TIO ext)'!U462)))","v":0},{"$f":"AVERAGE(C604:E604)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F604:H604)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I604:K604)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L604:N604)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(O604:Q604)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(R604:T604)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AB$3,$V585:$AA604,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AC$3,$V585:$AA604,20,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!B103,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!B223,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!B343,'base data (TIO ext)'!B463)))","v":"NETWORK SERVICE/ OPERATIONS EXPENDITURE (NET)"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S585","v":"2025/26"},{"$f":"T585","v":"2026/27"},{"$f":"U585","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y585","v":"2018-21"},{"$f":"Z585","v":"2021-24"},{"$f":"AA585","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland operations expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C104,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C224,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C344,'base data (TIO ext)'!C464)))","v":867829},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D104,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D224,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D344,'base data (TIO ext)'!D464)))","v":713518},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E104,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E224,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E344,'base data (TIO ext)'!E464)))","v":849744.66666666674},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F104,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F224,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F344,'base data (TIO ext)'!F464)))","v":807540.00000000012},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G104,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G224,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G344,'base data (TIO ext)'!G464)))","v":919608.99999999988},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H104,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H224,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H344,'base data (TIO ext)'!H464)))","v":996138},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I104,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I224,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I344,'base data (TIO ext)'!I464)))","v":1096723},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J104,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J224,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J344,'base data (TIO ext)'!J464)))","v":1338927},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K104,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K224,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K344,'base data (TIO ext)'!K464)))","v":2048692.5925925926},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L104,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L224,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L344,'base data (TIO ext)'!L464)))","v":1592468},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M104,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M224,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M344,'base data (TIO ext)'!M464)))","v":1599755},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N104,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N224,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N344,'base data (TIO ext)'!N464)))","v":1698425},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O104,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O224,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O344,'base data (TIO ext)'!O464)))","v":1735556},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P104,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P224,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P344,'base data (TIO ext)'!P464)))","v":1732748},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q104,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q224,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q344,'base data (TIO ext)'!Q464)))","v":1729969},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R104,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R224,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R344,'base data (TIO ext)'!R464)))","v":1638228},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S104,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S224,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S344,'base data (TIO ext)'!S464)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T104,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T224,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T344,'base data (TIO ext)'!T464)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U104,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U224,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U344,'base data (TIO ext)'!U464)))","v":0},{"$f":"AVERAGE(C606:E606)","v":810363.88888888899},{"$f":"AVERAGE(F606:H606)","v":907762.33333333337},{"$f":"AVERAGE(I606:K606)","v":1494780.8641975308},{"$f":"AVERAGE(L606:N606)","v":1630216},{"$f":"AVERAGE(O606:Q606)","v":1732757.6666666667},{"$f":"AVERAGE(R606:T606)","v":546076},{"$f":"HLOOKUP($AB$3,$V605:$AA621,2,FALSE)","v":1630216},{"$f":"HLOOKUP($AC$3,$V605:$AA621,2,FALSE)","v":1494780.8641975308}]
["Auckland","Auckland operations expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C105,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C225,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C345,'base data (TIO ext)'!C465)))","v":191733013.43777764},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D105,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D225,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D345,'base data (TIO ext)'!D465)))","v":200906045.60684404},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E105,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E225,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E345,'base data (TIO ext)'!E465)))","v":241467210.96376738},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F105,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F225,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F345,'base data (TIO ext)'!F465)))","v":251768247.50533265},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G105,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G225,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G345,'base data (TIO ext)'!G465)))","v":270566144.36094379},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H105,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H225,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H345,'base data (TIO ext)'!H465)))","v":273172347.18530852},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I105,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I225,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I345,'base data (TIO ext)'!I465)))","v":273505295.37367392},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J105,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J225,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J345,'base data (TIO ext)'!J465)))","v":292694938.34116524},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K105,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K225,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K345,'base data (TIO ext)'!K465)))","v":360501831.76095313},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L105,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L225,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L345,'base data (TIO ext)'!L465)))","v":357411566.0703153},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M105,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M225,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M345,'base data (TIO ext)'!M465)))","v":361725575.77349782},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N105,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N225,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N345,'base data (TIO ext)'!N465)))","v":375460311.16079468},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O105,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O225,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O345,'base data (TIO ext)'!O465)))","v":401145953.82380265},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P105,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P225,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P345,'base data (TIO ext)'!P465)))","v":413112012.90125012},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q105,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q225,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q345,'base data (TIO ext)'!Q465)))","v":439958814.86168313},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R105,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R225,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R345,'base data (TIO ext)'!R465)))","v":416784560.62321496},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S105,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S225,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S345,'base data (TIO ext)'!S465)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T105,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T225,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T345,'base data (TIO ext)'!T465)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U105,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U225,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U345,'base data (TIO ext)'!U465)))","v":0},211368756.66946304,265168913.01719499,308900688.49193078,364865817.66820264,418072260.52891201,138928186.874405,{"$f":"HLOOKUP($AB$3,$V605:$AA621,3,FALSE)","v":364865817.66820264},{"$f":"HLOOKUP($AC$3,$V605:$AA621,3,FALSE)","v":308900688.49193078}]
["Waikato","Waikato operations expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C106,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C226,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C346,'base data (TIO ext)'!C466)))","v":15157921.999999998},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D106,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D226,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D346,'base data (TIO ext)'!D466)))","v":15367380.000000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E106,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E226,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E346,'base data (TIO ext)'!E466)))","v":15898903.333333334},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F106,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F226,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F346,'base data (TIO ext)'!F466)))","v":14842655},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G106,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G226,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G346,'base data (TIO ext)'!G466)))","v":14604627},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H106,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H226,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H346,'base data (TIO ext)'!H466)))","v":14675504},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I106,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I226,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I346,'base data (TIO ext)'!I466)))","v":15340688.999999998},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J106,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J226,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J346,'base data (TIO ext)'!J466)))","v":16015240},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K106,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K226,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K346,'base data (TIO ext)'!K466)))","v":16250000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L106,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L226,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L346,'base data (TIO ext)'!L466)))","v":17199165},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M106,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M226,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M346,'base data (TIO ext)'!M466)))","v":17616154},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N106,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N226,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N346,'base data (TIO ext)'!N466)))","v":18044609},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O106,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O226,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O346,'base data (TIO ext)'!O466)))","v":18484847},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P106,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P226,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P346,'base data (TIO ext)'!P466)))","v":18937192},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q106,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q226,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q346,'base data (TIO ext)'!Q466)))","v":19401976},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R106,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R226,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R346,'base data (TIO ext)'!R466)))","v":19879541},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S106,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S226,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S346,'base data (TIO ext)'!S466)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T106,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T226,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T346,'base data (TIO ext)'!T466)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U106,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U226,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U346,'base data (TIO ext)'!U466)))","v":0},15474735.111111112,14707595.333333334,15868643,17619976,18941338.333333332,6626513.666666667,{"$f":"HLOOKUP($AB$3,$V605:$AA621,4,FALSE)","v":17619976},{"$f":"HLOOKUP($AC$3,$V605:$AA621,4,FALSE)","v":15868643}]
["Bay of Plenty","Bay of Plenty operations expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C107,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C227,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C347,'base data (TIO ext)'!C467)))","v":8840893},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D107,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D227,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D347,'base data (TIO ext)'!D467)))","v":8644671},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E107,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E227,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E347,'base data (TIO ext)'!E467)))","v":9110029.9999999981},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F107,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F227,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F347,'base data (TIO ext)'!F467)))","v":8892144.0000000019},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G107,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G227,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G347,'base data (TIO ext)'!G467)))","v":9859010},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H107,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H227,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H347,'base data (TIO ext)'!H467)))","v":11533126},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I107,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I227,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I347,'base data (TIO ext)'!I467)))","v":11677206.000000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J107,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J227,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J347,'base data (TIO ext)'!J467)))","v":11734276.999999998},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K107,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K227,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K347,'base data (TIO ext)'!K467)))","v":12126872.600000001},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L107,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L227,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L347,'base data (TIO ext)'!L467)))","v":12463925.500000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M107,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M227,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M347,'base data (TIO ext)'!M467)))","v":12521270.500000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N107,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N227,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N347,'base data (TIO ext)'!N467)))","v":12548540.500000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O107,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O227,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O347,'base data (TIO ext)'!O467)))","v":12430905.500000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P107,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P227,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P347,'base data (TIO ext)'!P467)))","v":12437980.500000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q107,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q227,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q347,'base data (TIO ext)'!Q467)))","v":12444784.500000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R107,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R227,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R347,'base data (TIO ext)'!R467)))","v":12451396.500000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S107,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S227,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S347,'base data (TIO ext)'!S467)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T107,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T227,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T347,'base data (TIO ext)'!T467)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U107,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U227,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U347,'base data (TIO ext)'!U467)))","v":0},8865198,10094760,11846118.533333333,12511245.500000002,12437890.16666667,4150465.5000000005,{"$f":"HLOOKUP($AB$3,$V605:$AA621,5,FALSE)","v":12511245.500000002},{"$f":"HLOOKUP($AC$3,$V605:$AA621,5,FALSE)","v":11846118.533333333}]
["Gisborne","Gisborne operations expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C108,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C228,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C348,'base data (TIO ext)'!C468)))","v":229909},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D108,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D228,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D348,'base data (TIO ext)'!D468)))","v":239756},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E108,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E228,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E348,'base data (TIO ext)'!E468)))","v":277399},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F108,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F228,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F348,'base data (TIO ext)'!F468)))","v":277155.99999999994},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G108,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G228,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G348,'base data (TIO ext)'!G468)))","v":281426.00000000006},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H108,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H228,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H348,'base data (TIO ext)'!H468)))","v":281241},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I108,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I228,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I348,'base data (TIO ext)'!I468)))","v":391000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J108,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J228,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J348,'base data (TIO ext)'!J468)))","v":387779},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K108,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K228,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K348,'base data (TIO ext)'!K468)))","v":376336.50793650793},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L108,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L228,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L348,'base data (TIO ext)'!L468)))","v":491000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M108,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M228,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M348,'base data (TIO ext)'!M468)))","v":501560},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N108,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N228,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N348,'base data (TIO ext)'!N468)))","v":512360},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O108,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O228,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O348,'base data (TIO ext)'!O468)))","v":501322},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P108,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P228,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P348,'base data (TIO ext)'!P468)))","v":505837},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q108,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q228,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q348,'base data (TIO ext)'!Q468)))","v":510435},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R108,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R228,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R348,'base data (TIO ext)'!R468)))","v":515738},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S108,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S228,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S348,'base data (TIO ext)'!S468)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T108,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T228,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T348,'base data (TIO ext)'!T468)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U108,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U228,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U348,'base data (TIO ext)'!U468)))","v":0},249021.33333333334,279941,385038.50264550262,501640,505864.66666666669,171912.66666666666,{"$f":"HLOOKUP($AB$3,$V605:$AA621,6,FALSE)","v":501640},{"$f":"HLOOKUP($AC$3,$V605:$AA621,6,FALSE)","v":385038.50264550262}]
["Hawkes Bay","Hawkes Bay operations expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C109,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C229,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C349,'base data (TIO ext)'!C469)))","v":1868725},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D109,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D229,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D349,'base data (TIO ext)'!D469)))","v":1961347},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E109,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E229,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E349,'base data (TIO ext)'!E469)))","v":3259153.3333333335},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F109,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F229,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F349,'base data (TIO ext)'!F469)))","v":3231281},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G109,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G229,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G349,'base data (TIO ext)'!G469)))","v":2761841},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H109,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H229,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H349,'base data (TIO ext)'!H469)))","v":2542208},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I109,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I229,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I349,'base data (TIO ext)'!I469)))","v":2578486.0000000005},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J109,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J229,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J349,'base data (TIO ext)'!J469)))","v":2308893},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K109,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K229,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K349,'base data (TIO ext)'!K469)))","v":2146000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L109,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L229,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L349,'base data (TIO ext)'!L469)))","v":2484482},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M109,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M229,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M349,'base data (TIO ext)'!M469)))","v":2550373},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N109,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N229,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N349,'base data (TIO ext)'!N469)))","v":2603669},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O109,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O229,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O349,'base data (TIO ext)'!O469)))","v":2676862},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P109,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P229,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P349,'base data (TIO ext)'!P469)))","v":2754815},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q109,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q229,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q349,'base data (TIO ext)'!Q469)))","v":2835064},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R109,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R229,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R349,'base data (TIO ext)'!R469)))","v":2917609},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S109,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S229,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S349,'base data (TIO ext)'!S469)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T109,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T229,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T349,'base data (TIO ext)'!T469)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U109,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U229,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U349,'base data (TIO ext)'!U469)))","v":0},2363075.1111111115,2845110,2344459.6666666665,2546174.6666666665,2755580.3333333335,972536.33333333337,{"$f":"HLOOKUP($AB$3,$V605:$AA621,7,FALSE)","v":2546174.6666666665},{"$f":"HLOOKUP($AC$3,$V605:$AA621,7,FALSE)","v":2344459.6666666665}]
["Taranaki","Taranaki operations expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C110,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C230,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C350,'base data (TIO ext)'!C470)))","v":993689},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D110,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D230,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D350,'base data (TIO ext)'!D470)))","v":1620180},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E110,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E230,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E350,'base data (TIO ext)'!E470)))","v":1815477},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F110,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F230,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F350,'base data (TIO ext)'!F470)))","v":1662703},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G110,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G230,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G350,'base data (TIO ext)'!G470)))","v":1834814},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H110,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H230,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H350,'base data (TIO ext)'!H470)))","v":1895943},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I110,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I230,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I350,'base data (TIO ext)'!I470)))","v":1910464},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J110,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J230,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J350,'base data (TIO ext)'!J470)))","v":2086404.9999999998},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K110,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K230,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K350,'base data (TIO ext)'!K470)))","v":2080000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L110,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L230,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L350,'base data (TIO ext)'!L470)))","v":2319900},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M110,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M230,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M350,'base data (TIO ext)'!M470)))","v":2359300},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N110,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N230,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N350,'base data (TIO ext)'!N470)))","v":2409000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O110,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O230,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O350,'base data (TIO ext)'!O470)))","v":2718480},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P110,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P230,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P350,'base data (TIO ext)'!P470)))","v":2768480},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q110,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q230,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q350,'base data (TIO ext)'!Q470)))","v":2818480},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R110,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R230,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R350,'base data (TIO ext)'!R470)))","v":2868480},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S110,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S230,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S350,'base data (TIO ext)'!S470)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T110,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T230,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T350,'base data (TIO ext)'!T470)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U110,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U230,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U350,'base data (TIO ext)'!U470)))","v":0},1476448.6666666667,1797820,2025623,2362733.3333333335,2768480,956160,{"$f":"HLOOKUP($AB$3,$V605:$AA621,8,FALSE)","v":2362733.3333333335},{"$f":"HLOOKUP($AC$3,$V605:$AA621,8,FALSE)","v":2025623}]
["Manawatu-Wanganui","Manawatu-Wanganui operations expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C111,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C231,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C351,'base data (TIO ext)'!C471)))","v":3067213},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D111,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D231,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D351,'base data (TIO ext)'!D471)))","v":3289764},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E111,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E231,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E351,'base data (TIO ext)'!E471)))","v":3358811.666666667},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F111,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F231,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F351,'base data (TIO ext)'!F471)))","v":3124689.9999999995},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G111,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G231,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G351,'base data (TIO ext)'!G471)))","v":3092685},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H111,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H231,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H351,'base data (TIO ext)'!H471)))","v":3299215},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I111,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I231,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I351,'base data (TIO ext)'!I471)))","v":3629021},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J111,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J231,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J351,'base data (TIO ext)'!J471)))","v":3800403.9999999995},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K111,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K231,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K351,'base data (TIO ext)'!K471)))","v":3897858},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L111,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L231,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L351,'base data (TIO ext)'!L471)))","v":4024567},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M111,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M231,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M351,'base data (TIO ext)'!M471)))","v":4147473},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N111,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N231,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N351,'base data (TIO ext)'!N471)))","v":4178992},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O111,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O231,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O351,'base data (TIO ext)'!O471)))","v":4381112},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P111,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P231,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P351,'base data (TIO ext)'!P471)))","v":4459608},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q111,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q231,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q351,'base data (TIO ext)'!Q471)))","v":4539632},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R111,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R231,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R351,'base data (TIO ext)'!R471)))","v":4623335},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S111,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S231,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S351,'base data (TIO ext)'!S471)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T111,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T231,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T351,'base data (TIO ext)'!T471)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U111,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U231,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U351,'base data (TIO ext)'!U471)))","v":0},3238596.2222222225,3172196.6666666665,3775761,4117010.6666666665,4460117.333333333,1541111.6666666667,{"$f":"HLOOKUP($AB$3,$V605:$AA621,9,FALSE)","v":4117010.6666666665},{"$f":"HLOOKUP($AC$3,$V605:$AA621,9,FALSE)","v":3775761}]
["Wellington","Wellington operations expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C112,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C232,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C352,'base data (TIO ext)'!C472)))","v":76521427},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D112,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D232,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D352,'base data (TIO ext)'!D472)))","v":78326090.625552401},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E112,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E232,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E352,'base data (TIO ext)'!E472)))","v":91779116.357936949},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F112,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F232,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F352,'base data (TIO ext)'!F472)))","v":87828505.07832706},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G112,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G232,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G352,'base data (TIO ext)'!G472)))","v":92415177},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H112,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H232,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H352,'base data (TIO ext)'!H472)))","v":97551137},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I112,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I232,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I352,'base data (TIO ext)'!I472)))","v":101751281},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J112,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J232,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J352,'base data (TIO ext)'!J472)))","v":111096757.74542972},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K112,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K232,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K352,'base data (TIO ext)'!K472)))","v":139932977.92585099},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L112,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L232,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L352,'base data (TIO ext)'!L472)))","v":132474464.07095417},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M112,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M232,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M352,'base data (TIO ext)'!M472)))","v":130567794.82264039},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N112,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N232,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N352,'base data (TIO ext)'!N472)))","v":129158514.84797396},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O112,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O232,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O352,'base data (TIO ext)'!O472)))","v":134677413.6201382},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P112,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P232,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P352,'base data (TIO ext)'!P472)))","v":131557405.66106224},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q112,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q232,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q352,'base data (TIO ext)'!Q472)))","v":134864339.49160492},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R112,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R232,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R352,'base data (TIO ext)'!R472)))","v":132550835.73333439},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S112,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S232,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S352,'base data (TIO ext)'!S472)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T112,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T232,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T352,'base data (TIO ext)'!T472)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U112,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U232,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U352,'base data (TIO ext)'!U472)))","v":0},82208877.99449645,92598273.026109025,117593672.22376025,130733591.24718951,133699719.59093511,44183611.911111467,{"$f":"HLOOKUP($AB$3,$V605:$AA621,10,FALSE)","v":130733591.24718951},{"$f":"HLOOKUP($AC$3,$V605:$AA621,10,FALSE)","v":117593672.22376025}]
["Marlborough","Marlborough operations expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C113,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C233,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C353,'base data (TIO ext)'!C473)))","v":134127},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D113,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D233,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D353,'base data (TIO ext)'!D473)))","v":97451},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E113,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E233,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E353,'base data (TIO ext)'!E473)))","v":82802},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F113,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F233,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F353,'base data (TIO ext)'!F473)))","v":85173},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G113,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G233,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G353,'base data (TIO ext)'!G473)))","v":102561},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H113,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H233,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H353,'base data (TIO ext)'!H473)))","v":108064},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I113,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I233,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I353,'base data (TIO ext)'!I473)))","v":89207},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J113,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J233,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J353,'base data (TIO ext)'!J473)))","v":104229.99999999999},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K113,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K233,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K353,'base data (TIO ext)'!K473)))","v":142000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L113,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L233,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L353,'base data (TIO ext)'!L473)))","v":144500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M113,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M233,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M353,'base data (TIO ext)'!M473)))","v":145250},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N113,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N233,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N353,'base data (TIO ext)'!N473)))","v":146000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O113,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O233,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O353,'base data (TIO ext)'!O473)))","v":176000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P113,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P233,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P353,'base data (TIO ext)'!P473)))","v":176000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q113,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q233,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q353,'base data (TIO ext)'!Q473)))","v":176000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R113,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R233,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R353,'base data (TIO ext)'!R473)))","v":176000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S113,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S233,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S353,'base data (TIO ext)'!S473)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T113,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T233,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T353,'base data (TIO ext)'!T473)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U113,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U233,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U353,'base data (TIO ext)'!U473)))","v":0},104793.33333333333,98599.333333333328,111812.33333333333,145250,176000,58666.666666666664,{"$f":"HLOOKUP($AB$3,$V605:$AA621,11,FALSE)","v":145250},{"$f":"HLOOKUP($AC$3,$V605:$AA621,11,FALSE)","v":111812.33333333333}]
["Nelson","Nelson operations expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C114,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C234,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C354,'base data (TIO ext)'!C474)))","v":364102},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D114,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D234,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D354,'base data (TIO ext)'!D474)))","v":328268.99999999994},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E114,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E234,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E354,'base data (TIO ext)'!E474)))","v":455952.33333333331},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F114,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F234,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F354,'base data (TIO ext)'!F474)))","v":555820},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G114,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G234,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G354,'base data (TIO ext)'!G474)))","v":664723.99999999988},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H114,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H234,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H354,'base data (TIO ext)'!H474)))","v":455245},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I114,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I234,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I354,'base data (TIO ext)'!I474)))","v":628678},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J114,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J234,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J354,'base data (TIO ext)'!J474)))","v":771982},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K114,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K234,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K354,'base data (TIO ext)'!K474)))","v":783541.21648659464},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L114,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L234,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L354,'base data (TIO ext)'!L474)))","v":863000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M114,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M234,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M354,'base data (TIO ext)'!M474)))","v":955167},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N114,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N234,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N354,'base data (TIO ext)'!N474)))","v":931740},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O114,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O234,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O354,'base data (TIO ext)'!O474)))","v":942550},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P114,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P234,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P354,'base data (TIO ext)'!P474)))","v":966859},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q114,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q234,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q354,'base data (TIO ext)'!Q474)))","v":991932},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R114,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R234,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R354,'base data (TIO ext)'!R474)))","v":1017767},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S114,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S234,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S354,'base data (TIO ext)'!S474)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T114,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T234,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T354,'base data (TIO ext)'!T474)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U114,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U234,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U354,'base data (TIO ext)'!U474)))","v":0},382774.44444444444,558596.33333333337,728067.07216219825,916635.66666666663,967113.66666666663,339255.66666666669,{"$f":"HLOOKUP($AB$3,$V605:$AA621,12,FALSE)","v":916635.66666666663},{"$f":"HLOOKUP($AC$3,$V605:$AA621,12,FALSE)","v":728067.07216219825}]
["Canterbury","Canterbury operations expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C115,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C235,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C355,'base data (TIO ext)'!C475)))","v":35968629},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D115,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D235,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D355,'base data (TIO ext)'!D475)))","v":35866785.999999993},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E115,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E235,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E355,'base data (TIO ext)'!E475)))","v":39286398.666666672},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F115,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F235,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F355,'base data (TIO ext)'!F475)))","v":37207050.999999993},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G115,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G235,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G355,'base data (TIO ext)'!G475)))","v":35767545.999999993},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H115,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H235,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H355,'base data (TIO ext)'!H475)))","v":37171813.000000007},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I115,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I235,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I355,'base data (TIO ext)'!I475)))","v":37654283},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J115,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J235,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J355,'base data (TIO ext)'!J475)))","v":40172061.327037416},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K115,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K235,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K355,'base data (TIO ext)'!K475)))","v":41999517},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L115,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L235,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L355,'base data (TIO ext)'!L475)))","v":45218213},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M115,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M235,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M355,'base data (TIO ext)'!M475)))","v":47183784},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N115,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N235,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N355,'base data (TIO ext)'!N475)))","v":47415149},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O115,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O235,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O355,'base data (TIO ext)'!O475)))","v":46168845},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P115,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P235,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P355,'base data (TIO ext)'!P475)))","v":48015598},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q115,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q235,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q355,'base data (TIO ext)'!Q475)))","v":49936223},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R115,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R235,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R355,'base data (TIO ext)'!R475)))","v":51933671},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S115,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S235,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S355,'base data (TIO ext)'!S475)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T115,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T235,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T355,'base data (TIO ext)'!T475)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U115,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U235,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U355,'base data (TIO ext)'!U475)))","v":0},37040604.55555556,36715470,39941953.775679141,46605715.333333336,48040222,17311223.666666668,{"$f":"HLOOKUP($AB$3,$V605:$AA621,13,FALSE)","v":46605715.333333336},{"$f":"HLOOKUP($AC$3,$V605:$AA621,13,FALSE)","v":39941953.775679141}]
["West Coast","West Coast operations expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C116,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C236,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C356,'base data (TIO ext)'!C476)))","v":72375},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D116,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D236,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D356,'base data (TIO ext)'!D476)))","v":70175},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E116,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E236,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E356,'base data (TIO ext)'!E476)))","v":79682},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F116,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F236,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F356,'base data (TIO ext)'!F476)))","v":62564.000000000007},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G116,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G236,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G356,'base data (TIO ext)'!G476)))","v":109791},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H116,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H236,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H356,'base data (TIO ext)'!H476)))","v":88708},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I116,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I236,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I356,'base data (TIO ext)'!I476)))","v":88619},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J116,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J236,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J356,'base data (TIO ext)'!J476)))","v":92871},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K116,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K236,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K356,'base data (TIO ext)'!K476)))","v":95725.396825396834},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L116,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L236,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L356,'base data (TIO ext)'!L476)))","v":86500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M116,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M236,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M356,'base data (TIO ext)'!M476)))","v":86500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N116,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N236,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N356,'base data (TIO ext)'!N476)))","v":86500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O116,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O236,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O356,'base data (TIO ext)'!O476)))","v":93820},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P116,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P236,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P356,'base data (TIO ext)'!P476)))","v":93966},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q116,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q236,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q356,'base data (TIO ext)'!Q476)))","v":94116},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R116,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R236,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R356,'base data (TIO ext)'!R476)))","v":94268},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S116,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S236,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S356,'base data (TIO ext)'!S476)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T116,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T236,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T356,'base data (TIO ext)'!T476)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U116,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U236,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U356,'base data (TIO ext)'!U476)))","v":0},74077.333333333328,87021,92405.132275132273,86500,93967.333333333328,31422.666666666668,{"$f":"HLOOKUP($AB$3,$V605:$AA621,14,FALSE)","v":86500},{"$f":"HLOOKUP($AC$3,$V605:$AA621,14,FALSE)","v":92405.132275132273}]
["Otago","Otago (DUNEDIN ONLY) operations expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C117,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C237,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C357,'base data (TIO ext)'!C477)))","v":5190994},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D117,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D237,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D357,'base data (TIO ext)'!D477)))","v":5860113},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E117,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E237,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E357,'base data (TIO ext)'!E477)))","v":7981441.666666667},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F117,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F237,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F357,'base data (TIO ext)'!F477)))","v":6892695.3799999999},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G117,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G237,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G357,'base data (TIO ext)'!G477)))","v":5966968.5600000005},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H117,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H237,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H357,'base data (TIO ext)'!H477)))","v":7174021.8999999994},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I117,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I237,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I357,'base data (TIO ext)'!I477)))","v":5564023},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J117,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J237,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J357,'base data (TIO ext)'!J477)))","v":7935540},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K117,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K237,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K357,'base data (TIO ext)'!K477)))","v":10062000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L117,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L237,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L357,'base data (TIO ext)'!L477)))","v":11423352},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M117,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M237,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M357,'base data (TIO ext)'!M477)))","v":11346575},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N117,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N237,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N357,'base data (TIO ext)'!N477)))","v":11470138},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O117,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O237,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O357,'base data (TIO ext)'!O477)))","v":16895761},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P117,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P237,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P357,'base data (TIO ext)'!P477)))","v":16945680},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q117,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q237,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q357,'base data (TIO ext)'!Q477)))","v":17458336},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R117,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R237,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R357,'base data (TIO ext)'!R477)))","v":17985109},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S117,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S237,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S357,'base data (TIO ext)'!S477)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T117,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T237,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T357,'base data (TIO ext)'!T477)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U117,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U237,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U357,'base data (TIO ext)'!U477)))","v":0},6344182.888888889,6677895.2800000003,7853854.333333333,11413355,17099925.666666668,5995036.333333333,{"$f":"HLOOKUP($AB$3,$V605:$AA621,15,FALSE)","v":11413355},{"$f":"HLOOKUP($AC$3,$V605:$AA621,15,FALSE)","v":7853854.333333333}]
["Southland","Southland operations expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C118,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C238,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C358,'base data (TIO ext)'!C478)))","v":1482726.9999999998},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D118,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D238,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D358,'base data (TIO ext)'!D478)))","v":1547752},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E118,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E238,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E358,'base data (TIO ext)'!E478)))","v":1630584.6666666667},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F118,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F238,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F358,'base data (TIO ext)'!F478)))","v":1900580},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G118,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G238,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G358,'base data (TIO ext)'!G478)))","v":1324578},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H118,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H238,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H358,'base data (TIO ext)'!H478)))","v":1167631},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I118,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I238,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I358,'base data (TIO ext)'!I478)))","v":1018710.9999999999},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J118,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J238,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J358,'base data (TIO ext)'!J478)))","v":1067218},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K118,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K238,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K358,'base data (TIO ext)'!K478)))","v":1330000.0000000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L118,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L238,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L358,'base data (TIO ext)'!L478)))","v":1510340},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M118,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M238,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M358,'base data (TIO ext)'!M478)))","v":1390250},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N118,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N238,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N358,'base data (TIO ext)'!N478)))","v":1530068},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O118,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O238,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O358,'base data (TIO ext)'!O478)))","v":1575454},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P118,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P238,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P358,'base data (TIO ext)'!P478)))","v":1614840},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q118,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q238,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q358,'base data (TIO ext)'!Q478)))","v":1655212},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R118,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R238,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R358,'base data (TIO ext)'!R478)))","v":1696591},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S118,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S238,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S358,'base data (TIO ext)'!S478)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T118,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T238,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T358,'base data (TIO ext)'!T478)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U118,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U238,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U358,'base data (TIO ext)'!U478)))","v":0},1553687.888888889,1464263,1138643,1476886,1615168.6666666667,565530.33333333337,{"$f":"HLOOKUP($AB$3,$V605:$AA621,16,FALSE)","v":1476886},{"$f":"HLOOKUP($AC$3,$V605:$AA621,16,FALSE)","v":1138643}]
["National","National total operations expenditure (net):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C606:C620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C606:C620)-C607-C614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!C614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!C607,0))))))","v":342493574.43777764},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D606:D620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D606:D620)-D607-D614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!D614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!D607,0))))))","v":354839298.23239642},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E606:E620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E606:E620)-E607-E614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!E614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!E607,0))))))","v":417332707.65503776},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F606:F620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F606:F620)-F607-F614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!F614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!F607,0))))))","v":419138804.9636597},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G606:G620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G606:G620)-G607-G614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!G614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!G607,0))))))","v":440271501.9209438},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H606:H620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H606:H620)-H607-H614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!H614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!H607,0))))))","v":452112342.08530849},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I606:I620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I606:I620)-I607-I614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!I614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!I607,0))))))","v":456923686.37367392},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J606:J620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J606:J620)-J607-J614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!J614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!J607,0))))))","v":491607523.41363233},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K606:K620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K606:K620)-K607-K614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!K614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!K607,0))))))","v":593773353.00064528},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L606:L620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L606:L620)-L607-L614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!L614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!L607,0))))))","v":589707442.64126945},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M606:M620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M606:M620)-M607-M614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!M614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!M607,0))))))","v":594696782.09613824},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N606:N620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N606:N620)-N607-N614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!N614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!N607,0))))))","v":608194016.50876868},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O606:O620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O606:O620)-O607-O614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!O614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!O607,0))))))","v":644604881.94394088},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P606:P620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P606:P620)-P607-P614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!P614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!P607,0))))))","v":656079022.06231236},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q606:Q620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q606:Q620)-Q607-Q614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Q614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Q607,0))))))","v":689415313.85328805},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R606:R620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R606:R620)-R607-R614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!R614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!R607,0))))))","v":667133129.85654938},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S606:S620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S606:S620)-S607-S614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!S614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!S607,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T606:T620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T606:T620)-T607-T614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!T614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!T607,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U606:U620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U606:U620)-U607-U614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!U614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!U607,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V606:V620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V606:V620)-V607-V614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!V614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!V607,0))))))","v":371555193.44173723},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W606:W620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W606:W620)-W607-W614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!W614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!W607,0))))))","v":437174216.323304},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X606:X620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X606:X620)-X607-X614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!X614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!X607,0))))))","v":514101520.92931718},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y606:Y620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y606:Y620)-Y607-Y614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Y614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Y607,0))))))","v":597532747.08205879},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z606:Z620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z606:Z620)-Z607-Z614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Z614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Z607,0))))))","v":663366405.95318031},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA606:AA620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA606:AA620)-AA607-AA614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!AA614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!AA607,0))))))","v":222377709.9521831},{"$f":"HLOOKUP($AB$3,$V605:$AA621,17,FALSE)","v":597532747.08205879},{"$f":"HLOOKUP($AC$3,$V605:$AA621,17,FALSE)","v":514101520.92931718}]
[null,{"$f":"VLOOKUP($B$484,$A606:$AB621,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C120,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C240,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C360,'base data (TIO ext)'!C480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D120,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D240,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D360,'base data (TIO ext)'!D480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E120,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E240,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E360,'base data (TIO ext)'!E480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F120,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F240,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F360,'base data (TIO ext)'!F480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G120,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G240,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G360,'base data (TIO ext)'!G480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H120,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H240,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H360,'base data (TIO ext)'!H480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I120,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I240,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I360,'base data (TIO ext)'!I480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J120,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J240,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J360,'base data (TIO ext)'!J480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K120,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K240,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K360,'base data (TIO ext)'!K480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L120,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L240,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L360,'base data (TIO ext)'!L480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M120,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M240,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M360,'base data (TIO ext)'!M480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N120,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N240,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N360,'base data (TIO ext)'!N480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O120,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O240,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O360,'base data (TIO ext)'!O480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P120,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P240,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P360,'base data (TIO ext)'!P480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q120,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q240,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q360,'base data (TIO ext)'!Q480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R120,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R240,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R360,'base data (TIO ext)'!R480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S120,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S240,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S360,'base data (TIO ext)'!S480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T120,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T240,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T360,'base data (TIO ext)'!T480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U120,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U240,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U360,'base data (TIO ext)'!U480)))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A606:$AB621,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A606:$AB621,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A606:$AB621,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A606:$AB621,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A606:$AB621,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A606:$AB621,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A606:$AB621,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A606:$AC621,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B622","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC622","v":{"$error":"#N/A"}}]
[null,{"$f":"B622","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!C122,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!C242,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!C362,'base data (TIO ext)'!C482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!D122,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!D242,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!D362,'base data (TIO ext)'!D482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!E122,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!E242,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!E362,'base data (TIO ext)'!E482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!F122,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!F242,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!F362,'base data (TIO ext)'!F482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!G122,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!G242,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!G362,'base data (TIO ext)'!G482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!H122,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!H242,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!H362,'base data (TIO ext)'!H482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!I122,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!I242,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!I362,'base data (TIO ext)'!I482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!J122,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!J242,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!J362,'base data (TIO ext)'!J482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!K122,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!K242,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!K362,'base data (TIO ext)'!K482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!L122,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!L242,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!L362,'base data (TIO ext)'!L482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!M122,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!M242,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!M362,'base data (TIO ext)'!M482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!N122,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!N242,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!N362,'base data (TIO ext)'!N482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!O122,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!O242,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!O362,'base data (TIO ext)'!O482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!P122,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!P242,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!P362,'base data (TIO ext)'!P482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!Q122,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!Q242,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!Q362,'base data (TIO ext)'!Q482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!R122,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!R242,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!R362,'base data (TIO ext)'!R482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!S122,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!S242,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!S362,'base data (TIO ext)'!S482)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!T122,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!T242,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!T362,'base data (TIO ext)'!T482)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'base data (TIO ext)'!U122,IF($B$483='BER2 calc'!$Y$38,'base data (TIO ext)'!U242,IF($B$483='BER2 calc'!$Y$39,'base data (TIO ext)'!U362,'base data (TIO ext)'!U482)))","v":0},{"$f":"AVERAGE(C624:E624)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F624:H624)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I624:K624)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L624:N624)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(O624:Q624)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(R624:T624)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AB$3,$V605:$AA624,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AC$3,$V605:$AA624,20,FALSE)","v":{"$error":"#N/A"}}]
[]
[null,"BUS SUPERGOLD FARE SUBSTITUTE (TOTAL)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S605","v":"2025/26"},{"$f":"T605","v":"2026/27"},{"$f":"U605","v":"2027/28"}]
["Northland","Northland  SuperGold fare substitute (bus):",96446,91977.521739130418,93806.869565217392,97477.478260869568,99733.782608695663,101900,101930,99863,{"$f":"J627/I627*J627","v":97837.915912881392},95853.897741666573,93910.112726145875,92005.744993339598,90139.995215048286,88312.080272347361,86521.23292688535,84766.701498847746,83047.749551451299,81363.655581836356,79713.712718227442]
["Auckland","Auckland  SuperGold fare substitute (bus):",6853415.2000000011,7170948.5585507248,7396795.3460869566,7711258.8000000007,8565283.3026086949,9833731,10604648,9466776,{"$f":"J628*1.06","v":10034782.560000001},10636869.513600001,11275081.684416002,11951586.585480962,12668681.78060982,13428802.68744641,14234530.848693196,15088602.699614787,15993918.861591676,16953553.993287176,17970767.232884407]
["Waikato","Waikato  SuperGold fare substitute (bus):",627221.06666666665,659764.11057971022,684558.65739130438,748726.45130434784,842695.63782608684,816884,819102,809621,{"$f":"J629*1.06","v":858198.26},909690.15560000006,964271.56493600016,1022127.8588321602,1083455.5303620899,1148462.8621838153,1217370.6339148444,1290412.8719497351,1367837.6442667192,1449907.9029227225,1536902.3770980858]
["Bay of Plenty","Bay of Plenty  SuperGold fare substitute (bus):",451173.97333333339,492818.3362318842,547718.61130434787,627282.0260869565,673853.28869565215,643040,653967,714573,{"$f":"J630*1.06","v":757447.38},802894.22279999999,851067.87616800005,902131.9487380801,956259.86566236499,1013635.457602107,1074453.5850582335,1138920.8001617275,1207256.0481714313,1279691.4110617172,1356472.8957254202]
["Gisborne","Gisborne  SuperGold fare substitute (bus):",18740,20657.768115942028,18935.91304347826,19585.521739130436,14167.347826086956,13936,14885,13823,{"$f":"J631*1.05","v":14514.150000000001},15239.857500000002,16001.850375000002,16801.942893750002,17642.040038437503,18524.14204035938,19450.349142377348,20422.866599496218,21444.009929471031,22516.210425944584,23642.020947241814]
["Hawkes Bay","Hawkes Bay  SuperGold fare substitute (bus):",147180.30666666667,173089.22,210795.94956521739,245205.40173913047,259930.23304347828,239458,245842,242904,{"$f":"J632*1.05","v":255049.2},267801.66000000003,281191.74300000007,295251.33015000011,310013.89665750013,325514.59149037517,341790.32106489391,358879.83711813862,376823.82897404558,395665.02042274788,415448.27144388529]
["Taranaki","Taranaki  SuperGold fare substitute (bus):",77069.246666666659,93969.537101449285,96239.847826086974,100006.82608695653,106307.69565217392,108270,117999,121177,{"$f":"J633*1.05","v":127235.85},133597.64250000002,140277.52462500002,147291.40085625002,154655.97089906252,162388.76944401566,170508.20791621646,179033.61831202728,187985.29922762865,197384.5641890101,207253.79239846062]
["Manawatu-Wanganui","Manawatu-Wanganui  SuperGold fare substitute (bus):",120102.46666666666,116403.05072463767,135255.21043478261,149525.98869565217,154028.11913043479,148157,146738,155727,{"$f":"J634*1.03","v":160398.81},165210.77429999999,170167.09752899999,175272.11045487001,180530.27376851611,185946.1819815716,191524.56744101876,197270.30446424932,203188.41359817679,209284.0660061221,215562.58798630576]
["Wellington","Wellington  SuperGold fare substitute (bus):",3615211.32,4197908.2766666664,4363424.5199999986,4065848.5678260871,4175553.8791304352,4301509,4744183,4663563,{"$f":"J635*1.03","v":4803469.8899999997},{"$f":"K635*1.03","v":4947573.9867000002},{"$f":"L635*1.05","v":5194952.6860350007},{"$f":"M635*1.05","v":5454700.3203367507},{"$f":"N635*1.05","v":5727435.3363535888},{"$f":"O635*1.03","v":5899258.3964441968},6076236.1483375225,6258523.2327876482,6446278.9297712781,6639667.297664417,6838857.3165943492]
["Marlborough","Marlborough  SuperGold fare substitute (bus):",18925.333333333332,16694.63768115942,16807.304347826088,17235.08695652174,18147.869565217392,18317,16738,16255,{"$f":"J636*1.06","v":17230.3},18264.117999999999,19359.965079999998,20521.562984799999,21752.856763888001,23058.028169721281,24441.50985990456,25908.000451498836,27462.480478588768,29110.229307304096,30856.843065742345]
["Nelson","Nelson  SuperGold fare substitute (bus):",62688.866666666669,69022.40724637681,77742.939130434781,96838.847826086945,110870.58695652173,122491,126374,142275,{"$f":"J637*1.06","v":150811.5},159860.19,169451.8014,179618.909484,190396.04405304001,201819.80669622243,213928.99509799579,226764.73480387556,240370.61889210809,254792.8560256346,270080.42738717271]
["Canterbury","Canterbury  SuperGold fare substitute (bus):",2672877.2000000002,2551326.6985507244,2133997.3086956521,2346405.2565217391,2648428.9565217393,2751622,2751923,3172874,{"$f":"J638*1.06","v":3363246.44},{"$f":"K638*1.05","v":3531408.7620000001},3707979.2001000005,3893378.1601050007,4088047.0681102509,4292449.4215157637,4507071.8925915519,4732425.4872211292,4969046.7615821855,5217499.0996612953,5478374.0546443602]
["West Coast","West Coast  SuperGold fare substitute (bus):",null,null,null,null,null,null,null,null,{"$f":"J639*1.05","v":0},{"$f":"K639*1.05","v":0},0,0,0,0,0,0,0,0,0]
["Otago","Otago (DUNEDIN ONLY)  SuperGold fare substitute (bus):",574848.46666666667,657356.06666666665,668067.43043478264,670563.25652173918,688229.09565217386,684755,719157,780814,{"$f":"J640*1.07","v":835470.9800000001},{"$f":"K640*1.07","v":893953.94860000012},{"$f":"L640*1.07","v":956530.72500200022},{"$f":"M640*1.05","v":1004357.2612521002},{"$f":"N640*1.05","v":1054575.1243147054},{"$f":"O640*1.03","v":1086212.3780441466},1118798.749385471,1152362.7118670351,1186933.5932230463,1222541.6010197378,1259217.84905033]
["Southland","Southland  SuperGold fare substitute (bus):",53818.666666666664,34023.700000000004,21009.300000000003,17142.800000000003,9097.347826086956,16528,21002,21249,{"$f":"J641*1.05","v":22311.45},{"$f":"K641*1.05","v":23427.022500000003},{"$f":"L641*1.05","v":24598.373625000004},{"$f":"M641*1.05","v":25828.292306250005},{"$f":"N641*1.05","v":27119.706921562505},{"$f":"O641*1.05","v":28475.692267640632},29899.476881022663,31394.450725073799,32964.173261327487,34612.381924393863,36343.001020613556]
["National","National total  SuperGold fare substitute (bus):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C627:C641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C627:C641)-C628-C635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!C635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!C628,0))))))","v":15389718.113333337},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D627:D641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D627:D641)-D628-D635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!D635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!D628,0))))))","v":16345959.889855072},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E627:E641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E627:E641)-E628-E635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!E635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!E628,0))))))","v":16465155.207826085},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F627:F641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F627:F641)-F628-F635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!F635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!F628,0))))))","v":16913102.30956522},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G627:G641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G627:G641)-G628-G635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!G635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!G628,0))))))","v":18366327.143043477},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H627:H641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H627:H641)-H628-H635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!H635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!H628,0))))))","v":19800598},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I627:I641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I627:I641)-I628-I635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!I635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!I628,0))))))","v":21084488},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J627:J641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J627:J641)-J628-J635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!J635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!J628,0))))))","v":20421494},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K627:K641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K627:K641)-K628-K635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!K635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!K628,0))))))","v":21498004.685912885},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L627:L641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L627:L641)-L628-L635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!L635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!L628,0))))))","v":22601645.751841672},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M627:M641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M627:M641)-M628-M635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!M635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!M628,0))))))","v":23864842.205017149},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N627:N641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N627:N641)-N628-N635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!N635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!N628,0))))))","v":25180873.42886832},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O627:O641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O627:O641)-O628-O635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!O635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!O628,0))))))","v":26570705.489729874},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P627:P641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P627:P641)-P628-P635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!P635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!P628,0))))))","v":27902860.495598689},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q627:Q641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q627:Q641)-Q628-Q635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Q635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Q628,0))))))","v":29306526.518311135},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R627:R641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R627:R641)-R628-R635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!R635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!R628,0))))))","v":30785688.317575268},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S627:S641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S627:S641)-S628-S635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!S635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!S628,0))))))","v":32344558.412519131},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T627:T641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T627:T641)-T628-T635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!T635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!T628,0))))))","v":33987590.289500058},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U627:U641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U627:U641)-U628-U635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!U635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!U628,0))))))","v":35719492.382964596}]
[null,null,null,null,null,null,2678672.4130434785]
[null,"FERRY SUPERGOLD FARE SUBSTITUTE (TOTAL)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S626","v":"2025/26"},{"$f":"T626","v":"2026/27"},{"$f":"U626","v":"2027/28"}]
["Northland","Northland  SuperGold fare substitute (ferry):"]
["Auckland","Auckland  SuperGold fare substitute (ferry):",2370130.4933333332,1892122.6405797102,2364263.8386956519,2392174.947826087,2546394.7521739132,2774196,2675579,2245586,{"$f":"J646+600000","v":2845586},3445586,4045586,4645586,5245586,5845586,6445586,7045586,7645586,8245586,8845586]
["Waikato","Waikato  SuperGold fare substitute (ferry):"]
["Bay of Plenty","Bay of Plenty  SuperGold fare substitute (ferry):"]
["Gisborne","Gisborne  SuperGold fare substitute (ferry):"]
["Hawkes Bay","Hawkes Bay  SuperGold fare substitute (ferry):"]
["Taranaki","Taranaki  SuperGold fare substitute (ferry):"]
["Manawatu-Wanganui","Manawatu-Wanganui  SuperGold fare substitute (ferry):"]
["Wellington","Wellington  SuperGold fare substitute (ferry):",79226.666666666672,70388.44202898549,64653.521739130432,83092.521739130432,67215.695652173919,78291,90119,73185,{"$f":"J653*1.25","v":91481.25},114351.5625,142939.453125,178674.31640625,223342.8955078125,279178.61938476563,348973.27423095703,436216.59278869629,545270.74098587036,681588.42623233795,851985.53279042244]
["Marlborough","Marlborough  SuperGold fare substitute (ferry):"]
["Nelson","Nelson  SuperGold fare substitute (ferry):"]
["Canterbury","Canterbury  SuperGold fare substitute (ferry):",49646.666666666672,30468.121739130434,38498.53913043478,58151.46956521739,65061.965217391305,67637,63776,64323,{"$f":"J656*1.2","v":77187.599999999991},92625.119999999981,111150.14399999997,133380.17279999997,160056.20735999997,192067.44883199997,230480.93859839995,276577.12631807994,331892.55158169591,398271.06189803506,477925.27427764202]
["West Coast","West Coast  SuperGold fare substitute (ferry):"]
["Otago","Otago (DUNEDIN ONLY)  SuperGold fare substitute (ferry):"]
["Southland","Southland  SuperGold fare substitute (ferry):"]
["National","National total  SuperGold fare substitute (ferry):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C645:C659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C645:C659)-C646-C653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!C653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!C646,0))))))","v":2499003.8266666662},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D645:D659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D645:D659)-D646-D653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!D653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!D646,0))))))","v":1992979.2043478263},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E645:E659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E645:E659)-E646-E653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!E653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!E646,0))))))","v":2467415.8995652171},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F645:F659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F645:F659)-F646-F653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!F653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!F646,0))))))","v":2533418.9391304348},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G645:G659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G645:G659)-G646-G653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!G653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!G646,0))))))","v":2678672.4130434785},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H645:H659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H645:H659)-H646-H653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!H653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!H646,0))))))","v":2920124},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I645:I659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I645:I659)-I646-I653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!I653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!I646,0))))))","v":2829474},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J645:J659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J645:J659)-J646-J653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!J653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!J646,0))))))","v":2383094},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K645:K659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K645:K659)-K646-K653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!K653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!K646,0))))))","v":3014254.85},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L645:L659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L645:L659)-L646-L653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!L653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!L646,0))))))","v":3652562.6825000001},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M645:M659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M645:M659)-M646-M653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!M653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!M646,0))))))","v":4299675.5971250003},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N645:N659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N645:N659)-N646-N653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!N653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!N646,0))))))","v":4957640.4892062498},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O645:O659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O645:O659)-O646-O653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!O653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!O646,0))))))","v":5628985.1028678128},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P645:P659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P645:P659)-P646-P653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!P653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!P646,0))))))","v":6316832.0682167653},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q645:Q659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q645:Q659)-Q646-Q653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Q653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Q646,0))))))","v":7025040.212829357},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R645:R659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R645:R659)-R646-R653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!R653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!R646,0))))))","v":7758379.7191067766},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S645:S659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S645:S659)-S646-S653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!S653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!S646,0))))))","v":8522749.292567566},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T645:T659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T645:T659)-T646-T653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!T653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!T646,0))))))","v":9325445.4881303739},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U645:U659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U645:U659)-U646-U653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!U653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!U646,0))))))","v":10175496.807068065}]
[null,null,null,null,null,null,3088505.4056521738]
[null,"PASSENGER RAIL SUPERGOLD FARE SUBSTITUTE (TOTAL)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S644","v":"2025/26"},{"$f":"T644","v":"2026/27"},{"$f":"U644","v":"2027/28"}]
["Northland","Northland  SuperGold fare substitute (passenger rail):"]
["Auckland","Auckland  SuperGold fare substitute (passenger rail):",724883.80666666676,838960.41869565216,985569.15260869567,1173191.5913043479,1166433.6208695653,1540158,1906509,1697237,{"$f":"J664*1.1","v":1866960.7000000002},{"$f":"K664*1.2","v":2240352.8400000003},{"$f":"L664*1.25","v":2800441.0500000003},{"$f":"M664*1.2","v":3360529.2600000002},{"$f":"N664*1.1","v":3696582.1860000007},4066240.4046000009,4472864.4450600017,4920150.8895660024,5412165.9785226034,5953382.5763748642,6548720.834012351]
["Waikato","Waikato  SuperGold fare substitute (passenger rail):"]
["Bay of Plenty","Bay of Plenty  SuperGold fare substitute (passenger rail):"]
["Gisborne","Gisborne  SuperGold fare substitute (passenger rail):"]
["Hawkes Bay","Hawkes Bay  SuperGold fare substitute (passenger rail):"]
["Taranaki","Taranaki  SuperGold fare substitute (passenger rail):"]
["Manawatu-Wanganui","Manawatu-Wanganui  SuperGold fare substitute (passenger rail):"]
["Wellington","Wellington  SuperGold fare substitute (passenger rail):",1119640.9333333331,1264051.5940579711,1446358.7195652176,1768973.7056521743,1922071.7847826087,2067636,2443072,2262804,{"$f":"J671*1.05","v":2375944.2000000002},{"$f":"K671*1.05","v":2494741.41},{"$f":"L671*1.03","v":2569583.6523000002},2646671.1618690002,2726071.2967250701,2807853.4356268221,2892089.0386956269,2978851.7098564957,3068217.2611521906,3160263.7789867562,3255071.6923563592]
["Marlborough","Marlborough  SuperGold fare substitute (passenger rail):"]
["Nelson","Nelson  SuperGold fare substitute (passenger rail):"]
["Canterbury","Canterbury  SuperGold fare substitute (passenger rail):"]
["West Coast","West Coast  SuperGold fare substitute (passenger rail):"]
["Otago","Otago (DUNEDIN ONLY)  SuperGold fare substitute (passenger rail):"]
["Southland","Southland  SuperGold fare substitute (passenger rail):"]
["National","National total  SuperGold fare substitute (passenger rail):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C663:C677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C663:C677)-C664-C671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!C671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!C664,0))))))","v":1844524.7399999998},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D663:D677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D663:D677)-D664-D671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!D671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!D664,0))))))","v":2103012.0127536235},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E663:E677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E663:E677)-E664-E671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!E671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!E664,0))))))","v":2431927.8721739133},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F663:F677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F663:F677)-F664-F671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!F671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!F664,0))))))","v":2942165.2969565224},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G663:G677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G663:G677)-G664-G671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!G671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!G664,0))))))","v":3088505.4056521738},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H663:H677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H663:H677)-H664-H671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!H671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!H664,0))))))","v":3607794},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I663:I677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I663:I677)-I664-I671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!I671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!I664,0))))))","v":4349581},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J663:J677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J663:J677)-J664-J671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!J671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!J664,0))))))","v":3960041},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K663:K677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K663:K677)-K664-K671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!K671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!K664,0))))))","v":4242904.9000000004},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L663:L677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L663:L677)-L664-L671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!L671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!L664,0))))))","v":4735094.25},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M663:M677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M663:M677)-M664-M671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!M671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!M664,0))))))","v":5370024.7023000009},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N663:N677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N663:N677)-N664-N671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!N671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!N664,0))))))","v":6007200.4218690004},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O663:O677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O663:O677)-O664-O671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!O671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!O664,0))))))","v":6422653.4827250708},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P663:P677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P663:P677)-P664-P671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!P671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!P664,0))))))","v":6874093.8402268235},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q663:Q677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q663:Q677)-Q664-Q671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!Q671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!Q664,0))))))","v":7364953.4837556286},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R663:R677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R663:R677)-R664-R671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!R671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!R664,0))))))","v":7899002.5994224977},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S663:S677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S663:S677)-S664-S671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!S671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!S664,0))))))","v":8480383.2396747936},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T663:T677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T663:T677)-T664-T671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!T671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!T664,0))))))","v":9113646.35536162},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U663:U677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U663:U677)-U664-U671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'base data (TIO ext)'!U671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'base data (TIO ext)'!U664,0))))))","v":9803792.5263687111}]
[]
[]
[]
[null,"AUCKLAND"]
[null,"TOTAL FERRY NETWORK"]
[null,null,"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S$662","v":"2025/26"},{"$f":"T$662","v":"2026/27"},{"$f":"U$662","v":"2027/28"}]
[null,"TOTAL patronage:",4528202,4735717,5049627,4957052,5109953,5536389,{"$f":"I694+4563097","v":5878184},{"$f":"J694+4792476","v":6149274},6366534.0500000007,6692269.4654000001,6979140.1271420009,7356933.6919358596,7682862.7549172696,7976226.8229214195,8250022.0921650082,8513023.5065494403]
[null,"TOTAL passenger kilometres:",49882352,52771317,71296085,74877792,66571640,75317758,{"$f":"I695+62616124","v":80659606},{"$f":"J695+66290729","v":84363882},85869386.407533318,96334810.275252983,103404730.5228253,114102237.68428008,121190152.02711698,126256840.63282192,130123645.07156515,133254519.50415584]
[null,"TOTAL in service vehicle kilometres:",853239,834203,829711,850030,873012,938976,1453393,1441590,1482290.4811253855,1522990.962250771,1723837.034204005,1883004.8029208391,2136417.3745597918,2334127.7874593688,2495193.3365760143,2632506.9051304031]
[null,"TOTAL fare revenue (total):",21318547,24501665.640579712,28129669.838695653,28732153.947826087,28103455.752173912,29756875,32795361,35152851,34308961.673267893,36043792.667256899,37534521.754637197,39488223.09187448,41178782.077354431,42704262.652247943,44130701.012805477,45502684.697785117]
[null,"TOTAL service expenditure (net):",6588104.8636502,6589987.3225565245,7608877.4634950841,8174446,8565002,{"$f":"H698","v":8432752},9014441,8740537,{"$f":"K698","v":10274943},10804751,11128300,12951590,15356747,15740948,16100990,16446411]
[null,"TOTAL operations expenditure (net):",7448528.1223175339,8153699.9852563385,9196372.7618412394,11559823.621448096,11769115.990173927,13151528.895984963,13803679.881275563,13436937.684547689,{"$f":"K699","v":14990087.509272333},14498857.287209338,15054102.502518,17363231.493443746,20832863.465707302,21700188.061254427,22791270.646029092,23135347.076110788]
[]
[null,"CONTRACTED FERRY SERVICES ONLY"]
[null,null,"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S$662","v":"2025/26"},{"$f":"T$662","v":"2026/27"},{"$f":"U$662","v":"2027/28"}]
[null,"CONTRACTED FERRY SERVICES patronage:",904817,904817,1046617,1046784,1085156,1176800,1315087,1356798,1466534.0500000003,{"$f":"'Public_transport_extract totals'!CH7+'Public_transport_extract totals'!CQ7+'Public_transport_extract totals'!CZ7","v":1645269},{"$f":"'Public_transport_extract totals'!CI7+'Public_transport_extract totals'!CR7+'Public_transport_extract totals'!DA7","v":1780731},{"$f":"'Public_transport_extract totals'!CJ7+'Public_transport_extract totals'!CS7+'Public_transport_extract totals'!DB7","v":2002572},{"$f":"'Public_transport_extract totals'!CK7+'Public_transport_extract totals'!CT7+'Public_transport_extract totals'!DC7","v":2167870},{"$f":"'Public_transport_extract totals'!CL7+'Public_transport_extract totals'!CU7+'Public_transport_extract totals'!DD7","v":2295784},{"$f":"'Public_transport_extract totals'!CM7+'Public_transport_extract totals'!CV7+'Public_transport_extract totals'!DE7","v":2399166},{"$f":"'Public_transport_extract totals'!CN7+'Public_transport_extract totals'!CW7+'Public_transport_extract totals'!DF7","v":2486641},{"$f":"'Public_transport_extract totals'!CO7+'Public_transport_extract totals'!CX7+'Public_transport_extract totals'!DG7","v":2564006},{"$f":"'Public_transport_extract totals'!CP7+'Public_transport_extract totals'!CY7+'Public_transport_extract totals'!DH7","v":2635160}]
[null,"CONTRACTED FERRY SERVICES passenger kilometres:",9413278,9644301,11462069,11915925,12863362,14242025,18043482,18073153,18524334.871799316,{"$f":"'Public_transport_extract totals'!DI7","v":20782008},{"$f":"'Public_transport_extract totals'!DJ7","v":22307180},{"$f":"'Public_transport_extract totals'!DK7","v":24614920},{"$f":"'Public_transport_extract totals'!DL7","v":26143973},{"$f":"'Public_transport_extract totals'!DM7","v":27236994},{"$f":"'Public_transport_extract totals'!DN7","v":28071168},{"$f":"'Public_transport_extract totals'!DO7","v":28746582},{"$f":"'Public_transport_extract totals'!DP7","v":29322914},{"$f":"'Public_transport_extract totals'!DQ7","v":29836979}]
[null,"CONTRACTED FERRY SERVICES in service vehicle kilometres:",451013,451013,438481,462908,498849,503370.94999999995,507892.89999999997,542702.76666666672,666779.22103751509,{"$f":"'Public_transport_extract totals'!DR7","v":685346},{"$f":"'Public_transport_extract totals'!DS7","v":775727},{"$f":"'Public_transport_extract totals'!DT7","v":847352},{"$f":"'Public_transport_extract totals'!DU7","v":961388},{"$f":"'Public_transport_extract totals'!DV7","v":1050358},{"$f":"'Public_transport_extract totals'!DW7","v":1122837},{"$f":"'Public_transport_extract totals'!DX7","v":1184628},{"$f":"'Public_transport_extract totals'!DY7","v":1239667},{"$f":"'Public_transport_extract totals'!DZ7","v":1290632}]
[null,"CONTRACTED FERRY SERVICES fare revenue (total):",4994110,4994110,5686421.1699999999,5782942,6117516.1399999997,6437575,7038425.9913043473,7676526.0179595388,7692698.0399818756,{"$f":"'Public_transport_extract totals'!EA7+'Public_transport_extract totals'!ES7+'Public_transport_extract totals'!FB7","v":8630254},{"$f":"'Public_transport_extract totals'!EB7+'Public_transport_extract totals'!ET7+'Public_transport_extract totals'!FC7","v":9322760},{"$f":"'Public_transport_extract totals'!EC7+'Public_transport_extract totals'!EU7+'Public_transport_extract totals'!FD7","v":10454775},{"$f":"'Public_transport_extract totals'!ED7+'Public_transport_extract totals'!EV7+'Public_transport_extract totals'!FE7","v":11299489},{"$f":"'Public_transport_extract totals'!EE7+'Public_transport_extract totals'!EW7+'Public_transport_extract totals'!FF7","v":11954254},{"$f":"'Public_transport_extract totals'!EF7+'Public_transport_extract totals'!EX7+'Public_transport_extract totals'!FG7","v":12484368},{"$f":"'Public_transport_extract totals'!EG7+'Public_transport_extract totals'!EY7+'Public_transport_extract totals'!FH7","v":12933662},{"$f":"'Public_transport_extract totals'!EH7+'Public_transport_extract totals'!EZ7+'Public_transport_extract totals'!FI7","v":13331581},{"$f":"'Public_transport_extract totals'!EI7+'Public_transport_extract totals'!FA7+'Public_transport_extract totals'!FJ7","v":13697938}]
[null,"CONTRACTED FERRY SERVICES service expenditure (net):",{"$f":"C689","v":6588104.8636502},6589987.3225565245,7608877.4634950841,8174446,8565002,8432752,9014441,8740537,{"$f":"K205","v":10274943},{"$f":"L205","v":10804751},11128300,12951590,15356747,15740948,16100990,16446411,0,0]
[null,"CONTRACTED FERRY SERVICES operations expenditure (net):",{"$f":"C225","v":11633808.560095157},11495865.771485638,12393496.443446629,13060611.186392309,13332577.351117743,13151528.895984963,13803679.881275563,13436937.684547689,{"$f":"K225","v":14990087.509272333},{"$f":"L225","v":14498857.287209338},15054102.502518,17363231.493443746,20832863.465707302,21700188.061254427,22791270.646029092,23135347.076110788,0,0]
[]
[null,"AUCKLAND"]
[null,"RAIL NETWORK (ROLLING STOCK OUT)"]
[null,null,"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S$662","v":"2025/26"},{"$f":"T$662","v":"2026/27"},{"$f":"U$662","v":"2027/28"}]
[null,"TOTAL service expenditure (net):",56029391.833026581,54619179.772579998,79345137.333333343,80033963,89524776,85099278,76791973,79804315,{"$f":"'Public_transport_extract totals'!LP7","v":111109387},{"$f":"'Public_transport_extract totals'!LQ7","v":91708365},{"$f":"'Public_transport_extract totals'!LR7","v":88879880},{"$f":"'Public_transport_extract totals'!LS7","v":89337425},{"$f":"'Public_transport_extract totals'!LT7","v":85036285},{"$f":"'Public_transport_extract totals'!LU7","v":80311607},{"$f":"'Public_transport_extract totals'!LV7","v":87287395},{"$f":"'Public_transport_extract totals'!LW7","v":74691635}]
[null,"TOTAL operations expenditure (net):",57640530.91806975,58033859.68973624,82502575.819001794,86206103.147458568,96694970.882124603,94107767.871970594,87932947.904229,92053855.31026721,{"$f":"K704+(('Public_transport_extract totals'!MA7+'Public_transport_extract totals'!MK7)*K245/(K5+K125+K245))","v":123385648.88735271},{"$f":"L704+(('Public_transport_extract totals'!MB7+'Public_transport_extract totals'!ML7)*L245/(L5+L125+L245))","v":105001254.40841548},{"$f":"M704+(('Public_transport_extract totals'!MC7+'Public_transport_extract totals'!MM7)*M245/(M5+M125+M245))","v":103785793.37620716},{"$f":"N704+(('Public_transport_extract totals'!MD7+'Public_transport_extract totals'!MN7)*N245/(N5+N125+N245))","v":107955967.54147537},{"$f":"O704+(('Public_transport_extract totals'!ME7+'Public_transport_extract totals'!MO7)*O245/(O5+O125+O245))","v":105627996.24249166},{"$f":"P704+(('Public_transport_extract totals'!MF7+'Public_transport_extract totals'!MP7)*P245/(P5+P125+P245))","v":104499144.84442194},{"$f":"Q704+(('Public_transport_extract totals'!MG7+'Public_transport_extract totals'!MQ7)*Q245/(Q5+Q125+Q245))","v":114819928.0554865},{"$f":"R704+(('Public_transport_extract totals'!MH7+'Public_transport_extract totals'!MR7)*R245/(R5+R125+R245))","v":83698922.371529311}]
[]
[null,"RAIL NETWORK (ROLLING STOCK IN)",null,null,null,null,"R stock & depot",null,null,null,36670292,36985491,36976272,36992950,36983716,36982772,36982109,36965325]
[null,null,"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S$662","v":"2025/26"},{"$f":"T$662","v":"2026/27"},{"$f":"U$662","v":"2027/28"}]
[null,"TOTAL service expenditure (net):",56029391.833026581,54776611.381334521,79324819.589136332,92904502.000000015,105845599,114386986,111107552,114792528,{"$f":"K704+K707","v":147779679},128693856,125856152,126330375,122020001,117294379,124269504,111656960]
[null,"TOTAL operations expenditure (net):",57640530.91806975,58033859.68973624,82502575.819001794,99076642.147458568,113015793.8821246,123395475.87197058,122248526.904229,127042068.31026722,{"$f":"K709+(('Public_transport_extract totals'!MA7+'Public_transport_extract totals'!MK7)*K245/(K5+K125+K245))","v":160055940.88735271},{"$f":"L709+(('Public_transport_extract totals'!MB7+'Public_transport_extract totals'!ML7)*L245/(L5+L125+L245))","v":141986745.4084155},{"$f":"M709+(('Public_transport_extract totals'!MC7+'Public_transport_extract totals'!MM7)*M245/(M5+M125+M245))","v":140762065.37620714},{"$f":"N709+(('Public_transport_extract totals'!MD7+'Public_transport_extract totals'!MN7)*N245/(N5+N125+N245))","v":144948917.54147539},{"$f":"O709+(('Public_transport_extract totals'!ME7+'Public_transport_extract totals'!MO7)*O245/(O5+O125+O245))","v":142611712.24249166},{"$f":"P709+(('Public_transport_extract totals'!MF7+'Public_transport_extract totals'!MP7)*P245/(P5+P125+P245))","v":141481916.84442192},{"$f":"Q709+(('Public_transport_extract totals'!MG7+'Public_transport_extract totals'!MQ7)*Q245/(Q5+Q125+Q245))","v":151802037.0554865},{"$f":"R709+(('Public_transport_extract totals'!MH7+'Public_transport_extract totals'!MR7)*R245/(R5+R125+R245))","v":120664247.37152931}]
[]
[null,"WELLINGTON"]
[null,"RAIL NETWORK (ROLLING STOCK OUT)"]
[null,null,"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S$662","v":"2025/26"},{"$f":"T$662","v":"2026/27"},{"$f":"U$662","v":"2027/28"}]
[null,"TOTAL service expenditure (net):",29511655.716159377,32238759.075761013,40246540.219635859,33687609,33611303,33882620,38844475,46644204,{"$f":"'Public_transport_extract totals'!LP20","v":56772508.461868979},{"$f":"'Public_transport_extract totals'!LQ20","v":61097676},{"$f":"'Public_transport_extract totals'!LR20","v":57929828},{"$f":"'Public_transport_extract totals'!LS20","v":54613329},{"$f":"'Public_transport_extract totals'!LT20","v":59053860},{"$f":"'Public_transport_extract totals'!LU20","v":53935642},{"$f":"'Public_transport_extract totals'!LV20","v":53669970},{"$f":"'Public_transport_extract totals'!LW20","v":54531295}]
[null,"TOTAL operations expenditure (net):",30525553.691187017,33238146.941655695,41969458.550762467,37782882.117385648,38176072.699729815,38830433.630023658,44170541.609418482,52541008.818111904,{"$f":"K715+(('Public_transport_extract totals'!MA20+'Public_transport_extract totals'!MK20)*K252/(K12+K132+K252))","v":65162416.542169511},{"$f":"L715+(('Public_transport_extract totals'!MB20+'Public_transport_extract totals'!ML20)*L252/(L12+L132+L252))","v":70207076.739783332},{"$f":"M715+(('Public_transport_extract totals'!MC20+'Public_transport_extract totals'!MM20)*M252/(M12+M132+M252))","v":67220077.77452895},{"$f":"N715+(('Public_transport_extract totals'!MD20+'Public_transport_extract totals'!MN20)*N252/(N12+N132+N252))","v":62546538.172607936},{"$f":"O715+(('Public_transport_extract totals'!ME20+'Public_transport_extract totals'!MO20)*O252/(O12+O132+O252))","v":66993386.113584213},{"$f":"P715+(('Public_transport_extract totals'!MF20+'Public_transport_extract totals'!MP20)*P252/(P12+P132+P252))","v":61959990.016961791},{"$f":"Q715+(('Public_transport_extract totals'!MG20+'Public_transport_extract totals'!MQ20)*Q252/(Q12+Q132+Q252))","v":62154631.701834694},{"$f":"R715+(('Public_transport_extract totals'!MH20+'Public_transport_extract totals'!MR20)*R252/(R12+R132+R252))","v":56868198.980194874}]
[]
[null,"RAIL NETWORK (ROLLING STOCK IN)",null,null,null,null,"R stock (Matangi x2)",null,null,null,17834517,17804169,17804169,17804169,17804169,17804169,17804169,17804169]
[null,null,"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S$662","v":"2025/26"},{"$f":"T$662","v":"2026/27"},{"$f":"U$662","v":"2027/28"}]
[null,"TOTAL service expenditure (net):",29511655.716159377,32238759.075761013,40246540.219635859,34671416,36010418,38010986.000000007,48972024,62323183.999999993,{"$f":"K715+K718","v":74607025.461868972},78901845,75733997,72417498,76858029,71739811,71474139,72335464]
[null,"TOTAL operations expenditure (net):",30525553.691187017,33238146.941655695,41969458.550762467,38766689.117385648,40575187.699729815,42958799.630023666,54298090.609418482,68219988.818111897,{"$f":"K720+(('Public_transport_extract totals'!MA20+'Public_transport_extract totals'!MK20)*K252/(K12+K132+K252))","v":82996933.542169511},{"$f":"L720+(('Public_transport_extract totals'!MB20+'Public_transport_extract totals'!ML20)*L252/(L12+L132+L252))","v":88011245.739783332},{"$f":"M720+(('Public_transport_extract totals'!MC20+'Public_transport_extract totals'!MM20)*M252/(M12+M132+M252))","v":85024246.77452895},{"$f":"N720+(('Public_transport_extract totals'!MD20+'Public_transport_extract totals'!MN20)*N252/(N12+N132+N252))","v":80350707.172607943},{"$f":"O720+(('Public_transport_extract totals'!ME20+'Public_transport_extract totals'!MO20)*O252/(O12+O132+O252))","v":84797555.113584206},{"$f":"P720+(('Public_transport_extract totals'!MF20+'Public_transport_extract totals'!MP20)*P252/(P12+P132+P252))","v":79764159.016961783},{"$f":"Q720+(('Public_transport_extract totals'!MG20+'Public_transport_extract totals'!MQ20)*Q252/(Q12+Q132+Q252))","v":79958800.701834694},{"$f":"R720+(('Public_transport_extract totals'!MH20+'Public_transport_extract totals'!MR20)*R252/(R12+R132+R252))","v":74672367.980194882}]
[]
[null,"Otago"]
[null,"TOTAL NETWORK"]
[null,null,"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S$662","v":"2025/26"},{"$f":"T$662","v":"2026/27"},{"$f":"U$662","v":"2027/28"}]
[null,"Otago total patronage:",2171696,2689157,2849372,2927188,2851770,2809010,{"$f":"I735+I746","v":2681639},2637418,2883707,2895202,2919060,2943226,2967704,1692500,3017619,3036160,3036160,3036160,3036160]
[null,"Otago passenger kilometres:",10334093,16124517,16713193.199999999,17275471.599999998,16689545.6,15288361,{"$f":"I736+I747","v":14583594},14316089,16491521,16647566,16805861,16966455,17129378,17294680,17462399,17577335,17577335,17577335,17577335]
[null,"Otago in service vehicle kilometres:",2639411,3689782,3770641,3967851,3881055,3825319,{"$f":"I737+I748","v":4625482},4270622,3877084,3877084,3877084,3877084,3877084,3877084,3877084,3877084,3877084,3877084,3877084]
[null,"Otago fare revenue (total):",4965283.4666666668,5047384,5150194.430434783,5358091.2565217391,5356331.0956521742,7160868,7323204,6835491,6738796.0573837403,6826706.4086031569,6691875.3252487304,7012820.4902459495,7106683.0689599495,7204754.9823066089,7305389.2712963708,7405695.0250212159,7405695.0250212159,7405695.0250212159,7405695.0250212159]
[null,"Otago service expenditure (net):",4088080,5100770,6280180,6143111,5328747,6128746,{"$f":"I741+I752","v":4983176},7081310,6464375,6661967,6155264,6335643,6462369,6696020,6846782,7094152,7094152,7094152,7094152]
[null,"Otago operations expenditure (net):",5190994,5860113,7981441.666666667,6892695.3799999999,5966968.5600000005,7174021.8999999994,{"$f":"I742+I753","v":5564023},7935540,9702762,6919638,6415885,6599444,6729595.4999999991,6966942.5,7121679,7373151,7373151,7373151,7373151]
[]
[null,"DUNEDIN ONLY NETWORK"]
[null,null,"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S$662","v":"2025/26"},{"$f":"T$662","v":"2026/27"},{"$f":"U$662","v":"2027/28"}]
[null,"Otago (DUNEDIN ONLY) total patronage:",2171696,2171399,2229556,2249736,2250562,2236713,2151771,{"$f":"J726-J746","v":2148781},{"$f":"K726-K746","v":2270474.84},{"$f":"'Public_transport_extract totals'!D30+'Public_transport_extract totals'!M30+'Public_transport_extract totals'!V30","v":2206626},{"$f":"'Public_transport_extract totals'!E30+'Public_transport_extract totals'!N30+'Public_transport_extract totals'!W30","v":2316296},{"$f":"'Public_transport_extract totals'!F30+'Public_transport_extract totals'!O30+'Public_transport_extract totals'!X30","v":2500441},{"$f":"'Public_transport_extract totals'!G30+'Public_transport_extract totals'!P30+'Public_transport_extract totals'!Y30","v":2550700},{"$f":"'Public_transport_extract totals'!H30+'Public_transport_extract totals'!Q30+'Public_transport_extract totals'!Z30","v":2571105},{"$f":"'Public_transport_extract totals'!I30+'Public_transport_extract totals'!R30+'Public_transport_extract totals'!AA30","v":2692719},{"$f":"'Public_transport_extract totals'!J30+'Public_transport_extract totals'!S30+'Public_transport_extract totals'!AB30","v":2729878}]
[null,"Otago (DUNEDIN ONLY) passenger kilometres:",10334093,11508414,11816646.799999999,11923600.799999999,11927978.6,11854579,11404386,{"$f":"J727-J747","v":11388539},{"$f":"K727-K747","v":11585663.719999999}]
[null,"Otago (DUNEDIN ONLY) in service vehicle kilometres:",2639411,2680703,2761562,3051997,3080892,3025156,3825319,{"$f":"J728-J748","v":3470459},{"$f":"K763","v":3077084}]
[null,"Otago (DUNEDIN ONLY) revenue (total):",{"$f":"C740+C739","v":4546683.4666666668},4496176.0666666664,4540671.3,4709015.5173913045,4628843.5739130434,4627631.1273913048,{"$f":"I739+I740","v":4581097.5},{"$f":"J739+J740","v":4493744.1922108978},{"$f":"K739+K740","v":5596741.8228949327}]
[null,"Otago (DUNEDIN ONLY) fare revenue:",3971835,3838820,3907887,4076111,3976265,3982116.91,3920096,3753867,{"$f":"K729-K750","v":4803503.1192849567}]
[null,"Otago (DUNEDIN ONLY) SGC revenue :",{"$f":"C640-C751","v":574848.46666666667},657356.06666666665,632784.30000000005,632904.51739130437,652578.57391304336,645514.21739130432,661001.5,739877.19221089734,793238.70360997645]
[null,"Otago (DUNEDIN ONLY) service expenditure (net):",4088080,5100770,6280180,6143111,5328747,6128746,4983176,7081310,{"$f":"K765","v":5203490.1317604901},5177665.3615707047,4670025.1812686101,4643372.6921749543,4616586.9406358264,4589667.2603390059,4562612.9816407012,4535423.4315489093,7094152,7094152,7094152]
[null,"Otago (DUNEDIN ONLY) operations expenditure (net):",5190994,5860113,7981441.666666667,6892695.3799999999,5966968.5600000005,7174021.8999999994,{"$f":"I741+114737+466110","v":5564023},7935540,{"$f":"K741+K743","v":8441877.1317604892},5435336.3615707047,4930646.1812686101,4907173.6921749543,4883813.4406358255,4860589.7603390059,4837509.9816407012,4814422.4315489093,7373151,7373151,7373151]
[null,null,null,null,null,null,null,null,null,null,3238387,257671,260621,263801,267226.49999999907,270922.5,274897,278999]
[null,"WAKATIPU BASIN ONLY NETWORK"]
[null,null,"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S$662","v":"2025/26"},{"$f":"T$662","v":"2026/27"},{"$f":"U$662","v":"2027/28"}]
[null,"Otago (WAKATIPU BASIN ONLY) total patronage:",{"$f":"C726-C735","v":0},517758,619816,677452,601208,572297,529868,488637,613232.16,625496.80320000008,638006.73926400009,650766.87404928007,663782.21153026563,677057.85576087097,690599.01287608838,697505.00300484931]
[null,"Otago (WAKATIPU BASIN ONLY) passenger kilometres:",0,4616103,4896546.4000000004,5351870.7999999989,4761567,3433782,3179208,2927550,4905857.28,5003974.4256000007,5104053.9141120007,5206134.9923942406,5310257.692242125,5416462.8460869677,5524792.1030087071,5580040.0240387945]
[null,"Otago (WAKATIPU BASIN ONLY) in service vehicle kilometres:",0,1009079,1009079,915854,800163,800163,800163,800163,{"$f":"K728-K737","v":800000},3877084,3877084,3877084,3877084,3877084,3877084,3877084]
[null,"Otago (WAKATIPU BASIN ONLY) revenue (total):",418600,551207.93333333358,609523.13043478318,649075.73913043458,727487.52173913084,2533236.8726086952,{"$f":"I750+I751","v":2742106.5},2341746.8077891027,1977525.2144888071,2036850.9709234713,2097956.5000511752,2160895.1950527104,2225722.0509042917,2292493.7124314206,2361268.5238043633,2432106.5795184942]
[null,"Otago (WAKATIPU BASIN ONLY) fare revenue:",{"$f":"C749-C751","v":418600},551207.93333333358,574240.00000000058,611416.99999999977,691837.00000000035,2493996.0899999994,2683951,2300810,1935292.9380987836,1991250.4761710532,2051060.5366978361,2112600.1256103767,2173644.2131472686,2238602.2186331083,2305822.467684946,2372411.386388056]
[null,"Otago (WAKATIPU BASIN ONLY) SGC revenue:",0,{"$f":"'ORC SGC'!AS39","v":0},{"$f":"'ORC SGC'!AS82","v":35283.130434782615},{"$f":"'ORC SGC'!AS139","v":37658.739130434784},{"$f":"'ORC SGC'!AS189","v":35650.52173913044},{"$f":"'ORC SGC'!AS239","v":39240.782608695656},{"$f":"'ORC SGC'!AS291","v":58155.500000000015},40936.807789102633,42232.276390023588,45600.494752418119,46895.963353339081,48295.069442333734,52077.837757022964,53891.493798312309,55446.056119417473,59695.193130438252]
[null,"Otago (WAKATIPU BASIN ONLY) service expenditure (net):",4088080,5100770,6280180,6143111,5328747,6128746,0,0,6464375,6661967,6155264,6335643,6462369,6696020,6846782,7094152,7094152,7094152,7094152]
[null,"Otago (WAKATIPU BASIN ONLY) operations expenditure (net):",5190994,5860113,7981441.666666667,6892695.3799999999,5966968.5600000005,7174021.8999999994,0,0,9702762,6919638,6415885,6599444,6729595.4999999991,6966942.5,7121679,7373151,7373151,7373151,7373151]
[]
[null,{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AF759,'base data (TIO ext)'!AT759)","v":"Base case (existing Dunedin network)"}]
[]
[null,null,null,null,null,null,null,null,"Programme 2015-18",null,null,"Programme + 6 years"]
[null,null,null,null,null,null,null,null,"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25"]
[null,"Base case (existing Dunedin network)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base case (existing Dunedin network)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Network and service changes (full programme)"]
[null,"Average trip length",null,null,null,null,null,null,5.13,5.13,{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AH760,'base data (TIO ext)'!AV760)","v":5.13},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AI760,'base data (TIO ext)'!AW760)","v":5.13},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AJ760,'base data (TIO ext)'!AX760)","v":5.13},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AK760,'base data (TIO ext)'!AY760)","v":5.13},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AL760,'base data (TIO ext)'!AZ760)","v":5.13},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AM760,'base data (TIO ext)'!BA760)","v":5.13},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AN760,'base data (TIO ext)'!BB760)","v":5.13},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AO760,'base data (TIO ext)'!BC760)","v":5.13},null,null,null,null,null,null,null,null,null,null,null,null,null,5.13,5.13,5.13,5.13,5.13,5.13,5.13,5.13,5.13,5.13,null,null,null,null,5.13,5.13,5.13,5.13,5.13,5.13,5.13,5.13,5.13,5.13]
[null,"Patronage",null,null,null,null,null,null,2641875.5253317216,2869212.0159771387,{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AH761,'base data (TIO ext)'!AV761)","v":2611129.5128688742},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AI761,'base data (TIO ext)'!AW761)","v":2624185.1604332179},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AJ761,'base data (TIO ext)'!AX761)","v":2637306.086235384},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AK761,'base data (TIO ext)'!AY761)","v":2650492.6166665605},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AL761,'base data (TIO ext)'!AZ761)","v":2663745.0797498925},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AM761,'base data (TIO ext)'!BA761)","v":2677063.805148642},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AN761,'base data (TIO ext)'!BB761)","v":2690449.1241743849},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AO761,'base data (TIO ext)'!BC761)","v":2703901.3697952563},null,null,null,null,null,null,null,null,null,null,null,null,null,2585212.7549999999,2598138.8187749991,2611129.5128688742,2624185.1604332179,2637306.086235384,2650492.6166665605,2663745.0797498925,2677063.805148642,2690449.1241743849,2703901.3697952563,null,null,null,null,2641875.5253317216,2869212.0159771387,2928088.6811286397,2952216.6483663232,3186410.5495857582,3261074.8362466758,3292290.4307035138,3319275.8653557072,3346482.4875667416,3373912.1103122793]
[null,"Passenger kilometres",null,null,null,null,null,null,13552821.444951732,14719057.64196272,{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AH762,'base data (TIO ext)'!AV762)","v":13395094.401017325},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AI762,'base data (TIO ext)'!AW762)","v":13462069.873022407},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AJ762,'base data (TIO ext)'!AX762)","v":13529380.222387519},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AK762,'base data (TIO ext)'!AY762)","v":13597027.123499455},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AL762,'base data (TIO ext)'!AZ762)","v":13665012.259116948},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AM762,'base data (TIO ext)'!BA762)","v":13733337.320412533},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AN762,'base data (TIO ext)'!BB762)","v":13802004.007014595},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AO762,'base data (TIO ext)'!BC762)","v":13871014.027049664},null,null,null,null,null,null,null,null,null,null,null,null,null,13262141.433149999,13328452.140315745,13395094.401017325,13462069.873022407,13529380.222387519,13597027.123499455,13665012.259116948,13733337.320412533,13802004.007014595,13871014.027049664,null,null,null,null,13552821.444951732,14719057.64196272,15021094.934189921,15144871.406119239,16346286.11937494,16729313.909945447,16889449.909509026,17027885.189274777,17167455.161217384,17308169.125901993]
[null,"In service vehicle kilometres",null,null,null,null,null,null,3210718.4065700001,3710741.0821999996,{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AH763,'base data (TIO ext)'!AV763)","v":3077084},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AI763,'base data (TIO ext)'!AW763)","v":3077084},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AJ763,'base data (TIO ext)'!AX763)","v":3077084},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AK763,'base data (TIO ext)'!AY763)","v":3077084},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AL763,'base data (TIO ext)'!AZ763)","v":3077084},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AM763,'base data (TIO ext)'!BA763)","v":3077084},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AN763,'base data (TIO ext)'!BB763)","v":3077084},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AO763,'base data (TIO ext)'!BC763)","v":3077084},null,null,null,null,null,null,null,null,null,null,null,null,null,3077084,3077084,3077084,3077084,3077084,3077084,3077084,3077084,3077084,3077084,null,null,null,null,3210718.4065700001,3710741.0821999996,3690768.7252000002,3688395.0335599999,4385880.487999999,4351896.9809999997,4342175.8540000003,4342175.8540000003,4335772.1220000004,4335530.642]
[null,"Fare revenue","Incl SGC and fare substitutes",null,null,null,null,null,5339733.5252968827,5799223.8642560774,{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AH764,'base data (TIO ext)'!AV764)","v":5277589.9791900124},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AI764,'base data (TIO ext)'!AW764)","v":5303977.9290859615},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AJ764,'base data (TIO ext)'!AX764)","v":5330497.8187313918},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AK764,'base data (TIO ext)'!AY764)","v":5357150.3078250475},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AL764,'base data (TIO ext)'!AZ764)","v":5383936.0593641708},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AM764,'base data (TIO ext)'!BA764)","v":5410855.7396609914},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AN764,'base data (TIO ext)'!BB764)","v":5437910.018359297},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AO764,'base data (TIO ext)'!BC764)","v":5465099.5684510916},null,null,null,null,null,null,null,null,null,null,null,null,null,5225207.2762456518,5251333.3126268778,5277589.9791900124,5303977.9290859615,5330497.8187313918,5357150.3078250475,5383936.0593641708,5410855.7396609914,5437910.018359297,5465099.5684510916,null,null,null,null,5339733.5252968827,5799223.8642560774,5918224.8163269265,5966992.0327687934,6440342.5043450287,6591253.2459007334,6654345.90663929,6708888.6088693393,6763878.3732762402,6819318.8642290467]
[null,"Net service expenditure",null,null,null,null,null,null,5553669.6515077204,6744063.7921610773,{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AH765,'base data (TIO ext)'!AV765)","v":5203490.1317604901},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AI765,'base data (TIO ext)'!AW765)","v":5177665.3615707047},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AJ765,'base data (TIO ext)'!AX765)","v":4670025.1812686101},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AK765,'base data (TIO ext)'!AY765)","v":4643372.6921749543},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AL765,'base data (TIO ext)'!AZ765)","v":4616586.9406358264},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AM765,'base data (TIO ext)'!BA765)","v":4589667.2603390059},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AN765,'base data (TIO ext)'!BB765)","v":4562612.9816407012},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AO765,'base data (TIO ext)'!BC765)","v":4535423.4315489093},null,null,null,null,null,null,null,null,null,null,null,null,null,5233884.0792064508,5232568.8266402772,5203490.1317604901,5177665.3615707047,4670025.1812686101,4643372.6921749543,4616586.9406358264,4589667.2603390059,4562612.9816407012,4535423.4315489093,null,null,null,null,5553669.6515077204,6744063.7921610773,6557330.6515235752,6501412.1169578731,7454013.1474549696,7192656.0081492644,7097969.6846607104,7043426.9824306602,6971787.5148237599,6915719.1758709541]
[null,"Cost per passenger",null,null,null,null,null,null,2.1,2.35,{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AH766,'base data (TIO ext)'!AV766)","v":1.9928119636024346},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AI766,'base data (TIO ext)'!AW766)","v":1.9730564137158453},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AJ766,'base data (TIO ext)'!AX766)","v":1.7707558503134635},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AK766,'base data (TIO ext)'!AY766)","v":1.7518904459408664},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AL766,'base data (TIO ext)'!AZ766)","v":1.7331188993014648},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AM766,'base data (TIO ext)'!BA766)","v":1.7144407434413644},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AN766,'base data (TIO ext)'!BB766)","v":1.6958555137298221},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AO766,'base data (TIO ext)'!BC766)","v":1.677362747847692},null,null,null,null,null,null,null,null,null,null,null,null,null,2.0245467492312645,2.0139681485946892,1.9928119636024346,1.9730564137158453,1.7707558503134635,1.7518904459408664,1.7331188993014648,1.7144407434413644,1.6958555137298221,1.677362747847692,null,null,null,null,2.1021693104978461,2.3504933600608524,2.2394576686782703,2.2022137570952247,2.3393134787430361,2.2056089998926951,2.1559366751079669,2.1219769817703469,2.0833180931698259,2.0497626937978701]
[null,"Revenue per service km",null,null,null,null,null,null,1.66,1.56,{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AH767,'base data (TIO ext)'!AV767)","v":1.7151270420924527},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AI767,'base data (TIO ext)'!AW767)","v":1.7237026773029145},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AJ767,'base data (TIO ext)'!AX767)","v":1.7323211906894294},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AK767,'base data (TIO ext)'!AY767)","v":1.7409827966428759},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AL767,'base data (TIO ext)'!AZ767)","v":1.7496877106260897},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AM767,'base data (TIO ext)'!BA767)","v":1.7584361491792202},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AN767,'base data (TIO ext)'!BB767)","v":1.7672283299251164},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AO767,'base data (TIO ext)'!BC767)","v":1.7760644715747413},null,null,null,null,null,null,null,null,null,null,null,null,null,1.6981035539639646,1.7065940717337835,1.7151270420924527,1.7237026773029145,1.7323211906894294,1.7409827966428759,1.7496877106260897,1.7584361491792202,1.7672283299251164,1.7760644715747413,null,null,null,null,1.6630961825771891,1.5628209394814128,1.6035209076955159,1.6177746630922869,1.4684263563419355,1.5145701460024368,1.5324911128390448,1.5450522582334223,1.5600170357099408,1.5728914006898274]
[null,"Benefits efficiency ratio (BER) ","EEM benefits / net service expenditure",null,null,null,null,null,5.0999999999999996,4.5999999999999996,{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AH768,'base data (TIO ext)'!AV768)","v":5.3667883349448049},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AI768,'base data (TIO ext)'!AW768)","v":5.4205241804810687},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AJ768,'base data (TIO ext)'!AX768)","v":6.0397936836446107},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AK768,'base data (TIO ext)'!AY768)","v":6.1048337952754608},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AL768,'base data (TIO ext)'!AZ768)","v":6.170955728606172},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AM768,'base data (TIO ext)'!BA768)","v":6.2381858579329643},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AN768,'base data (TIO ext)'!BB768)","v":6.3065514210451132},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AO768,'base data (TIO ext)'!BC768)","v":6.3760805548610682},null,null,null,null,null,null,null,null,null,null,null,null,null,5.2826638871446017,5.3104116902061129,5.3667883349448049,5.4205241804810687,6.0397936836446107,6.1048337952754608,6.170955728606172,6.2381858579329643,6.3065514210451132,6.3760805548610682,null,null,null,null,5.0876016249457825,4.5501085779383406,4.7757098290284699,4.8564767909301283,4.571854134635541,4.849000888425973,4.9607208428162224,5.0401112226378881,5.1336375539883408,5.2176771644643107]
[null,"Farebox recovery ratio (FRR)","Fare revenue / gross service expenditure",null,null,null,null,null,0.49,0.46200000000000002,{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AH769,'base data (TIO ext)'!AV769)","v":0.50353493373989688},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AI769,'base data (TIO ext)'!AW769)","v":0.50602541815307966},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AJ769,'base data (TIO ext)'!AX769)","v":0.53302190482751666},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AK769,'base data (TIO ext)'!AY769)","v":0.53568701435165411},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AL769,'base data (TIO ext)'!AZ769)","v":0.53836544942341247},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AM769,'base data (TIO ext)'!BA769)","v":0.5410572766705295},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AN769,'base data (TIO ext)'!BB769)","v":0.54376256305388204},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AO769,'base data (TIO ext)'!BC769)","v":0.54648137586915124},null,null,null,null,null,null,null,null,null,null,null,null,null,0.49958520283139723,0.50089491897851279,0.50353493373989688,0.50602541815307966,0.53302190482751666,0.53568701435165411,0.53836544942341247,0.5410572766705295,0.54376256305388204,0.54648137586915124,null,null,null,null,0.49018047332231435,0.46233683090965316,0.47438567617916394,0.47856902624539982,0.46352221475709016,0.47818460818465464,0.48387094249414747,0.48783701656130707,0.49243177785331677,0.49649071552039165]
[null,"Service efficicency ratio (SER)","Gross service expenditure / in-service kms",null,null,null,null,null,1.7,1.8,{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AH770,'base data (TIO ext)'!AV770)","v":1.6910458511241455},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AI770,'base data (TIO ext)'!AW770)","v":1.6826532397460403},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AJ770,'base data (TIO ext)'!AX770)","v":1.5176788093105713},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AK770,'base data (TIO ext)'!AY770)","v":1.5090172033571245},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AL770,'base data (TIO ext)'!AZ770)","v":1.5003122893739094},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AM770,'base data (TIO ext)'!BA770)","v":1.4915638508207789},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AN770,'base data (TIO ext)'!BB770)","v":1.482771670074883},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AO770,'base data (TIO ext)'!BC770)","v":1.4739355284252589},null,null,null,null,null,null,null,null,null,null,null,null,null,1.7009233674499789,1.7004959327208087,1.6910458511241455,1.6826532397460403,1.5176788093105713,1.5090172033571245,1.5003122893739094,1.4915638508207789,1.482771670074883,1.4739355284252589,null,null,null,null,1.7297280384799261,1.8174439128915729,1.7766842464961654,1.7626669751484778,1.6995477117649567,1.6527633902070222,1.6346573522862002,1.6220962068918223,1.6079690810890266,1.5951263517493446]
[null,"Service utilisation average (SUA)","Passenger kms / in-service kms",null,null,null,null,null,4.2,4,{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AH771,'base data (TIO ext)'!AV771)","v":4.3531780091207537},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AI771,'base data (TIO ext)'!AW771)","v":4.3749438991663556},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AJ771,'base data (TIO ext)'!AX771)","v":4.3968186186621878},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AK771,'base data (TIO ext)'!AY771)","v":4.4188027117554984},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AL771,'base data (TIO ext)'!AZ771)","v":4.4408967253142739},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AM771,'base data (TIO ext)'!BA771)","v":4.4631012089408459},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AN771,'base data (TIO ext)'!BB771)","v":4.4854167149855497},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'base data (TIO ext)'!AO771,'base data (TIO ext)'!BC771)","v":4.5078437985604758},null,null,null,null,null,null,null,null,null,null,null,null,null,4.3099705543137592,4.3315204070853266,4.3531780091207537,4.3749438991663556,4.3968186186621878,4.4188027117554984,4.4408967253142739,4.4631012089408459,4.4854167149855497,4.5078437985604758,null,null,null,null,4.2211180579458434,3.9666086412141111,4.0699095642672489,4.1060871377167993,3.7270249757373106,3.8441429066414403,3.8896282595165994,3.921509805640123,3.9594920300604723,3.9921685613822939]
[]
[]
[null,"Bay of Plenty"]
[]
[null,{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,B785,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!B785,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!B803,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!B794,'base data (TIO ext)'!B785)))))","v":"Bay of Plenty (do minimum)"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,"total network","actual","actual","actual","actual","actual","actual","actual","actual","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast"]
[null,"patronage",{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,C787,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!C787,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!C805,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!C796,'base data (TIO ext)'!C787)))))","v":2150662},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,D787,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!D787,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!D805,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!D796,'base data (TIO ext)'!D787)))))","v":2479589},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,E787,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!E787,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!E805,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!E796,'base data (TIO ext)'!E787)))))","v":2853490},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,F787,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!F787,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!F805,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!F796,'base data (TIO ext)'!F787)))))","v":2854444},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,G787,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!G787,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!G805,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!G796,'base data (TIO ext)'!G787)))))","v":3005049},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,H787,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!H787,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!H805,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!H796,'base data (TIO ext)'!H787)))))","v":3109603},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,I787,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!I787,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!I805,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!I796,'base data (TIO ext)'!I787)))))","v":3324774},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,J787,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!J787,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!J805,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!J796,'base data (TIO ext)'!J787)))))","v":3142802},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,K787,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!K787,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!K805,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!K796,'base data (TIO ext)'!K787)))))","v":3138499.5},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,L787,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!L787,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!L805,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!L796,'base data (TIO ext)'!L787)))))","v":3134197},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,M787,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!M787,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!M805,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!M796,'base data (TIO ext)'!M787)))))","v":3134197},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,N787,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!N787,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!N805,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!N796,'base data (TIO ext)'!N787)))))","v":3134197},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,O787,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!O787,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!O805,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!O796,'base data (TIO ext)'!O787)))))","v":3134197},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,P787,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!P787,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!P805,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!P796,'base data (TIO ext)'!P787)))))","v":3134197},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,Q787,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!Q787,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!Q805,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!Q796,'base data (TIO ext)'!Q787)))))","v":3134197},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,R787,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!R787,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!R805,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!R796,'base data (TIO ext)'!R787)))))","v":3134197},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,S787,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!S787,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!S805,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!S796,'base data (TIO ext)'!S787)))))","v":3134197},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,T787,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!T787,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!T805,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!T796,'base data (TIO ext)'!T787)))))","v":3134197}]
[null,"passenger kilometres",{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,C788,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!C788,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!C806,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!C797,'base data (TIO ext)'!C788)))))","v":18157942},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,D788,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!D788,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!D806,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!D797,'base data (TIO ext)'!D788)))))","v":21202596},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,E788,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!E788,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!E806,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!E797,'base data (TIO ext)'!E788)))))","v":26017243},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,F788,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!F788,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!F806,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!F797,'base data (TIO ext)'!F788)))))","v":26368092},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,G788,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!G788,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!G806,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!G797,'base data (TIO ext)'!G788)))))","v":25050302},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,H788,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!H788,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!H806,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!H797,'base data (TIO ext)'!H788)))))","v":26556095},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,I788,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!I788,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!I806,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!I797,'base data (TIO ext)'!I788)))))","v":26766310},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,J788,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!J788,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!J806,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!J797,'base data (TIO ext)'!J788)))))","v":26655919},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,K788,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!K788,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!K806,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!K797,'base data (TIO ext)'!K788)))))","v":26089798},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,L788,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!L788,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!L806,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!L797,'base data (TIO ext)'!L788)))))","v":25523677},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,M788,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!M788,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!M806,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!M797,'base data (TIO ext)'!M788)))))","v":25523677},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,N788,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!N788,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!N806,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!N797,'base data (TIO ext)'!N788)))))","v":25523677},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,O788,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!O788,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!O806,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!O797,'base data (TIO ext)'!O788)))))","v":25523677},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,P788,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!P788,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!P806,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!P797,'base data (TIO ext)'!P788)))))","v":25523677},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,Q788,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!Q788,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!Q806,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!Q797,'base data (TIO ext)'!Q788)))))","v":25523677},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,R788,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!R788,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!R806,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!R797,'base data (TIO ext)'!R788)))))","v":25523677},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,S788,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!S788,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!S806,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!S797,'base data (TIO ext)'!S788)))))","v":25523677},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,T788,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!T788,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!T806,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!T797,'base data (TIO ext)'!T788)))))","v":25523677}]
[null,"in service vehicle kilometres",{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,C789,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!C789,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!C807,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!C798,'base data (TIO ext)'!C789)))))","v":4678107},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,D789,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!D789,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!D807,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!D798,'base data (TIO ext)'!D789)))))","v":5117546},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,E789,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!E789,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!E807,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!E798,'base data (TIO ext)'!E789)))))","v":4760476},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,F789,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!F789,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!F807,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!F798,'base data (TIO ext)'!F789)))))","v":4713062},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,G789,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!G789,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!G807,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!G798,'base data (TIO ext)'!G789)))))","v":4798674},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,H789,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!H789,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!H807,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!H798,'base data (TIO ext)'!H789)))))","v":5504912},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,I789,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!I789,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!I807,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!I798,'base data (TIO ext)'!I789)))))","v":6501886},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,J789,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!J789,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!J807,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!J798,'base data (TIO ext)'!J789)))))","v":6373009},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,K789,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!K789,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!K807,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!K798,'base data (TIO ext)'!K789)))))","v":6362908.5},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,L789,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!L789,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!L807,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!L798,'base data (TIO ext)'!L789)))))","v":6352808},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,M789,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!M789,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!M807,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!M798,'base data (TIO ext)'!M789)))))","v":6352808},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,N789,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!N789,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!N807,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!N798,'base data (TIO ext)'!N789)))))","v":6352808},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,O789,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!O789,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!O807,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!O798,'base data (TIO ext)'!O789)))))","v":6352808},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,P789,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!P789,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!P807,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!P798,'base data (TIO ext)'!P789)))))","v":6352808},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,Q789,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!Q789,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!Q807,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!Q798,'base data (TIO ext)'!Q789)))))","v":6352808},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,R789,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!R789,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!R807,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!R798,'base data (TIO ext)'!R789)))))","v":6352808},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,S789,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!S789,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!S807,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!S798,'base data (TIO ext)'!S789)))))","v":6352808},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,T789,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!T789,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!T807,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!T798,'base data (TIO ext)'!T789)))))","v":6352808}]
[null,"total net service expenditure",{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,C790,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!C790,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!C808,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!C799,'base data (TIO ext)'!C790)))))","v":8190730.0000000009},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,D790,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!D790,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!D808,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!D799,'base data (TIO ext)'!D790)))))","v":8049601.0000000009},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,E790,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!E790,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!E808,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!E799,'base data (TIO ext)'!E790)))))","v":8500029.9999999981},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,F790,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!F790,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!F808,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!F799,'base data (TIO ext)'!F790)))))","v":8414029},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,G790,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!G790,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!G808,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!G799,'base data (TIO ext)'!G790)))))","v":9346815},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,H790,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!H790,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!H808,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!H799,'base data (TIO ext)'!H790)))))","v":11001359},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,I790,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!I790,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!I808,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!I799,'base data (TIO ext)'!I790)))))","v":10953077.000000002},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,J790,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!J790,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!J808,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!J799,'base data (TIO ext)'!J790)))))","v":10850309},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,K790,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!K790,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!K808,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!K799,'base data (TIO ext)'!K790)))))","v":11183425.000000002},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,L790,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!L790,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!L808,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!L799,'base data (TIO ext)'!L790)))))","v":11183425.000000002},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,M790,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!M790,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!M808,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!M799,'base data (TIO ext)'!M790)))))","v":11183425.000000002},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,N790,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!N790,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!N808,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!N799,'base data (TIO ext)'!N790)))))","v":11183425.000000002},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,O790,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!O790,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!O808,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!O799,'base data (TIO ext)'!O790)))))","v":11183425.000000002},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,P790,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!P790,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!P808,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!P799,'base data (TIO ext)'!P790)))))","v":11183425.000000002},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,Q790,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!Q790,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!Q808,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!Q799,'base data (TIO ext)'!Q790)))))","v":11183425.000000002},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,R790,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!R790,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!R808,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!R799,'base data (TIO ext)'!R790)))))","v":11183425.000000002},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,S790,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!S790,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!S808,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!S799,'base data (TIO ext)'!S790)))))","v":11183425.000000002},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,T790,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!T790,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!T808,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!T799,'base data (TIO ext)'!T790)))))","v":11183425.000000002}]
[null,"total net service/ operations/ amenity expenditure",{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,C791,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!C791,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!C809,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!C800,'base data (TIO ext)'!C791)))))","v":8840893},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,D791,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!D791,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!D809,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!D800,'base data (TIO ext)'!D791)))))","v":8644671},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,E791,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!E791,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!E809,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!E800,'base data (TIO ext)'!E791)))))","v":9110029.9999999981},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,F791,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!F791,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!F809,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!F800,'base data (TIO ext)'!F791)))))","v":8841774.0000000019},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,G791,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!G791,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!G809,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!G800,'base data (TIO ext)'!G791)))))","v":9796514},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,H791,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!H791,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!H809,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!H800,'base data (TIO ext)'!H791)))))","v":11485606},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,I791,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!I791,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!I809,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!I800,'base data (TIO ext)'!I791)))))","v":11641323.000000002},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,J791,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!J791,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!J809,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!J800,'base data (TIO ext)'!J791)))))","v":11693276.999999998},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,K791,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!K791,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!K809,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!K800,'base data (TIO ext)'!K791)))))","v":12092172.600000001},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,L791,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!L791,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!L809,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!L800,'base data (TIO ext)'!L791)))))","v":12415475.500000002},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,M791,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!M791,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!M809,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!M800,'base data (TIO ext)'!M791)))))","v":12471756.500000002},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,N791,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!N791,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!N809,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!N800,'base data (TIO ext)'!N791)))))","v":12497933.500000002},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,O791,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!O791,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!O809,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!O800,'base data (TIO ext)'!O791)))))","v":12379187.500000002},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,P791,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!P791,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!P809,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!P800,'base data (TIO ext)'!P791)))))","v":12385070.500000002},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,Q791,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!Q791,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!Q809,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!Q800,'base data (TIO ext)'!Q791)))))","v":12390658.500000002},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,R791,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!R791,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!R809,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!R800,'base data (TIO ext)'!R791)))))","v":12395973.500000002},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,S791,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!S791,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!S809,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!S800,'base data (TIO ext)'!S791)))))","v":12395973.500000002},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,T791,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!T791,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!T809,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!T800,'base data (TIO ext)'!T791)))))","v":12395973.500000002}]
[null,"fare revenue (incl all fare substitutes)",{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,C792,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!C792,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!C810,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!C801,'base data (TIO ext)'!C792)))))","v":3277025.9733333336},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,D792,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!D792,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!D810,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!D801,'base data (TIO ext)'!D792)))))","v":3525105},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,E792,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!E792,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!E810,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!E801,'base data (TIO ext)'!E792)))))","v":4138796.6113043479},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,F792,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!F792,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!F810,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!F801,'base data (TIO ext)'!F792)))))","v":4562676.0260869563},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,G792,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!G792,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!G810,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!G801,'base data (TIO ext)'!G792)))))","v":4769725.288695652},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,H792,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!H792,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!H810,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!H801,'base data (TIO ext)'!H792)))))","v":4841427},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,I792,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!I792,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!I810,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!I801,'base data (TIO ext)'!I792)))))","v":5015602},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,J792,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!J792,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!J810,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!J801,'base data (TIO ext)'!J792)))))","v":5084837},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,K792,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!K792,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!K810,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!K801,'base data (TIO ext)'!K792)))))","v":5019863},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,L792,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!L792,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!L810,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!L801,'base data (TIO ext)'!L792)))))","v":4954889},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,M792,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!M792,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!M810,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!M801,'base data (TIO ext)'!M792)))))","v":4954889},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,N792,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!N792,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!N810,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!N801,'base data (TIO ext)'!N792)))))","v":4954889},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,O792,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!O792,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!O810,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!O801,'base data (TIO ext)'!O792)))))","v":4954889},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,P792,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!P792,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!P810,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!P801,'base data (TIO ext)'!P792)))))","v":4954889},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,Q792,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!Q792,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!Q810,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!Q801,'base data (TIO ext)'!Q792)))))","v":4954889},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,R792,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!R792,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!R810,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!R801,'base data (TIO ext)'!R792)))))","v":4954889},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,S792,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!S792,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!S810,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!S801,'base data (TIO ext)'!S792)))))","v":4954889},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,T792,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,'base data (TIO ext)'!T792,IF('overview & guide'!$CI$38=2,'base data (TIO ext)'!T810,IF('overview & guide'!$CI$38=1,'base data (TIO ext)'!T801,'base data (TIO ext)'!T792)))))","v":4954889}]
[]
[null,"Bay of Plenty (do minimum)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,"total network","actual","actual","actual","actual","actual","actual","actual","actual","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast"]
[null,"patronage",2150662,2479589,2853490,2854444,3005049,3109603,3324774,3142802,{"$f":"(J787+L787)/2","v":3138499.5},{"$f":"'Public_transport_extract totals'!D9+'Public_transport_extract totals'!M9+'Public_transport_extract totals'!V9","v":3134197},{"$f":"'Public_transport_extract totals'!E9+'Public_transport_extract totals'!N9+'Public_transport_extract totals'!W9","v":3134197},{"$f":"'Public_transport_extract totals'!F9+'Public_transport_extract totals'!O9+'Public_transport_extract totals'!X9","v":3134197},{"$f":"'Public_transport_extract totals'!G9+'Public_transport_extract totals'!P9+'Public_transport_extract totals'!Y9","v":3134197},{"$f":"'Public_transport_extract totals'!H9+'Public_transport_extract totals'!Q9+'Public_transport_extract totals'!Z9","v":3134197},{"$f":"'Public_transport_extract totals'!I9+'Public_transport_extract totals'!R9+'Public_transport_extract totals'!AA9","v":3134197},{"$f":"'Public_transport_extract totals'!J9+'Public_transport_extract totals'!S9+'Public_transport_extract totals'!AB9","v":3134197},{"$f":"'Public_transport_extract totals'!K9+'Public_transport_extract totals'!T9+'Public_transport_extract totals'!AC9","v":3134197},{"$f":"'Public_transport_extract totals'!L9+'Public_transport_extract totals'!U9+'Public_transport_extract totals'!AD9","v":3134197}]
[null,"passenger kilometres",18157942,21202596,26017243,26368092,25050302,26556095,26766310,26655919,{"$f":"(J788+L788)/2","v":26089798},{"$f":"'Public_transport_extract totals'!AE9","v":25523677},{"$f":"'Public_transport_extract totals'!AF9","v":25523677},{"$f":"'Public_transport_extract totals'!AG9","v":25523677},{"$f":"'Public_transport_extract totals'!AH9","v":25523677},{"$f":"'Public_transport_extract totals'!AI9","v":25523677},{"$f":"'Public_transport_extract totals'!AJ9","v":25523677},{"$f":"'Public_transport_extract totals'!AK9","v":25523677},{"$f":"'Public_transport_extract totals'!AL9","v":25523677},{"$f":"'Public_transport_extract totals'!AM9","v":25523677}]
[null,"in service vehicle kilometres",4678107,5117546,4760476,4713062,4798674,5504912,6501886,6373009,6362908.5,{"$f":"'Public_transport_extract totals'!AN9","v":6352808},{"$f":"'Public_transport_extract totals'!AO9","v":6352808},{"$f":"'Public_transport_extract totals'!AP9","v":6352808},{"$f":"'Public_transport_extract totals'!AQ9","v":6352808},{"$f":"'Public_transport_extract totals'!AR9","v":6352808},{"$f":"'Public_transport_extract totals'!AS9","v":6352808},{"$f":"'Public_transport_extract totals'!AT9","v":6352808},{"$f":"'Public_transport_extract totals'!AU9","v":6352808},{"$f":"'Public_transport_extract totals'!AV9","v":6352808}]
[null,"total net service expenditure",8190730.0000000009,8049601.0000000009,8500029.9999999981,8414029,9346815,11001359,10953077.000000002,10850309,{"$f":"K799+$I808","v":11183425.000000002},11183425.000000002,11183425.000000002,11183425.000000002,11183425.000000002,11183425.000000002,11183425.000000002,11183425.000000002,{"$f":"S799+$I808","v":11183425.000000002},11183425.000000002]
[null,"total net service/ operations/ amenity expenditure",8840893,8644671,9110029.9999999981,8841774.0000000019,9796514,11485606,11641323.000000002,11693276.999999998,12092172.600000001,12415475.500000002,12471756.500000002,12497933.500000002,12379187.500000002,12385070.500000002,12390658.500000002,12395973.500000002,{"$f":"S800+$I809","v":12395973.500000002},12395973.500000002]
[null,"fare revenue (incl all fare substitutes)",3277025.9733333336,3525105,4138796.6113043479,4562676.0260869563,4769725.288695652,4841427,5015602,5084837,{"$f":"(J792+L792)/2","v":5019863},{"$f":"'Public_transport_extract totals'!AW9+'Public_transport_extract totals'!BO9+'Public_transport_extract totals'!BX9","v":4954889},{"$f":"'Public_transport_extract totals'!AX9+'Public_transport_extract totals'!BP9+'Public_transport_extract totals'!BY9","v":4954889},{"$f":"'Public_transport_extract totals'!AY9+'Public_transport_extract totals'!BQ9+'Public_transport_extract totals'!BZ9","v":4954889},{"$f":"'Public_transport_extract totals'!AZ9+'Public_transport_extract totals'!BR9+'Public_transport_extract totals'!CA9","v":4954889},{"$f":"'Public_transport_extract totals'!BA9+'Public_transport_extract totals'!BS9+'Public_transport_extract totals'!CB9","v":4954889},{"$f":"'Public_transport_extract totals'!BB9+'Public_transport_extract totals'!BT9+'Public_transport_extract totals'!CC9","v":4954889},{"$f":"'Public_transport_extract totals'!BC9+'Public_transport_extract totals'!BU9+'Public_transport_extract totals'!CD9","v":4954889},{"$f":"'Public_transport_extract totals'!BD9+'Public_transport_extract totals'!BV9+'Public_transport_extract totals'!CE9","v":4954889},{"$f":"'Public_transport_extract totals'!BE9+'Public_transport_extract totals'!BW9+'Public_transport_extract totals'!CF9","v":4954889}]
[]
[null,"Tauranga only (do minimum)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,"total network","actual","actual","actual","actual","actual","actual","actual","actual","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast"]
[null,"patronage",2175375,2508000,2878156,2880765,3035008,3138381,2457379,2367064,2367064,{"$f":"Public_transport_existing_servi!D9+Public_transport_existing_servi!M9+Public_transport_existing_servi!V9","v":2377617},{"$f":"Public_transport_existing_servi!E9+Public_transport_existing_servi!N9+Public_transport_existing_servi!W9","v":2377617},{"$f":"Public_transport_existing_servi!F9+Public_transport_existing_servi!O9+Public_transport_existing_servi!X9","v":2377617},{"$f":"Public_transport_existing_servi!G9+Public_transport_existing_servi!P9+Public_transport_existing_servi!Y9","v":2377617},{"$f":"Public_transport_existing_servi!H9+Public_transport_existing_servi!Q9+Public_transport_existing_servi!Z9","v":2377617},{"$f":"Public_transport_existing_servi!I9+Public_transport_existing_servi!R9+Public_transport_existing_servi!AA9","v":2377617},{"$f":"Public_transport_existing_servi!J9+Public_transport_existing_servi!S9+Public_transport_existing_servi!AB9","v":2377617},{"$f":"Public_transport_existing_servi!K9+Public_transport_existing_servi!T9+Public_transport_existing_servi!AC9","v":2377617},{"$f":"Public_transport_existing_servi!L9+Public_transport_existing_servi!U9+Public_transport_existing_servi!AD9","v":2377617}]
[null,"passenger kilometres",18232081,21287829,26091241,26447055,25140179,26642429,19744737,19068173,19068173,{"$f":"Public_transport_existing_servi!AE9","v":19650392},{"$f":"Public_transport_existing_servi!AF9","v":19650392},{"$f":"Public_transport_existing_servi!AG9","v":19650392},{"$f":"Public_transport_existing_servi!AH9","v":19650392},{"$f":"Public_transport_existing_servi!AI9","v":19650392},{"$f":"Public_transport_existing_servi!AJ9","v":19650392},{"$f":"Public_transport_existing_servi!AK9","v":19650392},{"$f":"Public_transport_existing_servi!AL9","v":19650392},{"$f":"Public_transport_existing_servi!AM9","v":19650392}]
[null,"in service vehicle kilometres",4678107,5117546,4768924,4721822,4807434,5513336,3934303,3934303,3934303,{"$f":"Public_transport_existing_servi!AN9","v":4011727},{"$f":"Public_transport_existing_servi!AO9","v":4011727},{"$f":"Public_transport_existing_servi!AP9","v":4011727},{"$f":"Public_transport_existing_servi!AQ9","v":4011727},{"$f":"Public_transport_existing_servi!AR9","v":4011727},{"$f":"Public_transport_existing_servi!AS9","v":4011727},{"$f":"Public_transport_existing_servi!AT9","v":4011727},{"$f":"Public_transport_existing_servi!AU9","v":4011727},{"$f":"Public_transport_existing_servi!AV9","v":4011727}]
[null,"total net service expenditure",8190730.0000000009,8049601.0000000009,8500029.9999999981,8464399,9409311,11048879,9524430,9754778,9754778,9754778,9754778,9754778,9754778,9754778,9754778,9754778,9754778,9754778]
[null,"total net service/ operations/ amenity expenditure",8840893,8644671,9110029.9999999981,8892144.0000000019,9859010,11533126,9919246.5,10275114.699999999,10370096.1,10693399,10749680,10775857,10657111,10662994,10668582,10673897,10673897,10673897]
[null,"fare revenue (incl all fare substitutes)",3310923.9733333336,3563866,4172293.6113043479,4598375.0260869563,4810610.288695652,4880842,2525958,2590845,2590845,{"$f":"Public_transport_existing_servi!AW9+Public_transport_existing_servi!BO9+Public_transport_existing_servi!BX9","v":3709768},{"$f":"Public_transport_existing_servi!AX9+Public_transport_existing_servi!BP9+Public_transport_existing_servi!BY9","v":3709768},{"$f":"Public_transport_existing_servi!AY9+Public_transport_existing_servi!BQ9+Public_transport_existing_servi!BZ9","v":3709768},{"$f":"Public_transport_existing_servi!AZ9+Public_transport_existing_servi!BR9+Public_transport_existing_servi!CA9","v":3709768},{"$f":"Public_transport_existing_servi!BA9+Public_transport_existing_servi!BS9+Public_transport_existing_servi!CB9","v":3709768},{"$f":"Public_transport_existing_servi!BB9+Public_transport_existing_servi!BT9+Public_transport_existing_servi!CC9","v":3709768},{"$f":"Public_transport_existing_servi!BC9+Public_transport_existing_servi!BU9+Public_transport_existing_servi!CD9","v":3709768},{"$f":"Public_transport_existing_servi!BD9+Public_transport_existing_servi!BV9+Public_transport_existing_servi!CE9","v":3709768},{"$f":"Public_transport_existing_servi!BE9+Public_transport_existing_servi!BW9+Public_transport_existing_servi!CF9","v":3709768}]
[]
[null,"Rotorua/ East only (do minimum)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,"total network","actual","actual","actual","actual","actual","actual","actual","actual","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast"]
[null,"patronage",{"$f":"C787-C796","v":-24713},-28411,-24666,-26321,-29959,-28778,867395,775738,771435.5,756580,756580,756580,756580,756580,756580,756580,{"$f":"S787-S796","v":756580},756580]
[null,"passenger kilometres",{"$f":"C788-C797","v":-74139},-85233,-73998,-78963,-89877,-86334,7021573,7587746,7021625,5873285,5873285,5873285,5873285,5873285,5873285,5873285,{"$f":"S788-S797","v":5873285},5873285]
[null,"in service vehicle kilometres",{"$f":"C789-C798","v":0},0,-8448,-8760,-8760,-8424,2567583,2438706,2428605.5,2341081,2341081,2341081,2341081,2341081,2341081,2341081,{"$f":"S789-S798","v":2341081},2341081]
[null,"total net service expenditure",{"$f":"C790-C799","v":0},0,0,0,0,0,{"$f":"I790-I799","v":1428647.0000000019},1095531,1428647.0000000019,1428647.0000000019,1428647.0000000019,1428647.0000000019,1428647.0000000019,1428647.0000000019,1428647.0000000019,1428647.0000000019,{"$f":"S790-S799","v":1428647.0000000019},1428647.0000000019]
[null,"total net service/ operations/ amenity expenditure",0,0,0,0,0,0,{"$f":"I791-I800","v":1722076.5000000019},1418162.2999999989,1722076.5000000019,1722076.5000000019,1722076.5000000019,1722076.5000000019,1722076.5000000019,1722076.5000000019,1722076.5000000019,1722076.5000000019,{"$f":"S791-S800","v":1722076.5000000019},1722076.5000000019]
[null,"fare revenue (incl all fare substitutes)",-33898,-38761,-33497,{"$f":"F792-F801","v":-35699},{"$f":"G792-G801","v":-40885},{"$f":"H792-H801","v":-39415},{"$f":"I792-I801","v":2489644},2493992,2429018,1245121,1245121,1245121,1245121,1245121,1245121,1245121,{"$f":"S792-S801","v":1245121},1245121]

{"sheet":"Public_transport_extract totals","index":22,"n_rows":40,"n_cols":457,"rows_kept":40,"cut":false,"hidden":true,"merged":[[4,294,4,302],[4,248,5,248],[4,157,4,165],[4,166,5,166],[4,167,4,175],[4,176,4,184],[4,185,4,193],[4,194,4,202],[4,203,4,211],[4,239,4,247],[3,406,4,408],[4,3,4,11],[4,12,4,20],[4,21,4,29],[4,30,4,38],[4,39,4,47],[4,48,4,56],[4,94,4,102],[4,103,4,111],[4,112,4,120],[4,121,4,129],[4,130,4,138],[4,139,4,147],[4,212,4,220],[4,221,4,229],[4,230,4,238],[3,391,4,393],[3,394,4,396],[3,397,4,399],[3,400,4,402],[3,403,4,405],[3,424,4,426],[3,435,5,435],[3,427,4,429],[3,430,4,432],[3,433,5,433],[3,434,5,434],[3,409,4,411],[3,412,4,414],[3,415,4,417],[3,418,4,420],[3,421,4,423],[0,0,0,9],[1,0,5,0],[1,1,1,304],[1,305,1,386],[1,387,1,436],[2,1,2,2],[2,3,2,304],[2,305,2,386],[2,387,2,388],[2,389,2,433],[3,375,4,384],[4,303,5,303],[4,249,4,257],[4,258,4,266],[4,267,4,275],[4,276,4,284],[3,249,3,303],[3,304,5,304],[3,305,4,314],[3,315,4,324],[3,390,5,390],[3,325,4,334],[3,335,4,344],[3,345,4,354],[3,355,4,364],[3,365,4,374],[3,385,5,385],[3,386,5,386],[3,387,5,387],[3,388,5,388],[3,389,5,389],[4,285,4,293],[3,1,5,1],[3,2,5,2],[3,3,3,84],[3,85,3,166],[3,167,3,248],[4,148,4,156],[4,57,4,65],[4,66,4,74],[4,75,4,83],[4,84,5,84],[4,85,4,93],[0,439,4,449],[0,451,4,452],[0,453,4,454],[0,455,4,456],[2,434,2,436],[3,436,5,436]]}
["NLTP 2018/21 Public transport existing services extract as at 13 OCT 2017 11:13",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",null,null,null,null,null,null,null,null,null,null,null,"SERVICES",null,"NON SERVICES OPEX",null,"TOTAL MOBILTY"]
["Approved Organisation","Forecast performance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work categories"]
[null,"Forecast performance",null,"Forecast performance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast public transport programme expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work categories",null,"Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NZTA recommendations for inclusion in NLTP"]
[null,"Service community","Level of service change","Bus services (excluding exempt services)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Passenger Ferry services (excluding exempt services)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Passenger Rail services (excluding exempt services)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total mobility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NZ Transport Agency comment on forecasts and commentary provided above","Bus services (511)",null,null,null,null,null,null,null,null,null,"Passenger ferry services (512)",null,null,null,null,null,null,null,null,null,"Passenger rail services (515)",null,null,null,null,null,null,null,null,null,"Public transport facilities operations and maintenance (514)",null,null,null,null,null,null,null,null,null,"Public transport information supply, operations and maintenance (524)",null,null,null,null,null,null,null,null,null,"Total mobility expenditure (517, 519, 521)",null,null,null,null,null,null,null,null,null,"Total programme annual request",null,null,null,null,null,null,null,null,null,"Unsubsidised Public transport services and operations",null,null,null,null,null,null,null,null,null,"Comment on the above forecasts","NZ Transport Agency comments","Your phase reference","Work category","Is the Normal FAR applicable to this activity?","2017/18 forecast expenditure","Car park leases for public transport facilities",null,null,"Maintenance and general security",null,null,"Marketing and promotional activities",null,null,"Operations",null,null,"Operation of call centres",null,null,"Operation of facilities",null,null,"Preparation and production of reports",null,null,"Professional services",null,null,"Real time information and ticketing systems",null,null,"Year total cost ($)",null,null,"FAR (%)",null,null,"Total cost for approval/recommendation ($)",null,null,"Year NZTA ($)",null,null,"Year NZTA National",null,null,"Comment on request funding levels for any variance to the forecasted return for the final year of the current NLTP","Comment on the rationale for your recommendation above","Funding priority","Comment on any funding conditions"]
[null,null,null,"Peak passenger boardings for all units",null,null,null,null,null,null,null,null,"Off-peak passenger boardings (excl SuperGold card) for all units",null,null,null,null,null,null,null,null,"SuperGold card Off-peak passenger boardings for all units",null,null,null,null,null,null,null,null,"Total Passenger kilometres (incl SuperGold card)",null,null,null,null,null,null,null,null,"Total Service kilometres (in vehicle kms travelled)",null,null,null,null,null,null,null,null,"Total Fares paid by passengers (excl SuperGold Card)",null,null,null,null,null,null,null,null,"Supplementary funding (excl SuperGold Card)",null,null,null,null,null,null,null,null,"Fare substitutes",null,null,null,null,null,null,null,null,"SuperGold card forecasted concession payments",null,null,null,null,null,null,null,null,"Comment on the alignment of the above forecasts to the RPTP","Peak passenger boardings for all units",null,null,null,null,null,null,null,null,"Off-peak passenger boardings (excl SuperGold card) for all units",null,null,null,null,null,null,null,null,"SuperGold card Off-peak passenger boardings for all units",null,null,null,null,null,null,null,null,"Total Passenger kilometres (incl SuperGold card)",null,null,null,null,null,null,null,null,"Total Service kilometres (vessels) - Kms travelled",null,null,null,null,null,null,null,null,"Total Fares paid by passengers (excl SuperGold Card)",null,null,null,null,null,null,null,null,"Supplementary funding (excl SuperGold Card)",null,null,null,null,null,null,null,null,"Fare substitutes",null,null,null,null,null,null,null,null,"SuperGold card forecasted concession payments",null,null,null,null,null,null,null,null,"Comment on the alignment of the above forecasts to the RPTP","Peak passenger boardings for all units",null,null,null,null,null,null,null,null,"Off-peak passenger boardings (excl SuperGold card) for all units",null,null,null,null,null,null,null,null,"SuperGold card Off-peak passenger boardings for all units",null,null,null,null,null,null,null,null,"Total Passenger kilometres",null,null,null,null,null,null,null,null,"Total Service kilometres",null,null,null,null,null,null,null,null,"Total Fares paid by passengers (excl SuperGold Card)",null,null,null,null,null,null,null,null,"Supplementary funding (excl SuperGold Card)",null,null,null,null,null,null,null,null,"Fare substitutes",null,null,null,null,null,null,null,null,"SuperGold card forecasted concession payments",null,null,null,null,null,null,null,null,"Comment on the alignment of the above forecasts to the RPTP","Total number of Total Mobility clients",null,null,null,null,null,null,null,null,"Total mobility trips",null,null,null,null,null,null,null,null,"Wheelchair hoist trips",null,null,null,null,null,null,null,null,"Number of wheelchair hoists in operation",null,null,null,null,null,null,null,null,"Total fare paid by passenger",null,null,null,null,null,null,null,null,"Total fare (passenger fare + TM voucher)",null,null,null,null,null,null,null,null,"Comment on the alignment of the above forecasts to the RPTP"]
[null,null,null,"Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27",null,"Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27",null,"Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27",null,"Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27",null,null,"Forecast 2015/16","Forecast 2016/17","Forecast 2017/18","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2015/16","Forecast 2016/17","Forecast 2017/18","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2015/16","Forecast 2016/17","Forecast 2017/18","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2015/16","Forecast 2016/17","Forecast 2017/18","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2015/16","Forecast 2016/17","Forecast 2017/18","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2015/16","Forecast 2016/17","Forecast 2017/18","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2015/16","Forecast 2016/17","Forecast 2017/18","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2015/16","Forecast 2016/17","Forecast 2017/18","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25",null,null,null,null,null,null,"2018/19","2019/20","2020/21","2018/19","2019/20","2020/21","2018/19","2019/20","2020/21","2018/19","2019/20","2020/21","2018/19","2019/20","2020/21","2018/19","2019/20","2020/21","2018/19","2019/20","2020/21","2018/19","2019/20","2020/21","2018/19","2019/20","2020/21","2018/19","2019/20","2020/21","2018/19","2019/20","2020/21","2018/19","2019/20","2020/21","2018/19","2019/20","2020/21","2018/19","2019/20","2020/21",null,null,null,null,null,null,"Actual 2015/16","Actual 2016/17","Forecast 2017/18","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21",null,"Forecast 2015-18",null,null,"Forecast 2018-21",null,"Actual 2015-18","Actual 2018-21","Actual 2015-18","Actual 2018-21","Actual 2015-18","Actual 2018-21"]
["Auckland Transport","Auckland","Do-minimum",{"$f":"Public_transport_existing_servi!D7","v":35749668},{"$f":"Public_transport_existing_servi!E7","v":37175276},{"$f":"Public_transport_existing_servi!F7","v":38569024},{"$f":"Public_transport_existing_servi!G7","v":40090096},{"$f":"Public_transport_existing_servi!H7","v":41612608},{"$f":"Public_transport_existing_servi!I7","v":43153174},{"$f":"Public_transport_existing_servi!J7","v":44779655},{"$f":"Public_transport_existing_servi!K7","v":46424242},{"$f":"Public_transport_existing_servi!L7","v":47993211},{"$f":"Public_transport_existing_servi!M7","v":25793710},{"$f":"Public_transport_existing_servi!N7","v":26716199},{"$f":"Public_transport_existing_servi!O7","v":27713164},{"$f":"Public_transport_existing_servi!P7","v":28811076},{"$f":"Public_transport_existing_servi!Q7","v":29898362},{"$f":"Public_transport_existing_servi!R7","v":30994005},{"$f":"Public_transport_existing_servi!S7","v":32147999},{"$f":"Public_transport_existing_servi!T7","v":33312670},{"$f":"Public_transport_existing_servi!U7","v":34421477},{"$f":"Public_transport_existing_servi!V7","v":5877207},{"$f":"Public_transport_existing_servi!W7","v":6217676},{"$f":"Public_transport_existing_servi!X7","v":6455443},{"$f":"Public_transport_existing_servi!Y7","v":6705061},{"$f":"Public_transport_existing_servi!Z7","v":6966581},{"$f":"Public_transport_existing_servi!AA7","v":7235737},{"$f":"Public_transport_existing_servi!AB7","v":7522657},{"$f":"Public_transport_existing_servi!AC7","v":7814938},{"$f":"Public_transport_existing_servi!AD7","v":8096092},{"$f":"Public_transport_existing_servi!AE7","v":480249113},{"$f":"Public_transport_existing_servi!AF7","v":499422793},{"$f":"Public_transport_existing_servi!AG7","v":518167018},{"$f":"Public_transport_existing_servi!AH7","v":538625240},{"$f":"Public_transport_existing_servi!AI7","v":559102390},{"$f":"Public_transport_existing_servi!AJ7","v":579822146},{"$f":"Public_transport_existing_servi!AK7","v":601698307},{"$f":"Public_transport_existing_servi!AL7","v":603910100},{"$f":"Public_transport_existing_servi!AM7","v":625851835},{"$f":"Public_transport_existing_servi!AN7","v":57176508},{"$f":"Public_transport_existing_servi!AO7","v":57310435},{"$f":"Public_transport_existing_servi!AP7","v":57923614},{"$f":"Public_transport_existing_servi!AQ7","v":61056562},{"$f":"Public_transport_existing_servi!AR7","v":63846755},{"$f":"Public_transport_existing_servi!AS7","v":66139138},{"$f":"Public_transport_existing_servi!AT7","v":68319312},{"$f":"Public_transport_existing_servi!AU7","v":71102217},{"$f":"Public_transport_existing_servi!AV7","v":73208115},{"$f":"Public_transport_existing_servi!AW7","v":114586238},{"$f":"Public_transport_existing_servi!AX7","v":122095135},{"$f":"Public_transport_existing_servi!AY7","v":130489354},{"$f":"Public_transport_existing_servi!AZ7","v":141644353},{"$f":"Public_transport_existing_servi!BA7","v":148202051},{"$f":"Public_transport_existing_servi!BB7","v":155535433},{"$f":"Public_transport_existing_servi!BC7","v":167133822},{"$f":"Public_transport_existing_servi!BD7","v":179380682},{"$f":"Public_transport_existing_servi!BE7","v":192212382},{"$f":"Public_transport_existing_servi!BF7","v":0},{"$f":"Public_transport_existing_servi!BG7","v":0},{"$f":"Public_transport_existing_servi!BH7","v":0},{"$f":"Public_transport_existing_servi!BI7","v":0},{"$f":"Public_transport_existing_servi!BJ7","v":0},{"$f":"Public_transport_existing_servi!BK7","v":0},{"$f":"Public_transport_existing_servi!BL7","v":0},{"$f":"Public_transport_existing_servi!BM7","v":0},{"$f":"Public_transport_existing_servi!BN7","v":0},{"$f":"Public_transport_existing_servi!BO7","v":0},{"$f":"Public_transport_existing_servi!BP7","v":0},{"$f":"Public_transport_existing_servi!BQ7","v":0},{"$f":"Public_transport_existing_servi!BR7","v":0},{"$f":"Public_transport_existing_servi!BS7","v":0},{"$f":"Public_transport_existing_servi!BT7","v":0},{"$f":"Public_transport_existing_servi!BU7","v":0},{"$f":"Public_transport_existing_servi!BV7","v":0},{"$f":"Public_transport_existing_servi!BW7","v":0},{"$f":"Public_transport_existing_servi!BX7","v":10391623},{"$f":"Public_transport_existing_servi!BY7","v":10786740},{"$f":"Public_transport_existing_servi!BZ7","v":11227919},{"$f":"Public_transport_existing_servi!CA7","v":11418969},{"$f":"Public_transport_existing_servi!CB7","v":11610019},{"$f":"Public_transport_existing_servi!CC7","v":11801069},{"$f":"Public_transport_existing_servi!CD7","v":11992119},{"$f":"Public_transport_existing_servi!CE7","v":12183169},{"$f":"Public_transport_existing_servi!CF7","v":12374220},{"$f":"Public_transport_existing_servi!CG7","v":"The increase from 2019/20 is related to the introduction of the full new network services (final services implemented during 2018/19)."},{"$f":"Public_transport_existing_servi!CH7","v":957538},{"$f":"Public_transport_existing_servi!CI7","v":1036376},{"$f":"Public_transport_existing_servi!CJ7","v":1165486},{"$f":"Public_transport_existing_servi!CK7","v":1261689},{"$f":"Public_transport_existing_servi!CL7","v":1336134},{"$f":"Public_transport_existing_servi!CM7","v":1396302},{"$f":"Public_transport_existing_servi!CN7","v":1447212},{"$f":"Public_transport_existing_servi!CO7","v":1492238},{"$f":"Public_transport_existing_servi!CP7","v":1533649},{"$f":"Public_transport_existing_servi!CQ7","v":624093},{"$f":"Public_transport_existing_servi!CR7","v":675477},{"$f":"Public_transport_existing_servi!CS7","v":759627},{"$f":"Public_transport_existing_servi!CT7","v":822329},{"$f":"Public_transport_existing_servi!CU7","v":870850},{"$f":"Public_transport_existing_servi!CV7","v":910065},{"$f":"Public_transport_existing_servi!CW7","v":943247},{"$f":"Public_transport_existing_servi!CX7","v":972593},{"$f":"Public_transport_existing_servi!CY7","v":999584},{"$f":"Public_transport_existing_servi!CZ7","v":63638},{"$f":"Public_transport_existing_servi!DA7","v":68878},{"$f":"Public_transport_existing_servi!DB7","v":77459},{"$f":"Public_transport_existing_servi!DC7","v":83852},{"$f":"Public_transport_existing_servi!DD7","v":88800},{"$f":"Public_transport_existing_servi!DE7","v":92799},{"$f":"Public_transport_existing_servi!DF7","v":96182},{"$f":"Public_transport_existing_servi!DG7","v":99175},{"$f":"Public_transport_existing_servi!DH7","v":101927},{"$f":"Public_transport_existing_servi!DI7","v":20782008},{"$f":"Public_transport_existing_servi!DJ7","v":22307180},{"$f":"Public_transport_existing_servi!DK7","v":24614920},{"$f":"Public_transport_existing_servi!DL7","v":26143973},{"$f":"Public_transport_existing_servi!DM7","v":27236994},{"$f":"Public_transport_existing_servi!DN7","v":28071168},{"$f":"Public_transport_existing_servi!DO7","v":28746582},{"$f":"Public_transport_existing_servi!DP7","v":29322914},{"$f":"Public_transport_existing_servi!DQ7","v":29836979},{"$f":"Public_transport_existing_servi!DR7","v":685346},{"$f":"Public_transport_existing_servi!DS7","v":775727},{"$f":"Public_transport_existing_servi!DT7","v":847352},{"$f":"Public_transport_existing_servi!DU7","v":961388},{"$f":"Public_transport_existing_servi!DV7","v":1050358},{"$f":"Public_transport_existing_servi!DW7","v":1122837},{"$f":"Public_transport_existing_servi!DX7","v":1184628},{"$f":"Public_transport_existing_servi!DY7","v":1239667},{"$f":"Public_transport_existing_servi!DZ7","v":1290632},{"$f":"Public_transport_existing_servi!EA7","v":8359739},{"$f":"Public_transport_existing_servi!EB7","v":9048025},{"$f":"Public_transport_existing_servi!EC7","v":10175217},{"$f":"Public_transport_existing_servi!ED7","v":11015109},{"$f":"Public_transport_existing_servi!EE7","v":11665051},{"$f":"Public_transport_existing_servi!EF7","v":12190343},{"$f":"Public_transport_existing_servi!EG7","v":12634814},{"$f":"Public_transport_existing_servi!EH7","v":13027911},{"$f":"Public_transport_existing_servi!EI7","v":13389445},{"$f":"Public_transport_existing_servi!EJ7","v":0},{"$f":"Public_transport_existing_servi!EK7","v":0},{"$f":"Public_transport_existing_servi!EL7","v":0},{"$f":"Public_transport_existing_servi!EM7","v":0},{"$f":"Public_transport_existing_servi!EN7","v":0},{"$f":"Public_transport_existing_servi!EO7","v":0},{"$f":"Public_transport_existing_servi!EP7","v":0},{"$f":"Public_transport_existing_servi!EQ7","v":0},{"$f":"Public_transport_existing_servi!ER7","v":0},{"$f":"Public_transport_existing_servi!ES7","v":0},{"$f":"Public_transport_existing_servi!ET7","v":0},{"$f":"Public_transport_existing_servi!EU7","v":0},{"$f":"Public_transport_existing_servi!EV7","v":0},{"$f":"Public_transport_existing_servi!EW7","v":0},{"$f":"Public_transport_existing_servi!EX7","v":0},{"$f":"Public_transport_existing_servi!EY7","v":0},{"$f":"Public_transport_existing_servi!EZ7","v":0},{"$f":"Public_transport_existing_servi!FA7","v":0},{"$f":"Public_transport_existing_servi!FB7","v":270515},{"$f":"Public_transport_existing_servi!FC7","v":274735},{"$f":"Public_transport_existing_servi!FD7","v":279558},{"$f":"Public_transport_existing_servi!FE7","v":284380},{"$f":"Public_transport_existing_servi!FF7","v":289203},{"$f":"Public_transport_existing_servi!FG7","v":294025},{"$f":"Public_transport_existing_servi!FH7","v":298848},{"$f":"Public_transport_existing_servi!FI7","v":303670},{"$f":"Public_transport_existing_servi!FJ7","v":308493},{"$f":"Public_transport_existing_servi!FK7","v":"The change in statistics from 2020/21 is due to possible service changes if PTOM for ferry is implemented for the Auckland ferry network, which could result in some level of increased frequency. At this stage, it is unsure of the full outcome of this as it is current in the tender process."},{"$f":"Public_transport_existing_servi!FL7","v":13612226},{"$f":"Public_transport_existing_servi!FM7","v":14352509},{"$f":"Public_transport_existing_servi!FN7","v":15033276},{"$f":"Public_transport_existing_servi!FO7","v":15917497},{"$f":"Public_transport_existing_servi!FP7","v":16703677},{"$f":"Public_transport_existing_servi!FQ7","v":19824357},{"$f":"Public_transport_existing_servi!FR7","v":22422499},{"$f":"Public_transport_existing_servi!FS7","v":24223251},{"$f":"Public_transport_existing_servi!FT7","v":25691761},{"$f":"Public_transport_existing_servi!FU7","v":8109523},{"$f":"Public_transport_existing_servi!FV7","v":8550548},{"$f":"Public_transport_existing_servi!FW7","v":8956117},{"$f":"Public_transport_existing_servi!FX7","v":9482895},{"$f":"Public_transport_existing_servi!FY7","v":9951264},{"$f":"Public_transport_existing_servi!FZ7","v":11810418},{"$f":"Public_transport_existing_servi!GA7","v":13358268},{"$f":"Public_transport_existing_servi!GB7","v":14431072},{"$f":"Public_transport_existing_servi!GC7","v":15305941},{"$f":"Public_transport_existing_servi!GD7","v":925162},{"$f":"Public_transport_existing_servi!GE7","v":975476},{"$f":"Public_transport_existing_servi!GF7","v":1021744},{"$f":"Public_transport_existing_servi!GG7","v":1081841},{"$f":"Public_transport_existing_servi!GH7","v":1135274},{"$f":"Public_transport_existing_servi!GI7","v":1347372},{"$f":"Public_transport_existing_servi!GJ7","v":1523956},{"$f":"Public_transport_existing_servi!GK7","v":1646346},{"$f":"Public_transport_existing_servi!GL7","v":1746154},{"$f":"Public_transport_existing_servi!GM7","v":310608550},{"$f":"Public_transport_existing_servi!GN7","v":326244209},{"$f":"Public_transport_existing_servi!GO7","v":339881187},{"$f":"Public_transport_existing_servi!GP7","v":356791635},{"$f":"Public_transport_existing_servi!GQ7","v":370991845},{"$f":"Public_transport_existing_servi!GR7","v":424705482},{"$f":"Public_transport_existing_servi!GS7","v":462385524},{"$f":"Public_transport_existing_servi!GT7","v":485475183},{"$f":"Public_transport_existing_servi!GU7","v":502904965},{"$f":"Public_transport_existing_servi!GV7","v":6370414},{"$f":"Public_transport_existing_servi!GW7","v":6780565},{"$f":"Public_transport_existing_servi!GX7","v":7169986},{"$f":"Public_transport_existing_servi!GY7","v":7663407},{"$f":"Public_transport_existing_servi!GZ7","v":8118544},{"$f":"Public_transport_existing_servi!HA7","v":9716484},{"$f":"Public_transport_existing_servi!HB7","v":11087072},{"$f":"Public_transport_existing_servi!HC7","v":12088347},{"$f":"Public_transport_existing_servi!HD7","v":12942074},{"$f":"Public_transport_existing_servi!HE7","v":54378274},{"$f":"Public_transport_existing_servi!HF7","v":58302619},{"$f":"Public_transport_existing_servi!HG7","v":61984044},{"$f":"Public_transport_existing_servi!HH7","v":66614246},{"$f":"Public_transport_existing_servi!HI7","v":70952952},{"$f":"Public_transport_existing_servi!HJ7","v":85471931},{"$f":"Public_transport_existing_servi!HK7","v":98123825},{"$f":"Public_transport_existing_servi!HL7","v":107594219},{"$f":"Public_transport_existing_servi!HM7","v":115828764},{"$f":"Public_transport_existing_servi!HN7","v":0},{"$f":"Public_transport_existing_servi!HO7","v":0},{"$f":"Public_transport_existing_servi!HP7","v":0},{"$f":"Public_transport_existing_servi!HQ7","v":0},{"$f":"Public_transport_existing_servi!HR7","v":0},{"$f":"Public_transport_existing_servi!HS7","v":0},{"$f":"Public_transport_existing_servi!HT7","v":0},{"$f":"Public_transport_existing_servi!HU7","v":0},{"$f":"Public_transport_existing_servi!HV7","v":0},{"$f":"Public_transport_existing_servi!HW7","v":0},{"$f":"Public_transport_existing_servi!HX7","v":0},{"$f":"Public_transport_existing_servi!HY7","v":0},{"$f":"Public_transport_existing_servi!HZ7","v":0},{"$f":"Public_transport_existing_servi!IA7","v":0},{"$f":"Public_transport_existing_servi!IB7","v":0},{"$f":"Public_transport_existing_servi!IC7","v":0},{"$f":"Public_transport_existing_servi!ID7","v":0},{"$f":"Public_transport_existing_servi!IE7","v":0},{"$f":"Public_transport_existing_servi!IF7","v":2085447},{"$f":"Public_transport_existing_servi!IG7","v":2119228},{"$f":"Public_transport_existing_servi!IH7","v":2157834},{"$f":"Public_transport_existing_servi!II7","v":2196441},{"$f":"Public_transport_existing_servi!IJ7","v":2235048},{"$f":"Public_transport_existing_servi!IK7","v":2273655},{"$f":"Public_transport_existing_servi!IL7","v":2312261},{"$f":"Public_transport_existing_servi!IM7","v":2350868},{"$f":"Public_transport_existing_servi!IN7","v":2389475},{"$f":"Public_transport_existing_servi!IO7","v":"The increase around 2021/22 is related to the introduction of the new EMU units. The increase in statistics from 2023/24 is related to the opening of the City Rail Link and the provision of additional service to support its opening. CRL includes additional stations within the City Centre and revised service patterns, including travel time improvements for those on the western line."},{"$f":"Public_transport_existing_servi!IP7","v":10500},{"$f":"Public_transport_existing_servi!IQ7","v":11025},{"$f":"Public_transport_existing_servi!IR7","v":11576},{"$f":"Public_transport_existing_servi!IS7","v":12155},{"$f":"Public_transport_existing_servi!IT7","v":12762},{"$f":"Public_transport_existing_servi!IU7","v":13400},{"$f":"Public_transport_existing_servi!IV7","v":14070},{"$f":"Public_transport_existing_servi!IW7","v":14773},{"$f":"Public_transport_existing_servi!IX7","v":15511},{"$f":"Public_transport_existing_servi!IY7","v":483487},{"$f":"Public_transport_existing_servi!IZ7","v":507661},{"$f":"Public_transport_existing_servi!JA7","v":533044},{"$f":"Public_transport_existing_servi!JB7","v":559696},{"$f":"Public_transport_existing_servi!JC7","v":587680},{"$f":"Public_transport_existing_servi!JD7","v":617064},{"$f":"Public_transport_existing_servi!JE7","v":647917},{"$f":"Public_transport_existing_servi!JF7","v":680312},{"$f":"Public_transport_existing_servi!JG7","v":714327},{"$f":"Public_transport_existing_servi!JH7","v":71400},{"$f":"Public_transport_existing_servi!JI7","v":72828},{"$f":"Public_transport_existing_servi!JJ7","v":74284},{"$f":"Public_transport_existing_servi!JK7","v":77998},{"$f":"Public_transport_existing_servi!JL7","v":81898},{"$f":"Public_transport_existing_servi!JM7","v":85993},{"$f":"Public_transport_existing_servi!JN7","v":90293},{"$f":"Public_transport_existing_servi!JO7","v":94807},{"$f":"Public_transport_existing_servi!JP7","v":99548},{"$f":"Public_transport_existing_servi!JQ7","v":155},{"$f":"Public_transport_existing_servi!JR7","v":160},{"$f":"Public_transport_existing_servi!JS7","v":165},{"$f":"Public_transport_existing_servi!JT7","v":170},{"$f":"Public_transport_existing_servi!JU7","v":175},{"$f":"Public_transport_existing_servi!JV7","v":180},{"$f":"Public_transport_existing_servi!JW7","v":185},{"$f":"Public_transport_existing_servi!JX7","v":190},{"$f":"Public_transport_existing_servi!JY7","v":195},{"$f":"Public_transport_existing_servi!JZ7","v":5814000},{"$f":"Public_transport_existing_servi!KA7","v":5930280},{"$f":"Public_transport_existing_servi!KB7","v":6048886},{"$f":"Public_transport_existing_servi!KC7","v":6169864},{"$f":"Public_transport_existing_servi!KD7","v":6293261},{"$f":"Public_transport_existing_servi!KE7","v":6419126},{"$f":"Public_transport_existing_servi!KF7","v":6547509},{"$f":"Public_transport_existing_servi!KG7","v":6678459},{"$f":"Public_transport_existing_servi!KH7","v":6812028},{"$f":"Public_transport_existing_servi!KI7","v":12790800},{"$f":"Public_transport_existing_servi!KJ7","v":13046616},{"$f":"Public_transport_existing_servi!KK7","v":13307549},{"$f":"Public_transport_existing_servi!KL7","v":13573700},{"$f":"Public_transport_existing_servi!KM7","v":13845174},{"$f":"Public_transport_existing_servi!KN7","v":14122078},{"$f":"Public_transport_existing_servi!KO7","v":14404519},{"$f":"Public_transport_existing_servi!KP7","v":14692610},{"$f":"Public_transport_existing_servi!KQ7","v":14986462},{"$f":"Public_transport_existing_servi!KR7","v":0},{"$f":"Public_transport_existing_servi!KS7","v":0},{"$f":"Public_transport_existing_servi!KT7","v":131788514},{"$f":"Public_transport_existing_servi!KU7","v":149658410},{"$f":"'[4]1718 forecast transfer'!$B7","v":174820360},{"$f":"Public_transport_existing_servi!KW7","v":200695558},{"$f":"Public_transport_existing_servi!KX7","v":203448919},{"$f":"Public_transport_existing_servi!KY7","v":206523436},{"$f":"Public_transport_existing_servi!KZ7","v":220795216},{"$f":"Public_transport_existing_servi!LA7","v":228280124},{"$f":"Public_transport_existing_servi!LB7","v":236350878},{"$f":"Public_transport_existing_servi!LC7","v":243595167},{"$f":"Public_transport_existing_servi!LD7","v":8606509},{"$f":"Public_transport_existing_servi!LE7","v":6964170},{"$f":"'[4]1718 forecast transfer'!$C7","v":10274943},{"$f":"Public_transport_existing_servi!LG7","v":10804751},{"$f":"Public_transport_existing_servi!LH7","v":11128300},{"$f":"Public_transport_existing_servi!LI7","v":12951590},{"$f":"Public_transport_existing_servi!LJ7","v":15356747},{"$f":"Public_transport_existing_servi!LK7","v":15740948},{"$f":"Public_transport_existing_servi!LL7","v":16100990},{"$f":"Public_transport_existing_servi!LM7","v":16446411},{"$f":"Public_transport_existing_servi!LN7","v":76791973},{"$f":"Public_transport_existing_servi!LO7","v":78060271},{"$f":"'[4]1718 forecast transfer'!$D7","v":111109387},{"$f":"Public_transport_existing_servi!LQ7","v":91708365},{"$f":"Public_transport_existing_servi!LR7","v":88879880},{"$f":"Public_transport_existing_servi!LS7","v":89337425},{"$f":"Public_transport_existing_servi!LT7","v":85036285},{"$f":"Public_transport_existing_servi!LU7","v":80311607},{"$f":"Public_transport_existing_servi!LV7","v":87287395},{"$f":"Public_transport_existing_servi!LW7","v":74691635},{"$f":"Public_transport_existing_servi!LX7","v":21637213},{"$f":"Public_transport_existing_servi!LY7","v":21477230},{"$f":"'[4]1718 forecast transfer'!$E7","v":28525922},{"$f":"Public_transport_existing_servi!MA7","v":20581099},{"$f":"Public_transport_existing_servi!MB7","v":24082677},{"$f":"Public_transport_existing_servi!MC7","v":29813714},{"$f":"Public_transport_existing_servi!MD7","v":35912330},{"$f":"Public_transport_existing_servi!ME7","v":41714131},{"$f":"Public_transport_existing_servi!MF7","v":54720608},{"$f":"Public_transport_existing_servi!MG7","v":57399617},{"$f":"Public_transport_existing_servi!MH7","v":25385189},{"$f":"Public_transport_existing_servi!MI7","v":25913336},{"$f":"'[4]1718 forecast transfer'!$F7","v":39020079.705882348},{"$f":"Public_transport_existing_servi!MK7","v":32829909},{"$f":"Public_transport_existing_servi!ML7","v":32711685},{"$f":"Public_transport_existing_servi!MM7","v":33213723},{"$f":"Public_transport_existing_servi!MN7","v":42329414},{"$f":"Public_transport_existing_servi!MO7","v":43640435},{"$f":"Public_transport_existing_servi!MP7","v":44712984},{"$f":"Public_transport_existing_servi!MQ7","v":44955875},{"$f":"Public_transport_existing_servi!MR7","v":6068250},{"$f":"Public_transport_existing_servi!MS7","v":6453730},{"$f":"'[4]1718 forecast transfer'!$G7","v":6442588},{"$f":"Public_transport_existing_servi!MU7","v":7579324},{"$f":"Public_transport_existing_servi!MV7","v":7537636},{"$f":"Public_transport_existing_servi!MW7","v":7657259},{"$f":"Public_transport_existing_servi!MX7","v":7779695},{"$f":"Public_transport_existing_servi!MY7","v":7926145},{"$f":"Public_transport_existing_servi!MZ7","v":8075522},{"$f":"Public_transport_existing_servi!NA7","v":8227887},{"$f":"Public_transport_existing_servi!NB7","v":270277648},{"$f":"Public_transport_existing_servi!NC7","v":288527147},{"$f":"Public_transport_existing_servi!ND7","v":327818516},{"$f":"Public_transport_existing_servi!NE7","v":364199006},{"$f":"Public_transport_existing_servi!NF7","v":367789097},{"$f":"Public_transport_existing_servi!NG7","v":379497147},{"$f":"Public_transport_existing_servi!NH7","v":407209687},{"$f":"Public_transport_existing_servi!NI7","v":417613390},{"$f":"Public_transport_existing_servi!NJ7","v":447248377},{"$f":"Public_transport_existing_servi!NK7","v":445316592},{"$f":"Public_transport_existing_servi!NL7","v":526431},{"$f":"Public_transport_existing_servi!NM7","v":2413803},{"$f":"Public_transport_existing_servi!NN7","v":4905259},{"$f":"Public_transport_existing_servi!NO7","v":3040345},{"$f":"Public_transport_existing_servi!NP7","v":3138041},{"$f":"Public_transport_existing_servi!NQ7","v":3245629},{"$f":"Public_transport_existing_servi!NR7","v":3356807},{"$f":"Public_transport_existing_servi!NS7","v":3469346},{"$f":"Public_transport_existing_servi!NT7","v":3585691},{"$f":"Public_transport_existing_servi!NU7","v":3713376},{"$f":"Public_transport_existing_servi!NV7","v":"Values are inclusive of AT's indirect admin fee, and while they include assumptions for direct contractual escalation, no indexation has been applied. WC511 and 512 - in the outer years is inclusive of the roll-up of the proposed new services activity from the 18-21 period. WC514 - in outer years is increase in renewals and also new CRL stations coming on line. WC515 - includes assumptions of removal of diesel units from 2021/22, but also increase in costs for CRL services, offset by increased revenue assumptions. The forecast for WC515 also includes the provision of Project SaFE. WC524 - includes provision for AIFS Opex to move into general WC524 as the committed activity ends in 2020/21. This is around $9m pa. EMU Financing Costs (WC515 activity) are not included within the above forecast."},{"$f":"Public_transport_existing_servi!NW7","v":0},{"$f":"Public_transport_existing_servi!NX7","v":0},{"$f":"Public_transport_existing_servi!NY7","v":341},{"$f":"Public_transport_existing_servi!NZ7","v":"Yes"},{"$f":"Public_transport_existing_servi!OA7","v":0},{"$f":"Public_transport_existing_servi!OB7","v":0},{"$f":"Public_transport_existing_servi!OC7","v":0},{"$f":"Public_transport_existing_servi!OD7","v":0},{"$f":"Public_transport_existing_servi!OE7","v":0},{"$f":"Public_transport_existing_servi!OF7","v":0},{"$f":"Public_transport_existing_servi!OG7","v":0},{"$f":"Public_transport_existing_servi!OH7","v":0},{"$f":"Public_transport_existing_servi!OI7","v":0},{"$f":"Public_transport_existing_servi!OJ7","v":0},{"$f":"Public_transport_existing_servi!OK7","v":0},{"$f":"Public_transport_existing_servi!OL7","v":0},{"$f":"Public_transport_existing_servi!OM7","v":0},{"$f":"Public_transport_existing_servi!ON7","v":0},{"$f":"Public_transport_existing_servi!OO7","v":0},{"$f":"Public_transport_existing_servi!OP7","v":0},{"$f":"Public_transport_existing_servi!OQ7","v":0},{"$f":"Public_transport_existing_servi!OR7","v":0},{"$f":"Public_transport_existing_servi!OS7","v":0},{"$f":"Public_transport_existing_servi!OT7","v":0},{"$f":"Public_transport_existing_servi!OU7","v":0},{"$f":"Public_transport_existing_servi!OV7","v":0},{"$f":"Public_transport_existing_servi!OW7","v":0},{"$f":"Public_transport_existing_servi!OX7","v":0},{"$f":"Public_transport_existing_servi!OY7","v":0},{"$f":"Public_transport_existing_servi!OZ7","v":0},{"$f":"Public_transport_existing_servi!PA7","v":0},{"$f":"Public_transport_existing_servi!PB7","v":0},{"$f":"Public_transport_existing_servi!PC7","v":0},{"$f":"Public_transport_existing_servi!PD7","v":0},{"$f":"Public_transport_existing_servi!PE7","v":0},{"$f":"Public_transport_existing_servi!PF7","v":0},{"$f":"Public_transport_existing_servi!PG7","v":0},{"$f":"Public_transport_existing_servi!PH7","v":0},{"$f":"Public_transport_existing_servi!PI7","v":0},{"$f":"Public_transport_existing_servi!PJ7","v":0},{"$f":"Public_transport_existing_servi!PK7","v":0},{"$f":"Public_transport_existing_servi!PL7","v":0},{"$f":"Public_transport_existing_servi!PM7","v":0},{"$f":"Public_transport_existing_servi!PN7","v":0},{"$f":"Public_transport_existing_servi!PO7","v":0},{"$f":"Public_transport_existing_servi!PP7","v":0},{"$f":"Public_transport_existing_servi!PQ7","v":0},{"$f":"Public_transport_existing_servi!PR7","v":0},{"$f":"Public_transport_existing_servi!PS7","v":0},"Recommended",null,null,null,{"$f":"KT7+LD7+LN7+LX7+MH7+MR7","v":270277648},288527147,370193279.70588237,364199006,367789097,379497147,null,{"$f":"SUM(PX7:PZ7)","v":928998074.70588231},null,null,{"$f":"SUM(QA7:QC7)","v":1111485250},null,{"$f":"KT7+KU7+KV7+LD7+LE7+LF7+LN7+LO7+LP7","v":748074537},{"$f":"KW7+KX7+KY7+LG7+LH7+LI7+LQ7+LR7+LS7","v":915478224},{"$f":"LX7+LY7+LZ7+MH7+MI7+MJ7","v":161958969.70588234},{"$f":"MA7+MB7+MC7+MK7+ML7+MM7","v":173232807},{"$f":"MR7+MS7+MT7","v":18964568},{"$f":"MU7+MV7+MW7","v":22774219}]
["Bay of Plenty Regional Council","Nth, Tga Units (& Rotorua DM & Eastern DM)","Cost impact change",{"$f":"Public_transport_existing_servi!D8+Public_transport_existing_servi!D10+Public_transport_existing_servi!D11","v":1647257},{"$f":"Public_transport_existing_servi!E8+Public_transport_existing_servi!E10+Public_transport_existing_servi!E11","v":1675166},{"$f":"Public_transport_existing_servi!F8+Public_transport_existing_servi!F10+Public_transport_existing_servi!F11","v":1691834},{"$f":"Public_transport_existing_servi!G8+Public_transport_existing_servi!G10+Public_transport_existing_servi!G11","v":1713822},{"$f":"Public_transport_existing_servi!H8+Public_transport_existing_servi!H10+Public_transport_existing_servi!H11","v":1731708},{"$f":"Public_transport_existing_servi!I8+Public_transport_existing_servi!I10+Public_transport_existing_servi!I11","v":1753552},{"$f":"Public_transport_existing_servi!J8+Public_transport_existing_servi!J10+Public_transport_existing_servi!J11","v":1771996},{"$f":"Public_transport_existing_servi!K8+Public_transport_existing_servi!K10+Public_transport_existing_servi!K11","v":1992957},{"$f":"Public_transport_existing_servi!L8+Public_transport_existing_servi!L10+Public_transport_existing_servi!L11","v":2045948},{"$f":"Public_transport_existing_servi!M8+Public_transport_existing_servi!M10+Public_transport_existing_servi!M11","v":1271974},{"$f":"Public_transport_existing_servi!N8+Public_transport_existing_servi!N10+Public_transport_existing_servi!N11","v":1429355},{"$f":"Public_transport_existing_servi!O8+Public_transport_existing_servi!O10+Public_transport_existing_servi!O11","v":1470154},{"$f":"Public_transport_existing_servi!P8+Public_transport_existing_servi!P10+Public_transport_existing_servi!P11","v":1507073},{"$f":"Public_transport_existing_servi!Q8+Public_transport_existing_servi!Q10+Public_transport_existing_servi!Q11","v":1548414},{"$f":"Public_transport_existing_servi!R8+Public_transport_existing_servi!R10+Public_transport_existing_servi!R11","v":1584792},{"$f":"Public_transport_existing_servi!S8+Public_transport_existing_servi!S10+Public_transport_existing_servi!S11","v":1626132},{"$f":"Public_transport_existing_servi!T8+Public_transport_existing_servi!T10+Public_transport_existing_servi!T11","v":1663073},{"$f":"Public_transport_existing_servi!U8+Public_transport_existing_servi!U10+Public_transport_existing_servi!U11","v":1704414},{"$f":"Public_transport_existing_servi!V8+Public_transport_existing_servi!V10+Public_transport_existing_servi!V11","v":431308},{"$f":"Public_transport_existing_servi!W8+Public_transport_existing_servi!W10+Public_transport_existing_servi!W11","v":503624},{"$f":"Public_transport_existing_servi!X8+Public_transport_existing_servi!X10+Public_transport_existing_servi!X11","v":550899},{"$f":"Public_transport_existing_servi!Y8+Public_transport_existing_servi!Y10+Public_transport_existing_servi!Y11","v":596994},{"$f":"Public_transport_existing_servi!Z8+Public_transport_existing_servi!Z10+Public_transport_existing_servi!Z11","v":643037},{"$f":"Public_transport_existing_servi!AA8+Public_transport_existing_servi!AA10+Public_transport_existing_servi!AA11","v":690360},{"$f":"Public_transport_existing_servi!AB8+Public_transport_existing_servi!AB10+Public_transport_existing_servi!AB11","v":736404},{"$f":"Public_transport_existing_servi!AC8+Public_transport_existing_servi!AC10+Public_transport_existing_servi!AC11","v":782447},{"$f":"Public_transport_existing_servi!AD8+Public_transport_existing_servi!AD10+Public_transport_existing_servi!AD11","v":828491},{"$f":"Public_transport_existing_servi!AE8+Public_transport_existing_servi!AE10+Public_transport_existing_servi!AE11","v":27455024},{"$f":"Public_transport_existing_servi!AF8+Public_transport_existing_servi!AF10+Public_transport_existing_servi!AF11","v":29598304},{"$f":"Public_transport_existing_servi!AG8+Public_transport_existing_servi!AG10+Public_transport_existing_servi!AG11","v":30469762},{"$f":"Public_transport_existing_servi!AH8+Public_transport_existing_servi!AH10+Public_transport_existing_servi!AH11","v":32219222},{"$f":"Public_transport_existing_servi!AI8+Public_transport_existing_servi!AI10+Public_transport_existing_servi!AI11","v":33097356},{"$f":"Public_transport_existing_servi!AJ8+Public_transport_existing_servi!AJ10+Public_transport_existing_servi!AJ11","v":33977849},{"$f":"Public_transport_existing_servi!AK8+Public_transport_existing_servi!AK10+Public_transport_existing_servi!AK11","v":34860774},{"$f":"Public_transport_existing_servi!AL8+Public_transport_existing_servi!AL10+Public_transport_existing_servi!AL11","v":35746202},{"$f":"Public_transport_existing_servi!AM8+Public_transport_existing_servi!AM10+Public_transport_existing_servi!AM11","v":37433674},{"$f":"Public_transport_existing_servi!AN8+Public_transport_existing_servi!AN10+Public_transport_existing_servi!AN11","v":7045081},{"$f":"Public_transport_existing_servi!AO8+Public_transport_existing_servi!AO10+Public_transport_existing_servi!AO11","v":7045081},{"$f":"Public_transport_existing_servi!AP8+Public_transport_existing_servi!AP10+Public_transport_existing_servi!AP11","v":7045081},{"$f":"Public_transport_existing_servi!AQ8+Public_transport_existing_servi!AQ10+Public_transport_existing_servi!AQ11","v":7045081},{"$f":"Public_transport_existing_servi!AR8+Public_transport_existing_servi!AR10+Public_transport_existing_servi!AR11","v":7045081},{"$f":"Public_transport_existing_servi!AS8+Public_transport_existing_servi!AS10+Public_transport_existing_servi!AS11","v":7045081},{"$f":"Public_transport_existing_servi!AT8+Public_transport_existing_servi!AT10+Public_transport_existing_servi!AT11","v":7045081},{"$f":"Public_transport_existing_servi!AU8+Public_transport_existing_servi!AU10+Public_transport_existing_servi!AU11","v":7045081},{"$f":"Public_transport_existing_servi!AV8+Public_transport_existing_servi!AV10+Public_transport_existing_servi!AV11","v":7045081},{"$f":"Public_transport_existing_servi!AW8+Public_transport_existing_servi!AW10+Public_transport_existing_servi!AW11","v":3898452},{"$f":"Public_transport_existing_servi!AX8+Public_transport_existing_servi!AX10+Public_transport_existing_servi!AX11","v":4538452},{"$f":"Public_transport_existing_servi!AY8+Public_transport_existing_servi!AY10+Public_transport_existing_servi!AY11","v":4968452},{"$f":"Public_transport_existing_servi!AZ8+Public_transport_existing_servi!AZ10+Public_transport_existing_servi!AZ11","v":5398452},{"$f":"Public_transport_existing_servi!BA8+Public_transport_existing_servi!BA10+Public_transport_existing_servi!BA11","v":5828452},{"$f":"Public_transport_existing_servi!BB8+Public_transport_existing_servi!BB10+Public_transport_existing_servi!BB11","v":6688452},{"$f":"Public_transport_existing_servi!BC8+Public_transport_existing_servi!BC10+Public_transport_existing_servi!BC11","v":7118452},{"$f":"Public_transport_existing_servi!BD8+Public_transport_existing_servi!BD10+Public_transport_existing_servi!BD11","v":7548452},{"$f":"Public_transport_existing_servi!BE8+Public_transport_existing_servi!BE10+Public_transport_existing_servi!BE11","v":7548452},{"$f":"Public_transport_existing_servi!BF8+Public_transport_existing_servi!BF10+Public_transport_existing_servi!BF11","v":51150},{"$f":"Public_transport_existing_servi!BG8+Public_transport_existing_servi!BG10+Public_transport_existing_servi!BG11","v":51150},{"$f":"Public_transport_existing_servi!BH8+Public_transport_existing_servi!BH10+Public_transport_existing_servi!BH11","v":51150},{"$f":"Public_transport_existing_servi!BI8+Public_transport_existing_servi!BI10+Public_transport_existing_servi!BI11","v":51150},{"$f":"Public_transport_existing_servi!BJ8+Public_transport_existing_servi!BJ10+Public_transport_existing_servi!BJ11","v":51150},{"$f":"Public_transport_existing_servi!BK8+Public_transport_existing_servi!BK10+Public_transport_existing_servi!BK11","v":51150},{"$f":"Public_transport_existing_servi!BL8+Public_transport_existing_servi!BL10+Public_transport_existing_servi!BL11","v":51150},{"$f":"Public_transport_existing_servi!BM8+Public_transport_existing_servi!BM10+Public_transport_existing_servi!BM11","v":51150},{"$f":"Public_transport_existing_servi!BN8+Public_transport_existing_servi!BN10+Public_transport_existing_servi!BN11","v":51150},{"$f":"Public_transport_existing_servi!BO8+Public_transport_existing_servi!BO10+Public_transport_existing_servi!BO11","v":220943},{"$f":"Public_transport_existing_servi!BP8+Public_transport_existing_servi!BP10+Public_transport_existing_servi!BP11","v":220943},{"$f":"Public_transport_existing_servi!BQ8+Public_transport_existing_servi!BQ10+Public_transport_existing_servi!BQ11","v":220943},{"$f":"Public_transport_existing_servi!BR8+Public_transport_existing_servi!BR10+Public_transport_existing_servi!BR11","v":220943},{"$f":"Public_transport_existing_servi!BS8+Public_transport_existing_servi!BS10+Public_transport_existing_servi!BS11","v":220943},{"$f":"Public_transport_existing_servi!BT8+Public_transport_existing_servi!BT10+Public_transport_existing_servi!BT11","v":220943},{"$f":"Public_transport_existing_servi!BU8+Public_transport_existing_servi!BU10+Public_transport_existing_servi!BU11","v":220943},{"$f":"Public_transport_existing_servi!BV8+Public_transport_existing_servi!BV10+Public_transport_existing_servi!BV11","v":220943},{"$f":"Public_transport_existing_servi!BW8+Public_transport_existing_servi!BW10+Public_transport_existing_servi!BW11","v":220943},{"$f":"Public_transport_existing_servi!BX8+Public_transport_existing_servi!BX10+Public_transport_existing_servi!BX11","v":714576},{"$f":"Public_transport_existing_servi!BY8+Public_transport_existing_servi!BY10+Public_transport_existing_servi!BY11","v":714576},{"$f":"Public_transport_existing_servi!BZ8+Public_transport_existing_servi!BZ10+Public_transport_existing_servi!BZ11","v":714576},{"$f":"Public_transport_existing_servi!CA8+Public_transport_existing_servi!CA10+Public_transport_existing_servi!CA11","v":714576},{"$f":"Public_transport_existing_servi!CB8+Public_transport_existing_servi!CB10+Public_transport_existing_servi!CB11","v":714576},{"$f":"Public_transport_existing_servi!CC8+Public_transport_existing_servi!CC10+Public_transport_existing_servi!CC11","v":714576},{"$f":"Public_transport_existing_servi!CD8+Public_transport_existing_servi!CD10+Public_transport_existing_servi!CD11","v":714576},{"$f":"Public_transport_existing_servi!CE8+Public_transport_existing_servi!CE10+Public_transport_existing_servi!CE11","v":714576},{"$f":"Public_transport_existing_servi!CF8+Public_transport_existing_servi!CF10+Public_transport_existing_servi!CF11","v":714576},{"$f":"Public_transport_existing_servi!CG8+Public_transport_existing_servi!CG10+Public_transport_existing_servi!CG11","v":{"$error":"#VALUE!"}},{"$f":"Public_transport_existing_servi!CH8+Public_transport_existing_servi!CH10+Public_transport_existing_servi!CH11","v":0},{"$f":"Public_transport_existing_servi!CI8+Public_transport_existing_servi!CI10+Public_transport_existing_servi!CI11","v":0},{"$f":"Public_transport_existing_servi!CJ8+Public_transport_existing_servi!CJ10+Public_transport_existing_servi!CJ11","v":0},{"$f":"Public_transport_existing_servi!CK8+Public_transport_existing_servi!CK10+Public_transport_existing_servi!CK11","v":0},{"$f":"Public_transport_existing_servi!CL8+Public_transport_existing_servi!CL10+Public_transport_existing_servi!CL11","v":0},{"$f":"Public_transport_existing_servi!CM8+Public_transport_existing_servi!CM10+Public_transport_existing_servi!CM11","v":0},{"$f":"Public_transport_existing_servi!CN8+Public_transport_existing_servi!CN10+Public_transport_existing_servi!CN11","v":0},{"$f":"Public_transport_existing_servi!CO8+Public_transport_existing_servi!CO10+Public_transport_existing_servi!CO11","v":0},{"$f":"Public_transport_existing_servi!CP8+Public_transport_existing_servi!CP10+Public_transport_existing_servi!CP11","v":0},{"$f":"Public_transport_existing_servi!CQ8+Public_transport_existing_servi!CQ10+Public_transport_existing_servi!CQ11","v":0},{"$f":"Public_transport_existing_servi!CR8+Public_transport_existing_servi!CR10+Public_transport_existing_servi!CR11","v":0},{"$f":"Public_transport_existing_servi!CS8+Public_transport_existing_servi!CS10+Public_transport_existing_servi!CS11","v":0},{"$f":"Public_transport_existing_servi!CT8+Public_transport_existing_servi!CT10+Public_transport_existing_servi!CT11","v":0},{"$f":"Public_transport_existing_servi!CU8+Public_transport_existing_servi!CU10+Public_transport_existing_servi!CU11","v":0},{"$f":"Public_transport_existing_servi!CV8+Public_transport_existing_servi!CV10+Public_transport_existing_servi!CV11","v":0},{"$f":"Public_transport_existing_servi!CW8+Public_transport_existing_servi!CW10+Public_transport_existing_servi!CW11","v":0},{"$f":"Public_transport_existing_servi!CX8+Public_transport_existing_servi!CX10+Public_transport_existing_servi!CX11","v":0},{"$f":"Public_transport_existing_servi!CY8+Public_transport_existing_servi!CY10+Public_transport_existing_servi!CY11","v":0},{"$f":"Public_transport_existing_servi!CZ8+Public_transport_existing_servi!CZ10+Public_transport_existing_servi!CZ11","v":0},{"$f":"Public_transport_existing_servi!DA8+Public_transport_existing_servi!DA10+Public_transport_existing_servi!DA11","v":0},{"$f":"Public_transport_existing_servi!DB8+Public_transport_existing_servi!DB10+Public_transport_existing_servi!DB11","v":0},{"$f":"Public_transport_existing_servi!DC8+Public_transport_existing_servi!DC10+Public_transport_existing_servi!DC11","v":0},{"$f":"Public_transport_existing_servi!DD8+Public_transport_existing_servi!DD10+Public_transport_existing_servi!DD11","v":0},{"$f":"Public_transport_existing_servi!DE8+Public_transport_existing_servi!DE10+Public_transport_existing_servi!DE11","v":0},{"$f":"Public_transport_existing_servi!DF8+Public_transport_existing_servi!DF10+Public_transport_existing_servi!DF11","v":0},{"$f":"Public_transport_existing_servi!DG8+Public_transport_existing_servi!DG10+Public_transport_existing_servi!DG11","v":0},{"$f":"Public_transport_existing_servi!DH8+Public_transport_existing_servi!DH10+Public_transport_existing_servi!DH11","v":0},{"$f":"Public_transport_existing_servi!DI8+Public_transport_existing_servi!DI10+Public_transport_existing_servi!DI11","v":0},{"$f":"Public_transport_existing_servi!DJ8+Public_transport_existing_servi!DJ10+Public_transport_existing_servi!DJ11","v":0},{"$f":"Public_transport_existing_servi!DK8+Public_transport_existing_servi!DK10+Public_transport_existing_servi!DK11","v":0},{"$f":"Public_transport_existing_servi!DL8+Public_transport_existing_servi!DL10+Public_transport_existing_servi!DL11","v":0},{"$f":"Public_transport_existing_servi!DM8+Public_transport_existing_servi!DM10+Public_transport_existing_servi!DM11","v":0},{"$f":"Public_transport_existing_servi!DN8+Public_transport_existing_servi!DN10+Public_transport_existing_servi!DN11","v":0},{"$f":"Public_transport_existing_servi!DO8+Public_transport_existing_servi!DO10+Public_transport_existing_servi!DO11","v":0},{"$f":"Public_transport_existing_servi!DP8+Public_transport_existing_servi!DP10+Public_transport_existing_servi!DP11","v":0},{"$f":"Public_transport_existing_servi!DQ8+Public_transport_existing_servi!DQ10+Public_transport_existing_servi!DQ11","v":0},{"$f":"Public_transport_existing_servi!DR8+Public_transport_existing_servi!DR10+Public_transport_existing_servi!DR11","v":0},{"$f":"Public_transport_existing_servi!DS8+Public_transport_existing_servi!DS10+Public_transport_existing_servi!DS11","v":0},{"$f":"Public_transport_existing_servi!DT8+Public_transport_existing_servi!DT10+Public_transport_existing_servi!DT11","v":0},{"$f":"Public_transport_existing_servi!DU8+Public_transport_existing_servi!DU10+Public_transport_existing_servi!DU11","v":0},{"$f":"Public_transport_existing_servi!DV8+Public_transport_existing_servi!DV10+Public_transport_existing_servi!DV11","v":0},{"$f":"Public_transport_existing_servi!DW8+Public_transport_existing_servi!DW10+Public_transport_existing_servi!DW11","v":0},{"$f":"Public_transport_existing_servi!DX8+Public_transport_existing_servi!DX10+Public_transport_existing_servi!DX11","v":0},{"$f":"Public_transport_existing_servi!DY8+Public_transport_existing_servi!DY10+Public_transport_existing_servi!DY11","v":0},{"$f":"Public_transport_existing_servi!DZ8+Public_transport_existing_servi!DZ10+Public_transport_existing_servi!DZ11","v":0},{"$f":"Public_transport_existing_servi!EA8+Public_transport_existing_servi!EA10+Public_transport_existing_servi!EA11","v":0},{"$f":"Public_transport_existing_servi!EB8+Public_transport_existing_servi!EB10+Public_transport_existing_servi!EB11","v":0},{"$f":"Public_transport_existing_servi!EC8+Public_transport_existing_servi!EC10+Public_transport_existing_servi!EC11","v":0},{"$f":"Public_transport_existing_servi!ED8+Public_transport_existing_servi!ED10+Public_transport_existing_servi!ED11","v":0},{"$f":"Public_transport_existing_servi!EE8+Public_transport_existing_servi!EE10+Public_transport_existing_servi!EE11","v":0},{"$f":"Public_transport_existing_servi!EF8+Public_transport_existing_servi!EF10+Public_transport_existing_servi!EF11","v":0},{"$f":"Public_transport_existing_servi!EG8+Public_transport_existing_servi!EG10+Public_transport_existing_servi!EG11","v":0},{"$f":"Public_transport_existing_servi!EH8+Public_transport_existing_servi!EH10+Public_transport_existing_servi!EH11","v":0},{"$f":"Public_transport_existing_servi!EI8+Public_transport_existing_servi!EI10+Public_transport_existing_servi!EI11","v":0},{"$f":"Public_transport_existing_servi!EJ8+Public_transport_existing_servi!EJ10+Public_transport_existing_servi!EJ11","v":0},{"$f":"Public_transport_existing_servi!EK8+Public_transport_existing_servi!EK10+Public_transport_existing_servi!EK11","v":0},{"$f":"Public_transport_existing_servi!EL8+Public_transport_existing_servi!EL10+Public_transport_existing_servi!EL11","v":0},{"$f":"Public_transport_existing_servi!EM8+Public_transport_existing_servi!EM10+Public_transport_existing_servi!EM11","v":0},{"$f":"Public_transport_existing_servi!EN8+Public_transport_existing_servi!EN10+Public_transport_existing_servi!EN11","v":0},{"$f":"Public_transport_existing_servi!EO8+Public_transport_existing_servi!EO10+Public_transport_existing_servi!EO11","v":0},{"$f":"Public_transport_existing_servi!EP8+Public_transport_existing_servi!EP10+Public_transport_existing_servi!EP11","v":0},{"$f":"Public_transport_existing_servi!EQ8+Public_transport_existing_servi!EQ10+Public_transport_existing_servi!EQ11","v":0},{"$f":"Public_transport_existing_servi!ER8+Public_transport_existing_servi!ER10+Public_transport_existing_servi!ER11","v":0},{"$f":"Public_transport_existing_servi!ES8+Public_transport_existing_servi!ES10+Public_transport_existing_servi!ES11","v":0},{"$f":"Public_transport_existing_servi!ET8+Public_transport_existing_servi!ET10+Public_transport_existing_servi!ET11","v":0},{"$f":"Public_transport_existing_servi!EU8+Public_transport_existing_servi!EU10+Public_transport_existing_servi!EU11","v":0},{"$f":"Public_transport_existing_servi!EV8+Public_transport_existing_servi!EV10+Public_transport_existing_servi!EV11","v":0},{"$f":"Public_transport_existing_servi!EW8+Public_transport_existing_servi!EW10+Public_transport_existing_servi!EW11","v":0},{"$f":"Public_transport_existing_servi!EX8+Public_transport_existing_servi!EX10+Public_transport_existing_servi!EX11","v":0},{"$f":"Public_transport_existing_servi!EY8+Public_transport_existing_servi!EY10+Public_transport_existing_servi!EY11","v":0},{"$f":"Public_transport_existing_servi!EZ8+Public_transport_existing_servi!EZ10+Public_transport_existing_servi!EZ11","v":0},{"$f":"Public_transport_existing_servi!FA8+Public_transport_existing_servi!FA10+Public_transport_existing_servi!FA11","v":0},{"$f":"Public_transport_existing_servi!FB8+Public_transport_existing_servi!FB10+Public_transport_existing_servi!FB11","v":0},{"$f":"Public_transport_existing_servi!FC8+Public_transport_existing_servi!FC10+Public_transport_existing_servi!FC11","v":0},{"$f":"Public_transport_existing_servi!FD8+Public_transport_existing_servi!FD10+Public_transport_existing_servi!FD11","v":0},{"$f":"Public_transport_existing_servi!FE8+Public_transport_existing_servi!FE10+Public_transport_existing_servi!FE11","v":0},{"$f":"Public_transport_existing_servi!FF8+Public_transport_existing_servi!FF10+Public_transport_existing_servi!FF11","v":0},{"$f":"Public_transport_existing_servi!FG8+Public_transport_existing_servi!FG10+Public_transport_existing_servi!FG11","v":0},{"$f":"Public_transport_existing_servi!FH8+Public_transport_existing_servi!FH10+Public_transport_existing_servi!FH11","v":0},{"$f":"Public_transport_existing_servi!FI8+Public_transport_existing_servi!FI10+Public_transport_existing_servi!FI11","v":0},{"$f":"Public_transport_existing_servi!FJ8+Public_transport_existing_servi!FJ10+Public_transport_existing_servi!FJ11","v":0},{"$f":"Public_transport_existing_servi!FK8+Public_transport_existing_servi!FK10+Public_transport_existing_servi!FK11","v":0},{"$f":"Public_transport_existing_servi!FL8+Public_transport_existing_servi!FL10+Public_transport_existing_servi!FL11","v":0},{"$f":"Public_transport_existing_servi!FM8+Public_transport_existing_servi!FM10+Public_transport_existing_servi!FM11","v":0},{"$f":"Public_transport_existing_servi!FN8+Public_transport_existing_servi!FN10+Public_transport_existing_servi!FN11","v":0},{"$f":"Public_transport_existing_servi!FO8+Public_transport_existing_servi!FO10+Public_transport_existing_servi!FO11","v":0},{"$f":"Public_transport_existing_servi!FP8+Public_transport_existing_servi!FP10+Public_transport_existing_servi!FP11","v":0},{"$f":"Public_transport_existing_servi!FQ8+Public_transport_existing_servi!FQ10+Public_transport_existing_servi!FQ11","v":0},{"$f":"Public_transport_existing_servi!FR8+Public_transport_existing_servi!FR10+Public_transport_existing_servi!FR11","v":0},{"$f":"Public_transport_existing_servi!FS8+Public_transport_existing_servi!FS10+Public_transport_existing_servi!FS11","v":0},{"$f":"Public_transport_existing_servi!FT8+Public_transport_existing_servi!FT10+Public_transport_existing_servi!FT11","v":0},{"$f":"Public_transport_existing_servi!FU8+Public_transport_existing_servi!FU10+Public_transport_existing_servi!FU11","v":0},{"$f":"Public_transport_existing_servi!FV8+Public_transport_existing_servi!FV10+Public_transport_existing_servi!FV11","v":0},{"$f":"Public_transport_existing_servi!FW8+Public_transport_existing_servi!FW10+Public_transport_existing_servi!FW11","v":0},{"$f":"Public_transport_existing_servi!FX8+Public_transport_existing_servi!FX10+Public_transport_existing_servi!FX11","v":0},{"$f":"Public_transport_existing_servi!FY8+Public_transport_existing_servi!FY10+Public_transport_existing_servi!FY11","v":0},{"$f":"Public_transport_existing_servi!FZ8+Public_transport_existing_servi!FZ10+Public_transport_existing_servi!FZ11","v":0},{"$f":"Public_transport_existing_servi!GA8+Public_transport_existing_servi!GA10+Public_transport_existing_servi!GA11","v":0},{"$f":"Public_transport_existing_servi!GB8+Public_transport_existing_servi!GB10+Public_transport_existing_servi!GB11","v":0},{"$f":"Public_transport_existing_servi!GC8+Public_transport_existing_servi!GC10+Public_transport_existing_servi!GC11","v":0},{"$f":"Public_transport_existing_servi!GD8+Public_transport_existing_servi!GD10+Public_transport_existing_servi!GD11","v":0},{"$f":"Public_transport_existing_servi!GE8+Public_transport_existing_servi!GE10+Public_transport_existing_servi!GE11","v":0},{"$f":"Public_transport_existing_servi!GF8+Public_transport_existing_servi!GF10+Public_transport_existing_servi!GF11","v":0},{"$f":"Public_transport_existing_servi!GG8+Public_transport_existing_servi!GG10+Public_transport_existing_servi!GG11","v":0},{"$f":"Public_transport_existing_servi!GH8+Public_transport_existing_servi!GH10+Public_transport_existing_servi!GH11","v":0},{"$f":"Public_transport_existing_servi!GI8+Public_transport_existing_servi!GI10+Public_transport_existing_servi!GI11","v":0},{"$f":"Public_transport_existing_servi!GJ8+Public_transport_existing_servi!GJ10+Public_transport_existing_servi!GJ11","v":0},{"$f":"Public_transport_existing_servi!GK8+Public_transport_existing_servi!GK10+Public_transport_existing_servi!GK11","v":0},{"$f":"Public_transport_existing_servi!GL8+Public_transport_existing_servi!GL10+Public_transport_existing_servi!GL11","v":0},{"$f":"Public_transport_existing_servi!GM8+Public_transport_existing_servi!GM10+Public_transport_existing_servi!GM11","v":0},{"$f":"Public_transport_existing_servi!GN8+Public_transport_existing_servi!GN10+Public_transport_existing_servi!GN11","v":0},{"$f":"Public_transport_existing_servi!GO8+Public_transport_existing_servi!GO10+Public_transport_existing_servi!GO11","v":0},{"$f":"Public_transport_existing_servi!GP8+Public_transport_existing_servi!GP10+Public_transport_existing_servi!GP11","v":0},{"$f":"Public_transport_existing_servi!GQ8+Public_transport_existing_servi!GQ10+Public_transport_existing_servi!GQ11","v":0},{"$f":"Public_transport_existing_servi!GR8+Public_transport_existing_servi!GR10+Public_transport_existing_servi!GR11","v":0},{"$f":"Public_transport_existing_servi!GS8+Public_transport_existing_servi!GS10+Public_transport_existing_servi!GS11","v":0},{"$f":"Public_transport_existing_servi!GT8+Public_transport_existing_servi!GT10+Public_transport_existing_servi!GT11","v":0},{"$f":"Public_transport_existing_servi!GU8+Public_transport_existing_servi!GU10+Public_transport_existing_servi!GU11","v":0},{"$f":"Public_transport_existing_servi!GV8+Public_transport_existing_servi!GV10+Public_transport_existing_servi!GV11","v":0},{"$f":"Public_transport_existing_servi!GW8+Public_transport_existing_servi!GW10+Public_transport_existing_servi!GW11","v":0},{"$f":"Public_transport_existing_servi!GX8+Public_transport_existing_servi!GX10+Public_transport_existing_servi!GX11","v":0},{"$f":"Public_transport_existing_servi!GY8+Public_transport_existing_servi!GY10+Public_transport_existing_servi!GY11","v":0},{"$f":"Public_transport_existing_servi!GZ8+Public_transport_existing_servi!GZ10+Public_transport_existing_servi!GZ11","v":0},{"$f":"Public_transport_existing_servi!HA8+Public_transport_existing_servi!HA10+Public_transport_existing_servi!HA11","v":0},{"$f":"Public_transport_existing_servi!HB8+Public_transport_existing_servi!HB10+Public_transport_existing_servi!HB11","v":0},{"$f":"Public_transport_existing_servi!HC8+Public_transport_existing_servi!HC10+Public_transport_existing_servi!HC11","v":0},{"$f":"Public_transport_existing_servi!HD8+Public_transport_existing_servi!HD10+Public_transport_existing_servi!HD11","v":0},{"$f":"Public_transport_existing_servi!HE8+Public_transport_existing_servi!HE10+Public_transport_existing_servi!HE11","v":0},{"$f":"Public_transport_existing_servi!HF8+Public_transport_existing_servi!HF10+Public_transport_existing_servi!HF11","v":0},{"$f":"Public_transport_existing_servi!HG8+Public_transport_existing_servi!HG10+Public_transport_existing_servi!HG11","v":0},{"$f":"Public_transport_existing_servi!HH8+Public_transport_existing_servi!HH10+Public_transport_existing_servi!HH11","v":0},{"$f":"Public_transport_existing_servi!HI8+Public_transport_existing_servi!HI10+Public_transport_existing_servi!HI11","v":0},{"$f":"Public_transport_existing_servi!HJ8+Public_transport_existing_servi!HJ10+Public_transport_existing_servi!HJ11","v":0},{"$f":"Public_transport_existing_servi!HK8+Public_transport_existing_servi!HK10+Public_transport_existing_servi!HK11","v":0},{"$f":"Public_transport_existing_servi!HL8+Public_transport_existing_servi!HL10+Public_transport_existing_servi!HL11","v":0},{"$f":"Public_transport_existing_servi!HM8+Public_transport_existing_servi!HM10+Public_transport_existing_servi!HM11","v":0},{"$f":"Public_transport_existing_servi!HN8+Public_transport_existing_servi!HN10+Public_transport_existing_servi!HN11","v":0},{"$f":"Public_transport_existing_servi!HO8+Public_transport_existing_servi!HO10+Public_transport_existing_servi!HO11","v":0},{"$f":"Public_transport_existing_servi!HP8+Public_transport_existing_servi!HP10+Public_transport_existing_servi!HP11","v":0},{"$f":"Public_transport_existing_servi!HQ8+Public_transport_existing_servi!HQ10+Public_transport_existing_servi!HQ11","v":0},{"$f":"Public_transport_existing_servi!HR8+Public_transport_existing_servi!HR10+Public_transport_existing_servi!HR11","v":0},{"$f":"Public_transport_existing_servi!HS8+Public_transport_existing_servi!HS10+Public_transport_existing_servi!HS11","v":0},{"$f":"Public_transport_existing_servi!HT8+Public_transport_existing_servi!HT10+Public_transport_existing_servi!HT11","v":0},{"$f":"Public_transport_existing_servi!HU8+Public_transport_existing_servi!HU10+Public_transport_existing_servi!HU11","v":0},{"$f":"Public_transport_existing_servi!HV8+Public_transport_existing_servi!HV10+Public_transport_existing_servi!HV11","v":0},{"$f":"Public_transport_existing_servi!HW8+Public_transport_existing_servi!HW10+Public_transport_existing_servi!HW11","v":0},{"$f":"Public_transport_existing_servi!HX8+Public_transport_existing_servi!HX10+Public_transport_existing_servi!HX11","v":0},{"$f":"Public_transport_existing_servi!HY8+Public_transport_existing_servi!HY10+Public_transport_existing_servi!HY11","v":0},{"$f":"Public_transport_existing_servi!HZ8+Public_transport_existing_servi!HZ10+Public_transport_existing_servi!HZ11","v":0},{"$f":"Public_transport_existing_servi!IA8+Public_transport_existing_servi!IA10+Public_transport_existing_servi!IA11","v":0},{"$f":"Public_transport_existing_servi!IB8+Public_transport_existing_servi!IB10+Public_transport_existing_servi!IB11","v":0},{"$f":"Public_transport_existing_servi!IC8+Public_transport_existing_servi!IC10+Public_transport_existing_servi!IC11","v":0},{"$f":"Public_transport_existing_servi!ID8+Public_transport_existing_servi!ID10+Public_transport_existing_servi!ID11","v":0},{"$f":"Public_transport_existing_servi!IE8+Public_transport_existing_servi!IE10+Public_transport_existing_servi!IE11","v":0},{"$f":"Public_transport_existing_servi!IF8+Public_transport_existing_servi!IF10+Public_transport_existing_servi!IF11","v":0},{"$f":"Public_transport_existing_servi!IG8+Public_transport_existing_servi!IG10+Public_transport_existing_servi!IG11","v":0},{"$f":"Public_transport_existing_servi!IH8+Public_transport_existing_servi!IH10+Public_transport_existing_servi!IH11","v":0},{"$f":"Public_transport_existing_servi!II8+Public_transport_existing_servi!II10+Public_transport_existing_servi!II11","v":0},{"$f":"Public_transport_existing_servi!IJ8+Public_transport_existing_servi!IJ10+Public_transport_existing_servi!IJ11","v":0},{"$f":"Public_transport_existing_servi!IK8+Public_transport_existing_servi!IK10+Public_transport_existing_servi!IK11","v":0},{"$f":"Public_transport_existing_servi!IL8+Public_transport_existing_servi!IL10+Public_transport_existing_servi!IL11","v":0},{"$f":"Public_transport_existing_servi!IM8+Public_transport_existing_servi!IM10+Public_transport_existing_servi!IM11","v":0},{"$f":"Public_transport_existing_servi!IN8+Public_transport_existing_servi!IN10+Public_transport_existing_servi!IN11","v":0},{"$f":"Public_transport_existing_servi!IO8+Public_transport_existing_servi!IO10+Public_transport_existing_servi!IO11","v":0},{"$f":"Public_transport_existing_servi!IP8+Public_transport_existing_servi!IP10+Public_transport_existing_servi!IP11","v":1522},{"$f":"Public_transport_existing_servi!IQ8+Public_transport_existing_servi!IQ10+Public_transport_existing_servi!IQ11","v":1522},{"$f":"Public_transport_existing_servi!IR8+Public_transport_existing_servi!IR10+Public_transport_existing_servi!IR11","v":1522},{"$f":"Public_transport_existing_servi!IS8+Public_transport_existing_servi!IS10+Public_transport_existing_servi!IS11","v":1522},{"$f":"Public_transport_existing_servi!IT8+Public_transport_existing_servi!IT10+Public_transport_existing_servi!IT11","v":1522},{"$f":"Public_transport_existing_servi!IU8+Public_transport_existing_servi!IU10+Public_transport_existing_servi!IU11","v":1522},{"$f":"Public_transport_existing_servi!IV8+Public_transport_existing_servi!IV10+Public_transport_existing_servi!IV11","v":1522},{"$f":"Public_transport_existing_servi!IW8+Public_transport_existing_servi!IW10+Public_transport_existing_servi!IW11","v":1522},{"$f":"Public_transport_existing_servi!IX8+Public_transport_existing_servi!IX10+Public_transport_existing_servi!IX11","v":1522},{"$f":"Public_transport_existing_servi!IY8+Public_transport_existing_servi!IY10+Public_transport_existing_servi!IY11","v":24159},{"$f":"Public_transport_existing_servi!IZ8+Public_transport_existing_servi!IZ10+Public_transport_existing_servi!IZ11","v":24159},{"$f":"Public_transport_existing_servi!JA8+Public_transport_existing_servi!JA10+Public_transport_existing_servi!JA11","v":24159},{"$f":"Public_transport_existing_servi!JB8+Public_transport_existing_servi!JB10+Public_transport_existing_servi!JB11","v":24159},{"$f":"Public_transport_existing_servi!JC8+Public_transport_existing_servi!JC10+Public_transport_existing_servi!JC11","v":24159},{"$f":"Public_transport_existing_servi!JD8+Public_transport_existing_servi!JD10+Public_transport_existing_servi!JD11","v":24159},{"$f":"Public_transport_existing_servi!JE8+Public_transport_existing_servi!JE10+Public_transport_existing_servi!JE11","v":24159},{"$f":"Public_transport_existing_servi!JF8+Public_transport_existing_servi!JF10+Public_transport_existing_servi!JF11","v":24159},{"$f":"Public_transport_existing_servi!JG8+Public_transport_existing_servi!JG10+Public_transport_existing_servi!JG11","v":24159},{"$f":"Public_transport_existing_servi!JH8+Public_transport_existing_servi!JH10+Public_transport_existing_servi!JH11","v":526},{"$f":"Public_transport_existing_servi!JI8+Public_transport_existing_servi!JI10+Public_transport_existing_servi!JI11","v":526},{"$f":"Public_transport_existing_servi!JJ8+Public_transport_existing_servi!JJ10+Public_transport_existing_servi!JJ11","v":526},{"$f":"Public_transport_existing_servi!JK8+Public_transport_existing_servi!JK10+Public_transport_existing_servi!JK11","v":526},{"$f":"Public_transport_existing_servi!JL8+Public_transport_existing_servi!JL10+Public_transport_existing_servi!JL11","v":526},{"$f":"Public_transport_existing_servi!JM8+Public_transport_existing_servi!JM10+Public_transport_existing_servi!JM11","v":526},{"$f":"Public_transport_existing_servi!JN8+Public_transport_existing_servi!JN10+Public_transport_existing_servi!JN11","v":526},{"$f":"Public_transport_existing_servi!JO8+Public_transport_existing_servi!JO10+Public_transport_existing_servi!JO11","v":526},{"$f":"Public_transport_existing_servi!JP8+Public_transport_existing_servi!JP10+Public_transport_existing_servi!JP11","v":526},{"$f":"Public_transport_existing_servi!JQ8+Public_transport_existing_servi!JQ10+Public_transport_existing_servi!JQ11","v":7},{"$f":"Public_transport_existing_servi!JR8+Public_transport_existing_servi!JR10+Public_transport_existing_servi!JR11","v":7},{"$f":"Public_transport_existing_servi!JS8+Public_transport_existing_servi!JS10+Public_transport_existing_servi!JS11","v":7},{"$f":"Public_transport_existing_servi!JT8+Public_transport_existing_servi!JT10+Public_transport_existing_servi!JT11","v":7},{"$f":"Public_transport_existing_servi!JU8+Public_transport_existing_servi!JU10+Public_transport_existing_servi!JU11","v":7},{"$f":"Public_transport_existing_servi!JV8+Public_transport_existing_servi!JV10+Public_transport_existing_servi!JV11","v":7},{"$f":"Public_transport_existing_servi!JW8+Public_transport_existing_servi!JW10+Public_transport_existing_servi!JW11","v":7},{"$f":"Public_transport_existing_servi!JX8+Public_transport_existing_servi!JX10+Public_transport_existing_servi!JX11","v":7},{"$f":"Public_transport_existing_servi!JY8+Public_transport_existing_servi!JY10+Public_transport_existing_servi!JY11","v":7},{"$f":"Public_transport_existing_servi!JZ8+Public_transport_existing_servi!JZ10+Public_transport_existing_servi!JZ11","v":131654},{"$f":"Public_transport_existing_servi!KA8+Public_transport_existing_servi!KA10+Public_transport_existing_servi!KA11","v":131654},{"$f":"Public_transport_existing_servi!KB8+Public_transport_existing_servi!KB10+Public_transport_existing_servi!KB11","v":131654},{"$f":"Public_transport_existing_servi!KC8+Public_transport_existing_servi!KC10+Public_transport_existing_servi!KC11","v":131654},{"$f":"Public_transport_existing_servi!KD8+Public_transport_existing_servi!KD10+Public_transport_existing_servi!KD11","v":131654},{"$f":"Public_transport_existing_servi!KE8+Public_transport_existing_servi!KE10+Public_transport_existing_servi!KE11","v":131654},{"$f":"Public_transport_existing_servi!KF8+Public_transport_existing_servi!KF10+Public_transport_existing_servi!KF11","v":131654},{"$f":"Public_transport_existing_servi!KG8+Public_transport_existing_servi!KG10+Public_transport_existing_servi!KG11","v":131654},{"$f":"Public_transport_existing_servi!KH8+Public_transport_existing_servi!KH10+Public_transport_existing_servi!KH11","v":131654},{"$f":"Public_transport_existing_servi!KI8+Public_transport_existing_servi!KI10+Public_transport_existing_servi!KI11","v":263308},{"$f":"Public_transport_existing_servi!KJ8+Public_transport_existing_servi!KJ10+Public_transport_existing_servi!KJ11","v":263308},{"$f":"Public_transport_existing_servi!KK8+Public_transport_existing_servi!KK10+Public_transport_existing_servi!KK11","v":263308},{"$f":"Public_transport_existing_servi!KL8+Public_transport_existing_servi!KL10+Public_transport_existing_servi!KL11","v":263308},{"$f":"Public_transport_existing_servi!KM8+Public_transport_existing_servi!KM10+Public_transport_existing_servi!KM11","v":263308},{"$f":"Public_transport_existing_servi!KN8+Public_transport_existing_servi!KN10+Public_transport_existing_servi!KN11","v":263308},{"$f":"Public_transport_existing_servi!KO8+Public_transport_existing_servi!KO10+Public_transport_existing_servi!KO11","v":263308},{"$f":"Public_transport_existing_servi!KP8+Public_transport_existing_servi!KP10+Public_transport_existing_servi!KP11","v":263308},{"$f":"Public_transport_existing_servi!KQ8+Public_transport_existing_servi!KQ10+Public_transport_existing_servi!KQ11","v":263308},{"$f":"Public_transport_existing_servi!KR8+Public_transport_existing_servi!KR10+Public_transport_existing_servi!KR11","v":{"$error":"#VALUE!"}},{"$f":"Public_transport_existing_servi!KS8+Public_transport_existing_servi!KS10+Public_transport_existing_servi!KS11","v":0},{"$f":"Public_transport_existing_servi!KT8","v":8936725},{"$f":"Public_transport_existing_servi!KU8","v":8977303},{"$f":"'[4]1718 forecast transfer'!$B8","v":11726288.235294117},{"$f":"Public_transport_existing_servi!KW8","v":15366232},{"$f":"Public_transport_existing_servi!KX8","v":17246897},{"$f":"Public_transport_existing_servi!KY8","v":17379215},{"$f":"Public_transport_existing_servi!KZ8","v":15611329},{"$f":"Public_transport_existing_servi!LA8","v":15251329},{"$f":"Public_transport_existing_servi!LB8","v":14881329},{"$f":"Public_transport_existing_servi!LC8","v":14521329},{"$f":"Public_transport_existing_servi!LD8","v":35883},{"$f":"Public_transport_existing_servi!LE8","v":41048},{"$f":"'[4]1718 forecast transfer'!$C8","v":34700},{"$f":"Public_transport_existing_servi!LG8","v":48450},{"$f":"Public_transport_existing_servi!LH8","v":49514},{"$f":"Public_transport_existing_servi!LI8","v":50607},{"$f":"Public_transport_existing_servi!LJ8","v":51718},{"$f":"Public_transport_existing_servi!LK8","v":52910},{"$f":"Public_transport_existing_servi!LL8","v":54126},{"$f":"Public_transport_existing_servi!LM8","v":55423},{"$f":"Public_transport_existing_servi!LN8","v":0},{"$f":"Public_transport_existing_servi!LO8","v":0},{"$f":"'[4]1718 forecast transfer'!$D8","v":0},{"$f":"Public_transport_existing_servi!LQ8","v":0},{"$f":"Public_transport_existing_servi!LR8","v":0},{"$f":"Public_transport_existing_servi!LS8","v":0},{"$f":"Public_transport_existing_servi!LT8","v":0},{"$f":"Public_transport_existing_servi!LU8","v":0},{"$f":"Public_transport_existing_servi!LV8","v":0},{"$f":"Public_transport_existing_servi!LW8","v":0},{"$f":"Public_transport_existing_servi!LX8","v":65047},{"$f":"Public_transport_existing_servi!LY8","v":58292},{"$f":"'[4]1718 forecast transfer'!$E8","v":122796},{"$f":"Public_transport_existing_servi!MA8","v":122796},{"$f":"Public_transport_existing_servi!MB8","v":122796},{"$f":"Public_transport_existing_servi!MC8","v":122796},{"$f":"Public_transport_existing_servi!MD8","v":122796},{"$f":"Public_transport_existing_servi!ME8","v":122796},{"$f":"Public_transport_existing_servi!MF8","v":122796},{"$f":"Public_transport_existing_servi!MG8","v":122796},{"$f":"Public_transport_existing_servi!MH8","v":463813},{"$f":"Public_transport_existing_servi!MI8","v":625657},{"$f":"'[4]1718 forecast transfer'!$F8","v":1052870.5882352942},{"$f":"Public_transport_existing_servi!MK8","v":1075311},{"$f":"Public_transport_existing_servi!ML8","v":1121809},{"$f":"Public_transport_existing_servi!MM8","v":1145197},{"$f":"Public_transport_existing_servi!MN8","v":997875},{"$f":"Public_transport_existing_servi!MO8","v":997875},{"$f":"Public_transport_existing_servi!MP8","v":997875},{"$f":"Public_transport_existing_servi!MQ8","v":997875},{"$f":"Public_transport_existing_servi!MR8","v":758493},{"$f":"Public_transport_existing_servi!MS8","v":701692},{"$f":"'[4]1718 forecast transfer'!$G8","v":719900},{"$f":"Public_transport_existing_servi!MU8","v":834935},{"$f":"Public_transport_existing_servi!MV8","v":832282},{"$f":"Public_transport_existing_servi!MW8","v":880987},{"$f":"Public_transport_existing_servi!MX8","v":899792},{"$f":"Public_transport_existing_servi!MY8","v":952262},{"$f":"Public_transport_existing_servi!MZ8","v":973572},{"$f":"Public_transport_existing_servi!NA8","v":1030135},{"$f":"Public_transport_existing_servi!NB8","v":10259961},{"$f":"Public_transport_existing_servi!NC8","v":10403992},{"$f":"Public_transport_existing_servi!ND8","v":11631720},{"$f":"Public_transport_existing_servi!NE8","v":17447724},{"$f":"Public_transport_existing_servi!NF8","v":19373298},{"$f":"Public_transport_existing_servi!NG8","v":19578802},{"$f":"Public_transport_existing_servi!NH8","v":17683510},{"$f":"Public_transport_existing_servi!NI8","v":17377172},{"$f":"Public_transport_existing_servi!NJ8","v":17029698},{"$f":"Public_transport_existing_servi!NK8","v":16727558},{"$f":"Public_transport_existing_servi!NL8","v":0},{"$f":"Public_transport_existing_servi!NM8","v":0},{"$f":"Public_transport_existing_servi!NN8","v":0},{"$f":"Public_transport_existing_servi!NO8","v":0},{"$f":"Public_transport_existing_servi!NP8","v":0},{"$f":"Public_transport_existing_servi!NQ8","v":0},{"$f":"Public_transport_existing_servi!NR8","v":0},{"$f":"Public_transport_existing_servi!NS8","v":0},{"$f":"Public_transport_existing_servi!NT8","v":0},{"$f":"Public_transport_existing_servi!NU8","v":0},{"$f":"Public_transport_existing_servi!NV8","v":"Tauranga school services will be integrated into WC511 bus services through PT Blueprint work in the 2018/19 year. Cost estimate figures are not yet inflation-adjusted."},{"$f":"Public_transport_existing_servi!NW8","v":0},{"$f":"Public_transport_existing_servi!NX8","v":0},{"$f":"Public_transport_existing_servi!NY8","v":341},{"$f":"Public_transport_existing_servi!NZ8","v":"Yes"},{"$f":"Public_transport_existing_servi!OA8","v":0},{"$f":"Public_transport_existing_servi!OB8","v":0},{"$f":"Public_transport_existing_servi!OC8","v":0},{"$f":"Public_transport_existing_servi!OD8","v":0},{"$f":"Public_transport_existing_servi!OE8","v":0},{"$f":"Public_transport_existing_servi!OF8","v":0},{"$f":"Public_transport_existing_servi!OG8","v":0},{"$f":"Public_transport_existing_servi!OH8","v":0},{"$f":"Public_transport_existing_servi!OI8","v":0},{"$f":"Public_transport_existing_servi!OJ8","v":0},{"$f":"Public_transport_existing_servi!OK8","v":0},{"$f":"Public_transport_existing_servi!OL8","v":0},{"$f":"Public_transport_existing_servi!OM8","v":0},{"$f":"Public_transport_existing_servi!ON8","v":0},{"$f":"Public_transport_existing_servi!OO8","v":0},{"$f":"Public_transport_existing_servi!OP8","v":0},{"$f":"Public_transport_existing_servi!OQ8","v":0},{"$f":"Public_transport_existing_servi!OR8","v":0},{"$f":"Public_transport_existing_servi!OS8","v":0},{"$f":"Public_transport_existing_servi!OT8","v":0},{"$f":"Public_transport_existing_servi!OU8","v":0},{"$f":"Public_transport_existing_servi!OV8","v":0},{"$f":"Public_transport_existing_servi!OW8","v":0},{"$f":"Public_transport_existing_servi!OX8","v":0},{"$f":"Public_transport_existing_servi!OY8","v":0},{"$f":"Public_transport_existing_servi!OZ8","v":0},{"$f":"Public_transport_existing_servi!PA8","v":0},{"$f":"Public_transport_existing_servi!PB8","v":0},{"$f":"Public_transport_existing_servi!PC8","v":0},{"$f":"Public_transport_existing_servi!PD8","v":0},{"$f":"Public_transport_existing_servi!PE8","v":0},{"$f":"Public_transport_existing_servi!PF8","v":0},{"$f":"Public_transport_existing_servi!PG8","v":0},{"$f":"Public_transport_existing_servi!PH8","v":0},{"$f":"Public_transport_existing_servi!PI8","v":0},{"$f":"Public_transport_existing_servi!PJ8","v":0},{"$f":"Public_transport_existing_servi!PK8","v":0},{"$f":"Public_transport_existing_servi!PL8","v":0},{"$f":"Public_transport_existing_servi!PM8","v":0},{"$f":"Public_transport_existing_servi!PN8","v":0},{"$f":"Public_transport_existing_servi!PO8","v":0},{"$f":"Public_transport_existing_servi!PP8","v":0},{"$f":"Public_transport_existing_servi!PQ8","v":0},{"$f":"Public_transport_existing_servi!PR8","v":0},{"$f":"Public_transport_existing_servi!PS8","v":0},"Recommended",null,null,null,10259961,10403992,13656554.823529411,17447724,19373298,19578802,null,{"$f":"SUM(PX8:PZ8)","v":34320507.823529407},null,null,{"$f":"SUM(QA8:QC8)","v":56399824},null,{"$f":"KT8+KU8+KV8+LD8+LE8+LF8+LN8+LO8+LP8","v":29751947.235294119},{"$f":"KW8+KX8+KY8+LG8+LH8+LI8+LQ8+LR8+LS8","v":50140915},{"$f":"LX8+LY8+LZ8+MH8+MI8+MJ8","v":2388475.5882352944},{"$f":"MA8+MB8+MC8+MK8+ML8+MM8","v":3710705},{"$f":"MR8+MS8+MT8","v":2180085},{"$f":"MU8+MV8+MW8","v":2548204}]
["Bay of Plenty Regional Council","Nth, Tga Units (& Rotorua DM & Eastern DM)","Do-minimum",{"$f":"Public_transport_existing_servi!D9+Public_transport_existing_servi!D10+Public_transport_existing_servi!D11","v":1491681},{"$f":"Public_transport_existing_servi!E9+Public_transport_existing_servi!E10+Public_transport_existing_servi!E11","v":1491681},{"$f":"Public_transport_existing_servi!F9+Public_transport_existing_servi!F10+Public_transport_existing_servi!F11","v":1491681},{"$f":"Public_transport_existing_servi!G9+Public_transport_existing_servi!G10+Public_transport_existing_servi!G11","v":1491681},{"$f":"Public_transport_existing_servi!H9+Public_transport_existing_servi!H10+Public_transport_existing_servi!H11","v":1491681},{"$f":"Public_transport_existing_servi!I9+Public_transport_existing_servi!I10+Public_transport_existing_servi!I11","v":1491681},{"$f":"Public_transport_existing_servi!J9+Public_transport_existing_servi!J10+Public_transport_existing_servi!J11","v":1491681},{"$f":"Public_transport_existing_servi!K9+Public_transport_existing_servi!K10+Public_transport_existing_servi!K11","v":1491681},{"$f":"Public_transport_existing_servi!L9+Public_transport_existing_servi!L10+Public_transport_existing_servi!L11","v":1491681},{"$f":"Public_transport_existing_servi!M9+Public_transport_existing_servi!M10+Public_transport_existing_servi!M11","v":1252960},{"$f":"Public_transport_existing_servi!N9+Public_transport_existing_servi!N10+Public_transport_existing_servi!N11","v":1252960},{"$f":"Public_transport_existing_servi!O9+Public_transport_existing_servi!O10+Public_transport_existing_servi!O11","v":1252960},{"$f":"Public_transport_existing_servi!P9+Public_transport_existing_servi!P10+Public_transport_existing_servi!P11","v":1252960},{"$f":"Public_transport_existing_servi!Q9+Public_transport_existing_servi!Q10+Public_transport_existing_servi!Q11","v":1252960},{"$f":"Public_transport_existing_servi!R9+Public_transport_existing_servi!R10+Public_transport_existing_servi!R11","v":1252960},{"$f":"Public_transport_existing_servi!S9+Public_transport_existing_servi!S10+Public_transport_existing_servi!S11","v":1252960},{"$f":"Public_transport_existing_servi!T9+Public_transport_existing_servi!T10+Public_transport_existing_servi!T11","v":1252960},{"$f":"Public_transport_existing_servi!U9+Public_transport_existing_servi!U10+Public_transport_existing_servi!U11","v":1252960},{"$f":"Public_transport_existing_servi!V9+Public_transport_existing_servi!V10+Public_transport_existing_servi!V11","v":389556},{"$f":"Public_transport_existing_servi!W9+Public_transport_existing_servi!W10+Public_transport_existing_servi!W11","v":389556},{"$f":"Public_transport_existing_servi!X9+Public_transport_existing_servi!X10+Public_transport_existing_servi!X11","v":389556},{"$f":"Public_transport_existing_servi!Y9+Public_transport_existing_servi!Y10+Public_transport_existing_servi!Y11","v":389556},{"$f":"Public_transport_existing_servi!Z9+Public_transport_existing_servi!Z10+Public_transport_existing_servi!Z11","v":389556},{"$f":"Public_transport_existing_servi!AA9+Public_transport_existing_servi!AA10+Public_transport_existing_servi!AA11","v":389556},{"$f":"Public_transport_existing_servi!AB9+Public_transport_existing_servi!AB10+Public_transport_existing_servi!AB11","v":389556},{"$f":"Public_transport_existing_servi!AC9+Public_transport_existing_servi!AC10+Public_transport_existing_servi!AC11","v":389556},{"$f":"Public_transport_existing_servi!AD9+Public_transport_existing_servi!AD10+Public_transport_existing_servi!AD11","v":389556},{"$f":"Public_transport_existing_servi!AE9+Public_transport_existing_servi!AE10+Public_transport_existing_servi!AE11","v":25523677},{"$f":"Public_transport_existing_servi!AF9+Public_transport_existing_servi!AF10+Public_transport_existing_servi!AF11","v":25523677},{"$f":"Public_transport_existing_servi!AG9+Public_transport_existing_servi!AG10+Public_transport_existing_servi!AG11","v":25523677},{"$f":"Public_transport_existing_servi!AH9+Public_transport_existing_servi!AH10+Public_transport_existing_servi!AH11","v":25523677},{"$f":"Public_transport_existing_servi!AI9+Public_transport_existing_servi!AI10+Public_transport_existing_servi!AI11","v":25523677},{"$f":"Public_transport_existing_servi!AJ9+Public_transport_existing_servi!AJ10+Public_transport_existing_servi!AJ11","v":25523677},{"$f":"Public_transport_existing_servi!AK9+Public_transport_existing_servi!AK10+Public_transport_existing_servi!AK11","v":25523677},{"$f":"Public_transport_existing_servi!AL9+Public_transport_existing_servi!AL10+Public_transport_existing_servi!AL11","v":25523677},{"$f":"Public_transport_existing_servi!AM9+Public_transport_existing_servi!AM10+Public_transport_existing_servi!AM11","v":25523677},{"$f":"Public_transport_existing_servi!AN9+Public_transport_existing_servi!AN10+Public_transport_existing_servi!AN11","v":6352808},{"$f":"Public_transport_existing_servi!AO9+Public_transport_existing_servi!AO10+Public_transport_existing_servi!AO11","v":6352808},{"$f":"Public_transport_existing_servi!AP9+Public_transport_existing_servi!AP10+Public_transport_existing_servi!AP11","v":6352808},{"$f":"Public_transport_existing_servi!AQ9+Public_transport_existing_servi!AQ10+Public_transport_existing_servi!AQ11","v":6352808},{"$f":"Public_transport_existing_servi!AR9+Public_transport_existing_servi!AR10+Public_transport_existing_servi!AR11","v":6352808},{"$f":"Public_transport_existing_servi!AS9+Public_transport_existing_servi!AS10+Public_transport_existing_servi!AS11","v":6352808},{"$f":"Public_transport_existing_servi!AT9+Public_transport_existing_servi!AT10+Public_transport_existing_servi!AT11","v":6352808},{"$f":"Public_transport_existing_servi!AU9+Public_transport_existing_servi!AU10+Public_transport_existing_servi!AU11","v":6352808},{"$f":"Public_transport_existing_servi!AV9+Public_transport_existing_servi!AV10+Public_transport_existing_servi!AV11","v":6352808},{"$f":"Public_transport_existing_servi!AW9+Public_transport_existing_servi!AW10+Public_transport_existing_servi!AW11","v":4019370},{"$f":"Public_transport_existing_servi!AX9+Public_transport_existing_servi!AX10+Public_transport_existing_servi!AX11","v":4019370},{"$f":"Public_transport_existing_servi!AY9+Public_transport_existing_servi!AY10+Public_transport_existing_servi!AY11","v":4019370},{"$f":"Public_transport_existing_servi!AZ9+Public_transport_existing_servi!AZ10+Public_transport_existing_servi!AZ11","v":4019370},{"$f":"Public_transport_existing_servi!BA9+Public_transport_existing_servi!BA10+Public_transport_existing_servi!BA11","v":4019370},{"$f":"Public_transport_existing_servi!BB9+Public_transport_existing_servi!BB10+Public_transport_existing_servi!BB11","v":4019370},{"$f":"Public_transport_existing_servi!BC9+Public_transport_existing_servi!BC10+Public_transport_existing_servi!BC11","v":4019370},{"$f":"Public_transport_existing_servi!BD9+Public_transport_existing_servi!BD10+Public_transport_existing_servi!BD11","v":4019370},{"$f":"Public_transport_existing_servi!BE9+Public_transport_existing_servi!BE10+Public_transport_existing_servi!BE11","v":4019370},{"$f":"Public_transport_existing_servi!BF9+Public_transport_existing_servi!BF10+Public_transport_existing_servi!BF11","v":51150},{"$f":"Public_transport_existing_servi!BG9+Public_transport_existing_servi!BG10+Public_transport_existing_servi!BG11","v":51150},{"$f":"Public_transport_existing_servi!BH9+Public_transport_existing_servi!BH10+Public_transport_existing_servi!BH11","v":51150},{"$f":"Public_transport_existing_servi!BI9+Public_transport_existing_servi!BI10+Public_transport_existing_servi!BI11","v":51150},{"$f":"Public_transport_existing_servi!BJ9+Public_transport_existing_servi!BJ10+Public_transport_existing_servi!BJ11","v":51150},{"$f":"Public_transport_existing_servi!BK9+Public_transport_existing_servi!BK10+Public_transport_existing_servi!BK11","v":51150},{"$f":"Public_transport_existing_servi!BL9+Public_transport_existing_servi!BL10+Public_transport_existing_servi!BL11","v":51150},{"$f":"Public_transport_existing_servi!BM9+Public_transport_existing_servi!BM10+Public_transport_existing_servi!BM11","v":51150},{"$f":"Public_transport_existing_servi!BN9+Public_transport_existing_servi!BN10+Public_transport_existing_servi!BN11","v":51150},{"$f":"Public_transport_existing_servi!BO9+Public_transport_existing_servi!BO10+Public_transport_existing_servi!BO11","v":220943},{"$f":"Public_transport_existing_servi!BP9+Public_transport_existing_servi!BP10+Public_transport_existing_servi!BP11","v":220943},{"$f":"Public_transport_existing_servi!BQ9+Public_transport_existing_servi!BQ10+Public_transport_existing_servi!BQ11","v":220943},{"$f":"Public_transport_existing_servi!BR9+Public_transport_existing_servi!BR10+Public_transport_existing_servi!BR11","v":220943},{"$f":"Public_transport_existing_servi!BS9+Public_transport_existing_servi!BS10+Public_transport_existing_servi!BS11","v":220943},{"$f":"Public_transport_existing_servi!BT9+Public_transport_existing_servi!BT10+Public_transport_existing_servi!BT11","v":220943},{"$f":"Public_transport_existing_servi!BU9+Public_transport_existing_servi!BU10+Public_transport_existing_servi!BU11","v":220943},{"$f":"Public_transport_existing_servi!BV9+Public_transport_existing_servi!BV10+Public_transport_existing_servi!BV11","v":220943},{"$f":"Public_transport_existing_servi!BW9+Public_transport_existing_servi!BW10+Public_transport_existing_servi!BW11","v":220943},{"$f":"Public_transport_existing_servi!BX9+Public_transport_existing_servi!BX10+Public_transport_existing_servi!BX11","v":714576},{"$f":"Public_transport_existing_servi!BY9+Public_transport_existing_servi!BY10+Public_transport_existing_servi!BY11","v":714576},{"$f":"Public_transport_existing_servi!BZ9+Public_transport_existing_servi!BZ10+Public_transport_existing_servi!BZ11","v":714576},{"$f":"Public_transport_existing_servi!CA9+Public_transport_existing_servi!CA10+Public_transport_existing_servi!CA11","v":714576},{"$f":"Public_transport_existing_servi!CB9+Public_transport_existing_servi!CB10+Public_transport_existing_servi!CB11","v":714576},{"$f":"Public_transport_existing_servi!CC9+Public_transport_existing_servi!CC10+Public_transport_existing_servi!CC11","v":714576},{"$f":"Public_transport_existing_servi!CD9+Public_transport_existing_servi!CD10+Public_transport_existing_servi!CD11","v":714576},{"$f":"Public_transport_existing_servi!CE9+Public_transport_existing_servi!CE10+Public_transport_existing_servi!CE11","v":714576},{"$f":"Public_transport_existing_servi!CF9+Public_transport_existing_servi!CF10+Public_transport_existing_servi!CF11","v":714576},{"$f":"Public_transport_existing_servi!CG9+Public_transport_existing_servi!CG10+Public_transport_existing_servi!CG11","v":{"$error":"#VALUE!"}},{"$f":"Public_transport_existing_servi!CH9+Public_transport_existing_servi!CH10+Public_transport_existing_servi!CH11","v":0},{"$f":"Public_transport_existing_servi!CI9+Public_transport_existing_servi!CI10+Public_transport_existing_servi!CI11","v":0},{"$f":"Public_transport_existing_servi!CJ9+Public_transport_existing_servi!CJ10+Public_transport_existing_servi!CJ11","v":0},{"$f":"Public_transport_existing_servi!CK9+Public_transport_existing_servi!CK10+Public_transport_existing_servi!CK11","v":0},{"$f":"Public_transport_existing_servi!CL9+Public_transport_existing_servi!CL10+Public_transport_existing_servi!CL11","v":0},{"$f":"Public_transport_existing_servi!CM9+Public_transport_existing_servi!CM10+Public_transport_existing_servi!CM11","v":0},{"$f":"Public_transport_existing_servi!CN9+Public_transport_existing_servi!CN10+Public_transport_existing_servi!CN11","v":0},{"$f":"Public_transport_existing_servi!CO9+Public_transport_existing_servi!CO10+Public_transport_existing_servi!CO11","v":0},{"$f":"Public_transport_existing_servi!CP9+Public_transport_existing_servi!CP10+Public_transport_existing_servi!CP11","v":0},{"$f":"Public_transport_existing_servi!CQ9+Public_transport_existing_servi!CQ10+Public_transport_existing_servi!CQ11","v":0},{"$f":"Public_transport_existing_servi!CR9+Public_transport_existing_servi!CR10+Public_transport_existing_servi!CR11","v":0},{"$f":"Public_transport_existing_servi!CS9+Public_transport_existing_servi!CS10+Public_transport_existing_servi!CS11","v":0},{"$f":"Public_transport_existing_servi!CT9+Public_transport_existing_servi!CT10+Public_transport_existing_servi!CT11","v":0},{"$f":"Public_transport_existing_servi!CU9+Public_transport_existing_servi!CU10+Public_transport_existing_servi!CU11","v":0},{"$f":"Public_transport_existing_servi!CV9+Public_transport_existing_servi!CV10+Public_transport_existing_servi!CV11","v":0},{"$f":"Public_transport_existing_servi!CW9+Public_transport_existing_servi!CW10+Public_transport_existing_servi!CW11","v":0},{"$f":"Public_transport_existing_servi!CX9+Public_transport_existing_servi!CX10+Public_transport_existing_servi!CX11","v":0},{"$f":"Public_transport_existing_servi!CY9+Public_transport_existing_servi!CY10+Public_transport_existing_servi!CY11","v":0},{"$f":"Public_transport_existing_servi!CZ9+Public_transport_existing_servi!CZ10+Public_transport_existing_servi!CZ11","v":0},{"$f":"Public_transport_existing_servi!DA9+Public_transport_existing_servi!DA10+Public_transport_existing_servi!DA11","v":0},{"$f":"Public_transport_existing_servi!DB9+Public_transport_existing_servi!DB10+Public_transport_existing_servi!DB11","v":0},{"$f":"Public_transport_existing_servi!DC9+Public_transport_existing_servi!DC10+Public_transport_existing_servi!DC11","v":0},{"$f":"Public_transport_existing_servi!DD9+Public_transport_existing_servi!DD10+Public_transport_existing_servi!DD11","v":0},{"$f":"Public_transport_existing_servi!DE9+Public_transport_existing_servi!DE10+Public_transport_existing_servi!DE11","v":0},{"$f":"Public_transport_existing_servi!DF9+Public_transport_existing_servi!DF10+Public_transport_existing_servi!DF11","v":0},{"$f":"Public_transport_existing_servi!DG9+Public_transport_existing_servi!DG10+Public_transport_existing_servi!DG11","v":0},{"$f":"Public_transport_existing_servi!DH9+Public_transport_existing_servi!DH10+Public_transport_existing_servi!DH11","v":0},{"$f":"Public_transport_existing_servi!DI9+Public_transport_existing_servi!DI10+Public_transport_existing_servi!DI11","v":0},{"$f":"Public_transport_existing_servi!DJ9+Public_transport_existing_servi!DJ10+Public_transport_existing_servi!DJ11","v":0},{"$f":"Public_transport_existing_servi!DK9+Public_transport_existing_servi!DK10+Public_transport_existing_servi!DK11","v":0},{"$f":"Public_transport_existing_servi!DL9+Public_transport_existing_servi!DL10+Public_transport_existing_servi!DL11","v":0},{"$f":"Public_transport_existing_servi!DM9+Public_transport_existing_servi!DM10+Public_transport_existing_servi!DM11","v":0},{"$f":"Public_transport_existing_servi!DN9+Public_transport_existing_servi!DN10+Public_transport_existing_servi!DN11","v":0},{"$f":"Public_transport_existing_servi!DO9+Public_transport_existing_servi!DO10+Public_transport_existing_servi!DO11","v":0},{"$f":"Public_transport_existing_servi!DP9+Public_transport_existing_servi!DP10+Public_transport_existing_servi!DP11","v":0},{"$f":"Public_transport_existing_servi!DQ9+Public_transport_existing_servi!DQ10+Public_transport_existing_servi!DQ11","v":0},{"$f":"Public_transport_existing_servi!DR9+Public_transport_existing_servi!DR10+Public_transport_existing_servi!DR11","v":0},{"$f":"Public_transport_existing_servi!DS9+Public_transport_existing_servi!DS10+Public_transport_existing_servi!DS11","v":0},{"$f":"Public_transport_existing_servi!DT9+Public_transport_existing_servi!DT10+Public_transport_existing_servi!DT11","v":0},{"$f":"Public_transport_existing_servi!DU9+Public_transport_existing_servi!DU10+Public_transport_existing_servi!DU11","v":0},{"$f":"Public_transport_existing_servi!DV9+Public_transport_existing_servi!DV10+Public_transport_existing_servi!DV11","v":0},{"$f":"Public_transport_existing_servi!DW9+Public_transport_existing_servi!DW10+Public_transport_existing_servi!DW11","v":0},{"$f":"Public_transport_existing_servi!DX9+Public_transport_existing_servi!DX10+Public_transport_existing_servi!DX11","v":0},{"$f":"Public_transport_existing_servi!DY9+Public_transport_existing_servi!DY10+Public_transport_existing_servi!DY11","v":0},{"$f":"Public_transport_existing_servi!DZ9+Public_transport_existing_servi!DZ10+Public_transport_existing_servi!DZ11","v":0},{"$f":"Public_transport_existing_servi!EA9+Public_transport_existing_servi!EA10+Public_transport_existing_servi!EA11","v":0},{"$f":"Public_transport_existing_servi!EB9+Public_transport_existing_servi!EB10+Public_transport_existing_servi!EB11","v":0},{"$f":"Public_transport_existing_servi!EC9+Public_transport_existing_servi!EC10+Public_transport_existing_servi!EC11","v":0},{"$f":"Public_transport_existing_servi!ED9+Public_transport_existing_servi!ED10+Public_transport_existing_servi!ED11","v":0},{"$f":"Public_transport_existing_servi!EE9+Public_transport_existing_servi!EE10+Public_transport_existing_servi!EE11","v":0},{"$f":"Public_transport_existing_servi!EF9+Public_transport_existing_servi!EF10+Public_transport_existing_servi!EF11","v":0},{"$f":"Public_transport_existing_servi!EG9+Public_transport_existing_servi!EG10+Public_transport_existing_servi!EG11","v":0},{"$f":"Public_transport_existing_servi!EH9+Public_transport_existing_servi!EH10+Public_transport_existing_servi!EH11","v":0},{"$f":"Public_transport_existing_servi!EI9+Public_transport_existing_servi!EI10+Public_transport_existing_servi!EI11","v":0},{"$f":"Public_transport_existing_servi!EJ9+Public_transport_existing_servi!EJ10+Public_transport_existing_servi!EJ11","v":0},{"$f":"Public_transport_existing_servi!EK9+Public_transport_existing_servi!EK10+Public_transport_existing_servi!EK11","v":0},{"$f":"Public_transport_existing_servi!EL9+Public_transport_existing_servi!EL10+Public_transport_existing_servi!EL11","v":0},{"$f":"Public_transport_existing_servi!EM9+Public_transport_existing_servi!EM10+Public_transport_existing_servi!EM11","v":0},{"$f":"Public_transport_existing_servi!EN9+Public_transport_existing_servi!EN10+Public_transport_existing_servi!EN11","v":0},{"$f":"Public_transport_existing_servi!EO9+Public_transport_existing_servi!EO10+Public_transport_existing_servi!EO11","v":0},{"$f":"Public_transport_existing_servi!EP9+Public_transport_existing_servi!EP10+Public_transport_existing_servi!EP11","v":0},{"$f":"Public_transport_existing_servi!EQ9+Public_transport_existing_servi!EQ10+Public_transport_existing_servi!EQ11","v":0},{"$f":"Public_transport_existing_servi!ER9+Public_transport_existing_servi!ER10+Public_transport_existing_servi!ER11","v":0},{"$f":"Public_transport_existing_servi!ES9+Public_transport_existing_servi!ES10+Public_transport_existing_servi!ES11","v":0},{"$f":"Public_transport_existing_servi!ET9+Public_transport_existing_servi!ET10+Public_transport_existing_servi!ET11","v":0},{"$f":"Public_transport_existing_servi!EU9+Public_transport_existing_servi!EU10+Public_transport_existing_servi!EU11","v":0},{"$f":"Public_transport_existing_servi!EV9+Public_transport_existing_servi!EV10+Public_transport_existing_servi!EV11","v":0},{"$f":"Public_transport_existing_servi!EW9+Public_transport_existing_servi!EW10+Public_transport_existing_servi!EW11","v":0},{"$f":"Public_transport_existing_servi!EX9+Public_transport_existing_servi!EX10+Public_transport_existing_servi!EX11","v":0},{"$f":"Public_transport_existing_servi!EY9+Public_transport_existing_servi!EY10+Public_transport_existing_servi!EY11","v":0},{"$f":"Public_transport_existing_servi!EZ9+Public_transport_existing_servi!EZ10+Public_transport_existing_servi!EZ11","v":0},{"$f":"Public_transport_existing_servi!FA9+Public_transport_existing_servi!FA10+Public_transport_existing_servi!FA11","v":0},{"$f":"Public_transport_existing_servi!FB9+Public_transport_existing_servi!FB10+Public_transport_existing_servi!FB11","v":0},{"$f":"Public_transport_existing_servi!FC9+Public_transport_existing_servi!FC10+Public_transport_existing_servi!FC11","v":0},{"$f":"Public_transport_existing_servi!FD9+Public_transport_existing_servi!FD10+Public_transport_existing_servi!FD11","v":0},{"$f":"Public_transport_existing_servi!FE9+Public_transport_existing_servi!FE10+Public_transport_existing_servi!FE11","v":0},{"$f":"Public_transport_existing_servi!FF9+Public_transport_existing_servi!FF10+Public_transport_existing_servi!FF11","v":0},{"$f":"Public_transport_existing_servi!FG9+Public_transport_existing_servi!FG10+Public_transport_existing_servi!FG11","v":0},{"$f":"Public_transport_existing_servi!FH9+Public_transport_existing_servi!FH10+Public_transport_existing_servi!FH11","v":0},{"$f":"Public_transport_existing_servi!FI9+Public_transport_existing_servi!FI10+Public_transport_existing_servi!FI11","v":0},{"$f":"Public_transport_existing_servi!FJ9+Public_transport_existing_servi!FJ10+Public_transport_existing_servi!FJ11","v":0},{"$f":"Public_transport_existing_servi!FK9+Public_transport_existing_servi!FK10+Public_transport_existing_servi!FK11","v":0},{"$f":"Public_transport_existing_servi!FL9+Public_transport_existing_servi!FL10+Public_transport_existing_servi!FL11","v":0},{"$f":"Public_transport_existing_servi!FM9+Public_transport_existing_servi!FM10+Public_transport_existing_servi!FM11","v":0},{"$f":"Public_transport_existing_servi!FN9+Public_transport_existing_servi!FN10+Public_transport_existing_servi!FN11","v":0},{"$f":"Public_transport_existing_servi!FO9+Public_transport_existing_servi!FO10+Public_transport_existing_servi!FO11","v":0},{"$f":"Public_transport_existing_servi!FP9+Public_transport_existing_servi!FP10+Public_transport_existing_servi!FP11","v":0},{"$f":"Public_transport_existing_servi!FQ9+Public_transport_existing_servi!FQ10+Public_transport_existing_servi!FQ11","v":0},{"$f":"Public_transport_existing_servi!FR9+Public_transport_existing_servi!FR10+Public_transport_existing_servi!FR11","v":0},{"$f":"Public_transport_existing_servi!FS9+Public_transport_existing_servi!FS10+Public_transport_existing_servi!FS11","v":0},{"$f":"Public_transport_existing_servi!FT9+Public_transport_existing_servi!FT10+Public_transport_existing_servi!FT11","v":0},{"$f":"Public_transport_existing_servi!FU9+Public_transport_existing_servi!FU10+Public_transport_existing_servi!FU11","v":0},{"$f":"Public_transport_existing_servi!FV9+Public_transport_existing_servi!FV10+Public_transport_existing_servi!FV11","v":0},{"$f":"Public_transport_existing_servi!FW9+Public_transport_existing_servi!FW10+Public_transport_existing_servi!FW11","v":0},{"$f":"Public_transport_existing_servi!FX9+Public_transport_existing_servi!FX10+Public_transport_existing_servi!FX11","v":0},{"$f":"Public_transport_existing_servi!FY9+Public_transport_existing_servi!FY10+Public_transport_existing_servi!FY11","v":0},{"$f":"Public_transport_existing_servi!FZ9+Public_transport_existing_servi!FZ10+Public_transport_existing_servi!FZ11","v":0},{"$f":"Public_transport_existing_servi!GA9+Public_transport_existing_servi!GA10+Public_transport_existing_servi!GA11","v":0},{"$f":"Public_transport_existing_servi!GB9+Public_transport_existing_servi!GB10+Public_transport_existing_servi!GB11","v":0},{"$f":"Public_transport_existing_servi!GC9+Public_transport_existing_servi!GC10+Public_transport_existing_servi!GC11","v":0},{"$f":"Public_transport_existing_servi!GD9+Public_transport_existing_servi!GD10+Public_transport_existing_servi!GD11","v":0},{"$f":"Public_transport_existing_servi!GE9+Public_transport_existing_servi!GE10+Public_transport_existing_servi!GE11","v":0},{"$f":"Public_transport_existing_servi!GF9+Public_transport_existing_servi!GF10+Public_transport_existing_servi!GF11","v":0},{"$f":"Public_transport_existing_servi!GG9+Public_transport_existing_servi!GG10+Public_transport_existing_servi!GG11","v":0},{"$f":"Public_transport_existing_servi!GH9+Public_transport_existing_servi!GH10+Public_transport_existing_servi!GH11","v":0},{"$f":"Public_transport_existing_servi!GI9+Public_transport_existing_servi!GI10+Public_transport_existing_servi!GI11","v":0},{"$f":"Public_transport_existing_servi!GJ9+Public_transport_existing_servi!GJ10+Public_transport_existing_servi!GJ11","v":0},{"$f":"Public_transport_existing_servi!GK9+Public_transport_existing_servi!GK10+Public_transport_existing_servi!GK11","v":0},{"$f":"Public_transport_existing_servi!GL9+Public_transport_existing_servi!GL10+Public_transport_existing_servi!GL11","v":0},{"$f":"Public_transport_existing_servi!GM9+Public_transport_existing_servi!GM10+Public_transport_existing_servi!GM11","v":0},{"$f":"Public_transport_existing_servi!GN9+Public_transport_existing_servi!GN10+Public_transport_existing_servi!GN11","v":0},{"$f":"Public_transport_existing_servi!GO9+Public_transport_existing_servi!GO10+Public_transport_existing_servi!GO11","v":0},{"$f":"Public_transport_existing_servi!GP9+Public_transport_existing_servi!GP10+Public_transport_existing_servi!GP11","v":0},{"$f":"Public_transport_existing_servi!GQ9+Public_transport_existing_servi!GQ10+Public_transport_existing_servi!GQ11","v":0},{"$f":"Public_transport_existing_servi!GR9+Public_transport_existing_servi!GR10+Public_transport_existing_servi!GR11","v":0},{"$f":"Public_transport_existing_servi!GS9+Public_transport_existing_servi!GS10+Public_transport_existing_servi!GS11","v":0},{"$f":"Public_transport_existing_servi!GT9+Public_transport_existing_servi!GT10+Public_transport_existing_servi!GT11","v":0},{"$f":"Public_transport_existing_servi!GU9+Public_transport_existing_servi!GU10+Public_transport_existing_servi!GU11","v":0},{"$f":"Public_transport_existing_servi!GV9+Public_transport_existing_servi!GV10+Public_transport_existing_servi!GV11","v":0},{"$f":"Public_transport_existing_servi!GW9+Public_transport_existing_servi!GW10+Public_transport_existing_servi!GW11","v":0},{"$f":"Public_transport_existing_servi!GX9+Public_transport_existing_servi!GX10+Public_transport_existing_servi!GX11","v":0},{"$f":"Public_transport_existing_servi!GY9+Public_transport_existing_servi!GY10+Public_transport_existing_servi!GY11","v":0},{"$f":"Public_transport_existing_servi!GZ9+Public_transport_existing_servi!GZ10+Public_transport_existing_servi!GZ11","v":0},{"$f":"Public_transport_existing_servi!HA9+Public_transport_existing_servi!HA10+Public_transport_existing_servi!HA11","v":0},{"$f":"Public_transport_existing_servi!HB9+Public_transport_existing_servi!HB10+Public_transport_existing_servi!HB11","v":0},{"$f":"Public_transport_existing_servi!HC9+Public_transport_existing_servi!HC10+Public_transport_existing_servi!HC11","v":0},{"$f":"Public_transport_existing_servi!HD9+Public_transport_existing_servi!HD10+Public_transport_existing_servi!HD11","v":0},{"$f":"Public_transport_existing_servi!HE9+Public_transport_existing_servi!HE10+Public_transport_existing_servi!HE11","v":0},{"$f":"Public_transport_existing_servi!HF9+Public_transport_existing_servi!HF10+Public_transport_existing_servi!HF11","v":0},{"$f":"Public_transport_existing_servi!HG9+Public_transport_existing_servi!HG10+Public_transport_existing_servi!HG11","v":0},{"$f":"Public_transport_existing_servi!HH9+Public_transport_existing_servi!HH10+Public_transport_existing_servi!HH11","v":0},{"$f":"Public_transport_existing_servi!HI9+Public_transport_existing_servi!HI10+Public_transport_existing_servi!HI11","v":0},{"$f":"Public_transport_existing_servi!HJ9+Public_transport_existing_servi!HJ10+Public_transport_existing_servi!HJ11","v":0},{"$f":"Public_transport_existing_servi!HK9+Public_transport_existing_servi!HK10+Public_transport_existing_servi!HK11","v":0},{"$f":"Public_transport_existing_servi!HL9+Public_transport_existing_servi!HL10+Public_transport_existing_servi!HL11","v":0},{"$f":"Public_transport_existing_servi!HM9+Public_transport_existing_servi!HM10+Public_transport_existing_servi!HM11","v":0},{"$f":"Public_transport_existing_servi!HN9+Public_transport_existing_servi!HN10+Public_transport_existing_servi!HN11","v":0},{"$f":"Public_transport_existing_servi!HO9+Public_transport_existing_servi!HO10+Public_transport_existing_servi!HO11","v":0},{"$f":"Public_transport_existing_servi!HP9+Public_transport_existing_servi!HP10+Public_transport_existing_servi!HP11","v":0},{"$f":"Public_transport_existing_servi!HQ9+Public_transport_existing_servi!HQ10+Public_transport_existing_servi!HQ11","v":0},{"$f":"Public_transport_existing_servi!HR9+Public_transport_existing_servi!HR10+Public_transport_existing_servi!HR11","v":0},{"$f":"Public_transport_existing_servi!HS9+Public_transport_existing_servi!HS10+Public_transport_existing_servi!HS11","v":0},{"$f":"Public_transport_existing_servi!HT9+Public_transport_existing_servi!HT10+Public_transport_existing_servi!HT11","v":0},{"$f":"Public_transport_existing_servi!HU9+Public_transport_existing_servi!HU10+Public_transport_existing_servi!HU11","v":0},{"$f":"Public_transport_existing_servi!HV9+Public_transport_existing_servi!HV10+Public_transport_existing_servi!HV11","v":0},{"$f":"Public_transport_existing_servi!HW9+Public_transport_existing_servi!HW10+Public_transport_existing_servi!HW11","v":0},{"$f":"Public_transport_existing_servi!HX9+Public_transport_existing_servi!HX10+Public_transport_existing_servi!HX11","v":0},{"$f":"Public_transport_existing_servi!HY9+Public_transport_existing_servi!HY10+Public_transport_existing_servi!HY11","v":0},{"$f":"Public_transport_existing_servi!HZ9+Public_transport_existing_servi!HZ10+Public_transport_existing_servi!HZ11","v":0},{"$f":"Public_transport_existing_servi!IA9+Public_transport_existing_servi!IA10+Public_transport_existing_servi!IA11","v":0},{"$f":"Public_transport_existing_servi!IB9+Public_transport_existing_servi!IB10+Public_transport_existing_servi!IB11","v":0},{"$f":"Public_transport_existing_servi!IC9+Public_transport_existing_servi!IC10+Public_transport_existing_servi!IC11","v":0},{"$f":"Public_transport_existing_servi!ID9+Public_transport_existing_servi!ID10+Public_transport_existing_servi!ID11","v":0},{"$f":"Public_transport_existing_servi!IE9+Public_transport_existing_servi!IE10+Public_transport_existing_servi!IE11","v":0},{"$f":"Public_transport_existing_servi!IF9+Public_transport_existing_servi!IF10+Public_transport_existing_servi!IF11","v":0},{"$f":"Public_transport_existing_servi!IG9+Public_transport_existing_servi!IG10+Public_transport_existing_servi!IG11","v":0},{"$f":"Public_transport_existing_servi!IH9+Public_transport_existing_servi!IH10+Public_transport_existing_servi!IH11","v":0},{"$f":"Public_transport_existing_servi!II9+Public_transport_existing_servi!II10+Public_transport_existing_servi!II11","v":0},{"$f":"Public_transport_existing_servi!IJ9+Public_transport_existing_servi!IJ10+Public_transport_existing_servi!IJ11","v":0},{"$f":"Public_transport_existing_servi!IK9+Public_transport_existing_servi!IK10+Public_transport_existing_servi!IK11","v":0},{"$f":"Public_transport_existing_servi!IL9+Public_transport_existing_servi!IL10+Public_transport_existing_servi!IL11","v":0},{"$f":"Public_transport_existing_servi!IM9+Public_transport_existing_servi!IM10+Public_transport_existing_servi!IM11","v":0},{"$f":"Public_transport_existing_servi!IN9+Public_transport_existing_servi!IN10+Public_transport_existing_servi!IN11","v":0},{"$f":"Public_transport_existing_servi!IO9+Public_transport_existing_servi!IO10+Public_transport_existing_servi!IO11","v":0},{"$f":"Public_transport_existing_servi!IP9+Public_transport_existing_servi!IP10+Public_transport_existing_servi!IP11","v":4667},{"$f":"Public_transport_existing_servi!IQ9+Public_transport_existing_servi!IQ10+Public_transport_existing_servi!IQ11","v":4824},{"$f":"Public_transport_existing_servi!IR9+Public_transport_existing_servi!IR10+Public_transport_existing_servi!IR11","v":4989},{"$f":"Public_transport_existing_servi!IS9+Public_transport_existing_servi!IS10+Public_transport_existing_servi!IS11","v":5162},{"$f":"Public_transport_existing_servi!IT9+Public_transport_existing_servi!IT10+Public_transport_existing_servi!IT11","v":5344},{"$f":"Public_transport_existing_servi!IU9+Public_transport_existing_servi!IU10+Public_transport_existing_servi!IU11","v":5535},{"$f":"Public_transport_existing_servi!IV9+Public_transport_existing_servi!IV10+Public_transport_existing_servi!IV11","v":5735},{"$f":"Public_transport_existing_servi!IW9+Public_transport_existing_servi!IW10+Public_transport_existing_servi!IW11","v":5945},{"$f":"Public_transport_existing_servi!IX9+Public_transport_existing_servi!IX10+Public_transport_existing_servi!IX11","v":6166},{"$f":"Public_transport_existing_servi!IY9+Public_transport_existing_servi!IY10+Public_transport_existing_servi!IY11","v":75681},{"$f":"Public_transport_existing_servi!IZ9+Public_transport_existing_servi!IZ10+Public_transport_existing_servi!IZ11","v":78258},{"$f":"Public_transport_existing_servi!JA9+Public_transport_existing_servi!JA10+Public_transport_existing_servi!JA11","v":80963},{"$f":"Public_transport_existing_servi!JB9+Public_transport_existing_servi!JB10+Public_transport_existing_servi!JB11","v":83803},{"$f":"Public_transport_existing_servi!JC9+Public_transport_existing_servi!JC10+Public_transport_existing_servi!JC11","v":86785},{"$f":"Public_transport_existing_servi!JD9+Public_transport_existing_servi!JD10+Public_transport_existing_servi!JD11","v":89916},{"$f":"Public_transport_existing_servi!JE9+Public_transport_existing_servi!JE10+Public_transport_existing_servi!JE11","v":93204},{"$f":"Public_transport_existing_servi!JF9+Public_transport_existing_servi!JF10+Public_transport_existing_servi!JF11","v":96656},{"$f":"Public_transport_existing_servi!JG9+Public_transport_existing_servi!JG10+Public_transport_existing_servi!JG11","v":100281},{"$f":"Public_transport_existing_servi!JH9+Public_transport_existing_servi!JH10+Public_transport_existing_servi!JH11","v":1878},{"$f":"Public_transport_existing_servi!JI9+Public_transport_existing_servi!JI10+Public_transport_existing_servi!JI11","v":1946},{"$f":"Public_transport_existing_servi!JJ9+Public_transport_existing_servi!JJ10+Public_transport_existing_servi!JJ11","v":2017},{"$f":"Public_transport_existing_servi!JK9+Public_transport_existing_servi!JK10+Public_transport_existing_servi!JK11","v":2091},{"$f":"Public_transport_existing_servi!JL9+Public_transport_existing_servi!JL10+Public_transport_existing_servi!JL11","v":2169},{"$f":"Public_transport_existing_servi!JM9+Public_transport_existing_servi!JM10+Public_transport_existing_servi!JM11","v":2252},{"$f":"Public_transport_existing_servi!JN9+Public_transport_existing_servi!JN10+Public_transport_existing_servi!JN11","v":2338},{"$f":"Public_transport_existing_servi!JO9+Public_transport_existing_servi!JO10+Public_transport_existing_servi!JO11","v":2428},{"$f":"Public_transport_existing_servi!JP9+Public_transport_existing_servi!JP10+Public_transport_existing_servi!JP11","v":2523},{"$f":"Public_transport_existing_servi!JQ9+Public_transport_existing_servi!JQ10+Public_transport_existing_servi!JQ11","v":19},{"$f":"Public_transport_existing_servi!JR9+Public_transport_existing_servi!JR10+Public_transport_existing_servi!JR11","v":21},{"$f":"Public_transport_existing_servi!JS9+Public_transport_existing_servi!JS10+Public_transport_existing_servi!JS11","v":23},{"$f":"Public_transport_existing_servi!JT9+Public_transport_existing_servi!JT10+Public_transport_existing_servi!JT11","v":23},{"$f":"Public_transport_existing_servi!JU9+Public_transport_existing_servi!JU10+Public_transport_existing_servi!JU11","v":23},{"$f":"Public_transport_existing_servi!JV9+Public_transport_existing_servi!JV10+Public_transport_existing_servi!JV11","v":23},{"$f":"Public_transport_existing_servi!JW9+Public_transport_existing_servi!JW10+Public_transport_existing_servi!JW11","v":23},{"$f":"Public_transport_existing_servi!JX9+Public_transport_existing_servi!JX10+Public_transport_existing_servi!JX11","v":23},{"$f":"Public_transport_existing_servi!JY9+Public_transport_existing_servi!JY10+Public_transport_existing_servi!JY11","v":23},{"$f":"Public_transport_existing_servi!JZ9+Public_transport_existing_servi!JZ10+Public_transport_existing_servi!JZ11","v":471950},{"$f":"Public_transport_existing_servi!KA9+Public_transport_existing_servi!KA10+Public_transport_existing_servi!KA11","v":488964},{"$f":"Public_transport_existing_servi!KB9+Public_transport_existing_servi!KB10+Public_transport_existing_servi!KB11","v":506830},{"$f":"Public_transport_existing_servi!KC9+Public_transport_existing_servi!KC10+Public_transport_existing_servi!KC11","v":525588},{"$f":"Public_transport_existing_servi!KD9+Public_transport_existing_servi!KD10+Public_transport_existing_servi!KD11","v":545285},{"$f":"Public_transport_existing_servi!KE9+Public_transport_existing_servi!KE10+Public_transport_existing_servi!KE11","v":565967},{"$f":"Public_transport_existing_servi!KF9+Public_transport_existing_servi!KF10+Public_transport_existing_servi!KF11","v":587682},{"$f":"Public_transport_existing_servi!KG9+Public_transport_existing_servi!KG10+Public_transport_existing_servi!KG11","v":610484},{"$f":"Public_transport_existing_servi!KH9+Public_transport_existing_servi!KH10+Public_transport_existing_servi!KH11","v":634425},{"$f":"Public_transport_existing_servi!KI9+Public_transport_existing_servi!KI10+Public_transport_existing_servi!KI11","v":943899},{"$f":"Public_transport_existing_servi!KJ9+Public_transport_existing_servi!KJ10+Public_transport_existing_servi!KJ11","v":977929},{"$f":"Public_transport_existing_servi!KK9+Public_transport_existing_servi!KK10+Public_transport_existing_servi!KK11","v":1013660},{"$f":"Public_transport_existing_servi!KL9+Public_transport_existing_servi!KL10+Public_transport_existing_servi!KL11","v":1051177},{"$f":"Public_transport_existing_servi!KM9+Public_transport_existing_servi!KM10+Public_transport_existing_servi!KM11","v":1090571},{"$f":"Public_transport_existing_servi!KN9+Public_transport_existing_servi!KN10+Public_transport_existing_servi!KN11","v":1131934},{"$f":"Public_transport_existing_servi!KO9+Public_transport_existing_servi!KO10+Public_transport_existing_servi!KO11","v":1175365},{"$f":"Public_transport_existing_servi!KP9+Public_transport_existing_servi!KP10+Public_transport_existing_servi!KP11","v":1220968},{"$f":"Public_transport_existing_servi!KQ9+Public_transport_existing_servi!KQ10+Public_transport_existing_servi!KQ11","v":1268851},{"$f":"Public_transport_existing_servi!KR9+Public_transport_existing_servi!KR10+Public_transport_existing_servi!KR11","v":{"$error":"#VALUE!"}},{"$f":"Public_transport_existing_servi!KS9+Public_transport_existing_servi!KS10+Public_transport_existing_servi!KS11","v":0},{"$f":"Public_transport_existing_servi!KT9","v":8936725},{"$f":"Public_transport_existing_servi!KU9","v":8977303},{"$f":"'[4]1718 forecast transfer'!$B9","v":11726288.235294117},{"$f":"Public_transport_existing_servi!KW9","v":15366232},{"$f":"Public_transport_existing_servi!KX9","v":17246897},{"$f":"Public_transport_existing_servi!KY9","v":17379215},{"$f":"Public_transport_existing_servi!KZ9","v":15611329},{"$f":"Public_transport_existing_servi!LA9","v":15251329},{"$f":"Public_transport_existing_servi!LB9","v":14881329},{"$f":"Public_transport_existing_servi!LC9","v":14521329},{"$f":"Public_transport_existing_servi!LD9","v":35883},{"$f":"Public_transport_existing_servi!LE9","v":41048},{"$f":"'[4]1718 forecast transfer'!$C9","v":34700},{"$f":"Public_transport_existing_servi!LG9","v":48450},{"$f":"Public_transport_existing_servi!LH9","v":49514},{"$f":"Public_transport_existing_servi!LI9","v":50607},{"$f":"Public_transport_existing_servi!LJ9","v":51718},{"$f":"Public_transport_existing_servi!LK9","v":52910},{"$f":"Public_transport_existing_servi!LL9","v":54126},{"$f":"Public_transport_existing_servi!LM9","v":55423},{"$f":"Public_transport_existing_servi!LN9","v":0},{"$f":"Public_transport_existing_servi!LO9","v":0},{"$f":"'[4]1718 forecast transfer'!$D9","v":0},{"$f":"Public_transport_existing_servi!LQ9","v":0},{"$f":"Public_transport_existing_servi!LR9","v":0},{"$f":"Public_transport_existing_servi!LS9","v":0},{"$f":"Public_transport_existing_servi!LT9","v":0},{"$f":"Public_transport_existing_servi!LU9","v":0},{"$f":"Public_transport_existing_servi!LV9","v":0},{"$f":"Public_transport_existing_servi!LW9","v":0},{"$f":"Public_transport_existing_servi!LX9","v":65047},{"$f":"Public_transport_existing_servi!LY9","v":58292},{"$f":"'[4]1718 forecast transfer'!$E9","v":122796},{"$f":"Public_transport_existing_servi!MA9","v":122796},{"$f":"Public_transport_existing_servi!MB9","v":122796},{"$f":"Public_transport_existing_servi!MC9","v":122796},{"$f":"Public_transport_existing_servi!MD9","v":122796},{"$f":"Public_transport_existing_servi!ME9","v":122796},{"$f":"Public_transport_existing_servi!MF9","v":122796},{"$f":"Public_transport_existing_servi!MG9","v":122796},{"$f":"Public_transport_existing_servi!MH9","v":463813},{"$f":"Public_transport_existing_servi!MI9","v":625657},{"$f":"'[4]1718 forecast transfer'!$F9","v":1052870.5882352942},{"$f":"Public_transport_existing_servi!MK9","v":1075311},{"$f":"Public_transport_existing_servi!ML9","v":1121809},{"$f":"Public_transport_existing_servi!MM9","v":1145197},{"$f":"Public_transport_existing_servi!MN9","v":997875},{"$f":"Public_transport_existing_servi!MO9","v":997875},{"$f":"Public_transport_existing_servi!MP9","v":997875},{"$f":"Public_transport_existing_servi!MQ9","v":997875},{"$f":"Public_transport_existing_servi!MR9","v":758493},{"$f":"Public_transport_existing_servi!MS9","v":701692},{"$f":"'[4]1718 forecast transfer'!$G9","v":719900},{"$f":"Public_transport_existing_servi!MU9","v":834935},{"$f":"Public_transport_existing_servi!MV9","v":832282},{"$f":"Public_transport_existing_servi!MW9","v":880987},{"$f":"Public_transport_existing_servi!MX9","v":899792},{"$f":"Public_transport_existing_servi!MY9","v":952262},{"$f":"Public_transport_existing_servi!MZ9","v":973572},{"$f":"Public_transport_existing_servi!NA9","v":1030135},{"$f":"Public_transport_existing_servi!NB9","v":10259961},{"$f":"Public_transport_existing_servi!NC9","v":10403992},{"$f":"Public_transport_existing_servi!ND9","v":11631720},{"$f":"Public_transport_existing_servi!NE9","v":17447724},{"$f":"Public_transport_existing_servi!NF9","v":19373298},{"$f":"Public_transport_existing_servi!NG9","v":19578802},{"$f":"Public_transport_existing_servi!NH9","v":17683510},{"$f":"Public_transport_existing_servi!NI9","v":17377172},{"$f":"Public_transport_existing_servi!NJ9","v":17029698},{"$f":"Public_transport_existing_servi!NK9","v":16727558},{"$f":"Public_transport_existing_servi!NL9","v":0},{"$f":"Public_transport_existing_servi!NM9","v":0},{"$f":"Public_transport_existing_servi!NN9","v":0},{"$f":"Public_transport_existing_servi!NO9","v":0},{"$f":"Public_transport_existing_servi!NP9","v":0},{"$f":"Public_transport_existing_servi!NQ9","v":0},{"$f":"Public_transport_existing_servi!NR9","v":0},{"$f":"Public_transport_existing_servi!NS9","v":0},{"$f":"Public_transport_existing_servi!NT9","v":0},{"$f":"Public_transport_existing_servi!NU9","v":0},{"$f":"Public_transport_existing_servi!NV9","v":"Tauranga school services will be integrated into WC511 bus services through PT Blueprint work in the 2018/19 year. Cost estimate figures are not yet inflation-adjusted."},{"$f":"Public_transport_existing_servi!NW9","v":0},{"$f":"Public_transport_existing_servi!NX9","v":0},{"$f":"Public_transport_existing_servi!NY9","v":341},{"$f":"Public_transport_existing_servi!NZ9","v":"Yes"},{"$f":"Public_transport_existing_servi!OA9","v":0},{"$f":"Public_transport_existing_servi!OB9","v":0},{"$f":"Public_transport_existing_servi!OC9","v":0},{"$f":"Public_transport_existing_servi!OD9","v":0},{"$f":"Public_transport_existing_servi!OE9","v":0},{"$f":"Public_transport_existing_servi!OF9","v":0},{"$f":"Public_transport_existing_servi!OG9","v":0},{"$f":"Public_transport_existing_servi!OH9","v":0},{"$f":"Public_transport_existing_servi!OI9","v":0},{"$f":"Public_transport_existing_servi!OJ9","v":0},{"$f":"Public_transport_existing_servi!OK9","v":0},{"$f":"Public_transport_existing_servi!OL9","v":0},{"$f":"Public_transport_existing_servi!OM9","v":0},{"$f":"Public_transport_existing_servi!ON9","v":0},{"$f":"Public_transport_existing_servi!OO9","v":0},{"$f":"Public_transport_existing_servi!OP9","v":0},{"$f":"Public_transport_existing_servi!OQ9","v":0},{"$f":"Public_transport_existing_servi!OR9","v":0},{"$f":"Public_transport_existing_servi!OS9","v":0},{"$f":"Public_transport_existing_servi!OT9","v":0},{"$f":"Public_transport_existing_servi!OU9","v":0},{"$f":"Public_transport_existing_servi!OV9","v":0},{"$f":"Public_transport_existing_servi!OW9","v":0},{"$f":"Public_transport_existing_servi!OX9","v":0},{"$f":"Public_transport_existing_servi!OY9","v":0},{"$f":"Public_transport_existing_servi!OZ9","v":0},{"$f":"Public_transport_existing_servi!PA9","v":0},{"$f":"Public_transport_existing_servi!PB9","v":0},{"$f":"Public_transport_existing_servi!PC9","v":0},{"$f":"Public_transport_existing_servi!PD9","v":0},{"$f":"Public_transport_existing_servi!PE9","v":0},{"$f":"Public_transport_existing_servi!PF9","v":0},{"$f":"Public_transport_existing_servi!PG9","v":0},{"$f":"Public_transport_existing_servi!PH9","v":0},{"$f":"Public_transport_existing_servi!PI9","v":0},{"$f":"Public_transport_existing_servi!PJ9","v":0},{"$f":"Public_transport_existing_servi!PK9","v":0},{"$f":"Public_transport_existing_servi!PL9","v":0},{"$f":"Public_transport_existing_servi!PM9","v":0},{"$f":"Public_transport_existing_servi!PN9","v":0},{"$f":"Public_transport_existing_servi!PO9","v":0},{"$f":"Public_transport_existing_servi!PP9","v":0},{"$f":"Public_transport_existing_servi!PQ9","v":0},{"$f":"Public_transport_existing_servi!PR9","v":0},{"$f":"Public_transport_existing_servi!PS9","v":0},"Recommended"]
[]
[]
["Buller District Council","Westport","Do-minimum",{"$f":"Public_transport_existing_servi!D12","v":15000},{"$f":"Public_transport_existing_servi!E12","v":15000},{"$f":"Public_transport_existing_servi!F12","v":15000},{"$f":"Public_transport_existing_servi!G12","v":15000},{"$f":"Public_transport_existing_servi!H12","v":15000},{"$f":"Public_transport_existing_servi!I12","v":15000},{"$f":"Public_transport_existing_servi!J12","v":15000},{"$f":"Public_transport_existing_servi!K12","v":15000},{"$f":"Public_transport_existing_servi!L12","v":15000},{"$f":"Public_transport_existing_servi!M12","v":0},{"$f":"Public_transport_existing_servi!N12","v":0},{"$f":"Public_transport_existing_servi!O12","v":0},{"$f":"Public_transport_existing_servi!P12","v":0},{"$f":"Public_transport_existing_servi!Q12","v":0},{"$f":"Public_transport_existing_servi!R12","v":0},{"$f":"Public_transport_existing_servi!S12","v":0},{"$f":"Public_transport_existing_servi!T12","v":0},{"$f":"Public_transport_existing_servi!U12","v":0},{"$f":"Public_transport_existing_servi!V12","v":70000},{"$f":"Public_transport_existing_servi!W12","v":70000},{"$f":"Public_transport_existing_servi!X12","v":70000},{"$f":"Public_transport_existing_servi!Y12","v":70000},{"$f":"Public_transport_existing_servi!Z12","v":70000},{"$f":"Public_transport_existing_servi!AA12","v":70000},{"$f":"Public_transport_existing_servi!AB12","v":70000},{"$f":"Public_transport_existing_servi!AC12","v":70000},{"$f":"Public_transport_existing_servi!AD12","v":70000},{"$f":"Public_transport_existing_servi!AE12","v":0},{"$f":"Public_transport_existing_servi!AF12","v":0},{"$f":"Public_transport_existing_servi!AG12","v":0},{"$f":"Public_transport_existing_servi!AH12","v":0},{"$f":"Public_transport_existing_servi!AI12","v":0},{"$f":"Public_transport_existing_servi!AJ12","v":0},{"$f":"Public_transport_existing_servi!AK12","v":0},{"$f":"Public_transport_existing_servi!AL12","v":0},{"$f":"Public_transport_existing_servi!AM12","v":0},{"$f":"Public_transport_existing_servi!AN12","v":95780},{"$f":"Public_transport_existing_servi!AO12","v":95780},{"$f":"Public_transport_existing_servi!AP12","v":95780},{"$f":"Public_transport_existing_servi!AQ12","v":95780},{"$f":"Public_transport_existing_servi!AR12","v":95780},{"$f":"Public_transport_existing_servi!AS12","v":95780},{"$f":"Public_transport_existing_servi!AT12","v":95780},{"$f":"Public_transport_existing_servi!AU12","v":95780},{"$f":"Public_transport_existing_servi!AV12","v":95780},{"$f":"Public_transport_existing_servi!AW12","v":0},{"$f":"Public_transport_existing_servi!AX12","v":0},{"$f":"Public_transport_existing_servi!AY12","v":0},{"$f":"Public_transport_existing_servi!AZ12","v":0},{"$f":"Public_transport_existing_servi!BA12","v":0},{"$f":"Public_transport_existing_servi!BB12","v":0},{"$f":"Public_transport_existing_servi!BC12","v":0},{"$f":"Public_transport_existing_servi!BD12","v":0},{"$f":"Public_transport_existing_servi!BE12","v":0},{"$f":"Public_transport_existing_servi!BF12","v":0},{"$f":"Public_transport_existing_servi!BG12","v":0},{"$f":"Public_transport_existing_servi!BH12","v":0},{"$f":"Public_transport_existing_servi!BI12","v":0},{"$f":"Public_transport_existing_servi!BJ12","v":0},{"$f":"Public_transport_existing_servi!BK12","v":0},{"$f":"Public_transport_existing_servi!BL12","v":0},{"$f":"Public_transport_existing_servi!BM12","v":0},{"$f":"Public_transport_existing_servi!BN12","v":0},{"$f":"Public_transport_existing_servi!BO12","v":0},{"$f":"Public_transport_existing_servi!BP12","v":0},{"$f":"Public_transport_existing_servi!BQ12","v":0},{"$f":"Public_transport_existing_servi!BR12","v":0},{"$f":"Public_transport_existing_servi!BS12","v":0},{"$f":"Public_transport_existing_servi!BT12","v":0},{"$f":"Public_transport_existing_servi!BU12","v":0},{"$f":"Public_transport_existing_servi!BV12","v":0},{"$f":"Public_transport_existing_servi!BW12","v":0},{"$f":"Public_transport_existing_servi!BX12","v":0},{"$f":"Public_transport_existing_servi!BY12","v":0},{"$f":"Public_transport_existing_servi!BZ12","v":0},{"$f":"Public_transport_existing_servi!CA12","v":0},{"$f":"Public_transport_existing_servi!CB12","v":0},{"$f":"Public_transport_existing_servi!CC12","v":0},{"$f":"Public_transport_existing_servi!CD12","v":0},{"$f":"Public_transport_existing_servi!CE12","v":0},{"$f":"Public_transport_existing_servi!CF12","v":0},{"$f":"Public_transport_existing_servi!CG12","v":0},{"$f":"Public_transport_existing_servi!CH12","v":0},{"$f":"Public_transport_existing_servi!CI12","v":0},{"$f":"Public_transport_existing_servi!CJ12","v":0},{"$f":"Public_transport_existing_servi!CK12","v":0},{"$f":"Public_transport_existing_servi!CL12","v":0},{"$f":"Public_transport_existing_servi!CM12","v":0},{"$f":"Public_transport_existing_servi!CN12","v":0},{"$f":"Public_transport_existing_servi!CO12","v":0},{"$f":"Public_transport_existing_servi!CP12","v":0},{"$f":"Public_transport_existing_servi!CQ12","v":0},{"$f":"Public_transport_existing_servi!CR12","v":0},{"$f":"Public_transport_existing_servi!CS12","v":0},{"$f":"Public_transport_existing_servi!CT12","v":0},{"$f":"Public_transport_existing_servi!CU12","v":0},{"$f":"Public_transport_existing_servi!CV12","v":0},{"$f":"Public_transport_existing_servi!CW12","v":0},{"$f":"Public_transport_existing_servi!CX12","v":0},{"$f":"Public_transport_existing_servi!CY12","v":0},{"$f":"Public_transport_existing_servi!CZ12","v":0},{"$f":"Public_transport_existing_servi!DA12","v":0},{"$f":"Public_transport_existing_servi!DB12","v":0},{"$f":"Public_transport_existing_servi!DC12","v":0},{"$f":"Public_transport_existing_servi!DD12","v":0},{"$f":"Public_transport_existing_servi!DE12","v":0},{"$f":"Public_transport_existing_servi!DF12","v":0},{"$f":"Public_transport_existing_servi!DG12","v":0},{"$f":"Public_transport_existing_servi!DH12","v":0},{"$f":"Public_transport_existing_servi!DI12","v":0},{"$f":"Public_transport_existing_servi!DJ12","v":0},{"$f":"Public_transport_existing_servi!DK12","v":0},{"$f":"Public_transport_existing_servi!DL12","v":0},{"$f":"Public_transport_existing_servi!DM12","v":0},{"$f":"Public_transport_existing_servi!DN12","v":0},{"$f":"Public_transport_existing_servi!DO12","v":0},{"$f":"Public_transport_existing_servi!DP12","v":0},{"$f":"Public_transport_existing_servi!DQ12","v":0},{"$f":"Public_transport_existing_servi!DR12","v":0},{"$f":"Public_transport_existing_servi!DS12","v":0},{"$f":"Public_transport_existing_servi!DT12","v":0},{"$f":"Public_transport_existing_servi!DU12","v":0},{"$f":"Public_transport_existing_servi!DV12","v":0},{"$f":"Public_transport_existing_servi!DW12","v":0},{"$f":"Public_transport_existing_servi!DX12","v":0},{"$f":"Public_transport_existing_servi!DY12","v":0},{"$f":"Public_transport_existing_servi!DZ12","v":0},{"$f":"Public_transport_existing_servi!EA12","v":0},{"$f":"Public_transport_existing_servi!EB12","v":0},{"$f":"Public_transport_existing_servi!EC12","v":0},{"$f":"Public_transport_existing_servi!ED12","v":0},{"$f":"Public_transport_existing_servi!EE12","v":0},{"$f":"Public_transport_existing_servi!EF12","v":0},{"$f":"Public_transport_existing_servi!EG12","v":0},{"$f":"Public_transport_existing_servi!EH12","v":0},{"$f":"Public_transport_existing_servi!EI12","v":0},{"$f":"Public_transport_existing_servi!EJ12","v":0},{"$f":"Public_transport_existing_servi!EK12","v":0},{"$f":"Public_transport_existing_servi!EL12","v":0},{"$f":"Public_transport_existing_servi!EM12","v":0},{"$f":"Public_transport_existing_servi!EN12","v":0},{"$f":"Public_transport_existing_servi!EO12","v":0},{"$f":"Public_transport_existing_servi!EP12","v":0},{"$f":"Public_transport_existing_servi!EQ12","v":0},{"$f":"Public_transport_existing_servi!ER12","v":0},{"$f":"Public_transport_existing_servi!ES12","v":0},{"$f":"Public_transport_existing_servi!ET12","v":0},{"$f":"Public_transport_existing_servi!EU12","v":0},{"$f":"Public_transport_existing_servi!EV12","v":0},{"$f":"Public_transport_existing_servi!EW12","v":0},{"$f":"Public_transport_existing_servi!EX12","v":0},{"$f":"Public_transport_existing_servi!EY12","v":0},{"$f":"Public_transport_existing_servi!EZ12","v":0},{"$f":"Public_transport_existing_servi!FA12","v":0},{"$f":"Public_transport_existing_servi!FB12","v":0},{"$f":"Public_transport_existing_servi!FC12","v":0},{"$f":"Public_transport_existing_servi!FD12","v":0},{"$f":"Public_transport_existing_servi!FE12","v":0},{"$f":"Public_transport_existing_servi!FF12","v":0},{"$f":"Public_transport_existing_servi!FG12","v":0},{"$f":"Public_transport_existing_servi!FH12","v":0},{"$f":"Public_transport_existing_servi!FI12","v":0},{"$f":"Public_transport_existing_servi!FJ12","v":0},{"$f":"Public_transport_existing_servi!FK12","v":0},{"$f":"Public_transport_existing_servi!FL12","v":0},{"$f":"Public_transport_existing_servi!FM12","v":0},{"$f":"Public_transport_existing_servi!FN12","v":0},{"$f":"Public_transport_existing_servi!FO12","v":0},{"$f":"Public_transport_existing_servi!FP12","v":0},{"$f":"Public_transport_existing_servi!FQ12","v":0},{"$f":"Public_transport_existing_servi!FR12","v":0},{"$f":"Public_transport_existing_servi!FS12","v":0},{"$f":"Public_transport_existing_servi!FT12","v":0},{"$f":"Public_transport_existing_servi!FU12","v":0},{"$f":"Public_transport_existing_servi!FV12","v":0},{"$f":"Public_transport_existing_servi!FW12","v":0},{"$f":"Public_transport_existing_servi!FX12","v":0},{"$f":"Public_transport_existing_servi!FY12","v":0},{"$f":"Public_transport_existing_servi!FZ12","v":0},{"$f":"Public_transport_existing_servi!GA12","v":0},{"$f":"Public_transport_existing_servi!GB12","v":0},{"$f":"Public_transport_existing_servi!GC12","v":0},{"$f":"Public_transport_existing_servi!GD12","v":0},{"$f":"Public_transport_existing_servi!GE12","v":0},{"$f":"Public_transport_existing_servi!GF12","v":0},{"$f":"Public_transport_existing_servi!GG12","v":0},{"$f":"Public_transport_existing_servi!GH12","v":0},{"$f":"Public_transport_existing_servi!GI12","v":0},{"$f":"Public_transport_existing_servi!GJ12","v":0},{"$f":"Public_transport_existing_servi!GK12","v":0},{"$f":"Public_transport_existing_servi!GL12","v":0},{"$f":"Public_transport_existing_servi!GM12","v":0},{"$f":"Public_transport_existing_servi!GN12","v":0},{"$f":"Public_transport_existing_servi!GO12","v":0},{"$f":"Public_transport_existing_servi!GP12","v":0},{"$f":"Public_transport_existing_servi!GQ12","v":0},{"$f":"Public_transport_existing_servi!GR12","v":0},{"$f":"Public_transport_existing_servi!GS12","v":0},{"$f":"Public_transport_existing_servi!GT12","v":0},{"$f":"Public_transport_existing_servi!GU12","v":0},{"$f":"Public_transport_existing_servi!GV12","v":0},{"$f":"Public_transport_existing_servi!GW12","v":0},{"$f":"Public_transport_existing_servi!GX12","v":0},{"$f":"Public_transport_existing_servi!GY12","v":0},{"$f":"Public_transport_existing_servi!GZ12","v":0},{"$f":"Public_transport_existing_servi!HA12","v":0},{"$f":"Public_transport_existing_servi!HB12","v":0},{"$f":"Public_transport_existing_servi!HC12","v":0},{"$f":"Public_transport_existing_servi!HD12","v":0},{"$f":"Public_transport_existing_servi!HE12","v":0},{"$f":"Public_transport_existing_servi!HF12","v":0},{"$f":"Public_transport_existing_servi!HG12","v":0},{"$f":"Public_transport_existing_servi!HH12","v":0},{"$f":"Public_transport_existing_servi!HI12","v":0},{"$f":"Public_transport_existing_servi!HJ12","v":0},{"$f":"Public_transport_existing_servi!HK12","v":0},{"$f":"Public_transport_existing_servi!HL12","v":0},{"$f":"Public_transport_existing_servi!HM12","v":0},{"$f":"Public_transport_existing_servi!HN12","v":0},{"$f":"Public_transport_existing_servi!HO12","v":0},{"$f":"Public_transport_existing_servi!HP12","v":0},{"$f":"Public_transport_existing_servi!HQ12","v":0},{"$f":"Public_transport_existing_servi!HR12","v":0},{"$f":"Public_transport_existing_servi!HS12","v":0},{"$f":"Public_transport_existing_servi!HT12","v":0},{"$f":"Public_transport_existing_servi!HU12","v":0},{"$f":"Public_transport_existing_servi!HV12","v":0},{"$f":"Public_transport_existing_servi!HW12","v":0},{"$f":"Public_transport_existing_servi!HX12","v":0},{"$f":"Public_transport_existing_servi!HY12","v":0},{"$f":"Public_transport_existing_servi!HZ12","v":0},{"$f":"Public_transport_existing_servi!IA12","v":0},{"$f":"Public_transport_existing_servi!IB12","v":0},{"$f":"Public_transport_existing_servi!IC12","v":0},{"$f":"Public_transport_existing_servi!ID12","v":0},{"$f":"Public_transport_existing_servi!IE12","v":0},{"$f":"Public_transport_existing_servi!IF12","v":0},{"$f":"Public_transport_existing_servi!IG12","v":0},{"$f":"Public_transport_existing_servi!IH12","v":0},{"$f":"Public_transport_existing_servi!II12","v":0},{"$f":"Public_transport_existing_servi!IJ12","v":0},{"$f":"Public_transport_existing_servi!IK12","v":0},{"$f":"Public_transport_existing_servi!IL12","v":0},{"$f":"Public_transport_existing_servi!IM12","v":0},{"$f":"Public_transport_existing_servi!IN12","v":0},{"$f":"Public_transport_existing_servi!IO12","v":0},{"$f":"Public_transport_existing_servi!IP12","v":0},{"$f":"Public_transport_existing_servi!IQ12","v":0},{"$f":"Public_transport_existing_servi!IR12","v":0},{"$f":"Public_transport_existing_servi!IS12","v":0},{"$f":"Public_transport_existing_servi!IT12","v":0},{"$f":"Public_transport_existing_servi!IU12","v":0},{"$f":"Public_transport_existing_servi!IV12","v":0},{"$f":"Public_transport_existing_servi!IW12","v":0},{"$f":"Public_transport_existing_servi!IX12","v":0},{"$f":"Public_transport_existing_servi!IY12","v":0},{"$f":"Public_transport_existing_servi!IZ12","v":0},{"$f":"Public_transport_existing_servi!JA12","v":0},{"$f":"Public_transport_existing_servi!JB12","v":0},{"$f":"Public_transport_existing_servi!JC12","v":0},{"$f":"Public_transport_existing_servi!JD12","v":0},{"$f":"Public_transport_existing_servi!JE12","v":0},{"$f":"Public_transport_existing_servi!JF12","v":0},{"$f":"Public_transport_existing_servi!JG12","v":0},{"$f":"Public_transport_existing_servi!JH12","v":0},{"$f":"Public_transport_existing_servi!JI12","v":0},{"$f":"Public_transport_existing_servi!JJ12","v":0},{"$f":"Public_transport_existing_servi!JK12","v":0},{"$f":"Public_transport_existing_servi!JL12","v":0},{"$f":"Public_transport_existing_servi!JM12","v":0},{"$f":"Public_transport_existing_servi!JN12","v":0},{"$f":"Public_transport_existing_servi!JO12","v":0},{"$f":"Public_transport_existing_servi!JP12","v":0},{"$f":"Public_transport_existing_servi!JQ12","v":0},{"$f":"Public_transport_existing_servi!JR12","v":0},{"$f":"Public_transport_existing_servi!JS12","v":0},{"$f":"Public_transport_existing_servi!JT12","v":0},{"$f":"Public_transport_existing_servi!JU12","v":0},{"$f":"Public_transport_existing_servi!JV12","v":0},{"$f":"Public_transport_existing_servi!JW12","v":0},{"$f":"Public_transport_existing_servi!JX12","v":0},{"$f":"Public_transport_existing_servi!JY12","v":0},{"$f":"Public_transport_existing_servi!JZ12","v":0},{"$f":"Public_transport_existing_servi!KA12","v":0},{"$f":"Public_transport_existing_servi!KB12","v":0},{"$f":"Public_transport_existing_servi!KC12","v":0},{"$f":"Public_transport_existing_servi!KD12","v":0},{"$f":"Public_transport_existing_servi!KE12","v":0},{"$f":"Public_transport_existing_servi!KF12","v":0},{"$f":"Public_transport_existing_servi!KG12","v":0},{"$f":"Public_transport_existing_servi!KH12","v":0},{"$f":"Public_transport_existing_servi!KI12","v":0},{"$f":"Public_transport_existing_servi!KJ12","v":0},{"$f":"Public_transport_existing_servi!KK12","v":0},{"$f":"Public_transport_existing_servi!KL12","v":0},{"$f":"Public_transport_existing_servi!KM12","v":0},{"$f":"Public_transport_existing_servi!KN12","v":0},{"$f":"Public_transport_existing_servi!KO12","v":0},{"$f":"Public_transport_existing_servi!KP12","v":0},{"$f":"Public_transport_existing_servi!KQ12","v":0},{"$f":"Public_transport_existing_servi!KR12","v":0},{"$f":"Public_transport_existing_servi!KS12","v":0},{"$f":"Public_transport_existing_servi!KT12","v":52000},{"$f":"Public_transport_existing_servi!KU12","v":54492},{"$f":"'[4]1718 forecast transfer'!$B12","v":56225.396825396827},{"$f":"Public_transport_existing_servi!KW12","v":52000},{"$f":"Public_transport_existing_servi!KX12","v":52000},{"$f":"Public_transport_existing_servi!KY12","v":52000},{"$f":"Public_transport_existing_servi!KZ12","v":52000},{"$f":"Public_transport_existing_servi!LA12","v":52000},{"$f":"Public_transport_existing_servi!LB12","v":52000},{"$f":"Public_transport_existing_servi!LC12","v":52000},{"$f":"Public_transport_existing_servi!LD12","v":0},{"$f":"Public_transport_existing_servi!LE12","v":0},{"$f":"'[4]1718 forecast transfer'!$C12","v":0},{"$f":"Public_transport_existing_servi!LG12","v":0},{"$f":"Public_transport_existing_servi!LH12","v":0},{"$f":"Public_transport_existing_servi!LI12","v":0},{"$f":"Public_transport_existing_servi!LJ12","v":0},{"$f":"Public_transport_existing_servi!LK12","v":0},{"$f":"Public_transport_existing_servi!LL12","v":0},{"$f":"Public_transport_existing_servi!LM12","v":0},{"$f":"Public_transport_existing_servi!LN12","v":0},{"$f":"Public_transport_existing_servi!LO12","v":0},{"$f":"'[4]1718 forecast transfer'!$D12","v":0},{"$f":"Public_transport_existing_servi!LQ12","v":0},{"$f":"Public_transport_existing_servi!LR12","v":0},{"$f":"Public_transport_existing_servi!LS12","v":0},{"$f":"Public_transport_existing_servi!LT12","v":0},{"$f":"Public_transport_existing_servi!LU12","v":0},{"$f":"Public_transport_existing_servi!LV12","v":0},{"$f":"Public_transport_existing_servi!LW12","v":0},{"$f":"Public_transport_existing_servi!LX12","v":0},{"$f":"Public_transport_existing_servi!LY12","v":0},{"$f":"'[4]1718 forecast transfer'!$E12","v":0},{"$f":"Public_transport_existing_servi!MA12","v":0},{"$f":"Public_transport_existing_servi!MB12","v":0},{"$f":"Public_transport_existing_servi!MC12","v":0},{"$f":"Public_transport_existing_servi!MD12","v":0},{"$f":"Public_transport_existing_servi!ME12","v":0},{"$f":"Public_transport_existing_servi!MF12","v":0},{"$f":"Public_transport_existing_servi!MG12","v":0},{"$f":"Public_transport_existing_servi!MH12","v":0},{"$f":"Public_transport_existing_servi!MI12","v":0},{"$f":"'[4]1718 forecast transfer'!$F12","v":0},{"$f":"Public_transport_existing_servi!MK12","v":0},{"$f":"Public_transport_existing_servi!ML12","v":0},{"$f":"Public_transport_existing_servi!MM12","v":0},{"$f":"Public_transport_existing_servi!MN12","v":0},{"$f":"Public_transport_existing_servi!MO12","v":0},{"$f":"Public_transport_existing_servi!MP12","v":0},{"$f":"Public_transport_existing_servi!MQ12","v":0},{"$f":"Public_transport_existing_servi!MR12","v":0},{"$f":"Public_transport_existing_servi!MS12","v":0},{"$f":"'[4]1718 forecast transfer'!$G12","v":0},{"$f":"Public_transport_existing_servi!MU12","v":0},{"$f":"Public_transport_existing_servi!MV12","v":0},{"$f":"Public_transport_existing_servi!MW12","v":0},{"$f":"Public_transport_existing_servi!MX12","v":0},{"$f":"Public_transport_existing_servi!MY12","v":0},{"$f":"Public_transport_existing_servi!MZ12","v":0},{"$f":"Public_transport_existing_servi!NA12","v":0},{"$f":"Public_transport_existing_servi!NB12","v":52000},{"$f":"Public_transport_existing_servi!NC12","v":54492},{"$f":"Public_transport_existing_servi!ND12","v":56000},{"$f":"Public_transport_existing_servi!NE12","v":52000},{"$f":"Public_transport_existing_servi!NF12","v":52000},{"$f":"Public_transport_existing_servi!NG12","v":52000},{"$f":"Public_transport_existing_servi!NH12","v":52000},{"$f":"Public_transport_existing_servi!NI12","v":52000},{"$f":"Public_transport_existing_servi!NJ12","v":52000},{"$f":"Public_transport_existing_servi!NK12","v":52000},{"$f":"Public_transport_existing_servi!NL12","v":0},{"$f":"Public_transport_existing_servi!NM12","v":0},{"$f":"Public_transport_existing_servi!NN12","v":0},{"$f":"Public_transport_existing_servi!NO12","v":0},{"$f":"Public_transport_existing_servi!NP12","v":0},{"$f":"Public_transport_existing_servi!NQ12","v":0},{"$f":"Public_transport_existing_servi!NR12","v":0},{"$f":"Public_transport_existing_servi!NS12","v":0},{"$f":"Public_transport_existing_servi!NT12","v":0},{"$f":"Public_transport_existing_servi!NU12","v":0},{"$f":"Public_transport_existing_servi!NV12","v":0},{"$f":"Public_transport_existing_servi!NW12","v":0},{"$f":"Public_transport_existing_servi!NX12","v":0},{"$f":"Public_transport_existing_servi!NY12","v":341},{"$f":"Public_transport_existing_servi!NZ12","v":"Yes"},{"$f":"Public_transport_existing_servi!OA12","v":0},{"$f":"Public_transport_existing_servi!OB12","v":0},{"$f":"Public_transport_existing_servi!OC12","v":0},{"$f":"Public_transport_existing_servi!OD12","v":0},{"$f":"Public_transport_existing_servi!OE12","v":0},{"$f":"Public_transport_existing_servi!OF12","v":0},{"$f":"Public_transport_existing_servi!OG12","v":0},{"$f":"Public_transport_existing_servi!OH12","v":0},{"$f":"Public_transport_existing_servi!OI12","v":0},{"$f":"Public_transport_existing_servi!OJ12","v":0},{"$f":"Public_transport_existing_servi!OK12","v":0},{"$f":"Public_transport_existing_servi!OL12","v":0},{"$f":"Public_transport_existing_servi!OM12","v":0},{"$f":"Public_transport_existing_servi!ON12","v":0},{"$f":"Public_transport_existing_servi!OO12","v":0},{"$f":"Public_transport_existing_servi!OP12","v":0},{"$f":"Public_transport_existing_servi!OQ12","v":0},{"$f":"Public_transport_existing_servi!OR12","v":0},{"$f":"Public_transport_existing_servi!OS12","v":0},{"$f":"Public_transport_existing_servi!OT12","v":0},{"$f":"Public_transport_existing_servi!OU12","v":0},{"$f":"Public_transport_existing_servi!OV12","v":0},{"$f":"Public_transport_existing_servi!OW12","v":0},{"$f":"Public_transport_existing_servi!OX12","v":0},{"$f":"Public_transport_existing_servi!OY12","v":0},{"$f":"Public_transport_existing_servi!OZ12","v":0},{"$f":"Public_transport_existing_servi!PA12","v":0},{"$f":"Public_transport_existing_servi!PB12","v":0},{"$f":"Public_transport_existing_servi!PC12","v":0},{"$f":"Public_transport_existing_servi!PD12","v":0},{"$f":"Public_transport_existing_servi!PE12","v":0},{"$f":"Public_transport_existing_servi!PF12","v":0},{"$f":"Public_transport_existing_servi!PG12","v":0},{"$f":"Public_transport_existing_servi!PH12","v":0},{"$f":"Public_transport_existing_servi!PI12","v":0},{"$f":"Public_transport_existing_servi!PJ12","v":0},{"$f":"Public_transport_existing_servi!PK12","v":0},{"$f":"Public_transport_existing_servi!PL12","v":0},{"$f":"Public_transport_existing_servi!PM12","v":0},{"$f":"Public_transport_existing_servi!PN12","v":0},{"$f":"Public_transport_existing_servi!PO12","v":0},{"$f":"Public_transport_existing_servi!PP12","v":0},{"$f":"Public_transport_existing_servi!PQ12","v":0},{"$f":"Public_transport_existing_servi!PR12","v":0},{"$f":"Public_transport_existing_servi!PS12","v":0},"Recommended",null,null,null,52000,54492,56225.396825396827,52000,52000,52000,null,162717.39682539683,null,null,{"$f":"SUM(QA12:QC12)","v":156000},null,162717.39682539683,156000,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KT13+LD13+LN13+LX13+MH13+MR13","v":0},0,0,0,0,0,null,0,null,null,{"$f":"SUM(QA13:QC13)","v":0},null,0,0,0,0,0,0]
["Environment Canterbury","Greater Christchurch","Do-minimum",{"$f":"Public_transport_existing_servi!D14+Public_transport_existing_servi!D16","v":5986873},{"$f":"Public_transport_existing_servi!E14+Public_transport_existing_servi!E16","v":6046742},{"$f":"Public_transport_existing_servi!F14+Public_transport_existing_servi!F16","v":6107209},{"$f":"Public_transport_existing_servi!G14+Public_transport_existing_servi!G16","v":6168281},{"$f":"Public_transport_existing_servi!H14+Public_transport_existing_servi!H16","v":6229964},{"$f":"Public_transport_existing_servi!I14+Public_transport_existing_servi!I16","v":6292263},{"$f":"Public_transport_existing_servi!J14+Public_transport_existing_servi!J16","v":6355186},{"$f":"Public_transport_existing_servi!K14+Public_transport_existing_servi!K16","v":6418738},{"$f":"Public_transport_existing_servi!L14+Public_transport_existing_servi!L16","v":6482925},{"$f":"Public_transport_existing_servi!M14+Public_transport_existing_servi!M16","v":7718436},{"$f":"Public_transport_existing_servi!N14+Public_transport_existing_servi!N16","v":7795620},{"$f":"Public_transport_existing_servi!O14+Public_transport_existing_servi!O16","v":7873576},{"$f":"Public_transport_existing_servi!P14+Public_transport_existing_servi!P16","v":7952311},{"$f":"Public_transport_existing_servi!Q14+Public_transport_existing_servi!Q16","v":8031411},{"$f":"Public_transport_existing_servi!R14+Public_transport_existing_servi!R16","v":8111725},{"$f":"Public_transport_existing_servi!S14+Public_transport_existing_servi!S16","v":8193275},{"$f":"Public_transport_existing_servi!T14+Public_transport_existing_servi!T16","v":8275208},{"$f":"Public_transport_existing_servi!U14+Public_transport_existing_servi!U16","v":8357959},{"$f":"Public_transport_existing_servi!V14+Public_transport_existing_servi!V16","v":1427328},{"$f":"Public_transport_existing_servi!W14+Public_transport_existing_servi!W16","v":1441601},{"$f":"Public_transport_existing_servi!X14+Public_transport_existing_servi!X16","v":1456017},{"$f":"Public_transport_existing_servi!Y14+Public_transport_existing_servi!Y16","v":1470577},{"$f":"Public_transport_existing_servi!Z14+Public_transport_existing_servi!Z16","v":1485283},{"$f":"Public_transport_existing_servi!AA14+Public_transport_existing_servi!AA16","v":1500135},{"$f":"Public_transport_existing_servi!AB14+Public_transport_existing_servi!AB16","v":1515137},{"$f":"Public_transport_existing_servi!AC14+Public_transport_existing_servi!AC16","v":1530288},{"$f":"Public_transport_existing_servi!AD14+Public_transport_existing_servi!AD16","v":1545591},{"$f":"Public_transport_existing_servi!AE14+Public_transport_existing_servi!AE16","v":127334688},{"$f":"Public_transport_existing_servi!AF14+Public_transport_existing_servi!AF16","v":128608030},{"$f":"Public_transport_existing_servi!AG14+Public_transport_existing_servi!AG16","v":129894111},{"$f":"Public_transport_existing_servi!AH14+Public_transport_existing_servi!AH16","v":131193043},{"$f":"Public_transport_existing_servi!AI14+Public_transport_existing_servi!AI16","v":132504975},{"$f":"Public_transport_existing_servi!AJ14+Public_transport_existing_servi!AJ16","v":133830015},{"$f":"Public_transport_existing_servi!AK14+Public_transport_existing_servi!AK16","v":135168327},{"$f":"Public_transport_existing_servi!AL14+Public_transport_existing_servi!AL16","v":136520004},{"$f":"Public_transport_existing_servi!AM14+Public_transport_existing_servi!AM16","v":137885200},{"$f":"Public_transport_existing_servi!AN14+Public_transport_existing_servi!AN16","v":16043222},{"$f":"Public_transport_existing_servi!AO14+Public_transport_existing_servi!AO16","v":16203654},{"$f":"Public_transport_existing_servi!AP14+Public_transport_existing_servi!AP16","v":16365690},{"$f":"Public_transport_existing_servi!AQ14+Public_transport_existing_servi!AQ16","v":16529347},{"$f":"Public_transport_existing_servi!AR14+Public_transport_existing_servi!AR16","v":16694641},{"$f":"Public_transport_existing_servi!AS14+Public_transport_existing_servi!AS16","v":16861587},{"$f":"Public_transport_existing_servi!AT14+Public_transport_existing_servi!AT16","v":17030203},{"$f":"Public_transport_existing_servi!AU14+Public_transport_existing_servi!AU16","v":17200505},{"$f":"Public_transport_existing_servi!AV14+Public_transport_existing_servi!AV16","v":17372510},{"$f":"Public_transport_existing_servi!AW14+Public_transport_existing_servi!AW16","v":20657358},{"$f":"Public_transport_existing_servi!AX14+Public_transport_existing_servi!AX16","v":20863931},{"$f":"Public_transport_existing_servi!AY14+Public_transport_existing_servi!AY16","v":21072571},{"$f":"Public_transport_existing_servi!AZ14+Public_transport_existing_servi!AZ16","v":21283296},{"$f":"Public_transport_existing_servi!BA14+Public_transport_existing_servi!BA16","v":21496129},{"$f":"Public_transport_existing_servi!BB14+Public_transport_existing_servi!BB16","v":21711091},{"$f":"Public_transport_existing_servi!BC14+Public_transport_existing_servi!BC16","v":21928202},{"$f":"Public_transport_existing_servi!BD14+Public_transport_existing_servi!BD16","v":22147483},{"$f":"Public_transport_existing_servi!BE14+Public_transport_existing_servi!BE16","v":22368958},{"$f":"Public_transport_existing_servi!BF14+Public_transport_existing_servi!BF16","v":0},{"$f":"Public_transport_existing_servi!BG14+Public_transport_existing_servi!BG16","v":0},{"$f":"Public_transport_existing_servi!BH14+Public_transport_existing_servi!BH16","v":0},{"$f":"Public_transport_existing_servi!BI14+Public_transport_existing_servi!BI16","v":0},{"$f":"Public_transport_existing_servi!BJ14+Public_transport_existing_servi!BJ16","v":0},{"$f":"Public_transport_existing_servi!BK14+Public_transport_existing_servi!BK16","v":0},{"$f":"Public_transport_existing_servi!BL14+Public_transport_existing_servi!BL16","v":0},{"$f":"Public_transport_existing_servi!BM14+Public_transport_existing_servi!BM16","v":0},{"$f":"Public_transport_existing_servi!BN14+Public_transport_existing_servi!BN16","v":0},{"$f":"Public_transport_existing_servi!BO14+Public_transport_existing_servi!BO16","v":0},{"$f":"Public_transport_existing_servi!BP14+Public_transport_existing_servi!BP16","v":0},{"$f":"Public_transport_existing_servi!BQ14+Public_transport_existing_servi!BQ16","v":0},{"$f":"Public_transport_existing_servi!BR14+Public_transport_existing_servi!BR16","v":0},{"$f":"Public_transport_existing_servi!BS14+Public_transport_existing_servi!BS16","v":0},{"$f":"Public_transport_existing_servi!BT14+Public_transport_existing_servi!BT16","v":0},{"$f":"Public_transport_existing_servi!BU14+Public_transport_existing_servi!BU16","v":0},{"$f":"Public_transport_existing_servi!BV14+Public_transport_existing_servi!BV16","v":0},{"$f":"Public_transport_existing_servi!BW14+Public_transport_existing_servi!BW16","v":0},{"$f":"Public_transport_existing_servi!BX14+Public_transport_existing_servi!BX16","v":3467784},{"$f":"Public_transport_existing_servi!BY14+Public_transport_existing_servi!BY16","v":3502461},{"$f":"Public_transport_existing_servi!BZ14+Public_transport_existing_servi!BZ16","v":3537486},{"$f":"Public_transport_existing_servi!CA14+Public_transport_existing_servi!CA16","v":3572861},{"$f":"Public_transport_existing_servi!CB14+Public_transport_existing_servi!CB16","v":3608589},{"$f":"Public_transport_existing_servi!CC14+Public_transport_existing_servi!CC16","v":3644675},{"$f":"Public_transport_existing_servi!CD14+Public_transport_existing_servi!CD16","v":3681122},{"$f":"Public_transport_existing_servi!CE14+Public_transport_existing_servi!CE16","v":3717933},{"$f":"Public_transport_existing_servi!CF14+Public_transport_existing_servi!CF16","v":3755113},{"$f":"Public_transport_existing_servi!CG14+Public_transport_existing_servi!CG16","v":0},{"$f":"Public_transport_existing_servi!CH14+Public_transport_existing_servi!CH16","v":33455},{"$f":"Public_transport_existing_servi!CI14+Public_transport_existing_servi!CI16","v":33790},{"$f":"Public_transport_existing_servi!CJ14+Public_transport_existing_servi!CJ16","v":34127},{"$f":"Public_transport_existing_servi!CK14+Public_transport_existing_servi!CK16","v":34469},{"$f":"Public_transport_existing_servi!CL14+Public_transport_existing_servi!CL16","v":34813},{"$f":"Public_transport_existing_servi!CM14+Public_transport_existing_servi!CM16","v":35162},{"$f":"Public_transport_existing_servi!CN14+Public_transport_existing_servi!CN16","v":35513},{"$f":"Public_transport_existing_servi!CO14+Public_transport_existing_servi!CO16","v":35868},{"$f":"Public_transport_existing_servi!CP14+Public_transport_existing_servi!CP16","v":36227},{"$f":"Public_transport_existing_servi!CQ14+Public_transport_existing_servi!CQ16","v":103830},{"$f":"Public_transport_existing_servi!CR14+Public_transport_existing_servi!CR16","v":104868},{"$f":"Public_transport_existing_servi!CS14+Public_transport_existing_servi!CS16","v":105917},{"$f":"Public_transport_existing_servi!CT14+Public_transport_existing_servi!CT16","v":106976},{"$f":"Public_transport_existing_servi!CU14+Public_transport_existing_servi!CU16","v":108046},{"$f":"Public_transport_existing_servi!CV14+Public_transport_existing_servi!CV16","v":109126},{"$f":"Public_transport_existing_servi!CW14+Public_transport_existing_servi!CW16","v":110218},{"$f":"Public_transport_existing_servi!CX14+Public_transport_existing_servi!CX16","v":111320},{"$f":"Public_transport_existing_servi!CY14+Public_transport_existing_servi!CY16","v":112433},{"$f":"Public_transport_existing_servi!CZ14+Public_transport_existing_servi!CZ16","v":14514},{"$f":"Public_transport_existing_servi!DA14+Public_transport_existing_servi!DA16","v":14659},{"$f":"Public_transport_existing_servi!DB14+Public_transport_existing_servi!DB16","v":14806},{"$f":"Public_transport_existing_servi!DC14+Public_transport_existing_servi!DC16","v":14954},{"$f":"Public_transport_existing_servi!DD14+Public_transport_existing_servi!DD16","v":15103},{"$f":"Public_transport_existing_servi!DE14+Public_transport_existing_servi!DE16","v":15254},{"$f":"Public_transport_existing_servi!DF14+Public_transport_existing_servi!DF16","v":15407},{"$f":"Public_transport_existing_servi!DG14+Public_transport_existing_servi!DG16","v":15561},{"$f":"Public_transport_existing_servi!DH14+Public_transport_existing_servi!DH16","v":15717},{"$f":"Public_transport_existing_servi!DI14+Public_transport_existing_servi!DI16","v":0},{"$f":"Public_transport_existing_servi!DJ14+Public_transport_existing_servi!DJ16","v":0},{"$f":"Public_transport_existing_servi!DK14+Public_transport_existing_servi!DK16","v":0},{"$f":"Public_transport_existing_servi!DL14+Public_transport_existing_servi!DL16","v":0},{"$f":"Public_transport_existing_servi!DM14+Public_transport_existing_servi!DM16","v":0},{"$f":"Public_transport_existing_servi!DN14+Public_transport_existing_servi!DN16","v":0},{"$f":"Public_transport_existing_servi!DO14+Public_transport_existing_servi!DO16","v":0},{"$f":"Public_transport_existing_servi!DP14+Public_transport_existing_servi!DP16","v":0},{"$f":"Public_transport_existing_servi!DQ14+Public_transport_existing_servi!DQ16","v":0},{"$f":"Public_transport_existing_servi!DR14+Public_transport_existing_servi!DR16","v":47466},{"$f":"Public_transport_existing_servi!DS14+Public_transport_existing_servi!DS16","v":47466},{"$f":"Public_transport_existing_servi!DT14+Public_transport_existing_servi!DT16","v":47466},{"$f":"Public_transport_existing_servi!DU14+Public_transport_existing_servi!DU16","v":47466},{"$f":"Public_transport_existing_servi!DV14+Public_transport_existing_servi!DV16","v":47466},{"$f":"Public_transport_existing_servi!DW14+Public_transport_existing_servi!DW16","v":47466},{"$f":"Public_transport_existing_servi!DX14+Public_transport_existing_servi!DX16","v":47466},{"$f":"Public_transport_existing_servi!DY14+Public_transport_existing_servi!DY16","v":47466},{"$f":"Public_transport_existing_servi!DZ14+Public_transport_existing_servi!DZ16","v":47466},{"$f":"Public_transport_existing_servi!EA14+Public_transport_existing_servi!EA16","v":385268},{"$f":"Public_transport_existing_servi!EB14+Public_transport_existing_servi!EB16","v":389012},{"$f":"Public_transport_existing_servi!EC14+Public_transport_existing_servi!EC16","v":393012},{"$f":"Public_transport_existing_servi!ED14+Public_transport_existing_servi!ED16","v":396942},{"$f":"Public_transport_existing_servi!EE14+Public_transport_existing_servi!EE16","v":400911},{"$f":"Public_transport_existing_servi!EF14+Public_transport_existing_servi!EF16","v":404921},{"$f":"Public_transport_existing_servi!EG14+Public_transport_existing_servi!EG16","v":408970},{"$f":"Public_transport_existing_servi!EH14+Public_transport_existing_servi!EH16","v":413059},{"$f":"Public_transport_existing_servi!EI14+Public_transport_existing_servi!EI16","v":417190},{"$f":"Public_transport_existing_servi!EJ14+Public_transport_existing_servi!EJ16","v":0},{"$f":"Public_transport_existing_servi!EK14+Public_transport_existing_servi!EK16","v":0},{"$f":"Public_transport_existing_servi!EL14+Public_transport_existing_servi!EL16","v":0},{"$f":"Public_transport_existing_servi!EM14+Public_transport_existing_servi!EM16","v":0},{"$f":"Public_transport_existing_servi!EN14+Public_transport_existing_servi!EN16","v":0},{"$f":"Public_transport_existing_servi!EO14+Public_transport_existing_servi!EO16","v":0},{"$f":"Public_transport_existing_servi!EP14+Public_transport_existing_servi!EP16","v":0},{"$f":"Public_transport_existing_servi!EQ14+Public_transport_existing_servi!EQ16","v":0},{"$f":"Public_transport_existing_servi!ER14+Public_transport_existing_servi!ER16","v":0},{"$f":"Public_transport_existing_servi!ES14+Public_transport_existing_servi!ES16","v":0},{"$f":"Public_transport_existing_servi!ET14+Public_transport_existing_servi!ET16","v":0},{"$f":"Public_transport_existing_servi!EU14+Public_transport_existing_servi!EU16","v":0},{"$f":"Public_transport_existing_servi!EV14+Public_transport_existing_servi!EV16","v":0},{"$f":"Public_transport_existing_servi!EW14+Public_transport_existing_servi!EW16","v":0},{"$f":"Public_transport_existing_servi!EX14+Public_transport_existing_servi!EX16","v":0},{"$f":"Public_transport_existing_servi!EY14+Public_transport_existing_servi!EY16","v":0},{"$f":"Public_transport_existing_servi!EZ14+Public_transport_existing_servi!EZ16","v":0},{"$f":"Public_transport_existing_servi!FA14+Public_transport_existing_servi!FA16","v":0},{"$f":"Public_transport_existing_servi!FB14+Public_transport_existing_servi!FB16","v":0},{"$f":"Public_transport_existing_servi!FC14+Public_transport_existing_servi!FC16","v":0},{"$f":"Public_transport_existing_servi!FD14+Public_transport_existing_servi!FD16","v":0},{"$f":"Public_transport_existing_servi!FE14+Public_transport_existing_servi!FE16","v":0},{"$f":"Public_transport_existing_servi!FF14+Public_transport_existing_servi!FF16","v":0},{"$f":"Public_transport_existing_servi!FG14+Public_transport_existing_servi!FG16","v":0},{"$f":"Public_transport_existing_servi!FH14+Public_transport_existing_servi!FH16","v":0},{"$f":"Public_transport_existing_servi!FI14+Public_transport_existing_servi!FI16","v":0},{"$f":"Public_transport_existing_servi!FJ14+Public_transport_existing_servi!FJ16","v":0},{"$f":"Public_transport_existing_servi!FK14+Public_transport_existing_servi!FK16","v":0},{"$f":"Public_transport_existing_servi!FL14+Public_transport_existing_servi!FL16","v":0},{"$f":"Public_transport_existing_servi!FM14+Public_transport_existing_servi!FM16","v":0},{"$f":"Public_transport_existing_servi!FN14+Public_transport_existing_servi!FN16","v":0},{"$f":"Public_transport_existing_servi!FO14+Public_transport_existing_servi!FO16","v":0},{"$f":"Public_transport_existing_servi!FP14+Public_transport_existing_servi!FP16","v":0},{"$f":"Public_transport_existing_servi!FQ14+Public_transport_existing_servi!FQ16","v":0},{"$f":"Public_transport_existing_servi!FR14+Public_transport_existing_servi!FR16","v":0},{"$f":"Public_transport_existing_servi!FS14+Public_transport_existing_servi!FS16","v":0},{"$f":"Public_transport_existing_servi!FT14+Public_transport_existing_servi!FT16","v":0},{"$f":"Public_transport_existing_servi!FU14+Public_transport_existing_servi!FU16","v":0},{"$f":"Public_transport_existing_servi!FV14+Public_transport_existing_servi!FV16","v":0},{"$f":"Public_transport_existing_servi!FW14+Public_transport_existing_servi!FW16","v":0},{"$f":"Public_transport_existing_servi!FX14+Public_transport_existing_servi!FX16","v":0},{"$f":"Public_transport_existing_servi!FY14+Public_transport_existing_servi!FY16","v":0},{"$f":"Public_transport_existing_servi!FZ14+Public_transport_existing_servi!FZ16","v":0},{"$f":"Public_transport_existing_servi!GA14+Public_transport_existing_servi!GA16","v":0},{"$f":"Public_transport_existing_servi!GB14+Public_transport_existing_servi!GB16","v":0},{"$f":"Public_transport_existing_servi!GC14+Public_transport_existing_servi!GC16","v":0},{"$f":"Public_transport_existing_servi!GD14+Public_transport_existing_servi!GD16","v":0},{"$f":"Public_transport_existing_servi!GE14+Public_transport_existing_servi!GE16","v":0},{"$f":"Public_transport_existing_servi!GF14+Public_transport_existing_servi!GF16","v":0},{"$f":"Public_transport_existing_servi!GG14+Public_transport_existing_servi!GG16","v":0},{"$f":"Public_transport_existing_servi!GH14+Public_transport_existing_servi!GH16","v":0},{"$f":"Public_transport_existing_servi!GI14+Public_transport_existing_servi!GI16","v":0},{"$f":"Public_transport_existing_servi!GJ14+Public_transport_existing_servi!GJ16","v":0},{"$f":"Public_transport_existing_servi!GK14+Public_transport_existing_servi!GK16","v":0},{"$f":"Public_transport_existing_servi!GL14+Public_transport_existing_servi!GL16","v":0},{"$f":"Public_transport_existing_servi!GM14+Public_transport_existing_servi!GM16","v":0},{"$f":"Public_transport_existing_servi!GN14+Public_transport_existing_servi!GN16","v":0},{"$f":"Public_transport_existing_servi!GO14+Public_transport_existing_servi!GO16","v":0},{"$f":"Public_transport_existing_servi!GP14+Public_transport_existing_servi!GP16","v":0},{"$f":"Public_transport_existing_servi!GQ14+Public_transport_existing_servi!GQ16","v":0},{"$f":"Public_transport_existing_servi!GR14+Public_transport_existing_servi!GR16","v":0},{"$f":"Public_transport_existing_servi!GS14+Public_transport_existing_servi!GS16","v":0},{"$f":"Public_transport_existing_servi!GT14+Public_transport_existing_servi!GT16","v":0},{"$f":"Public_transport_existing_servi!GU14+Public_transport_existing_servi!GU16","v":0},{"$f":"Public_transport_existing_servi!GV14+Public_transport_existing_servi!GV16","v":0},{"$f":"Public_transport_existing_servi!GW14+Public_transport_existing_servi!GW16","v":0},{"$f":"Public_transport_existing_servi!GX14+Public_transport_existing_servi!GX16","v":0},{"$f":"Public_transport_existing_servi!GY14+Public_transport_existing_servi!GY16","v":0},{"$f":"Public_transport_existing_servi!GZ14+Public_transport_existing_servi!GZ16","v":0},{"$f":"Public_transport_existing_servi!HA14+Public_transport_existing_servi!HA16","v":0},{"$f":"Public_transport_existing_servi!HB14+Public_transport_existing_servi!HB16","v":0},{"$f":"Public_transport_existing_servi!HC14+Public_transport_existing_servi!HC16","v":0},{"$f":"Public_transport_existing_servi!HD14+Public_transport_existing_servi!HD16","v":0},{"$f":"Public_transport_existing_servi!HE14+Public_transport_existing_servi!HE16","v":0},{"$f":"Public_transport_existing_servi!HF14+Public_transport_existing_servi!HF16","v":0},{"$f":"Public_transport_existing_servi!HG14+Public_transport_existing_servi!HG16","v":0},{"$f":"Public_transport_existing_servi!HH14+Public_transport_existing_servi!HH16","v":0},{"$f":"Public_transport_existing_servi!HI14+Public_transport_existing_servi!HI16","v":0},{"$f":"Public_transport_existing_servi!HJ14+Public_transport_existing_servi!HJ16","v":0},{"$f":"Public_transport_existing_servi!HK14+Public_transport_existing_servi!HK16","v":0},{"$f":"Public_transport_existing_servi!HL14+Public_transport_existing_servi!HL16","v":0},{"$f":"Public_transport_existing_servi!HM14+Public_transport_existing_servi!HM16","v":0},{"$f":"Public_transport_existing_servi!HN14+Public_transport_existing_servi!HN16","v":0},{"$f":"Public_transport_existing_servi!HO14+Public_transport_existing_servi!HO16","v":0},{"$f":"Public_transport_existing_servi!HP14+Public_transport_existing_servi!HP16","v":0},{"$f":"Public_transport_existing_servi!HQ14+Public_transport_existing_servi!HQ16","v":0},{"$f":"Public_transport_existing_servi!HR14+Public_transport_existing_servi!HR16","v":0},{"$f":"Public_transport_existing_servi!HS14+Public_transport_existing_servi!HS16","v":0},{"$f":"Public_transport_existing_servi!HT14+Public_transport_existing_servi!HT16","v":0},{"$f":"Public_transport_existing_servi!HU14+Public_transport_existing_servi!HU16","v":0},{"$f":"Public_transport_existing_servi!HV14+Public_transport_existing_servi!HV16","v":0},{"$f":"Public_transport_existing_servi!HW14+Public_transport_existing_servi!HW16","v":0},{"$f":"Public_transport_existing_servi!HX14+Public_transport_existing_servi!HX16","v":0},{"$f":"Public_transport_existing_servi!HY14+Public_transport_existing_servi!HY16","v":0},{"$f":"Public_transport_existing_servi!HZ14+Public_transport_existing_servi!HZ16","v":0},{"$f":"Public_transport_existing_servi!IA14+Public_transport_existing_servi!IA16","v":0},{"$f":"Public_transport_existing_servi!IB14+Public_transport_existing_servi!IB16","v":0},{"$f":"Public_transport_existing_servi!IC14+Public_transport_existing_servi!IC16","v":0},{"$f":"Public_transport_existing_servi!ID14+Public_transport_existing_servi!ID16","v":0},{"$f":"Public_transport_existing_servi!IE14+Public_transport_existing_servi!IE16","v":0},{"$f":"Public_transport_existing_servi!IF14+Public_transport_existing_servi!IF16","v":0},{"$f":"Public_transport_existing_servi!IG14+Public_transport_existing_servi!IG16","v":0},{"$f":"Public_transport_existing_servi!IH14+Public_transport_existing_servi!IH16","v":0},{"$f":"Public_transport_existing_servi!II14+Public_transport_existing_servi!II16","v":0},{"$f":"Public_transport_existing_servi!IJ14+Public_transport_existing_servi!IJ16","v":0},{"$f":"Public_transport_existing_servi!IK14+Public_transport_existing_servi!IK16","v":0},{"$f":"Public_transport_existing_servi!IL14+Public_transport_existing_servi!IL16","v":0},{"$f":"Public_transport_existing_servi!IM14+Public_transport_existing_servi!IM16","v":0},{"$f":"Public_transport_existing_servi!IN14+Public_transport_existing_servi!IN16","v":0},{"$f":"Public_transport_existing_servi!IO14+Public_transport_existing_servi!IO16","v":0},{"$f":"Public_transport_existing_servi!IP14+Public_transport_existing_servi!IP16","v":9619},{"$f":"Public_transport_existing_servi!IQ14+Public_transport_existing_servi!IQ16","v":9811},{"$f":"Public_transport_existing_servi!IR14+Public_transport_existing_servi!IR16","v":10008},{"$f":"Public_transport_existing_servi!IS14+Public_transport_existing_servi!IS16","v":10208},{"$f":"Public_transport_existing_servi!IT14+Public_transport_existing_servi!IT16","v":10412},{"$f":"Public_transport_existing_servi!IU14+Public_transport_existing_servi!IU16","v":10620},{"$f":"Public_transport_existing_servi!IV14+Public_transport_existing_servi!IV16","v":10833},{"$f":"Public_transport_existing_servi!IW14+Public_transport_existing_servi!IW16","v":11049},{"$f":"Public_transport_existing_servi!IX14+Public_transport_existing_servi!IX16","v":11270},{"$f":"Public_transport_existing_servi!IY14+Public_transport_existing_servi!IY16","v":276024},{"$f":"Public_transport_existing_servi!IZ14+Public_transport_existing_servi!IZ16","v":281544},{"$f":"Public_transport_existing_servi!JA14+Public_transport_existing_servi!JA16","v":287175},{"$f":"Public_transport_existing_servi!JB14+Public_transport_existing_servi!JB16","v":292919},{"$f":"Public_transport_existing_servi!JC14+Public_transport_existing_servi!JC16","v":298777},{"$f":"Public_transport_existing_servi!JD14+Public_transport_existing_servi!JD16","v":304753},{"$f":"Public_transport_existing_servi!JE14+Public_transport_existing_servi!JE16","v":310848},{"$f":"Public_transport_existing_servi!JF14+Public_transport_existing_servi!JF16","v":317065},{"$f":"Public_transport_existing_servi!JG14+Public_transport_existing_servi!JG16","v":323406},{"$f":"Public_transport_existing_servi!JH14+Public_transport_existing_servi!JH16","v":44596},{"$f":"Public_transport_existing_servi!JI14+Public_transport_existing_servi!JI16","v":45488},{"$f":"Public_transport_existing_servi!JJ14+Public_transport_existing_servi!JJ16","v":46398},{"$f":"Public_transport_existing_servi!JK14+Public_transport_existing_servi!JK16","v":47326},{"$f":"Public_transport_existing_servi!JL14+Public_transport_existing_servi!JL16","v":48272},{"$f":"Public_transport_existing_servi!JM14+Public_transport_existing_servi!JM16","v":49238},{"$f":"Public_transport_existing_servi!JN14+Public_transport_existing_servi!JN16","v":50222},{"$f":"Public_transport_existing_servi!JO14+Public_transport_existing_servi!JO16","v":51227},{"$f":"Public_transport_existing_servi!JP14+Public_transport_existing_servi!JP16","v":52251},{"$f":"Public_transport_existing_servi!JQ14+Public_transport_existing_servi!JQ16","v":53},{"$f":"Public_transport_existing_servi!JR14+Public_transport_existing_servi!JR16","v":53},{"$f":"Public_transport_existing_servi!JS14+Public_transport_existing_servi!JS16","v":54},{"$f":"Public_transport_existing_servi!JT14+Public_transport_existing_servi!JT16","v":54},{"$f":"Public_transport_existing_servi!JU14+Public_transport_existing_servi!JU16","v":55},{"$f":"Public_transport_existing_servi!JV14+Public_transport_existing_servi!JV16","v":55},{"$f":"Public_transport_existing_servi!JW14+Public_transport_existing_servi!JW16","v":56},{"$f":"Public_transport_existing_servi!JX14+Public_transport_existing_servi!JX16","v":56},{"$f":"Public_transport_existing_servi!JY14+Public_transport_existing_servi!JY16","v":57},{"$f":"Public_transport_existing_servi!JZ14+Public_transport_existing_servi!JZ16","v":2436543},{"$f":"Public_transport_existing_servi!KA14+Public_transport_existing_servi!KA16","v":2485274},{"$f":"Public_transport_existing_servi!KB14+Public_transport_existing_servi!KB16","v":2534979},{"$f":"Public_transport_existing_servi!KC14+Public_transport_existing_servi!KC16","v":2585679},{"$f":"Public_transport_existing_servi!KD14+Public_transport_existing_servi!KD16","v":2637393},{"$f":"Public_transport_existing_servi!KE14+Public_transport_existing_servi!KE16","v":2690140},{"$f":"Public_transport_existing_servi!KF14+Public_transport_existing_servi!KF16","v":2743943},{"$f":"Public_transport_existing_servi!KG14+Public_transport_existing_servi!KG16","v":2798822},{"$f":"Public_transport_existing_servi!KH14+Public_transport_existing_servi!KH16","v":2854798},{"$f":"Public_transport_existing_servi!KI14+Public_transport_existing_servi!KI16","v":0},{"$f":"Public_transport_existing_servi!KJ14+Public_transport_existing_servi!KJ16","v":0},{"$f":"Public_transport_existing_servi!KK14+Public_transport_existing_servi!KK16","v":0},{"$f":"Public_transport_existing_servi!KL14+Public_transport_existing_servi!KL16","v":0},{"$f":"Public_transport_existing_servi!KM14+Public_transport_existing_servi!KM16","v":0},{"$f":"Public_transport_existing_servi!KN14+Public_transport_existing_servi!KN16","v":0},{"$f":"Public_transport_existing_servi!KO14+Public_transport_existing_servi!KO16","v":0},{"$f":"Public_transport_existing_servi!KP14+Public_transport_existing_servi!KP16","v":0},{"$f":"Public_transport_existing_servi!KQ14+Public_transport_existing_servi!KQ16","v":0},{"$f":"Public_transport_existing_servi!KR14+Public_transport_existing_servi!KR16","v":0},{"$f":"Public_transport_existing_servi!KS14+Public_transport_existing_servi!KS16","v":0},{"$f":"Public_transport_existing_servi!KT14","v":32437325},{"$f":"Public_transport_existing_servi!KU14","v":33927708},{"$f":"'[4]1718 forecast transfer'!$B14","v":33766351},{"$f":"Public_transport_existing_servi!KW14","v":38337983},{"$f":"Public_transport_existing_servi!KX14","v":38877977},{"$f":"Public_transport_existing_servi!KY14","v":38886734},{"$f":"Public_transport_existing_servi!KZ14","v":39498950},{"$f":"Public_transport_existing_servi!LA14","v":41078908},{"$f":"Public_transport_existing_servi!LB14","v":42722065},{"$f":"Public_transport_existing_servi!LC14","v":44430947},{"$f":"Public_transport_existing_servi!LD14","v":536255},{"$f":"Public_transport_existing_servi!LE14","v":574770},{"$f":"'[4]1718 forecast transfer'!$C14","v":708476},{"$f":"Public_transport_existing_servi!LG14","v":588147},{"$f":"Public_transport_existing_servi!LH14","v":613018},{"$f":"Public_transport_existing_servi!LI14","v":638511},{"$f":"Public_transport_existing_servi!LJ14","v":827624},{"$f":"Public_transport_existing_servi!LK14","v":860729},{"$f":"Public_transport_existing_servi!LL14","v":895158},{"$f":"Public_transport_existing_servi!LM14","v":930964},{"$f":"Public_transport_existing_servi!LN14","v":0},{"$f":"Public_transport_existing_servi!LO14","v":0},{"$f":"'[4]1718 forecast transfer'!$D14","v":0},{"$f":"Public_transport_existing_servi!LQ14","v":0},{"$f":"Public_transport_existing_servi!LR14","v":0},{"$f":"Public_transport_existing_servi!LS14","v":0},{"$f":"Public_transport_existing_servi!LT14","v":0},{"$f":"Public_transport_existing_servi!LU14","v":0},{"$f":"Public_transport_existing_servi!LV14","v":0},{"$f":"Public_transport_existing_servi!LW14","v":0},{"$f":"Public_transport_existing_servi!LX14","v":1855465},{"$f":"Public_transport_existing_servi!LY14","v":2036031},{"$f":"'[4]1718 forecast transfer'!$E14","v":1997070},{"$f":"Public_transport_existing_servi!MA14","v":2188701},{"$f":"Public_transport_existing_servi!MB14","v":3485099},{"$f":"Public_transport_existing_servi!MC14","v":3575297},{"$f":"Public_transport_existing_servi!MD14","v":2336206},{"$f":"Public_transport_existing_servi!ME14","v":2429654},{"$f":"Public_transport_existing_servi!MF14","v":2526840},{"$f":"Public_transport_existing_servi!MG14","v":2627914},{"$f":"Public_transport_existing_servi!MH14","v":2825238},{"$f":"Public_transport_existing_servi!MI14","v":3474242},{"$f":"'[4]1718 forecast transfer'!$F14","v":5527620},{"$f":"Public_transport_existing_servi!MK14","v":4103382},{"$f":"Public_transport_existing_servi!ML14","v":4207690},{"$f":"Public_transport_existing_servi!MM14","v":4314607},{"$f":"Public_transport_existing_servi!MN14","v":3506065},{"$f":"Public_transport_existing_servi!MO14","v":3646307},{"$f":"Public_transport_existing_servi!MP14","v":3792160},{"$f":"Public_transport_existing_servi!MQ14","v":3943846},{"$f":"Public_transport_existing_servi!MR14","v":3349063},{"$f":"Public_transport_existing_servi!MS14","v":3485618},{"$f":"'[4]1718 forecast transfer'!$G14","v":3770900},{"$f":"Public_transport_existing_servi!MU14","v":3589581},{"$f":"Public_transport_existing_servi!MV14","v":3707243},{"$f":"Public_transport_existing_servi!MW14","v":3883203},{"$f":"Public_transport_existing_servi!MX14","v":4462559},{"$f":"Public_transport_existing_servi!MY14","v":4641061},{"$f":"Public_transport_existing_servi!MZ14","v":4826704},{"$f":"Public_transport_existing_servi!NA14","v":5019772},{"$f":"Public_transport_existing_servi!NB14","v":41003346},{"$f":"Public_transport_existing_servi!NC14","v":43498369},{"$f":"Public_transport_existing_servi!ND14","v":46123971},{"$f":"Public_transport_existing_servi!NE14","v":48807794},{"$f":"Public_transport_existing_servi!NF14","v":50891027},{"$f":"Public_transport_existing_servi!NG14","v":51298352},{"$f":"Public_transport_existing_servi!NH14","v":50631404},{"$f":"Public_transport_existing_servi!NI14","v":52656659},{"$f":"Public_transport_existing_servi!NJ14","v":54762927},{"$f":"Public_transport_existing_servi!NK14","v":56953443},{"$f":"Public_transport_existing_servi!NL14","v":0},{"$f":"Public_transport_existing_servi!NM14","v":0},{"$f":"Public_transport_existing_servi!NN14","v":0},{"$f":"Public_transport_existing_servi!NO14","v":0},{"$f":"Public_transport_existing_servi!NP14","v":0},{"$f":"Public_transport_existing_servi!NQ14","v":0},{"$f":"Public_transport_existing_servi!NR14","v":0},{"$f":"Public_transport_existing_servi!NS14","v":0},{"$f":"Public_transport_existing_servi!NT14","v":0},{"$f":"Public_transport_existing_servi!NU14","v":0},{"$f":"Public_transport_existing_servi!NV14","v":0},{"$f":"Public_transport_existing_servi!NW14","v":0},{"$f":"Public_transport_existing_servi!NX14","v":0},{"$f":"Public_transport_existing_servi!NY14","v":341},{"$f":"Public_transport_existing_servi!NZ14","v":"Yes"},{"$f":"Public_transport_existing_servi!OA14","v":0},{"$f":"Public_transport_existing_servi!OB14","v":0},{"$f":"Public_transport_existing_servi!OC14","v":0},{"$f":"Public_transport_existing_servi!OD14","v":0},{"$f":"Public_transport_existing_servi!OE14","v":0},{"$f":"Public_transport_existing_servi!OF14","v":0},{"$f":"Public_transport_existing_servi!OG14","v":0},{"$f":"Public_transport_existing_servi!OH14","v":0},{"$f":"Public_transport_existing_servi!OI14","v":0},{"$f":"Public_transport_existing_servi!OJ14","v":0},{"$f":"Public_transport_existing_servi!OK14","v":0},{"$f":"Public_transport_existing_servi!OL14","v":0},{"$f":"Public_transport_existing_servi!OM14","v":0},{"$f":"Public_transport_existing_servi!ON14","v":0},{"$f":"Public_transport_existing_servi!OO14","v":0},{"$f":"Public_transport_existing_servi!OP14","v":0},{"$f":"Public_transport_existing_servi!OQ14","v":0},{"$f":"Public_transport_existing_servi!OR14","v":0},{"$f":"Public_transport_existing_servi!OS14","v":0},{"$f":"Public_transport_existing_servi!OT14","v":0},{"$f":"Public_transport_existing_servi!OU14","v":0},{"$f":"Public_transport_existing_servi!OV14","v":0},{"$f":"Public_transport_existing_servi!OW14","v":0},{"$f":"Public_transport_existing_servi!OX14","v":0},{"$f":"Public_transport_existing_servi!OY14","v":0},{"$f":"Public_transport_existing_servi!OZ14","v":0},{"$f":"Public_transport_existing_servi!PA14","v":0},{"$f":"Public_transport_existing_servi!PB14","v":0},{"$f":"Public_transport_existing_servi!PC14","v":0},{"$f":"Public_transport_existing_servi!PD14","v":0},{"$f":"Public_transport_existing_servi!PE14","v":0},{"$f":"Public_transport_existing_servi!PF14","v":0},{"$f":"Public_transport_existing_servi!PG14","v":0},{"$f":"Public_transport_existing_servi!PH14","v":0},{"$f":"Public_transport_existing_servi!PI14","v":0},{"$f":"Public_transport_existing_servi!PJ14","v":0},{"$f":"Public_transport_existing_servi!PK14","v":0},{"$f":"Public_transport_existing_servi!PL14","v":0},{"$f":"Public_transport_existing_servi!PM14","v":0},{"$f":"Public_transport_existing_servi!PN14","v":0},{"$f":"Public_transport_existing_servi!PO14","v":0},{"$f":"Public_transport_existing_servi!PP14","v":0},{"$f":"Public_transport_existing_servi!PQ14","v":0},{"$f":"Public_transport_existing_servi!PR14","v":0},{"$f":"Public_transport_existing_servi!PS14","v":0},"Recommended",null,null,null,{"$f":"KT14+LD14+LN14+LX14+MH14+MR14","v":41003346},{"$f":"KU14+LE14+LO14+LY14+MI14+MS14","v":43498369},{"$f":"KV14+LF14+LP14+LZ14+MJ14+MT14","v":45770417},{"$f":"KW14+LG14+LQ14+MA14+MK14+MU14","v":48807794},{"$f":"KX14+LH14+LR14+MB14+ML14+MV14","v":50891027},{"$f":"KY14+LI14+LS14+MC14+MM14+MW14","v":51298352},null,{"$f":"SUM(PX14:PZ14)","v":130272132},null,null,{"$f":"SUM(QA14:QC14)","v":150997173},null,{"$f":"KT14+KU14+KV14+LD14+LE14+LF14+LN14+LO14+LP14","v":101950885},{"$f":"KW14+KX14+KY14+LG14+LH14+LI14+LQ14+LR14+LS14","v":117942370},{"$f":"LX14+LY14+LZ14+MH14+MI14+MJ14","v":17715666},{"$f":"MA14+MB14+MC14+MK14+ML14+MM14","v":21874776},{"$f":"MR14+MS14+MT14","v":10605581},{"$f":"MU14+MV14+MW14","v":11180027}]
[]
[]
[]
[]
["Gisborne District Council","Gisborne","Do-minimum",{"$f":"Public_transport_existing_servi!D19","v":112000},{"$f":"Public_transport_existing_servi!E19","v":112000},{"$f":"Public_transport_existing_servi!F19","v":112000},{"$f":"Public_transport_existing_servi!G19","v":112000},{"$f":"Public_transport_existing_servi!H19","v":112050},{"$f":"Public_transport_existing_servi!I19","v":112050},{"$f":"Public_transport_existing_servi!J19","v":112050},{"$f":"Public_transport_existing_servi!K19","v":112100},{"$f":"Public_transport_existing_servi!L19","v":112100},{"$f":"Public_transport_existing_servi!M19","v":32000},{"$f":"Public_transport_existing_servi!N19","v":32000},{"$f":"Public_transport_existing_servi!O19","v":32000},{"$f":"Public_transport_existing_servi!P19","v":32000},{"$f":"Public_transport_existing_servi!Q19","v":32050},{"$f":"Public_transport_existing_servi!R19","v":32050},{"$f":"Public_transport_existing_servi!S19","v":32050},{"$f":"Public_transport_existing_servi!T19","v":32100},{"$f":"Public_transport_existing_servi!U19","v":32100},{"$f":"Public_transport_existing_servi!V19","v":11500},{"$f":"Public_transport_existing_servi!W19","v":11500},{"$f":"Public_transport_existing_servi!X19","v":11500},{"$f":"Public_transport_existing_servi!Y19","v":11500},{"$f":"Public_transport_existing_servi!Z19","v":11550},{"$f":"Public_transport_existing_servi!AA19","v":11550},{"$f":"Public_transport_existing_servi!AB19","v":11550},{"$f":"Public_transport_existing_servi!AC19","v":11600},{"$f":"Public_transport_existing_servi!AD19","v":11600},{"$f":"Public_transport_existing_servi!AE19","v":968000},{"$f":"Public_transport_existing_servi!AF19","v":968000},{"$f":"Public_transport_existing_servi!AG19","v":968000},{"$f":"Public_transport_existing_servi!AH19","v":968000},{"$f":"Public_transport_existing_servi!AI19","v":968050},{"$f":"Public_transport_existing_servi!AJ19","v":968050},{"$f":"Public_transport_existing_servi!AK19","v":968050},{"$f":"Public_transport_existing_servi!AL19","v":968050},{"$f":"Public_transport_existing_servi!AM19","v":968050},{"$f":"Public_transport_existing_servi!AN19","v":118000},{"$f":"Public_transport_existing_servi!AO19","v":118000},{"$f":"Public_transport_existing_servi!AP19","v":118000},{"$f":"Public_transport_existing_servi!AQ19","v":118000},{"$f":"Public_transport_existing_servi!AR19","v":118050},{"$f":"Public_transport_existing_servi!AS19","v":118050},{"$f":"Public_transport_existing_servi!AT19","v":118050},{"$f":"Public_transport_existing_servi!AU19","v":118050},{"$f":"Public_transport_existing_servi!AV19","v":118050},{"$f":"Public_transport_existing_servi!AW19","v":219000},{"$f":"Public_transport_existing_servi!AX19","v":219000},{"$f":"Public_transport_existing_servi!AY19","v":219000},{"$f":"Public_transport_existing_servi!AZ19","v":219000},{"$f":"Public_transport_existing_servi!BA19","v":219050},{"$f":"Public_transport_existing_servi!BB19","v":219050},{"$f":"Public_transport_existing_servi!BC19","v":219050},{"$f":"Public_transport_existing_servi!BD19","v":219050},{"$f":"Public_transport_existing_servi!BE19","v":219050},{"$f":"Public_transport_existing_servi!BF19","v":40000},{"$f":"Public_transport_existing_servi!BG19","v":40000},{"$f":"Public_transport_existing_servi!BH19","v":40000},{"$f":"Public_transport_existing_servi!BI19","v":40000},{"$f":"Public_transport_existing_servi!BJ19","v":40050},{"$f":"Public_transport_existing_servi!BK19","v":40050},{"$f":"Public_transport_existing_servi!BL19","v":40050},{"$f":"Public_transport_existing_servi!BM19","v":40050},{"$f":"Public_transport_existing_servi!BN19","v":40050},{"$f":"Public_transport_existing_servi!BO19","v":0},{"$f":"Public_transport_existing_servi!BP19","v":0},{"$f":"Public_transport_existing_servi!BQ19","v":0},{"$f":"Public_transport_existing_servi!BR19","v":0},{"$f":"Public_transport_existing_servi!BS19","v":0},{"$f":"Public_transport_existing_servi!BT19","v":0},{"$f":"Public_transport_existing_servi!BU19","v":0},{"$f":"Public_transport_existing_servi!BV19","v":0},{"$f":"Public_transport_existing_servi!BW19","v":0},{"$f":"Public_transport_existing_servi!BX19","v":14500},{"$f":"Public_transport_existing_servi!BY19","v":14500},{"$f":"Public_transport_existing_servi!BZ19","v":14500},{"$f":"Public_transport_existing_servi!CA19","v":14500},{"$f":"Public_transport_existing_servi!CB19","v":14550},{"$f":"Public_transport_existing_servi!CC19","v":14550},{"$f":"Public_transport_existing_servi!CD19","v":14550},{"$f":"Public_transport_existing_servi!CE19","v":14600},{"$f":"Public_transport_existing_servi!CF19","v":14600},{"$f":"Public_transport_existing_servi!CG19","v":0},{"$f":"Public_transport_existing_servi!CH19","v":0},{"$f":"Public_transport_existing_servi!CI19","v":0},{"$f":"Public_transport_existing_servi!CJ19","v":0},{"$f":"Public_transport_existing_servi!CK19","v":0},{"$f":"Public_transport_existing_servi!CL19","v":0},{"$f":"Public_transport_existing_servi!CM19","v":0},{"$f":"Public_transport_existing_servi!CN19","v":0},{"$f":"Public_transport_existing_servi!CO19","v":0},{"$f":"Public_transport_existing_servi!CP19","v":0},{"$f":"Public_transport_existing_servi!CQ19","v":0},{"$f":"Public_transport_existing_servi!CR19","v":0},{"$f":"Public_transport_existing_servi!CS19","v":0},{"$f":"Public_transport_existing_servi!CT19","v":0},{"$f":"Public_transport_existing_servi!CU19","v":0},{"$f":"Public_transport_existing_servi!CV19","v":0},{"$f":"Public_transport_existing_servi!CW19","v":0},{"$f":"Public_transport_existing_servi!CX19","v":0},{"$f":"Public_transport_existing_servi!CY19","v":0},{"$f":"Public_transport_existing_servi!CZ19","v":0},{"$f":"Public_transport_existing_servi!DA19","v":0},{"$f":"Public_transport_existing_servi!DB19","v":0},{"$f":"Public_transport_existing_servi!DC19","v":0},{"$f":"Public_transport_existing_servi!DD19","v":0},{"$f":"Public_transport_existing_servi!DE19","v":0},{"$f":"Public_transport_existing_servi!DF19","v":0},{"$f":"Public_transport_existing_servi!DG19","v":0},{"$f":"Public_transport_existing_servi!DH19","v":0},{"$f":"Public_transport_existing_servi!DI19","v":0},{"$f":"Public_transport_existing_servi!DJ19","v":0},{"$f":"Public_transport_existing_servi!DK19","v":0},{"$f":"Public_transport_existing_servi!DL19","v":0},{"$f":"Public_transport_existing_servi!DM19","v":0},{"$f":"Public_transport_existing_servi!DN19","v":0},{"$f":"Public_transport_existing_servi!DO19","v":0},{"$f":"Public_transport_existing_servi!DP19","v":0},{"$f":"Public_transport_existing_servi!DQ19","v":0},{"$f":"Public_transport_existing_servi!DR19","v":0},{"$f":"Public_transport_existing_servi!DS19","v":0},{"$f":"Public_transport_existing_servi!DT19","v":0},{"$f":"Public_transport_existing_servi!DU19","v":0},{"$f":"Public_transport_existing_servi!DV19","v":0},{"$f":"Public_transport_existing_servi!DW19","v":0},{"$f":"Public_transport_existing_servi!DX19","v":0},{"$f":"Public_transport_existing_servi!DY19","v":0},{"$f":"Public_transport_existing_servi!DZ19","v":0},{"$f":"Public_transport_existing_servi!EA19","v":0},{"$f":"Public_transport_existing_servi!EB19","v":0},{"$f":"Public_transport_existing_servi!EC19","v":0},{"$f":"Public_transport_existing_servi!ED19","v":0},{"$f":"Public_transport_existing_servi!EE19","v":0},{"$f":"Public_transport_existing_servi!EF19","v":0},{"$f":"Public_transport_existing_servi!EG19","v":0},{"$f":"Public_transport_existing_servi!EH19","v":0},{"$f":"Public_transport_existing_servi!EI19","v":0},{"$f":"Public_transport_existing_servi!EJ19","v":0},{"$f":"Public_transport_existing_servi!EK19","v":0},{"$f":"Public_transport_existing_servi!EL19","v":0},{"$f":"Public_transport_existing_servi!EM19","v":0},{"$f":"Public_transport_existing_servi!EN19","v":0},{"$f":"Public_transport_existing_servi!EO19","v":0},{"$f":"Public_transport_existing_servi!EP19","v":0},{"$f":"Public_transport_existing_servi!EQ19","v":0},{"$f":"Public_transport_existing_servi!ER19","v":0},{"$f":"Public_transport_existing_servi!ES19","v":0},{"$f":"Public_transport_existing_servi!ET19","v":0},{"$f":"Public_transport_existing_servi!EU19","v":0},{"$f":"Public_transport_existing_servi!EV19","v":0},{"$f":"Public_transport_existing_servi!EW19","v":0},{"$f":"Public_transport_existing_servi!EX19","v":0},{"$f":"Public_transport_existing_servi!EY19","v":0},{"$f":"Public_transport_existing_servi!EZ19","v":0},{"$f":"Public_transport_existing_servi!FA19","v":0},{"$f":"Public_transport_existing_servi!FB19","v":0},{"$f":"Public_transport_existing_servi!FC19","v":0},{"$f":"Public_transport_existing_servi!FD19","v":0},{"$f":"Public_transport_existing_servi!FE19","v":0},{"$f":"Public_transport_existing_servi!FF19","v":0},{"$f":"Public_transport_existing_servi!FG19","v":0},{"$f":"Public_transport_existing_servi!FH19","v":0},{"$f":"Public_transport_existing_servi!FI19","v":0},{"$f":"Public_transport_existing_servi!FJ19","v":0},{"$f":"Public_transport_existing_servi!FK19","v":0},{"$f":"Public_transport_existing_servi!FL19","v":0},{"$f":"Public_transport_existing_servi!FM19","v":0},{"$f":"Public_transport_existing_servi!FN19","v":0},{"$f":"Public_transport_existing_servi!FO19","v":0},{"$f":"Public_transport_existing_servi!FP19","v":0},{"$f":"Public_transport_existing_servi!FQ19","v":0},{"$f":"Public_transport_existing_servi!FR19","v":0},{"$f":"Public_transport_existing_servi!FS19","v":0},{"$f":"Public_transport_existing_servi!FT19","v":0},{"$f":"Public_transport_existing_servi!FU19","v":0},{"$f":"Public_transport_existing_servi!FV19","v":0},{"$f":"Public_transport_existing_servi!FW19","v":0},{"$f":"Public_transport_existing_servi!FX19","v":0},{"$f":"Public_transport_existing_servi!FY19","v":0},{"$f":"Public_transport_existing_servi!FZ19","v":0},{"$f":"Public_transport_existing_servi!GA19","v":0},{"$f":"Public_transport_existing_servi!GB19","v":0},{"$f":"Public_transport_existing_servi!GC19","v":0},{"$f":"Public_transport_existing_servi!GD19","v":0},{"$f":"Public_transport_existing_servi!GE19","v":0},{"$f":"Public_transport_existing_servi!GF19","v":0},{"$f":"Public_transport_existing_servi!GG19","v":0},{"$f":"Public_transport_existing_servi!GH19","v":0},{"$f":"Public_transport_existing_servi!GI19","v":0},{"$f":"Public_transport_existing_servi!GJ19","v":0},{"$f":"Public_transport_existing_servi!GK19","v":0},{"$f":"Public_transport_existing_servi!GL19","v":0},{"$f":"Public_transport_existing_servi!GM19","v":0},{"$f":"Public_transport_existing_servi!GN19","v":0},{"$f":"Public_transport_existing_servi!GO19","v":0},{"$f":"Public_transport_existing_servi!GP19","v":0},{"$f":"Public_transport_existing_servi!GQ19","v":0},{"$f":"Public_transport_existing_servi!GR19","v":0},{"$f":"Public_transport_existing_servi!GS19","v":0},{"$f":"Public_transport_existing_servi!GT19","v":0},{"$f":"Public_transport_existing_servi!GU19","v":0},{"$f":"Public_transport_existing_servi!GV19","v":0},{"$f":"Public_transport_existing_servi!GW19","v":0},{"$f":"Public_transport_existing_servi!GX19","v":0},{"$f":"Public_transport_existing_servi!GY19","v":0},{"$f":"Public_transport_existing_servi!GZ19","v":0},{"$f":"Public_transport_existing_servi!HA19","v":0},{"$f":"Public_transport_existing_servi!HB19","v":0},{"$f":"Public_transport_existing_servi!HC19","v":0},{"$f":"Public_transport_existing_servi!HD19","v":0},{"$f":"Public_transport_existing_servi!HE19","v":0},{"$f":"Public_transport_existing_servi!HF19","v":0},{"$f":"Public_transport_existing_servi!HG19","v":0},{"$f":"Public_transport_existing_servi!HH19","v":0},{"$f":"Public_transport_existing_servi!HI19","v":0},{"$f":"Public_transport_existing_servi!HJ19","v":0},{"$f":"Public_transport_existing_servi!HK19","v":0},{"$f":"Public_transport_existing_servi!HL19","v":0},{"$f":"Public_transport_existing_servi!HM19","v":0},{"$f":"Public_transport_existing_servi!HN19","v":0},{"$f":"Public_transport_existing_servi!HO19","v":0},{"$f":"Public_transport_existing_servi!HP19","v":0},{"$f":"Public_transport_existing_servi!HQ19","v":0},{"$f":"Public_transport_existing_servi!HR19","v":0},{"$f":"Public_transport_existing_servi!HS19","v":0},{"$f":"Public_transport_existing_servi!HT19","v":0},{"$f":"Public_transport_existing_servi!HU19","v":0},{"$f":"Public_transport_existing_servi!HV19","v":0},{"$f":"Public_transport_existing_servi!HW19","v":0},{"$f":"Public_transport_existing_servi!HX19","v":0},{"$f":"Public_transport_existing_servi!HY19","v":0},{"$f":"Public_transport_existing_servi!HZ19","v":0},{"$f":"Public_transport_existing_servi!IA19","v":0},{"$f":"Public_transport_existing_servi!IB19","v":0},{"$f":"Public_transport_existing_servi!IC19","v":0},{"$f":"Public_transport_existing_servi!ID19","v":0},{"$f":"Public_transport_existing_servi!IE19","v":0},{"$f":"Public_transport_existing_servi!IF19","v":0},{"$f":"Public_transport_existing_servi!IG19","v":0},{"$f":"Public_transport_existing_servi!IH19","v":0},{"$f":"Public_transport_existing_servi!II19","v":0},{"$f":"Public_transport_existing_servi!IJ19","v":0},{"$f":"Public_transport_existing_servi!IK19","v":0},{"$f":"Public_transport_existing_servi!IL19","v":0},{"$f":"Public_transport_existing_servi!IM19","v":0},{"$f":"Public_transport_existing_servi!IN19","v":0},{"$f":"Public_transport_existing_servi!IO19","v":0},{"$f":"Public_transport_existing_servi!IP19","v":496},{"$f":"Public_transport_existing_servi!IQ19","v":496},{"$f":"Public_transport_existing_servi!IR19","v":496},{"$f":"Public_transport_existing_servi!IS19","v":500},{"$f":"Public_transport_existing_servi!IT19","v":500},{"$f":"Public_transport_existing_servi!IU19","v":500},{"$f":"Public_transport_existing_servi!IV19","v":502},{"$f":"Public_transport_existing_servi!IW19","v":502},{"$f":"Public_transport_existing_servi!IX19","v":502},{"$f":"Public_transport_existing_servi!IY19","v":8900},{"$f":"Public_transport_existing_servi!IZ19","v":8905},{"$f":"Public_transport_existing_servi!JA19","v":8905},{"$f":"Public_transport_existing_servi!JB19","v":8905},{"$f":"Public_transport_existing_servi!JC19","v":8910},{"$f":"Public_transport_existing_servi!JD19","v":8910},{"$f":"Public_transport_existing_servi!JE19","v":8910},{"$f":"Public_transport_existing_servi!JF19","v":8915},{"$f":"Public_transport_existing_servi!JG19","v":8915},{"$f":"Public_transport_existing_servi!JH19","v":1575},{"$f":"Public_transport_existing_servi!JI19","v":1575},{"$f":"Public_transport_existing_servi!JJ19","v":1575},{"$f":"Public_transport_existing_servi!JK19","v":1575},{"$f":"Public_transport_existing_servi!JL19","v":1576},{"$f":"Public_transport_existing_servi!JM19","v":1576},{"$f":"Public_transport_existing_servi!JN19","v":1578},{"$f":"Public_transport_existing_servi!JO19","v":1578},{"$f":"Public_transport_existing_servi!JP19","v":1578},{"$f":"Public_transport_existing_servi!JQ19","v":4},{"$f":"Public_transport_existing_servi!JR19","v":4},{"$f":"Public_transport_existing_servi!JS19","v":4},{"$f":"Public_transport_existing_servi!JT19","v":4},{"$f":"Public_transport_existing_servi!JU19","v":4},{"$f":"Public_transport_existing_servi!JV19","v":4},{"$f":"Public_transport_existing_servi!JW19","v":4},{"$f":"Public_transport_existing_servi!JX19","v":4},{"$f":"Public_transport_existing_servi!JY19","v":4},{"$f":"Public_transport_existing_servi!JZ19","v":54000},{"$f":"Public_transport_existing_servi!KA19","v":54000},{"$f":"Public_transport_existing_servi!KB19","v":54000},{"$f":"Public_transport_existing_servi!KC19","v":54000},{"$f":"Public_transport_existing_servi!KD19","v":55000},{"$f":"Public_transport_existing_servi!KE19","v":55000},{"$f":"Public_transport_existing_servi!KF19","v":55000},{"$f":"Public_transport_existing_servi!KG19","v":60000},{"$f":"Public_transport_existing_servi!KH19","v":60000},{"$f":"Public_transport_existing_servi!KI19","v":122000},{"$f":"Public_transport_existing_servi!KJ19","v":122000},{"$f":"Public_transport_existing_servi!KK19","v":122000},{"$f":"Public_transport_existing_servi!KL19","v":122000},{"$f":"Public_transport_existing_servi!KM19","v":125000},{"$f":"Public_transport_existing_servi!KN19","v":125000},{"$f":"Public_transport_existing_servi!KO19","v":125000},{"$f":"Public_transport_existing_servi!KP19","v":125050},{"$f":"Public_transport_existing_servi!KQ19","v":125050},{"$f":"Public_transport_existing_servi!KR19","v":0},{"$f":"Public_transport_existing_servi!KS19","v":0},{"$f":"Public_transport_existing_servi!KT19","v":380000},{"$f":"Public_transport_existing_servi!KU19","v":370977},{"$f":"'[4]1718 forecast transfer'!$B19","v":365336.50793650793},{"$f":"Public_transport_existing_servi!KW19","v":480000},{"$f":"Public_transport_existing_servi!KX19","v":490560},{"$f":"Public_transport_existing_servi!KY19","v":501360},{"$f":"Public_transport_existing_servi!KZ19","v":490322},{"$f":"Public_transport_existing_servi!LA19","v":494837},{"$f":"Public_transport_existing_servi!LB19","v":499435},{"$f":"Public_transport_existing_servi!LC19","v":504738},{"$f":"Public_transport_existing_servi!LD19","v":0},{"$f":"Public_transport_existing_servi!LE19","v":0},{"$f":"'[4]1718 forecast transfer'!$C19","v":0},{"$f":"Public_transport_existing_servi!LG19","v":0},{"$f":"Public_transport_existing_servi!LH19","v":0},{"$f":"Public_transport_existing_servi!LI19","v":0},{"$f":"Public_transport_existing_servi!LJ19","v":0},{"$f":"Public_transport_existing_servi!LK19","v":0},{"$f":"Public_transport_existing_servi!LL19","v":0},{"$f":"Public_transport_existing_servi!LM19","v":0},{"$f":"Public_transport_existing_servi!LN19","v":0},{"$f":"Public_transport_existing_servi!LO19","v":0},{"$f":"'[4]1718 forecast transfer'!$D19","v":0},{"$f":"Public_transport_existing_servi!LQ19","v":0},{"$f":"Public_transport_existing_servi!LR19","v":0},{"$f":"Public_transport_existing_servi!LS19","v":0},{"$f":"Public_transport_existing_servi!LT19","v":0},{"$f":"Public_transport_existing_servi!LU19","v":0},{"$f":"Public_transport_existing_servi!LV19","v":0},{"$f":"Public_transport_existing_servi!LW19","v":0},{"$f":"Public_transport_existing_servi!LX19","v":5000},{"$f":"Public_transport_existing_servi!LY19","v":8074},{"$f":"'[4]1718 forecast transfer'!$E19","v":5000},{"$f":"Public_transport_existing_servi!MA19","v":5000},{"$f":"Public_transport_existing_servi!MB19","v":5000},{"$f":"Public_transport_existing_servi!MC19","v":5000},{"$f":"Public_transport_existing_servi!MD19","v":5000},{"$f":"Public_transport_existing_servi!ME19","v":5000},{"$f":"Public_transport_existing_servi!MF19","v":5000},{"$f":"Public_transport_existing_servi!MG19","v":5000},{"$f":"Public_transport_existing_servi!MH19","v":6000},{"$f":"Public_transport_existing_servi!MI19","v":8728},{"$f":"'[4]1718 forecast transfer'!$F19","v":6000},{"$f":"Public_transport_existing_servi!MK19","v":6000},{"$f":"Public_transport_existing_servi!ML19","v":6000},{"$f":"Public_transport_existing_servi!MM19","v":6000},{"$f":"Public_transport_existing_servi!MN19","v":6000},{"$f":"Public_transport_existing_servi!MO19","v":6000},{"$f":"Public_transport_existing_servi!MP19","v":6000},{"$f":"Public_transport_existing_servi!MQ19","v":6000},{"$f":"Public_transport_existing_servi!MR19","v":69000},{"$f":"Public_transport_existing_servi!MS19","v":68333},{"$f":"'[4]1718 forecast transfer'!$G19","v":69000},{"$f":"Public_transport_existing_servi!MU19","v":85000},{"$f":"Public_transport_existing_servi!MV19","v":86700},{"$f":"Public_transport_existing_servi!MW19","v":88411},{"$f":"Public_transport_existing_servi!MX19","v":55000},{"$f":"Public_transport_existing_servi!MY19","v":55000},{"$f":"Public_transport_existing_servi!MZ19","v":55000},{"$f":"Public_transport_existing_servi!NA19","v":55000},{"$f":"Public_transport_existing_servi!NB19","v":460000},{"$f":"Public_transport_existing_servi!NC19","v":456112},{"$f":"Public_transport_existing_servi!ND19","v":574640},{"$f":"Public_transport_existing_servi!NE19","v":576000},{"$f":"Public_transport_existing_servi!NF19","v":588260},{"$f":"Public_transport_existing_servi!NG19","v":600771},{"$f":"Public_transport_existing_servi!NH19","v":556322},{"$f":"Public_transport_existing_servi!NI19","v":560837},{"$f":"Public_transport_existing_servi!NJ19","v":565435},{"$f":"Public_transport_existing_servi!NK19","v":570738},{"$f":"Public_transport_existing_servi!NL19","v":50000},{"$f":"Public_transport_existing_servi!NM19","v":50000},{"$f":"Public_transport_existing_servi!NN19","v":50000},{"$f":"Public_transport_existing_servi!NO19","v":50000},{"$f":"Public_transport_existing_servi!NP19","v":50000},{"$f":"Public_transport_existing_servi!NQ19","v":50000},{"$f":"Public_transport_existing_servi!NR19","v":50000},{"$f":"Public_transport_existing_servi!NS19","v":50000},{"$f":"Public_transport_existing_servi!NT19","v":50000},{"$f":"Public_transport_existing_servi!NU19","v":50000},{"$f":"Public_transport_existing_servi!NV19","v":"Actual Cost to service existing Contracts."},{"$f":"Public_transport_existing_servi!NW19","v":0},{"$f":"Public_transport_existing_servi!NX19","v":0},{"$f":"Public_transport_existing_servi!NY19","v":341},{"$f":"Public_transport_existing_servi!NZ19","v":"Yes"},{"$f":"Public_transport_existing_servi!OA19","v":0},{"$f":"Public_transport_existing_servi!OB19","v":0},{"$f":"Public_transport_existing_servi!OC19","v":0},{"$f":"Public_transport_existing_servi!OD19","v":0},{"$f":"Public_transport_existing_servi!OE19","v":0},{"$f":"Public_transport_existing_servi!OF19","v":0},{"$f":"Public_transport_existing_servi!OG19","v":0},{"$f":"Public_transport_existing_servi!OH19","v":0},{"$f":"Public_transport_existing_servi!OI19","v":0},{"$f":"Public_transport_existing_servi!OJ19","v":0},{"$f":"Public_transport_existing_servi!OK19","v":0},{"$f":"Public_transport_existing_servi!OL19","v":0},{"$f":"Public_transport_existing_servi!OM19","v":0},{"$f":"Public_transport_existing_servi!ON19","v":0},{"$f":"Public_transport_existing_servi!OO19","v":0},{"$f":"Public_transport_existing_servi!OP19","v":0},{"$f":"Public_transport_existing_servi!OQ19","v":0},{"$f":"Public_transport_existing_servi!OR19","v":0},{"$f":"Public_transport_existing_servi!OS19","v":0},{"$f":"Public_transport_existing_servi!OT19","v":0},{"$f":"Public_transport_existing_servi!OU19","v":0},{"$f":"Public_transport_existing_servi!OV19","v":0},{"$f":"Public_transport_existing_servi!OW19","v":0},{"$f":"Public_transport_existing_servi!OX19","v":0},{"$f":"Public_transport_existing_servi!OY19","v":0},{"$f":"Public_transport_existing_servi!OZ19","v":0},{"$f":"Public_transport_existing_servi!PA19","v":0},{"$f":"Public_transport_existing_servi!PB19","v":0},{"$f":"Public_transport_existing_servi!PC19","v":0},{"$f":"Public_transport_existing_servi!PD19","v":0},{"$f":"Public_transport_existing_servi!PE19","v":0},{"$f":"Public_transport_existing_servi!PF19","v":0},{"$f":"Public_transport_existing_servi!PG19","v":0},{"$f":"Public_transport_existing_servi!PH19","v":0},{"$f":"Public_transport_existing_servi!PI19","v":0},{"$f":"Public_transport_existing_servi!PJ19","v":0},{"$f":"Public_transport_existing_servi!PK19","v":0},{"$f":"Public_transport_existing_servi!PL19","v":0},{"$f":"Public_transport_existing_servi!PM19","v":0},{"$f":"Public_transport_existing_servi!PN19","v":0},{"$f":"Public_transport_existing_servi!PO19","v":0},{"$f":"Public_transport_existing_servi!PP19","v":0},{"$f":"Public_transport_existing_servi!PQ19","v":0},{"$f":"Public_transport_existing_servi!PR19","v":0},{"$f":"Public_transport_existing_servi!PS19","v":0},"Recommended",null,null,null,{"$f":"KT19+LD19+LN19+LX19+MH19+MR19","v":460000},456112,445336.50793650793,576000,588260,600771,null,1361448.5079365079,null,null,{"$f":"SUM(QA19:QC19)","v":1765031},null,1116313.5079365079,1471920,38802,33000,206333,260111]
["Greater Wellington","GW","Do-minimum",{"$f":"Public_transport_existing_servi!D20","v":10723500},{"$f":"Public_transport_existing_servi!E20","v":10830700},{"$f":"Public_transport_existing_servi!F20","v":11101500},{"$f":"Public_transport_existing_servi!G20","v":11323500},{"$f":"Public_transport_existing_servi!H20","v":11436700},{"$f":"Public_transport_existing_servi!I20","v":11551100},{"$f":"Public_transport_existing_servi!J20","v":11666600},{"$f":"Public_transport_existing_servi!K20","v":11783300},{"$f":"Public_transport_existing_servi!L20","v":11901100},{"$f":"Public_transport_existing_servi!M20","v":12123742},{"$f":"Public_transport_existing_servi!N20","v":12244979},{"$f":"Public_transport_existing_servi!O20","v":12551104},{"$f":"Public_transport_existing_servi!P20","v":12802126},{"$f":"Public_transport_existing_servi!Q20","v":12930147},{"$f":"Public_transport_existing_servi!R20","v":13059449},{"$f":"Public_transport_existing_servi!S20","v":13190043},{"$f":"Public_transport_existing_servi!T20","v":13321944},{"$f":"Public_transport_existing_servi!U20","v":13455163},{"$f":"Public_transport_existing_servi!V20","v":2152700},{"$f":"Public_transport_existing_servi!W20","v":2163700},{"$f":"Public_transport_existing_servi!X20","v":2174700},{"$f":"Public_transport_existing_servi!Y20","v":2185800},{"$f":"Public_transport_existing_servi!Z20","v":2196900},{"$f":"Public_transport_existing_servi!AA20","v":2208100},{"$f":"Public_transport_existing_servi!AB20","v":2219300},{"$f":"Public_transport_existing_servi!AC20","v":2230600},{"$f":"Public_transport_existing_servi!AD20","v":2242000},{"$f":"Public_transport_existing_servi!AE20","v":173868800},{"$f":"Public_transport_existing_servi!AF20","v":175534100},{"$f":"Public_transport_existing_servi!AG20","v":179623000},{"$f":"Public_transport_existing_servi!AH20","v":182989900},{"$f":"Public_transport_existing_servi!AI20","v":184744800},{"$f":"Public_transport_existing_servi!AJ20","v":186517600},{"$f":"Public_transport_existing_servi!AK20","v":188307000},{"$f":"Public_transport_existing_servi!AL20","v":190114600},{"$f":"Public_transport_existing_servi!AM20","v":191939700},{"$f":"Public_transport_existing_servi!AN20","v":16400900},{"$f":"Public_transport_existing_servi!AO20","v":16727900},{"$f":"Public_transport_existing_servi!AP20","v":17061300},{"$f":"Public_transport_existing_servi!AQ20","v":17401400},{"$f":"Public_transport_existing_servi!AR20","v":17748300},{"$f":"Public_transport_existing_servi!AS20","v":18102800},{"$f":"Public_transport_existing_servi!AT20","v":18462900},{"$f":"Public_transport_existing_servi!AU20","v":18830900},{"$f":"Public_transport_existing_servi!AV20","v":19206300},{"$f":"Public_transport_existing_servi!AW20","v":49896900},{"$f":"Public_transport_existing_servi!AX20","v":51247600},{"$f":"Public_transport_existing_servi!AY20","v":51996200},{"$f":"Public_transport_existing_servi!AZ20","v":52002900},{"$f":"Public_transport_existing_servi!BA20","v":53472200},{"$f":"Public_transport_existing_servi!BB20","v":55036500},{"$f":"Public_transport_existing_servi!BC20","v":56645800},{"$f":"Public_transport_existing_servi!BD20","v":58358800},{"$f":"Public_transport_existing_servi!BE20","v":60123000},{"$f":"Public_transport_existing_servi!BF20","v":0},{"$f":"Public_transport_existing_servi!BG20","v":0},{"$f":"Public_transport_existing_servi!BH20","v":0},{"$f":"Public_transport_existing_servi!BI20","v":0},{"$f":"Public_transport_existing_servi!BJ20","v":0},{"$f":"Public_transport_existing_servi!BK20","v":0},{"$f":"Public_transport_existing_servi!BL20","v":0},{"$f":"Public_transport_existing_servi!BM20","v":0},{"$f":"Public_transport_existing_servi!BN20","v":0},{"$f":"Public_transport_existing_servi!BO20","v":0},{"$f":"Public_transport_existing_servi!BP20","v":0},{"$f":"Public_transport_existing_servi!BQ20","v":0},{"$f":"Public_transport_existing_servi!BR20","v":0},{"$f":"Public_transport_existing_servi!BS20","v":0},{"$f":"Public_transport_existing_servi!BT20","v":0},{"$f":"Public_transport_existing_servi!BU20","v":0},{"$f":"Public_transport_existing_servi!BV20","v":0},{"$f":"Public_transport_existing_servi!BW20","v":0},{"$f":"Public_transport_existing_servi!BX20","v":4204339},{"$f":"Public_transport_existing_servi!BY20","v":4271608},{"$f":"Public_transport_existing_servi!BZ20","v":4339954},{"$f":"Public_transport_existing_servi!CA20","v":4413733},{"$f":"Public_transport_existing_servi!CB20","v":4488767},{"$f":"Public_transport_existing_servi!CC20","v":4569564},{"$f":"Public_transport_existing_servi!CD20","v":4651817},{"$f":"Public_transport_existing_servi!CE20","v":4740201},{"$f":"Public_transport_existing_servi!CF20","v":4830265},{"$f":"Public_transport_existing_servi!CG20","v":"."},{"$f":"Public_transport_existing_servi!CH20","v":100300},{"$f":"Public_transport_existing_servi!CI20","v":100800},{"$f":"Public_transport_existing_servi!CJ20","v":101300},{"$f":"Public_transport_existing_servi!CK20","v":101800},{"$f":"Public_transport_existing_servi!CL20","v":102300},{"$f":"Public_transport_existing_servi!CM20","v":102800},{"$f":"Public_transport_existing_servi!CN20","v":103300},{"$f":"Public_transport_existing_servi!CO20","v":103800},{"$f":"Public_transport_existing_servi!CP20","v":104300},{"$f":"Public_transport_existing_servi!CQ20","v":85500},{"$f":"Public_transport_existing_servi!CR20","v":85900},{"$f":"Public_transport_existing_servi!CS20","v":86300},{"$f":"Public_transport_existing_servi!CT20","v":86700},{"$f":"Public_transport_existing_servi!CU20","v":87100},{"$f":"Public_transport_existing_servi!CV20","v":87500},{"$f":"Public_transport_existing_servi!CW20","v":87900},{"$f":"Public_transport_existing_servi!CX20","v":88300},{"$f":"Public_transport_existing_servi!CY20","v":88700},{"$f":"Public_transport_existing_servi!CZ20","v":14100},{"$f":"Public_transport_existing_servi!DA20","v":14300},{"$f":"Public_transport_existing_servi!DB20","v":14500},{"$f":"Public_transport_existing_servi!DC20","v":14700},{"$f":"Public_transport_existing_servi!DD20","v":14900},{"$f":"Public_transport_existing_servi!DE20","v":15200},{"$f":"Public_transport_existing_servi!DF20","v":15500},{"$f":"Public_transport_existing_servi!DG20","v":15800},{"$f":"Public_transport_existing_servi!DH20","v":16100},{"$f":"Public_transport_existing_servi!DI20","v":2145300},{"$f":"Public_transport_existing_servi!DJ20","v":2156000},{"$f":"Public_transport_existing_servi!DK20","v":2166700},{"$f":"Public_transport_existing_servi!DL20","v":2177500},{"$f":"Public_transport_existing_servi!DM20","v":2188300},{"$f":"Public_transport_existing_servi!DN20","v":2199200},{"$f":"Public_transport_existing_servi!DO20","v":2210200},{"$f":"Public_transport_existing_servi!DP20","v":2221200},{"$f":"Public_transport_existing_servi!DQ20","v":2232300},{"$f":"Public_transport_existing_servi!DR20","v":98200},{"$f":"Public_transport_existing_servi!DS20","v":98700},{"$f":"Public_transport_existing_servi!DT20","v":99200},{"$f":"Public_transport_existing_servi!DU20","v":99700},{"$f":"Public_transport_existing_servi!DV20","v":100200},{"$f":"Public_transport_existing_servi!DW20","v":100700},{"$f":"Public_transport_existing_servi!DX20","v":101200},{"$f":"Public_transport_existing_servi!DY20","v":101700},{"$f":"Public_transport_existing_servi!DZ20","v":102200},{"$f":"Public_transport_existing_servi!EA20","v":1369400},{"$f":"Public_transport_existing_servi!EB20","v":1376200},{"$f":"Public_transport_existing_servi!EC20","v":1383000},{"$f":"Public_transport_existing_servi!ED20","v":1389900},{"$f":"Public_transport_existing_servi!EE20","v":1396800},{"$f":"Public_transport_existing_servi!EF20","v":1403700},{"$f":"Public_transport_existing_servi!EG20","v":1410700},{"$f":"Public_transport_existing_servi!EH20","v":1417700},{"$f":"Public_transport_existing_servi!EI20","v":1424800},{"$f":"Public_transport_existing_servi!EJ20","v":0},{"$f":"Public_transport_existing_servi!EK20","v":0},{"$f":"Public_transport_existing_servi!EL20","v":0},{"$f":"Public_transport_existing_servi!EM20","v":0},{"$f":"Public_transport_existing_servi!EN20","v":0},{"$f":"Public_transport_existing_servi!EO20","v":0},{"$f":"Public_transport_existing_servi!EP20","v":0},{"$f":"Public_transport_existing_servi!EQ20","v":0},{"$f":"Public_transport_existing_servi!ER20","v":0},{"$f":"Public_transport_existing_servi!ES20","v":0},{"$f":"Public_transport_existing_servi!ET20","v":0},{"$f":"Public_transport_existing_servi!EU20","v":0},{"$f":"Public_transport_existing_servi!EV20","v":0},{"$f":"Public_transport_existing_servi!EW20","v":0},{"$f":"Public_transport_existing_servi!EX20","v":0},{"$f":"Public_transport_existing_servi!EY20","v":0},{"$f":"Public_transport_existing_servi!EZ20","v":0},{"$f":"Public_transport_existing_servi!FA20","v":0},{"$f":"Public_transport_existing_servi!FB20","v":87592},{"$f":"Public_transport_existing_servi!FC20","v":88994},{"$f":"Public_transport_existing_servi!FD20","v":90418},{"$f":"Public_transport_existing_servi!FE20","v":91955},{"$f":"Public_transport_existing_servi!FF20","v":93518},{"$f":"Public_transport_existing_servi!FG20","v":95201},{"$f":"Public_transport_existing_servi!FH20","v":96915},{"$f":"Public_transport_existing_servi!FI20","v":98756},{"$f":"Public_transport_existing_servi!FJ20","v":100633},{"$f":"Public_transport_existing_servi!FK20","v":"."},{"$f":"Public_transport_existing_servi!FL20","v":9061008},{"$f":"Public_transport_existing_servi!FM20","v":9142366},{"$f":"Public_transport_existing_servi!FN20","v":9335872},{"$f":"Public_transport_existing_servi!FO20","v":9532172},{"$f":"Public_transport_existing_servi!FP20","v":9743890},{"$f":"Public_transport_existing_servi!FQ20","v":9939639},{"$f":"Public_transport_existing_servi!FR20","v":10138188},{"$f":"Public_transport_existing_servi!FS20","v":10229593},{"$f":"Public_transport_existing_servi!FT20","v":10321889},{"$f":"Public_transport_existing_servi!FU20","v":3982743},{"$f":"Public_transport_existing_servi!FV20","v":4020157},{"$f":"Public_transport_existing_servi!FW20","v":4112867},{"$f":"Public_transport_existing_servi!FX20","v":4206954},{"$f":"Public_transport_existing_servi!FY20","v":4308544},{"$f":"Public_transport_existing_servi!FZ20","v":4402259},{"$f":"Public_transport_existing_servi!GA20","v":4497356},{"$f":"Public_transport_existing_servi!GB20","v":4539624},{"$f":"Public_transport_existing_servi!GC20","v":4582331},{"$f":"Public_transport_existing_servi!GD20","v":542200},{"$f":"Public_transport_existing_servi!GE20","v":544900},{"$f":"Public_transport_existing_servi!GF20","v":547600},{"$f":"Public_transport_existing_servi!GG20","v":550300},{"$f":"Public_transport_existing_servi!GH20","v":553100},{"$f":"Public_transport_existing_servi!GI20","v":555900},{"$f":"Public_transport_existing_servi!GJ20","v":558700},{"$f":"Public_transport_existing_servi!GK20","v":561500},{"$f":"Public_transport_existing_servi!GL20","v":564300},{"$f":"Public_transport_existing_servi!GM20","v":322019100},{"$f":"Public_transport_existing_servi!GN20","v":324898300},{"$f":"Public_transport_existing_servi!GO20","v":331746300},{"$f":"Public_transport_existing_servi!GP20","v":338693200},{"$f":"Public_transport_existing_servi!GQ20","v":346185700},{"$f":"Public_transport_existing_servi!GR20","v":353113100},{"$f":"Public_transport_existing_servi!GS20","v":360139600},{"$f":"Public_transport_existing_servi!GT20","v":363374300},{"$f":"Public_transport_existing_servi!GU20","v":366640600},{"$f":"Public_transport_existing_servi!GV20","v":3453100},{"$f":"Public_transport_existing_servi!GW20","v":3453100},{"$f":"Public_transport_existing_servi!GX20","v":3453100},{"$f":"Public_transport_existing_servi!GY20","v":3552600},{"$f":"Public_transport_existing_servi!GZ20","v":3552600},{"$f":"Public_transport_existing_servi!HA20","v":3552600},{"$f":"Public_transport_existing_servi!HB20","v":3573800},{"$f":"Public_transport_existing_servi!HC20","v":3573800},{"$f":"Public_transport_existing_servi!HD20","v":3573800},{"$f":"Public_transport_existing_servi!HE20","v":51569189},{"$f":"Public_transport_existing_servi!HF20","v":53704154},{"$f":"Public_transport_existing_servi!HG20","v":55927505},{"$f":"Public_transport_existing_servi!HH20","v":58300230},{"$f":"Public_transport_existing_servi!HI20","v":60773617},{"$f":"Public_transport_existing_servi!HJ20","v":63414231},{"$f":"Public_transport_existing_servi!HK20","v":66169579},{"$f":"Public_transport_existing_servi!HL20","v":69112471},{"$f":"Public_transport_existing_servi!HM20","v":72186248},{"$f":"Public_transport_existing_servi!HN20","v":0},{"$f":"Public_transport_existing_servi!HO20","v":0},{"$f":"Public_transport_existing_servi!HP20","v":0},{"$f":"Public_transport_existing_servi!HQ20","v":0},{"$f":"Public_transport_existing_servi!HR20","v":0},{"$f":"Public_transport_existing_servi!HS20","v":0},{"$f":"Public_transport_existing_servi!HT20","v":0},{"$f":"Public_transport_existing_servi!HU20","v":0},{"$f":"Public_transport_existing_servi!HV20","v":0},{"$f":"Public_transport_existing_servi!HW20","v":0},{"$f":"Public_transport_existing_servi!HX20","v":0},{"$f":"Public_transport_existing_servi!HY20","v":0},{"$f":"Public_transport_existing_servi!HZ20","v":0},{"$f":"Public_transport_existing_servi!IA20","v":0},{"$f":"Public_transport_existing_servi!IB20","v":0},{"$f":"Public_transport_existing_servi!IC20","v":0},{"$f":"Public_transport_existing_servi!ID20","v":0},{"$f":"Public_transport_existing_servi!IE20","v":0},{"$f":"Public_transport_existing_servi!IF20","v":2538849},{"$f":"Public_transport_existing_servi!IG20","v":2579471},{"$f":"Public_transport_existing_servi!IH20","v":2620742},{"$f":"Public_transport_existing_servi!II20","v":2665295},{"$f":"Public_transport_existing_servi!IJ20","v":2710605},{"$f":"Public_transport_existing_servi!IK20","v":2759396},{"$f":"Public_transport_existing_servi!IL20","v":2809065},{"$f":"Public_transport_existing_servi!IM20","v":2862437},{"$f":"Public_transport_existing_servi!IN20","v":2916823},{"$f":"Public_transport_existing_servi!IO20","v":"."},{"$f":"Public_transport_existing_servi!IP20","v":10600},{"$f":"Public_transport_existing_servi!IQ20","v":10900},{"$f":"Public_transport_existing_servi!IR20","v":11200},{"$f":"Public_transport_existing_servi!IS20","v":11500},{"$f":"Public_transport_existing_servi!IT20","v":11800},{"$f":"Public_transport_existing_servi!IU20","v":12100},{"$f":"Public_transport_existing_servi!IV20","v":12400},{"$f":"Public_transport_existing_servi!IW20","v":12700},{"$f":"Public_transport_existing_servi!IX20","v":13000},{"$f":"Public_transport_existing_servi!IY20","v":293500},{"$f":"Public_transport_existing_servi!IZ20","v":299400},{"$f":"Public_transport_existing_servi!JA20","v":305400},{"$f":"Public_transport_existing_servi!JB20","v":311500},{"$f":"Public_transport_existing_servi!JC20","v":317700},{"$f":"Public_transport_existing_servi!JD20","v":324100},{"$f":"Public_transport_existing_servi!JE20","v":330600},{"$f":"Public_transport_existing_servi!JF20","v":337200},{"$f":"Public_transport_existing_servi!JG20","v":343900},{"$f":"Public_transport_existing_servi!JH20","v":27300},{"$f":"Public_transport_existing_servi!JI20","v":27800},{"$f":"Public_transport_existing_servi!JJ20","v":28400},{"$f":"Public_transport_existing_servi!JK20","v":29000},{"$f":"Public_transport_existing_servi!JL20","v":29600},{"$f":"Public_transport_existing_servi!JM20","v":30200},{"$f":"Public_transport_existing_servi!JN20","v":30800},{"$f":"Public_transport_existing_servi!JO20","v":31400},{"$f":"Public_transport_existing_servi!JP20","v":32000},{"$f":"Public_transport_existing_servi!JQ20","v":52},{"$f":"Public_transport_existing_servi!JR20","v":55},{"$f":"Public_transport_existing_servi!JS20","v":58},{"$f":"Public_transport_existing_servi!JT20","v":61},{"$f":"Public_transport_existing_servi!JU20","v":64},{"$f":"Public_transport_existing_servi!JV20","v":67},{"$f":"Public_transport_existing_servi!JW20","v":70},{"$f":"Public_transport_existing_servi!JX20","v":73},{"$f":"Public_transport_existing_servi!JY20","v":76},{"$f":"Public_transport_existing_servi!JZ20","v":2172560},{"$f":"Public_transport_existing_servi!KA20","v":2231458},{"$f":"Public_transport_existing_servi!KB20","v":2291953},{"$f":"Public_transport_existing_servi!KC20","v":2354088},{"$f":"Public_transport_existing_servi!KD20","v":2420273},{"$f":"Public_transport_existing_servi!KE20","v":2488319},{"$f":"Public_transport_existing_servi!KF20","v":2560779},{"$f":"Public_transport_existing_servi!KG20","v":2637922},{"$f":"Public_transport_existing_servi!KH20","v":2720041},{"$f":"Public_transport_existing_servi!KI20","v":4345120},{"$f":"Public_transport_existing_servi!KJ20","v":4462916},{"$f":"Public_transport_existing_servi!KK20","v":4583906},{"$f":"Public_transport_existing_servi!KL20","v":4708176},{"$f":"Public_transport_existing_servi!KM20","v":4840546},{"$f":"Public_transport_existing_servi!KN20","v":4976638},{"$f":"Public_transport_existing_servi!KO20","v":5121558},{"$f":"Public_transport_existing_servi!KP20","v":5275845},{"$f":"Public_transport_existing_servi!KQ20","v":5440082},{"$f":"Public_transport_existing_servi!KR20","v":"."},{"$f":"Public_transport_existing_servi!KS20","v":0},{"$f":"Public_transport_existing_servi!KT20","v":47084419},{"$f":"Public_transport_existing_servi!KU20","v":52998030},{"$f":"'[4]1718 forecast transfer'!$B20","v":57663882.299999997},{"$f":"Public_transport_existing_servi!KW20","v":45360086},{"$f":"Public_transport_existing_servi!KX20","v":46119382},{"$f":"Public_transport_existing_servi!KY20","v":49024237},{"$f":"Public_transport_existing_servi!KZ20","v":52603858},{"$f":"Public_transport_existing_servi!LA20","v":54585967},{"$f":"Public_transport_existing_servi!LB20","v":57708323},{"$f":"Public_transport_existing_servi!LC20","v":59993871},{"$f":"Public_transport_existing_servi!LD20","v":290648},{"$f":"Public_transport_existing_servi!LE20","v":295414},{"$f":"'[4]1718 forecast transfer'!$C20","v":315814.02},{"$f":"Public_transport_existing_servi!LG20","v":323409},{"$f":"Public_transport_existing_servi!LH20","v":328260},{"$f":"Public_transport_existing_servi!LI20","v":333184},{"$f":"Public_transport_existing_servi!LJ20","v":338181},{"$f":"Public_transport_existing_servi!LK20","v":343254},{"$f":"Public_transport_existing_servi!LL20","v":348403},{"$f":"Public_transport_existing_servi!LM20","v":353629},{"$f":"Public_transport_existing_servi!LN20","v":38844475},{"$f":"Public_transport_existing_servi!LO20","v":41480202},{"$f":"'[4]1718 forecast transfer'!$D20","v":56772508.461868979},{"$f":"Public_transport_existing_servi!LQ20","v":61097676},{"$f":"Public_transport_existing_servi!LR20","v":57929828},{"$f":"Public_transport_existing_servi!LS20","v":54613329},{"$f":"Public_transport_existing_servi!LT20","v":59053860},{"$f":"Public_transport_existing_servi!LU20","v":53935642},{"$f":"Public_transport_existing_servi!LV20","v":53669970},{"$f":"Public_transport_existing_servi!LW20","v":54531295},{"$f":"Public_transport_existing_servi!LX20","v":11032602},{"$f":"Public_transport_existing_servi!LY20","v":10821666},{"$f":"'[4]1718 forecast transfer'!$E20","v":11576806.822352942},{"$f":"Public_transport_existing_servi!MA20","v":11773842},{"$f":"Public_transport_existing_servi!MB20","v":12734413},{"$f":"Public_transport_existing_servi!MC20","v":13163792},{"$f":"Public_transport_existing_servi!MD20","v":13193033},{"$f":"Public_transport_existing_servi!ME20","v":13500626},{"$f":"Public_transport_existing_servi!MF20","v":13766832},{"$f":"Public_transport_existing_servi!MG20","v":14064111},{"$f":"Public_transport_existing_servi!MH20","v":3876911},{"$f":"Public_transport_existing_servi!MI20","v":4745283},{"$f":"'[4]1718 forecast transfer'!$F20","v":13435546.210000001},{"$f":"Public_transport_existing_servi!MK20","v":13750898},{"$f":"Public_transport_existing_servi!ML20","v":13271520},{"$f":"Public_transport_existing_servi!MM20","v":13368756},{"$f":"Public_transport_existing_servi!MN20","v":9493799},{"$f":"Public_transport_existing_servi!MO20","v":9171022},{"$f":"Public_transport_existing_servi!MP20","v":8964005},{"$f":"Public_transport_existing_servi!MQ20","v":9811467},{"$f":"Public_transport_existing_servi!MR20","v":2656116},{"$f":"Public_transport_existing_servi!MS20","v":2562204},{"$f":"'[4]1718 forecast transfer'!$G20","v":2819788.0700000003},{"$f":"Public_transport_existing_servi!MU20","v":2666638},{"$f":"Public_transport_existing_servi!MV20","v":2795696},{"$f":"Public_transport_existing_servi!MW20","v":2668730},{"$f":"Public_transport_existing_servi!MX20","v":2684984},{"$f":"Public_transport_existing_servi!MY20","v":2701422},{"$f":"Public_transport_existing_servi!MZ20","v":2718008},{"$f":"Public_transport_existing_servi!NA20","v":2734786},{"$f":"Public_transport_existing_servi!NB20","v":103785171},{"$f":"Public_transport_existing_servi!NC20","v":112902799},{"$f":"Public_transport_existing_servi!ND20","v":113808536},{"$f":"Public_transport_existing_servi!NE20","v":134972549},{"$f":"Public_transport_existing_servi!NF20","v":133179099},{"$f":"Public_transport_existing_servi!NG20","v":133172028},{"$f":"Public_transport_existing_servi!NH20","v":137367715},{"$f":"Public_transport_existing_servi!NI20","v":134237933},{"$f":"Public_transport_existing_servi!NJ20","v":137175541},{"$f":"Public_transport_existing_servi!NK20","v":141489159},{"$f":"Public_transport_existing_servi!NL20","v":0},{"$f":"Public_transport_existing_servi!NM20","v":0},{"$f":"Public_transport_existing_servi!NN20","v":0},{"$f":"Public_transport_existing_servi!NO20","v":0},{"$f":"Public_transport_existing_servi!NP20","v":0},{"$f":"Public_transport_existing_servi!NQ20","v":0},{"$f":"Public_transport_existing_servi!NR20","v":0},{"$f":"Public_transport_existing_servi!NS20","v":0},{"$f":"Public_transport_existing_servi!NT20","v":0},{"$f":"Public_transport_existing_servi!NU20","v":0},{"$f":"Public_transport_existing_servi!NV20","v":"There is an overall trend in the above forecasts towards higher spend in categories 515 and 524. 515 is driven by network access charges including a significant increase in insurance costs of 2.1m in 18/19), increased ticket office hours, fare initiatives, additional rail network renewals (approx. $3-4m per year and SW cars life extension (heavy maintenance). The Council is going through a large transformation programme at present with a much larger focus on the customer and technology. Category 524 has increased due a to higher spend on marketing initiatives and branding of Metlink and upgrading RTI systems to allow deliver of PTOM and a better customer experience. The PTOM process has meant that the Council now pays directly for ticketing in bus. These increases are offset by a savings in the 511 bus category."},{"$f":"Public_transport_existing_servi!NW20","v":0},{"$f":"Public_transport_existing_servi!NX20","v":0},{"$f":"Public_transport_existing_servi!NY20","v":341},{"$f":"Public_transport_existing_servi!NZ20","v":"Yes"},{"$f":"Public_transport_existing_servi!OA20","v":0},{"$f":"Public_transport_existing_servi!OB20","v":0},{"$f":"Public_transport_existing_servi!OC20","v":0},{"$f":"Public_transport_existing_servi!OD20","v":0},{"$f":"Public_transport_existing_servi!OE20","v":0},{"$f":"Public_transport_existing_servi!OF20","v":0},{"$f":"Public_transport_existing_servi!OG20","v":0},{"$f":"Public_transport_existing_servi!OH20","v":0},{"$f":"Public_transport_existing_servi!OI20","v":0},{"$f":"Public_transport_existing_servi!OJ20","v":0},{"$f":"Public_transport_existing_servi!OK20","v":0},{"$f":"Public_transport_existing_servi!OL20","v":0},{"$f":"Public_transport_existing_servi!OM20","v":0},{"$f":"Public_transport_existing_servi!ON20","v":0},{"$f":"Public_transport_existing_servi!OO20","v":0},{"$f":"Public_transport_existing_servi!OP20","v":0},{"$f":"Public_transport_existing_servi!OQ20","v":0},{"$f":"Public_transport_existing_servi!OR20","v":0},{"$f":"Public_transport_existing_servi!OS20","v":0},{"$f":"Public_transport_existing_servi!OT20","v":0},{"$f":"Public_transport_existing_servi!OU20","v":0},{"$f":"Public_transport_existing_servi!OV20","v":0},{"$f":"Public_transport_existing_servi!OW20","v":0},{"$f":"Public_transport_existing_servi!OX20","v":0},{"$f":"Public_transport_existing_servi!OY20","v":0},{"$f":"Public_transport_existing_servi!OZ20","v":0},{"$f":"Public_transport_existing_servi!PA20","v":0},{"$f":"Public_transport_existing_servi!PB20","v":0},{"$f":"Public_transport_existing_servi!PC20","v":0},{"$f":"Public_transport_existing_servi!PD20","v":0},{"$f":"Public_transport_existing_servi!PE20","v":0},{"$f":"Public_transport_existing_servi!PF20","v":0},{"$f":"Public_transport_existing_servi!PG20","v":0},{"$f":"Public_transport_existing_servi!PH20","v":0},{"$f":"Public_transport_existing_servi!PI20","v":0},{"$f":"Public_transport_existing_servi!PJ20","v":0},{"$f":"Public_transport_existing_servi!PK20","v":0},{"$f":"Public_transport_existing_servi!PL20","v":0},{"$f":"Public_transport_existing_servi!PM20","v":0},{"$f":"Public_transport_existing_servi!PN20","v":0},{"$f":"Public_transport_existing_servi!PO20","v":0},{"$f":"Public_transport_existing_servi!PP20","v":0},{"$f":"Public_transport_existing_servi!PQ20","v":0},{"$f":"Public_transport_existing_servi!PR20","v":0},{"$f":"Public_transport_existing_servi!PS20","v":0},"Recommended",null,null,null,103785171,112902799,142584345.88422191,134972549,133179099,133172028,null,359272315.88422191,null,null,401323676,null,295745392.78186899,315129391,55488815.032352947,78063221,8038108.0700000003,8131064]
["Hawkes Bay Regional Council","Napier Hastings","Do-minimum",{"$f":"Public_transport_existing_servi!D21","v":440503},{"$f":"Public_transport_existing_servi!E21","v":451515},{"$f":"Public_transport_existing_servi!F21","v":456031},{"$f":"Public_transport_existing_servi!G21","v":460591},{"$f":"Public_transport_existing_servi!H21","v":465197},{"$f":"Public_transport_existing_servi!I21","v":469849},{"$f":"Public_transport_existing_servi!J21","v":474547},{"$f":"Public_transport_existing_servi!K21","v":479293},{"$f":"Public_transport_existing_servi!L21","v":484086},{"$f":"Public_transport_existing_servi!M21","v":153395},{"$f":"Public_transport_existing_servi!N21","v":154929},{"$f":"Public_transport_existing_servi!O21","v":157300},{"$f":"Public_transport_existing_servi!P21","v":158873},{"$f":"Public_transport_existing_servi!Q21","v":160462},{"$f":"Public_transport_existing_servi!R21","v":161219},{"$f":"Public_transport_existing_servi!S21","v":162832},{"$f":"Public_transport_existing_servi!T21","v":164460},{"$f":"Public_transport_existing_servi!U21","v":166105},{"$f":"Public_transport_existing_servi!V21","v":119186},{"$f":"Public_transport_existing_servi!W21","v":120378},{"$f":"Public_transport_existing_servi!X21","v":121582},{"$f":"Public_transport_existing_servi!Y21","v":122798},{"$f":"Public_transport_existing_servi!Z21","v":124026},{"$f":"Public_transport_existing_servi!AA21","v":125266},{"$f":"Public_transport_existing_servi!AB21","v":126519},{"$f":"Public_transport_existing_servi!AC21","v":127784},{"$f":"Public_transport_existing_servi!AD21","v":129062},{"$f":"Public_transport_existing_servi!AE21","v":7717113},{"$f":"Public_transport_existing_servi!AF21","v":7902323},{"$f":"Public_transport_existing_servi!AG21","v":8091979},{"$f":"Public_transport_existing_servi!AH21","v":8286186},{"$f":"Public_transport_existing_servi!AI21","v":8485055},{"$f":"Public_transport_existing_servi!AJ21","v":8688696},{"$f":"Public_transport_existing_servi!AK21","v":8897225},{"$f":"Public_transport_existing_servi!AL21","v":9110758},{"$f":"Public_transport_existing_servi!AM21","v":9329417},{"$f":"Public_transport_existing_servi!AN21","v":1044700},{"$f":"Public_transport_existing_servi!AO21","v":1044700},{"$f":"Public_transport_existing_servi!AP21","v":1044700},{"$f":"Public_transport_existing_servi!AQ21","v":1044700},{"$f":"Public_transport_existing_servi!AR21","v":1044700},{"$f":"Public_transport_existing_servi!AS21","v":1044700},{"$f":"Public_transport_existing_servi!AT21","v":1044700},{"$f":"Public_transport_existing_servi!AU21","v":1044700},{"$f":"Public_transport_existing_servi!AV21","v":1044700},{"$f":"Public_transport_existing_servi!AW21","v":1128920},{"$f":"Public_transport_existing_servi!AX21","v":1145854},{"$f":"Public_transport_existing_servi!AY21","v":1163042},{"$f":"Public_transport_existing_servi!AZ21","v":1180488},{"$f":"Public_transport_existing_servi!BA21","v":1198195},{"$f":"Public_transport_existing_servi!BB21","v":1216168},{"$f":"Public_transport_existing_servi!BC21","v":1234410},{"$f":"Public_transport_existing_servi!BD21","v":1252926},{"$f":"Public_transport_existing_servi!BE21","v":1271720},{"$f":"Public_transport_existing_servi!BF21","v":0},{"$f":"Public_transport_existing_servi!BG21","v":0},{"$f":"Public_transport_existing_servi!BH21","v":0},{"$f":"Public_transport_existing_servi!BI21","v":0},{"$f":"Public_transport_existing_servi!BJ21","v":0},{"$f":"Public_transport_existing_servi!BK21","v":0},{"$f":"Public_transport_existing_servi!BL21","v":0},{"$f":"Public_transport_existing_servi!BM21","v":0},{"$f":"Public_transport_existing_servi!BN21","v":0},{"$f":"Public_transport_existing_servi!BO21","v":26400},{"$f":"Public_transport_existing_servi!BP21","v":26664},{"$f":"Public_transport_existing_servi!BQ21","v":26931},{"$f":"Public_transport_existing_servi!BR21","v":27200},{"$f":"Public_transport_existing_servi!BS21","v":27472},{"$f":"Public_transport_existing_servi!BT21","v":27747},{"$f":"Public_transport_existing_servi!BU21","v":28024},{"$f":"Public_transport_existing_servi!BV21","v":28304},{"$f":"Public_transport_existing_servi!BW21","v":28587},{"$f":"Public_transport_existing_servi!BX21","v":246560},{"$f":"Public_transport_existing_servi!BY21","v":249026},{"$f":"Public_transport_existing_servi!BZ21","v":251516},{"$f":"Public_transport_existing_servi!CA21","v":254031},{"$f":"Public_transport_existing_servi!CB21","v":256572},{"$f":"Public_transport_existing_servi!CC21","v":259137},{"$f":"Public_transport_existing_servi!CD21","v":261729},{"$f":"Public_transport_existing_servi!CE21","v":264346},{"$f":"Public_transport_existing_servi!CF21","v":266990},{"$f":"Public_transport_existing_servi!CG21","v":"Forecasts are consistent with the general direction of the RPTP which is to consolidate the substantial investment in PT in Hawke's Bay during 2009-2015 while investigating improvements that can be made through savings due to greater operating efficiency."},{"$f":"Public_transport_existing_servi!CH21","v":0},{"$f":"Public_transport_existing_servi!CI21","v":0},{"$f":"Public_transport_existing_servi!CJ21","v":0},{"$f":"Public_transport_existing_servi!CK21","v":0},{"$f":"Public_transport_existing_servi!CL21","v":0},{"$f":"Public_transport_existing_servi!CM21","v":0},{"$f":"Public_transport_existing_servi!CN21","v":0},{"$f":"Public_transport_existing_servi!CO21","v":0},{"$f":"Public_transport_existing_servi!CP21","v":0},{"$f":"Public_transport_existing_servi!CQ21","v":0},{"$f":"Public_transport_existing_servi!CR21","v":0},{"$f":"Public_transport_existing_servi!CS21","v":0},{"$f":"Public_transport_existing_servi!CT21","v":0},{"$f":"Public_transport_existing_servi!CU21","v":0},{"$f":"Public_transport_existing_servi!CV21","v":0},{"$f":"Public_transport_existing_servi!CW21","v":0},{"$f":"Public_transport_existing_servi!CX21","v":0},{"$f":"Public_transport_existing_servi!CY21","v":0},{"$f":"Public_transport_existing_servi!CZ21","v":0},{"$f":"Public_transport_existing_servi!DA21","v":0},{"$f":"Public_transport_existing_servi!DB21","v":0},{"$f":"Public_transport_existing_servi!DC21","v":0},{"$f":"Public_transport_existing_servi!DD21","v":0},{"$f":"Public_transport_existing_servi!DE21","v":0},{"$f":"Public_transport_existing_servi!DF21","v":0},{"$f":"Public_transport_existing_servi!DG21","v":0},{"$f":"Public_transport_existing_servi!DH21","v":0},{"$f":"Public_transport_existing_servi!DI21","v":0},{"$f":"Public_transport_existing_servi!DJ21","v":0},{"$f":"Public_transport_existing_servi!DK21","v":0},{"$f":"Public_transport_existing_servi!DL21","v":0},{"$f":"Public_transport_existing_servi!DM21","v":0},{"$f":"Public_transport_existing_servi!DN21","v":0},{"$f":"Public_transport_existing_servi!DO21","v":0},{"$f":"Public_transport_existing_servi!DP21","v":0},{"$f":"Public_transport_existing_servi!DQ21","v":0},{"$f":"Public_transport_existing_servi!DR21","v":0},{"$f":"Public_transport_existing_servi!DS21","v":0},{"$f":"Public_transport_existing_servi!DT21","v":0},{"$f":"Public_transport_existing_servi!DU21","v":0},{"$f":"Public_transport_existing_servi!DV21","v":0},{"$f":"Public_transport_existing_servi!DW21","v":0},{"$f":"Public_transport_existing_servi!DX21","v":0},{"$f":"Public_transport_existing_servi!DY21","v":0},{"$f":"Public_transport_existing_servi!DZ21","v":0},{"$f":"Public_transport_existing_servi!EA21","v":0},{"$f":"Public_transport_existing_servi!EB21","v":0},{"$f":"Public_transport_existing_servi!EC21","v":0},{"$f":"Public_transport_existing_servi!ED21","v":0},{"$f":"Public_transport_existing_servi!EE21","v":0},{"$f":"Public_transport_existing_servi!EF21","v":0},{"$f":"Public_transport_existing_servi!EG21","v":0},{"$f":"Public_transport_existing_servi!EH21","v":0},{"$f":"Public_transport_existing_servi!EI21","v":0},{"$f":"Public_transport_existing_servi!EJ21","v":0},{"$f":"Public_transport_existing_servi!EK21","v":0},{"$f":"Public_transport_existing_servi!EL21","v":0},{"$f":"Public_transport_existing_servi!EM21","v":0},{"$f":"Public_transport_existing_servi!EN21","v":0},{"$f":"Public_transport_existing_servi!EO21","v":0},{"$f":"Public_transport_existing_servi!EP21","v":0},{"$f":"Public_transport_existing_servi!EQ21","v":0},{"$f":"Public_transport_existing_servi!ER21","v":0},{"$f":"Public_transport_existing_servi!ES21","v":0},{"$f":"Public_transport_existing_servi!ET21","v":0},{"$f":"Public_transport_existing_servi!EU21","v":0},{"$f":"Public_transport_existing_servi!EV21","v":0},{"$f":"Public_transport_existing_servi!EW21","v":0},{"$f":"Public_transport_existing_servi!EX21","v":0},{"$f":"Public_transport_existing_servi!EY21","v":0},{"$f":"Public_transport_existing_servi!EZ21","v":0},{"$f":"Public_transport_existing_servi!FA21","v":0},{"$f":"Public_transport_existing_servi!FB21","v":0},{"$f":"Public_transport_existing_servi!FC21","v":0},{"$f":"Public_transport_existing_servi!FD21","v":0},{"$f":"Public_transport_existing_servi!FE21","v":0},{"$f":"Public_transport_existing_servi!FF21","v":0},{"$f":"Public_transport_existing_servi!FG21","v":0},{"$f":"Public_transport_existing_servi!FH21","v":0},{"$f":"Public_transport_existing_servi!FI21","v":0},{"$f":"Public_transport_existing_servi!FJ21","v":0},{"$f":"Public_transport_existing_servi!FK21","v":0},{"$f":"Public_transport_existing_servi!FL21","v":0},{"$f":"Public_transport_existing_servi!FM21","v":0},{"$f":"Public_transport_existing_servi!FN21","v":0},{"$f":"Public_transport_existing_servi!FO21","v":0},{"$f":"Public_transport_existing_servi!FP21","v":0},{"$f":"Public_transport_existing_servi!FQ21","v":0},{"$f":"Public_transport_existing_servi!FR21","v":0},{"$f":"Public_transport_existing_servi!FS21","v":0},{"$f":"Public_transport_existing_servi!FT21","v":0},{"$f":"Public_transport_existing_servi!FU21","v":0},{"$f":"Public_transport_existing_servi!FV21","v":0},{"$f":"Public_transport_existing_servi!FW21","v":0},{"$f":"Public_transport_existing_servi!FX21","v":0},{"$f":"Public_transport_existing_servi!FY21","v":0},{"$f":"Public_transport_existing_servi!FZ21","v":0},{"$f":"Public_transport_existing_servi!GA21","v":0},{"$f":"Public_transport_existing_servi!GB21","v":0},{"$f":"Public_transport_existing_servi!GC21","v":0},{"$f":"Public_transport_existing_servi!GD21","v":0},{"$f":"Public_transport_existing_servi!GE21","v":0},{"$f":"Public_transport_existing_servi!GF21","v":0},{"$f":"Public_transport_existing_servi!GG21","v":0},{"$f":"Public_transport_existing_servi!GH21","v":0},{"$f":"Public_transport_existing_servi!GI21","v":0},{"$f":"Public_transport_existing_servi!GJ21","v":0},{"$f":"Public_transport_existing_servi!GK21","v":0},{"$f":"Public_transport_existing_servi!GL21","v":0},{"$f":"Public_transport_existing_servi!GM21","v":0},{"$f":"Public_transport_existing_servi!GN21","v":0},{"$f":"Public_transport_existing_servi!GO21","v":0},{"$f":"Public_transport_existing_servi!GP21","v":0},{"$f":"Public_transport_existing_servi!GQ21","v":0},{"$f":"Public_transport_existing_servi!GR21","v":0},{"$f":"Public_transport_existing_servi!GS21","v":0},{"$f":"Public_transport_existing_servi!GT21","v":0},{"$f":"Public_transport_existing_servi!GU21","v":0},{"$f":"Public_transport_existing_servi!GV21","v":0},{"$f":"Public_transport_existing_servi!GW21","v":0},{"$f":"Public_transport_existing_servi!GX21","v":0},{"$f":"Public_transport_existing_servi!GY21","v":0},{"$f":"Public_transport_existing_servi!GZ21","v":0},{"$f":"Public_transport_existing_servi!HA21","v":0},{"$f":"Public_transport_existing_servi!HB21","v":0},{"$f":"Public_transport_existing_servi!HC21","v":0},{"$f":"Public_transport_existing_servi!HD21","v":0},{"$f":"Public_transport_existing_servi!HE21","v":0},{"$f":"Public_transport_existing_servi!HF21","v":0},{"$f":"Public_transport_existing_servi!HG21","v":0},{"$f":"Public_transport_existing_servi!HH21","v":0},{"$f":"Public_transport_existing_servi!HI21","v":0},{"$f":"Public_transport_existing_servi!HJ21","v":0},{"$f":"Public_transport_existing_servi!HK21","v":0},{"$f":"Public_transport_existing_servi!HL21","v":0},{"$f":"Public_transport_existing_servi!HM21","v":0},{"$f":"Public_transport_existing_servi!HN21","v":0},{"$f":"Public_transport_existing_servi!HO21","v":0},{"$f":"Public_transport_existing_servi!HP21","v":0},{"$f":"Public_transport_existing_servi!HQ21","v":0},{"$f":"Public_transport_existing_servi!HR21","v":0},{"$f":"Public_transport_existing_servi!HS21","v":0},{"$f":"Public_transport_existing_servi!HT21","v":0},{"$f":"Public_transport_existing_servi!HU21","v":0},{"$f":"Public_transport_existing_servi!HV21","v":0},{"$f":"Public_transport_existing_servi!HW21","v":0},{"$f":"Public_transport_existing_servi!HX21","v":0},{"$f":"Public_transport_existing_servi!HY21","v":0},{"$f":"Public_transport_existing_servi!HZ21","v":0},{"$f":"Public_transport_existing_servi!IA21","v":0},{"$f":"Public_transport_existing_servi!IB21","v":0},{"$f":"Public_transport_existing_servi!IC21","v":0},{"$f":"Public_transport_existing_servi!ID21","v":0},{"$f":"Public_transport_existing_servi!IE21","v":0},{"$f":"Public_transport_existing_servi!IF21","v":0},{"$f":"Public_transport_existing_servi!IG21","v":0},{"$f":"Public_transport_existing_servi!IH21","v":0},{"$f":"Public_transport_existing_servi!II21","v":0},{"$f":"Public_transport_existing_servi!IJ21","v":0},{"$f":"Public_transport_existing_servi!IK21","v":0},{"$f":"Public_transport_existing_servi!IL21","v":0},{"$f":"Public_transport_existing_servi!IM21","v":0},{"$f":"Public_transport_existing_servi!IN21","v":0},{"$f":"Public_transport_existing_servi!IO21","v":0},{"$f":"Public_transport_existing_servi!IP21","v":3651},{"$f":"Public_transport_existing_servi!IQ21","v":3779},{"$f":"Public_transport_existing_servi!IR21","v":3911},{"$f":"Public_transport_existing_servi!IS21","v":4048},{"$f":"Public_transport_existing_servi!IT21","v":4189},{"$f":"Public_transport_existing_servi!IU21","v":4336},{"$f":"Public_transport_existing_servi!IV21","v":4488},{"$f":"Public_transport_existing_servi!IW21","v":4645},{"$f":"Public_transport_existing_servi!IX21","v":4807},{"$f":"Public_transport_existing_servi!IY21","v":98784},{"$f":"Public_transport_existing_servi!IZ21","v":101254},{"$f":"Public_transport_existing_servi!JA21","v":103785},{"$f":"Public_transport_existing_servi!JB21","v":106380},{"$f":"Public_transport_existing_servi!JC21","v":109039},{"$f":"Public_transport_existing_servi!JD21","v":111765},{"$f":"Public_transport_existing_servi!JE21","v":114559},{"$f":"Public_transport_existing_servi!JF21","v":117423},{"$f":"Public_transport_existing_servi!JG21","v":120359},{"$f":"Public_transport_existing_servi!JH21","v":22148},{"$f":"Public_transport_existing_servi!JI21","v":22702},{"$f":"Public_transport_existing_servi!JJ21","v":23269},{"$f":"Public_transport_existing_servi!JK21","v":23851},{"$f":"Public_transport_existing_servi!JL21","v":24447},{"$f":"Public_transport_existing_servi!JM21","v":25059},{"$f":"Public_transport_existing_servi!JN21","v":25685},{"$f":"Public_transport_existing_servi!JO21","v":26327},{"$f":"Public_transport_existing_servi!JP21","v":26985},{"$f":"Public_transport_existing_servi!JQ21","v":24},{"$f":"Public_transport_existing_servi!JR21","v":24},{"$f":"Public_transport_existing_servi!JS21","v":25},{"$f":"Public_transport_existing_servi!JT21","v":25},{"$f":"Public_transport_existing_servi!JU21","v":25},{"$f":"Public_transport_existing_servi!JV21","v":26},{"$f":"Public_transport_existing_servi!JW21","v":26},{"$f":"Public_transport_existing_servi!JX21","v":26},{"$f":"Public_transport_existing_servi!JY21","v":27},{"$f":"Public_transport_existing_servi!JZ21","v":795358},{"$f":"Public_transport_existing_servi!KA21","v":827172},{"$f":"Public_transport_existing_servi!KB21","v":860259},{"$f":"Public_transport_existing_servi!KC21","v":886067},{"$f":"Public_transport_existing_servi!KD21","v":912649},{"$f":"Public_transport_existing_servi!KE21","v":940028},{"$f":"Public_transport_existing_servi!KF21","v":968229},{"$f":"Public_transport_existing_servi!KG21","v":997276},{"$f":"Public_transport_existing_servi!KH21","v":1027194},{"$f":"Public_transport_existing_servi!KI21","v":1590716},{"$f":"Public_transport_existing_servi!KJ21","v":1654344},{"$f":"Public_transport_existing_servi!KK21","v":1720518},{"$f":"Public_transport_existing_servi!KL21","v":1772133},{"$f":"Public_transport_existing_servi!KM21","v":1825297},{"$f":"Public_transport_existing_servi!KN21","v":1880056},{"$f":"Public_transport_existing_servi!KO21","v":1936458},{"$f":"Public_transport_existing_servi!KP21","v":1994552},{"$f":"Public_transport_existing_servi!KQ21","v":2054388},{"$f":"Public_transport_existing_servi!KR21","v":"These forecasts are consistent with the RPTP stance on Total Mobility , which is that HBRC will continue to support TM as long as government subsidies remain in place, and recognises that Hawke's Bay's aging population will result in ongoing growth in TM membership and use."},{"$f":"Public_transport_existing_servi!KS21","v":0},{"$f":"Public_transport_existing_servi!KT21","v":2389626},{"$f":"Public_transport_existing_servi!KU21","v":2105364},{"$f":"'[4]1718 forecast transfer'!$B21","v":1980000},{"$f":"Public_transport_existing_servi!KW21","v":2260000},{"$f":"Public_transport_existing_servi!KX21","v":2322000},{"$f":"Public_transport_existing_servi!KY21","v":2370666},{"$f":"Public_transport_existing_servi!KZ21","v":2439200},{"$f":"Public_transport_existing_servi!LA21","v":2512400},{"$f":"Public_transport_existing_servi!LB21","v":2587800},{"$f":"Public_transport_existing_servi!LC21","v":2665400},{"$f":"Public_transport_existing_servi!LD21","v":0},{"$f":"Public_transport_existing_servi!LE21","v":0},{"$f":"'[4]1718 forecast transfer'!$C21","v":0},{"$f":"Public_transport_existing_servi!LG21","v":0},{"$f":"Public_transport_existing_servi!LH21","v":0},{"$f":"Public_transport_existing_servi!LI21","v":0},{"$f":"Public_transport_existing_servi!LJ21","v":0},{"$f":"Public_transport_existing_servi!LK21","v":0},{"$f":"Public_transport_existing_servi!LL21","v":0},{"$f":"Public_transport_existing_servi!LM21","v":0},{"$f":"Public_transport_existing_servi!LN21","v":0},{"$f":"Public_transport_existing_servi!LO21","v":0},{"$f":"'[4]1718 forecast transfer'!$D21","v":0},{"$f":"Public_transport_existing_servi!LQ21","v":0},{"$f":"Public_transport_existing_servi!LR21","v":0},{"$f":"Public_transport_existing_servi!LS21","v":0},{"$f":"Public_transport_existing_servi!LT21","v":0},{"$f":"Public_transport_existing_servi!LU21","v":0},{"$f":"Public_transport_existing_servi!LV21","v":0},{"$f":"Public_transport_existing_servi!LW21","v":0},{"$f":"Public_transport_existing_servi!LX21","v":0},{"$f":"Public_transport_existing_servi!LY21","v":0},{"$f":"'[4]1718 forecast transfer'!$E21","v":0},{"$f":"Public_transport_existing_servi!MA21","v":0},{"$f":"Public_transport_existing_servi!MB21","v":0},{"$f":"Public_transport_existing_servi!MC21","v":0},{"$f":"Public_transport_existing_servi!MD21","v":0},{"$f":"Public_transport_existing_servi!ME21","v":0},{"$f":"Public_transport_existing_servi!MF21","v":0},{"$f":"Public_transport_existing_servi!MG21","v":0},{"$f":"Public_transport_existing_servi!MH21","v":188860},{"$f":"Public_transport_existing_servi!MI21","v":203529},{"$f":"'[4]1718 forecast transfer'!$F21","v":166000},{"$f":"Public_transport_existing_servi!MK21","v":224482},{"$f":"Public_transport_existing_servi!ML21","v":228373},{"$f":"Public_transport_existing_servi!MM21","v":233003},{"$f":"Public_transport_existing_servi!MN21","v":237662},{"$f":"Public_transport_existing_servi!MO21","v":242415},{"$f":"Public_transport_existing_servi!MP21","v":247264},{"$f":"Public_transport_existing_servi!MQ21","v":252209},{"$f":"Public_transport_existing_servi!MR21","v":926050},{"$f":"Public_transport_existing_servi!MS21","v":969032},{"$f":"'[4]1718 forecast transfer'!$G21","v":1043000},{"$f":"Public_transport_existing_servi!MU21","v":1069896},{"$f":"Public_transport_existing_servi!MV21","v":1119721},{"$f":"Public_transport_existing_servi!MW21","v":1171922},{"$f":"Public_transport_existing_servi!MX21","v":1217800},{"$f":"Public_transport_existing_servi!MY21","v":1266500},{"$f":"Public_transport_existing_servi!MZ21","v":1317200},{"$f":"Public_transport_existing_servi!NA21","v":1369871},{"$f":"Public_transport_existing_servi!NB21","v":3504536},{"$f":"Public_transport_existing_servi!NC21","v":3277925},{"$f":"Public_transport_existing_servi!ND21","v":3458800},{"$f":"Public_transport_existing_servi!NE21","v":3554378},{"$f":"Public_transport_existing_servi!NF21","v":3670094},{"$f":"Public_transport_existing_servi!NG21","v":3775591},{"$f":"Public_transport_existing_servi!NH21","v":3894662},{"$f":"Public_transport_existing_servi!NI21","v":4021315},{"$f":"Public_transport_existing_servi!NJ21","v":4152264},{"$f":"Public_transport_existing_servi!NK21","v":4287480},{"$f":"Public_transport_existing_servi!NL21","v":0},{"$f":"Public_transport_existing_servi!NM21","v":0},{"$f":"Public_transport_existing_servi!NN21","v":0},{"$f":"Public_transport_existing_servi!NO21","v":0},{"$f":"Public_transport_existing_servi!NP21","v":0},{"$f":"Public_transport_existing_servi!NQ21","v":0},{"$f":"Public_transport_existing_servi!NR21","v":0},{"$f":"Public_transport_existing_servi!NS21","v":0},{"$f":"Public_transport_existing_servi!NT21","v":0},{"$f":"Public_transport_existing_servi!NU21","v":0},{"$f":"Public_transport_existing_servi!NV21","v":0},{"$f":"Public_transport_existing_servi!NW21","v":0},{"$f":"Public_transport_existing_servi!NX21","v":0},{"$f":"Public_transport_existing_servi!NY21","v":341},{"$f":"Public_transport_existing_servi!NZ21","v":"Yes"},{"$f":"Public_transport_existing_servi!OA21","v":0},{"$f":"Public_transport_existing_servi!OB21","v":0},{"$f":"Public_transport_existing_servi!OC21","v":0},{"$f":"Public_transport_existing_servi!OD21","v":0},{"$f":"Public_transport_existing_servi!OE21","v":0},{"$f":"Public_transport_existing_servi!OF21","v":0},{"$f":"Public_transport_existing_servi!OG21","v":0},{"$f":"Public_transport_existing_servi!OH21","v":0},{"$f":"Public_transport_existing_servi!OI21","v":0},{"$f":"Public_transport_existing_servi!OJ21","v":0},{"$f":"Public_transport_existing_servi!OK21","v":0},{"$f":"Public_transport_existing_servi!OL21","v":0},{"$f":"Public_transport_existing_servi!OM21","v":0},{"$f":"Public_transport_existing_servi!ON21","v":0},{"$f":"Public_transport_existing_servi!OO21","v":0},{"$f":"Public_transport_existing_servi!OP21","v":0},{"$f":"Public_transport_existing_servi!OQ21","v":0},{"$f":"Public_transport_existing_servi!OR21","v":0},{"$f":"Public_transport_existing_servi!OS21","v":0},{"$f":"Public_transport_existing_servi!OT21","v":0},{"$f":"Public_transport_existing_servi!OU21","v":0},{"$f":"Public_transport_existing_servi!OV21","v":0},{"$f":"Public_transport_existing_servi!OW21","v":0},{"$f":"Public_transport_existing_servi!OX21","v":0},{"$f":"Public_transport_existing_servi!OY21","v":0},{"$f":"Public_transport_existing_servi!OZ21","v":0},{"$f":"Public_transport_existing_servi!PA21","v":0},{"$f":"Public_transport_existing_servi!PB21","v":0},{"$f":"Public_transport_existing_servi!PC21","v":0},{"$f":"Public_transport_existing_servi!PD21","v":0},{"$f":"Public_transport_existing_servi!PE21","v":0},{"$f":"Public_transport_existing_servi!PF21","v":0},{"$f":"Public_transport_existing_servi!PG21","v":0},{"$f":"Public_transport_existing_servi!PH21","v":0},{"$f":"Public_transport_existing_servi!PI21","v":0},{"$f":"Public_transport_existing_servi!PJ21","v":0},{"$f":"Public_transport_existing_servi!PK21","v":0},{"$f":"Public_transport_existing_servi!PL21","v":0},{"$f":"Public_transport_existing_servi!PM21","v":0},{"$f":"Public_transport_existing_servi!PN21","v":0},{"$f":"Public_transport_existing_servi!PO21","v":0},{"$f":"Public_transport_existing_servi!PP21","v":0},{"$f":"Public_transport_existing_servi!PQ21","v":0},{"$f":"Public_transport_existing_servi!PR21","v":0},{"$f":"Public_transport_existing_servi!PS21","v":0},"Recommended",null,null,null,3504536,3277925,3189000,3554378,3670094,3775591,null,9971461,null,null,11000063,null,6474990,6952666,558389,685858,2938082,3361539]
["Horizons Manawatu","All","Do-minimum",{"$f":"Public_transport_existing_servi!D22","v":812056},{"$f":"Public_transport_existing_servi!E22","v":844539},{"$f":"Public_transport_existing_servi!F22","v":861430},{"$f":"Public_transport_existing_servi!G22","v":878658},{"$f":"Public_transport_existing_servi!H22","v":896231},{"$f":"Public_transport_existing_servi!I22","v":914156},{"$f":"Public_transport_existing_servi!J22","v":932439},{"$f":"Public_transport_existing_servi!K22","v":951088},{"$f":"Public_transport_existing_servi!L22","v":970110},{"$f":"Public_transport_existing_servi!M22","v":419576},{"$f":"Public_transport_existing_servi!N22","v":436359},{"$f":"Public_transport_existing_servi!O22","v":445086},{"$f":"Public_transport_existing_servi!P22","v":453989},{"$f":"Public_transport_existing_servi!Q22","v":463068},{"$f":"Public_transport_existing_servi!R22","v":472330},{"$f":"Public_transport_existing_servi!S22","v":481776},{"$f":"Public_transport_existing_servi!T22","v":491412},{"$f":"Public_transport_existing_servi!U22","v":501240},{"$f":"Public_transport_existing_servi!V22","v":105012},{"$f":"Public_transport_existing_servi!W22","v":109213},{"$f":"Public_transport_existing_servi!X22","v":111397},{"$f":"Public_transport_existing_servi!Y22","v":113625},{"$f":"Public_transport_existing_servi!Z22","v":115898},{"$f":"Public_transport_existing_servi!AA22","v":118216},{"$f":"Public_transport_existing_servi!AB22","v":120580},{"$f":"Public_transport_existing_servi!AC22","v":122992},{"$f":"Public_transport_existing_servi!AD22","v":125451},{"$f":"Public_transport_existing_servi!AE22","v":12935560},{"$f":"Public_transport_existing_servi!AF22","v":13452982},{"$f":"Public_transport_existing_servi!AG22","v":13722041},{"$f":"Public_transport_existing_servi!AH22","v":13996481},{"$f":"Public_transport_existing_servi!AI22","v":14276410},{"$f":"Public_transport_existing_servi!AJ22","v":14561938},{"$f":"Public_transport_existing_servi!AK22","v":14853176},{"$f":"Public_transport_existing_servi!AL22","v":15150239},{"$f":"Public_transport_existing_servi!AM22","v":15453243},{"$f":"Public_transport_existing_servi!AN22","v":1528352},{"$f":"Public_transport_existing_servi!AO22","v":1568352},{"$f":"Public_transport_existing_servi!AP22","v":1568352},{"$f":"Public_transport_existing_servi!AQ22","v":1568352},{"$f":"Public_transport_existing_servi!AR22","v":1568352},{"$f":"Public_transport_existing_servi!AS22","v":1568352},{"$f":"Public_transport_existing_servi!AT22","v":1568352},{"$f":"Public_transport_existing_servi!AU22","v":1568352},{"$f":"Public_transport_existing_servi!AV22","v":1568352},{"$f":"Public_transport_existing_servi!AW22","v":1006258},{"$f":"Public_transport_existing_servi!AX22","v":1026383},{"$f":"Public_transport_existing_servi!AY22","v":1046911},{"$f":"Public_transport_existing_servi!AZ22","v":1067849},{"$f":"Public_transport_existing_servi!BA22","v":1089206},{"$f":"Public_transport_existing_servi!BB22","v":1110990},{"$f":"Public_transport_existing_servi!BC22","v":1133209},{"$f":"Public_transport_existing_servi!BD22","v":1155873},{"$f":"Public_transport_existing_servi!BE22","v":1178991},{"$f":"Public_transport_existing_servi!BF22","v":81000},{"$f":"Public_transport_existing_servi!BG22","v":82620},{"$f":"Public_transport_existing_servi!BH22","v":84272},{"$f":"Public_transport_existing_servi!BI22","v":85957},{"$f":"Public_transport_existing_servi!BJ22","v":87677},{"$f":"Public_transport_existing_servi!BK22","v":89430},{"$f":"Public_transport_existing_servi!BL22","v":89429},{"$f":"Public_transport_existing_servi!BM22","v":91218},{"$f":"Public_transport_existing_servi!BN22","v":93042},{"$f":"Public_transport_existing_servi!BO22","v":629923},{"$f":"Public_transport_existing_servi!BP22","v":642521},{"$f":"Public_transport_existing_servi!BQ22","v":655371},{"$f":"Public_transport_existing_servi!BR22","v":668479},{"$f":"Public_transport_existing_servi!BS22","v":681848},{"$f":"Public_transport_existing_servi!BT22","v":695485},{"$f":"Public_transport_existing_servi!BU22","v":709395},{"$f":"Public_transport_existing_servi!BV22","v":723583},{"$f":"Public_transport_existing_servi!BW22","v":738055},{"$f":"Public_transport_existing_servi!BX22","v":104984},{"$f":"Public_transport_existing_servi!BY22","v":109184},{"$f":"Public_transport_existing_servi!BZ22","v":111367},{"$f":"Public_transport_existing_servi!CA22","v":113595},{"$f":"Public_transport_existing_servi!CB22","v":115867},{"$f":"Public_transport_existing_servi!CC22","v":118184},{"$f":"Public_transport_existing_servi!CD22","v":120548},{"$f":"Public_transport_existing_servi!CE22","v":122959},{"$f":"Public_transport_existing_servi!CF22","v":125418},{"$f":"Public_transport_existing_servi!CG22","v":"Passenger growth across the network expected to increase approx 4% year on year due to recent improvements/new services implemented on the Palmerston North network and Ashhurst-PN, Whanganui-PN and several smaller offpeak services which are now beginning to show growth and our overall uptake increasing after a period of decline/flatline. These improvements/new services are a mix of peak and offpeak changes. From 2020/21, 2% year on year growth has been allowed for. This growth is then reflected in the passenger kms and fares/supergold payments forecasts. An increase in service kilometres in 2019/20 has been allowed for due to the retendering of the Whanganui unit which provides for some additional services and rerouting of existing services to better meet community needs. Supplementary funding has increased over the 2015-18 programme due to additional on bus advertising (e.g. side windows) and price increases across the board."},{"$f":"Public_transport_existing_servi!CH22","v":0},{"$f":"Public_transport_existing_servi!CI22","v":0},{"$f":"Public_transport_existing_servi!CJ22","v":0},{"$f":"Public_transport_existing_servi!CK22","v":0},{"$f":"Public_transport_existing_servi!CL22","v":0},{"$f":"Public_transport_existing_servi!CM22","v":0},{"$f":"Public_transport_existing_servi!CN22","v":0},{"$f":"Public_transport_existing_servi!CO22","v":0},{"$f":"Public_transport_existing_servi!CP22","v":0},{"$f":"Public_transport_existing_servi!CQ22","v":0},{"$f":"Public_transport_existing_servi!CR22","v":0},{"$f":"Public_transport_existing_servi!CS22","v":0},{"$f":"Public_transport_existing_servi!CT22","v":0},{"$f":"Public_transport_existing_servi!CU22","v":0},{"$f":"Public_transport_existing_servi!CV22","v":0},{"$f":"Public_transport_existing_servi!CW22","v":0},{"$f":"Public_transport_existing_servi!CX22","v":0},{"$f":"Public_transport_existing_servi!CY22","v":0},{"$f":"Public_transport_existing_servi!CZ22","v":0},{"$f":"Public_transport_existing_servi!DA22","v":0},{"$f":"Public_transport_existing_servi!DB22","v":0},{"$f":"Public_transport_existing_servi!DC22","v":0},{"$f":"Public_transport_existing_servi!DD22","v":0},{"$f":"Public_transport_existing_servi!DE22","v":0},{"$f":"Public_transport_existing_servi!DF22","v":0},{"$f":"Public_transport_existing_servi!DG22","v":0},{"$f":"Public_transport_existing_servi!DH22","v":0},{"$f":"Public_transport_existing_servi!DI22","v":0},{"$f":"Public_transport_existing_servi!DJ22","v":0},{"$f":"Public_transport_existing_servi!DK22","v":0},{"$f":"Public_transport_existing_servi!DL22","v":0},{"$f":"Public_transport_existing_servi!DM22","v":0},{"$f":"Public_transport_existing_servi!DN22","v":0},{"$f":"Public_transport_existing_servi!DO22","v":0},{"$f":"Public_transport_existing_servi!DP22","v":0},{"$f":"Public_transport_existing_servi!DQ22","v":0},{"$f":"Public_transport_existing_servi!DR22","v":0},{"$f":"Public_transport_existing_servi!DS22","v":0},{"$f":"Public_transport_existing_servi!DT22","v":0},{"$f":"Public_transport_existing_servi!DU22","v":0},{"$f":"Public_transport_existing_servi!DV22","v":0},{"$f":"Public_transport_existing_servi!DW22","v":0},{"$f":"Public_transport_existing_servi!DX22","v":0},{"$f":"Public_transport_existing_servi!DY22","v":0},{"$f":"Public_transport_existing_servi!DZ22","v":0},{"$f":"Public_transport_existing_servi!EA22","v":0},{"$f":"Public_transport_existing_servi!EB22","v":0},{"$f":"Public_transport_existing_servi!EC22","v":0},{"$f":"Public_transport_existing_servi!ED22","v":0},{"$f":"Public_transport_existing_servi!EE22","v":0},{"$f":"Public_transport_existing_servi!EF22","v":0},{"$f":"Public_transport_existing_servi!EG22","v":0},{"$f":"Public_transport_existing_servi!EH22","v":0},{"$f":"Public_transport_existing_servi!EI22","v":0},{"$f":"Public_transport_existing_servi!EJ22","v":0},{"$f":"Public_transport_existing_servi!EK22","v":0},{"$f":"Public_transport_existing_servi!EL22","v":0},{"$f":"Public_transport_existing_servi!EM22","v":0},{"$f":"Public_transport_existing_servi!EN22","v":0},{"$f":"Public_transport_existing_servi!EO22","v":0},{"$f":"Public_transport_existing_servi!EP22","v":0},{"$f":"Public_transport_existing_servi!EQ22","v":0},{"$f":"Public_transport_existing_servi!ER22","v":0},{"$f":"Public_transport_existing_servi!ES22","v":0},{"$f":"Public_transport_existing_servi!ET22","v":0},{"$f":"Public_transport_existing_servi!EU22","v":0},{"$f":"Public_transport_existing_servi!EV22","v":0},{"$f":"Public_transport_existing_servi!EW22","v":0},{"$f":"Public_transport_existing_servi!EX22","v":0},{"$f":"Public_transport_existing_servi!EY22","v":0},{"$f":"Public_transport_existing_servi!EZ22","v":0},{"$f":"Public_transport_existing_servi!FA22","v":0},{"$f":"Public_transport_existing_servi!FB22","v":0},{"$f":"Public_transport_existing_servi!FC22","v":0},{"$f":"Public_transport_existing_servi!FD22","v":0},{"$f":"Public_transport_existing_servi!FE22","v":0},{"$f":"Public_transport_existing_servi!FF22","v":0},{"$f":"Public_transport_existing_servi!FG22","v":0},{"$f":"Public_transport_existing_servi!FH22","v":0},{"$f":"Public_transport_existing_servi!FI22","v":0},{"$f":"Public_transport_existing_servi!FJ22","v":0},{"$f":"Public_transport_existing_servi!FK22","v":0},{"$f":"Public_transport_existing_servi!FL22","v":0},{"$f":"Public_transport_existing_servi!FM22","v":0},{"$f":"Public_transport_existing_servi!FN22","v":0},{"$f":"Public_transport_existing_servi!FO22","v":0},{"$f":"Public_transport_existing_servi!FP22","v":0},{"$f":"Public_transport_existing_servi!FQ22","v":0},{"$f":"Public_transport_existing_servi!FR22","v":0},{"$f":"Public_transport_existing_servi!FS22","v":0},{"$f":"Public_transport_existing_servi!FT22","v":0},{"$f":"Public_transport_existing_servi!FU22","v":0},{"$f":"Public_transport_existing_servi!FV22","v":0},{"$f":"Public_transport_existing_servi!FW22","v":0},{"$f":"Public_transport_existing_servi!FX22","v":0},{"$f":"Public_transport_existing_servi!FY22","v":0},{"$f":"Public_transport_existing_servi!FZ22","v":0},{"$f":"Public_transport_existing_servi!GA22","v":0},{"$f":"Public_transport_existing_servi!GB22","v":0},{"$f":"Public_transport_existing_servi!GC22","v":0},{"$f":"Public_transport_existing_servi!GD22","v":0},{"$f":"Public_transport_existing_servi!GE22","v":0},{"$f":"Public_transport_existing_servi!GF22","v":0},{"$f":"Public_transport_existing_servi!GG22","v":0},{"$f":"Public_transport_existing_servi!GH22","v":0},{"$f":"Public_transport_existing_servi!GI22","v":0},{"$f":"Public_transport_existing_servi!GJ22","v":0},{"$f":"Public_transport_existing_servi!GK22","v":0},{"$f":"Public_transport_existing_servi!GL22","v":0},{"$f":"Public_transport_existing_servi!GM22","v":0},{"$f":"Public_transport_existing_servi!GN22","v":0},{"$f":"Public_transport_existing_servi!GO22","v":0},{"$f":"Public_transport_existing_servi!GP22","v":0},{"$f":"Public_transport_existing_servi!GQ22","v":0},{"$f":"Public_transport_existing_servi!GR22","v":0},{"$f":"Public_transport_existing_servi!GS22","v":0},{"$f":"Public_transport_existing_servi!GT22","v":0},{"$f":"Public_transport_existing_servi!GU22","v":0},{"$f":"Public_transport_existing_servi!GV22","v":0},{"$f":"Public_transport_existing_servi!GW22","v":0},{"$f":"Public_transport_existing_servi!GX22","v":0},{"$f":"Public_transport_existing_servi!GY22","v":0},{"$f":"Public_transport_existing_servi!GZ22","v":0},{"$f":"Public_transport_existing_servi!HA22","v":0},{"$f":"Public_transport_existing_servi!HB22","v":0},{"$f":"Public_transport_existing_servi!HC22","v":0},{"$f":"Public_transport_existing_servi!HD22","v":0},{"$f":"Public_transport_existing_servi!HE22","v":0},{"$f":"Public_transport_existing_servi!HF22","v":0},{"$f":"Public_transport_existing_servi!HG22","v":0},{"$f":"Public_transport_existing_servi!HH22","v":0},{"$f":"Public_transport_existing_servi!HI22","v":0},{"$f":"Public_transport_existing_servi!HJ22","v":0},{"$f":"Public_transport_existing_servi!HK22","v":0},{"$f":"Public_transport_existing_servi!HL22","v":0},{"$f":"Public_transport_existing_servi!HM22","v":0},{"$f":"Public_transport_existing_servi!HN22","v":0},{"$f":"Public_transport_existing_servi!HO22","v":0},{"$f":"Public_transport_existing_servi!HP22","v":0},{"$f":"Public_transport_existing_servi!HQ22","v":0},{"$f":"Public_transport_existing_servi!HR22","v":0},{"$f":"Public_transport_existing_servi!HS22","v":0},{"$f":"Public_transport_existing_servi!HT22","v":0},{"$f":"Public_transport_existing_servi!HU22","v":0},{"$f":"Public_transport_existing_servi!HV22","v":0},{"$f":"Public_transport_existing_servi!HW22","v":0},{"$f":"Public_transport_existing_servi!HX22","v":0},{"$f":"Public_transport_existing_servi!HY22","v":0},{"$f":"Public_transport_existing_servi!HZ22","v":0},{"$f":"Public_transport_existing_servi!IA22","v":0},{"$f":"Public_transport_existing_servi!IB22","v":0},{"$f":"Public_transport_existing_servi!IC22","v":0},{"$f":"Public_transport_existing_servi!ID22","v":0},{"$f":"Public_transport_existing_servi!IE22","v":0},{"$f":"Public_transport_existing_servi!IF22","v":0},{"$f":"Public_transport_existing_servi!IG22","v":0},{"$f":"Public_transport_existing_servi!IH22","v":0},{"$f":"Public_transport_existing_servi!II22","v":0},{"$f":"Public_transport_existing_servi!IJ22","v":0},{"$f":"Public_transport_existing_servi!IK22","v":0},{"$f":"Public_transport_existing_servi!IL22","v":0},{"$f":"Public_transport_existing_servi!IM22","v":0},{"$f":"Public_transport_existing_servi!IN22","v":0},{"$f":"Public_transport_existing_servi!IO22","v":0},{"$f":"Public_transport_existing_servi!IP22","v":4500},{"$f":"Public_transport_existing_servi!IQ22","v":4635},{"$f":"Public_transport_existing_servi!IR22","v":4774},{"$f":"Public_transport_existing_servi!IS22","v":4917},{"$f":"Public_transport_existing_servi!IT22","v":5064},{"$f":"Public_transport_existing_servi!IU22","v":5216},{"$f":"Public_transport_existing_servi!IV22","v":5373},{"$f":"Public_transport_existing_servi!IW22","v":5534},{"$f":"Public_transport_existing_servi!IX22","v":5700},{"$f":"Public_transport_existing_servi!IY22","v":158295},{"$f":"Public_transport_existing_servi!IZ22","v":163043},{"$f":"Public_transport_existing_servi!JA22","v":167935},{"$f":"Public_transport_existing_servi!JB22","v":172973},{"$f":"Public_transport_existing_servi!JC22","v":178162},{"$f":"Public_transport_existing_servi!JD22","v":183507},{"$f":"Public_transport_existing_servi!JE22","v":189012},{"$f":"Public_transport_existing_servi!JF22","v":194682},{"$f":"Public_transport_existing_servi!JG22","v":200523},{"$f":"Public_transport_existing_servi!JH22","v":24300},{"$f":"Public_transport_existing_servi!JI22","v":24300},{"$f":"Public_transport_existing_servi!JJ22","v":24300},{"$f":"Public_transport_existing_servi!JK22","v":25029},{"$f":"Public_transport_existing_servi!JL22","v":25029},{"$f":"Public_transport_existing_servi!JM22","v":25029},{"$f":"Public_transport_existing_servi!JN22","v":25779},{"$f":"Public_transport_existing_servi!JO22","v":25779},{"$f":"Public_transport_existing_servi!JP22","v":25779},{"$f":"Public_transport_existing_servi!JQ22","v":23},{"$f":"Public_transport_existing_servi!JR22","v":23},{"$f":"Public_transport_existing_servi!JS22","v":23},{"$f":"Public_transport_existing_servi!JT22","v":24},{"$f":"Public_transport_existing_servi!JU22","v":24},{"$f":"Public_transport_existing_servi!JV22","v":24},{"$f":"Public_transport_existing_servi!JW22","v":25},{"$f":"Public_transport_existing_servi!JX22","v":25},{"$f":"Public_transport_existing_servi!JY22","v":25},{"$f":"Public_transport_existing_servi!JZ22","v":854332},{"$f":"Public_transport_existing_servi!KA22","v":871419},{"$f":"Public_transport_existing_servi!KB22","v":888847},{"$f":"Public_transport_existing_servi!KC22","v":906623},{"$f":"Public_transport_existing_servi!KD22","v":924755},{"$f":"Public_transport_existing_servi!KE22","v":943250},{"$f":"Public_transport_existing_servi!KF22","v":962115},{"$f":"Public_transport_existing_servi!KG22","v":981357},{"$f":"Public_transport_existing_servi!KH22","v":1000985},{"$f":"Public_transport_existing_servi!KI22","v":1708664},{"$f":"Public_transport_existing_servi!KJ22","v":1742838},{"$f":"Public_transport_existing_servi!KK22","v":1777694},{"$f":"Public_transport_existing_servi!KL22","v":1813246},{"$f":"Public_transport_existing_servi!KM22","v":1849510},{"$f":"Public_transport_existing_servi!KN22","v":1886500},{"$f":"Public_transport_existing_servi!KO22","v":1924230},{"$f":"Public_transport_existing_servi!KP22","v":1962714},{"$f":"Public_transport_existing_servi!KQ22","v":2001970},{"$f":"Public_transport_existing_servi!KR22","v":"The total number of clients has decreased compared to 2015-18 programme due to an annual database cleanse process being put in place which saw clients who had not used the scheme for two or more years, changed to an \"inactive\" state."},{"$f":"Public_transport_existing_servi!KS22","v":0},{"$f":"Public_transport_existing_servi!KT22","v":3166588},{"$f":"Public_transport_existing_servi!KU22","v":3343901},{"$f":"'[4]1718 forecast transfer'!$B22","v":3300000},{"$f":"Public_transport_existing_servi!KW22","v":3454567},{"$f":"Public_transport_existing_servi!KX22","v":3589423},{"$f":"Public_transport_existing_servi!KY22","v":3618821},{"$f":"Public_transport_existing_servi!KZ22","v":3818821},{"$f":"Public_transport_existing_servi!LA22","v":3895197},{"$f":"Public_transport_existing_servi!LB22","v":3973101},{"$f":"Public_transport_existing_servi!LC22","v":4052563},{"$f":"Public_transport_existing_servi!LD22","v":0},{"$f":"Public_transport_existing_servi!LE22","v":0},{"$f":"'[4]1718 forecast transfer'!$C22","v":0},{"$f":"Public_transport_existing_servi!LG22","v":0},{"$f":"Public_transport_existing_servi!LH22","v":0},{"$f":"Public_transport_existing_servi!LI22","v":0},{"$f":"Public_transport_existing_servi!LJ22","v":0},{"$f":"Public_transport_existing_servi!LK22","v":0},{"$f":"Public_transport_existing_servi!LL22","v":0},{"$f":"Public_transport_existing_servi!LM22","v":0},{"$f":"Public_transport_existing_servi!LN22","v":0},{"$f":"Public_transport_existing_servi!LO22","v":0},{"$f":"'[4]1718 forecast transfer'!$D22","v":0},{"$f":"Public_transport_existing_servi!LQ22","v":0},{"$f":"Public_transport_existing_servi!LR22","v":0},{"$f":"Public_transport_existing_servi!LS22","v":0},{"$f":"Public_transport_existing_servi!LT22","v":0},{"$f":"Public_transport_existing_servi!LU22","v":0},{"$f":"Public_transport_existing_servi!LV22","v":0},{"$f":"Public_transport_existing_servi!LW22","v":0},{"$f":"Public_transport_existing_servi!LX22","v":207554},{"$f":"Public_transport_existing_servi!LY22","v":175390},{"$f":"'[4]1718 forecast transfer'!$E22","v":367858},{"$f":"Public_transport_existing_servi!MA22","v":136060},{"$f":"Public_transport_existing_servi!MB22","v":148810},{"$f":"Public_transport_existing_servi!MC22","v":150931},{"$f":"Public_transport_existing_servi!MD22","v":153051},{"$f":"Public_transport_existing_servi!ME22","v":155171},{"$f":"Public_transport_existing_servi!MF22","v":157291},{"$f":"Public_transport_existing_servi!MG22","v":161532},{"$f":"Public_transport_existing_servi!MH22","v":254879},{"$f":"Public_transport_existing_servi!MI22","v":281113},{"$f":"'[4]1718 forecast transfer'!$F22","v":230000},{"$f":"Public_transport_existing_servi!MK22","v":433940},{"$f":"Public_transport_existing_servi!ML22","v":409240},{"$f":"Public_transport_existing_servi!MM22","v":409240},{"$f":"Public_transport_existing_servi!MN22","v":409240},{"$f":"Public_transport_existing_servi!MO22","v":409240},{"$f":"Public_transport_existing_servi!MP22","v":409240},{"$f":"Public_transport_existing_servi!MQ22","v":409240},{"$f":"Public_transport_existing_servi!MR22","v":1111565},{"$f":"Public_transport_existing_servi!MS22","v":1147838},{"$f":"'[4]1718 forecast transfer'!$G22","v":1225174},{"$f":"Public_transport_existing_servi!MU22","v":1245398},{"$f":"Public_transport_existing_servi!MV22","v":1237485},{"$f":"Public_transport_existing_servi!MW22","v":1254913},{"$f":"Public_transport_existing_servi!MX22","v":1236838},{"$f":"Public_transport_existing_servi!MY22","v":1261575},{"$f":"Public_transport_existing_servi!MZ22","v":1286806},{"$f":"Public_transport_existing_servi!NA22","v":1312543},{"$f":"Public_transport_existing_servi!NB22","v":4740586},{"$f":"Public_transport_existing_servi!NC22","v":4948242},{"$f":"Public_transport_existing_servi!ND22","v":4922999},{"$f":"Public_transport_existing_servi!NE22","v":5269965},{"$f":"Public_transport_existing_servi!NF22","v":5384958},{"$f":"Public_transport_existing_servi!NG22","v":5433905},{"$f":"Public_transport_existing_servi!NH22","v":5617950},{"$f":"Public_transport_existing_servi!NI22","v":5721183},{"$f":"Public_transport_existing_servi!NJ22","v":5826438},{"$f":"Public_transport_existing_servi!NK22","v":5935878},{"$f":"Public_transport_existing_servi!NL22","v":0},{"$f":"Public_transport_existing_servi!NM22","v":0},{"$f":"Public_transport_existing_servi!NN22","v":0},{"$f":"Public_transport_existing_servi!NO22","v":0},{"$f":"Public_transport_existing_servi!NP22","v":0},{"$f":"Public_transport_existing_servi!NQ22","v":0},{"$f":"Public_transport_existing_servi!NR22","v":0},{"$f":"Public_transport_existing_servi!NS22","v":0},{"$f":"Public_transport_existing_servi!NT22","v":0},{"$f":"Public_transport_existing_servi!NU22","v":0},{"$f":"Public_transport_existing_servi!NV22","v":"Additional costs forecast for in 2021/22 due to retendering of the Palmerston North urban service."},{"$f":"Public_transport_existing_servi!NW22","v":0},{"$f":"Public_transport_existing_servi!NX22","v":0},{"$f":"Public_transport_existing_servi!NY22","v":341},{"$f":"Public_transport_existing_servi!NZ22","v":"Yes"},{"$f":"Public_transport_existing_servi!OA22","v":0},{"$f":"Public_transport_existing_servi!OB22","v":0},{"$f":"Public_transport_existing_servi!OC22","v":0},{"$f":"Public_transport_existing_servi!OD22","v":0},{"$f":"Public_transport_existing_servi!OE22","v":0},{"$f":"Public_transport_existing_servi!OF22","v":0},{"$f":"Public_transport_existing_servi!OG22","v":0},{"$f":"Public_transport_existing_servi!OH22","v":0},{"$f":"Public_transport_existing_servi!OI22","v":0},{"$f":"Public_transport_existing_servi!OJ22","v":0},{"$f":"Public_transport_existing_servi!OK22","v":0},{"$f":"Public_transport_existing_servi!OL22","v":0},{"$f":"Public_transport_existing_servi!OM22","v":0},{"$f":"Public_transport_existing_servi!ON22","v":0},{"$f":"Public_transport_existing_servi!OO22","v":0},{"$f":"Public_transport_existing_servi!OP22","v":0},{"$f":"Public_transport_existing_servi!OQ22","v":0},{"$f":"Public_transport_existing_servi!OR22","v":0},{"$f":"Public_transport_existing_servi!OS22","v":0},{"$f":"Public_transport_existing_servi!OT22","v":0},{"$f":"Public_transport_existing_servi!OU22","v":0},{"$f":"Public_transport_existing_servi!OV22","v":0},{"$f":"Public_transport_existing_servi!OW22","v":0},{"$f":"Public_transport_existing_servi!OX22","v":0},{"$f":"Public_transport_existing_servi!OY22","v":0},{"$f":"Public_transport_existing_servi!OZ22","v":0},{"$f":"Public_transport_existing_servi!PA22","v":0},{"$f":"Public_transport_existing_servi!PB22","v":0},{"$f":"Public_transport_existing_servi!PC22","v":0},{"$f":"Public_transport_existing_servi!PD22","v":0},{"$f":"Public_transport_existing_servi!PE22","v":0},{"$f":"Public_transport_existing_servi!PF22","v":0},{"$f":"Public_transport_existing_servi!PG22","v":0},{"$f":"Public_transport_existing_servi!PH22","v":0},{"$f":"Public_transport_existing_servi!PI22","v":0},{"$f":"Public_transport_existing_servi!PJ22","v":0},{"$f":"Public_transport_existing_servi!PK22","v":0},{"$f":"Public_transport_existing_servi!PL22","v":0},{"$f":"Public_transport_existing_servi!PM22","v":0},{"$f":"Public_transport_existing_servi!PN22","v":0},{"$f":"Public_transport_existing_servi!PO22","v":0},{"$f":"Public_transport_existing_servi!PP22","v":0},{"$f":"Public_transport_existing_servi!PQ22","v":0},{"$f":"Public_transport_existing_servi!PR22","v":0},{"$f":"Public_transport_existing_servi!PS22","v":0},"Recommended",null,null,null,4740586,4948242,5123032,5269965,5384958,5433905,null,14811860,null,null,16088828,null,9810489,10662811,1516794,1688221,3484577,3737796]
["Invercargill City Council","Invercargill","Do-minimum",{"$f":"Public_transport_existing_servi!D23","v":113500},{"$f":"Public_transport_existing_servi!E23","v":114600},{"$f":"Public_transport_existing_servi!F23","v":115700},{"$f":"Public_transport_existing_servi!G23","v":116900},{"$f":"Public_transport_existing_servi!H23","v":118100},{"$f":"Public_transport_existing_servi!I23","v":119300},{"$f":"Public_transport_existing_servi!J23","v":120500},{"$f":"Public_transport_existing_servi!K23","v":121700},{"$f":"Public_transport_existing_servi!L23","v":122900},{"$f":"Public_transport_existing_servi!M23","v":61000},{"$f":"Public_transport_existing_servi!N23","v":61500},{"$f":"Public_transport_existing_servi!O23","v":61500},{"$f":"Public_transport_existing_servi!P23","v":62000},{"$f":"Public_transport_existing_servi!Q23","v":62000},{"$f":"Public_transport_existing_servi!R23","v":62500},{"$f":"Public_transport_existing_servi!S23","v":62500},{"$f":"Public_transport_existing_servi!T23","v":62500},{"$f":"Public_transport_existing_servi!U23","v":62500},{"$f":"Public_transport_existing_servi!V23","v":27500},{"$f":"Public_transport_existing_servi!W23","v":27500},{"$f":"Public_transport_existing_servi!X23","v":27750},{"$f":"Public_transport_existing_servi!Y23","v":27750},{"$f":"Public_transport_existing_servi!Z23","v":28000},{"$f":"Public_transport_existing_servi!AA23","v":28000},{"$f":"Public_transport_existing_servi!AB23","v":28250},{"$f":"Public_transport_existing_servi!AC23","v":28250},{"$f":"Public_transport_existing_servi!AD23","v":28250},{"$f":"Public_transport_existing_servi!AE23","v":1212000},{"$f":"Public_transport_existing_servi!AF23","v":1215000},{"$f":"Public_transport_existing_servi!AG23","v":1219500},{"$f":"Public_transport_existing_servi!AH23","v":1225500},{"$f":"Public_transport_existing_servi!AI23","v":1227000},{"$f":"Public_transport_existing_servi!AJ23","v":1233000},{"$f":"Public_transport_existing_servi!AK23","v":1234500},{"$f":"Public_transport_existing_servi!AL23","v":1234500},{"$f":"Public_transport_existing_servi!AM23","v":1234500},{"$f":"Public_transport_existing_servi!AN23","v":330794},{"$f":"Public_transport_existing_servi!AO23","v":330794},{"$f":"Public_transport_existing_servi!AP23","v":330794},{"$f":"Public_transport_existing_servi!AQ23","v":330794},{"$f":"Public_transport_existing_servi!AR23","v":330794},{"$f":"Public_transport_existing_servi!AS23","v":330794},{"$f":"Public_transport_existing_servi!AT23","v":330794},{"$f":"Public_transport_existing_servi!AU23","v":330794},{"$f":"Public_transport_existing_servi!AV23","v":330794},{"$f":"Public_transport_existing_servi!AW23","v":275775},{"$f":"Public_transport_existing_servi!AX23","v":276565},{"$f":"Public_transport_existing_servi!AY23","v":291223},{"$f":"Public_transport_existing_servi!AZ23","v":292883},{"$f":"Public_transport_existing_servi!BA23","v":306829},{"$f":"Public_transport_existing_servi!BB23","v":308568},{"$f":"Public_transport_existing_servi!BC23","v":308568},{"$f":"Public_transport_existing_servi!BD23","v":308568},{"$f":"Public_transport_existing_servi!BE23","v":308568},{"$f":"Public_transport_existing_servi!BF23","v":0},{"$f":"Public_transport_existing_servi!BG23","v":0},{"$f":"Public_transport_existing_servi!BH23","v":0},{"$f":"Public_transport_existing_servi!BI23","v":0},{"$f":"Public_transport_existing_servi!BJ23","v":0},{"$f":"Public_transport_existing_servi!BK23","v":0},{"$f":"Public_transport_existing_servi!BL23","v":0},{"$f":"Public_transport_existing_servi!BM23","v":0},{"$f":"Public_transport_existing_servi!BN23","v":0},{"$f":"Public_transport_existing_servi!BO23","v":0},{"$f":"Public_transport_existing_servi!BP23","v":0},{"$f":"Public_transport_existing_servi!BQ23","v":0},{"$f":"Public_transport_existing_servi!BR23","v":0},{"$f":"Public_transport_existing_servi!BS23","v":0},{"$f":"Public_transport_existing_servi!BT23","v":0},{"$f":"Public_transport_existing_servi!BU23","v":0},{"$f":"Public_transport_existing_servi!BV23","v":0},{"$f":"Public_transport_existing_servi!BW23","v":0},{"$f":"Public_transport_existing_servi!BX23","v":21725},{"$f":"Public_transport_existing_servi!BY23","v":21725},{"$f":"Public_transport_existing_servi!BZ23","v":21923},{"$f":"Public_transport_existing_servi!CA23","v":21923},{"$f":"Public_transport_existing_servi!CB23","v":22120},{"$f":"Public_transport_existing_servi!CC23","v":22120},{"$f":"Public_transport_existing_servi!CD23","v":22318},{"$f":"Public_transport_existing_servi!CE23","v":22138},{"$f":"Public_transport_existing_servi!CF23","v":22318},{"$f":"Public_transport_existing_servi!CG23","v":"The RPTP s proposing new routes and fares to encourage patronage return. The review of the routes have focused on the customers issues raised through a customer surveys and ILM. There are now planned to have 6 buses at a decreased headway during the peak times and at 60 minute off peak. A new spline pulse based route is planned and this with the increase in service Km ( about 7.8%) will stop any further decrease in patronage. It is difficult to predict if the passenger kilometres will change but potentially more passengers over a faster shorter travel route could lead to a decline, however in the absence of good data the current estimate is included. It would be optimistic to predict a significant passenger increase but when you provide the shorter and faster routes, better fare structures ( flat fares) , new ticketing features, pulse more frequent peak services it is likely that our decline will halt and increases are realistic and conservative. These changes are very closely aligned to the problem statements from the ILM, our customer service surveys - what our customers want, NZTA staff suggestion and our consultants recommendations. The proposed changes are probably the best alignment of services to needs possible."},{"$f":"Public_transport_existing_servi!CH23","v":0},{"$f":"Public_transport_existing_servi!CI23","v":0},{"$f":"Public_transport_existing_servi!CJ23","v":0},{"$f":"Public_transport_existing_servi!CK23","v":0},{"$f":"Public_transport_existing_servi!CL23","v":0},{"$f":"Public_transport_existing_servi!CM23","v":0},{"$f":"Public_transport_existing_servi!CN23","v":0},{"$f":"Public_transport_existing_servi!CO23","v":0},{"$f":"Public_transport_existing_servi!CP23","v":0},{"$f":"Public_transport_existing_servi!CQ23","v":0},{"$f":"Public_transport_existing_servi!CR23","v":0},{"$f":"Public_transport_existing_servi!CS23","v":0},{"$f":"Public_transport_existing_servi!CT23","v":0},{"$f":"Public_transport_existing_servi!CU23","v":0},{"$f":"Public_transport_existing_servi!CV23","v":0},{"$f":"Public_transport_existing_servi!CW23","v":0},{"$f":"Public_transport_existing_servi!CX23","v":0},{"$f":"Public_transport_existing_servi!CY23","v":0},{"$f":"Public_transport_existing_servi!CZ23","v":0},{"$f":"Public_transport_existing_servi!DA23","v":0},{"$f":"Public_transport_existing_servi!DB23","v":0},{"$f":"Public_transport_existing_servi!DC23","v":0},{"$f":"Public_transport_existing_servi!DD23","v":0},{"$f":"Public_transport_existing_servi!DE23","v":0},{"$f":"Public_transport_existing_servi!DF23","v":0},{"$f":"Public_transport_existing_servi!DG23","v":0},{"$f":"Public_transport_existing_servi!DH23","v":0},{"$f":"Public_transport_existing_servi!DI23","v":0},{"$f":"Public_transport_existing_servi!DJ23","v":0},{"$f":"Public_transport_existing_servi!DK23","v":0},{"$f":"Public_transport_existing_servi!DL23","v":0},{"$f":"Public_transport_existing_servi!DM23","v":0},{"$f":"Public_transport_existing_servi!DN23","v":0},{"$f":"Public_transport_existing_servi!DO23","v":0},{"$f":"Public_transport_existing_servi!DP23","v":0},{"$f":"Public_transport_existing_servi!DQ23","v":0},{"$f":"Public_transport_existing_servi!DR23","v":0},{"$f":"Public_transport_existing_servi!DS23","v":0},{"$f":"Public_transport_existing_servi!DT23","v":0},{"$f":"Public_transport_existing_servi!DU23","v":0},{"$f":"Public_transport_existing_servi!DV23","v":0},{"$f":"Public_transport_existing_servi!DW23","v":0},{"$f":"Public_transport_existing_servi!DX23","v":0},{"$f":"Public_transport_existing_servi!DY23","v":0},{"$f":"Public_transport_existing_servi!DZ23","v":0},{"$f":"Public_transport_existing_servi!EA23","v":0},{"$f":"Public_transport_existing_servi!EB23","v":0},{"$f":"Public_transport_existing_servi!EC23","v":0},{"$f":"Public_transport_existing_servi!ED23","v":0},{"$f":"Public_transport_existing_servi!EE23","v":0},{"$f":"Public_transport_existing_servi!EF23","v":0},{"$f":"Public_transport_existing_servi!EG23","v":0},{"$f":"Public_transport_existing_servi!EH23","v":0},{"$f":"Public_transport_existing_servi!EI23","v":0},{"$f":"Public_transport_existing_servi!EJ23","v":0},{"$f":"Public_transport_existing_servi!EK23","v":0},{"$f":"Public_transport_existing_servi!EL23","v":0},{"$f":"Public_transport_existing_servi!EM23","v":0},{"$f":"Public_transport_existing_servi!EN23","v":0},{"$f":"Public_transport_existing_servi!EO23","v":0},{"$f":"Public_transport_existing_servi!EP23","v":0},{"$f":"Public_transport_existing_servi!EQ23","v":0},{"$f":"Public_transport_existing_servi!ER23","v":0},{"$f":"Public_transport_existing_servi!ES23","v":0},{"$f":"Public_transport_existing_servi!ET23","v":0},{"$f":"Public_transport_existing_servi!EU23","v":0},{"$f":"Public_transport_existing_servi!EV23","v":0},{"$f":"Public_transport_existing_servi!EW23","v":0},{"$f":"Public_transport_existing_servi!EX23","v":0},{"$f":"Public_transport_existing_servi!EY23","v":0},{"$f":"Public_transport_existing_servi!EZ23","v":0},{"$f":"Public_transport_existing_servi!FA23","v":0},{"$f":"Public_transport_existing_servi!FB23","v":0},{"$f":"Public_transport_existing_servi!FC23","v":0},{"$f":"Public_transport_existing_servi!FD23","v":0},{"$f":"Public_transport_existing_servi!FE23","v":0},{"$f":"Public_transport_existing_servi!FF23","v":0},{"$f":"Public_transport_existing_servi!FG23","v":0},{"$f":"Public_transport_existing_servi!FH23","v":0},{"$f":"Public_transport_existing_servi!FI23","v":0},{"$f":"Public_transport_existing_servi!FJ23","v":0},{"$f":"Public_transport_existing_servi!FK23","v":0},{"$f":"Public_transport_existing_servi!FL23","v":0},{"$f":"Public_transport_existing_servi!FM23","v":0},{"$f":"Public_transport_existing_servi!FN23","v":0},{"$f":"Public_transport_existing_servi!FO23","v":0},{"$f":"Public_transport_existing_servi!FP23","v":0},{"$f":"Public_transport_existing_servi!FQ23","v":0},{"$f":"Public_transport_existing_servi!FR23","v":0},{"$f":"Public_transport_existing_servi!FS23","v":0},{"$f":"Public_transport_existing_servi!FT23","v":0},{"$f":"Public_transport_existing_servi!FU23","v":0},{"$f":"Public_transport_existing_servi!FV23","v":0},{"$f":"Public_transport_existing_servi!FW23","v":0},{"$f":"Public_transport_existing_servi!FX23","v":0},{"$f":"Public_transport_existing_servi!FY23","v":0},{"$f":"Public_transport_existing_servi!FZ23","v":0},{"$f":"Public_transport_existing_servi!GA23","v":0},{"$f":"Public_transport_existing_servi!GB23","v":0},{"$f":"Public_transport_existing_servi!GC23","v":0},{"$f":"Public_transport_existing_servi!GD23","v":0},{"$f":"Public_transport_existing_servi!GE23","v":0},{"$f":"Public_transport_existing_servi!GF23","v":0},{"$f":"Public_transport_existing_servi!GG23","v":0},{"$f":"Public_transport_existing_servi!GH23","v":0},{"$f":"Public_transport_existing_servi!GI23","v":0},{"$f":"Public_transport_existing_servi!GJ23","v":0},{"$f":"Public_transport_existing_servi!GK23","v":0},{"$f":"Public_transport_existing_servi!GL23","v":0},{"$f":"Public_transport_existing_servi!GM23","v":0},{"$f":"Public_transport_existing_servi!GN23","v":0},{"$f":"Public_transport_existing_servi!GO23","v":0},{"$f":"Public_transport_existing_servi!GP23","v":0},{"$f":"Public_transport_existing_servi!GQ23","v":0},{"$f":"Public_transport_existing_servi!GR23","v":0},{"$f":"Public_transport_existing_servi!GS23","v":0},{"$f":"Public_transport_existing_servi!GT23","v":0},{"$f":"Public_transport_existing_servi!GU23","v":0},{"$f":"Public_transport_existing_servi!GV23","v":0},{"$f":"Public_transport_existing_servi!GW23","v":0},{"$f":"Public_transport_existing_servi!GX23","v":0},{"$f":"Public_transport_existing_servi!GY23","v":0},{"$f":"Public_transport_existing_servi!GZ23","v":0},{"$f":"Public_transport_existing_servi!HA23","v":0},{"$f":"Public_transport_existing_servi!HB23","v":0},{"$f":"Public_transport_existing_servi!HC23","v":0},{"$f":"Public_transport_existing_servi!HD23","v":0},{"$f":"Public_transport_existing_servi!HE23","v":0},{"$f":"Public_transport_existing_servi!HF23","v":0},{"$f":"Public_transport_existing_servi!HG23","v":0},{"$f":"Public_transport_existing_servi!HH23","v":0},{"$f":"Public_transport_existing_servi!HI23","v":0},{"$f":"Public_transport_existing_servi!HJ23","v":0},{"$f":"Public_transport_existing_servi!HK23","v":0},{"$f":"Public_transport_existing_servi!HL23","v":0},{"$f":"Public_transport_existing_servi!HM23","v":0},{"$f":"Public_transport_existing_servi!HN23","v":0},{"$f":"Public_transport_existing_servi!HO23","v":0},{"$f":"Public_transport_existing_servi!HP23","v":0},{"$f":"Public_transport_existing_servi!HQ23","v":0},{"$f":"Public_transport_existing_servi!HR23","v":0},{"$f":"Public_transport_existing_servi!HS23","v":0},{"$f":"Public_transport_existing_servi!HT23","v":0},{"$f":"Public_transport_existing_servi!HU23","v":0},{"$f":"Public_transport_existing_servi!HV23","v":0},{"$f":"Public_transport_existing_servi!HW23","v":0},{"$f":"Public_transport_existing_servi!HX23","v":0},{"$f":"Public_transport_existing_servi!HY23","v":0},{"$f":"Public_transport_existing_servi!HZ23","v":0},{"$f":"Public_transport_existing_servi!IA23","v":0},{"$f":"Public_transport_existing_servi!IB23","v":0},{"$f":"Public_transport_existing_servi!IC23","v":0},{"$f":"Public_transport_existing_servi!ID23","v":0},{"$f":"Public_transport_existing_servi!IE23","v":0},{"$f":"Public_transport_existing_servi!IF23","v":0},{"$f":"Public_transport_existing_servi!IG23","v":0},{"$f":"Public_transport_existing_servi!IH23","v":0},{"$f":"Public_transport_existing_servi!II23","v":0},{"$f":"Public_transport_existing_servi!IJ23","v":0},{"$f":"Public_transport_existing_servi!IK23","v":0},{"$f":"Public_transport_existing_servi!IL23","v":0},{"$f":"Public_transport_existing_servi!IM23","v":0},{"$f":"Public_transport_existing_servi!IN23","v":0},{"$f":"Public_transport_existing_servi!IO23","v":0},{"$f":"Public_transport_existing_servi!IP23","v":1700},{"$f":"Public_transport_existing_servi!IQ23","v":1725},{"$f":"Public_transport_existing_servi!IR23","v":1750},{"$f":"Public_transport_existing_servi!IS23","v":1775},{"$f":"Public_transport_existing_servi!IT23","v":1775},{"$f":"Public_transport_existing_servi!IU23","v":1775},{"$f":"Public_transport_existing_servi!IV23","v":1775},{"$f":"Public_transport_existing_servi!IW23","v":1775},{"$f":"Public_transport_existing_servi!IX23","v":1775},{"$f":"Public_transport_existing_servi!IY23","v":55000},{"$f":"Public_transport_existing_servi!IZ23","v":55800},{"$f":"Public_transport_existing_servi!JA23","v":56600},{"$f":"Public_transport_existing_servi!JB23","v":57500},{"$f":"Public_transport_existing_servi!JC23","v":57500},{"$f":"Public_transport_existing_servi!JD23","v":57500},{"$f":"Public_transport_existing_servi!JE23","v":57500},{"$f":"Public_transport_existing_servi!JF23","v":57500},{"$f":"Public_transport_existing_servi!JG23","v":57500},{"$f":"Public_transport_existing_servi!JH23","v":11000},{"$f":"Public_transport_existing_servi!JI23","v":11200},{"$f":"Public_transport_existing_servi!JJ23","v":11320},{"$f":"Public_transport_existing_servi!JK23","v":11500},{"$f":"Public_transport_existing_servi!JL23","v":11500},{"$f":"Public_transport_existing_servi!JM23","v":11500},{"$f":"Public_transport_existing_servi!JN23","v":11500},{"$f":"Public_transport_existing_servi!JO23","v":11500},{"$f":"Public_transport_existing_servi!JP23","v":11500},{"$f":"Public_transport_existing_servi!JQ23","v":9},{"$f":"Public_transport_existing_servi!JR23","v":9},{"$f":"Public_transport_existing_servi!JS23","v":9},{"$f":"Public_transport_existing_servi!JT23","v":9},{"$f":"Public_transport_existing_servi!JU23","v":9},{"$f":"Public_transport_existing_servi!JV23","v":9},{"$f":"Public_transport_existing_servi!JW23","v":9},{"$f":"Public_transport_existing_servi!JX23","v":9},{"$f":"Public_transport_existing_servi!JY23","v":9},{"$f":"Public_transport_existing_servi!JZ23","v":341000},{"$f":"Public_transport_existing_servi!KA23","v":355000},{"$f":"Public_transport_existing_servi!KB23","v":369000},{"$f":"Public_transport_existing_servi!KC23","v":384000},{"$f":"Public_transport_existing_servi!KD23","v":393500},{"$f":"Public_transport_existing_servi!KE23","v":403250},{"$f":"Public_transport_existing_servi!KF23","v":416500},{"$f":"Public_transport_existing_servi!KG23","v":423500},{"$f":"Public_transport_existing_servi!KH23","v":434350},{"$f":"Public_transport_existing_servi!KI23","v":682000},{"$f":"Public_transport_existing_servi!KJ23","v":710000},{"$f":"Public_transport_existing_servi!KK23","v":738000},{"$f":"Public_transport_existing_servi!KL23","v":768000},{"$f":"Public_transport_existing_servi!KM23","v":787000},{"$f":"Public_transport_existing_servi!KN23","v":806500},{"$f":"Public_transport_existing_servi!KO23","v":833000},{"$f":"Public_transport_existing_servi!KP23","v":847000},{"$f":"Public_transport_existing_servi!KQ23","v":869000},{"$f":"Public_transport_existing_servi!KR23","v":"Ridewise card is proposed for the service."},{"$f":"Public_transport_existing_servi!KS23","v":0},{"$f":"Public_transport_existing_servi!KT23","v":725752},{"$f":"Public_transport_existing_servi!KU23","v":751398},{"$f":"'[4]1718 forecast transfer'!$B23","v":950000.00000000012},{"$f":"Public_transport_existing_servi!KW23","v":964940},{"$f":"Public_transport_existing_servi!KX23","v":989064},{"$f":"Public_transport_existing_servi!KY23","v":1118853},{"$f":"Public_transport_existing_servi!KZ23","v":1148311},{"$f":"Public_transport_existing_servi!LA23","v":1177019},{"$f":"Public_transport_existing_servi!LB23","v":1206445},{"$f":"Public_transport_existing_servi!LC23","v":1236606},{"$f":"Public_transport_existing_servi!LD23","v":0},{"$f":"Public_transport_existing_servi!LE23","v":0},{"$f":"'[4]1718 forecast transfer'!$C23","v":0},{"$f":"Public_transport_existing_servi!LG23","v":0},{"$f":"Public_transport_existing_servi!LH23","v":0},{"$f":"Public_transport_existing_servi!LI23","v":0},{"$f":"Public_transport_existing_servi!LJ23","v":0},{"$f":"Public_transport_existing_servi!LK23","v":0},{"$f":"Public_transport_existing_servi!LL23","v":0},{"$f":"Public_transport_existing_servi!LM23","v":0},{"$f":"Public_transport_existing_servi!LN23","v":0},{"$f":"Public_transport_existing_servi!LO23","v":0},{"$f":"'[4]1718 forecast transfer'!$D23","v":0},{"$f":"Public_transport_existing_servi!LQ23","v":0},{"$f":"Public_transport_existing_servi!LR23","v":0},{"$f":"Public_transport_existing_servi!LS23","v":0},{"$f":"Public_transport_existing_servi!LT23","v":0},{"$f":"Public_transport_existing_servi!LU23","v":0},{"$f":"Public_transport_existing_servi!LV23","v":0},{"$f":"Public_transport_existing_servi!LW23","v":0},{"$f":"Public_transport_existing_servi!LX23","v":76343},{"$f":"Public_transport_existing_servi!LY23","v":42688},{"$f":"'[4]1718 forecast transfer'!$E23","v":110000.00000000001},{"$f":"Public_transport_existing_servi!MA23","v":263590},{"$f":"Public_transport_existing_servi!MB23","v":106180},{"$f":"Public_transport_existing_servi!MC23","v":108834},{"$f":"Public_transport_existing_servi!MD23","v":117203},{"$f":"Public_transport_existing_servi!ME23","v":120133},{"$f":"Public_transport_existing_servi!MF23","v":123136},{"$f":"Public_transport_existing_servi!MG23","v":126214},{"$f":"Public_transport_existing_servi!MH23","v":216616},{"$f":"Public_transport_existing_servi!MI23","v":273132},{"$f":"'[4]1718 forecast transfer'!$F23","v":270000},{"$f":"Public_transport_existing_servi!MK23","v":281810},{"$f":"Public_transport_existing_servi!ML23","v":295006},{"$f":"Public_transport_existing_servi!MM23","v":302381},{"$f":"Public_transport_existing_servi!MN23","v":309940},{"$f":"Public_transport_existing_servi!MO23","v":317688},{"$f":"Public_transport_existing_servi!MP23","v":325631},{"$f":"Public_transport_existing_servi!MQ23","v":333771},{"$f":"Public_transport_existing_servi!MR23","v":515114},{"$f":"Public_transport_existing_servi!MS23","v":514781},{"$f":"'[4]1718 forecast transfer'!$G23","v":413000},{"$f":"Public_transport_existing_servi!MU23","v":698710},{"$f":"Public_transport_existing_servi!MV23","v":673325},{"$f":"Public_transport_existing_servi!MW23","v":690480},{"$f":"Public_transport_existing_servi!MX23","v":707743},{"$f":"Public_transport_existing_servi!MY23","v":695082},{"$f":"Public_transport_existing_servi!MZ23","v":712459},{"$f":"Public_transport_existing_servi!NA23","v":762162},{"$f":"Public_transport_existing_servi!NB23","v":1533825},{"$f":"Public_transport_existing_servi!NC23","v":1581999},{"$f":"Public_transport_existing_servi!ND23","v":1649880},{"$f":"Public_transport_existing_servi!NE23","v":2209050},{"$f":"Public_transport_existing_servi!NF23","v":2063575},{"$f":"Public_transport_existing_servi!NG23","v":2220548},{"$f":"Public_transport_existing_servi!NH23","v":2283197},{"$f":"Public_transport_existing_servi!NI23","v":2309922},{"$f":"Public_transport_existing_servi!NJ23","v":2367671},{"$f":"Public_transport_existing_servi!NK23","v":2458753},{"$f":"Public_transport_existing_servi!NL23","v":0},{"$f":"Public_transport_existing_servi!NM23","v":0},{"$f":"Public_transport_existing_servi!NN23","v":0},{"$f":"Public_transport_existing_servi!NO23","v":0},{"$f":"Public_transport_existing_servi!NP23","v":0},{"$f":"Public_transport_existing_servi!NQ23","v":0},{"$f":"Public_transport_existing_servi!NR23","v":0},{"$f":"Public_transport_existing_servi!NS23","v":0},{"$f":"Public_transport_existing_servi!NT23","v":0},{"$f":"Public_transport_existing_servi!NU23","v":0},{"$f":"Public_transport_existing_servi!NV23","v":0},{"$f":"Public_transport_existing_servi!NW23","v":0},{"$f":"Public_transport_existing_servi!NX23","v":0},{"$f":"Public_transport_existing_servi!NY23","v":341},{"$f":"Public_transport_existing_servi!NZ23","v":"Yes"},{"$f":"Public_transport_existing_servi!OA23","v":0},{"$f":"Public_transport_existing_servi!OB23","v":0},{"$f":"Public_transport_existing_servi!OC23","v":0},{"$f":"Public_transport_existing_servi!OD23","v":0},{"$f":"Public_transport_existing_servi!OE23","v":0},{"$f":"Public_transport_existing_servi!OF23","v":0},{"$f":"Public_transport_existing_servi!OG23","v":0},{"$f":"Public_transport_existing_servi!OH23","v":0},{"$f":"Public_transport_existing_servi!OI23","v":0},{"$f":"Public_transport_existing_servi!OJ23","v":0},{"$f":"Public_transport_existing_servi!OK23","v":0},{"$f":"Public_transport_existing_servi!OL23","v":0},{"$f":"Public_transport_existing_servi!OM23","v":0},{"$f":"Public_transport_existing_servi!ON23","v":0},{"$f":"Public_transport_existing_servi!OO23","v":0},{"$f":"Public_transport_existing_servi!OP23","v":0},{"$f":"Public_transport_existing_servi!OQ23","v":0},{"$f":"Public_transport_existing_servi!OR23","v":0},{"$f":"Public_transport_existing_servi!OS23","v":0},{"$f":"Public_transport_existing_servi!OT23","v":0},{"$f":"Public_transport_existing_servi!OU23","v":0},{"$f":"Public_transport_existing_servi!OV23","v":0},{"$f":"Public_transport_existing_servi!OW23","v":0},{"$f":"Public_transport_existing_servi!OX23","v":0},{"$f":"Public_transport_existing_servi!OY23","v":0},{"$f":"Public_transport_existing_servi!OZ23","v":0},{"$f":"Public_transport_existing_servi!PA23","v":0},{"$f":"Public_transport_existing_servi!PB23","v":0},{"$f":"Public_transport_existing_servi!PC23","v":0},{"$f":"Public_transport_existing_servi!PD23","v":0},{"$f":"Public_transport_existing_servi!PE23","v":0},{"$f":"Public_transport_existing_servi!PF23","v":0},{"$f":"Public_transport_existing_servi!PG23","v":0},{"$f":"Public_transport_existing_servi!PH23","v":0},{"$f":"Public_transport_existing_servi!PI23","v":0},{"$f":"Public_transport_existing_servi!PJ23","v":0},{"$f":"Public_transport_existing_servi!PK23","v":0},{"$f":"Public_transport_existing_servi!PL23","v":0},{"$f":"Public_transport_existing_servi!PM23","v":0},{"$f":"Public_transport_existing_servi!PN23","v":0},{"$f":"Public_transport_existing_servi!PO23","v":0},{"$f":"Public_transport_existing_servi!PP23","v":0},{"$f":"Public_transport_existing_servi!PQ23","v":0},{"$f":"Public_transport_existing_servi!PR23","v":0},{"$f":"Public_transport_existing_servi!PS23","v":0},"Recommended",null,null,null,1533825,1581999,1743000.0000000002,2209050,2063575,2220548,null,4858824,null,null,6493173,null,2427150,3072857,988779,1357801,1442895,2062515]
["Marlborough District Council","Blenheim","Do-minimum",{"$f":"Public_transport_existing_servi!D24","v":0},{"$f":"Public_transport_existing_servi!E24","v":0},{"$f":"Public_transport_existing_servi!F24","v":0},{"$f":"Public_transport_existing_servi!G24","v":0},{"$f":"Public_transport_existing_servi!H24","v":0},{"$f":"Public_transport_existing_servi!I24","v":0},{"$f":"Public_transport_existing_servi!J24","v":0},{"$f":"Public_transport_existing_servi!K24","v":0},{"$f":"Public_transport_existing_servi!L24","v":0},{"$f":"Public_transport_existing_servi!M24","v":7740},{"$f":"Public_transport_existing_servi!N24","v":7975},{"$f":"Public_transport_existing_servi!O24","v":8215},{"$f":"Public_transport_existing_servi!P24","v":8460},{"$f":"Public_transport_existing_servi!Q24","v":8715},{"$f":"Public_transport_existing_servi!R24","v":8975},{"$f":"Public_transport_existing_servi!S24","v":9245},{"$f":"Public_transport_existing_servi!T24","v":9525},{"$f":"Public_transport_existing_servi!U24","v":9810},{"$f":"Public_transport_existing_servi!V24","v":13760},{"$f":"Public_transport_existing_servi!W24","v":14175},{"$f":"Public_transport_existing_servi!X24","v":14600},{"$f":"Public_transport_existing_servi!Y24","v":15040},{"$f":"Public_transport_existing_servi!Z24","v":15490},{"$f":"Public_transport_existing_servi!AA24","v":15955},{"$f":"Public_transport_existing_servi!AB24","v":16435},{"$f":"Public_transport_existing_servi!AC24","v":16930},{"$f":"Public_transport_existing_servi!AD24","v":17435},{"$f":"Public_transport_existing_servi!AE24","v":149892},{"$f":"Public_transport_existing_servi!AF24","v":154402},{"$f":"Public_transport_existing_servi!AG24","v":159046},{"$f":"Public_transport_existing_servi!AH24","v":163821},{"$f":"Public_transport_existing_servi!AI24","v":168743},{"$f":"Public_transport_existing_servi!AJ24","v":173812},{"$f":"Public_transport_existing_servi!AK24","v":179033},{"$f":"Public_transport_existing_servi!AL24","v":184409},{"$f":"Public_transport_existing_servi!AM24","v":189946},{"$f":"Public_transport_existing_servi!AN24","v":49362},{"$f":"Public_transport_existing_servi!AO24","v":49362},{"$f":"Public_transport_existing_servi!AP24","v":49362},{"$f":"Public_transport_existing_servi!AQ24","v":49362},{"$f":"Public_transport_existing_servi!AR24","v":49362},{"$f":"Public_transport_existing_servi!AS24","v":49362},{"$f":"Public_transport_existing_servi!AT24","v":49362},{"$f":"Public_transport_existing_servi!AU24","v":49362},{"$f":"Public_transport_existing_servi!AV24","v":49362},{"$f":"Public_transport_existing_servi!AW24","v":12788},{"$f":"Public_transport_existing_servi!AX24","v":13173},{"$f":"Public_transport_existing_servi!AY24","v":13569},{"$f":"Public_transport_existing_servi!AZ24","v":13977},{"$f":"Public_transport_existing_servi!BA24","v":14397},{"$f":"Public_transport_existing_servi!BB24","v":14830},{"$f":"Public_transport_existing_servi!BC24","v":15276},{"$f":"Public_transport_existing_servi!BD24","v":15735},{"$f":"Public_transport_existing_servi!BE24","v":16208},{"$f":"Public_transport_existing_servi!BF24","v":0},{"$f":"Public_transport_existing_servi!BG24","v":0},{"$f":"Public_transport_existing_servi!BH24","v":0},{"$f":"Public_transport_existing_servi!BI24","v":0},{"$f":"Public_transport_existing_servi!BJ24","v":0},{"$f":"Public_transport_existing_servi!BK24","v":0},{"$f":"Public_transport_existing_servi!BL24","v":0},{"$f":"Public_transport_existing_servi!BM24","v":0},{"$f":"Public_transport_existing_servi!BN24","v":0},{"$f":"Public_transport_existing_servi!BO24","v":21000},{"$f":"Public_transport_existing_servi!BP24","v":21000},{"$f":"Public_transport_existing_servi!BQ24","v":21000},{"$f":"Public_transport_existing_servi!BR24","v":21000},{"$f":"Public_transport_existing_servi!BS24","v":21000},{"$f":"Public_transport_existing_servi!BT24","v":21000},{"$f":"Public_transport_existing_servi!BU24","v":21000},{"$f":"Public_transport_existing_servi!BV24","v":21000},{"$f":"Public_transport_existing_servi!BW24","v":21000},{"$f":"Public_transport_existing_servi!BX24","v":15555},{"$f":"Public_transport_existing_servi!BY24","v":16022},{"$f":"Public_transport_existing_servi!BZ24","v":16503},{"$f":"Public_transport_existing_servi!CA24","v":16998},{"$f":"Public_transport_existing_servi!CB24","v":17509},{"$f":"Public_transport_existing_servi!CC24","v":18035},{"$f":"Public_transport_existing_servi!CD24","v":18576},{"$f":"Public_transport_existing_servi!CE24","v":19134},{"$f":"Public_transport_existing_servi!CF24","v":19708},{"$f":"Public_transport_existing_servi!CG24","v":"The Marlborough RPTP does not include statistical or forecast data but rather focuses on objectives and policies. Council's Long Term Plan 2015-25 (updated 2018-28 LTP currently under preparation) contains Levels of Service and Performance Targets for Passenger Transport, which include increasing levels of customer patronage by 3% per annum. The above forecasts reflect those targets"},{"$f":"Public_transport_existing_servi!CH24","v":0},{"$f":"Public_transport_existing_servi!CI24","v":0},{"$f":"Public_transport_existing_servi!CJ24","v":0},{"$f":"Public_transport_existing_servi!CK24","v":0},{"$f":"Public_transport_existing_servi!CL24","v":0},{"$f":"Public_transport_existing_servi!CM24","v":0},{"$f":"Public_transport_existing_servi!CN24","v":0},{"$f":"Public_transport_existing_servi!CO24","v":0},{"$f":"Public_transport_existing_servi!CP24","v":0},{"$f":"Public_transport_existing_servi!CQ24","v":0},{"$f":"Public_transport_existing_servi!CR24","v":0},{"$f":"Public_transport_existing_servi!CS24","v":0},{"$f":"Public_transport_existing_servi!CT24","v":0},{"$f":"Public_transport_existing_servi!CU24","v":0},{"$f":"Public_transport_existing_servi!CV24","v":0},{"$f":"Public_transport_existing_servi!CW24","v":0},{"$f":"Public_transport_existing_servi!CX24","v":0},{"$f":"Public_transport_existing_servi!CY24","v":0},{"$f":"Public_transport_existing_servi!CZ24","v":0},{"$f":"Public_transport_existing_servi!DA24","v":0},{"$f":"Public_transport_existing_servi!DB24","v":0},{"$f":"Public_transport_existing_servi!DC24","v":0},{"$f":"Public_transport_existing_servi!DD24","v":0},{"$f":"Public_transport_existing_servi!DE24","v":0},{"$f":"Public_transport_existing_servi!DF24","v":0},{"$f":"Public_transport_existing_servi!DG24","v":0},{"$f":"Public_transport_existing_servi!DH24","v":0},{"$f":"Public_transport_existing_servi!DI24","v":0},{"$f":"Public_transport_existing_servi!DJ24","v":0},{"$f":"Public_transport_existing_servi!DK24","v":0},{"$f":"Public_transport_existing_servi!DL24","v":0},{"$f":"Public_transport_existing_servi!DM24","v":0},{"$f":"Public_transport_existing_servi!DN24","v":0},{"$f":"Public_transport_existing_servi!DO24","v":0},{"$f":"Public_transport_existing_servi!DP24","v":0},{"$f":"Public_transport_existing_servi!DQ24","v":0},{"$f":"Public_transport_existing_servi!DR24","v":0},{"$f":"Public_transport_existing_servi!DS24","v":0},{"$f":"Public_transport_existing_servi!DT24","v":0},{"$f":"Public_transport_existing_servi!DU24","v":0},{"$f":"Public_transport_existing_servi!DV24","v":0},{"$f":"Public_transport_existing_servi!DW24","v":0},{"$f":"Public_transport_existing_servi!DX24","v":0},{"$f":"Public_transport_existing_servi!DY24","v":0},{"$f":"Public_transport_existing_servi!DZ24","v":0},{"$f":"Public_transport_existing_servi!EA24","v":0},{"$f":"Public_transport_existing_servi!EB24","v":0},{"$f":"Public_transport_existing_servi!EC24","v":0},{"$f":"Public_transport_existing_servi!ED24","v":0},{"$f":"Public_transport_existing_servi!EE24","v":0},{"$f":"Public_transport_existing_servi!EF24","v":0},{"$f":"Public_transport_existing_servi!EG24","v":0},{"$f":"Public_transport_existing_servi!EH24","v":0},{"$f":"Public_transport_existing_servi!EI24","v":0},{"$f":"Public_transport_existing_servi!EJ24","v":0},{"$f":"Public_transport_existing_servi!EK24","v":0},{"$f":"Public_transport_existing_servi!EL24","v":0},{"$f":"Public_transport_existing_servi!EM24","v":0},{"$f":"Public_transport_existing_servi!EN24","v":0},{"$f":"Public_transport_existing_servi!EO24","v":0},{"$f":"Public_transport_existing_servi!EP24","v":0},{"$f":"Public_transport_existing_servi!EQ24","v":0},{"$f":"Public_transport_existing_servi!ER24","v":0},{"$f":"Public_transport_existing_servi!ES24","v":0},{"$f":"Public_transport_existing_servi!ET24","v":0},{"$f":"Public_transport_existing_servi!EU24","v":0},{"$f":"Public_transport_existing_servi!EV24","v":0},{"$f":"Public_transport_existing_servi!EW24","v":0},{"$f":"Public_transport_existing_servi!EX24","v":0},{"$f":"Public_transport_existing_servi!EY24","v":0},{"$f":"Public_transport_existing_servi!EZ24","v":0},{"$f":"Public_transport_existing_servi!FA24","v":0},{"$f":"Public_transport_existing_servi!FB24","v":0},{"$f":"Public_transport_existing_servi!FC24","v":0},{"$f":"Public_transport_existing_servi!FD24","v":0},{"$f":"Public_transport_existing_servi!FE24","v":0},{"$f":"Public_transport_existing_servi!FF24","v":0},{"$f":"Public_transport_existing_servi!FG24","v":0},{"$f":"Public_transport_existing_servi!FH24","v":0},{"$f":"Public_transport_existing_servi!FI24","v":0},{"$f":"Public_transport_existing_servi!FJ24","v":0},{"$f":"Public_transport_existing_servi!FK24","v":0},{"$f":"Public_transport_existing_servi!FL24","v":0},{"$f":"Public_transport_existing_servi!FM24","v":0},{"$f":"Public_transport_existing_servi!FN24","v":0},{"$f":"Public_transport_existing_servi!FO24","v":0},{"$f":"Public_transport_existing_servi!FP24","v":0},{"$f":"Public_transport_existing_servi!FQ24","v":0},{"$f":"Public_transport_existing_servi!FR24","v":0},{"$f":"Public_transport_existing_servi!FS24","v":0},{"$f":"Public_transport_existing_servi!FT24","v":0},{"$f":"Public_transport_existing_servi!FU24","v":0},{"$f":"Public_transport_existing_servi!FV24","v":0},{"$f":"Public_transport_existing_servi!FW24","v":0},{"$f":"Public_transport_existing_servi!FX24","v":0},{"$f":"Public_transport_existing_servi!FY24","v":0},{"$f":"Public_transport_existing_servi!FZ24","v":0},{"$f":"Public_transport_existing_servi!GA24","v":0},{"$f":"Public_transport_existing_servi!GB24","v":0},{"$f":"Public_transport_existing_servi!GC24","v":0},{"$f":"Public_transport_existing_servi!GD24","v":0},{"$f":"Public_transport_existing_servi!GE24","v":0},{"$f":"Public_transport_existing_servi!GF24","v":0},{"$f":"Public_transport_existing_servi!GG24","v":0},{"$f":"Public_transport_existing_servi!GH24","v":0},{"$f":"Public_transport_existing_servi!GI24","v":0},{"$f":"Public_transport_existing_servi!GJ24","v":0},{"$f":"Public_transport_existing_servi!GK24","v":0},{"$f":"Public_transport_existing_servi!GL24","v":0},{"$f":"Public_transport_existing_servi!GM24","v":0},{"$f":"Public_transport_existing_servi!GN24","v":0},{"$f":"Public_transport_existing_servi!GO24","v":0},{"$f":"Public_transport_existing_servi!GP24","v":0},{"$f":"Public_transport_existing_servi!GQ24","v":0},{"$f":"Public_transport_existing_servi!GR24","v":0},{"$f":"Public_transport_existing_servi!GS24","v":0},{"$f":"Public_transport_existing_servi!GT24","v":0},{"$f":"Public_transport_existing_servi!GU24","v":0},{"$f":"Public_transport_existing_servi!GV24","v":0},{"$f":"Public_transport_existing_servi!GW24","v":0},{"$f":"Public_transport_existing_servi!GX24","v":0},{"$f":"Public_transport_existing_servi!GY24","v":0},{"$f":"Public_transport_existing_servi!GZ24","v":0},{"$f":"Public_transport_existing_servi!HA24","v":0},{"$f":"Public_transport_existing_servi!HB24","v":0},{"$f":"Public_transport_existing_servi!HC24","v":0},{"$f":"Public_transport_existing_servi!HD24","v":0},{"$f":"Public_transport_existing_servi!HE24","v":0},{"$f":"Public_transport_existing_servi!HF24","v":0},{"$f":"Public_transport_existing_servi!HG24","v":0},{"$f":"Public_transport_existing_servi!HH24","v":0},{"$f":"Public_transport_existing_servi!HI24","v":0},{"$f":"Public_transport_existing_servi!HJ24","v":0},{"$f":"Public_transport_existing_servi!HK24","v":0},{"$f":"Public_transport_existing_servi!HL24","v":0},{"$f":"Public_transport_existing_servi!HM24","v":0},{"$f":"Public_transport_existing_servi!HN24","v":0},{"$f":"Public_transport_existing_servi!HO24","v":0},{"$f":"Public_transport_existing_servi!HP24","v":0},{"$f":"Public_transport_existing_servi!HQ24","v":0},{"$f":"Public_transport_existing_servi!HR24","v":0},{"$f":"Public_transport_existing_servi!HS24","v":0},{"$f":"Public_transport_existing_servi!HT24","v":0},{"$f":"Public_transport_existing_servi!HU24","v":0},{"$f":"Public_transport_existing_servi!HV24","v":0},{"$f":"Public_transport_existing_servi!HW24","v":0},{"$f":"Public_transport_existing_servi!HX24","v":0},{"$f":"Public_transport_existing_servi!HY24","v":0},{"$f":"Public_transport_existing_servi!HZ24","v":0},{"$f":"Public_transport_existing_servi!IA24","v":0},{"$f":"Public_transport_existing_servi!IB24","v":0},{"$f":"Public_transport_existing_servi!IC24","v":0},{"$f":"Public_transport_existing_servi!ID24","v":0},{"$f":"Public_transport_existing_servi!IE24","v":0},{"$f":"Public_transport_existing_servi!IF24","v":0},{"$f":"Public_transport_existing_servi!IG24","v":0},{"$f":"Public_transport_existing_servi!IH24","v":0},{"$f":"Public_transport_existing_servi!II24","v":0},{"$f":"Public_transport_existing_servi!IJ24","v":0},{"$f":"Public_transport_existing_servi!IK24","v":0},{"$f":"Public_transport_existing_servi!IL24","v":0},{"$f":"Public_transport_existing_servi!IM24","v":0},{"$f":"Public_transport_existing_servi!IN24","v":0},{"$f":"Public_transport_existing_servi!IO24","v":0},{"$f":"Public_transport_existing_servi!IP24","v":910},{"$f":"Public_transport_existing_servi!IQ24","v":929},{"$f":"Public_transport_existing_servi!IR24","v":948},{"$f":"Public_transport_existing_servi!IS24","v":967},{"$f":"Public_transport_existing_servi!IT24","v":987},{"$f":"Public_transport_existing_servi!IU24","v":1007},{"$f":"Public_transport_existing_servi!IV24","v":1028},{"$f":"Public_transport_existing_servi!IW24","v":1049},{"$f":"Public_transport_existing_servi!IX24","v":1070},{"$f":"Public_transport_existing_servi!IY24","v":18200},{"$f":"Public_transport_existing_servi!IZ24","v":18580},{"$f":"Public_transport_existing_servi!JA24","v":18960},{"$f":"Public_transport_existing_servi!JB24","v":19340},{"$f":"Public_transport_existing_servi!JC24","v":19740},{"$f":"Public_transport_existing_servi!JD24","v":20140},{"$f":"Public_transport_existing_servi!JE24","v":20560},{"$f":"Public_transport_existing_servi!JF24","v":20980},{"$f":"Public_transport_existing_servi!JG24","v":21400},{"$f":"Public_transport_existing_servi!JH24","v":2626},{"$f":"Public_transport_existing_servi!JI24","v":2653},{"$f":"Public_transport_existing_servi!JJ24","v":2680},{"$f":"Public_transport_existing_servi!JK24","v":2707},{"$f":"Public_transport_existing_servi!JL24","v":2734},{"$f":"Public_transport_existing_servi!JM24","v":2762},{"$f":"Public_transport_existing_servi!JN24","v":2790},{"$f":"Public_transport_existing_servi!JO24","v":2818},{"$f":"Public_transport_existing_servi!JP24","v":2847},{"$f":"Public_transport_existing_servi!JQ24","v":5},{"$f":"Public_transport_existing_servi!JR24","v":5},{"$f":"Public_transport_existing_servi!JS24","v":5},{"$f":"Public_transport_existing_servi!JT24","v":5},{"$f":"Public_transport_existing_servi!JU24","v":5},{"$f":"Public_transport_existing_servi!JV24","v":5},{"$f":"Public_transport_existing_servi!JW24","v":5},{"$f":"Public_transport_existing_servi!JX24","v":5},{"$f":"Public_transport_existing_servi!JY24","v":5},{"$f":"Public_transport_existing_servi!JZ24","v":109200},{"$f":"Public_transport_existing_servi!KA24","v":111480},{"$f":"Public_transport_existing_servi!KB24","v":113760},{"$f":"Public_transport_existing_servi!KC24","v":116040},{"$f":"Public_transport_existing_servi!KD24","v":118440},{"$f":"Public_transport_existing_servi!KE24","v":120840},{"$f":"Public_transport_existing_servi!KF24","v":123360},{"$f":"Public_transport_existing_servi!KG24","v":125880},{"$f":"Public_transport_existing_servi!KH24","v":128400},{"$f":"Public_transport_existing_servi!KI24","v":213850},{"$f":"Public_transport_existing_servi!KJ24","v":218315},{"$f":"Public_transport_existing_servi!KK24","v":222780},{"$f":"Public_transport_existing_servi!KL24","v":227245},{"$f":"Public_transport_existing_servi!KM24","v":231945},{"$f":"Public_transport_existing_servi!KN24","v":236645},{"$f":"Public_transport_existing_servi!KO24","v":241580},{"$f":"Public_transport_existing_servi!KP24","v":246515},{"$f":"Public_transport_existing_servi!KQ24","v":251450},{"$f":"Public_transport_existing_servi!KR24","v":"The Marlborough RPTP does not include statistical or forecast data but rather focuses on objectives and policies. Council continues to support the Total Mobility Scheme in Marlborough to give participants access to basic community activities and services. The above forecasts are based on a modest increase which reflects our regions' growing aged population demographic"},{"$f":"Public_transport_existing_servi!KS24","v":0},{"$f":"Public_transport_existing_servi!KT24","v":82795},{"$f":"Public_transport_existing_servi!KU24","v":96368},{"$f":"'[4]1718 forecast transfer'!$B24","v":125000},{"$f":"Public_transport_existing_servi!KW24","v":130000},{"$f":"Public_transport_existing_servi!KX24","v":130000},{"$f":"Public_transport_existing_servi!KY24","v":130000},{"$f":"Public_transport_existing_servi!KZ24","v":160000},{"$f":"Public_transport_existing_servi!LA24","v":160000},{"$f":"Public_transport_existing_servi!LB24","v":160000},{"$f":"Public_transport_existing_servi!LC24","v":160000},{"$f":"Public_transport_existing_servi!LD24","v":0},{"$f":"Public_transport_existing_servi!LE24","v":0},{"$f":"'[4]1718 forecast transfer'!$C24","v":0},{"$f":"Public_transport_existing_servi!LG24","v":0},{"$f":"Public_transport_existing_servi!LH24","v":0},{"$f":"Public_transport_existing_servi!LI24","v":0},{"$f":"Public_transport_existing_servi!LJ24","v":0},{"$f":"Public_transport_existing_servi!LK24","v":0},{"$f":"Public_transport_existing_servi!LL24","v":0},{"$f":"Public_transport_existing_servi!LM24","v":0},{"$f":"Public_transport_existing_servi!LN24","v":0},{"$f":"Public_transport_existing_servi!LO24","v":0},{"$f":"'[4]1718 forecast transfer'!$D24","v":0},{"$f":"Public_transport_existing_servi!LQ24","v":0},{"$f":"Public_transport_existing_servi!LR24","v":0},{"$f":"Public_transport_existing_servi!LS24","v":0},{"$f":"Public_transport_existing_servi!LT24","v":0},{"$f":"Public_transport_existing_servi!LU24","v":0},{"$f":"Public_transport_existing_servi!LV24","v":0},{"$f":"Public_transport_existing_servi!LW24","v":0},{"$f":"Public_transport_existing_servi!LX24","v":4055},{"$f":"Public_transport_existing_servi!LY24","v":5472},{"$f":"'[4]1718 forecast transfer'!$E24","v":12000},{"$f":"Public_transport_existing_servi!MA24","v":9500},{"$f":"Public_transport_existing_servi!MB24","v":10250},{"$f":"Public_transport_existing_servi!MC24","v":11000},{"$f":"Public_transport_existing_servi!MD24","v":11000},{"$f":"Public_transport_existing_servi!ME24","v":11000},{"$f":"Public_transport_existing_servi!MF24","v":11000},{"$f":"Public_transport_existing_servi!MG24","v":11000},{"$f":"Public_transport_existing_servi!MH24","v":2357},{"$f":"Public_transport_existing_servi!MI24","v":2390},{"$f":"'[4]1718 forecast transfer'!$F24","v":5000},{"$f":"Public_transport_existing_servi!MK24","v":5000},{"$f":"Public_transport_existing_servi!ML24","v":5000},{"$f":"Public_transport_existing_servi!MM24","v":5000},{"$f":"Public_transport_existing_servi!MN24","v":5000},{"$f":"Public_transport_existing_servi!MO24","v":5000},{"$f":"Public_transport_existing_servi!MP24","v":5000},{"$f":"Public_transport_existing_servi!MQ24","v":5000},{"$f":"Public_transport_existing_servi!MR24","v":167319},{"$f":"Public_transport_existing_servi!MS24","v":135662},{"$f":"'[4]1718 forecast transfer'!$G24","v":155000},{"$f":"Public_transport_existing_servi!MU24","v":155000},{"$f":"Public_transport_existing_servi!MV24","v":179000},{"$f":"Public_transport_existing_servi!MW24","v":155000},{"$f":"Public_transport_existing_servi!MX24","v":170000},{"$f":"Public_transport_existing_servi!MY24","v":170000},{"$f":"Public_transport_existing_servi!MZ24","v":170000},{"$f":"Public_transport_existing_servi!NA24","v":170000},{"$f":"Public_transport_existing_servi!NB24","v":256526},{"$f":"Public_transport_existing_servi!NC24","v":239892},{"$f":"Public_transport_existing_servi!ND24","v":286000},{"$f":"Public_transport_existing_servi!NE24","v":299500},{"$f":"Public_transport_existing_servi!NF24","v":324250},{"$f":"Public_transport_existing_servi!NG24","v":301000},{"$f":"Public_transport_existing_servi!NH24","v":346000},{"$f":"Public_transport_existing_servi!NI24","v":346000},{"$f":"Public_transport_existing_servi!NJ24","v":346000},{"$f":"Public_transport_existing_servi!NK24","v":346000},{"$f":"Public_transport_existing_servi!NL24","v":0},{"$f":"Public_transport_existing_servi!NM24","v":0},{"$f":"Public_transport_existing_servi!NN24","v":0},{"$f":"Public_transport_existing_servi!NO24","v":0},{"$f":"Public_transport_existing_servi!NP24","v":0},{"$f":"Public_transport_existing_servi!NQ24","v":0},{"$f":"Public_transport_existing_servi!NR24","v":0},{"$f":"Public_transport_existing_servi!NS24","v":0},{"$f":"Public_transport_existing_servi!NT24","v":0},{"$f":"Public_transport_existing_servi!NU24","v":0},{"$f":"Public_transport_existing_servi!NV24","v":0},{"$f":"Public_transport_existing_servi!NW24","v":0},{"$f":"Public_transport_existing_servi!NX24","v":0},{"$f":"Public_transport_existing_servi!NY24","v":341},{"$f":"Public_transport_existing_servi!NZ24","v":"Yes"},{"$f":"Public_transport_existing_servi!OA24","v":0},{"$f":"Public_transport_existing_servi!OB24","v":0},{"$f":"Public_transport_existing_servi!OC24","v":0},{"$f":"Public_transport_existing_servi!OD24","v":0},{"$f":"Public_transport_existing_servi!OE24","v":0},{"$f":"Public_transport_existing_servi!OF24","v":0},{"$f":"Public_transport_existing_servi!OG24","v":0},{"$f":"Public_transport_existing_servi!OH24","v":0},{"$f":"Public_transport_existing_servi!OI24","v":0},{"$f":"Public_transport_existing_servi!OJ24","v":0},{"$f":"Public_transport_existing_servi!OK24","v":0},{"$f":"Public_transport_existing_servi!OL24","v":0},{"$f":"Public_transport_existing_servi!OM24","v":0},{"$f":"Public_transport_existing_servi!ON24","v":0},{"$f":"Public_transport_existing_servi!OO24","v":0},{"$f":"Public_transport_existing_servi!OP24","v":0},{"$f":"Public_transport_existing_servi!OQ24","v":0},{"$f":"Public_transport_existing_servi!OR24","v":0},{"$f":"Public_transport_existing_servi!OS24","v":0},{"$f":"Public_transport_existing_servi!OT24","v":0},{"$f":"Public_transport_existing_servi!OU24","v":0},{"$f":"Public_transport_existing_servi!OV24","v":0},{"$f":"Public_transport_existing_servi!OW24","v":0},{"$f":"Public_transport_existing_servi!OX24","v":0},{"$f":"Public_transport_existing_servi!OY24","v":0},{"$f":"Public_transport_existing_servi!OZ24","v":0},{"$f":"Public_transport_existing_servi!PA24","v":0},{"$f":"Public_transport_existing_servi!PB24","v":0},{"$f":"Public_transport_existing_servi!PC24","v":0},{"$f":"Public_transport_existing_servi!PD24","v":0},{"$f":"Public_transport_existing_servi!PE24","v":0},{"$f":"Public_transport_existing_servi!PF24","v":0},{"$f":"Public_transport_existing_servi!PG24","v":0},{"$f":"Public_transport_existing_servi!PH24","v":0},{"$f":"Public_transport_existing_servi!PI24","v":0},{"$f":"Public_transport_existing_servi!PJ24","v":0},{"$f":"Public_transport_existing_servi!PK24","v":0},{"$f":"Public_transport_existing_servi!PL24","v":0},{"$f":"Public_transport_existing_servi!PM24","v":0},{"$f":"Public_transport_existing_servi!PN24","v":0},{"$f":"Public_transport_existing_servi!PO24","v":0},{"$f":"Public_transport_existing_servi!PP24","v":0},{"$f":"Public_transport_existing_servi!PQ24","v":0},{"$f":"Public_transport_existing_servi!PR24","v":0},{"$f":"Public_transport_existing_servi!PS24","v":0},"Recommended",null,null,null,256526,239892,297000,299500,324250,301000,null,793418,null,null,924750,null,304163,390000,31274,45750,457981,489000]
["Nelson City Council","ALL","Do-minimum",{"$f":"Public_transport_existing_servi!D25+Public_transport_existing_servi!D26+Public_transport_existing_servi!D27+Public_transport_existing_servi!D33","v":184173},{"$f":"Public_transport_existing_servi!E25+Public_transport_existing_servi!E26+Public_transport_existing_servi!E27+Public_transport_existing_servi!E33","v":184170},{"$f":"Public_transport_existing_servi!F25+Public_transport_existing_servi!F26+Public_transport_existing_servi!F27+Public_transport_existing_servi!F33","v":184170},{"$f":"Public_transport_existing_servi!G25+Public_transport_existing_servi!G26+Public_transport_existing_servi!G27+Public_transport_existing_servi!G33","v":184170},{"$f":"Public_transport_existing_servi!H25+Public_transport_existing_servi!H26+Public_transport_existing_servi!H27+Public_transport_existing_servi!H33","v":184170},{"$f":"Public_transport_existing_servi!I25+Public_transport_existing_servi!I26+Public_transport_existing_servi!I27+Public_transport_existing_servi!I33","v":184170},{"$f":"Public_transport_existing_servi!J25+Public_transport_existing_servi!J26+Public_transport_existing_servi!J27+Public_transport_existing_servi!J33","v":184170},{"$f":"Public_transport_existing_servi!K25+Public_transport_existing_servi!K26+Public_transport_existing_servi!K27+Public_transport_existing_servi!K33","v":184170},{"$f":"Public_transport_existing_servi!L25+Public_transport_existing_servi!L26+Public_transport_existing_servi!L27+Public_transport_existing_servi!L33","v":184170},{"$f":"Public_transport_existing_servi!M25+Public_transport_existing_servi!M26+Public_transport_existing_servi!M27+Public_transport_existing_servi!M33","v":154737},{"$f":"Public_transport_existing_servi!N25+Public_transport_existing_servi!N26+Public_transport_existing_servi!N27+Public_transport_existing_servi!N33","v":154760},{"$f":"Public_transport_existing_servi!O25+Public_transport_existing_servi!O26+Public_transport_existing_servi!O27+Public_transport_existing_servi!O33","v":154760},{"$f":"Public_transport_existing_servi!P25+Public_transport_existing_servi!P26+Public_transport_existing_servi!P27+Public_transport_existing_servi!P33","v":154760},{"$f":"Public_transport_existing_servi!Q25+Public_transport_existing_servi!Q26+Public_transport_existing_servi!Q27+Public_transport_existing_servi!Q33","v":154760},{"$f":"Public_transport_existing_servi!R25+Public_transport_existing_servi!R26+Public_transport_existing_servi!R27+Public_transport_existing_servi!R33","v":154760},{"$f":"Public_transport_existing_servi!S25+Public_transport_existing_servi!S26+Public_transport_existing_servi!S27+Public_transport_existing_servi!S33","v":154760},{"$f":"Public_transport_existing_servi!T25+Public_transport_existing_servi!T26+Public_transport_existing_servi!T27+Public_transport_existing_servi!T33","v":154760},{"$f":"Public_transport_existing_servi!U25+Public_transport_existing_servi!U26+Public_transport_existing_servi!U27+Public_transport_existing_servi!U33","v":154760},{"$f":"Public_transport_existing_servi!V25+Public_transport_existing_servi!V26+Public_transport_existing_servi!V27+Public_transport_existing_servi!V33","v":69477},{"$f":"Public_transport_existing_servi!W25+Public_transport_existing_servi!W26+Public_transport_existing_servi!W27+Public_transport_existing_servi!W33","v":69475},{"$f":"Public_transport_existing_servi!X25+Public_transport_existing_servi!X26+Public_transport_existing_servi!X27+Public_transport_existing_servi!X33","v":69475},{"$f":"Public_transport_existing_servi!Y25+Public_transport_existing_servi!Y26+Public_transport_existing_servi!Y27+Public_transport_existing_servi!Y33","v":69475},{"$f":"Public_transport_existing_servi!Z25+Public_transport_existing_servi!Z26+Public_transport_existing_servi!Z27+Public_transport_existing_servi!Z33","v":69475},{"$f":"Public_transport_existing_servi!AA25+Public_transport_existing_servi!AA26+Public_transport_existing_servi!AA27+Public_transport_existing_servi!AA33","v":69475},{"$f":"Public_transport_existing_servi!AB25+Public_transport_existing_servi!AB26+Public_transport_existing_servi!AB27+Public_transport_existing_servi!AB33","v":69475},{"$f":"Public_transport_existing_servi!AC25+Public_transport_existing_servi!AC26+Public_transport_existing_servi!AC27+Public_transport_existing_servi!AC33","v":69475},{"$f":"Public_transport_existing_servi!AD25+Public_transport_existing_servi!AD26+Public_transport_existing_servi!AD27+Public_transport_existing_servi!AD33","v":69475},{"$f":"Public_transport_existing_servi!AE25+Public_transport_existing_servi!AE26+Public_transport_existing_servi!AE27+Public_transport_existing_servi!AE33","v":2926205},{"$f":"Public_transport_existing_servi!AF25+Public_transport_existing_servi!AF26+Public_transport_existing_servi!AF27+Public_transport_existing_servi!AF33","v":2926200},{"$f":"Public_transport_existing_servi!AG25+Public_transport_existing_servi!AG26+Public_transport_existing_servi!AG27+Public_transport_existing_servi!AG33","v":2926200},{"$f":"Public_transport_existing_servi!AH25+Public_transport_existing_servi!AH26+Public_transport_existing_servi!AH27+Public_transport_existing_servi!AH33","v":2926200},{"$f":"Public_transport_existing_servi!AI25+Public_transport_existing_servi!AI26+Public_transport_existing_servi!AI27+Public_transport_existing_servi!AI33","v":2926200},{"$f":"Public_transport_existing_servi!AJ25+Public_transport_existing_servi!AJ26+Public_transport_existing_servi!AJ27+Public_transport_existing_servi!AJ33","v":2926200},{"$f":"Public_transport_existing_servi!AK25+Public_transport_existing_servi!AK26+Public_transport_existing_servi!AK27+Public_transport_existing_servi!AK33","v":2926200},{"$f":"Public_transport_existing_servi!AL25+Public_transport_existing_servi!AL26+Public_transport_existing_servi!AL27+Public_transport_existing_servi!AL33","v":2926200},{"$f":"Public_transport_existing_servi!AM25+Public_transport_existing_servi!AM26+Public_transport_existing_servi!AM27+Public_transport_existing_servi!AM33","v":2926200},{"$f":"Public_transport_existing_servi!AN25+Public_transport_existing_servi!AN26+Public_transport_existing_servi!AN27+Public_transport_existing_servi!AN33","v":418189},{"$f":"Public_transport_existing_servi!AO25+Public_transport_existing_servi!AO26+Public_transport_existing_servi!AO27+Public_transport_existing_servi!AO33","v":418189},{"$f":"Public_transport_existing_servi!AP25+Public_transport_existing_servi!AP26+Public_transport_existing_servi!AP27+Public_transport_existing_servi!AP33","v":418189},{"$f":"Public_transport_existing_servi!AQ25+Public_transport_existing_servi!AQ26+Public_transport_existing_servi!AQ27+Public_transport_existing_servi!AQ33","v":418189},{"$f":"Public_transport_existing_servi!AR25+Public_transport_existing_servi!AR26+Public_transport_existing_servi!AR27+Public_transport_existing_servi!AR33","v":418189},{"$f":"Public_transport_existing_servi!AS25+Public_transport_existing_servi!AS26+Public_transport_existing_servi!AS27+Public_transport_existing_servi!AS33","v":418189},{"$f":"Public_transport_existing_servi!AT25+Public_transport_existing_servi!AT26+Public_transport_existing_servi!AT27+Public_transport_existing_servi!AT33","v":418189},{"$f":"Public_transport_existing_servi!AU25+Public_transport_existing_servi!AU26+Public_transport_existing_servi!AU27+Public_transport_existing_servi!AU33","v":418189},{"$f":"Public_transport_existing_servi!AV25+Public_transport_existing_servi!AV26+Public_transport_existing_servi!AV27+Public_transport_existing_servi!AV33","v":418189},{"$f":"Public_transport_existing_servi!AW25+Public_transport_existing_servi!AW26+Public_transport_existing_servi!AW27+Public_transport_existing_servi!AW33","v":749227},{"$f":"Public_transport_existing_servi!AX25+Public_transport_existing_servi!AX26+Public_transport_existing_servi!AX27+Public_transport_existing_servi!AX33","v":749200},{"$f":"Public_transport_existing_servi!AY25+Public_transport_existing_servi!AY26+Public_transport_existing_servi!AY27+Public_transport_existing_servi!AY33","v":749200},{"$f":"Public_transport_existing_servi!AZ25+Public_transport_existing_servi!AZ26+Public_transport_existing_servi!AZ27+Public_transport_existing_servi!AZ33","v":749200},{"$f":"Public_transport_existing_servi!BA25+Public_transport_existing_servi!BA26+Public_transport_existing_servi!BA27+Public_transport_existing_servi!BA33","v":749200},{"$f":"Public_transport_existing_servi!BB25+Public_transport_existing_servi!BB26+Public_transport_existing_servi!BB27+Public_transport_existing_servi!BB33","v":749200},{"$f":"Public_transport_existing_servi!BC25+Public_transport_existing_servi!BC26+Public_transport_existing_servi!BC27+Public_transport_existing_servi!BC33","v":749200},{"$f":"Public_transport_existing_servi!BD25+Public_transport_existing_servi!BD26+Public_transport_existing_servi!BD27+Public_transport_existing_servi!BD33","v":749200},{"$f":"Public_transport_existing_servi!BE25+Public_transport_existing_servi!BE26+Public_transport_existing_servi!BE27+Public_transport_existing_servi!BE33","v":749200},{"$f":"Public_transport_existing_servi!BF25+Public_transport_existing_servi!BF26+Public_transport_existing_servi!BF27+Public_transport_existing_servi!BF33","v":0},{"$f":"Public_transport_existing_servi!BG25+Public_transport_existing_servi!BG26+Public_transport_existing_servi!BG27+Public_transport_existing_servi!BG33","v":0},{"$f":"Public_transport_existing_servi!BH25+Public_transport_existing_servi!BH26+Public_transport_existing_servi!BH27+Public_transport_existing_servi!BH33","v":0},{"$f":"Public_transport_existing_servi!BI25+Public_transport_existing_servi!BI26+Public_transport_existing_servi!BI27+Public_transport_existing_servi!BI33","v":0},{"$f":"Public_transport_existing_servi!BJ25+Public_transport_existing_servi!BJ26+Public_transport_existing_servi!BJ27+Public_transport_existing_servi!BJ33","v":0},{"$f":"Public_transport_existing_servi!BK25+Public_transport_existing_servi!BK26+Public_transport_existing_servi!BK27+Public_transport_existing_servi!BK33","v":0},{"$f":"Public_transport_existing_servi!BL25+Public_transport_existing_servi!BL26+Public_transport_existing_servi!BL27+Public_transport_existing_servi!BL33","v":0},{"$f":"Public_transport_existing_servi!BM25+Public_transport_existing_servi!BM26+Public_transport_existing_servi!BM27+Public_transport_existing_servi!BM33","v":0},{"$f":"Public_transport_existing_servi!BN25+Public_transport_existing_servi!BN26+Public_transport_existing_servi!BN27+Public_transport_existing_servi!BN33","v":0},{"$f":"Public_transport_existing_servi!BO25+Public_transport_existing_servi!BO26+Public_transport_existing_servi!BO27+Public_transport_existing_servi!BO33","v":0},{"$f":"Public_transport_existing_servi!BP25+Public_transport_existing_servi!BP26+Public_transport_existing_servi!BP27+Public_transport_existing_servi!BP33","v":0},{"$f":"Public_transport_existing_servi!BQ25+Public_transport_existing_servi!BQ26+Public_transport_existing_servi!BQ27+Public_transport_existing_servi!BQ33","v":0},{"$f":"Public_transport_existing_servi!BR25+Public_transport_existing_servi!BR26+Public_transport_existing_servi!BR27+Public_transport_existing_servi!BR33","v":0},{"$f":"Public_transport_existing_servi!BS25+Public_transport_existing_servi!BS26+Public_transport_existing_servi!BS27+Public_transport_existing_servi!BS33","v":0},{"$f":"Public_transport_existing_servi!BT25+Public_transport_existing_servi!BT26+Public_transport_existing_servi!BT27+Public_transport_existing_servi!BT33","v":0},{"$f":"Public_transport_existing_servi!BU25+Public_transport_existing_servi!BU26+Public_transport_existing_servi!BU27+Public_transport_existing_servi!BU33","v":0},{"$f":"Public_transport_existing_servi!BV25+Public_transport_existing_servi!BV26+Public_transport_existing_servi!BV27+Public_transport_existing_servi!BV33","v":0},{"$f":"Public_transport_existing_servi!BW25+Public_transport_existing_servi!BW26+Public_transport_existing_servi!BW27+Public_transport_existing_servi!BW33","v":0},{"$f":"Public_transport_existing_servi!BX25+Public_transport_existing_servi!BX26+Public_transport_existing_servi!BX27+Public_transport_existing_servi!BX33","v":124992},{"$f":"Public_transport_existing_servi!BY25+Public_transport_existing_servi!BY26+Public_transport_existing_servi!BY27+Public_transport_existing_servi!BY33","v":125000},{"$f":"Public_transport_existing_servi!BZ25+Public_transport_existing_servi!BZ26+Public_transport_existing_servi!BZ27+Public_transport_existing_servi!BZ33","v":125000},{"$f":"Public_transport_existing_servi!CA25+Public_transport_existing_servi!CA26+Public_transport_existing_servi!CA27+Public_transport_existing_servi!CA33","v":125000},{"$f":"Public_transport_existing_servi!CB25+Public_transport_existing_servi!CB26+Public_transport_existing_servi!CB27+Public_transport_existing_servi!CB33","v":125000},{"$f":"Public_transport_existing_servi!CC25+Public_transport_existing_servi!CC26+Public_transport_existing_servi!CC27+Public_transport_existing_servi!CC33","v":125000},{"$f":"Public_transport_existing_servi!CD25+Public_transport_existing_servi!CD26+Public_transport_existing_servi!CD27+Public_transport_existing_servi!CD33","v":125000},{"$f":"Public_transport_existing_servi!CE25+Public_transport_existing_servi!CE26+Public_transport_existing_servi!CE27+Public_transport_existing_servi!CE33","v":125000},{"$f":"Public_transport_existing_servi!CF25+Public_transport_existing_servi!CF26+Public_transport_existing_servi!CF27+Public_transport_existing_servi!CF33","v":125000},{"$f":"Public_transport_existing_servi!CG25+Public_transport_existing_servi!CG26+Public_transport_existing_servi!CG27+Public_transport_existing_servi!CG33","v":0},{"$f":"Public_transport_existing_servi!CH25+Public_transport_existing_servi!CH26+Public_transport_existing_servi!CH27+Public_transport_existing_servi!CH33","v":0},{"$f":"Public_transport_existing_servi!CI25+Public_transport_existing_servi!CI26+Public_transport_existing_servi!CI27+Public_transport_existing_servi!CI33","v":0},{"$f":"Public_transport_existing_servi!CJ25+Public_transport_existing_servi!CJ26+Public_transport_existing_servi!CJ27+Public_transport_existing_servi!CJ33","v":0},{"$f":"Public_transport_existing_servi!CK25+Public_transport_existing_servi!CK26+Public_transport_existing_servi!CK27+Public_transport_existing_servi!CK33","v":0},{"$f":"Public_transport_existing_servi!CL25+Public_transport_existing_servi!CL26+Public_transport_existing_servi!CL27+Public_transport_existing_servi!CL33","v":0},{"$f":"Public_transport_existing_servi!CM25+Public_transport_existing_servi!CM26+Public_transport_existing_servi!CM27+Public_transport_existing_servi!CM33","v":0},{"$f":"Public_transport_existing_servi!CN25+Public_transport_existing_servi!CN26+Public_transport_existing_servi!CN27+Public_transport_existing_servi!CN33","v":0},{"$f":"Public_transport_existing_servi!CO25+Public_transport_existing_servi!CO26+Public_transport_existing_servi!CO27+Public_transport_existing_servi!CO33","v":0},{"$f":"Public_transport_existing_servi!CP25+Public_transport_existing_servi!CP26+Public_transport_existing_servi!CP27+Public_transport_existing_servi!CP33","v":0},{"$f":"Public_transport_existing_servi!CQ25+Public_transport_existing_servi!CQ26+Public_transport_existing_servi!CQ27+Public_transport_existing_servi!CQ33","v":0},{"$f":"Public_transport_existing_servi!CR25+Public_transport_existing_servi!CR26+Public_transport_existing_servi!CR27+Public_transport_existing_servi!CR33","v":0},{"$f":"Public_transport_existing_servi!CS25+Public_transport_existing_servi!CS26+Public_transport_existing_servi!CS27+Public_transport_existing_servi!CS33","v":0},{"$f":"Public_transport_existing_servi!CT25+Public_transport_existing_servi!CT26+Public_transport_existing_servi!CT27+Public_transport_existing_servi!CT33","v":0},{"$f":"Public_transport_existing_servi!CU25+Public_transport_existing_servi!CU26+Public_transport_existing_servi!CU27+Public_transport_existing_servi!CU33","v":0},{"$f":"Public_transport_existing_servi!CV25+Public_transport_existing_servi!CV26+Public_transport_existing_servi!CV27+Public_transport_existing_servi!CV33","v":0},{"$f":"Public_transport_existing_servi!CW25+Public_transport_existing_servi!CW26+Public_transport_existing_servi!CW27+Public_transport_existing_servi!CW33","v":0},{"$f":"Public_transport_existing_servi!CX25+Public_transport_existing_servi!CX26+Public_transport_existing_servi!CX27+Public_transport_existing_servi!CX33","v":0},{"$f":"Public_transport_existing_servi!CY25+Public_transport_existing_servi!CY26+Public_transport_existing_servi!CY27+Public_transport_existing_servi!CY33","v":0},{"$f":"Public_transport_existing_servi!CZ25+Public_transport_existing_servi!CZ26+Public_transport_existing_servi!CZ27+Public_transport_existing_servi!CZ33","v":0},{"$f":"Public_transport_existing_servi!DA25+Public_transport_existing_servi!DA26+Public_transport_existing_servi!DA27+Public_transport_existing_servi!DA33","v":0},{"$f":"Public_transport_existing_servi!DB25+Public_transport_existing_servi!DB26+Public_transport_existing_servi!DB27+Public_transport_existing_servi!DB33","v":0},{"$f":"Public_transport_existing_servi!DC25+Public_transport_existing_servi!DC26+Public_transport_existing_servi!DC27+Public_transport_existing_servi!DC33","v":0},{"$f":"Public_transport_existing_servi!DD25+Public_transport_existing_servi!DD26+Public_transport_existing_servi!DD27+Public_transport_existing_servi!DD33","v":0},{"$f":"Public_transport_existing_servi!DE25+Public_transport_existing_servi!DE26+Public_transport_existing_servi!DE27+Public_transport_existing_servi!DE33","v":0},{"$f":"Public_transport_existing_servi!DF25+Public_transport_existing_servi!DF26+Public_transport_existing_servi!DF27+Public_transport_existing_servi!DF33","v":0},{"$f":"Public_transport_existing_servi!DG25+Public_transport_existing_servi!DG26+Public_transport_existing_servi!DG27+Public_transport_existing_servi!DG33","v":0},{"$f":"Public_transport_existing_servi!DH25+Public_transport_existing_servi!DH26+Public_transport_existing_servi!DH27+Public_transport_existing_servi!DH33","v":0},{"$f":"Public_transport_existing_servi!DI25+Public_transport_existing_servi!DI26+Public_transport_existing_servi!DI27+Public_transport_existing_servi!DI33","v":0},{"$f":"Public_transport_existing_servi!DJ25+Public_transport_existing_servi!DJ26+Public_transport_existing_servi!DJ27+Public_transport_existing_servi!DJ33","v":0},{"$f":"Public_transport_existing_servi!DK25+Public_transport_existing_servi!DK26+Public_transport_existing_servi!DK27+Public_transport_existing_servi!DK33","v":0},{"$f":"Public_transport_existing_servi!DL25+Public_transport_existing_servi!DL26+Public_transport_existing_servi!DL27+Public_transport_existing_servi!DL33","v":0},{"$f":"Public_transport_existing_servi!DM25+Public_transport_existing_servi!DM26+Public_transport_existing_servi!DM27+Public_transport_existing_servi!DM33","v":0},{"$f":"Public_transport_existing_servi!DN25+Public_transport_existing_servi!DN26+Public_transport_existing_servi!DN27+Public_transport_existing_servi!DN33","v":0},{"$f":"Public_transport_existing_servi!DO25+Public_transport_existing_servi!DO26+Public_transport_existing_servi!DO27+Public_transport_existing_servi!DO33","v":0},{"$f":"Public_transport_existing_servi!DP25+Public_transport_existing_servi!DP26+Public_transport_existing_servi!DP27+Public_transport_existing_servi!DP33","v":0},{"$f":"Public_transport_existing_servi!DQ25+Public_transport_existing_servi!DQ26+Public_transport_existing_servi!DQ27+Public_transport_existing_servi!DQ33","v":0},{"$f":"Public_transport_existing_servi!DR25+Public_transport_existing_servi!DR26+Public_transport_existing_servi!DR27+Public_transport_existing_servi!DR33","v":0},{"$f":"Public_transport_existing_servi!DS25+Public_transport_existing_servi!DS26+Public_transport_existing_servi!DS27+Public_transport_existing_servi!DS33","v":0},{"$f":"Public_transport_existing_servi!DT25+Public_transport_existing_servi!DT26+Public_transport_existing_servi!DT27+Public_transport_existing_servi!DT33","v":0},{"$f":"Public_transport_existing_servi!DU25+Public_transport_existing_servi!DU26+Public_transport_existing_servi!DU27+Public_transport_existing_servi!DU33","v":0},{"$f":"Public_transport_existing_servi!DV25+Public_transport_existing_servi!DV26+Public_transport_existing_servi!DV27+Public_transport_existing_servi!DV33","v":0},{"$f":"Public_transport_existing_servi!DW25+Public_transport_existing_servi!DW26+Public_transport_existing_servi!DW27+Public_transport_existing_servi!DW33","v":0},{"$f":"Public_transport_existing_servi!DX25+Public_transport_existing_servi!DX26+Public_transport_existing_servi!DX27+Public_transport_existing_servi!DX33","v":0},{"$f":"Public_transport_existing_servi!DY25+Public_transport_existing_servi!DY26+Public_transport_existing_servi!DY27+Public_transport_existing_servi!DY33","v":0},{"$f":"Public_transport_existing_servi!DZ25+Public_transport_existing_servi!DZ26+Public_transport_existing_servi!DZ27+Public_transport_existing_servi!DZ33","v":0},{"$f":"Public_transport_existing_servi!EA25+Public_transport_existing_servi!EA26+Public_transport_existing_servi!EA27+Public_transport_existing_servi!EA33","v":0},{"$f":"Public_transport_existing_servi!EB25+Public_transport_existing_servi!EB26+Public_transport_existing_servi!EB27+Public_transport_existing_servi!EB33","v":0},{"$f":"Public_transport_existing_servi!EC25+Public_transport_existing_servi!EC26+Public_transport_existing_servi!EC27+Public_transport_existing_servi!EC33","v":0},{"$f":"Public_transport_existing_servi!ED25+Public_transport_existing_servi!ED26+Public_transport_existing_servi!ED27+Public_transport_existing_servi!ED33","v":0},{"$f":"Public_transport_existing_servi!EE25+Public_transport_existing_servi!EE26+Public_transport_existing_servi!EE27+Public_transport_existing_servi!EE33","v":0},{"$f":"Public_transport_existing_servi!EF25+Public_transport_existing_servi!EF26+Public_transport_existing_servi!EF27+Public_transport_existing_servi!EF33","v":0},{"$f":"Public_transport_existing_servi!EG25+Public_transport_existing_servi!EG26+Public_transport_existing_servi!EG27+Public_transport_existing_servi!EG33","v":0},{"$f":"Public_transport_existing_servi!EH25+Public_transport_existing_servi!EH26+Public_transport_existing_servi!EH27+Public_transport_existing_servi!EH33","v":0},{"$f":"Public_transport_existing_servi!EI25+Public_transport_existing_servi!EI26+Public_transport_existing_servi!EI27+Public_transport_existing_servi!EI33","v":0},{"$f":"Public_transport_existing_servi!EJ25+Public_transport_existing_servi!EJ26+Public_transport_existing_servi!EJ27+Public_transport_existing_servi!EJ33","v":0},{"$f":"Public_transport_existing_servi!EK25+Public_transport_existing_servi!EK26+Public_transport_existing_servi!EK27+Public_transport_existing_servi!EK33","v":0},{"$f":"Public_transport_existing_servi!EL25+Public_transport_existing_servi!EL26+Public_transport_existing_servi!EL27+Public_transport_existing_servi!EL33","v":0},{"$f":"Public_transport_existing_servi!EM25+Public_transport_existing_servi!EM26+Public_transport_existing_servi!EM27+Public_transport_existing_servi!EM33","v":0},{"$f":"Public_transport_existing_servi!EN25+Public_transport_existing_servi!EN26+Public_transport_existing_servi!EN27+Public_transport_existing_servi!EN33","v":0},{"$f":"Public_transport_existing_servi!EO25+Public_transport_existing_servi!EO26+Public_transport_existing_servi!EO27+Public_transport_existing_servi!EO33","v":0},{"$f":"Public_transport_existing_servi!EP25+Public_transport_existing_servi!EP26+Public_transport_existing_servi!EP27+Public_transport_existing_servi!EP33","v":0},{"$f":"Public_transport_existing_servi!EQ25+Public_transport_existing_servi!EQ26+Public_transport_existing_servi!EQ27+Public_transport_existing_servi!EQ33","v":0},{"$f":"Public_transport_existing_servi!ER25+Public_transport_existing_servi!ER26+Public_transport_existing_servi!ER27+Public_transport_existing_servi!ER33","v":0},{"$f":"Public_transport_existing_servi!ES25+Public_transport_existing_servi!ES26+Public_transport_existing_servi!ES27+Public_transport_existing_servi!ES33","v":0},{"$f":"Public_transport_existing_servi!ET25+Public_transport_existing_servi!ET26+Public_transport_existing_servi!ET27+Public_transport_existing_servi!ET33","v":0},{"$f":"Public_transport_existing_servi!EU25+Public_transport_existing_servi!EU26+Public_transport_existing_servi!EU27+Public_transport_existing_servi!EU33","v":0},{"$f":"Public_transport_existing_servi!EV25+Public_transport_existing_servi!EV26+Public_transport_existing_servi!EV27+Public_transport_existing_servi!EV33","v":0},{"$f":"Public_transport_existing_servi!EW25+Public_transport_existing_servi!EW26+Public_transport_existing_servi!EW27+Public_transport_existing_servi!EW33","v":0},{"$f":"Public_transport_existing_servi!EX25+Public_transport_existing_servi!EX26+Public_transport_existing_servi!EX27+Public_transport_existing_servi!EX33","v":0},{"$f":"Public_transport_existing_servi!EY25+Public_transport_existing_servi!EY26+Public_transport_existing_servi!EY27+Public_transport_existing_servi!EY33","v":0},{"$f":"Public_transport_existing_servi!EZ25+Public_transport_existing_servi!EZ26+Public_transport_existing_servi!EZ27+Public_transport_existing_servi!EZ33","v":0},{"$f":"Public_transport_existing_servi!FA25+Public_transport_existing_servi!FA26+Public_transport_existing_servi!FA27+Public_transport_existing_servi!FA33","v":0},{"$f":"Public_transport_existing_servi!FB25+Public_transport_existing_servi!FB26+Public_transport_existing_servi!FB27+Public_transport_existing_servi!FB33","v":0},{"$f":"Public_transport_existing_servi!FC25+Public_transport_existing_servi!FC26+Public_transport_existing_servi!FC27+Public_transport_existing_servi!FC33","v":0},{"$f":"Public_transport_existing_servi!FD25+Public_transport_existing_servi!FD26+Public_transport_existing_servi!FD27+Public_transport_existing_servi!FD33","v":0},{"$f":"Public_transport_existing_servi!FE25+Public_transport_existing_servi!FE26+Public_transport_existing_servi!FE27+Public_transport_existing_servi!FE33","v":0},{"$f":"Public_transport_existing_servi!FF25+Public_transport_existing_servi!FF26+Public_transport_existing_servi!FF27+Public_transport_existing_servi!FF33","v":0},{"$f":"Public_transport_existing_servi!FG25+Public_transport_existing_servi!FG26+Public_transport_existing_servi!FG27+Public_transport_existing_servi!FG33","v":0},{"$f":"Public_transport_existing_servi!FH25+Public_transport_existing_servi!FH26+Public_transport_existing_servi!FH27+Public_transport_existing_servi!FH33","v":0},{"$f":"Public_transport_existing_servi!FI25+Public_transport_existing_servi!FI26+Public_transport_existing_servi!FI27+Public_transport_existing_servi!FI33","v":0},{"$f":"Public_transport_existing_servi!FJ25+Public_transport_existing_servi!FJ26+Public_transport_existing_servi!FJ27+Public_transport_existing_servi!FJ33","v":0},{"$f":"Public_transport_existing_servi!FK25+Public_transport_existing_servi!FK26+Public_transport_existing_servi!FK27+Public_transport_existing_servi!FK33","v":0},{"$f":"Public_transport_existing_servi!FL25+Public_transport_existing_servi!FL26+Public_transport_existing_servi!FL27+Public_transport_existing_servi!FL33","v":0},{"$f":"Public_transport_existing_servi!FM25+Public_transport_existing_servi!FM26+Public_transport_existing_servi!FM27+Public_transport_existing_servi!FM33","v":0},{"$f":"Public_transport_existing_servi!FN25+Public_transport_existing_servi!FN26+Public_transport_existing_servi!FN27+Public_transport_existing_servi!FN33","v":0},{"$f":"Public_transport_existing_servi!FO25+Public_transport_existing_servi!FO26+Public_transport_existing_servi!FO27+Public_transport_existing_servi!FO33","v":0},{"$f":"Public_transport_existing_servi!FP25+Public_transport_existing_servi!FP26+Public_transport_existing_servi!FP27+Public_transport_existing_servi!FP33","v":0},{"$f":"Public_transport_existing_servi!FQ25+Public_transport_existing_servi!FQ26+Public_transport_existing_servi!FQ27+Public_transport_existing_servi!FQ33","v":0},{"$f":"Public_transport_existing_servi!FR25+Public_transport_existing_servi!FR26+Public_transport_existing_servi!FR27+Public_transport_existing_servi!FR33","v":0},{"$f":"Public_transport_existing_servi!FS25+Public_transport_existing_servi!FS26+Public_transport_existing_servi!FS27+Public_transport_existing_servi!FS33","v":0},{"$f":"Public_transport_existing_servi!FT25+Public_transport_existing_servi!FT26+Public_transport_existing_servi!FT27+Public_transport_existing_servi!FT33","v":0},{"$f":"Public_transport_existing_servi!FU25+Public_transport_existing_servi!FU26+Public_transport_existing_servi!FU27+Public_transport_existing_servi!FU33","v":0},{"$f":"Public_transport_existing_servi!FV25+Public_transport_existing_servi!FV26+Public_transport_existing_servi!FV27+Public_transport_existing_servi!FV33","v":0},{"$f":"Public_transport_existing_servi!FW25+Public_transport_existing_servi!FW26+Public_transport_existing_servi!FW27+Public_transport_existing_servi!FW33","v":0},{"$f":"Public_transport_existing_servi!FX25+Public_transport_existing_servi!FX26+Public_transport_existing_servi!FX27+Public_transport_existing_servi!FX33","v":0},{"$f":"Public_transport_existing_servi!FY25+Public_transport_existing_servi!FY26+Public_transport_existing_servi!FY27+Public_transport_existing_servi!FY33","v":0},{"$f":"Public_transport_existing_servi!FZ25+Public_transport_existing_servi!FZ26+Public_transport_existing_servi!FZ27+Public_transport_existing_servi!FZ33","v":0},{"$f":"Public_transport_existing_servi!GA25+Public_transport_existing_servi!GA26+Public_transport_existing_servi!GA27+Public_transport_existing_servi!GA33","v":0},{"$f":"Public_transport_existing_servi!GB25+Public_transport_existing_servi!GB26+Public_transport_existing_servi!GB27+Public_transport_existing_servi!GB33","v":0},{"$f":"Public_transport_existing_servi!GC25+Public_transport_existing_servi!GC26+Public_transport_existing_servi!GC27+Public_transport_existing_servi!GC33","v":0},{"$f":"Public_transport_existing_servi!GD25+Public_transport_existing_servi!GD26+Public_transport_existing_servi!GD27+Public_transport_existing_servi!GD33","v":0},{"$f":"Public_transport_existing_servi!GE25+Public_transport_existing_servi!GE26+Public_transport_existing_servi!GE27+Public_transport_existing_servi!GE33","v":0},{"$f":"Public_transport_existing_servi!GF25+Public_transport_existing_servi!GF26+Public_transport_existing_servi!GF27+Public_transport_existing_servi!GF33","v":0},{"$f":"Public_transport_existing_servi!GG25+Public_transport_existing_servi!GG26+Public_transport_existing_servi!GG27+Public_transport_existing_servi!GG33","v":0},{"$f":"Public_transport_existing_servi!GH25+Public_transport_existing_servi!GH26+Public_transport_existing_servi!GH27+Public_transport_existing_servi!GH33","v":0},{"$f":"Public_transport_existing_servi!GI25+Public_transport_existing_servi!GI26+Public_transport_existing_servi!GI27+Public_transport_existing_servi!GI33","v":0},{"$f":"Public_transport_existing_servi!GJ25+Public_transport_existing_servi!GJ26+Public_transport_existing_servi!GJ27+Public_transport_existing_servi!GJ33","v":0},{"$f":"Public_transport_existing_servi!GK25+Public_transport_existing_servi!GK26+Public_transport_existing_servi!GK27+Public_transport_existing_servi!GK33","v":0},{"$f":"Public_transport_existing_servi!GL25+Public_transport_existing_servi!GL26+Public_transport_existing_servi!GL27+Public_transport_existing_servi!GL33","v":0},{"$f":"Public_transport_existing_servi!GM25+Public_transport_existing_servi!GM26+Public_transport_existing_servi!GM27+Public_transport_existing_servi!GM33","v":0},{"$f":"Public_transport_existing_servi!GN25+Public_transport_existing_servi!GN26+Public_transport_existing_servi!GN27+Public_transport_existing_servi!GN33","v":0},{"$f":"Public_transport_existing_servi!GO25+Public_transport_existing_servi!GO26+Public_transport_existing_servi!GO27+Public_transport_existing_servi!GO33","v":0},{"$f":"Public_transport_existing_servi!GP25+Public_transport_existing_servi!GP26+Public_transport_existing_servi!GP27+Public_transport_existing_servi!GP33","v":0},{"$f":"Public_transport_existing_servi!GQ25+Public_transport_existing_servi!GQ26+Public_transport_existing_servi!GQ27+Public_transport_existing_servi!GQ33","v":0},{"$f":"Public_transport_existing_servi!GR25+Public_transport_existing_servi!GR26+Public_transport_existing_servi!GR27+Public_transport_existing_servi!GR33","v":0},{"$f":"Public_transport_existing_servi!GS25+Public_transport_existing_servi!GS26+Public_transport_existing_servi!GS27+Public_transport_existing_servi!GS33","v":0},{"$f":"Public_transport_existing_servi!GT25+Public_transport_existing_servi!GT26+Public_transport_existing_servi!GT27+Public_transport_existing_servi!GT33","v":0},{"$f":"Public_transport_existing_servi!GU25+Public_transport_existing_servi!GU26+Public_transport_existing_servi!GU27+Public_transport_existing_servi!GU33","v":0},{"$f":"Public_transport_existing_servi!GV25+Public_transport_existing_servi!GV26+Public_transport_existing_servi!GV27+Public_transport_existing_servi!GV33","v":0},{"$f":"Public_transport_existing_servi!GW25+Public_transport_existing_servi!GW26+Public_transport_existing_servi!GW27+Public_transport_existing_servi!GW33","v":0},{"$f":"Public_transport_existing_servi!GX25+Public_transport_existing_servi!GX26+Public_transport_existing_servi!GX27+Public_transport_existing_servi!GX33","v":0},{"$f":"Public_transport_existing_servi!GY25+Public_transport_existing_servi!GY26+Public_transport_existing_servi!GY27+Public_transport_existing_servi!GY33","v":0},{"$f":"Public_transport_existing_servi!GZ25+Public_transport_existing_servi!GZ26+Public_transport_existing_servi!GZ27+Public_transport_existing_servi!GZ33","v":0},{"$f":"Public_transport_existing_servi!HA25+Public_transport_existing_servi!HA26+Public_transport_existing_servi!HA27+Public_transport_existing_servi!HA33","v":0},{"$f":"Public_transport_existing_servi!HB25+Public_transport_existing_servi!HB26+Public_transport_existing_servi!HB27+Public_transport_existing_servi!HB33","v":0},{"$f":"Public_transport_existing_servi!HC25+Public_transport_existing_servi!HC26+Public_transport_existing_servi!HC27+Public_transport_existing_servi!HC33","v":0},{"$f":"Public_transport_existing_servi!HD25+Public_transport_existing_servi!HD26+Public_transport_existing_servi!HD27+Public_transport_existing_servi!HD33","v":0},{"$f":"Public_transport_existing_servi!HE25+Public_transport_existing_servi!HE26+Public_transport_existing_servi!HE27+Public_transport_existing_servi!HE33","v":0},{"$f":"Public_transport_existing_servi!HF25+Public_transport_existing_servi!HF26+Public_transport_existing_servi!HF27+Public_transport_existing_servi!HF33","v":0},{"$f":"Public_transport_existing_servi!HG25+Public_transport_existing_servi!HG26+Public_transport_existing_servi!HG27+Public_transport_existing_servi!HG33","v":0},{"$f":"Public_transport_existing_servi!HH25+Public_transport_existing_servi!HH26+Public_transport_existing_servi!HH27+Public_transport_existing_servi!HH33","v":0},{"$f":"Public_transport_existing_servi!HI25+Public_transport_existing_servi!HI26+Public_transport_existing_servi!HI27+Public_transport_existing_servi!HI33","v":0},{"$f":"Public_transport_existing_servi!HJ25+Public_transport_existing_servi!HJ26+Public_transport_existing_servi!HJ27+Public_transport_existing_servi!HJ33","v":0},{"$f":"Public_transport_existing_servi!HK25+Public_transport_existing_servi!HK26+Public_transport_existing_servi!HK27+Public_transport_existing_servi!HK33","v":0},{"$f":"Public_transport_existing_servi!HL25+Public_transport_existing_servi!HL26+Public_transport_existing_servi!HL27+Public_transport_existing_servi!HL33","v":0},{"$f":"Public_transport_existing_servi!HM25+Public_transport_existing_servi!HM26+Public_transport_existing_servi!HM27+Public_transport_existing_servi!HM33","v":0},{"$f":"Public_transport_existing_servi!HN25+Public_transport_existing_servi!HN26+Public_transport_existing_servi!HN27+Public_transport_existing_servi!HN33","v":0},{"$f":"Public_transport_existing_servi!HO25+Public_transport_existing_servi!HO26+Public_transport_existing_servi!HO27+Public_transport_existing_servi!HO33","v":0},{"$f":"Public_transport_existing_servi!HP25+Public_transport_existing_servi!HP26+Public_transport_existing_servi!HP27+Public_transport_existing_servi!HP33","v":0},{"$f":"Public_transport_existing_servi!HQ25+Public_transport_existing_servi!HQ26+Public_transport_existing_servi!HQ27+Public_transport_existing_servi!HQ33","v":0},{"$f":"Public_transport_existing_servi!HR25+Public_transport_existing_servi!HR26+Public_transport_existing_servi!HR27+Public_transport_existing_servi!HR33","v":0},{"$f":"Public_transport_existing_servi!HS25+Public_transport_existing_servi!HS26+Public_transport_existing_servi!HS27+Public_transport_existing_servi!HS33","v":0},{"$f":"Public_transport_existing_servi!HT25+Public_transport_existing_servi!HT26+Public_transport_existing_servi!HT27+Public_transport_existing_servi!HT33","v":0},{"$f":"Public_transport_existing_servi!HU25+Public_transport_existing_servi!HU26+Public_transport_existing_servi!HU27+Public_transport_existing_servi!HU33","v":0},{"$f":"Public_transport_existing_servi!HV25+Public_transport_existing_servi!HV26+Public_transport_existing_servi!HV27+Public_transport_existing_servi!HV33","v":0},{"$f":"Public_transport_existing_servi!HW25+Public_transport_existing_servi!HW26+Public_transport_existing_servi!HW27+Public_transport_existing_servi!HW33","v":0},{"$f":"Public_transport_existing_servi!HX25+Public_transport_existing_servi!HX26+Public_transport_existing_servi!HX27+Public_transport_existing_servi!HX33","v":0},{"$f":"Public_transport_existing_servi!HY25+Public_transport_existing_servi!HY26+Public_transport_existing_servi!HY27+Public_transport_existing_servi!HY33","v":0},{"$f":"Public_transport_existing_servi!HZ25+Public_transport_existing_servi!HZ26+Public_transport_existing_servi!HZ27+Public_transport_existing_servi!HZ33","v":0},{"$f":"Public_transport_existing_servi!IA25+Public_transport_existing_servi!IA26+Public_transport_existing_servi!IA27+Public_transport_existing_servi!IA33","v":0},{"$f":"Public_transport_existing_servi!IB25+Public_transport_existing_servi!IB26+Public_transport_existing_servi!IB27+Public_transport_existing_servi!IB33","v":0},{"$f":"Public_transport_existing_servi!IC25+Public_transport_existing_servi!IC26+Public_transport_existing_servi!IC27+Public_transport_existing_servi!IC33","v":0},{"$f":"Public_transport_existing_servi!ID25+Public_transport_existing_servi!ID26+Public_transport_existing_servi!ID27+Public_transport_existing_servi!ID33","v":0},{"$f":"Public_transport_existing_servi!IE25+Public_transport_existing_servi!IE26+Public_transport_existing_servi!IE27+Public_transport_existing_servi!IE33","v":0},{"$f":"Public_transport_existing_servi!IF25+Public_transport_existing_servi!IF26+Public_transport_existing_servi!IF27+Public_transport_existing_servi!IF33","v":0},{"$f":"Public_transport_existing_servi!IG25+Public_transport_existing_servi!IG26+Public_transport_existing_servi!IG27+Public_transport_existing_servi!IG33","v":0},{"$f":"Public_transport_existing_servi!IH25+Public_transport_existing_servi!IH26+Public_transport_existing_servi!IH27+Public_transport_existing_servi!IH33","v":0},{"$f":"Public_transport_existing_servi!II25+Public_transport_existing_servi!II26+Public_transport_existing_servi!II27+Public_transport_existing_servi!II33","v":0},{"$f":"Public_transport_existing_servi!IJ25+Public_transport_existing_servi!IJ26+Public_transport_existing_servi!IJ27+Public_transport_existing_servi!IJ33","v":0},{"$f":"Public_transport_existing_servi!IK25+Public_transport_existing_servi!IK26+Public_transport_existing_servi!IK27+Public_transport_existing_servi!IK33","v":0},{"$f":"Public_transport_existing_servi!IL25+Public_transport_existing_servi!IL26+Public_transport_existing_servi!IL27+Public_transport_existing_servi!IL33","v":0},{"$f":"Public_transport_existing_servi!IM25+Public_transport_existing_servi!IM26+Public_transport_existing_servi!IM27+Public_transport_existing_servi!IM33","v":0},{"$f":"Public_transport_existing_servi!IN25+Public_transport_existing_servi!IN26+Public_transport_existing_servi!IN27+Public_transport_existing_servi!IN33","v":0},{"$f":"Public_transport_existing_servi!IO25+Public_transport_existing_servi!IO26+Public_transport_existing_servi!IO27+Public_transport_existing_servi!IO33","v":0},{"$f":"Public_transport_existing_servi!IP25+Public_transport_existing_servi!IP26+Public_transport_existing_servi!IP27+Public_transport_existing_servi!IP33","v":1500},{"$f":"Public_transport_existing_servi!IQ25+Public_transport_existing_servi!IQ26+Public_transport_existing_servi!IQ27+Public_transport_existing_servi!IQ33","v":1505},{"$f":"Public_transport_existing_servi!IR25+Public_transport_existing_servi!IR26+Public_transport_existing_servi!IR27+Public_transport_existing_servi!IR33","v":1510},{"$f":"Public_transport_existing_servi!IS25+Public_transport_existing_servi!IS26+Public_transport_existing_servi!IS27+Public_transport_existing_servi!IS33","v":1515},{"$f":"Public_transport_existing_servi!IT25+Public_transport_existing_servi!IT26+Public_transport_existing_servi!IT27+Public_transport_existing_servi!IT33","v":1520},{"$f":"Public_transport_existing_servi!IU25+Public_transport_existing_servi!IU26+Public_transport_existing_servi!IU27+Public_transport_existing_servi!IU33","v":1525},{"$f":"Public_transport_existing_servi!IV25+Public_transport_existing_servi!IV26+Public_transport_existing_servi!IV27+Public_transport_existing_servi!IV33","v":1530},{"$f":"Public_transport_existing_servi!IW25+Public_transport_existing_servi!IW26+Public_transport_existing_servi!IW27+Public_transport_existing_servi!IW33","v":1535},{"$f":"Public_transport_existing_servi!IX25+Public_transport_existing_servi!IX26+Public_transport_existing_servi!IX27+Public_transport_existing_servi!IX33","v":1540},{"$f":"Public_transport_existing_servi!IY25+Public_transport_existing_servi!IY26+Public_transport_existing_servi!IY27+Public_transport_existing_servi!IY33","v":40002},{"$f":"Public_transport_existing_servi!IZ25+Public_transport_existing_servi!IZ26+Public_transport_existing_servi!IZ27+Public_transport_existing_servi!IZ33","v":40010},{"$f":"Public_transport_existing_servi!JA25+Public_transport_existing_servi!JA26+Public_transport_existing_servi!JA27+Public_transport_existing_servi!JA33","v":40020},{"$f":"Public_transport_existing_servi!JB25+Public_transport_existing_servi!JB26+Public_transport_existing_servi!JB27+Public_transport_existing_servi!JB33","v":40030},{"$f":"Public_transport_existing_servi!JC25+Public_transport_existing_servi!JC26+Public_transport_existing_servi!JC27+Public_transport_existing_servi!JC33","v":40040},{"$f":"Public_transport_existing_servi!JD25+Public_transport_existing_servi!JD26+Public_transport_existing_servi!JD27+Public_transport_existing_servi!JD33","v":40050},{"$f":"Public_transport_existing_servi!JE25+Public_transport_existing_servi!JE26+Public_transport_existing_servi!JE27+Public_transport_existing_servi!JE33","v":40060},{"$f":"Public_transport_existing_servi!JF25+Public_transport_existing_servi!JF26+Public_transport_existing_servi!JF27+Public_transport_existing_servi!JF33","v":40070},{"$f":"Public_transport_existing_servi!JG25+Public_transport_existing_servi!JG26+Public_transport_existing_servi!JG27+Public_transport_existing_servi!JG33","v":40080},{"$f":"Public_transport_existing_servi!JH25+Public_transport_existing_servi!JH26+Public_transport_existing_servi!JH27+Public_transport_existing_servi!JH33","v":7600},{"$f":"Public_transport_existing_servi!JI25+Public_transport_existing_servi!JI26+Public_transport_existing_servi!JI27+Public_transport_existing_servi!JI33","v":7600},{"$f":"Public_transport_existing_servi!JJ25+Public_transport_existing_servi!JJ26+Public_transport_existing_servi!JJ27+Public_transport_existing_servi!JJ33","v":7600},{"$f":"Public_transport_existing_servi!JK25+Public_transport_existing_servi!JK26+Public_transport_existing_servi!JK27+Public_transport_existing_servi!JK33","v":7600},{"$f":"Public_transport_existing_servi!JL25+Public_transport_existing_servi!JL26+Public_transport_existing_servi!JL27+Public_transport_existing_servi!JL33","v":7600},{"$f":"Public_transport_existing_servi!JM25+Public_transport_existing_servi!JM26+Public_transport_existing_servi!JM27+Public_transport_existing_servi!JM33","v":7600},{"$f":"Public_transport_existing_servi!JN25+Public_transport_existing_servi!JN26+Public_transport_existing_servi!JN27+Public_transport_existing_servi!JN33","v":7600},{"$f":"Public_transport_existing_servi!JO25+Public_transport_existing_servi!JO26+Public_transport_existing_servi!JO27+Public_transport_existing_servi!JO33","v":7600},{"$f":"Public_transport_existing_servi!JP25+Public_transport_existing_servi!JP26+Public_transport_existing_servi!JP27+Public_transport_existing_servi!JP33","v":7600},{"$f":"Public_transport_existing_servi!JQ25+Public_transport_existing_servi!JQ26+Public_transport_existing_servi!JQ27+Public_transport_existing_servi!JQ33","v":7},{"$f":"Public_transport_existing_servi!JR25+Public_transport_existing_servi!JR26+Public_transport_existing_servi!JR27+Public_transport_existing_servi!JR33","v":7},{"$f":"Public_transport_existing_servi!JS25+Public_transport_existing_servi!JS26+Public_transport_existing_servi!JS27+Public_transport_existing_servi!JS33","v":7},{"$f":"Public_transport_existing_servi!JT25+Public_transport_existing_servi!JT26+Public_transport_existing_servi!JT27+Public_transport_existing_servi!JT33","v":7},{"$f":"Public_transport_existing_servi!JU25+Public_transport_existing_servi!JU26+Public_transport_existing_servi!JU27+Public_transport_existing_servi!JU33","v":7},{"$f":"Public_transport_existing_servi!JV25+Public_transport_existing_servi!JV26+Public_transport_existing_servi!JV27+Public_transport_existing_servi!JV33","v":7},{"$f":"Public_transport_existing_servi!JW25+Public_transport_existing_servi!JW26+Public_transport_existing_servi!JW27+Public_transport_existing_servi!JW33","v":7},{"$f":"Public_transport_existing_servi!JX25+Public_transport_existing_servi!JX26+Public_transport_existing_servi!JX27+Public_transport_existing_servi!JX33","v":7},{"$f":"Public_transport_existing_servi!JY25+Public_transport_existing_servi!JY26+Public_transport_existing_servi!JY27+Public_transport_existing_servi!JY33","v":7},{"$f":"Public_transport_existing_servi!JZ25+Public_transport_existing_servi!JZ26+Public_transport_existing_servi!JZ27+Public_transport_existing_servi!JZ33","v":296551},{"$f":"Public_transport_existing_servi!KA25+Public_transport_existing_servi!KA26+Public_transport_existing_servi!KA27+Public_transport_existing_servi!KA33","v":296610},{"$f":"Public_transport_existing_servi!KB25+Public_transport_existing_servi!KB26+Public_transport_existing_servi!KB27+Public_transport_existing_servi!KB33","v":296684},{"$f":"Public_transport_existing_servi!KC25+Public_transport_existing_servi!KC26+Public_transport_existing_servi!KC27+Public_transport_existing_servi!KC33","v":296758},{"$f":"Public_transport_existing_servi!KD25+Public_transport_existing_servi!KD26+Public_transport_existing_servi!KD27+Public_transport_existing_servi!KD33","v":296833},{"$f":"Public_transport_existing_servi!KE25+Public_transport_existing_servi!KE26+Public_transport_existing_servi!KE27+Public_transport_existing_servi!KE33","v":296907},{"$f":"Public_transport_existing_servi!KF25+Public_transport_existing_servi!KF26+Public_transport_existing_servi!KF27+Public_transport_existing_servi!KF33","v":296981},{"$f":"Public_transport_existing_servi!KG25+Public_transport_existing_servi!KG26+Public_transport_existing_servi!KG27+Public_transport_existing_servi!KG33","v":297055},{"$f":"Public_transport_existing_servi!KH25+Public_transport_existing_servi!KH26+Public_transport_existing_servi!KH27+Public_transport_existing_servi!KH33","v":297129},{"$f":"Public_transport_existing_servi!KI25+Public_transport_existing_servi!KI26+Public_transport_existing_servi!KI27+Public_transport_existing_servi!KI33","v":537477},{"$f":"Public_transport_existing_servi!KJ25+Public_transport_existing_servi!KJ26+Public_transport_existing_servi!KJ27+Public_transport_existing_servi!KJ33","v":537554},{"$f":"Public_transport_existing_servi!KK25+Public_transport_existing_servi!KK26+Public_transport_existing_servi!KK27+Public_transport_existing_servi!KK33","v":537689},{"$f":"Public_transport_existing_servi!KL25+Public_transport_existing_servi!KL26+Public_transport_existing_servi!KL27+Public_transport_existing_servi!KL33","v":537823},{"$f":"Public_transport_existing_servi!KM25+Public_transport_existing_servi!KM26+Public_transport_existing_servi!KM27+Public_transport_existing_servi!KM33","v":537957},{"$f":"Public_transport_existing_servi!KN25+Public_transport_existing_servi!KN26+Public_transport_existing_servi!KN27+Public_transport_existing_servi!KN33","v":538092},{"$f":"Public_transport_existing_servi!KO25+Public_transport_existing_servi!KO26+Public_transport_existing_servi!KO27+Public_transport_existing_servi!KO33","v":538226},{"$f":"Public_transport_existing_servi!KP25+Public_transport_existing_servi!KP26+Public_transport_existing_servi!KP27+Public_transport_existing_servi!KP33","v":538360},{"$f":"Public_transport_existing_servi!KQ25+Public_transport_existing_servi!KQ26+Public_transport_existing_servi!KQ27+Public_transport_existing_servi!KQ33","v":538495},{"$f":"Public_transport_existing_servi!KR25+Public_transport_existing_servi!KR26+Public_transport_existing_servi!KR27+Public_transport_existing_servi!KR33","v":{"$error":"#VALUE!"}},{"$f":"Public_transport_existing_servi!KS25+Public_transport_existing_servi!KS26+Public_transport_existing_servi!KS27+Public_transport_existing_servi!KS33","v":0},{"$f":"Public_transport_existing_servi!KT25+Public_transport_existing_servi!KT33","v":575789},{"$f":"Public_transport_existing_servi!KU25+Public_transport_existing_servi!KU33","v":724417},{"$f":"'[4]1718 forecast transfer'!$B25+'[4]1718 forecast transfer'!$B33","v":617810.60424169665},{"$f":"Public_transport_existing_servi!KW25+Public_transport_existing_servi!KW33","v":794000},{"$f":"Public_transport_existing_servi!KX25+Public_transport_existing_servi!KX33","v":870292},{"$f":"Public_transport_existing_servi!KY25+Public_transport_existing_servi!KY33","v":855960},{"$f":"Public_transport_existing_servi!KZ25+Public_transport_existing_servi!KZ33","v":781470},{"$f":"Public_transport_existing_servi!LA25+Public_transport_existing_servi!LA33","v":802251},{"$f":"Public_transport_existing_servi!LB25+Public_transport_existing_servi!LB33","v":823670},{"$f":"Public_transport_existing_servi!LC25+Public_transport_existing_servi!LC33","v":845725},{"$f":"Public_transport_existing_servi!LD25+Public_transport_existing_servi!LD33","v":0},{"$f":"Public_transport_existing_servi!LE25+Public_transport_existing_servi!LE33","v":0},{"$f":"'[4]1718 forecast transfer'!$C25+'[4]1718 forecast transfer'!$C33","v":0},{"$f":"Public_transport_existing_servi!LG25+Public_transport_existing_servi!LG33","v":0},{"$f":"Public_transport_existing_servi!LH25+Public_transport_existing_servi!LH33","v":0},{"$f":"Public_transport_existing_servi!LI25+Public_transport_existing_servi!LI33","v":0},{"$f":"Public_transport_existing_servi!LJ25+Public_transport_existing_servi!LJ33","v":0},{"$f":"Public_transport_existing_servi!LK25+Public_transport_existing_servi!LK33","v":0},{"$f":"Public_transport_existing_servi!LL25+Public_transport_existing_servi!LL33","v":0},{"$f":"Public_transport_existing_servi!LM25+Public_transport_existing_servi!LM33","v":0},{"$f":"Public_transport_existing_servi!LN25+Public_transport_existing_servi!LN33","v":0},{"$f":"Public_transport_existing_servi!LO25+Public_transport_existing_servi!LO33","v":0},{"$f":"'[4]1718 forecast transfer'!$D25+'[4]1718 forecast transfer'!$D33","v":0},{"$f":"Public_transport_existing_servi!LQ25+Public_transport_existing_servi!LQ33","v":0},{"$f":"Public_transport_existing_servi!LR25+Public_transport_existing_servi!LR33","v":0},{"$f":"Public_transport_existing_servi!LS25+Public_transport_existing_servi!LS33","v":0},{"$f":"Public_transport_existing_servi!LT25+Public_transport_existing_servi!LT33","v":0},{"$f":"Public_transport_existing_servi!LU25+Public_transport_existing_servi!LU33","v":0},{"$f":"Public_transport_existing_servi!LV25+Public_transport_existing_servi!LV33","v":0},{"$f":"Public_transport_existing_servi!LW25+Public_transport_existing_servi!LW33","v":0},{"$f":"Public_transport_existing_servi!LX25+Public_transport_existing_servi!LX33","v":27411},{"$f":"Public_transport_existing_servi!LY25+Public_transport_existing_servi!LY33","v":33957},{"$f":"'[4]1718 forecast transfer'!$E25+'[4]1718 forecast transfer'!$E33","v":21440.816326530614},{"$f":"Public_transport_existing_servi!MA25+Public_transport_existing_servi!MA33","v":24000},{"$f":"Public_transport_existing_servi!MB25+Public_transport_existing_servi!MB33","v":24500},{"$f":"Public_transport_existing_servi!MC25+Public_transport_existing_servi!MC33","v":25000},{"$f":"Public_transport_existing_servi!MD25+Public_transport_existing_servi!MD33","v":55080},{"$f":"Public_transport_existing_servi!ME25+Public_transport_existing_servi!ME33","v":56508},{"$f":"Public_transport_existing_servi!MF25+Public_transport_existing_servi!MF33","v":57987},{"$f":"Public_transport_existing_servi!MG25+Public_transport_existing_servi!MG33","v":59517},{"$f":"Public_transport_existing_servi!MH25+Public_transport_existing_servi!MH33","v":25478},{"$f":"Public_transport_existing_servi!MI25+Public_transport_existing_servi!MI33","v":13608},{"$f":"'[4]1718 forecast transfer'!$F25+'[4]1718 forecast transfer'!$F33","v":144289.79591836734},{"$f":"Public_transport_existing_servi!MK25+Public_transport_existing_servi!MK33","v":45000},{"$f":"Public_transport_existing_servi!ML25+Public_transport_existing_servi!ML33","v":60375},{"$f":"Public_transport_existing_servi!MM25+Public_transport_existing_servi!MM33","v":50780},{"$f":"Public_transport_existing_servi!MN25+Public_transport_existing_servi!MN33","v":106000},{"$f":"Public_transport_existing_servi!MO25+Public_transport_existing_servi!MO33","v":108100},{"$f":"Public_transport_existing_servi!MP25+Public_transport_existing_servi!MP33","v":110275},{"$f":"Public_transport_existing_servi!MQ25+Public_transport_existing_servi!MQ33","v":112525},{"$f":"Public_transport_existing_servi!MR25+Public_transport_existing_servi!MR33","v":343507},{"$f":"Public_transport_existing_servi!MS25+Public_transport_existing_servi!MS33","v":378407},{"$f":"'[4]1718 forecast transfer'!$G25+'[4]1718 forecast transfer'!$G33","v":401083},{"$f":"Public_transport_existing_servi!MU25+Public_transport_existing_servi!MU33","v":287668},{"$f":"Public_transport_existing_servi!MV25+Public_transport_existing_servi!MV33","v":292583},{"$f":"Public_transport_existing_servi!MW25+Public_transport_existing_servi!MW33","v":306177},{"$f":"Public_transport_existing_servi!MX25+Public_transport_existing_servi!MX33","v":445875},{"$f":"Public_transport_existing_servi!MY25+Public_transport_existing_servi!MY33","v":459045},{"$f":"Public_transport_existing_servi!MZ25+Public_transport_existing_servi!MZ33","v":472660},{"$f":"Public_transport_existing_servi!NA25+Public_transport_existing_servi!NA33","v":486538},{"$f":"Public_transport_existing_servi!NB25+Public_transport_existing_servi!NB33","v":972185},{"$f":"Public_transport_existing_servi!NC25+Public_transport_existing_servi!NC33","v":1150389},{"$f":"Public_transport_existing_servi!ND25+Public_transport_existing_servi!ND33","v":1000453},{"$f":"Public_transport_existing_servi!NE25+Public_transport_existing_servi!NE33","v":1150668},{"$f":"Public_transport_existing_servi!NF25+Public_transport_existing_servi!NF33","v":1247750},{"$f":"Public_transport_existing_servi!NG25+Public_transport_existing_servi!NG33","v":1237917},{"$f":"Public_transport_existing_servi!NH25+Public_transport_existing_servi!NH33","v":1388425},{"$f":"Public_transport_existing_servi!NI25+Public_transport_existing_servi!NI33","v":1425904},{"$f":"Public_transport_existing_servi!NJ25+Public_transport_existing_servi!NJ33","v":1464592},{"$f":"Public_transport_existing_servi!NK25+Public_transport_existing_servi!NK33","v":1504305},{"$f":"Public_transport_existing_servi!NL25+Public_transport_existing_servi!NL33","v":0},{"$f":"Public_transport_existing_servi!NM25+Public_transport_existing_servi!NM33","v":10000},{"$f":"Public_transport_existing_servi!NN25+Public_transport_existing_servi!NN33","v":10000},{"$f":"Public_transport_existing_servi!NO25+Public_transport_existing_servi!NO33","v":10000},{"$f":"Public_transport_existing_servi!NP25+Public_transport_existing_servi!NP33","v":10000},{"$f":"Public_transport_existing_servi!NQ25+Public_transport_existing_servi!NQ33","v":10000},{"$f":"Public_transport_existing_servi!NR25+Public_transport_existing_servi!NR33","v":10000},{"$f":"Public_transport_existing_servi!NS25+Public_transport_existing_servi!NS33","v":10000},{"$f":"Public_transport_existing_servi!NT25+Public_transport_existing_servi!NT33","v":10000},{"$f":"Public_transport_existing_servi!NU25+Public_transport_existing_servi!NU33","v":10000},{"$f":"Public_transport_existing_servi!NV25+Public_transport_existing_servi!NV33","v":{"$error":"#VALUE!"}},{"$f":"Public_transport_existing_servi!NW25+Public_transport_existing_servi!NW33","v":0},{"$f":"Public_transport_existing_servi!NX25+Public_transport_existing_servi!NX33","v":0},{"$f":"Public_transport_existing_servi!NY25+Public_transport_existing_servi!NY33","v":682},{"$f":"Public_transport_existing_servi!NZ25+Public_transport_existing_servi!NZ33","v":{"$error":"#VALUE!"}},{"$f":"Public_transport_existing_servi!OA25+Public_transport_existing_servi!OA33","v":0},{"$f":"Public_transport_existing_servi!OB25+Public_transport_existing_servi!OB33","v":0},{"$f":"Public_transport_existing_servi!OC25+Public_transport_existing_servi!OC33","v":0},{"$f":"Public_transport_existing_servi!OD25+Public_transport_existing_servi!OD33","v":0},{"$f":"Public_transport_existing_servi!OE25+Public_transport_existing_servi!OE33","v":0},{"$f":"Public_transport_existing_servi!OF25+Public_transport_existing_servi!OF33","v":0},{"$f":"Public_transport_existing_servi!OG25+Public_transport_existing_servi!OG33","v":0},{"$f":"Public_transport_existing_servi!OH25+Public_transport_existing_servi!OH33","v":0},{"$f":"Public_transport_existing_servi!OI25+Public_transport_existing_servi!OI33","v":0},{"$f":"Public_transport_existing_servi!OJ25+Public_transport_existing_servi!OJ33","v":0},{"$f":"Public_transport_existing_servi!OK25+Public_transport_existing_servi!OK33","v":0},{"$f":"Public_transport_existing_servi!OL25+Public_transport_existing_servi!OL33","v":0},{"$f":"Public_transport_existing_servi!OM25+Public_transport_existing_servi!OM33","v":0},{"$f":"Public_transport_existing_servi!ON25+Public_transport_existing_servi!ON33","v":0},{"$f":"Public_transport_existing_servi!OO25+Public_transport_existing_servi!OO33","v":0},{"$f":"Public_transport_existing_servi!OP25+Public_transport_existing_servi!OP33","v":0},{"$f":"Public_transport_existing_servi!OQ25+Public_transport_existing_servi!OQ33","v":0},{"$f":"Public_transport_existing_servi!OR25+Public_transport_existing_servi!OR33","v":0},{"$f":"Public_transport_existing_servi!OS25+Public_transport_existing_servi!OS33","v":0},{"$f":"Public_transport_existing_servi!OT25+Public_transport_existing_servi!OT33","v":0},{"$f":"Public_transport_existing_servi!OU25+Public_transport_existing_servi!OU33","v":0},{"$f":"Public_transport_existing_servi!OV25+Public_transport_existing_servi!OV33","v":0},{"$f":"Public_transport_existing_servi!OW25+Public_transport_existing_servi!OW33","v":0},{"$f":"Public_transport_existing_servi!OX25+Public_transport_existing_servi!OX33","v":0},{"$f":"Public_transport_existing_servi!OY25+Public_transport_existing_servi!OY33","v":0},{"$f":"Public_transport_existing_servi!OZ25+Public_transport_existing_servi!OZ33","v":0},{"$f":"Public_transport_existing_servi!PA25+Public_transport_existing_servi!PA33","v":0},{"$f":"Public_transport_existing_servi!PB25+Public_transport_existing_servi!PB33","v":0},{"$f":"Public_transport_existing_servi!PC25+Public_transport_existing_servi!PC33","v":0},{"$f":"Public_transport_existing_servi!PD25+Public_transport_existing_servi!PD33","v":0},{"$f":"Public_transport_existing_servi!PE25+Public_transport_existing_servi!PE33","v":0},{"$f":"Public_transport_existing_servi!PF25+Public_transport_existing_servi!PF33","v":0},{"$f":"Public_transport_existing_servi!PG25+Public_transport_existing_servi!PG33","v":0},{"$f":"Public_transport_existing_servi!PH25+Public_transport_existing_servi!PH33","v":0},{"$f":"Public_transport_existing_servi!PI25+Public_transport_existing_servi!PI33","v":0},{"$f":"Public_transport_existing_servi!PJ25+Public_transport_existing_servi!PJ33","v":0},{"$f":"Public_transport_existing_servi!PK25+Public_transport_existing_servi!PK33","v":0},{"$f":"Public_transport_existing_servi!PL25+Public_transport_existing_servi!PL33","v":0},{"$f":"Public_transport_existing_servi!PM25+Public_transport_existing_servi!PM33","v":0},{"$f":"Public_transport_existing_servi!PN25+Public_transport_existing_servi!PN33","v":0},{"$f":"Public_transport_existing_servi!PO25+Public_transport_existing_servi!PO33","v":0},{"$f":"Public_transport_existing_servi!PP25+Public_transport_existing_servi!PP33","v":0},{"$f":"Public_transport_existing_servi!PQ25+Public_transport_existing_servi!PQ33","v":0},{"$f":"Public_transport_existing_servi!PR25+Public_transport_existing_servi!PR33","v":0},{"$f":"Public_transport_existing_servi!PS25+Public_transport_existing_servi!PS33","v":0},"Recommended",null,null,null,972185,1150389,1184624.2164865946,1150668,1247750,1237917,null,3307198.2164865946,null,null,3636335,null,1918016.6042416967,2520252,266184.61224489799,229655,1122997,886428]
[]
[]
["Northland Regional Council","Whangarei","Cost impact change",{"$f":"Public_transport_existing_servi!D28","v":263807},{"$f":"Public_transport_existing_servi!E28","v":262339},{"$f":"Public_transport_existing_servi!F28","v":260871},{"$f":"Public_transport_existing_servi!G28","v":263480},{"$f":"Public_transport_existing_servi!H28","v":266114},{"$f":"Public_transport_existing_servi!I28","v":268776},{"$f":"Public_transport_existing_servi!J28","v":271463},{"$f":"Public_transport_existing_servi!K28","v":274178},{"$f":"Public_transport_existing_servi!L28","v":276920},{"$f":"Public_transport_existing_servi!M28","v":0},{"$f":"Public_transport_existing_servi!N28","v":0},{"$f":"Public_transport_existing_servi!O28","v":0},{"$f":"Public_transport_existing_servi!P28","v":0},{"$f":"Public_transport_existing_servi!Q28","v":0},{"$f":"Public_transport_existing_servi!R28","v":0},{"$f":"Public_transport_existing_servi!S28","v":0},{"$f":"Public_transport_existing_servi!T28","v":0},{"$f":"Public_transport_existing_servi!U28","v":0},{"$f":"Public_transport_existing_servi!V28","v":62989},{"$f":"Public_transport_existing_servi!W28","v":62579},{"$f":"Public_transport_existing_servi!X28","v":62229},{"$f":"Public_transport_existing_servi!Y28","v":62851},{"$f":"Public_transport_existing_servi!Z28","v":63480},{"$f":"Public_transport_existing_servi!AA28","v":64115},{"$f":"Public_transport_existing_servi!AB28","v":64756},{"$f":"Public_transport_existing_servi!AC28","v":65403},{"$f":"Public_transport_existing_servi!AD28","v":66057},{"$f":"Public_transport_existing_servi!AE28","v":4574304},{"$f":"Public_transport_existing_servi!AF28","v":4548852},{"$f":"Public_transport_existing_servi!AG28","v":4523400},{"$f":"Public_transport_existing_servi!AH28","v":4568634},{"$f":"Public_transport_existing_servi!AI28","v":4614320},{"$f":"Public_transport_existing_servi!AJ28","v":4660464},{"$f":"Public_transport_existing_servi!AK28","v":4707068},{"$f":"Public_transport_existing_servi!AL28","v":4754139},{"$f":"Public_transport_existing_servi!AM28","v":4801680},{"$f":"Public_transport_existing_servi!AN28","v":508256},{"$f":"Public_transport_existing_servi!AO28","v":505428},{"$f":"Public_transport_existing_servi!AP28","v":502600},{"$f":"Public_transport_existing_servi!AQ28","v":504406},{"$f":"Public_transport_existing_servi!AR28","v":504644},{"$f":"Public_transport_existing_servi!AS28","v":503860},{"$f":"Public_transport_existing_servi!AT28","v":504644},{"$f":"Public_transport_existing_servi!AU28","v":503860},{"$f":"Public_transport_existing_servi!AV28","v":504644},{"$f":"Public_transport_existing_servi!AW28","v":540804},{"$f":"Public_transport_existing_servi!AX28","v":527795},{"$f":"Public_transport_existing_servi!AY28","v":534785},{"$f":"Public_transport_existing_servi!AZ28","v":540133},{"$f":"Public_transport_existing_servi!BA28","v":545535},{"$f":"Public_transport_existing_servi!BB28","v":550990},{"$f":"Public_transport_existing_servi!BC28","v":556500},{"$f":"Public_transport_existing_servi!BD28","v":562065},{"$f":"Public_transport_existing_servi!BE28","v":567686},{"$f":"Public_transport_existing_servi!BF28","v":0},{"$f":"Public_transport_existing_servi!BG28","v":0},{"$f":"Public_transport_existing_servi!BH28","v":0},{"$f":"Public_transport_existing_servi!BI28","v":0},{"$f":"Public_transport_existing_servi!BJ28","v":0},{"$f":"Public_transport_existing_servi!BK28","v":0},{"$f":"Public_transport_existing_servi!BL28","v":0},{"$f":"Public_transport_existing_servi!BM28","v":0},{"$f":"Public_transport_existing_servi!BN28","v":0},{"$f":"Public_transport_existing_servi!BO28","v":0},{"$f":"Public_transport_existing_servi!BP28","v":0},{"$f":"Public_transport_existing_servi!BQ28","v":0},{"$f":"Public_transport_existing_servi!BR28","v":0},{"$f":"Public_transport_existing_servi!BS28","v":0},{"$f":"Public_transport_existing_servi!BT28","v":0},{"$f":"Public_transport_existing_servi!BU28","v":0},{"$f":"Public_transport_existing_servi!BV28","v":0},{"$f":"Public_transport_existing_servi!BW28","v":0},{"$f":"Public_transport_existing_servi!BX28","v":106980},{"$f":"Public_transport_existing_servi!BY28","v":106385},{"$f":"Public_transport_existing_servi!BZ28","v":105789},{"$f":"Public_transport_existing_servi!CA28","v":106847},{"$f":"Public_transport_existing_servi!CB28","v":107916},{"$f":"Public_transport_existing_servi!CC28","v":108995},{"$f":"Public_transport_existing_servi!CD28","v":110085},{"$f":"Public_transport_existing_servi!CE28","v":111186},{"$f":"Public_transport_existing_servi!CF28","v":112298},{"$f":"Public_transport_existing_servi!CG28","v":"NB: NRC does not currently have the capability to breakdown peak and off peak data. All stats have been entered in off peak. Forecasting varies depending on number of Public Holidays and Sundays in the calendar year (ref 19/20 & 20/21 difference)"},{"$f":"Public_transport_existing_servi!CH28","v":0},{"$f":"Public_transport_existing_servi!CI28","v":0},{"$f":"Public_transport_existing_servi!CJ28","v":0},{"$f":"Public_transport_existing_servi!CK28","v":0},{"$f":"Public_transport_existing_servi!CL28","v":0},{"$f":"Public_transport_existing_servi!CM28","v":0},{"$f":"Public_transport_existing_servi!CN28","v":0},{"$f":"Public_transport_existing_servi!CO28","v":0},{"$f":"Public_transport_existing_servi!CP28","v":0},{"$f":"Public_transport_existing_servi!CQ28","v":0},{"$f":"Public_transport_existing_servi!CR28","v":0},{"$f":"Public_transport_existing_servi!CS28","v":0},{"$f":"Public_transport_existing_servi!CT28","v":0},{"$f":"Public_transport_existing_servi!CU28","v":0},{"$f":"Public_transport_existing_servi!CV28","v":0},{"$f":"Public_transport_existing_servi!CW28","v":0},{"$f":"Public_transport_existing_servi!CX28","v":0},{"$f":"Public_transport_existing_servi!CY28","v":0},{"$f":"Public_transport_existing_servi!CZ28","v":0},{"$f":"Public_transport_existing_servi!DA28","v":0},{"$f":"Public_transport_existing_servi!DB28","v":0},{"$f":"Public_transport_existing_servi!DC28","v":0},{"$f":"Public_transport_existing_servi!DD28","v":0},{"$f":"Public_transport_existing_servi!DE28","v":0},{"$f":"Public_transport_existing_servi!DF28","v":0},{"$f":"Public_transport_existing_servi!DG28","v":0},{"$f":"Public_transport_existing_servi!DH28","v":0},{"$f":"Public_transport_existing_servi!DI28","v":0},{"$f":"Public_transport_existing_servi!DJ28","v":0},{"$f":"Public_transport_existing_servi!DK28","v":0},{"$f":"Public_transport_existing_servi!DL28","v":0},{"$f":"Public_transport_existing_servi!DM28","v":0},{"$f":"Public_transport_existing_servi!DN28","v":0},{"$f":"Public_transport_existing_servi!DO28","v":0},{"$f":"Public_transport_existing_servi!DP28","v":0},{"$f":"Public_transport_existing_servi!DQ28","v":0},{"$f":"Public_transport_existing_servi!DR28","v":0},{"$f":"Public_transport_existing_servi!DS28","v":0},{"$f":"Public_transport_existing_servi!DT28","v":0},{"$f":"Public_transport_existing_servi!DU28","v":0},{"$f":"Public_transport_existing_servi!DV28","v":0},{"$f":"Public_transport_existing_servi!DW28","v":0},{"$f":"Public_transport_existing_servi!DX28","v":0},{"$f":"Public_transport_existing_servi!DY28","v":0},{"$f":"Public_transport_existing_servi!DZ28","v":0},{"$f":"Public_transport_existing_servi!EA28","v":0},{"$f":"Public_transport_existing_servi!EB28","v":0},{"$f":"Public_transport_existing_servi!EC28","v":0},{"$f":"Public_transport_existing_servi!ED28","v":0},{"$f":"Public_transport_existing_servi!EE28","v":0},{"$f":"Public_transport_existing_servi!EF28","v":0},{"$f":"Public_transport_existing_servi!EG28","v":0},{"$f":"Public_transport_existing_servi!EH28","v":0},{"$f":"Public_transport_existing_servi!EI28","v":0},{"$f":"Public_transport_existing_servi!EJ28","v":0},{"$f":"Public_transport_existing_servi!EK28","v":0},{"$f":"Public_transport_existing_servi!EL28","v":0},{"$f":"Public_transport_existing_servi!EM28","v":0},{"$f":"Public_transport_existing_servi!EN28","v":0},{"$f":"Public_transport_existing_servi!EO28","v":0},{"$f":"Public_transport_existing_servi!EP28","v":0},{"$f":"Public_transport_existing_servi!EQ28","v":0},{"$f":"Public_transport_existing_servi!ER28","v":0},{"$f":"Public_transport_existing_servi!ES28","v":0},{"$f":"Public_transport_existing_servi!ET28","v":0},{"$f":"Public_transport_existing_servi!EU28","v":0},{"$f":"Public_transport_existing_servi!EV28","v":0},{"$f":"Public_transport_existing_servi!EW28","v":0},{"$f":"Public_transport_existing_servi!EX28","v":0},{"$f":"Public_transport_existing_servi!EY28","v":0},{"$f":"Public_transport_existing_servi!EZ28","v":0},{"$f":"Public_transport_existing_servi!FA28","v":0},{"$f":"Public_transport_existing_servi!FB28","v":0},{"$f":"Public_transport_existing_servi!FC28","v":0},{"$f":"Public_transport_existing_servi!FD28","v":0},{"$f":"Public_transport_existing_servi!FE28","v":0},{"$f":"Public_transport_existing_servi!FF28","v":0},{"$f":"Public_transport_existing_servi!FG28","v":0},{"$f":"Public_transport_existing_servi!FH28","v":0},{"$f":"Public_transport_existing_servi!FI28","v":0},{"$f":"Public_transport_existing_servi!FJ28","v":0},{"$f":"Public_transport_existing_servi!FK28","v":0},{"$f":"Public_transport_existing_servi!FL28","v":0},{"$f":"Public_transport_existing_servi!FM28","v":0},{"$f":"Public_transport_existing_servi!FN28","v":0},{"$f":"Public_transport_existing_servi!FO28","v":0},{"$f":"Public_transport_existing_servi!FP28","v":0},{"$f":"Public_transport_existing_servi!FQ28","v":0},{"$f":"Public_transport_existing_servi!FR28","v":0},{"$f":"Public_transport_existing_servi!FS28","v":0},{"$f":"Public_transport_existing_servi!FT28","v":0},{"$f":"Public_transport_existing_servi!FU28","v":0},{"$f":"Public_transport_existing_servi!FV28","v":0},{"$f":"Public_transport_existing_servi!FW28","v":0},{"$f":"Public_transport_existing_servi!FX28","v":0},{"$f":"Public_transport_existing_servi!FY28","v":0},{"$f":"Public_transport_existing_servi!FZ28","v":0},{"$f":"Public_transport_existing_servi!GA28","v":0},{"$f":"Public_transport_existing_servi!GB28","v":0},{"$f":"Public_transport_existing_servi!GC28","v":0},{"$f":"Public_transport_existing_servi!GD28","v":0},{"$f":"Public_transport_existing_servi!GE28","v":0},{"$f":"Public_transport_existing_servi!GF28","v":0},{"$f":"Public_transport_existing_servi!GG28","v":0},{"$f":"Public_transport_existing_servi!GH28","v":0},{"$f":"Public_transport_existing_servi!GI28","v":0},{"$f":"Public_transport_existing_servi!GJ28","v":0},{"$f":"Public_transport_existing_servi!GK28","v":0},{"$f":"Public_transport_existing_servi!GL28","v":0},{"$f":"Public_transport_existing_servi!GM28","v":0},{"$f":"Public_transport_existing_servi!GN28","v":0},{"$f":"Public_transport_existing_servi!GO28","v":0},{"$f":"Public_transport_existing_servi!GP28","v":0},{"$f":"Public_transport_existing_servi!GQ28","v":0},{"$f":"Public_transport_existing_servi!GR28","v":0},{"$f":"Public_transport_existing_servi!GS28","v":0},{"$f":"Public_transport_existing_servi!GT28","v":0},{"$f":"Public_transport_existing_servi!GU28","v":0},{"$f":"Public_transport_existing_servi!GV28","v":0},{"$f":"Public_transport_existing_servi!GW28","v":0},{"$f":"Public_transport_existing_servi!GX28","v":0},{"$f":"Public_transport_existing_servi!GY28","v":0},{"$f":"Public_transport_existing_servi!GZ28","v":0},{"$f":"Public_transport_existing_servi!HA28","v":0},{"$f":"Public_transport_existing_servi!HB28","v":0},{"$f":"Public_transport_existing_servi!HC28","v":0},{"$f":"Public_transport_existing_servi!HD28","v":0},{"$f":"Public_transport_existing_servi!HE28","v":0},{"$f":"Public_transport_existing_servi!HF28","v":0},{"$f":"Public_transport_existing_servi!HG28","v":0},{"$f":"Public_transport_existing_servi!HH28","v":0},{"$f":"Public_transport_existing_servi!HI28","v":0},{"$f":"Public_transport_existing_servi!HJ28","v":0},{"$f":"Public_transport_existing_servi!HK28","v":0},{"$f":"Public_transport_existing_servi!HL28","v":0},{"$f":"Public_transport_existing_servi!HM28","v":0},{"$f":"Public_transport_existing_servi!HN28","v":0},{"$f":"Public_transport_existing_servi!HO28","v":0},{"$f":"Public_transport_existing_servi!HP28","v":0},{"$f":"Public_transport_existing_servi!HQ28","v":0},{"$f":"Public_transport_existing_servi!HR28","v":0},{"$f":"Public_transport_existing_servi!HS28","v":0},{"$f":"Public_transport_existing_servi!HT28","v":0},{"$f":"Public_transport_existing_servi!HU28","v":0},{"$f":"Public_transport_existing_servi!HV28","v":0},{"$f":"Public_transport_existing_servi!HW28","v":0},{"$f":"Public_transport_existing_servi!HX28","v":0},{"$f":"Public_transport_existing_servi!HY28","v":0},{"$f":"Public_transport_existing_servi!HZ28","v":0},{"$f":"Public_transport_existing_servi!IA28","v":0},{"$f":"Public_transport_existing_servi!IB28","v":0},{"$f":"Public_transport_existing_servi!IC28","v":0},{"$f":"Public_transport_existing_servi!ID28","v":0},{"$f":"Public_transport_existing_servi!IE28","v":0},{"$f":"Public_transport_existing_servi!IF28","v":0},{"$f":"Public_transport_existing_servi!IG28","v":0},{"$f":"Public_transport_existing_servi!IH28","v":0},{"$f":"Public_transport_existing_servi!II28","v":0},{"$f":"Public_transport_existing_servi!IJ28","v":0},{"$f":"Public_transport_existing_servi!IK28","v":0},{"$f":"Public_transport_existing_servi!IL28","v":0},{"$f":"Public_transport_existing_servi!IM28","v":0},{"$f":"Public_transport_existing_servi!IN28","v":0},{"$f":"Public_transport_existing_servi!IO28","v":0},{"$f":"Public_transport_existing_servi!IP28","v":1853},{"$f":"Public_transport_existing_servi!IQ28","v":1946},{"$f":"Public_transport_existing_servi!IR28","v":2043},{"$f":"Public_transport_existing_servi!IS28","v":2145},{"$f":"Public_transport_existing_servi!IT28","v":2252},{"$f":"Public_transport_existing_servi!IU28","v":2365},{"$f":"Public_transport_existing_servi!IV28","v":2483},{"$f":"Public_transport_existing_servi!IW28","v":2607},{"$f":"Public_transport_existing_servi!IX28","v":2738},{"$f":"Public_transport_existing_servi!IY28","v":44204},{"$f":"Public_transport_existing_servi!IZ28","v":46414},{"$f":"Public_transport_existing_servi!JA28","v":48734},{"$f":"Public_transport_existing_servi!JB28","v":51171},{"$f":"Public_transport_existing_servi!JC28","v":53730},{"$f":"Public_transport_existing_servi!JD28","v":56416},{"$f":"Public_transport_existing_servi!JE28","v":59237},{"$f":"Public_transport_existing_servi!JF28","v":62199},{"$f":"Public_transport_existing_servi!JG28","v":65309},{"$f":"Public_transport_existing_servi!JH28","v":47000},{"$f":"Public_transport_existing_servi!JI28","v":47000},{"$f":"Public_transport_existing_servi!JJ28","v":47000},{"$f":"Public_transport_existing_servi!JK28","v":47000},{"$f":"Public_transport_existing_servi!JL28","v":47000},{"$f":"Public_transport_existing_servi!JM28","v":47000},{"$f":"Public_transport_existing_servi!JN28","v":47000},{"$f":"Public_transport_existing_servi!JO28","v":47000},{"$f":"Public_transport_existing_servi!JP28","v":47000},{"$f":"Public_transport_existing_servi!JQ28","v":3},{"$f":"Public_transport_existing_servi!JR28","v":4},{"$f":"Public_transport_existing_servi!JS28","v":5},{"$f":"Public_transport_existing_servi!JT28","v":5},{"$f":"Public_transport_existing_servi!JU28","v":5},{"$f":"Public_transport_existing_servi!JV28","v":5},{"$f":"Public_transport_existing_servi!JW28","v":5},{"$f":"Public_transport_existing_servi!JX28","v":5},{"$f":"Public_transport_existing_servi!JY28","v":5},{"$f":"Public_transport_existing_servi!JZ28","v":113672},{"$f":"Public_transport_existing_servi!KA28","v":119356},{"$f":"Public_transport_existing_servi!KB28","v":123323},{"$f":"Public_transport_existing_servi!KC28","v":131589},{"$f":"Public_transport_existing_servi!KD28","v":138169},{"$f":"Public_transport_existing_servi!KE28","v":145077},{"$f":"Public_transport_existing_servi!KF28","v":152331},{"$f":"Public_transport_existing_servi!KG28","v":159948},{"$f":"Public_transport_existing_servi!KH28","v":167945},{"$f":"Public_transport_existing_servi!KI28","v":227344},{"$f":"Public_transport_existing_servi!KJ28","v":238711},{"$f":"Public_transport_existing_servi!KK28","v":250647},{"$f":"Public_transport_existing_servi!KL28","v":263179},{"$f":"Public_transport_existing_servi!KM28","v":276338},{"$f":"Public_transport_existing_servi!KN28","v":290155},{"$f":"Public_transport_existing_servi!KO28","v":304663},{"$f":"Public_transport_existing_servi!KP28","v":319896},{"$f":"Public_transport_existing_servi!KQ28","v":335890},{"$f":"Public_transport_existing_servi!KR28","v":"Provision to provide one additional hoist per annum either for Whangarei's TM Scheme or potentially in other parts of Northland depending on the pilot study due to be undertaken in 2019/2020"},{"$f":"Public_transport_existing_servi!KS28","v":0},{"$f":"Public_transport_existing_servi!KT28","v":962787},{"$f":"Public_transport_existing_servi!KU28","v":1027605},{"$f":"'[4]1718 forecast transfer'!$B28","v":1751148.1481481481},{"$f":"Public_transport_existing_servi!KW28","v":1243996},{"$f":"Public_transport_existing_servi!KX28","v":1262171},{"$f":"Public_transport_existing_servi!KY28","v":1351502},{"$f":"Public_transport_existing_servi!KZ28","v":1414031},{"$f":"Public_transport_existing_servi!LA28","v":1407560},{"$f":"Public_transport_existing_servi!LB28","v":1401026},{"$f":"Public_transport_existing_servi!LC28","v":1305437},{"$f":"Public_transport_existing_servi!LD28","v":0},{"$f":"Public_transport_existing_servi!LE28","v":0},{"$f":"'[4]1718 forecast transfer'!$C28","v":0},{"$f":"Public_transport_existing_servi!LG28","v":0},{"$f":"Public_transport_existing_servi!LH28","v":0},{"$f":"Public_transport_existing_servi!LI28","v":0},{"$f":"Public_transport_existing_servi!LJ28","v":0},{"$f":"Public_transport_existing_servi!LK28","v":0},{"$f":"Public_transport_existing_servi!LL28","v":0},{"$f":"Public_transport_existing_servi!LM28","v":0},{"$f":"Public_transport_existing_servi!LN28","v":0},{"$f":"Public_transport_existing_servi!LO28","v":0},{"$f":"'[4]1718 forecast transfer'!$D28","v":0},{"$f":"Public_transport_existing_servi!LQ28","v":0},{"$f":"Public_transport_existing_servi!LR28","v":0},{"$f":"Public_transport_existing_servi!LS28","v":0},{"$f":"Public_transport_existing_servi!LT28","v":0},{"$f":"Public_transport_existing_servi!LU28","v":0},{"$f":"Public_transport_existing_servi!LV28","v":0},{"$f":"Public_transport_existing_servi!LW28","v":0},{"$f":"Public_transport_existing_servi!LX28","v":71600},{"$f":"Public_transport_existing_servi!LY28","v":55833},{"$f":"'[4]1718 forecast transfer'!$E28","v":110000},{"$f":"Public_transport_existing_servi!MA28","v":175000},{"$f":"Public_transport_existing_servi!MB28","v":179375},{"$f":"Public_transport_existing_servi!MC28","v":183860},{"$f":"Public_transport_existing_servi!MD28","v":175000},{"$f":"Public_transport_existing_servi!ME28","v":175000},{"$f":"Public_transport_existing_servi!MF28","v":175000},{"$f":"Public_transport_existing_servi!MG28","v":175000},{"$f":"Public_transport_existing_servi!MH28","v":62336},{"$f":"Public_transport_existing_servi!MI28","v":63311},{"$f":"'[4]1718 forecast transfer'!$F28","v":187544.44444444444},{"$f":"Public_transport_existing_servi!MK28","v":173472},{"$f":"Public_transport_existing_servi!ML28","v":158209},{"$f":"Public_transport_existing_servi!MM28","v":163063},{"$f":"Public_transport_existing_servi!MN28","v":146525},{"$f":"Public_transport_existing_servi!MO28","v":150188},{"$f":"Public_transport_existing_servi!MP28","v":153943},{"$f":"Public_transport_existing_servi!MQ28","v":157791},{"$f":"Public_transport_existing_servi!MR28","v":278337},{"$f":"Public_transport_existing_servi!MS28","v":240762},{"$f":"'[4]1718 forecast transfer'!$G28","v":224560},{"$f":"Public_transport_existing_servi!MU28","v":471830},{"$f":"Public_transport_existing_servi!MV28","v":474326},{"$f":"Public_transport_existing_servi!MW28","v":476884},{"$f":"Public_transport_existing_servi!MX28","v":459213},{"$f":"Public_transport_existing_servi!MY28","v":470694},{"$f":"Public_transport_existing_servi!MZ28","v":482461},{"$f":"Public_transport_existing_servi!NA28","v":494523},{"$f":"Public_transport_existing_servi!NB28","v":1375060},{"$f":"Public_transport_existing_servi!NC28","v":1387511},{"$f":"Public_transport_existing_servi!ND28","v":1946385},{"$f":"Public_transport_existing_servi!NE28","v":2064298},{"$f":"Public_transport_existing_servi!NF28","v":2074081},{"$f":"Public_transport_existing_servi!NG28","v":2175309},{"$f":"Public_transport_existing_servi!NH28","v":2194769},{"$f":"Public_transport_existing_servi!NI28","v":2203442},{"$f":"Public_transport_existing_servi!NJ28","v":2212430},{"$f":"Public_transport_existing_servi!NK28","v":2132751},{"$f":"Public_transport_existing_servi!NL28","v":0},{"$f":"Public_transport_existing_servi!NM28","v":0},{"$f":"Public_transport_existing_servi!NN28","v":0},{"$f":"Public_transport_existing_servi!NO28","v":0},{"$f":"Public_transport_existing_servi!NP28","v":0},{"$f":"Public_transport_existing_servi!NQ28","v":0},{"$f":"Public_transport_existing_servi!NR28","v":0},{"$f":"Public_transport_existing_servi!NS28","v":0},{"$f":"Public_transport_existing_servi!NT28","v":0},{"$f":"Public_transport_existing_servi!NU28","v":0},{"$f":"Public_transport_existing_servi!NV28","v":0},{"$f":"Public_transport_existing_servi!NW28","v":0},{"$f":"Public_transport_existing_servi!NX28","v":0},{"$f":"Public_transport_existing_servi!NY28","v":341},{"$f":"Public_transport_existing_servi!NZ28","v":"Yes"},{"$f":"Public_transport_existing_servi!OA28","v":0},{"$f":"Public_transport_existing_servi!OB28","v":0},{"$f":"Public_transport_existing_servi!OC28","v":0},{"$f":"Public_transport_existing_servi!OD28","v":0},{"$f":"Public_transport_existing_servi!OE28","v":0},{"$f":"Public_transport_existing_servi!OF28","v":0},{"$f":"Public_transport_existing_servi!OG28","v":0},{"$f":"Public_transport_existing_servi!OH28","v":0},{"$f":"Public_transport_existing_servi!OI28","v":0},{"$f":"Public_transport_existing_servi!OJ28","v":0},{"$f":"Public_transport_existing_servi!OK28","v":0},{"$f":"Public_transport_existing_servi!OL28","v":0},{"$f":"Public_transport_existing_servi!OM28","v":0},{"$f":"Public_transport_existing_servi!ON28","v":0},{"$f":"Public_transport_existing_servi!OO28","v":0},{"$f":"Public_transport_existing_servi!OP28","v":0},{"$f":"Public_transport_existing_servi!OQ28","v":0},{"$f":"Public_transport_existing_servi!OR28","v":0},{"$f":"Public_transport_existing_servi!OS28","v":0},{"$f":"Public_transport_existing_servi!OT28","v":0},{"$f":"Public_transport_existing_servi!OU28","v":0},{"$f":"Public_transport_existing_servi!OV28","v":0},{"$f":"Public_transport_existing_servi!OW28","v":0},{"$f":"Public_transport_existing_servi!OX28","v":0},{"$f":"Public_transport_existing_servi!OY28","v":0},{"$f":"Public_transport_existing_servi!OZ28","v":0},{"$f":"Public_transport_existing_servi!PA28","v":0},{"$f":"Public_transport_existing_servi!PB28","v":0},{"$f":"Public_transport_existing_servi!PC28","v":0},{"$f":"Public_transport_existing_servi!PD28","v":0},{"$f":"Public_transport_existing_servi!PE28","v":0},{"$f":"Public_transport_existing_servi!PF28","v":0},{"$f":"Public_transport_existing_servi!PG28","v":0},{"$f":"Public_transport_existing_servi!PH28","v":0},{"$f":"Public_transport_existing_servi!PI28","v":0},{"$f":"Public_transport_existing_servi!PJ28","v":0},{"$f":"Public_transport_existing_servi!PK28","v":0},{"$f":"Public_transport_existing_servi!PL28","v":0},{"$f":"Public_transport_existing_servi!PM28","v":0},{"$f":"Public_transport_existing_servi!PN28","v":0},{"$f":"Public_transport_existing_servi!PO28","v":0},{"$f":"Public_transport_existing_servi!PP28","v":0},{"$f":"Public_transport_existing_servi!PQ28","v":0},{"$f":"Public_transport_existing_servi!PR28","v":0},{"$f":"Public_transport_existing_servi!PS28","v":0},"Recommended",null,null,null,1375060,1387511,2273252.5925925924,2064298,2074081,2175309,null,5035823.5925925924,null,null,{"$f":"SUM(QA28:QC28)","v":6313688},null,3741540.1481481483,3857669,550624.4444444445,1032979,743659,1423040]
[]
["Otago Regional Council","Dunedin","Do-minimum",{"$f":"Public_transport_existing_servi!D30","v":2206626},{"$f":"Public_transport_existing_servi!E30","v":2316296},{"$f":"Public_transport_existing_servi!F30","v":2500441},{"$f":"Public_transport_existing_servi!G30","v":2550700},{"$f":"Public_transport_existing_servi!H30","v":2571105},{"$f":"Public_transport_existing_servi!I30","v":2692719},{"$f":"Public_transport_existing_servi!J30","v":2729878},{"$f":"Public_transport_existing_servi!K30","v":2803585},{"$f":"Public_transport_existing_servi!L30","v":2886851},{"$f":"Public_transport_existing_servi!M30","v":0},{"$f":"Public_transport_existing_servi!N30","v":0},{"$f":"Public_transport_existing_servi!O30","v":0},{"$f":"Public_transport_existing_servi!P30","v":0},{"$f":"Public_transport_existing_servi!Q30","v":0},{"$f":"Public_transport_existing_servi!R30","v":0},{"$f":"Public_transport_existing_servi!S30","v":0},{"$f":"Public_transport_existing_servi!T30","v":0},{"$f":"Public_transport_existing_servi!U30","v":0},{"$f":"Public_transport_existing_servi!V30","v":0},{"$f":"Public_transport_existing_servi!W30","v":0},{"$f":"Public_transport_existing_servi!X30","v":0},{"$f":"Public_transport_existing_servi!Y30","v":0},{"$f":"Public_transport_existing_servi!Z30","v":0},{"$f":"Public_transport_existing_servi!AA30","v":0},{"$f":"Public_transport_existing_servi!AB30","v":0},{"$f":"Public_transport_existing_servi!AC30","v":0},{"$f":"Public_transport_existing_servi!AD30","v":0},{"$f":"Public_transport_existing_servi!AE30","v":11695119},{"$f":"Public_transport_existing_servi!AF30","v":12276366},{"$f":"Public_transport_existing_servi!AG30","v":13252337},{"$f":"Public_transport_existing_servi!AH30","v":13518709},{"$f":"Public_transport_existing_servi!AI30","v":13626859},{"$f":"Public_transport_existing_servi!AJ30","v":14271409},{"$f":"Public_transport_existing_servi!AK30","v":14468355},{"$f":"Public_transport_existing_servi!AL30","v":14859000},{"$f":"Public_transport_existing_servi!AM30","v":15300313},{"$f":"Public_transport_existing_servi!AN30","v":3077084},{"$f":"Public_transport_existing_servi!AO30","v":3077084},{"$f":"Public_transport_existing_servi!AP30","v":3077084},{"$f":"Public_transport_existing_servi!AQ30","v":3077084},{"$f":"Public_transport_existing_servi!AR30","v":3077084},{"$f":"Public_transport_existing_servi!AS30","v":3077084},{"$f":"Public_transport_existing_servi!AT30","v":3077084},{"$f":"Public_transport_existing_servi!AU30","v":3077084},{"$f":"Public_transport_existing_servi!AV30","v":3077084},{"$f":"Public_transport_existing_servi!AW30","v":3869310},{"$f":"Public_transport_existing_servi!AX30","v":4103403},{"$f":"Public_transport_existing_servi!AY30","v":4144437},{"$f":"Public_transport_existing_servi!AZ30","v":4227326},{"$f":"Public_transport_existing_servi!BA30","v":4438692},{"$f":"Public_transport_existing_servi!BB30","v":4527466},{"$f":"Public_transport_existing_servi!BC30","v":4618016},{"$f":"Public_transport_existing_servi!BD30","v":4848916},{"$f":"Public_transport_existing_servi!BE30","v":4945895},{"$f":"Public_transport_existing_servi!BF30","v":0},{"$f":"Public_transport_existing_servi!BG30","v":0},{"$f":"Public_transport_existing_servi!BH30","v":0},{"$f":"Public_transport_existing_servi!BI30","v":0},{"$f":"Public_transport_existing_servi!BJ30","v":0},{"$f":"Public_transport_existing_servi!BK30","v":0},{"$f":"Public_transport_existing_servi!BL30","v":0},{"$f":"Public_transport_existing_servi!BM30","v":0},{"$f":"Public_transport_existing_servi!BN30","v":0},{"$f":"Public_transport_existing_servi!BO30","v":0},{"$f":"Public_transport_existing_servi!BP30","v":0},{"$f":"Public_transport_existing_servi!BQ30","v":0},{"$f":"Public_transport_existing_servi!BR30","v":0},{"$f":"Public_transport_existing_servi!BS30","v":0},{"$f":"Public_transport_existing_servi!BT30","v":0},{"$f":"Public_transport_existing_servi!BU30","v":0},{"$f":"Public_transport_existing_servi!BV30","v":0},{"$f":"Public_transport_existing_servi!BW30","v":0},{"$f":"Public_transport_existing_servi!BX30","v":707000},{"$f":"Public_transport_existing_servi!BY30","v":749774},{"$f":"Public_transport_existing_servi!BZ30","v":757271},{"$f":"Public_transport_existing_servi!CA30","v":772417},{"$f":"Public_transport_existing_servi!CB30","v":811037},{"$f":"Public_transport_existing_servi!CC30","v":827258},{"$f":"Public_transport_existing_servi!CD30","v":843803},{"$f":"Public_transport_existing_servi!CE30","v":885994},{"$f":"Public_transport_existing_servi!CF30","v":903713},{"$f":"Public_transport_existing_servi!CG30","v":"Data reported for 'peak passenger boardings for all units' shows TOTAL passenger boardings for all units. Projections for peak and off-peak passenger boardings as well as SupeGold card passenger boardings will not be available until the new ticketing system is implemented in both Queenstown and Dunedin in March/April 2018."},{"$f":"Public_transport_existing_servi!CH30","v":0},{"$f":"Public_transport_existing_servi!CI30","v":0},{"$f":"Public_transport_existing_servi!CJ30","v":0},{"$f":"Public_transport_existing_servi!CK30","v":0},{"$f":"Public_transport_existing_servi!CL30","v":0},{"$f":"Public_transport_existing_servi!CM30","v":0},{"$f":"Public_transport_existing_servi!CN30","v":0},{"$f":"Public_transport_existing_servi!CO30","v":0},{"$f":"Public_transport_existing_servi!CP30","v":0},{"$f":"Public_transport_existing_servi!CQ30","v":0},{"$f":"Public_transport_existing_servi!CR30","v":0},{"$f":"Public_transport_existing_servi!CS30","v":0},{"$f":"Public_transport_existing_servi!CT30","v":0},{"$f":"Public_transport_existing_servi!CU30","v":0},{"$f":"Public_transport_existing_servi!CV30","v":0},{"$f":"Public_transport_existing_servi!CW30","v":0},{"$f":"Public_transport_existing_servi!CX30","v":0},{"$f":"Public_transport_existing_servi!CY30","v":0},{"$f":"Public_transport_existing_servi!CZ30","v":0},{"$f":"Public_transport_existing_servi!DA30","v":0},{"$f":"Public_transport_existing_servi!DB30","v":0},{"$f":"Public_transport_existing_servi!DC30","v":0},{"$f":"Public_transport_existing_servi!DD30","v":0},{"$f":"Public_transport_existing_servi!DE30","v":0},{"$f":"Public_transport_existing_servi!DF30","v":0},{"$f":"Public_transport_existing_servi!DG30","v":0},{"$f":"Public_transport_existing_servi!DH30","v":0},{"$f":"Public_transport_existing_servi!DI30","v":0},{"$f":"Public_transport_existing_servi!DJ30","v":0},{"$f":"Public_transport_existing_servi!DK30","v":0},{"$f":"Public_transport_existing_servi!DL30","v":0},{"$f":"Public_transport_existing_servi!DM30","v":0},{"$f":"Public_transport_existing_servi!DN30","v":0},{"$f":"Public_transport_existing_servi!DO30","v":0},{"$f":"Public_transport_existing_servi!DP30","v":0},{"$f":"Public_transport_existing_servi!DQ30","v":0},{"$f":"Public_transport_existing_servi!DR30","v":0},{"$f":"Public_transport_existing_servi!DS30","v":0},{"$f":"Public_transport_existing_servi!DT30","v":0},{"$f":"Public_transport_existing_servi!DU30","v":0},{"$f":"Public_transport_existing_servi!DV30","v":0},{"$f":"Public_transport_existing_servi!DW30","v":0},{"$f":"Public_transport_existing_servi!DX30","v":0},{"$f":"Public_transport_existing_servi!DY30","v":0},{"$f":"Public_transport_existing_servi!DZ30","v":0},{"$f":"Public_transport_existing_servi!EA30","v":0},{"$f":"Public_transport_existing_servi!EB30","v":0},{"$f":"Public_transport_existing_servi!EC30","v":0},{"$f":"Public_transport_existing_servi!ED30","v":0},{"$f":"Public_transport_existing_servi!EE30","v":0},{"$f":"Public_transport_existing_servi!EF30","v":0},{"$f":"Public_transport_existing_servi!EG30","v":0},{"$f":"Public_transport_existing_servi!EH30","v":0},{"$f":"Public_transport_existing_servi!EI30","v":0},{"$f":"Public_transport_existing_servi!EJ30","v":0},{"$f":"Public_transport_existing_servi!EK30","v":0},{"$f":"Public_transport_existing_servi!EL30","v":0},{"$f":"Public_transport_existing_servi!EM30","v":0},{"$f":"Public_transport_existing_servi!EN30","v":0},{"$f":"Public_transport_existing_servi!EO30","v":0},{"$f":"Public_transport_existing_servi!EP30","v":0},{"$f":"Public_transport_existing_servi!EQ30","v":0},{"$f":"Public_transport_existing_servi!ER30","v":0},{"$f":"Public_transport_existing_servi!ES30","v":0},{"$f":"Public_transport_existing_servi!ET30","v":0},{"$f":"Public_transport_existing_servi!EU30","v":0},{"$f":"Public_transport_existing_servi!EV30","v":0},{"$f":"Public_transport_existing_servi!EW30","v":0},{"$f":"Public_transport_existing_servi!EX30","v":0},{"$f":"Public_transport_existing_servi!EY30","v":0},{"$f":"Public_transport_existing_servi!EZ30","v":0},{"$f":"Public_transport_existing_servi!FA30","v":0},{"$f":"Public_transport_existing_servi!FB30","v":0},{"$f":"Public_transport_existing_servi!FC30","v":0},{"$f":"Public_transport_existing_servi!FD30","v":0},{"$f":"Public_transport_existing_servi!FE30","v":0},{"$f":"Public_transport_existing_servi!FF30","v":0},{"$f":"Public_transport_existing_servi!FG30","v":0},{"$f":"Public_transport_existing_servi!FH30","v":0},{"$f":"Public_transport_existing_servi!FI30","v":0},{"$f":"Public_transport_existing_servi!FJ30","v":0},{"$f":"Public_transport_existing_servi!FK30","v":0},{"$f":"Public_transport_existing_servi!FL30","v":0},{"$f":"Public_transport_existing_servi!FM30","v":0},{"$f":"Public_transport_existing_servi!FN30","v":0},{"$f":"Public_transport_existing_servi!FO30","v":0},{"$f":"Public_transport_existing_servi!FP30","v":0},{"$f":"Public_transport_existing_servi!FQ30","v":0},{"$f":"Public_transport_existing_servi!FR30","v":0},{"$f":"Public_transport_existing_servi!FS30","v":0},{"$f":"Public_transport_existing_servi!FT30","v":0},{"$f":"Public_transport_existing_servi!FU30","v":0},{"$f":"Public_transport_existing_servi!FV30","v":0},{"$f":"Public_transport_existing_servi!FW30","v":0},{"$f":"Public_transport_existing_servi!FX30","v":0},{"$f":"Public_transport_existing_servi!FY30","v":0},{"$f":"Public_transport_existing_servi!FZ30","v":0},{"$f":"Public_transport_existing_servi!GA30","v":0},{"$f":"Public_transport_existing_servi!GB30","v":0},{"$f":"Public_transport_existing_servi!GC30","v":0},{"$f":"Public_transport_existing_servi!GD30","v":0},{"$f":"Public_transport_existing_servi!GE30","v":0},{"$f":"Public_transport_existing_servi!GF30","v":0},{"$f":"Public_transport_existing_servi!GG30","v":0},{"$f":"Public_transport_existing_servi!GH30","v":0},{"$f":"Public_transport_existing_servi!GI30","v":0},{"$f":"Public_transport_existing_servi!GJ30","v":0},{"$f":"Public_transport_existing_servi!GK30","v":0},{"$f":"Public_transport_existing_servi!GL30","v":0},{"$f":"Public_transport_existing_servi!GM30","v":0},{"$f":"Public_transport_existing_servi!GN30","v":0},{"$f":"Public_transport_existing_servi!GO30","v":0},{"$f":"Public_transport_existing_servi!GP30","v":0},{"$f":"Public_transport_existing_servi!GQ30","v":0},{"$f":"Public_transport_existing_servi!GR30","v":0},{"$f":"Public_transport_existing_servi!GS30","v":0},{"$f":"Public_transport_existing_servi!GT30","v":0},{"$f":"Public_transport_existing_servi!GU30","v":0},{"$f":"Public_transport_existing_servi!GV30","v":0},{"$f":"Public_transport_existing_servi!GW30","v":0},{"$f":"Public_transport_existing_servi!GX30","v":0},{"$f":"Public_transport_existing_servi!GY30","v":0},{"$f":"Public_transport_existing_servi!GZ30","v":0},{"$f":"Public_transport_existing_servi!HA30","v":0},{"$f":"Public_transport_existing_servi!HB30","v":0},{"$f":"Public_transport_existing_servi!HC30","v":0},{"$f":"Public_transport_existing_servi!HD30","v":0},{"$f":"Public_transport_existing_servi!HE30","v":0},{"$f":"Public_transport_existing_servi!HF30","v":0},{"$f":"Public_transport_existing_servi!HG30","v":0},{"$f":"Public_transport_existing_servi!HH30","v":0},{"$f":"Public_transport_existing_servi!HI30","v":0},{"$f":"Public_transport_existing_servi!HJ30","v":0},{"$f":"Public_transport_existing_servi!HK30","v":0},{"$f":"Public_transport_existing_servi!HL30","v":0},{"$f":"Public_transport_existing_servi!HM30","v":0},{"$f":"Public_transport_existing_servi!HN30","v":0},{"$f":"Public_transport_existing_servi!HO30","v":0},{"$f":"Public_transport_existing_servi!HP30","v":0},{"$f":"Public_transport_existing_servi!HQ30","v":0},{"$f":"Public_transport_existing_servi!HR30","v":0},{"$f":"Public_transport_existing_servi!HS30","v":0},{"$f":"Public_transport_existing_servi!HT30","v":0},{"$f":"Public_transport_existing_servi!HU30","v":0},{"$f":"Public_transport_existing_servi!HV30","v":0},{"$f":"Public_transport_existing_servi!HW30","v":0},{"$f":"Public_transport_existing_servi!HX30","v":0},{"$f":"Public_transport_existing_servi!HY30","v":0},{"$f":"Public_transport_existing_servi!HZ30","v":0},{"$f":"Public_transport_existing_servi!IA30","v":0},{"$f":"Public_transport_existing_servi!IB30","v":0},{"$f":"Public_transport_existing_servi!IC30","v":0},{"$f":"Public_transport_existing_servi!ID30","v":0},{"$f":"Public_transport_existing_servi!IE30","v":0},{"$f":"Public_transport_existing_servi!IF30","v":0},{"$f":"Public_transport_existing_servi!IG30","v":0},{"$f":"Public_transport_existing_servi!IH30","v":0},{"$f":"Public_transport_existing_servi!II30","v":0},{"$f":"Public_transport_existing_servi!IJ30","v":0},{"$f":"Public_transport_existing_servi!IK30","v":0},{"$f":"Public_transport_existing_servi!IL30","v":0},{"$f":"Public_transport_existing_servi!IM30","v":0},{"$f":"Public_transport_existing_servi!IN30","v":0},{"$f":"Public_transport_existing_servi!IO30","v":0},{"$f":"Public_transport_existing_servi!IP30","v":3028},{"$f":"Public_transport_existing_servi!IQ30","v":3128},{"$f":"Public_transport_existing_servi!IR30","v":3228},{"$f":"Public_transport_existing_servi!IS30","v":3328},{"$f":"Public_transport_existing_servi!IT30","v":3428},{"$f":"Public_transport_existing_servi!IU30","v":3528},{"$f":"Public_transport_existing_servi!IV30","v":3628},{"$f":"Public_transport_existing_servi!IW30","v":3728},{"$f":"Public_transport_existing_servi!IX30","v":3828},{"$f":"Public_transport_existing_servi!IY30","v":96979},{"$f":"Public_transport_existing_servi!IZ30","v":97076},{"$f":"Public_transport_existing_servi!JA30","v":97173},{"$f":"Public_transport_existing_servi!JB30","v":97270},{"$f":"Public_transport_existing_servi!JC30","v":97367},{"$f":"Public_transport_existing_servi!JD30","v":97465},{"$f":"Public_transport_existing_servi!JE30","v":97562},{"$f":"Public_transport_existing_servi!JF30","v":97660},{"$f":"Public_transport_existing_servi!JG30","v":97757},{"$f":"Public_transport_existing_servi!JH30","v":0},{"$f":"Public_transport_existing_servi!JI30","v":0},{"$f":"Public_transport_existing_servi!JJ30","v":0},{"$f":"Public_transport_existing_servi!JK30","v":0},{"$f":"Public_transport_existing_servi!JL30","v":0},{"$f":"Public_transport_existing_servi!JM30","v":0},{"$f":"Public_transport_existing_servi!JN30","v":0},{"$f":"Public_transport_existing_servi!JO30","v":0},{"$f":"Public_transport_existing_servi!JP30","v":0},{"$f":"Public_transport_existing_servi!JQ30","v":19},{"$f":"Public_transport_existing_servi!JR30","v":20},{"$f":"Public_transport_existing_servi!JS30","v":21},{"$f":"Public_transport_existing_servi!JT30","v":22},{"$f":"Public_transport_existing_servi!JU30","v":23},{"$f":"Public_transport_existing_servi!JV30","v":24},{"$f":"Public_transport_existing_servi!JW30","v":26},{"$f":"Public_transport_existing_servi!JX30","v":27},{"$f":"Public_transport_existing_servi!JY30","v":28},{"$f":"Public_transport_existing_servi!JZ30","v":0},{"$f":"Public_transport_existing_servi!KA30","v":0},{"$f":"Public_transport_existing_servi!KB30","v":0},{"$f":"Public_transport_existing_servi!KC30","v":0},{"$f":"Public_transport_existing_servi!KD30","v":0},{"$f":"Public_transport_existing_servi!KE30","v":0},{"$f":"Public_transport_existing_servi!KF30","v":0},{"$f":"Public_transport_existing_servi!KG30","v":0},{"$f":"Public_transport_existing_servi!KH30","v":0},{"$f":"Public_transport_existing_servi!KI30","v":710538},{"$f":"Public_transport_existing_servi!KJ30","v":712599},{"$f":"Public_transport_existing_servi!KK30","v":714665},{"$f":"Public_transport_existing_servi!KL30","v":716738},{"$f":"Public_transport_existing_servi!KM30","v":718816},{"$f":"Public_transport_existing_servi!KN30","v":720901},{"$f":"Public_transport_existing_servi!KO30","v":722992},{"$f":"Public_transport_existing_servi!KP30","v":725088},{"$f":"Public_transport_existing_servi!KQ30","v":727191},{"$f":"Public_transport_existing_servi!KR30","v":"Note Total Mobility figures are regional figures . Wheelcahir hoist trips and the total fare paid by passenger have not been recorded to date. Data will be available from 2017/18 year."},{"$f":"Public_transport_existing_servi!KS30","v":0},{"$f":"Public_transport_existing_servi!KT30","v":4983176},{"$f":"Public_transport_existing_servi!KU30","v":6962965},{"$f":"'[4]1718 forecast transfer'!$B30","v":8600000},{"$f":"Public_transport_existing_servi!KW30","v":9021326},{"$f":"Public_transport_existing_servi!KX30","v":8906734},{"$f":"Public_transport_existing_servi!KY30","v":9024407},{"$f":"Public_transport_existing_servi!KZ30","v":14446394},{"$f":"Public_transport_existing_servi!LA30","v":14492593},{"$f":"Public_transport_existing_servi!LB30","v":14999060},{"$f":"Public_transport_existing_servi!LC30","v":15521881},{"$f":"Public_transport_existing_servi!LD30","v":0},{"$f":"Public_transport_existing_servi!LE30","v":0},{"$f":"'[4]1718 forecast transfer'!$C30","v":0},{"$f":"Public_transport_existing_servi!LG30","v":0},{"$f":"Public_transport_existing_servi!LH30","v":0},{"$f":"Public_transport_existing_servi!LI30","v":0},{"$f":"Public_transport_existing_servi!LJ30","v":0},{"$f":"Public_transport_existing_servi!LK30","v":1000000},{"$f":"Public_transport_existing_servi!LL30","v":1000000},{"$f":"Public_transport_existing_servi!LM30","v":1000000},{"$f":"Public_transport_existing_servi!LN30","v":0},{"$f":"Public_transport_existing_servi!LO30","v":0},{"$f":"'[4]1718 forecast transfer'!$D30","v":0},{"$f":"Public_transport_existing_servi!LQ30","v":0},{"$f":"Public_transport_existing_servi!LR30","v":0},{"$f":"Public_transport_existing_servi!LS30","v":0},{"$f":"Public_transport_existing_servi!LT30","v":0},{"$f":"Public_transport_existing_servi!LU30","v":0},{"$f":"Public_transport_existing_servi!LV30","v":0},{"$f":"Public_transport_existing_servi!LW30","v":0},{"$f":"Public_transport_existing_servi!LX30","v":114737},{"$f":"Public_transport_existing_servi!LY30","v":123967},{"$f":"'[4]1718 forecast transfer'!$E30","v":322000},{"$f":"Public_transport_existing_servi!MA30","v":630051},{"$f":"Public_transport_existing_servi!MB30","v":591694},{"$f":"Public_transport_existing_servi!MC30","v":593986},{"$f":"Public_transport_existing_servi!MD30","v":595822},{"$f":"Public_transport_existing_servi!ME30","v":597742},{"$f":"Public_transport_existing_servi!MF30","v":600332},{"$f":"Public_transport_existing_servi!MG30","v":602485},{"$f":"Public_transport_existing_servi!MH30","v":466110},{"$f":"Public_transport_existing_servi!MI30","v":730263},{"$f":"'[4]1718 forecast transfer'!$F30","v":1140000},{"$f":"Public_transport_existing_servi!MK30","v":1771975},{"$f":"Public_transport_existing_servi!ML30","v":1848147},{"$f":"Public_transport_existing_servi!MM30","v":1851745},{"$f":"Public_transport_existing_servi!MN30","v":1853545},{"$f":"Public_transport_existing_servi!MO30","v":1855345},{"$f":"Public_transport_existing_servi!MP30","v":1858944},{"$f":"Public_transport_existing_servi!MQ30","v":1860743},{"$f":"Public_transport_existing_servi!MR30","v":953131},{"$f":"Public_transport_existing_servi!MS30","v":1091552},{"$f":"'[4]1718 forecast transfer'!$G30","v":1162000},{"$f":"Public_transport_existing_servi!MU30","v":1294223},{"$f":"Public_transport_existing_servi!MV30","v":1295484},{"$f":"Public_transport_existing_servi!MW30","v":1298007},{"$f":"Public_transport_existing_servi!MX30","v":1299268},{"$f":"Public_transport_existing_servi!MY30","v":1300530},{"$f":"Public_transport_existing_servi!MZ30","v":1303052},{"$f":"Public_transport_existing_servi!NA30","v":1304314},{"$f":"Public_transport_existing_servi!NB30","v":6517154},{"$f":"Public_transport_existing_servi!NC30","v":8908747},{"$f":"Public_transport_existing_servi!ND30","v":9624000},{"$f":"Public_transport_existing_servi!NE30","v":12717575},{"$f":"Public_transport_existing_servi!NF30","v":12642059},{"$f":"Public_transport_existing_servi!NG30","v":12768145},{"$f":"Public_transport_existing_servi!NH30","v":18195029},{"$f":"Public_transport_existing_servi!NI30","v":19246210},{"$f":"Public_transport_existing_servi!NJ30","v":19761388},{"$f":"Public_transport_existing_servi!NK30","v":20289423},{"$f":"Public_transport_existing_servi!NL30","v":0},{"$f":"Public_transport_existing_servi!NM30","v":0},{"$f":"Public_transport_existing_servi!NN30","v":0},{"$f":"Public_transport_existing_servi!NO30","v":0},{"$f":"Public_transport_existing_servi!NP30","v":0},{"$f":"Public_transport_existing_servi!NQ30","v":0},{"$f":"Public_transport_existing_servi!NR30","v":0},{"$f":"Public_transport_existing_servi!NS30","v":0},{"$f":"Public_transport_existing_servi!NT30","v":0},{"$f":"Public_transport_existing_servi!NU30","v":0},{"$f":"Public_transport_existing_servi!NV30","v":"forecasts reflect the operation of the wakatipu and dunedin networks. They do not include Wakatipu further improvements from the programme business case"},{"$f":"Public_transport_existing_servi!NW30","v":0},{"$f":"Public_transport_existing_servi!NX30","v":0},{"$f":"Public_transport_existing_servi!NY30","v":341},{"$f":"Public_transport_existing_servi!NZ30","v":"Yes"},{"$f":"Public_transport_existing_servi!OA30","v":0},{"$f":"Public_transport_existing_servi!OB30","v":0},{"$f":"Public_transport_existing_servi!OC30","v":0},{"$f":"Public_transport_existing_servi!OD30","v":0},{"$f":"Public_transport_existing_servi!OE30","v":0},{"$f":"Public_transport_existing_servi!OF30","v":0},{"$f":"Public_transport_existing_servi!OG30","v":0},{"$f":"Public_transport_existing_servi!OH30","v":0},{"$f":"Public_transport_existing_servi!OI30","v":0},{"$f":"Public_transport_existing_servi!OJ30","v":0},{"$f":"Public_transport_existing_servi!OK30","v":0},{"$f":"Public_transport_existing_servi!OL30","v":0},{"$f":"Public_transport_existing_servi!OM30","v":0},{"$f":"Public_transport_existing_servi!ON30","v":0},{"$f":"Public_transport_existing_servi!OO30","v":0},{"$f":"Public_transport_existing_servi!OP30","v":0},{"$f":"Public_transport_existing_servi!OQ30","v":0},{"$f":"Public_transport_existing_servi!OR30","v":0},{"$f":"Public_transport_existing_servi!OS30","v":0},{"$f":"Public_transport_existing_servi!OT30","v":0},{"$f":"Public_transport_existing_servi!OU30","v":0},{"$f":"Public_transport_existing_servi!OV30","v":0},{"$f":"Public_transport_existing_servi!OW30","v":0},{"$f":"Public_transport_existing_servi!OX30","v":0},{"$f":"Public_transport_existing_servi!OY30","v":0},{"$f":"Public_transport_existing_servi!OZ30","v":0},{"$f":"Public_transport_existing_servi!PA30","v":0},{"$f":"Public_transport_existing_servi!PB30","v":0},{"$f":"Public_transport_existing_servi!PC30","v":0},{"$f":"Public_transport_existing_servi!PD30","v":0},{"$f":"Public_transport_existing_servi!PE30","v":0},{"$f":"Public_transport_existing_servi!PF30","v":0},{"$f":"Public_transport_existing_servi!PG30","v":0},{"$f":"Public_transport_existing_servi!PH30","v":0},{"$f":"Public_transport_existing_servi!PI30","v":0},{"$f":"Public_transport_existing_servi!PJ30","v":0},{"$f":"Public_transport_existing_servi!PK30","v":0},{"$f":"Public_transport_existing_servi!PL30","v":0},{"$f":"Public_transport_existing_servi!PM30","v":0},{"$f":"Public_transport_existing_servi!PN30","v":0},{"$f":"Public_transport_existing_servi!PO30","v":0},{"$f":"Public_transport_existing_servi!PP30","v":0},{"$f":"Public_transport_existing_servi!PQ30","v":0},{"$f":"Public_transport_existing_servi!PR30","v":0},{"$f":"Public_transport_existing_servi!PS30","v":0},"Recommended",null,null,null,6517154,8908747,11224000,12717575,12642059,12768145,null,26649901,null,null,{"$f":"SUM(QA30:QC30)","v":38127779},null,20546141,26952467,2897077,7287598,3206683,3887714]
["Otago Regional Council","TOTAL (Wakatipu & Dunedin)","Do-minimum",{"$f":"Public_transport_existing_servi!D30+Public_transport_existing_servi!D31","v":3246626},{"$f":"Public_transport_existing_servi!E30+Public_transport_existing_servi!E31","v":3418696},{"$f":"Public_transport_existing_servi!F30+Public_transport_existing_servi!F31","v":3668985},{"$f":"Public_transport_existing_servi!G30+Public_transport_existing_servi!G31","v":3789357},{"$f":"Public_transport_existing_servi!H30+Public_transport_existing_servi!H31","v":3884081},{"$f":"Public_transport_existing_servi!I30+Public_transport_existing_servi!I31","v":4084474},{"$f":"Public_transport_existing_servi!J30+Public_transport_existing_servi!J31","v":4205138},{"$f":"Public_transport_existing_servi!K30+Public_transport_existing_servi!K31","v":4367360},{"$f":"Public_transport_existing_servi!L30+Public_transport_existing_servi!L31","v":4544453},{"$f":"Public_transport_existing_servi!M30+Public_transport_existing_servi!M31","v":0},{"$f":"Public_transport_existing_servi!N30+Public_transport_existing_servi!N31","v":0},{"$f":"Public_transport_existing_servi!O30+Public_transport_existing_servi!O31","v":0},{"$f":"Public_transport_existing_servi!P30+Public_transport_existing_servi!P31","v":0},{"$f":"Public_transport_existing_servi!Q30+Public_transport_existing_servi!Q31","v":0},{"$f":"Public_transport_existing_servi!R30+Public_transport_existing_servi!R31","v":0},{"$f":"Public_transport_existing_servi!S30+Public_transport_existing_servi!S31","v":0},{"$f":"Public_transport_existing_servi!T30+Public_transport_existing_servi!T31","v":0},{"$f":"Public_transport_existing_servi!U30+Public_transport_existing_servi!U31","v":0},{"$f":"Public_transport_existing_servi!V30+Public_transport_existing_servi!V31","v":0},{"$f":"Public_transport_existing_servi!W30+Public_transport_existing_servi!W31","v":0},{"$f":"Public_transport_existing_servi!X30+Public_transport_existing_servi!X31","v":0},{"$f":"Public_transport_existing_servi!Y30+Public_transport_existing_servi!Y31","v":0},{"$f":"Public_transport_existing_servi!Z30+Public_transport_existing_servi!Z31","v":0},{"$f":"Public_transport_existing_servi!AA30+Public_transport_existing_servi!AA31","v":0},{"$f":"Public_transport_existing_servi!AB30+Public_transport_existing_servi!AB31","v":0},{"$f":"Public_transport_existing_servi!AC30+Public_transport_existing_servi!AC31","v":0},{"$f":"Public_transport_existing_servi!AD30+Public_transport_existing_servi!AD31","v":0},{"$f":"Public_transport_existing_servi!AE30+Public_transport_existing_servi!AE31","v":27721519},{"$f":"Public_transport_existing_servi!AF30+Public_transport_existing_servi!AF31","v":29264350},{"$f":"Public_transport_existing_servi!AG30+Public_transport_existing_servi!AG31","v":31259600},{"$f":"Public_transport_existing_servi!AH30+Public_transport_existing_servi!AH31","v":32606408},{"$f":"Public_transport_existing_servi!AI30+Public_transport_existing_servi!AI31","v":33859820},{"$f":"Public_transport_existing_servi!AJ30+Public_transport_existing_servi!AJ31","v":35718347},{"$f":"Public_transport_existing_servi!AK30+Public_transport_existing_servi!AK31","v":37202110},{"$f":"Public_transport_existing_servi!AL30+Public_transport_existing_servi!AL31","v":38956780},{"$f":"Public_transport_existing_servi!AM30+Public_transport_existing_servi!AM31","v":40843960},{"$f":"Public_transport_existing_servi!AN30+Public_transport_existing_servi!AN31","v":4552323},{"$f":"Public_transport_existing_servi!AO30+Public_transport_existing_servi!AO31","v":4552323},{"$f":"Public_transport_existing_servi!AP30+Public_transport_existing_servi!AP31","v":4552323},{"$f":"Public_transport_existing_servi!AQ30+Public_transport_existing_servi!AQ31","v":4552323},{"$f":"Public_transport_existing_servi!AR30+Public_transport_existing_servi!AR31","v":5076630},{"$f":"Public_transport_existing_servi!AS30+Public_transport_existing_servi!AS31","v":5076630},{"$f":"Public_transport_existing_servi!AT30+Public_transport_existing_servi!AT31","v":5076630},{"$f":"Public_transport_existing_servi!AU30+Public_transport_existing_servi!AU31","v":5076630},{"$f":"Public_transport_existing_servi!AV30+Public_transport_existing_servi!AV31","v":5076630},{"$f":"Public_transport_existing_servi!AW30+Public_transport_existing_servi!AW31","v":6269310},{"$f":"Public_transport_existing_servi!AX30+Public_transport_existing_servi!AX31","v":6603403},{"$f":"Public_transport_existing_servi!AY30+Public_transport_existing_servi!AY31","v":6844437},{"$f":"Public_transport_existing_servi!AZ30+Public_transport_existing_servi!AZ31","v":7087326},{"$f":"Public_transport_existing_servi!BA30+Public_transport_existing_servi!BA31","v":7588692},{"$f":"Public_transport_existing_servi!BB30+Public_transport_existing_servi!BB31","v":7866466},{"$f":"Public_transport_existing_servi!BC30+Public_transport_existing_servi!BC31","v":8157356},{"$f":"Public_transport_existing_servi!BD30+Public_transport_existing_servi!BD31","v":8600616},{"$f":"Public_transport_existing_servi!BE30+Public_transport_existing_servi!BE31","v":8922697},{"$f":"Public_transport_existing_servi!BF30+Public_transport_existing_servi!BF31","v":0},{"$f":"Public_transport_existing_servi!BG30+Public_transport_existing_servi!BG31","v":0},{"$f":"Public_transport_existing_servi!BH30+Public_transport_existing_servi!BH31","v":0},{"$f":"Public_transport_existing_servi!BI30+Public_transport_existing_servi!BI31","v":0},{"$f":"Public_transport_existing_servi!BJ30+Public_transport_existing_servi!BJ31","v":0},{"$f":"Public_transport_existing_servi!BK30+Public_transport_existing_servi!BK31","v":0},{"$f":"Public_transport_existing_servi!BL30+Public_transport_existing_servi!BL31","v":0},{"$f":"Public_transport_existing_servi!BM30+Public_transport_existing_servi!BM31","v":0},{"$f":"Public_transport_existing_servi!BN30+Public_transport_existing_servi!BN31","v":600000},{"$f":"Public_transport_existing_servi!BO30+Public_transport_existing_servi!BO31","v":0},{"$f":"Public_transport_existing_servi!BP30+Public_transport_existing_servi!BP31","v":0},{"$f":"Public_transport_existing_servi!BQ30+Public_transport_existing_servi!BQ31","v":0},{"$f":"Public_transport_existing_servi!BR30+Public_transport_existing_servi!BR31","v":0},{"$f":"Public_transport_existing_servi!BS30+Public_transport_existing_servi!BS31","v":0},{"$f":"Public_transport_existing_servi!BT30+Public_transport_existing_servi!BT31","v":0},{"$f":"Public_transport_existing_servi!BU30+Public_transport_existing_servi!BU31","v":0},{"$f":"Public_transport_existing_servi!BV30+Public_transport_existing_servi!BV31","v":0},{"$f":"Public_transport_existing_servi!BW30+Public_transport_existing_servi!BW31","v":0},{"$f":"Public_transport_existing_servi!BX30+Public_transport_existing_servi!BX31","v":779100},{"$f":"Public_transport_existing_servi!BY30+Public_transport_existing_servi!BY31","v":824037},{"$f":"Public_transport_existing_servi!BZ30+Public_transport_existing_servi!BZ31","v":833762},{"$f":"Public_transport_existing_servi!CA30+Public_transport_existing_servi!CA31","v":851203},{"$f":"Public_transport_existing_servi!CB30+Public_transport_existing_servi!CB31","v":892186},{"$f":"Public_transport_existing_servi!CC30+Public_transport_existing_servi!CC31","v":910842},{"$f":"Public_transport_existing_servi!CD30+Public_transport_existing_servi!CD31","v":929894},{"$f":"Public_transport_existing_servi!CE30+Public_transport_existing_servi!CE31","v":974758},{"$f":"Public_transport_existing_servi!CF30+Public_transport_existing_servi!CF31","v":995047},{"$f":"Public_transport_existing_servi!CG30+Public_transport_existing_servi!CG31","v":{"$error":"#VALUE!"}},{"$f":"Public_transport_existing_servi!CH30+Public_transport_existing_servi!CH31","v":0},{"$f":"Public_transport_existing_servi!CI30+Public_transport_existing_servi!CI31","v":0},{"$f":"Public_transport_existing_servi!CJ30+Public_transport_existing_servi!CJ31","v":0},{"$f":"Public_transport_existing_servi!CK30+Public_transport_existing_servi!CK31","v":0},{"$f":"Public_transport_existing_servi!CL30+Public_transport_existing_servi!CL31","v":0},{"$f":"Public_transport_existing_servi!CM30+Public_transport_existing_servi!CM31","v":0},{"$f":"Public_transport_existing_servi!CN30+Public_transport_existing_servi!CN31","v":0},{"$f":"Public_transport_existing_servi!CO30+Public_transport_existing_servi!CO31","v":0},{"$f":"Public_transport_existing_servi!CP30+Public_transport_existing_servi!CP31","v":0},{"$f":"Public_transport_existing_servi!CQ30+Public_transport_existing_servi!CQ31","v":0},{"$f":"Public_transport_existing_servi!CR30+Public_transport_existing_servi!CR31","v":0},{"$f":"Public_transport_existing_servi!CS30+Public_transport_existing_servi!CS31","v":0},{"$f":"Public_transport_existing_servi!CT30+Public_transport_existing_servi!CT31","v":0},{"$f":"Public_transport_existing_servi!CU30+Public_transport_existing_servi!CU31","v":0},{"$f":"Public_transport_existing_servi!CV30+Public_transport_existing_servi!CV31","v":0},{"$f":"Public_transport_existing_servi!CW30+Public_transport_existing_servi!CW31","v":0},{"$f":"Public_transport_existing_servi!CX30+Public_transport_existing_servi!CX31","v":0},{"$f":"Public_transport_existing_servi!CY30+Public_transport_existing_servi!CY31","v":0},{"$f":"Public_transport_existing_servi!CZ30+Public_transport_existing_servi!CZ31","v":0},{"$f":"Public_transport_existing_servi!DA30+Public_transport_existing_servi!DA31","v":0},{"$f":"Public_transport_existing_servi!DB30+Public_transport_existing_servi!DB31","v":0},{"$f":"Public_transport_existing_servi!DC30+Public_transport_existing_servi!DC31","v":0},{"$f":"Public_transport_existing_servi!DD30+Public_transport_existing_servi!DD31","v":0},{"$f":"Public_transport_existing_servi!DE30+Public_transport_existing_servi!DE31","v":0},{"$f":"Public_transport_existing_servi!DF30+Public_transport_existing_servi!DF31","v":0},{"$f":"Public_transport_existing_servi!DG30+Public_transport_existing_servi!DG31","v":0},{"$f":"Public_transport_existing_servi!DH30+Public_transport_existing_servi!DH31","v":0},{"$f":"Public_transport_existing_servi!DI30+Public_transport_existing_servi!DI31","v":0},{"$f":"Public_transport_existing_servi!DJ30+Public_transport_existing_servi!DJ31","v":0},{"$f":"Public_transport_existing_servi!DK30+Public_transport_existing_servi!DK31","v":0},{"$f":"Public_transport_existing_servi!DL30+Public_transport_existing_servi!DL31","v":0},{"$f":"Public_transport_existing_servi!DM30+Public_transport_existing_servi!DM31","v":0},{"$f":"Public_transport_existing_servi!DN30+Public_transport_existing_servi!DN31","v":0},{"$f":"Public_transport_existing_servi!DO30+Public_transport_existing_servi!DO31","v":0},{"$f":"Public_transport_existing_servi!DP30+Public_transport_existing_servi!DP31","v":0},{"$f":"Public_transport_existing_servi!DQ30+Public_transport_existing_servi!DQ31","v":0},{"$f":"Public_transport_existing_servi!DR30+Public_transport_existing_servi!DR31","v":0},{"$f":"Public_transport_existing_servi!DS30+Public_transport_existing_servi!DS31","v":0},{"$f":"Public_transport_existing_servi!DT30+Public_transport_existing_servi!DT31","v":0},{"$f":"Public_transport_existing_servi!DU30+Public_transport_existing_servi!DU31","v":0},{"$f":"Public_transport_existing_servi!DV30+Public_transport_existing_servi!DV31","v":0},{"$f":"Public_transport_existing_servi!DW30+Public_transport_existing_servi!DW31","v":0},{"$f":"Public_transport_existing_servi!DX30+Public_transport_existing_servi!DX31","v":0},{"$f":"Public_transport_existing_servi!DY30+Public_transport_existing_servi!DY31","v":0},{"$f":"Public_transport_existing_servi!DZ30+Public_transport_existing_servi!DZ31","v":0},{"$f":"Public_transport_existing_servi!EA30+Public_transport_existing_servi!EA31","v":0},{"$f":"Public_transport_existing_servi!EB30+Public_transport_existing_servi!EB31","v":0},{"$f":"Public_transport_existing_servi!EC30+Public_transport_existing_servi!EC31","v":0},{"$f":"Public_transport_existing_servi!ED30+Public_transport_existing_servi!ED31","v":0},{"$f":"Public_transport_existing_servi!EE30+Public_transport_existing_servi!EE31","v":0},{"$f":"Public_transport_existing_servi!EF30+Public_transport_existing_servi!EF31","v":0},{"$f":"Public_transport_existing_servi!EG30+Public_transport_existing_servi!EG31","v":0},{"$f":"Public_transport_existing_servi!EH30+Public_transport_existing_servi!EH31","v":0},{"$f":"Public_transport_existing_servi!EI30+Public_transport_existing_servi!EI31","v":0},{"$f":"Public_transport_existing_servi!EJ30+Public_transport_existing_servi!EJ31","v":0},{"$f":"Public_transport_existing_servi!EK30+Public_transport_existing_servi!EK31","v":0},{"$f":"Public_transport_existing_servi!EL30+Public_transport_existing_servi!EL31","v":0},{"$f":"Public_transport_existing_servi!EM30+Public_transport_existing_servi!EM31","v":0},{"$f":"Public_transport_existing_servi!EN30+Public_transport_existing_servi!EN31","v":0},{"$f":"Public_transport_existing_servi!EO30+Public_transport_existing_servi!EO31","v":0},{"$f":"Public_transport_existing_servi!EP30+Public_transport_existing_servi!EP31","v":0},{"$f":"Public_transport_existing_servi!EQ30+Public_transport_existing_servi!EQ31","v":0},{"$f":"Public_transport_existing_servi!ER30+Public_transport_existing_servi!ER31","v":0},{"$f":"Public_transport_existing_servi!ES30+Public_transport_existing_servi!ES31","v":0},{"$f":"Public_transport_existing_servi!ET30+Public_transport_existing_servi!ET31","v":0},{"$f":"Public_transport_existing_servi!EU30+Public_transport_existing_servi!EU31","v":0},{"$f":"Public_transport_existing_servi!EV30+Public_transport_existing_servi!EV31","v":0},{"$f":"Public_transport_existing_servi!EW30+Public_transport_existing_servi!EW31","v":0},{"$f":"Public_transport_existing_servi!EX30+Public_transport_existing_servi!EX31","v":0},{"$f":"Public_transport_existing_servi!EY30+Public_transport_existing_servi!EY31","v":0},{"$f":"Public_transport_existing_servi!EZ30+Public_transport_existing_servi!EZ31","v":0},{"$f":"Public_transport_existing_servi!FA30+Public_transport_existing_servi!FA31","v":0},{"$f":"Public_transport_existing_servi!FB30+Public_transport_existing_servi!FB31","v":0},{"$f":"Public_transport_existing_servi!FC30+Public_transport_existing_servi!FC31","v":0},{"$f":"Public_transport_existing_servi!FD30+Public_transport_existing_servi!FD31","v":0},{"$f":"Public_transport_existing_servi!FE30+Public_transport_existing_servi!FE31","v":0},{"$f":"Public_transport_existing_servi!FF30+Public_transport_existing_servi!FF31","v":0},{"$f":"Public_transport_existing_servi!FG30+Public_transport_existing_servi!FG31","v":0},{"$f":"Public_transport_existing_servi!FH30+Public_transport_existing_servi!FH31","v":0},{"$f":"Public_transport_existing_servi!FI30+Public_transport_existing_servi!FI31","v":0},{"$f":"Public_transport_existing_servi!FJ30+Public_transport_existing_servi!FJ31","v":0},{"$f":"Public_transport_existing_servi!FK30+Public_transport_existing_servi!FK31","v":0},{"$f":"Public_transport_existing_servi!FL30+Public_transport_existing_servi!FL31","v":0},{"$f":"Public_transport_existing_servi!FM30+Public_transport_existing_servi!FM31","v":0},{"$f":"Public_transport_existing_servi!FN30+Public_transport_existing_servi!FN31","v":0},{"$f":"Public_transport_existing_servi!FO30+Public_transport_existing_servi!FO31","v":0},{"$f":"Public_transport_existing_servi!FP30+Public_transport_existing_servi!FP31","v":0},{"$f":"Public_transport_existing_servi!FQ30+Public_transport_existing_servi!FQ31","v":0},{"$f":"Public_transport_existing_servi!FR30+Public_transport_existing_servi!FR31","v":0},{"$f":"Public_transport_existing_servi!FS30+Public_transport_existing_servi!FS31","v":0},{"$f":"Public_transport_existing_servi!FT30+Public_transport_existing_servi!FT31","v":0},{"$f":"Public_transport_existing_servi!FU30+Public_transport_existing_servi!FU31","v":0},{"$f":"Public_transport_existing_servi!FV30+Public_transport_existing_servi!FV31","v":0},{"$f":"Public_transport_existing_servi!FW30+Public_transport_existing_servi!FW31","v":0},{"$f":"Public_transport_existing_servi!FX30+Public_transport_existing_servi!FX31","v":0},{"$f":"Public_transport_existing_servi!FY30+Public_transport_existing_servi!FY31","v":0},{"$f":"Public_transport_existing_servi!FZ30+Public_transport_existing_servi!FZ31","v":0},{"$f":"Public_transport_existing_servi!GA30+Public_transport_existing_servi!GA31","v":0},{"$f":"Public_transport_existing_servi!GB30+Public_transport_existing_servi!GB31","v":0},{"$f":"Public_transport_existing_servi!GC30+Public_transport_existing_servi!GC31","v":0},{"$f":"Public_transport_existing_servi!GD30+Public_transport_existing_servi!GD31","v":0},{"$f":"Public_transport_existing_servi!GE30+Public_transport_existing_servi!GE31","v":0},{"$f":"Public_transport_existing_servi!GF30+Public_transport_existing_servi!GF31","v":0},{"$f":"Public_transport_existing_servi!GG30+Public_transport_existing_servi!GG31","v":0},{"$f":"Public_transport_existing_servi!GH30+Public_transport_existing_servi!GH31","v":0},{"$f":"Public_transport_existing_servi!GI30+Public_transport_existing_servi!GI31","v":0},{"$f":"Public_transport_existing_servi!GJ30+Public_transport_existing_servi!GJ31","v":0},{"$f":"Public_transport_existing_servi!GK30+Public_transport_existing_servi!GK31","v":0},{"$f":"Public_transport_existing_servi!GL30+Public_transport_existing_servi!GL31","v":0},{"$f":"Public_transport_existing_servi!GM30+Public_transport_existing_servi!GM31","v":0},{"$f":"Public_transport_existing_servi!GN30+Public_transport_existing_servi!GN31","v":0},{"$f":"Public_transport_existing_servi!GO30+Public_transport_existing_servi!GO31","v":0},{"$f":"Public_transport_existing_servi!GP30+Public_transport_existing_servi!GP31","v":0},{"$f":"Public_transport_existing_servi!GQ30+Public_transport_existing_servi!GQ31","v":0},{"$f":"Public_transport_existing_servi!GR30+Public_transport_existing_servi!GR31","v":0},{"$f":"Public_transport_existing_servi!GS30+Public_transport_existing_servi!GS31","v":0},{"$f":"Public_transport_existing_servi!GT30+Public_transport_existing_servi!GT31","v":0},{"$f":"Public_transport_existing_servi!GU30+Public_transport_existing_servi!GU31","v":0},{"$f":"Public_transport_existing_servi!GV30+Public_transport_existing_servi!GV31","v":0},{"$f":"Public_transport_existing_servi!GW30+Public_transport_existing_servi!GW31","v":0},{"$f":"Public_transport_existing_servi!GX30+Public_transport_existing_servi!GX31","v":0},{"$f":"Public_transport_existing_servi!GY30+Public_transport_existing_servi!GY31","v":0},{"$f":"Public_transport_existing_servi!GZ30+Public_transport_existing_servi!GZ31","v":0},{"$f":"Public_transport_existing_servi!HA30+Public_transport_existing_servi!HA31","v":0},{"$f":"Public_transport_existing_servi!HB30+Public_transport_existing_servi!HB31","v":0},{"$f":"Public_transport_existing_servi!HC30+Public_transport_existing_servi!HC31","v":0},{"$f":"Public_transport_existing_servi!HD30+Public_transport_existing_servi!HD31","v":0},{"$f":"Public_transport_existing_servi!HE30+Public_transport_existing_servi!HE31","v":0},{"$f":"Public_transport_existing_servi!HF30+Public_transport_existing_servi!HF31","v":0},{"$f":"Public_transport_existing_servi!HG30+Public_transport_existing_servi!HG31","v":0},{"$f":"Public_transport_existing_servi!HH30+Public_transport_existing_servi!HH31","v":0},{"$f":"Public_transport_existing_servi!HI30+Public_transport_existing_servi!HI31","v":0},{"$f":"Public_transport_existing_servi!HJ30+Public_transport_existing_servi!HJ31","v":0},{"$f":"Public_transport_existing_servi!HK30+Public_transport_existing_servi!HK31","v":0},{"$f":"Public_transport_existing_servi!HL30+Public_transport_existing_servi!HL31","v":0},{"$f":"Public_transport_existing_servi!HM30+Public_transport_existing_servi!HM31","v":0},{"$f":"Public_transport_existing_servi!HN30+Public_transport_existing_servi!HN31","v":0},{"$f":"Public_transport_existing_servi!HO30+Public_transport_existing_servi!HO31","v":0},{"$f":"Public_transport_existing_servi!HP30+Public_transport_existing_servi!HP31","v":0},{"$f":"Public_transport_existing_servi!HQ30+Public_transport_existing_servi!HQ31","v":0},{"$f":"Public_transport_existing_servi!HR30+Public_transport_existing_servi!HR31","v":0},{"$f":"Public_transport_existing_servi!HS30+Public_transport_existing_servi!HS31","v":0},{"$f":"Public_transport_existing_servi!HT30+Public_transport_existing_servi!HT31","v":0},{"$f":"Public_transport_existing_servi!HU30+Public_transport_existing_servi!HU31","v":0},{"$f":"Public_transport_existing_servi!HV30+Public_transport_existing_servi!HV31","v":0},{"$f":"Public_transport_existing_servi!HW30+Public_transport_existing_servi!HW31","v":0},{"$f":"Public_transport_existing_servi!HX30+Public_transport_existing_servi!HX31","v":0},{"$f":"Public_transport_existing_servi!HY30+Public_transport_existing_servi!HY31","v":0},{"$f":"Public_transport_existing_servi!HZ30+Public_transport_existing_servi!HZ31","v":0},{"$f":"Public_transport_existing_servi!IA30+Public_transport_existing_servi!IA31","v":0},{"$f":"Public_transport_existing_servi!IB30+Public_transport_existing_servi!IB31","v":0},{"$f":"Public_transport_existing_servi!IC30+Public_transport_existing_servi!IC31","v":0},{"$f":"Public_transport_existing_servi!ID30+Public_transport_existing_servi!ID31","v":0},{"$f":"Public_transport_existing_servi!IE30+Public_transport_existing_servi!IE31","v":0},{"$f":"Public_transport_existing_servi!IF30+Public_transport_existing_servi!IF31","v":0},{"$f":"Public_transport_existing_servi!IG30+Public_transport_existing_servi!IG31","v":0},{"$f":"Public_transport_existing_servi!IH30+Public_transport_existing_servi!IH31","v":0},{"$f":"Public_transport_existing_servi!II30+Public_transport_existing_servi!II31","v":0},{"$f":"Public_transport_existing_servi!IJ30+Public_transport_existing_servi!IJ31","v":0},{"$f":"Public_transport_existing_servi!IK30+Public_transport_existing_servi!IK31","v":0},{"$f":"Public_transport_existing_servi!IL30+Public_transport_existing_servi!IL31","v":0},{"$f":"Public_transport_existing_servi!IM30+Public_transport_existing_servi!IM31","v":0},{"$f":"Public_transport_existing_servi!IN30+Public_transport_existing_servi!IN31","v":0},{"$f":"Public_transport_existing_servi!IO30+Public_transport_existing_servi!IO31","v":0},{"$f":"Public_transport_existing_servi!IP30+Public_transport_existing_servi!IP31","v":3028},{"$f":"Public_transport_existing_servi!IQ30+Public_transport_existing_servi!IQ31","v":3128},{"$f":"Public_transport_existing_servi!IR30+Public_transport_existing_servi!IR31","v":3228},{"$f":"Public_transport_existing_servi!IS30+Public_transport_existing_servi!IS31","v":3328},{"$f":"Public_transport_existing_servi!IT30+Public_transport_existing_servi!IT31","v":3428},{"$f":"Public_transport_existing_servi!IU30+Public_transport_existing_servi!IU31","v":3528},{"$f":"Public_transport_existing_servi!IV30+Public_transport_existing_servi!IV31","v":3628},{"$f":"Public_transport_existing_servi!IW30+Public_transport_existing_servi!IW31","v":3728},{"$f":"Public_transport_existing_servi!IX30+Public_transport_existing_servi!IX31","v":3828},{"$f":"Public_transport_existing_servi!IY30+Public_transport_existing_servi!IY31","v":96979},{"$f":"Public_transport_existing_servi!IZ30+Public_transport_existing_servi!IZ31","v":97076},{"$f":"Public_transport_existing_servi!JA30+Public_transport_existing_servi!JA31","v":97173},{"$f":"Public_transport_existing_servi!JB30+Public_transport_existing_servi!JB31","v":97270},{"$f":"Public_transport_existing_servi!JC30+Public_transport_existing_servi!JC31","v":97367},{"$f":"Public_transport_existing_servi!JD30+Public_transport_existing_servi!JD31","v":97465},{"$f":"Public_transport_existing_servi!JE30+Public_transport_existing_servi!JE31","v":97562},{"$f":"Public_transport_existing_servi!JF30+Public_transport_existing_servi!JF31","v":97660},{"$f":"Public_transport_existing_servi!JG30+Public_transport_existing_servi!JG31","v":97757},{"$f":"Public_transport_existing_servi!JH30+Public_transport_existing_servi!JH31","v":0},{"$f":"Public_transport_existing_servi!JI30+Public_transport_existing_servi!JI31","v":0},{"$f":"Public_transport_existing_servi!JJ30+Public_transport_existing_servi!JJ31","v":0},{"$f":"Public_transport_existing_servi!JK30+Public_transport_existing_servi!JK31","v":0},{"$f":"Public_transport_existing_servi!JL30+Public_transport_existing_servi!JL31","v":0},{"$f":"Public_transport_existing_servi!JM30+Public_transport_existing_servi!JM31","v":0},{"$f":"Public_transport_existing_servi!JN30+Public_transport_existing_servi!JN31","v":0},{"$f":"Public_transport_existing_servi!JO30+Public_transport_existing_servi!JO31","v":0},{"$f":"Public_transport_existing_servi!JP30+Public_transport_existing_servi!JP31","v":0},{"$f":"Public_transport_existing_servi!JQ30+Public_transport_existing_servi!JQ31","v":19},{"$f":"Public_transport_existing_servi!JR30+Public_transport_existing_servi!JR31","v":20},{"$f":"Public_transport_existing_servi!JS30+Public_transport_existing_servi!JS31","v":21},{"$f":"Public_transport_existing_servi!JT30+Public_transport_existing_servi!JT31","v":22},{"$f":"Public_transport_existing_servi!JU30+Public_transport_existing_servi!JU31","v":23},{"$f":"Public_transport_existing_servi!JV30+Public_transport_existing_servi!JV31","v":24},{"$f":"Public_transport_existing_servi!JW30+Public_transport_existing_servi!JW31","v":26},{"$f":"Public_transport_existing_servi!JX30+Public_transport_existing_servi!JX31","v":27},{"$f":"Public_transport_existing_servi!JY30+Public_transport_existing_servi!JY31","v":28},{"$f":"Public_transport_existing_servi!JZ30+Public_transport_existing_servi!JZ31","v":0},{"$f":"Public_transport_existing_servi!KA30+Public_transport_existing_servi!KA31","v":0},{"$f":"Public_transport_existing_servi!KB30+Public_transport_existing_servi!KB31","v":0},{"$f":"Public_transport_existing_servi!KC30+Public_transport_existing_servi!KC31","v":0},{"$f":"Public_transport_existing_servi!KD30+Public_transport_existing_servi!KD31","v":0},{"$f":"Public_transport_existing_servi!KE30+Public_transport_existing_servi!KE31","v":0},{"$f":"Public_transport_existing_servi!KF30+Public_transport_existing_servi!KF31","v":0},{"$f":"Public_transport_existing_servi!KG30+Public_transport_existing_servi!KG31","v":0},{"$f":"Public_transport_existing_servi!KH30+Public_transport_existing_servi!KH31","v":0},{"$f":"Public_transport_existing_servi!KI30+Public_transport_existing_servi!KI31","v":710538},{"$f":"Public_transport_existing_servi!KJ30+Public_transport_existing_servi!KJ31","v":712599},{"$f":"Public_transport_existing_servi!KK30+Public_transport_existing_servi!KK31","v":714665},{"$f":"Public_transport_existing_servi!KL30+Public_transport_existing_servi!KL31","v":716738},{"$f":"Public_transport_existing_servi!KM30+Public_transport_existing_servi!KM31","v":718816},{"$f":"Public_transport_existing_servi!KN30+Public_transport_existing_servi!KN31","v":720901},{"$f":"Public_transport_existing_servi!KO30+Public_transport_existing_servi!KO31","v":722992},{"$f":"Public_transport_existing_servi!KP30+Public_transport_existing_servi!KP31","v":725088},{"$f":"Public_transport_existing_servi!KQ30+Public_transport_existing_servi!KQ31","v":727191},{"$f":"Public_transport_existing_servi!KR30+Public_transport_existing_servi!KR31","v":{"$error":"#VALUE!"}},{"$f":"Public_transport_existing_servi!KS30+Public_transport_existing_servi!KS31","v":0},{"$f":"Public_transport_existing_servi!KT31","v":4983176},{"$f":"Public_transport_existing_servi!KU31","v":6962965},{"$f":"'[4]1718 forecast transfer'!$B31","v":8600000},{"$f":"Public_transport_existing_servi!KW31","v":9021326},{"$f":"Public_transport_existing_servi!KX31","v":8906734},{"$f":"Public_transport_existing_servi!KY31","v":9024407},{"$f":"Public_transport_existing_servi!KZ31","v":14446394},{"$f":"Public_transport_existing_servi!LA31","v":14492593},{"$f":"Public_transport_existing_servi!LB31","v":14999060},{"$f":"Public_transport_existing_servi!LC31","v":15521881},{"$f":"Public_transport_existing_servi!LD31","v":0},{"$f":"Public_transport_existing_servi!LE31","v":0},{"$f":"'[4]1718 forecast transfer'!$C31","v":0},{"$f":"Public_transport_existing_servi!LG31","v":0},{"$f":"Public_transport_existing_servi!LH31","v":0},{"$f":"Public_transport_existing_servi!LI31","v":0},{"$f":"Public_transport_existing_servi!LJ31","v":0},{"$f":"Public_transport_existing_servi!LK31","v":1000000},{"$f":"Public_transport_existing_servi!LL31","v":1000000},{"$f":"Public_transport_existing_servi!LM31","v":1000000},{"$f":"Public_transport_existing_servi!LN31","v":0},{"$f":"Public_transport_existing_servi!LO31","v":0},{"$f":"'[4]1718 forecast transfer'!$D31","v":0},{"$f":"Public_transport_existing_servi!LQ31","v":0},{"$f":"Public_transport_existing_servi!LR31","v":0},{"$f":"Public_transport_existing_servi!LS31","v":0},{"$f":"Public_transport_existing_servi!LT31","v":0},{"$f":"Public_transport_existing_servi!LU31","v":0},{"$f":"Public_transport_existing_servi!LV31","v":0},{"$f":"Public_transport_existing_servi!LW31","v":0},{"$f":"Public_transport_existing_servi!LX31","v":114737},{"$f":"Public_transport_existing_servi!LY31","v":123967},{"$f":"'[4]1718 forecast transfer'!$E31","v":322000},{"$f":"Public_transport_existing_servi!MA31","v":630051},{"$f":"Public_transport_existing_servi!MB31","v":591694},{"$f":"Public_transport_existing_servi!MC31","v":593986},{"$f":"Public_transport_existing_servi!MD31","v":595822},{"$f":"Public_transport_existing_servi!ME31","v":597742},{"$f":"Public_transport_existing_servi!MF31","v":600332},{"$f":"Public_transport_existing_servi!MG31","v":602485},{"$f":"Public_transport_existing_servi!MH31","v":466110},{"$f":"Public_transport_existing_servi!MI31","v":730263},{"$f":"'[4]1718 forecast transfer'!$F31","v":1140000},{"$f":"Public_transport_existing_servi!MK31","v":1771975},{"$f":"Public_transport_existing_servi!ML31","v":1848147},{"$f":"Public_transport_existing_servi!MM31","v":1851745},{"$f":"Public_transport_existing_servi!MN31","v":1853545},{"$f":"Public_transport_existing_servi!MO31","v":1855345},{"$f":"Public_transport_existing_servi!MP31","v":1858944},{"$f":"Public_transport_existing_servi!MQ31","v":1860743},{"$f":"Public_transport_existing_servi!MR31","v":953131},{"$f":"Public_transport_existing_servi!MS31","v":1091552},{"$f":"'[4]1718 forecast transfer'!$G31","v":1162000},{"$f":"Public_transport_existing_servi!MU31","v":1294223},{"$f":"Public_transport_existing_servi!MV31","v":1295484},{"$f":"Public_transport_existing_servi!MW31","v":1298007},{"$f":"Public_transport_existing_servi!MX31","v":1299268},{"$f":"Public_transport_existing_servi!MY31","v":1300530},{"$f":"Public_transport_existing_servi!MZ31","v":1303052},{"$f":"Public_transport_existing_servi!NA31","v":1304314},{"$f":"Public_transport_existing_servi!NB31","v":6517154},{"$f":"Public_transport_existing_servi!NC31","v":8908747},{"$f":"Public_transport_existing_servi!ND31","v":9624000},{"$f":"Public_transport_existing_servi!NE31","v":12717575},{"$f":"Public_transport_existing_servi!NF31","v":12642059},{"$f":"Public_transport_existing_servi!NG31","v":12768145},{"$f":"Public_transport_existing_servi!NH31","v":18195029},{"$f":"Public_transport_existing_servi!NI31","v":19246210},{"$f":"Public_transport_existing_servi!NJ31","v":19761388},{"$f":"Public_transport_existing_servi!NK31","v":20289423},{"$f":"Public_transport_existing_servi!NL31","v":0},{"$f":"Public_transport_existing_servi!NM31","v":0},{"$f":"Public_transport_existing_servi!NN31","v":0},{"$f":"Public_transport_existing_servi!NO31","v":0},{"$f":"Public_transport_existing_servi!NP31","v":0},{"$f":"Public_transport_existing_servi!NQ31","v":0},{"$f":"Public_transport_existing_servi!NR31","v":0},{"$f":"Public_transport_existing_servi!NS31","v":0},{"$f":"Public_transport_existing_servi!NT31","v":0},{"$f":"Public_transport_existing_servi!NU31","v":0},{"$f":"Public_transport_existing_servi!NV31","v":"forecasts reflect the operation of the wakatipu and dunedin networks. They do not include Wakatipu further improvements from the programme business case"},{"$f":"Public_transport_existing_servi!NW31","v":0},{"$f":"Public_transport_existing_servi!NX31","v":0},{"$f":"Public_transport_existing_servi!NY31","v":341},{"$f":"Public_transport_existing_servi!NZ31","v":"Yes"},{"$f":"Public_transport_existing_servi!OA31","v":0},{"$f":"Public_transport_existing_servi!OB31","v":0},{"$f":"Public_transport_existing_servi!OC31","v":0},{"$f":"Public_transport_existing_servi!OD31","v":0},{"$f":"Public_transport_existing_servi!OE31","v":0},{"$f":"Public_transport_existing_servi!OF31","v":0},{"$f":"Public_transport_existing_servi!OG31","v":0},{"$f":"Public_transport_existing_servi!OH31","v":0},{"$f":"Public_transport_existing_servi!OI31","v":0},{"$f":"Public_transport_existing_servi!OJ31","v":0},{"$f":"Public_transport_existing_servi!OK31","v":0},{"$f":"Public_transport_existing_servi!OL31","v":0},{"$f":"Public_transport_existing_servi!OM31","v":0},{"$f":"Public_transport_existing_servi!ON31","v":0},{"$f":"Public_transport_existing_servi!OO31","v":0},{"$f":"Public_transport_existing_servi!OP31","v":0},{"$f":"Public_transport_existing_servi!OQ31","v":0},{"$f":"Public_transport_existing_servi!OR31","v":0},{"$f":"Public_transport_existing_servi!OS31","v":0},{"$f":"Public_transport_existing_servi!OT31","v":0},{"$f":"Public_transport_existing_servi!OU31","v":0},{"$f":"Public_transport_existing_servi!OV31","v":0},{"$f":"Public_transport_existing_servi!OW31","v":0},{"$f":"Public_transport_existing_servi!OX31","v":0},{"$f":"Public_transport_existing_servi!OY31","v":0},{"$f":"Public_transport_existing_servi!OZ31","v":0},{"$f":"Public_transport_existing_servi!PA31","v":0},{"$f":"Public_transport_existing_servi!PB31","v":0},{"$f":"Public_transport_existing_servi!PC31","v":0},{"$f":"Public_transport_existing_servi!PD31","v":0},{"$f":"Public_transport_existing_servi!PE31","v":0},{"$f":"Public_transport_existing_servi!PF31","v":0},{"$f":"Public_transport_existing_servi!PG31","v":0},{"$f":"Public_transport_existing_servi!PH31","v":0},{"$f":"Public_transport_existing_servi!PI31","v":0},{"$f":"Public_transport_existing_servi!PJ31","v":0},{"$f":"Public_transport_existing_servi!PK31","v":0},{"$f":"Public_transport_existing_servi!PL31","v":0},{"$f":"Public_transport_existing_servi!PM31","v":0},{"$f":"Public_transport_existing_servi!PN31","v":0},{"$f":"Public_transport_existing_servi!PO31","v":0},{"$f":"Public_transport_existing_servi!PP31","v":0},{"$f":"Public_transport_existing_servi!PQ31","v":0},{"$f":"Public_transport_existing_servi!PR31","v":0},{"$f":"Public_transport_existing_servi!PS31","v":0},"Recommended"]
["Taranaki Regional Council","Taranaki","Do-minimum",{"$f":"Public_transport_existing_servi!D32","v":630243},{"$f":"Public_transport_existing_servi!E32","v":633394},{"$f":"Public_transport_existing_servi!F32","v":636561},{"$f":"Public_transport_existing_servi!G32","v":639744},{"$f":"Public_transport_existing_servi!H32","v":642942},{"$f":"Public_transport_existing_servi!I32","v":646157},{"$f":"Public_transport_existing_servi!J32","v":649388},{"$f":"Public_transport_existing_servi!K32","v":649388},{"$f":"Public_transport_existing_servi!L32","v":649388},{"$f":"Public_transport_existing_servi!M32","v":144956},{"$f":"Public_transport_existing_servi!N32","v":145681},{"$f":"Public_transport_existing_servi!O32","v":146409},{"$f":"Public_transport_existing_servi!P32","v":147141},{"$f":"Public_transport_existing_servi!Q32","v":147876},{"$f":"Public_transport_existing_servi!R32","v":148616},{"$f":"Public_transport_existing_servi!S32","v":149359},{"$f":"Public_transport_existing_servi!T32","v":149359},{"$f":"Public_transport_existing_servi!U32","v":149359},{"$f":"Public_transport_existing_servi!V32","v":55493},{"$f":"Public_transport_existing_servi!W32","v":55770},{"$f":"Public_transport_existing_servi!X32","v":56049},{"$f":"Public_transport_existing_servi!Y32","v":56329},{"$f":"Public_transport_existing_servi!Z32","v":56610},{"$f":"Public_transport_existing_servi!AA32","v":56893},{"$f":"Public_transport_existing_servi!AB32","v":57178},{"$f":"Public_transport_existing_servi!AC32","v":57178},{"$f":"Public_transport_existing_servi!AD32","v":57178},{"$f":"Public_transport_existing_servi!AE32","v":6884253},{"$f":"Public_transport_existing_servi!AF32","v":6918672},{"$f":"Public_transport_existing_servi!AG32","v":6953265},{"$f":"Public_transport_existing_servi!AH32","v":6988034},{"$f":"Public_transport_existing_servi!AI32","v":7022966},{"$f":"Public_transport_existing_servi!AJ32","v":7058084},{"$f":"Public_transport_existing_servi!AK32","v":7093377},{"$f":"Public_transport_existing_servi!AL32","v":7093377},{"$f":"Public_transport_existing_servi!AM32","v":7093377},{"$f":"Public_transport_existing_servi!AN32","v":817447},{"$f":"Public_transport_existing_servi!AO32","v":817447},{"$f":"Public_transport_existing_servi!AP32","v":817447},{"$f":"Public_transport_existing_servi!AQ32","v":817447},{"$f":"Public_transport_existing_servi!AR32","v":817447},{"$f":"Public_transport_existing_servi!AS32","v":817447},{"$f":"Public_transport_existing_servi!AT32","v":817447},{"$f":"Public_transport_existing_servi!AU32","v":817447},{"$f":"Public_transport_existing_servi!AV32","v":817447},{"$f":"Public_transport_existing_servi!AW32","v":1228318},{"$f":"Public_transport_existing_servi!AX32","v":1240601},{"$f":"Public_transport_existing_servi!AY32","v":1253007},{"$f":"Public_transport_existing_servi!AZ32","v":1265537},{"$f":"Public_transport_existing_servi!BA32","v":1278192},{"$f":"Public_transport_existing_servi!BB32","v":1290974},{"$f":"Public_transport_existing_servi!BC32","v":1303884},{"$f":"Public_transport_existing_servi!BD32","v":1303884},{"$f":"Public_transport_existing_servi!BE32","v":1303884},{"$f":"Public_transport_existing_servi!BF32","v":41000},{"$f":"Public_transport_existing_servi!BG32","v":41000},{"$f":"Public_transport_existing_servi!BH32","v":41000},{"$f":"Public_transport_existing_servi!BI32","v":41000},{"$f":"Public_transport_existing_servi!BJ32","v":41000},{"$f":"Public_transport_existing_servi!BK32","v":41000},{"$f":"Public_transport_existing_servi!BL32","v":41000},{"$f":"Public_transport_existing_servi!BM32","v":41000},{"$f":"Public_transport_existing_servi!BN32","v":41000},{"$f":"Public_transport_existing_servi!BO32","v":0},{"$f":"Public_transport_existing_servi!BP32","v":0},{"$f":"Public_transport_existing_servi!BQ32","v":0},{"$f":"Public_transport_existing_servi!BR32","v":0},{"$f":"Public_transport_existing_servi!BS32","v":0},{"$f":"Public_transport_existing_servi!BT32","v":0},{"$f":"Public_transport_existing_servi!BU32","v":0},{"$f":"Public_transport_existing_servi!BV32","v":0},{"$f":"Public_transport_existing_servi!BW32","v":0},{"$f":"Public_transport_existing_servi!BX32","v":133000},{"$f":"Public_transport_existing_servi!BY32","v":133700},{"$f":"Public_transport_existing_servi!BZ32","v":134378},{"$f":"Public_transport_existing_servi!CA32","v":135050},{"$f":"Public_transport_existing_servi!CB32","v":135725},{"$f":"Public_transport_existing_servi!CC32","v":136404},{"$f":"Public_transport_existing_servi!CD32","v":137086},{"$f":"Public_transport_existing_servi!CE32","v":137086},{"$f":"Public_transport_existing_servi!CF32","v":137086},{"$f":"Public_transport_existing_servi!CG32","v":"Conservative results predicted based on base programme and without additional service improvement investment."},{"$f":"Public_transport_existing_servi!CH32","v":0},{"$f":"Public_transport_existing_servi!CI32","v":0},{"$f":"Public_transport_existing_servi!CJ32","v":0},{"$f":"Public_transport_existing_servi!CK32","v":0},{"$f":"Public_transport_existing_servi!CL32","v":0},{"$f":"Public_transport_existing_servi!CM32","v":0},{"$f":"Public_transport_existing_servi!CN32","v":0},{"$f":"Public_transport_existing_servi!CO32","v":0},{"$f":"Public_transport_existing_servi!CP32","v":0},{"$f":"Public_transport_existing_servi!CQ32","v":0},{"$f":"Public_transport_existing_servi!CR32","v":0},{"$f":"Public_transport_existing_servi!CS32","v":0},{"$f":"Public_transport_existing_servi!CT32","v":0},{"$f":"Public_transport_existing_servi!CU32","v":0},{"$f":"Public_transport_existing_servi!CV32","v":0},{"$f":"Public_transport_existing_servi!CW32","v":0},{"$f":"Public_transport_existing_servi!CX32","v":0},{"$f":"Public_transport_existing_servi!CY32","v":0},{"$f":"Public_transport_existing_servi!CZ32","v":0},{"$f":"Public_transport_existing_servi!DA32","v":0},{"$f":"Public_transport_existing_servi!DB32","v":0},{"$f":"Public_transport_existing_servi!DC32","v":0},{"$f":"Public_transport_existing_servi!DD32","v":0},{"$f":"Public_transport_existing_servi!DE32","v":0},{"$f":"Public_transport_existing_servi!DF32","v":0},{"$f":"Public_transport_existing_servi!DG32","v":0},{"$f":"Public_transport_existing_servi!DH32","v":0},{"$f":"Public_transport_existing_servi!DI32","v":0},{"$f":"Public_transport_existing_servi!DJ32","v":0},{"$f":"Public_transport_existing_servi!DK32","v":0},{"$f":"Public_transport_existing_servi!DL32","v":0},{"$f":"Public_transport_existing_servi!DM32","v":0},{"$f":"Public_transport_existing_servi!DN32","v":0},{"$f":"Public_transport_existing_servi!DO32","v":0},{"$f":"Public_transport_existing_servi!DP32","v":0},{"$f":"Public_transport_existing_servi!DQ32","v":0},{"$f":"Public_transport_existing_servi!DR32","v":0},{"$f":"Public_transport_existing_servi!DS32","v":0},{"$f":"Public_transport_existing_servi!DT32","v":0},{"$f":"Public_transport_existing_servi!DU32","v":0},{"$f":"Public_transport_existing_servi!DV32","v":0},{"$f":"Public_transport_existing_servi!DW32","v":0},{"$f":"Public_transport_existing_servi!DX32","v":0},{"$f":"Public_transport_existing_servi!DY32","v":0},{"$f":"Public_transport_existing_servi!DZ32","v":0},{"$f":"Public_transport_existing_servi!EA32","v":0},{"$f":"Public_transport_existing_servi!EB32","v":0},{"$f":"Public_transport_existing_servi!EC32","v":0},{"$f":"Public_transport_existing_servi!ED32","v":0},{"$f":"Public_transport_existing_servi!EE32","v":0},{"$f":"Public_transport_existing_servi!EF32","v":0},{"$f":"Public_transport_existing_servi!EG32","v":0},{"$f":"Public_transport_existing_servi!EH32","v":0},{"$f":"Public_transport_existing_servi!EI32","v":0},{"$f":"Public_transport_existing_servi!EJ32","v":0},{"$f":"Public_transport_existing_servi!EK32","v":0},{"$f":"Public_transport_existing_servi!EL32","v":0},{"$f":"Public_transport_existing_servi!EM32","v":0},{"$f":"Public_transport_existing_servi!EN32","v":0},{"$f":"Public_transport_existing_servi!EO32","v":0},{"$f":"Public_transport_existing_servi!EP32","v":0},{"$f":"Public_transport_existing_servi!EQ32","v":0},{"$f":"Public_transport_existing_servi!ER32","v":0},{"$f":"Public_transport_existing_servi!ES32","v":0},{"$f":"Public_transport_existing_servi!ET32","v":0},{"$f":"Public_transport_existing_servi!EU32","v":0},{"$f":"Public_transport_existing_servi!EV32","v":0},{"$f":"Public_transport_existing_servi!EW32","v":0},{"$f":"Public_transport_existing_servi!EX32","v":0},{"$f":"Public_transport_existing_servi!EY32","v":0},{"$f":"Public_transport_existing_servi!EZ32","v":0},{"$f":"Public_transport_existing_servi!FA32","v":0},{"$f":"Public_transport_existing_servi!FB32","v":0},{"$f":"Public_transport_existing_servi!FC32","v":0},{"$f":"Public_transport_existing_servi!FD32","v":0},{"$f":"Public_transport_existing_servi!FE32","v":0},{"$f":"Public_transport_existing_servi!FF32","v":0},{"$f":"Public_transport_existing_servi!FG32","v":0},{"$f":"Public_transport_existing_servi!FH32","v":0},{"$f":"Public_transport_existing_servi!FI32","v":0},{"$f":"Public_transport_existing_servi!FJ32","v":0},{"$f":"Public_transport_existing_servi!FK32","v":0},{"$f":"Public_transport_existing_servi!FL32","v":0},{"$f":"Public_transport_existing_servi!FM32","v":0},{"$f":"Public_transport_existing_servi!FN32","v":0},{"$f":"Public_transport_existing_servi!FO32","v":0},{"$f":"Public_transport_existing_servi!FP32","v":0},{"$f":"Public_transport_existing_servi!FQ32","v":0},{"$f":"Public_transport_existing_servi!FR32","v":0},{"$f":"Public_transport_existing_servi!FS32","v":0},{"$f":"Public_transport_existing_servi!FT32","v":0},{"$f":"Public_transport_existing_servi!FU32","v":0},{"$f":"Public_transport_existing_servi!FV32","v":0},{"$f":"Public_transport_existing_servi!FW32","v":0},{"$f":"Public_transport_existing_servi!FX32","v":0},{"$f":"Public_transport_existing_servi!FY32","v":0},{"$f":"Public_transport_existing_servi!FZ32","v":0},{"$f":"Public_transport_existing_servi!GA32","v":0},{"$f":"Public_transport_existing_servi!GB32","v":0},{"$f":"Public_transport_existing_servi!GC32","v":0},{"$f":"Public_transport_existing_servi!GD32","v":0},{"$f":"Public_transport_existing_servi!GE32","v":0},{"$f":"Public_transport_existing_servi!GF32","v":0},{"$f":"Public_transport_existing_servi!GG32","v":0},{"$f":"Public_transport_existing_servi!GH32","v":0},{"$f":"Public_transport_existing_servi!GI32","v":0},{"$f":"Public_transport_existing_servi!GJ32","v":0},{"$f":"Public_transport_existing_servi!GK32","v":0},{"$f":"Public_transport_existing_servi!GL32","v":0},{"$f":"Public_transport_existing_servi!GM32","v":0},{"$f":"Public_transport_existing_servi!GN32","v":0},{"$f":"Public_transport_existing_servi!GO32","v":0},{"$f":"Public_transport_existing_servi!GP32","v":0},{"$f":"Public_transport_existing_servi!GQ32","v":0},{"$f":"Public_transport_existing_servi!GR32","v":0},{"$f":"Public_transport_existing_servi!GS32","v":0},{"$f":"Public_transport_existing_servi!GT32","v":0},{"$f":"Public_transport_existing_servi!GU32","v":0},{"$f":"Public_transport_existing_servi!GV32","v":0},{"$f":"Public_transport_existing_servi!GW32","v":0},{"$f":"Public_transport_existing_servi!GX32","v":0},{"$f":"Public_transport_existing_servi!GY32","v":0},{"$f":"Public_transport_existing_servi!GZ32","v":0},{"$f":"Public_transport_existing_servi!HA32","v":0},{"$f":"Public_transport_existing_servi!HB32","v":0},{"$f":"Public_transport_existing_servi!HC32","v":0},{"$f":"Public_transport_existing_servi!HD32","v":0},{"$f":"Public_transport_existing_servi!HE32","v":0},{"$f":"Public_transport_existing_servi!HF32","v":0},{"$f":"Public_transport_existing_servi!HG32","v":0},{"$f":"Public_transport_existing_servi!HH32","v":0},{"$f":"Public_transport_existing_servi!HI32","v":0},{"$f":"Public_transport_existing_servi!HJ32","v":0},{"$f":"Public_transport_existing_servi!HK32","v":0},{"$f":"Public_transport_existing_servi!HL32","v":0},{"$f":"Public_transport_existing_servi!HM32","v":0},{"$f":"Public_transport_existing_servi!HN32","v":0},{"$f":"Public_transport_existing_servi!HO32","v":0},{"$f":"Public_transport_existing_servi!HP32","v":0},{"$f":"Public_transport_existing_servi!HQ32","v":0},{"$f":"Public_transport_existing_servi!HR32","v":0},{"$f":"Public_transport_existing_servi!HS32","v":0},{"$f":"Public_transport_existing_servi!HT32","v":0},{"$f":"Public_transport_existing_servi!HU32","v":0},{"$f":"Public_transport_existing_servi!HV32","v":0},{"$f":"Public_transport_existing_servi!HW32","v":0},{"$f":"Public_transport_existing_servi!HX32","v":0},{"$f":"Public_transport_existing_servi!HY32","v":0},{"$f":"Public_transport_existing_servi!HZ32","v":0},{"$f":"Public_transport_existing_servi!IA32","v":0},{"$f":"Public_transport_existing_servi!IB32","v":0},{"$f":"Public_transport_existing_servi!IC32","v":0},{"$f":"Public_transport_existing_servi!ID32","v":0},{"$f":"Public_transport_existing_servi!IE32","v":0},{"$f":"Public_transport_existing_servi!IF32","v":0},{"$f":"Public_transport_existing_servi!IG32","v":0},{"$f":"Public_transport_existing_servi!IH32","v":0},{"$f":"Public_transport_existing_servi!II32","v":0},{"$f":"Public_transport_existing_servi!IJ32","v":0},{"$f":"Public_transport_existing_servi!IK32","v":0},{"$f":"Public_transport_existing_servi!IL32","v":0},{"$f":"Public_transport_existing_servi!IM32","v":0},{"$f":"Public_transport_existing_servi!IN32","v":0},{"$f":"Public_transport_existing_servi!IO32","v":0},{"$f":"Public_transport_existing_servi!IP32","v":1550},{"$f":"Public_transport_existing_servi!IQ32","v":1550},{"$f":"Public_transport_existing_servi!IR32","v":1550},{"$f":"Public_transport_existing_servi!IS32","v":1600},{"$f":"Public_transport_existing_servi!IT32","v":1600},{"$f":"Public_transport_existing_servi!IU32","v":1600},{"$f":"Public_transport_existing_servi!IV32","v":1600},{"$f":"Public_transport_existing_servi!IW32","v":1600},{"$f":"Public_transport_existing_servi!IX32","v":1600},{"$f":"Public_transport_existing_servi!IY32","v":47000},{"$f":"Public_transport_existing_servi!IZ32","v":47500},{"$f":"Public_transport_existing_servi!JA32","v":48000},{"$f":"Public_transport_existing_servi!JB32","v":48000},{"$f":"Public_transport_existing_servi!JC32","v":48000},{"$f":"Public_transport_existing_servi!JD32","v":48000},{"$f":"Public_transport_existing_servi!JE32","v":48000},{"$f":"Public_transport_existing_servi!JF32","v":48000},{"$f":"Public_transport_existing_servi!JG32","v":48000},{"$f":"Public_transport_existing_servi!JH32","v":3500},{"$f":"Public_transport_existing_servi!JI32","v":3500},{"$f":"Public_transport_existing_servi!JJ32","v":3600},{"$f":"Public_transport_existing_servi!JK32","v":3600},{"$f":"Public_transport_existing_servi!JL32","v":3600},{"$f":"Public_transport_existing_servi!JM32","v":3600},{"$f":"Public_transport_existing_servi!JN32","v":3600},{"$f":"Public_transport_existing_servi!JO32","v":3600},{"$f":"Public_transport_existing_servi!JP32","v":3600},{"$f":"Public_transport_existing_servi!JQ32","v":9},{"$f":"Public_transport_existing_servi!JR32","v":9},{"$f":"Public_transport_existing_servi!JS32","v":9},{"$f":"Public_transport_existing_servi!JT32","v":9},{"$f":"Public_transport_existing_servi!JU32","v":9},{"$f":"Public_transport_existing_servi!JV32","v":9},{"$f":"Public_transport_existing_servi!JW32","v":9},{"$f":"Public_transport_existing_servi!JX32","v":9},{"$f":"Public_transport_existing_servi!JY32","v":9},{"$f":"Public_transport_existing_servi!JZ32","v":351500},{"$f":"Public_transport_existing_servi!KA32","v":354000},{"$f":"Public_transport_existing_servi!KB32","v":357000},{"$f":"Public_transport_existing_servi!KC32","v":357000},{"$f":"Public_transport_existing_servi!KD32","v":357000},{"$f":"Public_transport_existing_servi!KE32","v":357000},{"$f":"Public_transport_existing_servi!KF32","v":357000},{"$f":"Public_transport_existing_servi!KG32","v":357000},{"$f":"Public_transport_existing_servi!KH32","v":357000},{"$f":"Public_transport_existing_servi!KI32","v":676000},{"$f":"Public_transport_existing_servi!KJ32","v":682500},{"$f":"Public_transport_existing_servi!KK32","v":689000},{"$f":"Public_transport_existing_servi!KL32","v":689000},{"$f":"Public_transport_existing_servi!KM32","v":689000},{"$f":"Public_transport_existing_servi!KN32","v":689000},{"$f":"Public_transport_existing_servi!KO32","v":689000},{"$f":"Public_transport_existing_servi!KP32","v":689000},{"$f":"Public_transport_existing_servi!KQ32","v":689000},{"$f":"Public_transport_existing_servi!KR32","v":"The RPTP does not contain forecasts. Section 8.4 Services for people with impairments of the RPTP identifies what is planned and to be investigated for people with impairments"},{"$f":"Public_transport_existing_servi!KS32","v":0},{"$f":"Public_transport_existing_servi!KT32","v":1758485},{"$f":"Public_transport_existing_servi!KU32","v":1843003},{"$f":"'[4]1718 forecast transfer'!$B32","v":1900000},{"$f":"Public_transport_existing_servi!KW32","v":2061900},{"$f":"Public_transport_existing_servi!KX32","v":2103300},{"$f":"Public_transport_existing_servi!KY32","v":2148500},{"$f":"Public_transport_existing_servi!KZ32","v":2500000},{"$f":"Public_transport_existing_servi!LA32","v":2550000},{"$f":"Public_transport_existing_servi!LB32","v":2600000},{"$f":"Public_transport_existing_servi!LC32","v":2650000},{"$f":"Public_transport_existing_servi!LD32","v":0},{"$f":"Public_transport_existing_servi!LE32","v":0},{"$f":"'[4]1718 forecast transfer'!$C32","v":0},{"$f":"Public_transport_existing_servi!LG32","v":0},{"$f":"Public_transport_existing_servi!LH32","v":0},{"$f":"Public_transport_existing_servi!LI32","v":0},{"$f":"Public_transport_existing_servi!LJ32","v":0},{"$f":"Public_transport_existing_servi!LK32","v":0},{"$f":"Public_transport_existing_servi!LL32","v":0},{"$f":"Public_transport_existing_servi!LM32","v":0},{"$f":"Public_transport_existing_servi!LN32","v":0},{"$f":"Public_transport_existing_servi!LO32","v":0},{"$f":"'[4]1718 forecast transfer'!$D32","v":0},{"$f":"Public_transport_existing_servi!LQ32","v":0},{"$f":"Public_transport_existing_servi!LR32","v":0},{"$f":"Public_transport_existing_servi!LS32","v":0},{"$f":"Public_transport_existing_servi!LT32","v":0},{"$f":"Public_transport_existing_servi!LU32","v":0},{"$f":"Public_transport_existing_servi!LV32","v":0},{"$f":"Public_transport_existing_servi!LW32","v":0},{"$f":"Public_transport_existing_servi!LX32","v":6027},{"$f":"Public_transport_existing_servi!LY32","v":34363},{"$f":"'[4]1718 forecast transfer'!$E32","v":30000},{"$f":"Public_transport_existing_servi!MA32","v":44000},{"$f":"Public_transport_existing_servi!MB32","v":43000},{"$f":"Public_transport_existing_servi!MC32","v":43500},{"$f":"Public_transport_existing_servi!MD32","v":43500},{"$f":"Public_transport_existing_servi!ME32","v":43500},{"$f":"Public_transport_existing_servi!MF32","v":43500},{"$f":"Public_transport_existing_servi!MG32","v":43500},{"$f":"Public_transport_existing_servi!MH32","v":145952},{"$f":"Public_transport_existing_servi!MI32","v":209039},{"$f":"'[4]1718 forecast transfer'!$F32","v":150000},{"$f":"Public_transport_existing_servi!MK32","v":214000},{"$f":"Public_transport_existing_servi!ML32","v":213000},{"$f":"Public_transport_existing_servi!MM32","v":217000},{"$f":"Public_transport_existing_servi!MN32","v":174980},{"$f":"Public_transport_existing_servi!MO32","v":174980},{"$f":"Public_transport_existing_servi!MP32","v":174980},{"$f":"Public_transport_existing_servi!MQ32","v":174980},{"$f":"Public_transport_existing_servi!MR32","v":471430},{"$f":"Public_transport_existing_servi!MS32","v":447137},{"$f":"'[4]1718 forecast transfer'!$G32","v":521000},{"$f":"Public_transport_existing_servi!MU32","v":513900},{"$f":"Public_transport_existing_servi!MV32","v":524700},{"$f":"Public_transport_existing_servi!MW32","v":537200},{"$f":"Public_transport_existing_servi!MX32","v":843000},{"$f":"Public_transport_existing_servi!MY32","v":843000},{"$f":"Public_transport_existing_servi!MZ32","v":843000},{"$f":"Public_transport_existing_servi!NA32","v":843000},{"$f":"Public_transport_existing_servi!NB32","v":2381894},{"$f":"Public_transport_existing_servi!NC32","v":2533542},{"$f":"Public_transport_existing_servi!ND32","v":2528000},{"$f":"Public_transport_existing_servi!NE32","v":2833800},{"$f":"Public_transport_existing_servi!NF32","v":2884000},{"$f":"Public_transport_existing_servi!NG32","v":2946200},{"$f":"Public_transport_existing_servi!NH32","v":3561480},{"$f":"Public_transport_existing_servi!NI32","v":3611480},{"$f":"Public_transport_existing_servi!NJ32","v":3661480},{"$f":"Public_transport_existing_servi!NK32","v":3711480},{"$f":"Public_transport_existing_servi!NL32","v":0},{"$f":"Public_transport_existing_servi!NM32","v":0},{"$f":"Public_transport_existing_servi!NN32","v":0},{"$f":"Public_transport_existing_servi!NO32","v":0},{"$f":"Public_transport_existing_servi!NP32","v":0},{"$f":"Public_transport_existing_servi!NQ32","v":0},{"$f":"Public_transport_existing_servi!NR32","v":0},{"$f":"Public_transport_existing_servi!NS32","v":0},{"$f":"Public_transport_existing_servi!NT32","v":0},{"$f":"Public_transport_existing_servi!NU32","v":0},{"$f":"Public_transport_existing_servi!NV32","v":"Base programme estimate"},{"$f":"Public_transport_existing_servi!NW32","v":0},{"$f":"Public_transport_existing_servi!NX32","v":0},{"$f":"Public_transport_existing_servi!NY32","v":341},{"$f":"Public_transport_existing_servi!NZ32","v":"Yes"},{"$f":"Public_transport_existing_servi!OA32","v":0},{"$f":"Public_transport_existing_servi!OB32","v":0},{"$f":"Public_transport_existing_servi!OC32","v":0},{"$f":"Public_transport_existing_servi!OD32","v":0},{"$f":"Public_transport_existing_servi!OE32","v":0},{"$f":"Public_transport_existing_servi!OF32","v":0},{"$f":"Public_transport_existing_servi!OG32","v":0},{"$f":"Public_transport_existing_servi!OH32","v":0},{"$f":"Public_transport_existing_servi!OI32","v":0},{"$f":"Public_transport_existing_servi!OJ32","v":0},{"$f":"Public_transport_existing_servi!OK32","v":0},{"$f":"Public_transport_existing_servi!OL32","v":0},{"$f":"Public_transport_existing_servi!OM32","v":0},{"$f":"Public_transport_existing_servi!ON32","v":0},{"$f":"Public_transport_existing_servi!OO32","v":0},{"$f":"Public_transport_existing_servi!OP32","v":0},{"$f":"Public_transport_existing_servi!OQ32","v":0},{"$f":"Public_transport_existing_servi!OR32","v":0},{"$f":"Public_transport_existing_servi!OS32","v":0},{"$f":"Public_transport_existing_servi!OT32","v":0},{"$f":"Public_transport_existing_servi!OU32","v":0},{"$f":"Public_transport_existing_servi!OV32","v":0},{"$f":"Public_transport_existing_servi!OW32","v":0},{"$f":"Public_transport_existing_servi!OX32","v":0},{"$f":"Public_transport_existing_servi!OY32","v":0},{"$f":"Public_transport_existing_servi!OZ32","v":0},{"$f":"Public_transport_existing_servi!PA32","v":0},{"$f":"Public_transport_existing_servi!PB32","v":0},{"$f":"Public_transport_existing_servi!PC32","v":0},{"$f":"Public_transport_existing_servi!PD32","v":0},{"$f":"Public_transport_existing_servi!PE32","v":0},{"$f":"Public_transport_existing_servi!PF32","v":0},{"$f":"Public_transport_existing_servi!PG32","v":0},{"$f":"Public_transport_existing_servi!PH32","v":0},{"$f":"Public_transport_existing_servi!PI32","v":0},{"$f":"Public_transport_existing_servi!PJ32","v":0},{"$f":"Public_transport_existing_servi!PK32","v":0},{"$f":"Public_transport_existing_servi!PL32","v":0},{"$f":"Public_transport_existing_servi!PM32","v":0},{"$f":"Public_transport_existing_servi!PN32","v":0},{"$f":"Public_transport_existing_servi!PO32","v":0},{"$f":"Public_transport_existing_servi!PP32","v":0},{"$f":"Public_transport_existing_servi!PQ32","v":0},{"$f":"Public_transport_existing_servi!PR32","v":0},{"$f":"Public_transport_existing_servi!PS32","v":0},"Recommended",null,null,null,2381894,2533542,2601000,2833800,2884000,2946200,null,7516436,null,null,{"$f":"SUM(QA32:QC32)","v":8664000},null,5501488,6313700,575381,774500,1439567,1575800]
["Tasman District Council",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[4]1718 forecast transfer'!$B33","v":87690.196078431371},null,null,null,null,null,null,null,null,null,{"$f":"'[4]1718 forecast transfer'!$C33","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'[4]1718 forecast transfer'!$D33","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'[4]1718 forecast transfer'!$E33","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'[4]1718 forecast transfer'!$F33","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'[4]1718 forecast transfer'!$G33","v":85750},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,173440.19607843139,0,0,0,null,173440.19607843139,null,null,{"$f":"SUM(QA33:QC33)","v":0},null,87690.196078431371,0,0,0,85750,0]
["Waikato Regional Council","Hamilton","Do-minimum",{"$f":"Public_transport_existing_servi!D34","v":2017689},{"$f":"Public_transport_existing_servi!E34","v":2037866},{"$f":"Public_transport_existing_servi!F34","v":2058245},{"$f":"Public_transport_existing_servi!G34","v":2078827},{"$f":"Public_transport_existing_servi!H34","v":2099616},{"$f":"Public_transport_existing_servi!I34","v":2120612},{"$f":"Public_transport_existing_servi!J34","v":2141818},{"$f":"Public_transport_existing_servi!K34","v":2163236},{"$f":"Public_transport_existing_servi!L34","v":2184868},{"$f":"Public_transport_existing_servi!M34","v":1690181},{"$f":"Public_transport_existing_servi!N34","v":1707082},{"$f":"Public_transport_existing_servi!O34","v":1724154},{"$f":"Public_transport_existing_servi!P34","v":1741395},{"$f":"Public_transport_existing_servi!Q34","v":1758809},{"$f":"Public_transport_existing_servi!R34","v":1776397},{"$f":"Public_transport_existing_servi!S34","v":1794161},{"$f":"Public_transport_existing_servi!T34","v":1812103},{"$f":"Public_transport_existing_servi!U34","v":1830224},{"$f":"Public_transport_existing_servi!V34","v":418411},{"$f":"Public_transport_existing_servi!W34","v":418411},{"$f":"Public_transport_existing_servi!X34","v":418411},{"$f":"Public_transport_existing_servi!Y34","v":418411},{"$f":"Public_transport_existing_servi!Z34","v":418411},{"$f":"Public_transport_existing_servi!AA34","v":418411},{"$f":"Public_transport_existing_servi!AB34","v":418411},{"$f":"Public_transport_existing_servi!AC34","v":418411},{"$f":"Public_transport_existing_servi!AD34","v":418411},{"$f":"Public_transport_existing_servi!AE34","v":35238442},{"$f":"Public_transport_existing_servi!AF34","v":35555094},{"$f":"Public_transport_existing_servi!AG34","v":35874913},{"$f":"Public_transport_existing_servi!AH34","v":36197930},{"$f":"Public_transport_existing_servi!AI34","v":36524177},{"$f":"Public_transport_existing_servi!AJ34","v":36853686},{"$f":"Public_transport_existing_servi!AK34","v":37186491},{"$f":"Public_transport_existing_servi!AL34","v":37522623},{"$f":"Public_transport_existing_servi!AM34","v":37862117},{"$f":"Public_transport_existing_servi!AN34","v":5658712},{"$f":"Public_transport_existing_servi!AO34","v":5715299},{"$f":"Public_transport_existing_servi!AP34","v":5772452},{"$f":"Public_transport_existing_servi!AQ34","v":5830176},{"$f":"Public_transport_existing_servi!AR34","v":5888478},{"$f":"Public_transport_existing_servi!AS34","v":5947363},{"$f":"Public_transport_existing_servi!AT34","v":6006837},{"$f":"Public_transport_existing_servi!AU34","v":6066905},{"$f":"Public_transport_existing_servi!AV34","v":6127574},{"$f":"Public_transport_existing_servi!AW34","v":5948371},{"$f":"Public_transport_existing_servi!AX34","v":6187338},{"$f":"Public_transport_existing_servi!AY34","v":6311085},{"$f":"Public_transport_existing_servi!AZ34","v":6437307},{"$f":"Public_transport_existing_servi!BA34","v":6566053},{"$f":"Public_transport_existing_servi!BB34","v":6697374},{"$f":"Public_transport_existing_servi!BC34","v":6831321},{"$f":"Public_transport_existing_servi!BD34","v":6967948},{"$f":"Public_transport_existing_servi!BE34","v":7107307},{"$f":"Public_transport_existing_servi!BF34","v":140904},{"$f":"Public_transport_existing_servi!BG34","v":142313},{"$f":"Public_transport_existing_servi!BH34","v":143736},{"$f":"Public_transport_existing_servi!BI34","v":145173},{"$f":"Public_transport_existing_servi!BJ34","v":146625},{"$f":"Public_transport_existing_servi!BK34","v":148091},{"$f":"Public_transport_existing_servi!BL34","v":149572},{"$f":"Public_transport_existing_servi!BM34","v":151068},{"$f":"Public_transport_existing_servi!BN34","v":152578},{"$f":"Public_transport_existing_servi!BO34","v":104000},{"$f":"Public_transport_existing_servi!BP34","v":105040},{"$f":"Public_transport_existing_servi!BQ34","v":106090},{"$f":"Public_transport_existing_servi!BR34","v":107151},{"$f":"Public_transport_existing_servi!BS34","v":108223},{"$f":"Public_transport_existing_servi!BT34","v":109305},{"$f":"Public_transport_existing_servi!BU34","v":110398},{"$f":"Public_transport_existing_servi!BV34","v":111502},{"$f":"Public_transport_existing_servi!BW34","v":112617},{"$f":"Public_transport_existing_servi!BX34","v":809621},{"$f":"Public_transport_existing_servi!BY34","v":809621},{"$f":"Public_transport_existing_servi!BZ34","v":809621},{"$f":"Public_transport_existing_servi!CA34","v":809621},{"$f":"Public_transport_existing_servi!CB34","v":809621},{"$f":"Public_transport_existing_servi!CC34","v":809621},{"$f":"Public_transport_existing_servi!CD34","v":809621},{"$f":"Public_transport_existing_servi!CE34","v":809621},{"$f":"Public_transport_existing_servi!CF34","v":809621},{"$f":"Public_transport_existing_servi!CG34","v":0},{"$f":"Public_transport_existing_servi!CH34","v":0},{"$f":"Public_transport_existing_servi!CI34","v":0},{"$f":"Public_transport_existing_servi!CJ34","v":0},{"$f":"Public_transport_existing_servi!CK34","v":0},{"$f":"Public_transport_existing_servi!CL34","v":0},{"$f":"Public_transport_existing_servi!CM34","v":0},{"$f":"Public_transport_existing_servi!CN34","v":0},{"$f":"Public_transport_existing_servi!CO34","v":0},{"$f":"Public_transport_existing_servi!CP34","v":0},{"$f":"Public_transport_existing_servi!CQ34","v":0},{"$f":"Public_transport_existing_servi!CR34","v":0},{"$f":"Public_transport_existing_servi!CS34","v":0},{"$f":"Public_transport_existing_servi!CT34","v":0},{"$f":"Public_transport_existing_servi!CU34","v":0},{"$f":"Public_transport_existing_servi!CV34","v":0},{"$f":"Public_transport_existing_servi!CW34","v":0},{"$f":"Public_transport_existing_servi!CX34","v":0},{"$f":"Public_transport_existing_servi!CY34","v":0},{"$f":"Public_transport_existing_servi!CZ34","v":0},{"$f":"Public_transport_existing_servi!DA34","v":0},{"$f":"Public_transport_existing_servi!DB34","v":0},{"$f":"Public_transport_existing_servi!DC34","v":0},{"$f":"Public_transport_existing_servi!DD34","v":0},{"$f":"Public_transport_existing_servi!DE34","v":0},{"$f":"Public_transport_existing_servi!DF34","v":0},{"$f":"Public_transport_existing_servi!DG34","v":0},{"$f":"Public_transport_existing_servi!DH34","v":0},{"$f":"Public_transport_existing_servi!DI34","v":0},{"$f":"Public_transport_existing_servi!DJ34","v":0},{"$f":"Public_transport_existing_servi!DK34","v":0},{"$f":"Public_transport_existing_servi!DL34","v":0},{"$f":"Public_transport_existing_servi!DM34","v":0},{"$f":"Public_transport_existing_servi!DN34","v":0},{"$f":"Public_transport_existing_servi!DO34","v":0},{"$f":"Public_transport_existing_servi!DP34","v":0},{"$f":"Public_transport_existing_servi!DQ34","v":0},{"$f":"Public_transport_existing_servi!DR34","v":0},{"$f":"Public_transport_existing_servi!DS34","v":0},{"$f":"Public_transport_existing_servi!DT34","v":0},{"$f":"Public_transport_existing_servi!DU34","v":0},{"$f":"Public_transport_existing_servi!DV34","v":0},{"$f":"Public_transport_existing_servi!DW34","v":0},{"$f":"Public_transport_existing_servi!DX34","v":0},{"$f":"Public_transport_existing_servi!DY34","v":0},{"$f":"Public_transport_existing_servi!DZ34","v":0},{"$f":"Public_transport_existing_servi!EA34","v":0},{"$f":"Public_transport_existing_servi!EB34","v":0},{"$f":"Public_transport_existing_servi!EC34","v":0},{"$f":"Public_transport_existing_servi!ED34","v":0},{"$f":"Public_transport_existing_servi!EE34","v":0},{"$f":"Public_transport_existing_servi!EF34","v":0},{"$f":"Public_transport_existing_servi!EG34","v":0},{"$f":"Public_transport_existing_servi!EH34","v":0},{"$f":"Public_transport_existing_servi!EI34","v":0},{"$f":"Public_transport_existing_servi!EJ34","v":0},{"$f":"Public_transport_existing_servi!EK34","v":0},{"$f":"Public_transport_existing_servi!EL34","v":0},{"$f":"Public_transport_existing_servi!EM34","v":0},{"$f":"Public_transport_existing_servi!EN34","v":0},{"$f":"Public_transport_existing_servi!EO34","v":0},{"$f":"Public_transport_existing_servi!EP34","v":0},{"$f":"Public_transport_existing_servi!EQ34","v":0},{"$f":"Public_transport_existing_servi!ER34","v":0},{"$f":"Public_transport_existing_servi!ES34","v":0},{"$f":"Public_transport_existing_servi!ET34","v":0},{"$f":"Public_transport_existing_servi!EU34","v":0},{"$f":"Public_transport_existing_servi!EV34","v":0},{"$f":"Public_transport_existing_servi!EW34","v":0},{"$f":"Public_transport_existing_servi!EX34","v":0},{"$f":"Public_transport_existing_servi!EY34","v":0},{"$f":"Public_transport_existing_servi!EZ34","v":0},{"$f":"Public_transport_existing_servi!FA34","v":0},{"$f":"Public_transport_existing_servi!FB34","v":0},{"$f":"Public_transport_existing_servi!FC34","v":0},{"$f":"Public_transport_existing_servi!FD34","v":0},{"$f":"Public_transport_existing_servi!FE34","v":0},{"$f":"Public_transport_existing_servi!FF34","v":0},{"$f":"Public_transport_existing_servi!FG34","v":0},{"$f":"Public_transport_existing_servi!FH34","v":0},{"$f":"Public_transport_existing_servi!FI34","v":0},{"$f":"Public_transport_existing_servi!FJ34","v":0},{"$f":"Public_transport_existing_servi!FK34","v":0},{"$f":"Public_transport_existing_servi!FL34","v":0},{"$f":"Public_transport_existing_servi!FM34","v":0},{"$f":"Public_transport_existing_servi!FN34","v":0},{"$f":"Public_transport_existing_servi!FO34","v":0},{"$f":"Public_transport_existing_servi!FP34","v":0},{"$f":"Public_transport_existing_servi!FQ34","v":0},{"$f":"Public_transport_existing_servi!FR34","v":0},{"$f":"Public_transport_existing_servi!FS34","v":0},{"$f":"Public_transport_existing_servi!FT34","v":0},{"$f":"Public_transport_existing_servi!FU34","v":0},{"$f":"Public_transport_existing_servi!FV34","v":0},{"$f":"Public_transport_existing_servi!FW34","v":0},{"$f":"Public_transport_existing_servi!FX34","v":0},{"$f":"Public_transport_existing_servi!FY34","v":0},{"$f":"Public_transport_existing_servi!FZ34","v":0},{"$f":"Public_transport_existing_servi!GA34","v":0},{"$f":"Public_transport_existing_servi!GB34","v":0},{"$f":"Public_transport_existing_servi!GC34","v":0},{"$f":"Public_transport_existing_servi!GD34","v":0},{"$f":"Public_transport_existing_servi!GE34","v":0},{"$f":"Public_transport_existing_servi!GF34","v":0},{"$f":"Public_transport_existing_servi!GG34","v":0},{"$f":"Public_transport_existing_servi!GH34","v":0},{"$f":"Public_transport_existing_servi!GI34","v":0},{"$f":"Public_transport_existing_servi!GJ34","v":0},{"$f":"Public_transport_existing_servi!GK34","v":0},{"$f":"Public_transport_existing_servi!GL34","v":0},{"$f":"Public_transport_existing_servi!GM34","v":0},{"$f":"Public_transport_existing_servi!GN34","v":0},{"$f":"Public_transport_existing_servi!GO34","v":0},{"$f":"Public_transport_existing_servi!GP34","v":0},{"$f":"Public_transport_existing_servi!GQ34","v":0},{"$f":"Public_transport_existing_servi!GR34","v":0},{"$f":"Public_transport_existing_servi!GS34","v":0},{"$f":"Public_transport_existing_servi!GT34","v":0},{"$f":"Public_transport_existing_servi!GU34","v":0},{"$f":"Public_transport_existing_servi!GV34","v":0},{"$f":"Public_transport_existing_servi!GW34","v":0},{"$f":"Public_transport_existing_servi!GX34","v":0},{"$f":"Public_transport_existing_servi!GY34","v":0},{"$f":"Public_transport_existing_servi!GZ34","v":0},{"$f":"Public_transport_existing_servi!HA34","v":0},{"$f":"Public_transport_existing_servi!HB34","v":0},{"$f":"Public_transport_existing_servi!HC34","v":0},{"$f":"Public_transport_existing_servi!HD34","v":0},{"$f":"Public_transport_existing_servi!HE34","v":0},{"$f":"Public_transport_existing_servi!HF34","v":0},{"$f":"Public_transport_existing_servi!HG34","v":0},{"$f":"Public_transport_existing_servi!HH34","v":0},{"$f":"Public_transport_existing_servi!HI34","v":0},{"$f":"Public_transport_existing_servi!HJ34","v":0},{"$f":"Public_transport_existing_servi!HK34","v":0},{"$f":"Public_transport_existing_servi!HL34","v":0},{"$f":"Public_transport_existing_servi!HM34","v":0},{"$f":"Public_transport_existing_servi!HN34","v":0},{"$f":"Public_transport_existing_servi!HO34","v":0},{"$f":"Public_transport_existing_servi!HP34","v":0},{"$f":"Public_transport_existing_servi!HQ34","v":0},{"$f":"Public_transport_existing_servi!HR34","v":0},{"$f":"Public_transport_existing_servi!HS34","v":0},{"$f":"Public_transport_existing_servi!HT34","v":0},{"$f":"Public_transport_existing_servi!HU34","v":0},{"$f":"Public_transport_existing_servi!HV34","v":0},{"$f":"Public_transport_existing_servi!HW34","v":0},{"$f":"Public_transport_existing_servi!HX34","v":0},{"$f":"Public_transport_existing_servi!HY34","v":0},{"$f":"Public_transport_existing_servi!HZ34","v":0},{"$f":"Public_transport_existing_servi!IA34","v":0},{"$f":"Public_transport_existing_servi!IB34","v":0},{"$f":"Public_transport_existing_servi!IC34","v":0},{"$f":"Public_transport_existing_servi!ID34","v":0},{"$f":"Public_transport_existing_servi!IE34","v":0},{"$f":"Public_transport_existing_servi!IF34","v":0},{"$f":"Public_transport_existing_servi!IG34","v":0},{"$f":"Public_transport_existing_servi!IH34","v":0},{"$f":"Public_transport_existing_servi!II34","v":0},{"$f":"Public_transport_existing_servi!IJ34","v":0},{"$f":"Public_transport_existing_servi!IK34","v":0},{"$f":"Public_transport_existing_servi!IL34","v":0},{"$f":"Public_transport_existing_servi!IM34","v":0},{"$f":"Public_transport_existing_servi!IN34","v":0},{"$f":"Public_transport_existing_servi!IO34","v":0},{"$f":"Public_transport_existing_servi!IP34","v":3955},{"$f":"Public_transport_existing_servi!IQ34","v":3995},{"$f":"Public_transport_existing_servi!IR34","v":4035},{"$f":"Public_transport_existing_servi!IS34","v":4075},{"$f":"Public_transport_existing_servi!IT34","v":4116},{"$f":"Public_transport_existing_servi!IU34","v":4157},{"$f":"Public_transport_existing_servi!IV34","v":4199},{"$f":"Public_transport_existing_servi!IW34","v":4241},{"$f":"Public_transport_existing_servi!IX34","v":4283},{"$f":"Public_transport_existing_servi!IY34","v":65210},{"$f":"Public_transport_existing_servi!IZ34","v":65863},{"$f":"Public_transport_existing_servi!JA34","v":66521},{"$f":"Public_transport_existing_servi!JB34","v":67186},{"$f":"Public_transport_existing_servi!JC34","v":67858},{"$f":"Public_transport_existing_servi!JD34","v":68537},{"$f":"Public_transport_existing_servi!JE34","v":69222},{"$f":"Public_transport_existing_servi!JF34","v":69914},{"$f":"Public_transport_existing_servi!JG34","v":70613},{"$f":"Public_transport_existing_servi!JH34","v":7174},{"$f":"Public_transport_existing_servi!JI34","v":7246},{"$f":"Public_transport_existing_servi!JJ34","v":7318},{"$f":"Public_transport_existing_servi!JK34","v":7391},{"$f":"Public_transport_existing_servi!JL34","v":7465},{"$f":"Public_transport_existing_servi!JM34","v":7540},{"$f":"Public_transport_existing_servi!JN34","v":7615},{"$f":"Public_transport_existing_servi!JO34","v":7691},{"$f":"Public_transport_existing_servi!JP34","v":7768},{"$f":"Public_transport_existing_servi!JQ34","v":19},{"$f":"Public_transport_existing_servi!JR34","v":19},{"$f":"Public_transport_existing_servi!JS34","v":20},{"$f":"Public_transport_existing_servi!JT34","v":20},{"$f":"Public_transport_existing_servi!JU34","v":20},{"$f":"Public_transport_existing_servi!JV34","v":20},{"$f":"Public_transport_existing_servi!JW34","v":20},{"$f":"Public_transport_existing_servi!JX34","v":20},{"$f":"Public_transport_existing_servi!JY34","v":20},{"$f":"Public_transport_existing_servi!JZ34","v":550523},{"$f":"Public_transport_existing_servi!KA34","v":556028},{"$f":"Public_transport_existing_servi!KB34","v":561588},{"$f":"Public_transport_existing_servi!KC34","v":567204},{"$f":"Public_transport_existing_servi!KD34","v":572876},{"$f":"Public_transport_existing_servi!KE34","v":578605},{"$f":"Public_transport_existing_servi!KF34","v":584391},{"$f":"Public_transport_existing_servi!KG34","v":590235},{"$f":"Public_transport_existing_servi!KH34","v":596137},{"$f":"Public_transport_existing_servi!KI34","v":1101046},{"$f":"Public_transport_existing_servi!KJ34","v":1112056},{"$f":"Public_transport_existing_servi!KK34","v":1123177},{"$f":"Public_transport_existing_servi!KL34","v":1134409},{"$f":"Public_transport_existing_servi!KM34","v":1145753},{"$f":"Public_transport_existing_servi!KN34","v":1157211},{"$f":"Public_transport_existing_servi!KO34","v":1168783},{"$f":"Public_transport_existing_servi!KP34","v":1180471},{"$f":"Public_transport_existing_servi!KQ34","v":1192276},{"$f":"Public_transport_existing_servi!KR34","v":0},{"$f":"Public_transport_existing_servi!KS34","v":0},{"$f":"Public_transport_existing_servi!KT34","v":13786117},{"$f":"Public_transport_existing_servi!KU34","v":14362416},{"$f":"'[4]1718 forecast transfer'!$B34","v":14500000},{"$f":"Public_transport_existing_servi!KW34","v":15163210},{"$f":"Public_transport_existing_servi!KX34","v":15580199},{"$f":"Public_transport_existing_servi!KY34","v":16008654},{"$f":"Public_transport_existing_servi!KZ34","v":16448892},{"$f":"Public_transport_existing_servi!LA34","v":16901237},{"$f":"Public_transport_existing_servi!LB34","v":17366021},{"$f":"Public_transport_existing_servi!LC34","v":17843586},{"$f":"Public_transport_existing_servi!LD34","v":0},{"$f":"Public_transport_existing_servi!LE34","v":0},{"$f":"'[4]1718 forecast transfer'!$C34","v":0},{"$f":"Public_transport_existing_servi!LG34","v":0},{"$f":"Public_transport_existing_servi!LH34","v":0},{"$f":"Public_transport_existing_servi!LI34","v":0},{"$f":"Public_transport_existing_servi!LJ34","v":0},{"$f":"Public_transport_existing_servi!LK34","v":0},{"$f":"Public_transport_existing_servi!LL34","v":0},{"$f":"Public_transport_existing_servi!LM34","v":0},{"$f":"Public_transport_existing_servi!LN34","v":0},{"$f":"Public_transport_existing_servi!LO34","v":0},{"$f":"'[4]1718 forecast transfer'!$D34","v":0},{"$f":"Public_transport_existing_servi!LQ34","v":0},{"$f":"Public_transport_existing_servi!LR34","v":0},{"$f":"Public_transport_existing_servi!LS34","v":0},{"$f":"Public_transport_existing_servi!LT34","v":0},{"$f":"Public_transport_existing_servi!LU34","v":0},{"$f":"Public_transport_existing_servi!LV34","v":0},{"$f":"Public_transport_existing_servi!LW34","v":0},{"$f":"Public_transport_existing_servi!LX34","v":493139},{"$f":"Public_transport_existing_servi!LY34","v":533074},{"$f":"'[4]1718 forecast transfer'!$E34","v":550000},{"$f":"Public_transport_existing_servi!MA34","v":553544},{"$f":"Public_transport_existing_servi!MB34","v":553544},{"$f":"Public_transport_existing_servi!MC34","v":553544},{"$f":"Public_transport_existing_servi!MD34","v":553544},{"$f":"Public_transport_existing_servi!ME34","v":553544},{"$f":"Public_transport_existing_servi!MF34","v":553544},{"$f":"Public_transport_existing_servi!MG34","v":553544},{"$f":"Public_transport_existing_servi!MH34","v":1061433},{"$f":"Public_transport_existing_servi!MI34","v":1119750},{"$f":"'[4]1718 forecast transfer'!$F34","v":1200000},{"$f":"Public_transport_existing_servi!MK34","v":1482411},{"$f":"Public_transport_existing_servi!ML34","v":1482411},{"$f":"Public_transport_existing_servi!MM34","v":1482411},{"$f":"Public_transport_existing_servi!MN34","v":1482411},{"$f":"Public_transport_existing_servi!MO34","v":1482411},{"$f":"Public_transport_existing_servi!MP34","v":1482411},{"$f":"Public_transport_existing_servi!MQ34","v":1482411},{"$f":"Public_transport_existing_servi!MR34","v":575954},{"$f":"Public_transport_existing_servi!MS34","v":612011},{"$f":"'[4]1718 forecast transfer'!$G34","v":780000},{"$f":"Public_transport_existing_servi!MU34","v":750000},{"$f":"Public_transport_existing_servi!MV34","v":750000},{"$f":"Public_transport_existing_servi!MW34","v":750000},{"$f":"Public_transport_existing_servi!MX34","v":750000},{"$f":"Public_transport_existing_servi!MY34","v":750000},{"$f":"Public_transport_existing_servi!MZ34","v":750000},{"$f":"Public_transport_existing_servi!NA34","v":750000},{"$f":"Public_transport_existing_servi!NB34","v":15916643},{"$f":"Public_transport_existing_servi!NC34","v":16627251},{"$f":"Public_transport_existing_servi!ND34","v":17080000},{"$f":"Public_transport_existing_servi!NE34","v":17949165},{"$f":"Public_transport_existing_servi!NF34","v":18366154},{"$f":"Public_transport_existing_servi!NG34","v":18794609},{"$f":"Public_transport_existing_servi!NH34","v":19234847},{"$f":"Public_transport_existing_servi!NI34","v":19687192},{"$f":"Public_transport_existing_servi!NJ34","v":20151976},{"$f":"Public_transport_existing_servi!NK34","v":20629541},{"$f":"Public_transport_existing_servi!NL34","v":0},{"$f":"Public_transport_existing_servi!NM34","v":0},{"$f":"Public_transport_existing_servi!NN34","v":0},{"$f":"Public_transport_existing_servi!NO34","v":0},{"$f":"Public_transport_existing_servi!NP34","v":0},{"$f":"Public_transport_existing_servi!NQ34","v":0},{"$f":"Public_transport_existing_servi!NR34","v":0},{"$f":"Public_transport_existing_servi!NS34","v":0},{"$f":"Public_transport_existing_servi!NT34","v":0},{"$f":"Public_transport_existing_servi!NU34","v":0},{"$f":"Public_transport_existing_servi!NV34","v":"."},{"$f":"Public_transport_existing_servi!NW34","v":0},{"$f":"Public_transport_existing_servi!NX34","v":0},{"$f":"Public_transport_existing_servi!NY34","v":341},{"$f":"Public_transport_existing_servi!NZ34","v":"Yes"},{"$f":"Public_transport_existing_servi!OA34","v":0},{"$f":"Public_transport_existing_servi!OB34","v":0},{"$f":"Public_transport_existing_servi!OC34","v":0},{"$f":"Public_transport_existing_servi!OD34","v":0},{"$f":"Public_transport_existing_servi!OE34","v":0},{"$f":"Public_transport_existing_servi!OF34","v":0},{"$f":"Public_transport_existing_servi!OG34","v":0},{"$f":"Public_transport_existing_servi!OH34","v":0},{"$f":"Public_transport_existing_servi!OI34","v":0},{"$f":"Public_transport_existing_servi!OJ34","v":0},{"$f":"Public_transport_existing_servi!OK34","v":0},{"$f":"Public_transport_existing_servi!OL34","v":0},{"$f":"Public_transport_existing_servi!OM34","v":0},{"$f":"Public_transport_existing_servi!ON34","v":0},{"$f":"Public_transport_existing_servi!OO34","v":0},{"$f":"Public_transport_existing_servi!OP34","v":0},{"$f":"Public_transport_existing_servi!OQ34","v":0},{"$f":"Public_transport_existing_servi!OR34","v":0},{"$f":"Public_transport_existing_servi!OS34","v":0},{"$f":"Public_transport_existing_servi!OT34","v":0},{"$f":"Public_transport_existing_servi!OU34","v":0},{"$f":"Public_transport_existing_servi!OV34","v":0},{"$f":"Public_transport_existing_servi!OW34","v":0},{"$f":"Public_transport_existing_servi!OX34","v":0},{"$f":"Public_transport_existing_servi!OY34","v":0},{"$f":"Public_transport_existing_servi!OZ34","v":0},{"$f":"Public_transport_existing_servi!PA34","v":0},{"$f":"Public_transport_existing_servi!PB34","v":0},{"$f":"Public_transport_existing_servi!PC34","v":0},{"$f":"Public_transport_existing_servi!PD34","v":0},{"$f":"Public_transport_existing_servi!PE34","v":0},{"$f":"Public_transport_existing_servi!PF34","v":0},{"$f":"Public_transport_existing_servi!PG34","v":0},{"$f":"Public_transport_existing_servi!PH34","v":0},{"$f":"Public_transport_existing_servi!PI34","v":0},{"$f":"Public_transport_existing_servi!PJ34","v":0},{"$f":"Public_transport_existing_servi!PK34","v":0},{"$f":"Public_transport_existing_servi!PL34","v":0},{"$f":"Public_transport_existing_servi!PM34","v":0},{"$f":"Public_transport_existing_servi!PN34","v":0},{"$f":"Public_transport_existing_servi!PO34","v":0},{"$f":"Public_transport_existing_servi!PP34","v":0},{"$f":"Public_transport_existing_servi!PQ34","v":0},{"$f":"Public_transport_existing_servi!PR34","v":0},{"$f":"Public_transport_existing_servi!PS34","v":0},"Recommended",null,null,null,15916643,16627251,17030000,17949165,18366154,18794609,null,49573894,null,null,{"$f":"SUM(QA34:QC34)","v":55109928},null,42648533,46752063,4957396,6107865,1967965,2250000]
["West Coast Regional Council","West Coast","Do-minimum",{"$f":"Public_transport_existing_servi!D35","v":0},{"$f":"Public_transport_existing_servi!E35","v":0},{"$f":"Public_transport_existing_servi!F35","v":0},{"$f":"Public_transport_existing_servi!G35","v":0},{"$f":"Public_transport_existing_servi!H35","v":0},{"$f":"Public_transport_existing_servi!I35","v":0},{"$f":"Public_transport_existing_servi!J35","v":0},{"$f":"Public_transport_existing_servi!K35","v":0},{"$f":"Public_transport_existing_servi!L35","v":0},{"$f":"Public_transport_existing_servi!M35","v":0},{"$f":"Public_transport_existing_servi!N35","v":0},{"$f":"Public_transport_existing_servi!O35","v":0},{"$f":"Public_transport_existing_servi!P35","v":0},{"$f":"Public_transport_existing_servi!Q35","v":0},{"$f":"Public_transport_existing_servi!R35","v":0},{"$f":"Public_transport_existing_servi!S35","v":0},{"$f":"Public_transport_existing_servi!T35","v":0},{"$f":"Public_transport_existing_servi!U35","v":0},{"$f":"Public_transport_existing_servi!V35","v":0},{"$f":"Public_transport_existing_servi!W35","v":0},{"$f":"Public_transport_existing_servi!X35","v":0},{"$f":"Public_transport_existing_servi!Y35","v":0},{"$f":"Public_transport_existing_servi!Z35","v":0},{"$f":"Public_transport_existing_servi!AA35","v":0},{"$f":"Public_transport_existing_servi!AB35","v":0},{"$f":"Public_transport_existing_servi!AC35","v":0},{"$f":"Public_transport_existing_servi!AD35","v":0},{"$f":"Public_transport_existing_servi!AE35","v":0},{"$f":"Public_transport_existing_servi!AF35","v":0},{"$f":"Public_transport_existing_servi!AG35","v":0},{"$f":"Public_transport_existing_servi!AH35","v":0},{"$f":"Public_transport_existing_servi!AI35","v":0},{"$f":"Public_transport_existing_servi!AJ35","v":0},{"$f":"Public_transport_existing_servi!AK35","v":0},{"$f":"Public_transport_existing_servi!AL35","v":0},{"$f":"Public_transport_existing_servi!AM35","v":0},{"$f":"Public_transport_existing_servi!AN35","v":0},{"$f":"Public_transport_existing_servi!AO35","v":0},{"$f":"Public_transport_existing_servi!AP35","v":0},{"$f":"Public_transport_existing_servi!AQ35","v":0},{"$f":"Public_transport_existing_servi!AR35","v":0},{"$f":"Public_transport_existing_servi!AS35","v":0},{"$f":"Public_transport_existing_servi!AT35","v":0},{"$f":"Public_transport_existing_servi!AU35","v":0},{"$f":"Public_transport_existing_servi!AV35","v":0},{"$f":"Public_transport_existing_servi!AW35","v":0},{"$f":"Public_transport_existing_servi!AX35","v":0},{"$f":"Public_transport_existing_servi!AY35","v":0},{"$f":"Public_transport_existing_servi!AZ35","v":0},{"$f":"Public_transport_existing_servi!BA35","v":0},{"$f":"Public_transport_existing_servi!BB35","v":0},{"$f":"Public_transport_existing_servi!BC35","v":0},{"$f":"Public_transport_existing_servi!BD35","v":0},{"$f":"Public_transport_existing_servi!BE35","v":0},{"$f":"Public_transport_existing_servi!BF35","v":0},{"$f":"Public_transport_existing_servi!BG35","v":0},{"$f":"Public_transport_existing_servi!BH35","v":0},{"$f":"Public_transport_existing_servi!BI35","v":0},{"$f":"Public_transport_existing_servi!BJ35","v":0},{"$f":"Public_transport_existing_servi!BK35","v":0},{"$f":"Public_transport_existing_servi!BL35","v":0},{"$f":"Public_transport_existing_servi!BM35","v":0},{"$f":"Public_transport_existing_servi!BN35","v":0},{"$f":"Public_transport_existing_servi!BO35","v":0},{"$f":"Public_transport_existing_servi!BP35","v":0},{"$f":"Public_transport_existing_servi!BQ35","v":0},{"$f":"Public_transport_existing_servi!BR35","v":0},{"$f":"Public_transport_existing_servi!BS35","v":0},{"$f":"Public_transport_existing_servi!BT35","v":0},{"$f":"Public_transport_existing_servi!BU35","v":0},{"$f":"Public_transport_existing_servi!BV35","v":0},{"$f":"Public_transport_existing_servi!BW35","v":0},{"$f":"Public_transport_existing_servi!BX35","v":0},{"$f":"Public_transport_existing_servi!BY35","v":0},{"$f":"Public_transport_existing_servi!BZ35","v":0},{"$f":"Public_transport_existing_servi!CA35","v":0},{"$f":"Public_transport_existing_servi!CB35","v":0},{"$f":"Public_transport_existing_servi!CC35","v":0},{"$f":"Public_transport_existing_servi!CD35","v":0},{"$f":"Public_transport_existing_servi!CE35","v":0},{"$f":"Public_transport_existing_servi!CF35","v":0},{"$f":"Public_transport_existing_servi!CG35","v":0},{"$f":"Public_transport_existing_servi!CH35","v":0},{"$f":"Public_transport_existing_servi!CI35","v":0},{"$f":"Public_transport_existing_servi!CJ35","v":0},{"$f":"Public_transport_existing_servi!CK35","v":0},{"$f":"Public_transport_existing_servi!CL35","v":0},{"$f":"Public_transport_existing_servi!CM35","v":0},{"$f":"Public_transport_existing_servi!CN35","v":0},{"$f":"Public_transport_existing_servi!CO35","v":0},{"$f":"Public_transport_existing_servi!CP35","v":0},{"$f":"Public_transport_existing_servi!CQ35","v":0},{"$f":"Public_transport_existing_servi!CR35","v":0},{"$f":"Public_transport_existing_servi!CS35","v":0},{"$f":"Public_transport_existing_servi!CT35","v":0},{"$f":"Public_transport_existing_servi!CU35","v":0},{"$f":"Public_transport_existing_servi!CV35","v":0},{"$f":"Public_transport_existing_servi!CW35","v":0},{"$f":"Public_transport_existing_servi!CX35","v":0},{"$f":"Public_transport_existing_servi!CY35","v":0},{"$f":"Public_transport_existing_servi!CZ35","v":0},{"$f":"Public_transport_existing_servi!DA35","v":0},{"$f":"Public_transport_existing_servi!DB35","v":0},{"$f":"Public_transport_existing_servi!DC35","v":0},{"$f":"Public_transport_existing_servi!DD35","v":0},{"$f":"Public_transport_existing_servi!DE35","v":0},{"$f":"Public_transport_existing_servi!DF35","v":0},{"$f":"Public_transport_existing_servi!DG35","v":0},{"$f":"Public_transport_existing_servi!DH35","v":0},{"$f":"Public_transport_existing_servi!DI35","v":0},{"$f":"Public_transport_existing_servi!DJ35","v":0},{"$f":"Public_transport_existing_servi!DK35","v":0},{"$f":"Public_transport_existing_servi!DL35","v":0},{"$f":"Public_transport_existing_servi!DM35","v":0},{"$f":"Public_transport_existing_servi!DN35","v":0},{"$f":"Public_transport_existing_servi!DO35","v":0},{"$f":"Public_transport_existing_servi!DP35","v":0},{"$f":"Public_transport_existing_servi!DQ35","v":0},{"$f":"Public_transport_existing_servi!DR35","v":0},{"$f":"Public_transport_existing_servi!DS35","v":0},{"$f":"Public_transport_existing_servi!DT35","v":0},{"$f":"Public_transport_existing_servi!DU35","v":0},{"$f":"Public_transport_existing_servi!DV35","v":0},{"$f":"Public_transport_existing_servi!DW35","v":0},{"$f":"Public_transport_existing_servi!DX35","v":0},{"$f":"Public_transport_existing_servi!DY35","v":0},{"$f":"Public_transport_existing_servi!DZ35","v":0},{"$f":"Public_transport_existing_servi!EA35","v":0},{"$f":"Public_transport_existing_servi!EB35","v":0},{"$f":"Public_transport_existing_servi!EC35","v":0},{"$f":"Public_transport_existing_servi!ED35","v":0},{"$f":"Public_transport_existing_servi!EE35","v":0},{"$f":"Public_transport_existing_servi!EF35","v":0},{"$f":"Public_transport_existing_servi!EG35","v":0},{"$f":"Public_transport_existing_servi!EH35","v":0},{"$f":"Public_transport_existing_servi!EI35","v":0},{"$f":"Public_transport_existing_servi!EJ35","v":0},{"$f":"Public_transport_existing_servi!EK35","v":0},{"$f":"Public_transport_existing_servi!EL35","v":0},{"$f":"Public_transport_existing_servi!EM35","v":0},{"$f":"Public_transport_existing_servi!EN35","v":0},{"$f":"Public_transport_existing_servi!EO35","v":0},{"$f":"Public_transport_existing_servi!EP35","v":0},{"$f":"Public_transport_existing_servi!EQ35","v":0},{"$f":"Public_transport_existing_servi!ER35","v":0},{"$f":"Public_transport_existing_servi!ES35","v":0},{"$f":"Public_transport_existing_servi!ET35","v":0},{"$f":"Public_transport_existing_servi!EU35","v":0},{"$f":"Public_transport_existing_servi!EV35","v":0},{"$f":"Public_transport_existing_servi!EW35","v":0},{"$f":"Public_transport_existing_servi!EX35","v":0},{"$f":"Public_transport_existing_servi!EY35","v":0},{"$f":"Public_transport_existing_servi!EZ35","v":0},{"$f":"Public_transport_existing_servi!FA35","v":0},{"$f":"Public_transport_existing_servi!FB35","v":0},{"$f":"Public_transport_existing_servi!FC35","v":0},{"$f":"Public_transport_existing_servi!FD35","v":0},{"$f":"Public_transport_existing_servi!FE35","v":0},{"$f":"Public_transport_existing_servi!FF35","v":0},{"$f":"Public_transport_existing_servi!FG35","v":0},{"$f":"Public_transport_existing_servi!FH35","v":0},{"$f":"Public_transport_existing_servi!FI35","v":0},{"$f":"Public_transport_existing_servi!FJ35","v":0},{"$f":"Public_transport_existing_servi!FK35","v":0},{"$f":"Public_transport_existing_servi!FL35","v":0},{"$f":"Public_transport_existing_servi!FM35","v":0},{"$f":"Public_transport_existing_servi!FN35","v":0},{"$f":"Public_transport_existing_servi!FO35","v":0},{"$f":"Public_transport_existing_servi!FP35","v":0},{"$f":"Public_transport_existing_servi!FQ35","v":0},{"$f":"Public_transport_existing_servi!FR35","v":0},{"$f":"Public_transport_existing_servi!FS35","v":0},{"$f":"Public_transport_existing_servi!FT35","v":0},{"$f":"Public_transport_existing_servi!FU35","v":0},{"$f":"Public_transport_existing_servi!FV35","v":0},{"$f":"Public_transport_existing_servi!FW35","v":0},{"$f":"Public_transport_existing_servi!FX35","v":0},{"$f":"Public_transport_existing_servi!FY35","v":0},{"$f":"Public_transport_existing_servi!FZ35","v":0},{"$f":"Public_transport_existing_servi!GA35","v":0},{"$f":"Public_transport_existing_servi!GB35","v":0},{"$f":"Public_transport_existing_servi!GC35","v":0},{"$f":"Public_transport_existing_servi!GD35","v":0},{"$f":"Public_transport_existing_servi!GE35","v":0},{"$f":"Public_transport_existing_servi!GF35","v":0},{"$f":"Public_transport_existing_servi!GG35","v":0},{"$f":"Public_transport_existing_servi!GH35","v":0},{"$f":"Public_transport_existing_servi!GI35","v":0},{"$f":"Public_transport_existing_servi!GJ35","v":0},{"$f":"Public_transport_existing_servi!GK35","v":0},{"$f":"Public_transport_existing_servi!GL35","v":0},{"$f":"Public_transport_existing_servi!GM35","v":0},{"$f":"Public_transport_existing_servi!GN35","v":0},{"$f":"Public_transport_existing_servi!GO35","v":0},{"$f":"Public_transport_existing_servi!GP35","v":0},{"$f":"Public_transport_existing_servi!GQ35","v":0},{"$f":"Public_transport_existing_servi!GR35","v":0},{"$f":"Public_transport_existing_servi!GS35","v":0},{"$f":"Public_transport_existing_servi!GT35","v":0},{"$f":"Public_transport_existing_servi!GU35","v":0},{"$f":"Public_transport_existing_servi!GV35","v":0},{"$f":"Public_transport_existing_servi!GW35","v":0},{"$f":"Public_transport_existing_servi!GX35","v":0},{"$f":"Public_transport_existing_servi!GY35","v":0},{"$f":"Public_transport_existing_servi!GZ35","v":0},{"$f":"Public_transport_existing_servi!HA35","v":0},{"$f":"Public_transport_existing_servi!HB35","v":0},{"$f":"Public_transport_existing_servi!HC35","v":0},{"$f":"Public_transport_existing_servi!HD35","v":0},{"$f":"Public_transport_existing_servi!HE35","v":0},{"$f":"Public_transport_existing_servi!HF35","v":0},{"$f":"Public_transport_existing_servi!HG35","v":0},{"$f":"Public_transport_existing_servi!HH35","v":0},{"$f":"Public_transport_existing_servi!HI35","v":0},{"$f":"Public_transport_existing_servi!HJ35","v":0},{"$f":"Public_transport_existing_servi!HK35","v":0},{"$f":"Public_transport_existing_servi!HL35","v":0},{"$f":"Public_transport_existing_servi!HM35","v":0},{"$f":"Public_transport_existing_servi!HN35","v":0},{"$f":"Public_transport_existing_servi!HO35","v":0},{"$f":"Public_transport_existing_servi!HP35","v":0},{"$f":"Public_transport_existing_servi!HQ35","v":0},{"$f":"Public_transport_existing_servi!HR35","v":0},{"$f":"Public_transport_existing_servi!HS35","v":0},{"$f":"Public_transport_existing_servi!HT35","v":0},{"$f":"Public_transport_existing_servi!HU35","v":0},{"$f":"Public_transport_existing_servi!HV35","v":0},{"$f":"Public_transport_existing_servi!HW35","v":0},{"$f":"Public_transport_existing_servi!HX35","v":0},{"$f":"Public_transport_existing_servi!HY35","v":0},{"$f":"Public_transport_existing_servi!HZ35","v":0},{"$f":"Public_transport_existing_servi!IA35","v":0},{"$f":"Public_transport_existing_servi!IB35","v":0},{"$f":"Public_transport_existing_servi!IC35","v":0},{"$f":"Public_transport_existing_servi!ID35","v":0},{"$f":"Public_transport_existing_servi!IE35","v":0},{"$f":"Public_transport_existing_servi!IF35","v":0},{"$f":"Public_transport_existing_servi!IG35","v":0},{"$f":"Public_transport_existing_servi!IH35","v":0},{"$f":"Public_transport_existing_servi!II35","v":0},{"$f":"Public_transport_existing_servi!IJ35","v":0},{"$f":"Public_transport_existing_servi!IK35","v":0},{"$f":"Public_transport_existing_servi!IL35","v":0},{"$f":"Public_transport_existing_servi!IM35","v":0},{"$f":"Public_transport_existing_servi!IN35","v":0},{"$f":"Public_transport_existing_servi!IO35","v":0},{"$f":"Public_transport_existing_servi!IP35","v":720},{"$f":"Public_transport_existing_servi!IQ35","v":3},{"$f":"Public_transport_existing_servi!IR35","v":3},{"$f":"Public_transport_existing_servi!IS35","v":3},{"$f":"Public_transport_existing_servi!IT35","v":3},{"$f":"Public_transport_existing_servi!IU35","v":3},{"$f":"Public_transport_existing_servi!IV35","v":3},{"$f":"Public_transport_existing_servi!IW35","v":3},{"$f":"Public_transport_existing_servi!IX35","v":3},{"$f":"Public_transport_existing_servi!IY35","v":15600},{"$f":"Public_transport_existing_servi!IZ35","v":15700},{"$f":"Public_transport_existing_servi!JA35","v":15800},{"$f":"Public_transport_existing_servi!JB35","v":15900},{"$f":"Public_transport_existing_servi!JC35","v":16000},{"$f":"Public_transport_existing_servi!JD35","v":16100},{"$f":"Public_transport_existing_servi!JE35","v":16200},{"$f":"Public_transport_existing_servi!JF35","v":16300},{"$f":"Public_transport_existing_servi!JG35","v":16400},{"$f":"Public_transport_existing_servi!JH35","v":1200},{"$f":"Public_transport_existing_servi!JI35","v":1300},{"$f":"Public_transport_existing_servi!JJ35","v":1400},{"$f":"Public_transport_existing_servi!JK35","v":1500},{"$f":"Public_transport_existing_servi!JL35","v":1600},{"$f":"Public_transport_existing_servi!JM35","v":1700},{"$f":"Public_transport_existing_servi!JN35","v":1800},{"$f":"Public_transport_existing_servi!JO35","v":1900},{"$f":"Public_transport_existing_servi!JP35","v":2000},{"$f":"Public_transport_existing_servi!JQ35","v":3},{"$f":"Public_transport_existing_servi!JR35","v":3},{"$f":"Public_transport_existing_servi!JS35","v":3},{"$f":"Public_transport_existing_servi!JT35","v":4},{"$f":"Public_transport_existing_servi!JU35","v":4},{"$f":"Public_transport_existing_servi!JV35","v":4},{"$f":"Public_transport_existing_servi!JW35","v":5},{"$f":"Public_transport_existing_servi!JX35","v":5},{"$f":"Public_transport_existing_servi!JY35","v":5},{"$f":"Public_transport_existing_servi!JZ35","v":84272},{"$f":"Public_transport_existing_servi!KA35","v":85958},{"$f":"Public_transport_existing_servi!KB35","v":87677},{"$f":"Public_transport_existing_servi!KC35","v":89431},{"$f":"Public_transport_existing_servi!KD35","v":91219},{"$f":"Public_transport_existing_servi!KE35","v":93044},{"$f":"Public_transport_existing_servi!KF35","v":94904},{"$f":"Public_transport_existing_servi!KG35","v":96802},{"$f":"Public_transport_existing_servi!KH35","v":98739},{"$f":"Public_transport_existing_servi!KI35","v":168544},{"$f":"Public_transport_existing_servi!KJ35","v":171918},{"$f":"Public_transport_existing_servi!KK35","v":175354},{"$f":"Public_transport_existing_servi!KL35","v":178862},{"$f":"Public_transport_existing_servi!KM35","v":182438},{"$f":"Public_transport_existing_servi!KN35","v":186088},{"$f":"Public_transport_existing_servi!KO35","v":189808},{"$f":"Public_transport_existing_servi!KP35","v":193604},{"$f":"Public_transport_existing_servi!KQ35","v":0},{"$f":"Public_transport_existing_servi!KR35","v":"Numbers of Total mobility clients have remained fairly static with only small increases hence the forecasts for clients and trips. This aligns with what is anticipated in the RPTP."},{"$f":"Public_transport_existing_servi!KS35","v":0},{"$f":"Public_transport_existing_servi!KT35","v":4198},{"$f":"Public_transport_existing_servi!KU35","v":4800},{"$f":"'[4]1718 forecast transfer'!$B35","v":5000},{"$f":"Public_transport_existing_servi!KW35","v":0},{"$f":"Public_transport_existing_servi!KX35","v":0},{"$f":"Public_transport_existing_servi!KY35","v":0},{"$f":"Public_transport_existing_servi!KZ35","v":7320},{"$f":"Public_transport_existing_servi!LA35","v":7466},{"$f":"Public_transport_existing_servi!LB35","v":7616},{"$f":"Public_transport_existing_servi!LC35","v":7768},{"$f":"Public_transport_existing_servi!LD35","v":0},{"$f":"Public_transport_existing_servi!LE35","v":0},{"$f":"'[4]1718 forecast transfer'!$C35","v":0},{"$f":"Public_transport_existing_servi!LG35","v":0},{"$f":"Public_transport_existing_servi!LH35","v":0},{"$f":"Public_transport_existing_servi!LI35","v":0},{"$f":"Public_transport_existing_servi!LJ35","v":0},{"$f":"Public_transport_existing_servi!LK35","v":0},{"$f":"Public_transport_existing_servi!LL35","v":0},{"$f":"Public_transport_existing_servi!LM35","v":0},{"$f":"Public_transport_existing_servi!LN35","v":0},{"$f":"Public_transport_existing_servi!LO35","v":0},{"$f":"'[4]1718 forecast transfer'!$D35","v":0},{"$f":"Public_transport_existing_servi!LQ35","v":0},{"$f":"Public_transport_existing_servi!LR35","v":0},{"$f":"Public_transport_existing_servi!LS35","v":0},{"$f":"Public_transport_existing_servi!LT35","v":0},{"$f":"Public_transport_existing_servi!LU35","v":0},{"$f":"Public_transport_existing_servi!LV35","v":0},{"$f":"Public_transport_existing_servi!LW35","v":0},{"$f":"Public_transport_existing_servi!LX35","v":0},{"$f":"Public_transport_existing_servi!LY35","v":0},{"$f":"'[4]1718 forecast transfer'!$E35","v":0},{"$f":"Public_transport_existing_servi!MA35","v":0},{"$f":"Public_transport_existing_servi!MB35","v":0},{"$f":"Public_transport_existing_servi!MC35","v":0},{"$f":"Public_transport_existing_servi!MD35","v":0},{"$f":"Public_transport_existing_servi!ME35","v":0},{"$f":"Public_transport_existing_servi!MF35","v":0},{"$f":"Public_transport_existing_servi!MG35","v":0},{"$f":"Public_transport_existing_servi!MH35","v":0},{"$f":"Public_transport_existing_servi!MI35","v":0},{"$f":"'[4]1718 forecast transfer'!$F35","v":0},{"$f":"Public_transport_existing_servi!MK35","v":0},{"$f":"Public_transport_existing_servi!ML35","v":0},{"$f":"Public_transport_existing_servi!MM35","v":0},{"$f":"Public_transport_existing_servi!MN35","v":0},{"$f":"Public_transport_existing_servi!MO35","v":0},{"$f":"Public_transport_existing_servi!MP35","v":0},{"$f":"Public_transport_existing_servi!MQ35","v":0},{"$f":"Public_transport_existing_servi!MR35","v":87610},{"$f":"Public_transport_existing_servi!MS35","v":88136},{"$f":"'[4]1718 forecast transfer'!$G35","v":88000},{"$f":"Public_transport_existing_servi!MU35","v":92272},{"$f":"Public_transport_existing_servi!MV35","v":94458},{"$f":"Public_transport_existing_servi!MW35","v":96677},{"$f":"Public_transport_existing_servi!MX35","v":98681},{"$f":"Public_transport_existing_servi!MY35","v":100719},{"$f":"Public_transport_existing_servi!MZ35","v":102794},{"$f":"Public_transport_existing_servi!NA35","v":104904},{"$f":"Public_transport_existing_servi!NB35","v":91808},{"$f":"Public_transport_existing_servi!NC35","v":92936},{"$f":"Public_transport_existing_servi!ND35","v":85000},{"$f":"Public_transport_existing_servi!NE35","v":92272},{"$f":"Public_transport_existing_servi!NF35","v":94458},{"$f":"Public_transport_existing_servi!NG35","v":96677},{"$f":"Public_transport_existing_servi!NH35","v":106001},{"$f":"Public_transport_existing_servi!NI35","v":108185},{"$f":"Public_transport_existing_servi!NJ35","v":110410},{"$f":"Public_transport_existing_servi!NK35","v":112672},{"$f":"Public_transport_existing_servi!NL35","v":0},{"$f":"Public_transport_existing_servi!NM35","v":0},{"$f":"Public_transport_existing_servi!NN35","v":0},{"$f":"Public_transport_existing_servi!NO35","v":0},{"$f":"Public_transport_existing_servi!NP35","v":0},{"$f":"Public_transport_existing_servi!NQ35","v":0},{"$f":"Public_transport_existing_servi!NR35","v":0},{"$f":"Public_transport_existing_servi!NS35","v":0},{"$f":"Public_transport_existing_servi!NT35","v":0},{"$f":"Public_transport_existing_servi!NU35","v":0},{"$f":"Public_transport_existing_servi!NV35","v":"Forecasts are based on continual gradual increases in user and trip numbers."},{"$f":"Public_transport_existing_servi!NW35","v":0},{"$f":"Public_transport_existing_servi!NX35","v":0},{"$f":"Public_transport_existing_servi!NY35","v":341},{"$f":"Public_transport_existing_servi!NZ35","v":"Yes"},{"$f":"Public_transport_existing_servi!OA35","v":0},{"$f":"Public_transport_existing_servi!OB35","v":0},{"$f":"Public_transport_existing_servi!OC35","v":0},{"$f":"Public_transport_existing_servi!OD35","v":0},{"$f":"Public_transport_existing_servi!OE35","v":0},{"$f":"Public_transport_existing_servi!OF35","v":0},{"$f":"Public_transport_existing_servi!OG35","v":0},{"$f":"Public_transport_existing_servi!OH35","v":0},{"$f":"Public_transport_existing_servi!OI35","v":0},{"$f":"Public_transport_existing_servi!OJ35","v":0},{"$f":"Public_transport_existing_servi!OK35","v":0},{"$f":"Public_transport_existing_servi!OL35","v":0},{"$f":"Public_transport_existing_servi!OM35","v":0},{"$f":"Public_transport_existing_servi!ON35","v":0},{"$f":"Public_transport_existing_servi!OO35","v":0},{"$f":"Public_transport_existing_servi!OP35","v":0},{"$f":"Public_transport_existing_servi!OQ35","v":0},{"$f":"Public_transport_existing_servi!OR35","v":0},{"$f":"Public_transport_existing_servi!OS35","v":0},{"$f":"Public_transport_existing_servi!OT35","v":0},{"$f":"Public_transport_existing_servi!OU35","v":0},{"$f":"Public_transport_existing_servi!OV35","v":0},{"$f":"Public_transport_existing_servi!OW35","v":0},{"$f":"Public_transport_existing_servi!OX35","v":0},{"$f":"Public_transport_existing_servi!OY35","v":0},{"$f":"Public_transport_existing_servi!OZ35","v":0},{"$f":"Public_transport_existing_servi!PA35","v":0},{"$f":"Public_transport_existing_servi!PB35","v":0},{"$f":"Public_transport_existing_servi!PC35","v":0},{"$f":"Public_transport_existing_servi!PD35","v":0},{"$f":"Public_transport_existing_servi!PE35","v":0},{"$f":"Public_transport_existing_servi!PF35","v":0},{"$f":"Public_transport_existing_servi!PG35","v":0},{"$f":"Public_transport_existing_servi!PH35","v":0},{"$f":"Public_transport_existing_servi!PI35","v":0},{"$f":"Public_transport_existing_servi!PJ35","v":0},{"$f":"Public_transport_existing_servi!PK35","v":0},{"$f":"Public_transport_existing_servi!PL35","v":0},{"$f":"Public_transport_existing_servi!PM35","v":0},{"$f":"Public_transport_existing_servi!PN35","v":0},{"$f":"Public_transport_existing_servi!PO35","v":0},{"$f":"Public_transport_existing_servi!PP35","v":0},{"$f":"Public_transport_existing_servi!PQ35","v":0},{"$f":"Public_transport_existing_servi!PR35","v":0},{"$f":"Public_transport_existing_servi!PS35","v":0},"Recommended",null,null,null,91808,92936,93000,92272,94458,96677,null,277744,null,null,{"$f":"SUM(QA35:QC35)","v":283407},null,13998,0,0,0,263746,283407]
["Westland District Council","westland","Do-minimum",{"$f":"Public_transport_existing_servi!D36","v":0},{"$f":"Public_transport_existing_servi!E36","v":0},{"$f":"Public_transport_existing_servi!F36","v":0},{"$f":"Public_transport_existing_servi!G36","v":0},{"$f":"Public_transport_existing_servi!H36","v":0},{"$f":"Public_transport_existing_servi!I36","v":0},{"$f":"Public_transport_existing_servi!J36","v":0},{"$f":"Public_transport_existing_servi!K36","v":0},{"$f":"Public_transport_existing_servi!L36","v":0},{"$f":"Public_transport_existing_servi!M36","v":0},{"$f":"Public_transport_existing_servi!N36","v":0},{"$f":"Public_transport_existing_servi!O36","v":0},{"$f":"Public_transport_existing_servi!P36","v":0},{"$f":"Public_transport_existing_servi!Q36","v":0},{"$f":"Public_transport_existing_servi!R36","v":0},{"$f":"Public_transport_existing_servi!S36","v":0},{"$f":"Public_transport_existing_servi!T36","v":0},{"$f":"Public_transport_existing_servi!U36","v":0},{"$f":"Public_transport_existing_servi!V36","v":0},{"$f":"Public_transport_existing_servi!W36","v":0},{"$f":"Public_transport_existing_servi!X36","v":0},{"$f":"Public_transport_existing_servi!Y36","v":0},{"$f":"Public_transport_existing_servi!Z36","v":0},{"$f":"Public_transport_existing_servi!AA36","v":0},{"$f":"Public_transport_existing_servi!AB36","v":0},{"$f":"Public_transport_existing_servi!AC36","v":0},{"$f":"Public_transport_existing_servi!AD36","v":0},{"$f":"Public_transport_existing_servi!AE36","v":0},{"$f":"Public_transport_existing_servi!AF36","v":0},{"$f":"Public_transport_existing_servi!AG36","v":0},{"$f":"Public_transport_existing_servi!AH36","v":0},{"$f":"Public_transport_existing_servi!AI36","v":0},{"$f":"Public_transport_existing_servi!AJ36","v":0},{"$f":"Public_transport_existing_servi!AK36","v":0},{"$f":"Public_transport_existing_servi!AL36","v":0},{"$f":"Public_transport_existing_servi!AM36","v":0},{"$f":"Public_transport_existing_servi!AN36","v":50000},{"$f":"Public_transport_existing_servi!AO36","v":50000},{"$f":"Public_transport_existing_servi!AP36","v":50000},{"$f":"Public_transport_existing_servi!AQ36","v":50000},{"$f":"Public_transport_existing_servi!AR36","v":50000},{"$f":"Public_transport_existing_servi!AS36","v":50000},{"$f":"Public_transport_existing_servi!AT36","v":50000},{"$f":"Public_transport_existing_servi!AU36","v":50000},{"$f":"Public_transport_existing_servi!AV36","v":50000},{"$f":"Public_transport_existing_servi!AW36","v":0},{"$f":"Public_transport_existing_servi!AX36","v":0},{"$f":"Public_transport_existing_servi!AY36","v":0},{"$f":"Public_transport_existing_servi!AZ36","v":0},{"$f":"Public_transport_existing_servi!BA36","v":0},{"$f":"Public_transport_existing_servi!BB36","v":0},{"$f":"Public_transport_existing_servi!BC36","v":0},{"$f":"Public_transport_existing_servi!BD36","v":0},{"$f":"Public_transport_existing_servi!BE36","v":0},{"$f":"Public_transport_existing_servi!BF36","v":0},{"$f":"Public_transport_existing_servi!BG36","v":0},{"$f":"Public_transport_existing_servi!BH36","v":0},{"$f":"Public_transport_existing_servi!BI36","v":0},{"$f":"Public_transport_existing_servi!BJ36","v":0},{"$f":"Public_transport_existing_servi!BK36","v":0},{"$f":"Public_transport_existing_servi!BL36","v":0},{"$f":"Public_transport_existing_servi!BM36","v":0},{"$f":"Public_transport_existing_servi!BN36","v":0},{"$f":"Public_transport_existing_servi!BO36","v":0},{"$f":"Public_transport_existing_servi!BP36","v":0},{"$f":"Public_transport_existing_servi!BQ36","v":0},{"$f":"Public_transport_existing_servi!BR36","v":0},{"$f":"Public_transport_existing_servi!BS36","v":0},{"$f":"Public_transport_existing_servi!BT36","v":0},{"$f":"Public_transport_existing_servi!BU36","v":0},{"$f":"Public_transport_existing_servi!BV36","v":0},{"$f":"Public_transport_existing_servi!BW36","v":0},{"$f":"Public_transport_existing_servi!BX36","v":0},{"$f":"Public_transport_existing_servi!BY36","v":0},{"$f":"Public_transport_existing_servi!BZ36","v":0},{"$f":"Public_transport_existing_servi!CA36","v":0},{"$f":"Public_transport_existing_servi!CB36","v":0},{"$f":"Public_transport_existing_servi!CC36","v":0},{"$f":"Public_transport_existing_servi!CD36","v":0},{"$f":"Public_transport_existing_servi!CE36","v":0},{"$f":"Public_transport_existing_servi!CF36","v":0},{"$f":"Public_transport_existing_servi!CG36","v":"X"},{"$f":"Public_transport_existing_servi!CH36","v":0},{"$f":"Public_transport_existing_servi!CI36","v":0},{"$f":"Public_transport_existing_servi!CJ36","v":0},{"$f":"Public_transport_existing_servi!CK36","v":0},{"$f":"Public_transport_existing_servi!CL36","v":0},{"$f":"Public_transport_existing_servi!CM36","v":0},{"$f":"Public_transport_existing_servi!CN36","v":0},{"$f":"Public_transport_existing_servi!CO36","v":0},{"$f":"Public_transport_existing_servi!CP36","v":0},{"$f":"Public_transport_existing_servi!CQ36","v":0},{"$f":"Public_transport_existing_servi!CR36","v":0},{"$f":"Public_transport_existing_servi!CS36","v":0},{"$f":"Public_transport_existing_servi!CT36","v":0},{"$f":"Public_transport_existing_servi!CU36","v":0},{"$f":"Public_transport_existing_servi!CV36","v":0},{"$f":"Public_transport_existing_servi!CW36","v":0},{"$f":"Public_transport_existing_servi!CX36","v":0},{"$f":"Public_transport_existing_servi!CY36","v":0},{"$f":"Public_transport_existing_servi!CZ36","v":0},{"$f":"Public_transport_existing_servi!DA36","v":0},{"$f":"Public_transport_existing_servi!DB36","v":0},{"$f":"Public_transport_existing_servi!DC36","v":0},{"$f":"Public_transport_existing_servi!DD36","v":0},{"$f":"Public_transport_existing_servi!DE36","v":0},{"$f":"Public_transport_existing_servi!DF36","v":0},{"$f":"Public_transport_existing_servi!DG36","v":0},{"$f":"Public_transport_existing_servi!DH36","v":0},{"$f":"Public_transport_existing_servi!DI36","v":0},{"$f":"Public_transport_existing_servi!DJ36","v":0},{"$f":"Public_transport_existing_servi!DK36","v":0},{"$f":"Public_transport_existing_servi!DL36","v":0},{"$f":"Public_transport_existing_servi!DM36","v":0},{"$f":"Public_transport_existing_servi!DN36","v":0},{"$f":"Public_transport_existing_servi!DO36","v":0},{"$f":"Public_transport_existing_servi!DP36","v":0},{"$f":"Public_transport_existing_servi!DQ36","v":0},{"$f":"Public_transport_existing_servi!DR36","v":0},{"$f":"Public_transport_existing_servi!DS36","v":0},{"$f":"Public_transport_existing_servi!DT36","v":0},{"$f":"Public_transport_existing_servi!DU36","v":0},{"$f":"Public_transport_existing_servi!DV36","v":0},{"$f":"Public_transport_existing_servi!DW36","v":0},{"$f":"Public_transport_existing_servi!DX36","v":0},{"$f":"Public_transport_existing_servi!DY36","v":0},{"$f":"Public_transport_existing_servi!DZ36","v":0},{"$f":"Public_transport_existing_servi!EA36","v":0},{"$f":"Public_transport_existing_servi!EB36","v":0},{"$f":"Public_transport_existing_servi!EC36","v":0},{"$f":"Public_transport_existing_servi!ED36","v":0},{"$f":"Public_transport_existing_servi!EE36","v":0},{"$f":"Public_transport_existing_servi!EF36","v":0},{"$f":"Public_transport_existing_servi!EG36","v":0},{"$f":"Public_transport_existing_servi!EH36","v":0},{"$f":"Public_transport_existing_servi!EI36","v":0},{"$f":"Public_transport_existing_servi!EJ36","v":0},{"$f":"Public_transport_existing_servi!EK36","v":0},{"$f":"Public_transport_existing_servi!EL36","v":0},{"$f":"Public_transport_existing_servi!EM36","v":0},{"$f":"Public_transport_existing_servi!EN36","v":0},{"$f":"Public_transport_existing_servi!EO36","v":0},{"$f":"Public_transport_existing_servi!EP36","v":0},{"$f":"Public_transport_existing_servi!EQ36","v":0},{"$f":"Public_transport_existing_servi!ER36","v":0},{"$f":"Public_transport_existing_servi!ES36","v":0},{"$f":"Public_transport_existing_servi!ET36","v":0},{"$f":"Public_transport_existing_servi!EU36","v":0},{"$f":"Public_transport_existing_servi!EV36","v":0},{"$f":"Public_transport_existing_servi!EW36","v":0},{"$f":"Public_transport_existing_servi!EX36","v":0},{"$f":"Public_transport_existing_servi!EY36","v":0},{"$f":"Public_transport_existing_servi!EZ36","v":0},{"$f":"Public_transport_existing_servi!FA36","v":0},{"$f":"Public_transport_existing_servi!FB36","v":0},{"$f":"Public_transport_existing_servi!FC36","v":0},{"$f":"Public_transport_existing_servi!FD36","v":0},{"$f":"Public_transport_existing_servi!FE36","v":0},{"$f":"Public_transport_existing_servi!FF36","v":0},{"$f":"Public_transport_existing_servi!FG36","v":0},{"$f":"Public_transport_existing_servi!FH36","v":0},{"$f":"Public_transport_existing_servi!FI36","v":0},{"$f":"Public_transport_existing_servi!FJ36","v":0},{"$f":"Public_transport_existing_servi!FK36","v":0},{"$f":"Public_transport_existing_servi!FL36","v":0},{"$f":"Public_transport_existing_servi!FM36","v":0},{"$f":"Public_transport_existing_servi!FN36","v":0},{"$f":"Public_transport_existing_servi!FO36","v":0},{"$f":"Public_transport_existing_servi!FP36","v":0},{"$f":"Public_transport_existing_servi!FQ36","v":0},{"$f":"Public_transport_existing_servi!FR36","v":0},{"$f":"Public_transport_existing_servi!FS36","v":0},{"$f":"Public_transport_existing_servi!FT36","v":0},{"$f":"Public_transport_existing_servi!FU36","v":0},{"$f":"Public_transport_existing_servi!FV36","v":0},{"$f":"Public_transport_existing_servi!FW36","v":0},{"$f":"Public_transport_existing_servi!FX36","v":0},{"$f":"Public_transport_existing_servi!FY36","v":0},{"$f":"Public_transport_existing_servi!FZ36","v":0},{"$f":"Public_transport_existing_servi!GA36","v":0},{"$f":"Public_transport_existing_servi!GB36","v":0},{"$f":"Public_transport_existing_servi!GC36","v":0},{"$f":"Public_transport_existing_servi!GD36","v":0},{"$f":"Public_transport_existing_servi!GE36","v":0},{"$f":"Public_transport_existing_servi!GF36","v":0},{"$f":"Public_transport_existing_servi!GG36","v":0},{"$f":"Public_transport_existing_servi!GH36","v":0},{"$f":"Public_transport_existing_servi!GI36","v":0},{"$f":"Public_transport_existing_servi!GJ36","v":0},{"$f":"Public_transport_existing_servi!GK36","v":0},{"$f":"Public_transport_existing_servi!GL36","v":0},{"$f":"Public_transport_existing_servi!GM36","v":0},{"$f":"Public_transport_existing_servi!GN36","v":0},{"$f":"Public_transport_existing_servi!GO36","v":0},{"$f":"Public_transport_existing_servi!GP36","v":0},{"$f":"Public_transport_existing_servi!GQ36","v":0},{"$f":"Public_transport_existing_servi!GR36","v":0},{"$f":"Public_transport_existing_servi!GS36","v":0},{"$f":"Public_transport_existing_servi!GT36","v":0},{"$f":"Public_transport_existing_servi!GU36","v":0},{"$f":"Public_transport_existing_servi!GV36","v":0},{"$f":"Public_transport_existing_servi!GW36","v":0},{"$f":"Public_transport_existing_servi!GX36","v":0},{"$f":"Public_transport_existing_servi!GY36","v":0},{"$f":"Public_transport_existing_servi!GZ36","v":0},{"$f":"Public_transport_existing_servi!HA36","v":0},{"$f":"Public_transport_existing_servi!HB36","v":0},{"$f":"Public_transport_existing_servi!HC36","v":0},{"$f":"Public_transport_existing_servi!HD36","v":0},{"$f":"Public_transport_existing_servi!HE36","v":0},{"$f":"Public_transport_existing_servi!HF36","v":0},{"$f":"Public_transport_existing_servi!HG36","v":0},{"$f":"Public_transport_existing_servi!HH36","v":0},{"$f":"Public_transport_existing_servi!HI36","v":0},{"$f":"Public_transport_existing_servi!HJ36","v":0},{"$f":"Public_transport_existing_servi!HK36","v":0},{"$f":"Public_transport_existing_servi!HL36","v":0},{"$f":"Public_transport_existing_servi!HM36","v":0},{"$f":"Public_transport_existing_servi!HN36","v":0},{"$f":"Public_transport_existing_servi!HO36","v":0},{"$f":"Public_transport_existing_servi!HP36","v":0},{"$f":"Public_transport_existing_servi!HQ36","v":0},{"$f":"Public_transport_existing_servi!HR36","v":0},{"$f":"Public_transport_existing_servi!HS36","v":0},{"$f":"Public_transport_existing_servi!HT36","v":0},{"$f":"Public_transport_existing_servi!HU36","v":0},{"$f":"Public_transport_existing_servi!HV36","v":0},{"$f":"Public_transport_existing_servi!HW36","v":0},{"$f":"Public_transport_existing_servi!HX36","v":0},{"$f":"Public_transport_existing_servi!HY36","v":0},{"$f":"Public_transport_existing_servi!HZ36","v":0},{"$f":"Public_transport_existing_servi!IA36","v":0},{"$f":"Public_transport_existing_servi!IB36","v":0},{"$f":"Public_transport_existing_servi!IC36","v":0},{"$f":"Public_transport_existing_servi!ID36","v":0},{"$f":"Public_transport_existing_servi!IE36","v":0},{"$f":"Public_transport_existing_servi!IF36","v":0},{"$f":"Public_transport_existing_servi!IG36","v":0},{"$f":"Public_transport_existing_servi!IH36","v":0},{"$f":"Public_transport_existing_servi!II36","v":0},{"$f":"Public_transport_existing_servi!IJ36","v":0},{"$f":"Public_transport_existing_servi!IK36","v":0},{"$f":"Public_transport_existing_servi!IL36","v":0},{"$f":"Public_transport_existing_servi!IM36","v":0},{"$f":"Public_transport_existing_servi!IN36","v":0},{"$f":"Public_transport_existing_servi!IO36","v":0},{"$f":"Public_transport_existing_servi!IP36","v":0},{"$f":"Public_transport_existing_servi!IQ36","v":0},{"$f":"Public_transport_existing_servi!IR36","v":0},{"$f":"Public_transport_existing_servi!IS36","v":0},{"$f":"Public_transport_existing_servi!IT36","v":0},{"$f":"Public_transport_existing_servi!IU36","v":0},{"$f":"Public_transport_existing_servi!IV36","v":0},{"$f":"Public_transport_existing_servi!IW36","v":0},{"$f":"Public_transport_existing_servi!IX36","v":0},{"$f":"Public_transport_existing_servi!IY36","v":0},{"$f":"Public_transport_existing_servi!IZ36","v":0},{"$f":"Public_transport_existing_servi!JA36","v":0},{"$f":"Public_transport_existing_servi!JB36","v":0},{"$f":"Public_transport_existing_servi!JC36","v":0},{"$f":"Public_transport_existing_servi!JD36","v":0},{"$f":"Public_transport_existing_servi!JE36","v":0},{"$f":"Public_transport_existing_servi!JF36","v":0},{"$f":"Public_transport_existing_servi!JG36","v":0},{"$f":"Public_transport_existing_servi!JH36","v":0},{"$f":"Public_transport_existing_servi!JI36","v":0},{"$f":"Public_transport_existing_servi!JJ36","v":0},{"$f":"Public_transport_existing_servi!JK36","v":0},{"$f":"Public_transport_existing_servi!JL36","v":0},{"$f":"Public_transport_existing_servi!JM36","v":0},{"$f":"Public_transport_existing_servi!JN36","v":0},{"$f":"Public_transport_existing_servi!JO36","v":0},{"$f":"Public_transport_existing_servi!JP36","v":0},{"$f":"Public_transport_existing_servi!JQ36","v":0},{"$f":"Public_transport_existing_servi!JR36","v":0},{"$f":"Public_transport_existing_servi!JS36","v":0},{"$f":"Public_transport_existing_servi!JT36","v":0},{"$f":"Public_transport_existing_servi!JU36","v":0},{"$f":"Public_transport_existing_servi!JV36","v":0},{"$f":"Public_transport_existing_servi!JW36","v":0},{"$f":"Public_transport_existing_servi!JX36","v":0},{"$f":"Public_transport_existing_servi!JY36","v":0},{"$f":"Public_transport_existing_servi!JZ36","v":0},{"$f":"Public_transport_existing_servi!KA36","v":0},{"$f":"Public_transport_existing_servi!KB36","v":0},{"$f":"Public_transport_existing_servi!KC36","v":0},{"$f":"Public_transport_existing_servi!KD36","v":0},{"$f":"Public_transport_existing_servi!KE36","v":0},{"$f":"Public_transport_existing_servi!KF36","v":0},{"$f":"Public_transport_existing_servi!KG36","v":0},{"$f":"Public_transport_existing_servi!KH36","v":0},{"$f":"Public_transport_existing_servi!KI36","v":0},{"$f":"Public_transport_existing_servi!KJ36","v":0},{"$f":"Public_transport_existing_servi!KK36","v":0},{"$f":"Public_transport_existing_servi!KL36","v":0},{"$f":"Public_transport_existing_servi!KM36","v":0},{"$f":"Public_transport_existing_servi!KN36","v":0},{"$f":"Public_transport_existing_servi!KO36","v":0},{"$f":"Public_transport_existing_servi!KP36","v":0},{"$f":"Public_transport_existing_servi!KQ36","v":0},{"$f":"Public_transport_existing_servi!KR36","v":0},{"$f":"Public_transport_existing_servi!KS36","v":0},{"$f":"Public_transport_existing_servi!KT36","v":32421},{"$f":"Public_transport_existing_servi!KU36","v":33579},{"$f":"'[4]1718 forecast transfer'!$B36","v":34500},{"$f":"Public_transport_existing_servi!KW36","v":34500},{"$f":"Public_transport_existing_servi!KX36","v":34500},{"$f":"Public_transport_existing_servi!KY36","v":34500},{"$f":"Public_transport_existing_servi!KZ36","v":34500},{"$f":"Public_transport_existing_servi!LA36","v":34500},{"$f":"Public_transport_existing_servi!LB36","v":34500},{"$f":"Public_transport_existing_servi!LC36","v":34500},{"$f":"Public_transport_existing_servi!LD36","v":0},{"$f":"Public_transport_existing_servi!LE36","v":0},{"$f":"'[4]1718 forecast transfer'!$C36","v":0},{"$f":"Public_transport_existing_servi!LG36","v":0},{"$f":"Public_transport_existing_servi!LH36","v":0},{"$f":"Public_transport_existing_servi!LI36","v":0},{"$f":"Public_transport_existing_servi!LJ36","v":0},{"$f":"Public_transport_existing_servi!LK36","v":0},{"$f":"Public_transport_existing_servi!LL36","v":0},{"$f":"Public_transport_existing_servi!LM36","v":0},{"$f":"Public_transport_existing_servi!LN36","v":0},{"$f":"Public_transport_existing_servi!LO36","v":0},{"$f":"'[4]1718 forecast transfer'!$D36","v":0},{"$f":"Public_transport_existing_servi!LQ36","v":0},{"$f":"Public_transport_existing_servi!LR36","v":0},{"$f":"Public_transport_existing_servi!LS36","v":0},{"$f":"Public_transport_existing_servi!LT36","v":0},{"$f":"Public_transport_existing_servi!LU36","v":0},{"$f":"Public_transport_existing_servi!LV36","v":0},{"$f":"Public_transport_existing_servi!LW36","v":0},{"$f":"Public_transport_existing_servi!LX36","v":0},{"$f":"Public_transport_existing_servi!LY36","v":0},{"$f":"'[4]1718 forecast transfer'!$E36","v":0},{"$f":"Public_transport_existing_servi!MA36","v":0},{"$f":"Public_transport_existing_servi!MB36","v":0},{"$f":"Public_transport_existing_servi!MC36","v":0},{"$f":"Public_transport_existing_servi!MD36","v":0},{"$f":"Public_transport_existing_servi!ME36","v":0},{"$f":"Public_transport_existing_servi!MF36","v":0},{"$f":"Public_transport_existing_servi!MG36","v":0},{"$f":"Public_transport_existing_servi!MH36","v":0},{"$f":"Public_transport_existing_servi!MI36","v":0},{"$f":"'[4]1718 forecast transfer'!$F36","v":0},{"$f":"Public_transport_existing_servi!MK36","v":0},{"$f":"Public_transport_existing_servi!ML36","v":0},{"$f":"Public_transport_existing_servi!MM36","v":0},{"$f":"Public_transport_existing_servi!MN36","v":0},{"$f":"Public_transport_existing_servi!MO36","v":0},{"$f":"Public_transport_existing_servi!MP36","v":0},{"$f":"Public_transport_existing_servi!MQ36","v":0},{"$f":"Public_transport_existing_servi!MR36","v":0},{"$f":"Public_transport_existing_servi!MS36","v":0},{"$f":"'[4]1718 forecast transfer'!$G36","v":0},{"$f":"Public_transport_existing_servi!MU36","v":0},{"$f":"Public_transport_existing_servi!MV36","v":0},{"$f":"Public_transport_existing_servi!MW36","v":0},{"$f":"Public_transport_existing_servi!MX36","v":0},{"$f":"Public_transport_existing_servi!MY36","v":0},{"$f":"Public_transport_existing_servi!MZ36","v":0},{"$f":"Public_transport_existing_servi!NA36","v":0},{"$f":"Public_transport_existing_servi!NB36","v":32421},{"$f":"Public_transport_existing_servi!NC36","v":33579},{"$f":"Public_transport_existing_servi!ND36","v":34500},{"$f":"Public_transport_existing_servi!NE36","v":34500},{"$f":"Public_transport_existing_servi!NF36","v":34500},{"$f":"Public_transport_existing_servi!NG36","v":34500},{"$f":"Public_transport_existing_servi!NH36","v":34500},{"$f":"Public_transport_existing_servi!NI36","v":34500},{"$f":"Public_transport_existing_servi!NJ36","v":34500},{"$f":"Public_transport_existing_servi!NK36","v":34500},{"$f":"Public_transport_existing_servi!NL36","v":0},{"$f":"Public_transport_existing_servi!NM36","v":0},{"$f":"Public_transport_existing_servi!NN36","v":0},{"$f":"Public_transport_existing_servi!NO36","v":0},{"$f":"Public_transport_existing_servi!NP36","v":0},{"$f":"Public_transport_existing_servi!NQ36","v":0},{"$f":"Public_transport_existing_servi!NR36","v":0},{"$f":"Public_transport_existing_servi!NS36","v":0},{"$f":"Public_transport_existing_servi!NT36","v":0},{"$f":"Public_transport_existing_servi!NU36","v":0},{"$f":"Public_transport_existing_servi!NV36","v":0},{"$f":"Public_transport_existing_servi!NW36","v":0},{"$f":"Public_transport_existing_servi!NX36","v":0},{"$f":"Public_transport_existing_servi!NY36","v":341},{"$f":"Public_transport_existing_servi!NZ36","v":"Yes"},{"$f":"Public_transport_existing_servi!OA36","v":0},{"$f":"Public_transport_existing_servi!OB36","v":0},{"$f":"Public_transport_existing_servi!OC36","v":0},{"$f":"Public_transport_existing_servi!OD36","v":0},{"$f":"Public_transport_existing_servi!OE36","v":0},{"$f":"Public_transport_existing_servi!OF36","v":0},{"$f":"Public_transport_existing_servi!OG36","v":0},{"$f":"Public_transport_existing_servi!OH36","v":0},{"$f":"Public_transport_existing_servi!OI36","v":0},{"$f":"Public_transport_existing_servi!OJ36","v":0},{"$f":"Public_transport_existing_servi!OK36","v":0},{"$f":"Public_transport_existing_servi!OL36","v":0},{"$f":"Public_transport_existing_servi!OM36","v":0},{"$f":"Public_transport_existing_servi!ON36","v":0},{"$f":"Public_transport_existing_servi!OO36","v":0},{"$f":"Public_transport_existing_servi!OP36","v":0},{"$f":"Public_transport_existing_servi!OQ36","v":0},{"$f":"Public_transport_existing_servi!OR36","v":0},{"$f":"Public_transport_existing_servi!OS36","v":0},{"$f":"Public_transport_existing_servi!OT36","v":0},{"$f":"Public_transport_existing_servi!OU36","v":0},{"$f":"Public_transport_existing_servi!OV36","v":0},{"$f":"Public_transport_existing_servi!OW36","v":0},{"$f":"Public_transport_existing_servi!OX36","v":0},{"$f":"Public_transport_existing_servi!OY36","v":0},{"$f":"Public_transport_existing_servi!OZ36","v":0},{"$f":"Public_transport_existing_servi!PA36","v":0},{"$f":"Public_transport_existing_servi!PB36","v":0},{"$f":"Public_transport_existing_servi!PC36","v":0},{"$f":"Public_transport_existing_servi!PD36","v":0},{"$f":"Public_transport_existing_servi!PE36","v":0},{"$f":"Public_transport_existing_servi!PF36","v":0},{"$f":"Public_transport_existing_servi!PG36","v":0},{"$f":"Public_transport_existing_servi!PH36","v":0},{"$f":"Public_transport_existing_servi!PI36","v":0},{"$f":"Public_transport_existing_servi!PJ36","v":0},{"$f":"Public_transport_existing_servi!PK36","v":0},{"$f":"Public_transport_existing_servi!PL36","v":0},{"$f":"Public_transport_existing_servi!PM36","v":0},{"$f":"Public_transport_existing_servi!PN36","v":0},{"$f":"Public_transport_existing_servi!PO36","v":0},{"$f":"Public_transport_existing_servi!PP36","v":0},{"$f":"Public_transport_existing_servi!PQ36","v":0},{"$f":"Public_transport_existing_servi!PR36","v":0},{"$f":"Public_transport_existing_servi!PS36","v":0},"Recommended",null,null,null,32421,33579,34500,34500,34500,34500,null,100500,null,null,{"$f":"SUM(QA36:QC36)","v":103500},null,100500,103500,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(QJ7:QJ36)","v":1270376491.8703933},{"$f":"SUM(QK7:QK36)","v":1507896805},249932627.38315994,296124736,57148577.07,64850864]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(PX7:PX37)","v":463160764},496624924,617672008.3235532,614230244,620658660,633983501]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"change"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(PX38:PZ38)","v":1577457696.3235531},null,null,{"$f":"SUM(QA38:QC38)","v":1868872405},{"$f":"QC40/PZ40-1","v":0.18473694055670875},{"$f":"SUM(QE7:QE37)","v":1577457696.3235533},null,null,{"$f":"SUM(QH7:QH37)","v":1868872405}]

{"sheet":"delta fullnet data (TIO ext)","index":23,"n_rows":819,"n_cols":80,"rows_kept":819,"cut":false,"hidden":true,"merged":[[756,8,756,10],[756,11,756,17],[0,9,0,10]]}
[null,{"$f":"'CBA benchmark'!B12","v":0},{"$f":"'CBA benchmark'!E12","v":"2018-21"},{"$f":"'CBA benchmark'!C15","v":"total network"},{"$f":"'CBA benchmark'!E15","v":"service costs only"},{"$f":"'CBA benchmark'!G11","v":"peak/ off-peak"},{"$f":"YEAR!C9","v":"2017/18"},{"$f":"YEAR!C10","v":"2015-18"},null,{"$f":"'overview & guide'!$G$29","v":"Region wide"},null,{"$f":"'overview & guide'!$CI$38","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,"WITH IMPROVEMENTS"]
[null,"Network (region) of focus","NLTP of focus","network or mode","costs applied",null,"current yr","current NLTP",{"$f":"I3","v":"2015/16"},{"$f":"J3","v":"2016/17"},{"$f":"K3","v":"2017/18"},"2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPROVEMENTS"]
[null,"BUS PATRONAGE","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2009-12","2012-15","2015-18","2018-21","2021-24","2024-27",{"$f":"'CBA benchmark'!E12","v":"2018-21"},{"$f":"'performance indicators'!Z3","v":"2015-18"},null,null,"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28",null,"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28",null,"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25"]
["Northland","Northland total patronage:",289485,287006,305735,305737,323553,312821,318249,320022,364162,{"$f":"'base data (TIO ext)'!L4","v":326796},{"$f":"'base data (TIO ext)'!M4","v":324918},{"$f":"'base data (TIO ext)'!N4","v":323100},{"$f":"'base data (TIO ext)'!O4","v":326331},{"$f":"'base data (TIO ext)'!P4","v":329594},{"$f":"'base data (TIO ext)'!Q4","v":332891},{"$f":"'base data (TIO ext)'!R4","v":336219},{"$f":"'base data (TIO ext)'!S4","v":339581},{"$f":"'base data (TIO ext)'!T4","v":342977},null,{"$f":"AVERAGE(C4:E4)","v":294075.33333333331},{"$f":"AVERAGE(F4:H4)","v":314037},{"$f":"AVERAGE(I4:K4)","v":334144.33333333331},{"$f":"AVERAGE(L4:N4)","v":324938},{"$f":"AVERAGE(O4:Q4)","v":329605.33333333331},{"$f":"AVERAGE(R4:T4)","v":339592.33333333331},{"$f":"HLOOKUP($AB$3,$V3:$AA19,2,FALSE)","v":324938},{"$f":"HLOOKUP($AC$3,$V3:$AA19,2,FALSE)","v":334144.33333333331}]
["Auckland","Auckland total patronage:",47611050,51163334,54827193,53530078,55851701,59796338,60239483,62697533,63873668,{"$f":"'base data (TIO ext)'!L5","v":67420585},{"$f":"'base data (TIO ext)'!M5","v":70109151},{"$f":"'base data (TIO ext)'!N5","v":72737631},{"$f":"'base data (TIO ext)'!O5","v":75606233},{"$f":"'base data (TIO ext)'!P5","v":78477551},{"$f":"'base data (TIO ext)'!Q5","v":81382916},{"$f":"'base data (TIO ext)'!R5","v":84450311},{"$f":"'base data (TIO ext)'!S5","v":87551850},{"$f":"'base data (TIO ext)'!T5","v":90510780},null,51200525.666666664,56392705.666666664,62270228,70089122.333333328,78488900,87504313.666666672,{"$f":"HLOOKUP($AB$3,$V3:$AA19,3,FALSE)","v":70089122.333333328},{"$f":"HLOOKUP($AC$3,$V3:$AA19,3,FALSE)","v":62270228}]
["Waikato","Waikato total patronage:",4323384,4338802,4466401,4322894,4370780,4341361,4085467,3988518,5270295,{"$f":"'base data (TIO ext)'!L6","v":4126281},{"$f":"'base data (TIO ext)'!M6","v":4163359},{"$f":"'base data (TIO ext)'!N6","v":4200810},{"$f":"'base data (TIO ext)'!O6","v":4238633},{"$f":"'base data (TIO ext)'!P6","v":4276836},{"$f":"'base data (TIO ext)'!Q6","v":4315420},{"$f":"'base data (TIO ext)'!R6","v":4354390},{"$f":"'base data (TIO ext)'!S6","v":4393750},{"$f":"'base data (TIO ext)'!T6","v":4433503},null,4376195.666666667,4345011.666666667,4448093.333333333,4163483.3333333335,4276963,4393881,{"$f":"HLOOKUP($AB$3,$V3:$AA19,4,FALSE)","v":4163483.3333333335},{"$f":"HLOOKUP($AC$3,$V3:$AA19,4,FALSE)","v":4448093.333333333}]
["Bay of Plenty","Bay of Plenty total patronage:",{"$f":"C778","v":2150662},2479589,2853490,2854444,3005049,3109603,3324774,3142802,3246670.5,{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!L7,L778)","v":3134197},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!M7,M778)","v":3134197},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!N7,N778)","v":3134197},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!O7,O778)","v":3134197},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!P7,P778)","v":3134197},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!Q7,Q778)","v":3134197},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!R7,R778)","v":3134197},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!S7,S778)","v":3134197},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!T7,T778)","v":3134197},null,2494580.3333333335,2989698.6666666665,3238082.1666666665,3134197,3134197,3134197,{"$f":"HLOOKUP($AB$3,$V3:$AA19,5,FALSE)","v":3134197},{"$f":"HLOOKUP($AC$3,$V3:$AA19,5,FALSE)","v":3238082.1666666665}]
["Gisborne","Gisborne total patronage:",136020,152258,157596,157008,139473,138261,146129,142373,139500,{"$f":"'base data (TIO ext)'!L8","v":155500},{"$f":"'base data (TIO ext)'!M8","v":155500},{"$f":"'base data (TIO ext)'!N8","v":155500},{"$f":"'base data (TIO ext)'!O8","v":155500},{"$f":"'base data (TIO ext)'!P8","v":155650},{"$f":"'base data (TIO ext)'!Q8","v":155650},{"$f":"'base data (TIO ext)'!R8","v":155650},{"$f":"'base data (TIO ext)'!S8","v":155800},{"$f":"'base data (TIO ext)'!T8","v":155800},null,148624.66666666666,144914,142667.33333333334,155500,155600,155750,{"$f":"HLOOKUP($AB$3,$V3:$AA19,6,FALSE)","v":155500},{"$f":"HLOOKUP($AC$3,$V3:$AA19,6,FALSE)","v":142667.33333333334}]
["Hawkes Bay","Hawkes Bay total patronage:",480113,554647,681566,761392,799845,744381,694557,688151,865200,{"$f":"'base data (TIO ext)'!L9","v":713084},{"$f":"'base data (TIO ext)'!M9","v":726822},{"$f":"'base data (TIO ext)'!N9","v":734913},{"$f":"'base data (TIO ext)'!O9","v":742262},{"$f":"'base data (TIO ext)'!P9","v":749685},{"$f":"'base data (TIO ext)'!Q9","v":756334},{"$f":"'base data (TIO ext)'!R9","v":763898},{"$f":"'base data (TIO ext)'!S9","v":771537},{"$f":"'base data (TIO ext)'!T9","v":779253},null,572108.66666666663,768539.33333333337,749302.66666666663,724939.66666666663,749427,771562.66666666663,{"$f":"HLOOKUP($AB$3,$V3:$AA19,7,FALSE)","v":724939.66666666663},{"$f":"HLOOKUP($AC$3,$V3:$AA19,7,FALSE)","v":749302.66666666663}]
["Taranaki","Taranaki total patronage:",405598,497277,543317,556017,584371,586306,605603,614811,718619,{"$f":"'base data (TIO ext)'!L10","v":830692},{"$f":"'base data (TIO ext)'!M10","v":834845},{"$f":"'base data (TIO ext)'!N10","v":839019},{"$f":"'base data (TIO ext)'!O10","v":843214},{"$f":"'base data (TIO ext)'!P10","v":847428},{"$f":"'base data (TIO ext)'!Q10","v":851666},{"$f":"'base data (TIO ext)'!R10","v":855925},{"$f":"'base data (TIO ext)'!S10","v":855925},{"$f":"'base data (TIO ext)'!T10","v":855925},null,482064,575564.66666666663,646344.33333333337,834852,847436,855925,{"$f":"HLOOKUP($AB$3,$V3:$AA19,8,FALSE)","v":834852},{"$f":"HLOOKUP($AC$3,$V3:$AA19,8,FALSE)","v":646344.33333333337}]
["Manawatu-Wanganui","Manawatu-Wanganui total patronage:",1357004,1599934,1635096,1620202,1577158,1447403,1356938,1301374,1822472,{"$f":"'base data (TIO ext)'!L11","v":1336644},{"$f":"'base data (TIO ext)'!M11","v":1390111},{"$f":"'base data (TIO ext)'!N11","v":1417913},{"$f":"'base data (TIO ext)'!O11","v":1446272},{"$f":"'base data (TIO ext)'!P11","v":1475197},{"$f":"'base data (TIO ext)'!Q11","v":1504702},{"$f":"'base data (TIO ext)'!R11","v":1534795},{"$f":"'base data (TIO ext)'!S11","v":1565492},{"$f":"'base data (TIO ext)'!T11","v":1596801},null,1530678,1548254.3333333333,1493594.6666666667,1381556,1475390.3333333333,1565696,{"$f":"HLOOKUP($AB$3,$V3:$AA19,9,FALSE)","v":1381556},{"$f":"HLOOKUP($AC$3,$V3:$AA19,9,FALSE)","v":1493594.6666666667}]
["Wellington","Wellington total patronage:",24248085,24022706,24108471,23607936,23981194,24098765,24331408,24437473,25327400,{"$f":"'base data (TIO ext)'!L12","v":24999942},{"$f":"'base data (TIO ext)'!M12","v":25239379},{"$f":"'base data (TIO ext)'!N12","v":25827304},{"$f":"'base data (TIO ext)'!O12","v":26311426},{"$f":"'base data (TIO ext)'!P12","v":26563747},{"$f":"'base data (TIO ext)'!Q12","v":26818649},{"$f":"'base data (TIO ext)'!R12","v":27075943},{"$f":"'base data (TIO ext)'!S12","v":27335844},{"$f":"'base data (TIO ext)'!T12","v":27598263},null,24126420.666666668,23895965,24698760.333333332,25355541.666666668,26564607.333333332,27336683.333333332,{"$f":"HLOOKUP($AB$3,$V3:$AA19,10,FALSE)","v":25355541.666666668},{"$f":"HLOOKUP($AC$3,$V3:$AA19,10,FALSE)","v":24698760.333333332}]
["Marlborough","Marlborough total patronage:",22520,23523,23773,25149,26498,26979,25493,22691,45655,{"$f":"'base data (TIO ext)'!L13","v":21500},{"$f":"'base data (TIO ext)'!M13","v":22150},{"$f":"'base data (TIO ext)'!N13","v":22815},{"$f":"'base data (TIO ext)'!O13","v":23500},{"$f":"'base data (TIO ext)'!P13","v":24205},{"$f":"'base data (TIO ext)'!Q13","v":24930},{"$f":"'base data (TIO ext)'!R13","v":25680},{"$f":"'base data (TIO ext)'!S13","v":26455},{"$f":"'base data (TIO ext)'!T13","v":27245},null,23272,26208.666666666668,31279.666666666668,22155,24211.666666666668,26460,{"$f":"HLOOKUP($AB$3,$V3:$AA19,11,FALSE)","v":22155},{"$f":"HLOOKUP($AC$3,$V3:$AA19,11,FALSE)","v":31279.666666666668}]
["Nelson","Nelson total patronage:",45343,50714,131392,351685,396326,415326,414322,426237,515315,{"$f":"'base data (TIO ext)'!L14","v":408387},{"$f":"'base data (TIO ext)'!M14","v":408405},{"$f":"'base data (TIO ext)'!N14","v":408405},{"$f":"'base data (TIO ext)'!O14","v":408405},{"$f":"'base data (TIO ext)'!P14","v":408405},{"$f":"'base data (TIO ext)'!Q14","v":408405},{"$f":"'base data (TIO ext)'!R14","v":408405},{"$f":"'base data (TIO ext)'!S14","v":408405},{"$f":"'base data (TIO ext)'!T14","v":408405},null,75816.333333333328,387779,451958,408399,408405,408405,{"$f":"HLOOKUP($AB$3,$V3:$AA19,12,FALSE)","v":408399},{"$f":"HLOOKUP($AC$3,$V3:$AA19,12,FALSE)","v":451958}]
["Canterbury","Canterbury total patronage:",17293221,13109822,11352649,13417358,14174013,14219679,13737967,13249574,16417955,{"$f":"'base data (TIO ext)'!L15","v":15132637},{"$f":"'base data (TIO ext)'!M15","v":15283963},{"$f":"'base data (TIO ext)'!N15","v":15436802},{"$f":"'base data (TIO ext)'!O15","v":15591169},{"$f":"'base data (TIO ext)'!P15","v":15746658},{"$f":"'base data (TIO ext)'!Q15","v":15904123},{"$f":"'base data (TIO ext)'!R15","v":16063598},{"$f":"'base data (TIO ext)'!S15","v":16224234},{"$f":"'base data (TIO ext)'!T15","v":16386475},null,13918564,13937016.666666666,14468498.666666666,15284467.333333334,15747316.666666666,16224769,{"$f":"HLOOKUP($AB$3,$V3:$AA19,13,FALSE)","v":15284467.333333334},{"$f":"HLOOKUP($AC$3,$V3:$AA19,13,FALSE)","v":14468498.666666666}]
["West Coast","West Coast total patronage:",30367,29958,29727,40518,24173,23952,23952,23775,36500,{"$f":"'base data (TIO ext)'!L16","v":85000},{"$f":"'base data (TIO ext)'!M16","v":85000},{"$f":"'base data (TIO ext)'!N16","v":85000},{"$f":"'base data (TIO ext)'!O16","v":85000},{"$f":"'base data (TIO ext)'!P16","v":85000},{"$f":"'base data (TIO ext)'!Q16","v":85000},{"$f":"'base data (TIO ext)'!R16","v":85000},{"$f":"'base data (TIO ext)'!S16","v":85000},{"$f":"'base data (TIO ext)'!T16","v":85000},null,30017.333333333332,29547.666666666668,28075.666666666668,85000,85000,85000,{"$f":"HLOOKUP($AB$3,$V3:$AA19,14,FALSE)","v":85000},{"$f":"HLOOKUP($AC$3,$V3:$AA19,14,FALSE)","v":28075.666666666668}]
["Otago","Otago total patronage:",{"$f":"C726","v":2171696},2689157,2849372,2927188,2851770,2809010,2681639,2637418,2883707,{"$f":"IF($L$1=3,'Public_transport_extract totals'!D31+'Public_transport_extract totals'!M31+'Public_transport_extract totals'!V31,IF($L$1=1,'base data (TIO ext)'!L17,Public_transport_existing_servi!D31+Public_transport_existing_servi!M31+Public_transport_existing_servi!V31))","v":3246626},{"$f":"IF($L$1=3,'Public_transport_extract totals'!E31+'Public_transport_extract totals'!N31+'Public_transport_extract totals'!W31,IF($L$1=1,'base data (TIO ext)'!M17,Public_transport_existing_servi!E31+Public_transport_existing_servi!N31+Public_transport_existing_servi!W31))","v":3418696},{"$f":"IF($L$1=3,'Public_transport_extract totals'!F31+'Public_transport_extract totals'!O31+'Public_transport_extract totals'!X31,IF($L$1=1,'base data (TIO ext)'!N17,Public_transport_existing_servi!F31+Public_transport_existing_servi!O31+Public_transport_existing_servi!X31))","v":3668985},{"$f":"IF($L$1=3,'Public_transport_extract totals'!G31+'Public_transport_extract totals'!P31+'Public_transport_extract totals'!Y31,IF($L$1=1,'base data (TIO ext)'!O17,Public_transport_existing_servi!G31+Public_transport_existing_servi!P31+Public_transport_existing_servi!Y31))","v":3789357},{"$f":"IF($L$1=3,'Public_transport_extract totals'!H31+'Public_transport_extract totals'!Q31+'Public_transport_extract totals'!Z31,IF($L$1=1,'base data (TIO ext)'!P17,Public_transport_existing_servi!H31+Public_transport_existing_servi!Q31+Public_transport_existing_servi!Z31))","v":3884081},{"$f":"IF($L$1=3,'Public_transport_extract totals'!I31+'Public_transport_extract totals'!R31+'Public_transport_extract totals'!AA31,IF($L$1=1,'base data (TIO ext)'!Q17,Public_transport_existing_servi!I31+Public_transport_existing_servi!R31+Public_transport_existing_servi!AA31))","v":4084474},{"$f":"IF($L$1=3,'Public_transport_extract totals'!J31+'Public_transport_extract totals'!S31+'Public_transport_extract totals'!AB31,IF($L$1=1,'base data (TIO ext)'!R17,Public_transport_existing_servi!J31+Public_transport_existing_servi!S31+Public_transport_existing_servi!AB31))","v":4205138},{"$f":"IF($L$1=3,'Public_transport_extract totals'!K31+'Public_transport_extract totals'!T31+'Public_transport_extract totals'!AC31,IF($L$1=1,'base data (TIO ext)'!S17,Public_transport_existing_servi!K31+Public_transport_existing_servi!T31+Public_transport_existing_servi!AC31))","v":4367360},{"$f":"IF($L$1=3,'Public_transport_extract totals'!L31+'Public_transport_extract totals'!U31+'Public_transport_extract totals'!AD31,IF($L$1=1,'base data (TIO ext)'!T17,Public_transport_existing_servi!L31+Public_transport_existing_servi!U31+Public_transport_existing_servi!AD31))","v":4544453},null,2570075,2862656,2734254.6666666665,3444769,3919304,4372317,{"$f":"HLOOKUP($AB$3,$V3:$AA19,15,FALSE)","v":3444769},{"$f":"HLOOKUP($AC$3,$V3:$AA19,15,FALSE)","v":2734254.6666666665}]
["Southland","Southland total patronage:",400000,373000,393000,310531,289745,245118,211425,198826,285244,{"$f":"'base data (TIO ext)'!L18","v":202000},{"$f":"'base data (TIO ext)'!M18","v":203600},{"$f":"'base data (TIO ext)'!N18","v":204950},{"$f":"'base data (TIO ext)'!O18","v":206650},{"$f":"'base data (TIO ext)'!P18","v":208100},{"$f":"'base data (TIO ext)'!Q18","v":209800},{"$f":"'base data (TIO ext)'!R18","v":211250},{"$f":"'base data (TIO ext)'!S18","v":212450},{"$f":"'base data (TIO ext)'!T18","v":213650},null,388666.66666666669,281798,231831.66666666666,203516.66666666666,208183.33333333334,212450,{"$f":"HLOOKUP($AB$3,$V3:$AA19,16,FALSE)","v":203516.66666666666},{"$f":"HLOOKUP($AC$3,$V3:$AA19,16,FALSE)","v":231831.66666666666}]
["National","National total patronage:",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C4:C18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C4:C18)-C5-C12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!C12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!C5,0))))))","v":100964548},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D4:D18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D4:D18)-D5-D12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!D12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!D5,0))))))","v":101371727},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E4:E18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E4:E18)-E5-E12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!E12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!E5,0))))))","v":104358778},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F4:F18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F4:F18)-F5-F12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!F12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!F5,0))))))","v":104788137},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G4:G18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G4:G18)-G5-G12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!G12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!G5,0))))))","v":108395649},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H4:H18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H4:H18)-H5-H12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!H12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!H5,0))))))","v":112315303},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I4:I18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I4:I18)-I5-I12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!I12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!I5,0))))))","v":112197406},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J4:J18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J4:J18)-J5-J12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!J12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!J5,0))))))","v":113891578},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K4:K18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K4:K18)-K5-K12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!K12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!K5,0))))))","v":121812362.5},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L4:L18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L4:L18)-L5-L12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!L12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!L5,0))))))","v":122139871},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M4:M18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M4:M18)-M5-M12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!M12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!M5,0))))))","v":125500096},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N4:N18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N4:N18)-N5-N12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!N12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!N5,0))))))","v":129197344},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O4:O18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O4:O18)-O5-O12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!O12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!O5,0))))))","v":132908149},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P4:P18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P4:P18)-P5-P12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!P12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!P5,0))))))","v":136366334},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q4:Q18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q4:Q18)-Q5-Q12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Q12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Q5,0))))))","v":139969157},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R4:R18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R4:R18)-R5-R12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!R12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!R5,0))))))","v":143660399},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S4:S18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S4:S18)-S5-S12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!S12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!S5,0))))))","v":147427880},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T4:T18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T4:T18)-T5-T12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!T12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!T5,0))))))","v":151072727},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U4:U18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U4:U18)-U5-U12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!U12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!U5,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V4:V18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V4:V18)-V5-V12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!V12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!V5,0))))))","v":102231684.33333333},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W4:W18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W4:W18)-W5-W12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!W12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!W5,0))))))","v":108499696.33333334},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X4:X18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X4:X18)-X5-X12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!X12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!X5,0))))))","v":115967115.50000003},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y4:Y18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y4:Y18)-Y5-Y12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Y12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Y5,0))))))","v":125612437},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z4:Z18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z4:Z18)-Z5-Z12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Z12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Z5,0))))))","v":136414546.66666666},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA4:AA18),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA4:AA18)-AA5-AA12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!AA12,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!AA5,0))))))","v":147387002},{"$f":"HLOOKUP($AB$3,$V3:$AA19,17,FALSE)","v":125612437},{"$f":"HLOOKUP($AC$3,$V3:$AA19,17,FALSE)","v":115967115.50000003}]
[null,{"$f":"VLOOKUP($B$484,$A4:$AB19,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AB19,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A4:$AC19,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB20","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC20","v":{"$error":"#N/A"}}]
[null,{"$f":"B20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!N8,'scenario testing'!N8)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!O8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!P8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!Q8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!R8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!S8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!T8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!U8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!V8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!W8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AN8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AO8,0)","v":0},{"$f":"AVERAGE(C22:E22)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F22:H22)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I22:K22)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L22:N22)","v":0},{"$f":"AVERAGE(O22:Q22)","v":0},{"$f":"AVERAGE(R22:T22)","v":0},{"$f":"HLOOKUP($AB$3,$V3:$AA22,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V3:$AA22,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"BUS PASSENGER KILOMETRES","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23",{"$f":"Q3","v":"2023/24"},{"$f":"R3","v":"2024/25"},{"$f":"S3","v":"2025/26"},{"$f":"T3","v":"2026/27"},{"$f":"U3","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y3","v":"2018-21"},{"$f":"Z3","v":"2021-24"},{"$f":"AA3","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland passenger kilometres:",4350872.8126615966,4660962.8714662464,4954507,4953341,5232371,5102110,5231135,5041655,4995328,{"$f":"'base data (TIO ext)'!L24","v":4574304},{"$f":"'base data (TIO ext)'!M24","v":4548852},{"$f":"'base data (TIO ext)'!N24","v":4523400},{"$f":"'base data (TIO ext)'!O24","v":4568634},{"$f":"'base data (TIO ext)'!P24","v":4614320},{"$f":"'base data (TIO ext)'!Q24","v":4660464},{"$f":"'base data (TIO ext)'!R24","v":4707068},{"$f":"'base data (TIO ext)'!S24","v":4754139},{"$f":"'base data (TIO ext)'!T24","v":4801680},null,{"$f":"AVERAGE(C24:E24)","v":4655447.5613759477},{"$f":"AVERAGE(F24:H24)","v":5095940.666666667},{"$f":"AVERAGE(I24:K24)","v":5089372.666666667},{"$f":"AVERAGE(L24:N24)","v":4548852},{"$f":"AVERAGE(O24:Q24)","v":4614472.666666667},{"$f":"AVERAGE(R24:T24)","v":4754295.666666667},{"$f":"HLOOKUP($AB$3,$V23:$AA39,2,FALSE)","v":4548852},{"$f":"HLOOKUP($AC$3,$V23:$AA39,2,FALSE)","v":5089372.666666667}]
["Auckland","Auckland passenger kilometres:",326649647,354516132,449258834,438790183,507174739,458675254,454254076,451904530,453503043,{"$f":"'base data (TIO ext)'!L25","v":480249113},{"$f":"'base data (TIO ext)'!M25","v":499422793},{"$f":"'base data (TIO ext)'!N25","v":518167018},{"$f":"'base data (TIO ext)'!O25","v":538625240},{"$f":"'base data (TIO ext)'!P25","v":559102390},{"$f":"'base data (TIO ext)'!Q25","v":579822146},{"$f":"'base data (TIO ext)'!R25","v":601698307},{"$f":"'base data (TIO ext)'!S25","v":603910100},{"$f":"'base data (TIO ext)'!T25","v":625851835},null,376808204.33333331,468213392,453220549.66666669,499279641.33333331,559183258.66666663,610486747.33333337,{"$f":"HLOOKUP($AB$3,$V23:$AA39,3,FALSE)","v":499279641.33333331},{"$f":"HLOOKUP($AC$3,$V23:$AA39,3,FALSE)","v":453220549.66666669}]
["Waikato","Waikato passenger kilometres:",33511595.760154665,35165666.855215095,37655571.36626827,36924380.88261719,37326461.199999996,37075223,34889881,34061943,45324537,{"$f":"'base data (TIO ext)'!L26","v":35238442},{"$f":"'base data (TIO ext)'!M26","v":35555094},{"$f":"'base data (TIO ext)'!N26","v":35874913},{"$f":"'base data (TIO ext)'!O26","v":36197930},{"$f":"'base data (TIO ext)'!P26","v":36524177},{"$f":"'base data (TIO ext)'!Q26","v":36853686},{"$f":"'base data (TIO ext)'!R26","v":37186491},{"$f":"'base data (TIO ext)'!S26","v":37522623},{"$f":"'base data (TIO ext)'!T26","v":37862117},null,35444277.993879348,37108688.360872395,38092120.333333336,35556149.666666664,36525264.333333336,37523743.666666664,{"$f":"HLOOKUP($AB$3,$V23:$AA39,4,FALSE)","v":35556149.666666664},{"$f":"HLOOKUP($AC$3,$V23:$AA39,4,FALSE)","v":38092120.333333336}]
["Bay of Plenty","Bay of Plenty passenger kilometres:",{"$f":"C779","v":18157942},21202596,26017243,26368092,25050302,26556095,26766310,26655919,{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!K27,K779)","v":26089798},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!L27,L779)","v":25523677},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!M27,M779)","v":25523677},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!N27,N779)","v":25523677},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!O27,O779)","v":25523677},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!P27,P779)","v":25523677},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!Q27,Q779)","v":25523677},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!R27,R779)","v":25523677},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!S27,S779)","v":25523677},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!T27,T779)","v":25523677},null,21792593.666666668,25991496.333333332,26504009,25523677,25523677,25523677,{"$f":"HLOOKUP($AB$3,$V23:$AA39,5,FALSE)","v":25523677},{"$f":"HLOOKUP($AC$3,$V23:$AA39,5,FALSE)","v":26504009}]
["Gisborne","Gisborne passenger kilometres:",816120,913548,945576,942048,836838,829566,1065440,869578,837000,{"$f":"'base data (TIO ext)'!L28","v":968000},{"$f":"'base data (TIO ext)'!M28","v":968000},{"$f":"'base data (TIO ext)'!N28","v":968000},{"$f":"'base data (TIO ext)'!O28","v":968000},{"$f":"'base data (TIO ext)'!P28","v":968050},{"$f":"'base data (TIO ext)'!Q28","v":968050},{"$f":"'base data (TIO ext)'!R28","v":968050},{"$f":"'base data (TIO ext)'!S28","v":968050},{"$f":"'base data (TIO ext)'!T28","v":968050},null,891748,869484,924006,968000,968033.33333333337,968050,{"$f":"HLOOKUP($AB$3,$V23:$AA39,6,FALSE)","v":968000},{"$f":"HLOOKUP($AC$3,$V23:$AA39,6,FALSE)","v":924006}]
["Hawkes Bay","Hawkes Bay passenger kilometres:",3360791,3882529,4770892,5558531,5838868,7555620,7161305,7335951,8813876,{"$f":"'base data (TIO ext)'!L29","v":7717113},{"$f":"'base data (TIO ext)'!M29","v":7902323},{"$f":"'base data (TIO ext)'!N29","v":8091979},{"$f":"'base data (TIO ext)'!O29","v":8286186},{"$f":"'base data (TIO ext)'!P29","v":8485055},{"$f":"'base data (TIO ext)'!Q29","v":8688696},{"$f":"'base data (TIO ext)'!R29","v":8897225},{"$f":"'base data (TIO ext)'!S29","v":9110758},{"$f":"'base data (TIO ext)'!T29","v":9329417},null,4004737.3333333335,6317673,7770377.333333333,7903805,8486645.666666666,9112466.666666666,{"$f":"HLOOKUP($AB$3,$V23:$AA39,7,FALSE)","v":7903805},{"$f":"HLOOKUP($AC$3,$V23:$AA39,7,FALSE)","v":7770377.333333333}]
["Taranaki","Taranaki passenger kilometres:",3732302,4615457,5071909,5176741,5417954,5394506,6866883,6859635,6626349,{"$f":"'base data (TIO ext)'!L30","v":6884253},{"$f":"'base data (TIO ext)'!M30","v":6918672},{"$f":"'base data (TIO ext)'!N30","v":6953265},{"$f":"'base data (TIO ext)'!O30","v":6988034},{"$f":"'base data (TIO ext)'!P30","v":7022966},{"$f":"'base data (TIO ext)'!Q30","v":7058084},{"$f":"'base data (TIO ext)'!R30","v":7093377},{"$f":"'base data (TIO ext)'!S30","v":7093377},{"$f":"'base data (TIO ext)'!T30","v":7093377},null,4473222.666666667,5329733.666666667,6784289,6918730,7023028,7093377,{"$f":"HLOOKUP($AB$3,$V23:$AA39,8,FALSE)","v":6918730},{"$f":"HLOOKUP($AC$3,$V23:$AA39,8,FALSE)","v":6784289}]
["Manawatu-Wanganui","Manawatu-Wanganui passenger kilometres:",12829416,16371395,16621807,16638914,16417477,16161786,16161786,12681922,17771043,{"$f":"'base data (TIO ext)'!L31","v":12935560},{"$f":"'base data (TIO ext)'!M31","v":13452982},{"$f":"'base data (TIO ext)'!N31","v":13722041},{"$f":"'base data (TIO ext)'!O31","v":13996481},{"$f":"'base data (TIO ext)'!P31","v":14276410},{"$f":"'base data (TIO ext)'!Q31","v":14561938},{"$f":"'base data (TIO ext)'!R31","v":14853176},{"$f":"'base data (TIO ext)'!S31","v":15150239},{"$f":"'base data (TIO ext)'!T31","v":15453243},null,15274206,16406059,15538250.333333334,13370194.333333334,14278276.333333334,15152219.333333334,{"$f":"HLOOKUP($AB$3,$V23:$AA39,9,FALSE)","v":13370194.333333334},{"$f":"HLOOKUP($AC$3,$V23:$AA39,9,FALSE)","v":15538250.333333334}]
["Wellington","Wellington passenger kilometres:",169960002,165844583,167341426,167918929,167943006,168211609,169199616,169947585,177344600,{"$f":"'base data (TIO ext)'!L32","v":173868800},{"$f":"'base data (TIO ext)'!M32","v":175534100},{"$f":"'base data (TIO ext)'!N32","v":179623000},{"$f":"'base data (TIO ext)'!O32","v":182989900},{"$f":"'base data (TIO ext)'!P32","v":184744800},{"$f":"'base data (TIO ext)'!Q32","v":186517600},{"$f":"'base data (TIO ext)'!R32","v":188307000},{"$f":"'base data (TIO ext)'!S32","v":190114600},{"$f":"'base data (TIO ext)'!T32","v":191939700},null,167715337,168024514.66666666,172163933.66666666,176341966.66666666,184750766.66666666,190120433.33333334,{"$f":"HLOOKUP($AB$3,$V23:$AA39,10,FALSE)","v":176341966.66666666},{"$f":"HLOOKUP($AC$3,$V23:$AA39,10,FALSE)","v":172163933.66666666}]
["Marlborough","Marlborough passenger kilometres:",168900,176423,178298,188618,198735,202342,178946,158402,273930,{"$f":"'base data (TIO ext)'!L33","v":149892},{"$f":"'base data (TIO ext)'!M33","v":154402},{"$f":"'base data (TIO ext)'!N33","v":159046},{"$f":"'base data (TIO ext)'!O33","v":163821},{"$f":"'base data (TIO ext)'!P33","v":168743},{"$f":"'base data (TIO ext)'!Q33","v":173812},{"$f":"'base data (TIO ext)'!R33","v":179033},{"$f":"'base data (TIO ext)'!S33","v":184409},{"$f":"'base data (TIO ext)'!T33","v":189946},null,174540.33333333334,196565,203759.33333333334,154446.66666666666,168792,184462.66666666666,{"$f":"HLOOKUP($AB$3,$V23:$AA39,11,FALSE)","v":154446.66666666666},{"$f":"HLOOKUP($AC$3,$V23:$AA39,11,FALSE)","v":203759.33333333334}]
["Nelson","Nelson passenger kilometres:",394385,436820,833860,2317280,2603481,2784873,2784873,2799525,3384525,{"$f":"'base data (TIO ext)'!L34","v":2926205},{"$f":"'base data (TIO ext)'!M34","v":2926200},{"$f":"'base data (TIO ext)'!N34","v":2926200},{"$f":"'base data (TIO ext)'!O34","v":2926200},{"$f":"'base data (TIO ext)'!P34","v":2926200},{"$f":"'base data (TIO ext)'!Q34","v":2926200},{"$f":"'base data (TIO ext)'!R34","v":2926200},{"$f":"'base data (TIO ext)'!S34","v":2926200},{"$f":"'base data (TIO ext)'!T34","v":2926200},null,555021.66666666663,2568544.6666666665,2989641,2926201.6666666665,2926200,2926200,{"$f":"HLOOKUP($AB$3,$V23:$AA39,12,FALSE)","v":2926201.6666666665},{"$f":"HLOOKUP($AC$3,$V23:$AA39,12,FALSE)","v":2989641}]
["Canterbury","Canterbury passenger kilometres:",146992379,111433488,96497517,114047543,120479110,120867272,116772719.98306179,112621379,139552617,{"$f":"'base data (TIO ext)'!L35","v":127334688},{"$f":"'base data (TIO ext)'!M35","v":128608030},{"$f":"'base data (TIO ext)'!N35","v":129894111},{"$f":"'base data (TIO ext)'!O35","v":131193043},{"$f":"'base data (TIO ext)'!P35","v":132504975},{"$f":"'base data (TIO ext)'!Q35","v":133830015},{"$f":"'base data (TIO ext)'!R35","v":135168327},{"$f":"'base data (TIO ext)'!S35","v":136520004},{"$f":"'base data (TIO ext)'!T35","v":137885200},null,118307794.66666667,118464641.66666667,122982238.66102059,128612276.33333333,132509344.33333333,136524510.33333334,{"$f":"HLOOKUP($AB$3,$V23:$AA39,13,FALSE)","v":128612276.33333333},{"$f":"HLOOKUP($AC$3,$V23:$AA39,13,FALSE)","v":122982238.66102059}]
["West Coast","West Coast passenger kilometres:",113835,111662,110956,153369,138508,134016,134016,129316,70000,{"$f":"'base data (TIO ext)'!L36","v":0},{"$f":"'base data (TIO ext)'!M36","v":0},{"$f":"'base data (TIO ext)'!N36","v":0},{"$f":"'base data (TIO ext)'!O36","v":0},{"$f":"'base data (TIO ext)'!P36","v":0},{"$f":"'base data (TIO ext)'!Q36","v":0},{"$f":"'base data (TIO ext)'!R36","v":0},{"$f":"'base data (TIO ext)'!S36","v":0},{"$f":"'base data (TIO ext)'!T36","v":0},null,112151,141964.33333333334,111110.66666666667,0,0,0,{"$f":"HLOOKUP($AB$3,$V23:$AA39,14,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V23:$AA39,14,FALSE)","v":111110.66666666667}]
["Otago","Otago passenger kilometres:",{"$f":"C736","v":10334093},11508414,11816646.799999999,11923600.799999999,11927978.6,11854579,11404386,11388539,16491521,{"$f":"IF($L$1=3,'Public_transport_extract totals'!AE31,IF($L$1=1,Public_transport_existing_servi!AE30,Public_transport_existing_servi!AE31))","v":27721519},{"$f":"IF($L$1=3,'Public_transport_extract totals'!AF31,IF($L$1=1,Public_transport_existing_servi!AF30,Public_transport_existing_servi!AF31))","v":29264350},{"$f":"IF($L$1=3,'Public_transport_extract totals'!AG31,IF($L$1=1,Public_transport_existing_servi!AG30,Public_transport_existing_servi!AG31))","v":31259600},{"$f":"IF($L$1=3,'Public_transport_extract totals'!AH31,IF($L$1=1,Public_transport_existing_servi!AH30,Public_transport_existing_servi!AH31))","v":32606408},{"$f":"IF($L$1=3,'Public_transport_extract totals'!AI31,IF($L$1=1,Public_transport_existing_servi!AI30,Public_transport_existing_servi!AI31))","v":33859820},{"$f":"IF($L$1=3,'Public_transport_extract totals'!AJ31,IF($L$1=1,Public_transport_existing_servi!AJ30,Public_transport_existing_servi!AJ31))","v":35718347},{"$f":"IF($L$1=3,'Public_transport_extract totals'!AK31,IF($L$1=1,Public_transport_existing_servi!AK30,Public_transport_existing_servi!AK31))","v":37202110},{"$f":"IF($L$1=3,'Public_transport_extract totals'!AL31,IF($L$1=1,Public_transport_existing_servi!AL30,Public_transport_existing_servi!AL31))","v":38956780},{"$f":"IF($L$1=3,'Public_transport_extract totals'!AM31,IF($L$1=1,Public_transport_existing_servi!AM30,Public_transport_existing_servi!AM31))","v":40843960},null,11219717.933333332,11902052.799999999,13094815.333333334,29415156.333333332,34061525,39000950,{"$f":"HLOOKUP($AB$3,$V23:$AA39,15,FALSE)","v":29415156.333333332},{"$f":"HLOOKUP($AC$3,$V23:$AA39,15,FALSE)","v":13094815.333333334}]
["Southland","Southland passenger kilometres:",1312272,1223700,1289040,889907,830821,1711948,1711948,306692,1711468,{"$f":"'base data (TIO ext)'!L38","v":1212000},{"$f":"'base data (TIO ext)'!M38","v":1215000},{"$f":"'base data (TIO ext)'!N38","v":1219500},{"$f":"'base data (TIO ext)'!O38","v":1225500},{"$f":"'base data (TIO ext)'!P38","v":1227000},{"$f":"'base data (TIO ext)'!Q38","v":1233000},{"$f":"'base data (TIO ext)'!R38","v":1234500},{"$f":"'base data (TIO ext)'!S38","v":1234500},{"$f":"'base data (TIO ext)'!T38","v":1234500},null,1275004,1144225.3333333333,1243369.3333333333,1215500,1228500,1234500,{"$f":"HLOOKUP($AB$3,$V23:$AA39,16,FALSE)","v":1215500},{"$f":"HLOOKUP($AC$3,$V23:$AA39,16,FALSE)","v":1243369.3333333333}]
["National","National total passenger kilometres",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C24:C38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C24:C38)-C25-C32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!C32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!C25,0))))))","v":732684552.57281625},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D24:D38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D24:D38)-D25-D32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!D32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!D25,0))))))","v":732063376.72668123},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E24:E38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E24:E38)-E25-E32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!E32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!E25,0))))))","v":823364083.16626823},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F24:F38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F24:F38)-F25-F32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!F32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!F25,0))))))","v":832791477.68261719},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G24:G38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G24:G38)-G25-G32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!G32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!G25,0))))))","v":907416649.80000007},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H24:H38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H24:H38)-H25-H32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!H32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!H25,0))))))","v":863116799},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I24:I38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I24:I38)-I25-I32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!I32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!I25,0))))))","v":854583320.98306179},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J24:J38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J24:J38)-J25-J32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!J32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!J25,0))))))","v":842762571},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K24:K38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K24:K38)-K25-K32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!K32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!K25,0))))))","v":902789635},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L24:L38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L24:L38)-L25-L32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!L32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!L25,0))))))","v":907303566},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M24:M38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M24:M38)-M25-M32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!M32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!M25,0))))))","v":931994475},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N24:N38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N24:N38)-N25-N32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!N32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!N25,0))))))","v":958905750},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O24:O38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O24:O38)-O25-O32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!O32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!O25,0))))))","v":986259054},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P24:P38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P24:P38)-P25-P32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!P32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!P25,0))))))","v":1011948583},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q24:Q38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q24:Q38)-Q25-Q32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Q32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Q25,0))))))","v":1038535715},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R24:R38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R24:R38)-R25-R32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!R32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!R25,0))))))","v":1065944541},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S24:S38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S24:S38)-S25-S32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!S32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!S25,0))))))","v":1073969456},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T24:T38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T24:T38)-T25-T32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!T32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!T25,0))))))","v":1101902902},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U24:U38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U24:U38)-U25-U32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!U32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!U25,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V24:V38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V24:V38)-V25-V32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!V32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!V25,0))))))","v":762704004.15525532},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W24:W38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W24:W38)-W25-W32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!W32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!W25,0))))))","v":867774975.49420559},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X24:X38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X24:X38)-X25-X32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!X32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!X25,0))))))","v":866711842.32768738},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y24:Y38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y24:Y38)-Y25-Y32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Y32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Y25,0))))))","v":932734597},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z24:Z38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z24:Z38)-Z25-Z32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Z32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Z25,0))))))","v":1012247784},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA24:AA38),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA24:AA38)-AA25-AA32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!AA32,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!AA25,0))))))","v":1080605633},{"$f":"HLOOKUP($AB$3,$V23:$AA39,17,FALSE)","v":932734597},{"$f":"HLOOKUP($AC$3,$V23:$AA39,17,FALSE)","v":866711842.32768738}]
[null,{"$f":"VLOOKUP($B$484,$A24:$AB39,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AB39,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A24:$AC39,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B40","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB40","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC40","v":{"$error":"#N/A"}}]
[null,{"$f":"B40","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!N9,'scenario testing'!N9)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!O9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!P9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!Q9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!R9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!S9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!T9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!U9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!V9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!W9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AN9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AO9,0)","v":0},{"$f":"AVERAGE(C42:E42)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F42:H42)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I42:K42)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L42:N42)","v":0},{"$f":"AVERAGE(O42:Q42)","v":0},{"$f":"AVERAGE(R42:T42)","v":0},{"$f":"HLOOKUP($AB$3,$V23:$AA42,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V23:$AA42,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"BUS IN SERVICE VEHICLE KILOMETRES","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S23","v":"2025/26"},{"$f":"T23","v":"2026/27"},{"$f":"U23","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y23","v":"2018-21"},{"$f":"Z3","v":"2021-24"},{"$f":"AA23","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V43","v":"2009-12"},"2012-15","2015-18","2018-21","2021-24","2024-27","2018-21","2015-18"]
["Northland","Northland in service vehicle kilometres:",450783,379825,479441,382108,387601,391751,464035,469915,384256,{"$f":"'base data (TIO ext)'!L44","v":508256},{"$f":"'base data (TIO ext)'!M44","v":505428},{"$f":"'base data (TIO ext)'!N44","v":502600},{"$f":"'base data (TIO ext)'!O44","v":504406},{"$f":"'base data (TIO ext)'!P44","v":504644},{"$f":"'base data (TIO ext)'!Q44","v":503860},{"$f":"'base data (TIO ext)'!R44","v":504644},{"$f":"'base data (TIO ext)'!S44","v":503860},{"$f":"'base data (TIO ext)'!T44","v":504644},null,{"$f":"AVERAGE(C44:E44)","v":436683},{"$f":"AVERAGE(F44:H44)","v":387153.33333333331},{"$f":"AVERAGE(I44:K44)","v":439402},{"$f":"AVERAGE(L44:N44)","v":505428},{"$f":"AVERAGE(O44:Q44)","v":504303.33333333331},{"$f":"AVERAGE(R44:T44)","v":504382.66666666669},{"$f":"HLOOKUP($AB$3,$V43:$AA59,2,FALSE)","v":505428},{"$f":"HLOOKUP($AC$3,$V43:$AA59,2,FALSE)","v":439402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W44/$V44-1","v":-0.11342247503719327},{"$f":"X44/$V44-1","v":6.2264846582074096E-3},{"$f":"Y44/$V44-1","v":0.15742540927858428},{"$f":"Z44/$V44-1","v":0.15484993309410555},{"$f":"AA44/$V44-1","v":0.15503160568803165},{"$f":"HLOOKUP($Y$3,$BU43:$BZ59,2,FALSE)","v":0.15742540927858428},{"$f":"HLOOKUP($Z$3,$BU43:$BZ59,2,FALSE)","v":0.15484993309410555}]
["Auckland","Auckland in service vehicle kilometres:",38635710,40962837,41564412,46175186,47901288,48631594,46189045,49551838,51693387,{"$f":"'base data (TIO ext)'!L45","v":57176508},{"$f":"'base data (TIO ext)'!M45","v":57310435},{"$f":"'base data (TIO ext)'!N45","v":57923614},{"$f":"'base data (TIO ext)'!O45","v":61056562},{"$f":"'base data (TIO ext)'!P45","v":63846755},{"$f":"'base data (TIO ext)'!Q45","v":66139138},{"$f":"'base data (TIO ext)'!R45","v":68319312},{"$f":"'base data (TIO ext)'!S45","v":71102217},{"$f":"'base data (TIO ext)'!T45","v":73208115},null,40387653,47569356,49144756.666666664,57470185.666666664,63680818.333333336,70876548,{"$f":"HLOOKUP($AB$3,$V43:$AA59,3,FALSE)","v":57470185.666666664},{"$f":"HLOOKUP($AC$3,$V43:$AA59,3,FALSE)","v":49144756.666666664},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.17781927065680203,0.21682625793250887,0.42296423282300322,0.57673976087031686,0.75490633238826721,{"$f":"HLOOKUP($Y$3,$BU43:$BZ59,3,FALSE)","v":0.42296423282300322},{"$f":"HLOOKUP($Z$3,$BU43:$BZ59,3,FALSE)","v":0.57673976087031686}]
["Waikato","Waikato in service vehicle kilometres:",5280031,5244111,5718423,5771515,5780209,5718423,5706752,5492695,5780209,{"$f":"'base data (TIO ext)'!L46","v":5658712},{"$f":"'base data (TIO ext)'!M46","v":5715299},{"$f":"'base data (TIO ext)'!N46","v":5772452},{"$f":"'base data (TIO ext)'!O46","v":5830176},{"$f":"'base data (TIO ext)'!P46","v":5888478},{"$f":"'base data (TIO ext)'!Q46","v":5947363},{"$f":"'base data (TIO ext)'!R46","v":6006837},{"$f":"'base data (TIO ext)'!S46","v":6066905},{"$f":"'base data (TIO ext)'!T46","v":6127574},null,5414188.333333333,5756715.666666667,5659885.333333333,5715487.666666667,5888672.333333333,6067105.333333333,{"$f":"HLOOKUP($AB$3,$V43:$AA59,4,FALSE)","v":5715487.666666667},{"$f":"HLOOKUP($AC$3,$V43:$AA59,4,FALSE)","v":5659885.333333333},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3264761446237161E-2,4.5380209345014189E-2,5.5649954302168458E-2,8.7637143517664828E-2,0.1205936993325869,{"$f":"HLOOKUP($Y$3,$BU43:$BZ59,4,FALSE)","v":5.5649954302168458E-2},{"$f":"HLOOKUP($Z$3,$BU43:$BZ59,4,FALSE)","v":8.7637143517664828E-2}]
["Bay of Plenty","Bay of Plenty in service vehicle kilometres:",{"$f":"C780","v":4678107},5117546,4760476,4713062,4798674,5504912,6501886,6373009,6709045,{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!L47,L780)","v":6352808},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!M47,M780)","v":6352808},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!N47,N780)","v":6352808},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!O47,O780)","v":6352808},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!P47,P780)","v":6352808},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!Q47,Q780)","v":6352808},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!R47,R780)","v":6352808},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!S47,S780)","v":6352808},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!T47,T780)","v":6352808},null,4852043,5005549.333333333,6527980,6352808,6352808,6352808,{"$f":"HLOOKUP($AB$3,$V43:$AA59,5,FALSE)","v":6352808},{"$f":"HLOOKUP($AC$3,$V43:$AA59,5,FALSE)","v":6527980},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1637463504204932E-2,0.34540852172991876,0.30930579139550085,0.30930579139550085,0.30930579139550085,{"$f":"HLOOKUP($Y$3,$BU43:$BZ59,5,FALSE)","v":0.30930579139550085},{"$f":"HLOOKUP($Z$3,$BU43:$BZ59,5,FALSE)","v":0.30930579139550085}]
["Gisborne","Gisborne in service vehicle kilometres:",97558,127481,129552,129552,103512,103512,107652,112526,105000,{"$f":"'base data (TIO ext)'!L48","v":118000},{"$f":"'base data (TIO ext)'!M48","v":118000},{"$f":"'base data (TIO ext)'!N48","v":118000},{"$f":"'base data (TIO ext)'!O48","v":118000},{"$f":"'base data (TIO ext)'!P48","v":118050},{"$f":"'base data (TIO ext)'!Q48","v":118050},{"$f":"'base data (TIO ext)'!R48","v":118050},{"$f":"'base data (TIO ext)'!S48","v":118050},{"$f":"'base data (TIO ext)'!T48","v":118050},null,118197,112192,108392.66666666667,118000,118033.33333333333,118050,{"$f":"HLOOKUP($AB$3,$V43:$AA59,6,FALSE)","v":118000},{"$f":"HLOOKUP($AC$3,$V43:$AA59,6,FALSE)","v":108392.66666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.0805011971539082E-2,-8.2949087822307921E-2,-1.666708968924735E-3,-1.3846939149612103E-3,-1.2436863879793369E-3,{"$f":"HLOOKUP($Y$3,$BU43:$BZ59,6,FALSE)","v":-1.666708968924735E-3},{"$f":"HLOOKUP($Z$3,$BU43:$BZ59,6,FALSE)","v":-1.3846939149612103E-3}]
["Hawkes Bay","Hawkes Bay in service vehicle kilometres:",740496,794660,1036045,1146751,1200851,932537,962107,1021868,1016552,{"$f":"'base data (TIO ext)'!L49","v":1044700},{"$f":"'base data (TIO ext)'!M49","v":1044700},{"$f":"'base data (TIO ext)'!N49","v":1044700},{"$f":"'base data (TIO ext)'!O49","v":1044700},{"$f":"'base data (TIO ext)'!P49","v":1044700},{"$f":"'base data (TIO ext)'!Q49","v":1044700},{"$f":"'base data (TIO ext)'!R49","v":1044700},{"$f":"'base data (TIO ext)'!S49","v":1044700},{"$f":"'base data (TIO ext)'!T49","v":1044700},null,857067,1093379.6666666667,1000175.6666666666,1044700,1044700,1044700,{"$f":"HLOOKUP($AB$3,$V43:$AA59,7,FALSE)","v":1044700},{"$f":"HLOOKUP($AC$3,$V43:$AA59,7,FALSE)","v":1000175.6666666666},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.27572251255347213,0.16697488838873342,0.21892454148858831,0.21892454148858831,0.21892454148858831,{"$f":"HLOOKUP($Y$3,$BU43:$BZ59,7,FALSE)","v":0.21892454148858831},{"$f":"HLOOKUP($Z$3,$BU43:$BZ59,7,FALSE)","v":0.21892454148858831}]
["Taranaki","Taranaki in service vehicle kilometres:",471659,825768,857159,853908,677241,627854,826669,838662,737756,{"$f":"'base data (TIO ext)'!L50","v":817447},{"$f":"'base data (TIO ext)'!M50","v":817447},{"$f":"'base data (TIO ext)'!N50","v":817447},{"$f":"'base data (TIO ext)'!O50","v":817447},{"$f":"'base data (TIO ext)'!P50","v":817447},{"$f":"'base data (TIO ext)'!Q50","v":817447},{"$f":"'base data (TIO ext)'!R50","v":817447},{"$f":"'base data (TIO ext)'!S50","v":817447},{"$f":"'base data (TIO ext)'!T50","v":817447},null,718195.33333333337,719667.66666666663,801029,817447,817447,817447,{"$f":"HLOOKUP($AB$3,$V43:$AA59,8,FALSE)","v":817447},{"$f":"HLOOKUP($AC$3,$V43:$AA59,8,FALSE)","v":801029},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0500458092644891E-3,0.11533584642246808,0.13819592255774427,0.13819592255774427,0.13819592255774427,{"$f":"HLOOKUP($Y$3,$BU43:$BZ59,8,FALSE)","v":0.13819592255774427},{"$f":"HLOOKUP($Z$3,$BU43:$BZ59,8,FALSE)","v":0.13819592255774427}]
["Manawatu-Wanganui","Manawatu-Wanganui in service vehicle kilometres:",1253112,1375530,1381737,1422181,1391569,1394002,1440200,1528352,2130142,{"$f":"'base data (TIO ext)'!L51","v":1528352},{"$f":"'base data (TIO ext)'!M51","v":1568352},{"$f":"'base data (TIO ext)'!N51","v":1568352},{"$f":"'base data (TIO ext)'!O51","v":1568352},{"$f":"'base data (TIO ext)'!P51","v":1568352},{"$f":"'base data (TIO ext)'!Q51","v":1568352},{"$f":"'base data (TIO ext)'!R51","v":1568352},{"$f":"'base data (TIO ext)'!S51","v":1568352},{"$f":"'base data (TIO ext)'!T51","v":1568352},null,1336793,1402584,1699564.6666666667,1555018.6666666667,1568352,1568352,{"$f":"HLOOKUP($AB$3,$V43:$AA59,9,FALSE)","v":1555018.6666666667},{"$f":"HLOOKUP($AC$3,$V43:$AA59,9,FALSE)","v":1699564.6666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9215547956938721E-2,0.27137460075469177,0.16324566830217302,0.17321978795520332,0.17321978795520332,{"$f":"HLOOKUP($Y$3,$BU43:$BZ59,9,FALSE)","v":0.16324566830217302},{"$f":"HLOOKUP($Z$3,$BU43:$BZ59,9,FALSE)","v":0.17321978795520332}]
["Wellington","Wellington in service vehicle kilometres:",17117162,17005944,16780946,16071292,16550815,16754976,16683161,16000322,17477400,{"$f":"'base data (TIO ext)'!L52","v":16400900},{"$f":"'base data (TIO ext)'!M52","v":16727900},{"$f":"'base data (TIO ext)'!N52","v":17061300},{"$f":"'base data (TIO ext)'!O52","v":17401400},{"$f":"'base data (TIO ext)'!P52","v":17748300},{"$f":"'base data (TIO ext)'!Q52","v":18102800},{"$f":"'base data (TIO ext)'!R52","v":18462900},{"$f":"'base data (TIO ext)'!S52","v":18830900},{"$f":"'base data (TIO ext)'!T52","v":19206300},null,16968017.333333332,16459027.666666666,16720294.333333334,16730033.333333334,17750833.333333332,18833366.666666668,{"$f":"HLOOKUP($AB$3,$V43:$AA59,10,FALSE)","v":16730033.333333334},{"$f":"HLOOKUP($AC$3,$V43:$AA59,10,FALSE)","v":16720294.333333334},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.9997002989074373E-2,-1.4599407528500752E-2,-1.40254453614026E-2,4.6134794927523703E-2,0.10993325246485308,{"$f":"HLOOKUP($Y$3,$BU43:$BZ59,10,FALSE)","v":-1.40254453614026E-2},{"$f":"HLOOKUP($Z$3,$BU43:$BZ59,10,FALSE)","v":4.6134794927523703E-2}]
["Marlborough","Marlborough in service vehicle kilometres:",37500,37500,39510,43590,43590,43590,42135,42136,90000,{"$f":"'base data (TIO ext)'!L53","v":49362},{"$f":"'base data (TIO ext)'!M53","v":49362},{"$f":"'base data (TIO ext)'!N53","v":49362},{"$f":"'base data (TIO ext)'!O53","v":49362},{"$f":"'base data (TIO ext)'!P53","v":49362},{"$f":"'base data (TIO ext)'!Q53","v":49362},{"$f":"'base data (TIO ext)'!R53","v":49362},{"$f":"'base data (TIO ext)'!S53","v":49362},{"$f":"'base data (TIO ext)'!T53","v":49362},null,38170,43590,58090.333333333336,49362,49362,49362,{"$f":"HLOOKUP($AB$3,$V43:$AA59,11,FALSE)","v":49362},{"$f":"HLOOKUP($AC$3,$V43:$AA59,11,FALSE)","v":58090.333333333336},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14199633219806129,0.52188455156754876,0.29321456641341359,0.29321456641341359,0.29321456641341359,{"$f":"HLOOKUP($Y$3,$BU43:$BZ59,11,FALSE)","v":0.29321456641341359},{"$f":"HLOOKUP($Z$3,$BU43:$BZ59,11,FALSE)","v":0.29321456641341359}]
["Nelson","Nelson in service vehicle kilometres:",160776,160776,247852,436248,444311,424876,468505,480517,444311,{"$f":"'base data (TIO ext)'!L54","v":418189},{"$f":"'base data (TIO ext)'!M54","v":418189},{"$f":"'base data (TIO ext)'!N54","v":418189},{"$f":"'base data (TIO ext)'!O54","v":418189},{"$f":"'base data (TIO ext)'!P54","v":418189},{"$f":"'base data (TIO ext)'!Q54","v":418189},{"$f":"'base data (TIO ext)'!R54","v":418189},{"$f":"'base data (TIO ext)'!S54","v":418189},{"$f":"'base data (TIO ext)'!T54","v":418189},null,189801.33333333334,435145,464444.33333333331,418189,418189,418189,{"$f":"HLOOKUP($AB$3,$V43:$AA59,12,FALSE)","v":418189},{"$f":"HLOOKUP($AC$3,$V43:$AA59,12,FALSE)","v":464444.33333333331},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2926340524478226,1.4470024797858811,1.2032985367155833,1.2032985367155833,1.2032985367155833,{"$f":"HLOOKUP($Y$3,$BU43:$BZ59,12,FALSE)","v":1.2032985367155833},{"$f":"HLOOKUP($Z$3,$BU43:$BZ59,12,FALSE)","v":1.2032985367155833}]
["Canterbury","Canterbury in service vehicle kilometres:",19663443,20392554,18373496,16794358,17479590,17264677,15941822,16043222,15533518,{"$f":"'base data (TIO ext)'!L55","v":16043222},{"$f":"'base data (TIO ext)'!M55","v":16203654},{"$f":"'base data (TIO ext)'!N55","v":16365690},{"$f":"'base data (TIO ext)'!O55","v":16529347},{"$f":"'base data (TIO ext)'!P55","v":16694641},{"$f":"'base data (TIO ext)'!Q55","v":16861587},{"$f":"'base data (TIO ext)'!R55","v":17030203},{"$f":"'base data (TIO ext)'!S55","v":17200505},{"$f":"'base data (TIO ext)'!T55","v":17372510},null,19476497.666666668,17179541.666666668,15839520.666666666,16204188.666666666,16695191.666666666,17201072.666666668,{"$f":"HLOOKUP($AB$3,$V43:$AA59,13,FALSE)","v":16204188.666666666},{"$f":"HLOOKUP($AC$3,$V43:$AA59,13,FALSE)","v":15839520.666666666},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.11793475599728376,-0.18673670504038098,-0.1680132155177182,-0.14280319016288578,-0.11682926976621211,{"$f":"HLOOKUP($Y$3,$BU43:$BZ59,13,FALSE)","v":-0.1680132155177182},{"$f":"HLOOKUP($Z$3,$BU43:$BZ59,13,FALSE)","v":-0.14280319016288578}]
["West Coast","West Coast in service vehicle kilometres:",{"$f":"D56","v":93860},{"$f":"E56","v":93860},{"$f":"F56","v":93860},93860,69706,69700,69700,65000,0,{"$f":"'base data (TIO ext)'!L56","v":145780},{"$f":"'base data (TIO ext)'!M56","v":145780},{"$f":"'base data (TIO ext)'!N56","v":145780},{"$f":"'base data (TIO ext)'!O56","v":145780},{"$f":"'base data (TIO ext)'!P56","v":145780},{"$f":"'base data (TIO ext)'!Q56","v":145780},{"$f":"'base data (TIO ext)'!R56","v":145780},{"$f":"'base data (TIO ext)'!S56","v":145780},{"$f":"'base data (TIO ext)'!T56","v":145780},null,93860,77755.333333333328,44900,145780,145780,145780,{"$f":"HLOOKUP($AB$3,$V43:$AA59,14,FALSE)","v":145780},{"$f":"HLOOKUP($AC$3,$V43:$AA59,14,FALSE)","v":44900},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.17158178847929551,-0.52162795653100358,0.55316428723630939,0.55316428723630939,0.55316428723630939,{"$f":"HLOOKUP($Y$3,$BU43:$BZ59,14,FALSE)","v":0.55316428723630939},{"$f":"HLOOKUP($Z$3,$BU43:$BZ59,14,FALSE)","v":0.55316428723630939}]
["Otago","Otago in service vehicle kilometres:",{"$f":"C737","v":2639411},2680703,2761562,3051997,3080892,3025156,3825319,3470459,3690768.7252000002,{"$f":"IF($L$1=3,'Public_transport_extract totals'!AN31,IF($L$1=1,Public_transport_existing_servi!AN30,Public_transport_existing_servi!AN31))","v":4552323},{"$f":"IF($L$1=3,'Public_transport_extract totals'!AO31,IF($L$1=1,Public_transport_existing_servi!AO30,Public_transport_existing_servi!AO31))","v":4552323},{"$f":"IF($L$1=3,'Public_transport_extract totals'!AP31,IF($L$1=1,Public_transport_existing_servi!AP30,Public_transport_existing_servi!AP31))","v":4552323},{"$f":"IF($L$1=3,'Public_transport_extract totals'!AQ31,IF($L$1=1,Public_transport_existing_servi!AQ30,Public_transport_existing_servi!AQ31))","v":4552323},{"$f":"IF($L$1=3,'Public_transport_extract totals'!AR31,IF($L$1=1,Public_transport_existing_servi!AR30,Public_transport_existing_servi!AR31))","v":5076630},{"$f":"IF($L$1=3,'Public_transport_extract totals'!AS31,IF($L$1=1,Public_transport_existing_servi!AS30,Public_transport_existing_servi!AS31))","v":5076630},{"$f":"IF($L$1=3,'Public_transport_extract totals'!AT31,IF($L$1=1,Public_transport_existing_servi!AT30,Public_transport_existing_servi!AT31))","v":5076630},{"$f":"IF($L$1=3,'Public_transport_extract totals'!AU31,IF($L$1=1,Public_transport_existing_servi!AU30,Public_transport_existing_servi!AU31))","v":5076630},{"$f":"IF($L$1=3,'Public_transport_extract totals'!AV31,IF($L$1=1,Public_transport_existing_servi!AV30,Public_transport_existing_servi!AV31))","v":5076630},null,2693892,3052681.6666666665,3662182.2417333336,4552323,4901861,5076630,{"$f":"HLOOKUP($AB$3,$V43:$AA59,15,FALSE)","v":4552323},{"$f":"HLOOKUP($AC$3,$V43:$AA59,15,FALSE)","v":3662182.2417333336},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13318635886912555,0.35943914668195065,0.68986841343305527,0.81962045991450294,0.88449648315522666,{"$f":"HLOOKUP($Y$3,$BU43:$BZ59,15,FALSE)","v":0.68986841343305527},{"$f":"HLOOKUP($Z$3,$BU43:$BZ59,15,FALSE)","v":0.81962045991450294}]
["Southland","Southland in service vehicle kilometres:",437424,430000,430000,355000,301676,306692,306692,306692,306000,{"$f":"'base data (TIO ext)'!L58","v":330794},{"$f":"'base data (TIO ext)'!M58","v":330794},{"$f":"'base data (TIO ext)'!N58","v":330794},{"$f":"'base data (TIO ext)'!O58","v":330794},{"$f":"'base data (TIO ext)'!P58","v":330794},{"$f":"'base data (TIO ext)'!Q58","v":330794},{"$f":"'base data (TIO ext)'!R58","v":330794},{"$f":"'base data (TIO ext)'!S58","v":330794},{"$f":"'base data (TIO ext)'!T58","v":330794},null,432474.66666666669,321122.66666666669,306461.33333333331,330794,330794,330794,{"$f":"HLOOKUP($AB$3,$V43:$AA59,16,FALSE)","v":330794},{"$f":"HLOOKUP($AC$3,$V43:$AA59,16,FALSE)","v":306461.33333333331},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.25747635314284301,-0.29137737547632858,-0.23511357890712681,-0.23511357890712681,-0.23511357890712681,{"$f":"HLOOKUP($Y$3,$BU43:$BZ59,16,FALSE)","v":-0.23511357890712681},{"$f":"HLOOKUP($Z$3,$BU43:$BZ59,16,FALSE)","v":-0.23511357890712681}]
["National","National total in service vehicle kilometres",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C44:C58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C44:C58)-C45-C52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!C52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!C45,0))))))","v":91757032},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D44:D58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D44:D58)-D45-D52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!D52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!D45,0))))))","v":95629095},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E44:E58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E44:E58)-E45-E52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!E52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!E45,0))))))","v":94654471},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F44:F58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F44:F58)-F45-F52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!F52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!F45,0))))))","v":97440608},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G44:G58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G44:G58)-G45-G52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!G52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!G45,0))))))","v":100211525},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H44:H58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H44:H58)-H45-H52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!H52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!H45,0))))))","v":101194252},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I44:I58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I44:I58)-I45-I52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!I52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!I45,0))))))","v":99535680},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J44:J58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J44:J58)-J45-J52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!J52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!J45,0))))))","v":101797213},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K44:K58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K44:K58)-K45-K52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!K52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!K45,0))))))","v":106098344.7252},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L44:L58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L44:L58)-L45-L52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!L52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!L45,0))))))","v":111145353},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M44:M58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M44:M58)-M45-M52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!M52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!M45,0))))))","v":111860471},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N44:N58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N44:N58)-N45-N52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!N52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!N45,0))))))","v":113023411},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O44:O58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O44:O58)-O45-O52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!O52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!O45,0))))))","v":116719646},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P44:P58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P44:P58)-P45-P52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!P52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!P45,0))))))","v":120604930},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q44:Q58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q44:Q58)-Q45-Q52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Q52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Q45,0))))))","v":123476860},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R44:R58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R44:R58)-R45-R52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!R52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!R45,0))))))","v":126246008},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S44:S58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S44:S58)-S45-S52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!S52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!S45,0))))))","v":129626499},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T44:T58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T44:T58)-T45-T52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!T52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!T45,0))))))","v":132341255},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U44:U58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U44:U58)-U45-U52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!U52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!U45,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V44:V58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V44:V58)-V45-V52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!V52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!V45,0))))))","v":94013532.666666672},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W44:W58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W44:W58)-W45-W52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!W52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!W45,0))))))","v":99615461.666666672},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X44:X58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X44:X58)-X45-X52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!X52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!X45,0))))))","v":102477079.24173331},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y44:Y58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y44:Y58)-Y45-Y52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Y52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Y45,0))))))","v":112009745},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z44:Z58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z44:Z58)-Z45-Z52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Z52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Z45,0))))))","v":120267145.33333333},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA44:AA58),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA44:AA58)-AA45-AA52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!AA52,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!AA45,0))))))","v":129404587.33333334},{"$f":"HLOOKUP($AB$3,$V43:$AA59,17,FALSE)","v":112009745},{"$f":"HLOOKUP($AC$3,$V43:$AA59,17,FALSE)","v":102477079.24173331},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9586411031506969E-2,9.002476914759594E-2,0.19142150946652015,0.27925354916457801,0.37644638662977159,{"$f":"HLOOKUP($Y$3,$BU43:$BZ59,17,FALSE)","v":0.19142150946652015},{"$f":"HLOOKUP($Z$3,$BU43:$BZ59,17,FALSE)","v":0.27925354916457801}]
[null,{"$f":"VLOOKUP($B$484,$A44:$AB59,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AB59,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A44:$AC59,29,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP($B$1,$A44:$CB59,79,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$1,$A44:$CB59,80,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B60","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB60","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC60","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$BU43:$BZ61,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$BU43:$BZ61,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B60","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!N10,'scenario testing'!N10)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!O10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!P10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!Q10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!R10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!S10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!T10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!U10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!V10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!W10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AN10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AO10,0)","v":0},{"$f":"AVERAGE(C62:E62)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F62:H62)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I62:K62)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L62:N62)","v":0},{"$f":"AVERAGE(O62:Q62)","v":0},{"$f":"AVERAGE(R62:T62)","v":0},{"$f":"HLOOKUP($AB$3,$V43:$AA62,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V43:$AA62,20,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$BU43:$BZ90,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$BU43:$BZ62,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"BUS SERVICE FARE REVENUE (TOTAL)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S43","v":"2025/26"},{"$f":"T43","v":"2026/27"},{"$f":"U43","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y43","v":"2018-21"},{"$f":"Z43","v":"2021-24"},{"$f":"AA43","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland fare revenue (total):",744411,619592,858915.86956521741,672410.47826086963,661116.78260869568,647775,650404,709731,835615.79279250233,{"$f":"'base data (TIO ext)'!L64","v":647784},{"$f":"'base data (TIO ext)'!M64","v":634180},{"$f":"'base data (TIO ext)'!N64","v":640574},{"$f":"'base data (TIO ext)'!O64","v":646980},{"$f":"'base data (TIO ext)'!P64","v":653451},{"$f":"'base data (TIO ext)'!Q64","v":659985},{"$f":"'base data (TIO ext)'!R64","v":666585},{"$f":"'base data (TIO ext)'!S64","v":673251},{"$f":"'base data (TIO ext)'!T64","v":679984},null,{"$f":"AVERAGE(C64:E64)","v":740972.95652173914},{"$f":"AVERAGE(F64:H64)","v":660434.08695652185},{"$f":"AVERAGE(I64:K64)","v":731916.93093083415},{"$f":"AVERAGE(L64:N64)","v":640846},{"$f":"AVERAGE(O64:Q64)","v":653472},{"$f":"AVERAGE(R64:T64)","v":673273.33333333337},{"$f":"HLOOKUP($AB$3,$V63:$AA79,2,FALSE)","v":640846},{"$f":"HLOOKUP($AC$3,$V63:$AA79,2,FALSE)","v":731916.93093083415}]
["Auckland","Auckland fare revenue (total):",84065203,94247846.55855073,103048668.34608695,107313334.8,114596653.3026087,130289786,135479590,126031506,125646157.56,{"$f":"'base data (TIO ext)'!L65","v":124977861},{"$f":"'base data (TIO ext)'!M65","v":132881875},{"$f":"'base data (TIO ext)'!N65","v":141717273},{"$f":"'base data (TIO ext)'!O65","v":153063322},{"$f":"'base data (TIO ext)'!P65","v":159812070},{"$f":"'base data (TIO ext)'!Q65","v":167336502},{"$f":"'base data (TIO ext)'!R65","v":179125941},{"$f":"'base data (TIO ext)'!S65","v":191563851},{"$f":"'base data (TIO ext)'!T65","v":204586602},null,93787239.301545903,117399924.70086956,129052417.85333334,133192336.33333333,160070631.33333334,191758798,{"$f":"HLOOKUP($AB$3,$V63:$AA79,3,FALSE)","v":133192336.33333333},{"$f":"HLOOKUP($AC$3,$V63:$AA79,3,FALSE)","v":129052417.85333334}]
["Waikato","Waikato fare revenue (total):",5736845.1333333328,6794732,7461179.3147826083,7002119.4513043482,7279532.637826087,7108862,6812205,6551204,7444257.3817449836,{"$f":"'base data (TIO ext)'!L66","v":6861992},{"$f":"'base data (TIO ext)'!M66","v":7101999},{"$f":"'base data (TIO ext)'!N66","v":7226796},{"$f":"'base data (TIO ext)'!O66","v":7354079},{"$f":"'base data (TIO ext)'!P66","v":7483897},{"$f":"'base data (TIO ext)'!Q66","v":7616300},{"$f":"'base data (TIO ext)'!R66","v":7751340},{"$f":"'base data (TIO ext)'!S66","v":7889071},{"$f":"'base data (TIO ext)'!T66","v":8029545},null,6664252.1493719807,7130171.3630434787,6935888.7939149952,7063595.666666667,7484758.666666667,7889985.333333333,{"$f":"HLOOKUP($AB$3,$V63:$AA79,4,FALSE)","v":7063595.666666667},{"$f":"HLOOKUP($AC$3,$V63:$AA79,4,FALSE)","v":6935888.7939149952}]
["Bay of Plenty","Bay of Plenty fare revenue (total):",{"$f":"C783","v":3277025.9733333336},3525105,4138796.6113043479,4562676.0260869563,4769725.288695652,4841427,5015602,5084837,{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!K67,K783)","v":5019863},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!L67,L783)","v":4954889},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!M67,M783)","v":4954889},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!N67,N783)","v":4954889},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!O67,O783)","v":4954889},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!P67,P783)","v":4954889},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!Q67,Q783)","v":4954889},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!R67,R783)","v":4954889},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!S67,S783)","v":4954889},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!T67,T783)","v":4954889},null,3646975.8615458938,4724609.4382608691,5040100.666666667,4954889,4954889,4954889,{"$f":"HLOOKUP($AB$3,$V63:$AA79,5,FALSE)","v":4954889},{"$f":"HLOOKUP($AC$3,$V63:$AA79,5,FALSE)","v":5040100.666666667}]
["Gisborne","Gisborne fare revenue (total):",170363.8,207884,213701.91304347827,216457.52173913043,182307.34782608695,178126,129326,173416,186935.91304347827,{"$f":"'base data (TIO ext)'!L68","v":233500},{"$f":"'base data (TIO ext)'!M68","v":233500},{"$f":"'base data (TIO ext)'!N68","v":233500},{"$f":"'base data (TIO ext)'!O68","v":233500},{"$f":"'base data (TIO ext)'!P68","v":233600},{"$f":"'base data (TIO ext)'!Q68","v":233600},{"$f":"'base data (TIO ext)'!R68","v":233600},{"$f":"'base data (TIO ext)'!S68","v":233650},{"$f":"'base data (TIO ext)'!T68","v":233650},null,197316.57101449277,192296.95652173914,163225.97101449277,233500,233566.66666666666,233633.33333333334,{"$f":"HLOOKUP($AB$3,$V63:$AA79,6,FALSE)","v":233500},{"$f":"HLOOKUP($AC$3,$V63:$AA79,6,FALSE)","v":163225.97101449277}]
["Hawkes Bay","Hawkes Bay fare revenue (total):",852377.30666666664,1008633,1208768.9495652174,1393427.4017391305,1526026.2330434783,1429051,1355687,1328073,2140431.6613822621,{"$f":"'base data (TIO ext)'!L69","v":1401880},{"$f":"'base data (TIO ext)'!M69","v":1421544},{"$f":"'base data (TIO ext)'!N69","v":1441489},{"$f":"'base data (TIO ext)'!O69","v":1461719},{"$f":"'base data (TIO ext)'!P69","v":1482239},{"$f":"'base data (TIO ext)'!Q69","v":1503052},{"$f":"'base data (TIO ext)'!R69","v":1524163},{"$f":"'base data (TIO ext)'!S69","v":1545576},{"$f":"'base data (TIO ext)'!T69","v":1567297},null,1023259.7520772946,1449501.5449275363,1608063.8871274206,1421637.6666666667,1482336.6666666667,1545678.6666666667,{"$f":"HLOOKUP($AB$3,$V63:$AA79,7,FALSE)","v":1421637.6666666667},{"$f":"HLOOKUP($AC$3,$V63:$AA79,7,FALSE)","v":1608063.8871274206}]
["Taranaki","Taranaki fare revenue (total):",675124.2466666667,838666,900041.84782608692,928064.82608695654,1006440.6956521739,999659,1122626,1204115,1190815.8169293939,{"$f":"'base data (TIO ext)'!L70","v":1361318},{"$f":"'base data (TIO ext)'!M70","v":1374301},{"$f":"'base data (TIO ext)'!N70","v":1387385},{"$f":"'base data (TIO ext)'!O70","v":1400587},{"$f":"'base data (TIO ext)'!P70","v":1413917},{"$f":"'base data (TIO ext)'!Q70","v":1427378},{"$f":"'base data (TIO ext)'!R70","v":1440970},{"$f":"'base data (TIO ext)'!S70","v":1440970},{"$f":"'base data (TIO ext)'!T70","v":1440970},null,804610.69816425117,978054.84057971009,1172518.9389764646,1374334.6666666667,1413960.6666666667,1440970,{"$f":"HLOOKUP($AB$3,$V63:$AA79,8,FALSE)","v":1374334.6666666667},{"$f":"HLOOKUP($AC$3,$V63:$AA79,8,FALSE)","v":1172518.9389764646}]
["Manawatu-Wanganui","Manawatu-Wanganui fare revenue (total):",1675950.4666666666,1660313,1793855.2104347826,1997148.9886956522,2124656.1191304349,1969992,1893101,1749178,2202001.7053376641,{"$f":"'base data (TIO ext)'!L71","v":1741165},{"$f":"'base data (TIO ext)'!M71","v":1778088},{"$f":"'base data (TIO ext)'!N71","v":1813649},{"$f":"'base data (TIO ext)'!O71","v":1849923},{"$f":"'base data (TIO ext)'!P71","v":1886921},{"$f":"'base data (TIO ext)'!Q71","v":1924659},{"$f":"'base data (TIO ext)'!R71","v":1963152},{"$f":"'base data (TIO ext)'!S71","v":2002415},{"$f":"'base data (TIO ext)'!T71","v":2042464},null,1710039.5590338164,2030599.0359420292,1948093.5684458881,1777634,1887167.6666666667,2002677,{"$f":"HLOOKUP($AB$3,$V63:$AA79,9,FALSE)","v":1777634},{"$f":"HLOOKUP($AC$3,$V63:$AA79,9,FALSE)","v":1948093.5684458881}]
["Wellington","Wellington fare revenue (total):",46483098,52734805.276666664,54540952.519999996,54586185.567826085,55897803.879130438,56478074,56961857,56912732,60314937.79851824,{"$f":"'base data (TIO ext)'!L72","v":54101239},{"$f":"'base data (TIO ext)'!M72","v":55519208},{"$f":"'base data (TIO ext)'!N72","v":56336154},{"$f":"'base data (TIO ext)'!O72","v":56416633},{"$f":"'base data (TIO ext)'!P72","v":57960967},{"$f":"'base data (TIO ext)'!Q72","v":59606064},{"$f":"'base data (TIO ext)'!R72","v":61297617},{"$f":"'base data (TIO ext)'!S72","v":63099001},{"$f":"'base data (TIO ext)'!T72","v":64953265},null,51252951.932222225,55654021.148985505,58063175.59950608,55318867,57994554.666666664,63116627.666666664,{"$f":"HLOOKUP($AB$3,$V63:$AA79,10,FALSE)","v":55318867},{"$f":"HLOOKUP($AC$3,$V63:$AA79,10,FALSE)","v":58063175.59950608}]
["Marlborough","Marlborough fare revenue (total):",62252.333333333328,61834,62486.304347826088,67898.086956521744,63937.869565217392,55886,69037,54944,48397.173984999645,{"$f":"'base data (TIO ext)'!L73","v":49343},{"$f":"'base data (TIO ext)'!M73","v":50195},{"$f":"'base data (TIO ext)'!N73","v":51072},{"$f":"'base data (TIO ext)'!O73","v":51975},{"$f":"'base data (TIO ext)'!P73","v":52906},{"$f":"'base data (TIO ext)'!Q73","v":53865},{"$f":"'base data (TIO ext)'!R73","v":54852},{"$f":"'base data (TIO ext)'!S73","v":55869},{"$f":"'base data (TIO ext)'!T73","v":56916},null,62190.879227053141,62573.985507246376,57459.391328333215,50203.333333333336,52915.333333333336,55879,{"$f":"HLOOKUP($AB$3,$V63:$AA79,11,FALSE)","v":50203.333333333336},{"$f":"HLOOKUP($AC$3,$V63:$AA79,11,FALSE)","v":57459.391328333215}]
["Nelson","Nelson fare revenue (total):",126308.86666666667,145055,355704.93913043477,1007640.8478260869,1118525.5869565217,911046,922251,928222,1468697.5105067866,{"$f":"'base data (TIO ext)'!L74","v":874219},{"$f":"'base data (TIO ext)'!M74","v":874200},{"$f":"'base data (TIO ext)'!N74","v":874200},{"$f":"'base data (TIO ext)'!O74","v":874200},{"$f":"'base data (TIO ext)'!P74","v":874200},{"$f":"'base data (TIO ext)'!Q74","v":874200},{"$f":"'base data (TIO ext)'!R74","v":874200},{"$f":"'base data (TIO ext)'!S74","v":874200},{"$f":"'base data (TIO ext)'!T74","v":874200},null,209022.93526570048,1012404.1449275361,1106390.1701689288,874206.33333333337,874200,874200,{"$f":"HLOOKUP($AB$3,$V63:$AA79,12,FALSE)","v":874206.33333333337},{"$f":"HLOOKUP($AC$3,$V63:$AA79,12,FALSE)","v":1106390.1701689288}]
["Canterbury","Canterbury fare revenue (total):",25055154,20550106.698550723,15604412.308695652,18127291.256521739,19086395.956521738,21482866,24116616,23679344,22958030.308695652,{"$f":"'base data (TIO ext)'!L75","v":24125142},{"$f":"'base data (TIO ext)'!M75","v":24366392},{"$f":"'base data (TIO ext)'!N75","v":24610057},{"$f":"'base data (TIO ext)'!O75","v":24856157},{"$f":"'base data (TIO ext)'!P75","v":25104718},{"$f":"'base data (TIO ext)'!Q75","v":25355766},{"$f":"'base data (TIO ext)'!R75","v":25609324},{"$f":"'base data (TIO ext)'!S75","v":25865416},{"$f":"'base data (TIO ext)'!T75","v":26124071},null,20403224.335748792,19565517.737681162,23584663.436231881,24367197,25105547,25866270.333333332,{"$f":"HLOOKUP($AB$3,$V63:$AA79,13,FALSE)","v":24367197},{"$f":"HLOOKUP($AC$3,$V63:$AA79,13,FALSE)","v":23584663.436231881}]
["West Coast","West Coast fare revenue (total):",205572,206338,216287,262378,285797,275470,275470,275470,221780,{"$f":"'base data (TIO ext)'!L76","v":0},{"$f":"'base data (TIO ext)'!M76","v":0},{"$f":"'base data (TIO ext)'!N76","v":0},{"$f":"'base data (TIO ext)'!O76","v":0},{"$f":"'base data (TIO ext)'!P76","v":0},{"$f":"'base data (TIO ext)'!Q76","v":0},{"$f":"'base data (TIO ext)'!R76","v":0},{"$f":"'base data (TIO ext)'!S76","v":0},{"$f":"'base data (TIO ext)'!T76","v":0},null,209399,274548.33333333331,257573.33333333334,0,0,0,{"$f":"HLOOKUP($AB$3,$V63:$AA79,14,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V63:$AA79,14,FALSE)","v":257573.33333333334}]
["Otago","Otago fare revenue (total):",{"$f":"C738","v":4546683.4666666668},4496176.0666666664,4540671.3,4709015.5173913045,4628843.5739130434,4627631.1273913048,4581097.5,4493744.1922108978,5596741.8228949327,{"$f":"IF($L$1=3,'Public_transport_extract totals'!AW31+'Public_transport_extract totals'!BO31+'Public_transport_extract totals'!BX31,IF($L$1=1,Public_transport_existing_servi!AW30+Public_transport_existing_servi!BO30+Public_transport_existing_servi!BX30,Public_transport_existing_servi!AW31+Public_transport_existing_servi!BO31+Public_transport_existing_servi!BX31))","v":7048410},{"$f":"IF($L$1=3,'Public_transport_extract totals'!AX31+'Public_transport_extract totals'!BP31+'Public_transport_extract totals'!BY31,IF($L$1=1,Public_transport_existing_servi!AX30+Public_transport_existing_servi!BP30+Public_transport_existing_servi!BY30,Public_transport_existing_servi!AX31+Public_transport_existing_servi!BP31+Public_transport_existing_servi!BY31))","v":7427440},{"$f":"IF($L$1=3,'Public_transport_extract totals'!AY31+'Public_transport_extract totals'!BQ31+'Public_transport_extract totals'!BZ31,IF($L$1=1,Public_transport_existing_servi!AY30+Public_transport_existing_servi!BQ30+Public_transport_existing_servi!BZ30,Public_transport_existing_servi!AY31+Public_transport_existing_servi!BQ31+Public_transport_existing_servi!BZ31))","v":7678199},{"$f":"IF($L$1=3,'Public_transport_extract totals'!AZ31+'Public_transport_extract totals'!BR31+'Public_transport_extract totals'!CA31,IF($L$1=1,Public_transport_existing_servi!AZ30+Public_transport_existing_servi!BR30+Public_transport_existing_servi!CA30,Public_transport_existing_servi!AZ31+Public_transport_existing_servi!BR31+Public_transport_existing_servi!CA31))","v":7938529},{"$f":"IF($L$1=3,'Public_transport_extract totals'!BA31+'Public_transport_extract totals'!BS31+'Public_transport_extract totals'!CB31,IF($L$1=1,Public_transport_existing_servi!BA30+Public_transport_existing_servi!BS30+Public_transport_existing_servi!CB30,Public_transport_existing_servi!BA31+Public_transport_existing_servi!BS31+Public_transport_existing_servi!CB31))","v":8480878},{"$f":"IF($L$1=3,'Public_transport_extract totals'!BB31+'Public_transport_extract totals'!BT31+'Public_transport_extract totals'!CC31,IF($L$1=1,Public_transport_existing_servi!BB30+Public_transport_existing_servi!BT30+Public_transport_existing_servi!CC30,Public_transport_existing_servi!BB31+Public_transport_existing_servi!BT31+Public_transport_existing_servi!CC31))","v":8777308},{"$f":"IF($L$1=3,'Public_transport_extract totals'!BC31+'Public_transport_extract totals'!BU31+'Public_transport_extract totals'!CD31,IF($L$1=1,Public_transport_existing_servi!BC30+Public_transport_existing_servi!BU30+Public_transport_existing_servi!CD30,Public_transport_existing_servi!BC31+Public_transport_existing_servi!BU31+Public_transport_existing_servi!CD31))","v":9087250},{"$f":"IF($L$1=3,'Public_transport_extract totals'!BD31+'Public_transport_extract totals'!BV31+'Public_transport_extract totals'!CE31,IF($L$1=1,Public_transport_existing_servi!BD30+Public_transport_existing_servi!BV30+Public_transport_existing_servi!CE30,Public_transport_existing_servi!BD31+Public_transport_existing_servi!BV31+Public_transport_existing_servi!CE31))","v":9575374},{"$f":"IF($L$1=3,'Public_transport_extract totals'!BE31+'Public_transport_extract totals'!BW31+'Public_transport_extract totals'!CF31,IF($L$1=1,Public_transport_existing_servi!BE30+Public_transport_existing_servi!BW30+Public_transport_existing_servi!CF30,Public_transport_existing_servi!BE31+Public_transport_existing_servi!BW31+Public_transport_existing_servi!CF31))","v":9917744},null,4527843.611111111,4655163.4062318839,4890527.8383686105,7384683,8398905,9526789.333333334,{"$f":"HLOOKUP($AB$3,$V63:$AA79,15,FALSE)","v":7384683},{"$f":"HLOOKUP($AC$3,$V63:$AA79,15,FALSE)","v":4890527.8383686105}]
["Southland","Southland fare revenue (total):",256098.66666666666,242108,260009.3,286057.8,342248.34782608697,341417,334584,315863,381622.3,{"$f":"'base data (TIO ext)'!L78","v":297500},{"$f":"'base data (TIO ext)'!M78","v":298290},{"$f":"'base data (TIO ext)'!N78","v":313146},{"$f":"'base data (TIO ext)'!O78","v":314806},{"$f":"'base data (TIO ext)'!P78","v":328949},{"$f":"'base data (TIO ext)'!Q78","v":330688},{"$f":"'base data (TIO ext)'!R78","v":330886},{"$f":"'base data (TIO ext)'!S78","v":330706},{"$f":"'base data (TIO ext)'!T78","v":330886},null,252738.65555555551,323241.04927536234,344023.10000000003,302978.66666666669,324814.33333333331,330826,{"$f":"HLOOKUP($AB$3,$V63:$AA79,16,FALSE)","v":302978.66666666669},{"$f":"HLOOKUP($AC$3,$V63:$AA79,16,FALSE)","v":344023.10000000003}]
["National","National total fare revenue (total):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C64:C78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C64:C78)-C65-C72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!C72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!C65,0))))))","v":173932468.26000002},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D64:D78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D64:D78)-D65-D72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!D72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!D65,0))))))","v":187339194.60043478},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E64:E78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E64:E78)-E65-E72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!E72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!E65,0))))))","v":195204451.73478261},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F64:F78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F64:F78)-F65-F72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!F72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!F65,0))))))","v":203132106.57043478},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G64:G78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G64:G78)-G65-G72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!G72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!G65,0))))))","v":213570010.62130436},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H64:H78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H64:H78)-H65-H72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!H72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!H65,0))))))","v":231637068.12739131},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I64:I78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I64:I78)-I65-I72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!I72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!I65,0))))))","v":239719453.5},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J64:J78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J64:J78)-J65-J72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!J72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!J65,0))))))","v":229492379.19221091},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K64:K78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K64:K78)-K65-K72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!K72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!K65,0))))))","v":235656285.74583089},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L64:L78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L64:L78)-L65-L72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!L72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!L65,0))))))","v":228676242},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M64:M78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M64:M78)-M65-M72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!M72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!M65,0))))))","v":238916101},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N64:N78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N64:N78)-N65-N72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!N72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!N65,0))))))","v":249278383},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O64:O78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O64:O78)-O65-O72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!O72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!O65,0))))))","v":261417299},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P64:P78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P64:P78)-P65-P72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!P72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!P65,0))))))","v":270723602},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q64:Q78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q64:Q78)-Q65-Q72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Q72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Q65,0))))))","v":280654256},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R64:R78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R64:R78)-R65-R72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!R72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!R65,0))))))","v":294914769},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S64:S78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S64:S78)-S65-S72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!S72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!S65,0))))))","v":310104239},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T64:T78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T64:T78)-T65-T72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!T72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!T65,0))))))","v":325792483},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U64:U78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U64:U78)-U65-U72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!U72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!U65,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V64:V78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V64:V78)-V65-V72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!V72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!V65,0))))))","v":185492038.19840577},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W64:W78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W64:W78)-W65-W72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!W72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!W65,0))))))","v":216113061.77304345},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X64:X78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X64:X78)-X65-X72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!X72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!X65,0))))))","v":234956039.47934732},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y64:Y78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y64:Y78)-Y65-Y72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Y72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Y65,0))))))","v":238956908.66666666},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z64:Z78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z64:Z78)-Z65-Z72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Z72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Z65,0))))))","v":270931718.99999994},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA64:AA78),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA64:AA78)-AA65-AA72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!AA72,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!AA65,0))))))","v":310270497},{"$f":"HLOOKUP($AB$3,$V63:$AA79,17,FALSE)","v":238956908.66666666},{"$f":"HLOOKUP($AC$3,$V63:$AA79,17,FALSE)","v":234956039.47934732}]
[null,{"$f":"VLOOKUP($B$484,$A64:$AB79,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AB79,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A64:$AC79,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B80","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB80","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC80","v":{"$error":"#N/A"}}]
[null,{"$f":"B80","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!N13,'scenario testing'!N13)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!O13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!P13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!Q13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!R13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!S13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!T13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!U13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!V13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!W13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AN13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AO13,0)","v":0},{"$f":"AVERAGE(C82:E82)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F82:H82)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I82:K82)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L82:N82)","v":0},{"$f":"AVERAGE(O82:Q82)","v":0},{"$f":"AVERAGE(R82:T82)","v":0},{"$f":"HLOOKUP($AB$3,$V63:$AA82,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V63:$AA82,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"BUS SERVICE EXPENDITURE (NET)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S63","v":"2025/26"},{"$f":"T63","v":"2026/27"},{"$f":"U63","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y63","v":"2018-21"},{"$f":"Z63","v":"2021-24"},{"$f":"AA63","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland service expenditure (net):",838250,663254,798508,704085,818035,847966,{"$f":"'base data (TIO ext)'!I84","v":962787},{"$f":"'base data (TIO ext)'!J84","v":1219783},{"$f":"'base data (TIO ext)'!K84","v":1751148.1481481481},{"$f":"'base data (TIO ext)'!L84","v":1243996},{"$f":"'base data (TIO ext)'!M84","v":1262171},{"$f":"'base data (TIO ext)'!N84","v":1351502},{"$f":"'base data (TIO ext)'!O84","v":1414031},{"$f":"'base data (TIO ext)'!P84","v":1407560},{"$f":"'base data (TIO ext)'!Q84","v":1401026},{"$f":"'base data (TIO ext)'!R84","v":1305437},{"$f":"'base data (TIO ext)'!S84","v":0},{"$f":"'base data (TIO ext)'!T84","v":0},null,{"$f":"AVERAGE(C84:E84)","v":766670.66666666663},{"$f":"AVERAGE(F84:H84)","v":790028.66666666663},{"$f":"AVERAGE(I84:K84)","v":1311239.3827160494},{"$f":"AVERAGE(L84:N84)","v":1285889.6666666667},{"$f":"AVERAGE(O84:Q84)","v":1407539},{"$f":"AVERAGE(R84:T84)","v":435145.66666666669},{"$f":"HLOOKUP($AB$3,$V83:$AA99,2,FALSE)","v":1285889.6666666667},{"$f":"HLOOKUP($AC$3,$V83:$AA99,2,FALSE)","v":1311239.3827160494}]
["Auckland","Auckland service expenditure (net):",113411892.30332322,114320947.30751418,130299652.3393393,118744137,125518005,127206318,{"$f":"'base data (TIO ext)'!I85","v":131788514},{"$f":"'base data (TIO ext)'!J85","v":149658410},{"$f":"'base data (TIO ext)'!K85","v":174820360},{"$f":"'base data (TIO ext)'!L85","v":200695558},{"$f":"'base data (TIO ext)'!M85","v":203448919},{"$f":"'base data (TIO ext)'!N85","v":206523436},{"$f":"'base data (TIO ext)'!O85","v":220795216},{"$f":"'base data (TIO ext)'!P85","v":228280124},{"$f":"'base data (TIO ext)'!Q85","v":236350878},{"$f":"'base data (TIO ext)'!R85","v":243595167},{"$f":"'base data (TIO ext)'!S85","v":0},{"$f":"'base data (TIO ext)'!T85","v":0},null,119344163.98339224,123822820,152089094.66666666,203555971,228475406,81198389,{"$f":"HLOOKUP($AB$3,$V83:$AA99,3,FALSE)","v":203555971},{"$f":"HLOOKUP($AC$3,$V83:$AA99,3,FALSE)","v":152089094.66666666}]
["Waikato","Waikato service expenditure (net):",14083062.999999998,14480623.000000002,14835240,13369351,13120738,13278956,{"$f":"'base data (TIO ext)'!I86","v":13786117},{"$f":"'base data (TIO ext)'!J86","v":14362416},{"$f":"'base data (TIO ext)'!K86","v":14500000},{"$f":"'base data (TIO ext)'!L86","v":15163210},{"$f":"'base data (TIO ext)'!M86","v":15580199},{"$f":"'base data (TIO ext)'!N86","v":16008654},{"$f":"'base data (TIO ext)'!O86","v":16448892},{"$f":"'base data (TIO ext)'!P86","v":16901237},{"$f":"'base data (TIO ext)'!Q86","v":17366021},{"$f":"'base data (TIO ext)'!R86","v":17843586},{"$f":"'base data (TIO ext)'!S86","v":0},{"$f":"'base data (TIO ext)'!T86","v":0},null,14466308.666666666,13256348.333333334,14216177.666666666,15584021,16905383.333333332,5947862,{"$f":"HLOOKUP($AB$3,$V83:$AA99,4,FALSE)","v":15584021},{"$f":"HLOOKUP($AC$3,$V83:$AA99,4,FALSE)","v":14216177.666666666}]
["Bay of Plenty","Bay of Plenty service expenditure (net):",{"$f":"C781","v":8190730.0000000009},8049601.0000000009,8500029.9999999981,8414029,9346815,11001359,10953077.000000002,10850309,{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!K87,K816)","v":11183425.000000002},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!L87,L816)","v":11183425.000000002},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!M87,M816)","v":11183425.000000002},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!N87,N816)","v":11183425.000000002},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!O87,O816)","v":11183425.000000002},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!P87,P816)","v":11183425.000000002},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!Q87,Q816)","v":11183425.000000002},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!R87,R816)","v":11183425.000000002},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!S87,S816)","v":0},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!T87,T816)","v":0},null,8246787,9587401,10995603.666666666,11183425.000000002,11183425.000000002,3727808.333333334,{"$f":"HLOOKUP($AB$3,$V83:$AA99,5,FALSE)","v":11183425.000000002},{"$f":"HLOOKUP($AC$3,$V83:$AA99,5,FALSE)","v":10995603.666666666}]
["Gisborne","Gisborne service expenditure (net):",229255,239551,275854,270631,259571.00000000003,276383,{"$f":"'base data (TIO ext)'!I88","v":380000},{"$f":"'base data (TIO ext)'!J88","v":370977},{"$f":"'base data (TIO ext)'!K88","v":365336.50793650793},{"$f":"'base data (TIO ext)'!L88","v":480000},{"$f":"'base data (TIO ext)'!M88","v":490560},{"$f":"'base data (TIO ext)'!N88","v":501360},{"$f":"'base data (TIO ext)'!O88","v":490322},{"$f":"'base data (TIO ext)'!P88","v":494837},{"$f":"'base data (TIO ext)'!Q88","v":499435},{"$f":"'base data (TIO ext)'!R88","v":504738},{"$f":"'base data (TIO ext)'!S88","v":0},{"$f":"'base data (TIO ext)'!T88","v":0},null,248220,268861.66666666669,372104.50264550262,490640,494864.66666666669,168246,{"$f":"HLOOKUP($AB$3,$V83:$AA99,6,FALSE)","v":490640},{"$f":"HLOOKUP($AC$3,$V83:$AA99,6,FALSE)","v":372104.50264550262}]
["Hawkes Bay","Hawkes Bay service expenditure (net):",1775918,1848286,3015090,3035156,2590776,2351952,{"$f":"'base data (TIO ext)'!I89","v":2389626},{"$f":"'base data (TIO ext)'!J89","v":2105364},{"$f":"'base data (TIO ext)'!K89","v":1980000},{"$f":"'base data (TIO ext)'!L89","v":2260000},{"$f":"'base data (TIO ext)'!M89","v":2322000},{"$f":"'base data (TIO ext)'!N89","v":2370666},{"$f":"'base data (TIO ext)'!O89","v":2439200},{"$f":"'base data (TIO ext)'!P89","v":2512400},{"$f":"'base data (TIO ext)'!Q89","v":2587800},{"$f":"'base data (TIO ext)'!R89","v":2665400},{"$f":"'base data (TIO ext)'!S89","v":0},{"$f":"'base data (TIO ext)'!T89","v":0},null,2213098,2659294.6666666665,2158330,2317555.3333333335,2513133.3333333335,888466.66666666663,{"$f":"HLOOKUP($AB$3,$V83:$AA99,7,FALSE)","v":2317555.3333333335},{"$f":"HLOOKUP($AC$3,$V83:$AA99,7,FALSE)","v":2158330}]
["Taranaki","Taranaki service expenditure (net):",857889,1542589,1606172,1629983,1733449,1743229,{"$f":"'base data (TIO ext)'!I90","v":1758485},{"$f":"'base data (TIO ext)'!J90","v":1843003},{"$f":"'base data (TIO ext)'!K90","v":1900000},{"$f":"'base data (TIO ext)'!L90","v":2061900},{"$f":"'base data (TIO ext)'!M90","v":2103300},{"$f":"'base data (TIO ext)'!N90","v":2148500},{"$f":"'base data (TIO ext)'!O90","v":2500000},{"$f":"'base data (TIO ext)'!P90","v":2550000},{"$f":"'base data (TIO ext)'!Q90","v":2600000},{"$f":"'base data (TIO ext)'!R90","v":2650000},{"$f":"'base data (TIO ext)'!S90","v":0},{"$f":"'base data (TIO ext)'!T90","v":0},null,1335550,1702220.3333333333,1833829.3333333333,2104566.6666666665,2550000,883333.33333333337,{"$f":"HLOOKUP($AB$3,$V83:$AA99,8,FALSE)","v":2104566.6666666665},{"$f":"HLOOKUP($AC$3,$V83:$AA99,8,FALSE)","v":1833829.3333333333}]
["Manawatu-Wanganui","Manawatu-Wanganui service expenditure (net):",2832797,3099952,3075420,2984479,2931942,3053440,{"$f":"'base data (TIO ext)'!I91","v":3166588},{"$f":"'base data (TIO ext)'!J91","v":3343901},{"$f":"'base data (TIO ext)'!K91","v":3300000},{"$f":"'base data (TIO ext)'!L91","v":3454567},{"$f":"'base data (TIO ext)'!M91","v":3589423},{"$f":"'base data (TIO ext)'!N91","v":3618821},{"$f":"'base data (TIO ext)'!O91","v":3818821},{"$f":"'base data (TIO ext)'!P91","v":3895197},{"$f":"'base data (TIO ext)'!Q91","v":3973101},{"$f":"'base data (TIO ext)'!R91","v":4052563},{"$f":"'base data (TIO ext)'!S91","v":0},{"$f":"'base data (TIO ext)'!T91","v":0},null,3002723,2989953.6666666665,3270163,3554270.3333333335,3895706.3333333335,1350854.3333333333,{"$f":"HLOOKUP($AB$3,$V83:$AA99,9,FALSE)","v":3554270.3333333335},{"$f":"HLOOKUP($AC$3,$V83:$AA99,9,FALSE)","v":3270163}]
["Wellington","Wellington service expenditure (net):",43467621.709857345,42597014.911018386,45789214.73121576,41222608,44465904,48524207,{"$f":"'base data (TIO ext)'!I92","v":47084419},{"$f":"'base data (TIO ext)'!J92","v":52998030},{"$f":"'base data (TIO ext)'!K92","v":57663882.299999997},{"$f":"'base data (TIO ext)'!L92","v":45360086},{"$f":"'base data (TIO ext)'!M92","v":46119382},{"$f":"'base data (TIO ext)'!N92","v":49024237},{"$f":"'base data (TIO ext)'!O92","v":52603858},{"$f":"'base data (TIO ext)'!P92","v":54585967},{"$f":"'base data (TIO ext)'!Q92","v":57708323},{"$f":"'base data (TIO ext)'!R92","v":59993871},{"$f":"'base data (TIO ext)'!S92","v":0},{"$f":"'base data (TIO ext)'!T92","v":0},null,43951283.784030497,44737573,52582110.433333337,46834568.333333336,54966049.333333336,19997957,{"$f":"HLOOKUP($AB$3,$V83:$AA99,10,FALSE)","v":46834568.333333336},{"$f":"HLOOKUP($AC$3,$V83:$AA99,10,FALSE)","v":52582110.433333337}]
["Marlborough","Marlborough service expenditure (net):",96986,97451,82802,79173,82873,108064,{"$f":"'base data (TIO ext)'!I93","v":82795},{"$f":"'base data (TIO ext)'!J93","v":96368},{"$f":"'base data (TIO ext)'!K93","v":125000},{"$f":"'base data (TIO ext)'!L93","v":130000},{"$f":"'base data (TIO ext)'!M93","v":130000},{"$f":"'base data (TIO ext)'!N93","v":130000},{"$f":"'base data (TIO ext)'!O93","v":160000},{"$f":"'base data (TIO ext)'!P93","v":160000},{"$f":"'base data (TIO ext)'!Q93","v":160000},{"$f":"'base data (TIO ext)'!R93","v":160000},{"$f":"'base data (TIO ext)'!S93","v":0},{"$f":"'base data (TIO ext)'!T93","v":0},null,92413,90036.666666666672,101387.66666666667,130000,160000,53333.333333333336,{"$f":"HLOOKUP($AB$3,$V83:$AA99,11,FALSE)","v":130000},{"$f":"HLOOKUP($AC$3,$V83:$AA99,11,FALSE)","v":101387.66666666667}]
["Nelson","Nelson service expenditure (net):",263284.99999999994,246355,342724,492414.99999999994,570915,403236,{"$f":"'base data (TIO ext)'!I94","v":575789},{"$f":"'base data (TIO ext)'!J94","v":724417},{"$f":"'base data (TIO ext)'!K94","v":617810.60424169665},{"$f":"'base data (TIO ext)'!L94","v":794000},{"$f":"'base data (TIO ext)'!M94","v":870292},{"$f":"'base data (TIO ext)'!N94","v":855960},{"$f":"'base data (TIO ext)'!O94","v":781470},{"$f":"'base data (TIO ext)'!P94","v":802251},{"$f":"'base data (TIO ext)'!Q94","v":823670},{"$f":"'base data (TIO ext)'!R94","v":845725},{"$f":"'base data (TIO ext)'!S94","v":0},{"$f":"'base data (TIO ext)'!T94","v":0},null,284121.33333333331,488855.33333333331,639338.86808056559,840084,802463.66666666663,281908.33333333331,{"$f":"HLOOKUP($AB$3,$V83:$AA99,12,FALSE)","v":840084},{"$f":"HLOOKUP($AC$3,$V83:$AA99,12,FALSE)","v":639338.86808056559}]
["Canterbury","Canterbury service expenditure (net):",30117159.883980818,30721695.536525976,33945597.196693331,33011273.999999996,31414749,31700000,{"$f":"'base data (TIO ext)'!I95","v":32437325},{"$f":"'base data (TIO ext)'!J95","v":33927708},{"$f":"'base data (TIO ext)'!K95","v":33766351},{"$f":"'base data (TIO ext)'!L95","v":38337983},{"$f":"'base data (TIO ext)'!M95","v":38877977},{"$f":"'base data (TIO ext)'!N95","v":38886734},{"$f":"'base data (TIO ext)'!O95","v":39498950},{"$f":"'base data (TIO ext)'!P95","v":41078908},{"$f":"'base data (TIO ext)'!Q95","v":42722065},{"$f":"'base data (TIO ext)'!R95","v":44430947},{"$f":"'base data (TIO ext)'!S95","v":0},{"$f":"'base data (TIO ext)'!T95","v":0},null,31594817.539066706,32042007.666666668,33377128,38700898,41099974.333333336,14810315.666666666,{"$f":"HLOOKUP($AB$3,$V83:$AA99,13,FALSE)","v":38700898},{"$f":"HLOOKUP($AC$3,$V83:$AA99,13,FALSE)","v":33377128}]
["West Coast","West Coast service expenditure (net):",72375,70175,79682,62564.000000000007,109791,88708,{"$f":"'base data (TIO ext)'!I96","v":88619},{"$f":"'base data (TIO ext)'!J96","v":92871},{"$f":"'base data (TIO ext)'!K96","v":95725.396825396834},{"$f":"'base data (TIO ext)'!L96","v":86500},{"$f":"'base data (TIO ext)'!M96","v":86500},{"$f":"'base data (TIO ext)'!N96","v":86500},{"$f":"'base data (TIO ext)'!O96","v":93820},{"$f":"'base data (TIO ext)'!P96","v":93966},{"$f":"'base data (TIO ext)'!Q96","v":94116},{"$f":"'base data (TIO ext)'!R96","v":94268},{"$f":"'base data (TIO ext)'!S96","v":0},{"$f":"'base data (TIO ext)'!T96","v":0},null,74077.333333333328,87021,92405.132275132273,86500,93967.333333333328,31422.666666666668,{"$f":"HLOOKUP($AB$3,$V83:$AA99,14,FALSE)","v":86500},{"$f":"HLOOKUP($AC$3,$V83:$AA99,14,FALSE)","v":92405.132275132273}]
["Otago","Otago service expenditure (net):",{"$f":"C741","v":4088080},5100770,6280180,6143111,5328747,6128746,{"$f":"'base data (TIO ext)'!I97","v":4983176},{"$f":"'base data (TIO ext)'!J97","v":7081310},{"$f":"IF($L$1=3,'base data (TIO ext)'!K97+K752,IF($L$1=2,K752,'base data (TIO ext)'!K97))","v":10710818},{"$f":"IF($L$1=3,'base data (TIO ext)'!L97+L752,IF($L$1=2,L752,'base data (TIO ext)'!L97))","v":11661161},{"$f":"IF($L$1=3,'base data (TIO ext)'!M97+M752,IF($L$1=2,M752,'base data (TIO ext)'!M97))","v":11463720},{"$f":"IF($L$1=3,'base data (TIO ext)'!N97+N752,IF($L$1=2,N752,'base data (TIO ext)'!N97))","v":11410956},{"$f":"IF($L$1=3,'base data (TIO ext)'!O97+O752,IF($L$1=2,O752,'base data (TIO ext)'!O97))","v":16832943},{"$f":"IF($L$1=3,'base data (TIO ext)'!P97+P752,IF($L$1=2,P752,'base data (TIO ext)'!P97))","v":16879142},{"$f":"IF($L$1=3,'base data (TIO ext)'!Q97+Q752,IF($L$1=2,Q752,'base data (TIO ext)'!Q97))","v":17385609},{"$f":"IF($L$1=3,'base data (TIO ext)'!R97+R752,IF($L$1=2,R752,'base data (TIO ext)'!R97))","v":17908430},{"$f":"IF($L$1=3,'base data (TIO ext)'!S97+S752,IF($L$1=2,S752,'base data (TIO ext)'!S97))","v":0},{"$f":"IF($L$1=3,'base data (TIO ext)'!T97+T752,IF($L$1=2,T752,'base data (TIO ext)'!T97))","v":0},null,5156343.333333333,5866868,7591768,11511945.666666666,17032564.666666668,5969476.666666667,{"$f":"HLOOKUP($AB$3,$V83:$AA99,15,FALSE)","v":11511945.666666666},{"$f":"HLOOKUP($AC$3,$V83:$AA99,15,FALSE)","v":7591768},null,null,6628267,8188616,8090608,6661967,6155264,6335643,6462369,6696020,6846782,7094152,null,null,null,null,6628267,8188616,8090608,6661967,6155264,6335643,6462369,6696020,6846782,7094152]
["Southland","Southland service expenditure (net):",1437024,1491424,1603858,1187277,942723,845628,{"$f":"'base data (TIO ext)'!I98","v":725752},{"$f":"'base data (TIO ext)'!J98","v":751398},{"$f":"'base data (TIO ext)'!K98","v":950000.00000000012},{"$f":"'base data (TIO ext)'!L98","v":964940},{"$f":"'base data (TIO ext)'!M98","v":989064},{"$f":"'base data (TIO ext)'!N98","v":1118853},{"$f":"'base data (TIO ext)'!O98","v":1148311},{"$f":"'base data (TIO ext)'!P98","v":1177019},{"$f":"'base data (TIO ext)'!Q98","v":1206445},{"$f":"'base data (TIO ext)'!R98","v":1236606},{"$f":"'base data (TIO ext)'!S98","v":0},{"$f":"'base data (TIO ext)'!T98","v":0},null,1510768.6666666667,991876,809050,1024285.6666666666,1177258.3333333333,412202,{"$f":"HLOOKUP($AB$3,$V83:$AA99,16,FALSE)","v":1024285.6666666666},{"$f":"HLOOKUP($AC$3,$V83:$AA99,16,FALSE)","v":809050}]
["National","National total service expenditure (net):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C84:C98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C84:C98)-C85-C92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!C92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!C85,0))))))","v":221762325.89716139},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D84:D98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D84:D98)-D85-D92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!D92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!D85,0))))))","v":224569688.75505853},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E84:E98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E84:E98)-E85-E92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!E92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!E85,0))))))","v":250530024.26724842},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F84:F98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F84:F98)-F85-F92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!F92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!F85,0))))))","v":231350273},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G84:G98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G84:G98)-G85-G92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!G92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!G85,0))))))","v":239235033},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H84:H98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H84:H98)-H85-H92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!H92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!H85,0))))))","v":247558192},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I84:I98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I84:I98)-I85-I92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!I92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!I85,0))))))","v":251163069},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J84:J98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J84:J98)-J85-J92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!J92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!J85,0))))))","v":279426265},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K84:K98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K84:K98)-K85-K92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!K92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!K85,0))))))","v":313729856.95715171},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L84:L98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L84:L98)-L85-L92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!L92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!L85,0))))))","v":333877326},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M84:M98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M84:M98)-M85-M92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!M92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!M85,0))))))","v":338516932},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N84:N98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N84:N98)-N85-N92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!N92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!N85,0))))))","v":345219604},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O84:O98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O84:O98)-O85-O92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!O92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!O85,0))))))","v":370209259},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P84:P98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P84:P98)-P85-P92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!P92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!P85,0))))))","v":382002033},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q84:Q98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q84:Q98)-Q85-Q92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Q92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Q85,0))))))","v":396061914},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R84:R98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R84:R98)-R85-R92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!R92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!R85,0))))))","v":408470163},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S84:S98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S84:S98)-S85-S92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!S92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!S85,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T84:T98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T84:T98)-T85-T92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!T92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!T85,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U84:U98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U84:U98)-U85-U92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!U92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!U85,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V84:V98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V84:V98)-V85-V92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!V92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!V85,0))))))","v":232287346.30648947},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W84:W98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W84:W98)-W85-W92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!W92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!W85,0))))))","v":239381165.99999997},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X84:X98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X84:X98)-X85-X92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!X92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!X85,0))))))","v":281439730.31905055},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y84:Y98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y84:Y98)-Y85-Y92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Y92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Y85,0))))))","v":339204620.66666669},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z84:Z98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z84:Z98)-Z85-Z92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Z92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Z85,0))))))","v":382757735.33333331},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA84:AA98),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA84:AA98)-AA85-AA92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!AA92,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!AA85,0))))))","v":136156721},{"$f":"HLOOKUP($AB$3,$V83:$AA99,17,FALSE)","v":339204620.66666669},{"$f":"HLOOKUP($AC$3,$V83:$AA99,17,FALSE)","v":281439730.31905055}]
[null,{"$f":"VLOOKUP($B$484,$A84:$AB99,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AB99,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A84:$AC99,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B100","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB100","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC100","v":{"$error":"#N/A"}}]
[null,{"$f":"B100","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!N11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!O11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!P11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!Q11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!R11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!S11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!T11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!U11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!V11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!W11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AN11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AO11,0)","v":0},{"$f":"AVERAGE(C102:E102)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F102:H102)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I102:K102)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L102:N102)","v":0},{"$f":"AVERAGE(O102:Q102)","v":0},{"$f":"AVERAGE(R102:T102)","v":0},{"$f":"HLOOKUP($AB$3,$V83:$AA102,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V83:$AA102,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"BUS SERVICE/ OPERATIONS EXPENDITURE (NET)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S83","v":"2025/26"},{"$f":"T83","v":"2026/27"},{"$f":"U83","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y83","v":"2018-21"},{"$f":"Z83","v":"2021-24"},{"$f":"AA83","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland operations expenditure (net):",867829,713518,849744.66666666674,807540.00000000012,919608.99999999988,996138,{"$f":"'base data (TIO ext)'!I104","v":1096723},{"$f":"'base data (TIO ext)'!J104","v":1338927},{"$f":"'base data (TIO ext)'!K104","v":2048692.5925925926},{"$f":"'base data (TIO ext)'!L104","v":1592468},{"$f":"'base data (TIO ext)'!M104","v":1599755},{"$f":"'base data (TIO ext)'!N104","v":1698425},{"$f":"'base data (TIO ext)'!O104","v":1735556},{"$f":"'base data (TIO ext)'!P104","v":1732748},{"$f":"'base data (TIO ext)'!Q104","v":1729969},{"$f":"'base data (TIO ext)'!R104","v":1638228},{"$f":"'base data (TIO ext)'!S104","v":0},{"$f":"'base data (TIO ext)'!T104","v":0},null,{"$f":"AVERAGE(C104:E104)","v":810363.88888888899},{"$f":"AVERAGE(F104:H104)","v":907762.33333333337},{"$f":"AVERAGE(I104:K104)","v":1494780.8641975308},{"$f":"AVERAGE(L104:N104)","v":1630216},{"$f":"AVERAGE(O104:Q104)","v":1732757.6666666667},{"$f":"AVERAGE(R104:T104)","v":546076},{"$f":"HLOOKUP($AB$3,$V103:$AA119,2,FALSE)","v":1630216},{"$f":"HLOOKUP($AC$3,$V103:$AA119,2,FALSE)","v":1494780.8641975308}]
["Auckland","Auckland operations expenditure (net):",122458673.95961271,131376320.14562216,146571138.70131895,152501533.17148179,160538596.12770146,165913050.41735297,{"$f":"'base data (TIO ext)'!I105","v":171768667.58816934},{"$f":"'base data (TIO ext)'!J105","v":188925426.67633453},{"$f":"'base data (TIO ext)'!K105","v":222126095.36432809},{"$f":"'base data (TIO ext)'!L105","v":237911454.37469047},{"$f":"'base data (TIO ext)'!M105","v":242885679.89477265},{"$f":"'base data (TIO ext)'!N105","v":250141112.12587553},{"$f":"'base data (TIO ext)'!O105","v":274685094.11560369},{"$f":"'base data (TIO ext)'!P105","v":286912679.99557376},{"$f":"'base data (TIO ext)'!Q105","v":302347616.16016752},{"$f":"'base data (TIO ext)'!R105","v":309950291.17557484},{"$f":"'base data (TIO ext)'!S105","v":0},{"$f":"'base data (TIO ext)'!T105","v":0},null,133468710.93551795,159651059.90551206,194273396.54294395,243646082.13177955,287981796.75711495,103316763.72519161,{"$f":"HLOOKUP($AB$3,$V103:$AA119,3,FALSE)","v":243646082.13177955},{"$f":"HLOOKUP($AC$3,$V103:$AA119,3,FALSE)","v":194273396.54294395}]
["Waikato","Waikato operations expenditure (net):",15157921.999999998,15367380.000000002,15898903.333333334,14842655,14604627,14675504,{"$f":"'base data (TIO ext)'!I106","v":15340688.999999998},{"$f":"'base data (TIO ext)'!J106","v":16015240},{"$f":"'base data (TIO ext)'!K106","v":16250000},{"$f":"'base data (TIO ext)'!L106","v":17199165},{"$f":"'base data (TIO ext)'!M106","v":17616154},{"$f":"'base data (TIO ext)'!N106","v":18044609},{"$f":"'base data (TIO ext)'!O106","v":18484847},{"$f":"'base data (TIO ext)'!P106","v":18937192},{"$f":"'base data (TIO ext)'!Q106","v":19401976},{"$f":"'base data (TIO ext)'!R106","v":19879541},{"$f":"'base data (TIO ext)'!S106","v":0},{"$f":"'base data (TIO ext)'!T106","v":0},null,15474735.111111112,14707595.333333334,15868643,17619976,18941338.333333332,6626513.666666667,{"$f":"HLOOKUP($AB$3,$V103:$AA119,4,FALSE)","v":17619976},{"$f":"HLOOKUP($AC$3,$V103:$AA119,4,FALSE)","v":15868643}]
["Bay of Plenty","Bay of Plenty operations expenditure (net):",{"$f":"C782","v":8840893},8644671,9110029.9999999981,8841774.0000000019,9796514,11485606,11641323.000000002,11693276.999999998,{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!K107,K819)","v":12092172.600000001},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!L107,L819)","v":12415475.500000002},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!M107,M819)","v":12471756.500000002},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!N107,N819)","v":12497933.500000002},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!O107,O819)","v":12379187.500000002},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!P107,P819)","v":12385070.500000002},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!Q107,Q819)","v":12390658.500000002},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!R107,R819)","v":12395973.500000002},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!S107,S819)","v":0},{"$f":"IF('overview & guide'!$N$29='overview & guide'!$CG$42,'base data (TIO ext)'!T107,T819)","v":0},null,8865198,10041298,11808924.200000001,12461721.833333336,12384972.16666667,4131991.1666666674,{"$f":"HLOOKUP($AB$3,$V103:$AA119,5,FALSE)","v":12461721.833333336},{"$f":"HLOOKUP($AC$3,$V103:$AA119,5,FALSE)","v":11808924.200000001}]
["Gisborne","Gisborne operations expenditure (net):",229909,239756,277399,277155.99999999994,281426.00000000006,281241,{"$f":"'base data (TIO ext)'!I108","v":391000},{"$f":"'base data (TIO ext)'!J108","v":387779},{"$f":"'base data (TIO ext)'!K108","v":376336.50793650793},{"$f":"'base data (TIO ext)'!L108","v":491000},{"$f":"'base data (TIO ext)'!M108","v":501560},{"$f":"'base data (TIO ext)'!N108","v":512360},{"$f":"'base data (TIO ext)'!O108","v":501322},{"$f":"'base data (TIO ext)'!P108","v":505837},{"$f":"'base data (TIO ext)'!Q108","v":510435},{"$f":"'base data (TIO ext)'!R108","v":515738},{"$f":"'base data (TIO ext)'!S108","v":0},{"$f":"'base data (TIO ext)'!T108","v":0},null,249021.33333333334,279941,385038.50264550262,501640,505864.66666666669,171912.66666666666,{"$f":"HLOOKUP($AB$3,$V103:$AA119,6,FALSE)","v":501640},{"$f":"HLOOKUP($AC$3,$V103:$AA119,6,FALSE)","v":385038.50264550262}]
["Hawkes Bay","Hawkes Bay operations expenditure (net):",1868725,1961347,3259153.3333333335,3231281,2761841,2542208,{"$f":"'base data (TIO ext)'!I109","v":2578486.0000000005},{"$f":"'base data (TIO ext)'!J109","v":2308893},{"$f":"'base data (TIO ext)'!K109","v":2146000},{"$f":"'base data (TIO ext)'!L109","v":2484482},{"$f":"'base data (TIO ext)'!M109","v":2550373},{"$f":"'base data (TIO ext)'!N109","v":2603669},{"$f":"'base data (TIO ext)'!O109","v":2676862},{"$f":"'base data (TIO ext)'!P109","v":2754815},{"$f":"'base data (TIO ext)'!Q109","v":2835064},{"$f":"'base data (TIO ext)'!R109","v":2917609},{"$f":"'base data (TIO ext)'!S109","v":0},{"$f":"'base data (TIO ext)'!T109","v":0},null,2363075.1111111115,2845110,2344459.6666666665,2546174.6666666665,2755580.3333333335,972536.33333333337,{"$f":"HLOOKUP($AB$3,$V103:$AA119,7,FALSE)","v":2546174.6666666665},{"$f":"HLOOKUP($AC$3,$V103:$AA119,7,FALSE)","v":2344459.6666666665}]
["Taranaki","Taranaki operations expenditure (net):",993689,1620180,1815477,1662703,1834814,1895943,{"$f":"'base data (TIO ext)'!I110","v":1910464},{"$f":"'base data (TIO ext)'!J110","v":2086404.9999999998},{"$f":"'base data (TIO ext)'!K110","v":2080000},{"$f":"'base data (TIO ext)'!L110","v":2319900},{"$f":"'base data (TIO ext)'!M110","v":2359300},{"$f":"'base data (TIO ext)'!N110","v":2409000},{"$f":"'base data (TIO ext)'!O110","v":2718480},{"$f":"'base data (TIO ext)'!P110","v":2768480},{"$f":"'base data (TIO ext)'!Q110","v":2818480},{"$f":"'base data (TIO ext)'!R110","v":2868480},{"$f":"'base data (TIO ext)'!S110","v":0},{"$f":"'base data (TIO ext)'!T110","v":0},null,1476448.6666666667,1797820,2025623,2362733.3333333335,2768480,956160,{"$f":"HLOOKUP($AB$3,$V103:$AA119,8,FALSE)","v":2362733.3333333335},{"$f":"HLOOKUP($AC$3,$V103:$AA119,8,FALSE)","v":2025623}]
["Manawatu-Wanganui","Manawatu-Wanganui operations expenditure (net):",3067213,3289764,3358811.666666667,3124689.9999999995,3092685,3299215,{"$f":"'base data (TIO ext)'!I111","v":3629021},{"$f":"'base data (TIO ext)'!J111","v":3800403.9999999995},{"$f":"'base data (TIO ext)'!K111","v":3897858},{"$f":"'base data (TIO ext)'!L111","v":4024567},{"$f":"'base data (TIO ext)'!M111","v":4147473},{"$f":"'base data (TIO ext)'!N111","v":4178992},{"$f":"'base data (TIO ext)'!O111","v":4381112},{"$f":"'base data (TIO ext)'!P111","v":4459608},{"$f":"'base data (TIO ext)'!Q111","v":4539632},{"$f":"'base data (TIO ext)'!R111","v":4623335},{"$f":"'base data (TIO ext)'!S111","v":0},{"$f":"'base data (TIO ext)'!T111","v":0},null,3238596.2222222225,3172196.6666666665,3775761,4117010.6666666665,4460117.333333333,1541111.6666666667,{"$f":"HLOOKUP($AB$3,$V103:$AA119,9,FALSE)","v":4117010.6666666665},{"$f":"HLOOKUP($AC$3,$V103:$AA119,9,FALSE)","v":3775761}]
["Wellington","Wellington operations expenditure (net):",45675794.6503691,44750427.528791383,49442808.561357662,49687894.140882872,53867766.268381022,58354881.176527999,{"$f":"'base data (TIO ext)'!I112","v":57207757.587713055},{"$f":"'base data (TIO ext)'!J112","v":63555124.120442837},{"$f":"'base data (TIO ext)'!K112","v":74329528.33447355},{"$f":"'base data (TIO ext)'!L112","v":61812425.122345135},{"$f":"'base data (TIO ext)'!M112","v":62885932.500986159},{"$f":"'base data (TIO ext)'!N112","v":66144823.196003705},{"$f":"'base data (TIO ext)'!O112","v":67232868.406673133},{"$f":"'base data (TIO ext)'!P112","v":69142210.549357161},{"$f":"'base data (TIO ext)'!Q112","v":72249878.977331221},{"$f":"'base data (TIO ext)'!R112","v":75212824.993028119},{"$f":"'base data (TIO ext)'!S112","v":0},{"$f":"'base data (TIO ext)'!T112","v":0},null,46623010.246839382,53970180.528597295,65030803.34754315,63614393.606444992,69541652.644453838,25070941.664342705,{"$f":"HLOOKUP($AB$3,$V103:$AA119,10,FALSE)","v":63614393.606444992},{"$f":"HLOOKUP($AC$3,$V103:$AA119,10,FALSE)","v":65030803.34754315}]
["Marlborough","Marlborough operations expenditure (net):",134127,97451,82802,85173,102561,108064,{"$f":"'base data (TIO ext)'!I113","v":89207},{"$f":"'base data (TIO ext)'!J113","v":104229.99999999999},{"$f":"'base data (TIO ext)'!K113","v":142000},{"$f":"'base data (TIO ext)'!L113","v":144500},{"$f":"'base data (TIO ext)'!M113","v":145250},{"$f":"'base data (TIO ext)'!N113","v":146000},{"$f":"'base data (TIO ext)'!O113","v":176000},{"$f":"'base data (TIO ext)'!P113","v":176000},{"$f":"'base data (TIO ext)'!Q113","v":176000},{"$f":"'base data (TIO ext)'!R113","v":176000},{"$f":"'base data (TIO ext)'!S113","v":0},{"$f":"'base data (TIO ext)'!T113","v":0},null,104793.33333333333,98599.333333333328,111812.33333333333,145250,176000,58666.666666666664,{"$f":"HLOOKUP($AB$3,$V103:$AA119,11,FALSE)","v":145250},{"$f":"HLOOKUP($AC$3,$V103:$AA119,11,FALSE)","v":111812.33333333333}]
["Nelson","Nelson operations expenditure (net):",364102,328268.99999999994,455952.33333333331,555820,664723.99999999988,455245,{"$f":"'base data (TIO ext)'!I114","v":628678},{"$f":"'base data (TIO ext)'!J114","v":771982},{"$f":"'base data (TIO ext)'!K114","v":783541.21648659464},{"$f":"'base data (TIO ext)'!L114","v":863000},{"$f":"'base data (TIO ext)'!M114","v":955167},{"$f":"'base data (TIO ext)'!N114","v":931740},{"$f":"'base data (TIO ext)'!O114","v":942550},{"$f":"'base data (TIO ext)'!P114","v":966859},{"$f":"'base data (TIO ext)'!Q114","v":991932},{"$f":"'base data (TIO ext)'!R114","v":1017767},{"$f":"'base data (TIO ext)'!S114","v":0},{"$f":"'base data (TIO ext)'!T114","v":0},null,382774.44444444444,558596.33333333337,728067.07216219825,916635.66666666663,967113.66666666663,339255.66666666669,{"$f":"HLOOKUP($AB$3,$V103:$AA119,12,FALSE)","v":916635.66666666663},{"$f":"HLOOKUP($AC$3,$V103:$AA119,12,FALSE)","v":728067.07216219825}]
["Canterbury","Canterbury operations expenditure (net):",35470351.803621523,35375012.31175261,38737924.478914998,36548627.72498434,35098026.931153797,36576310.407084174,{"$f":"'base data (TIO ext)'!I115","v":37077125.851831876},{"$f":"'base data (TIO ext)'!J115","v":39423939.144834496},{"$f":"'base data (TIO ext)'!K115","v":41226854.051169477},{"$f":"'base data (TIO ext)'!L115","v":44567575.509195037},{"$f":"'base data (TIO ext)'!M115","v":46494364.241975725},{"$f":"'base data (TIO ext)'!N115","v":46698278.65524295},{"$f":"'base data (TIO ext)'!O115","v":45283197.733034015},{"$f":"'base data (TIO ext)'!P115","v":47094523.581405781},{"$f":"'base data (TIO ext)'!Q115","v":48978305.604930446},{"$f":"'base data (TIO ext)'!R115","v":50937438.741528489},{"$f":"'base data (TIO ext)'!S115","v":0},{"$f":"'base data (TIO ext)'!T115","v":0},null,36527762.864763044,36074321.687740773,39242639.68261195,45920072.802137904,47118675.63979008,16979146.247176163,{"$f":"HLOOKUP($AB$3,$V103:$AA119,13,FALSE)","v":45920072.802137904},{"$f":"HLOOKUP($AC$3,$V103:$AA119,13,FALSE)","v":39242639.68261195}]
["West Coast","West Coast operations expenditure (net):",72375,70175,79682,62564.000000000007,109791,88708,{"$f":"'base data (TIO ext)'!I116","v":88619},{"$f":"'base data (TIO ext)'!J116","v":92871},{"$f":"'base data (TIO ext)'!K116","v":95725.396825396834},{"$f":"'base data (TIO ext)'!L116","v":86500},{"$f":"'base data (TIO ext)'!M116","v":86500},{"$f":"'base data (TIO ext)'!N116","v":86500},{"$f":"'base data (TIO ext)'!O116","v":93820},{"$f":"'base data (TIO ext)'!P116","v":93966},{"$f":"'base data (TIO ext)'!Q116","v":94116},{"$f":"'base data (TIO ext)'!R116","v":94268},{"$f":"'base data (TIO ext)'!S116","v":0},{"$f":"'base data (TIO ext)'!T116","v":0},null,74077.333333333328,87021,92405.132275132273,86500,93967.333333333328,31422.666666666668,{"$f":"HLOOKUP($AB$3,$V103:$AA119,14,FALSE)","v":86500},{"$f":"HLOOKUP($AC$3,$V103:$AA119,14,FALSE)","v":92405.132275132273}]
["Otago","Otago operations expenditure (net):",{"$f":"C742","v":5190994},5860113,7981441.666666667,6892695.3799999999,5966968.5600000005,7174021.8999999994,{"$f":"'base data (TIO ext)'!I117","v":5564023},{"$f":"'base data (TIO ext)'!J117","v":7935540},{"$f":"IF($L$1=3,'base data (TIO ext)'!K117+K754,IF($L$1=2,K754,'base data (TIO ext)'!K117))","v":10062000},{"$f":"IF($L$1=3,'base data (TIO ext)'!L117+L754,IF($L$1=2,L754,'base data (TIO ext)'!L117))","v":11423352},{"$f":"IF($L$1=3,'base data (TIO ext)'!M117+M754,IF($L$1=2,M754,'base data (TIO ext)'!M117))","v":11346575},{"$f":"IF($L$1=3,'base data (TIO ext)'!N117+N754,IF($L$1=2,N754,'base data (TIO ext)'!N117))","v":11470138},{"$f":"IF($L$1=3,'base data (TIO ext)'!O117+O754,IF($L$1=2,O754,'base data (TIO ext)'!O117))","v":16895761},{"$f":"IF($L$1=3,'base data (TIO ext)'!P117+P754,IF($L$1=2,P754,'base data (TIO ext)'!P117))","v":16945680},{"$f":"IF($L$1=3,'base data (TIO ext)'!Q117+Q754,IF($L$1=2,Q754,'base data (TIO ext)'!Q117))","v":17458336},{"$f":"IF($L$1=3,'base data (TIO ext)'!R117+R754,IF($L$1=2,R754,'base data (TIO ext)'!R117))","v":17985109},{"$f":"IF($L$1=3,'base data (TIO ext)'!S117+S754,IF($L$1=2,S754,'base data (TIO ext)'!S117))","v":0},{"$f":"IF($L$1=3,'base data (TIO ext)'!T117+T754,IF($L$1=2,T754,'base data (TIO ext)'!T117))","v":0},null,6344182.888888889,6677895.2800000003,7853854.333333333,11413355,17099925.666666668,5995036.333333333,{"$f":"HLOOKUP($AB$3,$V103:$AA119,15,FALSE)","v":11413355},{"$f":"HLOOKUP($AC$3,$V103:$AA119,15,FALSE)","v":7853854.333333333}]
["Southland","Southland operations expenditure (net):",1482726.9999999998,1547752,1630584.6666666667,1900580,1324578,1167631,{"$f":"'base data (TIO ext)'!I118","v":1018710.9999999999},{"$f":"'base data (TIO ext)'!J118","v":1067218},{"$f":"'base data (TIO ext)'!K118","v":1330000.0000000002},{"$f":"'base data (TIO ext)'!L118","v":1510340},{"$f":"'base data (TIO ext)'!M118","v":1390250},{"$f":"'base data (TIO ext)'!N118","v":1530068},{"$f":"'base data (TIO ext)'!O118","v":1575454},{"$f":"'base data (TIO ext)'!P118","v":1614840},{"$f":"'base data (TIO ext)'!Q118","v":1655212},{"$f":"'base data (TIO ext)'!R118","v":1696591},{"$f":"'base data (TIO ext)'!S118","v":0},{"$f":"'base data (TIO ext)'!T118","v":0},null,1553687.888888889,1464263,1138643,1476886,1615168.6666666667,565530.33333333337,{"$f":"HLOOKUP($AB$3,$V103:$AA119,16,FALSE)","v":1476886},{"$f":"HLOOKUP($AC$3,$V103:$AA119,16,FALSE)","v":1138643}]
["National","National total operations expenditure (net):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C104:C118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C104:C118)-C105-C112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!C112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!C105,0))))))","v":241875325.41360334},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D104:D118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D104:D118)-D105-D112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!D112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!D105,0))))))","v":251242135.98616618},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E104:E118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E104:E118)-E105-E112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!E112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!E105,0))))))","v":279551853.40825832},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F104:F118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F104:F118)-F105-F112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!F112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!F105,0))))))","v":281022686.41734898},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G104:G118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G104:G118)-G105-G112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!G112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!G105,0))))))","v":290964527.8872363},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H104:H118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H104:H118)-H105-H112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!H112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!H105,0))))))","v":305013766.90096515},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I104:I118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I104:I118)-I105-I112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!I112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!I105,0))))))","v":310030495.02771425},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J104:J118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J104:J118)-J105-J112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!J112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!J105,0))))))","v":339507255.94161189},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K104:K118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K104:K118)-K105-K112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!K112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!K105,0))))))","v":388986804.06381214},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L104:L118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L104:L118)-L105-L112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!L112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!L105,0))))))","v":398846204.50623065},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M104:M118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M104:M118)-M105-M112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!M112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!M105,0))))))","v":407436090.13773453},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N104:N118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N104:N118)-N105-N112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!N112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!N105,0))))))","v":419093648.47712219},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O104:O118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O104:O118)-O105-O112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!O112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!O105,0))))))","v":449762111.75531083},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P104:P118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P104:P118)-P105-P112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!P112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!P105,0))))))","v":466490509.62633669},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q104:Q118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q104:Q118)-Q105-Q112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Q112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Q105,0))))))","v":488177611.2424292},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R104:R118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R104:R118)-R105-R112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!R112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!R105,0))))))","v":501909194.41013145},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S104:S118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S104:S118)-S105-S112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!S112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!S105,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T104:T118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T104:T118)-T105-T112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!T112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!T105,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U104:U118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U104:U118)-U105-U112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!U112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!U105,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V104:V118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V104:V118)-V105-V112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!V112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!V105,0))))))","v":257556438.2693426},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W104:W118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W104:W118)-W105-W112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!W112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!W105,0))))))","v":292333660.4018501},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X104:X118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X104:X118)-X105-X112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!X112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!X105,0))))))","v":346174851.67771262},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y104:Y118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y104:Y118)-Y105-Y112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Y112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Y105,0))))))","v":408458647.70702916},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z104:Z118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z104:Z118)-Z105-Z112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Z112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Z105,0))))))","v":468143410.8746922},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA104:AA118),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA104:AA118)-AA105-AA112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!AA112,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!AA105,0))))))","v":167303064.80337715},{"$f":"HLOOKUP($AB$3,$V103:$AA119,17,FALSE)","v":408458647.70702916},{"$f":"HLOOKUP($AC$3,$V103:$AA119,17,FALSE)","v":346174851.67771262}]
[null,{"$f":"VLOOKUP($B$484,$A104:$AB119,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AB119,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A104:$AC119,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B120","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB120","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC120","v":{"$error":"#N/A"}}]
[null,{"$f":"B120","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!N12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!O12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!P12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!Q12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!R12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!S12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!T12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!U12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!V12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!W12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AN12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$11,'scenario testing'!AO12,0)","v":0},{"$f":"AVERAGE(C122:E122)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F122:H122)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I122:K122)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L122:N122)","v":0},{"$f":"AVERAGE(O122:Q122)","v":0},{"$f":"AVERAGE(R122:T122)","v":0},{"$f":"HLOOKUP($AB$3,$V103:$AA122,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V103:$AA122,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"FERRY PATRONAGE","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S103","v":"2025/26"},{"$f":"T103","v":"2026/27"},{"$f":"U103","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y103","v":"2018-21"},{"$f":"Z103","v":"2021-24"},{"$f":"AA103","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland total patronage:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L124","v":0},{"$f":"'base data (TIO ext)'!M124","v":0},{"$f":"'base data (TIO ext)'!N124","v":0},{"$f":"'base data (TIO ext)'!O124","v":0},{"$f":"'base data (TIO ext)'!P124","v":0},{"$f":"'base data (TIO ext)'!Q124","v":0},{"$f":"'base data (TIO ext)'!R124","v":0},{"$f":"'base data (TIO ext)'!S124","v":0},{"$f":"'base data (TIO ext)'!T124","v":0},{"$f":"'base data (TIO ext)'!U124","v":0}]
["Auckland","Auckland total patronage:",{"$f":"'base data (TIO ext)'!C125","v":4528202},{"$f":"'base data (TIO ext)'!D125","v":4735717},{"$f":"'base data (TIO ext)'!E125","v":5049627},{"$f":"'base data (TIO ext)'!F125","v":4957052},{"$f":"'base data (TIO ext)'!G125","v":5109953},{"$f":"'base data (TIO ext)'!H125","v":5536389},{"$f":"'base data (TIO ext)'!I125","v":5878184},{"$f":"'base data (TIO ext)'!J125","v":6149274},{"$f":"'base data (TIO ext)'!K125","v":6366534.0500000007},{"$f":"'base data (TIO ext)'!L125","v":6692269.4654000001},{"$f":"'base data (TIO ext)'!M125","v":6979140.1271420009},{"$f":"'base data (TIO ext)'!N125","v":7356933.6919358596},{"$f":"'base data (TIO ext)'!O125","v":7682862.7549172696},{"$f":"'base data (TIO ext)'!P125","v":7976226.8229214195},{"$f":"'base data (TIO ext)'!Q125","v":8250022.0921650082},{"$f":"'base data (TIO ext)'!R125","v":8513023.5065494403},{"$f":"'base data (TIO ext)'!S125","v":0},{"$f":"'base data (TIO ext)'!T125","v":0},{"$f":"'base data (TIO ext)'!U125","v":0},{"$f":"AVERAGE(C125:E125)","v":4771182},{"$f":"AVERAGE(F125:H125)","v":5201131.333333333},{"$f":"AVERAGE(I125:K125)","v":6131330.6833333336},{"$f":"AVERAGE(L125:N125)","v":7009447.7614926202},{"$f":"AVERAGE(O125:Q125)","v":7969703.8900012327},{"$f":"AVERAGE(R125:T125)","v":2837674.5021831468},{"$f":"HLOOKUP($AB$3,$V123:$AA139,3,FALSE)","v":7009447.7614926202},{"$f":"HLOOKUP($AC$3,$V123:$AA139,3,FALSE)","v":6131330.6833333336}]
["Waikato","Waikato total patronage:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L126","v":0},{"$f":"'base data (TIO ext)'!M126","v":0},{"$f":"'base data (TIO ext)'!N126","v":0},{"$f":"'base data (TIO ext)'!O126","v":0},{"$f":"'base data (TIO ext)'!P126","v":0},{"$f":"'base data (TIO ext)'!Q126","v":0},{"$f":"'base data (TIO ext)'!R126","v":0},{"$f":"'base data (TIO ext)'!S126","v":0},{"$f":"'base data (TIO ext)'!T126","v":0},{"$f":"'base data (TIO ext)'!U126","v":0}]
["Bay of Plenty","Bay of Plenty total patronage:",24713,28411,24666,26321,29959,28778,28028,30405,29960,{"$f":"'base data (TIO ext)'!L127","v":0},{"$f":"'base data (TIO ext)'!M127","v":0},{"$f":"'base data (TIO ext)'!N127","v":0},{"$f":"'base data (TIO ext)'!O127","v":0},{"$f":"'base data (TIO ext)'!P127","v":0},{"$f":"'base data (TIO ext)'!Q127","v":0},{"$f":"'base data (TIO ext)'!R127","v":0},{"$f":"'base data (TIO ext)'!S127","v":0},{"$f":"'base data (TIO ext)'!T127","v":0},{"$f":"'base data (TIO ext)'!U127","v":0},{"$f":"AVERAGE(C127:E127)","v":25930},{"$f":"AVERAGE(F127:H127)","v":28352.666666666668},{"$f":"AVERAGE(I127:K127)","v":29464.333333333332},{"$f":"AVERAGE(L127:N127)","v":0},{"$f":"AVERAGE(O127:Q127)","v":0},{"$f":"AVERAGE(R127:T127)","v":0},{"$f":"HLOOKUP($AB$3,$V123:$AA139,5,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V123:$AA139,5,FALSE)","v":29464.333333333332}]
["Gisborne","Gisborne total patronage:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L128","v":0},{"$f":"'base data (TIO ext)'!M128","v":0},{"$f":"'base data (TIO ext)'!N128","v":0},{"$f":"'base data (TIO ext)'!O128","v":0},{"$f":"'base data (TIO ext)'!P128","v":0},{"$f":"'base data (TIO ext)'!Q128","v":0},{"$f":"'base data (TIO ext)'!R128","v":0},{"$f":"'base data (TIO ext)'!S128","v":0},{"$f":"'base data (TIO ext)'!T128","v":0},{"$f":"'base data (TIO ext)'!U128","v":0}]
["Hawkes Bay","Hawkes Bay total patronage:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L129","v":0},{"$f":"'base data (TIO ext)'!M129","v":0},{"$f":"'base data (TIO ext)'!N129","v":0},{"$f":"'base data (TIO ext)'!O129","v":0},{"$f":"'base data (TIO ext)'!P129","v":0},{"$f":"'base data (TIO ext)'!Q129","v":0},{"$f":"'base data (TIO ext)'!R129","v":0},{"$f":"'base data (TIO ext)'!S129","v":0},{"$f":"'base data (TIO ext)'!T129","v":0},{"$f":"'base data (TIO ext)'!U129","v":0}]
["Taranaki","Taranaki total patronage:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L130","v":0},{"$f":"'base data (TIO ext)'!M130","v":0},{"$f":"'base data (TIO ext)'!N130","v":0},{"$f":"'base data (TIO ext)'!O130","v":0},{"$f":"'base data (TIO ext)'!P130","v":0},{"$f":"'base data (TIO ext)'!Q130","v":0},{"$f":"'base data (TIO ext)'!R130","v":0},{"$f":"'base data (TIO ext)'!S130","v":0},{"$f":"'base data (TIO ext)'!T130","v":0},{"$f":"'base data (TIO ext)'!U130","v":0}]
["Manawatu-Wanganui","Manawatu-Wanganui total patronage:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L131","v":0},{"$f":"'base data (TIO ext)'!M131","v":0},{"$f":"'base data (TIO ext)'!N131","v":0},{"$f":"'base data (TIO ext)'!O131","v":0},{"$f":"'base data (TIO ext)'!P131","v":0},{"$f":"'base data (TIO ext)'!Q131","v":0},{"$f":"'base data (TIO ext)'!R131","v":0},{"$f":"'base data (TIO ext)'!S131","v":0},{"$f":"'base data (TIO ext)'!T131","v":0},{"$f":"'base data (TIO ext)'!U131","v":0}]
["Wellington","Wellington total patronage:",182034,177101,176698,192549,180155,179106,197889,195751,190300,{"$f":"'base data (TIO ext)'!L132","v":199900},{"$f":"'base data (TIO ext)'!M132","v":201000},{"$f":"'base data (TIO ext)'!N132","v":202100},{"$f":"'base data (TIO ext)'!O132","v":203200},{"$f":"'base data (TIO ext)'!P132","v":204300},{"$f":"'base data (TIO ext)'!Q132","v":205500},{"$f":"'base data (TIO ext)'!R132","v":206700},{"$f":"'base data (TIO ext)'!S132","v":207900},{"$f":"'base data (TIO ext)'!T132","v":209100},{"$f":"'base data (TIO ext)'!U132","v":0},{"$f":"AVERAGE(C132:E132)","v":178611},{"$f":"AVERAGE(F132:H132)","v":183936.66666666666},{"$f":"AVERAGE(I132:K132)","v":194646.66666666666},{"$f":"AVERAGE(L132:N132)","v":201000},{"$f":"AVERAGE(O132:Q132)","v":204333.33333333334},{"$f":"AVERAGE(R132:T132)","v":207900},{"$f":"HLOOKUP($AB$3,$V123:$AA139,10,FALSE)","v":201000},{"$f":"HLOOKUP($AC$3,$V123:$AA139,10,FALSE)","v":194646.66666666666}]
["Marlborough","Marlborough total patronage:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L133","v":0},{"$f":"'base data (TIO ext)'!M133","v":0},{"$f":"'base data (TIO ext)'!N133","v":0},{"$f":"'base data (TIO ext)'!O133","v":0},{"$f":"'base data (TIO ext)'!P133","v":0},{"$f":"'base data (TIO ext)'!Q133","v":0},{"$f":"'base data (TIO ext)'!R133","v":0},{"$f":"'base data (TIO ext)'!S133","v":0},{"$f":"'base data (TIO ext)'!T133","v":0},{"$f":"'base data (TIO ext)'!U133","v":0}]
["Nelson","Nelson total patronage:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L134","v":0},{"$f":"'base data (TIO ext)'!M134","v":0},{"$f":"'base data (TIO ext)'!N134","v":0},{"$f":"'base data (TIO ext)'!O134","v":0},{"$f":"'base data (TIO ext)'!P134","v":0},{"$f":"'base data (TIO ext)'!Q134","v":0},{"$f":"'base data (TIO ext)'!R134","v":0},{"$f":"'base data (TIO ext)'!S134","v":0},{"$f":"'base data (TIO ext)'!T134","v":0},{"$f":"'base data (TIO ext)'!U134","v":0}]
["Canterbury","Canterbury total patronage:",135130,122393,79818,112480,130466,124416,121107,113002,141253,{"$f":"'base data (TIO ext)'!L135","v":151799},{"$f":"'base data (TIO ext)'!M135","v":153317},{"$f":"'base data (TIO ext)'!N135","v":154850},{"$f":"'base data (TIO ext)'!O135","v":156399},{"$f":"'base data (TIO ext)'!P135","v":157962},{"$f":"'base data (TIO ext)'!Q135","v":159542},{"$f":"'base data (TIO ext)'!R135","v":161138},{"$f":"'base data (TIO ext)'!S135","v":162749},{"$f":"'base data (TIO ext)'!T135","v":164377},{"$f":"'base data (TIO ext)'!U135","v":0},{"$f":"AVERAGE(C135:E135)","v":112447},{"$f":"AVERAGE(F135:H135)","v":122454},{"$f":"AVERAGE(I135:K135)","v":125120.66666666667},{"$f":"AVERAGE(L135:N135)","v":153322},{"$f":"AVERAGE(O135:Q135)","v":157967.66666666666},{"$f":"AVERAGE(R135:T135)","v":162754.66666666666},{"$f":"HLOOKUP($AB$3,$V123:$AA139,13,FALSE)","v":153322},{"$f":"HLOOKUP($AC$3,$V123:$AA139,13,FALSE)","v":125120.66666666667}]
["West Coast","West Coast total patronage:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L136","v":0},{"$f":"'base data (TIO ext)'!M136","v":0},{"$f":"'base data (TIO ext)'!N136","v":0},{"$f":"'base data (TIO ext)'!O136","v":0},{"$f":"'base data (TIO ext)'!P136","v":0},{"$f":"'base data (TIO ext)'!Q136","v":0},{"$f":"'base data (TIO ext)'!R136","v":0},{"$f":"'base data (TIO ext)'!S136","v":0},{"$f":"'base data (TIO ext)'!T136","v":0},{"$f":"'base data (TIO ext)'!U136","v":0}]
["Otago","Otago total patronage:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L137","v":0},{"$f":"'base data (TIO ext)'!M137","v":0},{"$f":"'base data (TIO ext)'!N137","v":0},{"$f":"'base data (TIO ext)'!O137","v":0},{"$f":"'base data (TIO ext)'!P137","v":0},{"$f":"'base data (TIO ext)'!Q137","v":0},{"$f":"'base data (TIO ext)'!R137","v":0},{"$f":"'base data (TIO ext)'!S137","v":0},{"$f":"'base data (TIO ext)'!T137","v":0},{"$f":"'base data (TIO ext)'!U137","v":0}]
["Southland","Southland total patronage:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L138","v":0},{"$f":"'base data (TIO ext)'!M138","v":0},{"$f":"'base data (TIO ext)'!N138","v":0},{"$f":"'base data (TIO ext)'!O138","v":0},{"$f":"'base data (TIO ext)'!P138","v":0},{"$f":"'base data (TIO ext)'!Q138","v":0},{"$f":"'base data (TIO ext)'!R138","v":0},{"$f":"'base data (TIO ext)'!S138","v":0},{"$f":"'base data (TIO ext)'!T138","v":0},{"$f":"'base data (TIO ext)'!U138","v":0}]
["National","National total patronage:",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C124:C138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C124:C138)-C125-C132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!C132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!C125,0))))))","v":4870079},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D124:D138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D124:D138)-D125-D132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!D132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!D125,0))))))","v":5063622},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E124:E138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E124:E138)-E125-E132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!E132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!E125,0))))))","v":5330809},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F124:F138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F124:F138)-F125-F132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!F132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!F125,0))))))","v":5288402},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G124:G138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G124:G138)-G125-G132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!G132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!G125,0))))))","v":5450533},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H124:H138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H124:H138)-H125-H132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!H132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!H125,0))))))","v":5868689},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I124:I138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I124:I138)-I125-I132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!I132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!I125,0))))))","v":6225208},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J124:J138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J124:J138)-J125-J132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!J132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!J125,0))))))","v":6488432},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K124:K138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K124:K138)-K125-K132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!K132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!K125,0))))))","v":6728047.0500000007},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L124:L138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L124:L138)-L125-L132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!L132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!L125,0))))))","v":7043968.4654000001},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M124:M138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M124:M138)-M125-M132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!M132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!M125,0))))))","v":7333457.1271420009},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N124:N138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N124:N138)-N125-N132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!N132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!N125,0))))))","v":7713883.6919358596},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O124:O138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O124:O138)-O125-O132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!O132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!O125,0))))))","v":8042461.7549172696},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P124:P138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P124:P138)-P125-P132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!P132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!P125,0))))))","v":8338488.8229214195},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q124:Q138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q124:Q138)-Q125-Q132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Q132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Q125,0))))))","v":8615064.0921650082},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R124:R138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R124:R138)-R125-R132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!R132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!R125,0))))))","v":8880861.5065494403},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S124:S138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S124:S138)-S125-S132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!S132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!S125,0))))))","v":370649},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T124:T138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T124:T138)-T125-T132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!T132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!T125,0))))))","v":373477},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U124:U138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U124:U138)-U125-U132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!U132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!U125,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V124:V138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V124:V138)-V125-V132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!V132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!V125,0))))))","v":5088170},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W124:W138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W124:W138)-W125-W132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!W132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!W125,0))))))","v":5535874.666666667},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X124:X138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X124:X138)-X125-X132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!X132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!X125,0))))))","v":6480562.3500000006},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y124:Y138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y124:Y138)-Y125-Y132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Y132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Y125,0))))))","v":7363769.7614926202},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z124:Z138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z124:Z138)-Z125-Z132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Z132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Z125,0))))))","v":8332004.8900012327},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA124:AA138),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA124:AA138)-AA125-AA132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!AA132,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!AA125,0))))))","v":3208329.1688498133},{"$f":"HLOOKUP($AB$3,$V123:$AA139,17,FALSE)","v":7363769.7614926202},{"$f":"HLOOKUP($AC$3,$V123:$AA139,17,FALSE)","v":6480562.3500000006}]
[null,{"$f":"VLOOKUP($B$484,$A124:$AB139,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AB139,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A124:$AC139,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B140","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB140","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC140","v":{"$error":"#N/A"}}]
[null,{"$f":"B140","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!N$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!O$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!P$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!Q$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!R$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!S$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!T$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!U$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!V$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!W$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!AN$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!AO$8,0)","v":0},{"$f":"AVERAGE(C142:E142)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F142:H142)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I142:K142)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L142:N142)","v":0},{"$f":"AVERAGE(O142:Q142)","v":0},{"$f":"AVERAGE(R142:T142)","v":0},{"$f":"HLOOKUP($AB$3,$V123:$AA142,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V123:$AA142,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"FERRY PASSENGER KILOMETRES","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S123","v":"2025/26"},{"$f":"T123","v":"2026/27"},{"$f":"U123","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y123","v":"2018-21"},{"$f":"Z123","v":"2021-24"},{"$f":"AA123","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland passenger kilometres:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L144","v":0},{"$f":"'base data (TIO ext)'!M144","v":0},{"$f":"'base data (TIO ext)'!N144","v":0},{"$f":"'base data (TIO ext)'!O144","v":0},{"$f":"'base data (TIO ext)'!P144","v":0},{"$f":"'base data (TIO ext)'!Q144","v":0},{"$f":"'base data (TIO ext)'!R144","v":0},{"$f":"'base data (TIO ext)'!S144","v":0},{"$f":"'base data (TIO ext)'!T144","v":0},{"$f":"'base data (TIO ext)'!U144","v":0}]
["Auckland","Auckland passenger kilometres:",{"$f":"'base data (TIO ext)'!C145","v":49882352},{"$f":"'base data (TIO ext)'!D145","v":52771317},{"$f":"'base data (TIO ext)'!E145","v":71296085},{"$f":"'base data (TIO ext)'!F145","v":74877792},{"$f":"'base data (TIO ext)'!G145","v":66571640},{"$f":"'base data (TIO ext)'!H145","v":75317758},{"$f":"'base data (TIO ext)'!I145","v":80659606},{"$f":"'base data (TIO ext)'!J145","v":84363882},{"$f":"'base data (TIO ext)'!K145","v":85869386.407533318},{"$f":"'base data (TIO ext)'!L145","v":96334810.275252983},{"$f":"'base data (TIO ext)'!M145","v":103404730.5228253},{"$f":"'base data (TIO ext)'!N145","v":114102237.68428008},{"$f":"'base data (TIO ext)'!O145","v":121190152.02711698},{"$f":"'base data (TIO ext)'!P145","v":126256840.63282192},{"$f":"'base data (TIO ext)'!Q145","v":130123645.07156515},{"$f":"'base data (TIO ext)'!R145","v":133254519.50415584},{"$f":"'base data (TIO ext)'!S145","v":0},{"$f":"'base data (TIO ext)'!T145","v":0},{"$f":"'base data (TIO ext)'!U145","v":0},{"$f":"AVERAGE(C145:E145)","v":57983251.333333336},{"$f":"AVERAGE(F145:H145)","v":72255730},{"$f":"AVERAGE(I145:K145)","v":83630958.135844439},{"$f":"AVERAGE(L145:N145)","v":104613926.16078614},{"$f":"AVERAGE(O145:Q145)","v":125856879.24383469},{"$f":"AVERAGE(R145:T145)","v":44418173.168051951},{"$f":"HLOOKUP($AB$3,$V143:$AA159,3,FALSE)","v":104613926.16078614},{"$f":"HLOOKUP($AC$3,$V143:$AA159,3,FALSE)","v":83630958.135844439}]
["Waikato","Waikato passenger kilometres:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L146","v":0},{"$f":"'base data (TIO ext)'!M146","v":0},{"$f":"'base data (TIO ext)'!N146","v":0},{"$f":"'base data (TIO ext)'!O146","v":0},{"$f":"'base data (TIO ext)'!P146","v":0},{"$f":"'base data (TIO ext)'!Q146","v":0},{"$f":"'base data (TIO ext)'!R146","v":0},{"$f":"'base data (TIO ext)'!S146","v":0},{"$f":"'base data (TIO ext)'!T146","v":0},{"$f":"'base data (TIO ext)'!U146","v":0}]
["Bay of Plenty","Bay of Plenty passenger kilometres:",74139,85233,73998,78963,89877,86334,86334,86334,89900,{"$f":"'base data (TIO ext)'!L147","v":0},{"$f":"'base data (TIO ext)'!M147","v":0},{"$f":"'base data (TIO ext)'!N147","v":0},{"$f":"'base data (TIO ext)'!O147","v":0},{"$f":"'base data (TIO ext)'!P147","v":0},{"$f":"'base data (TIO ext)'!Q147","v":0},{"$f":"'base data (TIO ext)'!R147","v":0},{"$f":"'base data (TIO ext)'!S147","v":0},{"$f":"'base data (TIO ext)'!T147","v":0},{"$f":"'base data (TIO ext)'!U147","v":0},{"$f":"AVERAGE(C147:E147)","v":77790},{"$f":"AVERAGE(F147:H147)","v":85058},{"$f":"AVERAGE(I147:K147)","v":87522.666666666672},{"$f":"AVERAGE(L147:N147)","v":0},{"$f":"AVERAGE(O147:Q147)","v":0},{"$f":"AVERAGE(R147:T147)","v":0},{"$f":"HLOOKUP($AB$3,$V143:$AA159,5,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V143:$AA159,5,FALSE)","v":87522.666666666672}]
["Gisborne","Gisborne passenger kilometres:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L148","v":0},{"$f":"'base data (TIO ext)'!M148","v":0},{"$f":"'base data (TIO ext)'!N148","v":0},{"$f":"'base data (TIO ext)'!O148","v":0},{"$f":"'base data (TIO ext)'!P148","v":0},{"$f":"'base data (TIO ext)'!Q148","v":0},{"$f":"'base data (TIO ext)'!R148","v":0},{"$f":"'base data (TIO ext)'!S148","v":0},{"$f":"'base data (TIO ext)'!T148","v":0},{"$f":"'base data (TIO ext)'!U148","v":0}]
["Hawkes Bay","Hawkes Bay passenger kilometres:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L149","v":0},{"$f":"'base data (TIO ext)'!M149","v":0},{"$f":"'base data (TIO ext)'!N149","v":0},{"$f":"'base data (TIO ext)'!O149","v":0},{"$f":"'base data (TIO ext)'!P149","v":0},{"$f":"'base data (TIO ext)'!Q149","v":0},{"$f":"'base data (TIO ext)'!R149","v":0},{"$f":"'base data (TIO ext)'!S149","v":0},{"$f":"'base data (TIO ext)'!T149","v":0},{"$f":"'base data (TIO ext)'!U149","v":0}]
["Taranaki","Taranaki passenger kilometres:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L150","v":0},{"$f":"'base data (TIO ext)'!M150","v":0},{"$f":"'base data (TIO ext)'!N150","v":0},{"$f":"'base data (TIO ext)'!O150","v":0},{"$f":"'base data (TIO ext)'!P150","v":0},{"$f":"'base data (TIO ext)'!Q150","v":0},{"$f":"'base data (TIO ext)'!R150","v":0},{"$f":"'base data (TIO ext)'!S150","v":0},{"$f":"'base data (TIO ext)'!T150","v":0},{"$f":"'base data (TIO ext)'!U150","v":0}]
["Manawatu-Wanganui","Manawatu-Wanganui passenger kilometres:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L151","v":0},{"$f":"'base data (TIO ext)'!M151","v":0},{"$f":"'base data (TIO ext)'!N151","v":0},{"$f":"'base data (TIO ext)'!O151","v":0},{"$f":"'base data (TIO ext)'!P151","v":0},{"$f":"'base data (TIO ext)'!Q151","v":0},{"$f":"'base data (TIO ext)'!R151","v":0},{"$f":"'base data (TIO ext)'!S151","v":0},{"$f":"'base data (TIO ext)'!T151","v":0},{"$f":"'base data (TIO ext)'!U151","v":0}]
["Wellington","Wellington passenger kilometres:",2023679,1946671,1651901,1817630,1990624,1964131,2209722,2124039,2102100,{"$f":"'base data (TIO ext)'!L152","v":2145300},{"$f":"'base data (TIO ext)'!M152","v":2156000},{"$f":"'base data (TIO ext)'!N152","v":2166700},{"$f":"'base data (TIO ext)'!O152","v":2177500},{"$f":"'base data (TIO ext)'!P152","v":2188300},{"$f":"'base data (TIO ext)'!Q152","v":2199200},{"$f":"'base data (TIO ext)'!R152","v":2210200},{"$f":"'base data (TIO ext)'!S152","v":2221200},{"$f":"'base data (TIO ext)'!T152","v":2232300},{"$f":"'base data (TIO ext)'!U152","v":0},{"$f":"AVERAGE(C152:E152)","v":1874083.6666666667},{"$f":"AVERAGE(F152:H152)","v":1924128.3333333333},{"$f":"AVERAGE(I152:K152)","v":2145287},{"$f":"AVERAGE(L152:N152)","v":2156000},{"$f":"AVERAGE(O152:Q152)","v":2188333.3333333335},{"$f":"AVERAGE(R152:T152)","v":2221233.3333333335},{"$f":"HLOOKUP($AB$3,$V143:$AA159,10,FALSE)","v":2156000},{"$f":"HLOOKUP($AC$3,$V143:$AA159,10,FALSE)","v":2145287}]
["Marlborough","Marlborough passenger kilometres:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L153","v":0},{"$f":"'base data (TIO ext)'!M153","v":0},{"$f":"'base data (TIO ext)'!N153","v":0},{"$f":"'base data (TIO ext)'!O153","v":0},{"$f":"'base data (TIO ext)'!P153","v":0},{"$f":"'base data (TIO ext)'!Q153","v":0},{"$f":"'base data (TIO ext)'!R153","v":0},{"$f":"'base data (TIO ext)'!S153","v":0},{"$f":"'base data (TIO ext)'!T153","v":0},{"$f":"'base data (TIO ext)'!U153","v":0}]
["Nelson","Nelson passenger kilometres:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L154","v":0},{"$f":"'base data (TIO ext)'!M154","v":0},{"$f":"'base data (TIO ext)'!N154","v":0},{"$f":"'base data (TIO ext)'!O154","v":0},{"$f":"'base data (TIO ext)'!P154","v":0},{"$f":"'base data (TIO ext)'!Q154","v":0},{"$f":"'base data (TIO ext)'!R154","v":0},{"$f":"'base data (TIO ext)'!S154","v":0},{"$f":"'base data (TIO ext)'!T154","v":0},{"$f":"'base data (TIO ext)'!U154","v":0}]
["Canterbury","Canterbury passenger kilometres:",405390,282447,239454,337440,391398,373248,363321,339006,423759,{"$f":"'base data (TIO ext)'!L155","v":0},{"$f":"'base data (TIO ext)'!M155","v":0},{"$f":"'base data (TIO ext)'!N155","v":0},{"$f":"'base data (TIO ext)'!O155","v":0},{"$f":"'base data (TIO ext)'!P155","v":0},{"$f":"'base data (TIO ext)'!Q155","v":0},{"$f":"'base data (TIO ext)'!R155","v":0},{"$f":"'base data (TIO ext)'!S155","v":0},{"$f":"'base data (TIO ext)'!T155","v":0},{"$f":"'base data (TIO ext)'!U155","v":0},{"$f":"AVERAGE(C155:E155)","v":309097},{"$f":"AVERAGE(F155:H155)","v":367362},{"$f":"AVERAGE(I155:K155)","v":375362},{"$f":"AVERAGE(L155:N155)","v":0},{"$f":"AVERAGE(O155:Q155)","v":0},{"$f":"AVERAGE(R155:T155)","v":0},{"$f":"HLOOKUP($AB$3,$V143:$AA159,13,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V143:$AA159,13,FALSE)","v":375362}]
["West Coast","West Coast passenger kilometres:",0,0,0,0,0,0,null,0,null,{"$f":"'base data (TIO ext)'!L156","v":0},{"$f":"'base data (TIO ext)'!M156","v":0},{"$f":"'base data (TIO ext)'!N156","v":0},{"$f":"'base data (TIO ext)'!O156","v":0},{"$f":"'base data (TIO ext)'!P156","v":0},{"$f":"'base data (TIO ext)'!Q156","v":0},{"$f":"'base data (TIO ext)'!R156","v":0},{"$f":"'base data (TIO ext)'!S156","v":0},{"$f":"'base data (TIO ext)'!T156","v":0},{"$f":"'base data (TIO ext)'!U156","v":0}]
["Otago","Otago passenger kilometres:",0,0,0,0,0,0,null,0,null,{"$f":"'base data (TIO ext)'!L157","v":0},{"$f":"'base data (TIO ext)'!M157","v":0},{"$f":"'base data (TIO ext)'!N157","v":0},{"$f":"'base data (TIO ext)'!O157","v":0},{"$f":"'base data (TIO ext)'!P157","v":0},{"$f":"'base data (TIO ext)'!Q157","v":0},{"$f":"'base data (TIO ext)'!R157","v":0},{"$f":"'base data (TIO ext)'!S157","v":0},{"$f":"'base data (TIO ext)'!T157","v":0},{"$f":"'base data (TIO ext)'!U157","v":0}]
["Southland","Southland passenger kilometres:",0,0,0,0,0,0,null,0,null,{"$f":"'base data (TIO ext)'!L158","v":0},{"$f":"'base data (TIO ext)'!M158","v":0},{"$f":"'base data (TIO ext)'!N158","v":0},{"$f":"'base data (TIO ext)'!O158","v":0},{"$f":"'base data (TIO ext)'!P158","v":0},{"$f":"'base data (TIO ext)'!Q158","v":0},{"$f":"'base data (TIO ext)'!R158","v":0},{"$f":"'base data (TIO ext)'!S158","v":0},{"$f":"'base data (TIO ext)'!T158","v":0},{"$f":"'base data (TIO ext)'!U158","v":0}]
["National","National total passenger kilometres",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C144:C158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C144:C158)-C145-C152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!C152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!C145,0))))))","v":52385560},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D144:D158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D144:D158)-D145-D152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!D152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!D145,0))))))","v":55085668},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E144:E158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E144:E158)-E145-E152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!E152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!E145,0))))))","v":73261438},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F144:F158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F144:F158)-F145-F152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!F152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!F145,0))))))","v":77111825},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G144:G158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G144:G158)-G145-G152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!G152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!G145,0))))))","v":69043539},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H144:H158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H144:H158)-H145-H152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!H152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!H145,0))))))","v":77741471},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I144:I158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I144:I158)-I145-I152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!I152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!I145,0))))))","v":83318983},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J144:J158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J144:J158)-J145-J152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!J152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!J145,0))))))","v":86913261},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K144:K158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K144:K158)-K145-K152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!K152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!K145,0))))))","v":88485145.407533318},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L144:L158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L144:L158)-L145-L152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!L152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!L145,0))))))","v":98480110.275252983},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M144:M158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M144:M158)-M145-M152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!M152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!M145,0))))))","v":105560730.5228253},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N144:N158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N144:N158)-N145-N152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!N152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!N145,0))))))","v":116268937.68428008},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O144:O158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O144:O158)-O145-O152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!O152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!O145,0))))))","v":123367652.02711698},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P144:P158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P144:P158)-P145-P152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!P152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!P145,0))))))","v":128445140.63282192},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q144:Q158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q144:Q158)-Q145-Q152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Q152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Q145,0))))))","v":132322845.07156515},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R144:R158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R144:R158)-R145-R152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!R152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!R145,0))))))","v":135464719.50415584},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S144:S158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S144:S158)-S145-S152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!S152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!S145,0))))))","v":2221200},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T144:T158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T144:T158)-T145-T152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!T152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!T145,0))))))","v":2232300},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U144:U158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U144:U158)-U145-U152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!U152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!U145,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V144:V158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V144:V158)-V145-V152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!V152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!V145,0))))))","v":60244222},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W144:W158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W144:W158)-W145-W152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!W152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!W145,0))))))","v":74632278.333333328},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X144:X158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X144:X158)-X145-X152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!X152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!X145,0))))))","v":86239129.802511111},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y144:Y158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y144:Y158)-Y145-Y152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Y152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Y145,0))))))","v":106769926.16078614},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z144:Z158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z144:Z158)-Z145-Z152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Z152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Z145,0))))))","v":128045212.57716802},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA144:AA158),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA144:AA158)-AA145-AA152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!AA152,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!AA145,0))))))","v":46639406.501385286},{"$f":"HLOOKUP($AB$3,$V143:$AA159,17,FALSE)","v":106769926.16078614},{"$f":"HLOOKUP($AC$3,$V143:$AA159,17,FALSE)","v":86239129.802511111}]
[null,{"$f":"VLOOKUP($B$484,$A144:$AB159,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AB159,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A144:$AC159,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B160","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB160","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC160","v":{"$error":"#N/A"}}]
[null,{"$f":"B160","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!N$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!O$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!P$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!Q$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!R$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!S$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!T$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!U$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!V$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!W$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!AN$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!AO$9,0)","v":0},{"$f":"AVERAGE(C162:E162)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F162:H162)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I162:K162)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L162:N162)","v":0},{"$f":"AVERAGE(O162:Q162)","v":0},{"$f":"AVERAGE(R162:T162)","v":0},{"$f":"HLOOKUP($AB$3,$V143:$AA162,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V143:$AA162,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"FERRY IN SERVICE VEHICLE KILOMETRES","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S143","v":"2025/26"},{"$f":"T143","v":"2026/27"},{"$f":"U143","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y143","v":"2018-21"},{"$f":"Z143","v":"2021-24"},{"$f":"AA143","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",null,null,null,{"$f":"V163","v":"2009-12"},"2012-15","2015-18","2018-21","2021-24","2024-27","2018-21","2015-18"]
["Northland","Northland in service vehicle kilometres:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L164","v":0},{"$f":"'base data (TIO ext)'!M164","v":0},{"$f":"'base data (TIO ext)'!N164","v":0},{"$f":"'base data (TIO ext)'!O164","v":0},{"$f":"'base data (TIO ext)'!P164","v":0},{"$f":"'base data (TIO ext)'!Q164","v":0},{"$f":"'base data (TIO ext)'!R164","v":0},{"$f":"'base data (TIO ext)'!S164","v":0},{"$f":"'base data (TIO ext)'!T164","v":0},{"$f":"'base data (TIO ext)'!U164","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W164/$V164-1","v":{"$error":"#DIV/0!"}},{"$f":"X164/$V164-1","v":{"$error":"#DIV/0!"}},{"$f":"Y164/$V164-1","v":{"$error":"#DIV/0!"}},{"$f":"Z164/$V164-1","v":{"$error":"#DIV/0!"}},{"$f":"AA164/$V164-1","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$BU163:$BZ179,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU163:$BZ179,2,FALSE)","v":{"$error":"#DIV/0!"}}]
["Auckland","Auckland in service vehicle kilometres:",{"$f":"'base data (TIO ext)'!C165","v":853239},{"$f":"'base data (TIO ext)'!D165","v":834203},{"$f":"'base data (TIO ext)'!E165","v":829711},{"$f":"'base data (TIO ext)'!F165","v":850030},{"$f":"'base data (TIO ext)'!G165","v":873012},{"$f":"'base data (TIO ext)'!H165","v":938976},{"$f":"'base data (TIO ext)'!I165","v":1453393},{"$f":"'base data (TIO ext)'!J165","v":1441590},{"$f":"'base data (TIO ext)'!K165","v":1482290.4811253855},{"$f":"'base data (TIO ext)'!L165","v":1522990.962250771},{"$f":"'base data (TIO ext)'!M165","v":1723837.034204005},{"$f":"'base data (TIO ext)'!N165","v":1883004.8029208391},{"$f":"'base data (TIO ext)'!O165","v":2136417.3745597918},{"$f":"'base data (TIO ext)'!P165","v":2334127.7874593688},{"$f":"'base data (TIO ext)'!Q165","v":2495193.3365760143},{"$f":"'base data (TIO ext)'!R165","v":2632506.9051304031},{"$f":"'base data (TIO ext)'!S165","v":0},{"$f":"'base data (TIO ext)'!T165","v":0},{"$f":"'base data (TIO ext)'!U165","v":0},{"$f":"AVERAGE(C165:E165)","v":839051},{"$f":"AVERAGE(F165:H165)","v":887339.33333333337},{"$f":"AVERAGE(I165:K165)","v":1459091.1603751285},{"$f":"AVERAGE(L165:N165)","v":1709944.2664585384},{"$f":"AVERAGE(O165:Q165)","v":2321912.832865058},{"$f":"AVERAGE(R165:T165)","v":877502.30171013437},{"$f":"HLOOKUP($AB$3,$V163:$AA179,3,FALSE)","v":1709944.2664585384},{"$f":"HLOOKUP($AC$3,$V163:$AA179,3,FALSE)","v":1459091.1603751285},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7551130185570898E-2,0.73897791716490246,1.0379503349123453,1.7673083434321133,4.5827132927717562E-2,{"$f":"HLOOKUP($Y$3,$BU163:$BZ179,3,FALSE)","v":1.0379503349123453},{"$f":"HLOOKUP($Z$3,$BU163:$BZ179,3,FALSE)","v":1.7673083434321133}]
["Waikato","Waikato in service vehicle kilometres:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L166","v":0},{"$f":"'base data (TIO ext)'!M166","v":0},{"$f":"'base data (TIO ext)'!N166","v":0},{"$f":"'base data (TIO ext)'!O166","v":0},{"$f":"'base data (TIO ext)'!P166","v":0},{"$f":"'base data (TIO ext)'!Q166","v":0},{"$f":"'base data (TIO ext)'!R166","v":0},{"$f":"'base data (TIO ext)'!S166","v":0},{"$f":"'base data (TIO ext)'!T166","v":0},{"$f":"'base data (TIO ext)'!U166","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU163:$BZ179,4,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU163:$BZ179,4,FALSE)","v":{"$error":"#DIV/0!"}}]
["Bay of Plenty","Bay of Plenty in service vehicle kilometres:",0,0,8448,8760,8760,8424,8424,8424,8800,{"$f":"'base data (TIO ext)'!L167","v":0},{"$f":"'base data (TIO ext)'!M167","v":0},{"$f":"'base data (TIO ext)'!N167","v":0},{"$f":"'base data (TIO ext)'!O167","v":0},{"$f":"'base data (TIO ext)'!P167","v":0},{"$f":"'base data (TIO ext)'!Q167","v":0},{"$f":"'base data (TIO ext)'!R167","v":0},{"$f":"'base data (TIO ext)'!S167","v":0},{"$f":"'base data (TIO ext)'!T167","v":0},{"$f":"'base data (TIO ext)'!U167","v":0},{"$f":"AVERAGE(C167:E167)","v":2816},{"$f":"AVERAGE(F167:H167)","v":8648},{"$f":"AVERAGE(I167:K167)","v":8549.3333333333339},{"$f":"AVERAGE(L167:N167)","v":0},{"$f":"AVERAGE(O167:Q167)","v":0},{"$f":"AVERAGE(R167:T167)","v":0},{"$f":"HLOOKUP($AB$3,$V163:$AA179,5,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V163:$AA179,5,FALSE)","v":8549.3333333333339},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0710227272727271,2.0359848484848486,-1,-1,-1,{"$f":"HLOOKUP($Y$3,$BU163:$BZ179,5,FALSE)","v":-1},{"$f":"HLOOKUP($Z$3,$BU163:$BZ179,5,FALSE)","v":-1}]
["Gisborne","Gisborne in service vehicle kilometres:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L168","v":0},{"$f":"'base data (TIO ext)'!M168","v":0},{"$f":"'base data (TIO ext)'!N168","v":0},{"$f":"'base data (TIO ext)'!O168","v":0},{"$f":"'base data (TIO ext)'!P168","v":0},{"$f":"'base data (TIO ext)'!Q168","v":0},{"$f":"'base data (TIO ext)'!R168","v":0},{"$f":"'base data (TIO ext)'!S168","v":0},{"$f":"'base data (TIO ext)'!T168","v":0},{"$f":"'base data (TIO ext)'!U168","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU163:$BZ179,6,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU163:$BZ179,6,FALSE)","v":{"$error":"#DIV/0!"}}]
["Hawkes Bay","Hawkes Bay in service vehicle kilometres:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L169","v":0},{"$f":"'base data (TIO ext)'!M169","v":0},{"$f":"'base data (TIO ext)'!N169","v":0},{"$f":"'base data (TIO ext)'!O169","v":0},{"$f":"'base data (TIO ext)'!P169","v":0},{"$f":"'base data (TIO ext)'!Q169","v":0},{"$f":"'base data (TIO ext)'!R169","v":0},{"$f":"'base data (TIO ext)'!S169","v":0},{"$f":"'base data (TIO ext)'!T169","v":0},{"$f":"'base data (TIO ext)'!U169","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU163:$BZ179,7,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU163:$BZ179,7,FALSE)","v":{"$error":"#DIV/0!"}}]
["Taranaki","Taranaki in service vehicle kilometres:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L170","v":0},{"$f":"'base data (TIO ext)'!M170","v":0},{"$f":"'base data (TIO ext)'!N170","v":0},{"$f":"'base data (TIO ext)'!O170","v":0},{"$f":"'base data (TIO ext)'!P170","v":0},{"$f":"'base data (TIO ext)'!Q170","v":0},{"$f":"'base data (TIO ext)'!R170","v":0},{"$f":"'base data (TIO ext)'!S170","v":0},{"$f":"'base data (TIO ext)'!T170","v":0},{"$f":"'base data (TIO ext)'!U170","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU163:$BZ179,8,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU163:$BZ179,8,FALSE)","v":{"$error":"#DIV/0!"}}]
["Manawatu-Wanganui","Manawatu-Wanganui in service vehicle kilometres:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L171","v":0},{"$f":"'base data (TIO ext)'!M171","v":0},{"$f":"'base data (TIO ext)'!N171","v":0},{"$f":"'base data (TIO ext)'!O171","v":0},{"$f":"'base data (TIO ext)'!P171","v":0},{"$f":"'base data (TIO ext)'!Q171","v":0},{"$f":"'base data (TIO ext)'!R171","v":0},{"$f":"'base data (TIO ext)'!S171","v":0},{"$f":"'base data (TIO ext)'!T171","v":0},{"$f":"'base data (TIO ext)'!U171","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU163:$BZ179,9,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU163:$BZ179,9,FALSE)","v":{"$error":"#DIV/0!"}}]
["Wellington","Wellington in service vehicle kilometres:",92444,97908,106261,109083,104858,100304,107216,97181,110700,{"$f":"'base data (TIO ext)'!L172","v":98200},{"$f":"'base data (TIO ext)'!M172","v":98700},{"$f":"'base data (TIO ext)'!N172","v":99200},{"$f":"'base data (TIO ext)'!O172","v":99700},{"$f":"'base data (TIO ext)'!P172","v":100200},{"$f":"'base data (TIO ext)'!Q172","v":100700},{"$f":"'base data (TIO ext)'!R172","v":101200},{"$f":"'base data (TIO ext)'!S172","v":101700},{"$f":"'base data (TIO ext)'!T172","v":102200},{"$f":"'base data (TIO ext)'!U172","v":0},{"$f":"AVERAGE(C172:E172)","v":98871},{"$f":"AVERAGE(F172:H172)","v":104748.33333333333},{"$f":"AVERAGE(I172:K172)","v":105032.33333333333},{"$f":"AVERAGE(L172:N172)","v":98700},{"$f":"AVERAGE(O172:Q172)","v":100200},{"$f":"AVERAGE(R172:T172)","v":101700},{"$f":"HLOOKUP($AB$3,$V163:$AA179,10,FALSE)","v":98700},{"$f":"HLOOKUP($AC$3,$V163:$AA179,10,FALSE)","v":105032.33333333333},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9444461301426443E-2,6.2316891033096899E-2,-1.7295263525199944E-3,1.3441757441514657E-2,2.8613041235549419E-2,{"$f":"HLOOKUP($Y$3,$BU163:$BZ179,10,FALSE)","v":-1.7295263525199944E-3},{"$f":"HLOOKUP($Z$3,$BU163:$BZ179,10,FALSE)","v":1.3441757441514657E-2}]
["Marlborough","Marlborough in service vehicle kilometres:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L173","v":0},{"$f":"'base data (TIO ext)'!M173","v":0},{"$f":"'base data (TIO ext)'!N173","v":0},{"$f":"'base data (TIO ext)'!O173","v":0},{"$f":"'base data (TIO ext)'!P173","v":0},{"$f":"'base data (TIO ext)'!Q173","v":0},{"$f":"'base data (TIO ext)'!R173","v":0},{"$f":"'base data (TIO ext)'!S173","v":0},{"$f":"'base data (TIO ext)'!T173","v":0},{"$f":"'base data (TIO ext)'!U173","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU163:$BZ179,11,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU163:$BZ179,11,FALSE)","v":{"$error":"#DIV/0!"}}]
["Nelson","Nelson in service vehicle kilometres:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L174","v":0},{"$f":"'base data (TIO ext)'!M174","v":0},{"$f":"'base data (TIO ext)'!N174","v":0},{"$f":"'base data (TIO ext)'!O174","v":0},{"$f":"'base data (TIO ext)'!P174","v":0},{"$f":"'base data (TIO ext)'!Q174","v":0},{"$f":"'base data (TIO ext)'!R174","v":0},{"$f":"'base data (TIO ext)'!S174","v":0},{"$f":"'base data (TIO ext)'!T174","v":0},{"$f":"'base data (TIO ext)'!U174","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU163:$BZ179,12,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU163:$BZ179,12,FALSE)","v":{"$error":"#DIV/0!"}}]
["Canterbury","Canterbury in service vehicle kilometres:",47481,47481,47476,47482,47268,47223,47466,47466,49603,{"$f":"'base data (TIO ext)'!L175","v":47466},{"$f":"'base data (TIO ext)'!M175","v":47466},{"$f":"'base data (TIO ext)'!N175","v":47466},{"$f":"'base data (TIO ext)'!O175","v":47466},{"$f":"'base data (TIO ext)'!P175","v":47466},{"$f":"'base data (TIO ext)'!Q175","v":47466},{"$f":"'base data (TIO ext)'!R175","v":47466},{"$f":"'base data (TIO ext)'!S175","v":47466},{"$f":"'base data (TIO ext)'!T175","v":47466},{"$f":"'base data (TIO ext)'!U175","v":0},{"$f":"AVERAGE(C175:E175)","v":47479.333333333336},{"$f":"AVERAGE(F175:H175)","v":47324.333333333336},{"$f":"AVERAGE(I175:K175)","v":48178.333333333336},{"$f":"AVERAGE(L175:N175)","v":47466},{"$f":"AVERAGE(O175:Q175)","v":47466},{"$f":"AVERAGE(R175:T175)","v":47466},{"$f":"HLOOKUP($AB$3,$V163:$AA179,13,FALSE)","v":47466},{"$f":"HLOOKUP($AC$3,$V163:$AA179,13,FALSE)","v":48178.333333333336},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.264578272651919E-3,1.4722194919895015E-2,-2.808239374324506E-4,-2.808239374324506E-4,-2.808239374324506E-4,{"$f":"HLOOKUP($Y$3,$BU163:$BZ179,13,FALSE)","v":-2.808239374324506E-4},{"$f":"HLOOKUP($Z$3,$BU163:$BZ179,13,FALSE)","v":-2.808239374324506E-4}]
["West Coast","West Coast in service vehicle kilometres:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L176","v":0},{"$f":"'base data (TIO ext)'!M176","v":0},{"$f":"'base data (TIO ext)'!N176","v":0},{"$f":"'base data (TIO ext)'!O176","v":0},{"$f":"'base data (TIO ext)'!P176","v":0},{"$f":"'base data (TIO ext)'!Q176","v":0},{"$f":"'base data (TIO ext)'!R176","v":0},{"$f":"'base data (TIO ext)'!S176","v":0},{"$f":"'base data (TIO ext)'!T176","v":0},{"$f":"'base data (TIO ext)'!U176","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU163:$BZ179,14,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU163:$BZ179,14,FALSE)","v":{"$error":"#DIV/0!"}}]
["Otago","Otago in service vehicle kilometres:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L177","v":0},{"$f":"'base data (TIO ext)'!M177","v":0},{"$f":"'base data (TIO ext)'!N177","v":0},{"$f":"'base data (TIO ext)'!O177","v":0},{"$f":"'base data (TIO ext)'!P177","v":0},{"$f":"'base data (TIO ext)'!Q177","v":0},{"$f":"'base data (TIO ext)'!R177","v":0},{"$f":"'base data (TIO ext)'!S177","v":0},{"$f":"'base data (TIO ext)'!T177","v":0},{"$f":"'base data (TIO ext)'!U177","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU163:$BZ179,15,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU163:$BZ179,15,FALSE)","v":{"$error":"#DIV/0!"}}]
["Southland","Southland in service vehicle kilometres:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L178","v":0},{"$f":"'base data (TIO ext)'!M178","v":0},{"$f":"'base data (TIO ext)'!N178","v":0},{"$f":"'base data (TIO ext)'!O178","v":0},{"$f":"'base data (TIO ext)'!P178","v":0},{"$f":"'base data (TIO ext)'!Q178","v":0},{"$f":"'base data (TIO ext)'!R178","v":0},{"$f":"'base data (TIO ext)'!S178","v":0},{"$f":"'base data (TIO ext)'!T178","v":0},{"$f":"'base data (TIO ext)'!U178","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU163:$BZ179,16,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU163:$BZ179,16,FALSE)","v":{"$error":"#DIV/0!"}}]
["National","National total in service vehicle kilometres",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C164:C178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C164:C178)-C165-C172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!C172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!C165,0))))))","v":993164},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D164:D178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D164:D178)-D165-D172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!D172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!D165,0))))))","v":979592},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E164:E178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E164:E178)-E165-E172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!E172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!E165,0))))))","v":991896},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F164:F178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F164:F178)-F165-F172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!F172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!F165,0))))))","v":1015355},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G164:G178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G164:G178)-G165-G172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!G172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!G165,0))))))","v":1033898},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H164:H178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H164:H178)-H165-H172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!H172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!H165,0))))))","v":1094927},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I164:I178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I164:I178)-I165-I172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!I172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!I165,0))))))","v":1616499},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J164:J178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J164:J178)-J165-J172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!J172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!J165,0))))))","v":1594661},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K164:K178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K164:K178)-K165-K172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!K172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!K165,0))))))","v":1651393.4811253855},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L164:L178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L164:L178)-L165-L172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!L172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!L165,0))))))","v":1668656.962250771},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M164:M178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M164:M178)-M165-M172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!M172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!M165,0))))))","v":1870003.034204005},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N164:N178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N164:N178)-N165-N172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!N172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!N165,0))))))","v":2029670.8029208391},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O164:O178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O164:O178)-O165-O172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!O172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!O165,0))))))","v":2283583.3745597918},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P164:P178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P164:P178)-P165-P172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!P172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!P165,0))))))","v":2481793.7874593688},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q164:Q178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q164:Q178)-Q165-Q172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Q172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Q165,0))))))","v":2643359.3365760143},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R164:R178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R164:R178)-R165-R172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!R172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!R165,0))))))","v":2781172.9051304031},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S164:S178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S164:S178)-S165-S172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!S172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!S165,0))))))","v":149166},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T164:T178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T164:T178)-T165-T172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!T172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!T165,0))))))","v":149666},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U164:U178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U164:U178)-U165-U172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!U172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!U165,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V164:V178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V164:V178)-V165-V172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!V172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!V165,0))))))","v":988217.33333333337},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W164:W178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W164:W178)-W165-W172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!W172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!W165,0))))))","v":1048060.0000000001},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X164:X178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X164:X178)-X165-X172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!X172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!X165,0))))))","v":1620851.1603751283},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y164:Y178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y164:Y178)-Y165-Y172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Y172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Y165,0))))))","v":1856110.2664585384},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z164:Z178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z164:Z178)-Z165-Z172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Z172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Z165,0))))))","v":2469578.832865058},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA164:AA178),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA164:AA178)-AA165-AA172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!AA172,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!AA165,0))))))","v":1026668.3017101344},{"$f":"HLOOKUP($AB$3,$V163:$AA179,17,FALSE)","v":1856110.2664585384},{"$f":"HLOOKUP($AC$3,$V163:$AA179,17,FALSE)","v":1620851.1603751283},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0556179949619704E-2,0.64017681708523777,0.87824095353370812,1.4990239996448738,3.8909425163696554E-2,{"$f":"HLOOKUP($Y$3,$BU163:$BZ179,17,FALSE)","v":0.87824095353370812},{"$f":"HLOOKUP($Z$3,$BU163:$BZ179,17,FALSE)","v":1.4990239996448738}]
[null,{"$f":"VLOOKUP($B$484,$A164:$AB179,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AB179,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A164:$AC179,29,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP($B$1,$A164:$CB179,79,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$1,$A164:$CB179,80,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B180","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB180","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC180","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$BU163:$BZ181,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$BU163:$BZ181,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B180","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!N$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!O$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!P$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!Q$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!R$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!S$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!T$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!U$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!V$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!W$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!AN$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!AO$10,0)","v":0},{"$f":"AVERAGE(C182:E182)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F182:H182)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I182:K182)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L182:N182)","v":0},{"$f":"AVERAGE(O182:Q182)","v":0},{"$f":"AVERAGE(R182:T182)","v":0},{"$f":"HLOOKUP($AB$3,$V163:$AA182,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V163:$AA182,20,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$BU163:$BZ210,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$BU163:$BZ182,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"FERRY SERVICE FARE REVENUE (TOTAL)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S163","v":"2025/26"},{"$f":"T163","v":"2026/27"},{"$f":"U163","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y163","v":"2018-21"},{"$f":"Z163","v":"2021-24"},{"$f":"AA163","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland fare revenue (total):",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L184","v":0},{"$f":"'base data (TIO ext)'!M184","v":0},{"$f":"'base data (TIO ext)'!N184","v":0},{"$f":"'base data (TIO ext)'!O184","v":0},{"$f":"'base data (TIO ext)'!P184","v":0},{"$f":"'base data (TIO ext)'!Q184","v":0},{"$f":"'base data (TIO ext)'!R184","v":0},{"$f":"'base data (TIO ext)'!S184","v":0},{"$f":"'base data (TIO ext)'!T184","v":0},{"$f":"'base data (TIO ext)'!U184","v":0}]
["Auckland","Auckland fare revenue (total):",{"$f":"'base data (TIO ext)'!C185","v":21318547},{"$f":"'base data (TIO ext)'!D185","v":24501665.640579712},{"$f":"'base data (TIO ext)'!E185","v":28129669.838695653},{"$f":"'base data (TIO ext)'!F185","v":28732153.947826087},{"$f":"'base data (TIO ext)'!G185","v":28103455.752173912},{"$f":"'base data (TIO ext)'!H185","v":29756875},{"$f":"'base data (TIO ext)'!I185","v":32795361},{"$f":"'base data (TIO ext)'!J185","v":35152851},{"$f":"'base data (TIO ext)'!K185","v":34308961.673267893},{"$f":"'base data (TIO ext)'!L185","v":36043792.667256899},{"$f":"'base data (TIO ext)'!M185","v":37534521.754637197},{"$f":"'base data (TIO ext)'!N185","v":39488223.09187448},{"$f":"'base data (TIO ext)'!O185","v":41178782.077354431},{"$f":"'base data (TIO ext)'!P185","v":42704262.652247943},{"$f":"'base data (TIO ext)'!Q185","v":44130701.012805477},{"$f":"'base data (TIO ext)'!R185","v":45502684.697785117},{"$f":"'base data (TIO ext)'!S185","v":0},{"$f":"'base data (TIO ext)'!T185","v":0},{"$f":"'base data (TIO ext)'!U185","v":0},{"$f":"AVERAGE(C185:E185)","v":24649960.826425124},{"$f":"AVERAGE(F185:H185)","v":28864161.566666666},{"$f":"AVERAGE(I185:K185)","v":34085724.557755969},{"$f":"AVERAGE(L185:N185)","v":37688845.837922864},{"$f":"AVERAGE(O185:Q185)","v":42671248.580802612},{"$f":"AVERAGE(R185:T185)","v":15167561.565928372},{"$f":"HLOOKUP($AB$3,$V183:$AA199,3,FALSE)","v":37688845.837922864},{"$f":"HLOOKUP($AC$3,$V183:$AA199,3,FALSE)","v":34085724.557755969}]
["Waikato","Waikato fare revenue (total):",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L186","v":0},{"$f":"'base data (TIO ext)'!M186","v":0},{"$f":"'base data (TIO ext)'!N186","v":0},{"$f":"'base data (TIO ext)'!O186","v":0},{"$f":"'base data (TIO ext)'!P186","v":0},{"$f":"'base data (TIO ext)'!Q186","v":0},{"$f":"'base data (TIO ext)'!R186","v":0},{"$f":"'base data (TIO ext)'!S186","v":0},{"$f":"'base data (TIO ext)'!T186","v":0},{"$f":"'base data (TIO ext)'!U186","v":0}]
["Bay of Plenty","Bay of Plenty fare revenue (total):",33898,38761,33497,35699,40885,39415,39415,39415,40900,{"$f":"'base data (TIO ext)'!L187","v":0},{"$f":"'base data (TIO ext)'!M187","v":0},{"$f":"'base data (TIO ext)'!N187","v":0},{"$f":"'base data (TIO ext)'!O187","v":0},{"$f":"'base data (TIO ext)'!P187","v":0},{"$f":"'base data (TIO ext)'!Q187","v":0},{"$f":"'base data (TIO ext)'!R187","v":0},{"$f":"'base data (TIO ext)'!S187","v":0},{"$f":"'base data (TIO ext)'!T187","v":0},{"$f":"'base data (TIO ext)'!U187","v":0},{"$f":"AVERAGE(C187:E187)","v":35385.333333333336},{"$f":"AVERAGE(F187:H187)","v":38666.333333333336},{"$f":"AVERAGE(I187:K187)","v":39910},{"$f":"AVERAGE(L187:N187)","v":0},{"$f":"AVERAGE(O187:Q187)","v":0},{"$f":"AVERAGE(R187:T187)","v":0},{"$f":"HLOOKUP($AB$3,$V183:$AA199,5,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V183:$AA199,5,FALSE)","v":39910}]
["Gisborne","Gisborne fare revenue (total):",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L188","v":0},{"$f":"'base data (TIO ext)'!M188","v":0},{"$f":"'base data (TIO ext)'!N188","v":0},{"$f":"'base data (TIO ext)'!O188","v":0},{"$f":"'base data (TIO ext)'!P188","v":0},{"$f":"'base data (TIO ext)'!Q188","v":0},{"$f":"'base data (TIO ext)'!R188","v":0},{"$f":"'base data (TIO ext)'!S188","v":0},{"$f":"'base data (TIO ext)'!T188","v":0},{"$f":"'base data (TIO ext)'!U188","v":0}]
["Hawkes Bay","Hawkes Bay fare revenue (total):",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L189","v":0},{"$f":"'base data (TIO ext)'!M189","v":0},{"$f":"'base data (TIO ext)'!N189","v":0},{"$f":"'base data (TIO ext)'!O189","v":0},{"$f":"'base data (TIO ext)'!P189","v":0},{"$f":"'base data (TIO ext)'!Q189","v":0},{"$f":"'base data (TIO ext)'!R189","v":0},{"$f":"'base data (TIO ext)'!S189","v":0},{"$f":"'base data (TIO ext)'!T189","v":0},{"$f":"'base data (TIO ext)'!U189","v":0}]
["Taranaki","Taranaki fare revenue (total):",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L190","v":0},{"$f":"'base data (TIO ext)'!M190","v":0},{"$f":"'base data (TIO ext)'!N190","v":0},{"$f":"'base data (TIO ext)'!O190","v":0},{"$f":"'base data (TIO ext)'!P190","v":0},{"$f":"'base data (TIO ext)'!Q190","v":0},{"$f":"'base data (TIO ext)'!R190","v":0},{"$f":"'base data (TIO ext)'!S190","v":0},{"$f":"'base data (TIO ext)'!T190","v":0},{"$f":"'base data (TIO ext)'!U190","v":0}]
["Manawatu-Wanganui","Manawatu-Wanganui fare revenue (total):",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L191","v":0},{"$f":"'base data (TIO ext)'!M191","v":0},{"$f":"'base data (TIO ext)'!N191","v":0},{"$f":"'base data (TIO ext)'!O191","v":0},{"$f":"'base data (TIO ext)'!P191","v":0},{"$f":"'base data (TIO ext)'!Q191","v":0},{"$f":"'base data (TIO ext)'!R191","v":0},{"$f":"'base data (TIO ext)'!S191","v":0},{"$f":"'base data (TIO ext)'!T191","v":0},{"$f":"'base data (TIO ext)'!U191","v":0}]
["Wellington","Wellington fare revenue (total):",1203245,1178149.4420289856,1225558.5217391304,1402052.5217391304,1284945.6956521738,1358960,1444588,1428981,1401953.5217391304,{"$f":"'base data (TIO ext)'!L192","v":1456992},{"$f":"'base data (TIO ext)'!M192","v":1465194},{"$f":"'base data (TIO ext)'!N192","v":1473418},{"$f":"'base data (TIO ext)'!O192","v":1481855},{"$f":"'base data (TIO ext)'!P192","v":1490318},{"$f":"'base data (TIO ext)'!Q192","v":1498901},{"$f":"'base data (TIO ext)'!R192","v":1507615},{"$f":"'base data (TIO ext)'!S192","v":1516456},{"$f":"'base data (TIO ext)'!T192","v":1525433},{"$f":"'base data (TIO ext)'!U192","v":0},{"$f":"AVERAGE(C192:E192)","v":1202317.654589372},{"$f":"AVERAGE(F192:H192)","v":1348652.7391304348},{"$f":"AVERAGE(I192:K192)","v":1425174.1739130437},{"$f":"AVERAGE(L192:N192)","v":1465201.3333333333},{"$f":"AVERAGE(O192:Q192)","v":1490358},{"$f":"AVERAGE(R192:T192)","v":1516501.3333333333},{"$f":"HLOOKUP($AB$3,$V183:$AA199,10,FALSE)","v":1465201.3333333333},{"$f":"HLOOKUP($AC$3,$V183:$AA199,10,FALSE)","v":1425174.1739130437}]
["Marlborough","Marlborough fare revenue (total):",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L193","v":0},{"$f":"'base data (TIO ext)'!M193","v":0},{"$f":"'base data (TIO ext)'!N193","v":0},{"$f":"'base data (TIO ext)'!O193","v":0},{"$f":"'base data (TIO ext)'!P193","v":0},{"$f":"'base data (TIO ext)'!Q193","v":0},{"$f":"'base data (TIO ext)'!R193","v":0},{"$f":"'base data (TIO ext)'!S193","v":0},{"$f":"'base data (TIO ext)'!T193","v":0},{"$f":"'base data (TIO ext)'!U193","v":0}]
["Nelson","Nelson fare revenue (total):",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L194","v":0},{"$f":"'base data (TIO ext)'!M194","v":0},{"$f":"'base data (TIO ext)'!N194","v":0},{"$f":"'base data (TIO ext)'!O194","v":0},{"$f":"'base data (TIO ext)'!P194","v":0},{"$f":"'base data (TIO ext)'!Q194","v":0},{"$f":"'base data (TIO ext)'!R194","v":0},{"$f":"'base data (TIO ext)'!S194","v":0},{"$f":"'base data (TIO ext)'!T194","v":0},{"$f":"'base data (TIO ext)'!U194","v":0}]
["Canterbury","Canterbury fare revenue (total):",422112,289377.12173913041,227729.53913043477,330215.46956521738,392239.96521739132,412007,458782,449591,535436.97109740681,{"$f":"'base data (TIO ext)'!L195","v":385268},{"$f":"'base data (TIO ext)'!M195","v":389012},{"$f":"'base data (TIO ext)'!N195","v":393012},{"$f":"'base data (TIO ext)'!O195","v":396942},{"$f":"'base data (TIO ext)'!P195","v":400911},{"$f":"'base data (TIO ext)'!Q195","v":404921},{"$f":"'base data (TIO ext)'!R195","v":408970},{"$f":"'base data (TIO ext)'!S195","v":413059},{"$f":"'base data (TIO ext)'!T195","v":417190},{"$f":"'base data (TIO ext)'!U195","v":0},{"$f":"AVERAGE(C195:E195)","v":313072.88695652172},{"$f":"AVERAGE(F195:H195)","v":378154.1449275362},{"$f":"AVERAGE(I195:K195)","v":481269.99036580231},{"$f":"AVERAGE(L195:N195)","v":389097.33333333331},{"$f":"AVERAGE(O195:Q195)","v":400924.66666666669},{"$f":"AVERAGE(R195:T195)","v":413073},{"$f":"HLOOKUP($AB$3,$V183:$AA199,13,FALSE)","v":389097.33333333331},{"$f":"HLOOKUP($AC$3,$V183:$AA199,13,FALSE)","v":481269.99036580231}]
["West Coast","West Coast fare revenue (total):",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L196","v":0},{"$f":"'base data (TIO ext)'!M196","v":0},{"$f":"'base data (TIO ext)'!N196","v":0},{"$f":"'base data (TIO ext)'!O196","v":0},{"$f":"'base data (TIO ext)'!P196","v":0},{"$f":"'base data (TIO ext)'!Q196","v":0},{"$f":"'base data (TIO ext)'!R196","v":0},{"$f":"'base data (TIO ext)'!S196","v":0},{"$f":"'base data (TIO ext)'!T196","v":0},{"$f":"'base data (TIO ext)'!U196","v":0}]
["Otago","Otago fare revenue (total):",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L197","v":0},{"$f":"'base data (TIO ext)'!M197","v":0},{"$f":"'base data (TIO ext)'!N197","v":0},{"$f":"'base data (TIO ext)'!O197","v":0},{"$f":"'base data (TIO ext)'!P197","v":0},{"$f":"'base data (TIO ext)'!Q197","v":0},{"$f":"'base data (TIO ext)'!R197","v":0},{"$f":"'base data (TIO ext)'!S197","v":0},{"$f":"'base data (TIO ext)'!T197","v":0},{"$f":"'base data (TIO ext)'!U197","v":0}]
["Southland","Southland fare revenue (total):",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L198","v":0},{"$f":"'base data (TIO ext)'!M198","v":0},{"$f":"'base data (TIO ext)'!N198","v":0},{"$f":"'base data (TIO ext)'!O198","v":0},{"$f":"'base data (TIO ext)'!P198","v":0},{"$f":"'base data (TIO ext)'!Q198","v":0},{"$f":"'base data (TIO ext)'!R198","v":0},{"$f":"'base data (TIO ext)'!S198","v":0},{"$f":"'base data (TIO ext)'!T198","v":0},{"$f":"'base data (TIO ext)'!U198","v":0}]
["National","National total fare revenue (total):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C184:C198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C184:C198)-C185-C192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!C192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!C185,0))))))","v":22977802},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D184:D198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D184:D198)-D185-D192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!D192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!D185,0))))))","v":26007953.204347827},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E184:E198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E184:E198)-E185-E192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!E192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!E185,0))))))","v":29616454.899565216},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F184:F198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F184:F198)-F185-F192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!F192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!F185,0))))))","v":30500120.939130433},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G184:G198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G184:G198)-G185-G192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!G192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!G185,0))))))","v":29821526.41304348},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H184:H198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H184:H198)-H185-H192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!H192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!H185,0))))))","v":31567257},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I184:I198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I184:I198)-I185-I192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!I192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!I185,0))))))","v":34738146},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J184:J198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J184:J198)-J185-J192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!J192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!J185,0))))))","v":37070838},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K184:K198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K184:K198)-K185-K192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!K192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!K185,0))))))","v":36287252.166104436},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L184:L198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L184:L198)-L185-L192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!L192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!L185,0))))))","v":37886052.667256899},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M184:M198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M184:M198)-M185-M192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!M192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!M185,0))))))","v":39388727.754637197},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N184:N198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N184:N198)-N185-N192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!N192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!N185,0))))))","v":41354653.09187448},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O184:O198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O184:O198)-O185-O192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!O192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!O185,0))))))","v":43057579.077354431},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P184:P198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P184:P198)-P185-P192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!P192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!P185,0))))))","v":44595491.652247943},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q184:Q198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q184:Q198)-Q185-Q192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Q192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Q185,0))))))","v":46034523.012805477},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R184:R198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R184:R198)-R185-R192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!R192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!R185,0))))))","v":47419269.697785117},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S184:S198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S184:S198)-S185-S192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!S192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!S185,0))))))","v":1929515},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T184:T198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T184:T198)-T185-T192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!T192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!T185,0))))))","v":1942623},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U184:U198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U184:U198)-U185-U192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!U192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!U185,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V184:V198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V184:V198)-V185-V192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!V192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!V185,0))))))","v":26200736.70130435},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W184:W198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W184:W198)-W185-W192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!W192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!W185,0))))))","v":30629634.784057967},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X184:X198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X184:X198)-X185-X192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!X192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!X185,0))))))","v":36032078.722034819},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y184:Y198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y184:Y198)-Y185-Y192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Y192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Y185,0))))))","v":39543144.504589535},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z184:Z198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z184:Z198)-Z185-Z192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Z192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Z185,0))))))","v":44562531.247469276},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA184:AA198),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA184:AA198)-AA185-AA192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!AA192,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!AA185,0))))))","v":17097135.899261706},{"$f":"HLOOKUP($AB$3,$V183:$AA199,17,FALSE)","v":39543144.504589535},{"$f":"HLOOKUP($AC$3,$V183:$AA199,17,FALSE)","v":36032078.722034819}]
[null,{"$f":"VLOOKUP($B$484,$A184:$AB199,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AB199,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A184:$AC199,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B200","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB200","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC200","v":{"$error":"#N/A"}}]
[null,{"$f":"B200","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!N$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!O$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!P$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!Q$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!R$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!S$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!T$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!U$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!V$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!W$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!AN$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!AO$13,0)","v":0},{"$f":"AVERAGE(C202:E202)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F202:H202)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I202:K202)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L202:N202)","v":0},{"$f":"AVERAGE(O202:Q202)","v":0},{"$f":"AVERAGE(R202:T202)","v":0},{"$f":"HLOOKUP($AB$3,$V183:$AA202,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V183:$AA202,20,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1242000,2556000,4310000,{"$f":"4875272*1.03","v":5021530.16},{"$f":"4875272*(1.03*1.03)","v":5172176.0647999998},{"$f":"4875272*(1.03*1.03*1.03)","v":5327341.346744},{"$f":"4875272*(1.03*1.03*1.03*1.03)","v":5487161.5871463204},{"$f":"4875272*(1.03*1.03*1.03*1.03*1.03)","v":5651776.4347607102},{"$f":"4875272*(1.03*1.03*1.03*1.03*1.03)","v":5651776.4347607102},{"$f":"4875272*(1.03*1.03*1.03*1.03*1.03)","v":5651776.4347607102}]
[null,"FERRY SERVICE EXPENDITURE (NET)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S183","v":"2025/26"},{"$f":"T183","v":"2026/27"},{"$f":"U183","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y183","v":"2018-21"},{"$f":"Z183","v":"2021-24"},{"$f":"AA183","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland services expenditure (net):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,218000,1268000,2721000,{"$f":"BJ204*1.03","v":2802630},2886708.9,2973310.1669999999,3062509.4720100001,3154384.7561703003,3249016.2988554095,3346486.7878210717]
["Auckland","Auckland services expenditure (net):",{"$f":"'base data (TIO ext)'!C205","v":6588104.8636502},{"$f":"'base data (TIO ext)'!D205","v":6631799.9199058264},{"$f":"'base data (TIO ext)'!E205","v":7574657.9086302202},{"$f":"'base data (TIO ext)'!F205","v":8174446},{"$f":"'base data (TIO ext)'!G205","v":8565002},{"$f":"'base data (TIO ext)'!H205","v":8432752},{"$f":"'base data (TIO ext)'!I205","v":9014441},{"$f":"'base data (TIO ext)'!J205","v":8740537},{"$f":"'base data (TIO ext)'!K205","v":10274943},{"$f":"'base data (TIO ext)'!L205","v":10804751},{"$f":"'base data (TIO ext)'!M205","v":11128300},{"$f":"'base data (TIO ext)'!N205","v":12951590},{"$f":"'base data (TIO ext)'!O205","v":15356747},{"$f":"'base data (TIO ext)'!P205","v":15740948},{"$f":"'base data (TIO ext)'!Q205","v":16100990},{"$f":"'base data (TIO ext)'!R205","v":16446411},{"$f":"'base data (TIO ext)'!S205","v":0},{"$f":"'base data (TIO ext)'!T205","v":0},{"$f":"'base data (TIO ext)'!U205","v":0},{"$f":"AVERAGE(C205:E205)","v":6931520.8973954143},{"$f":"AVERAGE(F205:H205)","v":8390733.333333334},{"$f":"AVERAGE(I205:K205)","v":9343307},{"$f":"AVERAGE(L205:N205)","v":11628213.666666666},{"$f":"AVERAGE(O205:Q205)","v":15732895},{"$f":"AVERAGE(R205:T205)","v":5482137},{"$f":"HLOOKUP($AB$3,$V203:$AA219,3,FALSE)","v":11628213.666666666},{"$f":"HLOOKUP($AC$3,$V203:$AA219,3,FALSE)","v":9343307},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9176748,9068662,8931293,10082367,10581767,10970197,12354794,13195498,13323390,13400628,null,null,null,null,{"$f":"AT205+BH204","v":9394748},10336662,11652293,12884997,13468475.9,13943507.166999999,15417303.47201,16349882.756170301,16572406.298855409,16747114.787821071]
["Waikato","Waikato services expenditure (net):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($AC$3,$V203:$AA219,4,FALSE)","v":0}]
["Bay of Plenty","Bay of Plenty services expenditure (net):",0,0,0,50370,62496,47520,{"$f":"'base data (TIO ext)'!I207","v":35883},{"$f":"'base data (TIO ext)'!J207","v":41048},{"$f":"'base data (TIO ext)'!K207","v":34700},{"$f":"'base data (TIO ext)'!L207","v":48450},{"$f":"'base data (TIO ext)'!M207","v":49514},{"$f":"'base data (TIO ext)'!N207","v":50607},{"$f":"'base data (TIO ext)'!O207","v":51718},{"$f":"'base data (TIO ext)'!P207","v":52910},{"$f":"'base data (TIO ext)'!Q207","v":54126},{"$f":"'base data (TIO ext)'!R207","v":55423},{"$f":"'base data (TIO ext)'!S207","v":0},{"$f":"'base data (TIO ext)'!T207","v":0},{"$f":"'base data (TIO ext)'!U207","v":0},{"$f":"AVERAGE(C207:E207)","v":0},{"$f":"AVERAGE(F207:H207)","v":53462},{"$f":"AVERAGE(I207:K207)","v":37210.333333333336},{"$f":"AVERAGE(L207:N207)","v":49523.666666666664},{"$f":"AVERAGE(O207:Q207)","v":52918},{"$f":"AVERAGE(R207:T207)","v":18474.333333333332},{"$f":"HLOOKUP($AB$3,$V203:$AA219,5,FALSE)","v":49523.666666666664},{"$f":"HLOOKUP($AC$3,$V203:$AA219,5,FALSE)","v":37210.333333333336}]
["Gisborne","Gisborne services expenditure (net):"]
["Hawkes Bay","Hawkes Bay services expenditure (net):"]
["Taranaki","Taranaki services expenditure (net):"]
["Manawatu-Wanganui","Manawatu-Wanganui services expenditure (net):"]
["Wellington","Wellington services expenditure (net):",303501.57398327225,321350.16457601998,341309.53810262994,301025,300708,292759,{"$f":"'base data (TIO ext)'!I212","v":290648},{"$f":"'base data (TIO ext)'!J212","v":295414},{"$f":"'base data (TIO ext)'!K212","v":315814.02},{"$f":"'base data (TIO ext)'!L212","v":323409},{"$f":"'base data (TIO ext)'!M212","v":328260},{"$f":"'base data (TIO ext)'!N212","v":333184},{"$f":"'base data (TIO ext)'!O212","v":338181},{"$f":"'base data (TIO ext)'!P212","v":343254},{"$f":"'base data (TIO ext)'!Q212","v":348403},{"$f":"'base data (TIO ext)'!R212","v":353629},{"$f":"'base data (TIO ext)'!S212","v":0},{"$f":"'base data (TIO ext)'!T212","v":0},{"$f":"'base data (TIO ext)'!U212","v":0},{"$f":"AVERAGE(C212:E212)","v":322053.75888730737},{"$f":"AVERAGE(F212:H212)","v":298164},{"$f":"AVERAGE(I212:K212)","v":300625.34000000003},{"$f":"AVERAGE(L212:N212)","v":328284.33333333331},{"$f":"AVERAGE(O212:Q212)","v":343279.33333333331},{"$f":"AVERAGE(R212:T212)","v":117876.33333333333},{"$f":"HLOOKUP($AB$3,$V203:$AA219,10,FALSE)","v":328284.33333333331},{"$f":"HLOOKUP($AC$3,$V203:$AA219,10,FALSE)","v":300625.34000000003}]
["Marlborough","Marlborough services expenditure (net):"]
["Nelson","Nelson services expenditure (net):"]
["Canterbury","Canterbury services expenditure (net):",456447.11601918045,455412.46347402572,512384.80330667383,631692,635616,552837,{"$f":"'base data (TIO ext)'!I215","v":536255},{"$f":"'base data (TIO ext)'!J215","v":574770},{"$f":"'base data (TIO ext)'!K215","v":708476},{"$f":"'base data (TIO ext)'!L215","v":588147},{"$f":"'base data (TIO ext)'!M215","v":613018},{"$f":"'base data (TIO ext)'!N215","v":638511},{"$f":"'base data (TIO ext)'!O215","v":827624},{"$f":"'base data (TIO ext)'!P215","v":860729},{"$f":"'base data (TIO ext)'!Q215","v":895158},{"$f":"'base data (TIO ext)'!R215","v":930964},{"$f":"'base data (TIO ext)'!S215","v":0},{"$f":"'base data (TIO ext)'!T215","v":0},{"$f":"'base data (TIO ext)'!U215","v":0},{"$f":"AVERAGE(C215:E215)","v":474748.12759996002},{"$f":"AVERAGE(F215:H215)","v":606715},{"$f":"AVERAGE(I215:K215)","v":606500.33333333337},{"$f":"AVERAGE(L215:N215)","v":613225.33333333337},{"$f":"AVERAGE(O215:Q215)","v":861170.33333333337},{"$f":"AVERAGE(R215:T215)","v":310321.33333333331},{"$f":"HLOOKUP($AB$3,$V203:$AA219,13,FALSE)","v":613225.33333333337},{"$f":"HLOOKUP($AC$3,$V203:$AA219,13,FALSE)","v":606500.33333333337}]
["West Coast","West Coast services expenditure (net):"]
["Otago","Otago services expenditure (net):"]
["Southland","Southland services expenditure (net):"]
["National","National total services expenditure (net):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C204:C218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C204:C218)-C205-C212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!C212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!C205,0))))))","v":7348053.5536526525},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D204:D218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D204:D218)-D205-D212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!D212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!D205,0))))))","v":7408562.5479558725},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E204:E218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E204:E218)-E205-E212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!E212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!E205,0))))))","v":8428352.2500395235},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F204:F218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F204:F218)-F205-F212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!F212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!F205,0))))))","v":9157533},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G204:G218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G204:G218)-G205-G212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!G212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!G205,0))))))","v":9563822},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H204:H218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H204:H218)-H205-H212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!H212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!H205,0))))))","v":9325868},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I204:I218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I204:I218)-I205-I212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!I212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!I205,0))))))","v":9877227},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J204:J218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J204:J218)-J205-J212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!J212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!J205,0))))))","v":9651769},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K204:K218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K204:K218)-K205-K212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!K212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!K205,0))))))","v":11333933.02},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L204:L218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L204:L218)-L205-L212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!L212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!L205,0))))))","v":11764757},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M204:M218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M204:M218)-M205-M212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!M212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!M205,0))))))","v":12119092},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N204:N218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N204:N218)-N205-N212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!N212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!N205,0))))))","v":13973892},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O204:O218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O204:O218)-O205-O212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!O212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!O205,0))))))","v":16574270},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P204:P218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P204:P218)-P205-P212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!P212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!P205,0))))))","v":16997841},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q204:Q218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q204:Q218)-Q205-Q212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Q212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Q205,0))))))","v":17398677},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R204:R218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R204:R218)-R205-R212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!R212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!R205,0))))))","v":17786427},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S204:S218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S204:S218)-S205-S212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!S212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!S205,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T204:T218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T204:T218)-T205-T212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!T212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!T205,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U204:U218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U204:U218)-U205-U212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!U212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!U205,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V204:V218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V204:V218)-V205-V212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!V212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!V205,0))))))","v":7728322.7838826822},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W204:W218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W204:W218)-W205-W212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!W212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!W205,0))))))","v":9349074.333333334},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X204:X218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X204:X218)-X205-X212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!X212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!X205,0))))))","v":10287643.006666668},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y204:Y218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y204:Y218)-Y205-Y212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Y212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Y205,0))))))","v":12619247},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z204:Z218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z204:Z218)-Z205-Z212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Z212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Z205,0))))))","v":16990262.666666668},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA204:AA218),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA204:AA218)-AA205-AA212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!AA212,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!AA205,0))))))","v":5928808.9999999991},{"$f":"HLOOKUP($AB$3,$V203:$AA219,17,FALSE)","v":12619247},{"$f":"HLOOKUP($AC$3,$V203:$AA219,17,FALSE)","v":10287643.006666668}]
[null,{"$f":"VLOOKUP($B$484,$A204:$AB219,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AB219,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A204:$AC219,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B220","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB220","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC220","v":{"$error":"#N/A"}}]
[null,{"$f":"B220","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!N$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!O$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!P$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!Q$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!R$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!S$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!T$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!U$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!V$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!W$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!AN$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!AO$11,0)","v":0},{"$f":"AVERAGE(C222:E222)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F222:H222)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I222:K222)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L222:N222)","v":0},{"$f":"AVERAGE(O222:Q222)","v":0},{"$f":"AVERAGE(R222:T222)","v":0},{"$f":"HLOOKUP($AB$3,$V203:$AA222,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V203:$AA222,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"FERRY SERVICE/ OPERATIONS EXPENDITURE (NET)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S203","v":"2025/26"},{"$f":"T203","v":"2026/27"},{"$f":"U203","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y203","v":"2018-21"},{"$f":"Z203","v":"2021-24"},{"$f":"AA203","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland operations expenditure (net):"]
["Auckland","Auckland operations expenditure (net):",{"$f":"'base data (TIO ext)'!C225","v":11633808.560095157},{"$f":"'base data (TIO ext)'!D225","v":11495865.771485638},{"$f":"'base data (TIO ext)'!E225","v":12393496.443446629},{"$f":"'base data (TIO ext)'!F225","v":13060611.186392309},{"$f":"'base data (TIO ext)'!G225","v":13332577.351117743},{"$f":"'base data (TIO ext)'!H225","v":13151528.895984963},{"$f":"'base data (TIO ext)'!I225","v":13803679.881275563},{"$f":"'base data (TIO ext)'!J225","v":13436937.684547689},{"$f":"'base data (TIO ext)'!K225","v":14990087.509272333},{"$f":"'base data (TIO ext)'!L225","v":14498857.287209338},{"$f":"'base data (TIO ext)'!M225","v":15054102.502518},{"$f":"'base data (TIO ext)'!N225","v":17363231.493443746},{"$f":"'base data (TIO ext)'!O225","v":20832863.465707302},{"$f":"'base data (TIO ext)'!P225","v":21700188.061254427},{"$f":"'base data (TIO ext)'!Q225","v":22791270.646029092},{"$f":"'base data (TIO ext)'!R225","v":23135347.076110788},{"$f":"'base data (TIO ext)'!S225","v":0},{"$f":"'base data (TIO ext)'!T225","v":0},{"$f":"'base data (TIO ext)'!U225","v":0},{"$f":"AVERAGE(C225:E225)","v":11841056.925009141},{"$f":"AVERAGE(F225:H225)","v":13181572.477831671},{"$f":"AVERAGE(I225:K225)","v":14076901.691698527},{"$f":"AVERAGE(L225:N225)","v":15638730.427723696},{"$f":"AVERAGE(O225:Q225)","v":21774774.057663608},{"$f":"AVERAGE(R225:T225)","v":7711782.3587035956},{"$f":"HLOOKUP($AB$3,$V223:$AA239,3,FALSE)","v":15638730.427723696},{"$f":"HLOOKUP($AC$3,$V223:$AA239,3,FALSE)","v":14076901.691698527},null,null,9921659.8561442085,9863302.8191711213,9790473.4723678716,10082367,10581767,10970197,12354794,13195498,13323390,13400628,null,null,null,null,{"$f":"AF225+BH204","v":10139659.856144208},11131302.819171121,12511473.472367872,12884997,13468475.9,13943507.166999999,15417303.47201,16349882.756170301,16572406.298855409,16747114.787821071]
["Waikato","Waikato operations expenditure (net):"]
["Bay of Plenty","Bay of Plenty operations expenditure (net):",0,0,0,50370,62496,47520,{"$f":"'base data (TIO ext)'!I227","v":35883},{"$f":"'base data (TIO ext)'!J227","v":41000},{"$f":"'base data (TIO ext)'!K227","v":34700},{"$f":"'base data (TIO ext)'!L227","v":48450},{"$f":"'base data (TIO ext)'!M227","v":49514},{"$f":"'base data (TIO ext)'!N227","v":50607},{"$f":"'base data (TIO ext)'!O227","v":51718},{"$f":"'base data (TIO ext)'!P227","v":52910},{"$f":"'base data (TIO ext)'!Q227","v":54126},{"$f":"'base data (TIO ext)'!R227","v":55423},{"$f":"'base data (TIO ext)'!S227","v":0},{"$f":"'base data (TIO ext)'!T227","v":0},{"$f":"'base data (TIO ext)'!U227","v":0},{"$f":"AVERAGE(C227:E227)","v":0},{"$f":"AVERAGE(F227:H227)","v":53462},{"$f":"AVERAGE(I227:K227)","v":37194.333333333336},{"$f":"AVERAGE(L227:N227)","v":49523.666666666664},{"$f":"AVERAGE(O227:Q227)","v":52918},{"$f":"AVERAGE(R227:T227)","v":18474.333333333332},{"$f":"HLOOKUP($AB$3,$V223:$AA239,5,FALSE)","v":49523.666666666664},{"$f":"HLOOKUP($AC$3,$V223:$AA239,5,FALSE)","v":37194.333333333336}]
["Gisborne","Gisborne operations expenditure (net):"]
["Hawkes Bay","Hawkes Bay operations expenditure (net):"]
["Taranaki","Taranaki operations expenditure (net):"]
["Manawatu-Wanganui","Manawatu-Wanganui operations expenditure (net):"]
["Wellington","Wellington operations expenditure (net):",320078.65844388492,337516.15510532114,366849.24581682571,357728.82005853014,371338.03188916208,365822.1934483457,{"$f":"'base data (TIO ext)'!I232","v":372981.80286845507},{"$f":"'base data (TIO ext)'!J232","v":392876.02479272638},{"$f":"'base data (TIO ext)'!K232","v":441033.04920790601},{"$f":"'base data (TIO ext)'!L232","v":454962.20882571617},{"$f":"'base data (TIO ext)'!M232","v":461784.54712527664},{"$f":"'base data (TIO ext)'!N232","v":467153.4793623194},{"$f":"'base data (TIO ext)'!O232","v":451159.09988086479},{"$f":"'base data (TIO ext)'!P232","v":455205.09474328556},{"$f":"'base data (TIO ext)'!Q232","v":459828.81243900722},{"$f":"'base data (TIO ext)'!R232","v":469811.76011139894},{"$f":"'base data (TIO ext)'!S232","v":0},{"$f":"'base data (TIO ext)'!T232","v":0},{"$f":"'base data (TIO ext)'!U232","v":0},{"$f":"AVERAGE(C232:E232)","v":341481.35312201059},{"$f":"AVERAGE(F232:H232)","v":364963.0151320126},{"$f":"AVERAGE(I232:K232)","v":402296.9589563625},{"$f":"AVERAGE(L232:N232)","v":461300.07843777072},{"$f":"AVERAGE(O232:Q232)","v":455397.66902105254},{"$f":"AVERAGE(R232:T232)","v":156603.92003713298},{"$f":"HLOOKUP($AB$3,$V223:$AA239,10,FALSE)","v":461300.07843777072},{"$f":"HLOOKUP($AC$3,$V223:$AA239,10,FALSE)","v":402296.9589563625}]
["Marlborough","Marlborough operations expenditure (net):"]
["Nelson","Nelson operations expenditure (net):"]
["Canterbury","Canterbury operations expenditure (net):",498277.19637847546,491773.68824738491,548474.18775167107,658423.27501565369,669519.0688461985,595502.59291583055,{"$f":"'base data (TIO ext)'!I235","v":577157.14816812426},{"$f":"'base data (TIO ext)'!J235","v":748122.18220291776},{"$f":"'base data (TIO ext)'!K235","v":772662.94883052376},{"$f":"'base data (TIO ext)'!L235","v":650637.49080496002},{"$f":"'base data (TIO ext)'!M235","v":689419.75802427623},{"$f":"'base data (TIO ext)'!N235","v":716870.3447570533},{"$f":"'base data (TIO ext)'!O235","v":885647.26696598483},{"$f":"'base data (TIO ext)'!P235","v":921074.41859421984},{"$f":"'base data (TIO ext)'!Q235","v":957917.39506955608},{"$f":"'base data (TIO ext)'!R235","v":996232.25847150921},{"$f":"'base data (TIO ext)'!S235","v":0},{"$f":"'base data (TIO ext)'!T235","v":0},{"$f":"'base data (TIO ext)'!U235","v":0},{"$f":"AVERAGE(C235:E235)","v":512841.69079251046},{"$f":"AVERAGE(F235:H235)","v":641148.31225922762},{"$f":"AVERAGE(I235:K235)","v":699314.09306718863},{"$f":"AVERAGE(L235:N235)","v":685642.53119542985},{"$f":"AVERAGE(O235:Q235)","v":921546.36020992009},{"$f":"AVERAGE(R235:T235)","v":332077.41949050309},{"$f":"HLOOKUP($AB$3,$V223:$AA239,13,FALSE)","v":685642.53119542985},{"$f":"HLOOKUP($AC$3,$V223:$AA239,13,FALSE)","v":699314.09306718863}]
["West Coast","West Coast operations expenditure (net):"]
["Otago","Otago operations expenditure (net):"]
["Southland","Southland operations expenditure (net):"]
["National","National total operations expenditure (net):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C224:C238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C224:C238)-C225-C232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!C232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!C225,0))))))","v":12452164.414917517},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D224:D238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D224:D238)-D225-D232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!D232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!D225,0))))))","v":12325155.614838343},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E224:E238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E224:E238)-E225-E232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!E232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!E225,0))))))","v":13308819.877015125},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F224:F238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F224:F238)-F225-F232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!F232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!F225,0))))))","v":14127133.281466493},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G224:G238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G224:G238)-G225-G232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!G232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!G225,0))))))","v":14435930.451853104},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H224:H238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H224:H238)-H225-H232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!H232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!H225,0))))))","v":14160373.68234914},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I224:I238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I224:I238)-I225-I232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!I232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!I225,0))))))","v":14789701.832312142},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J224:J238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J224:J238)-J225-J232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!J232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!J225,0))))))","v":14618935.891543334},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K224:K238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K224:K238)-K225-K232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!K232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!K225,0))))))","v":16238483.507310763},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L224:L238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L224:L238)-L225-L232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!L232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!L225,0))))))","v":15652906.986840013},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M224:M238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M224:M238)-M225-M232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!M232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!M225,0))))))","v":16254820.807667553},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N224:N238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N224:N238)-N225-N232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!N232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!N225,0))))))","v":18597862.31756312},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O224:O238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O224:O238)-O225-O232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!O232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!O225,0))))))","v":22221387.83255415},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P224:P238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P224:P238)-P225-P232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!P232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!P225,0))))))","v":23129377.574591931},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q224:Q238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q224:Q238)-Q225-Q232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Q232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Q225,0))))))","v":24263142.853537653},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R224:R238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R224:R238)-R225-R232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!R232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!R225,0))))))","v":24656814.094693694},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S224:S238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S224:S238)-S225-S232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!S232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!S225,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T224:T238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T224:T238)-T225-T232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!T232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!T225,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U224:U238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U224:U238)-U225-U232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!U232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!U225,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V224:V238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V224:V238)-V225-V232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!V232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!V225,0))))))","v":12695379.968923662},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W224:W238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W224:W238)-W225-W232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!W232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!W225,0))))))","v":14241145.80522291},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X224:X238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X224:X238)-X225-X232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!X232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!X225,0))))))","v":15215707.077055411},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y224:Y238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y224:Y238)-Y225-Y232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Y232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Y225,0))))))","v":16835196.704023562},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z224:Z238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z224:Z238)-Z225-Z232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Z232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Z225,0))))))","v":23204636.086894579},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA224:AA238),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA224:AA238)-AA225-AA232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!AA232,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!AA225,0))))))","v":8218938.0315645644},{"$f":"HLOOKUP($AB$3,$V223:$AA239,17,FALSE)","v":16835196.704023562},{"$f":"HLOOKUP($AC$3,$V223:$AA239,17,FALSE)","v":15215707.077055411}]
[null,{"$f":"VLOOKUP($B$484,$A224:$AB239,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AB239,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A224:$AC239,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B240","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB240","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC240","v":{"$error":"#N/A"}}]
[null,{"$f":"B240","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!N$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!O$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!P$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!Q$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!R$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!S$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!T$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!U$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!V$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!W$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!AN$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$12,'scenario testing'!AO$12,0)","v":0},{"$f":"AVERAGE(C242:E242)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F242:H242)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I242:K242)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L242:N242)","v":0},{"$f":"AVERAGE(O242:Q242)","v":0},{"$f":"AVERAGE(R242:T242)","v":0},{"$f":"HLOOKUP($AB$3,$V223:$AA242,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V223:$AA242,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"RAIL PATRONAGE","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S223","v":"2025/26"},{"$f":"T223","v":"2026/27"},{"$f":"U223","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y223","v":"2018-21"},{"$f":"Z223","v":"2021-24"},{"$f":"AA223","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland total patronage:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L244","v":0},{"$f":"'base data (TIO ext)'!M244","v":0},{"$f":"'base data (TIO ext)'!N244","v":0},{"$f":"'base data (TIO ext)'!O244","v":0},{"$f":"'base data (TIO ext)'!P244","v":0},{"$f":"'base data (TIO ext)'!Q244","v":0},{"$f":"'base data (TIO ext)'!R244","v":0},{"$f":"'base data (TIO ext)'!S244","v":0},{"$f":"'base data (TIO ext)'!T244","v":0},{"$f":"'base data (TIO ext)'!U244","v":0}]
["Auckland","Auckland total patronage:",8479040,9864604,10904160,10038806,11435082,13916822,16786493,19595151,20962500,{"$f":"'base data (TIO ext)'!L245","v":22646911},{"$f":"'base data (TIO ext)'!M245","v":23878533},{"$f":"'base data (TIO ext)'!N245","v":25011137},{"$f":"'base data (TIO ext)'!O245","v":26482233},{"$f":"'base data (TIO ext)'!P245","v":27790215},{"$f":"'base data (TIO ext)'!Q245","v":32982147},{"$f":"'base data (TIO ext)'!R245","v":37304723},{"$f":"'base data (TIO ext)'!S245","v":40300669},{"$f":"'base data (TIO ext)'!T245","v":42743856},{"$f":"'base data (TIO ext)'!U245","v":0},{"$f":"AVERAGE(C245:E245)","v":9749268},{"$f":"AVERAGE(F245:H245)","v":11796903.333333334},{"$f":"AVERAGE(I245:K245)","v":19114714.666666668},{"$f":"AVERAGE(L245:N245)","v":23845527},{"$f":"AVERAGE(O245:Q245)","v":29084865},{"$f":"AVERAGE(R245:T245)","v":40116416},{"$f":"HLOOKUP($AB$3,$V243:$AA259,3,FALSE)","v":23845527},{"$f":"HLOOKUP($AC$3,$V243:$AA259,3,FALSE)","v":19114714.666666668}]
["Waikato","Waikato total patronage:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L246","v":0},{"$f":"'base data (TIO ext)'!M246","v":0},{"$f":"'base data (TIO ext)'!N246","v":0},{"$f":"'base data (TIO ext)'!O246","v":0},{"$f":"'base data (TIO ext)'!P246","v":0},{"$f":"'base data (TIO ext)'!Q246","v":0},{"$f":"'base data (TIO ext)'!R246","v":0},{"$f":"'base data (TIO ext)'!S246","v":0},{"$f":"'base data (TIO ext)'!T246","v":0},{"$f":"'base data (TIO ext)'!U246","v":0}]
["Bay of Plenty","Bay of Plenty total patronage:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L247","v":0},{"$f":"'base data (TIO ext)'!M247","v":0},{"$f":"'base data (TIO ext)'!N247","v":0},{"$f":"'base data (TIO ext)'!O247","v":0},{"$f":"'base data (TIO ext)'!P247","v":0},{"$f":"'base data (TIO ext)'!Q247","v":0},{"$f":"'base data (TIO ext)'!R247","v":0},{"$f":"'base data (TIO ext)'!S247","v":0},{"$f":"'base data (TIO ext)'!T247","v":0},{"$f":"'base data (TIO ext)'!U247","v":0}]
["Gisborne","Gisborne total patronage:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L248","v":0},{"$f":"'base data (TIO ext)'!M248","v":0},{"$f":"'base data (TIO ext)'!N248","v":0},{"$f":"'base data (TIO ext)'!O248","v":0},{"$f":"'base data (TIO ext)'!P248","v":0},{"$f":"'base data (TIO ext)'!Q248","v":0},{"$f":"'base data (TIO ext)'!R248","v":0},{"$f":"'base data (TIO ext)'!S248","v":0},{"$f":"'base data (TIO ext)'!T248","v":0},{"$f":"'base data (TIO ext)'!U248","v":0}]
["Hawkes Bay","Hawkes Bay total patronage:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L249","v":0},{"$f":"'base data (TIO ext)'!M249","v":0},{"$f":"'base data (TIO ext)'!N249","v":0},{"$f":"'base data (TIO ext)'!O249","v":0},{"$f":"'base data (TIO ext)'!P249","v":0},{"$f":"'base data (TIO ext)'!Q249","v":0},{"$f":"'base data (TIO ext)'!R249","v":0},{"$f":"'base data (TIO ext)'!S249","v":0},{"$f":"'base data (TIO ext)'!T249","v":0},{"$f":"'base data (TIO ext)'!U249","v":0}]
["Taranaki","Taranaki total patronage:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L250","v":0},{"$f":"'base data (TIO ext)'!M250","v":0},{"$f":"'base data (TIO ext)'!N250","v":0},{"$f":"'base data (TIO ext)'!O250","v":0},{"$f":"'base data (TIO ext)'!P250","v":0},{"$f":"'base data (TIO ext)'!Q250","v":0},{"$f":"'base data (TIO ext)'!R250","v":0},{"$f":"'base data (TIO ext)'!S250","v":0},{"$f":"'base data (TIO ext)'!T250","v":0},{"$f":"'base data (TIO ext)'!U250","v":0}]
["Manawatu-Wanganui","Manawatu-Wanganui total patronage:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L251","v":0},{"$f":"'base data (TIO ext)'!M251","v":0},{"$f":"'base data (TIO ext)'!N251","v":0},{"$f":"'base data (TIO ext)'!O251","v":0},{"$f":"'base data (TIO ext)'!P251","v":0},{"$f":"'base data (TIO ext)'!Q251","v":0},{"$f":"'base data (TIO ext)'!R251","v":0},{"$f":"'base data (TIO ext)'!S251","v":0},{"$f":"'base data (TIO ext)'!T251","v":0},{"$f":"'base data (TIO ext)'!U251","v":0}]
["Wellington","Wellington total patronage:",11133677,11202227,11247139,11355403,11643292,12128995,12801182,13121525,12494500,{"$f":"'base data (TIO ext)'!L252","v":13585951},{"$f":"'base data (TIO ext)'!M252","v":13707423},{"$f":"'base data (TIO ext)'!N252","v":13996339},{"$f":"'base data (TIO ext)'!O252","v":14289426},{"$f":"'base data (TIO ext)'!P252","v":14605534},{"$f":"'base data (TIO ext)'!Q252","v":14897798},{"$f":"'base data (TIO ext)'!R252","v":15194244},{"$f":"'base data (TIO ext)'!S252","v":15330717},{"$f":"'base data (TIO ext)'!T252","v":15468520},{"$f":"'base data (TIO ext)'!U252","v":0},{"$f":"AVERAGE(C252:E252)","v":11194347.666666666},{"$f":"AVERAGE(F252:H252)","v":11709230},{"$f":"AVERAGE(I252:K252)","v":12805735.666666666},{"$f":"AVERAGE(L252:N252)","v":13763237.666666666},{"$f":"AVERAGE(O252:Q252)","v":14597586},{"$f":"AVERAGE(R252:T252)","v":15331160.333333334},{"$f":"HLOOKUP($AB$3,$V243:$AA259,10,FALSE)","v":13763237.666666666},{"$f":"HLOOKUP($AC$3,$V243:$AA259,10,FALSE)","v":12805735.666666666}]
["Marlborough","Marlborough total patronage:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L253","v":0},{"$f":"'base data (TIO ext)'!M253","v":0},{"$f":"'base data (TIO ext)'!N253","v":0},{"$f":"'base data (TIO ext)'!O253","v":0},{"$f":"'base data (TIO ext)'!P253","v":0},{"$f":"'base data (TIO ext)'!Q253","v":0},{"$f":"'base data (TIO ext)'!R253","v":0},{"$f":"'base data (TIO ext)'!S253","v":0},{"$f":"'base data (TIO ext)'!T253","v":0},{"$f":"'base data (TIO ext)'!U253","v":0}]
["Nelson","Nelson total patronage:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L254","v":0},{"$f":"'base data (TIO ext)'!M254","v":0},{"$f":"'base data (TIO ext)'!N254","v":0},{"$f":"'base data (TIO ext)'!O254","v":0},{"$f":"'base data (TIO ext)'!P254","v":0},{"$f":"'base data (TIO ext)'!Q254","v":0},{"$f":"'base data (TIO ext)'!R254","v":0},{"$f":"'base data (TIO ext)'!S254","v":0},{"$f":"'base data (TIO ext)'!T254","v":0},{"$f":"'base data (TIO ext)'!U254","v":0}]
["Canterbury","Canterbury total patronage:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L255","v":0},{"$f":"'base data (TIO ext)'!M255","v":0},{"$f":"'base data (TIO ext)'!N255","v":0},{"$f":"'base data (TIO ext)'!O255","v":0},{"$f":"'base data (TIO ext)'!P255","v":0},{"$f":"'base data (TIO ext)'!Q255","v":0},{"$f":"'base data (TIO ext)'!R255","v":0},{"$f":"'base data (TIO ext)'!S255","v":0},{"$f":"'base data (TIO ext)'!T255","v":0},{"$f":"'base data (TIO ext)'!U255","v":0}]
["West Coast","West Coast total patronage:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L256","v":0},{"$f":"'base data (TIO ext)'!M256","v":0},{"$f":"'base data (TIO ext)'!N256","v":0},{"$f":"'base data (TIO ext)'!O256","v":0},{"$f":"'base data (TIO ext)'!P256","v":0},{"$f":"'base data (TIO ext)'!Q256","v":0},{"$f":"'base data (TIO ext)'!R256","v":0},{"$f":"'base data (TIO ext)'!S256","v":0},{"$f":"'base data (TIO ext)'!T256","v":0},{"$f":"'base data (TIO ext)'!U256","v":0}]
["Otago","Otago total patronage:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L257","v":0},{"$f":"'base data (TIO ext)'!M257","v":0},{"$f":"'base data (TIO ext)'!N257","v":0},{"$f":"'base data (TIO ext)'!O257","v":0},{"$f":"'base data (TIO ext)'!P257","v":0},{"$f":"'base data (TIO ext)'!Q257","v":0},{"$f":"'base data (TIO ext)'!R257","v":0},{"$f":"'base data (TIO ext)'!S257","v":0},{"$f":"'base data (TIO ext)'!T257","v":0},{"$f":"'base data (TIO ext)'!U257","v":0}]
["Southland","Southland total patronage:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L258","v":0},{"$f":"'base data (TIO ext)'!M258","v":0},{"$f":"'base data (TIO ext)'!N258","v":0},{"$f":"'base data (TIO ext)'!O258","v":0},{"$f":"'base data (TIO ext)'!P258","v":0},{"$f":"'base data (TIO ext)'!Q258","v":0},{"$f":"'base data (TIO ext)'!R258","v":0},{"$f":"'base data (TIO ext)'!S258","v":0},{"$f":"'base data (TIO ext)'!T258","v":0},{"$f":"'base data (TIO ext)'!U258","v":0}]
["National","National total patronage:",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C244:C258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C244:C258)-C245-C252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!C252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!C245,0))))))","v":19612717},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D244:D258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D244:D258)-D245-D252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!D252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!D245,0))))))","v":21066831},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E244:E258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E244:E258)-E245-E252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!E252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!E245,0))))))","v":22151299},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F244:F258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F244:F258)-F245-F252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!F252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!F245,0))))))","v":21394209},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G244:G258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G244:G258)-G245-G252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!G252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!G245,0))))))","v":23078374},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H244:H258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H244:H258)-H245-H252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!H252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!H245,0))))))","v":26045817},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I244:I258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I244:I258)-I245-I252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!I252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!I245,0))))))","v":29587675},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J244:J258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J244:J258)-J245-J252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!J252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!J245,0))))))","v":32716676},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K244:K258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K244:K258)-K245-K252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!K252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!K245,0))))))","v":33457000},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L244:L258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L244:L258)-L245-L252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!L252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!L245,0))))))","v":36232862},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M244:M258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M244:M258)-M245-M252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!M252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!M245,0))))))","v":37585956},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N244:N258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N244:N258)-N245-N252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!N252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!N245,0))))))","v":39007476},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O244:O258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O244:O258)-O245-O252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!O252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!O245,0))))))","v":40771659},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P244:P258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P244:P258)-P245-P252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!P252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!P245,0))))))","v":42395749},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q244:Q258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q244:Q258)-Q245-Q252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Q252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Q245,0))))))","v":47879945},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R244:R258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R244:R258)-R245-R252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!R252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!R245,0))))))","v":52498967},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S244:S258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S244:S258)-S245-S252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!S252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!S245,0))))))","v":55631386},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T244:T258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T244:T258)-T245-T252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!T252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!T245,0))))))","v":58212376},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U244:U258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U244:U258)-U245-U252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!U252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!U245,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V244:V258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V244:V258)-V245-V252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!V252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!V245,0))))))","v":20943615.666666664},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W244:W258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W244:W258)-W245-W252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!W252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!W245,0))))))","v":23506133.333333336},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X244:X258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X244:X258)-X245-X252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!X252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!X245,0))))))","v":31920450.333333336},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y244:Y258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y244:Y258)-Y245-Y252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Y252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Y245,0))))))","v":37608764.666666664},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z244:Z258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z244:Z258)-Z245-Z252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Z252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Z245,0))))))","v":43682451},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA244:AA258),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA244:AA258)-AA245-AA252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!AA252,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!AA245,0))))))","v":55447576.333333336},{"$f":"HLOOKUP($AB$3,$V243:$AA259,17,FALSE)","v":37608764.666666664},{"$f":"HLOOKUP($AC$3,$V243:$AA259,17,FALSE)","v":31920450.333333336}]
[null,{"$f":"VLOOKUP($B$484,$A244:$AB259,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AB259,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A244:$AC259,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B260","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB260","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC260","v":{"$error":"#N/A"}}]
[null,{"$f":"B260","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!N$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!O$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!P$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!Q$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!R$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!S$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!T$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!U$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!V$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!W$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AN$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AO$8,0)","v":0},{"$f":"AVERAGE(C262:E262)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F262:H262)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I262:K262)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L262:N262)","v":0},{"$f":"AVERAGE(O262:Q262)","v":0},{"$f":"AVERAGE(R262:T262)","v":0},{"$f":"HLOOKUP($AB$3,$V243:$AA262,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V243:$AA262,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"RAIL PASSENGER KILOMETRES","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S243","v":"2025/26"},{"$f":"T243","v":"2026/27"},{"$f":"U243","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y243","v":"2018-21"},{"$f":"Z243","v":"2021-24"},{"$f":"AA243","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland passenger kilometres:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L264","v":0},{"$f":"'base data (TIO ext)'!M264","v":0},{"$f":"'base data (TIO ext)'!N264","v":0},{"$f":"'base data (TIO ext)'!O264","v":0},{"$f":"'base data (TIO ext)'!P264","v":0},{"$f":"'base data (TIO ext)'!Q264","v":0},{"$f":"'base data (TIO ext)'!R264","v":0},{"$f":"'base data (TIO ext)'!S264","v":0},{"$f":"'base data (TIO ext)'!T264","v":0},{"$f":"'base data (TIO ext)'!U264","v":0}]
["Auckland","Auckland passenger kilometres:",130450086,142647712,166093024,158689294,165580031,186728067,222563399,262120352,280897500,{"$f":"'base data (TIO ext)'!L265","v":310608550},{"$f":"'base data (TIO ext)'!M265","v":326244209},{"$f":"'base data (TIO ext)'!N265","v":339881187},{"$f":"'base data (TIO ext)'!O265","v":356791635},{"$f":"'base data (TIO ext)'!P265","v":370991845},{"$f":"'base data (TIO ext)'!Q265","v":424705482},{"$f":"'base data (TIO ext)'!R265","v":462385524},{"$f":"'base data (TIO ext)'!S265","v":485475183},{"$f":"'base data (TIO ext)'!T265","v":502904965},{"$f":"'base data (TIO ext)'!U265","v":0},{"$f":"AVERAGE(C265:E265)","v":146396940.66666666},{"$f":"AVERAGE(F265:H265)","v":170332464},{"$f":"AVERAGE(I265:K265)","v":255193750.33333334},{"$f":"AVERAGE(L265:N265)","v":325577982},{"$f":"AVERAGE(O265:Q265)","v":384162987.33333331},{"$f":"AVERAGE(R265:T265)","v":483588557.33333331},{"$f":"HLOOKUP($AB$3,$V263:$AA279,3,FALSE)","v":325577982},{"$f":"HLOOKUP($AC$3,$V263:$AA279,3,FALSE)","v":255193750.33333334}]
["Waikato","Waikato passenger kilometres:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L266","v":0},{"$f":"'base data (TIO ext)'!M266","v":0},{"$f":"'base data (TIO ext)'!N266","v":0},{"$f":"'base data (TIO ext)'!O266","v":0},{"$f":"'base data (TIO ext)'!P266","v":0},{"$f":"'base data (TIO ext)'!Q266","v":0},{"$f":"'base data (TIO ext)'!R266","v":0},{"$f":"'base data (TIO ext)'!S266","v":0},{"$f":"'base data (TIO ext)'!T266","v":0},{"$f":"'base data (TIO ext)'!U266","v":0}]
["Bay of Plenty","Bay of Plenty passenger kilometres:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L267","v":0},{"$f":"'base data (TIO ext)'!M267","v":0},{"$f":"'base data (TIO ext)'!N267","v":0},{"$f":"'base data (TIO ext)'!O267","v":0},{"$f":"'base data (TIO ext)'!P267","v":0},{"$f":"'base data (TIO ext)'!Q267","v":0},{"$f":"'base data (TIO ext)'!R267","v":0},{"$f":"'base data (TIO ext)'!S267","v":0},{"$f":"'base data (TIO ext)'!T267","v":0},{"$f":"'base data (TIO ext)'!U267","v":0}]
["Gisborne","Gisborne passenger kilometres:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L268","v":0},{"$f":"'base data (TIO ext)'!M268","v":0},{"$f":"'base data (TIO ext)'!N268","v":0},{"$f":"'base data (TIO ext)'!O268","v":0},{"$f":"'base data (TIO ext)'!P268","v":0},{"$f":"'base data (TIO ext)'!Q268","v":0},{"$f":"'base data (TIO ext)'!R268","v":0},{"$f":"'base data (TIO ext)'!S268","v":0},{"$f":"'base data (TIO ext)'!T268","v":0},{"$f":"'base data (TIO ext)'!U268","v":0}]
["Hawkes Bay","Hawkes Bay passenger kilometres:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L269","v":0},{"$f":"'base data (TIO ext)'!M269","v":0},{"$f":"'base data (TIO ext)'!N269","v":0},{"$f":"'base data (TIO ext)'!O269","v":0},{"$f":"'base data (TIO ext)'!P269","v":0},{"$f":"'base data (TIO ext)'!Q269","v":0},{"$f":"'base data (TIO ext)'!R269","v":0},{"$f":"'base data (TIO ext)'!S269","v":0},{"$f":"'base data (TIO ext)'!T269","v":0},{"$f":"'base data (TIO ext)'!U269","v":0}]
["Taranaki","Taranaki passenger kilometres:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L270","v":0},{"$f":"'base data (TIO ext)'!M270","v":0},{"$f":"'base data (TIO ext)'!N270","v":0},{"$f":"'base data (TIO ext)'!O270","v":0},{"$f":"'base data (TIO ext)'!P270","v":0},{"$f":"'base data (TIO ext)'!Q270","v":0},{"$f":"'base data (TIO ext)'!R270","v":0},{"$f":"'base data (TIO ext)'!S270","v":0},{"$f":"'base data (TIO ext)'!T270","v":0},{"$f":"'base data (TIO ext)'!U270","v":0}]
["Manawatu-Wanganui","Manawatu-Wanganui passenger kilometres:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L271","v":0},{"$f":"'base data (TIO ext)'!M271","v":0},{"$f":"'base data (TIO ext)'!N271","v":0},{"$f":"'base data (TIO ext)'!O271","v":0},{"$f":"'base data (TIO ext)'!P271","v":0},{"$f":"'base data (TIO ext)'!Q271","v":0},{"$f":"'base data (TIO ext)'!R271","v":0},{"$f":"'base data (TIO ext)'!S271","v":0},{"$f":"'base data (TIO ext)'!T271","v":0},{"$f":"'base data (TIO ext)'!U271","v":0}]
["Wellington","Wellington passenger kilometres:",259340257,260940146,267528273,269476824,274211501,290527197,305684273,311011027,289562000,{"$f":"'base data (TIO ext)'!L272","v":322019100},{"$f":"'base data (TIO ext)'!M272","v":324898300},{"$f":"'base data (TIO ext)'!N272","v":331746300},{"$f":"'base data (TIO ext)'!O272","v":338693200},{"$f":"'base data (TIO ext)'!P272","v":346185700},{"$f":"'base data (TIO ext)'!Q272","v":353113100},{"$f":"'base data (TIO ext)'!R272","v":360139600},{"$f":"'base data (TIO ext)'!S272","v":363374300},{"$f":"'base data (TIO ext)'!T272","v":366640600},{"$f":"'base data (TIO ext)'!U272","v":0},{"$f":"AVERAGE(C272:E272)","v":262602892},{"$f":"AVERAGE(F272:H272)","v":278071840.66666669},{"$f":"AVERAGE(I272:K272)","v":302085766.66666669},{"$f":"AVERAGE(L272:N272)","v":326221233.33333331},{"$f":"AVERAGE(O272:Q272)","v":345997333.33333331},{"$f":"AVERAGE(R272:T272)","v":363384833.33333331},{"$f":"HLOOKUP($AB$3,$V263:$AA279,10,FALSE)","v":326221233.33333331},{"$f":"HLOOKUP($AC$3,$V263:$AA279,10,FALSE)","v":302085766.66666669}]
["Marlborough","Marlborough passenger kilometres:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L273","v":0},{"$f":"'base data (TIO ext)'!M273","v":0},{"$f":"'base data (TIO ext)'!N273","v":0},{"$f":"'base data (TIO ext)'!O273","v":0},{"$f":"'base data (TIO ext)'!P273","v":0},{"$f":"'base data (TIO ext)'!Q273","v":0},{"$f":"'base data (TIO ext)'!R273","v":0},{"$f":"'base data (TIO ext)'!S273","v":0},{"$f":"'base data (TIO ext)'!T273","v":0},{"$f":"'base data (TIO ext)'!U273","v":0}]
["Nelson","Nelson passenger kilometres:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L274","v":0},{"$f":"'base data (TIO ext)'!M274","v":0},{"$f":"'base data (TIO ext)'!N274","v":0},{"$f":"'base data (TIO ext)'!O274","v":0},{"$f":"'base data (TIO ext)'!P274","v":0},{"$f":"'base data (TIO ext)'!Q274","v":0},{"$f":"'base data (TIO ext)'!R274","v":0},{"$f":"'base data (TIO ext)'!S274","v":0},{"$f":"'base data (TIO ext)'!T274","v":0},{"$f":"'base data (TIO ext)'!U274","v":0}]
["Canterbury","Canterbury passenger kilometres:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L275","v":0},{"$f":"'base data (TIO ext)'!M275","v":0},{"$f":"'base data (TIO ext)'!N275","v":0},{"$f":"'base data (TIO ext)'!O275","v":0},{"$f":"'base data (TIO ext)'!P275","v":0},{"$f":"'base data (TIO ext)'!Q275","v":0},{"$f":"'base data (TIO ext)'!R275","v":0},{"$f":"'base data (TIO ext)'!S275","v":0},{"$f":"'base data (TIO ext)'!T275","v":0},{"$f":"'base data (TIO ext)'!U275","v":0}]
["West Coast","West Coast passenger kilometres:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L276","v":0},{"$f":"'base data (TIO ext)'!M276","v":0},{"$f":"'base data (TIO ext)'!N276","v":0},{"$f":"'base data (TIO ext)'!O276","v":0},{"$f":"'base data (TIO ext)'!P276","v":0},{"$f":"'base data (TIO ext)'!Q276","v":0},{"$f":"'base data (TIO ext)'!R276","v":0},{"$f":"'base data (TIO ext)'!S276","v":0},{"$f":"'base data (TIO ext)'!T276","v":0},{"$f":"'base data (TIO ext)'!U276","v":0}]
["Otago","Otago passenger kilometres:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L277","v":0},{"$f":"'base data (TIO ext)'!M277","v":0},{"$f":"'base data (TIO ext)'!N277","v":0},{"$f":"'base data (TIO ext)'!O277","v":0},{"$f":"'base data (TIO ext)'!P277","v":0},{"$f":"'base data (TIO ext)'!Q277","v":0},{"$f":"'base data (TIO ext)'!R277","v":0},{"$f":"'base data (TIO ext)'!S277","v":0},{"$f":"'base data (TIO ext)'!T277","v":0},{"$f":"'base data (TIO ext)'!U277","v":0}]
["Southland","Southland passenger kilometres:",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L278","v":0},{"$f":"'base data (TIO ext)'!M278","v":0},{"$f":"'base data (TIO ext)'!N278","v":0},{"$f":"'base data (TIO ext)'!O278","v":0},{"$f":"'base data (TIO ext)'!P278","v":0},{"$f":"'base data (TIO ext)'!Q278","v":0},{"$f":"'base data (TIO ext)'!R278","v":0},{"$f":"'base data (TIO ext)'!S278","v":0},{"$f":"'base data (TIO ext)'!T278","v":0},{"$f":"'base data (TIO ext)'!U278","v":0}]
["National","National total passenger kilometres",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C264:C278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C264:C278)-C265-C272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!C272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!C265,0))))))","v":389790343},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D264:D278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D264:D278)-D265-D272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!D272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!D265,0))))))","v":403587858},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E264:E278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E264:E278)-E265-E272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!E272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!E265,0))))))","v":433621297},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F264:F278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F264:F278)-F265-F272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!F272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!F265,0))))))","v":428166118},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G264:G278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G264:G278)-G265-G272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!G272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!G265,0))))))","v":439791532},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H264:H278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H264:H278)-H265-H272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!H272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!H265,0))))))","v":477255264},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I264:I278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I264:I278)-I265-I272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!I272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!I265,0))))))","v":528247672},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J264:J278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J264:J278)-J265-J272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!J272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!J265,0))))))","v":573131379},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K264:K278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K264:K278)-K265-K272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!K272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!K265,0))))))","v":570459500},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L264:L278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L264:L278)-L265-L272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!L272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!L265,0))))))","v":632627650},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M264:M278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M264:M278)-M265-M272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!M272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!M265,0))))))","v":651142509},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N264:N278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N264:N278)-N265-N272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!N272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!N265,0))))))","v":671627487},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O264:O278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O264:O278)-O265-O272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!O272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!O265,0))))))","v":695484835},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P264:P278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P264:P278)-P265-P272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!P272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!P265,0))))))","v":717177545},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q264:Q278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q264:Q278)-Q265-Q272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Q272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Q265,0))))))","v":777818582},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R264:R278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R264:R278)-R265-R272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!R272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!R265,0))))))","v":822525124},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S264:S278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S264:S278)-S265-S272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!S272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!S265,0))))))","v":848849483},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T264:T278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T264:T278)-T265-T272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!T272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!T265,0))))))","v":869545565},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U264:U278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U264:U278)-U265-U272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!U272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!U265,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V264:V278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V264:V278)-V265-V272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!V272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!V265,0))))))","v":408999832.66666663},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W264:W278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W264:W278)-W265-W272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!W272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!W265,0))))))","v":448404304.66666669},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X264:X278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X264:X278)-X265-X272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!X272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!X265,0))))))","v":557279517},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y264:Y278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y264:Y278)-Y265-Y272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Y272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Y265,0))))))","v":651799215.33333325},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z264:Z278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z264:Z278)-Z265-Z272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Z272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Z265,0))))))","v":730160320.66666663},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA264:AA278),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA264:AA278)-AA265-AA272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!AA272,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!AA265,0))))))","v":846973390.66666663},{"$f":"HLOOKUP($AB$3,$V263:$AA279,17,FALSE)","v":651799215.33333325},{"$f":"HLOOKUP($AC$3,$V263:$AA279,17,FALSE)","v":557279517}]
[null,{"$f":"VLOOKUP($B$484,$A264:$AB279,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AB279,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A264:$AC279,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B280","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB280","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC280","v":{"$error":"#N/A"}}]
[null,{"$f":"B280","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!N$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!O$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!P$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!Q$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!R$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!S$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!T$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!U$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!V$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!W$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AN$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AO$9,0)","v":0},{"$f":"AVERAGE(C282:E282)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F282:H282)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I282:K282)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L282:N282)","v":0},{"$f":"AVERAGE(O282:Q282)","v":0},{"$f":"AVERAGE(R282:T282)","v":0},{"$f":"HLOOKUP($AB$3,$V263:$AA282,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V263:$AA282,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"RAIL IN SERVICE VEHICLE KILOMETRES","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S263","v":"2025/26"},{"$f":"T263","v":"2026/27"},{"$f":"U263","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y263","v":"2018-21"},{"$f":"Z263","v":"2021-24"},{"$f":"AA263","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V283","v":"2009-12"},"2012-15","2015-18","2018-21","2021-24","2024-27","2018-21","2015-18"]
["Northland","Northland in service vehicle kilometres:",null,null,null,null,null,null,null,null,null,{"$f":"'base data (TIO ext)'!L284","v":0},{"$f":"'base data (TIO ext)'!M284","v":0},{"$f":"'base data (TIO ext)'!N284","v":0},{"$f":"'base data (TIO ext)'!O284","v":0},{"$f":"'base data (TIO ext)'!P284","v":0},{"$f":"'base data (TIO ext)'!Q284","v":0},{"$f":"'base data (TIO ext)'!R284","v":0},{"$f":"'base data (TIO ext)'!S284","v":0},{"$f":"'base data (TIO ext)'!T284","v":0},{"$f":"'base data (TIO ext)'!U284","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W284/$V284-1","v":{"$error":"#DIV/0!"}},{"$f":"X284/$V284-1","v":{"$error":"#DIV/0!"}},{"$f":"Y284/$V284-1","v":{"$error":"#DIV/0!"}},{"$f":"Z284/$V284-1","v":{"$error":"#DIV/0!"}},{"$f":"AA284/$V284-1","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Y$3,$BU283:$BZ299,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU283:$BZ299,2,FALSE)","v":{"$error":"#DIV/0!"}}]
["Auckland","Auckland in service vehicle kilometres:",2596039.6666666665,2525422,2699446,2931068,3105123,3462584,3806841,3874656,5842522,{"$f":"'base data (TIO ext)'!L285","v":6370414},{"$f":"'base data (TIO ext)'!M285","v":6780565},{"$f":"'base data (TIO ext)'!N285","v":7169986},{"$f":"'base data (TIO ext)'!O285","v":7663407},{"$f":"'base data (TIO ext)'!P285","v":8118544},{"$f":"'base data (TIO ext)'!Q285","v":9716484},{"$f":"'base data (TIO ext)'!R285","v":11087072},{"$f":"'base data (TIO ext)'!S285","v":12088347},{"$f":"'base data (TIO ext)'!T285","v":12942074},{"$f":"'base data (TIO ext)'!U285","v":0},{"$f":"AVERAGE(C285:E285)","v":2606969.222222222},{"$f":"AVERAGE(F285:H285)","v":3166258.3333333335},{"$f":"AVERAGE(I285:K285)","v":4508006.333333333},{"$f":"AVERAGE(L285:N285)","v":6773655},{"$f":"AVERAGE(O285:Q285)","v":8499478.333333334},{"$f":"AVERAGE(R285:T285)","v":12039164.333333334},{"$f":"HLOOKUP($AB$3,$V283:$AA299,3,FALSE)","v":6773655},{"$f":"HLOOKUP($AC$3,$V283:$AA299,3,FALSE)","v":4508006.333333333},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.21453613887868017,0.72921348472638914,1.598287291718016,2.2602910156677045,3.6180692241049774,{"$f":"HLOOKUP($Y$3,$BU283:$BZ299,3,FALSE)","v":1.598287291718016},{"$f":"HLOOKUP($Z$3,$BU283:$BZ299,3,FALSE)","v":2.2602910156677045}]
["Waikato","Waikato in service vehicle kilometres:",null,null,null,null,null,null,null,null,null,{"$f":"'base data (TIO ext)'!L286","v":0},{"$f":"'base data (TIO ext)'!M286","v":0},{"$f":"'base data (TIO ext)'!N286","v":0},{"$f":"'base data (TIO ext)'!O286","v":0},{"$f":"'base data (TIO ext)'!P286","v":0},{"$f":"'base data (TIO ext)'!Q286","v":0},{"$f":"'base data (TIO ext)'!R286","v":0},{"$f":"'base data (TIO ext)'!S286","v":0},{"$f":"'base data (TIO ext)'!T286","v":0},{"$f":"'base data (TIO ext)'!U286","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU283:$BZ299,4,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU283:$BZ299,4,FALSE)","v":{"$error":"#DIV/0!"}}]
["Bay of Plenty","Bay of Plenty in service vehicle kilometres:",null,null,null,null,null,null,null,null,null,{"$f":"'base data (TIO ext)'!L287","v":0},{"$f":"'base data (TIO ext)'!M287","v":0},{"$f":"'base data (TIO ext)'!N287","v":0},{"$f":"'base data (TIO ext)'!O287","v":0},{"$f":"'base data (TIO ext)'!P287","v":0},{"$f":"'base data (TIO ext)'!Q287","v":0},{"$f":"'base data (TIO ext)'!R287","v":0},{"$f":"'base data (TIO ext)'!S287","v":0},{"$f":"'base data (TIO ext)'!T287","v":0},{"$f":"'base data (TIO ext)'!U287","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU283:$BZ299,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU283:$BZ299,5,FALSE)","v":{"$error":"#DIV/0!"}}]
["Gisborne","Gisborne in service vehicle kilometres:",null,null,null,null,null,null,null,null,null,{"$f":"'base data (TIO ext)'!L288","v":0},{"$f":"'base data (TIO ext)'!M288","v":0},{"$f":"'base data (TIO ext)'!N288","v":0},{"$f":"'base data (TIO ext)'!O288","v":0},{"$f":"'base data (TIO ext)'!P288","v":0},{"$f":"'base data (TIO ext)'!Q288","v":0},{"$f":"'base data (TIO ext)'!R288","v":0},{"$f":"'base data (TIO ext)'!S288","v":0},{"$f":"'base data (TIO ext)'!T288","v":0},{"$f":"'base data (TIO ext)'!U288","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU283:$BZ299,6,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU283:$BZ299,6,FALSE)","v":{"$error":"#DIV/0!"}}]
["Hawkes Bay","Hawkes Bay in service vehicle kilometres:",null,null,null,null,null,null,null,null,null,{"$f":"'base data (TIO ext)'!L289","v":0},{"$f":"'base data (TIO ext)'!M289","v":0},{"$f":"'base data (TIO ext)'!N289","v":0},{"$f":"'base data (TIO ext)'!O289","v":0},{"$f":"'base data (TIO ext)'!P289","v":0},{"$f":"'base data (TIO ext)'!Q289","v":0},{"$f":"'base data (TIO ext)'!R289","v":0},{"$f":"'base data (TIO ext)'!S289","v":0},{"$f":"'base data (TIO ext)'!T289","v":0},{"$f":"'base data (TIO ext)'!U289","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU283:$BZ299,7,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU283:$BZ299,7,FALSE)","v":{"$error":"#DIV/0!"}}]
["Taranaki","Taranaki in service vehicle kilometres:",null,null,null,null,null,null,null,null,null,{"$f":"'base data (TIO ext)'!L290","v":0},{"$f":"'base data (TIO ext)'!M290","v":0},{"$f":"'base data (TIO ext)'!N290","v":0},{"$f":"'base data (TIO ext)'!O290","v":0},{"$f":"'base data (TIO ext)'!P290","v":0},{"$f":"'base data (TIO ext)'!Q290","v":0},{"$f":"'base data (TIO ext)'!R290","v":0},{"$f":"'base data (TIO ext)'!S290","v":0},{"$f":"'base data (TIO ext)'!T290","v":0},{"$f":"'base data (TIO ext)'!U290","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU283:$BZ299,8,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU283:$BZ299,8,FALSE)","v":{"$error":"#DIV/0!"}}]
["Manawatu-Wanganui","Manawatu-Wanganui in service vehicle kilometres:",null,null,null,null,null,null,null,null,null,{"$f":"'base data (TIO ext)'!L291","v":0},{"$f":"'base data (TIO ext)'!M291","v":0},{"$f":"'base data (TIO ext)'!N291","v":0},{"$f":"'base data (TIO ext)'!O291","v":0},{"$f":"'base data (TIO ext)'!P291","v":0},{"$f":"'base data (TIO ext)'!Q291","v":0},{"$f":"'base data (TIO ext)'!R291","v":0},{"$f":"'base data (TIO ext)'!S291","v":0},{"$f":"'base data (TIO ext)'!T291","v":0},{"$f":"'base data (TIO ext)'!U291","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU283:$BZ299,9,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU283:$BZ299,9,FALSE)","v":{"$error":"#DIV/0!"}}]
["Wellington","Wellington in service vehicle kilometres:",2738460,3268116,3306210,3413605,3411182,3580362,3455316,3373101,3602100,{"$f":"'base data (TIO ext)'!L292","v":3453100},{"$f":"'base data (TIO ext)'!M292","v":3453100},{"$f":"'base data (TIO ext)'!N292","v":3453100},{"$f":"'base data (TIO ext)'!O292","v":3552600},{"$f":"'base data (TIO ext)'!P292","v":3552600},{"$f":"'base data (TIO ext)'!Q292","v":3552600},{"$f":"'base data (TIO ext)'!R292","v":3573800},{"$f":"'base data (TIO ext)'!S292","v":3573800},{"$f":"'base data (TIO ext)'!T292","v":3573800},{"$f":"'base data (TIO ext)'!U292","v":0},{"$f":"AVERAGE(C292:E292)","v":3104262},{"$f":"AVERAGE(F292:H292)","v":3468383},{"$f":"AVERAGE(I292:K292)","v":3476839},{"$f":"AVERAGE(L292:N292)","v":3453100},{"$f":"AVERAGE(O292:Q292)","v":3552600},{"$f":"AVERAGE(R292:T292)","v":3573800},{"$f":"HLOOKUP($AB$3,$V283:$AA299,10,FALSE)","v":3453100},{"$f":"HLOOKUP($AC$3,$V283:$AA299,10,FALSE)","v":3476839},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11729712247226565,0.12002111935139492,0.11237389112130347,0.14442659801266777,0.15125591847595343,{"$f":"HLOOKUP($Y$3,$BU283:$BZ299,10,FALSE)","v":0.11237389112130347},{"$f":"HLOOKUP($Z$3,$BU283:$BZ299,10,FALSE)","v":0.14442659801266777}]
["Marlborough","Marlborough in service vehicle kilometres:",null,null,null,null,null,null,null,null,null,{"$f":"'base data (TIO ext)'!L293","v":0},{"$f":"'base data (TIO ext)'!M293","v":0},{"$f":"'base data (TIO ext)'!N293","v":0},{"$f":"'base data (TIO ext)'!O293","v":0},{"$f":"'base data (TIO ext)'!P293","v":0},{"$f":"'base data (TIO ext)'!Q293","v":0},{"$f":"'base data (TIO ext)'!R293","v":0},{"$f":"'base data (TIO ext)'!S293","v":0},{"$f":"'base data (TIO ext)'!T293","v":0},{"$f":"'base data (TIO ext)'!U293","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU283:$BZ299,11,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU283:$BZ299,11,FALSE)","v":{"$error":"#DIV/0!"}}]
["Nelson","Nelson in service vehicle kilometres:",null,null,null,null,null,null,null,null,null,{"$f":"'base data (TIO ext)'!L294","v":0},{"$f":"'base data (TIO ext)'!M294","v":0},{"$f":"'base data (TIO ext)'!N294","v":0},{"$f":"'base data (TIO ext)'!O294","v":0},{"$f":"'base data (TIO ext)'!P294","v":0},{"$f":"'base data (TIO ext)'!Q294","v":0},{"$f":"'base data (TIO ext)'!R294","v":0},{"$f":"'base data (TIO ext)'!S294","v":0},{"$f":"'base data (TIO ext)'!T294","v":0},{"$f":"'base data (TIO ext)'!U294","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU283:$BZ299,12,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU283:$BZ299,12,FALSE)","v":{"$error":"#DIV/0!"}}]
["Canterbury","Canterbury in service vehicle kilometres:",null,null,null,null,null,null,null,null,null,{"$f":"'base data (TIO ext)'!L295","v":0},{"$f":"'base data (TIO ext)'!M295","v":0},{"$f":"'base data (TIO ext)'!N295","v":0},{"$f":"'base data (TIO ext)'!O295","v":0},{"$f":"'base data (TIO ext)'!P295","v":0},{"$f":"'base data (TIO ext)'!Q295","v":0},{"$f":"'base data (TIO ext)'!R295","v":0},{"$f":"'base data (TIO ext)'!S295","v":0},{"$f":"'base data (TIO ext)'!T295","v":0},{"$f":"'base data (TIO ext)'!U295","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU283:$BZ299,13,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU283:$BZ299,13,FALSE)","v":{"$error":"#DIV/0!"}}]
["West Coast","West Coast in service vehicle kilometres:",null,null,null,null,null,null,null,null,null,{"$f":"'base data (TIO ext)'!L296","v":0},{"$f":"'base data (TIO ext)'!M296","v":0},{"$f":"'base data (TIO ext)'!N296","v":0},{"$f":"'base data (TIO ext)'!O296","v":0},{"$f":"'base data (TIO ext)'!P296","v":0},{"$f":"'base data (TIO ext)'!Q296","v":0},{"$f":"'base data (TIO ext)'!R296","v":0},{"$f":"'base data (TIO ext)'!S296","v":0},{"$f":"'base data (TIO ext)'!T296","v":0},{"$f":"'base data (TIO ext)'!U296","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU283:$BZ299,14,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU283:$BZ299,14,FALSE)","v":{"$error":"#DIV/0!"}}]
["Otago","Otago in service vehicle kilometres:",null,null,null,null,null,null,null,null,null,{"$f":"'base data (TIO ext)'!L297","v":0},{"$f":"'base data (TIO ext)'!M297","v":0},{"$f":"'base data (TIO ext)'!N297","v":0},{"$f":"'base data (TIO ext)'!O297","v":0},{"$f":"'base data (TIO ext)'!P297","v":0},{"$f":"'base data (TIO ext)'!Q297","v":0},{"$f":"'base data (TIO ext)'!R297","v":0},{"$f":"'base data (TIO ext)'!S297","v":0},{"$f":"'base data (TIO ext)'!T297","v":0},{"$f":"'base data (TIO ext)'!U297","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU283:$BZ299,15,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU283:$BZ299,15,FALSE)","v":{"$error":"#DIV/0!"}}]
["Southland","Southland in service vehicle kilometres:",null,null,null,null,null,null,null,null,null,{"$f":"'base data (TIO ext)'!L298","v":0},{"$f":"'base data (TIO ext)'!M298","v":0},{"$f":"'base data (TIO ext)'!N298","v":0},{"$f":"'base data (TIO ext)'!O298","v":0},{"$f":"'base data (TIO ext)'!P298","v":0},{"$f":"'base data (TIO ext)'!Q298","v":0},{"$f":"'base data (TIO ext)'!R298","v":0},{"$f":"'base data (TIO ext)'!S298","v":0},{"$f":"'base data (TIO ext)'!T298","v":0},{"$f":"'base data (TIO ext)'!U298","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($Y$3,$BU283:$BZ299,16,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($Z$3,$BU283:$BZ299,16,FALSE)","v":{"$error":"#DIV/0!"}}]
["National","National total in service vehicle kilometres",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C284:C298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C284:C298)-C285-C292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!C292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!C285,0))))))","v":5334499.666666666},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D284:D298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D284:D298)-D285-D292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!D292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!D285,0))))))","v":5793538},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E284:E298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E284:E298)-E285-E292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!E292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!E285,0))))))","v":6005656},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F284:F298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F284:F298)-F285-F292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!F292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!F285,0))))))","v":6344673},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G284:G298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G284:G298)-G285-G292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!G292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!G285,0))))))","v":6516305},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H284:H298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H284:H298)-H285-H292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!H292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!H285,0))))))","v":7042946},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I284:I298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I284:I298)-I285-I292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!I292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!I285,0))))))","v":7262157},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J284:J298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J284:J298)-J285-J292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!J292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!J285,0))))))","v":7247757},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K284:K298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K284:K298)-K285-K292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!K292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!K285,0))))))","v":9444622},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L284:L298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L284:L298)-L285-L292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!L292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!L285,0))))))","v":9823514},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M284:M298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M284:M298)-M285-M292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!M292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!M285,0))))))","v":10233665},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N284:N298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N284:N298)-N285-N292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!N292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!N285,0))))))","v":10623086},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O284:O298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O284:O298)-O285-O292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!O292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!O285,0))))))","v":11216007},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P284:P298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P284:P298)-P285-P292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!P292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!P285,0))))))","v":11671144},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q284:Q298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q284:Q298)-Q285-Q292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Q292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Q285,0))))))","v":13269084},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R284:R298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R284:R298)-R285-R292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!R292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!R285,0))))))","v":14660872},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S284:S298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S284:S298)-S285-S292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!S292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!S285,0))))))","v":15662147},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T284:T298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T284:T298)-T285-T292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!T292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!T285,0))))))","v":16515874},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U284:U298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U284:U298)-U285-U292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!U292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!U285,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V284:V298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V284:V298)-V285-V292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!V292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!V285,0))))))","v":5711231.222222222},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W284:W298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W284:W298)-W285-W292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!W292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!W285,0))))))","v":6634641.333333334},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X284:X298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X284:X298)-X285-X292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!X292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!X285,0))))))","v":7984845.333333333},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y284:Y298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y284:Y298)-Y285-Y292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Y292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Y285,0))))))","v":10226755},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z284:Z298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z284:Z298)-Z285-Z292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Z292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Z285,0))))))","v":12052078.333333334},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA284:AA298),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA284:AA298)-AA285-AA292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!AA292,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!AA285,0))))))","v":15612964.333333334},{"$f":"HLOOKUP($AB$3,$V283:$AA299,17,FALSE)","v":10226755},{"$f":"HLOOKUP($AC$3,$V283:$AA299,17,FALSE)","v":7984845.333333333},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1616831949507056,0.3980952657396446,0.79063928636053404,1.1102417087298226,1.7337300357554741,{"$f":"HLOOKUP($Y$3,$BU283:$BZ299,17,FALSE)","v":0.79063928636053404},{"$f":"HLOOKUP($Z$3,$BU283:$BZ299,17,FALSE)","v":1.1102417087298226}]
[null,{"$f":"VLOOKUP($B$484,$A284:$AB299,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AB299,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A284:$AC299,29,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP($B$1,$A284:$CB299,79,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$1,$A284:$CB299,80,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B300","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB300","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC300","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$BU283:$BZ301,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$BU283:$BZ301,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B300","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!N$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!O$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!P$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!Q$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!R$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!S$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!T$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!U$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!V$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!W$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AN$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AO$10,0)","v":0},{"$f":"AVERAGE(C302:E302)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F302:H302)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I302:K302)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L302:N302)","v":0},{"$f":"AVERAGE(O302:Q302)","v":0},{"$f":"AVERAGE(R302:T302)","v":0},{"$f":"HLOOKUP($AB$3,$V283:$AA302,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V283:$AA302,20,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$BU283:$BZ330,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$BU283:$BZ302,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"RAIL SERVICE FARE REVENUE (TOTAL)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S283","v":"2025/26"},{"$f":"T283","v":"2026/27"},{"$f":"U283","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y283","v":"2018-21"},{"$f":"Z283","v":"2021-24"},{"$f":"AA283","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland fare revenue (total):",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L304","v":0},{"$f":"'base data (TIO ext)'!M304","v":0},{"$f":"'base data (TIO ext)'!N304","v":0},{"$f":"'base data (TIO ext)'!O304","v":0},{"$f":"'base data (TIO ext)'!P304","v":0},{"$f":"'base data (TIO ext)'!Q304","v":0},{"$f":"'base data (TIO ext)'!R304","v":0},{"$f":"'base data (TIO ext)'!S304","v":0},{"$f":"'base data (TIO ext)'!T304","v":0},{"$f":"'base data (TIO ext)'!U304","v":0}]
["Auckland","Auckland fare revenue (total):",21079066,25097462.418695651,28112027.152608696,28302214.591304347,31802365.620869566,39649605,46566560,49672674,54308416.700000003,{"$f":"'base data (TIO ext)'!L305","v":56463721},{"$f":"'base data (TIO ext)'!M305","v":60421847},{"$f":"'base data (TIO ext)'!N305","v":64141878},{"$f":"'base data (TIO ext)'!O305","v":68810687},{"$f":"'base data (TIO ext)'!P305","v":73188000},{"$f":"'base data (TIO ext)'!Q305","v":87745586},{"$f":"'base data (TIO ext)'!R305","v":100436086},{"$f":"'base data (TIO ext)'!S305","v":109945087},{"$f":"'base data (TIO ext)'!T305","v":118218239},{"$f":"'base data (TIO ext)'!U305","v":0},{"$f":"AVERAGE(C305:E305)","v":24762851.857101452},{"$f":"AVERAGE(F305:H305)","v":33251395.070724636},{"$f":"AVERAGE(I305:K305)","v":50182550.233333327},{"$f":"AVERAGE(L305:N305)","v":60342482},{"$f":"AVERAGE(O305:Q305)","v":76581424.333333328},{"$f":"AVERAGE(R305:T305)","v":109533137.33333333},{"$f":"HLOOKUP($AB$3,$V303:$AA319,3,FALSE)","v":60342482},{"$f":"HLOOKUP($AC$3,$V303:$AA319,3,FALSE)","v":50182550.233333327}]
["Waikato","Waikato fare revenue (total):",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L306","v":0},{"$f":"'base data (TIO ext)'!M306","v":0},{"$f":"'base data (TIO ext)'!N306","v":0},{"$f":"'base data (TIO ext)'!O306","v":0},{"$f":"'base data (TIO ext)'!P306","v":0},{"$f":"'base data (TIO ext)'!Q306","v":0},{"$f":"'base data (TIO ext)'!R306","v":0},{"$f":"'base data (TIO ext)'!S306","v":0},{"$f":"'base data (TIO ext)'!T306","v":0},{"$f":"'base data (TIO ext)'!U306","v":0}]
["Bay of Plenty","Bay of Plenty fare revenue (total):",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L307","v":0},{"$f":"'base data (TIO ext)'!M307","v":0},{"$f":"'base data (TIO ext)'!N307","v":0},{"$f":"'base data (TIO ext)'!O307","v":0},{"$f":"'base data (TIO ext)'!P307","v":0},{"$f":"'base data (TIO ext)'!Q307","v":0},{"$f":"'base data (TIO ext)'!R307","v":0},{"$f":"'base data (TIO ext)'!S307","v":0},{"$f":"'base data (TIO ext)'!T307","v":0},{"$f":"'base data (TIO ext)'!U307","v":0}]
["Gisborne","Gisborne fare revenue (total):",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L308","v":0},{"$f":"'base data (TIO ext)'!M308","v":0},{"$f":"'base data (TIO ext)'!N308","v":0},{"$f":"'base data (TIO ext)'!O308","v":0},{"$f":"'base data (TIO ext)'!P308","v":0},{"$f":"'base data (TIO ext)'!Q308","v":0},{"$f":"'base data (TIO ext)'!R308","v":0},{"$f":"'base data (TIO ext)'!S308","v":0},{"$f":"'base data (TIO ext)'!T308","v":0},{"$f":"'base data (TIO ext)'!U308","v":0}]
["Hawkes Bay","Hawkes Bay fare revenue (total):",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L309","v":0},{"$f":"'base data (TIO ext)'!M309","v":0},{"$f":"'base data (TIO ext)'!N309","v":0},{"$f":"'base data (TIO ext)'!O309","v":0},{"$f":"'base data (TIO ext)'!P309","v":0},{"$f":"'base data (TIO ext)'!Q309","v":0},{"$f":"'base data (TIO ext)'!R309","v":0},{"$f":"'base data (TIO ext)'!S309","v":0},{"$f":"'base data (TIO ext)'!T309","v":0},{"$f":"'base data (TIO ext)'!U309","v":0}]
["Taranaki","Taranaki fare revenue (total):",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L310","v":0},{"$f":"'base data (TIO ext)'!M310","v":0},{"$f":"'base data (TIO ext)'!N310","v":0},{"$f":"'base data (TIO ext)'!O310","v":0},{"$f":"'base data (TIO ext)'!P310","v":0},{"$f":"'base data (TIO ext)'!Q310","v":0},{"$f":"'base data (TIO ext)'!R310","v":0},{"$f":"'base data (TIO ext)'!S310","v":0},{"$f":"'base data (TIO ext)'!T310","v":0},{"$f":"'base data (TIO ext)'!U310","v":0}]
["Manawatu-Wanganui","Manawatu-Wanganui fare revenue (total):",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L311","v":0},{"$f":"'base data (TIO ext)'!M311","v":0},{"$f":"'base data (TIO ext)'!N311","v":0},{"$f":"'base data (TIO ext)'!O311","v":0},{"$f":"'base data (TIO ext)'!P311","v":0},{"$f":"'base data (TIO ext)'!Q311","v":0},{"$f":"'base data (TIO ext)'!R311","v":0},{"$f":"'base data (TIO ext)'!S311","v":0},{"$f":"'base data (TIO ext)'!T311","v":0},{"$f":"'base data (TIO ext)'!U311","v":0}]
["Wellington","Wellington fare revenue (total):",34984641,36366051.59405797,39427762.71956522,42159594.705652177,43359780.784782611,45310442,48117760,50454740,49729161.190825671,{"$f":"'base data (TIO ext)'!L312","v":54108038},{"$f":"'base data (TIO ext)'!M312","v":56283625},{"$f":"'base data (TIO ext)'!N312","v":58548247},{"$f":"'base data (TIO ext)'!O312","v":60965525},{"$f":"'base data (TIO ext)'!P312","v":63484222},{"$f":"'base data (TIO ext)'!Q312","v":66173627},{"$f":"'base data (TIO ext)'!R312","v":68978644},{"$f":"'base data (TIO ext)'!S312","v":71974908},{"$f":"'base data (TIO ext)'!T312","v":75103071},{"$f":"'base data (TIO ext)'!U312","v":0},{"$f":"AVERAGE(C312:E312)","v":36926151.771207727},{"$f":"AVERAGE(F312:H312)","v":43609939.163478263},{"$f":"AVERAGE(I312:K312)","v":49433887.063608557},{"$f":"AVERAGE(L312:N312)","v":56313303.333333336},{"$f":"AVERAGE(O312:Q312)","v":63541124.666666664},{"$f":"AVERAGE(R312:T312)","v":72018874.333333328},{"$f":"HLOOKUP($AB$3,$V303:$AA319,10,FALSE)","v":56313303.333333336},{"$f":"HLOOKUP($AC$3,$V303:$AA319,10,FALSE)","v":49433887.063608557}]
["Marlborough","Marlborough fare revenue (total):",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L313","v":0},{"$f":"'base data (TIO ext)'!M313","v":0},{"$f":"'base data (TIO ext)'!N313","v":0},{"$f":"'base data (TIO ext)'!O313","v":0},{"$f":"'base data (TIO ext)'!P313","v":0},{"$f":"'base data (TIO ext)'!Q313","v":0},{"$f":"'base data (TIO ext)'!R313","v":0},{"$f":"'base data (TIO ext)'!S313","v":0},{"$f":"'base data (TIO ext)'!T313","v":0},{"$f":"'base data (TIO ext)'!U313","v":0}]
["Nelson","Nelson fare revenue (total):",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L314","v":0},{"$f":"'base data (TIO ext)'!M314","v":0},{"$f":"'base data (TIO ext)'!N314","v":0},{"$f":"'base data (TIO ext)'!O314","v":0},{"$f":"'base data (TIO ext)'!P314","v":0},{"$f":"'base data (TIO ext)'!Q314","v":0},{"$f":"'base data (TIO ext)'!R314","v":0},{"$f":"'base data (TIO ext)'!S314","v":0},{"$f":"'base data (TIO ext)'!T314","v":0},{"$f":"'base data (TIO ext)'!U314","v":0}]
["Canterbury","Canterbury fare revenue (total):",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L315","v":0},{"$f":"'base data (TIO ext)'!M315","v":0},{"$f":"'base data (TIO ext)'!N315","v":0},{"$f":"'base data (TIO ext)'!O315","v":0},{"$f":"'base data (TIO ext)'!P315","v":0},{"$f":"'base data (TIO ext)'!Q315","v":0},{"$f":"'base data (TIO ext)'!R315","v":0},{"$f":"'base data (TIO ext)'!S315","v":0},{"$f":"'base data (TIO ext)'!T315","v":0},{"$f":"'base data (TIO ext)'!U315","v":0}]
["West Coast","West Coast fare revenue (total):",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L316","v":0},{"$f":"'base data (TIO ext)'!M316","v":0},{"$f":"'base data (TIO ext)'!N316","v":0},{"$f":"'base data (TIO ext)'!O316","v":0},{"$f":"'base data (TIO ext)'!P316","v":0},{"$f":"'base data (TIO ext)'!Q316","v":0},{"$f":"'base data (TIO ext)'!R316","v":0},{"$f":"'base data (TIO ext)'!S316","v":0},{"$f":"'base data (TIO ext)'!T316","v":0},{"$f":"'base data (TIO ext)'!U316","v":0}]
["Otago","Otago fare revenue (total):",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L317","v":0},{"$f":"'base data (TIO ext)'!M317","v":0},{"$f":"'base data (TIO ext)'!N317","v":0},{"$f":"'base data (TIO ext)'!O317","v":0},{"$f":"'base data (TIO ext)'!P317","v":0},{"$f":"'base data (TIO ext)'!Q317","v":0},{"$f":"'base data (TIO ext)'!R317","v":0},{"$f":"'base data (TIO ext)'!S317","v":0},{"$f":"'base data (TIO ext)'!T317","v":0},{"$f":"'base data (TIO ext)'!U317","v":0}]
["Southland","Southland fare revenue (total):",null,null,null,null,null,null,null,0,null,{"$f":"'base data (TIO ext)'!L318","v":0},{"$f":"'base data (TIO ext)'!M318","v":0},{"$f":"'base data (TIO ext)'!N318","v":0},{"$f":"'base data (TIO ext)'!O318","v":0},{"$f":"'base data (TIO ext)'!P318","v":0},{"$f":"'base data (TIO ext)'!Q318","v":0},{"$f":"'base data (TIO ext)'!R318","v":0},{"$f":"'base data (TIO ext)'!S318","v":0},{"$f":"'base data (TIO ext)'!T318","v":0},{"$f":"'base data (TIO ext)'!U318","v":0}]
["National","National total fare revenue (total):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C304:C318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C304:C318)-C305-C312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!C312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!C305,0))))))","v":56063707},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D304:D318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D304:D318)-D305-D312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!D312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!D305,0))))))","v":61463514.012753621},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E304:E318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E304:E318)-E305-E312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!E312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!E305,0))))))","v":67539789.87217392},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F304:F318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F304:F318)-F305-F312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!F312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!F305,0))))))","v":70461809.296956524},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G304:G318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G304:G318)-G305-G312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!G312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!G305,0))))))","v":75162146.40565218},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H304:H318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H304:H318)-H305-H312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!H312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!H305,0))))))","v":84960047},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I304:I318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I304:I318)-I305-I312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!I312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!I305,0))))))","v":94684320},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J304:J318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J304:J318)-J305-J312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!J312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!J305,0))))))","v":100127414},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K304:K318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K304:K318)-K305-K312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!K312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!K305,0))))))","v":104037577.89082567},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L304:L318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L304:L318)-L305-L312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!L312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!L305,0))))))","v":110571759},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M304:M318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M304:M318)-M305-M312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!M312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!M305,0))))))","v":116705472},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N304:N318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N304:N318)-N305-N312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!N312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!N305,0))))))","v":122690125},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O304:O318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O304:O318)-O305-O312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!O312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!O305,0))))))","v":129776212},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P304:P318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P304:P318)-P305-P312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!P312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!P305,0))))))","v":136672222},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q304:Q318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q304:Q318)-Q305-Q312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Q312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Q305,0))))))","v":153919213},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R304:R318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R304:R318)-R305-R312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!R312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!R305,0))))))","v":169414730},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S304:S318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S304:S318)-S305-S312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!S312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!S305,0))))))","v":181919995},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T304:T318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T304:T318)-T305-T312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!T312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!T305,0))))))","v":193321310},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U304:U318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U304:U318)-U305-U312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!U312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!U305,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V304:V318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V304:V318)-V305-V312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!V312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!V305,0))))))","v":61689003.628309175},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W304:W318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W304:W318)-W305-W312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!W312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!W305,0))))))","v":76861334.234202892},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X304:X318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X304:X318)-X305-X312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!X312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!X305,0))))))","v":99616437.296941876},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y304:Y318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y304:Y318)-Y305-Y312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Y312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Y305,0))))))","v":116655785.33333334},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z304:Z318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z304:Z318)-Z305-Z312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Z312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Z305,0))))))","v":140122549},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA304:AA318),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA304:AA318)-AA305-AA312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!AA312,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!AA305,0))))))","v":181552011.66666666},{"$f":"HLOOKUP($AB$3,$V303:$AA319,17,FALSE)","v":116655785.33333334},{"$f":"HLOOKUP($AC$3,$V303:$AA319,17,FALSE)","v":99616437.296941876}]
[null,{"$f":"VLOOKUP($B$484,$A304:$AB319,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AB319,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A304:$AC319,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B320","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB320","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC320","v":{"$error":"#N/A"}}]
[null,{"$f":"B320","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!N$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!O$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!P$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!Q$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!R$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!S$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!T$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!U$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!V$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!W$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AN$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AO$13,0)","v":0},{"$f":"AVERAGE(C322:E322)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F322:H322)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I322:K322)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L322:N322)","v":0},{"$f":"AVERAGE(O322:Q322)","v":0},{"$f":"AVERAGE(R322:T322)","v":0},{"$f":"HLOOKUP($AB$3,$V303:$AA322,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V303:$AA322,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"RAIL SERVICE EXPENDITURE (NET)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S303","v":"2025/26"},{"$f":"T303","v":"2026/27"},{"$f":"U303","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y303","v":"2018-21"},{"$f":"Z303","v":"2021-24"},{"$f":"AA303","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland services expenditure (net):"]
["Auckland","Auckland services expenditure (net):",{"$f":"'base data (TIO ext)'!C325","v":56029391.833026581},{"$f":"'base data (TIO ext)'!D325","v":54619179.772579998},{"$f":"'base data (TIO ext)'!E325","v":79345137.333333343},{"$f":"'base data (TIO ext)'!F325","v":80033963},{"$f":"'base data (TIO ext)'!G325","v":89524776},{"$f":"'base data (TIO ext)'!H325","v":85099278},{"$f":"'base data (TIO ext)'!I325","v":76791973},{"$f":"'base data (TIO ext)'!J325","v":78060271},{"$f":"'base data (TIO ext)'!K325","v":111109387},{"$f":"'base data (TIO ext)'!L325","v":91708365},{"$f":"'base data (TIO ext)'!M325","v":88879880},{"$f":"'base data (TIO ext)'!N325","v":89337425},{"$f":"'base data (TIO ext)'!O325","v":85036285},{"$f":"'base data (TIO ext)'!P325","v":80311607},{"$f":"'base data (TIO ext)'!Q325","v":87287395},{"$f":"'base data (TIO ext)'!R325","v":74691635},{"$f":"'base data (TIO ext)'!S325","v":0},{"$f":"'base data (TIO ext)'!T325","v":0},{"$f":"'base data (TIO ext)'!U325","v":0},{"$f":"AVERAGE(C325:E325)","v":63331236.312979974},{"$f":"AVERAGE(F325:H325)","v":84886005.666666672},{"$f":"AVERAGE(I325:K325)","v":88653877},{"$f":"AVERAGE(L325:N325)","v":89975223.333333328},{"$f":"AVERAGE(O325:Q325)","v":84211762.333333328},{"$f":"AVERAGE(R325:T325)","v":24897211.666666668},{"$f":"HLOOKUP($AB$3,$V323:$AA339,3,FALSE)","v":89975223.333333328},{"$f":"HLOOKUP($AC$3,$V323:$AA339,3,FALSE)","v":88653877}]
["Waikato","Waikato services expenditure (net):"]
["Bay of Plenty","Bay of Plenty services expenditure (net):"]
["Gisborne","Gisborne services expenditure (net):"]
["Hawkes Bay","Hawkes Bay services expenditure (net):"]
["Taranaki","Taranaki services expenditure (net):"]
["Manawatu-Wanganui","Manawatu-Wanganui services expenditure (net):"]
["Wellington","Wellington services expenditure (net):",{"$f":"'base data (TIO ext)'!C332","v":29511655.716159377},{"$f":"'base data (TIO ext)'!D332","v":32238759.075761013},{"$f":"'base data (TIO ext)'!E332","v":40246540.219635859},{"$f":"'base data (TIO ext)'!F332","v":33687609},{"$f":"'base data (TIO ext)'!G332","v":33611303},{"$f":"'base data (TIO ext)'!H332","v":33882620},{"$f":"'base data (TIO ext)'!I332","v":38844475},{"$f":"'base data (TIO ext)'!J332","v":41480202},{"$f":"'base data (TIO ext)'!K332","v":56772508.461868979},{"$f":"'base data (TIO ext)'!L332","v":61097676},{"$f":"'base data (TIO ext)'!M332","v":57929828},{"$f":"'base data (TIO ext)'!N332","v":54613329},{"$f":"'base data (TIO ext)'!O332","v":59053860},{"$f":"'base data (TIO ext)'!P332","v":53935642},{"$f":"'base data (TIO ext)'!Q332","v":53669970},{"$f":"'base data (TIO ext)'!R332","v":54531295},{"$f":"'base data (TIO ext)'!S332","v":0},{"$f":"'base data (TIO ext)'!T332","v":0},{"$f":"'base data (TIO ext)'!U332","v":0},{"$f":"AVERAGE(C332:E332)","v":33998985.003852084},{"$f":"AVERAGE(F332:H332)","v":33727177.333333336},{"$f":"AVERAGE(I332:K332)","v":45699061.820622988},{"$f":"AVERAGE(L332:N332)","v":57880277.666666664},{"$f":"AVERAGE(O332:Q332)","v":55553157.333333336},{"$f":"AVERAGE(R332:T332)","v":18177098.333333332},{"$f":"HLOOKUP($AB$3,$V323:$AA339,10,FALSE)","v":57880277.666666664},{"$f":"HLOOKUP($AC$3,$V323:$AA339,10,FALSE)","v":45699061.820622988}]
["Marlborough","Marlborough services expenditure (net):"]
["Nelson","Nelson services expenditure (net):"]
["Canterbury","Canterbury services expenditure (net):"]
["West Coast","West Coast services expenditure (net):"]
["Otago","Otago services expenditure (net):"]
["Southland","Southland services expenditure (net):"]
["National","National total services expenditure (net):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C324:C338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C324:C338)-C325-C332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!C332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!C325,0))))))","v":85541047.549185961},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D324:D338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D324:D338)-D325-D332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!D332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!D325,0))))))","v":86857938.848341018},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E324:E338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E324:E338)-E325-E332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!E332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!E325,0))))))","v":119591677.5529692},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F324:F338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F324:F338)-F325-F332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!F332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!F325,0))))))","v":113721572},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G324:G338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G324:G338)-G325-G332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!G332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!G325,0))))))","v":123136079},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H324:H338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H324:H338)-H325-H332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!H332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!H325,0))))))","v":118981898},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I324:I338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I324:I338)-I325-I332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!I332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!I325,0))))))","v":115636448},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J324:J338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J324:J338)-J325-J332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!J332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!J325,0))))))","v":119540473},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K324:K338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K324:K338)-K325-K332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!K332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!K325,0))))))","v":167881895.46186897},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L324:L338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L324:L338)-L325-L332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!L332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!L325,0))))))","v":152806041},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M324:M338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M324:M338)-M325-M332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!M332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!M325,0))))))","v":146809708},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N324:N338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N324:N338)-N325-N332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!N332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!N325,0))))))","v":143950754},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O324:O338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O324:O338)-O325-O332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!O332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!O325,0))))))","v":144090145},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P324:P338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P324:P338)-P325-P332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!P332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!P325,0))))))","v":134247249},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q324:Q338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q324:Q338)-Q325-Q332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Q332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Q325,0))))))","v":140957365},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R324:R338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R324:R338)-R325-R332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!R332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!R325,0))))))","v":129222930},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S324:S338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S324:S338)-S325-S332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!S332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!S325,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T324:T338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T324:T338)-T325-T332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!T332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!T325,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U324:U338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U324:U338)-U325-U332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!U332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!U325,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V324:V338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V324:V338)-V325-V332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!V332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!V325,0))))))","v":97330221.316832066},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W324:W338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W324:W338)-W325-W332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!W332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!W325,0))))))","v":118613183},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X324:X338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X324:X338)-X325-X332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!X332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!X325,0))))))","v":134352938.82062298},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y324:Y338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y324:Y338)-Y325-Y332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Y332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Y325,0))))))","v":147855501},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z324:Z338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z324:Z338)-Z325-Z332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Z332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Z325,0))))))","v":139764919.66666666},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA324:AA338),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA324:AA338)-AA325-AA332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!AA332,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!AA325,0))))))","v":43074310},{"$f":"HLOOKUP($AB$3,$V323:$AA339,17,FALSE)","v":147855501},{"$f":"HLOOKUP($AC$3,$V323:$AA339,17,FALSE)","v":134352938.82062298}]
[null,{"$f":"VLOOKUP($B$484,$A324:$AB339,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AB339,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A324:$AC339,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B340","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB340","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC340","v":{"$error":"#N/A"}}]
[null,{"$f":"B340","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!N$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!O$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!P$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!Q$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!R$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!S$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!T$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!U$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!V$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!W$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AN$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AO$11,0)","v":0},{"$f":"AVERAGE(C342:E342)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F342:H342)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I342:K342)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L342:N342)","v":0},{"$f":"AVERAGE(O342:Q342)","v":0},{"$f":"AVERAGE(R342:T342)","v":0},{"$f":"HLOOKUP($AB$3,$V323:$AA342,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V323:$AA342,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"RAIL SERVICE/ OPERATIONS EXPENDITURE (NET)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S323","v":"2025/26"},{"$f":"T323","v":"2026/27"},{"$f":"U323","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y323","v":"2018-21"},{"$f":"Z323","v":"2021-24"},{"$f":"AA323","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland operations expenditure (net):",null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(C344:E344)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(F344:H344)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(I344:K344)","v":0},{"$f":"AVERAGE(L344:N344)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(O344:Q344)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(R344:T344)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AB$3,$V343:$AA359,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,2,FALSE)","v":0}]
["Auckland","Auckland operations expenditure (net):",{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'delta fullnet data (TIO ext)'!C710,'delta fullnet data (TIO ext)'!C705)","v":57640530.91806975},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'delta fullnet data (TIO ext)'!D710,'delta fullnet data (TIO ext)'!D705)","v":58033859.68973624},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'delta fullnet data (TIO ext)'!E710,'delta fullnet data (TIO ext)'!E705)","v":82502575.819001794},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'delta fullnet data (TIO ext)'!F710,'delta fullnet data (TIO ext)'!F705)","v":86206103.147458568},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'delta fullnet data (TIO ext)'!G710,'delta fullnet data (TIO ext)'!G705)","v":96694970.882124603},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'delta fullnet data (TIO ext)'!H710,'delta fullnet data (TIO ext)'!H705)","v":94107767.871970594},{"$f":"'base data (TIO ext)'!I345","v":87932947.904229},{"$f":"'base data (TIO ext)'!J345","v":90332573.980283007},{"$f":"'base data (TIO ext)'!K345","v":123385648.88735271},{"$f":"'base data (TIO ext)'!L345","v":105001254.40841548},{"$f":"'base data (TIO ext)'!M345","v":103785793.37620716},{"$f":"'base data (TIO ext)'!N345","v":107955967.54147537},{"$f":"'base data (TIO ext)'!O345","v":105627996.24249166},{"$f":"'base data (TIO ext)'!P345","v":104499144.84442194},{"$f":"'base data (TIO ext)'!Q345","v":114819928.0554865},{"$f":"'base data (TIO ext)'!R345","v":83698922.371529311},{"$f":"'base data (TIO ext)'!S345","v":0},{"$f":"'base data (TIO ext)'!T345","v":0},{"$f":"'base data (TIO ext)'!U345","v":0},66058988.808935933,92336280.633851245,100550390.25728823,105581005.10869934,108315689.71413337,27899640.790509772,{"$f":"HLOOKUP($AB$3,$V343:$AA359,3,FALSE)","v":105581005.10869934},{"$f":"HLOOKUP($AC$3,$V343:$AA359,3,FALSE)","v":100550390.25728823}]
["Waikato","Waikato operations expenditure (net):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($AB$3,$V343:$AA359,4,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,4,FALSE)","v":{"$error":"#DIV/0!"}}]
["Bay of Plenty","Bay of Plenty operations expenditure (net):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($AB$3,$V343:$AA359,5,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,5,FALSE)","v":{"$error":"#DIV/0!"}}]
["Gisborne","Gisborne operations expenditure (net):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($AB$3,$V343:$AA359,6,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,6,FALSE)","v":{"$error":"#DIV/0!"}}]
["Hawkes Bay","Hawkes Bay operations expenditure (net):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($AB$3,$V343:$AA359,7,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,7,FALSE)","v":{"$error":"#DIV/0!"}}]
["Taranaki","Taranaki operations expenditure (net):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($AB$3,$V343:$AA359,8,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,8,FALSE)","v":{"$error":"#DIV/0!"}}]
["Manawatu-Wanganui","Manawatu-Wanganui operations expenditure (net):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($AB$3,$V343:$AA359,9,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,9,FALSE)","v":{"$error":"#DIV/0!"}}]
["Wellington","Wellington operations expenditure (net):",{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'delta fullnet data (TIO ext)'!C721,'delta fullnet data (TIO ext)'!C716)","v":30525553.691187017},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'delta fullnet data (TIO ext)'!D721,'delta fullnet data (TIO ext)'!D716)","v":33238146.941655695},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'delta fullnet data (TIO ext)'!E721,'delta fullnet data (TIO ext)'!E716)","v":41969458.550762467},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'delta fullnet data (TIO ext)'!F721,'delta fullnet data (TIO ext)'!F716)","v":37782882.117385648},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'delta fullnet data (TIO ext)'!G721,'delta fullnet data (TIO ext)'!G716)","v":38176072.699729815},{"$f":"IF('CBA benchmark'!$B$16='CBA benchmark'!$AK$26,'delta fullnet data (TIO ext)'!H721,'delta fullnet data (TIO ext)'!H716)","v":38830433.630023658},{"$f":"'base data (TIO ext)'!I352","v":44170541.609418482},{"$f":"'base data (TIO ext)'!J352","v":47148757.600194156},{"$f":"'base data (TIO ext)'!K352","v":65162416.542169511},{"$f":"'base data (TIO ext)'!L352","v":70207076.739783332},{"$f":"'base data (TIO ext)'!M352","v":67220077.77452895},{"$f":"'base data (TIO ext)'!N352","v":62546538.172607936},{"$f":"'base data (TIO ext)'!O352","v":66993386.113584213},{"$f":"'base data (TIO ext)'!P352","v":61959990.016961791},{"$f":"'base data (TIO ext)'!Q352","v":62154631.701834694},{"$f":"'base data (TIO ext)'!R352","v":56868198.980194874},{"$f":"'base data (TIO ext)'!S352","v":0},{"$f":"'base data (TIO ext)'!T352","v":0},{"$f":"'base data (TIO ext)'!U352","v":0},35244386.394535057,38263129.482379705,52160571.917260714,66657897.562306732,63702669.27746024,18956066.326731626,{"$f":"HLOOKUP($AB$3,$V343:$AA359,10,FALSE)","v":66657897.562306732},{"$f":"HLOOKUP($AC$3,$V343:$AA359,10,FALSE)","v":52160571.917260714}]
["Marlborough","Marlborough operations expenditure (net):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($AB$3,$V343:$AA359,11,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,11,FALSE)","v":{"$error":"#DIV/0!"}}]
["Nelson","Nelson operations expenditure (net):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($AB$3,$V343:$AA359,12,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,12,FALSE)","v":{"$error":"#DIV/0!"}}]
["Canterbury","Canterbury operations expenditure (net):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($AB$3,$V343:$AA359,13,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,13,FALSE)","v":{"$error":"#DIV/0!"}}]
["West Coast","West Coast operations expenditure (net):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($AB$3,$V343:$AA359,14,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,14,FALSE)","v":{"$error":"#DIV/0!"}}]
["Otago","Otago operations expenditure (net):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($AB$3,$V343:$AA359,15,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,15,FALSE)","v":{"$error":"#DIV/0!"}}]
["Southland","Southland operations expenditure (net):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HLOOKUP($AB$3,$V343:$AA359,16,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,16,FALSE)","v":{"$error":"#DIV/0!"}}]
["National","National total operations expenditure (net):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C344:C358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C344:C358)-C345-C352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!C352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!C345,0))))))","v":88166084.609256774},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D344:D358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D344:D358)-D345-D352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!D352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!D345,0))))))","v":91272006.631391943},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E344:E358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E344:E358)-E345-E352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!E352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!E345,0))))))","v":124472034.36976427},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F344:F358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F344:F358)-F345-F352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!F352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!F345,0))))))","v":123988985.26484421},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G344:G358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G344:G358)-G345-G352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!G352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!G345,0))))))","v":134871043.5818544},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H344:H358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H344:H358)-H345-H352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!H352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!H345,0))))))","v":132938201.50199425},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I344:I358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I344:I358)-I345-I352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!I352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!I345,0))))))","v":132103489.51364748},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J344:J358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J344:J358)-J345-J352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!J352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!J345,0))))))","v":137481331.58047718},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K344:K358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K344:K358)-K345-K352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!K352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!K345,0))))))","v":188548065.42952222},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L344:L358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L344:L358)-L345-L352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!L352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!L345,0))))))","v":175208331.14819881},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M344:M358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M344:M358)-M345-M352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!M352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!M345,0))))))","v":171005871.15073609},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N344:N358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N344:N358)-N345-N352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!N352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!N345,0))))))","v":170502505.71408331},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O344:O358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O344:O358)-O345-O352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!O352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!O345,0))))))","v":172621382.35607588},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P344:P358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P344:P358)-P345-P352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!P352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!P345,0))))))","v":166459134.86138374},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q344:Q358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q344:Q358)-Q345-Q352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Q352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Q345,0))))))","v":176974559.75732118},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R344:R358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R344:R358)-R345-R352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!R352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!R345,0))))))","v":140567121.35172418},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S344:S358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S344:S358)-S345-S352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!S352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!S345,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T344:T358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T344:T358)-T345-T352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!T352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!T345,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U344:U358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U344:U358)-U345-U352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!U352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!U345,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V344:V358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V344:V358)-V345-V352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!V352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!V345,0))))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W344:W358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W344:W358)-W345-W352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!W352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!W345,0))))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X344:X358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X344:X358)-X345-X352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!X352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!X345,0))))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y344:Y358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y344:Y358)-Y345-Y352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Y352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Y345,0))))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z344:Z358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z344:Z358)-Z345-Z352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Z352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Z345,0))))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA344:AA358),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA344:AA358)-AA345-AA352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!AA352,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!AA345,0))))))","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AB$3,$V343:$AA359,17,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"HLOOKUP($AC$3,$V343:$AA359,17,FALSE)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"VLOOKUP($B$484,$A344:$AB359,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AB359,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A344:$AC359,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B360","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB360","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC360","v":{"$error":"#N/A"}}]
[null,{"$f":"B360","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!N$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!O$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!P$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!Q$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!R$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!S$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!T$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!U$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!V$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!W$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AN$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$13,'scenario testing'!AO$12,0)","v":0},{"$f":"AVERAGE(C362:E362)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F362:H362)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I362:K362)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L362:N362)","v":0},{"$f":"AVERAGE(O362:Q362)","v":0},{"$f":"AVERAGE(R362:T362)","v":0},{"$f":"HLOOKUP($AB$3,$V343:$AA362,20,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V343:$AA362,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"NETWORK PATRONAGE","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S343","v":"2025/26"},{"$f":"T343","v":"2026/27"},{"$f":"U343","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y343","v":"2018-21"},{"$f":"Z343","v":"2021-24"},{"$f":"AA343","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland total patronage:",{"$f":"C4+C124+C244","v":289485},287006,305735,305737,323553,312821,318249,320022,364162,326796,324918,323100,326331,329594,332891,336219,339581,342977,0,{"$f":"AVERAGE(C364:E364)","v":294075.33333333331},{"$f":"AVERAGE(F364:H364)","v":314037},{"$f":"AVERAGE(I364:K364)","v":334144.33333333331},{"$f":"AVERAGE(L364:N364)","v":324938},{"$f":"AVERAGE(O364:Q364)","v":329605.33333333331},{"$f":"AVERAGE(R364:T364)","v":339592.33333333331},{"$f":"HLOOKUP($AB$3,$V363:$AA379,2,FALSE)","v":324938},{"$f":"HLOOKUP($AC$3,$V363:$AA379,2,FALSE)","v":334144.33333333331}]
["Auckland","Auckland total patronage:",{"$f":"C5+C125+C245","v":60618292},65763655,70780980,68525936,72396736,79249549,82904160,88441958,91202702.049999997,96759765.465399995,100966824.127142,105105701.69193587,109771328.75491726,114243992.82292143,122615085.09216501,130268057.50654945,127852519,133254636,0,65720975.666666664,73390740.333333328,87516273.350000009,100944097.09482594,115543468.89000124,130458404.16884983,{"$f":"HLOOKUP($AB$3,$V363:$AA379,3,FALSE)","v":100944097.09482594},{"$f":"HLOOKUP($AC$3,$V363:$AA379,3,FALSE)","v":87516273.350000009}]
["Waikato","Waikato total patronage:",{"$f":"C6+C126+C246","v":4323384},4338802,4466401,4322894,4370780,4341361,4085467,3988518,5270295,4126281,4163359,4200810,4238633,4276836,4315420,4354390,4393750,4433503,0,4376195.666666667,4345011.666666667,4448093.333333333,4163483.3333333335,4276963,4393881,{"$f":"HLOOKUP($AB$3,$V363:$AA379,4,FALSE)","v":4163483.3333333335},{"$f":"HLOOKUP($AC$3,$V363:$AA379,4,FALSE)","v":4448093.333333333}]
["Bay of Plenty","Bay of Plenty total patronage:",{"$f":"C7+C127+C247","v":2175375},2508000,2878156,2880765,3035008,3138381,3352802,3173207,3276630.5,3134197,3134197,3134197,3134197,3134197,3134197,3134197,3134197,3134197,0,2520510.3333333335,3018051.3333333335,3267546.5,3134197,3134197,3134197,{"$f":"HLOOKUP($AB$3,$V363:$AA379,5,FALSE)","v":3134197},{"$f":"HLOOKUP($AC$3,$V363:$AA379,5,FALSE)","v":3267546.5}]
["Gisborne","Gisborne total patronage:",{"$f":"C8+C128+C248","v":136020},152258,157596,157008,139473,138261,146129,142373,139500,155500,155500,155500,155500,155650,155650,155650,155800,155800,0,148624.66666666666,144914,142667.33333333334,155500,155600,155750,{"$f":"HLOOKUP($AB$3,$V363:$AA379,6,FALSE)","v":155500},{"$f":"HLOOKUP($AC$3,$V363:$AA379,6,FALSE)","v":142667.33333333334}]
["Hawkes Bay","Hawkes Bay total patronage:",{"$f":"C9+C129+C249","v":480113},554647,681566,761392,799845,744381,694557,688151,865200,713084,726822,734913,742262,749685,756334,763898,771537,779253,0,572108.66666666663,768539.33333333337,749302.66666666663,724939.66666666663,749427,771562.66666666663,{"$f":"HLOOKUP($AB$3,$V363:$AA379,7,FALSE)","v":724939.66666666663},{"$f":"HLOOKUP($AC$3,$V363:$AA379,7,FALSE)","v":749302.66666666663}]
["Taranaki","Taranaki total patronage:",{"$f":"C10+C130+C250","v":405598},497277,543317,556017,584371,586306,605603,614811,718619,830692,834845,839019,843214,847428,851666,855925,855925,855925,0,482064,575564.66666666663,646344.33333333337,834852,847436,855925,{"$f":"HLOOKUP($AB$3,$V363:$AA379,8,FALSE)","v":834852},{"$f":"HLOOKUP($AC$3,$V363:$AA379,8,FALSE)","v":646344.33333333337}]
["Manawatu-Wanganui","Manawatu-Wanganui total patronage:",{"$f":"C11+C131+C251","v":1357004},1599934,1635096,1620202,1577158,1447403,1356938,1301374,1822472,1336644,1390111,1417913,1446272,1475197,1504702,1534795,1565492,1596801,0,1530678,1548254.3333333333,1493594.6666666667,1381556,1475390.3333333333,1565696,{"$f":"HLOOKUP($AB$3,$V363:$AA379,9,FALSE)","v":1381556},{"$f":"HLOOKUP($AC$3,$V363:$AA379,9,FALSE)","v":1493594.6666666667}]
["Wellington","Wellington total patronage:",{"$f":"C12+C132+C252","v":35563796},35402034,35532308,35155888,35804641,36406866,37330479,37754749,38012200,38785793,39147802,40025743,40804052,41373581,41921947,42476887,42874461,43275883,0,35499379.333333336,35789131.666666664,37699142.666666664,39319779.333333336,41366526.666666664,42875743.666666664,{"$f":"HLOOKUP($AB$3,$V363:$AA379,10,FALSE)","v":39319779.333333336},{"$f":"HLOOKUP($AC$3,$V363:$AA379,10,FALSE)","v":37699142.666666664}]
["Marlborough","Marlborough total patronage:",{"$f":"C13+C133+C253","v":22520},23523,23773,25149,26498,26979,25493,22691,45655,21500,22150,22815,23500,24205,24930,25680,26455,27245,0,23272,26208.666666666668,31279.666666666668,22155,24211.666666666668,26460,{"$f":"HLOOKUP($AB$3,$V363:$AA379,11,FALSE)","v":22155},{"$f":"HLOOKUP($AC$3,$V363:$AA379,11,FALSE)","v":31279.666666666668}]
["Nelson","Nelson total patronage:",{"$f":"C14+C134+C254","v":45343},50714,131392,351685,396326,415326,414322,426237,515315,408387,408405,408405,408405,408405,408405,408405,408405,408405,0,75816.333333333328,387779,451958,408399,408405,408405,{"$f":"HLOOKUP($AB$3,$V363:$AA379,12,FALSE)","v":408399},{"$f":"HLOOKUP($AC$3,$V363:$AA379,12,FALSE)","v":451958}]
["Canterbury","Canterbury total patronage:",{"$f":"C15+C135+C255","v":17428351},13232215,11432467,13529838,14304479,14344095,13859074,13362576,16559208,15284436,15437280,15591652,15747568,15904620,16063665,16224736,16386983,16550852,0,14031011,14059470.666666666,14593619.333333334,15437789.333333334,15905284.333333334,16387523.666666666,{"$f":"HLOOKUP($AB$3,$V363:$AA379,13,FALSE)","v":15437789.333333334},{"$f":"HLOOKUP($AC$3,$V363:$AA379,13,FALSE)","v":14593619.333333334}]
["West Coast","West Coast total patronage:",{"$f":"C16+C136+C256","v":30367},29958,29727,40518,24173,23952,23952,23775,36500,85000,85000,85000,85000,85000,85000,85000,85000,85000,0,30017.333333333332,29547.666666666668,28075.666666666668,85000,85000,85000,{"$f":"HLOOKUP($AB$3,$V363:$AA379,14,FALSE)","v":85000},{"$f":"HLOOKUP($AC$3,$V363:$AA379,14,FALSE)","v":28075.666666666668}]
["Otago","Otago total patronage:",{"$f":"C17+C137+C257","v":2171696},2689157,2849372,2927188,2851770,2809010,2681639,2637418,2883707,3246626,3418696,3668985,3789357,3884081,4084474,4205138,4367360,4544453,0,2570075,2862656,2734254.6666666665,3444769,3919304,4372317,{"$f":"HLOOKUP($AB$3,$V363:$AA379,15,FALSE)","v":3444769},{"$f":"HLOOKUP($AC$3,$V363:$AA379,15,FALSE)","v":2734254.6666666665}]
["Southland","Southland total patronage:",{"$f":"C18+C138+C258","v":400000},373000,393000,310531,289745,245118,211425,198826,285244,202000,203600,204950,206650,208100,209800,211250,212450,213650,0,388666.66666666669,281798,231831.66666666666,203516.66666666666,208183.33333333334,212450,{"$f":"HLOOKUP($AB$3,$V363:$AA379,16,FALSE)","v":203516.66666666666},{"$f":"HLOOKUP($AC$3,$V363:$AA379,16,FALSE)","v":231831.66666666666}]
["National","National total patronage:",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C364:C378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C364:C378)-C365-C372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!C372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!C365,0))))))","v":125447344},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D364:D378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D364:D378)-D365-D372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!D372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!D365,0))))))","v":127502180},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E364:E378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E364:E378)-E365-E372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!E372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!E365,0))))))","v":131840886},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F364:F378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F364:F378)-F365-F372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!F372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!F365,0))))))","v":131470748},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G364:G378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G364:G378)-G365-G372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!G372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!G365,0))))))","v":136924556},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H364:H378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H364:H378)-H365-H372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!H372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!H365,0))))))","v":144229809},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I364:I378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I364:I378)-I365-I372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!I372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!I365,0))))))","v":148010289},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J364:J378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J364:J378)-J365-J372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!J372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!J365,0))))))","v":153096686},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K364:K378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K364:K378)-K365-K372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!K372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!K365,0))))))","v":161997409.55000001},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L364:L378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L364:L378)-L365-L372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!L372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!L365,0))))))","v":165416701.46539998},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M364:M378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M364:M378)-M365-M372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!M372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!M365,0))))))","v":170419509.12714201},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N364:N378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N364:N378)-N365-N372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!N372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!N365,0))))))","v":175918703.69193587},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O364:O378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O364:O378)-O365-O372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!O372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!O365,0))))))","v":181722269.75491726},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P364:P378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P364:P378)-P365-P372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!P372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!P365,0))))))","v":187100571.82292143},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q364:Q378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q364:Q378)-Q365-Q372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Q372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Q365,0))))))","v":196464166.09216499},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R364:R378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R364:R378)-R365-R372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!R372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!R365,0))))))","v":205040227.50654945},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S364:S378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S364:S378)-S365-S372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!S372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!S365,0))))))","v":203429915},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T364:T378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T364:T378)-T365-T372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!T372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!T365,0))))))","v":209658580},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U364:U378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U364:U378)-U365-U372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!U372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!U365,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V364:V378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V364:V378)-V365-V372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!V372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!V365,0))))))","v":128263470.00000001},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W364:W378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W364:W378)-W365-W372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!W372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!W365,0))))))","v":137541704.33333331},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X364:X378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X364:X378)-X365-X372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!X372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!X365,0))))))","v":154368128.18333331},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y364:Y378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y364:Y378)-Y365-Y372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Y372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Y365,0))))))","v":170584971.42815927},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z364:Z378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z364:Z378)-Z365-Z372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Z372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Z365,0))))))","v":188429002.55666789},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA364:AA378),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA364:AA378)-AA365-AA372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!AA372,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!AA365,0))))))","v":206042907.50218311},{"$f":"HLOOKUP($AB$3,$V363:$AA379,17,FALSE)","v":170584971.42815927},{"$f":"HLOOKUP($AC$3,$V363:$AA379,17,FALSE)","v":154368128.18333331}]
[null,{"$f":"VLOOKUP($B$484,$A364:$AB379,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AB379,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A364:$AC379,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B380","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB380","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC380","v":{"$error":"#N/A"}}]
[null,{"$f":"B380","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!N$8,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!O$8,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!P$8,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!Q$8,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!R$8,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!S$8,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!T$8,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!U$8,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!V$8,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!W$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AN$8,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AO$8,0)","v":0},{"$f":"AVERAGE(C382:E382)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F382:H382)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I382:K382)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L382:N382)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(O382:Q382)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(R382:T382)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AB$3,$V363:$AA382,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AC$3,$V363:$AA382,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"NETWORK PASSENGER KILOMETRES","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S363","v":"2025/26"},{"$f":"T363","v":"2026/27"},{"$f":"U363","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y363","v":"2018-21"},{"$f":"Z363","v":"2021-24"},{"$f":"AA363","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland passenger kilometres:",{"$f":"C24+C144+C264","v":4350872.8126615966},4660962.8714662464,4954507,4953341,5232371,5102110,5231135,5041655,4995328,4574304,4548852,4523400,4568634,4614320,4660464,4707068,4754139,4801680,0,{"$f":"AVERAGE(C384:E384)","v":4655447.5613759477},{"$f":"AVERAGE(F384:H384)","v":5095940.666666667},{"$f":"AVERAGE(I384:K384)","v":5089372.666666667},{"$f":"AVERAGE(L384:N384)","v":4548852},{"$f":"AVERAGE(O384:Q384)","v":4614472.666666667},{"$f":"AVERAGE(R384:T384)","v":4754295.666666667},{"$f":"HLOOKUP($AB$3,$V383:$AA399,2,FALSE)","v":4548852},{"$f":"HLOOKUP($AC$3,$V383:$AA399,2,FALSE)","v":5089372.666666667}]
["Auckland","Auckland passenger kilometres:",{"$f":"C25+C145+C265","v":506982085},549935161,686647943,672357269,739326410,720721079,757477081,798388764,820269929.40753329,887192473.27525294,929071732.52282524,972150442.68428004,1016607027.027117,1056351075.6328219,1134651273.0715652,1197338350.5041559,1089385283,1128756800,0,581188396.33333337,710801586,792045258.13584435,929471549.49411929,1069203125.2438346,1138493477.8347187,{"$f":"HLOOKUP($AB$3,$V383:$AA399,3,FALSE)","v":929471549.49411929},{"$f":"HLOOKUP($AC$3,$V383:$AA399,3,FALSE)","v":792045258.13584435}]
["Waikato","Waikato passenger kilometres:",{"$f":"C26+C146+C266","v":33511595.760154665},35165666.855215095,37655571.36626827,36924380.88261719,37326461.199999996,37075223,34889881,34061943,45324537,35238442,35555094,35874913,36197930,36524177,36853686,37186491,37522623,37862117,0,35444277.993879348,37108688.360872395,38092120.333333336,35556149.666666664,36525264.333333336,37523743.666666664,{"$f":"HLOOKUP($AB$3,$V383:$AA399,4,FALSE)","v":35556149.666666664},{"$f":"HLOOKUP($AC$3,$V383:$AA399,4,FALSE)","v":38092120.333333336}]
["Bay of Plenty","Bay of Plenty passenger kilometres:",{"$f":"C27+C147+C267","v":18232081},21287829,26091241,26447055,25140179,26642429,26852644,26742253,26179698,25523677,25523677,25523677,25523677,25523677,25523677,25523677,25523677,25523677,0,21870383.666666668,26076554.333333332,26591531.666666668,25523677,25523677,25523677,{"$f":"HLOOKUP($AB$3,$V383:$AA399,5,FALSE)","v":25523677},{"$f":"HLOOKUP($AC$3,$V383:$AA399,5,FALSE)","v":26591531.666666668}]
["Gisborne","Gisborne passenger kilometres:",{"$f":"C28+C148+C268","v":816120},913548,945576,942048,836838,829566,1065440,869578,837000,968000,968000,968000,968000,968050,968050,968050,968050,968050,0,891748,869484,924006,968000,968033.33333333337,968050,{"$f":"HLOOKUP($AB$3,$V383:$AA399,6,FALSE)","v":968000},{"$f":"HLOOKUP($AC$3,$V383:$AA399,6,FALSE)","v":924006}]
["Hawkes Bay","Hawkes Bay passenger kilometres:",{"$f":"C29+C149+C269","v":3360791},3882529,4770892,5558531,5838868,7555620,7161305,7335951,8813876,7717113,7902323,8091979,8286186,8485055,8688696,8897225,9110758,9329417,0,4004737.3333333335,6317673,7770377.333333333,7903805,8486645.666666666,9112466.666666666,{"$f":"HLOOKUP($AB$3,$V383:$AA399,7,FALSE)","v":7903805},{"$f":"HLOOKUP($AC$3,$V383:$AA399,7,FALSE)","v":7770377.333333333}]
["Taranaki","Taranaki passenger kilometres:",{"$f":"C30+C150+C270","v":3732302},4615457,5071909,5176741,5417954,5394506,6866883,6859635,6626349,6884253,6918672,6953265,6988034,7022966,7058084,7093377,7093377,7093377,0,4473222.666666667,5329733.666666667,6784289,6918730,7023028,7093377,{"$f":"HLOOKUP($AB$3,$V383:$AA399,8,FALSE)","v":6918730},{"$f":"HLOOKUP($AC$3,$V383:$AA399,8,FALSE)","v":6784289}]
["Manawatu-Wanganui","Manawatu-Wanganui passenger kilometres:",{"$f":"C31+C151+C271","v":12829416},16371395,16621807,16638914,16417477,16161786,16161786,12681922,17771043,12935560,13452982,13722041,13996481,14276410,14561938,14853176,15150239,15453243,0,15274206,16406059,15538250.333333334,13370194.333333334,14278276.333333334,15152219.333333334,{"$f":"HLOOKUP($AB$3,$V383:$AA399,9,FALSE)","v":13370194.333333334},{"$f":"HLOOKUP($AC$3,$V383:$AA399,9,FALSE)","v":15538250.333333334}]
["Wellington","Wellington passenger kilometres:",{"$f":"C32+C152+C272","v":431323938},428731400,436521600,439213383,444145131,460702937,477093611,483082651,469008700,498033200,502588400,513536000,523860600,533118800,541829900,550656800,555710100,560812600,0,432192312.66666669,448020483.66666669,476394987.33333331,504719200,532936433.33333331,555726500,{"$f":"HLOOKUP($AB$3,$V383:$AA399,10,FALSE)","v":504719200},{"$f":"HLOOKUP($AC$3,$V383:$AA399,10,FALSE)","v":476394987.33333331}]
["Marlborough","Marlborough passenger kilometres:",{"$f":"C33+C153+C273","v":168900},176423,178298,188618,198735,202342,178946,158402,273930,149892,154402,159046,163821,168743,173812,179033,184409,189946,0,174540.33333333334,196565,203759.33333333334,154446.66666666666,168792,184462.66666666666,{"$f":"HLOOKUP($AB$3,$V383:$AA399,11,FALSE)","v":154446.66666666666},{"$f":"HLOOKUP($AC$3,$V383:$AA399,11,FALSE)","v":203759.33333333334}]
["Nelson","Nelson passenger kilometres:",{"$f":"C34+C154+C274","v":394385},436820,833860,2317280,2603481,2784873,2784873,2799525,3384525,2926205,2926200,2926200,2926200,2926200,2926200,2926200,2926200,2926200,0,555021.66666666663,2568544.6666666665,2989641,2926201.6666666665,2926200,2926200,{"$f":"HLOOKUP($AB$3,$V383:$AA399,12,FALSE)","v":2926201.6666666665},{"$f":"HLOOKUP($AC$3,$V383:$AA399,12,FALSE)","v":2989641}]
["Canterbury","Canterbury passenger kilometres:",{"$f":"C35+C155+C275","v":147397769},111715935,96736971,114384983,120870508,121240520,117136040.98306179,112960385,139976376,127334688,128608030,129894111,131193043,132504975,133830015,135168327,136520004,137885200,0,118616891.66666667,118832003.66666667,123357600.66102059,128612276.33333333,132509344.33333333,136524510.33333334,{"$f":"HLOOKUP($AB$3,$V383:$AA399,13,FALSE)","v":128612276.33333333},{"$f":"HLOOKUP($AC$3,$V383:$AA399,13,FALSE)","v":123357600.66102059}]
["West Coast","West Coast passenger kilometres:",{"$f":"C36+C156+C276","v":113835},111662,110956,153369,138508,134016,134016,129316,70000,0,0,0,0,0,0,0,0,0,0,112151,141964.33333333334,111110.66666666667,0,0,0,{"$f":"HLOOKUP($AB$3,$V383:$AA399,14,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V383:$AA399,14,FALSE)","v":111110.66666666667}]
["Otago","Otago passenger kilometres:",{"$f":"C37+C157+C277","v":10334093},11508414,11816646.799999999,11923600.799999999,11927978.6,11854579,11404386,11388539,16491521,27721519,29264350,31259600,32606408,33859820,35718347,37202110,38956780,40843960,0,11219717.933333332,11902052.799999999,13094815.333333334,29415156.333333332,34061525,39000950,{"$f":"HLOOKUP($AB$3,$V383:$AA399,15,FALSE)","v":29415156.333333332},{"$f":"HLOOKUP($AC$3,$V383:$AA399,15,FALSE)","v":13094815.333333334}]
["Southland","Southland passenger kilometres:",{"$f":"C38+C158+C278","v":1312272},1223700,1289040,889907,830821,1711948,1711948,306692,1711468,1212000,1215000,1219500,1225500,1227000,1233000,1234500,1234500,1234500,0,1275004,1144225.3333333333,1243369.3333333333,1215500,1228500,1234500,{"$f":"HLOOKUP($AB$3,$V383:$AA399,16,FALSE)","v":1215500},{"$f":"HLOOKUP($AC$3,$V383:$AA399,16,FALSE)","v":1243369.3333333333}]
["National","National total passenger kilometres",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C384:C398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C384:C398)-C385-C392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!C392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!C385,0))))))","v":1174860455.5728164},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D384:D398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D384:D398)-D385-D392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!D392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!D385,0))))))","v":1190736902.7266812},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E384:E398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E384:E398)-E385-E392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!E392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!E385,0))))))","v":1330246818.1662681},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F384:F398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F384:F398)-F385-F392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!F392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!F385,0))))))","v":1338069420.6826172},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G384:G398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G384:G398)-G385-G392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!G392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!G385,0))))))","v":1416251720.8},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H384:H398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H384:H398)-H385-H392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!H392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!H385,0))))))","v":1418113534},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I384:I398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I384:I398)-I385-I392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!I392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!I385,0))))))","v":1466149975.9830618},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J384:J398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J384:J398)-J385-J392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!J392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!J385,0))))))","v":1502807211},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K384:K398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K384:K398)-K385-K392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!K392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!K385,0))))))","v":1561734280.4075332},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L384:L398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L384:L398)-L385-L392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!L392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!L385,0))))))","v":1638411326.2752528},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M384:M398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M384:M398)-M385-M392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!M392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!M385,0))))))","v":1688697714.5228252},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N384:N398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N384:N398)-N385-N392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!N392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!N385,0))))))","v":1746802174.6842799},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O384:O398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O384:O398)-O385-O392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!O392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!O385,0))))))","v":1805111541.027117},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P384:P398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P384:P398)-P385-P392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!P392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!P385,0))))))","v":1857571268.632822},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q384:Q398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q384:Q398)-Q385-Q392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Q392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Q385,0))))))","v":1948677142.0715652},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R384:R398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R384:R398)-R385-R392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!R392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!R385,0))))))","v":2023934384.5041559},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S384:S398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S384:S398)-S385-S392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!S392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!S385,0))))))","v":1925040139},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T384:T398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T384:T398)-T385-T392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!T392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!T385,0))))))","v":1973680767},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U384:U398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U384:U398)-U385-U392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!U392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!U385,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V384:V398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V384:V398)-V385-V392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!V392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!V385,0))))))","v":1231948058.8219221},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W384:W398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W384:W398)-W385-W392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!W392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!W385,0))))))","v":1390811558.4942057},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X384:X398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X384:X398)-X385-X392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!X392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!X385,0))))))","v":1510230489.130198},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y384:Y398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y384:Y398)-Y385-Y392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Y392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Y385,0))))))","v":1691303738.4941192},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z384:Z398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z384:Z398)-Z385-Z392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Z392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Z385,0))))))","v":1870453317.2438343},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA384:AA398),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA384:AA398)-AA385-AA392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!AA392,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!AA385,0))))))","v":1974218430.1680522},{"$f":"HLOOKUP($AB$3,$V383:$AA399,17,FALSE)","v":1691303738.4941192},{"$f":"HLOOKUP($AC$3,$V383:$AA399,17,FALSE)","v":1510230489.130198}]
[null,{"$f":"VLOOKUP($B$484,$A384:$AB399,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AB399,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A384:$AC399,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B400","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB400","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC400","v":{"$error":"#N/A"}}]
[null,{"$f":"B400","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!N$9,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!O$9,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!P$9,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!Q$9,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!R$9,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!S$9,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!T$9,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!U$9,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!V$9,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!W$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AN$9,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AO$9,0)","v":0},{"$f":"AVERAGE(C402:E402)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F402:H402)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I402:K402)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L402:N402)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(O402:Q402)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(R402:T402)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AB$3,$V383:$AA402,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AC$3,$V383:$AA402,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"NETWORK IN SERVICE VEHICLE KILOMETRES","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S383","v":"2025/26"},{"$f":"T383","v":"2026/27"},{"$f":"U383","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y383","v":"2018-21"},{"$f":"Z383","v":"2021-24"},{"$f":"AA383","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V403","v":"2009-12"},"2012-15","2015-18","2018-21","2021-24","2024-27","2018-21","2015-18"]
["Northland","Northland in service vehicle kilometres:",{"$f":"C44+C164+C284","v":450783},379825,479441,382108,387601,391751,464035,469915,384256,508256,505428,502600,504406,504644,503860,504644,503860,504644,0,{"$f":"AVERAGE(C404:E404)","v":436683},{"$f":"AVERAGE(F404:H404)","v":387153.33333333331},{"$f":"AVERAGE(I404:K404)","v":439402},{"$f":"AVERAGE(L404:N404)","v":505428},{"$f":"AVERAGE(O404:Q404)","v":504303.33333333331},{"$f":"AVERAGE(R404:T404)","v":504382.66666666669},{"$f":"HLOOKUP($AB$3,$V403:$AA419,2,FALSE)","v":505428},{"$f":"HLOOKUP($AC$3,$V403:$AA419,2,FALSE)","v":439402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W404/$V404-1","v":-0.11342247503719327},{"$f":"X404/$V404-1","v":6.2264846582074096E-3},{"$f":"Y404/$V404-1","v":0.15742540927858428},{"$f":"Z404/$V404-1","v":0.15484993309410555},{"$f":"AA404/$V404-1","v":0.15503160568803165},{"$f":"HLOOKUP($Y$3,$BU403:$BZ419,2,FALSE)","v":0.15742540927858428},{"$f":"HLOOKUP($Z$3,$BU403:$BZ419,2,FALSE)","v":0.15484993309410555}]
["Auckland","Auckland in service vehicle kilometres:",{"$f":"C45+C165+C285","v":42084988.666666664},44322462,45093569,49956284,51879423,53033154,51449279,54868084,59018199.481125385,65069912.962250769,65814837.034204006,66976604.802920841,70856386.37455979,74299426.787459373,78350815.336576015,82038890.905130401,83190564,86150189,0,43833673.222222216,51622953.666666664,55111854.160375126,65953784.933125205,74502209.499531731,83793214.635043457,{"$f":"HLOOKUP($AB$3,$V403:$AA419,3,FALSE)","v":65953784.933125205},{"$f":"HLOOKUP($AC$3,$V403:$AA419,3,FALSE)","v":55111854.160375126},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.17770083754914578,0.25729490843663183,0.50463741878900592,0.69965699935367454,0.91161745013336182,{"$f":"HLOOKUP($Y$3,$BU403:$BZ419,3,FALSE)","v":0.50463741878900592},{"$f":"HLOOKUP($Z$3,$BU403:$BZ419,3,FALSE)","v":0.69965699935367454}]
["Waikato","Waikato in service vehicle kilometres:",{"$f":"C46+C166+C286","v":5280031},5244111,5718423,5771515,5780209,5718423,5706752,5492695,5780209,5658712,5715299,5772452,5830176,5888478,5947363,6006837,6066905,6127574,0,5414188.333333333,5756715.666666667,5659885.333333333,5715487.666666667,5888672.333333333,6067105.333333333,{"$f":"HLOOKUP($AB$3,$V403:$AA419,4,FALSE)","v":5715487.666666667},{"$f":"HLOOKUP($AC$3,$V403:$AA419,4,FALSE)","v":5659885.333333333},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3264761446237161E-2,4.5380209345014189E-2,5.5649954302168458E-2,8.7637143517664828E-2,0.1205936993325869,{"$f":"HLOOKUP($Y$3,$BU403:$BZ419,4,FALSE)","v":5.5649954302168458E-2},{"$f":"HLOOKUP($Z$3,$BU403:$BZ419,4,FALSE)","v":8.7637143517664828E-2}]
["Bay of Plenty","Bay of Plenty in service vehicle kilometres:",{"$f":"C47+C167+C287","v":4678107},5117546,4768924,4721822,4807434,5513336,6510310,6381433,6717845,6352808,6352808,6352808,6352808,6352808,6352808,6352808,6352808,6352808,0,4854859,5014197.333333333,6536529.333333333,6352808,6352808,6352808,{"$f":"HLOOKUP($AB$3,$V403:$AA419,5,FALSE)","v":6352808},{"$f":"HLOOKUP($AC$3,$V403:$AA419,5,FALSE)","v":6536529.333333333},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2820383317689217E-2,0.34638911929951677,0.30854634501228562,0.30854634501228562,0.30854634501228562,{"$f":"HLOOKUP($Y$3,$BU403:$BZ419,5,FALSE)","v":0.30854634501228562},{"$f":"HLOOKUP($Z$3,$BU403:$BZ419,5,FALSE)","v":0.30854634501228562}]
["Gisborne","Gisborne in service vehicle kilometres:",{"$f":"C48+C168+C288","v":97558},127481,129552,129552,103512,103512,107652,112526,105000,118000,118000,118000,118000,118050,118050,118050,118050,118050,0,118197,112192,108392.66666666667,118000,118033.33333333333,118050,{"$f":"HLOOKUP($AB$3,$V403:$AA419,6,FALSE)","v":118000},{"$f":"HLOOKUP($AC$3,$V403:$AA419,6,FALSE)","v":108392.66666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.0805011971539082E-2,-8.2949087822307921E-2,-1.666708968924735E-3,-1.3846939149612103E-3,-1.2436863879793369E-3,{"$f":"HLOOKUP($Y$3,$BU403:$BZ419,6,FALSE)","v":-1.666708968924735E-3},{"$f":"HLOOKUP($Z$3,$BU403:$BZ419,6,FALSE)","v":-1.3846939149612103E-3}]
["Hawkes Bay","Hawkes Bay in service vehicle kilometres:",{"$f":"C49+C169+C289","v":740496},794660,1036045,1146751,1200851,932537,962107,1021868,1016552,1044700,1044700,1044700,1044700,1044700,1044700,1044700,1044700,1044700,0,857067,1093379.6666666667,1000175.6666666666,1044700,1044700,1044700,{"$f":"HLOOKUP($AB$3,$V403:$AA419,7,FALSE)","v":1044700},{"$f":"HLOOKUP($AC$3,$V403:$AA419,7,FALSE)","v":1000175.6666666666},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.27572251255347213,0.16697488838873342,0.21892454148858831,0.21892454148858831,0.21892454148858831,{"$f":"HLOOKUP($Y$3,$BU403:$BZ419,7,FALSE)","v":0.21892454148858831},{"$f":"HLOOKUP($Z$3,$BU403:$BZ419,7,FALSE)","v":0.21892454148858831}]
["Taranaki","Taranaki in service vehicle kilometres:",{"$f":"C50+C170+C290","v":471659},825768,857159,853908,677241,627854,826669,838662,737756,817447,817447,817447,817447,817447,817447,817447,817447,817447,0,718195.33333333337,719667.66666666663,801029,817447,817447,817447,{"$f":"HLOOKUP($AB$3,$V403:$AA419,8,FALSE)","v":817447},{"$f":"HLOOKUP($AC$3,$V403:$AA419,8,FALSE)","v":801029},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0500458092644891E-3,0.11533584642246808,0.13819592255774427,0.13819592255774427,0.13819592255774427,{"$f":"HLOOKUP($Y$3,$BU403:$BZ419,8,FALSE)","v":0.13819592255774427},{"$f":"HLOOKUP($Z$3,$BU403:$BZ419,8,FALSE)","v":0.13819592255774427}]
["Manawatu-Wanganui","Manawatu-Wanganui in service vehicle kilometres:",{"$f":"C51+C171+C291","v":1253112},1375530,1381737,1422181,1391569,1394002,1440200,1528352,2130142,1528352,1568352,1568352,1568352,1568352,1568352,1568352,1568352,1568352,0,1336793,1402584,1699564.6666666667,1555018.6666666667,1568352,1568352,{"$f":"HLOOKUP($AB$3,$V403:$AA419,9,FALSE)","v":1555018.6666666667},{"$f":"HLOOKUP($AC$3,$V403:$AA419,9,FALSE)","v":1699564.6666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9215547956938721E-2,0.27137460075469177,0.16324566830217302,0.17321978795520332,0.17321978795520332,{"$f":"HLOOKUP($Y$3,$BU403:$BZ419,9,FALSE)","v":0.16324566830217302},{"$f":"HLOOKUP($Z$3,$BU403:$BZ419,9,FALSE)","v":0.17321978795520332}]
["Wellington","Wellington in service vehicle kilometres:",{"$f":"C52+C172+C292","v":19948066},20371968,20193417,19593980,20066855,20435642,20245693,19470604,21190200,19952200,20279700,20613600,21053700,21401100,21756100,22137900,22506400,22882300,0,20171150.333333332,20032159,20302165.666666668,20281833.333333332,21403633.333333332,22508866.666666668,{"$f":"HLOOKUP($AB$3,$V403:$AA419,10,FALSE)","v":20281833.333333332},{"$f":"HLOOKUP($AC$3,$V403:$AA419,10,FALSE)","v":20302165.666666668},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.8906002402672195E-3,6.4951840211526779E-3,5.4871932522904121E-3,6.1101274822353169E-2,0.1158940513903266,{"$f":"HLOOKUP($Y$3,$BU403:$BZ419,10,FALSE)","v":5.4871932522904121E-3},{"$f":"HLOOKUP($Z$3,$BU403:$BZ419,10,FALSE)","v":6.1101274822353169E-2}]
["Marlborough","Marlborough in service vehicle kilometres:",{"$f":"C53+C173+C293","v":37500},37500,39510,43590,43590,43590,42135,42136,90000,49362,49362,49362,49362,49362,49362,49362,49362,49362,0,38170,43590,58090.333333333336,49362,49362,49362,{"$f":"HLOOKUP($AB$3,$V403:$AA419,11,FALSE)","v":49362},{"$f":"HLOOKUP($AC$3,$V403:$AA419,11,FALSE)","v":58090.333333333336},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14199633219806129,0.52188455156754876,0.29321456641341359,0.29321456641341359,0.29321456641341359,{"$f":"HLOOKUP($Y$3,$BU403:$BZ419,11,FALSE)","v":0.29321456641341359},{"$f":"HLOOKUP($Z$3,$BU403:$BZ419,11,FALSE)","v":0.29321456641341359}]
["Nelson","Nelson in service vehicle kilometres:",{"$f":"C54+C174+C294","v":160776},160776,247852,436248,444311,424876,468505,480517,444311,418189,418189,418189,418189,418189,418189,418189,418189,418189,0,189801.33333333334,435145,464444.33333333331,418189,418189,418189,{"$f":"HLOOKUP($AB$3,$V403:$AA419,12,FALSE)","v":418189},{"$f":"HLOOKUP($AC$3,$V403:$AA419,12,FALSE)","v":464444.33333333331},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2926340524478226,1.4470024797858811,1.2032985367155833,1.2032985367155833,1.2032985367155833,{"$f":"HLOOKUP($Y$3,$BU403:$BZ419,12,FALSE)","v":1.2032985367155833},{"$f":"HLOOKUP($Z$3,$BU403:$BZ419,12,FALSE)","v":1.2032985367155833}]
["Canterbury","Canterbury in service vehicle kilometres:",{"$f":"C55+C175+C295","v":19710924},20440035,18420972,16841840,17526858,17311900,15989288,16090688,15583121,16090688,16251120,16413156,16576813,16742107,16909053,17077669,17247971,17419976,0,19523977,17226866,15887699,16251654.666666666,16742657.666666666,17248538.666666668,{"$f":"HLOOKUP($AB$3,$V403:$AA419,13,FALSE)","v":16251654.666666666},{"$f":"HLOOKUP($AC$3,$V403:$AA419,13,FALSE)","v":15887699},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.11765589562003687,-0.18624678773182324,-0.16760531593196071,-0.14245659751255257,-0.11654584172749904,{"$f":"HLOOKUP($Y$3,$BU403:$BZ419,13,FALSE)","v":-0.16760531593196071},{"$f":"HLOOKUP($Z$3,$BU403:$BZ419,13,FALSE)","v":-0.14245659751255257}]
["West Coast","West Coast in service vehicle kilometres:",{"$f":"C56+C176+C296","v":93860},93860,93860,93860,69706,69700,69700,65000,0,145780,145780,145780,145780,145780,145780,145780,145780,145780,0,93860,77755.333333333328,44900,145780,145780,145780,{"$f":"HLOOKUP($AB$3,$V403:$AA419,14,FALSE)","v":145780},{"$f":"HLOOKUP($AC$3,$V403:$AA419,14,FALSE)","v":44900},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.17158178847929551,-0.52162795653100358,0.55316428723630939,0.55316428723630939,0.55316428723630939,{"$f":"HLOOKUP($Y$3,$BU403:$BZ419,14,FALSE)","v":0.55316428723630939},{"$f":"HLOOKUP($Z$3,$BU403:$BZ419,14,FALSE)","v":0.55316428723630939}]
["Otago","Otago in service vehicle kilometres:",{"$f":"C57+C177+C297","v":2639411},2680703,2761562,3051997,3080892,3025156,3825319,3470459,3690768.7252000002,4552323,4552323,4552323,4552323,5076630,5076630,5076630,5076630,5076630,0,2693892,3052681.6666666665,3662182.2417333336,4552323,4901861,5076630,{"$f":"HLOOKUP($AB$3,$V403:$AA419,15,FALSE)","v":4552323},{"$f":"HLOOKUP($AC$3,$V403:$AA419,15,FALSE)","v":3662182.2417333336},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13318635886912555,0.35943914668195065,0.68986841343305527,0.81962045991450294,0.88449648315522666,{"$f":"HLOOKUP($Y$3,$BU403:$BZ419,15,FALSE)","v":0.68986841343305527},{"$f":"HLOOKUP($Z$3,$BU403:$BZ419,15,FALSE)","v":0.81962045991450294}]
["Southland","Southland in service vehicle kilometres:",{"$f":"C58+C178+C298","v":437424},430000,430000,355000,301676,306692,306692,306692,306000,330794,330794,330794,330794,330794,330794,330794,330794,330794,0,432474.66666666669,321122.66666666669,306461.33333333331,330794,330794,330794,{"$f":"HLOOKUP($AB$3,$V403:$AA419,16,FALSE)","v":330794},{"$f":"HLOOKUP($AC$3,$V403:$AA419,16,FALSE)","v":306461.33333333331},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.25747635314284301,-0.29137737547632858,-0.23511357890712681,-0.23511357890712681,-0.23511357890712681,{"$f":"HLOOKUP($Y$3,$BU403:$BZ419,16,FALSE)","v":-0.23511357890712681},{"$f":"HLOOKUP($Z$3,$BU403:$BZ419,16,FALSE)","v":-0.23511357890712681}]
["National","National total in service vehicle kilometres",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C404:C418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C404:C418)-C405-C412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!C412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!C405,0))))))","v":98084695.666666657},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D404:D418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D404:D418)-D405-D412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!D412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!D405,0))))))","v":102402225},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E404:E418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E404:E418)-E405-E412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!E412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!E405,0))))))","v":101652023},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F404:F418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F404:F418)-F405-F412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!F412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!F405,0))))))","v":104800636},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G404:G418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G404:G418)-G405-G412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!G412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!G405,0))))))","v":107761728},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H404:H418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H404:H418)-H405-H412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!H412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!H405,0))))))","v":109332125},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I404:I418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I404:I418)-I405-I412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!I412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!I405,0))))))","v":108414336},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J404:J418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J404:J418)-J405-J412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!J412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!J405,0))))))","v":110639631},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K404:K418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K404:K418)-K405-K412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!K412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!K405,0))))))","v":117194360.20632538},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L404:L418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L404:L418)-L405-L412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!L412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!L405,0))))))","v":122637523.96225077},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M404:M418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M404:M418)-M405-M412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!M412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!M405,0))))))","v":123964139.03420401},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N404:N418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N404:N418)-N405-N412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!N412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!N405,0))))))","v":125676167.80292085},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O404:O418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O404:O418)-O405-O412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!O412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!O405,0))))))","v":130219236.37455979},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P404:P418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P404:P418)-P405-P412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!P412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!P405,0))))))","v":134757867.78745937},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q404:Q418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q404:Q418)-Q405-Q412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Q412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Q405,0))))))","v":139389303.33657601},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R404:R418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R404:R418)-R405-R412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!R412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!R405,0))))))","v":143688052.90513039},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S404:S418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S404:S418)-S405-S412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!S412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!S405,0))))))","v":145437812},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T404:T418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T404:T418)-T405-T412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!T412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!T405,0))))))","v":149006795},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U404:U418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U404:U418)-U405-U412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!U412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!U405,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V404:V418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V404:V418)-V405-V412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!V412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!V405,0))))))","v":100712981.22222222},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W404:W418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W404:W418)-W405-W412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!W412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!W405,0))))))","v":107298163},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X404:X418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X404:X418)-X405-X412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!X412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!X405,0))))))","v":112082775.73544179},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y404:Y418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y404:Y418)-Y405-Y412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Y412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Y405,0))))))","v":124092610.26645854},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z404:Z418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z404:Z418)-Z405-Z412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Z412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Z405,0))))))","v":134788802.49953172},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA404:AA418),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA404:AA418)-AA405-AA412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!AA412,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!AA405,0))))))","v":146044219.96837679},{"$f":"HLOOKUP($AB$3,$V403:$AA419,17,FALSE)","v":124092610.26645854},{"$f":"HLOOKUP($AC$3,$V403:$AA419,17,FALSE)","v":112082775.73544179},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5385630510208292E-2,0.11289303896319214,0.23214116750897662,0.33834587025203344,0.45010323590890056,{"$f":"HLOOKUP($Y$3,$BU403:$BZ419,17,FALSE)","v":0.23214116750897662},{"$f":"HLOOKUP($Z$3,$BU403:$BZ419,17,FALSE)","v":0.33834587025203344}]
[null,{"$f":"VLOOKUP($B$484,$A404:$AB419,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AB419,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A404:$AC419,29,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP($B$1,$A404:$CB419,79,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$1,$A404:$CB419,80,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B420","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB420","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC420","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$BU403:$BZ421,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$BU403:$BZ421,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B420","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!N$10,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!O$10,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!P$10,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!Q$10,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!R$10,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!S$10,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!T$10,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!U$10,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!V$10,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!W$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AN$10,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AO$10,0)","v":0},{"$f":"AVERAGE(C422:E422)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F422:H422)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I422:K422)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L422:N422)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(O422:Q422)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(R422:T422)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AB$3,$V403:$AA422,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AC$3,$V403:$AA422,20,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$BU403:$BZ450,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$BU403:$BZ422,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"NETWORK SERVICE FARE REVENUE (TOTAL)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S403","v":"2025/26"},{"$f":"T403","v":"2026/27"},{"$f":"U403","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y403","v":"2018-21"},{"$f":"Z403","v":"2021-24"},{"$f":"AA403","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland fare revenue (total):",{"$f":"C64+C184+C304","v":744411},619592,858915.86956521741,672410.47826086963,661116.78260869568,647775,650404,709731,835615.79279250233,647784,634180,640574,646980,653451,659985,666585,673251,679984,0,{"$f":"AVERAGE(C424:E424)","v":740972.95652173914},{"$f":"AVERAGE(F424:H424)","v":660434.08695652185},{"$f":"AVERAGE(I424:K424)","v":731916.93093083415},{"$f":"AVERAGE(L424:N424)","v":640846},{"$f":"AVERAGE(O424:Q424)","v":653472},{"$f":"AVERAGE(R424:T424)","v":673273.33333333337},{"$f":"HLOOKUP($AB$3,$V423:$AA439,2,FALSE)","v":640846},{"$f":"HLOOKUP($AC$3,$V423:$AA439,2,FALSE)","v":731916.93093083415}]
["Auckland","Auckland fare revenue (total):",{"$f":"C65+C185+C305","v":126462816},143846974.6178261,159290365.33739129,164347703.33913046,174502474.67565218,199696266,214841511,210857031,214263535.93326789,217485374.66725689,230838243.75463718,245347374.09187448,263052791.07735443,275704332.65224791,299212789.01280546,325064711.69778514,301508938,322804841,0,143200051.98507246,179515481.33826089,213320692.64442262,231223664.17125618,279323304.24746925,316459496.89926171,{"$f":"HLOOKUP($AB$3,$V423:$AA439,3,FALSE)","v":231223664.17125618},{"$f":"HLOOKUP($AC$3,$V423:$AA439,3,FALSE)","v":213320692.64442262}]
["Waikato","Waikato fare revenue (total):",{"$f":"C66+C186+C306","v":5736845.1333333328},6794732,7461179.3147826083,7002119.4513043482,7279532.637826087,7108862,6812205,6551204,7444257.3817449836,6861992,7101999,7226796,7354079,7483897,7616300,7751340,7889071,8029545,0,6664252.1493719807,7130171.3630434787,6935888.7939149952,7063595.666666667,7484758.666666667,7889985.333333333,{"$f":"HLOOKUP($AB$3,$V423:$AA439,4,FALSE)","v":7063595.666666667},{"$f":"HLOOKUP($AC$3,$V423:$AA439,4,FALSE)","v":6935888.7939149952}]
["Bay of Plenty","Bay of Plenty fare revenue (total):",{"$f":"C67+C187+C307","v":3310923.9733333336},3563866,4172293.6113043479,4598375.0260869563,4810610.288695652,4880842,5055017,5124252,5060763,4954889,4954889,4954889,4954889,4954889,4954889,4954889,4954889,4954889,0,3682361.1948792269,4763275.7715942031,5080010.666666667,4954889,4954889,4954889,{"$f":"HLOOKUP($AB$3,$V423:$AA439,5,FALSE)","v":4954889},{"$f":"HLOOKUP($AC$3,$V423:$AA439,5,FALSE)","v":5080010.666666667}]
["Gisborne","Gisborne fare revenue (total):",{"$f":"C68+C188+C308","v":170363.8},207884,213701.91304347827,216457.52173913043,182307.34782608695,178126,129326,173416,186935.91304347827,233500,233500,233500,233500,233600,233600,233600,233650,233650,0,197316.57101449277,192296.95652173914,163225.97101449277,233500,233566.66666666666,233633.33333333334,{"$f":"HLOOKUP($AB$3,$V423:$AA439,6,FALSE)","v":233500},{"$f":"HLOOKUP($AC$3,$V423:$AA439,6,FALSE)","v":163225.97101449277}]
["Hawkes Bay","Hawkes Bay fare revenue (total):",{"$f":"C69+C189+C309","v":852377.30666666664},1008633,1208768.9495652174,1393427.4017391305,1526026.2330434783,1429051,1355687,1328073,2140431.6613822621,1401880,1421544,1441489,1461719,1482239,1503052,1524163,1545576,1567297,0,1023259.7520772946,1449501.5449275363,1608063.8871274206,1421637.6666666667,1482336.6666666667,1545678.6666666667,{"$f":"HLOOKUP($AB$3,$V423:$AA439,7,FALSE)","v":1421637.6666666667},{"$f":"HLOOKUP($AC$3,$V423:$AA439,7,FALSE)","v":1608063.8871274206}]
["Taranaki","Taranaki fare revenue (total):",{"$f":"C70+C190+C310","v":675124.2466666667},838666,900041.84782608692,928064.82608695654,1006440.6956521739,999659,1122626,1204115,1190815.8169293939,1361318,1374301,1387385,1400587,1413917,1427378,1440970,1440970,1440970,0,804610.69816425117,978054.84057971009,1172518.9389764646,1374334.6666666667,1413960.6666666667,1440970,{"$f":"HLOOKUP($AB$3,$V423:$AA439,8,FALSE)","v":1374334.6666666667},{"$f":"HLOOKUP($AC$3,$V423:$AA439,8,FALSE)","v":1172518.9389764646}]
["Manawatu-Wanganui","Manawatu-Wanganui fare revenue (total):",{"$f":"C71+C191+C311","v":1675950.4666666666},1660313,1793855.2104347826,1997148.9886956522,2124656.1191304349,1969992,1893101,1749178,2202001.7053376641,1741165,1778088,1813649,1849923,1886921,1924659,1963152,2002415,2042464,0,1710039.5590338164,2030599.0359420292,1948093.5684458881,1777634,1887167.6666666667,2002677,{"$f":"HLOOKUP($AB$3,$V423:$AA439,9,FALSE)","v":1777634},{"$f":"HLOOKUP($AC$3,$V423:$AA439,9,FALSE)","v":1948093.5684458881}]
["Wellington","Wellington fare revenue (total):",{"$f":"C72+C192+C312","v":82670984},90279006.312753618,95194273.761304349,98147832.795217395,100542530.35956523,103147476,106524205,108796453,111446052.51108304,109666269,113268027,116357819,118864013,122935507,127278592,131783876,136590365,141581769,0,89381421.358019322,100612613.05159421,108922236.83702767,113097371.66666667,123026037.33333333,136652003.33333334,{"$f":"HLOOKUP($AB$3,$V423:$AA439,10,FALSE)","v":113097371.66666667},{"$f":"HLOOKUP($AC$3,$V423:$AA439,10,FALSE)","v":108922236.83702767}]
["Marlborough","Marlborough fare revenue (total):",{"$f":"C73+C193+C313","v":62252.333333333328},61834,62486.304347826088,67898.086956521744,63937.869565217392,55886,69037,54944,48397.173984999645,49343,50195,51072,51975,52906,53865,54852,55869,56916,0,62190.879227053141,62573.985507246376,57459.391328333215,50203.333333333336,52915.333333333336,55879,{"$f":"HLOOKUP($AB$3,$V423:$AA439,11,FALSE)","v":50203.333333333336},{"$f":"HLOOKUP($AC$3,$V423:$AA439,11,FALSE)","v":57459.391328333215}]
["Nelson","Nelson fare revenue (total):",{"$f":"C74+C194+C314","v":126308.86666666667},145055,355704.93913043477,1007640.8478260869,1118525.5869565217,911046,922251,928222,1468697.5105067866,874219,874200,874200,874200,874200,874200,874200,874200,874200,0,209022.93526570048,1012404.1449275361,1106390.1701689288,874206.33333333337,874200,874200,{"$f":"HLOOKUP($AB$3,$V423:$AA439,12,FALSE)","v":874206.33333333337},{"$f":"HLOOKUP($AC$3,$V423:$AA439,12,FALSE)","v":1106390.1701689288}]
["Canterbury","Canterbury fare revenue (total):",{"$f":"C75+C195+C315","v":25477266},20839483.820289854,15832141.847826086,18457506.726086956,19478635.921739131,21894873,24575398,24128935,23493467.279793058,24510410,24755404,25003069,25253099,25505629,25760687,26018294,26278475,26541261,0,20716297.222705312,19943671.882608697,24065933.426597685,24756294.333333332,25506471.666666668,26279343.333333332,{"$f":"HLOOKUP($AB$3,$V423:$AA439,13,FALSE)","v":24756294.333333332},{"$f":"HLOOKUP($AC$3,$V423:$AA439,13,FALSE)","v":24065933.426597685}]
["West Coast","West Coast fare revenue (total):",{"$f":"C76+C196+C316","v":205572},206338,216287,262378,285797,275470,275470,275470,221780,0,0,0,0,0,0,0,0,0,0,209399,274548.33333333331,257573.33333333334,0,0,0,{"$f":"HLOOKUP($AB$3,$V423:$AA439,14,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V423:$AA439,14,FALSE)","v":257573.33333333334}]
["Otago","Otago fare revenue (total):",{"$f":"C77+C197+C317","v":4546683.4666666668},4496176.0666666664,4540671.3,4709015.5173913045,4628843.5739130434,4627631.1273913048,4581097.5,4493744.1922108978,5596741.8228949327,7048410,7427440,7678199,7938529,8480878,8777308,9087250,9575374,9917744,0,4527843.611111111,4655163.4062318839,4890527.8383686105,7384683,8398905,9526789.333333334,{"$f":"HLOOKUP($AB$3,$V423:$AA439,15,FALSE)","v":7384683},{"$f":"HLOOKUP($AC$3,$V423:$AA439,15,FALSE)","v":4890527.8383686105}]
["Southland","Southland fare revenue (total):",{"$f":"C78+C198+C318","v":256098.66666666666},242108,260009.3,286057.8,342248.34782608697,341417,334584,315863,381622.3,297500,298290,313146,314806,328949,330688,330886,330706,330886,0,252738.65555555551,323241.04927536234,344023.10000000003,302978.66666666669,324814.33333333331,330826,{"$f":"HLOOKUP($AB$3,$V423:$AA439,16,FALSE)","v":302978.66666666669},{"$f":"HLOOKUP($AC$3,$V423:$AA439,16,FALSE)","v":344023.10000000003}]
["National","National total fare revenue (total):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C424:C438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C424:C438)-C425-C432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!C432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!C425,0))))))","v":252973977.26000002},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D424:D438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D424:D438)-D425-D432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!D432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!D425,0))))))","v":274810661.81753623},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E424:E438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E424:E438)-E425-E432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!E432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!E425,0))))))","v":292360696.5065217},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F424:F438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F424:F438)-F425-F432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!F432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!F425,0))))))","v":304094036.80652177},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G424:G438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G424:G438)-G425-G432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!G432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!G425,0))))))","v":318553683.43999994},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H424:H438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H424:H438)-H425-H432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!H432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!H425,0))))))","v":348164372.12739128},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I424:I438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I424:I438)-I425-I432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!I432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!I425,0))))))","v":369141919.5},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J424:J438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J424:J438)-J425-J432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!J432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!J425,0))))))","v":366690631.19221091},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K424:K438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K424:K438)-K425-K432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!K432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!K425,0))))))","v":375981115.80276102},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L424:L438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L424:L438)-L425-L432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!L432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!L425,0))))))","v":377134053.66725689},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M424:M438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M424:M438)-M425-M432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!M432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!M425,0))))))","v":395010300.75463718},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N424:N438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N424:N438)-N425-N432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!N432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!N425,0))))))","v":413323161.09187448},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O424:O438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O424:O438)-O425-O432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!O432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!O425,0))))))","v":434251090.07735443},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P424:P438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P424:P438)-P425-P432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!P432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!P425,0))))))","v":451991315.65224791},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q424:Q438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q424:Q438)-Q425-Q432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Q432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Q425,0))))))","v":480607992.01280546},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R424:R438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R424:R438)-R425-R432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!R432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!R425,0))))))","v":511748768.69778514},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S424:S438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S424:S438)-S425-S432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!S432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!S425,0))))))","v":493953749},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T424:T438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T424:T438)-T425-T432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!T432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!T425,0))))))","v":521056416},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U424:U438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U424:U438)-U425-U432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!U432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!U425,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V424:V438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V424:V438)-V425-V432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!V432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!V425,0))))))","v":273381778.52801931},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W424:W438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W424:W438)-W425-W432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!W432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!W425,0))))))","v":323604030.79130441},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X424:X438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X424:X438)-X425-X432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!X432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!X425,0))))))","v":370604555.49832392},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y424:Y438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y424:Y438)-Y425-Y432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Y432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Y425,0))))))","v":395155838.50458944},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z424:Z438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z424:Z438)-Z425-Z432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Z432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Z425,0))))))","v":455616799.24746931},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA424:AA438),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA424:AA438)-AA425-AA432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!AA432,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!AA425,0))))))","v":508919644.56592834},{"$f":"HLOOKUP($AB$3,$V423:$AA439,17,FALSE)","v":395155838.50458944},{"$f":"HLOOKUP($AC$3,$V423:$AA439,17,FALSE)","v":370604555.49832392}]
[null,{"$f":"VLOOKUP($B$484,$A424:$AB439,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AB439,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A424:$AC439,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B440","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB440","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC440","v":{"$error":"#N/A"}}]
[null,{"$f":"B440","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!N$13,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!O$13,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!P$13,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!Q$13,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!R$13,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!S$13,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!T$13,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!U$13,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!V$13,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!W$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AN$13,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AO$13,0)","v":0},{"$f":"AVERAGE(C442:E442)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F442:H442)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I442:K442)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L442:N442)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(O442:Q442)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(R442:T442)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AB$3,$V423:$AA442,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AC$3,$V423:$AA442,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"NETWORK SERVICE EXPENDITURE (NET)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S423","v":"2025/26"},{"$f":"T423","v":"2026/27"},{"$f":"U423","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y423","v":"2018-21"},{"$f":"Z423","v":"2021-24"},{"$f":"AA423","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland services expenditure (net):",{"$f":"C84+C204+C324","v":838250},663254,798508,704085,818035,847966,962787,1219783,1751148.1481481481,1243996,1262171,1351502,1414031,1407560,1401026,1305437,0,0,0,{"$f":"AVERAGE(C444:E444)","v":766670.66666666663},{"$f":"AVERAGE(F444:H444)","v":790028.66666666663},{"$f":"AVERAGE(I444:K444)","v":1311239.3827160494},{"$f":"AVERAGE(L444:N444)","v":1285889.6666666667},{"$f":"AVERAGE(O444:Q444)","v":1407539},{"$f":"AVERAGE(R444:T444)","v":435145.66666666669},{"$f":"HLOOKUP($AB$3,$V443:$AA459,2,FALSE)","v":1285889.6666666667},{"$f":"HLOOKUP($AC$3,$V443:$AA459,2,FALSE)","v":1311239.3827160494}]
["Auckland","Auckland services expenditure (net):",{"$f":"C85+C205+C325","v":176029389},175571927,217219447.58130285,206952546,223607783,220738348,217594928,236459218,296204690,303208674,303457099,308812451,321188248,324332679,339739263,334733213,0,0,0,189606921.19376764,217099559,250086278.66666666,305159408,328420063.33333331,111577737.66666667,{"$f":"HLOOKUP($AB$3,$V443:$AA459,3,FALSE)","v":305159408},{"$f":"HLOOKUP($AC$3,$V443:$AA459,3,FALSE)","v":250086278.66666666}]
["Waikato","Waikato services expenditure (net):",{"$f":"C86+C206+C326","v":14083062.999999998},14480623.000000002,14835240,13369351,13120738,13278956,13786117,14362416,14500000,15163210,15580199,16008654,16448892,16901237,17366021,17843586,0,0,0,14466308.666666666,13256348.333333334,14216177.666666666,15584021,16905383.333333332,5947862,{"$f":"HLOOKUP($AB$3,$V443:$AA459,4,FALSE)","v":15584021},{"$f":"HLOOKUP($AC$3,$V443:$AA459,4,FALSE)","v":14216177.666666666}]
["Bay of Plenty","Bay of Plenty services expenditure (net):",{"$f":"C87+C207+C327","v":8190730.0000000009},8049601.0000000009,8500029.9999999981,8464399,9409311,11048879,10988960.000000002,10891357,11218125.000000002,11231875.000000002,11232939.000000002,11234032.000000002,11235143.000000002,11236335.000000002,11237551.000000002,11238848.000000002,0,0,0,8246787,9640863,11032814,11232948.66666667,11236343.000000002,3746282.6666666674,{"$f":"HLOOKUP($AB$3,$V443:$AA459,5,FALSE)","v":11232948.66666667},{"$f":"HLOOKUP($AC$3,$V443:$AA459,5,FALSE)","v":11032814}]
["Gisborne","Gisborne services expenditure (net):",{"$f":"C88+C208+C328","v":229255},239551,275854,270631,259571.00000000003,276383,380000,370977,365336.50793650793,480000,490560,501360,490322,494837,499435,504738,0,0,0,248220,268861.66666666669,372104.50264550262,490640,494864.66666666669,168246,{"$f":"HLOOKUP($AB$3,$V443:$AA459,6,FALSE)","v":490640},{"$f":"HLOOKUP($AC$3,$V443:$AA459,6,FALSE)","v":372104.50264550262}]
["Hawkes Bay","Hawkes Bay services expenditure (net):",{"$f":"C89+C209+C329","v":1775918},1848286,3015090,3035156,2590776,2351952,2389626,2105364,1980000,2260000,2322000,2370666,2439200,2512400,2587800,2665400,0,0,0,2213098,2659294.6666666665,2158330,2317555.3333333335,2513133.3333333335,888466.66666666663,{"$f":"HLOOKUP($AB$3,$V443:$AA459,7,FALSE)","v":2317555.3333333335},{"$f":"HLOOKUP($AC$3,$V443:$AA459,7,FALSE)","v":2158330}]
["Taranaki","Taranaki services expenditure (net):",{"$f":"C90+C210+C330","v":857889},1542589,1606172,1629983,1733449,1743229,1758485,1843003,1900000,2061900,2103300,2148500,2500000,2550000,2600000,2650000,0,0,0,1335550,1702220.3333333333,1833829.3333333333,2104566.6666666665,2550000,883333.33333333337,{"$f":"HLOOKUP($AB$3,$V443:$AA459,8,FALSE)","v":2104566.6666666665},{"$f":"HLOOKUP($AC$3,$V443:$AA459,8,FALSE)","v":1833829.3333333333}]
["Manawatu-Wanganui","Manawatu-Wanganui services expenditure (net):",{"$f":"C91+C211+C331","v":2832797},3099952,3075420,2984479,2931942,3053440,3166588,3343901,3300000,3454567,3589423,3618821,3818821,3895197,3973101,4052563,0,0,0,3002723,2989953.6666666665,3270163,3554270.3333333335,3895706.3333333335,1350854.3333333333,{"$f":"HLOOKUP($AB$3,$V443:$AA459,9,FALSE)","v":3554270.3333333335},{"$f":"HLOOKUP($AC$3,$V443:$AA459,9,FALSE)","v":3270163}]
["Wellington","Wellington services expenditure (net):",{"$f":"C92+C212+C332","v":73282779},75157124.151355416,86377064.488954246,75211242,78377915,82699586,86219542,94773646,114752204.78186898,106781171,104377470,103970750,111995899,108864863,111726696,114878795,0,0,0,78272322.546769887,78762914.333333328,98581797.593956336,105043130.33333333,110862486,38292931.666666664,{"$f":"HLOOKUP($AB$3,$V443:$AA459,10,FALSE)","v":105043130.33333333},{"$f":"HLOOKUP($AC$3,$V443:$AA459,10,FALSE)","v":98581797.593956336}]
["Marlborough","Marlborough services expenditure (net):",{"$f":"C93+C213+C333","v":96986},97451,82802,79173,82873,108064,82795,96368,125000,130000,130000,130000,160000,160000,160000,160000,0,0,0,92413,90036.666666666672,101387.66666666667,130000,160000,53333.333333333336,{"$f":"HLOOKUP($AB$3,$V443:$AA459,11,FALSE)","v":130000},{"$f":"HLOOKUP($AC$3,$V443:$AA459,11,FALSE)","v":101387.66666666667}]
["Nelson","Nelson services expenditure (net):",{"$f":"C94+C214+C334","v":263284.99999999994},246355,342724,492414.99999999994,570915,403236,575789,724417,617810.60424169665,794000,870292,855960,781470,802251,823670,845725,0,0,0,284121.33333333331,488855.33333333331,639338.86808056559,840084,802463.66666666663,281908.33333333331,{"$f":"HLOOKUP($AB$3,$V443:$AA459,12,FALSE)","v":840084},{"$f":"HLOOKUP($AC$3,$V443:$AA459,12,FALSE)","v":639338.86808056559}]
["Canterbury","Canterbury services expenditure (net):",{"$f":"C95+C215+C335","v":30573607},31177108,34457982.000000007,33642966,32050365,32252837,32973580,34502478,34474827,38926130,39490995,39525245,40326574,41939637,43617223,45361911,0,0,0,32069565.666666668,32648722.666666668,33983628.333333336,39314123.333333336,41961144.666666664,15120637,{"$f":"HLOOKUP($AB$3,$V443:$AA459,13,FALSE)","v":39314123.333333336},{"$f":"HLOOKUP($AC$3,$V443:$AA459,13,FALSE)","v":33983628.333333336}]
["West Coast","West Coast services expenditure (net):",{"$f":"C96+C216+C336","v":72375},70175,79682,62564.000000000007,109791,88708,88619,92871,95725.396825396834,86500,86500,86500,93820,93966,94116,94268,0,0,0,74077.333333333328,87021,92405.132275132273,86500,93967.333333333328,31422.666666666668,{"$f":"HLOOKUP($AB$3,$V443:$AA459,14,FALSE)","v":86500},{"$f":"HLOOKUP($AC$3,$V443:$AA459,14,FALSE)","v":92405.132275132273}]
["Otago","Otago services expenditure (net):",{"$f":"C97+C217+C337","v":4088080},5100770,6280180,6143111,5328747,6128746,4983176,7081310,10710818,11661161,11463720,11410956,16832943,16879142,17385609,17908430,0,0,0,5156343.333333333,5866868,7591768,11511945.666666666,17032564.666666668,5969476.666666667,{"$f":"HLOOKUP($AB$3,$V443:$AA459,15,FALSE)","v":11511945.666666666},{"$f":"HLOOKUP($AC$3,$V443:$AA459,15,FALSE)","v":7591768}]
["Southland","Southland services expenditure (net):",{"$f":"C98+C218+C338","v":1437024},1491424,1603858,1187277,942723,845628,725752,751398,950000.00000000012,964940,989064,1118853,1148311,1177019,1206445,1236606,0,0,0,1510768.6666666667,991876,809050,1024285.6666666666,1177258.3333333333,412202,{"$f":"HLOOKUP($AB$3,$V443:$AA459,16,FALSE)","v":1024285.6666666666},{"$f":"HLOOKUP($AC$3,$V443:$AA459,16,FALSE)","v":809050}]
["National","National total services expenditure (net):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C444:C458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C444:C458)-C445-C452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!C452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!C445,0))))))","v":314651427},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D444:D458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D444:D458)-D445-D452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!D452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!D445,0))))))","v":318836190.15135539},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E444:E458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E444:E458)-E445-E452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!E452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!E445,0))))))","v":378550054.07025707},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F444:F458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F444:F458)-F445-F452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!F452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!F445,0))))))","v":354229378},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G444:G458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G444:G458)-G445-G452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!G452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!G445,0))))))","v":371934934},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H444:H458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H444:H458)-H445-H452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!H452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!H445,0))))))","v":375865958},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I444:I458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I444:I458)-I445-I452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!I452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!I445,0))))))","v":376676744},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J444:J458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J444:J458)-J445-J452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!J452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!J445,0))))))","v":408618507},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K444:K458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K444:K458)-K445-K452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!K452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!K445,0))))))","v":492945685.43902069},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L444:L458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L444:L458)-L445-L452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!L452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!L445,0))))))","v":498448124},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M444:M458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M444:M458)-M445-M452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!M452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!M445,0))))))","v":497445732},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N444:N458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N444:N458)-N445-N452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!N452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!N445,0))))))","v":503144250},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O444:O458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O444:O458)-O445-O452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!O452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!O445,0))))))","v":530873674},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P444:P458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P444:P458)-P445-P452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!P452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!P445,0))))))","v":533247123},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q444:Q458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q444:Q458)-Q445-Q452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Q452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Q445,0))))))","v":554417956},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R444:R458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R444:R458)-R445-R452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!R452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!R445,0))))))","v":555479520},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S444:S458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S444:S458)-S445-S452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!S452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!S445,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T444:T458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T444:T458)-T445-T452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!T452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!T445,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U444:U458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U444:U458)-U445-U452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!U452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!U445,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V444:V458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V444:V458)-V445-V452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!V452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!V445,0))))))","v":337345890.40720415},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W444:W458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W444:W458)-W445-W452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!W452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!W445,0))))))","v":367343423.33333331},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X444:X458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X444:X458)-X445-X452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!X452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!X445,0))))))","v":426080312.14634019},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y444:Y458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y444:Y458)-Y445-Y452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Y452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Y445,0))))))","v":499679368.66666669},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z444:Z458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z444:Z458)-Z445-Z452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Z452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Z445,0))))))","v":539512917.66666663},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA444:AA458),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA444:AA458)-AA445-AA452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!AA452,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!AA445,0))))))","v":185159840},{"$f":"HLOOKUP($AB$3,$V443:$AA459,17,FALSE)","v":499679368.66666669},{"$f":"HLOOKUP($AC$3,$V443:$AA459,17,FALSE)","v":426080312.14634019}]
[null,{"$f":"VLOOKUP($B$484,$A444:$AB459,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AB459,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A444:$AC459,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B460","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB460","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC460","v":{"$error":"#N/A"}}]
[null,{"$f":"B460","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!N$11,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!O$11,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!P$11,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!Q$11,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!R$11,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!S$11,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!T$11,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!U$11,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!V$11,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!W$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AN$11,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AO$11,0)","v":0},{"$f":"AVERAGE(C462:E462)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F462:H462)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I462:K462)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L462:N462)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(O462:Q462)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(R462:T462)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AB$3,$V443:$AA462,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AC$3,$V443:$AA462,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"NETWORK SERVICE/ OPERATIONS EXPENDITURE (NET)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S443","v":"2025/26"},{"$f":"T443","v":"2026/27"},{"$f":"U443","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y443","v":"2018-21"},{"$f":"Z443","v":"2021-24"},{"$f":"AA443","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland operations expenditure (net):",{"$f":"C104+C224+C344","v":867829},713518,849744.66666666674,807540.00000000012,919608.99999999988,996138,1096723,1338927,2048692.5925925926,1592468,1599755,1698425,1735556,1732748,1729969,1638228,0,0,0,{"$f":"AVERAGE(C464:E464)","v":810363.88888888899},{"$f":"AVERAGE(F464:H464)","v":907762.33333333337},{"$f":"AVERAGE(I464:K464)","v":1494780.8641975308},{"$f":"AVERAGE(L464:N464)","v":1630216},{"$f":"AVERAGE(O464:Q464)","v":1732757.6666666667},{"$f":"AVERAGE(R464:T464)","v":546076},{"$f":"HLOOKUP($AB$3,$V463:$AA479,2,FALSE)","v":1630216},{"$f":"HLOOKUP($AC$3,$V463:$AA479,2,FALSE)","v":1494780.8641975308}]
["Auckland","Auckland operations expenditure (net):",{"$f":"C105+C225+C345","v":191733013.43777764},200906045.60684404,241467210.96376738,251768247.50533265,270566144.36094379,273172347.18530852,273505295.37367392,292694938.34116524,360501831.76095313,357411566.0703153,361725575.77349782,375460311.16079468,401145953.82380265,413112012.90125012,439958814.86168313,416784560.62321496,0,0,0,211368756.66946304,265168913.01719499,308900688.49193078,364865817.66820264,418072260.52891201,138928186.874405,{"$f":"HLOOKUP($AB$3,$V463:$AA479,3,FALSE)","v":364865817.66820264},{"$f":"HLOOKUP($AC$3,$V463:$AA479,3,FALSE)","v":308900688.49193078}]
["Waikato","Waikato operations expenditure (net):",{"$f":"C106+C226+C346","v":15157921.999999998},15367380.000000002,15898903.333333334,14842655,14604627,14675504,15340688.999999998,16015240,16250000,17199165,17616154,18044609,18484847,18937192,19401976,19879541,0,0,0,15474735.111111112,14707595.333333334,15868643,17619976,18941338.333333332,6626513.666666667,{"$f":"HLOOKUP($AB$3,$V463:$AA479,4,FALSE)","v":17619976},{"$f":"HLOOKUP($AC$3,$V463:$AA479,4,FALSE)","v":15868643}]
["Bay of Plenty","Bay of Plenty operations expenditure (net):",{"$f":"C107+C227+C347","v":8840893},8644671,9110029.9999999981,8892144.0000000019,9859010,11533126,11677206.000000002,11734276.999999998,12126872.600000001,12463925.500000002,12521270.500000002,12548540.500000002,12430905.500000002,12437980.500000002,12444784.500000002,12451396.500000002,0,0,0,8865198,10094760,11846118.533333333,12511245.500000002,12437890.16666667,4150465.5000000005,{"$f":"HLOOKUP($AB$3,$V463:$AA479,5,FALSE)","v":12511245.500000002},{"$f":"HLOOKUP($AC$3,$V463:$AA479,5,FALSE)","v":11846118.533333333}]
["Gisborne","Gisborne operations expenditure (net):",{"$f":"C108+C228+C348","v":229909},239756,277399,277155.99999999994,281426.00000000006,281241,391000,387779,376336.50793650793,491000,501560,512360,501322,505837,510435,515738,0,0,0,249021.33333333334,279941,385038.50264550262,501640,505864.66666666669,171912.66666666666,{"$f":"HLOOKUP($AB$3,$V463:$AA479,6,FALSE)","v":501640},{"$f":"HLOOKUP($AC$3,$V463:$AA479,6,FALSE)","v":385038.50264550262}]
["Hawkes Bay","Hawkes Bay operations expenditure (net):",{"$f":"C109+C229+C349","v":1868725},1961347,3259153.3333333335,3231281,2761841,2542208,2578486.0000000005,2308893,2146000,2484482,2550373,2603669,2676862,2754815,2835064,2917609,0,0,0,2363075.1111111115,2845110,2344459.6666666665,2546174.6666666665,2755580.3333333335,972536.33333333337,{"$f":"HLOOKUP($AB$3,$V463:$AA479,7,FALSE)","v":2546174.6666666665},{"$f":"HLOOKUP($AC$3,$V463:$AA479,7,FALSE)","v":2344459.6666666665}]
["Taranaki","Taranaki operations expenditure (net):",{"$f":"C110+C230+C350","v":993689},1620180,1815477,1662703,1834814,1895943,1910464,2086404.9999999998,2080000,2319900,2359300,2409000,2718480,2768480,2818480,2868480,0,0,0,1476448.6666666667,1797820,2025623,2362733.3333333335,2768480,956160,{"$f":"HLOOKUP($AB$3,$V463:$AA479,8,FALSE)","v":2362733.3333333335},{"$f":"HLOOKUP($AC$3,$V463:$AA479,8,FALSE)","v":2025623}]
["Manawatu-Wanganui","Manawatu-Wanganui operations expenditure (net):",{"$f":"C111+C231+C351","v":3067213},3289764,3358811.666666667,3124689.9999999995,3092685,3299215,3629021,3800403.9999999995,3897858,4024567,4147473,4178992,4381112,4459608,4539632,4623335,0,0,0,3238596.2222222225,3172196.6666666665,3775761,4117010.6666666665,4460117.333333333,1541111.6666666667,{"$f":"HLOOKUP($AB$3,$V463:$AA479,9,FALSE)","v":4117010.6666666665},{"$f":"HLOOKUP($AC$3,$V463:$AA479,9,FALSE)","v":3775761}]
["Wellington","Wellington operations expenditure (net):",{"$f":"C112+C232+C352","v":76521427},78326090.625552401,91779116.357936949,87828505.07832706,92415177,97551137,101751281,111096757.74542972,139932977.92585099,132474464.07095417,130567794.82264039,129158514.84797396,134677413.6201382,131557405.66106224,134864339.49160492,132550835.73333439,0,0,0,82208877.99449645,92598273.026109025,117593672.22376025,130733591.24718951,133699719.59093511,44183611.911111467,{"$f":"HLOOKUP($AB$3,$V463:$AA479,10,FALSE)","v":130733591.24718951},{"$f":"HLOOKUP($AC$3,$V463:$AA479,10,FALSE)","v":117593672.22376025}]
["Marlborough","Marlborough operations expenditure (net):",{"$f":"C113+C233+C353","v":134127},97451,82802,85173,102561,108064,89207,104229.99999999999,142000,144500,145250,146000,176000,176000,176000,176000,0,0,0,104793.33333333333,98599.333333333328,111812.33333333333,145250,176000,58666.666666666664,{"$f":"HLOOKUP($AB$3,$V463:$AA479,11,FALSE)","v":145250},{"$f":"HLOOKUP($AC$3,$V463:$AA479,11,FALSE)","v":111812.33333333333}]
["Nelson","Nelson operations expenditure (net):",{"$f":"C114+C234+C354","v":364102},328268.99999999994,455952.33333333331,555820,664723.99999999988,455245,628678,771982,783541.21648659464,863000,955167,931740,942550,966859,991932,1017767,0,0,0,382774.44444444444,558596.33333333337,728067.07216219825,916635.66666666663,967113.66666666663,339255.66666666669,{"$f":"HLOOKUP($AB$3,$V463:$AA479,12,FALSE)","v":916635.66666666663},{"$f":"HLOOKUP($AC$3,$V463:$AA479,12,FALSE)","v":728067.07216219825}]
["Canterbury","Canterbury operations expenditure (net):",{"$f":"C115+C235+C355","v":35968629},35866785.999999993,39286398.666666672,37207050.999999993,35767545.999999993,37171813.000000007,37654283,40172061.327037416,41999517,45218213,47183784,47415149,46168845,48015598,49936223,51933671,0,0,0,37040604.55555556,36715470,39941953.775679141,46605715.333333336,48040222,17311223.666666668,{"$f":"HLOOKUP($AB$3,$V463:$AA479,13,FALSE)","v":46605715.333333336},{"$f":"HLOOKUP($AC$3,$V463:$AA479,13,FALSE)","v":39941953.775679141}]
["West Coast","West Coast operations expenditure (net):",{"$f":"C116+C236+C356","v":72375},70175,79682,62564.000000000007,109791,88708,88619,92871,95725.396825396834,86500,86500,86500,93820,93966,94116,94268,0,0,0,74077.333333333328,87021,92405.132275132273,86500,93967.333333333328,31422.666666666668,{"$f":"HLOOKUP($AB$3,$V463:$AA479,14,FALSE)","v":86500},{"$f":"HLOOKUP($AC$3,$V463:$AA479,14,FALSE)","v":92405.132275132273}]
["Otago","Otago operations expenditure (net):",{"$f":"C117+C237+C357","v":5190994},5860113,7981441.666666667,6892695.3799999999,5966968.5600000005,7174021.8999999994,5564023,7935540,10062000,11423352,11346575,11470138,16895761,16945680,17458336,17985109,0,0,0,6344182.888888889,6677895.2800000003,7853854.333333333,11413355,17099925.666666668,5995036.333333333,{"$f":"HLOOKUP($AB$3,$V463:$AA479,15,FALSE)","v":11413355},{"$f":"HLOOKUP($AC$3,$V463:$AA479,15,FALSE)","v":7853854.333333333}]
["Southland","Southland operations expenditure (net):",{"$f":"C118+C238+C358","v":1482726.9999999998},1547752,1630584.6666666667,1900580,1324578,1167631,1018710.9999999999,1067218,1330000.0000000002,1510340,1390250,1530068,1575454,1614840,1655212,1696591,0,0,0,1553687.888888889,1464263,1138643,1476886,1615168.6666666667,565530.33333333337,{"$f":"HLOOKUP($AB$3,$V463:$AA479,16,FALSE)","v":1476886},{"$f":"HLOOKUP($AC$3,$V463:$AA479,16,FALSE)","v":1138643}]
["National","National total operations expenditure (net):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C464:C478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C464:C478)-C465-C472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!C472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!C465,0))))))","v":342493574.43777764},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D464:D478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D464:D478)-D465-D472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!D472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!D465,0))))))","v":354839298.23239642},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E464:E478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E464:E478)-E465-E472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!E472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!E465,0))))))","v":417332707.65503776},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F464:F478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F464:F478)-F465-F472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!F472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!F465,0))))))","v":419138804.9636597},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G464:G478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G464:G478)-G465-G472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!G472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!G465,0))))))","v":440271501.9209438},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H464:H478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H464:H478)-H465-H472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!H472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!H465,0))))))","v":452112342.08530849},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I464:I478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I464:I478)-I465-I472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!I472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!I465,0))))))","v":456923686.37367392},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J464:J478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J464:J478)-J465-J472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!J472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!J465,0))))))","v":491607523.41363233},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K464:K478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K464:K478)-K465-K472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!K472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!K465,0))))))","v":593773353.00064528},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L464:L478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L464:L478)-L465-L472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!L472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!L465,0))))))","v":589707442.64126945},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M464:M478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M464:M478)-M465-M472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!M472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!M465,0))))))","v":594696782.09613824},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N464:N478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N464:N478)-N465-N472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!N472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!N465,0))))))","v":608194016.50876868},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O464:O478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O464:O478)-O465-O472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!O472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!O465,0))))))","v":644604881.94394088},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P464:P478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P464:P478)-P465-P472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!P472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!P465,0))))))","v":656079022.06231236},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q464:Q478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q464:Q478)-Q465-Q472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Q472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Q465,0))))))","v":689415313.85328805},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R464:R478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R464:R478)-R465-R472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!R472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!R465,0))))))","v":667133129.85654938},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S464:S478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S464:S478)-S465-S472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!S472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!S465,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T464:T478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T464:T478)-T465-T472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!T472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!T465,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U464:U478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U464:U478)-U465-U472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!U472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!U465,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V464:V478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V464:V478)-V465-V472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!V472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!V465,0))))))","v":371555193.44173723},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W464:W478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W464:W478)-W465-W472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!W472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!W465,0))))))","v":437174216.323304},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X464:X478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X464:X478)-X465-X472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!X472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!X465,0))))))","v":514101520.92931718},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y464:Y478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y464:Y478)-Y465-Y472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Y472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Y465,0))))))","v":597532747.08205879},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z464:Z478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z464:Z478)-Z465-Z472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Z472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Z465,0))))))","v":663366405.95318031},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA464:AA478),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA464:AA478)-AA465-AA472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!AA472,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!AA465,0))))))","v":222377709.9521831},{"$f":"HLOOKUP($AB$3,$V463:$AA479,17,FALSE)","v":597532747.08205879},{"$f":"HLOOKUP($AC$3,$V463:$AA479,17,FALSE)","v":514101520.92931718}]
[null,{"$f":"VLOOKUP($B$484,$A464:$AB479,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AB479,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A464:$AC479,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B480","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB480","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC480","v":{"$error":"#N/A"}}]
[null,{"$f":"B480","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!N$12,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!O$12,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!P$12,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!Q$12,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!R$12,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!S$12,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!T$12,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!U$12,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!V$12,0)","v":{"$error":"#N/A"}},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!W$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AN$12,0)","v":0},{"$f":"IF('scenario testing'!$C$3='scenario testing'!$AX$10,'scenario testing'!AO$12,0)","v":0},{"$f":"AVERAGE(C482:E482)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F482:H482)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I482:K482)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L482:N482)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(O482:Q482)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(R482:T482)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AB$3,$V463:$AA482,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AC$3,$V463:$AA482,20,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"'CBA benchmark'!C15","v":"total network"}]
[null,{"$f":"'CBA benchmark'!B12","v":0}]
[null,{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!B3,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!B123,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!B243,'delta fullnet data (TIO ext)'!B363)))","v":"NETWORK PATRONAGE"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S463","v":"2025/26"},{"$f":"T463","v":"2026/27"},{"$f":"U463","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y463","v":"2018-21"},{"$f":"Z3","v":"2021-24"},{"$f":"AA3","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland total patronage:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C4,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C124,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C244,'delta fullnet data (TIO ext)'!C364)))","v":289485},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D4,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D124,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D244,'delta fullnet data (TIO ext)'!D364)))","v":287006},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E4,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E124,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E244,'delta fullnet data (TIO ext)'!E364)))","v":305735},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F4,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F124,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F244,'delta fullnet data (TIO ext)'!F364)))","v":305737},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G4,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G124,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G244,'delta fullnet data (TIO ext)'!G364)))","v":323553},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H4,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H124,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H244,'delta fullnet data (TIO ext)'!H364)))","v":312821},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I4,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I124,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I244,'delta fullnet data (TIO ext)'!I364)))","v":318249},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J4,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J124,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J244,'delta fullnet data (TIO ext)'!J364)))","v":320022},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K4,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K124,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K244,'delta fullnet data (TIO ext)'!K364)))","v":364162},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L4,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L124,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L244,'delta fullnet data (TIO ext)'!L364)))","v":326796},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M4,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M124,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M244,'delta fullnet data (TIO ext)'!M364)))","v":324918},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N4,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N124,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N244,'delta fullnet data (TIO ext)'!N364)))","v":323100},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O4,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O124,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O244,'delta fullnet data (TIO ext)'!O364)))","v":326331},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P4,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P124,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P244,'delta fullnet data (TIO ext)'!P364)))","v":329594},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q4,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q124,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q244,'delta fullnet data (TIO ext)'!Q364)))","v":332891},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R4,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R124,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R244,'delta fullnet data (TIO ext)'!R364)))","v":336219},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S4,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S124,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S244,'delta fullnet data (TIO ext)'!S364)))","v":339581},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T4,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T124,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T244,'delta fullnet data (TIO ext)'!T364)))","v":342977},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U4,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U124,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U244,'delta fullnet data (TIO ext)'!U364)))","v":0},{"$f":"AVERAGE(C486:E486)","v":294075.33333333331},{"$f":"AVERAGE(F486:H486)","v":314037},{"$f":"AVERAGE(I486:K486)","v":334144.33333333331},{"$f":"AVERAGE(L486:N486)","v":324938},{"$f":"AVERAGE(O486:Q486)","v":329605.33333333331},{"$f":"AVERAGE(R486:T486)","v":339592.33333333331},{"$f":"HLOOKUP($AB$3,$V485:$AA501,2,FALSE)","v":324938},{"$f":"HLOOKUP($AC$3,$V485:$AA501,2,FALSE)","v":334144.33333333331}]
["Auckland","Auckland total patronage:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C5,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C125,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C245,'delta fullnet data (TIO ext)'!C365)))","v":60618292},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D5,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D125,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D245,'delta fullnet data (TIO ext)'!D365)))","v":65763655},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E5,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E125,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E245,'delta fullnet data (TIO ext)'!E365)))","v":70780980},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F5,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F125,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F245,'delta fullnet data (TIO ext)'!F365)))","v":68525936},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G5,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G125,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G245,'delta fullnet data (TIO ext)'!G365)))","v":72396736},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H5,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H125,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H245,'delta fullnet data (TIO ext)'!H365)))","v":79249549},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I5,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I125,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I245,'delta fullnet data (TIO ext)'!I365)))","v":82904160},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J5,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J125,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J245,'delta fullnet data (TIO ext)'!J365)))","v":88441958},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K5,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K125,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K245,'delta fullnet data (TIO ext)'!K365)))","v":91202702.049999997},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L5,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L125,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L245,'delta fullnet data (TIO ext)'!L365)))","v":96759765.465399995},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M5,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M125,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M245,'delta fullnet data (TIO ext)'!M365)))","v":100966824.127142},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N5,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N125,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N245,'delta fullnet data (TIO ext)'!N365)))","v":105105701.69193587},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O5,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O125,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O245,'delta fullnet data (TIO ext)'!O365)))","v":109771328.75491726},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P5,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P125,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P245,'delta fullnet data (TIO ext)'!P365)))","v":114243992.82292143},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q5,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q125,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q245,'delta fullnet data (TIO ext)'!Q365)))","v":122615085.09216501},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R5,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R125,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R245,'delta fullnet data (TIO ext)'!R365)))","v":130268057.50654945},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S5,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S125,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S245,'delta fullnet data (TIO ext)'!S365)))","v":127852519},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T5,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T125,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T245,'delta fullnet data (TIO ext)'!T365)))","v":133254636},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U5,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U125,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U245,'delta fullnet data (TIO ext)'!U365)))","v":0},65720975.666666664,73390740.333333328,87516273.350000009,100944097.09482594,115543468.89000124,130458404.16884983,{"$f":"HLOOKUP($AB$3,$V485:$AA501,3,FALSE)","v":100944097.09482594},{"$f":"HLOOKUP($AC$3,$V485:$AA501,3,FALSE)","v":87516273.350000009}]
["Waikato","Waikato total patronage:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C6,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C126,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C246,'delta fullnet data (TIO ext)'!C366)))","v":4323384},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D6,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D126,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D246,'delta fullnet data (TIO ext)'!D366)))","v":4338802},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E6,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E126,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E246,'delta fullnet data (TIO ext)'!E366)))","v":4466401},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F6,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F126,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F246,'delta fullnet data (TIO ext)'!F366)))","v":4322894},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G6,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G126,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G246,'delta fullnet data (TIO ext)'!G366)))","v":4370780},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H6,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H126,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H246,'delta fullnet data (TIO ext)'!H366)))","v":4341361},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I6,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I126,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I246,'delta fullnet data (TIO ext)'!I366)))","v":4085467},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J6,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J126,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J246,'delta fullnet data (TIO ext)'!J366)))","v":3988518},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K6,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K126,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K246,'delta fullnet data (TIO ext)'!K366)))","v":5270295},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L6,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L126,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L246,'delta fullnet data (TIO ext)'!L366)))","v":4126281},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M6,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M126,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M246,'delta fullnet data (TIO ext)'!M366)))","v":4163359},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N6,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N126,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N246,'delta fullnet data (TIO ext)'!N366)))","v":4200810},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O6,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O126,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O246,'delta fullnet data (TIO ext)'!O366)))","v":4238633},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P6,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P126,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P246,'delta fullnet data (TIO ext)'!P366)))","v":4276836},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q6,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q126,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q246,'delta fullnet data (TIO ext)'!Q366)))","v":4315420},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R6,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R126,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R246,'delta fullnet data (TIO ext)'!R366)))","v":4354390},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S6,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S126,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S246,'delta fullnet data (TIO ext)'!S366)))","v":4393750},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T6,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T126,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T246,'delta fullnet data (TIO ext)'!T366)))","v":4433503},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U6,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U126,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U246,'delta fullnet data (TIO ext)'!U366)))","v":0},4376195.666666667,4345011.666666667,4448093.333333333,4163483.3333333335,4276963,4393881,{"$f":"HLOOKUP($AB$3,$V485:$AA501,4,FALSE)","v":4163483.3333333335},{"$f":"HLOOKUP($AC$3,$V485:$AA501,4,FALSE)","v":4448093.333333333}]
["Bay of Plenty","Bay of Plenty total patronage:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C7,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C127,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C247,'delta fullnet data (TIO ext)'!C367)))","v":2175375},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D7,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D127,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D247,'delta fullnet data (TIO ext)'!D367)))","v":2508000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E7,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E127,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E247,'delta fullnet data (TIO ext)'!E367)))","v":2878156},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F7,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F127,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F247,'delta fullnet data (TIO ext)'!F367)))","v":2880765},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G7,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G127,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G247,'delta fullnet data (TIO ext)'!G367)))","v":3035008},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H7,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H127,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H247,'delta fullnet data (TIO ext)'!H367)))","v":3138381},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I7,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I127,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I247,'delta fullnet data (TIO ext)'!I367)))","v":3352802},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J7,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J127,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J247,'delta fullnet data (TIO ext)'!J367)))","v":3173207},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K7,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K127,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K247,'delta fullnet data (TIO ext)'!K367)))","v":3276630.5},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L7,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L127,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L247,'delta fullnet data (TIO ext)'!L367)))","v":3134197},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M7,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M127,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M247,'delta fullnet data (TIO ext)'!M367)))","v":3134197},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N7,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N127,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N247,'delta fullnet data (TIO ext)'!N367)))","v":3134197},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O7,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O127,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O247,'delta fullnet data (TIO ext)'!O367)))","v":3134197},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P7,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P127,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P247,'delta fullnet data (TIO ext)'!P367)))","v":3134197},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q7,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q127,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q247,'delta fullnet data (TIO ext)'!Q367)))","v":3134197},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R7,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R127,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R247,'delta fullnet data (TIO ext)'!R367)))","v":3134197},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S7,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S127,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S247,'delta fullnet data (TIO ext)'!S367)))","v":3134197},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T7,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T127,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T247,'delta fullnet data (TIO ext)'!T367)))","v":3134197},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U7,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U127,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U247,'delta fullnet data (TIO ext)'!U367)))","v":0},2520510.3333333335,3018051.3333333335,3267546.5,3134197,3134197,3134197,{"$f":"HLOOKUP($AB$3,$V485:$AA501,5,FALSE)","v":3134197},{"$f":"HLOOKUP($AC$3,$V485:$AA501,5,FALSE)","v":3267546.5}]
["Gisborne","Gisborne total patronage:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C8,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C128,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C248,'delta fullnet data (TIO ext)'!C368)))","v":136020},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D8,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D128,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D248,'delta fullnet data (TIO ext)'!D368)))","v":152258},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E8,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E128,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E248,'delta fullnet data (TIO ext)'!E368)))","v":157596},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F8,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F128,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F248,'delta fullnet data (TIO ext)'!F368)))","v":157008},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G8,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G128,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G248,'delta fullnet data (TIO ext)'!G368)))","v":139473},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H8,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H128,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H248,'delta fullnet data (TIO ext)'!H368)))","v":138261},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I8,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I128,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I248,'delta fullnet data (TIO ext)'!I368)))","v":146129},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J8,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J128,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J248,'delta fullnet data (TIO ext)'!J368)))","v":142373},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K8,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K128,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K248,'delta fullnet data (TIO ext)'!K368)))","v":139500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L8,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L128,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L248,'delta fullnet data (TIO ext)'!L368)))","v":155500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M8,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M128,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M248,'delta fullnet data (TIO ext)'!M368)))","v":155500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N8,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N128,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N248,'delta fullnet data (TIO ext)'!N368)))","v":155500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O8,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O128,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O248,'delta fullnet data (TIO ext)'!O368)))","v":155500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P8,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P128,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P248,'delta fullnet data (TIO ext)'!P368)))","v":155650},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q8,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q128,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q248,'delta fullnet data (TIO ext)'!Q368)))","v":155650},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R8,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R128,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R248,'delta fullnet data (TIO ext)'!R368)))","v":155650},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S8,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S128,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S248,'delta fullnet data (TIO ext)'!S368)))","v":155800},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T8,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T128,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T248,'delta fullnet data (TIO ext)'!T368)))","v":155800},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U8,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U128,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U248,'delta fullnet data (TIO ext)'!U368)))","v":0},148624.66666666666,144914,142667.33333333334,155500,155600,155750,{"$f":"HLOOKUP($AB$3,$V485:$AA501,6,FALSE)","v":155500},{"$f":"HLOOKUP($AC$3,$V485:$AA501,6,FALSE)","v":142667.33333333334}]
["Hawkes Bay","Hawkes Bay total patronage:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C9,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C129,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C249,'delta fullnet data (TIO ext)'!C369)))","v":480113},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D9,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D129,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D249,'delta fullnet data (TIO ext)'!D369)))","v":554647},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E9,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E129,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E249,'delta fullnet data (TIO ext)'!E369)))","v":681566},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F9,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F129,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F249,'delta fullnet data (TIO ext)'!F369)))","v":761392},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G9,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G129,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G249,'delta fullnet data (TIO ext)'!G369)))","v":799845},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H9,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H129,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H249,'delta fullnet data (TIO ext)'!H369)))","v":744381},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I9,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I129,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I249,'delta fullnet data (TIO ext)'!I369)))","v":694557},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J9,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J129,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J249,'delta fullnet data (TIO ext)'!J369)))","v":688151},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K9,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K129,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K249,'delta fullnet data (TIO ext)'!K369)))","v":865200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L9,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L129,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L249,'delta fullnet data (TIO ext)'!L369)))","v":713084},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M9,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M129,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M249,'delta fullnet data (TIO ext)'!M369)))","v":726822},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N9,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N129,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N249,'delta fullnet data (TIO ext)'!N369)))","v":734913},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O9,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O129,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O249,'delta fullnet data (TIO ext)'!O369)))","v":742262},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P9,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P129,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P249,'delta fullnet data (TIO ext)'!P369)))","v":749685},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q9,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q129,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q249,'delta fullnet data (TIO ext)'!Q369)))","v":756334},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R9,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R129,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R249,'delta fullnet data (TIO ext)'!R369)))","v":763898},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S9,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S129,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S249,'delta fullnet data (TIO ext)'!S369)))","v":771537},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T9,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T129,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T249,'delta fullnet data (TIO ext)'!T369)))","v":779253},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U9,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U129,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U249,'delta fullnet data (TIO ext)'!U369)))","v":0},572108.66666666663,768539.33333333337,749302.66666666663,724939.66666666663,749427,771562.66666666663,{"$f":"HLOOKUP($AB$3,$V485:$AA501,7,FALSE)","v":724939.66666666663},{"$f":"HLOOKUP($AC$3,$V485:$AA501,7,FALSE)","v":749302.66666666663}]
["Taranaki","Taranaki total patronage:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C10,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C130,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C250,'delta fullnet data (TIO ext)'!C370)))","v":405598},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D10,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D130,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D250,'delta fullnet data (TIO ext)'!D370)))","v":497277},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E10,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E130,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E250,'delta fullnet data (TIO ext)'!E370)))","v":543317},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F10,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F130,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F250,'delta fullnet data (TIO ext)'!F370)))","v":556017},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G10,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G130,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G250,'delta fullnet data (TIO ext)'!G370)))","v":584371},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H10,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H130,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H250,'delta fullnet data (TIO ext)'!H370)))","v":586306},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I10,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I130,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I250,'delta fullnet data (TIO ext)'!I370)))","v":605603},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J10,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J130,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J250,'delta fullnet data (TIO ext)'!J370)))","v":614811},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K10,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K130,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K250,'delta fullnet data (TIO ext)'!K370)))","v":718619},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L10,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L130,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L250,'delta fullnet data (TIO ext)'!L370)))","v":830692},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M10,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M130,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M250,'delta fullnet data (TIO ext)'!M370)))","v":834845},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N10,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N130,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N250,'delta fullnet data (TIO ext)'!N370)))","v":839019},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O10,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O130,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O250,'delta fullnet data (TIO ext)'!O370)))","v":843214},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P10,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P130,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P250,'delta fullnet data (TIO ext)'!P370)))","v":847428},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q10,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q130,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q250,'delta fullnet data (TIO ext)'!Q370)))","v":851666},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R10,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R130,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R250,'delta fullnet data (TIO ext)'!R370)))","v":855925},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S10,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S130,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S250,'delta fullnet data (TIO ext)'!S370)))","v":855925},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T10,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T130,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T250,'delta fullnet data (TIO ext)'!T370)))","v":855925},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U10,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U130,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U250,'delta fullnet data (TIO ext)'!U370)))","v":0},482064,575564.66666666663,646344.33333333337,834852,847436,855925,{"$f":"HLOOKUP($AB$3,$V485:$AA501,8,FALSE)","v":834852},{"$f":"HLOOKUP($AC$3,$V485:$AA501,8,FALSE)","v":646344.33333333337}]
["Manawatu-Wanganui","Manawatu-Wanganui total patronage:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C11,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C131,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C251,'delta fullnet data (TIO ext)'!C371)))","v":1357004},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D11,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D131,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D251,'delta fullnet data (TIO ext)'!D371)))","v":1599934},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E11,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E131,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E251,'delta fullnet data (TIO ext)'!E371)))","v":1635096},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F11,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F131,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F251,'delta fullnet data (TIO ext)'!F371)))","v":1620202},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G11,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G131,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G251,'delta fullnet data (TIO ext)'!G371)))","v":1577158},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H11,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H131,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H251,'delta fullnet data (TIO ext)'!H371)))","v":1447403},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I11,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I131,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I251,'delta fullnet data (TIO ext)'!I371)))","v":1356938},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J11,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J131,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J251,'delta fullnet data (TIO ext)'!J371)))","v":1301374},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K11,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K131,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K251,'delta fullnet data (TIO ext)'!K371)))","v":1822472},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L11,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L131,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L251,'delta fullnet data (TIO ext)'!L371)))","v":1336644},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M11,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M131,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M251,'delta fullnet data (TIO ext)'!M371)))","v":1390111},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N11,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N131,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N251,'delta fullnet data (TIO ext)'!N371)))","v":1417913},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O11,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O131,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O251,'delta fullnet data (TIO ext)'!O371)))","v":1446272},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P11,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P131,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P251,'delta fullnet data (TIO ext)'!P371)))","v":1475197},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q11,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q131,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q251,'delta fullnet data (TIO ext)'!Q371)))","v":1504702},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R11,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R131,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R251,'delta fullnet data (TIO ext)'!R371)))","v":1534795},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S11,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S131,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S251,'delta fullnet data (TIO ext)'!S371)))","v":1565492},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T11,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T131,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T251,'delta fullnet data (TIO ext)'!T371)))","v":1596801},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U11,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U131,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U251,'delta fullnet data (TIO ext)'!U371)))","v":0},1530678,1548254.3333333333,1493594.6666666667,1381556,1475390.3333333333,1565696,{"$f":"HLOOKUP($AB$3,$V485:$AA501,9,FALSE)","v":1381556},{"$f":"HLOOKUP($AC$3,$V485:$AA501,9,FALSE)","v":1493594.6666666667}]
["Wellington","Wellington total patronage:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C12,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C132,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C252,'delta fullnet data (TIO ext)'!C372)))","v":35563796},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D12,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D132,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D252,'delta fullnet data (TIO ext)'!D372)))","v":35402034},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E12,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E132,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E252,'delta fullnet data (TIO ext)'!E372)))","v":35532308},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F12,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F132,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F252,'delta fullnet data (TIO ext)'!F372)))","v":35155888},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G12,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G132,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G252,'delta fullnet data (TIO ext)'!G372)))","v":35804641},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H12,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H132,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H252,'delta fullnet data (TIO ext)'!H372)))","v":36406866},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I12,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I132,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I252,'delta fullnet data (TIO ext)'!I372)))","v":37330479},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J12,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J132,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J252,'delta fullnet data (TIO ext)'!J372)))","v":37754749},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K12,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K132,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K252,'delta fullnet data (TIO ext)'!K372)))","v":38012200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L12,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L132,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L252,'delta fullnet data (TIO ext)'!L372)))","v":38785793},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M12,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M132,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M252,'delta fullnet data (TIO ext)'!M372)))","v":39147802},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N12,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N132,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N252,'delta fullnet data (TIO ext)'!N372)))","v":40025743},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O12,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O132,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O252,'delta fullnet data (TIO ext)'!O372)))","v":40804052},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P12,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P132,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P252,'delta fullnet data (TIO ext)'!P372)))","v":41373581},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q12,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q132,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q252,'delta fullnet data (TIO ext)'!Q372)))","v":41921947},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R12,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R132,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R252,'delta fullnet data (TIO ext)'!R372)))","v":42476887},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S12,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S132,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S252,'delta fullnet data (TIO ext)'!S372)))","v":42874461},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T12,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T132,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T252,'delta fullnet data (TIO ext)'!T372)))","v":43275883},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U12,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U132,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U252,'delta fullnet data (TIO ext)'!U372)))","v":0},35499379.333333336,35789131.666666664,37699142.666666664,39319779.333333336,41366526.666666664,42875743.666666664,{"$f":"HLOOKUP($AB$3,$V485:$AA501,10,FALSE)","v":39319779.333333336},{"$f":"HLOOKUP($AC$3,$V485:$AA501,10,FALSE)","v":37699142.666666664}]
["Marlborough","Marlborough total patronage:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C13,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C133,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C253,'delta fullnet data (TIO ext)'!C373)))","v":22520},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D13,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D133,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D253,'delta fullnet data (TIO ext)'!D373)))","v":23523},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E13,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E133,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E253,'delta fullnet data (TIO ext)'!E373)))","v":23773},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F13,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F133,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F253,'delta fullnet data (TIO ext)'!F373)))","v":25149},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G13,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G133,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G253,'delta fullnet data (TIO ext)'!G373)))","v":26498},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H13,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H133,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H253,'delta fullnet data (TIO ext)'!H373)))","v":26979},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I13,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I133,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I253,'delta fullnet data (TIO ext)'!I373)))","v":25493},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J13,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J133,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J253,'delta fullnet data (TIO ext)'!J373)))","v":22691},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K13,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K133,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K253,'delta fullnet data (TIO ext)'!K373)))","v":45655},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L13,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L133,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L253,'delta fullnet data (TIO ext)'!L373)))","v":21500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M13,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M133,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M253,'delta fullnet data (TIO ext)'!M373)))","v":22150},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N13,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N133,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N253,'delta fullnet data (TIO ext)'!N373)))","v":22815},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O13,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O133,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O253,'delta fullnet data (TIO ext)'!O373)))","v":23500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P13,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P133,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P253,'delta fullnet data (TIO ext)'!P373)))","v":24205},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q13,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q133,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q253,'delta fullnet data (TIO ext)'!Q373)))","v":24930},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R13,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R133,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R253,'delta fullnet data (TIO ext)'!R373)))","v":25680},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S13,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S133,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S253,'delta fullnet data (TIO ext)'!S373)))","v":26455},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T13,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T133,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T253,'delta fullnet data (TIO ext)'!T373)))","v":27245},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U13,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U133,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U253,'delta fullnet data (TIO ext)'!U373)))","v":0},23272,26208.666666666668,31279.666666666668,22155,24211.666666666668,26460,{"$f":"HLOOKUP($AB$3,$V485:$AA501,11,FALSE)","v":22155},{"$f":"HLOOKUP($AC$3,$V485:$AA501,11,FALSE)","v":31279.666666666668}]
["Nelson","Nelson total patronage:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C14,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C134,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C254,'delta fullnet data (TIO ext)'!C374)))","v":45343},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D14,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D134,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D254,'delta fullnet data (TIO ext)'!D374)))","v":50714},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E14,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E134,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E254,'delta fullnet data (TIO ext)'!E374)))","v":131392},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F14,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F134,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F254,'delta fullnet data (TIO ext)'!F374)))","v":351685},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G14,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G134,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G254,'delta fullnet data (TIO ext)'!G374)))","v":396326},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H14,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H134,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H254,'delta fullnet data (TIO ext)'!H374)))","v":415326},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I14,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I134,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I254,'delta fullnet data (TIO ext)'!I374)))","v":414322},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J14,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J134,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J254,'delta fullnet data (TIO ext)'!J374)))","v":426237},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K14,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K134,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K254,'delta fullnet data (TIO ext)'!K374)))","v":515315},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L14,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L134,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L254,'delta fullnet data (TIO ext)'!L374)))","v":408387},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M14,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M134,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M254,'delta fullnet data (TIO ext)'!M374)))","v":408405},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N14,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N134,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N254,'delta fullnet data (TIO ext)'!N374)))","v":408405},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O14,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O134,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O254,'delta fullnet data (TIO ext)'!O374)))","v":408405},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P14,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P134,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P254,'delta fullnet data (TIO ext)'!P374)))","v":408405},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q14,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q134,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q254,'delta fullnet data (TIO ext)'!Q374)))","v":408405},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R14,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R134,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R254,'delta fullnet data (TIO ext)'!R374)))","v":408405},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S14,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S134,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S254,'delta fullnet data (TIO ext)'!S374)))","v":408405},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T14,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T134,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T254,'delta fullnet data (TIO ext)'!T374)))","v":408405},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U14,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U134,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U254,'delta fullnet data (TIO ext)'!U374)))","v":0},75816.333333333328,387779,451958,408399,408405,408405,{"$f":"HLOOKUP($AB$3,$V485:$AA501,12,FALSE)","v":408399},{"$f":"HLOOKUP($AC$3,$V485:$AA501,12,FALSE)","v":451958}]
["Canterbury","Canterbury total patronage:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C15,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C135,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C255,'delta fullnet data (TIO ext)'!C375)))","v":17428351},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D15,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D135,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D255,'delta fullnet data (TIO ext)'!D375)))","v":13232215},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E15,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E135,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E255,'delta fullnet data (TIO ext)'!E375)))","v":11432467},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F15,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F135,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F255,'delta fullnet data (TIO ext)'!F375)))","v":13529838},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G15,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G135,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G255,'delta fullnet data (TIO ext)'!G375)))","v":14304479},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H15,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H135,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H255,'delta fullnet data (TIO ext)'!H375)))","v":14344095},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I15,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I135,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I255,'delta fullnet data (TIO ext)'!I375)))","v":13859074},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J15,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J135,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J255,'delta fullnet data (TIO ext)'!J375)))","v":13362576},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K15,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K135,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K255,'delta fullnet data (TIO ext)'!K375)))","v":16559208},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L15,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L135,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L255,'delta fullnet data (TIO ext)'!L375)))","v":15284436},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M15,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M135,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M255,'delta fullnet data (TIO ext)'!M375)))","v":15437280},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N15,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N135,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N255,'delta fullnet data (TIO ext)'!N375)))","v":15591652},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O15,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O135,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O255,'delta fullnet data (TIO ext)'!O375)))","v":15747568},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P15,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P135,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P255,'delta fullnet data (TIO ext)'!P375)))","v":15904620},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q15,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q135,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q255,'delta fullnet data (TIO ext)'!Q375)))","v":16063665},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R15,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R135,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R255,'delta fullnet data (TIO ext)'!R375)))","v":16224736},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S15,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S135,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S255,'delta fullnet data (TIO ext)'!S375)))","v":16386983},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T15,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T135,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T255,'delta fullnet data (TIO ext)'!T375)))","v":16550852},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U15,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U135,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U255,'delta fullnet data (TIO ext)'!U375)))","v":0},14031011,14059470.666666666,14593619.333333334,15437789.333333334,15905284.333333334,16387523.666666666,{"$f":"HLOOKUP($AB$3,$V485:$AA501,13,FALSE)","v":15437789.333333334},{"$f":"HLOOKUP($AC$3,$V485:$AA501,13,FALSE)","v":14593619.333333334}]
["West Coast","West Coast total patronage:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C16,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C136,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C256,'delta fullnet data (TIO ext)'!C376)))","v":30367},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D16,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D136,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D256,'delta fullnet data (TIO ext)'!D376)))","v":29958},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E16,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E136,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E256,'delta fullnet data (TIO ext)'!E376)))","v":29727},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F16,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F136,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F256,'delta fullnet data (TIO ext)'!F376)))","v":40518},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G16,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G136,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G256,'delta fullnet data (TIO ext)'!G376)))","v":24173},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H16,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H136,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H256,'delta fullnet data (TIO ext)'!H376)))","v":23952},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I16,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I136,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I256,'delta fullnet data (TIO ext)'!I376)))","v":23952},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J16,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J136,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J256,'delta fullnet data (TIO ext)'!J376)))","v":23775},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K16,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K136,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K256,'delta fullnet data (TIO ext)'!K376)))","v":36500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L16,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L136,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L256,'delta fullnet data (TIO ext)'!L376)))","v":85000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M16,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M136,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M256,'delta fullnet data (TIO ext)'!M376)))","v":85000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N16,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N136,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N256,'delta fullnet data (TIO ext)'!N376)))","v":85000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O16,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O136,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O256,'delta fullnet data (TIO ext)'!O376)))","v":85000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P16,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P136,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P256,'delta fullnet data (TIO ext)'!P376)))","v":85000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q16,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q136,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q256,'delta fullnet data (TIO ext)'!Q376)))","v":85000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R16,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R136,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R256,'delta fullnet data (TIO ext)'!R376)))","v":85000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S16,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S136,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S256,'delta fullnet data (TIO ext)'!S376)))","v":85000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T16,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T136,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T256,'delta fullnet data (TIO ext)'!T376)))","v":85000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U16,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U136,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U256,'delta fullnet data (TIO ext)'!U376)))","v":0},30017.333333333332,29547.666666666668,28075.666666666668,85000,85000,85000,{"$f":"HLOOKUP($AB$3,$V485:$AA501,14,FALSE)","v":85000},{"$f":"HLOOKUP($AC$3,$V485:$AA501,14,FALSE)","v":28075.666666666668}]
["Otago","Otago total patronage:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C17,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C137,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C257,'delta fullnet data (TIO ext)'!C377)))","v":2171696},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D17,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D137,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D257,'delta fullnet data (TIO ext)'!D377)))","v":2689157},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E17,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E137,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E257,'delta fullnet data (TIO ext)'!E377)))","v":2849372},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F17,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F137,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F257,'delta fullnet data (TIO ext)'!F377)))","v":2927188},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G17,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G137,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G257,'delta fullnet data (TIO ext)'!G377)))","v":2851770},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H17,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H137,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H257,'delta fullnet data (TIO ext)'!H377)))","v":2809010},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I17,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I137,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I257,'delta fullnet data (TIO ext)'!I377)))","v":2681639},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J17,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J137,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J257,'delta fullnet data (TIO ext)'!J377)))","v":2637418},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K17,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K137,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K257,'delta fullnet data (TIO ext)'!K377)))","v":2883707},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L17,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L137,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L257,'delta fullnet data (TIO ext)'!L377)))","v":3246626},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M17,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M137,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M257,'delta fullnet data (TIO ext)'!M377)))","v":3418696},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N17,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N137,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N257,'delta fullnet data (TIO ext)'!N377)))","v":3668985},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O17,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O137,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O257,'delta fullnet data (TIO ext)'!O377)))","v":3789357},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P17,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P137,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P257,'delta fullnet data (TIO ext)'!P377)))","v":3884081},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q17,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q137,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q257,'delta fullnet data (TIO ext)'!Q377)))","v":4084474},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R17,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R137,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R257,'delta fullnet data (TIO ext)'!R377)))","v":4205138},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S17,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S137,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S257,'delta fullnet data (TIO ext)'!S377)))","v":4367360},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T17,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T137,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T257,'delta fullnet data (TIO ext)'!T377)))","v":4544453},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U17,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U137,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U257,'delta fullnet data (TIO ext)'!U377)))","v":0},2570075,2862656,2734254.6666666665,3444769,3919304,4372317,{"$f":"HLOOKUP($AB$3,$V485:$AA501,15,FALSE)","v":3444769},{"$f":"HLOOKUP($AC$3,$V485:$AA501,15,FALSE)","v":2734254.6666666665}]
["Southland","Southland total patronage:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C18,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C138,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C258,'delta fullnet data (TIO ext)'!C378)))","v":400000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D18,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D138,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D258,'delta fullnet data (TIO ext)'!D378)))","v":373000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E18,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E138,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E258,'delta fullnet data (TIO ext)'!E378)))","v":393000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F18,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F138,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F258,'delta fullnet data (TIO ext)'!F378)))","v":310531},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G18,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G138,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G258,'delta fullnet data (TIO ext)'!G378)))","v":289745},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H18,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H138,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H258,'delta fullnet data (TIO ext)'!H378)))","v":245118},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I18,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I138,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I258,'delta fullnet data (TIO ext)'!I378)))","v":211425},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J18,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J138,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J258,'delta fullnet data (TIO ext)'!J378)))","v":198826},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K18,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K138,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K258,'delta fullnet data (TIO ext)'!K378)))","v":285244},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L18,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L138,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L258,'delta fullnet data (TIO ext)'!L378)))","v":202000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M18,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M138,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M258,'delta fullnet data (TIO ext)'!M378)))","v":203600},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N18,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N138,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N258,'delta fullnet data (TIO ext)'!N378)))","v":204950},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O18,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O138,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O258,'delta fullnet data (TIO ext)'!O378)))","v":206650},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P18,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P138,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P258,'delta fullnet data (TIO ext)'!P378)))","v":208100},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q18,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q138,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q258,'delta fullnet data (TIO ext)'!Q378)))","v":209800},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R18,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R138,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R258,'delta fullnet data (TIO ext)'!R378)))","v":211250},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S18,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S138,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S258,'delta fullnet data (TIO ext)'!S378)))","v":212450},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T18,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T138,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T258,'delta fullnet data (TIO ext)'!T378)))","v":213650},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U18,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U138,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U258,'delta fullnet data (TIO ext)'!U378)))","v":0},388666.66666666669,281798,231831.66666666666,203516.66666666666,208183.33333333334,212450,{"$f":"HLOOKUP($AB$3,$V485:$AA501,16,FALSE)","v":203516.66666666666},{"$f":"HLOOKUP($AC$3,$V485:$AA501,16,FALSE)","v":231831.66666666666}]
["National","National total patronage:",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C486:C500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C486:C500)-C487-C494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!C494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!C487,0))))))","v":125447344},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D486:D500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D486:D500)-D487-D494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!D494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!D487,0))))))","v":127502180},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E486:E500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E486:E500)-E487-E494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!E494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!E487,0))))))","v":131840886},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F486:F500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F486:F500)-F487-F494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!F494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!F487,0))))))","v":131470748},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G486:G500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G486:G500)-G487-G494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!G494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!G487,0))))))","v":136924556},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H486:H500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H486:H500)-H487-H494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!H494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!H487,0))))))","v":144229809},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I486:I500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I486:I500)-I487-I494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!I494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!I487,0))))))","v":148010289},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J486:J500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J486:J500)-J487-J494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!J494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!J487,0))))))","v":153096686},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K486:K500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K486:K500)-K487-K494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!K494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!K487,0))))))","v":161997409.55000001},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L486:L500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L486:L500)-L487-L494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!L494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!L487,0))))))","v":165416701.46539998},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M486:M500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M486:M500)-M487-M494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!M494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!M487,0))))))","v":170419509.12714201},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N486:N500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N486:N500)-N487-N494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!N494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!N487,0))))))","v":175918703.69193587},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O486:O500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O486:O500)-O487-O494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!O494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!O487,0))))))","v":181722269.75491726},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P486:P500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P486:P500)-P487-P494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!P494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!P487,0))))))","v":187100571.82292143},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q486:Q500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q486:Q500)-Q487-Q494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Q494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Q487,0))))))","v":196464166.09216499},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R486:R500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R486:R500)-R487-R494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!R494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!R487,0))))))","v":205040227.50654945},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S486:S500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S486:S500)-S487-S494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!S494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!S487,0))))))","v":203429915},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T486:T500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T486:T500)-T487-T494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!T494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!T487,0))))))","v":209658580},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U486:U500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U486:U500)-U487-U494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!U494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!U487,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V486:V500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V486:V500)-V487-V494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!V494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!V487,0))))))","v":128263470.00000001},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W486:W500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W486:W500)-W487-W494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!W494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!W487,0))))))","v":137541704.33333331},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X486:X500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X486:X500)-X487-X494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!X494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!X487,0))))))","v":154368128.18333331},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y486:Y500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y486:Y500)-Y487-Y494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Y494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Y487,0))))))","v":170584971.42815927},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z486:Z500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z486:Z500)-Z487-Z494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Z494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Z487,0))))))","v":188429002.55666789},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA486:AA500),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA486:AA500)-AA487-AA494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!AA494,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!AA487,0))))))","v":206042907.50218311},{"$f":"HLOOKUP($AB$3,$V485:$AA501,17,FALSE)","v":170584971.42815927},{"$f":"HLOOKUP($AC$3,$V485:$AA501,17,FALSE)","v":154368128.18333331}]
[null,{"$f":"VLOOKUP($B$484,$A486:$AB501,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C20,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C140,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C260,'delta fullnet data (TIO ext)'!C380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D20,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D140,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D260,'delta fullnet data (TIO ext)'!D380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E20,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E140,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E260,'delta fullnet data (TIO ext)'!E380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F20,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F140,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F260,'delta fullnet data (TIO ext)'!F380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G20,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G140,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G260,'delta fullnet data (TIO ext)'!G380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H20,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H140,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H260,'delta fullnet data (TIO ext)'!H380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I20,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I140,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I260,'delta fullnet data (TIO ext)'!I380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J20,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J140,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J260,'delta fullnet data (TIO ext)'!J380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K20,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K140,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K260,'delta fullnet data (TIO ext)'!K380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L20,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L140,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L260,'delta fullnet data (TIO ext)'!L380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M20,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M140,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M260,'delta fullnet data (TIO ext)'!M380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N20,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N140,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N260,'delta fullnet data (TIO ext)'!N380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O20,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O140,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O260,'delta fullnet data (TIO ext)'!O380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P20,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P140,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P260,'delta fullnet data (TIO ext)'!P380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q20,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q140,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q260,'delta fullnet data (TIO ext)'!Q380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R20,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R140,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R260,'delta fullnet data (TIO ext)'!R380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S20,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S140,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S260,'delta fullnet data (TIO ext)'!S380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T20,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T140,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T260,'delta fullnet data (TIO ext)'!T380)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U20,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U140,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U260,'delta fullnet data (TIO ext)'!U380)))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A486:$AB501,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A486:$AB501,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A486:$AB501,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A486:$AB501,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A486:$AB501,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A486:$AB501,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A486:$AB501,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A486:$AC501,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B502","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB502","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC502","v":{"$error":"#N/A"}}]
[null,{"$f":"B502","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C22,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C142,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C262,'delta fullnet data (TIO ext)'!C382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D22,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D142,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D262,'delta fullnet data (TIO ext)'!D382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E22,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E142,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E262,'delta fullnet data (TIO ext)'!E382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F22,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F142,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F262,'delta fullnet data (TIO ext)'!F382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G22,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G142,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G262,'delta fullnet data (TIO ext)'!G382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H22,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H142,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H262,'delta fullnet data (TIO ext)'!H382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I22,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I142,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I262,'delta fullnet data (TIO ext)'!I382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J22,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J142,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J262,'delta fullnet data (TIO ext)'!J382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K22,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K142,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K262,'delta fullnet data (TIO ext)'!K382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L22,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L142,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L262,'delta fullnet data (TIO ext)'!L382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M22,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M142,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M262,'delta fullnet data (TIO ext)'!M382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N22,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N142,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N262,'delta fullnet data (TIO ext)'!N382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O22,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O142,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O262,'delta fullnet data (TIO ext)'!O382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P22,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P142,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P262,'delta fullnet data (TIO ext)'!P382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q22,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q142,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q262,'delta fullnet data (TIO ext)'!Q382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R22,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R142,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R262,'delta fullnet data (TIO ext)'!R382)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S22,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S142,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S262,'delta fullnet data (TIO ext)'!S382)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T22,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T142,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T262,'delta fullnet data (TIO ext)'!T382)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U22,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U142,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U262,'delta fullnet data (TIO ext)'!U382)))","v":0},{"$f":"AVERAGE(C504:E504)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F504:H504)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I504:K504)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L504:N504)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(O504:Q504)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(R504:T504)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AB$3,$V485:$AA504,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AC$3,$V485:$AA504,20,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!B23,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!B143,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!B263,'delta fullnet data (TIO ext)'!B383)))","v":"NETWORK PASSENGER KILOMETRES"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S485","v":"2025/26"},{"$f":"T485","v":"2026/27"},{"$f":"U485","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y485","v":"2018-21"},{"$f":"Z485","v":"2021-24"},{"$f":"AA485","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland passenger kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C24,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C144,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C264,'delta fullnet data (TIO ext)'!C384)))","v":4350872.8126615966},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D24,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D144,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D264,'delta fullnet data (TIO ext)'!D384)))","v":4660962.8714662464},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E24,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E144,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E264,'delta fullnet data (TIO ext)'!E384)))","v":4954507},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F24,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F144,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F264,'delta fullnet data (TIO ext)'!F384)))","v":4953341},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G24,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G144,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G264,'delta fullnet data (TIO ext)'!G384)))","v":5232371},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H24,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H144,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H264,'delta fullnet data (TIO ext)'!H384)))","v":5102110},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I24,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I144,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I264,'delta fullnet data (TIO ext)'!I384)))","v":5231135},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J24,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J144,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J264,'delta fullnet data (TIO ext)'!J384)))","v":5041655},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K24,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K144,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K264,'delta fullnet data (TIO ext)'!K384)))","v":4995328},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L24,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L144,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L264,'delta fullnet data (TIO ext)'!L384)))","v":4574304},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M24,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M144,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M264,'delta fullnet data (TIO ext)'!M384)))","v":4548852},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N24,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N144,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N264,'delta fullnet data (TIO ext)'!N384)))","v":4523400},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O24,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O144,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O264,'delta fullnet data (TIO ext)'!O384)))","v":4568634},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P24,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P144,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P264,'delta fullnet data (TIO ext)'!P384)))","v":4614320},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q24,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q144,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q264,'delta fullnet data (TIO ext)'!Q384)))","v":4660464},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R24,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R144,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R264,'delta fullnet data (TIO ext)'!R384)))","v":4707068},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S24,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S144,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S264,'delta fullnet data (TIO ext)'!S384)))","v":4754139},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T24,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T144,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T264,'delta fullnet data (TIO ext)'!T384)))","v":4801680},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U24,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U144,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U264,'delta fullnet data (TIO ext)'!U384)))","v":0},{"$f":"AVERAGE(C506:E506)","v":4655447.5613759477},{"$f":"AVERAGE(F506:H506)","v":5095940.666666667},{"$f":"AVERAGE(I506:K506)","v":5089372.666666667},{"$f":"AVERAGE(L506:N506)","v":4548852},{"$f":"AVERAGE(O506:Q506)","v":4614472.666666667},{"$f":"AVERAGE(R506:T506)","v":4754295.666666667},{"$f":"HLOOKUP($AB$3,$V505:$AA521,2,FALSE)","v":4548852},{"$f":"HLOOKUP($AC$3,$V505:$AA521,2,FALSE)","v":5089372.666666667}]
["Auckland","Auckland passenger kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C25,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C145,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C265,'delta fullnet data (TIO ext)'!C385)))","v":506982085},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D25,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D145,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D265,'delta fullnet data (TIO ext)'!D385)))","v":549935161},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E25,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E145,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E265,'delta fullnet data (TIO ext)'!E385)))","v":686647943},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F25,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F145,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F265,'delta fullnet data (TIO ext)'!F385)))","v":672357269},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G25,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G145,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G265,'delta fullnet data (TIO ext)'!G385)))","v":739326410},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H25,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H145,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H265,'delta fullnet data (TIO ext)'!H385)))","v":720721079},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I25,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I145,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I265,'delta fullnet data (TIO ext)'!I385)))","v":757477081},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J25,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J145,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J265,'delta fullnet data (TIO ext)'!J385)))","v":798388764},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K25,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K145,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K265,'delta fullnet data (TIO ext)'!K385)))","v":820269929.40753329},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L25,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L145,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L265,'delta fullnet data (TIO ext)'!L385)))","v":887192473.27525294},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M25,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M145,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M265,'delta fullnet data (TIO ext)'!M385)))","v":929071732.52282524},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N25,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N145,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N265,'delta fullnet data (TIO ext)'!N385)))","v":972150442.68428004},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O25,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O145,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O265,'delta fullnet data (TIO ext)'!O385)))","v":1016607027.027117},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P25,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P145,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P265,'delta fullnet data (TIO ext)'!P385)))","v":1056351075.6328219},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q25,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q145,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q265,'delta fullnet data (TIO ext)'!Q385)))","v":1134651273.0715652},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R25,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R145,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R265,'delta fullnet data (TIO ext)'!R385)))","v":1197338350.5041559},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S25,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S145,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S265,'delta fullnet data (TIO ext)'!S385)))","v":1089385283},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T25,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T145,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T265,'delta fullnet data (TIO ext)'!T385)))","v":1128756800},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U25,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U145,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U265,'delta fullnet data (TIO ext)'!U385)))","v":0},581188396.33333337,710801586,792045258.13584435,929471549.49411929,1069203125.2438346,1138493477.8347187,{"$f":"HLOOKUP($AB$3,$V505:$AA521,3,FALSE)","v":929471549.49411929},{"$f":"HLOOKUP($AC$3,$V505:$AA521,3,FALSE)","v":792045258.13584435}]
["Waikato","Waikato passenger kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C26,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C146,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C266,'delta fullnet data (TIO ext)'!C386)))","v":33511595.760154665},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D26,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D146,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D266,'delta fullnet data (TIO ext)'!D386)))","v":35165666.855215095},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E26,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E146,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E266,'delta fullnet data (TIO ext)'!E386)))","v":37655571.36626827},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F26,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F146,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F266,'delta fullnet data (TIO ext)'!F386)))","v":36924380.88261719},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G26,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G146,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G266,'delta fullnet data (TIO ext)'!G386)))","v":37326461.199999996},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H26,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H146,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H266,'delta fullnet data (TIO ext)'!H386)))","v":37075223},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I26,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I146,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I266,'delta fullnet data (TIO ext)'!I386)))","v":34889881},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J26,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J146,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J266,'delta fullnet data (TIO ext)'!J386)))","v":34061943},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K26,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K146,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K266,'delta fullnet data (TIO ext)'!K386)))","v":45324537},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L26,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L146,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L266,'delta fullnet data (TIO ext)'!L386)))","v":35238442},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M26,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M146,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M266,'delta fullnet data (TIO ext)'!M386)))","v":35555094},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N26,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N146,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N266,'delta fullnet data (TIO ext)'!N386)))","v":35874913},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O26,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O146,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O266,'delta fullnet data (TIO ext)'!O386)))","v":36197930},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P26,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P146,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P266,'delta fullnet data (TIO ext)'!P386)))","v":36524177},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q26,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q146,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q266,'delta fullnet data (TIO ext)'!Q386)))","v":36853686},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R26,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R146,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R266,'delta fullnet data (TIO ext)'!R386)))","v":37186491},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S26,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S146,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S266,'delta fullnet data (TIO ext)'!S386)))","v":37522623},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T26,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T146,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T266,'delta fullnet data (TIO ext)'!T386)))","v":37862117},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U26,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U146,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U266,'delta fullnet data (TIO ext)'!U386)))","v":0},35444277.993879348,37108688.360872395,38092120.333333336,35556149.666666664,36525264.333333336,37523743.666666664,{"$f":"HLOOKUP($AB$3,$V505:$AA521,4,FALSE)","v":35556149.666666664},{"$f":"HLOOKUP($AC$3,$V505:$AA521,4,FALSE)","v":38092120.333333336}]
["Bay of Plenty","Bay of Plenty passenger kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C27,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C147,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C267,'delta fullnet data (TIO ext)'!C387)))","v":18232081},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D27,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D147,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D267,'delta fullnet data (TIO ext)'!D387)))","v":21287829},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E27,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E147,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E267,'delta fullnet data (TIO ext)'!E387)))","v":26091241},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F27,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F147,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F267,'delta fullnet data (TIO ext)'!F387)))","v":26447055},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G27,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G147,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G267,'delta fullnet data (TIO ext)'!G387)))","v":25140179},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H27,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H147,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H267,'delta fullnet data (TIO ext)'!H387)))","v":26642429},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I27,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I147,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I267,'delta fullnet data (TIO ext)'!I387)))","v":26852644},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J27,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J147,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J267,'delta fullnet data (TIO ext)'!J387)))","v":26742253},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K27,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K147,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K267,'delta fullnet data (TIO ext)'!K387)))","v":26179698},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L27,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L147,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L267,'delta fullnet data (TIO ext)'!L387)))","v":25523677},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M27,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M147,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M267,'delta fullnet data (TIO ext)'!M387)))","v":25523677},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N27,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N147,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N267,'delta fullnet data (TIO ext)'!N387)))","v":25523677},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O27,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O147,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O267,'delta fullnet data (TIO ext)'!O387)))","v":25523677},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P27,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P147,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P267,'delta fullnet data (TIO ext)'!P387)))","v":25523677},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q27,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q147,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q267,'delta fullnet data (TIO ext)'!Q387)))","v":25523677},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R27,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R147,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R267,'delta fullnet data (TIO ext)'!R387)))","v":25523677},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S27,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S147,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S267,'delta fullnet data (TIO ext)'!S387)))","v":25523677},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T27,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T147,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T267,'delta fullnet data (TIO ext)'!T387)))","v":25523677},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U27,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U147,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U267,'delta fullnet data (TIO ext)'!U387)))","v":0},21870383.666666668,26076554.333333332,26591531.666666668,25523677,25523677,25523677,{"$f":"HLOOKUP($AB$3,$V505:$AA521,5,FALSE)","v":25523677},{"$f":"HLOOKUP($AC$3,$V505:$AA521,5,FALSE)","v":26591531.666666668}]
["Gisborne","Gisborne passenger kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C28,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C148,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C268,'delta fullnet data (TIO ext)'!C388)))","v":816120},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D28,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D148,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D268,'delta fullnet data (TIO ext)'!D388)))","v":913548},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E28,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E148,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E268,'delta fullnet data (TIO ext)'!E388)))","v":945576},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F28,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F148,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F268,'delta fullnet data (TIO ext)'!F388)))","v":942048},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G28,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G148,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G268,'delta fullnet data (TIO ext)'!G388)))","v":836838},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H28,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H148,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H268,'delta fullnet data (TIO ext)'!H388)))","v":829566},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I28,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I148,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I268,'delta fullnet data (TIO ext)'!I388)))","v":1065440},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J28,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J148,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J268,'delta fullnet data (TIO ext)'!J388)))","v":869578},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K28,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K148,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K268,'delta fullnet data (TIO ext)'!K388)))","v":837000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L28,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L148,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L268,'delta fullnet data (TIO ext)'!L388)))","v":968000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M28,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M148,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M268,'delta fullnet data (TIO ext)'!M388)))","v":968000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N28,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N148,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N268,'delta fullnet data (TIO ext)'!N388)))","v":968000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O28,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O148,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O268,'delta fullnet data (TIO ext)'!O388)))","v":968000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P28,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P148,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P268,'delta fullnet data (TIO ext)'!P388)))","v":968050},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q28,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q148,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q268,'delta fullnet data (TIO ext)'!Q388)))","v":968050},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R28,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R148,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R268,'delta fullnet data (TIO ext)'!R388)))","v":968050},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S28,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S148,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S268,'delta fullnet data (TIO ext)'!S388)))","v":968050},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T28,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T148,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T268,'delta fullnet data (TIO ext)'!T388)))","v":968050},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U28,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U148,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U268,'delta fullnet data (TIO ext)'!U388)))","v":0},891748,869484,924006,968000,968033.33333333337,968050,{"$f":"HLOOKUP($AB$3,$V505:$AA521,6,FALSE)","v":968000},{"$f":"HLOOKUP($AC$3,$V505:$AA521,6,FALSE)","v":924006}]
["Hawkes Bay","Hawkes Bay passenger kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C29,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C149,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C269,'delta fullnet data (TIO ext)'!C389)))","v":3360791},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D29,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D149,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D269,'delta fullnet data (TIO ext)'!D389)))","v":3882529},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E29,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E149,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E269,'delta fullnet data (TIO ext)'!E389)))","v":4770892},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F29,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F149,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F269,'delta fullnet data (TIO ext)'!F389)))","v":5558531},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G29,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G149,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G269,'delta fullnet data (TIO ext)'!G389)))","v":5838868},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H29,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H149,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H269,'delta fullnet data (TIO ext)'!H389)))","v":7555620},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I29,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I149,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I269,'delta fullnet data (TIO ext)'!I389)))","v":7161305},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J29,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J149,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J269,'delta fullnet data (TIO ext)'!J389)))","v":7335951},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K29,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K149,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K269,'delta fullnet data (TIO ext)'!K389)))","v":8813876},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L29,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L149,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L269,'delta fullnet data (TIO ext)'!L389)))","v":7717113},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M29,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M149,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M269,'delta fullnet data (TIO ext)'!M389)))","v":7902323},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N29,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N149,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N269,'delta fullnet data (TIO ext)'!N389)))","v":8091979},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O29,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O149,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O269,'delta fullnet data (TIO ext)'!O389)))","v":8286186},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P29,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P149,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P269,'delta fullnet data (TIO ext)'!P389)))","v":8485055},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q29,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q149,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q269,'delta fullnet data (TIO ext)'!Q389)))","v":8688696},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R29,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R149,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R269,'delta fullnet data (TIO ext)'!R389)))","v":8897225},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S29,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S149,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S269,'delta fullnet data (TIO ext)'!S389)))","v":9110758},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T29,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T149,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T269,'delta fullnet data (TIO ext)'!T389)))","v":9329417},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U29,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U149,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U269,'delta fullnet data (TIO ext)'!U389)))","v":0},4004737.3333333335,6317673,7770377.333333333,7903805,8486645.666666666,9112466.666666666,{"$f":"HLOOKUP($AB$3,$V505:$AA521,7,FALSE)","v":7903805},{"$f":"HLOOKUP($AC$3,$V505:$AA521,7,FALSE)","v":7770377.333333333}]
["Taranaki","Taranaki passenger kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C30,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C150,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C270,'delta fullnet data (TIO ext)'!C390)))","v":3732302},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D30,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D150,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D270,'delta fullnet data (TIO ext)'!D390)))","v":4615457},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E30,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E150,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E270,'delta fullnet data (TIO ext)'!E390)))","v":5071909},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F30,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F150,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F270,'delta fullnet data (TIO ext)'!F390)))","v":5176741},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G30,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G150,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G270,'delta fullnet data (TIO ext)'!G390)))","v":5417954},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H30,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H150,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H270,'delta fullnet data (TIO ext)'!H390)))","v":5394506},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I30,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I150,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I270,'delta fullnet data (TIO ext)'!I390)))","v":6866883},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J30,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J150,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J270,'delta fullnet data (TIO ext)'!J390)))","v":6859635},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K30,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K150,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K270,'delta fullnet data (TIO ext)'!K390)))","v":6626349},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L30,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L150,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L270,'delta fullnet data (TIO ext)'!L390)))","v":6884253},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M30,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M150,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M270,'delta fullnet data (TIO ext)'!M390)))","v":6918672},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N30,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N150,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N270,'delta fullnet data (TIO ext)'!N390)))","v":6953265},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O30,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O150,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O270,'delta fullnet data (TIO ext)'!O390)))","v":6988034},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P30,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P150,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P270,'delta fullnet data (TIO ext)'!P390)))","v":7022966},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q30,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q150,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q270,'delta fullnet data (TIO ext)'!Q390)))","v":7058084},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R30,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R150,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R270,'delta fullnet data (TIO ext)'!R390)))","v":7093377},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S30,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S150,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S270,'delta fullnet data (TIO ext)'!S390)))","v":7093377},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T30,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T150,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T270,'delta fullnet data (TIO ext)'!T390)))","v":7093377},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U30,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U150,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U270,'delta fullnet data (TIO ext)'!U390)))","v":0},4473222.666666667,5329733.666666667,6784289,6918730,7023028,7093377,{"$f":"HLOOKUP($AB$3,$V505:$AA521,8,FALSE)","v":6918730},{"$f":"HLOOKUP($AC$3,$V505:$AA521,8,FALSE)","v":6784289}]
["Manawatu-Wanganui","Manawatu-Wanganui passenger kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C31,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C151,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C271,'delta fullnet data (TIO ext)'!C391)))","v":12829416},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D31,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D151,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D271,'delta fullnet data (TIO ext)'!D391)))","v":16371395},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E31,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E151,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E271,'delta fullnet data (TIO ext)'!E391)))","v":16621807},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F31,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F151,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F271,'delta fullnet data (TIO ext)'!F391)))","v":16638914},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G31,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G151,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G271,'delta fullnet data (TIO ext)'!G391)))","v":16417477},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H31,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H151,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H271,'delta fullnet data (TIO ext)'!H391)))","v":16161786},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I31,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I151,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I271,'delta fullnet data (TIO ext)'!I391)))","v":16161786},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J31,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J151,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J271,'delta fullnet data (TIO ext)'!J391)))","v":12681922},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K31,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K151,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K271,'delta fullnet data (TIO ext)'!K391)))","v":17771043},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L31,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L151,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L271,'delta fullnet data (TIO ext)'!L391)))","v":12935560},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M31,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M151,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M271,'delta fullnet data (TIO ext)'!M391)))","v":13452982},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N31,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N151,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N271,'delta fullnet data (TIO ext)'!N391)))","v":13722041},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O31,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O151,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O271,'delta fullnet data (TIO ext)'!O391)))","v":13996481},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P31,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P151,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P271,'delta fullnet data (TIO ext)'!P391)))","v":14276410},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q31,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q151,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q271,'delta fullnet data (TIO ext)'!Q391)))","v":14561938},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R31,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R151,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R271,'delta fullnet data (TIO ext)'!R391)))","v":14853176},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S31,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S151,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S271,'delta fullnet data (TIO ext)'!S391)))","v":15150239},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T31,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T151,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T271,'delta fullnet data (TIO ext)'!T391)))","v":15453243},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U31,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U151,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U271,'delta fullnet data (TIO ext)'!U391)))","v":0},15274206,16406059,15538250.333333334,13370194.333333334,14278276.333333334,15152219.333333334,{"$f":"HLOOKUP($AB$3,$V505:$AA521,9,FALSE)","v":13370194.333333334},{"$f":"HLOOKUP($AC$3,$V505:$AA521,9,FALSE)","v":15538250.333333334}]
["Wellington","Wellington passenger kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C32,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C152,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C272,'delta fullnet data (TIO ext)'!C392)))","v":431323938},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D32,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D152,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D272,'delta fullnet data (TIO ext)'!D392)))","v":428731400},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E32,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E152,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E272,'delta fullnet data (TIO ext)'!E392)))","v":436521600},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F32,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F152,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F272,'delta fullnet data (TIO ext)'!F392)))","v":439213383},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G32,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G152,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G272,'delta fullnet data (TIO ext)'!G392)))","v":444145131},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H32,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H152,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H272,'delta fullnet data (TIO ext)'!H392)))","v":460702937},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I32,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I152,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I272,'delta fullnet data (TIO ext)'!I392)))","v":477093611},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J32,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J152,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J272,'delta fullnet data (TIO ext)'!J392)))","v":483082651},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K32,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K152,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K272,'delta fullnet data (TIO ext)'!K392)))","v":469008700},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L32,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L152,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L272,'delta fullnet data (TIO ext)'!L392)))","v":498033200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M32,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M152,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M272,'delta fullnet data (TIO ext)'!M392)))","v":502588400},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N32,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N152,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N272,'delta fullnet data (TIO ext)'!N392)))","v":513536000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O32,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O152,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O272,'delta fullnet data (TIO ext)'!O392)))","v":523860600},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P32,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P152,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P272,'delta fullnet data (TIO ext)'!P392)))","v":533118800},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q32,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q152,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q272,'delta fullnet data (TIO ext)'!Q392)))","v":541829900},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R32,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R152,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R272,'delta fullnet data (TIO ext)'!R392)))","v":550656800},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S32,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S152,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S272,'delta fullnet data (TIO ext)'!S392)))","v":555710100},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T32,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T152,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T272,'delta fullnet data (TIO ext)'!T392)))","v":560812600},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U32,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U152,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U272,'delta fullnet data (TIO ext)'!U392)))","v":0},432192312.66666669,448020483.66666669,476394987.33333331,504719200,532936433.33333331,555726500,{"$f":"HLOOKUP($AB$3,$V505:$AA521,10,FALSE)","v":504719200},{"$f":"HLOOKUP($AC$3,$V505:$AA521,10,FALSE)","v":476394987.33333331}]
["Marlborough","Marlborough passenger kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C33,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C153,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C273,'delta fullnet data (TIO ext)'!C393)))","v":168900},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D33,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D153,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D273,'delta fullnet data (TIO ext)'!D393)))","v":176423},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E33,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E153,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E273,'delta fullnet data (TIO ext)'!E393)))","v":178298},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F33,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F153,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F273,'delta fullnet data (TIO ext)'!F393)))","v":188618},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G33,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G153,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G273,'delta fullnet data (TIO ext)'!G393)))","v":198735},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H33,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H153,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H273,'delta fullnet data (TIO ext)'!H393)))","v":202342},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I33,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I153,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I273,'delta fullnet data (TIO ext)'!I393)))","v":178946},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J33,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J153,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J273,'delta fullnet data (TIO ext)'!J393)))","v":158402},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K33,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K153,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K273,'delta fullnet data (TIO ext)'!K393)))","v":273930},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L33,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L153,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L273,'delta fullnet data (TIO ext)'!L393)))","v":149892},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M33,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M153,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M273,'delta fullnet data (TIO ext)'!M393)))","v":154402},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N33,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N153,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N273,'delta fullnet data (TIO ext)'!N393)))","v":159046},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O33,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O153,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O273,'delta fullnet data (TIO ext)'!O393)))","v":163821},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P33,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P153,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P273,'delta fullnet data (TIO ext)'!P393)))","v":168743},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q33,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q153,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q273,'delta fullnet data (TIO ext)'!Q393)))","v":173812},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R33,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R153,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R273,'delta fullnet data (TIO ext)'!R393)))","v":179033},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S33,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S153,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S273,'delta fullnet data (TIO ext)'!S393)))","v":184409},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T33,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T153,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T273,'delta fullnet data (TIO ext)'!T393)))","v":189946},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U33,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U153,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U273,'delta fullnet data (TIO ext)'!U393)))","v":0},174540.33333333334,196565,203759.33333333334,154446.66666666666,168792,184462.66666666666,{"$f":"HLOOKUP($AB$3,$V505:$AA521,11,FALSE)","v":154446.66666666666},{"$f":"HLOOKUP($AC$3,$V505:$AA521,11,FALSE)","v":203759.33333333334}]
["Nelson","Nelson passenger kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C34,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C154,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C274,'delta fullnet data (TIO ext)'!C394)))","v":394385},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D34,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D154,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D274,'delta fullnet data (TIO ext)'!D394)))","v":436820},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E34,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E154,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E274,'delta fullnet data (TIO ext)'!E394)))","v":833860},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F34,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F154,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F274,'delta fullnet data (TIO ext)'!F394)))","v":2317280},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G34,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G154,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G274,'delta fullnet data (TIO ext)'!G394)))","v":2603481},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H34,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H154,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H274,'delta fullnet data (TIO ext)'!H394)))","v":2784873},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I34,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I154,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I274,'delta fullnet data (TIO ext)'!I394)))","v":2784873},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J34,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J154,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J274,'delta fullnet data (TIO ext)'!J394)))","v":2799525},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K34,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K154,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K274,'delta fullnet data (TIO ext)'!K394)))","v":3384525},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L34,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L154,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L274,'delta fullnet data (TIO ext)'!L394)))","v":2926205},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M34,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M154,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M274,'delta fullnet data (TIO ext)'!M394)))","v":2926200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N34,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N154,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N274,'delta fullnet data (TIO ext)'!N394)))","v":2926200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O34,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O154,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O274,'delta fullnet data (TIO ext)'!O394)))","v":2926200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P34,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P154,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P274,'delta fullnet data (TIO ext)'!P394)))","v":2926200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q34,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q154,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q274,'delta fullnet data (TIO ext)'!Q394)))","v":2926200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R34,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R154,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R274,'delta fullnet data (TIO ext)'!R394)))","v":2926200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S34,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S154,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S274,'delta fullnet data (TIO ext)'!S394)))","v":2926200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T34,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T154,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T274,'delta fullnet data (TIO ext)'!T394)))","v":2926200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U34,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U154,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U274,'delta fullnet data (TIO ext)'!U394)))","v":0},555021.66666666663,2568544.6666666665,2989641,2926201.6666666665,2926200,2926200,{"$f":"HLOOKUP($AB$3,$V505:$AA521,12,FALSE)","v":2926201.6666666665},{"$f":"HLOOKUP($AC$3,$V505:$AA521,12,FALSE)","v":2989641}]
["Canterbury","Canterbury passenger kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C35,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C155,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C275,'delta fullnet data (TIO ext)'!C395)))","v":147397769},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D35,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D155,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D275,'delta fullnet data (TIO ext)'!D395)))","v":111715935},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E35,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E155,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E275,'delta fullnet data (TIO ext)'!E395)))","v":96736971},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F35,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F155,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F275,'delta fullnet data (TIO ext)'!F395)))","v":114384983},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G35,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G155,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G275,'delta fullnet data (TIO ext)'!G395)))","v":120870508},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H35,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H155,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H275,'delta fullnet data (TIO ext)'!H395)))","v":121240520},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I35,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I155,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I275,'delta fullnet data (TIO ext)'!I395)))","v":117136040.98306179},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J35,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J155,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J275,'delta fullnet data (TIO ext)'!J395)))","v":112960385},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K35,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K155,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K275,'delta fullnet data (TIO ext)'!K395)))","v":139976376},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L35,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L155,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L275,'delta fullnet data (TIO ext)'!L395)))","v":127334688},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M35,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M155,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M275,'delta fullnet data (TIO ext)'!M395)))","v":128608030},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N35,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N155,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N275,'delta fullnet data (TIO ext)'!N395)))","v":129894111},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O35,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O155,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O275,'delta fullnet data (TIO ext)'!O395)))","v":131193043},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P35,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P155,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P275,'delta fullnet data (TIO ext)'!P395)))","v":132504975},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q35,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q155,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q275,'delta fullnet data (TIO ext)'!Q395)))","v":133830015},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R35,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R155,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R275,'delta fullnet data (TIO ext)'!R395)))","v":135168327},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S35,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S155,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S275,'delta fullnet data (TIO ext)'!S395)))","v":136520004},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T35,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T155,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T275,'delta fullnet data (TIO ext)'!T395)))","v":137885200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U35,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U155,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U275,'delta fullnet data (TIO ext)'!U395)))","v":0},118616891.66666667,118832003.66666667,123357600.66102059,128612276.33333333,132509344.33333333,136524510.33333334,{"$f":"HLOOKUP($AB$3,$V505:$AA521,13,FALSE)","v":128612276.33333333},{"$f":"HLOOKUP($AC$3,$V505:$AA521,13,FALSE)","v":123357600.66102059}]
["West Coast","West Coast passenger kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C36,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C156,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C276,'delta fullnet data (TIO ext)'!C396)))","v":113835},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D36,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D156,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D276,'delta fullnet data (TIO ext)'!D396)))","v":111662},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E36,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E156,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E276,'delta fullnet data (TIO ext)'!E396)))","v":110956},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F36,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F156,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F276,'delta fullnet data (TIO ext)'!F396)))","v":153369},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G36,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G156,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G276,'delta fullnet data (TIO ext)'!G396)))","v":138508},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H36,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H156,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H276,'delta fullnet data (TIO ext)'!H396)))","v":134016},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I36,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I156,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I276,'delta fullnet data (TIO ext)'!I396)))","v":134016},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J36,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J156,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J276,'delta fullnet data (TIO ext)'!J396)))","v":129316},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K36,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K156,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K276,'delta fullnet data (TIO ext)'!K396)))","v":70000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L36,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L156,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L276,'delta fullnet data (TIO ext)'!L396)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M36,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M156,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M276,'delta fullnet data (TIO ext)'!M396)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N36,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N156,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N276,'delta fullnet data (TIO ext)'!N396)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O36,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O156,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O276,'delta fullnet data (TIO ext)'!O396)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P36,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P156,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P276,'delta fullnet data (TIO ext)'!P396)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q36,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q156,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q276,'delta fullnet data (TIO ext)'!Q396)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R36,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R156,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R276,'delta fullnet data (TIO ext)'!R396)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S36,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S156,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S276,'delta fullnet data (TIO ext)'!S396)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T36,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T156,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T276,'delta fullnet data (TIO ext)'!T396)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U36,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U156,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U276,'delta fullnet data (TIO ext)'!U396)))","v":0},112151,141964.33333333334,111110.66666666667,0,0,0,{"$f":"HLOOKUP($AB$3,$V505:$AA521,14,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V505:$AA521,14,FALSE)","v":111110.66666666667}]
["Otago","Otago passenger kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C37,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C157,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C277,'delta fullnet data (TIO ext)'!C397)))","v":10334093},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D37,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D157,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D277,'delta fullnet data (TIO ext)'!D397)))","v":11508414},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E37,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E157,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E277,'delta fullnet data (TIO ext)'!E397)))","v":11816646.799999999},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F37,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F157,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F277,'delta fullnet data (TIO ext)'!F397)))","v":11923600.799999999},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G37,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G157,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G277,'delta fullnet data (TIO ext)'!G397)))","v":11927978.6},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H37,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H157,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H277,'delta fullnet data (TIO ext)'!H397)))","v":11854579},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I37,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I157,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I277,'delta fullnet data (TIO ext)'!I397)))","v":11404386},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J37,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J157,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J277,'delta fullnet data (TIO ext)'!J397)))","v":11388539},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K37,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K157,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K277,'delta fullnet data (TIO ext)'!K397)))","v":16491521},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L37,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L157,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L277,'delta fullnet data (TIO ext)'!L397)))","v":27721519},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M37,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M157,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M277,'delta fullnet data (TIO ext)'!M397)))","v":29264350},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N37,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N157,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N277,'delta fullnet data (TIO ext)'!N397)))","v":31259600},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O37,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O157,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O277,'delta fullnet data (TIO ext)'!O397)))","v":32606408},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P37,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P157,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P277,'delta fullnet data (TIO ext)'!P397)))","v":33859820},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q37,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q157,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q277,'delta fullnet data (TIO ext)'!Q397)))","v":35718347},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R37,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R157,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R277,'delta fullnet data (TIO ext)'!R397)))","v":37202110},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S37,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S157,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S277,'delta fullnet data (TIO ext)'!S397)))","v":38956780},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T37,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T157,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T277,'delta fullnet data (TIO ext)'!T397)))","v":40843960},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U37,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U157,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U277,'delta fullnet data (TIO ext)'!U397)))","v":0},11219717.933333332,11902052.799999999,13094815.333333334,29415156.333333332,34061525,39000950,{"$f":"HLOOKUP($AB$3,$V505:$AA521,15,FALSE)","v":29415156.333333332},{"$f":"HLOOKUP($AC$3,$V505:$AA521,15,FALSE)","v":13094815.333333334}]
["Southland","Southland passenger kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C38,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C158,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C278,'delta fullnet data (TIO ext)'!C398)))","v":1312272},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D38,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D158,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D278,'delta fullnet data (TIO ext)'!D398)))","v":1223700},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E38,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E158,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E278,'delta fullnet data (TIO ext)'!E398)))","v":1289040},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F38,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F158,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F278,'delta fullnet data (TIO ext)'!F398)))","v":889907},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G38,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G158,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G278,'delta fullnet data (TIO ext)'!G398)))","v":830821},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H38,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H158,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H278,'delta fullnet data (TIO ext)'!H398)))","v":1711948},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I38,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I158,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I278,'delta fullnet data (TIO ext)'!I398)))","v":1711948},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J38,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J158,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J278,'delta fullnet data (TIO ext)'!J398)))","v":306692},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K38,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K158,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K278,'delta fullnet data (TIO ext)'!K398)))","v":1711468},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L38,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L158,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L278,'delta fullnet data (TIO ext)'!L398)))","v":1212000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M38,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M158,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M278,'delta fullnet data (TIO ext)'!M398)))","v":1215000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N38,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N158,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N278,'delta fullnet data (TIO ext)'!N398)))","v":1219500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O38,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O158,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O278,'delta fullnet data (TIO ext)'!O398)))","v":1225500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P38,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P158,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P278,'delta fullnet data (TIO ext)'!P398)))","v":1227000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q38,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q158,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q278,'delta fullnet data (TIO ext)'!Q398)))","v":1233000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R38,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R158,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R278,'delta fullnet data (TIO ext)'!R398)))","v":1234500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S38,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S158,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S278,'delta fullnet data (TIO ext)'!S398)))","v":1234500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T38,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T158,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T278,'delta fullnet data (TIO ext)'!T398)))","v":1234500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U38,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U158,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U278,'delta fullnet data (TIO ext)'!U398)))","v":0},1275004,1144225.3333333333,1243369.3333333333,1215500,1228500,1234500,{"$f":"HLOOKUP($AB$3,$V505:$AA521,16,FALSE)","v":1215500},{"$f":"HLOOKUP($AC$3,$V505:$AA521,16,FALSE)","v":1243369.3333333333}]
["National","National total passenger kilometres",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C506:C520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C506:C520)-C507-C514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!C514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!C507,0))))))","v":1174860455.5728164},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D506:D520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D506:D520)-D507-D514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!D514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!D507,0))))))","v":1190736902.7266812},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E506:E520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E506:E520)-E507-E514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!E514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!E507,0))))))","v":1330246818.1662681},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F506:F520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F506:F520)-F507-F514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!F514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!F507,0))))))","v":1338069420.6826172},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G506:G520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G506:G520)-G507-G514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!G514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!G507,0))))))","v":1416251720.8},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H506:H520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H506:H520)-H507-H514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!H514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!H507,0))))))","v":1418113534},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I506:I520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I506:I520)-I507-I514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!I514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!I507,0))))))","v":1466149975.9830618},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J506:J520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J506:J520)-J507-J514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!J514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!J507,0))))))","v":1502807211},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K506:K520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K506:K520)-K507-K514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!K514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!K507,0))))))","v":1561734280.4075332},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L506:L520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L506:L520)-L507-L514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!L514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!L507,0))))))","v":1638411326.2752528},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M506:M520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M506:M520)-M507-M514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!M514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!M507,0))))))","v":1688697714.5228252},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N506:N520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N506:N520)-N507-N514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!N514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!N507,0))))))","v":1746802174.6842799},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O506:O520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O506:O520)-O507-O514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!O514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!O507,0))))))","v":1805111541.027117},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P506:P520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P506:P520)-P507-P514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!P514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!P507,0))))))","v":1857571268.632822},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q506:Q520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q506:Q520)-Q507-Q514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Q514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Q507,0))))))","v":1948677142.0715652},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R506:R520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R506:R520)-R507-R514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!R514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!R507,0))))))","v":2023934384.5041559},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S506:S520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S506:S520)-S507-S514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!S514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!S507,0))))))","v":1925040139},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T506:T520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T506:T520)-T507-T514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!T514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!T507,0))))))","v":1973680767},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U506:U520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U506:U520)-U507-U514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!U514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!U507,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V506:V520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V506:V520)-V507-V514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!V514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!V507,0))))))","v":1231948058.8219221},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W506:W520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W506:W520)-W507-W514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!W514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!W507,0))))))","v":1390811558.4942057},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X506:X520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X506:X520)-X507-X514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!X514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!X507,0))))))","v":1510230489.130198},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y506:Y520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y506:Y520)-Y507-Y514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Y514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Y507,0))))))","v":1691303738.4941192},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z506:Z520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z506:Z520)-Z507-Z514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Z514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Z507,0))))))","v":1870453317.2438343},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA506:AA520),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA506:AA520)-AA507-AA514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!AA514,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!AA507,0))))))","v":1974218430.1680522},{"$f":"HLOOKUP($AB$3,$V505:$AA521,17,FALSE)","v":1691303738.4941192},{"$f":"HLOOKUP($AC$3,$V505:$AA521,17,FALSE)","v":1510230489.130198}]
[null,{"$f":"VLOOKUP($B$484,$A506:$AB521,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C40,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C160,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C280,'delta fullnet data (TIO ext)'!C400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D40,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D160,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D280,'delta fullnet data (TIO ext)'!D400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E40,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E160,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E280,'delta fullnet data (TIO ext)'!E400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F40,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F160,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F280,'delta fullnet data (TIO ext)'!F400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G40,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G160,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G280,'delta fullnet data (TIO ext)'!G400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H40,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H160,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H280,'delta fullnet data (TIO ext)'!H400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I40,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I160,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I280,'delta fullnet data (TIO ext)'!I400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J40,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J160,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J280,'delta fullnet data (TIO ext)'!J400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K40,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K160,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K280,'delta fullnet data (TIO ext)'!K400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L40,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L160,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L280,'delta fullnet data (TIO ext)'!L400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M40,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M160,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M280,'delta fullnet data (TIO ext)'!M400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N40,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N160,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N280,'delta fullnet data (TIO ext)'!N400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O40,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O160,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O280,'delta fullnet data (TIO ext)'!O400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P40,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P160,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P280,'delta fullnet data (TIO ext)'!P400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q40,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q160,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q280,'delta fullnet data (TIO ext)'!Q400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R40,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R160,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R280,'delta fullnet data (TIO ext)'!R400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S40,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S160,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S280,'delta fullnet data (TIO ext)'!S400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T40,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T160,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T280,'delta fullnet data (TIO ext)'!T400)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U40,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U160,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U280,'delta fullnet data (TIO ext)'!U400)))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A506:$AB521,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A506:$AB521,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A506:$AB521,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A506:$AB521,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A506:$AB521,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A506:$AB521,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A506:$AB521,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A506:$AC521,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B522","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB522","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC522","v":{"$error":"#N/A"}}]
[null,{"$f":"B522","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C42,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C162,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C282,'delta fullnet data (TIO ext)'!C402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D42,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D162,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D282,'delta fullnet data (TIO ext)'!D402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E42,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E162,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E282,'delta fullnet data (TIO ext)'!E402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F42,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F162,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F282,'delta fullnet data (TIO ext)'!F402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G42,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G162,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G282,'delta fullnet data (TIO ext)'!G402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H42,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H162,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H282,'delta fullnet data (TIO ext)'!H402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I42,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I162,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I282,'delta fullnet data (TIO ext)'!I402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J42,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J162,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J282,'delta fullnet data (TIO ext)'!J402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K42,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K162,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K282,'delta fullnet data (TIO ext)'!K402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L42,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L162,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L282,'delta fullnet data (TIO ext)'!L402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M42,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M162,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M282,'delta fullnet data (TIO ext)'!M402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N42,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N162,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N282,'delta fullnet data (TIO ext)'!N402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O42,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O162,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O282,'delta fullnet data (TIO ext)'!O402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P42,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P162,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P282,'delta fullnet data (TIO ext)'!P402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q42,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q162,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q282,'delta fullnet data (TIO ext)'!Q402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R42,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R162,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R282,'delta fullnet data (TIO ext)'!R402)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S42,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S162,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S282,'delta fullnet data (TIO ext)'!S402)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T42,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T162,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T282,'delta fullnet data (TIO ext)'!T402)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U42,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U162,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U282,'delta fullnet data (TIO ext)'!U402)))","v":0},{"$f":"AVERAGE(C524:E524)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F524:H524)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I524:K524)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L524:N524)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(O524:Q524)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(R524:T524)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AB$3,$V505:$AA524,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AC$3,$V505:$AA524,20,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!B43,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!B163,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!B283,'delta fullnet data (TIO ext)'!B403)))","v":"NETWORK IN SERVICE VEHICLE KILOMETRES"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S505","v":"2025/26"},{"$f":"T505","v":"2026/27"},{"$f":"U505","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y505","v":"2018-21"},{"$f":"Z505","v":"2021-24"},{"$f":"AA505","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V525","v":"2009-12"},"2012-15","2015-18","2018-21","2021-24","2024-27","2018-21","2015-18"]
["Northland","Northland in service vehicle kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C44,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C164,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C284,'delta fullnet data (TIO ext)'!C404)))","v":450783},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D44,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D164,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D284,'delta fullnet data (TIO ext)'!D404)))","v":379825},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E44,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E164,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E284,'delta fullnet data (TIO ext)'!E404)))","v":479441},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F44,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F164,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F284,'delta fullnet data (TIO ext)'!F404)))","v":382108},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G44,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G164,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G284,'delta fullnet data (TIO ext)'!G404)))","v":387601},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H44,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H164,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H284,'delta fullnet data (TIO ext)'!H404)))","v":391751},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I44,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I164,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I284,'delta fullnet data (TIO ext)'!I404)))","v":464035},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J44,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J164,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J284,'delta fullnet data (TIO ext)'!J404)))","v":469915},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K44,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K164,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K284,'delta fullnet data (TIO ext)'!K404)))","v":384256},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L44,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L164,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L284,'delta fullnet data (TIO ext)'!L404)))","v":508256},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M44,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M164,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M284,'delta fullnet data (TIO ext)'!M404)))","v":505428},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N44,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N164,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N284,'delta fullnet data (TIO ext)'!N404)))","v":502600},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O44,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O164,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O284,'delta fullnet data (TIO ext)'!O404)))","v":504406},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P44,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P164,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P284,'delta fullnet data (TIO ext)'!P404)))","v":504644},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q44,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q164,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q284,'delta fullnet data (TIO ext)'!Q404)))","v":503860},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R44,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R164,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R284,'delta fullnet data (TIO ext)'!R404)))","v":504644},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S44,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S164,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S284,'delta fullnet data (TIO ext)'!S404)))","v":503860},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T44,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T164,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T284,'delta fullnet data (TIO ext)'!T404)))","v":504644},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U44,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U164,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U284,'delta fullnet data (TIO ext)'!U404)))","v":0},{"$f":"AVERAGE(C526:E526)","v":436683},{"$f":"AVERAGE(F526:H526)","v":387153.33333333331},{"$f":"AVERAGE(I526:K526)","v":439402},{"$f":"AVERAGE(L526:N526)","v":505428},{"$f":"AVERAGE(O526:Q526)","v":504303.33333333331},{"$f":"AVERAGE(R526:T526)","v":504382.66666666669},{"$f":"HLOOKUP($AB$3,$V525:$AA541,2,FALSE)","v":505428},{"$f":"HLOOKUP($AC$3,$V525:$AA541,2,FALSE)","v":439402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W526/$V526-1","v":-0.11342247503719327},{"$f":"X526/$V526-1","v":6.2264846582074096E-3},{"$f":"Y526/$V526-1","v":0.15742540927858428},{"$f":"Z526/$V526-1","v":0.15484993309410555},{"$f":"AA526/$V526-1","v":0.15503160568803165},{"$f":"HLOOKUP($Y$3,$BU525:$BZ541,2,FALSE)","v":0.15742540927858428},{"$f":"HLOOKUP($Z$3,$BU525:$BZ541,2,FALSE)","v":0.15484993309410555}]
["Auckland","Auckland in service vehicle kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C45,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C165,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C285,'delta fullnet data (TIO ext)'!C405)))","v":42084988.666666664},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D45,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D165,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D285,'delta fullnet data (TIO ext)'!D405)))","v":44322462},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E45,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E165,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E285,'delta fullnet data (TIO ext)'!E405)))","v":45093569},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F45,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F165,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F285,'delta fullnet data (TIO ext)'!F405)))","v":49956284},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G45,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G165,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G285,'delta fullnet data (TIO ext)'!G405)))","v":51879423},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H45,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H165,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H285,'delta fullnet data (TIO ext)'!H405)))","v":53033154},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I45,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I165,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I285,'delta fullnet data (TIO ext)'!I405)))","v":51449279},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J45,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J165,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J285,'delta fullnet data (TIO ext)'!J405)))","v":54868084},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K45,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K165,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K285,'delta fullnet data (TIO ext)'!K405)))","v":59018199.481125385},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L45,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L165,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L285,'delta fullnet data (TIO ext)'!L405)))","v":65069912.962250769},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M45,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M165,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M285,'delta fullnet data (TIO ext)'!M405)))","v":65814837.034204006},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N45,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N165,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N285,'delta fullnet data (TIO ext)'!N405)))","v":66976604.802920841},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O45,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O165,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O285,'delta fullnet data (TIO ext)'!O405)))","v":70856386.37455979},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P45,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P165,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P285,'delta fullnet data (TIO ext)'!P405)))","v":74299426.787459373},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q45,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q165,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q285,'delta fullnet data (TIO ext)'!Q405)))","v":78350815.336576015},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R45,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R165,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R285,'delta fullnet data (TIO ext)'!R405)))","v":82038890.905130401},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S45,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S165,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S285,'delta fullnet data (TIO ext)'!S405)))","v":83190564},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T45,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T165,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T285,'delta fullnet data (TIO ext)'!T405)))","v":86150189},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U45,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U165,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U285,'delta fullnet data (TIO ext)'!U405)))","v":0},43833673.222222216,51622953.666666664,55111854.160375126,65953784.933125205,74502209.499531731,83793214.635043457,{"$f":"HLOOKUP($AB$3,$V525:$AA541,3,FALSE)","v":65953784.933125205},{"$f":"HLOOKUP($AC$3,$V525:$AA541,3,FALSE)","v":55111854.160375126},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.17770083754914578,0.25729490843663183,0.50463741878900592,0.69965699935367454,0.91161745013336182,{"$f":"HLOOKUP($Y$3,$BU525:$BZ541,3,FALSE)","v":0.50463741878900592},{"$f":"HLOOKUP($Z$3,$BU525:$BZ541,3,FALSE)","v":0.69965699935367454}]
["Waikato","Waikato in service vehicle kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C46,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C166,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C286,'delta fullnet data (TIO ext)'!C406)))","v":5280031},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D46,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D166,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D286,'delta fullnet data (TIO ext)'!D406)))","v":5244111},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E46,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E166,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E286,'delta fullnet data (TIO ext)'!E406)))","v":5718423},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F46,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F166,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F286,'delta fullnet data (TIO ext)'!F406)))","v":5771515},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G46,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G166,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G286,'delta fullnet data (TIO ext)'!G406)))","v":5780209},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H46,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H166,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H286,'delta fullnet data (TIO ext)'!H406)))","v":5718423},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I46,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I166,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I286,'delta fullnet data (TIO ext)'!I406)))","v":5706752},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J46,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J166,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J286,'delta fullnet data (TIO ext)'!J406)))","v":5492695},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K46,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K166,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K286,'delta fullnet data (TIO ext)'!K406)))","v":5780209},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L46,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L166,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L286,'delta fullnet data (TIO ext)'!L406)))","v":5658712},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M46,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M166,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M286,'delta fullnet data (TIO ext)'!M406)))","v":5715299},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N46,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N166,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N286,'delta fullnet data (TIO ext)'!N406)))","v":5772452},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O46,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O166,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O286,'delta fullnet data (TIO ext)'!O406)))","v":5830176},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P46,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P166,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P286,'delta fullnet data (TIO ext)'!P406)))","v":5888478},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q46,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q166,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q286,'delta fullnet data (TIO ext)'!Q406)))","v":5947363},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R46,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R166,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R286,'delta fullnet data (TIO ext)'!R406)))","v":6006837},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S46,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S166,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S286,'delta fullnet data (TIO ext)'!S406)))","v":6066905},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T46,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T166,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T286,'delta fullnet data (TIO ext)'!T406)))","v":6127574},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U46,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U166,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U286,'delta fullnet data (TIO ext)'!U406)))","v":0},5414188.333333333,5756715.666666667,5659885.333333333,5715487.666666667,5888672.333333333,6067105.333333333,{"$f":"HLOOKUP($AB$3,$V525:$AA541,4,FALSE)","v":5715487.666666667},{"$f":"HLOOKUP($AC$3,$V525:$AA541,4,FALSE)","v":5659885.333333333},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3264761446237161E-2,4.5380209345014189E-2,5.5649954302168458E-2,8.7637143517664828E-2,0.1205936993325869,{"$f":"HLOOKUP($Y$3,$BU525:$BZ541,4,FALSE)","v":5.5649954302168458E-2},{"$f":"HLOOKUP($Z$3,$BU525:$BZ541,4,FALSE)","v":8.7637143517664828E-2}]
["Bay of Plenty","Bay of Plenty in service vehicle kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C47,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C167,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C287,'delta fullnet data (TIO ext)'!C407)))","v":4678107},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D47,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D167,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D287,'delta fullnet data (TIO ext)'!D407)))","v":5117546},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E47,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E167,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E287,'delta fullnet data (TIO ext)'!E407)))","v":4768924},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F47,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F167,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F287,'delta fullnet data (TIO ext)'!F407)))","v":4721822},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G47,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G167,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G287,'delta fullnet data (TIO ext)'!G407)))","v":4807434},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H47,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H167,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H287,'delta fullnet data (TIO ext)'!H407)))","v":5513336},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I47,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I167,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I287,'delta fullnet data (TIO ext)'!I407)))","v":6510310},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J47,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J167,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J287,'delta fullnet data (TIO ext)'!J407)))","v":6381433},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K47,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K167,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K287,'delta fullnet data (TIO ext)'!K407)))","v":6717845},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L47,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L167,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L287,'delta fullnet data (TIO ext)'!L407)))","v":6352808},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M47,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M167,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M287,'delta fullnet data (TIO ext)'!M407)))","v":6352808},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N47,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N167,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N287,'delta fullnet data (TIO ext)'!N407)))","v":6352808},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O47,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O167,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O287,'delta fullnet data (TIO ext)'!O407)))","v":6352808},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P47,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P167,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P287,'delta fullnet data (TIO ext)'!P407)))","v":6352808},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q47,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q167,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q287,'delta fullnet data (TIO ext)'!Q407)))","v":6352808},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R47,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R167,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R287,'delta fullnet data (TIO ext)'!R407)))","v":6352808},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S47,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S167,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S287,'delta fullnet data (TIO ext)'!S407)))","v":6352808},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T47,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T167,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T287,'delta fullnet data (TIO ext)'!T407)))","v":6352808},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U47,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U167,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U287,'delta fullnet data (TIO ext)'!U407)))","v":0},4854859,5014197.333333333,6536529.333333333,6352808,6352808,6352808,{"$f":"HLOOKUP($AB$3,$V525:$AA541,5,FALSE)","v":6352808},{"$f":"HLOOKUP($AC$3,$V525:$AA541,5,FALSE)","v":6536529.333333333},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2820383317689217E-2,0.34638911929951677,0.30854634501228562,0.30854634501228562,0.30854634501228562,{"$f":"HLOOKUP($Y$3,$BU525:$BZ541,5,FALSE)","v":0.30854634501228562},{"$f":"HLOOKUP($Z$3,$BU525:$BZ541,5,FALSE)","v":0.30854634501228562}]
["Gisborne","Gisborne in service vehicle kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C48,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C168,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C288,'delta fullnet data (TIO ext)'!C408)))","v":97558},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D48,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D168,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D288,'delta fullnet data (TIO ext)'!D408)))","v":127481},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E48,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E168,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E288,'delta fullnet data (TIO ext)'!E408)))","v":129552},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F48,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F168,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F288,'delta fullnet data (TIO ext)'!F408)))","v":129552},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G48,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G168,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G288,'delta fullnet data (TIO ext)'!G408)))","v":103512},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H48,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H168,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H288,'delta fullnet data (TIO ext)'!H408)))","v":103512},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I48,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I168,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I288,'delta fullnet data (TIO ext)'!I408)))","v":107652},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J48,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J168,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J288,'delta fullnet data (TIO ext)'!J408)))","v":112526},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K48,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K168,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K288,'delta fullnet data (TIO ext)'!K408)))","v":105000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L48,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L168,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L288,'delta fullnet data (TIO ext)'!L408)))","v":118000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M48,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M168,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M288,'delta fullnet data (TIO ext)'!M408)))","v":118000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N48,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N168,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N288,'delta fullnet data (TIO ext)'!N408)))","v":118000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O48,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O168,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O288,'delta fullnet data (TIO ext)'!O408)))","v":118000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P48,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P168,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P288,'delta fullnet data (TIO ext)'!P408)))","v":118050},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q48,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q168,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q288,'delta fullnet data (TIO ext)'!Q408)))","v":118050},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R48,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R168,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R288,'delta fullnet data (TIO ext)'!R408)))","v":118050},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S48,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S168,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S288,'delta fullnet data (TIO ext)'!S408)))","v":118050},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T48,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T168,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T288,'delta fullnet data (TIO ext)'!T408)))","v":118050},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U48,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U168,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U288,'delta fullnet data (TIO ext)'!U408)))","v":0},118197,112192,108392.66666666667,118000,118033.33333333333,118050,{"$f":"HLOOKUP($AB$3,$V525:$AA541,6,FALSE)","v":118000},{"$f":"HLOOKUP($AC$3,$V525:$AA541,6,FALSE)","v":108392.66666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.0805011971539082E-2,-8.2949087822307921E-2,-1.666708968924735E-3,-1.3846939149612103E-3,-1.2436863879793369E-3,{"$f":"HLOOKUP($Y$3,$BU525:$BZ541,6,FALSE)","v":-1.666708968924735E-3},{"$f":"HLOOKUP($Z$3,$BU525:$BZ541,6,FALSE)","v":-1.3846939149612103E-3}]
["Hawkes Bay","Hawkes Bay in service vehicle kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C49,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C169,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C289,'delta fullnet data (TIO ext)'!C409)))","v":740496},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D49,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D169,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D289,'delta fullnet data (TIO ext)'!D409)))","v":794660},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E49,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E169,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E289,'delta fullnet data (TIO ext)'!E409)))","v":1036045},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F49,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F169,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F289,'delta fullnet data (TIO ext)'!F409)))","v":1146751},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G49,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G169,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G289,'delta fullnet data (TIO ext)'!G409)))","v":1200851},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H49,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H169,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H289,'delta fullnet data (TIO ext)'!H409)))","v":932537},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I49,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I169,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I289,'delta fullnet data (TIO ext)'!I409)))","v":962107},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J49,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J169,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J289,'delta fullnet data (TIO ext)'!J409)))","v":1021868},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K49,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K169,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K289,'delta fullnet data (TIO ext)'!K409)))","v":1016552},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L49,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L169,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L289,'delta fullnet data (TIO ext)'!L409)))","v":1044700},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M49,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M169,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M289,'delta fullnet data (TIO ext)'!M409)))","v":1044700},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N49,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N169,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N289,'delta fullnet data (TIO ext)'!N409)))","v":1044700},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O49,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O169,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O289,'delta fullnet data (TIO ext)'!O409)))","v":1044700},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P49,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P169,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P289,'delta fullnet data (TIO ext)'!P409)))","v":1044700},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q49,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q169,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q289,'delta fullnet data (TIO ext)'!Q409)))","v":1044700},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R49,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R169,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R289,'delta fullnet data (TIO ext)'!R409)))","v":1044700},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S49,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S169,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S289,'delta fullnet data (TIO ext)'!S409)))","v":1044700},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T49,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T169,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T289,'delta fullnet data (TIO ext)'!T409)))","v":1044700},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U49,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U169,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U289,'delta fullnet data (TIO ext)'!U409)))","v":0},857067,1093379.6666666667,1000175.6666666666,1044700,1044700,1044700,{"$f":"HLOOKUP($AB$3,$V525:$AA541,7,FALSE)","v":1044700},{"$f":"HLOOKUP($AC$3,$V525:$AA541,7,FALSE)","v":1000175.6666666666},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.27572251255347213,0.16697488838873342,0.21892454148858831,0.21892454148858831,0.21892454148858831,{"$f":"HLOOKUP($Y$3,$BU525:$BZ541,7,FALSE)","v":0.21892454148858831},{"$f":"HLOOKUP($Z$3,$BU525:$BZ541,7,FALSE)","v":0.21892454148858831}]
["Taranaki","Taranaki in service vehicle kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C50,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C170,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C290,'delta fullnet data (TIO ext)'!C410)))","v":471659},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D50,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D170,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D290,'delta fullnet data (TIO ext)'!D410)))","v":825768},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E50,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E170,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E290,'delta fullnet data (TIO ext)'!E410)))","v":857159},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F50,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F170,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F290,'delta fullnet data (TIO ext)'!F410)))","v":853908},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G50,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G170,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G290,'delta fullnet data (TIO ext)'!G410)))","v":677241},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H50,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H170,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H290,'delta fullnet data (TIO ext)'!H410)))","v":627854},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I50,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I170,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I290,'delta fullnet data (TIO ext)'!I410)))","v":826669},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J50,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J170,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J290,'delta fullnet data (TIO ext)'!J410)))","v":838662},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K50,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K170,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K290,'delta fullnet data (TIO ext)'!K410)))","v":737756},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L50,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L170,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L290,'delta fullnet data (TIO ext)'!L410)))","v":817447},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M50,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M170,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M290,'delta fullnet data (TIO ext)'!M410)))","v":817447},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N50,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N170,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N290,'delta fullnet data (TIO ext)'!N410)))","v":817447},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O50,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O170,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O290,'delta fullnet data (TIO ext)'!O410)))","v":817447},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P50,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P170,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P290,'delta fullnet data (TIO ext)'!P410)))","v":817447},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q50,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q170,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q290,'delta fullnet data (TIO ext)'!Q410)))","v":817447},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R50,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R170,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R290,'delta fullnet data (TIO ext)'!R410)))","v":817447},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S50,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S170,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S290,'delta fullnet data (TIO ext)'!S410)))","v":817447},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T50,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T170,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T290,'delta fullnet data (TIO ext)'!T410)))","v":817447},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U50,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U170,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U290,'delta fullnet data (TIO ext)'!U410)))","v":0},718195.33333333337,719667.66666666663,801029,817447,817447,817447,{"$f":"HLOOKUP($AB$3,$V525:$AA541,8,FALSE)","v":817447},{"$f":"HLOOKUP($AC$3,$V525:$AA541,8,FALSE)","v":801029},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0500458092644891E-3,0.11533584642246808,0.13819592255774427,0.13819592255774427,0.13819592255774427,{"$f":"HLOOKUP($Y$3,$BU525:$BZ541,8,FALSE)","v":0.13819592255774427},{"$f":"HLOOKUP($Z$3,$BU525:$BZ541,8,FALSE)","v":0.13819592255774427}]
["Manawatu-Wanganui","Manawatu-Wanganui in service vehicle kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C51,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C171,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C291,'delta fullnet data (TIO ext)'!C411)))","v":1253112},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D51,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D171,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D291,'delta fullnet data (TIO ext)'!D411)))","v":1375530},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E51,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E171,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E291,'delta fullnet data (TIO ext)'!E411)))","v":1381737},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F51,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F171,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F291,'delta fullnet data (TIO ext)'!F411)))","v":1422181},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G51,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G171,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G291,'delta fullnet data (TIO ext)'!G411)))","v":1391569},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H51,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H171,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H291,'delta fullnet data (TIO ext)'!H411)))","v":1394002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I51,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I171,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I291,'delta fullnet data (TIO ext)'!I411)))","v":1440200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J51,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J171,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J291,'delta fullnet data (TIO ext)'!J411)))","v":1528352},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K51,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K171,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K291,'delta fullnet data (TIO ext)'!K411)))","v":2130142},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L51,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L171,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L291,'delta fullnet data (TIO ext)'!L411)))","v":1528352},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M51,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M171,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M291,'delta fullnet data (TIO ext)'!M411)))","v":1568352},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N51,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N171,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N291,'delta fullnet data (TIO ext)'!N411)))","v":1568352},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O51,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O171,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O291,'delta fullnet data (TIO ext)'!O411)))","v":1568352},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P51,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P171,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P291,'delta fullnet data (TIO ext)'!P411)))","v":1568352},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q51,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q171,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q291,'delta fullnet data (TIO ext)'!Q411)))","v":1568352},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R51,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R171,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R291,'delta fullnet data (TIO ext)'!R411)))","v":1568352},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S51,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S171,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S291,'delta fullnet data (TIO ext)'!S411)))","v":1568352},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T51,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T171,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T291,'delta fullnet data (TIO ext)'!T411)))","v":1568352},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U51,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U171,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U291,'delta fullnet data (TIO ext)'!U411)))","v":0},1336793,1402584,1699564.6666666667,1555018.6666666667,1568352,1568352,{"$f":"HLOOKUP($AB$3,$V525:$AA541,9,FALSE)","v":1555018.6666666667},{"$f":"HLOOKUP($AC$3,$V525:$AA541,9,FALSE)","v":1699564.6666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9215547956938721E-2,0.27137460075469177,0.16324566830217302,0.17321978795520332,0.17321978795520332,{"$f":"HLOOKUP($Y$3,$BU525:$BZ541,9,FALSE)","v":0.16324566830217302},{"$f":"HLOOKUP($Z$3,$BU525:$BZ541,9,FALSE)","v":0.17321978795520332}]
["Wellington","Wellington in service vehicle kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C52,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C172,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C292,'delta fullnet data (TIO ext)'!C412)))","v":19948066},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D52,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D172,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D292,'delta fullnet data (TIO ext)'!D412)))","v":20371968},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E52,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E172,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E292,'delta fullnet data (TIO ext)'!E412)))","v":20193417},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F52,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F172,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F292,'delta fullnet data (TIO ext)'!F412)))","v":19593980},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G52,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G172,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G292,'delta fullnet data (TIO ext)'!G412)))","v":20066855},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H52,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H172,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H292,'delta fullnet data (TIO ext)'!H412)))","v":20435642},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I52,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I172,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I292,'delta fullnet data (TIO ext)'!I412)))","v":20245693},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J52,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J172,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J292,'delta fullnet data (TIO ext)'!J412)))","v":19470604},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K52,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K172,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K292,'delta fullnet data (TIO ext)'!K412)))","v":21190200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L52,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L172,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L292,'delta fullnet data (TIO ext)'!L412)))","v":19952200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M52,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M172,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M292,'delta fullnet data (TIO ext)'!M412)))","v":20279700},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N52,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N172,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N292,'delta fullnet data (TIO ext)'!N412)))","v":20613600},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O52,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O172,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O292,'delta fullnet data (TIO ext)'!O412)))","v":21053700},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P52,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P172,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P292,'delta fullnet data (TIO ext)'!P412)))","v":21401100},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q52,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q172,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q292,'delta fullnet data (TIO ext)'!Q412)))","v":21756100},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R52,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R172,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R292,'delta fullnet data (TIO ext)'!R412)))","v":22137900},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S52,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S172,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S292,'delta fullnet data (TIO ext)'!S412)))","v":22506400},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T52,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T172,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T292,'delta fullnet data (TIO ext)'!T412)))","v":22882300},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U52,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U172,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U292,'delta fullnet data (TIO ext)'!U412)))","v":0},20171150.333333332,20032159,20302165.666666668,20281833.333333332,21403633.333333332,22508866.666666668,{"$f":"HLOOKUP($AB$3,$V525:$AA541,10,FALSE)","v":20281833.333333332},{"$f":"HLOOKUP($AC$3,$V525:$AA541,10,FALSE)","v":20302165.666666668},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.8906002402672195E-3,6.4951840211526779E-3,5.4871932522904121E-3,6.1101274822353169E-2,0.1158940513903266,{"$f":"HLOOKUP($Y$3,$BU525:$BZ541,10,FALSE)","v":5.4871932522904121E-3},{"$f":"HLOOKUP($Z$3,$BU525:$BZ541,10,FALSE)","v":6.1101274822353169E-2}]
["Marlborough","Marlborough in service vehicle kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C53,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C173,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C293,'delta fullnet data (TIO ext)'!C413)))","v":37500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D53,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D173,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D293,'delta fullnet data (TIO ext)'!D413)))","v":37500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E53,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E173,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E293,'delta fullnet data (TIO ext)'!E413)))","v":39510},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F53,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F173,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F293,'delta fullnet data (TIO ext)'!F413)))","v":43590},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G53,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G173,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G293,'delta fullnet data (TIO ext)'!G413)))","v":43590},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H53,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H173,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H293,'delta fullnet data (TIO ext)'!H413)))","v":43590},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I53,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I173,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I293,'delta fullnet data (TIO ext)'!I413)))","v":42135},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J53,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J173,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J293,'delta fullnet data (TIO ext)'!J413)))","v":42136},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K53,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K173,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K293,'delta fullnet data (TIO ext)'!K413)))","v":90000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L53,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L173,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L293,'delta fullnet data (TIO ext)'!L413)))","v":49362},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M53,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M173,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M293,'delta fullnet data (TIO ext)'!M413)))","v":49362},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N53,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N173,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N293,'delta fullnet data (TIO ext)'!N413)))","v":49362},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O53,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O173,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O293,'delta fullnet data (TIO ext)'!O413)))","v":49362},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P53,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P173,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P293,'delta fullnet data (TIO ext)'!P413)))","v":49362},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q53,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q173,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q293,'delta fullnet data (TIO ext)'!Q413)))","v":49362},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R53,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R173,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R293,'delta fullnet data (TIO ext)'!R413)))","v":49362},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S53,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S173,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S293,'delta fullnet data (TIO ext)'!S413)))","v":49362},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T53,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T173,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T293,'delta fullnet data (TIO ext)'!T413)))","v":49362},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U53,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U173,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U293,'delta fullnet data (TIO ext)'!U413)))","v":0},38170,43590,58090.333333333336,49362,49362,49362,{"$f":"HLOOKUP($AB$3,$V525:$AA541,11,FALSE)","v":49362},{"$f":"HLOOKUP($AC$3,$V525:$AA541,11,FALSE)","v":58090.333333333336},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14199633219806129,0.52188455156754876,0.29321456641341359,0.29321456641341359,0.29321456641341359,{"$f":"HLOOKUP($Y$3,$BU525:$BZ541,11,FALSE)","v":0.29321456641341359},{"$f":"HLOOKUP($Z$3,$BU525:$BZ541,11,FALSE)","v":0.29321456641341359}]
["Nelson","Nelson in service vehicle kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C54,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C174,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C294,'delta fullnet data (TIO ext)'!C414)))","v":160776},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D54,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D174,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D294,'delta fullnet data (TIO ext)'!D414)))","v":160776},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E54,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E174,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E294,'delta fullnet data (TIO ext)'!E414)))","v":247852},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F54,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F174,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F294,'delta fullnet data (TIO ext)'!F414)))","v":436248},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G54,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G174,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G294,'delta fullnet data (TIO ext)'!G414)))","v":444311},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H54,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H174,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H294,'delta fullnet data (TIO ext)'!H414)))","v":424876},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I54,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I174,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I294,'delta fullnet data (TIO ext)'!I414)))","v":468505},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J54,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J174,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J294,'delta fullnet data (TIO ext)'!J414)))","v":480517},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K54,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K174,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K294,'delta fullnet data (TIO ext)'!K414)))","v":444311},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L54,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L174,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L294,'delta fullnet data (TIO ext)'!L414)))","v":418189},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M54,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M174,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M294,'delta fullnet data (TIO ext)'!M414)))","v":418189},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N54,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N174,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N294,'delta fullnet data (TIO ext)'!N414)))","v":418189},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O54,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O174,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O294,'delta fullnet data (TIO ext)'!O414)))","v":418189},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P54,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P174,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P294,'delta fullnet data (TIO ext)'!P414)))","v":418189},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q54,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q174,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q294,'delta fullnet data (TIO ext)'!Q414)))","v":418189},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R54,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R174,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R294,'delta fullnet data (TIO ext)'!R414)))","v":418189},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S54,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S174,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S294,'delta fullnet data (TIO ext)'!S414)))","v":418189},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T54,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T174,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T294,'delta fullnet data (TIO ext)'!T414)))","v":418189},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U54,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U174,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U294,'delta fullnet data (TIO ext)'!U414)))","v":0},189801.33333333334,435145,464444.33333333331,418189,418189,418189,{"$f":"HLOOKUP($AB$3,$V525:$AA541,12,FALSE)","v":418189},{"$f":"HLOOKUP($AC$3,$V525:$AA541,12,FALSE)","v":464444.33333333331},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2926340524478226,1.4470024797858811,1.2032985367155833,1.2032985367155833,1.2032985367155833,{"$f":"HLOOKUP($Y$3,$BU525:$BZ541,12,FALSE)","v":1.2032985367155833},{"$f":"HLOOKUP($Z$3,$BU525:$BZ541,12,FALSE)","v":1.2032985367155833}]
["Canterbury","Canterbury in service vehicle kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C55,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C175,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C295,'delta fullnet data (TIO ext)'!C415)))","v":19710924},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D55,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D175,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D295,'delta fullnet data (TIO ext)'!D415)))","v":20440035},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E55,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E175,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E295,'delta fullnet data (TIO ext)'!E415)))","v":18420972},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F55,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F175,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F295,'delta fullnet data (TIO ext)'!F415)))","v":16841840},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G55,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G175,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G295,'delta fullnet data (TIO ext)'!G415)))","v":17526858},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H55,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H175,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H295,'delta fullnet data (TIO ext)'!H415)))","v":17311900},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I55,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I175,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I295,'delta fullnet data (TIO ext)'!I415)))","v":15989288},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J55,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J175,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J295,'delta fullnet data (TIO ext)'!J415)))","v":16090688},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K55,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K175,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K295,'delta fullnet data (TIO ext)'!K415)))","v":15583121},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L55,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L175,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L295,'delta fullnet data (TIO ext)'!L415)))","v":16090688},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M55,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M175,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M295,'delta fullnet data (TIO ext)'!M415)))","v":16251120},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N55,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N175,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N295,'delta fullnet data (TIO ext)'!N415)))","v":16413156},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O55,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O175,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O295,'delta fullnet data (TIO ext)'!O415)))","v":16576813},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P55,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P175,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P295,'delta fullnet data (TIO ext)'!P415)))","v":16742107},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q55,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q175,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q295,'delta fullnet data (TIO ext)'!Q415)))","v":16909053},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R55,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R175,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R295,'delta fullnet data (TIO ext)'!R415)))","v":17077669},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S55,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S175,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S295,'delta fullnet data (TIO ext)'!S415)))","v":17247971},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T55,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T175,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T295,'delta fullnet data (TIO ext)'!T415)))","v":17419976},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U55,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U175,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U295,'delta fullnet data (TIO ext)'!U415)))","v":0},19523977,17226866,15887699,16251654.666666666,16742657.666666666,17248538.666666668,{"$f":"HLOOKUP($AB$3,$V525:$AA541,13,FALSE)","v":16251654.666666666},{"$f":"HLOOKUP($AC$3,$V525:$AA541,13,FALSE)","v":15887699},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.11765589562003687,-0.18624678773182324,-0.16760531593196071,-0.14245659751255257,-0.11654584172749904,{"$f":"HLOOKUP($Y$3,$BU525:$BZ541,13,FALSE)","v":-0.16760531593196071},{"$f":"HLOOKUP($Z$3,$BU525:$BZ541,13,FALSE)","v":-0.14245659751255257}]
["West Coast","West Coast in service vehicle kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C56,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C176,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C296,'delta fullnet data (TIO ext)'!C416)))","v":93860},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D56,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D176,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D296,'delta fullnet data (TIO ext)'!D416)))","v":93860},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E56,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E176,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E296,'delta fullnet data (TIO ext)'!E416)))","v":93860},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F56,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F176,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F296,'delta fullnet data (TIO ext)'!F416)))","v":93860},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G56,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G176,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G296,'delta fullnet data (TIO ext)'!G416)))","v":69706},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H56,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H176,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H296,'delta fullnet data (TIO ext)'!H416)))","v":69700},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I56,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I176,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I296,'delta fullnet data (TIO ext)'!I416)))","v":69700},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J56,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J176,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J296,'delta fullnet data (TIO ext)'!J416)))","v":65000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K56,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K176,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K296,'delta fullnet data (TIO ext)'!K416)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L56,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L176,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L296,'delta fullnet data (TIO ext)'!L416)))","v":145780},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M56,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M176,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M296,'delta fullnet data (TIO ext)'!M416)))","v":145780},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N56,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N176,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N296,'delta fullnet data (TIO ext)'!N416)))","v":145780},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O56,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O176,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O296,'delta fullnet data (TIO ext)'!O416)))","v":145780},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P56,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P176,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P296,'delta fullnet data (TIO ext)'!P416)))","v":145780},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q56,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q176,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q296,'delta fullnet data (TIO ext)'!Q416)))","v":145780},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R56,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R176,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R296,'delta fullnet data (TIO ext)'!R416)))","v":145780},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S56,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S176,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S296,'delta fullnet data (TIO ext)'!S416)))","v":145780},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T56,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T176,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T296,'delta fullnet data (TIO ext)'!T416)))","v":145780},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U56,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U176,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U296,'delta fullnet data (TIO ext)'!U416)))","v":0},93860,77755.333333333328,44900,145780,145780,145780,{"$f":"HLOOKUP($AB$3,$V525:$AA541,14,FALSE)","v":145780},{"$f":"HLOOKUP($AC$3,$V525:$AA541,14,FALSE)","v":44900},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.17158178847929551,-0.52162795653100358,0.55316428723630939,0.55316428723630939,0.55316428723630939,{"$f":"HLOOKUP($Y$3,$BU525:$BZ541,14,FALSE)","v":0.55316428723630939},{"$f":"HLOOKUP($Z$3,$BU525:$BZ541,14,FALSE)","v":0.55316428723630939}]
["Otago","Otago in service vehicle kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C57,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C177,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C297,'delta fullnet data (TIO ext)'!C417)))","v":2639411},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D57,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D177,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D297,'delta fullnet data (TIO ext)'!D417)))","v":2680703},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E57,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E177,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E297,'delta fullnet data (TIO ext)'!E417)))","v":2761562},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F57,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F177,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F297,'delta fullnet data (TIO ext)'!F417)))","v":3051997},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G57,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G177,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G297,'delta fullnet data (TIO ext)'!G417)))","v":3080892},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H57,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H177,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H297,'delta fullnet data (TIO ext)'!H417)))","v":3025156},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I57,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I177,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I297,'delta fullnet data (TIO ext)'!I417)))","v":3825319},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J57,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J177,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J297,'delta fullnet data (TIO ext)'!J417)))","v":3470459},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K57,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K177,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K297,'delta fullnet data (TIO ext)'!K417)))","v":3690768.7252000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L57,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L177,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L297,'delta fullnet data (TIO ext)'!L417)))","v":4552323},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M57,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M177,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M297,'delta fullnet data (TIO ext)'!M417)))","v":4552323},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N57,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N177,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N297,'delta fullnet data (TIO ext)'!N417)))","v":4552323},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O57,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O177,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O297,'delta fullnet data (TIO ext)'!O417)))","v":4552323},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P57,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P177,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P297,'delta fullnet data (TIO ext)'!P417)))","v":5076630},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q57,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q177,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q297,'delta fullnet data (TIO ext)'!Q417)))","v":5076630},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R57,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R177,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R297,'delta fullnet data (TIO ext)'!R417)))","v":5076630},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S57,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S177,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S297,'delta fullnet data (TIO ext)'!S417)))","v":5076630},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T57,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T177,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T297,'delta fullnet data (TIO ext)'!T417)))","v":5076630},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U57,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U177,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U297,'delta fullnet data (TIO ext)'!U417)))","v":0},2693892,3052681.6666666665,3662182.2417333336,4552323,4901861,5076630,{"$f":"HLOOKUP($AB$3,$V525:$AA541,15,FALSE)","v":4552323},{"$f":"HLOOKUP($AC$3,$V525:$AA541,15,FALSE)","v":3662182.2417333336},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13318635886912555,0.35943914668195065,0.68986841343305527,0.81962045991450294,0.88449648315522666,{"$f":"HLOOKUP($Y$3,$BU525:$BZ541,15,FALSE)","v":0.68986841343305527},{"$f":"HLOOKUP($Z$3,$BU525:$BZ541,15,FALSE)","v":0.81962045991450294}]
["Southland","Southland in service vehicle kilometres:",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C58,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C178,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C298,'delta fullnet data (TIO ext)'!C418)))","v":437424},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D58,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D178,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D298,'delta fullnet data (TIO ext)'!D418)))","v":430000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E58,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E178,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E298,'delta fullnet data (TIO ext)'!E418)))","v":430000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F58,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F178,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F298,'delta fullnet data (TIO ext)'!F418)))","v":355000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G58,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G178,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G298,'delta fullnet data (TIO ext)'!G418)))","v":301676},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H58,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H178,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H298,'delta fullnet data (TIO ext)'!H418)))","v":306692},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I58,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I178,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I298,'delta fullnet data (TIO ext)'!I418)))","v":306692},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J58,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J178,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J298,'delta fullnet data (TIO ext)'!J418)))","v":306692},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K58,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K178,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K298,'delta fullnet data (TIO ext)'!K418)))","v":306000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L58,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L178,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L298,'delta fullnet data (TIO ext)'!L418)))","v":330794},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M58,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M178,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M298,'delta fullnet data (TIO ext)'!M418)))","v":330794},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N58,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N178,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N298,'delta fullnet data (TIO ext)'!N418)))","v":330794},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O58,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O178,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O298,'delta fullnet data (TIO ext)'!O418)))","v":330794},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P58,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P178,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P298,'delta fullnet data (TIO ext)'!P418)))","v":330794},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q58,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q178,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q298,'delta fullnet data (TIO ext)'!Q418)))","v":330794},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R58,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R178,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R298,'delta fullnet data (TIO ext)'!R418)))","v":330794},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S58,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S178,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S298,'delta fullnet data (TIO ext)'!S418)))","v":330794},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T58,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T178,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T298,'delta fullnet data (TIO ext)'!T418)))","v":330794},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U58,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U178,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U298,'delta fullnet data (TIO ext)'!U418)))","v":0},432474.66666666669,321122.66666666669,306461.33333333331,330794,330794,330794,{"$f":"HLOOKUP($AB$3,$V525:$AA541,16,FALSE)","v":330794},{"$f":"HLOOKUP($AC$3,$V525:$AA541,16,FALSE)","v":306461.33333333331},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.25747635314284301,-0.29137737547632858,-0.23511357890712681,-0.23511357890712681,-0.23511357890712681,{"$f":"HLOOKUP($Y$3,$BU525:$BZ541,16,FALSE)","v":-0.23511357890712681},{"$f":"HLOOKUP($Z$3,$BU525:$BZ541,16,FALSE)","v":-0.23511357890712681}]
["National","National total in service vehicle kilometres",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C526:C540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C526:C540)-C527-C534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!C534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!C527,0))))))","v":98084695.666666657},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D526:D540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D526:D540)-D527-D534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!D534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!D527,0))))))","v":102402225},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E526:E540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E526:E540)-E527-E534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!E534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!E527,0))))))","v":101652023},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F526:F540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F526:F540)-F527-F534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!F534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!F527,0))))))","v":104800636},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G526:G540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G526:G540)-G527-G534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!G534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!G527,0))))))","v":107761728},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H526:H540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H526:H540)-H527-H534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!H534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!H527,0))))))","v":109332125},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I526:I540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I526:I540)-I527-I534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!I534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!I527,0))))))","v":108414336},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J526:J540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J526:J540)-J527-J534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!J534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!J527,0))))))","v":110639631},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K526:K540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K526:K540)-K527-K534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!K534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!K527,0))))))","v":117194360.20632538},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L526:L540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L526:L540)-L527-L534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!L534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!L527,0))))))","v":122637523.96225077},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M526:M540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M526:M540)-M527-M534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!M534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!M527,0))))))","v":123964139.03420401},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N526:N540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N526:N540)-N527-N534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!N534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!N527,0))))))","v":125676167.80292085},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O526:O540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O526:O540)-O527-O534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!O534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!O527,0))))))","v":130219236.37455979},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P526:P540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P526:P540)-P527-P534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!P534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!P527,0))))))","v":134757867.78745937},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q526:Q540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q526:Q540)-Q527-Q534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Q534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Q527,0))))))","v":139389303.33657601},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R526:R540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R526:R540)-R527-R534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!R534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!R527,0))))))","v":143688052.90513039},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S526:S540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S526:S540)-S527-S534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!S534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!S527,0))))))","v":145437812},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T526:T540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T526:T540)-T527-T534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!T534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!T527,0))))))","v":149006795},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U526:U540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U526:U540)-U527-U534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!U534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!U527,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V526:V540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V526:V540)-V527-V534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!V534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!V527,0))))))","v":100712981.22222222},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W526:W540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W526:W540)-W527-W534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!W534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!W527,0))))))","v":107298163},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X526:X540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X526:X540)-X527-X534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!X534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!X527,0))))))","v":112082775.73544179},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y526:Y540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y526:Y540)-Y527-Y534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Y534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Y527,0))))))","v":124092610.26645854},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z526:Z540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z526:Z540)-Z527-Z534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Z534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Z527,0))))))","v":134788802.49953172},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA526:AA540),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA526:AA540)-AA527-AA534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!AA534,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!AA527,0))))))","v":146044219.96837679},{"$f":"HLOOKUP($AB$3,$V525:$AA541,17,FALSE)","v":124092610.26645854},{"$f":"HLOOKUP($AC$3,$V525:$AA541,17,FALSE)","v":112082775.73544179},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5385630510208292E-2,0.11289303896319214,0.23214116750897662,0.33834587025203344,0.45010323590890056,{"$f":"HLOOKUP($Y$3,$BU525:$BZ541,17,FALSE)","v":0.23214116750897662},{"$f":"HLOOKUP($Z$3,$BU525:$BZ541,17,FALSE)","v":0.33834587025203344}]
[null,{"$f":"VLOOKUP($B$484,$A526:$AB541,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C60,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C180,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C300,'delta fullnet data (TIO ext)'!C420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D60,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D180,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D300,'delta fullnet data (TIO ext)'!D420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E60,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E180,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E300,'delta fullnet data (TIO ext)'!E420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F60,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F180,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F300,'delta fullnet data (TIO ext)'!F420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G60,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G180,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G300,'delta fullnet data (TIO ext)'!G420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H60,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H180,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H300,'delta fullnet data (TIO ext)'!H420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I60,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I180,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I300,'delta fullnet data (TIO ext)'!I420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J60,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J180,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J300,'delta fullnet data (TIO ext)'!J420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K60,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K180,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K300,'delta fullnet data (TIO ext)'!K420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L60,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L180,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L300,'delta fullnet data (TIO ext)'!L420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M60,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M180,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M300,'delta fullnet data (TIO ext)'!M420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N60,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N180,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N300,'delta fullnet data (TIO ext)'!N420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O60,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O180,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O300,'delta fullnet data (TIO ext)'!O420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P60,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P180,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P300,'delta fullnet data (TIO ext)'!P420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q60,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q180,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q300,'delta fullnet data (TIO ext)'!Q420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R60,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R180,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R300,'delta fullnet data (TIO ext)'!R420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S60,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S180,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S300,'delta fullnet data (TIO ext)'!S420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T60,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T180,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T300,'delta fullnet data (TIO ext)'!T420)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U60,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U180,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U300,'delta fullnet data (TIO ext)'!U420)))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A526:$AB541,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A526:$AB541,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A526:$AB541,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A526:$AB541,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A526:$AB541,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A526:$AB541,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A526:$AB541,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A526:$AC541,29,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP($B$1,$A526:$CB541,79,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$1,$A526:$CB541,80,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B542","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB542","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC542","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$BU525:$BZ543,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$BU525:$BZ543,19,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B542","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C62,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C182,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C302,'delta fullnet data (TIO ext)'!C422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D62,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D182,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D302,'delta fullnet data (TIO ext)'!D422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E62,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E182,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E302,'delta fullnet data (TIO ext)'!E422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F62,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F182,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F302,'delta fullnet data (TIO ext)'!F422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G62,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G182,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G302,'delta fullnet data (TIO ext)'!G422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H62,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H182,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H302,'delta fullnet data (TIO ext)'!H422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I62,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I182,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I302,'delta fullnet data (TIO ext)'!I422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J62,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J182,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J302,'delta fullnet data (TIO ext)'!J422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K62,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K182,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K302,'delta fullnet data (TIO ext)'!K422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L62,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L182,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L302,'delta fullnet data (TIO ext)'!L422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M62,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M182,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M302,'delta fullnet data (TIO ext)'!M422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N62,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N182,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N302,'delta fullnet data (TIO ext)'!N422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O62,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O182,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O302,'delta fullnet data (TIO ext)'!O422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P62,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P182,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P302,'delta fullnet data (TIO ext)'!P422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q62,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q182,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q302,'delta fullnet data (TIO ext)'!Q422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R62,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R182,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R302,'delta fullnet data (TIO ext)'!R422)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S62,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S182,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S302,'delta fullnet data (TIO ext)'!S422)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T62,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T182,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T302,'delta fullnet data (TIO ext)'!T422)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U62,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U182,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U302,'delta fullnet data (TIO ext)'!U422)))","v":0},{"$f":"AVERAGE(C544:E544)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F544:H544)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I544:K544)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L544:N544)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(O544:Q544)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(R544:T544)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AB$3,$V525:$AA544,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AC$3,$V525:$AA544,20,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP($Y$3,$BU525:$BZ572,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($Z$3,$BU525:$BZ544,20,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"IF($B$483='BER2 calc'!$Y$37,'performance indicators'!B23,IF($B$483='BER2 calc'!$Y$38,'performance indicators'!B223,IF($B$483='BER2 calc'!$Y$39,'performance indicators'!B423,'performance indicators'!B623)))","v":"NETWORK AVERAGE TRIP LENGTH"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S525","v":"2025/26"},{"$f":"T525","v":"2026/27"},{"$f":"U525","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y525","v":"2018-21"},{"$f":"Z525","v":"2021-24"},{"$f":"AA525","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland average trip length:",{"$f":"C506/C486","v":15.029700373634546},16.239949239619541,16.205233290267717,16.20131354726448,16.171604033960435,16.30999836967467,16.437239394310744,15.754088781396279,13.717323608723589,13.997429589101458,14,14,14,14.000012136143255,13.999969960137102,14.000005948503803,14.000014724027551,14.000005831294811,{"$error":"#DIV/0!"},{"$f":"AVERAGE(C546:E546)","v":15.824960967840601},{"$f":"AVERAGE(F546:H546)","v":16.227638650299863},{"$f":"AVERAGE(I546:K546)","v":15.302883928143537},{"$f":"AVERAGE(L546:N546)","v":13.999143196367152},{"$f":"AVERAGE(O546:Q546)","v":13.999994032093452},{"$f":"AVERAGE(R546:T546)","v":14.000008834608721},{"$f":"HLOOKUP($AB$3,$V545:$AA561,2,FALSE)","v":13.999143196367152},{"$f":"HLOOKUP($AC$3,$V545:$AA561,2,FALSE)","v":15.302883928143537}]
["Auckland","Auckland average trip length:",{"$f":"C507/C487","v":8.363516494328147},8.3622961801621276,9.7010233963982984,9.8117195947531464,10.212151138968474,9.0943240446705893,9.1367801205633103,9.0272624222091515,8.9939213528765549,9.1690225685024132,9.2017525613452591,9.2492645692395143,9.2611343832492103,9.2464474457765995,9.2537657354206608,9.1913426316651545,8.5206399648645164,8.470675646887063,{"$error":"#DIV/0!"},8.8089453569628571,9.7060649261307379,9.0526546318830068,9.2066798996957289,9.2537825214821563,8.7275527478055785,{"$f":"HLOOKUP($AB$3,$V545:$AA561,3,FALSE)","v":9.2066798996957289},{"$f":"HLOOKUP($AC$3,$V545:$AA561,3,FALSE)","v":9.0526546318830068}]
["Waikato","Waikato average trip length:",{"$f":"C508/C488","v":7.7512420271145626},8.1049254737171914,8.4308532454359266,8.5415883162106656,8.5399999999999991,8.540000013820551,8.5399982425509737,8.5399998194818227,8.6,8.5400005477086989,8.5400019551520785,8.5399989525829536,8.5400009861670032,8.5399994294847872,8.5399998146182767,8.5400000918613177,8.5399995448079657,8.540000311266283,{"$error":"#DIV/0!"},8.0956735820892263,8.540529443343738,8.559999354010932,8.5400004851479121,8.540000076756689,8.53999998264519,{"$f":"HLOOKUP($AB$3,$V545:$AA561,4,FALSE)","v":8.5400004851479121},{"$f":"HLOOKUP($AC$3,$V545:$AA561,4,FALSE)","v":8.559999354010932}]
["Bay of Plenty","Bay of Plenty average trip length:",{"$f":"C509/C489","v":8.3811209561569839},8.4879700956937807,9.0652629669830258,9.1805666203248091,8.2833979350301554,8.4892270887441654,8.0090157426534585,8.4275160744319546,7.9898230819739977,8.1436096709938788,8.1436096709938788,8.1436096709938788,8.1436096709938788,8.1436096709938788,8.1436096709938788,8.1436096709938788,8.1436096709938788,8.1436096709938788,{"$error":"#DIV/0!"},8.6447846729445974,8.6510638813663761,8.1421182996864712,8.1436096709938788,8.1436096709938788,8.1436096709938788,{"$f":"HLOOKUP($AB$3,$V545:$AA561,5,FALSE)","v":8.1436096709938788},{"$f":"HLOOKUP($AC$3,$V545:$AA561,5,FALSE)","v":8.1421182996864712}]
["Gisborne","Gisborne average trip length:",{"$f":"C510/C490","v":6},6,6,6,6,6,7.2910921172388781,6.1077451483076146,6,6.22508038585209,6.22508038585209,6.22508038585209,6.22508038585209,6.2194025056215869,6.2194025056215869,6.2194025056215869,6.2134146341463419,6.2134146341463419,{"$error":"#DIV/0!"},6,6,6.4662790885154982,6.2250803858520909,6.2212951323650882,6.2154105913047566,{"$f":"HLOOKUP($AB$3,$V545:$AA561,6,FALSE)","v":6.2250803858520909},{"$f":"HLOOKUP($AC$3,$V545:$AA561,6,FALSE)","v":6.4662790885154982}]
["Hawkes Bay","Hawkes Bay average trip length:",{"$f":"C511/C491","v":7},7,6.9998972953463054,7.3004851640153827,7.2999993748788832,10.150205338395256,10.31060805664618,10.660379771300194,10.187096625057791,10.822165411087614,10.872432314927176,11.010798557108121,11.163424774540527,11.318160293990143,11.487908781041181,11.647137445051564,11.808582090035863,11.972256763849481,{"$error":"#DIV/0!"},6.9999657651154346,8.250229959096508,10.386028151001389,10.90179876104097,11.323164616523949,11.809325432978968,{"$f":"HLOOKUP($AB$3,$V545:$AA561,7,FALSE)","v":10.90179876104097},{"$f":"HLOOKUP($AC$3,$V545:$AA561,7,FALSE)","v":10.386028151001389}]
["Taranaki","Taranaki average trip length:",{"$f":"C512/C492","v":9.2019733825117473},9.2814608357112842,9.3350824656692133,9.3104005812771913,9.2714285958748803,9.2008371055387457,11.338918400338175,11.157306879675216,9.2209487920581008,8.2873712519200851,8.2873731051871911,8.2873748985422253,8.2873790046180442,8.2873896071406659,8.2873849607710071,8.2873814878640069,8.2873814878640069,8.2873814878640069,{"$error":"#DIV/0!"},9.2728388946307483,9.2608887608969397,10.572391357357164,8.2873730852165011,8.2873845241765718,8.2873814878640069,{"$f":"HLOOKUP($AB$3,$V545:$AA561,8,FALSE)","v":8.2873730852165011},{"$f":"HLOOKUP($AC$3,$V545:$AA561,8,FALSE)","v":10.572391357357164}]
["Manawatu-Wanganui","Manawatu-Wanganui average trip length:",{"$f":"C513/C493","v":9.4542212108438886},10.232543967438657,10.165645931492708,10.26965403079369,10.409532209201615,11.166058105448172,11.910482277008972,9.7450248737104008,9.7510650369388383,9.6776404188400207,9.6776314984918468,9.6776325486824657,9.6776270300469065,9.6776294962638882,9.6776225458595793,9.6776286083809246,9.677621476187678,9.6776260786409836,{"$error":"#DIV/0!"},9.9508037032584173,10.615081448481158,10.46885739588607,9.6776348220047783,9.6776263573901247,9.6776253877365281,{"$f":"HLOOKUP($AB$3,$V545:$AA561,9,FALSE)","v":9.6776348220047783},{"$f":"HLOOKUP($AC$3,$V545:$AA561,9,FALSE)","v":10.46885739588607}]
["Wellington","Wellington average trip length:",{"$f":"C514/C494","v":12.128174900114713},12.110360664587803,12.285202526106664,12.493309314217862,12.404680471450614,12.654287161108567,12.780270271913736,12.795281753826519,12.338372943423428,12.84060893121355,12.83822780139738,12.830142840821219,12.838445554377786,12.885488447325843,12.924731286931879,12.963680695339091,12.961331455572118,12.959009987156126,{"$error":"#DIV/0!"},12.17457936360306,12.517425648925681,12.637974989721227,12.836326524477384,12.882888429545169,12.961340712689113,{"$f":"HLOOKUP($AB$3,$V545:$AA561,10,FALSE)","v":12.836326524477384},{"$f":"HLOOKUP($AC$3,$V545:$AA561,10,FALSE)","v":12.637974989721227}]
["Marlborough","Marlborough average trip length:",{"$f":"C515/C495","v":7.5},7.5000212557922037,7.5000210322634926,7.5000198815062227,7.5,7.499981467066978,7.0194170948887926,6.9808294037283503,6,6.971720930232558,6.9707449209932282,6.9711154941924169,6.9711063829787232,6.9714108655236524,6.9720016044925792,6.9716900311526482,6.9706671706671708,6.9717746375481742,{"$error":"#DIV/0!"},7.5000140960185648,7.5000004495243999,6.6667488328723818,6.9711937818060683,6.9715062843316522,6.9713772797893307,{"$f":"HLOOKUP($AB$3,$V545:$AA561,11,FALSE)","v":6.9711937818060683},{"$f":"HLOOKUP($AC$3,$V545:$AA561,11,FALSE)","v":6.6667488328723818}]
["Nelson","Nelson average trip length:",{"$f":"C516/C496","v":8.6978144366274837},8.613400638876838,6.3463528981977593,6.5890782944964954,6.5690391243572215,6.7052700769997546,6.7215185290667643,6.5680009009072418,6.5678759593646605,7.1652746047254201,7.1649465603996036,7.1649465603996036,7.1649465603996036,7.1649465603996036,7.1649465603996036,7.1649465603996036,7.1649465603996036,7.1649465603996036,{"$error":"#DIV/0!"},7.8858559912340267,6.6211291652844908,6.6191317964462222,7.1650559085082088,7.1649465603996036,7.1649465603996036,{"$f":"HLOOKUP($AB$3,$V545:$AA561,12,FALSE)","v":7.1650559085082088},{"$f":"HLOOKUP($AC$3,$V545:$AA561,12,FALSE)","v":6.6191317964462222}]
["Canterbury","Canterbury average trip length:",{"$f":"C517/C497","v":8.4573560057403014},8.4427236860948831,8.4616007201245367,8.4542758752913372,8.4498364463326485,8.4522948293356954,8.4519384904836929,8.4534886836190868,8.4530839880747912,8.3310033814790412,8.3310032596415944,8.3310037319970967,8.3310034285929095,8.3312254552450788,8.3312254706506899,8.3310031670160924,8.3310029674162713,8.3310031411071765,{"$error":"#DIV/0!"},8.4538934706532398,8.4521357169865592,8.4528370540591897,8.3310034577059096,8.3311514514962273,8.3310030918465134,{"$f":"HLOOKUP($AB$3,$V545:$AA561,13,FALSE)","v":8.3310034577059096},{"$f":"HLOOKUP($AC$3,$V545:$AA561,13,FALSE)","v":8.4528370540591897}]
["West Coast","West Coast average trip length:",{"$f":"C518/C498","v":3.7486416175453616},3.7272848654783362,3.7324990749150602,3.7852065748556196,5.729863897737145,5.5951903807615233,5.5951903807615233,5.4391587802313355,1.9178082191780821,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},3.7361418526462526,5.036753617784762,4.3173857933903141,0,0,0,{"$f":"HLOOKUP($AB$3,$V545:$AA561,14,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V545:$AA561,14,FALSE)","v":4.3173857933903141}]
["Otago","Otago average trip length:",{"$f":"C519/C499","v":4.7585357250738589},4.2795619593798353,4.1471056780230864,4.073397677224694,4.1826579983659267,4.2201982193014622,4.2527670577583336,4.3180637274789211,5.7188615209520242,8.5385624953413171,8.5600913330696855,8.5199585171375727,8.6047337318706045,8.7175885363873711,8.744907422595908,8.8468226250838846,8.9199836972450175,8.9876515391401348,{"$error":"#DIV/0!"},4.3950677874922599,4.1587512982973607,4.7632307687297599,8.5395374485161923,8.6890765636179612,8.9181526204896802,{"$f":"HLOOKUP($AB$3,$V545:$AA561,15,FALSE)","v":8.5395374485161923},{"$f":"HLOOKUP($AC$3,$V545:$AA561,15,FALSE)","v":4.7632307687297599}]
["Southland","Southland average trip length:",{"$f":"C520/C500","v":3.2806799999999998},3.280697050938338,3.28,2.8657589741442884,2.8674213532589001,6.9841790484582935,8.0971881281778408,1.5425145604699586,6.0000140230819934,6,5.9675834970530452,5.9502317638448403,5.9303169610452455,5.8962037481979817,5.8770257387988565,5.8437869822485204,5.8107790068251353,5.7781418207348469,{"$error":"#DIV/0!"},3.2804590169794459,4.2391197919538266,5.2132389039099314,5.9726050869659622,5.9011821493473606,5.8109026032695015,{"$f":"HLOOKUP($AB$3,$V545:$AA561,16,FALSE)","v":5.9726050869659622},{"$f":"HLOOKUP($AC$3,$V545:$AA561,16,FALSE)","v":5.2132389039099314}]
["National","National total average trip length:",{"$f":"C521/C501","v":9.3653673175640648},9.3389532847727086,10.089789734621991,10.17769687202675,10.34329971316467,9.8323192953822751,9.9057301076080044,9.8160662406500432,9.6404892198323004,9.9047515260601262,9.909063364705311,9.9295989455631339,9.9333534820009159,9.9281966406328941,9.9187408107665007,9.8709136695603146,9.4629157122736842,9.4137848639440378,{"$error":"#DIV/0!"},{"$f":"V521/V501","v":9.6048240299589729},{"$f":"W521/W501","v":10.111926162580943},{"$f":"X521/X501","v":9.7833050572239397},{"$f":"SUM(Y546:Y560)","v":124.79704251429871},{"$f":"SUM(Z546:Z560)","v":125.38760837051987},{"$f":"SUM(AA546:AA560)","v":125.55863700442136},{"$f":"AB521/AB501","v":9.9147288552696473},{"$f":"AC521/AC501","v":9.7833050572239397}]
[null,{"$f":"VLOOKUP($B$484,$A546:$AB561,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AB561,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A546:$AC561,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B562","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB562","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC562","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!B63,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!B183,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!B303,'delta fullnet data (TIO ext)'!B423)))","v":"NETWORK SERVICE FARE REVENUE (TOTAL)"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S545","v":"2025/26"},{"$f":"T545","v":"2026/27"},{"$f":"U545","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y545","v":"2018-21"},{"$f":"Z545","v":"2021-24"},{"$f":"AA545","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland fare revenue (total):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C64,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C184,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C304,'delta fullnet data (TIO ext)'!C424)))","v":744411},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D64,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D184,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D304,'delta fullnet data (TIO ext)'!D424)))","v":619592},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E64,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E184,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E304,'delta fullnet data (TIO ext)'!E424)))","v":858915.86956521741},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F64,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F184,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F304,'delta fullnet data (TIO ext)'!F424)))","v":672410.47826086963},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G64,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G184,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G304,'delta fullnet data (TIO ext)'!G424)))","v":661116.78260869568},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H64,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H184,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H304,'delta fullnet data (TIO ext)'!H424)))","v":647775},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I64,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I184,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I304,'delta fullnet data (TIO ext)'!I424)))","v":650404},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J64,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J184,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J304,'delta fullnet data (TIO ext)'!J424)))","v":709731},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K64,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K184,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K304,'delta fullnet data (TIO ext)'!K424)))","v":835615.79279250233},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L64,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L184,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L304,'delta fullnet data (TIO ext)'!L424)))","v":647784},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M64,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M184,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M304,'delta fullnet data (TIO ext)'!M424)))","v":634180},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N64,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N184,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N304,'delta fullnet data (TIO ext)'!N424)))","v":640574},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O64,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O184,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O304,'delta fullnet data (TIO ext)'!O424)))","v":646980},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P64,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P184,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P304,'delta fullnet data (TIO ext)'!P424)))","v":653451},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q64,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q184,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q304,'delta fullnet data (TIO ext)'!Q424)))","v":659985},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R64,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R184,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R304,'delta fullnet data (TIO ext)'!R424)))","v":666585},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S64,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S184,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S304,'delta fullnet data (TIO ext)'!S424)))","v":673251},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T64,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T184,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T304,'delta fullnet data (TIO ext)'!T424)))","v":679984},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U64,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U184,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U304,'delta fullnet data (TIO ext)'!U424)))","v":0},{"$f":"AVERAGE(C566:E566)","v":740972.95652173914},{"$f":"AVERAGE(F566:H566)","v":660434.08695652185},{"$f":"AVERAGE(I566:K566)","v":731916.93093083415},{"$f":"AVERAGE(L566:N566)","v":640846},{"$f":"AVERAGE(O566:Q566)","v":653472},{"$f":"AVERAGE(R566:T566)","v":673273.33333333337},{"$f":"HLOOKUP($AB$3,$V565:$AA581,2,FALSE)","v":640846},{"$f":"HLOOKUP($AC$3,$V565:$AA581,2,FALSE)","v":731916.93093083415}]
["Auckland","Auckland fare revenue (total):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C65,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C185,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C305,'delta fullnet data (TIO ext)'!C425)))","v":126462816},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D65,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D185,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D305,'delta fullnet data (TIO ext)'!D425)))","v":143846974.6178261},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E65,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E185,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E305,'delta fullnet data (TIO ext)'!E425)))","v":159290365.33739129},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F65,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F185,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F305,'delta fullnet data (TIO ext)'!F425)))","v":164347703.33913046},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G65,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G185,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G305,'delta fullnet data (TIO ext)'!G425)))","v":174502474.67565218},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H65,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H185,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H305,'delta fullnet data (TIO ext)'!H425)))","v":199696266},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I65,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I185,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I305,'delta fullnet data (TIO ext)'!I425)))","v":214841511},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J65,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J185,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J305,'delta fullnet data (TIO ext)'!J425)))","v":210857031},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K65,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K185,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K305,'delta fullnet data (TIO ext)'!K425)))","v":214263535.93326789},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L65,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L185,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L305,'delta fullnet data (TIO ext)'!L425)))","v":217485374.66725689},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M65,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M185,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M305,'delta fullnet data (TIO ext)'!M425)))","v":230838243.75463718},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N65,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N185,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N305,'delta fullnet data (TIO ext)'!N425)))","v":245347374.09187448},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O65,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O185,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O305,'delta fullnet data (TIO ext)'!O425)))","v":263052791.07735443},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P65,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P185,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P305,'delta fullnet data (TIO ext)'!P425)))","v":275704332.65224791},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q65,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q185,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q305,'delta fullnet data (TIO ext)'!Q425)))","v":299212789.01280546},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R65,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R185,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R305,'delta fullnet data (TIO ext)'!R425)))","v":325064711.69778514},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S65,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S185,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S305,'delta fullnet data (TIO ext)'!S425)))","v":301508938},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T65,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T185,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T305,'delta fullnet data (TIO ext)'!T425)))","v":322804841},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U65,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U185,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U305,'delta fullnet data (TIO ext)'!U425)))","v":0},143200051.98507246,179515481.33826089,213320692.64442262,231223664.17125618,279323304.24746925,316459496.89926171,{"$f":"HLOOKUP($AB$3,$V565:$AA581,3,FALSE)","v":231223664.17125618},{"$f":"HLOOKUP($AC$3,$V565:$AA581,3,FALSE)","v":213320692.64442262}]
["Waikato","Waikato fare revenue (total):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C66,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C186,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C306,'delta fullnet data (TIO ext)'!C426)))","v":5736845.1333333328},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D66,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D186,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D306,'delta fullnet data (TIO ext)'!D426)))","v":6794732},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E66,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E186,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E306,'delta fullnet data (TIO ext)'!E426)))","v":7461179.3147826083},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F66,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F186,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F306,'delta fullnet data (TIO ext)'!F426)))","v":7002119.4513043482},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G66,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G186,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G306,'delta fullnet data (TIO ext)'!G426)))","v":7279532.637826087},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H66,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H186,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H306,'delta fullnet data (TIO ext)'!H426)))","v":7108862},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I66,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I186,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I306,'delta fullnet data (TIO ext)'!I426)))","v":6812205},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J66,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J186,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J306,'delta fullnet data (TIO ext)'!J426)))","v":6551204},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K66,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K186,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K306,'delta fullnet data (TIO ext)'!K426)))","v":7444257.3817449836},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L66,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L186,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L306,'delta fullnet data (TIO ext)'!L426)))","v":6861992},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M66,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M186,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M306,'delta fullnet data (TIO ext)'!M426)))","v":7101999},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N66,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N186,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N306,'delta fullnet data (TIO ext)'!N426)))","v":7226796},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O66,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O186,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O306,'delta fullnet data (TIO ext)'!O426)))","v":7354079},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P66,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P186,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P306,'delta fullnet data (TIO ext)'!P426)))","v":7483897},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q66,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q186,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q306,'delta fullnet data (TIO ext)'!Q426)))","v":7616300},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R66,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R186,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R306,'delta fullnet data (TIO ext)'!R426)))","v":7751340},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S66,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S186,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S306,'delta fullnet data (TIO ext)'!S426)))","v":7889071},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T66,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T186,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T306,'delta fullnet data (TIO ext)'!T426)))","v":8029545},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U66,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U186,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U306,'delta fullnet data (TIO ext)'!U426)))","v":0},6664252.1493719807,7130171.3630434787,6935888.7939149952,7063595.666666667,7484758.666666667,7889985.333333333,{"$f":"HLOOKUP($AB$3,$V565:$AA581,4,FALSE)","v":7063595.666666667},{"$f":"HLOOKUP($AC$3,$V565:$AA581,4,FALSE)","v":6935888.7939149952}]
["Bay of Plenty","Bay of Plenty fare revenue (total):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C67,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C187,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C307,'delta fullnet data (TIO ext)'!C427)))","v":3310923.9733333336},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D67,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D187,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D307,'delta fullnet data (TIO ext)'!D427)))","v":3563866},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E67,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E187,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E307,'delta fullnet data (TIO ext)'!E427)))","v":4172293.6113043479},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F67,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F187,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F307,'delta fullnet data (TIO ext)'!F427)))","v":4598375.0260869563},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G67,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G187,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G307,'delta fullnet data (TIO ext)'!G427)))","v":4810610.288695652},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H67,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H187,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H307,'delta fullnet data (TIO ext)'!H427)))","v":4880842},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I67,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I187,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I307,'delta fullnet data (TIO ext)'!I427)))","v":5055017},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J67,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J187,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J307,'delta fullnet data (TIO ext)'!J427)))","v":5124252},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K67,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K187,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K307,'delta fullnet data (TIO ext)'!K427)))","v":5060763},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L67,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L187,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L307,'delta fullnet data (TIO ext)'!L427)))","v":4954889},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M67,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M187,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M307,'delta fullnet data (TIO ext)'!M427)))","v":4954889},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N67,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N187,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N307,'delta fullnet data (TIO ext)'!N427)))","v":4954889},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O67,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O187,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O307,'delta fullnet data (TIO ext)'!O427)))","v":4954889},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P67,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P187,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P307,'delta fullnet data (TIO ext)'!P427)))","v":4954889},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q67,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q187,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q307,'delta fullnet data (TIO ext)'!Q427)))","v":4954889},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R67,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R187,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R307,'delta fullnet data (TIO ext)'!R427)))","v":4954889},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S67,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S187,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S307,'delta fullnet data (TIO ext)'!S427)))","v":4954889},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T67,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T187,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T307,'delta fullnet data (TIO ext)'!T427)))","v":4954889},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U67,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U187,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U307,'delta fullnet data (TIO ext)'!U427)))","v":0},3682361.1948792269,4763275.7715942031,5080010.666666667,4954889,4954889,4954889,{"$f":"HLOOKUP($AB$3,$V565:$AA581,5,FALSE)","v":4954889},{"$f":"HLOOKUP($AC$3,$V565:$AA581,5,FALSE)","v":5080010.666666667}]
["Gisborne","Gisborne fare revenue (total):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C68,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C188,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C308,'delta fullnet data (TIO ext)'!C428)))","v":170363.8},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D68,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D188,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D308,'delta fullnet data (TIO ext)'!D428)))","v":207884},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E68,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E188,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E308,'delta fullnet data (TIO ext)'!E428)))","v":213701.91304347827},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F68,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F188,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F308,'delta fullnet data (TIO ext)'!F428)))","v":216457.52173913043},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G68,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G188,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G308,'delta fullnet data (TIO ext)'!G428)))","v":182307.34782608695},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H68,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H188,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H308,'delta fullnet data (TIO ext)'!H428)))","v":178126},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I68,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I188,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I308,'delta fullnet data (TIO ext)'!I428)))","v":129326},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J68,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J188,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J308,'delta fullnet data (TIO ext)'!J428)))","v":173416},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K68,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K188,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K308,'delta fullnet data (TIO ext)'!K428)))","v":186935.91304347827},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L68,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L188,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L308,'delta fullnet data (TIO ext)'!L428)))","v":233500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M68,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M188,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M308,'delta fullnet data (TIO ext)'!M428)))","v":233500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N68,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N188,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N308,'delta fullnet data (TIO ext)'!N428)))","v":233500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O68,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O188,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O308,'delta fullnet data (TIO ext)'!O428)))","v":233500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P68,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P188,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P308,'delta fullnet data (TIO ext)'!P428)))","v":233600},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q68,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q188,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q308,'delta fullnet data (TIO ext)'!Q428)))","v":233600},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R68,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R188,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R308,'delta fullnet data (TIO ext)'!R428)))","v":233600},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S68,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S188,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S308,'delta fullnet data (TIO ext)'!S428)))","v":233650},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T68,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T188,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T308,'delta fullnet data (TIO ext)'!T428)))","v":233650},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U68,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U188,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U308,'delta fullnet data (TIO ext)'!U428)))","v":0},197316.57101449277,192296.95652173914,163225.97101449277,233500,233566.66666666666,233633.33333333334,{"$f":"HLOOKUP($AB$3,$V565:$AA581,6,FALSE)","v":233500},{"$f":"HLOOKUP($AC$3,$V565:$AA581,6,FALSE)","v":163225.97101449277}]
["Hawkes Bay","Hawkes Bay fare revenue (total):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C69,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C189,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C309,'delta fullnet data (TIO ext)'!C429)))","v":852377.30666666664},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D69,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D189,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D309,'delta fullnet data (TIO ext)'!D429)))","v":1008633},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E69,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E189,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E309,'delta fullnet data (TIO ext)'!E429)))","v":1208768.9495652174},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F69,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F189,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F309,'delta fullnet data (TIO ext)'!F429)))","v":1393427.4017391305},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G69,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G189,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G309,'delta fullnet data (TIO ext)'!G429)))","v":1526026.2330434783},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H69,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H189,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H309,'delta fullnet data (TIO ext)'!H429)))","v":1429051},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I69,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I189,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I309,'delta fullnet data (TIO ext)'!I429)))","v":1355687},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J69,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J189,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J309,'delta fullnet data (TIO ext)'!J429)))","v":1328073},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K69,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K189,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K309,'delta fullnet data (TIO ext)'!K429)))","v":2140431.6613822621},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L69,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L189,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L309,'delta fullnet data (TIO ext)'!L429)))","v":1401880},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M69,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M189,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M309,'delta fullnet data (TIO ext)'!M429)))","v":1421544},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N69,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N189,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N309,'delta fullnet data (TIO ext)'!N429)))","v":1441489},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O69,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O189,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O309,'delta fullnet data (TIO ext)'!O429)))","v":1461719},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P69,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P189,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P309,'delta fullnet data (TIO ext)'!P429)))","v":1482239},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q69,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q189,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q309,'delta fullnet data (TIO ext)'!Q429)))","v":1503052},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R69,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R189,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R309,'delta fullnet data (TIO ext)'!R429)))","v":1524163},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S69,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S189,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S309,'delta fullnet data (TIO ext)'!S429)))","v":1545576},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T69,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T189,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T309,'delta fullnet data (TIO ext)'!T429)))","v":1567297},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U69,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U189,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U309,'delta fullnet data (TIO ext)'!U429)))","v":0},1023259.7520772946,1449501.5449275363,1608063.8871274206,1421637.6666666667,1482336.6666666667,1545678.6666666667,{"$f":"HLOOKUP($AB$3,$V565:$AA581,7,FALSE)","v":1421637.6666666667},{"$f":"HLOOKUP($AC$3,$V565:$AA581,7,FALSE)","v":1608063.8871274206}]
["Taranaki","Taranaki fare revenue (total):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C70,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C190,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C310,'delta fullnet data (TIO ext)'!C430)))","v":675124.2466666667},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D70,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D190,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D310,'delta fullnet data (TIO ext)'!D430)))","v":838666},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E70,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E190,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E310,'delta fullnet data (TIO ext)'!E430)))","v":900041.84782608692},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F70,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F190,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F310,'delta fullnet data (TIO ext)'!F430)))","v":928064.82608695654},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G70,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G190,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G310,'delta fullnet data (TIO ext)'!G430)))","v":1006440.6956521739},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H70,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H190,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H310,'delta fullnet data (TIO ext)'!H430)))","v":999659},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I70,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I190,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I310,'delta fullnet data (TIO ext)'!I430)))","v":1122626},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J70,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J190,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J310,'delta fullnet data (TIO ext)'!J430)))","v":1204115},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K70,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K190,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K310,'delta fullnet data (TIO ext)'!K430)))","v":1190815.8169293939},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L70,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L190,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L310,'delta fullnet data (TIO ext)'!L430)))","v":1361318},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M70,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M190,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M310,'delta fullnet data (TIO ext)'!M430)))","v":1374301},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N70,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N190,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N310,'delta fullnet data (TIO ext)'!N430)))","v":1387385},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O70,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O190,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O310,'delta fullnet data (TIO ext)'!O430)))","v":1400587},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P70,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P190,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P310,'delta fullnet data (TIO ext)'!P430)))","v":1413917},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q70,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q190,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q310,'delta fullnet data (TIO ext)'!Q430)))","v":1427378},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R70,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R190,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R310,'delta fullnet data (TIO ext)'!R430)))","v":1440970},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S70,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S190,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S310,'delta fullnet data (TIO ext)'!S430)))","v":1440970},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T70,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T190,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T310,'delta fullnet data (TIO ext)'!T430)))","v":1440970},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U70,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U190,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U310,'delta fullnet data (TIO ext)'!U430)))","v":0},804610.69816425117,978054.84057971009,1172518.9389764646,1374334.6666666667,1413960.6666666667,1440970,{"$f":"HLOOKUP($AB$3,$V565:$AA581,8,FALSE)","v":1374334.6666666667},{"$f":"HLOOKUP($AC$3,$V565:$AA581,8,FALSE)","v":1172518.9389764646}]
["Manawatu-Wanganui","Manawatu-Wanganui fare revenue (total):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C71,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C191,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C311,'delta fullnet data (TIO ext)'!C431)))","v":1675950.4666666666},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D71,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D191,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D311,'delta fullnet data (TIO ext)'!D431)))","v":1660313},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E71,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E191,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E311,'delta fullnet data (TIO ext)'!E431)))","v":1793855.2104347826},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F71,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F191,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F311,'delta fullnet data (TIO ext)'!F431)))","v":1997148.9886956522},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G71,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G191,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G311,'delta fullnet data (TIO ext)'!G431)))","v":2124656.1191304349},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H71,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H191,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H311,'delta fullnet data (TIO ext)'!H431)))","v":1969992},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I71,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I191,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I311,'delta fullnet data (TIO ext)'!I431)))","v":1893101},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J71,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J191,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J311,'delta fullnet data (TIO ext)'!J431)))","v":1749178},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K71,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K191,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K311,'delta fullnet data (TIO ext)'!K431)))","v":2202001.7053376641},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L71,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L191,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L311,'delta fullnet data (TIO ext)'!L431)))","v":1741165},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M71,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M191,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M311,'delta fullnet data (TIO ext)'!M431)))","v":1778088},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N71,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N191,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N311,'delta fullnet data (TIO ext)'!N431)))","v":1813649},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O71,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O191,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O311,'delta fullnet data (TIO ext)'!O431)))","v":1849923},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P71,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P191,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P311,'delta fullnet data (TIO ext)'!P431)))","v":1886921},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q71,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q191,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q311,'delta fullnet data (TIO ext)'!Q431)))","v":1924659},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R71,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R191,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R311,'delta fullnet data (TIO ext)'!R431)))","v":1963152},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S71,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S191,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S311,'delta fullnet data (TIO ext)'!S431)))","v":2002415},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T71,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T191,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T311,'delta fullnet data (TIO ext)'!T431)))","v":2042464},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U71,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U191,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U311,'delta fullnet data (TIO ext)'!U431)))","v":0},1710039.5590338164,2030599.0359420292,1948093.5684458881,1777634,1887167.6666666667,2002677,{"$f":"HLOOKUP($AB$3,$V565:$AA581,9,FALSE)","v":1777634},{"$f":"HLOOKUP($AC$3,$V565:$AA581,9,FALSE)","v":1948093.5684458881}]
["Wellington","Wellington fare revenue (total):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C72,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C192,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C312,'delta fullnet data (TIO ext)'!C432)))","v":82670984},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D72,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D192,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D312,'delta fullnet data (TIO ext)'!D432)))","v":90279006.312753618},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E72,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E192,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E312,'delta fullnet data (TIO ext)'!E432)))","v":95194273.761304349},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F72,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F192,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F312,'delta fullnet data (TIO ext)'!F432)))","v":98147832.795217395},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G72,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G192,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G312,'delta fullnet data (TIO ext)'!G432)))","v":100542530.35956523},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H72,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H192,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H312,'delta fullnet data (TIO ext)'!H432)))","v":103147476},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I72,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I192,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I312,'delta fullnet data (TIO ext)'!I432)))","v":106524205},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J72,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J192,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J312,'delta fullnet data (TIO ext)'!J432)))","v":108796453},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K72,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K192,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K312,'delta fullnet data (TIO ext)'!K432)))","v":111446052.51108304},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L72,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L192,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L312,'delta fullnet data (TIO ext)'!L432)))","v":109666269},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M72,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M192,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M312,'delta fullnet data (TIO ext)'!M432)))","v":113268027},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N72,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N192,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N312,'delta fullnet data (TIO ext)'!N432)))","v":116357819},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O72,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O192,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O312,'delta fullnet data (TIO ext)'!O432)))","v":118864013},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P72,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P192,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P312,'delta fullnet data (TIO ext)'!P432)))","v":122935507},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q72,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q192,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q312,'delta fullnet data (TIO ext)'!Q432)))","v":127278592},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R72,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R192,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R312,'delta fullnet data (TIO ext)'!R432)))","v":131783876},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S72,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S192,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S312,'delta fullnet data (TIO ext)'!S432)))","v":136590365},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T72,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T192,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T312,'delta fullnet data (TIO ext)'!T432)))","v":141581769},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U72,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U192,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U312,'delta fullnet data (TIO ext)'!U432)))","v":0},89381421.358019322,100612613.05159421,108922236.83702767,113097371.66666667,123026037.33333333,136652003.33333334,{"$f":"HLOOKUP($AB$3,$V565:$AA581,10,FALSE)","v":113097371.66666667},{"$f":"HLOOKUP($AC$3,$V565:$AA581,10,FALSE)","v":108922236.83702767}]
["Marlborough","Marlborough fare revenue (total):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C73,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C193,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C313,'delta fullnet data (TIO ext)'!C433)))","v":62252.333333333328},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D73,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D193,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D313,'delta fullnet data (TIO ext)'!D433)))","v":61834},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E73,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E193,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E313,'delta fullnet data (TIO ext)'!E433)))","v":62486.304347826088},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F73,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F193,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F313,'delta fullnet data (TIO ext)'!F433)))","v":67898.086956521744},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G73,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G193,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G313,'delta fullnet data (TIO ext)'!G433)))","v":63937.869565217392},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H73,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H193,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H313,'delta fullnet data (TIO ext)'!H433)))","v":55886},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I73,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I193,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I313,'delta fullnet data (TIO ext)'!I433)))","v":69037},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J73,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J193,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J313,'delta fullnet data (TIO ext)'!J433)))","v":54944},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K73,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K193,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K313,'delta fullnet data (TIO ext)'!K433)))","v":48397.173984999645},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L73,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L193,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L313,'delta fullnet data (TIO ext)'!L433)))","v":49343},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M73,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M193,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M313,'delta fullnet data (TIO ext)'!M433)))","v":50195},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N73,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N193,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N313,'delta fullnet data (TIO ext)'!N433)))","v":51072},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O73,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O193,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O313,'delta fullnet data (TIO ext)'!O433)))","v":51975},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P73,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P193,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P313,'delta fullnet data (TIO ext)'!P433)))","v":52906},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q73,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q193,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q313,'delta fullnet data (TIO ext)'!Q433)))","v":53865},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R73,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R193,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R313,'delta fullnet data (TIO ext)'!R433)))","v":54852},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S73,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S193,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S313,'delta fullnet data (TIO ext)'!S433)))","v":55869},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T73,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T193,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T313,'delta fullnet data (TIO ext)'!T433)))","v":56916},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U73,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U193,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U313,'delta fullnet data (TIO ext)'!U433)))","v":0},62190.879227053141,62573.985507246376,57459.391328333215,50203.333333333336,52915.333333333336,55879,{"$f":"HLOOKUP($AB$3,$V565:$AA581,11,FALSE)","v":50203.333333333336},{"$f":"HLOOKUP($AC$3,$V565:$AA581,11,FALSE)","v":57459.391328333215}]
["Nelson","Nelson fare revenue (total):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C74,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C194,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C314,'delta fullnet data (TIO ext)'!C434)))","v":126308.86666666667},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D74,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D194,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D314,'delta fullnet data (TIO ext)'!D434)))","v":145055},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E74,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E194,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E314,'delta fullnet data (TIO ext)'!E434)))","v":355704.93913043477},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F74,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F194,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F314,'delta fullnet data (TIO ext)'!F434)))","v":1007640.8478260869},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G74,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G194,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G314,'delta fullnet data (TIO ext)'!G434)))","v":1118525.5869565217},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H74,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H194,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H314,'delta fullnet data (TIO ext)'!H434)))","v":911046},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I74,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I194,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I314,'delta fullnet data (TIO ext)'!I434)))","v":922251},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J74,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J194,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J314,'delta fullnet data (TIO ext)'!J434)))","v":928222},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K74,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K194,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K314,'delta fullnet data (TIO ext)'!K434)))","v":1468697.5105067866},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L74,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L194,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L314,'delta fullnet data (TIO ext)'!L434)))","v":874219},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M74,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M194,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M314,'delta fullnet data (TIO ext)'!M434)))","v":874200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N74,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N194,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N314,'delta fullnet data (TIO ext)'!N434)))","v":874200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O74,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O194,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O314,'delta fullnet data (TIO ext)'!O434)))","v":874200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P74,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P194,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P314,'delta fullnet data (TIO ext)'!P434)))","v":874200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q74,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q194,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q314,'delta fullnet data (TIO ext)'!Q434)))","v":874200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R74,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R194,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R314,'delta fullnet data (TIO ext)'!R434)))","v":874200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S74,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S194,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S314,'delta fullnet data (TIO ext)'!S434)))","v":874200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T74,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T194,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T314,'delta fullnet data (TIO ext)'!T434)))","v":874200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U74,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U194,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U314,'delta fullnet data (TIO ext)'!U434)))","v":0},209022.93526570048,1012404.1449275361,1106390.1701689288,874206.33333333337,874200,874200,{"$f":"HLOOKUP($AB$3,$V565:$AA581,12,FALSE)","v":874206.33333333337},{"$f":"HLOOKUP($AC$3,$V565:$AA581,12,FALSE)","v":1106390.1701689288}]
["Canterbury","Canterbury fare revenue (total):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C75,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C195,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C315,'delta fullnet data (TIO ext)'!C435)))","v":25477266},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D75,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D195,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D315,'delta fullnet data (TIO ext)'!D435)))","v":20839483.820289854},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E75,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E195,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E315,'delta fullnet data (TIO ext)'!E435)))","v":15832141.847826086},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F75,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F195,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F315,'delta fullnet data (TIO ext)'!F435)))","v":18457506.726086956},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G75,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G195,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G315,'delta fullnet data (TIO ext)'!G435)))","v":19478635.921739131},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H75,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H195,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H315,'delta fullnet data (TIO ext)'!H435)))","v":21894873},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I75,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I195,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I315,'delta fullnet data (TIO ext)'!I435)))","v":24575398},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J75,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J195,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J315,'delta fullnet data (TIO ext)'!J435)))","v":24128935},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K75,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K195,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K315,'delta fullnet data (TIO ext)'!K435)))","v":23493467.279793058},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L75,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L195,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L315,'delta fullnet data (TIO ext)'!L435)))","v":24510410},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M75,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M195,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M315,'delta fullnet data (TIO ext)'!M435)))","v":24755404},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N75,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N195,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N315,'delta fullnet data (TIO ext)'!N435)))","v":25003069},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O75,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O195,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O315,'delta fullnet data (TIO ext)'!O435)))","v":25253099},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P75,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P195,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P315,'delta fullnet data (TIO ext)'!P435)))","v":25505629},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q75,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q195,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q315,'delta fullnet data (TIO ext)'!Q435)))","v":25760687},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R75,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R195,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R315,'delta fullnet data (TIO ext)'!R435)))","v":26018294},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S75,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S195,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S315,'delta fullnet data (TIO ext)'!S435)))","v":26278475},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T75,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T195,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T315,'delta fullnet data (TIO ext)'!T435)))","v":26541261},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U75,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U195,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U315,'delta fullnet data (TIO ext)'!U435)))","v":0},20716297.222705312,19943671.882608697,24065933.426597685,24756294.333333332,25506471.666666668,26279343.333333332,{"$f":"HLOOKUP($AB$3,$V565:$AA581,13,FALSE)","v":24756294.333333332},{"$f":"HLOOKUP($AC$3,$V565:$AA581,13,FALSE)","v":24065933.426597685}]
["West Coast","West Coast fare revenue (total):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C76,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C196,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C316,'delta fullnet data (TIO ext)'!C436)))","v":205572},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D76,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D196,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D316,'delta fullnet data (TIO ext)'!D436)))","v":206338},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E76,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E196,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E316,'delta fullnet data (TIO ext)'!E436)))","v":216287},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F76,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F196,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F316,'delta fullnet data (TIO ext)'!F436)))","v":262378},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G76,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G196,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G316,'delta fullnet data (TIO ext)'!G436)))","v":285797},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H76,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H196,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H316,'delta fullnet data (TIO ext)'!H436)))","v":275470},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I76,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I196,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I316,'delta fullnet data (TIO ext)'!I436)))","v":275470},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J76,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J196,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J316,'delta fullnet data (TIO ext)'!J436)))","v":275470},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K76,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K196,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K316,'delta fullnet data (TIO ext)'!K436)))","v":221780},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L76,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L196,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L316,'delta fullnet data (TIO ext)'!L436)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M76,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M196,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M316,'delta fullnet data (TIO ext)'!M436)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N76,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N196,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N316,'delta fullnet data (TIO ext)'!N436)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O76,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O196,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O316,'delta fullnet data (TIO ext)'!O436)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P76,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P196,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P316,'delta fullnet data (TIO ext)'!P436)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q76,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q196,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q316,'delta fullnet data (TIO ext)'!Q436)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R76,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R196,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R316,'delta fullnet data (TIO ext)'!R436)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S76,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S196,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S316,'delta fullnet data (TIO ext)'!S436)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T76,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T196,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T316,'delta fullnet data (TIO ext)'!T436)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U76,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U196,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U316,'delta fullnet data (TIO ext)'!U436)))","v":0},209399,274548.33333333331,257573.33333333334,0,0,0,{"$f":"HLOOKUP($AB$3,$V565:$AA581,14,FALSE)","v":0},{"$f":"HLOOKUP($AC$3,$V565:$AA581,14,FALSE)","v":257573.33333333334}]
["Otago","Otago fare revenue (total):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C77,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C197,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C317,'delta fullnet data (TIO ext)'!C437)))","v":4546683.4666666668},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D77,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D197,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D317,'delta fullnet data (TIO ext)'!D437)))","v":4496176.0666666664},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E77,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E197,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E317,'delta fullnet data (TIO ext)'!E437)))","v":4540671.3},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F77,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F197,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F317,'delta fullnet data (TIO ext)'!F437)))","v":4709015.5173913045},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G77,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G197,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G317,'delta fullnet data (TIO ext)'!G437)))","v":4628843.5739130434},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H77,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H197,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H317,'delta fullnet data (TIO ext)'!H437)))","v":4627631.1273913048},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I77,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I197,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I317,'delta fullnet data (TIO ext)'!I437)))","v":4581097.5},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J77,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J197,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J317,'delta fullnet data (TIO ext)'!J437)))","v":4493744.1922108978},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K77,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K197,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K317,'delta fullnet data (TIO ext)'!K437)))","v":5596741.8228949327},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L77,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L197,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L317,'delta fullnet data (TIO ext)'!L437)))","v":7048410},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M77,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M197,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M317,'delta fullnet data (TIO ext)'!M437)))","v":7427440},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N77,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N197,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N317,'delta fullnet data (TIO ext)'!N437)))","v":7678199},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O77,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O197,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O317,'delta fullnet data (TIO ext)'!O437)))","v":7938529},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P77,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P197,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P317,'delta fullnet data (TIO ext)'!P437)))","v":8480878},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q77,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q197,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q317,'delta fullnet data (TIO ext)'!Q437)))","v":8777308},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R77,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R197,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R317,'delta fullnet data (TIO ext)'!R437)))","v":9087250},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S77,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S197,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S317,'delta fullnet data (TIO ext)'!S437)))","v":9575374},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T77,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T197,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T317,'delta fullnet data (TIO ext)'!T437)))","v":9917744},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U77,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U197,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U317,'delta fullnet data (TIO ext)'!U437)))","v":0},4527843.611111111,4655163.4062318839,4890527.8383686105,7384683,8398905,9526789.333333334,{"$f":"HLOOKUP($AB$3,$V565:$AA581,15,FALSE)","v":7384683},{"$f":"HLOOKUP($AC$3,$V565:$AA581,15,FALSE)","v":4890527.8383686105}]
["Southland","Southland fare revenue (total):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C78,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C198,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C318,'delta fullnet data (TIO ext)'!C438)))","v":256098.66666666666},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D78,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D198,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D318,'delta fullnet data (TIO ext)'!D438)))","v":242108},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E78,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E198,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E318,'delta fullnet data (TIO ext)'!E438)))","v":260009.3},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F78,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F198,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F318,'delta fullnet data (TIO ext)'!F438)))","v":286057.8},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G78,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G198,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G318,'delta fullnet data (TIO ext)'!G438)))","v":342248.34782608697},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H78,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H198,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H318,'delta fullnet data (TIO ext)'!H438)))","v":341417},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I78,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I198,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I318,'delta fullnet data (TIO ext)'!I438)))","v":334584},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J78,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J198,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J318,'delta fullnet data (TIO ext)'!J438)))","v":315863},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K78,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K198,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K318,'delta fullnet data (TIO ext)'!K438)))","v":381622.3},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L78,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L198,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L318,'delta fullnet data (TIO ext)'!L438)))","v":297500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M78,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M198,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M318,'delta fullnet data (TIO ext)'!M438)))","v":298290},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N78,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N198,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N318,'delta fullnet data (TIO ext)'!N438)))","v":313146},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O78,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O198,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O318,'delta fullnet data (TIO ext)'!O438)))","v":314806},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P78,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P198,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P318,'delta fullnet data (TIO ext)'!P438)))","v":328949},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q78,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q198,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q318,'delta fullnet data (TIO ext)'!Q438)))","v":330688},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R78,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R198,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R318,'delta fullnet data (TIO ext)'!R438)))","v":330886},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S78,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S198,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S318,'delta fullnet data (TIO ext)'!S438)))","v":330706},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T78,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T198,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T318,'delta fullnet data (TIO ext)'!T438)))","v":330886},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U78,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U198,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U318,'delta fullnet data (TIO ext)'!U438)))","v":0},252738.65555555551,323241.04927536234,344023.10000000003,302978.66666666669,324814.33333333331,330826,{"$f":"HLOOKUP($AB$3,$V565:$AA581,16,FALSE)","v":302978.66666666669},{"$f":"HLOOKUP($AC$3,$V565:$AA581,16,FALSE)","v":344023.10000000003}]
["National","National total fare revenue (total):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C566:C580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C566:C580)-C567-C574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!C574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!C567,0))))))","v":252973977.26000002},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D566:D580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D566:D580)-D567-D574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!D574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!D567,0))))))","v":274810661.81753623},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E566:E580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E566:E580)-E567-E574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!E574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!E567,0))))))","v":292360696.5065217},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F566:F580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F566:F580)-F567-F574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!F574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!F567,0))))))","v":304094036.80652177},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G566:G580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G566:G580)-G567-G574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!G574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!G567,0))))))","v":318553683.43999994},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H566:H580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H566:H580)-H567-H574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!H574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!H567,0))))))","v":348164372.12739128},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I566:I580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I566:I580)-I567-I574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!I574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!I567,0))))))","v":369141919.5},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J566:J580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J566:J580)-J567-J574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!J574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!J567,0))))))","v":366690631.19221091},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K566:K580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K566:K580)-K567-K574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!K574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!K567,0))))))","v":375981115.80276102},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L566:L580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L566:L580)-L567-L574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!L574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!L567,0))))))","v":377134053.66725689},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M566:M580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M566:M580)-M567-M574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!M574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!M567,0))))))","v":395010300.75463718},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N566:N580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N566:N580)-N567-N574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!N574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!N567,0))))))","v":413323161.09187448},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O566:O580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O566:O580)-O567-O574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!O574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!O567,0))))))","v":434251090.07735443},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P566:P580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P566:P580)-P567-P574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!P574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!P567,0))))))","v":451991315.65224791},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q566:Q580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q566:Q580)-Q567-Q574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Q574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Q567,0))))))","v":480607992.01280546},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R566:R580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R566:R580)-R567-R574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!R574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!R567,0))))))","v":511748768.69778514},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S566:S580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S566:S580)-S567-S574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!S574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!S567,0))))))","v":493953749},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T566:T580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T566:T580)-T567-T574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!T574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!T567,0))))))","v":521056416},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U566:U580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U566:U580)-U567-U574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!U574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!U567,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V566:V580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V566:V580)-V567-V574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!V574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!V567,0))))))","v":273381778.52801931},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W566:W580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W566:W580)-W567-W574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!W574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!W567,0))))))","v":323604030.79130441},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X566:X580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X566:X580)-X567-X574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!X574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!X567,0))))))","v":370604555.49832392},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y566:Y580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y566:Y580)-Y567-Y574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Y574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Y567,0))))))","v":395155838.50458944},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z566:Z580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z566:Z580)-Z567-Z574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Z574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Z567,0))))))","v":455616799.24746931},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA566:AA580),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA566:AA580)-AA567-AA574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!AA574,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!AA567,0))))))","v":508919644.56592834},{"$f":"HLOOKUP($AB$3,$V565:$AA581,17,FALSE)","v":395155838.50458944},{"$f":"HLOOKUP($AC$3,$V565:$AA581,17,FALSE)","v":370604555.49832392}]
[null,{"$f":"VLOOKUP($B$484,$A566:$AB581,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C80,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C200,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C320,'delta fullnet data (TIO ext)'!C440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D80,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D200,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D320,'delta fullnet data (TIO ext)'!D440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E80,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E200,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E320,'delta fullnet data (TIO ext)'!E440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F80,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F200,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F320,'delta fullnet data (TIO ext)'!F440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G80,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G200,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G320,'delta fullnet data (TIO ext)'!G440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H80,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H200,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H320,'delta fullnet data (TIO ext)'!H440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I80,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I200,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I320,'delta fullnet data (TIO ext)'!I440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J80,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J200,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J320,'delta fullnet data (TIO ext)'!J440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K80,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K200,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K320,'delta fullnet data (TIO ext)'!K440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L80,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L200,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L320,'delta fullnet data (TIO ext)'!L440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M80,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M200,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M320,'delta fullnet data (TIO ext)'!M440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N80,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N200,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N320,'delta fullnet data (TIO ext)'!N440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O80,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O200,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O320,'delta fullnet data (TIO ext)'!O440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P80,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P200,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P320,'delta fullnet data (TIO ext)'!P440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q80,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q200,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q320,'delta fullnet data (TIO ext)'!Q440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R80,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R200,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R320,'delta fullnet data (TIO ext)'!R440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S80,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S200,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S320,'delta fullnet data (TIO ext)'!S440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T80,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T200,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T320,'delta fullnet data (TIO ext)'!T440)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U80,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U200,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U320,'delta fullnet data (TIO ext)'!U440)))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A566:$AB581,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A566:$AB581,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A566:$AB581,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A566:$AB581,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A566:$AB581,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A566:$AB581,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A566:$AB581,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A566:$AC581,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B582","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB582","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC582","v":{"$error":"#N/A"}}]
[null,{"$f":"B582","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C82,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C202,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C322,'delta fullnet data (TIO ext)'!C442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D82,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D202,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D322,'delta fullnet data (TIO ext)'!D442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E82,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E202,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E322,'delta fullnet data (TIO ext)'!E442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F82,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F202,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F322,'delta fullnet data (TIO ext)'!F442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G82,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G202,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G322,'delta fullnet data (TIO ext)'!G442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H82,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H202,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H322,'delta fullnet data (TIO ext)'!H442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I82,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I202,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I322,'delta fullnet data (TIO ext)'!I442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J82,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J202,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J322,'delta fullnet data (TIO ext)'!J442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K82,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K202,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K322,'delta fullnet data (TIO ext)'!K442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L82,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L202,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L322,'delta fullnet data (TIO ext)'!L442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M82,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M202,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M322,'delta fullnet data (TIO ext)'!M442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N82,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N202,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N322,'delta fullnet data (TIO ext)'!N442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O82,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O202,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O322,'delta fullnet data (TIO ext)'!O442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P82,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P202,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P322,'delta fullnet data (TIO ext)'!P442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q82,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q202,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q322,'delta fullnet data (TIO ext)'!Q442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R82,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R202,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R322,'delta fullnet data (TIO ext)'!R442)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S82,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S202,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S322,'delta fullnet data (TIO ext)'!S442)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T82,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T202,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T322,'delta fullnet data (TIO ext)'!T442)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U82,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U202,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U322,'delta fullnet data (TIO ext)'!U442)))","v":0},{"$f":"AVERAGE(C584:E584)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F584:H584)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I584:K584)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L584:N584)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(O584:Q584)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(R584:T584)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AB$3,$V565:$AA584,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AC$3,$V565:$AA584,20,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!B83,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!B203,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!B323,'delta fullnet data (TIO ext)'!B443)))","v":"NETWORK SERVICE EXPENDITURE (NET)"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S565","v":"2025/26"},{"$f":"T565","v":"2026/27"},{"$f":"U565","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y565","v":"2018-21"},{"$f":"Z565","v":"2021-24"},{"$f":"AA565","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland services expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C84,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C204,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C324,'delta fullnet data (TIO ext)'!C444)))","v":838250},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D84,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D204,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D324,'delta fullnet data (TIO ext)'!D444)))","v":663254},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E84,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E204,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E324,'delta fullnet data (TIO ext)'!E444)))","v":798508},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F84,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F204,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F324,'delta fullnet data (TIO ext)'!F444)))","v":704085},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G84,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G204,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G324,'delta fullnet data (TIO ext)'!G444)))","v":818035},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H84,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H204,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H324,'delta fullnet data (TIO ext)'!H444)))","v":847966},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I84,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I204,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I324,'delta fullnet data (TIO ext)'!I444)))","v":962787},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J84,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J204,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J324,'delta fullnet data (TIO ext)'!J444)))","v":1219783},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K84,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K204,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K324,'delta fullnet data (TIO ext)'!K444)))","v":1751148.1481481481},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L84,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L204,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L324,'delta fullnet data (TIO ext)'!L444)))","v":1243996},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M84,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M204,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M324,'delta fullnet data (TIO ext)'!M444)))","v":1262171},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N84,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N204,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N324,'delta fullnet data (TIO ext)'!N444)))","v":1351502},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O84,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O204,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O324,'delta fullnet data (TIO ext)'!O444)))","v":1414031},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P84,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P204,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P324,'delta fullnet data (TIO ext)'!P444)))","v":1407560},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q84,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q204,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q324,'delta fullnet data (TIO ext)'!Q444)))","v":1401026},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R84,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R204,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R324,'delta fullnet data (TIO ext)'!R444)))","v":1305437},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S84,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S204,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S324,'delta fullnet data (TIO ext)'!S444)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T84,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T204,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T324,'delta fullnet data (TIO ext)'!T444)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U84,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U204,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U324,'delta fullnet data (TIO ext)'!U444)))","v":0},{"$f":"AVERAGE(C586:E586)","v":766670.66666666663},{"$f":"AVERAGE(F586:H586)","v":790028.66666666663},{"$f":"AVERAGE(I586:K586)","v":1311239.3827160494},{"$f":"AVERAGE(L586:N586)","v":1285889.6666666667},{"$f":"AVERAGE(O586:Q586)","v":1407539},{"$f":"AVERAGE(R586:T586)","v":435145.66666666669},{"$f":"HLOOKUP($AB$3,$V585:$AA601,2,FALSE)","v":1285889.6666666667},{"$f":"HLOOKUP($AC$3,$V585:$AA601,2,FALSE)","v":1311239.3827160494}]
["Auckland","Auckland services expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C85,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C205,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C325,'delta fullnet data (TIO ext)'!C445)))","v":176029389},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D85,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D205,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D325,'delta fullnet data (TIO ext)'!D445)))","v":175571927},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E85,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E205,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E325,'delta fullnet data (TIO ext)'!E445)))","v":217219447.58130285},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F85,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F205,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F325,'delta fullnet data (TIO ext)'!F445)))","v":206952546},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G85,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G205,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G325,'delta fullnet data (TIO ext)'!G445)))","v":223607783},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H85,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H205,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H325,'delta fullnet data (TIO ext)'!H445)))","v":220738348},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I85,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I205,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I325,'delta fullnet data (TIO ext)'!I445)))","v":217594928},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J85,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J205,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J325,'delta fullnet data (TIO ext)'!J445)))","v":236459218},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K85,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K205,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K325,'delta fullnet data (TIO ext)'!K445)))","v":296204690},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L85,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L205,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L325,'delta fullnet data (TIO ext)'!L445)))","v":303208674},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M85,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M205,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M325,'delta fullnet data (TIO ext)'!M445)))","v":303457099},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N85,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N205,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N325,'delta fullnet data (TIO ext)'!N445)))","v":308812451},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O85,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O205,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O325,'delta fullnet data (TIO ext)'!O445)))","v":321188248},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P85,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P205,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P325,'delta fullnet data (TIO ext)'!P445)))","v":324332679},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q85,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q205,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q325,'delta fullnet data (TIO ext)'!Q445)))","v":339739263},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R85,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R205,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R325,'delta fullnet data (TIO ext)'!R445)))","v":334733213},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S85,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S205,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S325,'delta fullnet data (TIO ext)'!S445)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T85,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T205,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T325,'delta fullnet data (TIO ext)'!T445)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U85,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U205,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U325,'delta fullnet data (TIO ext)'!U445)))","v":0},189606921.19376764,217099559,250086278.66666666,305159408,328420063.33333331,111577737.66666667,{"$f":"HLOOKUP($AB$3,$V585:$AA601,3,FALSE)","v":305159408},{"$f":"HLOOKUP($AC$3,$V585:$AA601,3,FALSE)","v":250086278.66666666}]
["Waikato","Waikato services expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C86,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C206,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C326,'delta fullnet data (TIO ext)'!C446)))","v":14083062.999999998},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D86,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D206,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D326,'delta fullnet data (TIO ext)'!D446)))","v":14480623.000000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E86,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E206,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E326,'delta fullnet data (TIO ext)'!E446)))","v":14835240},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F86,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F206,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F326,'delta fullnet data (TIO ext)'!F446)))","v":13369351},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G86,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G206,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G326,'delta fullnet data (TIO ext)'!G446)))","v":13120738},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H86,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H206,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H326,'delta fullnet data (TIO ext)'!H446)))","v":13278956},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I86,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I206,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I326,'delta fullnet data (TIO ext)'!I446)))","v":13786117},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J86,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J206,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J326,'delta fullnet data (TIO ext)'!J446)))","v":14362416},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K86,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K206,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K326,'delta fullnet data (TIO ext)'!K446)))","v":14500000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L86,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L206,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L326,'delta fullnet data (TIO ext)'!L446)))","v":15163210},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M86,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M206,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M326,'delta fullnet data (TIO ext)'!M446)))","v":15580199},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N86,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N206,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N326,'delta fullnet data (TIO ext)'!N446)))","v":16008654},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O86,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O206,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O326,'delta fullnet data (TIO ext)'!O446)))","v":16448892},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P86,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P206,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P326,'delta fullnet data (TIO ext)'!P446)))","v":16901237},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q86,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q206,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q326,'delta fullnet data (TIO ext)'!Q446)))","v":17366021},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R86,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R206,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R326,'delta fullnet data (TIO ext)'!R446)))","v":17843586},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S86,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S206,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S326,'delta fullnet data (TIO ext)'!S446)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T86,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T206,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T326,'delta fullnet data (TIO ext)'!T446)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U86,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U206,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U326,'delta fullnet data (TIO ext)'!U446)))","v":0},14466308.666666666,13256348.333333334,14216177.666666666,15584021,16905383.333333332,5947862,{"$f":"HLOOKUP($AB$3,$V585:$AA601,4,FALSE)","v":15584021},{"$f":"HLOOKUP($AC$3,$V585:$AA601,4,FALSE)","v":14216177.666666666}]
["Bay of Plenty","Bay of Plenty services expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C87,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C207,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C327,'delta fullnet data (TIO ext)'!C447)))","v":8190730.0000000009},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D87,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D207,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D327,'delta fullnet data (TIO ext)'!D447)))","v":8049601.0000000009},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E87,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E207,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E327,'delta fullnet data (TIO ext)'!E447)))","v":8500029.9999999981},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F87,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F207,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F327,'delta fullnet data (TIO ext)'!F447)))","v":8464399},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G87,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G207,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G327,'delta fullnet data (TIO ext)'!G447)))","v":9409311},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H87,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H207,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H327,'delta fullnet data (TIO ext)'!H447)))","v":11048879},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I87,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I207,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I327,'delta fullnet data (TIO ext)'!I447)))","v":10988960.000000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J87,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J207,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J327,'delta fullnet data (TIO ext)'!J447)))","v":10891357},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K87,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K207,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K327,'delta fullnet data (TIO ext)'!K447)))","v":11218125.000000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L87,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L207,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L327,'delta fullnet data (TIO ext)'!L447)))","v":11231875.000000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M87,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M207,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M327,'delta fullnet data (TIO ext)'!M447)))","v":11232939.000000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N87,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N207,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N327,'delta fullnet data (TIO ext)'!N447)))","v":11234032.000000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O87,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O207,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O327,'delta fullnet data (TIO ext)'!O447)))","v":11235143.000000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P87,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P207,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P327,'delta fullnet data (TIO ext)'!P447)))","v":11236335.000000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q87,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q207,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q327,'delta fullnet data (TIO ext)'!Q447)))","v":11237551.000000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R87,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R207,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R327,'delta fullnet data (TIO ext)'!R447)))","v":11238848.000000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S87,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S207,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S327,'delta fullnet data (TIO ext)'!S447)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T87,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T207,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T327,'delta fullnet data (TIO ext)'!T447)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U87,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U207,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U327,'delta fullnet data (TIO ext)'!U447)))","v":0},8246787,9640863,11032814,11232948.66666667,11236343.000000002,3746282.6666666674,{"$f":"HLOOKUP($AB$3,$V585:$AA601,5,FALSE)","v":11232948.66666667},{"$f":"HLOOKUP($AC$3,$V585:$AA601,5,FALSE)","v":11032814}]
["Gisborne","Gisborne services expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C88,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C208,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C328,'delta fullnet data (TIO ext)'!C448)))","v":229255},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D88,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D208,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D328,'delta fullnet data (TIO ext)'!D448)))","v":239551},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E88,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E208,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E328,'delta fullnet data (TIO ext)'!E448)))","v":275854},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F88,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F208,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F328,'delta fullnet data (TIO ext)'!F448)))","v":270631},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G88,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G208,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G328,'delta fullnet data (TIO ext)'!G448)))","v":259571.00000000003},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H88,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H208,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H328,'delta fullnet data (TIO ext)'!H448)))","v":276383},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I88,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I208,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I328,'delta fullnet data (TIO ext)'!I448)))","v":380000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J88,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J208,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J328,'delta fullnet data (TIO ext)'!J448)))","v":370977},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K88,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K208,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K328,'delta fullnet data (TIO ext)'!K448)))","v":365336.50793650793},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L88,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L208,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L328,'delta fullnet data (TIO ext)'!L448)))","v":480000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M88,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M208,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M328,'delta fullnet data (TIO ext)'!M448)))","v":490560},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N88,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N208,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N328,'delta fullnet data (TIO ext)'!N448)))","v":501360},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O88,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O208,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O328,'delta fullnet data (TIO ext)'!O448)))","v":490322},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P88,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P208,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P328,'delta fullnet data (TIO ext)'!P448)))","v":494837},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q88,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q208,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q328,'delta fullnet data (TIO ext)'!Q448)))","v":499435},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R88,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R208,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R328,'delta fullnet data (TIO ext)'!R448)))","v":504738},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S88,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S208,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S328,'delta fullnet data (TIO ext)'!S448)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T88,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T208,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T328,'delta fullnet data (TIO ext)'!T448)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U88,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U208,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U328,'delta fullnet data (TIO ext)'!U448)))","v":0},248220,268861.66666666669,372104.50264550262,490640,494864.66666666669,168246,{"$f":"HLOOKUP($AB$3,$V585:$AA601,6,FALSE)","v":490640},{"$f":"HLOOKUP($AC$3,$V585:$AA601,6,FALSE)","v":372104.50264550262}]
["Hawkes Bay","Hawkes Bay services expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C89,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C209,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C329,'delta fullnet data (TIO ext)'!C449)))","v":1775918},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D89,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D209,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D329,'delta fullnet data (TIO ext)'!D449)))","v":1848286},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E89,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E209,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E329,'delta fullnet data (TIO ext)'!E449)))","v":3015090},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F89,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F209,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F329,'delta fullnet data (TIO ext)'!F449)))","v":3035156},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G89,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G209,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G329,'delta fullnet data (TIO ext)'!G449)))","v":2590776},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H89,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H209,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H329,'delta fullnet data (TIO ext)'!H449)))","v":2351952},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I89,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I209,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I329,'delta fullnet data (TIO ext)'!I449)))","v":2389626},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J89,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J209,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J329,'delta fullnet data (TIO ext)'!J449)))","v":2105364},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K89,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K209,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K329,'delta fullnet data (TIO ext)'!K449)))","v":1980000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L89,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L209,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L329,'delta fullnet data (TIO ext)'!L449)))","v":2260000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M89,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M209,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M329,'delta fullnet data (TIO ext)'!M449)))","v":2322000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N89,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N209,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N329,'delta fullnet data (TIO ext)'!N449)))","v":2370666},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O89,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O209,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O329,'delta fullnet data (TIO ext)'!O449)))","v":2439200},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P89,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P209,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P329,'delta fullnet data (TIO ext)'!P449)))","v":2512400},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q89,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q209,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q329,'delta fullnet data (TIO ext)'!Q449)))","v":2587800},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R89,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R209,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R329,'delta fullnet data (TIO ext)'!R449)))","v":2665400},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S89,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S209,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S329,'delta fullnet data (TIO ext)'!S449)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T89,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T209,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T329,'delta fullnet data (TIO ext)'!T449)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U89,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U209,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U329,'delta fullnet data (TIO ext)'!U449)))","v":0},2213098,2659294.6666666665,2158330,2317555.3333333335,2513133.3333333335,888466.66666666663,{"$f":"HLOOKUP($AB$3,$V585:$AA601,7,FALSE)","v":2317555.3333333335},{"$f":"HLOOKUP($AC$3,$V585:$AA601,7,FALSE)","v":2158330}]
["Taranaki","Taranaki services expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C90,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C210,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C330,'delta fullnet data (TIO ext)'!C450)))","v":857889},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D90,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D210,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D330,'delta fullnet data (TIO ext)'!D450)))","v":1542589},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E90,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E210,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E330,'delta fullnet data (TIO ext)'!E450)))","v":1606172},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F90,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F210,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F330,'delta fullnet data (TIO ext)'!F450)))","v":1629983},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G90,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G210,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G330,'delta fullnet data (TIO ext)'!G450)))","v":1733449},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H90,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H210,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H330,'delta fullnet data (TIO ext)'!H450)))","v":1743229},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I90,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I210,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I330,'delta fullnet data (TIO ext)'!I450)))","v":1758485},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J90,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J210,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J330,'delta fullnet data (TIO ext)'!J450)))","v":1843003},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K90,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K210,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K330,'delta fullnet data (TIO ext)'!K450)))","v":1900000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L90,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L210,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L330,'delta fullnet data (TIO ext)'!L450)))","v":2061900},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M90,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M210,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M330,'delta fullnet data (TIO ext)'!M450)))","v":2103300},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N90,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N210,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N330,'delta fullnet data (TIO ext)'!N450)))","v":2148500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O90,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O210,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O330,'delta fullnet data (TIO ext)'!O450)))","v":2500000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P90,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P210,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P330,'delta fullnet data (TIO ext)'!P450)))","v":2550000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q90,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q210,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q330,'delta fullnet data (TIO ext)'!Q450)))","v":2600000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R90,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R210,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R330,'delta fullnet data (TIO ext)'!R450)))","v":2650000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S90,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S210,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S330,'delta fullnet data (TIO ext)'!S450)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T90,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T210,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T330,'delta fullnet data (TIO ext)'!T450)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U90,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U210,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U330,'delta fullnet data (TIO ext)'!U450)))","v":0},1335550,1702220.3333333333,1833829.3333333333,2104566.6666666665,2550000,883333.33333333337,{"$f":"HLOOKUP($AB$3,$V585:$AA601,8,FALSE)","v":2104566.6666666665},{"$f":"HLOOKUP($AC$3,$V585:$AA601,8,FALSE)","v":1833829.3333333333}]
["Manawatu-Wanganui","Manawatu-Wanganui services expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C91,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C211,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C331,'delta fullnet data (TIO ext)'!C451)))","v":2832797},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D91,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D211,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D331,'delta fullnet data (TIO ext)'!D451)))","v":3099952},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E91,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E211,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E331,'delta fullnet data (TIO ext)'!E451)))","v":3075420},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F91,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F211,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F331,'delta fullnet data (TIO ext)'!F451)))","v":2984479},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G91,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G211,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G331,'delta fullnet data (TIO ext)'!G451)))","v":2931942},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H91,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H211,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H331,'delta fullnet data (TIO ext)'!H451)))","v":3053440},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I91,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I211,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I331,'delta fullnet data (TIO ext)'!I451)))","v":3166588},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J91,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J211,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J331,'delta fullnet data (TIO ext)'!J451)))","v":3343901},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K91,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K211,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K331,'delta fullnet data (TIO ext)'!K451)))","v":3300000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L91,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L211,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L331,'delta fullnet data (TIO ext)'!L451)))","v":3454567},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M91,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M211,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M331,'delta fullnet data (TIO ext)'!M451)))","v":3589423},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N91,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N211,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N331,'delta fullnet data (TIO ext)'!N451)))","v":3618821},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O91,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O211,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O331,'delta fullnet data (TIO ext)'!O451)))","v":3818821},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P91,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P211,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P331,'delta fullnet data (TIO ext)'!P451)))","v":3895197},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q91,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q211,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q331,'delta fullnet data (TIO ext)'!Q451)))","v":3973101},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R91,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R211,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R331,'delta fullnet data (TIO ext)'!R451)))","v":4052563},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S91,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S211,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S331,'delta fullnet data (TIO ext)'!S451)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T91,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T211,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T331,'delta fullnet data (TIO ext)'!T451)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U91,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U211,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U331,'delta fullnet data (TIO ext)'!U451)))","v":0},3002723,2989953.6666666665,3270163,3554270.3333333335,3895706.3333333335,1350854.3333333333,{"$f":"HLOOKUP($AB$3,$V585:$AA601,9,FALSE)","v":3554270.3333333335},{"$f":"HLOOKUP($AC$3,$V585:$AA601,9,FALSE)","v":3270163}]
["Wellington","Wellington services expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C92,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C212,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C332,'delta fullnet data (TIO ext)'!C452)))","v":73282779},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D92,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D212,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D332,'delta fullnet data (TIO ext)'!D452)))","v":75157124.151355416},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E92,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E212,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E332,'delta fullnet data (TIO ext)'!E452)))","v":86377064.488954246},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F92,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F212,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F332,'delta fullnet data (TIO ext)'!F452)))","v":75211242},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G92,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G212,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G332,'delta fullnet data (TIO ext)'!G452)))","v":78377915},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H92,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H212,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H332,'delta fullnet data (TIO ext)'!H452)))","v":82699586},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I92,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I212,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I332,'delta fullnet data (TIO ext)'!I452)))","v":86219542},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J92,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J212,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J332,'delta fullnet data (TIO ext)'!J452)))","v":94773646},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K92,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K212,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K332,'delta fullnet data (TIO ext)'!K452)))","v":114752204.78186898},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L92,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L212,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L332,'delta fullnet data (TIO ext)'!L452)))","v":106781171},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M92,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M212,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M332,'delta fullnet data (TIO ext)'!M452)))","v":104377470},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N92,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N212,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N332,'delta fullnet data (TIO ext)'!N452)))","v":103970750},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O92,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O212,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O332,'delta fullnet data (TIO ext)'!O452)))","v":111995899},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P92,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P212,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P332,'delta fullnet data (TIO ext)'!P452)))","v":108864863},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q92,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q212,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q332,'delta fullnet data (TIO ext)'!Q452)))","v":111726696},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R92,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R212,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R332,'delta fullnet data (TIO ext)'!R452)))","v":114878795},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S92,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S212,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S332,'delta fullnet data (TIO ext)'!S452)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T92,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T212,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T332,'delta fullnet data (TIO ext)'!T452)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U92,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U212,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U332,'delta fullnet data (TIO ext)'!U452)))","v":0},78272322.546769887,78762914.333333328,98581797.593956336,105043130.33333333,110862486,38292931.666666664,{"$f":"HLOOKUP($AB$3,$V585:$AA601,10,FALSE)","v":105043130.33333333},{"$f":"HLOOKUP($AC$3,$V585:$AA601,10,FALSE)","v":98581797.593956336}]
["Marlborough","Marlborough services expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C93,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C213,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C333,'delta fullnet data (TIO ext)'!C453)))","v":96986},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D93,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D213,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D333,'delta fullnet data (TIO ext)'!D453)))","v":97451},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E93,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E213,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E333,'delta fullnet data (TIO ext)'!E453)))","v":82802},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F93,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F213,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F333,'delta fullnet data (TIO ext)'!F453)))","v":79173},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G93,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G213,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G333,'delta fullnet data (TIO ext)'!G453)))","v":82873},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H93,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H213,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H333,'delta fullnet data (TIO ext)'!H453)))","v":108064},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I93,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I213,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I333,'delta fullnet data (TIO ext)'!I453)))","v":82795},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J93,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J213,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J333,'delta fullnet data (TIO ext)'!J453)))","v":96368},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K93,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K213,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K333,'delta fullnet data (TIO ext)'!K453)))","v":125000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L93,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L213,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L333,'delta fullnet data (TIO ext)'!L453)))","v":130000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M93,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M213,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M333,'delta fullnet data (TIO ext)'!M453)))","v":130000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N93,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N213,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N333,'delta fullnet data (TIO ext)'!N453)))","v":130000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O93,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O213,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O333,'delta fullnet data (TIO ext)'!O453)))","v":160000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P93,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P213,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P333,'delta fullnet data (TIO ext)'!P453)))","v":160000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q93,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q213,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q333,'delta fullnet data (TIO ext)'!Q453)))","v":160000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R93,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R213,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R333,'delta fullnet data (TIO ext)'!R453)))","v":160000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S93,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S213,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S333,'delta fullnet data (TIO ext)'!S453)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T93,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T213,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T333,'delta fullnet data (TIO ext)'!T453)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U93,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U213,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U333,'delta fullnet data (TIO ext)'!U453)))","v":0},92413,90036.666666666672,101387.66666666667,130000,160000,53333.333333333336,{"$f":"HLOOKUP($AB$3,$V585:$AA601,11,FALSE)","v":130000},{"$f":"HLOOKUP($AC$3,$V585:$AA601,11,FALSE)","v":101387.66666666667}]
["Nelson","Nelson services expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C94,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C214,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C334,'delta fullnet data (TIO ext)'!C454)))","v":263284.99999999994},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D94,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D214,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D334,'delta fullnet data (TIO ext)'!D454)))","v":246355},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E94,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E214,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E334,'delta fullnet data (TIO ext)'!E454)))","v":342724},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F94,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F214,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F334,'delta fullnet data (TIO ext)'!F454)))","v":492414.99999999994},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G94,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G214,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G334,'delta fullnet data (TIO ext)'!G454)))","v":570915},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H94,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H214,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H334,'delta fullnet data (TIO ext)'!H454)))","v":403236},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I94,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I214,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I334,'delta fullnet data (TIO ext)'!I454)))","v":575789},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J94,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J214,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J334,'delta fullnet data (TIO ext)'!J454)))","v":724417},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K94,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K214,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K334,'delta fullnet data (TIO ext)'!K454)))","v":617810.60424169665},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L94,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L214,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L334,'delta fullnet data (TIO ext)'!L454)))","v":794000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M94,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M214,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M334,'delta fullnet data (TIO ext)'!M454)))","v":870292},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N94,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N214,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N334,'delta fullnet data (TIO ext)'!N454)))","v":855960},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O94,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O214,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O334,'delta fullnet data (TIO ext)'!O454)))","v":781470},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P94,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P214,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P334,'delta fullnet data (TIO ext)'!P454)))","v":802251},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q94,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q214,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q334,'delta fullnet data (TIO ext)'!Q454)))","v":823670},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R94,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R214,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R334,'delta fullnet data (TIO ext)'!R454)))","v":845725},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S94,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S214,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S334,'delta fullnet data (TIO ext)'!S454)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T94,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T214,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T334,'delta fullnet data (TIO ext)'!T454)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U94,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U214,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U334,'delta fullnet data (TIO ext)'!U454)))","v":0},284121.33333333331,488855.33333333331,639338.86808056559,840084,802463.66666666663,281908.33333333331,{"$f":"HLOOKUP($AB$3,$V585:$AA601,12,FALSE)","v":840084},{"$f":"HLOOKUP($AC$3,$V585:$AA601,12,FALSE)","v":639338.86808056559}]
["Canterbury","Canterbury services expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C95,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C215,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C335,'delta fullnet data (TIO ext)'!C455)))","v":30573607},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D95,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D215,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D335,'delta fullnet data (TIO ext)'!D455)))","v":31177108},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E95,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E215,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E335,'delta fullnet data (TIO ext)'!E455)))","v":34457982.000000007},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F95,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F215,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F335,'delta fullnet data (TIO ext)'!F455)))","v":33642966},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G95,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G215,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G335,'delta fullnet data (TIO ext)'!G455)))","v":32050365},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H95,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H215,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H335,'delta fullnet data (TIO ext)'!H455)))","v":32252837},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I95,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I215,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I335,'delta fullnet data (TIO ext)'!I455)))","v":32973580},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J95,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J215,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J335,'delta fullnet data (TIO ext)'!J455)))","v":34502478},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K95,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K215,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K335,'delta fullnet data (TIO ext)'!K455)))","v":34474827},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L95,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L215,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L335,'delta fullnet data (TIO ext)'!L455)))","v":38926130},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M95,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M215,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M335,'delta fullnet data (TIO ext)'!M455)))","v":39490995},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N95,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N215,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N335,'delta fullnet data (TIO ext)'!N455)))","v":39525245},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O95,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O215,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O335,'delta fullnet data (TIO ext)'!O455)))","v":40326574},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P95,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P215,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P335,'delta fullnet data (TIO ext)'!P455)))","v":41939637},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q95,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q215,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q335,'delta fullnet data (TIO ext)'!Q455)))","v":43617223},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R95,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R215,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R335,'delta fullnet data (TIO ext)'!R455)))","v":45361911},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S95,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S215,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S335,'delta fullnet data (TIO ext)'!S455)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T95,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T215,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T335,'delta fullnet data (TIO ext)'!T455)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U95,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U215,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U335,'delta fullnet data (TIO ext)'!U455)))","v":0},32069565.666666668,32648722.666666668,33983628.333333336,39314123.333333336,41961144.666666664,15120637,{"$f":"HLOOKUP($AB$3,$V585:$AA601,13,FALSE)","v":39314123.333333336},{"$f":"HLOOKUP($AC$3,$V585:$AA601,13,FALSE)","v":33983628.333333336}]
["West Coast","West Coast services expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C96,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C216,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C336,'delta fullnet data (TIO ext)'!C456)))","v":72375},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D96,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D216,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D336,'delta fullnet data (TIO ext)'!D456)))","v":70175},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E96,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E216,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E336,'delta fullnet data (TIO ext)'!E456)))","v":79682},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F96,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F216,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F336,'delta fullnet data (TIO ext)'!F456)))","v":62564.000000000007},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G96,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G216,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G336,'delta fullnet data (TIO ext)'!G456)))","v":109791},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H96,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H216,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H336,'delta fullnet data (TIO ext)'!H456)))","v":88708},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I96,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I216,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I336,'delta fullnet data (TIO ext)'!I456)))","v":88619},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J96,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J216,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J336,'delta fullnet data (TIO ext)'!J456)))","v":92871},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K96,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K216,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K336,'delta fullnet data (TIO ext)'!K456)))","v":95725.396825396834},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L96,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L216,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L336,'delta fullnet data (TIO ext)'!L456)))","v":86500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M96,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M216,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M336,'delta fullnet data (TIO ext)'!M456)))","v":86500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N96,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N216,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N336,'delta fullnet data (TIO ext)'!N456)))","v":86500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O96,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O216,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O336,'delta fullnet data (TIO ext)'!O456)))","v":93820},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P96,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P216,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P336,'delta fullnet data (TIO ext)'!P456)))","v":93966},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q96,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q216,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q336,'delta fullnet data (TIO ext)'!Q456)))","v":94116},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R96,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R216,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R336,'delta fullnet data (TIO ext)'!R456)))","v":94268},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S96,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S216,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S336,'delta fullnet data (TIO ext)'!S456)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T96,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T216,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T336,'delta fullnet data (TIO ext)'!T456)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U96,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U216,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U336,'delta fullnet data (TIO ext)'!U456)))","v":0},74077.333333333328,87021,92405.132275132273,86500,93967.333333333328,31422.666666666668,{"$f":"HLOOKUP($AB$3,$V585:$AA601,14,FALSE)","v":86500},{"$f":"HLOOKUP($AC$3,$V585:$AA601,14,FALSE)","v":92405.132275132273}]
["Otago","Otago services expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C97,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C217,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C337,'delta fullnet data (TIO ext)'!C457)))","v":4088080},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D97,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D217,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D337,'delta fullnet data (TIO ext)'!D457)))","v":5100770},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E97,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E217,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E337,'delta fullnet data (TIO ext)'!E457)))","v":6280180},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F97,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F217,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F337,'delta fullnet data (TIO ext)'!F457)))","v":6143111},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G97,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G217,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G337,'delta fullnet data (TIO ext)'!G457)))","v":5328747},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H97,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H217,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H337,'delta fullnet data (TIO ext)'!H457)))","v":6128746},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I97,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I217,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I337,'delta fullnet data (TIO ext)'!I457)))","v":4983176},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J97,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J217,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J337,'delta fullnet data (TIO ext)'!J457)))","v":7081310},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K97,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K217,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K337,'delta fullnet data (TIO ext)'!K457)))","v":10710818},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L97,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L217,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L337,'delta fullnet data (TIO ext)'!L457)))","v":11661161},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M97,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M217,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M337,'delta fullnet data (TIO ext)'!M457)))","v":11463720},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N97,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N217,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N337,'delta fullnet data (TIO ext)'!N457)))","v":11410956},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O97,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O217,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O337,'delta fullnet data (TIO ext)'!O457)))","v":16832943},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P97,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P217,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P337,'delta fullnet data (TIO ext)'!P457)))","v":16879142},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q97,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q217,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q337,'delta fullnet data (TIO ext)'!Q457)))","v":17385609},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R97,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R217,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R337,'delta fullnet data (TIO ext)'!R457)))","v":17908430},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S97,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S217,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S337,'delta fullnet data (TIO ext)'!S457)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T97,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T217,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T337,'delta fullnet data (TIO ext)'!T457)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U97,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U217,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U337,'delta fullnet data (TIO ext)'!U457)))","v":0},5156343.333333333,5866868,7591768,11511945.666666666,17032564.666666668,5969476.666666667,{"$f":"HLOOKUP($AB$3,$V585:$AA601,15,FALSE)","v":11511945.666666666},{"$f":"HLOOKUP($AC$3,$V585:$AA601,15,FALSE)","v":7591768}]
["Southland","Southland services expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C98,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C218,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C338,'delta fullnet data (TIO ext)'!C458)))","v":1437024},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D98,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D218,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D338,'delta fullnet data (TIO ext)'!D458)))","v":1491424},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E98,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E218,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E338,'delta fullnet data (TIO ext)'!E458)))","v":1603858},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F98,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F218,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F338,'delta fullnet data (TIO ext)'!F458)))","v":1187277},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G98,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G218,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G338,'delta fullnet data (TIO ext)'!G458)))","v":942723},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H98,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H218,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H338,'delta fullnet data (TIO ext)'!H458)))","v":845628},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I98,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I218,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I338,'delta fullnet data (TIO ext)'!I458)))","v":725752},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J98,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J218,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J338,'delta fullnet data (TIO ext)'!J458)))","v":751398},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K98,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K218,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K338,'delta fullnet data (TIO ext)'!K458)))","v":950000.00000000012},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L98,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L218,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L338,'delta fullnet data (TIO ext)'!L458)))","v":964940},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M98,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M218,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M338,'delta fullnet data (TIO ext)'!M458)))","v":989064},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N98,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N218,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N338,'delta fullnet data (TIO ext)'!N458)))","v":1118853},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O98,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O218,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O338,'delta fullnet data (TIO ext)'!O458)))","v":1148311},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P98,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P218,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P338,'delta fullnet data (TIO ext)'!P458)))","v":1177019},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q98,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q218,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q338,'delta fullnet data (TIO ext)'!Q458)))","v":1206445},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R98,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R218,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R338,'delta fullnet data (TIO ext)'!R458)))","v":1236606},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S98,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S218,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S338,'delta fullnet data (TIO ext)'!S458)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T98,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T218,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T338,'delta fullnet data (TIO ext)'!T458)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U98,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U218,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U338,'delta fullnet data (TIO ext)'!U458)))","v":0},1510768.6666666667,991876,809050,1024285.6666666666,1177258.3333333333,412202,{"$f":"HLOOKUP($AB$3,$V585:$AA601,16,FALSE)","v":1024285.6666666666},{"$f":"HLOOKUP($AC$3,$V585:$AA601,16,FALSE)","v":809050}]
["National","National total services expenditure (net):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C586:C600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C586:C600)-C587-C594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!C594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!C587,0))))))","v":314651427},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D586:D600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D586:D600)-D587-D594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!D594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!D587,0))))))","v":318836190.15135539},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E586:E600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E586:E600)-E587-E594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!E594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!E587,0))))))","v":378550054.07025707},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F586:F600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F586:F600)-F587-F594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!F594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!F587,0))))))","v":354229378},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G586:G600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G586:G600)-G587-G594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!G594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!G587,0))))))","v":371934934},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H586:H600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H586:H600)-H587-H594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!H594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!H587,0))))))","v":375865958},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I586:I600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I586:I600)-I587-I594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!I594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!I587,0))))))","v":376676744},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J586:J600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J586:J600)-J587-J594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!J594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!J587,0))))))","v":408618507},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K586:K600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K586:K600)-K587-K594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!K594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!K587,0))))))","v":492945685.43902069},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L586:L600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L586:L600)-L587-L594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!L594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!L587,0))))))","v":498448124},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M586:M600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M586:M600)-M587-M594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!M594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!M587,0))))))","v":497445732},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N586:N600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N586:N600)-N587-N594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!N594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!N587,0))))))","v":503144250},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O586:O600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O586:O600)-O587-O594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!O594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!O587,0))))))","v":530873674},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P586:P600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P586:P600)-P587-P594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!P594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!P587,0))))))","v":533247123},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q586:Q600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q586:Q600)-Q587-Q594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Q594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Q587,0))))))","v":554417956},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R586:R600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R586:R600)-R587-R594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!R594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!R587,0))))))","v":555479520},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S586:S600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S586:S600)-S587-S594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!S594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!S587,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T586:T600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T586:T600)-T587-T594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!T594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!T587,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U586:U600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U586:U600)-U587-U594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!U594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!U587,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V586:V600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V586:V600)-V587-V594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!V594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!V587,0))))))","v":337345890.40720415},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W586:W600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W586:W600)-W587-W594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!W594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!W587,0))))))","v":367343423.33333331},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X586:X600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X586:X600)-X587-X594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!X594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!X587,0))))))","v":426080312.14634019},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y586:Y600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y586:Y600)-Y587-Y594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Y594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Y587,0))))))","v":499679368.66666669},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z586:Z600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z586:Z600)-Z587-Z594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Z594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Z587,0))))))","v":539512917.66666663},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA586:AA600),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA586:AA600)-AA587-AA594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!AA594,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!AA587,0))))))","v":185159840},{"$f":"HLOOKUP($AB$3,$V585:$AA601,17,FALSE)","v":499679368.66666669},{"$f":"HLOOKUP($AC$3,$V585:$AA601,17,FALSE)","v":426080312.14634019}]
[null,{"$f":"VLOOKUP($B$484,$A586:$AB601,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C100,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C220,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C340,'delta fullnet data (TIO ext)'!C460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D100,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D220,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D340,'delta fullnet data (TIO ext)'!D460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E100,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E220,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E340,'delta fullnet data (TIO ext)'!E460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F100,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F220,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F340,'delta fullnet data (TIO ext)'!F460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G100,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G220,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G340,'delta fullnet data (TIO ext)'!G460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H100,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H220,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H340,'delta fullnet data (TIO ext)'!H460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I100,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I220,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I340,'delta fullnet data (TIO ext)'!I460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J100,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J220,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J340,'delta fullnet data (TIO ext)'!J460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K100,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K220,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K340,'delta fullnet data (TIO ext)'!K460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L100,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L220,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L340,'delta fullnet data (TIO ext)'!L460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M100,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M220,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M340,'delta fullnet data (TIO ext)'!M460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N100,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N220,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N340,'delta fullnet data (TIO ext)'!N460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O100,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O220,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O340,'delta fullnet data (TIO ext)'!O460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P100,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P220,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P340,'delta fullnet data (TIO ext)'!P460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q100,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q220,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q340,'delta fullnet data (TIO ext)'!Q460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R100,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R220,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R340,'delta fullnet data (TIO ext)'!R460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S100,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S220,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S340,'delta fullnet data (TIO ext)'!S460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T100,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T220,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T340,'delta fullnet data (TIO ext)'!T460)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U100,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U220,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U340,'delta fullnet data (TIO ext)'!U460)))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A586:$AB601,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A586:$AB601,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A586:$AB601,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A586:$AB601,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A586:$AB601,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A586:$AB601,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A586:$AB601,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A586:$AC601,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B602","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB602","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC602","v":{"$error":"#N/A"}}]
[null,{"$f":"B602","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C102,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C222,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C342,'delta fullnet data (TIO ext)'!C462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D102,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D222,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D342,'delta fullnet data (TIO ext)'!D462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E102,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E222,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E342,'delta fullnet data (TIO ext)'!E462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F102,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F222,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F342,'delta fullnet data (TIO ext)'!F462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G102,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G222,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G342,'delta fullnet data (TIO ext)'!G462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H102,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H222,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H342,'delta fullnet data (TIO ext)'!H462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I102,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I222,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I342,'delta fullnet data (TIO ext)'!I462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J102,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J222,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J342,'delta fullnet data (TIO ext)'!J462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K102,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K222,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K342,'delta fullnet data (TIO ext)'!K462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L102,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L222,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L342,'delta fullnet data (TIO ext)'!L462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M102,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M222,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M342,'delta fullnet data (TIO ext)'!M462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N102,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N222,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N342,'delta fullnet data (TIO ext)'!N462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O102,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O222,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O342,'delta fullnet data (TIO ext)'!O462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P102,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P222,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P342,'delta fullnet data (TIO ext)'!P462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q102,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q222,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q342,'delta fullnet data (TIO ext)'!Q462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R102,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R222,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R342,'delta fullnet data (TIO ext)'!R462)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S102,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S222,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S342,'delta fullnet data (TIO ext)'!S462)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T102,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T222,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T342,'delta fullnet data (TIO ext)'!T462)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U102,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U222,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U342,'delta fullnet data (TIO ext)'!U462)))","v":0},{"$f":"AVERAGE(C604:E604)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F604:H604)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I604:K604)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L604:N604)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(O604:Q604)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(R604:T604)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AB$3,$V585:$AA604,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AC$3,$V585:$AA604,20,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!B103,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!B223,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!B343,'delta fullnet data (TIO ext)'!B463)))","v":"NETWORK SERVICE/ OPERATIONS EXPENDITURE (NET)"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S585","v":"2025/26"},{"$f":"T585","v":"2026/27"},{"$f":"U585","v":"2027/28"},"2009-12","2012-15","2015-18",{"$f":"Y585","v":"2018-21"},{"$f":"Z585","v":"2021-24"},{"$f":"AA585","v":"2024-27"},{"$f":"$AB$3","v":"2018-21"},{"$f":"$AC$3","v":"2015-18"}]
["Northland","Northland operations expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C104,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C224,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C344,'delta fullnet data (TIO ext)'!C464)))","v":867829},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D104,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D224,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D344,'delta fullnet data (TIO ext)'!D464)))","v":713518},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E104,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E224,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E344,'delta fullnet data (TIO ext)'!E464)))","v":849744.66666666674},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F104,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F224,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F344,'delta fullnet data (TIO ext)'!F464)))","v":807540.00000000012},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G104,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G224,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G344,'delta fullnet data (TIO ext)'!G464)))","v":919608.99999999988},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H104,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H224,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H344,'delta fullnet data (TIO ext)'!H464)))","v":996138},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I104,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I224,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I344,'delta fullnet data (TIO ext)'!I464)))","v":1096723},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J104,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J224,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J344,'delta fullnet data (TIO ext)'!J464)))","v":1338927},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K104,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K224,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K344,'delta fullnet data (TIO ext)'!K464)))","v":2048692.5925925926},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L104,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L224,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L344,'delta fullnet data (TIO ext)'!L464)))","v":1592468},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M104,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M224,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M344,'delta fullnet data (TIO ext)'!M464)))","v":1599755},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N104,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N224,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N344,'delta fullnet data (TIO ext)'!N464)))","v":1698425},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O104,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O224,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O344,'delta fullnet data (TIO ext)'!O464)))","v":1735556},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P104,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P224,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P344,'delta fullnet data (TIO ext)'!P464)))","v":1732748},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q104,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q224,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q344,'delta fullnet data (TIO ext)'!Q464)))","v":1729969},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R104,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R224,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R344,'delta fullnet data (TIO ext)'!R464)))","v":1638228},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S104,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S224,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S344,'delta fullnet data (TIO ext)'!S464)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T104,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T224,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T344,'delta fullnet data (TIO ext)'!T464)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U104,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U224,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U344,'delta fullnet data (TIO ext)'!U464)))","v":0},{"$f":"AVERAGE(C606:E606)","v":810363.88888888899},{"$f":"AVERAGE(F606:H606)","v":907762.33333333337},{"$f":"AVERAGE(I606:K606)","v":1494780.8641975308},{"$f":"AVERAGE(L606:N606)","v":1630216},{"$f":"AVERAGE(O606:Q606)","v":1732757.6666666667},{"$f":"AVERAGE(R606:T606)","v":546076},{"$f":"HLOOKUP($AB$3,$V605:$AA621,2,FALSE)","v":1630216},{"$f":"HLOOKUP($AC$3,$V605:$AA621,2,FALSE)","v":1494780.8641975308}]
["Auckland","Auckland operations expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C105,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C225,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C345,'delta fullnet data (TIO ext)'!C465)))","v":191733013.43777764},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D105,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D225,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D345,'delta fullnet data (TIO ext)'!D465)))","v":200906045.60684404},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E105,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E225,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E345,'delta fullnet data (TIO ext)'!E465)))","v":241467210.96376738},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F105,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F225,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F345,'delta fullnet data (TIO ext)'!F465)))","v":251768247.50533265},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G105,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G225,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G345,'delta fullnet data (TIO ext)'!G465)))","v":270566144.36094379},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H105,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H225,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H345,'delta fullnet data (TIO ext)'!H465)))","v":273172347.18530852},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I105,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I225,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I345,'delta fullnet data (TIO ext)'!I465)))","v":273505295.37367392},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J105,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J225,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J345,'delta fullnet data (TIO ext)'!J465)))","v":292694938.34116524},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K105,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K225,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K345,'delta fullnet data (TIO ext)'!K465)))","v":360501831.76095313},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L105,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L225,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L345,'delta fullnet data (TIO ext)'!L465)))","v":357411566.0703153},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M105,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M225,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M345,'delta fullnet data (TIO ext)'!M465)))","v":361725575.77349782},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N105,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N225,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N345,'delta fullnet data (TIO ext)'!N465)))","v":375460311.16079468},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O105,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O225,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O345,'delta fullnet data (TIO ext)'!O465)))","v":401145953.82380265},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P105,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P225,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P345,'delta fullnet data (TIO ext)'!P465)))","v":413112012.90125012},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q105,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q225,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q345,'delta fullnet data (TIO ext)'!Q465)))","v":439958814.86168313},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R105,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R225,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R345,'delta fullnet data (TIO ext)'!R465)))","v":416784560.62321496},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S105,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S225,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S345,'delta fullnet data (TIO ext)'!S465)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T105,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T225,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T345,'delta fullnet data (TIO ext)'!T465)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U105,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U225,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U345,'delta fullnet data (TIO ext)'!U465)))","v":0},211368756.66946304,265168913.01719499,308900688.49193078,364865817.66820264,418072260.52891201,138928186.874405,{"$f":"HLOOKUP($AB$3,$V605:$AA621,3,FALSE)","v":364865817.66820264},{"$f":"HLOOKUP($AC$3,$V605:$AA621,3,FALSE)","v":308900688.49193078}]
["Waikato","Waikato operations expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C106,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C226,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C346,'delta fullnet data (TIO ext)'!C466)))","v":15157921.999999998},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D106,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D226,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D346,'delta fullnet data (TIO ext)'!D466)))","v":15367380.000000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E106,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E226,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E346,'delta fullnet data (TIO ext)'!E466)))","v":15898903.333333334},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F106,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F226,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F346,'delta fullnet data (TIO ext)'!F466)))","v":14842655},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G106,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G226,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G346,'delta fullnet data (TIO ext)'!G466)))","v":14604627},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H106,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H226,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H346,'delta fullnet data (TIO ext)'!H466)))","v":14675504},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I106,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I226,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I346,'delta fullnet data (TIO ext)'!I466)))","v":15340688.999999998},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J106,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J226,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J346,'delta fullnet data (TIO ext)'!J466)))","v":16015240},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K106,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K226,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K346,'delta fullnet data (TIO ext)'!K466)))","v":16250000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L106,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L226,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L346,'delta fullnet data (TIO ext)'!L466)))","v":17199165},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M106,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M226,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M346,'delta fullnet data (TIO ext)'!M466)))","v":17616154},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N106,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N226,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N346,'delta fullnet data (TIO ext)'!N466)))","v":18044609},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O106,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O226,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O346,'delta fullnet data (TIO ext)'!O466)))","v":18484847},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P106,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P226,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P346,'delta fullnet data (TIO ext)'!P466)))","v":18937192},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q106,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q226,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q346,'delta fullnet data (TIO ext)'!Q466)))","v":19401976},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R106,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R226,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R346,'delta fullnet data (TIO ext)'!R466)))","v":19879541},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S106,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S226,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S346,'delta fullnet data (TIO ext)'!S466)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T106,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T226,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T346,'delta fullnet data (TIO ext)'!T466)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U106,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U226,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U346,'delta fullnet data (TIO ext)'!U466)))","v":0},15474735.111111112,14707595.333333334,15868643,17619976,18941338.333333332,6626513.666666667,{"$f":"HLOOKUP($AB$3,$V605:$AA621,4,FALSE)","v":17619976},{"$f":"HLOOKUP($AC$3,$V605:$AA621,4,FALSE)","v":15868643}]
["Bay of Plenty","Bay of Plenty operations expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C107,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C227,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C347,'delta fullnet data (TIO ext)'!C467)))","v":8840893},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D107,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D227,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D347,'delta fullnet data (TIO ext)'!D467)))","v":8644671},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E107,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E227,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E347,'delta fullnet data (TIO ext)'!E467)))","v":9110029.9999999981},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F107,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F227,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F347,'delta fullnet data (TIO ext)'!F467)))","v":8892144.0000000019},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G107,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G227,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G347,'delta fullnet data (TIO ext)'!G467)))","v":9859010},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H107,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H227,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H347,'delta fullnet data (TIO ext)'!H467)))","v":11533126},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I107,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I227,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I347,'delta fullnet data (TIO ext)'!I467)))","v":11677206.000000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J107,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J227,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J347,'delta fullnet data (TIO ext)'!J467)))","v":11734276.999999998},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K107,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K227,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K347,'delta fullnet data (TIO ext)'!K467)))","v":12126872.600000001},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L107,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L227,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L347,'delta fullnet data (TIO ext)'!L467)))","v":12463925.500000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M107,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M227,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M347,'delta fullnet data (TIO ext)'!M467)))","v":12521270.500000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N107,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N227,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N347,'delta fullnet data (TIO ext)'!N467)))","v":12548540.500000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O107,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O227,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O347,'delta fullnet data (TIO ext)'!O467)))","v":12430905.500000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P107,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P227,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P347,'delta fullnet data (TIO ext)'!P467)))","v":12437980.500000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q107,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q227,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q347,'delta fullnet data (TIO ext)'!Q467)))","v":12444784.500000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R107,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R227,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R347,'delta fullnet data (TIO ext)'!R467)))","v":12451396.500000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S107,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S227,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S347,'delta fullnet data (TIO ext)'!S467)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T107,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T227,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T347,'delta fullnet data (TIO ext)'!T467)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U107,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U227,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U347,'delta fullnet data (TIO ext)'!U467)))","v":0},8865198,10094760,11846118.533333333,12511245.500000002,12437890.16666667,4150465.5000000005,{"$f":"HLOOKUP($AB$3,$V605:$AA621,5,FALSE)","v":12511245.500000002},{"$f":"HLOOKUP($AC$3,$V605:$AA621,5,FALSE)","v":11846118.533333333}]
["Gisborne","Gisborne operations expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C108,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C228,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C348,'delta fullnet data (TIO ext)'!C468)))","v":229909},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D108,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D228,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D348,'delta fullnet data (TIO ext)'!D468)))","v":239756},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E108,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E228,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E348,'delta fullnet data (TIO ext)'!E468)))","v":277399},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F108,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F228,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F348,'delta fullnet data (TIO ext)'!F468)))","v":277155.99999999994},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G108,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G228,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G348,'delta fullnet data (TIO ext)'!G468)))","v":281426.00000000006},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H108,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H228,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H348,'delta fullnet data (TIO ext)'!H468)))","v":281241},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I108,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I228,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I348,'delta fullnet data (TIO ext)'!I468)))","v":391000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J108,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J228,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J348,'delta fullnet data (TIO ext)'!J468)))","v":387779},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K108,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K228,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K348,'delta fullnet data (TIO ext)'!K468)))","v":376336.50793650793},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L108,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L228,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L348,'delta fullnet data (TIO ext)'!L468)))","v":491000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M108,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M228,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M348,'delta fullnet data (TIO ext)'!M468)))","v":501560},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N108,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N228,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N348,'delta fullnet data (TIO ext)'!N468)))","v":512360},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O108,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O228,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O348,'delta fullnet data (TIO ext)'!O468)))","v":501322},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P108,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P228,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P348,'delta fullnet data (TIO ext)'!P468)))","v":505837},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q108,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q228,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q348,'delta fullnet data (TIO ext)'!Q468)))","v":510435},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R108,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R228,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R348,'delta fullnet data (TIO ext)'!R468)))","v":515738},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S108,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S228,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S348,'delta fullnet data (TIO ext)'!S468)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T108,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T228,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T348,'delta fullnet data (TIO ext)'!T468)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U108,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U228,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U348,'delta fullnet data (TIO ext)'!U468)))","v":0},249021.33333333334,279941,385038.50264550262,501640,505864.66666666669,171912.66666666666,{"$f":"HLOOKUP($AB$3,$V605:$AA621,6,FALSE)","v":501640},{"$f":"HLOOKUP($AC$3,$V605:$AA621,6,FALSE)","v":385038.50264550262}]
["Hawkes Bay","Hawkes Bay operations expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C109,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C229,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C349,'delta fullnet data (TIO ext)'!C469)))","v":1868725},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D109,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D229,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D349,'delta fullnet data (TIO ext)'!D469)))","v":1961347},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E109,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E229,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E349,'delta fullnet data (TIO ext)'!E469)))","v":3259153.3333333335},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F109,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F229,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F349,'delta fullnet data (TIO ext)'!F469)))","v":3231281},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G109,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G229,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G349,'delta fullnet data (TIO ext)'!G469)))","v":2761841},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H109,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H229,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H349,'delta fullnet data (TIO ext)'!H469)))","v":2542208},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I109,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I229,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I349,'delta fullnet data (TIO ext)'!I469)))","v":2578486.0000000005},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J109,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J229,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J349,'delta fullnet data (TIO ext)'!J469)))","v":2308893},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K109,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K229,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K349,'delta fullnet data (TIO ext)'!K469)))","v":2146000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L109,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L229,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L349,'delta fullnet data (TIO ext)'!L469)))","v":2484482},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M109,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M229,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M349,'delta fullnet data (TIO ext)'!M469)))","v":2550373},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N109,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N229,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N349,'delta fullnet data (TIO ext)'!N469)))","v":2603669},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O109,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O229,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O349,'delta fullnet data (TIO ext)'!O469)))","v":2676862},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P109,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P229,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P349,'delta fullnet data (TIO ext)'!P469)))","v":2754815},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q109,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q229,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q349,'delta fullnet data (TIO ext)'!Q469)))","v":2835064},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R109,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R229,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R349,'delta fullnet data (TIO ext)'!R469)))","v":2917609},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S109,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S229,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S349,'delta fullnet data (TIO ext)'!S469)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T109,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T229,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T349,'delta fullnet data (TIO ext)'!T469)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U109,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U229,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U349,'delta fullnet data (TIO ext)'!U469)))","v":0},2363075.1111111115,2845110,2344459.6666666665,2546174.6666666665,2755580.3333333335,972536.33333333337,{"$f":"HLOOKUP($AB$3,$V605:$AA621,7,FALSE)","v":2546174.6666666665},{"$f":"HLOOKUP($AC$3,$V605:$AA621,7,FALSE)","v":2344459.6666666665}]
["Taranaki","Taranaki operations expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C110,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C230,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C350,'delta fullnet data (TIO ext)'!C470)))","v":993689},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D110,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D230,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D350,'delta fullnet data (TIO ext)'!D470)))","v":1620180},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E110,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E230,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E350,'delta fullnet data (TIO ext)'!E470)))","v":1815477},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F110,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F230,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F350,'delta fullnet data (TIO ext)'!F470)))","v":1662703},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G110,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G230,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G350,'delta fullnet data (TIO ext)'!G470)))","v":1834814},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H110,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H230,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H350,'delta fullnet data (TIO ext)'!H470)))","v":1895943},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I110,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I230,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I350,'delta fullnet data (TIO ext)'!I470)))","v":1910464},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J110,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J230,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J350,'delta fullnet data (TIO ext)'!J470)))","v":2086404.9999999998},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K110,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K230,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K350,'delta fullnet data (TIO ext)'!K470)))","v":2080000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L110,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L230,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L350,'delta fullnet data (TIO ext)'!L470)))","v":2319900},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M110,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M230,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M350,'delta fullnet data (TIO ext)'!M470)))","v":2359300},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N110,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N230,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N350,'delta fullnet data (TIO ext)'!N470)))","v":2409000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O110,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O230,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O350,'delta fullnet data (TIO ext)'!O470)))","v":2718480},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P110,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P230,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P350,'delta fullnet data (TIO ext)'!P470)))","v":2768480},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q110,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q230,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q350,'delta fullnet data (TIO ext)'!Q470)))","v":2818480},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R110,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R230,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R350,'delta fullnet data (TIO ext)'!R470)))","v":2868480},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S110,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S230,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S350,'delta fullnet data (TIO ext)'!S470)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T110,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T230,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T350,'delta fullnet data (TIO ext)'!T470)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U110,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U230,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U350,'delta fullnet data (TIO ext)'!U470)))","v":0},1476448.6666666667,1797820,2025623,2362733.3333333335,2768480,956160,{"$f":"HLOOKUP($AB$3,$V605:$AA621,8,FALSE)","v":2362733.3333333335},{"$f":"HLOOKUP($AC$3,$V605:$AA621,8,FALSE)","v":2025623}]
["Manawatu-Wanganui","Manawatu-Wanganui operations expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C111,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C231,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C351,'delta fullnet data (TIO ext)'!C471)))","v":3067213},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D111,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D231,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D351,'delta fullnet data (TIO ext)'!D471)))","v":3289764},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E111,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E231,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E351,'delta fullnet data (TIO ext)'!E471)))","v":3358811.666666667},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F111,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F231,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F351,'delta fullnet data (TIO ext)'!F471)))","v":3124689.9999999995},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G111,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G231,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G351,'delta fullnet data (TIO ext)'!G471)))","v":3092685},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H111,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H231,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H351,'delta fullnet data (TIO ext)'!H471)))","v":3299215},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I111,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I231,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I351,'delta fullnet data (TIO ext)'!I471)))","v":3629021},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J111,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J231,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J351,'delta fullnet data (TIO ext)'!J471)))","v":3800403.9999999995},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K111,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K231,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K351,'delta fullnet data (TIO ext)'!K471)))","v":3897858},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L111,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L231,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L351,'delta fullnet data (TIO ext)'!L471)))","v":4024567},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M111,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M231,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M351,'delta fullnet data (TIO ext)'!M471)))","v":4147473},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N111,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N231,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N351,'delta fullnet data (TIO ext)'!N471)))","v":4178992},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O111,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O231,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O351,'delta fullnet data (TIO ext)'!O471)))","v":4381112},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P111,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P231,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P351,'delta fullnet data (TIO ext)'!P471)))","v":4459608},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q111,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q231,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q351,'delta fullnet data (TIO ext)'!Q471)))","v":4539632},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R111,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R231,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R351,'delta fullnet data (TIO ext)'!R471)))","v":4623335},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S111,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S231,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S351,'delta fullnet data (TIO ext)'!S471)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T111,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T231,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T351,'delta fullnet data (TIO ext)'!T471)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U111,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U231,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U351,'delta fullnet data (TIO ext)'!U471)))","v":0},3238596.2222222225,3172196.6666666665,3775761,4117010.6666666665,4460117.333333333,1541111.6666666667,{"$f":"HLOOKUP($AB$3,$V605:$AA621,9,FALSE)","v":4117010.6666666665},{"$f":"HLOOKUP($AC$3,$V605:$AA621,9,FALSE)","v":3775761}]
["Wellington","Wellington operations expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C112,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C232,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C352,'delta fullnet data (TIO ext)'!C472)))","v":76521427},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D112,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D232,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D352,'delta fullnet data (TIO ext)'!D472)))","v":78326090.625552401},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E112,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E232,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E352,'delta fullnet data (TIO ext)'!E472)))","v":91779116.357936949},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F112,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F232,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F352,'delta fullnet data (TIO ext)'!F472)))","v":87828505.07832706},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G112,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G232,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G352,'delta fullnet data (TIO ext)'!G472)))","v":92415177},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H112,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H232,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H352,'delta fullnet data (TIO ext)'!H472)))","v":97551137},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I112,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I232,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I352,'delta fullnet data (TIO ext)'!I472)))","v":101751281},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J112,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J232,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J352,'delta fullnet data (TIO ext)'!J472)))","v":111096757.74542972},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K112,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K232,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K352,'delta fullnet data (TIO ext)'!K472)))","v":139932977.92585099},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L112,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L232,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L352,'delta fullnet data (TIO ext)'!L472)))","v":132474464.07095417},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M112,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M232,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M352,'delta fullnet data (TIO ext)'!M472)))","v":130567794.82264039},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N112,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N232,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N352,'delta fullnet data (TIO ext)'!N472)))","v":129158514.84797396},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O112,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O232,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O352,'delta fullnet data (TIO ext)'!O472)))","v":134677413.6201382},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P112,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P232,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P352,'delta fullnet data (TIO ext)'!P472)))","v":131557405.66106224},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q112,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q232,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q352,'delta fullnet data (TIO ext)'!Q472)))","v":134864339.49160492},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R112,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R232,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R352,'delta fullnet data (TIO ext)'!R472)))","v":132550835.73333439},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S112,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S232,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S352,'delta fullnet data (TIO ext)'!S472)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T112,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T232,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T352,'delta fullnet data (TIO ext)'!T472)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U112,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U232,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U352,'delta fullnet data (TIO ext)'!U472)))","v":0},82208877.99449645,92598273.026109025,117593672.22376025,130733591.24718951,133699719.59093511,44183611.911111467,{"$f":"HLOOKUP($AB$3,$V605:$AA621,10,FALSE)","v":130733591.24718951},{"$f":"HLOOKUP($AC$3,$V605:$AA621,10,FALSE)","v":117593672.22376025}]
["Marlborough","Marlborough operations expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C113,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C233,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C353,'delta fullnet data (TIO ext)'!C473)))","v":134127},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D113,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D233,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D353,'delta fullnet data (TIO ext)'!D473)))","v":97451},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E113,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E233,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E353,'delta fullnet data (TIO ext)'!E473)))","v":82802},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F113,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F233,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F353,'delta fullnet data (TIO ext)'!F473)))","v":85173},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G113,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G233,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G353,'delta fullnet data (TIO ext)'!G473)))","v":102561},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H113,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H233,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H353,'delta fullnet data (TIO ext)'!H473)))","v":108064},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I113,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I233,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I353,'delta fullnet data (TIO ext)'!I473)))","v":89207},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J113,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J233,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J353,'delta fullnet data (TIO ext)'!J473)))","v":104229.99999999999},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K113,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K233,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K353,'delta fullnet data (TIO ext)'!K473)))","v":142000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L113,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L233,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L353,'delta fullnet data (TIO ext)'!L473)))","v":144500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M113,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M233,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M353,'delta fullnet data (TIO ext)'!M473)))","v":145250},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N113,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N233,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N353,'delta fullnet data (TIO ext)'!N473)))","v":146000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O113,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O233,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O353,'delta fullnet data (TIO ext)'!O473)))","v":176000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P113,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P233,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P353,'delta fullnet data (TIO ext)'!P473)))","v":176000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q113,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q233,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q353,'delta fullnet data (TIO ext)'!Q473)))","v":176000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R113,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R233,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R353,'delta fullnet data (TIO ext)'!R473)))","v":176000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S113,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S233,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S353,'delta fullnet data (TIO ext)'!S473)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T113,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T233,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T353,'delta fullnet data (TIO ext)'!T473)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U113,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U233,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U353,'delta fullnet data (TIO ext)'!U473)))","v":0},104793.33333333333,98599.333333333328,111812.33333333333,145250,176000,58666.666666666664,{"$f":"HLOOKUP($AB$3,$V605:$AA621,11,FALSE)","v":145250},{"$f":"HLOOKUP($AC$3,$V605:$AA621,11,FALSE)","v":111812.33333333333}]
["Nelson","Nelson operations expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C114,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C234,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C354,'delta fullnet data (TIO ext)'!C474)))","v":364102},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D114,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D234,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D354,'delta fullnet data (TIO ext)'!D474)))","v":328268.99999999994},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E114,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E234,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E354,'delta fullnet data (TIO ext)'!E474)))","v":455952.33333333331},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F114,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F234,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F354,'delta fullnet data (TIO ext)'!F474)))","v":555820},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G114,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G234,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G354,'delta fullnet data (TIO ext)'!G474)))","v":664723.99999999988},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H114,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H234,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H354,'delta fullnet data (TIO ext)'!H474)))","v":455245},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I114,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I234,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I354,'delta fullnet data (TIO ext)'!I474)))","v":628678},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J114,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J234,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J354,'delta fullnet data (TIO ext)'!J474)))","v":771982},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K114,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K234,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K354,'delta fullnet data (TIO ext)'!K474)))","v":783541.21648659464},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L114,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L234,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L354,'delta fullnet data (TIO ext)'!L474)))","v":863000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M114,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M234,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M354,'delta fullnet data (TIO ext)'!M474)))","v":955167},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N114,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N234,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N354,'delta fullnet data (TIO ext)'!N474)))","v":931740},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O114,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O234,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O354,'delta fullnet data (TIO ext)'!O474)))","v":942550},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P114,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P234,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P354,'delta fullnet data (TIO ext)'!P474)))","v":966859},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q114,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q234,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q354,'delta fullnet data (TIO ext)'!Q474)))","v":991932},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R114,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R234,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R354,'delta fullnet data (TIO ext)'!R474)))","v":1017767},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S114,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S234,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S354,'delta fullnet data (TIO ext)'!S474)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T114,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T234,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T354,'delta fullnet data (TIO ext)'!T474)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U114,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U234,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U354,'delta fullnet data (TIO ext)'!U474)))","v":0},382774.44444444444,558596.33333333337,728067.07216219825,916635.66666666663,967113.66666666663,339255.66666666669,{"$f":"HLOOKUP($AB$3,$V605:$AA621,12,FALSE)","v":916635.66666666663},{"$f":"HLOOKUP($AC$3,$V605:$AA621,12,FALSE)","v":728067.07216219825}]
["Canterbury","Canterbury operations expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C115,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C235,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C355,'delta fullnet data (TIO ext)'!C475)))","v":35968629},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D115,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D235,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D355,'delta fullnet data (TIO ext)'!D475)))","v":35866785.999999993},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E115,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E235,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E355,'delta fullnet data (TIO ext)'!E475)))","v":39286398.666666672},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F115,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F235,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F355,'delta fullnet data (TIO ext)'!F475)))","v":37207050.999999993},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G115,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G235,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G355,'delta fullnet data (TIO ext)'!G475)))","v":35767545.999999993},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H115,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H235,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H355,'delta fullnet data (TIO ext)'!H475)))","v":37171813.000000007},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I115,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I235,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I355,'delta fullnet data (TIO ext)'!I475)))","v":37654283},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J115,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J235,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J355,'delta fullnet data (TIO ext)'!J475)))","v":40172061.327037416},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K115,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K235,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K355,'delta fullnet data (TIO ext)'!K475)))","v":41999517},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L115,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L235,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L355,'delta fullnet data (TIO ext)'!L475)))","v":45218213},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M115,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M235,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M355,'delta fullnet data (TIO ext)'!M475)))","v":47183784},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N115,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N235,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N355,'delta fullnet data (TIO ext)'!N475)))","v":47415149},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O115,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O235,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O355,'delta fullnet data (TIO ext)'!O475)))","v":46168845},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P115,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P235,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P355,'delta fullnet data (TIO ext)'!P475)))","v":48015598},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q115,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q235,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q355,'delta fullnet data (TIO ext)'!Q475)))","v":49936223},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R115,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R235,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R355,'delta fullnet data (TIO ext)'!R475)))","v":51933671},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S115,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S235,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S355,'delta fullnet data (TIO ext)'!S475)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T115,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T235,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T355,'delta fullnet data (TIO ext)'!T475)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U115,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U235,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U355,'delta fullnet data (TIO ext)'!U475)))","v":0},37040604.55555556,36715470,39941953.775679141,46605715.333333336,48040222,17311223.666666668,{"$f":"HLOOKUP($AB$3,$V605:$AA621,13,FALSE)","v":46605715.333333336},{"$f":"HLOOKUP($AC$3,$V605:$AA621,13,FALSE)","v":39941953.775679141}]
["West Coast","West Coast operations expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C116,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C236,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C356,'delta fullnet data (TIO ext)'!C476)))","v":72375},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D116,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D236,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D356,'delta fullnet data (TIO ext)'!D476)))","v":70175},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E116,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E236,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E356,'delta fullnet data (TIO ext)'!E476)))","v":79682},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F116,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F236,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F356,'delta fullnet data (TIO ext)'!F476)))","v":62564.000000000007},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G116,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G236,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G356,'delta fullnet data (TIO ext)'!G476)))","v":109791},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H116,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H236,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H356,'delta fullnet data (TIO ext)'!H476)))","v":88708},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I116,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I236,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I356,'delta fullnet data (TIO ext)'!I476)))","v":88619},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J116,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J236,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J356,'delta fullnet data (TIO ext)'!J476)))","v":92871},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K116,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K236,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K356,'delta fullnet data (TIO ext)'!K476)))","v":95725.396825396834},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L116,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L236,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L356,'delta fullnet data (TIO ext)'!L476)))","v":86500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M116,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M236,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M356,'delta fullnet data (TIO ext)'!M476)))","v":86500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N116,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N236,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N356,'delta fullnet data (TIO ext)'!N476)))","v":86500},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O116,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O236,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O356,'delta fullnet data (TIO ext)'!O476)))","v":93820},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P116,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P236,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P356,'delta fullnet data (TIO ext)'!P476)))","v":93966},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q116,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q236,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q356,'delta fullnet data (TIO ext)'!Q476)))","v":94116},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R116,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R236,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R356,'delta fullnet data (TIO ext)'!R476)))","v":94268},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S116,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S236,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S356,'delta fullnet data (TIO ext)'!S476)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T116,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T236,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T356,'delta fullnet data (TIO ext)'!T476)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U116,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U236,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U356,'delta fullnet data (TIO ext)'!U476)))","v":0},74077.333333333328,87021,92405.132275132273,86500,93967.333333333328,31422.666666666668,{"$f":"HLOOKUP($AB$3,$V605:$AA621,14,FALSE)","v":86500},{"$f":"HLOOKUP($AC$3,$V605:$AA621,14,FALSE)","v":92405.132275132273}]
["Otago","Otago operations expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C117,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C237,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C357,'delta fullnet data (TIO ext)'!C477)))","v":5190994},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D117,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D237,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D357,'delta fullnet data (TIO ext)'!D477)))","v":5860113},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E117,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E237,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E357,'delta fullnet data (TIO ext)'!E477)))","v":7981441.666666667},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F117,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F237,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F357,'delta fullnet data (TIO ext)'!F477)))","v":6892695.3799999999},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G117,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G237,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G357,'delta fullnet data (TIO ext)'!G477)))","v":5966968.5600000005},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H117,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H237,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H357,'delta fullnet data (TIO ext)'!H477)))","v":7174021.8999999994},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I117,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I237,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I357,'delta fullnet data (TIO ext)'!I477)))","v":5564023},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J117,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J237,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J357,'delta fullnet data (TIO ext)'!J477)))","v":7935540},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K117,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K237,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K357,'delta fullnet data (TIO ext)'!K477)))","v":10062000},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L117,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L237,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L357,'delta fullnet data (TIO ext)'!L477)))","v":11423352},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M117,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M237,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M357,'delta fullnet data (TIO ext)'!M477)))","v":11346575},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N117,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N237,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N357,'delta fullnet data (TIO ext)'!N477)))","v":11470138},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O117,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O237,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O357,'delta fullnet data (TIO ext)'!O477)))","v":16895761},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P117,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P237,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P357,'delta fullnet data (TIO ext)'!P477)))","v":16945680},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q117,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q237,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q357,'delta fullnet data (TIO ext)'!Q477)))","v":17458336},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R117,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R237,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R357,'delta fullnet data (TIO ext)'!R477)))","v":17985109},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S117,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S237,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S357,'delta fullnet data (TIO ext)'!S477)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T117,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T237,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T357,'delta fullnet data (TIO ext)'!T477)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U117,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U237,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U357,'delta fullnet data (TIO ext)'!U477)))","v":0},6344182.888888889,6677895.2800000003,7853854.333333333,11413355,17099925.666666668,5995036.333333333,{"$f":"HLOOKUP($AB$3,$V605:$AA621,15,FALSE)","v":11413355},{"$f":"HLOOKUP($AC$3,$V605:$AA621,15,FALSE)","v":7853854.333333333}]
["Southland","Southland operations expenditure (net):",{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C118,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C238,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C358,'delta fullnet data (TIO ext)'!C478)))","v":1482726.9999999998},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D118,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D238,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D358,'delta fullnet data (TIO ext)'!D478)))","v":1547752},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E118,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E238,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E358,'delta fullnet data (TIO ext)'!E478)))","v":1630584.6666666667},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F118,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F238,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F358,'delta fullnet data (TIO ext)'!F478)))","v":1900580},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G118,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G238,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G358,'delta fullnet data (TIO ext)'!G478)))","v":1324578},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H118,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H238,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H358,'delta fullnet data (TIO ext)'!H478)))","v":1167631},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I118,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I238,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I358,'delta fullnet data (TIO ext)'!I478)))","v":1018710.9999999999},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J118,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J238,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J358,'delta fullnet data (TIO ext)'!J478)))","v":1067218},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K118,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K238,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K358,'delta fullnet data (TIO ext)'!K478)))","v":1330000.0000000002},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L118,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L238,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L358,'delta fullnet data (TIO ext)'!L478)))","v":1510340},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M118,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M238,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M358,'delta fullnet data (TIO ext)'!M478)))","v":1390250},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N118,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N238,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N358,'delta fullnet data (TIO ext)'!N478)))","v":1530068},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O118,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O238,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O358,'delta fullnet data (TIO ext)'!O478)))","v":1575454},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P118,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P238,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P358,'delta fullnet data (TIO ext)'!P478)))","v":1614840},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q118,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q238,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q358,'delta fullnet data (TIO ext)'!Q478)))","v":1655212},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R118,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R238,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R358,'delta fullnet data (TIO ext)'!R478)))","v":1696591},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S118,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S238,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S358,'delta fullnet data (TIO ext)'!S478)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T118,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T238,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T358,'delta fullnet data (TIO ext)'!T478)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U118,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U238,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U358,'delta fullnet data (TIO ext)'!U478)))","v":0},1553687.888888889,1464263,1138643,1476886,1615168.6666666667,565530.33333333337,{"$f":"HLOOKUP($AB$3,$V605:$AA621,16,FALSE)","v":1476886},{"$f":"HLOOKUP($AC$3,$V605:$AA621,16,FALSE)","v":1138643}]
["National","National total operations expenditure (net):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C606:C620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C606:C620)-C607-C614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!C614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!C607,0))))))","v":342493574.43777764},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D606:D620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D606:D620)-D607-D614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!D614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!D607,0))))))","v":354839298.23239642},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E606:E620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E606:E620)-E607-E614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!E614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!E607,0))))))","v":417332707.65503776},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F606:F620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F606:F620)-F607-F614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!F614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!F607,0))))))","v":419138804.9636597},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G606:G620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G606:G620)-G607-G614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!G614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!G607,0))))))","v":440271501.9209438},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H606:H620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H606:H620)-H607-H614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!H614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!H607,0))))))","v":452112342.08530849},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I606:I620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I606:I620)-I607-I614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!I614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!I607,0))))))","v":456923686.37367392},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J606:J620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J606:J620)-J607-J614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!J614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!J607,0))))))","v":491607523.41363233},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K606:K620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K606:K620)-K607-K614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!K614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!K607,0))))))","v":593773353.00064528},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L606:L620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L606:L620)-L607-L614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!L614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!L607,0))))))","v":589707442.64126945},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M606:M620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M606:M620)-M607-M614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!M614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!M607,0))))))","v":594696782.09613824},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N606:N620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N606:N620)-N607-N614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!N614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!N607,0))))))","v":608194016.50876868},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O606:O620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O606:O620)-O607-O614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!O614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!O607,0))))))","v":644604881.94394088},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P606:P620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P606:P620)-P607-P614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!P614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!P607,0))))))","v":656079022.06231236},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q606:Q620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q606:Q620)-Q607-Q614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Q614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Q607,0))))))","v":689415313.85328805},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R606:R620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R606:R620)-R607-R614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!R614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!R607,0))))))","v":667133129.85654938},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S606:S620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S606:S620)-S607-S614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!S614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!S607,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T606:T620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T606:T620)-T607-T614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!T614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!T607,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U606:U620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U606:U620)-U607-U614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!U614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!U607,0))))))","v":0},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(V606:V620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(V606:V620)-V607-V614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!V614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!V607,0))))))","v":371555193.44173723},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(W606:W620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(W606:W620)-W607-W614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!W614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!W607,0))))))","v":437174216.323304},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(X606:X620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(X606:X620)-X607-X614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!X614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!X607,0))))))","v":514101520.92931718},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Y606:Y620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Y606:Y620)-Y607-Y614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Y614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Y607,0))))))","v":597532747.08205879},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Z606:Z620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Z606:Z620)-Z607-Z614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Z614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Z607,0))))))","v":663366405.95318031},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(AA606:AA620),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(AA606:AA620)-AA607-AA614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!AA614,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!AA607,0))))))","v":222377709.9521831},{"$f":"HLOOKUP($AB$3,$V605:$AA621,17,FALSE)","v":597532747.08205879},{"$f":"HLOOKUP($AC$3,$V605:$AA621,17,FALSE)","v":514101520.92931718}]
[null,{"$f":"VLOOKUP($B$484,$A606:$AB621,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C120,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C240,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C360,'delta fullnet data (TIO ext)'!C480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D120,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D240,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D360,'delta fullnet data (TIO ext)'!D480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E120,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E240,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E360,'delta fullnet data (TIO ext)'!E480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F120,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F240,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F360,'delta fullnet data (TIO ext)'!F480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G120,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G240,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G360,'delta fullnet data (TIO ext)'!G480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H120,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H240,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H360,'delta fullnet data (TIO ext)'!H480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I120,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I240,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I360,'delta fullnet data (TIO ext)'!I480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J120,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J240,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J360,'delta fullnet data (TIO ext)'!J480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K120,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K240,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K360,'delta fullnet data (TIO ext)'!K480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L120,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L240,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L360,'delta fullnet data (TIO ext)'!L480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M120,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M240,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M360,'delta fullnet data (TIO ext)'!M480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N120,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N240,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N360,'delta fullnet data (TIO ext)'!N480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O120,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O240,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O360,'delta fullnet data (TIO ext)'!O480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P120,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P240,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P360,'delta fullnet data (TIO ext)'!P480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q120,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q240,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q360,'delta fullnet data (TIO ext)'!Q480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R120,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R240,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R360,'delta fullnet data (TIO ext)'!R480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S120,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S240,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S360,'delta fullnet data (TIO ext)'!S480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T120,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T240,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T360,'delta fullnet data (TIO ext)'!T480)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U120,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U240,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U360,'delta fullnet data (TIO ext)'!U480)))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A606:$AB621,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A606:$AB621,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A606:$AB621,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A606:$AB621,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A606:$AB621,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A606:$AB621,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A606:$AB621,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$484,$A606:$AC621,29,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"B622","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'data \"historic\" (TIO)'!I622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!J622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!K622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!L622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!M622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!N622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!O622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!P622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Q622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!R622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!S622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!T622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!U622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!V622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!W622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!X622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Y622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!Z622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AA622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AB622","v":{"$error":"#N/A"}},{"$f":"'data \"historic\" (TIO)'!AC622","v":{"$error":"#N/A"}}]
[null,{"$f":"B622","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!C122,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!C242,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!C362,'delta fullnet data (TIO ext)'!C482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!D122,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!D242,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!D362,'delta fullnet data (TIO ext)'!D482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!E122,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!E242,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!E362,'delta fullnet data (TIO ext)'!E482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!F122,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!F242,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!F362,'delta fullnet data (TIO ext)'!F482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!G122,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!G242,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!G362,'delta fullnet data (TIO ext)'!G482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!H122,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!H242,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!H362,'delta fullnet data (TIO ext)'!H482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!I122,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!I242,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!I362,'delta fullnet data (TIO ext)'!I482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!J122,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!J242,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!J362,'delta fullnet data (TIO ext)'!J482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!K122,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!K242,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!K362,'delta fullnet data (TIO ext)'!K482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!L122,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!L242,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!L362,'delta fullnet data (TIO ext)'!L482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!M122,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!M242,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!M362,'delta fullnet data (TIO ext)'!M482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!N122,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!N242,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!N362,'delta fullnet data (TIO ext)'!N482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!O122,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!O242,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!O362,'delta fullnet data (TIO ext)'!O482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!P122,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!P242,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!P362,'delta fullnet data (TIO ext)'!P482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!Q122,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!Q242,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!Q362,'delta fullnet data (TIO ext)'!Q482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!R122,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!R242,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!R362,'delta fullnet data (TIO ext)'!R482)))","v":{"$error":"#N/A"}},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!S122,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!S242,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!S362,'delta fullnet data (TIO ext)'!S482)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!T122,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!T242,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!T362,'delta fullnet data (TIO ext)'!T482)))","v":0},{"$f":"IF($B$483='BER2 calc'!$Y$37,'delta fullnet data (TIO ext)'!U122,IF($B$483='BER2 calc'!$Y$38,'delta fullnet data (TIO ext)'!U242,IF($B$483='BER2 calc'!$Y$39,'delta fullnet data (TIO ext)'!U362,'delta fullnet data (TIO ext)'!U482)))","v":0},{"$f":"AVERAGE(C624:E624)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(F624:H624)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I624:K624)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(L624:N624)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(O624:Q624)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(R624:T624)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AB$3,$V605:$AA624,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($AC$3,$V605:$AA624,20,FALSE)","v":{"$error":"#N/A"}}]
[]
[null,"BUS SUPERGOLD FARE SUBSTITUTE (TOTAL)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S605","v":"2025/26"},{"$f":"T605","v":"2026/27"},{"$f":"U605","v":"2027/28"}]
["Northland","Northland  SuperGold fare substitute (bus):",96446,91977.521739130418,93806.869565217392,97477.478260869568,99733.782608695663,101900,101930,99863,{"$f":"J627/I627*J627","v":97837.915912881392},{"$f":"'base data (TIO ext)'!L627","v":95853.897741666573},{"$f":"'base data (TIO ext)'!M627","v":93910.112726145875},{"$f":"'base data (TIO ext)'!N627","v":92005.744993339598},{"$f":"'base data (TIO ext)'!O627","v":90139.995215048286},{"$f":"'base data (TIO ext)'!P627","v":88312.080272347361},{"$f":"'base data (TIO ext)'!Q627","v":86521.23292688535},{"$f":"'base data (TIO ext)'!R627","v":84766.701498847746},{"$f":"'base data (TIO ext)'!S627","v":83047.749551451299},{"$f":"'base data (TIO ext)'!T627","v":81363.655581836356},{"$f":"'base data (TIO ext)'!U627","v":79713.712718227442}]
["Auckland","Auckland  SuperGold fare substitute (bus):",6853415.2000000011,7170948.5585507248,7396795.3460869566,7711258.8000000007,8565283.3026086949,9833731,10604648,9466776,{"$f":"J628*1.06","v":10034782.560000001},{"$f":"'base data (TIO ext)'!L628","v":10636869.513600001},{"$f":"'base data (TIO ext)'!M628","v":11275081.684416002},{"$f":"'base data (TIO ext)'!N628","v":11951586.585480962},{"$f":"'base data (TIO ext)'!O628","v":12668681.78060982},{"$f":"'base data (TIO ext)'!P628","v":13428802.68744641},{"$f":"'base data (TIO ext)'!Q628","v":14234530.848693196},{"$f":"'base data (TIO ext)'!R628","v":15088602.699614787},{"$f":"'base data (TIO ext)'!S628","v":15993918.861591676},{"$f":"'base data (TIO ext)'!T628","v":16953553.993287176},{"$f":"'base data (TIO ext)'!U628","v":17970767.232884407}]
["Waikato","Waikato  SuperGold fare substitute (bus):",627221.06666666665,659764.11057971022,684558.65739130438,748726.45130434784,842695.63782608684,816884,819102,809621,{"$f":"J629*1.06","v":858198.26},{"$f":"'base data (TIO ext)'!L629","v":909690.15560000006},{"$f":"'base data (TIO ext)'!M629","v":964271.56493600016},{"$f":"'base data (TIO ext)'!N629","v":1022127.8588321602},{"$f":"'base data (TIO ext)'!O629","v":1083455.5303620899},{"$f":"'base data (TIO ext)'!P629","v":1148462.8621838153},{"$f":"'base data (TIO ext)'!Q629","v":1217370.6339148444},{"$f":"'base data (TIO ext)'!R629","v":1290412.8719497351},{"$f":"'base data (TIO ext)'!S629","v":1367837.6442667192},{"$f":"'base data (TIO ext)'!T629","v":1449907.9029227225},{"$f":"'base data (TIO ext)'!U629","v":1536902.3770980858}]
["Bay of Plenty","Bay of Plenty  SuperGold fare substitute (bus):",451173.97333333339,492818.3362318842,547718.61130434787,627282.0260869565,673853.28869565215,643040,653967,714573,{"$f":"J630*1.06","v":757447.38},{"$f":"'base data (TIO ext)'!L630","v":802894.22279999999},{"$f":"'base data (TIO ext)'!M630","v":851067.87616800005},{"$f":"'base data (TIO ext)'!N630","v":902131.9487380801},{"$f":"'base data (TIO ext)'!O630","v":956259.86566236499},{"$f":"'base data (TIO ext)'!P630","v":1013635.457602107},{"$f":"'base data (TIO ext)'!Q630","v":1074453.5850582335},{"$f":"'base data (TIO ext)'!R630","v":1138920.8001617275},{"$f":"'base data (TIO ext)'!S630","v":1207256.0481714313},{"$f":"'base data (TIO ext)'!T630","v":1279691.4110617172},{"$f":"'base data (TIO ext)'!U630","v":1356472.8957254202}]
["Gisborne","Gisborne  SuperGold fare substitute (bus):",18740,20657.768115942028,18935.91304347826,19585.521739130436,14167.347826086956,13936,14885,13823,{"$f":"J631*1.05","v":14514.150000000001},{"$f":"'base data (TIO ext)'!L631","v":15239.857500000002},{"$f":"'base data (TIO ext)'!M631","v":16001.850375000002},{"$f":"'base data (TIO ext)'!N631","v":16801.942893750002},{"$f":"'base data (TIO ext)'!O631","v":17642.040038437503},{"$f":"'base data (TIO ext)'!P631","v":18524.14204035938},{"$f":"'base data (TIO ext)'!Q631","v":19450.349142377348},{"$f":"'base data (TIO ext)'!R631","v":20422.866599496218},{"$f":"'base data (TIO ext)'!S631","v":21444.009929471031},{"$f":"'base data (TIO ext)'!T631","v":22516.210425944584},{"$f":"'base data (TIO ext)'!U631","v":23642.020947241814}]
["Hawkes Bay","Hawkes Bay  SuperGold fare substitute (bus):",147180.30666666667,173089.22,210795.94956521739,245205.40173913047,259930.23304347828,239458,245842,242904,{"$f":"J632*1.05","v":255049.2},{"$f":"'base data (TIO ext)'!L632","v":267801.66000000003},{"$f":"'base data (TIO ext)'!M632","v":281191.74300000007},{"$f":"'base data (TIO ext)'!N632","v":295251.33015000011},{"$f":"'base data (TIO ext)'!O632","v":310013.89665750013},{"$f":"'base data (TIO ext)'!P632","v":325514.59149037517},{"$f":"'base data (TIO ext)'!Q632","v":341790.32106489391},{"$f":"'base data (TIO ext)'!R632","v":358879.83711813862},{"$f":"'base data (TIO ext)'!S632","v":376823.82897404558},{"$f":"'base data (TIO ext)'!T632","v":395665.02042274788},{"$f":"'base data (TIO ext)'!U632","v":415448.27144388529}]
["Taranaki","Taranaki  SuperGold fare substitute (bus):",77069.246666666659,93969.537101449285,96239.847826086974,100006.82608695653,106307.69565217392,108270,117999,121177,{"$f":"J633*1.05","v":127235.85},{"$f":"'base data (TIO ext)'!L633","v":133597.64250000002},{"$f":"'base data (TIO ext)'!M633","v":140277.52462500002},{"$f":"'base data (TIO ext)'!N633","v":147291.40085625002},{"$f":"'base data (TIO ext)'!O633","v":154655.97089906252},{"$f":"'base data (TIO ext)'!P633","v":162388.76944401566},{"$f":"'base data (TIO ext)'!Q633","v":170508.20791621646},{"$f":"'base data (TIO ext)'!R633","v":179033.61831202728},{"$f":"'base data (TIO ext)'!S633","v":187985.29922762865},{"$f":"'base data (TIO ext)'!T633","v":197384.5641890101},{"$f":"'base data (TIO ext)'!U633","v":207253.79239846062}]
["Manawatu-Wanganui","Manawatu-Wanganui  SuperGold fare substitute (bus):",120102.46666666666,116403.05072463767,135255.21043478261,149525.98869565217,154028.11913043479,148157,146738,155727,{"$f":"J634*1.03","v":160398.81},{"$f":"'base data (TIO ext)'!L634","v":165210.77429999999},{"$f":"'base data (TIO ext)'!M634","v":170167.09752899999},{"$f":"'base data (TIO ext)'!N634","v":175272.11045487001},{"$f":"'base data (TIO ext)'!O634","v":180530.27376851611},{"$f":"'base data (TIO ext)'!P634","v":185946.1819815716},{"$f":"'base data (TIO ext)'!Q634","v":191524.56744101876},{"$f":"'base data (TIO ext)'!R634","v":197270.30446424932},{"$f":"'base data (TIO ext)'!S634","v":203188.41359817679},{"$f":"'base data (TIO ext)'!T634","v":209284.0660061221},{"$f":"'base data (TIO ext)'!U634","v":215562.58798630576}]
["Wellington","Wellington  SuperGold fare substitute (bus):",3615211.32,4197908.2766666664,4363424.5199999986,4065848.5678260871,4175553.8791304352,4301509,4744183,4663563,{"$f":"J635*1.03","v":4803469.8899999997},{"$f":"'base data (TIO ext)'!L635","v":4947573.9867000002},{"$f":"'base data (TIO ext)'!M635","v":5194952.6860350007},{"$f":"'base data (TIO ext)'!N635","v":5454700.3203367507},{"$f":"'base data (TIO ext)'!O635","v":5727435.3363535888},{"$f":"'base data (TIO ext)'!P635","v":5899258.3964441968},{"$f":"'base data (TIO ext)'!Q635","v":6076236.1483375225},{"$f":"'base data (TIO ext)'!R635","v":6258523.2327876482},{"$f":"'base data (TIO ext)'!S635","v":6446278.9297712781},{"$f":"'base data (TIO ext)'!T635","v":6639667.297664417},{"$f":"'base data (TIO ext)'!U635","v":6838857.3165943492}]
["Marlborough","Marlborough  SuperGold fare substitute (bus):",18925.333333333332,16694.63768115942,16807.304347826088,17235.08695652174,18147.869565217392,18317,16738,16255,{"$f":"J636*1.06","v":17230.3},{"$f":"'base data (TIO ext)'!L636","v":18264.117999999999},{"$f":"'base data (TIO ext)'!M636","v":19359.965079999998},{"$f":"'base data (TIO ext)'!N636","v":20521.562984799999},{"$f":"'base data (TIO ext)'!O636","v":21752.856763888001},{"$f":"'base data (TIO ext)'!P636","v":23058.028169721281},{"$f":"'base data (TIO ext)'!Q636","v":24441.50985990456},{"$f":"'base data (TIO ext)'!R636","v":25908.000451498836},{"$f":"'base data (TIO ext)'!S636","v":27462.480478588768},{"$f":"'base data (TIO ext)'!T636","v":29110.229307304096},{"$f":"'base data (TIO ext)'!U636","v":30856.843065742345}]
["Nelson","Nelson  SuperGold fare substitute (bus):",62688.866666666669,69022.40724637681,77742.939130434781,96838.847826086945,110870.58695652173,122491,126374,142275,{"$f":"J637*1.06","v":150811.5},{"$f":"'base data (TIO ext)'!L637","v":159860.19},{"$f":"'base data (TIO ext)'!M637","v":169451.8014},{"$f":"'base data (TIO ext)'!N637","v":179618.909484},{"$f":"'base data (TIO ext)'!O637","v":190396.04405304001},{"$f":"'base data (TIO ext)'!P637","v":201819.80669622243},{"$f":"'base data (TIO ext)'!Q637","v":213928.99509799579},{"$f":"'base data (TIO ext)'!R637","v":226764.73480387556},{"$f":"'base data (TIO ext)'!S637","v":240370.61889210809},{"$f":"'base data (TIO ext)'!T637","v":254792.8560256346},{"$f":"'base data (TIO ext)'!U637","v":270080.42738717271}]
["Canterbury","Canterbury  SuperGold fare substitute (bus):",2672877.2000000002,2551326.6985507244,2133997.3086956521,2346405.2565217391,2648428.9565217393,2751622,2751923,3172874,{"$f":"J638*1.06","v":3363246.44},{"$f":"'base data (TIO ext)'!L638","v":3531408.7620000001},{"$f":"'base data (TIO ext)'!M638","v":3707979.2001000005},{"$f":"'base data (TIO ext)'!N638","v":3893378.1601050007},{"$f":"'base data (TIO ext)'!O638","v":4088047.0681102509},{"$f":"'base data (TIO ext)'!P638","v":4292449.4215157637},{"$f":"'base data (TIO ext)'!Q638","v":4507071.8925915519},{"$f":"'base data (TIO ext)'!R638","v":4732425.4872211292},{"$f":"'base data (TIO ext)'!S638","v":4969046.7615821855},{"$f":"'base data (TIO ext)'!T638","v":5217499.0996612953},{"$f":"'base data (TIO ext)'!U638","v":5478374.0546443602}]
["West Coast","West Coast  SuperGold fare substitute (bus):",null,null,null,null,null,null,null,null,{"$f":"J639*1.05","v":0},{"$f":"'base data (TIO ext)'!L639","v":0},{"$f":"'base data (TIO ext)'!M639","v":0},{"$f":"'base data (TIO ext)'!N639","v":0},{"$f":"'base data (TIO ext)'!O639","v":0},{"$f":"'base data (TIO ext)'!P639","v":0},{"$f":"'base data (TIO ext)'!Q639","v":0},{"$f":"'base data (TIO ext)'!R639","v":0},{"$f":"'base data (TIO ext)'!S639","v":0},{"$f":"'base data (TIO ext)'!T639","v":0},{"$f":"'base data (TIO ext)'!U639","v":0}]
["Otago","Otago  SuperGold fare substitute (bus):",574848.46666666667,657356.06666666665,668067.43043478264,670563.25652173918,688229.09565217386,684755,719157,780814,{"$f":"J640*1.07","v":835470.9800000001},{"$f":"'base data (TIO ext)'!L640","v":893953.94860000012},{"$f":"'base data (TIO ext)'!M640","v":956530.72500200022},{"$f":"'base data (TIO ext)'!N640","v":1004357.2612521002},{"$f":"'base data (TIO ext)'!O640","v":1054575.1243147054},{"$f":"'base data (TIO ext)'!P640","v":1086212.3780441466},{"$f":"'base data (TIO ext)'!Q640","v":1118798.749385471},{"$f":"'base data (TIO ext)'!R640","v":1152362.7118670351},{"$f":"'base data (TIO ext)'!S640","v":1186933.5932230463},{"$f":"'base data (TIO ext)'!T640","v":1222541.6010197378},{"$f":"'base data (TIO ext)'!U640","v":1259217.84905033}]
["Southland","Southland  SuperGold fare substitute (bus):",53818.666666666664,34023.700000000004,21009.300000000003,17142.800000000003,9097.347826086956,16528,21002,21249,{"$f":"J641*1.05","v":22311.45},{"$f":"'base data (TIO ext)'!L641","v":23427.022500000003},{"$f":"'base data (TIO ext)'!M641","v":24598.373625000004},{"$f":"'base data (TIO ext)'!N641","v":25828.292306250005},{"$f":"'base data (TIO ext)'!O641","v":27119.706921562505},{"$f":"'base data (TIO ext)'!P641","v":28475.692267640632},{"$f":"'base data (TIO ext)'!Q641","v":29899.476881022663},{"$f":"'base data (TIO ext)'!R641","v":31394.450725073799},{"$f":"'base data (TIO ext)'!S641","v":32964.173261327487},{"$f":"'base data (TIO ext)'!T641","v":34612.381924393863},{"$f":"'base data (TIO ext)'!U641","v":36343.001020613556}]
["National","National total  SuperGold fare substitute (bus):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C627:C641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C627:C641)-C628-C635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!C635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!C628,0))))))","v":15389718.113333337},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D627:D641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D627:D641)-D628-D635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!D635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!D628,0))))))","v":16345959.889855072},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E627:E641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E627:E641)-E628-E635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!E635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!E628,0))))))","v":16465155.207826085},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F627:F641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F627:F641)-F628-F635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!F635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!F628,0))))))","v":16913102.30956522},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G627:G641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G627:G641)-G628-G635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!G635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!G628,0))))))","v":18366327.143043477},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H627:H641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H627:H641)-H628-H635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!H635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!H628,0))))))","v":19800598},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I627:I641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I627:I641)-I628-I635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!I635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!I628,0))))))","v":21084488},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J627:J641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J627:J641)-J628-J635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!J635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!J628,0))))))","v":20421494},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K627:K641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K627:K641)-K628-K635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!K635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!K628,0))))))","v":21498004.685912885},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L627:L641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L627:L641)-L628-L635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!L635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!L628,0))))))","v":22601645.751841672},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M627:M641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M627:M641)-M628-M635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!M635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!M628,0))))))","v":23864842.205017149},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N627:N641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N627:N641)-N628-N635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!N635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!N628,0))))))","v":25180873.42886832},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O627:O641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O627:O641)-O628-O635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!O635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!O628,0))))))","v":26570705.489729874},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P627:P641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P627:P641)-P628-P635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!P635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!P628,0))))))","v":27902860.495598689},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q627:Q641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q627:Q641)-Q628-Q635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Q635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Q628,0))))))","v":29306526.518311135},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R627:R641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R627:R641)-R628-R635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!R635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!R628,0))))))","v":30785688.317575268},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S627:S641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S627:S641)-S628-S635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!S635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!S628,0))))))","v":32344558.412519131},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T627:T641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T627:T641)-T628-T635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!T635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!T628,0))))))","v":33987590.289500058},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U627:U641),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U627:U641)-U628-U635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!U635,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!U628,0))))))","v":35719492.382964596}]
[null,null,null,null,null,null,2678672.4130434785]
[null,"FERRY SUPERGOLD FARE SUBSTITUTE (TOTAL)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S626","v":"2025/26"},{"$f":"T626","v":"2026/27"},{"$f":"U626","v":"2027/28"}]
["Northland","Northland  SuperGold fare substitute (ferry):",null,null,null,null,null,null,null,null,null,{"$f":"'base data (TIO ext)'!L645","v":0},{"$f":"'base data (TIO ext)'!M645","v":0},{"$f":"'base data (TIO ext)'!N645","v":0},{"$f":"'base data (TIO ext)'!O645","v":0},{"$f":"'base data (TIO ext)'!P645","v":0},{"$f":"'base data (TIO ext)'!Q645","v":0},{"$f":"'base data (TIO ext)'!R645","v":0},{"$f":"'base data (TIO ext)'!S645","v":0},{"$f":"'base data (TIO ext)'!T645","v":0},{"$f":"'base data (TIO ext)'!U645","v":0}]
["Auckland","Auckland  SuperGold fare substitute (ferry):",2370130.4933333332,1892122.6405797102,2364263.8386956519,2392174.947826087,2546394.7521739132,2774196,2675579,2245586,{"$f":"J646+600000","v":2845586},{"$f":"'base data (TIO ext)'!L646","v":3445586},{"$f":"'base data (TIO ext)'!M646","v":4045586},{"$f":"'base data (TIO ext)'!N646","v":4645586},{"$f":"'base data (TIO ext)'!O646","v":5245586},{"$f":"'base data (TIO ext)'!P646","v":5845586},{"$f":"'base data (TIO ext)'!Q646","v":6445586},{"$f":"'base data (TIO ext)'!R646","v":7045586},{"$f":"'base data (TIO ext)'!S646","v":7645586},{"$f":"'base data (TIO ext)'!T646","v":8245586},{"$f":"'base data (TIO ext)'!U646","v":8845586}]
["Waikato","Waikato  SuperGold fare substitute (ferry):",null,null,null,null,null,null,null,null,null,{"$f":"'base data (TIO ext)'!L647","v":0},{"$f":"'base data (TIO ext)'!M647","v":0},{"$f":"'base data (TIO ext)'!N647","v":0},{"$f":"'base data (TIO ext)'!O647","v":0},{"$f":"'base data (TIO ext)'!P647","v":0},{"$f":"'base data (TIO ext)'!Q647","v":0},{"$f":"'base data (TIO ext)'!R647","v":0},{"$f":"'base data (TIO ext)'!S647","v":0},{"$f":"'base data (TIO ext)'!T647","v":0},{"$f":"'base data (TIO ext)'!U647","v":0}]
["Bay of Plenty","Bay of Plenty  SuperGold fare substitute (ferry):",null,null,null,null,null,null,null,null,null,{"$f":"'base data (TIO ext)'!L648","v":0},{"$f":"'base data (TIO ext)'!M648","v":0},{"$f":"'base data (TIO ext)'!N648","v":0},{"$f":"'base data (TIO ext)'!O648","v":0},{"$f":"'base data (TIO ext)'!P648","v":0},{"$f":"'base data (TIO ext)'!Q648","v":0},{"$f":"'base data (TIO ext)'!R648","v":0},{"$f":"'base data (TIO ext)'!S648","v":0},{"$f":"'base data (TIO ext)'!T648","v":0},{"$f":"'base data (TIO ext)'!U648","v":0}]
["Gisborne","Gisborne  SuperGold fare substitute (ferry):",null,null,null,null,null,null,null,null,null,{"$f":"'base data (TIO ext)'!L649","v":0},{"$f":"'base data (TIO ext)'!M649","v":0},{"$f":"'base data (TIO ext)'!N649","v":0},{"$f":"'base data (TIO ext)'!O649","v":0},{"$f":"'base data (TIO ext)'!P649","v":0},{"$f":"'base data (TIO ext)'!Q649","v":0},{"$f":"'base data (TIO ext)'!R649","v":0},{"$f":"'base data (TIO ext)'!S649","v":0},{"$f":"'base data (TIO ext)'!T649","v":0},{"$f":"'base data (TIO ext)'!U649","v":0}]
["Hawkes Bay","Hawkes Bay  SuperGold fare substitute (ferry):",null,null,null,null,null,null,null,null,null,{"$f":"'base data (TIO ext)'!L650","v":0},{"$f":"'base data (TIO ext)'!M650","v":0},{"$f":"'base data (TIO ext)'!N650","v":0},{"$f":"'base data (TIO ext)'!O650","v":0},{"$f":"'base data (TIO ext)'!P650","v":0},{"$f":"'base data (TIO ext)'!Q650","v":0},{"$f":"'base data (TIO ext)'!R650","v":0},{"$f":"'base data (TIO ext)'!S650","v":0},{"$f":"'base data (TIO ext)'!T650","v":0},{"$f":"'base data (TIO ext)'!U650","v":0}]
["Taranaki","Taranaki  SuperGold fare substitute (ferry):",null,null,null,null,null,null,null,null,null,{"$f":"'base data (TIO ext)'!L651","v":0},{"$f":"'base data (TIO ext)'!M651","v":0},{"$f":"'base data (TIO ext)'!N651","v":0},{"$f":"'base data (TIO ext)'!O651","v":0},{"$f":"'base data (TIO ext)'!P651","v":0},{"$f":"'base data (TIO ext)'!Q651","v":0},{"$f":"'base data (TIO ext)'!R651","v":0},{"$f":"'base data (TIO ext)'!S651","v":0},{"$f":"'base data (TIO ext)'!T651","v":0},{"$f":"'base data (TIO ext)'!U651","v":0}]
["Manawatu-Wanganui","Manawatu-Wanganui  SuperGold fare substitute (ferry):",null,null,null,null,null,null,null,null,null,{"$f":"'base data (TIO ext)'!L652","v":0},{"$f":"'base data (TIO ext)'!M652","v":0},{"$f":"'base data (TIO ext)'!N652","v":0},{"$f":"'base data (TIO ext)'!O652","v":0},{"$f":"'base data (TIO ext)'!P652","v":0},{"$f":"'base data (TIO ext)'!Q652","v":0},{"$f":"'base data (TIO ext)'!R652","v":0},{"$f":"'base data (TIO ext)'!S652","v":0},{"$f":"'base data (TIO ext)'!T652","v":0},{"$f":"'base data (TIO ext)'!U652","v":0}]
["Wellington","Wellington  SuperGold fare substitute (ferry):",79226.666666666672,70388.44202898549,64653.521739130432,83092.521739130432,67215.695652173919,78291,90119,73185,{"$f":"J653*1.25","v":91481.25},{"$f":"'base data (TIO ext)'!L653","v":114351.5625},{"$f":"'base data (TIO ext)'!M653","v":142939.453125},{"$f":"'base data (TIO ext)'!N653","v":178674.31640625},{"$f":"'base data (TIO ext)'!O653","v":223342.8955078125},{"$f":"'base data (TIO ext)'!P653","v":279178.61938476563},{"$f":"'base data (TIO ext)'!Q653","v":348973.27423095703},{"$f":"'base data (TIO ext)'!R653","v":436216.59278869629},{"$f":"'base data (TIO ext)'!S653","v":545270.74098587036},{"$f":"'base data (TIO ext)'!T653","v":681588.42623233795},{"$f":"'base data (TIO ext)'!U653","v":851985.53279042244}]
["Marlborough","Marlborough  SuperGold fare substitute (ferry):",null,null,null,null,null,null,null,null,null,{"$f":"'base data (TIO ext)'!L654","v":0},{"$f":"'base data (TIO ext)'!M654","v":0},{"$f":"'base data (TIO ext)'!N654","v":0},{"$f":"'base data (TIO ext)'!O654","v":0},{"$f":"'base data (TIO ext)'!P654","v":0},{"$f":"'base data (TIO ext)'!Q654","v":0},{"$f":"'base data (TIO ext)'!R654","v":0},{"$f":"'base data (TIO ext)'!S654","v":0},{"$f":"'base data (TIO ext)'!T654","v":0},{"$f":"'base data (TIO ext)'!U654","v":0}]
["Nelson","Nelson  SuperGold fare substitute (ferry):",null,null,null,null,null,null,null,null,null,{"$f":"'base data (TIO ext)'!L655","v":0},{"$f":"'base data (TIO ext)'!M655","v":0},{"$f":"'base data (TIO ext)'!N655","v":0},{"$f":"'base data (TIO ext)'!O655","v":0},{"$f":"'base data (TIO ext)'!P655","v":0},{"$f":"'base data (TIO ext)'!Q655","v":0},{"$f":"'base data (TIO ext)'!R655","v":0},{"$f":"'base data (TIO ext)'!S655","v":0},{"$f":"'base data (TIO ext)'!T655","v":0},{"$f":"'base data (TIO ext)'!U655","v":0}]
["Canterbury","Canterbury  SuperGold fare substitute (ferry):",49646.666666666672,30468.121739130434,38498.53913043478,58151.46956521739,65061.965217391305,67637,63776,64323,{"$f":"J656*1.2","v":77187.599999999991},{"$f":"'base data (TIO ext)'!L656","v":92625.119999999981},{"$f":"'base data (TIO ext)'!M656","v":111150.14399999997},{"$f":"'base data (TIO ext)'!N656","v":133380.17279999997},{"$f":"'base data (TIO ext)'!O656","v":160056.20735999997},{"$f":"'base data (TIO ext)'!P656","v":192067.44883199997},{"$f":"'base data (TIO ext)'!Q656","v":230480.93859839995},{"$f":"'base data (TIO ext)'!R656","v":276577.12631807994},{"$f":"'base data (TIO ext)'!S656","v":331892.55158169591},{"$f":"'base data (TIO ext)'!T656","v":398271.06189803506},{"$f":"'base data (TIO ext)'!U656","v":477925.27427764202}]
["West Coast","West Coast  SuperGold fare substitute (ferry):",null,null,null,null,null,null,null,null,null,{"$f":"'base data (TIO ext)'!L657","v":0},{"$f":"'base data (TIO ext)'!M657","v":0},{"$f":"'base data (TIO ext)'!N657","v":0},{"$f":"'base data (TIO ext)'!O657","v":0},{"$f":"'base data (TIO ext)'!P657","v":0},{"$f":"'base data (TIO ext)'!Q657","v":0},{"$f":"'base data (TIO ext)'!R657","v":0},{"$f":"'base data (TIO ext)'!S657","v":0},{"$f":"'base data (TIO ext)'!T657","v":0},{"$f":"'base data (TIO ext)'!U657","v":0}]
["Otago","Otago  SuperGold fare substitute (ferry):",null,null,null,null,null,null,null,null,null,{"$f":"'base data (TIO ext)'!L658","v":0},{"$f":"'base data (TIO ext)'!M658","v":0},{"$f":"'base data (TIO ext)'!N658","v":0},{"$f":"'base data (TIO ext)'!O658","v":0},{"$f":"'base data (TIO ext)'!P658","v":0},{"$f":"'base data (TIO ext)'!Q658","v":0},{"$f":"'base data (TIO ext)'!R658","v":0},{"$f":"'base data (TIO ext)'!S658","v":0},{"$f":"'base data (TIO ext)'!T658","v":0},{"$f":"'base data (TIO ext)'!U658","v":0}]
["Southland","Southland  SuperGold fare substitute (ferry):",null,null,null,null,null,null,null,null,null,{"$f":"'base data (TIO ext)'!L659","v":0},{"$f":"'base data (TIO ext)'!M659","v":0},{"$f":"'base data (TIO ext)'!N659","v":0},{"$f":"'base data (TIO ext)'!O659","v":0},{"$f":"'base data (TIO ext)'!P659","v":0},{"$f":"'base data (TIO ext)'!Q659","v":0},{"$f":"'base data (TIO ext)'!R659","v":0},{"$f":"'base data (TIO ext)'!S659","v":0},{"$f":"'base data (TIO ext)'!T659","v":0},{"$f":"'base data (TIO ext)'!U659","v":0}]
["National","National total  SuperGold fare substitute (ferry):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C645:C659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C645:C659)-C646-C653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!C653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!C646,0))))))","v":2499003.8266666662},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D645:D659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D645:D659)-D646-D653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!D653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!D646,0))))))","v":1992979.2043478263},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E645:E659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E645:E659)-E646-E653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!E653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!E646,0))))))","v":2467415.8995652171},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F645:F659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F645:F659)-F646-F653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!F653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!F646,0))))))","v":2533418.9391304348},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G645:G659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G645:G659)-G646-G653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!G653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!G646,0))))))","v":2678672.4130434785},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H645:H659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H645:H659)-H646-H653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!H653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!H646,0))))))","v":2920124},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I645:I659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I645:I659)-I646-I653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!I653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!I646,0))))))","v":2829474},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J645:J659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J645:J659)-J646-J653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!J653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!J646,0))))))","v":2383094},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K645:K659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K645:K659)-K646-K653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!K653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!K646,0))))))","v":3014254.85},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L645:L659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L645:L659)-L646-L653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!L653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!L646,0))))))","v":3652562.6825000001},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M645:M659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M645:M659)-M646-M653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!M653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!M646,0))))))","v":4299675.5971250003},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N645:N659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N645:N659)-N646-N653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!N653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!N646,0))))))","v":4957640.4892062498},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O645:O659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O645:O659)-O646-O653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!O653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!O646,0))))))","v":5628985.1028678128},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P645:P659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P645:P659)-P646-P653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!P653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!P646,0))))))","v":6316832.0682167653},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q645:Q659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q645:Q659)-Q646-Q653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Q653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Q646,0))))))","v":7025040.212829357},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R645:R659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R645:R659)-R646-R653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!R653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!R646,0))))))","v":7758379.7191067766},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S645:S659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S645:S659)-S646-S653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!S653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!S646,0))))))","v":8522749.292567566},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T645:T659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T645:T659)-T646-T653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!T653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!T646,0))))))","v":9325445.4881303739},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U645:U659),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U645:U659)-U646-U653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!U653,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!U646,0))))))","v":10175496.807068065}]
[null,null,null,null,null,null,3088505.4056521738]
[null,"PASSENGER RAIL SUPERGOLD FARE SUBSTITUTE (TOTAL)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S644","v":"2025/26"},{"$f":"T644","v":"2026/27"},{"$f":"U644","v":"2027/28"}]
["Northland","Northland  SuperGold fare substitute (passenger rail):",null,null,null,null,null,null,null,null,null,{"$f":"'base data (TIO ext)'!L663","v":0},{"$f":"'base data (TIO ext)'!M663","v":0},{"$f":"'base data (TIO ext)'!N663","v":0},{"$f":"'base data (TIO ext)'!O663","v":0},{"$f":"'base data (TIO ext)'!P663","v":0},{"$f":"'base data (TIO ext)'!Q663","v":0},{"$f":"'base data (TIO ext)'!R663","v":0},{"$f":"'base data (TIO ext)'!S663","v":0},{"$f":"'base data (TIO ext)'!T663","v":0},{"$f":"'base data (TIO ext)'!U663","v":0}]
["Auckland","Auckland  SuperGold fare substitute (passenger rail):",724883.80666666676,838960.41869565216,985569.15260869567,1173191.5913043479,1166433.6208695653,1540158,1906509,1697237,{"$f":"J664*1.1","v":1866960.7000000002},{"$f":"'base data (TIO ext)'!L664","v":2240352.8400000003},{"$f":"'base data (TIO ext)'!M664","v":2800441.0500000003},{"$f":"'base data (TIO ext)'!N664","v":3360529.2600000002},{"$f":"'base data (TIO ext)'!O664","v":3696582.1860000007},{"$f":"'base data (TIO ext)'!P664","v":4066240.4046000009},{"$f":"'base data (TIO ext)'!Q664","v":4472864.4450600017},{"$f":"'base data (TIO ext)'!R664","v":4920150.8895660024},{"$f":"'base data (TIO ext)'!S664","v":5412165.9785226034},{"$f":"'base data (TIO ext)'!T664","v":5953382.5763748642},{"$f":"'base data (TIO ext)'!U664","v":6548720.834012351}]
["Waikato","Waikato  SuperGold fare substitute (passenger rail):",null,null,null,null,null,null,null,null,null,{"$f":"'base data (TIO ext)'!L665","v":0},{"$f":"'base data (TIO ext)'!M665","v":0},{"$f":"'base data (TIO ext)'!N665","v":0},{"$f":"'base data (TIO ext)'!O665","v":0},{"$f":"'base data (TIO ext)'!P665","v":0},{"$f":"'base data (TIO ext)'!Q665","v":0},{"$f":"'base data (TIO ext)'!R665","v":0},{"$f":"'base data (TIO ext)'!S665","v":0},{"$f":"'base data (TIO ext)'!T665","v":0},{"$f":"'base data (TIO ext)'!U665","v":0}]
["Bay of Plenty","Bay of Plenty  SuperGold fare substitute (passenger rail):",null,null,null,null,null,null,null,null,null,{"$f":"'base data (TIO ext)'!L666","v":0},{"$f":"'base data (TIO ext)'!M666","v":0},{"$f":"'base data (TIO ext)'!N666","v":0},{"$f":"'base data (TIO ext)'!O666","v":0},{"$f":"'base data (TIO ext)'!P666","v":0},{"$f":"'base data (TIO ext)'!Q666","v":0},{"$f":"'base data (TIO ext)'!R666","v":0},{"$f":"'base data (TIO ext)'!S666","v":0},{"$f":"'base data (TIO ext)'!T666","v":0},{"$f":"'base data (TIO ext)'!U666","v":0}]
["Gisborne","Gisborne  SuperGold fare substitute (passenger rail):",null,null,null,null,null,null,null,null,null,{"$f":"'base data (TIO ext)'!L667","v":0},{"$f":"'base data (TIO ext)'!M667","v":0},{"$f":"'base data (TIO ext)'!N667","v":0},{"$f":"'base data (TIO ext)'!O667","v":0},{"$f":"'base data (TIO ext)'!P667","v":0},{"$f":"'base data (TIO ext)'!Q667","v":0},{"$f":"'base data (TIO ext)'!R667","v":0},{"$f":"'base data (TIO ext)'!S667","v":0},{"$f":"'base data (TIO ext)'!T667","v":0},{"$f":"'base data (TIO ext)'!U667","v":0}]
["Hawkes Bay","Hawkes Bay  SuperGold fare substitute (passenger rail):",null,null,null,null,null,null,null,null,null,{"$f":"'base data (TIO ext)'!L668","v":0},{"$f":"'base data (TIO ext)'!M668","v":0},{"$f":"'base data (TIO ext)'!N668","v":0},{"$f":"'base data (TIO ext)'!O668","v":0},{"$f":"'base data (TIO ext)'!P668","v":0},{"$f":"'base data (TIO ext)'!Q668","v":0},{"$f":"'base data (TIO ext)'!R668","v":0},{"$f":"'base data (TIO ext)'!S668","v":0},{"$f":"'base data (TIO ext)'!T668","v":0},{"$f":"'base data (TIO ext)'!U668","v":0}]
["Taranaki","Taranaki  SuperGold fare substitute (passenger rail):",null,null,null,null,null,null,null,null,null,{"$f":"'base data (TIO ext)'!L669","v":0},{"$f":"'base data (TIO ext)'!M669","v":0},{"$f":"'base data (TIO ext)'!N669","v":0},{"$f":"'base data (TIO ext)'!O669","v":0},{"$f":"'base data (TIO ext)'!P669","v":0},{"$f":"'base data (TIO ext)'!Q669","v":0},{"$f":"'base data (TIO ext)'!R669","v":0},{"$f":"'base data (TIO ext)'!S669","v":0},{"$f":"'base data (TIO ext)'!T669","v":0},{"$f":"'base data (TIO ext)'!U669","v":0}]
["Manawatu-Wanganui","Manawatu-Wanganui  SuperGold fare substitute (passenger rail):",null,null,null,null,null,null,null,null,null,{"$f":"'base data (TIO ext)'!L670","v":0},{"$f":"'base data (TIO ext)'!M670","v":0},{"$f":"'base data (TIO ext)'!N670","v":0},{"$f":"'base data (TIO ext)'!O670","v":0},{"$f":"'base data (TIO ext)'!P670","v":0},{"$f":"'base data (TIO ext)'!Q670","v":0},{"$f":"'base data (TIO ext)'!R670","v":0},{"$f":"'base data (TIO ext)'!S670","v":0},{"$f":"'base data (TIO ext)'!T670","v":0},{"$f":"'base data (TIO ext)'!U670","v":0}]
["Wellington","Wellington  SuperGold fare substitute (passenger rail):",1119640.9333333331,1264051.5940579711,1446358.7195652176,1768973.7056521743,1922071.7847826087,2067636,2443072,2262804,{"$f":"J671*1.05","v":2375944.2000000002},{"$f":"'base data (TIO ext)'!L671","v":2494741.41},{"$f":"'base data (TIO ext)'!M671","v":2569583.6523000002},{"$f":"'base data (TIO ext)'!N671","v":2646671.1618690002},{"$f":"'base data (TIO ext)'!O671","v":2726071.2967250701},{"$f":"'base data (TIO ext)'!P671","v":2807853.4356268221},{"$f":"'base data (TIO ext)'!Q671","v":2892089.0386956269},{"$f":"'base data (TIO ext)'!R671","v":2978851.7098564957},{"$f":"'base data (TIO ext)'!S671","v":3068217.2611521906},{"$f":"'base data (TIO ext)'!T671","v":3160263.7789867562},{"$f":"'base data (TIO ext)'!U671","v":3255071.6923563592}]
["Marlborough","Marlborough  SuperGold fare substitute (passenger rail):",null,null,null,null,null,null,null,null,null,{"$f":"'base data (TIO ext)'!L672","v":0},{"$f":"'base data (TIO ext)'!M672","v":0},{"$f":"'base data (TIO ext)'!N672","v":0},{"$f":"'base data (TIO ext)'!O672","v":0},{"$f":"'base data (TIO ext)'!P672","v":0},{"$f":"'base data (TIO ext)'!Q672","v":0},{"$f":"'base data (TIO ext)'!R672","v":0},{"$f":"'base data (TIO ext)'!S672","v":0},{"$f":"'base data (TIO ext)'!T672","v":0},{"$f":"'base data (TIO ext)'!U672","v":0}]
["Nelson","Nelson  SuperGold fare substitute (passenger rail):",null,null,null,null,null,null,null,null,null,{"$f":"'base data (TIO ext)'!L673","v":0},{"$f":"'base data (TIO ext)'!M673","v":0},{"$f":"'base data (TIO ext)'!N673","v":0},{"$f":"'base data (TIO ext)'!O673","v":0},{"$f":"'base data (TIO ext)'!P673","v":0},{"$f":"'base data (TIO ext)'!Q673","v":0},{"$f":"'base data (TIO ext)'!R673","v":0},{"$f":"'base data (TIO ext)'!S673","v":0},{"$f":"'base data (TIO ext)'!T673","v":0},{"$f":"'base data (TIO ext)'!U673","v":0}]
["Canterbury","Canterbury  SuperGold fare substitute (passenger rail):",null,null,null,null,null,null,null,null,null,{"$f":"'base data (TIO ext)'!L674","v":0},{"$f":"'base data (TIO ext)'!M674","v":0},{"$f":"'base data (TIO ext)'!N674","v":0},{"$f":"'base data (TIO ext)'!O674","v":0},{"$f":"'base data (TIO ext)'!P674","v":0},{"$f":"'base data (TIO ext)'!Q674","v":0},{"$f":"'base data (TIO ext)'!R674","v":0},{"$f":"'base data (TIO ext)'!S674","v":0},{"$f":"'base data (TIO ext)'!T674","v":0},{"$f":"'base data (TIO ext)'!U674","v":0}]
["West Coast","West Coast  SuperGold fare substitute (passenger rail):",null,null,null,null,null,null,null,null,null,{"$f":"'base data (TIO ext)'!L675","v":0},{"$f":"'base data (TIO ext)'!M675","v":0},{"$f":"'base data (TIO ext)'!N675","v":0},{"$f":"'base data (TIO ext)'!O675","v":0},{"$f":"'base data (TIO ext)'!P675","v":0},{"$f":"'base data (TIO ext)'!Q675","v":0},{"$f":"'base data (TIO ext)'!R675","v":0},{"$f":"'base data (TIO ext)'!S675","v":0},{"$f":"'base data (TIO ext)'!T675","v":0},{"$f":"'base data (TIO ext)'!U675","v":0}]
["Otago","Otago  SuperGold fare substitute (passenger rail):",null,null,null,null,null,null,null,null,null,{"$f":"'base data (TIO ext)'!L676","v":0},{"$f":"'base data (TIO ext)'!M676","v":0},{"$f":"'base data (TIO ext)'!N676","v":0},{"$f":"'base data (TIO ext)'!O676","v":0},{"$f":"'base data (TIO ext)'!P676","v":0},{"$f":"'base data (TIO ext)'!Q676","v":0},{"$f":"'base data (TIO ext)'!R676","v":0},{"$f":"'base data (TIO ext)'!S676","v":0},{"$f":"'base data (TIO ext)'!T676","v":0},{"$f":"'base data (TIO ext)'!U676","v":0}]
["Southland","Southland  SuperGold fare substitute (passenger rail):",null,null,null,null,null,null,null,null,null,{"$f":"'base data (TIO ext)'!L677","v":0},{"$f":"'base data (TIO ext)'!M677","v":0},{"$f":"'base data (TIO ext)'!N677","v":0},{"$f":"'base data (TIO ext)'!O677","v":0},{"$f":"'base data (TIO ext)'!P677","v":0},{"$f":"'base data (TIO ext)'!Q677","v":0},{"$f":"'base data (TIO ext)'!R677","v":0},{"$f":"'base data (TIO ext)'!S677","v":0},{"$f":"'base data (TIO ext)'!T677","v":0},{"$f":"'base data (TIO ext)'!U677","v":0}]
["National","National total  SuperGold fare substitute (passenger rail):",{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(C663:C677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(C663:C677)-C664-C671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!C671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!C664,0))))))","v":1844524.7399999998},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(D663:D677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(D663:D677)-D664-D671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!D671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!D664,0))))))","v":2103012.0127536235},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(E663:E677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(E663:E677)-E664-E671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!E671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!E664,0))))))","v":2431927.8721739133},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(F663:F677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(F663:F677)-F664-F671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!F671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!F664,0))))))","v":2942165.2969565224},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(G663:G677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(G663:G677)-G664-G671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!G671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!G664,0))))))","v":3088505.4056521738},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(H663:H677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(H663:H677)-H664-H671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!H671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!H664,0))))))","v":3607794},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(I663:I677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(I663:I677)-I664-I671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!I671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!I664,0))))))","v":4349581},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(J663:J677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(J663:J677)-J664-J671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!J671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!J664,0))))))","v":3960041},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(K663:K677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(K663:K677)-K664-K671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!K671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!K664,0))))))","v":4242904.9000000004},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(L663:L677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(L663:L677)-L664-L671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!L671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!L664,0))))))","v":4735094.25},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(M663:M677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(M663:M677)-M664-M671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!M671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!M664,0))))))","v":5370024.7023000009},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(N663:N677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(N663:N677)-N664-N671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!N671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!N664,0))))))","v":6007200.4218690004},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(O663:O677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(O663:O677)-O664-O671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!O671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!O664,0))))))","v":6422653.4827250708},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(P663:P677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(P663:P677)-P664-P671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!P671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!P664,0))))))","v":6874093.8402268235},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(Q663:Q677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(Q663:Q677)-Q664-Q671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!Q671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!Q664,0))))))","v":7364953.4837556286},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(R663:R677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(R663:R677)-R664-R671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!R671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!R664,0))))))","v":7899002.5994224977},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(S663:S677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(S663:S677)-S664-S671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!S671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!S664,0))))))","v":8480383.2396747936},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(T663:T677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(T663:T677)-T664-T671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!T671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!T664,0))))))","v":9113646.35536162},{"$f":"IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$41,SUM(U663:U677),IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$42,SUM(U663:U677)-U664-U671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$23,'delta fullnet data (TIO ext)'!U671,IF('CBA benchmark'!$B$15='CBA benchmark'!$AI$43,IF('CBA benchmark'!$B$12='CBA benchmark'!$AH$30,'delta fullnet data (TIO ext)'!U664,0))))))","v":9803792.5263687111}]
[]
[]
[]
[null,"AUCKLAND"]
[null,"TOTAL FERRY NETWORK"]
[null,null,"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S$662","v":"2025/26"},{"$f":"T$662","v":"2026/27"},{"$f":"U$662","v":"2027/28"}]
[null,"TOTAL patronage:",4528202,4735717,5049627,4957052,5109953,5536389,{"$f":"I694+4563097","v":5878184},{"$f":"J694+4792476","v":6149274},{"$f":"K694","v":1466534},1645269,1780730,2002571,2167870,2295784,2399166,2486642,2564006,26351360,2702731]
[null,"TOTAL passenger kilometres:",49882352,52771317,71296085,74877792,66571640,75317758,{"$f":"I695+62616124","v":80659606},{"$f":"J695+66290729","v":84363882},{"$f":"K695","v":17396599},17918496.4756,18456051.369867999,19009732.910964038,19580024.898292959,20167425.645241749,20772448.414599001,21395621.867036972,22037490.523048081,22698615.238739524,23379573.695901711]
[null,"TOTAL in service vehicle kilometres:",853239,834203,829711,850030,873012,938976,1453393,1441590,{"$f":"K696","v":722156},794372,810260,834567,859604,885392,911954,939313,958098,977260,996806]
[null,"TOTAL fare revenue (total):",21318547,24501665.640579712,28129669.838695653,28732153.947826087,28103455.752173912,29756875,32795361,35152851,{"$f":"K697","v":10303852},11127600,11958060,12795434,13639930,14491760,15351145,16218312,17093494,17976931,18868871]
[null,"TOTAL service expenditure (net):",6588104.8636502,6589987.3225565245,7608877.4634950841,8174446,8565002,{"$f":"H698","v":8432752},9014441,8740537,{"$f":"K698","v":11652293},11641062,11684163,14379126,14778616,15142098,15482725,15809518,16200676,16444476,16759868]
[null,"TOTAL operations expenditure (net):",7448528.1223175339,8153699.9852563385,9196372.7618412394,11559823.621448096,11769115.990173927,12016508.710676437,12915714.507601647,12591783.343382448,{"$f":"K699","v":12635385.287589822},12550418.296001848,12639937.330297822,15370518.641167693,15816135.760180585,16223835.203249723,16618060.919510437,16983809.998677205,17374967.998677205,17618767.998677205,17934159.998677205]
[]
[null,"CONTRACTED FERRY SERVICES ONLY"]
[null,null,"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S$662","v":"2025/26"},{"$f":"T$662","v":"2026/27"},{"$f":"U$662","v":"2027/28"}]
[null,"CONTRACTED FERRY SERVICES patronage:",904817,904817,1046617,1046784,1085156,1176800,1315087,1356798,1466534,1645269,1780730,2002571,2167870,2295784,2399166,2486642,2564006,26351360,2702731]
[null,"CONTRACTED FERRY SERVICES passenger kilometres:",9413278,9644301,11462069,11915925,12863362,14242025,18043482,18073153,17396599,17918496.4756,18456051.369867999,19009732.910964038,19580024.898292959,20167425.645241749,20772448.414599001,21395621.867036972,22037490.523048081,22698615.238739524,23379573.695901711]
[null,"CONTRACTED FERRY SERVICES in service vehicle kilometres:",451013,451013,438481,462908,498849,503370.94999999995,507892.89999999997,542702.76666666672,722156,794372,810260,834567,859604,885392,911954,939313,958098,977260,996806]
[null,"CONTRACTED FERRY SERVICES fare revenue (total):",4994110,4994110,5686421.1699999999,5782942,6117516.1399999997,6437575,7038425.9913043473,7676526.0179595388,10303852,11127600,11958060,12795434,13639930,14491760,15351145,16218312,17093494,17976931,18868871]
[null,"CONTRACTED FERRY SERVICES service expenditure (net):",{"$f":"C689","v":6588104.8636502},6589987.3225565245,7608877.4634950841,8174446,8565002,8432752,9014441,8740537,11652293,11641062,11684163,14379126,14778616,15142098,15482725,15809518,16200676,16444476,16759868]
[null,"CONTRACTED FERRY SERVICES operations expenditure (net):",7448528.1223175339,8153699.9852563385,9196372.7618412394,11559823.621448096,11769115.990173927,12016508.710676437,12915714.507601647,12591783.343382448,12635385.287589822,12550418.296001848,12639937.330297822,15370518.641167693,15816135.760180585,16223835.203249723,16618060.919510437,16983809.998677205,17374967.998677205,17618767.998677205,17934159.998677205]
[]
[null,"AUCKLAND"]
[null,"RAIL NETWORK (ROLLING STOCK OUT)"]
[null,null,"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S$662","v":"2025/26"},{"$f":"T$662","v":"2026/27"},{"$f":"U$662","v":"2027/28"}]
[null,"TOTAL service expenditure (net):",56029391.833026581,54619179.772579998,79345137.333333343,80033963,89524776,85099278,76791973,79804315,{"$f":"'base data (TIO ext)'!K704","v":111109387},{"$f":"'base data (TIO ext)'!L704","v":91708365},{"$f":"'base data (TIO ext)'!M704","v":88879880},{"$f":"'base data (TIO ext)'!N704","v":89337425},{"$f":"'base data (TIO ext)'!O704","v":85036285},{"$f":"'base data (TIO ext)'!P704","v":80311607},{"$f":"'base data (TIO ext)'!Q704","v":87287395},{"$f":"'base data (TIO ext)'!R704","v":74691635},{"$f":"'base data (TIO ext)'!S704","v":0},{"$f":"'base data (TIO ext)'!T704","v":0},{"$f":"'base data (TIO ext)'!U704","v":0}]
[null,"TOTAL operations expenditure (net):",57640530.91806975,58033859.68973624,82502575.819001794,86206103.147458568,96694970.882124603,94107767.871970594,87932947.904229,92053855.31026721,{"$f":"'base data (TIO ext)'!K705","v":123385648.88735271},{"$f":"'base data (TIO ext)'!L705","v":105001254.40841548},{"$f":"'base data (TIO ext)'!M705","v":103785793.37620716},{"$f":"'base data (TIO ext)'!N705","v":107955967.54147537},{"$f":"'base data (TIO ext)'!O705","v":105627996.24249166},{"$f":"'base data (TIO ext)'!P705","v":104499144.84442194},{"$f":"'base data (TIO ext)'!Q705","v":114819928.0554865},{"$f":"'base data (TIO ext)'!R705","v":83698922.371529311},{"$f":"'base data (TIO ext)'!S705","v":0},{"$f":"'base data (TIO ext)'!T705","v":0},{"$f":"'base data (TIO ext)'!U705","v":0}]
[]
[null,"RAIL NETWORK (ROLLING STOCK IN)"]
[null,null,"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S$662","v":"2025/26"},{"$f":"T$662","v":"2026/27"},{"$f":"U$662","v":"2027/28"}]
[null,"TOTAL service expenditure (net):",56029391.833026581,54776611.381334521,79324819.589136332,92904502.000000015,105845599,114386986,111107552,114792528,{"$f":"'base data (TIO ext)'!K709","v":147779679},{"$f":"'base data (TIO ext)'!L709","v":128693856},{"$f":"'base data (TIO ext)'!M709","v":125856152},{"$f":"'base data (TIO ext)'!N709","v":126330375},{"$f":"'base data (TIO ext)'!O709","v":122020001},{"$f":"'base data (TIO ext)'!P709","v":117294379},{"$f":"'base data (TIO ext)'!Q709","v":124269504},{"$f":"'base data (TIO ext)'!R709","v":111656960},{"$f":"'base data (TIO ext)'!S709","v":0},{"$f":"'base data (TIO ext)'!T709","v":0},{"$f":"'base data (TIO ext)'!U709","v":0}]
[null,"TOTAL operations expenditure (net):",57640530.91806975,58033859.68973624,82502575.819001794,99076642.147458568,113015793.8821246,123395475.87197058,122248526.904229,127042068.31026722,{"$f":"'base data (TIO ext)'!K710","v":160055940.88735271},{"$f":"'base data (TIO ext)'!L710","v":141986745.4084155},{"$f":"'base data (TIO ext)'!M710","v":140762065.37620714},{"$f":"'base data (TIO ext)'!N710","v":144948917.54147539},{"$f":"'base data (TIO ext)'!O710","v":142611712.24249166},{"$f":"'base data (TIO ext)'!P710","v":141481916.84442192},{"$f":"'base data (TIO ext)'!Q710","v":151802037.0554865},{"$f":"'base data (TIO ext)'!R710","v":120664247.37152931},{"$f":"'base data (TIO ext)'!S710","v":0},{"$f":"'base data (TIO ext)'!T710","v":0},{"$f":"'base data (TIO ext)'!U710","v":0}]
[]
[null,"WELLINGTON"]
[null,"RAIL NETWORK (ROLLING STOCK OUT)"]
[null,null,"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S$662","v":"2025/26"},{"$f":"T$662","v":"2026/27"},{"$f":"U$662","v":"2027/28"}]
[null,"TOTAL service expenditure (net):",29511655.716159377,32238759.075761013,40246540.219635859,33687609,33611303,33882620,38844475,46644204,{"$f":"'base data (TIO ext)'!K715","v":56772508.461868979},{"$f":"'base data (TIO ext)'!L715","v":61097676},{"$f":"'base data (TIO ext)'!M715","v":57929828},{"$f":"'base data (TIO ext)'!N715","v":54613329},{"$f":"'base data (TIO ext)'!O715","v":59053860},{"$f":"'base data (TIO ext)'!P715","v":53935642},{"$f":"'base data (TIO ext)'!Q715","v":53669970},{"$f":"'base data (TIO ext)'!R715","v":54531295},{"$f":"'base data (TIO ext)'!S715","v":0},{"$f":"'base data (TIO ext)'!T715","v":0},{"$f":"'base data (TIO ext)'!U715","v":0}]
[null,"TOTAL operations expenditure (net):",30525553.691187017,33238146.941655695,41969458.550762467,37782882.117385648,38176072.699729815,38830433.630023658,44170541.609418482,52541008.818111904,{"$f":"'base data (TIO ext)'!K716","v":65162416.542169511},{"$f":"'base data (TIO ext)'!L716","v":70207076.739783332},{"$f":"'base data (TIO ext)'!M716","v":67220077.77452895},{"$f":"'base data (TIO ext)'!N716","v":62546538.172607936},{"$f":"'base data (TIO ext)'!O716","v":66993386.113584213},{"$f":"'base data (TIO ext)'!P716","v":61959990.016961791},{"$f":"'base data (TIO ext)'!Q716","v":62154631.701834694},{"$f":"'base data (TIO ext)'!R716","v":56868198.980194874},{"$f":"'base data (TIO ext)'!S716","v":0},{"$f":"'base data (TIO ext)'!T716","v":0},{"$f":"'base data (TIO ext)'!U716","v":0}]
[]
[null,"RAIL NETWORK (ROLLING STOCK IN)"]
[null,null,"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S$662","v":"2025/26"},{"$f":"T$662","v":"2026/27"},{"$f":"U$662","v":"2027/28"}]
[null,"TOTAL service expenditure (net):",29511655.716159377,32238759.075761013,40246540.219635859,34671416,36010418,38010986.000000007,48972024,62323183.999999993,{"$f":"'base data (TIO ext)'!K720","v":74607025.461868972},{"$f":"'base data (TIO ext)'!L720","v":78901845},{"$f":"'base data (TIO ext)'!M720","v":75733997},{"$f":"'base data (TIO ext)'!N720","v":72417498},{"$f":"'base data (TIO ext)'!O720","v":76858029},{"$f":"'base data (TIO ext)'!P720","v":71739811},{"$f":"'base data (TIO ext)'!Q720","v":71474139},{"$f":"'base data (TIO ext)'!R720","v":72335464},{"$f":"'base data (TIO ext)'!S720","v":0},{"$f":"'base data (TIO ext)'!T720","v":0},{"$f":"'base data (TIO ext)'!U720","v":0}]
[null,"TOTAL operations expenditure (net):",30525553.691187017,33238146.941655695,41969458.550762467,38766689.117385648,40575187.699729815,42958799.630023666,54298090.609418482,68219988.818111897,{"$f":"'base data (TIO ext)'!K721","v":82996933.542169511},{"$f":"'base data (TIO ext)'!L721","v":88011245.739783332},{"$f":"'base data (TIO ext)'!M721","v":85024246.77452895},{"$f":"'base data (TIO ext)'!N721","v":80350707.172607943},{"$f":"'base data (TIO ext)'!O721","v":84797555.113584206},{"$f":"'base data (TIO ext)'!P721","v":79764159.016961783},{"$f":"'base data (TIO ext)'!Q721","v":79958800.701834694},{"$f":"'base data (TIO ext)'!R721","v":74672367.980194882},{"$f":"'base data (TIO ext)'!S721","v":0},{"$f":"'base data (TIO ext)'!T721","v":0},{"$f":"'base data (TIO ext)'!U721","v":0}]
[]
[null,"Otago"]
[null,"TOTAL NETWORK"]
[null,null,"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S$662","v":"2025/26"},{"$f":"T$662","v":"2026/27"},{"$f":"U$662","v":"2027/28"}]
[null,"Otago total patronage:",2171696,2689157,2849372,2927188,2851770,2809010,{"$f":"I735+I746","v":2681639},2637418,2883707,2895202,2919060,2943226,2967704,1692500,3017619,3036160,3036160,3036160,3036160]
[null,"Otago passenger kilometres:",10334093,16124517,16713193.199999999,17275471.599999998,16689545.6,15288361,{"$f":"I736+I747","v":14583594},14316089,16491521,16647566,16805861,16966455,17129378,17294680,17462399,17577335,17577335,17577335,17577335]
[null,"Otago in service vehicle kilometres:",2639411,3689782,3770641,3967851,3881055,3825319,{"$f":"I737+I748","v":4625482},4270622,3877084,3877084,3877084,3877084,3877084,3877084,3877084,3877084,3877084,3877084,3877084]
[null,"Otago fare revenue (total):",4965283.4666666668,5047384,5150194.430434783,5358091.2565217391,5356331.0956521742,7160868,7323204,6835491,6738796.0573837403,6826706.4086031569,6691875.3252487304,7012820.4902459495,7106683.0689599495,7204754.9823066089,7305389.2712963708,7405695.0250212159,7405695.0250212159,7405695.0250212159,7405695.0250212159]
[null,"Otago service expenditure (net):",4088080,5100770,6280180,6143111,5328747,6128746,{"$f":"I741+I752","v":4983176},7081310,6464375,6661967,6155264,6335643,6462369,6696020,6846782,7094152,7094152,7094152,7094152]
[null,"Otago operations expenditure (net):",5190994,5860113,7981441.666666667,6892695.3799999999,5966968.5600000005,7174021.8999999994,{"$f":"I742+I753","v":5564023},7935540,9702762,6919638,6415885,6599444,6729595.4999999991,6966942.5,7121679,7373151,7373151,7373151,7373151]
[]
[null,"DUNEDIN ONLY NETWORK"]
[null,null,"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S$662","v":"2025/26"},{"$f":"T$662","v":"2026/27"},{"$f":"U$662","v":"2027/28"}]
[null,"Otago (DUNEDIN ONLY) total patronage:",2171696,2171399,2229556,2249736,2250562,2236713,2151771,{"$f":"J726-J746","v":2148781},2270474.84,2269705.1968,2281053.2607359998,2292459.1259507202,2303921.7884697346,1015442.144239129,2327019.9871239117,2338654.9969951506]
[null,"Otago (DUNEDIN ONLY) passenger kilometres:",10334093,11508414,11816646.799999999,11923600.799999999,11927978.6,11854579,11404386,{"$f":"J727-J747","v":11388539},11585663.719999999,11643591.5744,11701807.085887998,11760320.007605759,11819120.307757875,11878217.153913032,11937606.896991294,11997294.975961205]
[null,"Otago (DUNEDIN ONLY) in service vehicle kilometres:",2639411,2680703,2761562,3051997,3080892,3025156,3825319,{"$f":"J728-J748","v":3470459},{"$f":"K763","v":3077084},3077084,3077084,3077084,3077084,3077084,3077084,3077084]
[null,"Otago (DUNEDIN ONLY) revenue (total):",{"$f":"C740+C739","v":4546683.4666666668},4496176.0666666664,4540671.3,4709015.5173913045,4628843.5739130434,4627631.1273913048,{"$f":"I739+I740","v":4581097.5},4493744.1922108978,5596741.8228949327,5683809.3862796854,5550449.5501995562,5856282.5564453397,5935536.1423703637,5998473.6479193354,6062919.4968774784,6125951.1573697571]
[null,"Otago (DUNEDIN ONLY) fare revenue:",3971835,3838820,3907887,4076111,3976265,3982116.91,3920096,3753867,{"$f":"K729-K750","v":4803503.1192849567},4835455.9324321039,4640814.7885508947,4900220.3646355728,4933038.8558126809,4966152.7636735011,4999566.8036114248,5033283.6386331599]
[null,"Otago (DUNEDIN ONLY) SGC revenue :",{"$f":"C640-C751","v":574848.46666666667},657356.06666666665,632784.30000000005,632904.51739130437,652578.57391304336,645514.21739130432,661001.5,739877.19221089734,793238.70360997645,848353.45384758199,909634.76164866111,956062.19180976646,1002497.2865576824,1032320.8842458343,1063352.6932660535,1092667.5187365969]
[null,"Otago (DUNEDIN ONLY) service expenditure (net):",{"$f":"'base data (TIO ext)'!C97","v":4088080},{"$f":"'base data (TIO ext)'!D97","v":5100770},{"$f":"'base data (TIO ext)'!E97","v":6280180},{"$f":"'base data (TIO ext)'!F97","v":6143111},{"$f":"'base data (TIO ext)'!G97","v":5328747},{"$f":"'base data (TIO ext)'!H97","v":6128746},{"$f":"'base data (TIO ext)'!I97","v":4983176},{"$f":"'base data (TIO ext)'!J97","v":7081310},{"$f":"'base data (TIO ext)'!K97","v":8600000},{"$f":"'base data (TIO ext)'!L97","v":9021326},{"$f":"'base data (TIO ext)'!M97","v":8906734},{"$f":"'base data (TIO ext)'!N97","v":9024407},{"$f":"'base data (TIO ext)'!O97","v":14446394},{"$f":"'base data (TIO ext)'!P97","v":14492593},{"$f":"'base data (TIO ext)'!Q97","v":14999060},{"$f":"'base data (TIO ext)'!R97","v":15521881}]
[null,"Otago (DUNEDIN ONLY) operations expenditure (net):",5190994,5860113,7981441.666666667,6892695.3799999999,5966968.5600000005,7174021.8999999994,{"$f":"I741+114737+466110","v":5564023},7935540,{"$f":"K741+K743","v":11838387},9278997,9167355,9288208,14713620.5,14763515.5,15273957,15800880]
[null,null,null,null,null,null,null,null,null,null,3238387,257671,260621,263801,267226.49999999907,270922.5,274897,278999]
[null,"WAKATIPU BASIN ONLY NETWORK"]
[null,null,"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S$662","v":"2025/26"},{"$f":"T$662","v":"2026/27"},{"$f":"U$662","v":"2027/28"}]
[null,"Otago (WAKATIPU BASIN ONLY) total patronage:",{"$f":"C726-C735","v":0},517758,619816,677452,601208,572297,529868,488637,613232.16,625496.80320000008,638006.73926400009,650766.87404928007,663782.21153026563,677057.85576087097,690599.01287608838,697505.00300484931]
[null,"Otago (WAKATIPU BASIN ONLY) passenger kilometres:",0,4616103,4896546.4000000004,5351870.7999999989,4761567,3433782,3179208,2927550,4905857.28,5003974.4256000007,5104053.9141120007,5206134.9923942406,5310257.692242125,5416462.8460869677,5524792.1030087071,5580040.0240387945]
[null,"Otago (WAKATIPU BASIN ONLY) in service vehicle kilometres:",0,1009079,1009079,915854,800163,800163,800163,800163,{"$f":"K728-K737","v":800000},800000,800000,800000,800000,800000,800000,800000]
[null,"Otago (WAKATIPU BASIN ONLY) revenue (total):",418600,551207.93333333358,609523.13043478318,649075.73913043458,727487.52173913084,2533236.8726086952,{"$f":"I750+I751","v":2742106.5},2341746.8077891027,1977525.2144888071,2036850.9709234713,2097956.5000511752,2160895.1950527104,2225722.0509042917,2292493.7124314206,2361268.5238043633,2432106.5795184942]
[null,"Otago (WAKATIPU BASIN ONLY) fare revenue:",{"$f":"C749-C751","v":418600},551207.93333333358,574240.00000000058,611416.99999999977,691837.00000000035,2493996.0899999994,2683951,2300810,1935292.9380987836,1991250.4761710532,2051060.5366978361,2112600.1256103767,2173644.2131472686,2238602.2186331083,2305822.467684946,2372411.386388056]
[null,"Otago (WAKATIPU BASIN ONLY) SGC revenue:",0,{"$f":"'ORC SGC'!AS39","v":0},{"$f":"'ORC SGC'!AS82","v":35283.130434782615},{"$f":"'ORC SGC'!AS139","v":37658.739130434784},{"$f":"'ORC SGC'!AS189","v":35650.52173913044},{"$f":"'ORC SGC'!AS239","v":39240.782608695656},{"$f":"'ORC SGC'!AS291","v":58155.500000000015},40936.807789102633,42232.276390023588,45600.494752418119,46895.963353339081,48295.069442333734,52077.837757022964,53891.493798312309,55446.056119417473,59695.193130438252]
[null,"Otago (WAKATIPU BASIN ONLY) service expenditure (net):",null,null,null,null,null,null,null,118345,2110818,2639835,2556986,2386549,2386549,2386549,2386549,2386549]
[null,"Otago (WAKATIPU BASIN ONLY) operations expenditure (net):",null,null,null,null,null,null,null,{"$f":"J752","v":118345},{"$f":"K752","v":2110818},{"$f":"L752","v":2639835},2556986,2386549,2386549,2386549,2386549,2386549]
[]
[null,{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AF759,'delta fullnet data (TIO ext)'!AT759)","v":"Base case (existing Dunedin network)"}]
[]
[null,null,null,null,null,null,null,null,"Programme 2015-18",null,null,"Programme + 6 years"]
[null,null,null,null,null,null,null,null,"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25"]
[null,"Base case (existing Dunedin network)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base case (existing Dunedin network)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Network and service changes (full programme)"]
[null,"Average trip length",null,null,null,null,null,null,5.13,5.13,{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AH760,'delta fullnet data (TIO ext)'!AV760)","v":5.13},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AI760,'delta fullnet data (TIO ext)'!AW760)","v":5.13},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AJ760,'delta fullnet data (TIO ext)'!AX760)","v":5.13},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AK760,'delta fullnet data (TIO ext)'!AY760)","v":5.13},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AL760,'delta fullnet data (TIO ext)'!AZ760)","v":5.13},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AM760,'delta fullnet data (TIO ext)'!BA760)","v":5.13},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AN760,'delta fullnet data (TIO ext)'!BB760)","v":5.13},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AO760,'delta fullnet data (TIO ext)'!BC760)","v":5.13},null,null,null,null,null,null,null,null,null,null,null,null,null,5.13,5.13,5.13,5.13,5.13,5.13,5.13,5.13,5.13,5.13,null,null,null,null,5.13,5.13,5.13,5.13,5.13,5.13,5.13,5.13,5.13,5.13]
[null,"Patronage",null,null,null,null,null,null,2641875.5253317216,2869212.0159771387,{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AH761,'delta fullnet data (TIO ext)'!AV761)","v":2611129.5128688742},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AI761,'delta fullnet data (TIO ext)'!AW761)","v":2624185.1604332179},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AJ761,'delta fullnet data (TIO ext)'!AX761)","v":2637306.086235384},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AK761,'delta fullnet data (TIO ext)'!AY761)","v":2650492.6166665605},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AL761,'delta fullnet data (TIO ext)'!AZ761)","v":2663745.0797498925},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AM761,'delta fullnet data (TIO ext)'!BA761)","v":2677063.805148642},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AN761,'delta fullnet data (TIO ext)'!BB761)","v":2690449.1241743849},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AO761,'delta fullnet data (TIO ext)'!BC761)","v":2703901.3697952563},null,null,null,null,null,null,null,null,null,null,null,null,null,2585212.7549999999,2598138.8187749991,2611129.5128688742,2624185.1604332179,2637306.086235384,2650492.6166665605,2663745.0797498925,2677063.805148642,2690449.1241743849,2703901.3697952563,null,null,null,null,2641875.5253317216,2869212.0159771387,2928088.6811286397,2952216.6483663232,3186410.5495857582,3261074.8362466758,3292290.4307035138,3319275.8653557072,3346482.4875667416,3373912.1103122793]
[null,"Passenger kilometres",null,null,null,null,null,null,13552821.444951732,14719057.64196272,{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AH762,'delta fullnet data (TIO ext)'!AV762)","v":13395094.401017325},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AI762,'delta fullnet data (TIO ext)'!AW762)","v":13462069.873022407},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AJ762,'delta fullnet data (TIO ext)'!AX762)","v":13529380.222387519},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AK762,'delta fullnet data (TIO ext)'!AY762)","v":13597027.123499455},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AL762,'delta fullnet data (TIO ext)'!AZ762)","v":13665012.259116948},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AM762,'delta fullnet data (TIO ext)'!BA762)","v":13733337.320412533},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AN762,'delta fullnet data (TIO ext)'!BB762)","v":13802004.007014595},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AO762,'delta fullnet data (TIO ext)'!BC762)","v":13871014.027049664},null,null,null,null,null,null,null,null,null,null,null,null,null,13262141.433149999,13328452.140315745,13395094.401017325,13462069.873022407,13529380.222387519,13597027.123499455,13665012.259116948,13733337.320412533,13802004.007014595,13871014.027049664,null,null,null,null,13552821.444951732,14719057.64196272,15021094.934189921,15144871.406119239,16346286.11937494,16729313.909945447,16889449.909509026,17027885.189274777,17167455.161217384,17308169.125901993]
[null,"In service vehicle kilometres",null,null,null,null,null,null,3210718.4065700001,3710741.0821999996,{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AH763,'delta fullnet data (TIO ext)'!AV763)","v":3077084},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AI763,'delta fullnet data (TIO ext)'!AW763)","v":3077084},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AJ763,'delta fullnet data (TIO ext)'!AX763)","v":3077084},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AK763,'delta fullnet data (TIO ext)'!AY763)","v":3077084},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AL763,'delta fullnet data (TIO ext)'!AZ763)","v":3077084},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AM763,'delta fullnet data (TIO ext)'!BA763)","v":3077084},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AN763,'delta fullnet data (TIO ext)'!BB763)","v":3077084},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AO763,'delta fullnet data (TIO ext)'!BC763)","v":3077084},null,null,null,null,null,null,null,null,null,null,null,null,null,3077084,3077084,3077084,3077084,3077084,3077084,3077084,3077084,3077084,3077084,null,null,null,null,3210718.4065700001,3710741.0821999996,3690768.7252000002,3688395.0335599999,4385880.487999999,4351896.9809999997,4342175.8540000003,4342175.8540000003,4335772.1220000004,4335530.642]
[null,"Fare revenue","Incl SGC and fare substitutes",null,null,null,null,null,5339733.5252968827,5799223.8642560774,{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AH764,'delta fullnet data (TIO ext)'!AV764)","v":5277589.9791900124},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AI764,'delta fullnet data (TIO ext)'!AW764)","v":5303977.9290859615},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AJ764,'delta fullnet data (TIO ext)'!AX764)","v":5330497.8187313918},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AK764,'delta fullnet data (TIO ext)'!AY764)","v":5357150.3078250475},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AL764,'delta fullnet data (TIO ext)'!AZ764)","v":5383936.0593641708},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AM764,'delta fullnet data (TIO ext)'!BA764)","v":5410855.7396609914},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AN764,'delta fullnet data (TIO ext)'!BB764)","v":5437910.018359297},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AO764,'delta fullnet data (TIO ext)'!BC764)","v":5465099.5684510916},null,null,null,null,null,null,null,null,null,null,null,null,null,5225207.2762456518,5251333.3126268778,5277589.9791900124,5303977.9290859615,5330497.8187313918,5357150.3078250475,5383936.0593641708,5410855.7396609914,5437910.018359297,5465099.5684510916,null,null,null,null,5339733.5252968827,5799223.8642560774,5918224.8163269265,5966992.0327687934,6440342.5043450287,6591253.2459007334,6654345.90663929,6708888.6088693393,6763878.3732762402,6819318.8642290467]
[null,"Net service expenditure",null,null,null,null,null,null,5553669.6515077204,6744063.7921610773,{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AH765,'delta fullnet data (TIO ext)'!AV765)","v":5203490.1317604901},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AI765,'delta fullnet data (TIO ext)'!AW765)","v":5177665.3615707047},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AJ765,'delta fullnet data (TIO ext)'!AX765)","v":4670025.1812686101},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AK765,'delta fullnet data (TIO ext)'!AY765)","v":4643372.6921749543},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AL765,'delta fullnet data (TIO ext)'!AZ765)","v":4616586.9406358264},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AM765,'delta fullnet data (TIO ext)'!BA765)","v":4589667.2603390059},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AN765,'delta fullnet data (TIO ext)'!BB765)","v":4562612.9816407012},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AO765,'delta fullnet data (TIO ext)'!BC765)","v":4535423.4315489093},null,null,null,null,null,null,null,null,null,null,null,null,null,5233884.0792064508,5232568.8266402772,5203490.1317604901,5177665.3615707047,4670025.1812686101,4643372.6921749543,4616586.9406358264,4589667.2603390059,4562612.9816407012,4535423.4315489093,null,null,null,null,5553669.6515077204,6744063.7921610773,6557330.6515235752,6501412.1169578731,7454013.1474549696,7192656.0081492644,7097969.6846607104,7043426.9824306602,6971787.5148237599,6915719.1758709541]
[null,"Cost per passenger",null,null,null,null,null,null,2.1,2.35,{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AH766,'delta fullnet data (TIO ext)'!AV766)","v":1.9928119636024346},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AI766,'delta fullnet data (TIO ext)'!AW766)","v":1.9730564137158453},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AJ766,'delta fullnet data (TIO ext)'!AX766)","v":1.7707558503134635},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AK766,'delta fullnet data (TIO ext)'!AY766)","v":1.7518904459408664},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AL766,'delta fullnet data (TIO ext)'!AZ766)","v":1.7331188993014648},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AM766,'delta fullnet data (TIO ext)'!BA766)","v":1.7144407434413644},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AN766,'delta fullnet data (TIO ext)'!BB766)","v":1.6958555137298221},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AO766,'delta fullnet data (TIO ext)'!BC766)","v":1.677362747847692},null,null,null,null,null,null,null,null,null,null,null,null,null,2.0245467492312645,2.0139681485946892,1.9928119636024346,1.9730564137158453,1.7707558503134635,1.7518904459408664,1.7331188993014648,1.7144407434413644,1.6958555137298221,1.677362747847692,null,null,null,null,2.1021693104978461,2.3504933600608524,2.2394576686782703,2.2022137570952247,2.3393134787430361,2.2056089998926951,2.1559366751079669,2.1219769817703469,2.0833180931698259,2.0497626937978701]
[null,"Revenue per service km",null,null,null,null,null,null,1.66,1.56,{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AH767,'delta fullnet data (TIO ext)'!AV767)","v":1.7151270420924527},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AI767,'delta fullnet data (TIO ext)'!AW767)","v":1.7237026773029145},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AJ767,'delta fullnet data (TIO ext)'!AX767)","v":1.7323211906894294},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AK767,'delta fullnet data (TIO ext)'!AY767)","v":1.7409827966428759},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AL767,'delta fullnet data (TIO ext)'!AZ767)","v":1.7496877106260897},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AM767,'delta fullnet data (TIO ext)'!BA767)","v":1.7584361491792202},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AN767,'delta fullnet data (TIO ext)'!BB767)","v":1.7672283299251164},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AO767,'delta fullnet data (TIO ext)'!BC767)","v":1.7760644715747413},null,null,null,null,null,null,null,null,null,null,null,null,null,1.6981035539639646,1.7065940717337835,1.7151270420924527,1.7237026773029145,1.7323211906894294,1.7409827966428759,1.7496877106260897,1.7584361491792202,1.7672283299251164,1.7760644715747413,null,null,null,null,1.6630961825771891,1.5628209394814128,1.6035209076955159,1.6177746630922869,1.4684263563419355,1.5145701460024368,1.5324911128390448,1.5450522582334223,1.5600170357099408,1.5728914006898274]
[null,"Benefits efficiency ratio (BER) ","EEM benefits / net service expenditure",null,null,null,null,null,5.0999999999999996,4.5999999999999996,{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AH768,'delta fullnet data (TIO ext)'!AV768)","v":5.3667883349448049},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AI768,'delta fullnet data (TIO ext)'!AW768)","v":5.4205241804810687},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AJ768,'delta fullnet data (TIO ext)'!AX768)","v":6.0397936836446107},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AK768,'delta fullnet data (TIO ext)'!AY768)","v":6.1048337952754608},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AL768,'delta fullnet data (TIO ext)'!AZ768)","v":6.170955728606172},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AM768,'delta fullnet data (TIO ext)'!BA768)","v":6.2381858579329643},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AN768,'delta fullnet data (TIO ext)'!BB768)","v":6.3065514210451132},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AO768,'delta fullnet data (TIO ext)'!BC768)","v":6.3760805548610682},null,null,null,null,null,null,null,null,null,null,null,null,null,5.2826638871446017,5.3104116902061129,5.3667883349448049,5.4205241804810687,6.0397936836446107,6.1048337952754608,6.170955728606172,6.2381858579329643,6.3065514210451132,6.3760805548610682,null,null,null,null,5.0876016249457825,4.5501085779383406,4.7757098290284699,4.8564767909301283,4.571854134635541,4.849000888425973,4.9607208428162224,5.0401112226378881,5.1336375539883408,5.2176771644643107]
[null,"Farebox recovery ratio (FRR)","Fare revenue / gross service expenditure",null,null,null,null,null,0.49,0.46200000000000002,{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AH769,'delta fullnet data (TIO ext)'!AV769)","v":0.50353493373989688},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AI769,'delta fullnet data (TIO ext)'!AW769)","v":0.50602541815307966},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AJ769,'delta fullnet data (TIO ext)'!AX769)","v":0.53302190482751666},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AK769,'delta fullnet data (TIO ext)'!AY769)","v":0.53568701435165411},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AL769,'delta fullnet data (TIO ext)'!AZ769)","v":0.53836544942341247},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AM769,'delta fullnet data (TIO ext)'!BA769)","v":0.5410572766705295},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AN769,'delta fullnet data (TIO ext)'!BB769)","v":0.54376256305388204},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AO769,'delta fullnet data (TIO ext)'!BC769)","v":0.54648137586915124},null,null,null,null,null,null,null,null,null,null,null,null,null,0.49958520283139723,0.50089491897851279,0.50353493373989688,0.50602541815307966,0.53302190482751666,0.53568701435165411,0.53836544942341247,0.5410572766705295,0.54376256305388204,0.54648137586915124,null,null,null,null,0.49018047332231435,0.46233683090965316,0.47438567617916394,0.47856902624539982,0.46352221475709016,0.47818460818465464,0.48387094249414747,0.48783701656130707,0.49243177785331677,0.49649071552039165]
[null,"Service efficicency ratio (SER)","Gross service expenditure / in-service kms",null,null,null,null,null,1.7,1.8,{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AH770,'delta fullnet data (TIO ext)'!AV770)","v":1.6910458511241455},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AI770,'delta fullnet data (TIO ext)'!AW770)","v":1.6826532397460403},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AJ770,'delta fullnet data (TIO ext)'!AX770)","v":1.5176788093105713},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AK770,'delta fullnet data (TIO ext)'!AY770)","v":1.5090172033571245},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AL770,'delta fullnet data (TIO ext)'!AZ770)","v":1.5003122893739094},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AM770,'delta fullnet data (TIO ext)'!BA770)","v":1.4915638508207789},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AN770,'delta fullnet data (TIO ext)'!BB770)","v":1.482771670074883},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AO770,'delta fullnet data (TIO ext)'!BC770)","v":1.4739355284252589},null,null,null,null,null,null,null,null,null,null,null,null,null,1.7009233674499789,1.7004959327208087,1.6910458511241455,1.6826532397460403,1.5176788093105713,1.5090172033571245,1.5003122893739094,1.4915638508207789,1.482771670074883,1.4739355284252589,null,null,null,null,1.7297280384799261,1.8174439128915729,1.7766842464961654,1.7626669751484778,1.6995477117649567,1.6527633902070222,1.6346573522862002,1.6220962068918223,1.6079690810890266,1.5951263517493446]
[null,"Service utilisation average (SUA)","Passenger kms / in-service kms",null,null,null,null,null,4.2,4,{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AH771,'delta fullnet data (TIO ext)'!AV771)","v":4.3531780091207537},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AI771,'delta fullnet data (TIO ext)'!AW771)","v":4.3749438991663556},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AJ771,'delta fullnet data (TIO ext)'!AX771)","v":4.3968186186621878},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AK771,'delta fullnet data (TIO ext)'!AY771)","v":4.4188027117554984},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AL771,'delta fullnet data (TIO ext)'!AZ771)","v":4.4408967253142739},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AM771,'delta fullnet data (TIO ext)'!BA771)","v":4.4631012089408459},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AN771,'delta fullnet data (TIO ext)'!BB771)","v":4.4854167149855497},{"$f":"IF('CBA benchmark'!$AE$8='CBA benchmark'!$AK$36,'delta fullnet data (TIO ext)'!AO771,'delta fullnet data (TIO ext)'!BC771)","v":4.5078437985604758},null,null,null,null,null,null,null,null,null,null,null,null,null,4.3099705543137592,4.3315204070853266,4.3531780091207537,4.3749438991663556,4.3968186186621878,4.4188027117554984,4.4408967253142739,4.4631012089408459,4.4854167149855497,4.5078437985604758,null,null,null,null,4.2211180579458434,3.9666086412141111,4.0699095642672489,4.1060871377167993,3.7270249757373106,3.8441429066414403,3.8896282595165994,3.921509805640123,3.9594920300604723,3.9921685613822939]
[]
[]
[null,"Bay of Plenty"]
[]
[null,{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,B785,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,B785,IF('overview & guide'!$CI$38=2,B803,IF('overview & guide'!$CI$38=1,B794,B785)))))","v":"Bay of Plenty (Tauranga bluprint network change)"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,"total network","actual","actual","actual","actual","actual","actual","actual","actual","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast"]
[null,"patronage",{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,C787,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,C787,IF('overview & guide'!$CI$38=2,C805,IF('overview & guide'!$CI$38=1,C796,C787)))))","v":2150662},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,D787,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,D787,IF('overview & guide'!$CI$38=2,D805,IF('overview & guide'!$CI$38=1,D796,D787)))))","v":2479589},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,E787,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,E787,IF('overview & guide'!$CI$38=2,E805,IF('overview & guide'!$CI$38=1,E796,E787)))))","v":2853490},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,F787,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,F787,IF('overview & guide'!$CI$38=2,F805,IF('overview & guide'!$CI$38=1,F796,F787)))))","v":2854444},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,G787,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,G787,IF('overview & guide'!$CI$38=2,G805,IF('overview & guide'!$CI$38=1,G796,G787)))))","v":3005049},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,H787,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,H787,IF('overview & guide'!$CI$38=2,H805,IF('overview & guide'!$CI$38=1,H796,H787)))))","v":3109603},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,I787,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,I787,IF('overview & guide'!$CI$38=2,I805,IF('overview & guide'!$CI$38=1,I796,I787)))))","v":3324774},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,J787,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,J787,IF('overview & guide'!$CI$38=2,J805,IF('overview & guide'!$CI$38=1,J796,J787)))))","v":3142802},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,K787,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,K787,IF('overview & guide'!$CI$38=2,K805,IF('overview & guide'!$CI$38=1,K796,K787)))))","v":3246670.5},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,L787,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,L787,IF('overview & guide'!$CI$38=2,L805,IF('overview & guide'!$CI$38=1,L796,L787)))))","v":3350539},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,M787,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,M787,IF('overview & guide'!$CI$38=2,M805,IF('overview & guide'!$CI$38=1,M796,M787)))))","v":3608145},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,N787,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,N787,IF('overview & guide'!$CI$38=2,N805,IF('overview & guide'!$CI$38=1,N796,N787)))))","v":3712887},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,O787,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,O787,IF('overview & guide'!$CI$38=2,O805,IF('overview & guide'!$CI$38=1,O796,O787)))))","v":3817889},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,P787,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,P787,IF('overview & guide'!$CI$38=2,P805,IF('overview & guide'!$CI$38=1,P796,P787)))))","v":3923159},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,Q787,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,Q787,IF('overview & guide'!$CI$38=2,Q805,IF('overview & guide'!$CI$38=1,Q796,Q787)))))","v":4028704},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,R787,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,R787,IF('overview & guide'!$CI$38=2,R805,IF('overview & guide'!$CI$38=1,R796,R787)))))","v":4134532},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,S787,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,S787,IF('overview & guide'!$CI$38=2,S805,IF('overview & guide'!$CI$38=1,S796,S787)))))","v":4438477},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,T787,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,T787,IF('overview & guide'!$CI$38=2,T805,IF('overview & guide'!$CI$38=1,T796,T787)))))","v":4578853}]
[null,"passenger kilometres",{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,C788,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,C788,IF('overview & guide'!$CI$38=2,C806,IF('overview & guide'!$CI$38=1,C797,C788)))))","v":18157942},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,D788,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,D788,IF('overview & guide'!$CI$38=2,D806,IF('overview & guide'!$CI$38=1,D797,D788)))))","v":21202596},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,E788,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,E788,IF('overview & guide'!$CI$38=2,E806,IF('overview & guide'!$CI$38=1,E797,E788)))))","v":26017243},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,F788,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,F788,IF('overview & guide'!$CI$38=2,F806,IF('overview & guide'!$CI$38=1,F797,F788)))))","v":26368092},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,G788,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,G788,IF('overview & guide'!$CI$38=2,G806,IF('overview & guide'!$CI$38=1,G797,G788)))))","v":25050302},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,H788,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,H788,IF('overview & guide'!$CI$38=2,H806,IF('overview & guide'!$CI$38=1,H797,H788)))))","v":26556095},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,I788,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,I788,IF('overview & guide'!$CI$38=2,I806,IF('overview & guide'!$CI$38=1,I797,I788)))))","v":26766310},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,J788,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,J788,IF('overview & guide'!$CI$38=2,J806,IF('overview & guide'!$CI$38=1,J797,J788)))))","v":26655919},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,K788,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,K788,IF('overview & guide'!$CI$38=2,K806,IF('overview & guide'!$CI$38=1,K797,K788)))))","v":27055471.5},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,L788,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,L788,IF('overview & guide'!$CI$38=2,L806,IF('overview & guide'!$CI$38=1,L797,L788)))))","v":27455024},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,M788,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,M788,IF('overview & guide'!$CI$38=2,M806,IF('overview & guide'!$CI$38=1,M797,M788)))))","v":29598304},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,N788,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,N788,IF('overview & guide'!$CI$38=2,N806,IF('overview & guide'!$CI$38=1,N797,N788)))))","v":30469762},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,O788,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,O788,IF('overview & guide'!$CI$38=2,O806,IF('overview & guide'!$CI$38=1,O797,O788)))))","v":32219222},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,P788,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,P788,IF('overview & guide'!$CI$38=2,P806,IF('overview & guide'!$CI$38=1,P797,P788)))))","v":33097356},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,Q788,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,Q788,IF('overview & guide'!$CI$38=2,Q806,IF('overview & guide'!$CI$38=1,Q797,Q788)))))","v":33977849},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,R788,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,R788,IF('overview & guide'!$CI$38=2,R806,IF('overview & guide'!$CI$38=1,R797,R788)))))","v":34860774},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,S788,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,S788,IF('overview & guide'!$CI$38=2,S806,IF('overview & guide'!$CI$38=1,S797,S788)))))","v":35746202},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,T788,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,T788,IF('overview & guide'!$CI$38=2,T806,IF('overview & guide'!$CI$38=1,T797,T788)))))","v":37433674}]
[null,"in service vehicle kilometres",{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,C789,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,C789,IF('overview & guide'!$CI$38=2,C807,IF('overview & guide'!$CI$38=1,C798,C789)))))","v":4678107},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,D789,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,D789,IF('overview & guide'!$CI$38=2,D807,IF('overview & guide'!$CI$38=1,D798,D789)))))","v":5117546},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,E789,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,E789,IF('overview & guide'!$CI$38=2,E807,IF('overview & guide'!$CI$38=1,E798,E789)))))","v":4760476},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,F789,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,F789,IF('overview & guide'!$CI$38=2,F807,IF('overview & guide'!$CI$38=1,F798,F789)))))","v":4713062},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,G789,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,G789,IF('overview & guide'!$CI$38=2,G807,IF('overview & guide'!$CI$38=1,G798,G789)))))","v":4798674},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,H789,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,H789,IF('overview & guide'!$CI$38=2,H807,IF('overview & guide'!$CI$38=1,H798,H789)))))","v":5504912},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,I789,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,I789,IF('overview & guide'!$CI$38=2,I807,IF('overview & guide'!$CI$38=1,I798,I789)))))","v":6501886},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,J789,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,J789,IF('overview & guide'!$CI$38=2,J807,IF('overview & guide'!$CI$38=1,J798,J789)))))","v":6373009},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,K789,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,K789,IF('overview & guide'!$CI$38=2,K807,IF('overview & guide'!$CI$38=1,K798,K789)))))","v":6709045},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,L789,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,L789,IF('overview & guide'!$CI$38=2,L807,IF('overview & guide'!$CI$38=1,L798,L789)))))","v":7045081},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,M789,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,M789,IF('overview & guide'!$CI$38=2,M807,IF('overview & guide'!$CI$38=1,M798,M789)))))","v":7045081},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,N789,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,N789,IF('overview & guide'!$CI$38=2,N807,IF('overview & guide'!$CI$38=1,N798,N789)))))","v":7045081},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,O789,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,O789,IF('overview & guide'!$CI$38=2,O807,IF('overview & guide'!$CI$38=1,O798,O789)))))","v":7045081},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,P789,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,P789,IF('overview & guide'!$CI$38=2,P807,IF('overview & guide'!$CI$38=1,P798,P789)))))","v":7045081},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,Q789,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,Q789,IF('overview & guide'!$CI$38=2,Q807,IF('overview & guide'!$CI$38=1,Q798,Q789)))))","v":7045081},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,R789,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,R789,IF('overview & guide'!$CI$38=2,R807,IF('overview & guide'!$CI$38=1,R798,R789)))))","v":7045081},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,S789,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,S789,IF('overview & guide'!$CI$38=2,S807,IF('overview & guide'!$CI$38=1,S798,S789)))))","v":7045081},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,T789,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,T789,IF('overview & guide'!$CI$38=2,T807,IF('overview & guide'!$CI$38=1,T798,T789)))))","v":7045081}]
[null,"total net service expenditure",{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,C790,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,C790,IF('overview & guide'!$CI$38=2,C808,IF('overview & guide'!$CI$38=1,C799,C790)))))","v":8190730.0000000009},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,D790,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,D790,IF('overview & guide'!$CI$38=2,D808,IF('overview & guide'!$CI$38=1,D799,D790)))))","v":8049601.0000000009},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,E790,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,E790,IF('overview & guide'!$CI$38=2,E808,IF('overview & guide'!$CI$38=1,E799,E790)))))","v":8500029.9999999981},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,F790,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,F790,IF('overview & guide'!$CI$38=2,F808,IF('overview & guide'!$CI$38=1,F799,F790)))))","v":8414029},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,G790,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,G790,IF('overview & guide'!$CI$38=2,G808,IF('overview & guide'!$CI$38=1,G799,G790)))))","v":9346815},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,H790,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,H790,IF('overview & guide'!$CI$38=2,H808,IF('overview & guide'!$CI$38=1,H799,H790)))))","v":11001359},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,I790,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,I790,IF('overview & guide'!$CI$38=2,I808,IF('overview & guide'!$CI$38=1,I799,I790)))))","v":10953077.000000002},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,J790,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,J790,IF('overview & guide'!$CI$38=2,J808,IF('overview & guide'!$CI$38=1,J799,J790)))))","v":10850309},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,K790,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,K790,IF('overview & guide'!$CI$38=2,K808,IF('overview & guide'!$CI$38=1,K799,K790)))))","v":13108270.5},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,L790,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,L790,IF('overview & guide'!$CI$38=2,L808,IF('overview & guide'!$CI$38=1,L799,L790)))))","v":15366232},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,M790,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,M790,IF('overview & guide'!$CI$38=2,M808,IF('overview & guide'!$CI$38=1,M799,M790)))))","v":17246897},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,N790,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,N790,IF('overview & guide'!$CI$38=2,N808,IF('overview & guide'!$CI$38=1,N799,N790)))))","v":17379215},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,O790,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,O790,IF('overview & guide'!$CI$38=2,O808,IF('overview & guide'!$CI$38=1,O799,O790)))))","v":15611329},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,P790,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,P790,IF('overview & guide'!$CI$38=2,P808,IF('overview & guide'!$CI$38=1,P799,P790)))))","v":15251329},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,Q790,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,Q790,IF('overview & guide'!$CI$38=2,Q808,IF('overview & guide'!$CI$38=1,Q799,Q790)))))","v":14881329},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,R790,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,R790,IF('overview & guide'!$CI$38=2,R808,IF('overview & guide'!$CI$38=1,R799,R790)))))","v":14521329},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,S790,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,S790,IF('overview & guide'!$CI$38=2,S808,IF('overview & guide'!$CI$38=1,S799,S790)))))","v":35883},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,T790,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,T790,IF('overview & guide'!$CI$38=2,T808,IF('overview & guide'!$CI$38=1,T799,T790)))))","v":41048}]
[null,"total net service/ operations/ amenity expenditure",{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,C791,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,C791,IF('overview & guide'!$CI$38=2,C809,IF('overview & guide'!$CI$38=1,C800,C791)))))","v":8840893},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,D791,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,D791,IF('overview & guide'!$CI$38=2,D809,IF('overview & guide'!$CI$38=1,D800,D791)))))","v":8644671},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,E791,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,E791,IF('overview & guide'!$CI$38=2,E809,IF('overview & guide'!$CI$38=1,E800,E791)))))","v":9110029.9999999981},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,F791,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,F791,IF('overview & guide'!$CI$38=2,F809,IF('overview & guide'!$CI$38=1,F800,F791)))))","v":8841774.0000000019},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,G791,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,G791,IF('overview & guide'!$CI$38=2,G809,IF('overview & guide'!$CI$38=1,G800,G791)))))","v":9796514},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,H791,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,H791,IF('overview & guide'!$CI$38=2,H809,IF('overview & guide'!$CI$38=1,H800,H791)))))","v":11485606},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,I791,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,I791,IF('overview & guide'!$CI$38=2,I809,IF('overview & guide'!$CI$38=1,I800,I791)))))","v":11641323.000000002},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,J791,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,J791,IF('overview & guide'!$CI$38=2,J809,IF('overview & guide'!$CI$38=1,J800,J791)))))","v":11693276.999999998},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,K791,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,K791,IF('overview & guide'!$CI$38=2,K809,IF('overview & guide'!$CI$38=1,K800,K791)))))","v":14128808},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,L791,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,L791,IF('overview & guide'!$CI$38=2,L809,IF('overview & guide'!$CI$38=1,L800,L791)))))","v":16564339},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,M791,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,M791,IF('overview & guide'!$CI$38=2,M809,IF('overview & guide'!$CI$38=1,M800,M791)))))","v":18491502},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,N791,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,N791,IF('overview & guide'!$CI$38=2,N809,IF('overview & guide'!$CI$38=1,N800,N791)))))","v":18647208},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,O791,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,O791,IF('overview & guide'!$CI$38=2,O809,IF('overview & guide'!$CI$38=1,O800,O791)))))","v":16732000},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,P791,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,P791,IF('overview & guide'!$CI$38=2,P809,IF('overview & guide'!$CI$38=1,P800,P791)))))","v":16372000},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,Q791,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,Q791,IF('overview & guide'!$CI$38=2,Q809,IF('overview & guide'!$CI$38=1,Q800,Q791)))))","v":16002000},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,R791,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,R791,IF('overview & guide'!$CI$38=2,R809,IF('overview & guide'!$CI$38=1,R800,R791)))))","v":15642000},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,S791,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,S791,IF('overview & guide'!$CI$38=2,S809,IF('overview & guide'!$CI$38=1,S800,S791)))))","v":1258189},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,T791,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,T791,IF('overview & guide'!$CI$38=2,T809,IF('overview & guide'!$CI$38=1,T800,T791)))))","v":1368397}]
[null,"fare revenue (incl all fare substitutes)",{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,C792,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,C792,IF('overview & guide'!$CI$38=2,C810,IF('overview & guide'!$CI$38=1,C801,C792)))))","v":3277025.9733333336},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,D792,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,D792,IF('overview & guide'!$CI$38=2,D810,IF('overview & guide'!$CI$38=1,D801,D792)))))","v":3525105},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,E792,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,E792,IF('overview & guide'!$CI$38=2,E810,IF('overview & guide'!$CI$38=1,E801,E792)))))","v":4138796.6113043479},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,F792,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,F792,IF('overview & guide'!$CI$38=2,F810,IF('overview & guide'!$CI$38=1,F801,F792)))))","v":4562676.0260869563},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,G792,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,G792,IF('overview & guide'!$CI$38=2,G810,IF('overview & guide'!$CI$38=1,G801,G792)))))","v":4769725.288695652},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,H792,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,H792,IF('overview & guide'!$CI$38=2,H810,IF('overview & guide'!$CI$38=1,H801,H792)))))","v":4841427},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,I792,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,I792,IF('overview & guide'!$CI$38=2,I810,IF('overview & guide'!$CI$38=1,I801,I792)))))","v":5015602},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,J792,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,J792,IF('overview & guide'!$CI$38=2,J810,IF('overview & guide'!$CI$38=1,J801,J792)))))","v":5084837},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,K792,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,K792,IF('overview & guide'!$CI$38=2,K810,IF('overview & guide'!$CI$38=1,K801,K792)))))","v":4959404},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,L792,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,L792,IF('overview & guide'!$CI$38=2,L810,IF('overview & guide'!$CI$38=1,L801,L792)))))","v":4833971},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,M792,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,M792,IF('overview & guide'!$CI$38=2,M810,IF('overview & guide'!$CI$38=1,M801,M792)))))","v":5473971},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,N792,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,N792,IF('overview & guide'!$CI$38=2,N810,IF('overview & guide'!$CI$38=1,N801,N792)))))","v":5903971},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,O792,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,O792,IF('overview & guide'!$CI$38=2,O810,IF('overview & guide'!$CI$38=1,O801,O792)))))","v":6333971},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,P792,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,P792,IF('overview & guide'!$CI$38=2,P810,IF('overview & guide'!$CI$38=1,P801,P792)))))","v":6763971},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,Q792,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,Q792,IF('overview & guide'!$CI$38=2,Q810,IF('overview & guide'!$CI$38=1,Q801,Q792)))))","v":7623971},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,R792,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,R792,IF('overview & guide'!$CI$38=2,R810,IF('overview & guide'!$CI$38=1,R801,R792)))))","v":8053971},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,S792,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,S792,IF('overview & guide'!$CI$38=2,S810,IF('overview & guide'!$CI$38=1,S801,S792)))))","v":8483971},{"$f":"IF('overview & guide'!$E$29<>'overview & guide'!$CE$37,T792,IF('overview & guide'!$E$29='overview & guide'!$CE$37,IF('overview & guide'!$CI$38=3,T792,IF('overview & guide'!$CI$38=2,T810,IF('overview & guide'!$CI$38=1,T801,T792)))))","v":8483971}]
[]
[null,"Bay of Plenty (Tauranga bluprint network change)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,"total network","actual","actual","actual","actual","actual","actual","actual","actual","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast"]
[null,"patronage",{"$f":"'base data (TIO ext)'!C787","v":2150662},{"$f":"'base data (TIO ext)'!D787","v":2479589},{"$f":"'base data (TIO ext)'!E787","v":2853490},{"$f":"'base data (TIO ext)'!F787","v":2854444},{"$f":"'base data (TIO ext)'!G787","v":3005049},{"$f":"'base data (TIO ext)'!H787","v":3109603},{"$f":"'base data (TIO ext)'!I787","v":3324774},{"$f":"'base data (TIO ext)'!J787","v":3142802},{"$f":"(J787+L787)/2","v":3246670.5},{"$f":"'Public_transport_extract totals'!D8+'Public_transport_extract totals'!M8+'Public_transport_extract totals'!V8","v":3350539},{"$f":"'Public_transport_extract totals'!E8+'Public_transport_extract totals'!N8+'Public_transport_extract totals'!W8","v":3608145},{"$f":"'Public_transport_extract totals'!F8+'Public_transport_extract totals'!O8+'Public_transport_extract totals'!X8","v":3712887},{"$f":"'Public_transport_extract totals'!G8+'Public_transport_extract totals'!P8+'Public_transport_extract totals'!Y8","v":3817889},{"$f":"'Public_transport_extract totals'!H8+'Public_transport_extract totals'!Q8+'Public_transport_extract totals'!Z8","v":3923159},{"$f":"'Public_transport_extract totals'!I8+'Public_transport_extract totals'!R8+'Public_transport_extract totals'!AA8","v":4028704},{"$f":"'Public_transport_extract totals'!J8+'Public_transport_extract totals'!S8+'Public_transport_extract totals'!AB8","v":4134532},{"$f":"'Public_transport_extract totals'!K8+'Public_transport_extract totals'!T8+'Public_transport_extract totals'!AC8","v":4438477},{"$f":"'Public_transport_extract totals'!L8+'Public_transport_extract totals'!U8+'Public_transport_extract totals'!AD8","v":4578853}]
[null,"passenger kilometres",{"$f":"'base data (TIO ext)'!C788","v":18157942},{"$f":"'base data (TIO ext)'!D788","v":21202596},{"$f":"'base data (TIO ext)'!E788","v":26017243},{"$f":"'base data (TIO ext)'!F788","v":26368092},{"$f":"'base data (TIO ext)'!G788","v":25050302},{"$f":"'base data (TIO ext)'!H788","v":26556095},{"$f":"'base data (TIO ext)'!I788","v":26766310},{"$f":"'base data (TIO ext)'!J788","v":26655919},{"$f":"(J788+L788)/2","v":27055471.5},{"$f":"'Public_transport_extract totals'!AE8","v":27455024},{"$f":"'Public_transport_extract totals'!AF8","v":29598304},{"$f":"'Public_transport_extract totals'!AG8","v":30469762},{"$f":"'Public_transport_extract totals'!AH8","v":32219222},{"$f":"'Public_transport_extract totals'!AI8","v":33097356},{"$f":"'Public_transport_extract totals'!AJ8","v":33977849},{"$f":"'Public_transport_extract totals'!AK8","v":34860774},{"$f":"'Public_transport_extract totals'!AL8","v":35746202},{"$f":"'Public_transport_extract totals'!AM8","v":37433674}]
[null,"in service vehicle kilometres",{"$f":"'base data (TIO ext)'!C789","v":4678107},{"$f":"'base data (TIO ext)'!D789","v":5117546},{"$f":"'base data (TIO ext)'!E789","v":4760476},{"$f":"'base data (TIO ext)'!F789","v":4713062},{"$f":"'base data (TIO ext)'!G789","v":4798674},{"$f":"'base data (TIO ext)'!H789","v":5504912},{"$f":"'base data (TIO ext)'!I789","v":6501886},{"$f":"'base data (TIO ext)'!J789","v":6373009},6709045,{"$f":"'Public_transport_extract totals'!AN8","v":7045081},{"$f":"'Public_transport_extract totals'!AO8","v":7045081},{"$f":"'Public_transport_extract totals'!AP8","v":7045081},{"$f":"'Public_transport_extract totals'!AQ8","v":7045081},{"$f":"'Public_transport_extract totals'!AR8","v":7045081},{"$f":"'Public_transport_extract totals'!AS8","v":7045081},{"$f":"'Public_transport_extract totals'!AT8","v":7045081},{"$f":"'Public_transport_extract totals'!AU8","v":7045081},{"$f":"'Public_transport_extract totals'!AV8","v":7045081}]
[null,"total net service expenditure",{"$f":"'base data (TIO ext)'!C790","v":8190730.0000000009},{"$f":"'base data (TIO ext)'!D790","v":8049601.0000000009},{"$f":"'base data (TIO ext)'!E790","v":8500029.9999999981},{"$f":"'base data (TIO ext)'!F790","v":8414029},{"$f":"'base data (TIO ext)'!G790","v":9346815},{"$f":"'base data (TIO ext)'!H790","v":11001359},{"$f":"'base data (TIO ext)'!I790","v":10953077.000000002},{"$f":"'base data (TIO ext)'!J790","v":10850309},13108270.5,{"$f":"'Public_transport_extract totals'!KW8","v":15366232},{"$f":"'Public_transport_extract totals'!KX8","v":17246897},{"$f":"'Public_transport_extract totals'!KY8","v":17379215},{"$f":"'Public_transport_extract totals'!KZ8","v":15611329},{"$f":"'Public_transport_extract totals'!LA8","v":15251329},{"$f":"'Public_transport_extract totals'!LB8","v":14881329},{"$f":"'Public_transport_extract totals'!LC8","v":14521329},{"$f":"'Public_transport_extract totals'!LD8","v":35883},{"$f":"'Public_transport_extract totals'!LE8","v":41048}]
[null,"total net service/ operations/ amenity expenditure",{"$f":"'base data (TIO ext)'!C791","v":8840893},{"$f":"'base data (TIO ext)'!D791","v":8644671},{"$f":"'base data (TIO ext)'!E791","v":9110029.9999999981},{"$f":"'base data (TIO ext)'!F791","v":8841774.0000000019},{"$f":"'base data (TIO ext)'!G791","v":9796514},{"$f":"'base data (TIO ext)'!H791","v":11485606},{"$f":"'base data (TIO ext)'!I791","v":11641323.000000002},{"$f":"'base data (TIO ext)'!J791","v":11693276.999999998},14128808,{"$f":"'Public_transport_extract totals'!KW8+'Public_transport_extract totals'!MA8+'Public_transport_extract totals'!MK8","v":16564339},{"$f":"'Public_transport_extract totals'!KX8+'Public_transport_extract totals'!MB8+'Public_transport_extract totals'!ML8","v":18491502},{"$f":"'Public_transport_extract totals'!KY8+'Public_transport_extract totals'!MC8+'Public_transport_extract totals'!MM8","v":18647208},{"$f":"'Public_transport_extract totals'!KZ8+'Public_transport_extract totals'!MD8+'Public_transport_extract totals'!MN8","v":16732000},{"$f":"'Public_transport_extract totals'!LA8+'Public_transport_extract totals'!ME8+'Public_transport_extract totals'!MO8","v":16372000},{"$f":"'Public_transport_extract totals'!LB8+'Public_transport_extract totals'!MF8+'Public_transport_extract totals'!MP8","v":16002000},{"$f":"'Public_transport_extract totals'!LC8+'Public_transport_extract totals'!MG8+'Public_transport_extract totals'!MQ8","v":15642000},{"$f":"'Public_transport_extract totals'!LD8+'Public_transport_extract totals'!MH8+'Public_transport_extract totals'!MR8","v":1258189},{"$f":"'Public_transport_extract totals'!LE8+'Public_transport_extract totals'!MI8+'Public_transport_extract totals'!MS8","v":1368397}]
[null,"fare revenue (incl all fare substitutes)",{"$f":"'base data (TIO ext)'!C792","v":3277025.9733333336},{"$f":"'base data (TIO ext)'!D792","v":3525105},{"$f":"'base data (TIO ext)'!E792","v":4138796.6113043479},{"$f":"'base data (TIO ext)'!F792","v":4562676.0260869563},{"$f":"'base data (TIO ext)'!G792","v":4769725.288695652},{"$f":"'base data (TIO ext)'!H792","v":4841427},{"$f":"'base data (TIO ext)'!I792","v":5015602},{"$f":"'base data (TIO ext)'!J792","v":5084837},4959404,{"$f":"'Public_transport_extract totals'!AW8+'Public_transport_extract totals'!BO8+'Public_transport_extract totals'!BX8","v":4833971},{"$f":"'Public_transport_extract totals'!AX8+'Public_transport_extract totals'!BP8+'Public_transport_extract totals'!BY8","v":5473971},{"$f":"'Public_transport_extract totals'!AY8+'Public_transport_extract totals'!BQ8+'Public_transport_extract totals'!BZ8","v":5903971},{"$f":"'Public_transport_extract totals'!AZ8+'Public_transport_extract totals'!BR8+'Public_transport_extract totals'!CA8","v":6333971},{"$f":"'Public_transport_extract totals'!BA8+'Public_transport_extract totals'!BS8+'Public_transport_extract totals'!CB8","v":6763971},{"$f":"'Public_transport_extract totals'!BB8+'Public_transport_extract totals'!BT8+'Public_transport_extract totals'!CC8","v":7623971},{"$f":"'Public_transport_extract totals'!BC8+'Public_transport_extract totals'!BU8+'Public_transport_extract totals'!CD8","v":8053971},{"$f":"'Public_transport_extract totals'!BD8+'Public_transport_extract totals'!BV8+'Public_transport_extract totals'!CE8","v":8483971},{"$f":"'Public_transport_extract totals'!BE8+'Public_transport_extract totals'!BW8+'Public_transport_extract totals'!CF8","v":8483971}]
[]
[null,"Tauranga only (Tauranga bluprint network change)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,"total network","actual","actual","actual","actual","actual","actual","actual","actual","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast"]
[null,"patronage",{"$f":"C787-C805","v":2175375},2508000,2878156,2880765,3035008,3138381,2457379,{"$f":"J787-J805","v":2367064},2475235,{"$f":"L787-L805","v":2593959},{"$f":"M787-M805","v":2851565},2956307,3061309,3166579,3272124,3377952,3681897,3822273]
[null,"passenger kilometres",18232081,21287829,26091241,26447055,25140179,26642429,19744737,{"$f":"J788-J806","v":19068173},20033846.5,21581739,23725019,24596477,26345937,27224071,28104564,28987489,29872917,31560389]
[null,"in service vehicle kilometres",4678107,5117546,4768924,4721822,4807434,5513336,3934303,{"$f":"J789-J807","v":3934303},4280439.5,4704000,4704000,4704000,4704000,4704000,4704000,4704000,4704000,4704000]
[null,"total net service expenditure",8190730.0000000009,8049601.0000000009,8500029.9999999981,8414029,9346815,11001359,9524430,{"$f":"J790-J808","v":9754778},11679623.499999998,13937584.999999998,15818249.999999998,15950567.999999998,14182681.999999998,13822681.999999998,13452681.999999998,13092681.999999998,-1392764.0000000019,-1387599.0000000019]
[null,"total net service/ operations/ amenity expenditure",8840893,8644671,9110029.9999999981,8841774.0000000019,9796514,11485606,9919246.5,{"$f":"J791-J809","v":10275114.699999999},12406731.499999998,14842262.499999998,16769425.499999998,16925131.5,15009923.499999998,14649923.499999998,14279923.499999998,13919923.499999998,-463887.50000000186,-353679.50000000186]
[null,"fare revenue (incl all fare substitutes)",3310923.9733333336,3563866,4172293.6113043479,4598375.0260869563,4810610.288695652,4880842,2525958,{"$f":"J792-J810","v":2590845},2530386,3588850,4228850,4658850,5088850,5518850,6378850,6808850,7238850,7238850]
[]
[null,"Rotorua/ East only (Tauranga bluprint network change)","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,"total network","actual","actual","actual","actual","actual","actual","actual","actual","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast","forecast"]
[null,"patronage",{"$f":"'base data (TIO ext)'!C805","v":-24713},{"$f":"'base data (TIO ext)'!D805","v":-28411},{"$f":"'base data (TIO ext)'!E805","v":-24666},{"$f":"'base data (TIO ext)'!F805","v":-26321},{"$f":"'base data (TIO ext)'!G805","v":-29959},{"$f":"'base data (TIO ext)'!H805","v":-28778},{"$f":"'base data (TIO ext)'!I805","v":867395},{"$f":"'base data (TIO ext)'!J805","v":775738},{"$f":"'base data (TIO ext)'!K805","v":771435.5},{"$f":"'base data (TIO ext)'!L805","v":756580},{"$f":"'base data (TIO ext)'!M805","v":756580},{"$f":"'base data (TIO ext)'!N805","v":756580},{"$f":"'base data (TIO ext)'!O805","v":756580},{"$f":"'base data (TIO ext)'!P805","v":756580},{"$f":"'base data (TIO ext)'!Q805","v":756580},{"$f":"'base data (TIO ext)'!R805","v":756580},{"$f":"'base data (TIO ext)'!S805","v":756580},{"$f":"'base data (TIO ext)'!T805","v":756580}]
[null,"passenger kilometres",{"$f":"'base data (TIO ext)'!C806","v":-74139},{"$f":"'base data (TIO ext)'!D806","v":-85233},{"$f":"'base data (TIO ext)'!E806","v":-73998},{"$f":"'base data (TIO ext)'!F806","v":-78963},{"$f":"'base data (TIO ext)'!G806","v":-89877},{"$f":"'base data (TIO ext)'!H806","v":-86334},{"$f":"'base data (TIO ext)'!I806","v":7021573},{"$f":"'base data (TIO ext)'!J806","v":7587746},{"$f":"'base data (TIO ext)'!K806","v":7021625},{"$f":"'base data (TIO ext)'!L806","v":5873285},{"$f":"'base data (TIO ext)'!M806","v":5873285},{"$f":"'base data (TIO ext)'!N806","v":5873285},{"$f":"'base data (TIO ext)'!O806","v":5873285},{"$f":"'base data (TIO ext)'!P806","v":5873285},{"$f":"'base data (TIO ext)'!Q806","v":5873285},{"$f":"'base data (TIO ext)'!R806","v":5873285},{"$f":"'base data (TIO ext)'!S806","v":5873285},{"$f":"'base data (TIO ext)'!T806","v":5873285}]
[null,"in service vehicle kilometres",{"$f":"'base data (TIO ext)'!C807","v":0},{"$f":"'base data (TIO ext)'!D807","v":0},{"$f":"'base data (TIO ext)'!E807","v":-8448},{"$f":"'base data (TIO ext)'!F807","v":-8760},{"$f":"'base data (TIO ext)'!G807","v":-8760},{"$f":"'base data (TIO ext)'!H807","v":-8424},{"$f":"'base data (TIO ext)'!I807","v":2567583},{"$f":"'base data (TIO ext)'!J807","v":2438706},{"$f":"'base data (TIO ext)'!K807","v":2428605.5},{"$f":"'base data (TIO ext)'!L807","v":2341081},{"$f":"'base data (TIO ext)'!M807","v":2341081},{"$f":"'base data (TIO ext)'!N807","v":2341081},{"$f":"'base data (TIO ext)'!O807","v":2341081},{"$f":"'base data (TIO ext)'!P807","v":2341081},{"$f":"'base data (TIO ext)'!Q807","v":2341081},{"$f":"'base data (TIO ext)'!R807","v":2341081},{"$f":"'base data (TIO ext)'!S807","v":2341081},{"$f":"'base data (TIO ext)'!T807","v":2341081}]
[null,"total net service expenditure",{"$f":"'base data (TIO ext)'!C808","v":0},{"$f":"'base data (TIO ext)'!D808","v":0},{"$f":"'base data (TIO ext)'!E808","v":0},{"$f":"'base data (TIO ext)'!F808","v":0},{"$f":"'base data (TIO ext)'!G808","v":0},{"$f":"'base data (TIO ext)'!H808","v":0},{"$f":"'base data (TIO ext)'!I808","v":1428647.0000000019},{"$f":"'base data (TIO ext)'!J808","v":1095531},{"$f":"'base data (TIO ext)'!K808","v":1428647.0000000019},{"$f":"'base data (TIO ext)'!L808","v":1428647.0000000019},{"$f":"'base data (TIO ext)'!M808","v":1428647.0000000019},{"$f":"'base data (TIO ext)'!N808","v":1428647.0000000019},{"$f":"'base data (TIO ext)'!O808","v":1428647.0000000019},{"$f":"'base data (TIO ext)'!P808","v":1428647.0000000019},{"$f":"'base data (TIO ext)'!Q808","v":1428647.0000000019},{"$f":"'base data (TIO ext)'!R808","v":1428647.0000000019},{"$f":"'base data (TIO ext)'!S808","v":1428647.0000000019},{"$f":"'base data (TIO ext)'!T808","v":1428647.0000000019}]
[null,"total net service/ operations/ amenity expenditure",{"$f":"'base data (TIO ext)'!C809","v":0},{"$f":"'base data (TIO ext)'!D809","v":0},{"$f":"'base data (TIO ext)'!E809","v":0},{"$f":"'base data (TIO ext)'!F809","v":0},{"$f":"'base data (TIO ext)'!G809","v":0},{"$f":"'base data (TIO ext)'!H809","v":0},{"$f":"'base data (TIO ext)'!I809","v":1722076.5000000019},{"$f":"'base data (TIO ext)'!J809","v":1418162.2999999989},{"$f":"'base data (TIO ext)'!K809","v":1722076.5000000019},{"$f":"'base data (TIO ext)'!L809","v":1722076.5000000019},{"$f":"'base data (TIO ext)'!M809","v":1722076.5000000019},{"$f":"'base data (TIO ext)'!N809","v":1722076.5000000019},{"$f":"'base data (TIO ext)'!O809","v":1722076.5000000019},{"$f":"'base data (TIO ext)'!P809","v":1722076.5000000019},{"$f":"'base data (TIO ext)'!Q809","v":1722076.5000000019},{"$f":"'base data (TIO ext)'!R809","v":1722076.5000000019},{"$f":"'base data (TIO ext)'!S809","v":1722076.5000000019},{"$f":"'base data (TIO ext)'!T809","v":1722076.5000000019}]
[null,"fare revenue (incl all fare substitutes)",{"$f":"'base data (TIO ext)'!C810","v":-33898},{"$f":"'base data (TIO ext)'!D810","v":-38761},{"$f":"'base data (TIO ext)'!E810","v":-33497},{"$f":"'base data (TIO ext)'!F810","v":-35699},{"$f":"'base data (TIO ext)'!G810","v":-40885},{"$f":"'base data (TIO ext)'!H810","v":-39415},{"$f":"'base data (TIO ext)'!I810","v":2489644},{"$f":"'base data (TIO ext)'!J810","v":2493992},{"$f":"'base data (TIO ext)'!K810","v":2429018},{"$f":"'base data (TIO ext)'!L810","v":1245121},{"$f":"'base data (TIO ext)'!M810","v":1245121},{"$f":"'base data (TIO ext)'!N810","v":1245121},{"$f":"'base data (TIO ext)'!O810","v":1245121},{"$f":"'base data (TIO ext)'!P810","v":1245121},{"$f":"'base data (TIO ext)'!Q810","v":1245121},{"$f":"'base data (TIO ext)'!R810","v":1245121},{"$f":"'base data (TIO ext)'!S810","v":1245121},{"$f":"'base data (TIO ext)'!T810","v":1245121}]
[]
[null,"TOTAL NETWORK"]
[null,null,"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S$662","v":"2025/26"},{"$f":"T$662","v":"2026/27"},{"$f":"U$662","v":"2027/28"}]
[null,"Base service expenditure (net):",{"$f":"'base data (TIO ext)'!C87","v":8190730.0000000009},{"$f":"'base data (TIO ext)'!D87","v":8049601.0000000009},{"$f":"'base data (TIO ext)'!E87","v":8500029.9999999981},{"$f":"'base data (TIO ext)'!F87","v":8414029},{"$f":"'base data (TIO ext)'!G87","v":9346815},{"$f":"'base data (TIO ext)'!H87","v":11001359},{"$f":"'base data (TIO ext)'!I87","v":10953077.000000002},{"$f":"'base data (TIO ext)'!J87","v":10850309},{"$f":"'base data (TIO ext)'!K87","v":11183425.000000002},{"$f":"'base data (TIO ext)'!L87","v":11183425.000000002},{"$f":"'base data (TIO ext)'!M87","v":11183425.000000002},{"$f":"'base data (TIO ext)'!N87","v":11183425.000000002},{"$f":"'base data (TIO ext)'!O87","v":11183425.000000002},{"$f":"'base data (TIO ext)'!P87","v":11183425.000000002},{"$f":"'base data (TIO ext)'!Q87","v":11183425.000000002},{"$f":"'base data (TIO ext)'!R87","v":11183425.000000002},{"$f":"'base data (TIO ext)'!S87","v":0},{"$f":"'base data (TIO ext)'!T87","v":0},{"$f":"'base data (TIO ext)'!U87","v":0}]
[null,"Service expansion service expenditure (net):",null,null,null,null,null,null,null,null,null,{"$f":"'Public_transport_extract totals'!KW8-L814","v":4182806.9999999981},{"$f":"'Public_transport_extract totals'!KX8-M814","v":6063471.9999999981},{"$f":"'Public_transport_extract totals'!KY8-N814","v":6195789.9999999981},{"$f":"'Public_transport_extract totals'!KZ8-O814","v":4427903.9999999981},{"$f":"'Public_transport_extract totals'!LA8-P814","v":4067903.9999999981},{"$f":"'Public_transport_extract totals'!LB8-Q814","v":3697903.9999999981},{"$f":"'Public_transport_extract totals'!LC8-R814","v":3337903.9999999981}]
[null,"Total service expenditure (net):",null,null,null,null,null,null,null,null,{"$f":"K814+K815","v":11183425.000000002},15366232,17246897,17379215,15611329,15251329,14881329,14521329,0,0,0]
[]
[null,"Base operations expenditure (net):",{"$f":"'base data (TIO ext)'!C107","v":8840893},{"$f":"'base data (TIO ext)'!D107","v":8644671},{"$f":"'base data (TIO ext)'!E107","v":9110029.9999999981},{"$f":"'base data (TIO ext)'!F107","v":8841774.0000000019},{"$f":"'base data (TIO ext)'!G107","v":9796514},{"$f":"'base data (TIO ext)'!H107","v":11485606},{"$f":"'base data (TIO ext)'!I107","v":11641323.000000002},{"$f":"'base data (TIO ext)'!J107","v":11693276.999999998},{"$f":"'base data (TIO ext)'!K107","v":12092172.600000001},{"$f":"'base data (TIO ext)'!L107","v":12415475.500000002},{"$f":"'base data (TIO ext)'!M107","v":12471756.500000002},{"$f":"'base data (TIO ext)'!N107","v":12497933.500000002},{"$f":"'base data (TIO ext)'!O107","v":12379187.500000002},{"$f":"'base data (TIO ext)'!P107","v":12385070.500000002},{"$f":"'base data (TIO ext)'!Q107","v":12390658.500000002},{"$f":"'base data (TIO ext)'!R107","v":12395973.500000002},{"$f":"'base data (TIO ext)'!S107","v":0},{"$f":"'base data (TIO ext)'!T107","v":0},{"$f":"'base data (TIO ext)'!U107","v":0}]
[null,"Service expansion operations expenditure (net):",null,null,null,null,null,null,null,null,{"$f":"K818-K814+K816","v":12092172.600000001},16598282.5,18535228.5,18693723.5,16807091.5,16452974.5,16088562.5,15733877.5,0,0,0]

{"sheet":"BER2 calc","index":24,"n_rows":83,"n_cols":28,"rows_kept":83,"cut":false,"hidden":true,"merged":[[55,9,55,10],[51,15,51,16],[52,15,52,16],[53,15,53,16],[55,3,55,4],[55,5,55,6],[55,7,55,8],[55,11,55,12],[55,13,55,14],[55,15,55,16],[52,9,52,10],[53,3,53,4],[53,5,53,6],[53,7,53,8],[51,7,51,8],[52,3,52,4],[49,15,49,16],[50,15,50,16],[41,5,41,10],[42,9,42,10],[43,9,43,10],[44,9,44,10],[45,9,45,10],[46,9,46,10],[42,15,42,16],[43,15,43,16],[44,15,44,16],[41,11,41,16],[47,13,47,14],[46,13,46,14],[44,13,44,14],[45,15,45,16],[46,15,46,16],[47,15,47,16],[48,9,48,10],[48,15,48,16],[45,13,45,14],[47,11,47,12],[48,13,48,14],[53,9,53,10],[52,13,52,14],[53,11,53,12],[53,13,53,14],[51,11,51,12],[51,13,51,14],[49,13,49,14],[45,11,45,12],[52,5,52,6],[52,7,52,8],[52,11,52,12],[51,9,51,10],[49,7,49,8],[49,11,49,12],[49,9,49,10],[50,5,50,6],[50,7,50,8],[50,11,50,12],[50,13,50,14],[50,9,50,10],[48,7,48,8],[48,11,48,12],[46,1,48,1],[46,3,46,4],[46,5,46,6],[46,7,46,8],[46,11,46,12],[47,9,47,10],[47,7,47,8],[42,7,42,8],[42,11,42,12],[42,13,42,14],[43,1,45,1],[43,3,43,4],[43,5,43,6],[43,7,43,8],[43,11,43,12],[43,13,43,14],[44,3,44,4],[44,5,44,6],[44,7,44,8],[44,11,44,12],[45,3,45,4],[45,5,45,6],[45,7,45,8],[38,1,38,5],[61,3,61,6],[41,1,42,1],[41,2,42,2],[41,3,42,4],[42,5,42,6],[47,3,47,4],[47,5,47,6],[48,3,48,4],[48,5,48,6],[49,3,49,4],[49,5,49,6],[51,1,53,1],[51,3,51,4],[51,5,51,6],[50,3,50,4]]}
[]
[null,null,null,{"$f":"IF('CBA benchmark'!E12=0,\"SELECT: 'PROGRAMME PERIOD' ->>>\",\"\")","v":""},null,null,null,null,null,null,"Auckland"]
[null,null,null,null,null,null,null,null,null,null,"Wellington"]
[null,null,null,{"$f":"IF('CBA benchmark'!B12=0,\"SELECT: 'REGION' & 'TIME PERIOD' ->>>\",\"\")","v":"SELECT: 'REGION' & 'TIME PERIOD' ->>>"},null,null,null,null,null,null,"Canterbury",null,null,null,null,null,null,null,null,null,null,null,null,1,250]
[null,null,null,null,null,null,null,null,null,null,"Other",null,null,null,null,null,null,null,null,null,null,null,null,2,260]
[null,"\"ER\" Calculation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,56,null,"peak"]
[null,{"$f":"AA33","v":{"$error":"#N/A"}},{"$f":"IF(B8=0,\"<<<- enter name of project\",\"\")","v":{"$error":"#N/A"}},null,null,null,null,"under","under ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,52,null,"off-peak"]
[null,null,null,null,null,null,null,"SP10","pax funding",null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,26,null,"peak/off-peak"]
[null,"Public transport user benefit factor:",{"$f":"IF(B8=0,\"\",Q58)","v":{"$error":"#N/A"}},{"$f":"'CBA benchmark'!G11","v":"peak/ off-peak"},null,null,null,null,{"$f":"K83","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,26]
[null,"Road traffic reduction benefit factor:",{"$f":"IF(B8=0,\"\",K58)","v":{"$error":"#N/A"}},{"$f":"D10","v":"peak/ off-peak"},null,null,null,null,"0"]
[null,"Pax Km benefit factor:",{"$f":"IF(B8=0,\"\",K82)","v":{"$error":"#N/A"}},{"$f":"'CBA benchmark'!G11","v":"peak/ off-peak"},null,null,null,null,{"$f":"K82","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,12]
[null,"Average Trip Length:",{"$f":"'data \"live\" (TIO)'!AB562","v":{"$error":"#N/A"}},"km",null,null,null,{"$f":"D56","v":7.86},{"$f":"K65","v":8.8249964640988185},null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
[null,"Average across 3 year programme:",{"$f":"'CBA benchmark'!E12","v":"2018-21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12]
[null,"Passenger Boardings (annual average):",{"$f":"'data \"live\" (TIO)'!AB502","v":{"$error":"#N/A"}},{"$f":"IF(C17=0,\"<<<- enter passenger boardings\",\"\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"Northland","Other","Northland bus network"]
[null,"Passenger KM (annual average):",{"$f":"IF(B8=0,\"\",C13*C17)","v":{"$error":"#N/A"}},"km",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"Auckland",{"$f":"Y18","v":"Auckland"},{"$f":"IF('CBA benchmark'!$C$15=$Y$37,\"Auckland bus network\",IF('CBA benchmark'!$C$15=$Y$38,\"Auckland ferry network\",IF('CBA benchmark'!$C$15=Y39,\"Auckland rail network\",\"Auckland total network\")))","v":"Auckland total network"},"2009-12"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Waikato","Other","Waikato bus network","2012-15"]
[null,"Patronage (funding) Benefits  (annual average):",{"$f":"IF(C21=0,\"\",((C17*C10)+(C17*C11)))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Bay of Plenty","Other","Bay of Plenty bus network","2015-18"]
[null,"Net annualised cost (annual average):",{"$f":"IF('CBA benchmark'!E15='CBA benchmark'!AJ22,'data \"live\" (TIO)'!AB602,'data \"live\" (TIO)'!AB622)","v":{"$error":"#N/A"}},{"$f":"IF(C21=0,\"<<<- enter net cost\",\"\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"Gisborne","Other","Gisborne bus network","2018-21"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"Hawkes Bay","Other","Hawkes Bay bus network"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"Taranaki","Other","Taranaki bus network"]
[null,"Notional Efficiency Ratio:",{"$f":"IF(C21=0,\"\",C20/C21)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"Manawatu-Wanganui","Other","Manawatu-Wanganui bus network"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wellington",{"$f":"Y25","v":"Wellington"},{"$f":"IF('CBA benchmark'!$C$15=$Y$37,\"Wellington bus network\",IF('CBA benchmark'!$C$15=$Y$38,\"Wellington ferry network\",IF('CBA benchmark'!$C$15=$Y$39,\"Wellington rail network\",\"Wellington total network\")))","v":"Wellington total network"}]
[null,"Breakeven Passenger Boardings:",{"$f":"IF(C21=0,\"\",(C21/(C20/C17)))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marlborough","Other","Marlborough bus network"]
[null,"(ER =1)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nelson","Other","Nelson bus network"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canterbury",{"$f":"Y28","v":"Canterbury"},{"$f":"IF('CBA benchmark'!$C$15=$Y$37,\"Canterburyn bus network\",IF('CBA benchmark'!$C$15=$Y$38,\"Canterbury ferry network\",IF('CBA benchmark'!$C$15=$Y$39,\"Canterbury rail network\",\"Canterbury total network\")))","v":"Canterbury total network"}]
[null,"Breakeven as % of  Patronage Projection:",{"$f":"IF(C21=0,\"\",C26/C17)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Coast","Other","West Coast bus network"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Otago","Other","Otago bus network"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Southland","Other","Southland bus network"]
[null,"IMPORTANT CAVEATS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National",{"$f":"Y32","v":"National"},{"$f":"IF('CBA benchmark'!$C$15=$Y$37,\"National bus network\",IF('CBA benchmark'!$C$15=$Y$38,\"National ferry network\",IF('CBA benchmark'!$C$15=$Y$39,\"National rail network\",\"National total network\")))","v":"National total network"}]
[null,"Calculations above are based on figures for the 2002-03 financial year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CBA benchmark'!B12","v":0},{"$f":"IF(Y33=Y18,Y18,IF(Y33=Y25,Z25,IF(Y33=Y28,Z28,IF(Y33=Y32,Z32,\"other\"))))","v":"other"},{"$f":"VLOOKUP('CBA benchmark'!$B$12,$Y$17:$AA$32,3,FALSE)","v":{"$error":"#N/A"}}]
[]
[null,"This spreadsheet doesn't evaluate the reasonableness of applicants patronage projections and net cost estimate."]
[]
[null,"The breakeven calculation does not take into account interaction between service levels and patronage projections.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"bus network"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ferry network"]
[null,"The \"Notional ER\" estimate is only as accurate as the data provided by the applicants which Transfund reserves the right to review.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"rail network"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"total network"]
[null,"Table SP10.1: Benefits ($/additional passenger boarding - 2008)"]
[null,"Urban area","Mode","Average trip length (km)",null,"Road traffic reduction benefits",null,null,null,null,null,"Public transport user benefits"]
[null,null,null,null,null,"Peak",null,"Off peak",null,"Average",null,"Peak",null,"Off peak",null,"Average"]
["AA","Auckland","All",7.7,null,12.61,null,0.86,null,{"$f":"(F44+H44)/2","v":6.7349999999999994},null,10.89,null,7.26,null,{"$f":"(L44+N44)/2","v":9.0749999999999993}]
["AR",null,"Rail",16.5,null,17.27,null,1.65,null,{"$f":"(F45+H45)/2","v":9.4599999999999991},null,16.75,null,11.17,null,{"$f":"(L45+N45)/2","v":13.96}]
["ABF",null,"Bus/ferry",6.6,null,11.73,null,0.76,null,6.2450000000000001,null,10.16,null,6.77,null,8.4649999999999999]
["WA","Wellington","All",12.14,null,13.25,null,1.25,null,7.25,null,13.85,null,9.23,null,11.54]
["WR",null,"Rail",22.76,null,17.7,null,1.99,null,9.8449999999999989,null,20.91,null,13.94,null,17.425000000000001]
["WBF",null,"Bus/ferry",6.97,null,11.97,null,0.89,null,6.4300000000000006,null,10.41,null,6.94,null,8.6750000000000007]
["WA","Canterbury","All",8.0500000000000007,null,2.71,null,1.24,null,1.9750000000000001,null,11.13,null,7.42,null,9.2750000000000004]
[null,"Other","All",7.86,null,2.06,null,1,null,1.53,null,11,null,7.33,null,9.1649999999999991]
[null,{"$f":"IF('CBA benchmark'!B12=B44,B44,IF('CBA benchmark'!B12=B47,B47,IF('CBA benchmark'!B12=B50,B50,B51)))","v":"Other"},{"$f":"IF('CBA benchmark'!$C$15=$Y$40,VLOOKUP($B$52,$B44:$O51,2,FALSE),)","v":"All"},{"$f":"IF('CBA benchmark'!$C$15=$Y$40,VLOOKUP($B$52,$B44:$O51,3,FALSE),)","v":7.86},null,{"$f":"IF('CBA benchmark'!$C$15=$Y$40,VLOOKUP($B$52,$B44:$O51,5,FALSE),)","v":2.06},null,{"$f":"IF('CBA benchmark'!$C$15=$Y$40,VLOOKUP($B$52,$B44:$O51,7,FALSE),)","v":1},null,{"$f":"IF('CBA benchmark'!$C$15=$Y$40,VLOOKUP($B$52,$B44:$O51,9,FALSE),)","v":1.53},null,{"$f":"IF('CBA benchmark'!$C$15=$Y$40,VLOOKUP($B$52,$B44:$O51,11,FALSE),)","v":11},null,{"$f":"IF('CBA benchmark'!$C$15=$Y$40,VLOOKUP($B$52,$B44:$O51,13,FALSE),)","v":7.33},null,{"$f":"IF('CBA benchmark'!$C$15=$Y$40,VLOOKUP($B$52,$B44:$Q51,15,FALSE),)","v":9.1649999999999991}]
[null,null,{"$f":"IF('CBA benchmark'!$C$15=$Y$39,C48,)","v":0},{"$f":"IF($C53=0,,IF($C53=$C48,IF($B$52=$Y$18,D45,IF($B$52=$Y$25,D48,))))","v":0},null,{"$f":"IF($C53=0,,IF($C53=$C48,IF($B$52=$Y$18,F45,IF($B$52=$Y$25,F48,))))","v":0},null,{"$f":"IF($C53=0,,IF($C53=$C48,IF($B$52=$Y$18,H45,IF($B$52=$Y$25,H48,))))","v":0},null,{"$f":"IF($C53=0,,IF($C53=$C48,IF($B$52=$Y$18,J45,IF($B$52=$Y$25,J48,))))","v":0},null,{"$f":"IF($C53=0,,IF($C53=$C48,IF($B$52=$Y$18,L45,IF($B$52=$Y$25,L48,))))","v":0},null,{"$f":"IF($C53=0,,IF($C53=$C48,IF($B$52=$Y$18,N45,IF($B$52=$Y$25,N48,))))","v":0},null,{"$f":"IF($C53=0,,IF($C53=$C48,IF($B$52=$Y$18,P45,IF($B$52=$Y$25,P48,))))","v":0}]
[null,null,{"$f":"IF('CBA benchmark'!$C$15=$Y$37,C49,IF('CBA benchmark'!$C$15=$Y$38,C49,))","v":0},{"$f":"IF($C54=0,,IF($C54=$C49,IF($B$52=$Y$18,D46,IF($B$52=$Y$25,D49,IF($B$52=$Y$28,D50,D51)))))","v":0},null,{"$f":"IF($C54=0,,IF($C54=$C49,IF($B$52=$Y$18,F46,IF($B$52=$Y$25,F49,IF($B$52=$Y$28,F50,F51)))))","v":0},null,{"$f":"IF($C54=0,,IF($C54=$C49,IF($B$52=$Y$18,H46,IF($B$52=$Y$25,H49,IF($B$52=$Y$28,H50,H51)))))","v":0},null,{"$f":"IF($C54=0,,IF($C54=$C49,IF($B$52=$Y$18,J46,IF($B$52=$Y$25,J49,IF($B$52=$Y$28,J50,J51)))))","v":0},null,{"$f":"IF($C54=0,,IF($C54=$C49,IF($B$52=$Y$18,L46,IF($B$52=$Y$25,L49,IF($B$52=$Y$28,L50,L51)))))","v":0},null,{"$f":"IF($C54=0,,IF($C54=$C49,IF($B$52=$Y$18,N46,IF($B$52=$Y$25,N49,IF($B$52=$Y$28,N50,N51)))))","v":0},null,{"$f":"IF($C54=0,,IF($C54=$C49,IF($B$52=$Y$18,P46,IF($B$52=$Y$25,P49,IF($B$52=$Y$28,P50,P51)))))","v":0}]
[]
[null,{"$f":"B52","v":"Other"},{"$f":"IF('CBA benchmark'!C15=Y40,C51,IF('CBA benchmark'!C15=Y39,C48,C49))","v":"All"},{"$f":"SUM(D52:D54)","v":7.86},0,2.06,0,1,0,1.53,0,11,0,7.33,0,9.1649999999999991,0]
[null,null,null,null,null,null,{"$f":"IF('CBA benchmark'!$G$11=AA7,1,)","v":0},{"$f":"IF('CBA benchmark'!$G$11=AA8,1,)","v":0},null,null,{"$f":"IF('CBA benchmark'!$G$11=AA9,1,)","v":0},null,{"$f":"IF('CBA benchmark'!$G$11=AA7,1,)","v":0},{"$f":"IF('CBA benchmark'!$G$11=AA8,1,)","v":0},null,null,{"$f":"IF('CBA benchmark'!$G$11=AA9,1,)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF('CBA benchmark'!G11=AA7,F56,IF('CBA benchmark'!G11=AA8,H56,J56))","v":1.53},null,null,null,null,null,{"$f":"IF('CBA benchmark'!G11=AA7,L56,IF('CBA benchmark'!G11=AA8,N56,P56))","v":9.1649999999999991}]
[]
[null,"ORIGINAL (2000/01)"]
[null,"Patronage Funding benefit Data"]
[null,null,null,"Total benefits per Pax Boarding and Km",null,null,null,null,null,null,{"$f":"IF('BER2 calc'!$Z$33='BER2 calc'!K2,'BER2 calc'!K2,IF('BER2 calc'!$Z$33='BER2 calc'!K3,'BER2 calc'!K3,IF('BER2 calc'!$Z$33='BER2 calc'!K4,'BER2 calc'!K4,IF('BER2 calc'!$Z$33='BER2 calc'!K5,'BER2 calc'!K5,\"\"))))","v":"Other"}]
[null,null,null,"AKL","WLG","CAN","Other",null,null,null,{"$f":"IF('CBA benchmark'!$G$11='BER2 calc'!AA7,'BER2 calc'!AA7,IF('CBA benchmark'!$G$11='BER2 calc'!AA8,'BER2 calc'!AA8,IF('CBA benchmark'!$G$11='BER2 calc'!AA9,'BER2 calc'!AA9,\"\")))","v":""}]
[]
[null,"Ave Trip Length (km) -default",null,7.3030877887170025,11.347416097416097,7.5999346932111562,8.8249964640988185,null,null,null,{"$f":"IF('BER2 calc'!$Z$33='BER2 calc'!K2,D65,IF('BER2 calc'!$Z$33='BER2 calc'!K3,E65,IF('BER2 calc'!$Z$33='BER2 calc'!K4,F65,IF('BER2 calc'!$Z$33='BER2 calc'!K5,G65,))))","v":8.8249964640988185}]
[null,null," "]
[null,"COMPOSITE RATES--PEAK"]
[null,"(T+G/e) "," "]
[null,"Per Pax Km","($)",0.99346003488547463,0.85865320558128,0.64225718623481787,0.60249324324324327,null,null,{"$f":"IF('BER2 calc'!$Z$33='BER2 calc'!K2,D69,IF('BER2 calc'!$Z$33='BER2 calc'!K3,E69,IF('BER2 calc'!$Z$33='BER2 calc'!K4,F69,IF('BER2 calc'!$Z$33='BER2 calc'!K5,G69,))))","v":0.60249324324324327},{"$f":"IF('CBA benchmark'!$G$11='BER2 calc'!AA7,J69,)","v":0}]
[null,"Per Pax","($)",6.3451557526151383,5.110107153856366,2.8918981923076923,2.65,null,null,{"$f":"IF('BER2 calc'!$Z$33='BER2 calc'!K2,D70,IF('BER2 calc'!$Z$33='BER2 calc'!K3,E70,IF('BER2 calc'!$Z$33='BER2 calc'!K4,F70,IF('BER2 calc'!$Z$33='BER2 calc'!K5,G70,))))","v":2.65},{"$f":"IF('CBA benchmark'!$G$11='BER2 calc'!AA7,J70,)","v":0}]
[]
[null,"COMPOSITE RATES--OFF-PEAK"]
[null,"(T+G/e) "]
[null,"Per Pax Km","($)",0.41326597853600788,0.40201223754229198,0.43977505494505498,0.42252251012145747,null,null,{"$f":"IF('BER2 calc'!$Z$33='BER2 calc'!K2,D74,IF('BER2 calc'!$Z$33='BER2 calc'!K3,E74,IF('BER2 calc'!$Z$33='BER2 calc'!K4,F74,IF('BER2 calc'!$Z$33='BER2 calc'!K5,G74,))))","v":0.42252251012145747},{"$f":"IF('CBA benchmark'!$G$11='BER2 calc'!AA8,J74,)","v":0}]
[null,"Per Pax","($)",1.7666666666666666,1.7666666666666666,1.7666666666666666,1.7666666666666666,null,null,{"$f":"IF('BER2 calc'!$Z$33='BER2 calc'!K2,D75,IF('BER2 calc'!$Z$33='BER2 calc'!K3,E75,IF('BER2 calc'!$Z$33='BER2 calc'!K4,F75,IF('BER2 calc'!$Z$33='BER2 calc'!K5,G75,))))","v":1.7666666666666666},{"$f":"IF('CBA benchmark'!$G$11='BER2 calc'!AA8,J75,)","v":0}]
[]
[null,"AVERAGE"]
[null,"(T+G/e) "]
[null,"Per Pax Km","($)",{"$f":"(D69+D74)/2","v":0.70336300671074126},0.63033272156178599,0.54101612058993642,0.51250787668235032,null,null,{"$f":"IF('BER2 calc'!$Z$33='BER2 calc'!K2,D79,IF('BER2 calc'!$Z$33='BER2 calc'!K3,E79,IF('BER2 calc'!$Z$33='BER2 calc'!K4,F79,IF('BER2 calc'!$Z$33='BER2 calc'!K5,G79,))))","v":0.51250787668235032},{"$f":"IF('CBA benchmark'!$G$11='BER2 calc'!AA9,J79,)","v":0}]
[null,"Per Pax","($)",4.055911209640902,3.4383869102615163,2.3292824294871792,2.208333333333333,null,null,{"$f":"IF('BER2 calc'!$Z$33='BER2 calc'!K2,D80,IF('BER2 calc'!$Z$33='BER2 calc'!K3,E80,IF('BER2 calc'!$Z$33='BER2 calc'!K4,F80,IF('BER2 calc'!$Z$33='BER2 calc'!K5,G80,))))","v":2.208333333333333},{"$f":"IF('CBA benchmark'!$G$11='BER2 calc'!AA9,J80,)","v":0}]
[]
[null,null,null,null,null,null,null,"Per Pax km:",null,null,{"$f":"K69+K74+K79","v":0}]
[null,null,null,null,null,null,null,"Pax boarding:",null,null,{"$f":"K70+K75+K80","v":0}]

{"sheet":"ER calc (trial service-package)","index":25,"n_rows":63,"n_cols":26,"rows_kept":63,"cut":false,"hidden":true,"merged":[[11,6,11,14],[37,1,37,5],[41,3,41,6]]}
[]
[null,null,null,null,null,null,null,"Peak",null,null,"Auckland"]
[null,null,null,null,null,null,null,"Off-peak",null,null,"Wellington"]
[null,null,null,{"$f":"IF(E4=0,\"SELECT: 'REGION' & 'TIME PERIOD' ->>>\",\"\")","v":""},"Auckland","Peak",null,"Peak/Off-peak",null,null,"Canterbury",null,null,null,null,null,null,null,null,null,null,null,null,1,250]
[null,null,null,null,null,null,null,null,null,null,"Other",null,null,null,null,null,null,null,null,null,null,null,null,2,260]
[null,"\"ER\" Calculation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,56]
[null,"Test service case",{"$f":"IF(B8=0,\"<<<- enter name of project\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,52]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,26]
[null,"Pax Boarding:",{"$f":"IF(B8=0,\"\",K63)","v":6.3451557526151383},{"$f":"F4","v":"Peak"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,26]
[null,"Pax Km:",{"$f":"IF(B8=0,\"\",K62)","v":0.99346003488547463},{"$f":"F4","v":"Peak"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,12]
[null,"Average Trip Length:",{"$f":"IF(B8=0,\"\",K45)","v":7.3030877887170025},"km",null,null,{"$f":"IF(C12='ER calc (trial service-package)'!K45,\"<<<- if this average trip length is inaccurate (& figure is available) type it in the cell here\",\"\")","v":"<<<- if this average trip length is inaccurate (& figure is available) type it in the cell here"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
[null,"Financial Year ending","2014/15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12]
[null,"Passenger Boardings (p/a additional):",12000,{"$f":"IF(C16=0,\"<<<- enter passenger boardings\",\"\")","v":""},null,null,null,null,"Sensibility test:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"Northland","Other"]
[null,"Passenger KM (p/a additional):",{"$f":"IF(B8=0,\"\",C12*C16)","v":87637.053464604032},"km",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"Auckland",{"$f":"Y17","v":"Auckland"}]
[null,null,null,null,null,null,null,null,{"$f":"IF(C20=0,\"\",C17/C16)","v":7.3030877887170025},null,"average trip length (km)",null,null,null,null,null,null,null,null,null,null,null,null,15,"Waikato","Other"]
[null,"Patronage funding Benefits  (p/a additional):",{"$f":"IF(C20=0,\"\",((C16*C10)+(C17*C11)))","v":163205.77922358739},null,null,null,null,null,{"$f":"IF(C20=0,\"\",C16)","v":12000},null,"passenger boardings (p/a additional)",null,null,null,null,null,null,null,null,null,null,null,null,16,"Bay of Plenty","Other"]
[null,"Net annualised cost (p/a additional):",150000,{"$f":"IF(C20=0,\"<<<- enter net cost\",\"\")","v":""},null,null,null,null,250,null,"estimated days per year of service",null,null,null,null,null,null,null,null,null,null,null,null,17,"Gisborne","Other"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"Hawkes Bay","Other"]
[null,null,null,null,null,null,null,null,4,null,"additional trips per day",null,null,null,null,null,null,null,null,null,null,null,null,19,"Taranaki","Other"]
[null,"Notional Efficiency Ratio:",{"$f":"IF(C20=0,\"\",C19/C20)","v":1.0880385281572493},null,null,null,null,null,{"$f":"IF(I20=0,\"\",I20*I22)","v":1000},null,"additional trips per year",null,null,null,null,null,null,null,null,null,null,null,null,20,"Manawatu-Wanganui","Other"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wellington",{"$f":"Y24","v":"Wellington"}]
[null,"Breakeven Passenger Boardings:",{"$f":"IF(C20=0,\"\",(C20/(C19/C16)))","v":11029.021206007968},null,null,null,null,null,{"$f":"IF(I20=0,\"\",I19/I23)","v":12},null,"extra passengers per trip",null,null,null,null,null,null,null,null,null,null,null,null,null,"Marlborough","Other"]
[null,"(ER =1)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nelson","Other"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canterbury",{"$f":"Y27","v":"Canterbury"}]
[null,"Breakeven as % of  Patronage Projection:",{"$f":"IF(C20=0,\"\",C25/C16)","v":0.91908510050066405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Coast","Other"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Otago","Other"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Southland","Other"]
[null,"IMPORTANT CAVEATS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National",{"$f":"Y31","v":"National"}]
[null,"Calculations above are based on figures for the 2002-03 financial year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E4","v":"Auckland"},{"$f":"IF(Y32=Y17,Y17,IF(Y32=Y24,Z24,IF(Y32=Y27,Z27,IF(Y32=Y31,Z31,\"other\"))))","v":"Auckland"}]
[]
[null,"This spreadsheet doesn't evaluate the reasonableness of applicants patronage projections and net cost estimate."]
[]
[null,"The breakeven calculation does not take into account interaction between service levels and patronage projections."]
[]
[null,"The \"Notional ER\" estimate is only as accurate as the data provided by the applicants which Transfund reserves the right to review."]
[]
[]
[null,"Patronage Funding benefit Data"]
[null,null,null,"Total benefits per Pax Boarding and Km",null,null,null,null,null,null,{"$f":"IF('ER calc (trial service-package)'!$Z$32='ER calc (trial service-package)'!K2,'ER calc (trial service-package)'!K2,IF('ER calc (trial service-package)'!$Z$32='ER calc (trial service-package)'!K3,'ER calc (trial service-package)'!K3,IF('ER calc (trial service-package)'!$Z$32='ER calc (trial service-package)'!K4,'ER calc (trial service-package)'!K4,IF('ER calc (trial service-package)'!$Z$32='ER calc (trial service-package)'!K5,'ER calc (trial service-package)'!K5,\"\"))))","v":"Auckland"}]
[null,null,null,"AKL","WLG","CAN","Other",null,null,null,{"$f":"IF('ER calc (trial service-package)'!$F$4='ER calc (trial service-package)'!H2,'ER calc (trial service-package)'!H2,IF('ER calc (trial service-package)'!$F$4='ER calc (trial service-package)'!H3,'ER calc (trial service-package)'!H3,IF('ER calc (trial service-package)'!$F$4='ER calc (trial service-package)'!H4,'ER calc (trial service-package)'!H4,\"\")))","v":"Peak"}]
[]
[null,"Ave Trip Length (km)",null,7.3030877887170025,11.347416097416097,7.5999346932111562,8.8249964640988185,null,null,null,{"$f":"IF('ER calc (trial service-package)'!$Z$32='ER calc (trial service-package)'!K2,D45,IF('ER calc (trial service-package)'!$Z$32='ER calc (trial service-package)'!K3,E45,IF('ER calc (trial service-package)'!$Z$32='ER calc (trial service-package)'!K4,F45,IF('ER calc (trial service-package)'!$Z$32='ER calc (trial service-package)'!K5,G45,))))","v":7.3030877887170025}]
[]
[null,"COMPOSITE RATES--PEAK"]
[null,"(T+G/e) "," "]
[null,"Per Pax Km","($)",0.99346003488547463,0.85865320558128,0.64225718623481787,0.60249324324324327,null,null,{"$f":"IF('ER calc (trial service-package)'!$Z$32='ER calc (trial service-package)'!K2,D49,IF('ER calc (trial service-package)'!$Z$32='ER calc (trial service-package)'!K3,E49,IF('ER calc (trial service-package)'!$Z$32='ER calc (trial service-package)'!K4,F49,IF('ER calc (trial service-package)'!$Z$32='ER calc (trial service-package)'!K5,G49,))))","v":0.99346003488547463},{"$f":"IF('ER calc (trial service-package)'!$F$4='ER calc (trial service-package)'!H2,J49,)","v":0.99346003488547463}]
[null,"Per Pax","($)",6.3451557526151383,5.110107153856366,2.8918981923076923,2.65,null,null,{"$f":"IF('ER calc (trial service-package)'!$Z$32='ER calc (trial service-package)'!K2,D50,IF('ER calc (trial service-package)'!$Z$32='ER calc (trial service-package)'!K3,E50,IF('ER calc (trial service-package)'!$Z$32='ER calc (trial service-package)'!K4,F50,IF('ER calc (trial service-package)'!$Z$32='ER calc (trial service-package)'!K5,G50,))))","v":6.3451557526151383},{"$f":"IF('ER calc (trial service-package)'!$F$4='ER calc (trial service-package)'!H2,J50,)","v":6.3451557526151383}]
[]
[null,"COMPOSITE RATES--OFF-PEAK"]
[null,"(T+G/e) "]
[null,"Per Pax Km","($)",0.41326597853600788,0.40201223754229198,0.43977505494505498,0.42252251012145747,null,null,{"$f":"IF('ER calc (trial service-package)'!$Z$32='ER calc (trial service-package)'!K2,D54,IF('ER calc (trial service-package)'!$Z$32='ER calc (trial service-package)'!K3,E54,IF('ER calc (trial service-package)'!$Z$32='ER calc (trial service-package)'!K4,F54,IF('ER calc (trial service-package)'!$Z$32='ER calc (trial service-package)'!K5,G54,))))","v":0.41326597853600788},{"$f":"IF('ER calc (trial service-package)'!$F$4='ER calc (trial service-package)'!H3,J54,)","v":0}]
[null,"Per Pax","($)",1.7666666666666666,1.7666666666666666,1.7666666666666666,1.7666666666666666,null,null,{"$f":"IF('ER calc (trial service-package)'!$Z$32='ER calc (trial service-package)'!K2,D55,IF('ER calc (trial service-package)'!$Z$32='ER calc (trial service-package)'!K3,E55,IF('ER calc (trial service-package)'!$Z$32='ER calc (trial service-package)'!K4,F55,IF('ER calc (trial service-package)'!$Z$32='ER calc (trial service-package)'!K5,G55,))))","v":1.7666666666666666},{"$f":"IF('ER calc (trial service-package)'!$F$4='ER calc (trial service-package)'!H3,J55,)","v":0}]
[]
[null,"AVERAGE"]
[null,"(T+G/e) "]
[null,"Per Pax Km","($)",{"$f":"(D49+D54)/2","v":0.70336300671074126},0.63033272156178599,0.54101612058993642,0.51250787668235032,null,null,{"$f":"IF('ER calc (trial service-package)'!$Z$32='ER calc (trial service-package)'!K2,D59,IF('ER calc (trial service-package)'!$Z$32='ER calc (trial service-package)'!K3,E59,IF('ER calc (trial service-package)'!$Z$32='ER calc (trial service-package)'!K4,F59,IF('ER calc (trial service-package)'!$Z$32='ER calc (trial service-package)'!K5,G59,))))","v":0.70336300671074126},{"$f":"IF('ER calc (trial service-package)'!$F$4='ER calc (trial service-package)'!H4,J59,)","v":0}]
[null,"Per Pax","($)",4.055911209640902,3.4383869102615163,2.3292824294871792,2.208333333333333,null,null,{"$f":"IF('ER calc (trial service-package)'!$Z$32='ER calc (trial service-package)'!K2,D60,IF('ER calc (trial service-package)'!$Z$32='ER calc (trial service-package)'!K3,E60,IF('ER calc (trial service-package)'!$Z$32='ER calc (trial service-package)'!K4,F60,IF('ER calc (trial service-package)'!$Z$32='ER calc (trial service-package)'!K5,G60,))))","v":4.055911209640902},{"$f":"IF('ER calc (trial service-package)'!$F$4='ER calc (trial service-package)'!H4,J60,)","v":0}]
[]
[null,null,null,null,null,null,null,"Per Pax km:",null,null,{"$f":"K49+K54+K59","v":0.99346003488547463}]
[null,null,null,null,null,null,null,"Pax boarding:",null,null,{"$f":"K50+K55+K60","v":6.3451557526151383}]

{"sheet":"BE calc","index":26,"n_rows":71,"n_cols":25,"rows_kept":71,"cut":false,"hidden":true,"merged":[[50,3,50,6],[11,6,11,14],[1,4,1,5],[3,4,3,5]]}
[]
[null,null,null,{"$f":"IF(E2=0,\"CLICK: 'Peak', 'Off-peak', or 'Peak/ Off-Peak'  ->>>\",\"\")","v":""},"Peak",null,null,"Peak",null,null,"Auckland"]
[null,null,null,null,null,null,null,"Off-peak",null,null,"Wellington"]
[null,null,null,{"$f":"IF(E4=0,\"CLICK: 'Auckland', 'Wellington', 'Canterbury', 'Other' ->>>\",\"\")","v":""},"Auckland",null,null,"Peak/Off-peak",null,null,"Canterbury",null,null,null,null,null,null,null,null,null,null,null,null,1,250]
[null,null,null,null,null,null,null,null,null,null,"Other",null,null,null,null,null,null,null,null,null,null,null,null,2,260]
[null,"\"Breakeven\" Calculation",null,null,null,"Attachment 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,375]
[]
[null,{"$f":"'ER calc (trial service-package)'!B8","v":"Test service case"},{"$f":"IF(B8=0,\"<<<- enter name of project\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,52]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,24]
[null,"Pax Boarding:",{"$f":"IF(B8=0,\"\",K71)","v":6.3451557526151383},"peak/ off-peak",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,12]
[null,"Pax Km:",{"$f":"IF(B8=0,\"\",K70)","v":0.99346003488547463},"peak/ off-peak",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[null,"Average Trip Length:",{"$f":"IF(B8=0,\"\",K54)","v":7.3030877887170025},"km",null,null,{"$f":"IF(C12='BE calc'!K54,\"<<<- if this average trip length is inaccurate (& figure is available) type it in the cell here\",\"\")","v":"<<<- if this average trip length is inaccurate (& figure is available) type it in the cell here"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[null,"Public Sector Discount Rate:",0.1]
[]
[null,"Present Value of Capital Costs",{"$f":"C21+(C22*1/(1+C14)^1)","v":286363.63636363635},{"$f":"-PV(C14,C18,C22)+C21","v":523027.7986476337}]
[]
[null,"Assumed Standard Economic Life:",3,"years",{"$f":"IF(C18=0,\"<<<- enter expected economic life of project\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[]
[null,"Total Costs:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
[null,"Net annualised cost (yr 1):",150000,{"$f":"IF(C21=0,\"<<<- enter net cost\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[null,"Net annualised cost (yr 2):",150000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18]
[null,"Required Annual Benefit Stream (for \"ER\"=1):",{"$f":"IF(B8=0,,(-PMT(C14,C18,C16)))","v":115151.05740181271}]
[]
[null,"Increase in Annual Passenger Boardings (Excl. PAX Km Benefits)",{"$f":"C25/C10","v":18147.869318157165}]
[]
[]
[null,"Annual PAX KM Benefits",{"$f":"C27*C11*C12","v":131668.70537466009}]
[]
[null,"Breakeven Additional Passenger Boardings - IMDP:"]
[null,"Additional Passenger boardings (PA):",{"$f":"IF(B8=0,,(C25/(C25+C30)*C27))","v":8466.689693192222}]
[null,"Per Day (365 Day Year):",{"$f":"C33/365","v":23.196410118334853}]
[]
[null,"Current annual region-wide patronage (estimated)",50000000,{"$f":"IF(C36=0,\"<<<- enter region-wide patronage\",\"\")","v":""}]
[]
[null,"Breakeven boardings required as a % of the Auckland region patronage",{"$f":"IF(B8=0,,(C33/C36))","v":1.6933379386384443E-4}]
[]
[null,"IMPORTANT CAVEATS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
[null,"1. This information has not been validated by the regional council.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20]
[]
[null,"2. It would probably be very difficult for the  regional council to prove patronage growth"]
[null,"attributable to this promotional project in isolation."]
[]
[null,"3. Breakeven as a % of the patronage is used for a simple comparison."]
[]
[]
[null,"Patronage Funding benefit Data"]
[null,null,null,"Total benefits per Pax Boarding and Km",null,null,null,null,null,null,{"$f":"IF('BE calc'!$E$4='BE calc'!K2,'BE calc'!K2,IF('BE calc'!$E$4='BE calc'!K3,'BE calc'!K3,IF('BE calc'!$E$4='BE calc'!K4,'BE calc'!K4,IF('BE calc'!$E$4='BE calc'!K5,'BE calc'!K5,\"\"))))","v":"Auckland"}]
[null,null,null,"AKL","WLG","CAN","Other",null,null,null,{"$f":"IF('BE calc'!$E$2='BE calc'!H2,'BE calc'!H2,IF('BE calc'!$E$2='BE calc'!H3,'BE calc'!H3,IF('BE calc'!$E$2='BE calc'!H4,'BE calc'!H4,\"\")))","v":"Peak"}]
[]
[null,"Ave Trip Length (km)",null,7.3030877887170025,11.347416097416097,7.5999346932111562,8.8249964640988185,null,null,null,{"$f":"IF('BE calc'!$E$4='BE calc'!K2,D54,IF('BE calc'!$E$4='BE calc'!K3,E54,IF('BE calc'!$E$4='BE calc'!K4,F54,IF('BE calc'!$E$4='BE calc'!K5,G54,))))","v":7.3030877887170025}]
[]
[null,"COMPOSITE RATES--PEAK"," "]
[null,"(T+G/e) ","($)",0.99346003488547463,0.85865320558128,0.64225718623481787,0.60249324324324327,null,null,{"$f":"IF('BE calc'!$E$4='BE calc'!K2,D57,IF('BE calc'!$E$4='BE calc'!K3,E57,IF('BE calc'!$E$4='BE calc'!K4,F57,IF('BE calc'!$E$4='BE calc'!K5,G57,))))","v":0.99346003488547463},{"$f":"IF('BE calc'!$E$2='BE calc'!H2,J57,)","v":0.99346003488547463}]
[null,"Per Pax Km","($)",6.3451557526151383,5.110107153856366,2.8918981923076923,2.65,null,null,{"$f":"IF('BE calc'!$E$4='BE calc'!K2,D58,IF('BE calc'!$E$4='BE calc'!K3,E58,IF('BE calc'!$E$4='BE calc'!K4,F58,IF('BE calc'!$E$4='BE calc'!K5,G58,))))","v":6.3451557526151383},{"$f":"IF('BE calc'!$E$2='BE calc'!H2,J58,)","v":6.3451557526151383}]
[null,"Per Pax"]
[]
[null,"COMPOSITE RATES--OFF-PEAK"]
[null,"(T+G/e) ","($)",0.41326597853600788,0.40201223754229198,0.43977505494505498,0.42252251012145747,null,null,{"$f":"IF('BE calc'!$E$4='BE calc'!K2,D62,IF('BE calc'!$E$4='BE calc'!K3,E62,IF('BE calc'!$E$4='BE calc'!K4,F62,IF('BE calc'!$E$4='BE calc'!K5,G62,))))","v":0.41326597853600788},{"$f":"IF('BE calc'!$E$2='BE calc'!H3,J62,)","v":0}]
[null,"Per Pax Km","($)",1.7666666666666666,1.7666666666666666,1.7666666666666666,1.7666666666666666,null,null,{"$f":"IF('BE calc'!$E$4='BE calc'!K2,D63,IF('BE calc'!$E$4='BE calc'!K3,E63,IF('BE calc'!$E$4='BE calc'!K4,F63,IF('BE calc'!$E$4='BE calc'!K5,G63,))))","v":1.7666666666666666},{"$f":"IF('BE calc'!$E$2='BE calc'!H3,J63,)","v":0}]
[null,"Per Pax"]
[]
[null,"AVERAGE"]
[null,"(T+G/e) ","($)",{"$f":"(D57+D62)/2","v":0.70336300671074126},0.63033272156178599,0.54101612058993642,0.51250787668235032,null,null,{"$f":"IF('BE calc'!$E$4='BE calc'!K2,D67,IF('BE calc'!$E$4='BE calc'!K3,E67,IF('BE calc'!$E$4='BE calc'!K4,F67,IF('BE calc'!$E$4='BE calc'!K5,G67,))))","v":0.70336300671074126},{"$f":"IF('BE calc'!$E$2='BE calc'!H4,J67,)","v":0}]
[null,"Per Pax Km","($)",4.055911209640902,3.4383869102615163,2.3292824294871792,2.208333333333333,null,null,{"$f":"IF('BE calc'!$E$4='BE calc'!K2,D68,IF('BE calc'!$E$4='BE calc'!K3,E68,IF('BE calc'!$E$4='BE calc'!K4,F68,IF('BE calc'!$E$4='BE calc'!K5,G68,))))","v":4.055911209640902},{"$f":"IF('BE calc'!$E$2='BE calc'!H4,J68,)","v":0}]
[null,"Per Pax"]
[null,null,null,null,null,null,null,"Per Pax km:",null,null,{"$f":"K57+K62+K67","v":0.99346003488547463}]
[null,null,null,null,null,null,null,"Pax boarding:",null,null,{"$f":"K58+K63+K68","v":6.3451557526151383}]

{"sheet":"ORC SGC","index":27,"n_rows":291,"n_cols":45,"rows_kept":291,"cut":false,"hidden":true,"merged":[]}
["Approved Organisation","Route Name ","Super Gold Month ","July","July","August","August","September","September","October","October","November","November","December","December","January","January","February","February","March","March","April","April","May","May","June","June",null,"TOTAL",null,"July","August","September","October","November","December","January","February","March","April","May","June",null,"TOTAL"]
[null,null,"Mode ","Avg Adlt Cash Fare ","Monthly Pat Figs ","Avg Adlt Cash Fare ","Monthly Pat Figs ","Avg Adlt Cash Fare ","Monthly Pat Figs ","Avg Adlt Cash Fare ","Monthly Pat Figs ","Avg Adlt Cash Fare ","Monthly Pat Figs ","Avg Adlt Cash Fare ","Monthly Pat Figs ","Avg Adlt Cash Fare ","Monthly Pat Figs ","Avg Adlt Cash Fare ","Monthly Pat Figs ","Avg Adlt Cash Fare ","Monthly Pat Figs ","Avg Adlt Cash Fare ","Monthly Pat Figs ","Avg Adlt Cash Fare ","Monthly Pat Figs ","Avg Adlt Cash Fare ","Monthly Pat Figs ",null,"Monthly Pat Figs ",null,"Avg Adlt Cash Fare ","Avg Adlt Cash Fare ","Avg Adlt Cash Fare ","Avg Adlt Cash Fare ","Avg Adlt Cash Fare ","Avg Adlt Cash Fare ","Avg Adlt Cash Fare ","Avg Adlt Cash Fare ","Avg Adlt Cash Fare ","Avg Adlt Cash Fare ","Avg Adlt Cash Fare ","Avg Adlt Cash Fare ",null,"Avg Adlt Cash Fare "]
["2010/11"]
["Otago Regional Council","Citibus - Zone 1","Bus",1.9,1182,1.9,1346,1.9,1825,1.9,1158,1.9,1749,1.9,1711,1.9,1233,1.9,1479,1.9,1593,1.9,1506,1.9,1799,1.9,0,null,null,null,{"$f":"D4*0.65*E4","v":1459.7699999999998},{"$f":"F4*0.65*G4","v":1662.31},{"$f":"H4*0.65*I4","v":2253.875},{"$f":"J4*0.65*K4","v":1430.1299999999999},{"$f":"L4*0.65*M4","v":2160.0149999999999},{"$f":"N4*0.65*O4","v":2113.0849999999996},{"$f":"P4*0.65*Q4","v":1522.7549999999999},{"$f":"R4*0.65*S4","v":1826.5649999999998},{"$f":"T4*0.65*U4","v":1967.3549999999998},{"$f":"V4*0.65*W4","v":1859.9099999999999},{"$f":"X4*0.65*Y4","v":2221.7649999999999},{"$f":"Z4*0.65*AA4","v":0},null,{"$f":"(AE4+AF4+AG4+AH4+AI4+AJ4+AK4+AL4+AM4+AN4+AO4+AP4)","v":20477.535}]
["Otago Regional Council","Citibus - Zone 2","Bus",2.5,10667,2.5,10766,2.5,9647,2.6,10679,2.6,10823,2.6,10147,2.6,9499,2.6,10150,2.6,12203,2.6,10272,2.6,11417,2.6,0,null,null,null,17333.875,17494.75,15676.375,18047.510000000002,18290.870000000003,17148.43,16053.310000000001,17153.5,20623.070000000003,17359.68,19294.730000000003,0,null,194476.1]
["Otago Regional Council","Citibus - Zone 3","Bus",3.1,4700,3.1,4702,3.1,4239,3.2,4727,3.2,5020,3.2,4896,3.2,4042,3.2,4688,3.2,5473,3.2,4448,3.2,4669,3.2,0,null,null,null,9470.5,9474.5300000000007,8541.5850000000009,9832.16,10441.6,10183.68,8407.36,9751.0400000000009,11383.84,9251.84,9711.52,0,null,106449.65499999998]
["Otago Regional Council","Citibus - Zone 4","Bus",3.6,1001,3.6,919,3.6,859,3.7,888,3.7,1086,3.7,1042,3.7,808,3.7,836,3.7,1129,3.7,751,3.7,878,3.7,0,null,null,null,2342.34,2150.4600000000005,2010.0600000000002,2135.6400000000003,2611.8300000000004,2506.0100000000002,1943.2400000000002,2010.5800000000002,2715.2450000000003,1806.1550000000002,2111.59,0,null,24343.15]
["Otago Regional Council","Citibus - Zone 5","Bus",4.4000000000000004,351,4.4000000000000004,372,4.4000000000000004,301,4.5,399,4.5,350,4.5,391,4.5,346,4.5,483,4.5,528,4.5,498,4.5,616,4.5,0,null,null,null,1003.8600000000001,1063.92,860.86000000000013,1167.075,1023.7500000000001,1143.6750000000002,1012.0500000000001,1412.7750000000001,1544.4,1456.65,1801.8000000000002,0,null,13490.814999999999]
["Otago Regional Council","Citibus - Zone 6","Bus",5.4,406,5.4,376,5.4,334,5.5,399,5.5,436,5.5,447,5.5,381,5.5,487,5.5,581,5.5,496,5.5,508,5.5,0,null,null,null,1425.0600000000002,1319.76,1172.3400000000001,1426.4250000000002,1558.7,1598.0250000000001,1362.075,1741.0250000000001,2077.0750000000003,1773.2,1816.1000000000001,0,null,17269.785000000003]
["Otago Regional Council","Citibus - Zone 7","Bus",6.3,108,6.3,59,6.3,82,6.4,96,6.4,141,6.4,223,6.4,256,6.4,176,6.4,269,6.4,256,6.4,283,6.4,0,null,null,null,442.26,241.60499999999999,335.78999999999996,399.36,586.56000000000006,927.68000000000006,1064.96,732.16000000000008,1119.04,1064.96,1177.28,0,null,8091.6549999999997]
["Otago Regional Council","DPT - Zone 1","Bus",1.9,1133,1.9,1606,1.9,1925,1.9,1760,1.9,2003,1.9,1875,1.9,1713,1.9,1765,1.9,2020,1.9,1624,1.9,1913,1.9,3182,null,null,null,1399.2549999999999,1983.4099999999999,2377.3749999999995,2173.6,2473.7049999999999,2315.6249999999995,2115.5549999999998,2179.7749999999996,2494.6999999999998,2005.6399999999999,2362.5549999999998,3929.7699999999995,null,27810.965]
["Otago Regional Council","DPT - Zone 2","Bus",2.5,2307,2.5,1708,2.5,1629,2.6,1539,2.6,1728,2.6,1650,2.6,1351,2.6,1503,2.6,2004,2.6,1600,2.6,1756,2.6,12783,null,null,null,3748.875,2775.5,2647.125,2600.9100000000003,2920.32,2788.5000000000005,2283.19,2540.0700000000002,3386.76,2704.0000000000005,2967.6400000000003,21603.27,null,52966.16]
["Otago Regional Council","DPT - Zone 3","Bus",3.1,1229,3.1,1376,3.1,1191,3.2,1243,3.2,1281,3.2,1178,3.2,1136,3.2,1252,3.2,1531,3.2,1191,3.2,1606,3.2,6199,null,null,null,2476.4349999999999,2772.6400000000003,2399.8650000000002,2585.44,2664.48,2450.2400000000002,2362.88,2604.1600000000003,3184.48,2477.2800000000002,3340.48,12893.92,null,42212.299999999996]
["Otago Regional Council","DPT - Zone 4","Bus",3.6,672,3.6,571,3.6,586,3.7,513,3.7,595,3.7,515,3.7,522,3.7,560,3.7,719,3.7,600,3.7,658,3.7,1355,null,null,null,1572.4800000000002,1336.14,1371.2400000000002,1233.7650000000001,1430.9750000000001,1238.575,1255.4100000000001,1346.8000000000002,1729.1950000000002,1443.0000000000002,1582.4900000000002,3258.7750000000005,null,18798.845000000001]
["Otago Regional Council","DPT - Zone 5","Bus",4.4000000000000004,399,4.4000000000000004,474,4.4000000000000004,437,4.5,437,4.5,506,4.5,454,4.5,383,4.5,419,4.5,426,4.5,401,4.5,511,4.5,865,null,null,null,1141.1400000000001,1355.64,1249.8200000000002,1278.2250000000001,1480.0500000000002,1327.95,1120.2750000000001,1225.575,1246.0500000000002,1172.9250000000002,1494.6750000000002,2530.1250000000005,null,16622.45]
["Otago Regional Council","DPT - Zone 6","Bus",5.4,226,5.4,206,5.4,195,5.5,247,5.5,338,5.5,367,5.5,285,5.5,309,5.5,275,5.5,234,5.5,236,5.5,682,null,null,null,793.2600000000001,723.06000000000006,684.45,883.02500000000009,1208.3500000000001,1312.0250000000001,1018.875,1104.675,983.125,836.55000000000007,843.7,2438.15,null,12829.245000000001]
["Otago Regional Council","DPT - Zone 7","Bus",6.3,740,6.3,715,6.3,732,6.4,905,6.4,943,6.4,925,6.4,737,6.4,897,6.4,905,6.4,828,6.4,951,6.4,1079,null,null,null,3030.2999999999997,2927.9249999999997,2997.54,3764.8,3922.88,3848,3065.92,3731.52,3764.8,3444.48,3956.1600000000003,4488.6400000000003,null,42942.965000000004]
["Otago Regional Council","DPT Palmerston - Fare 1","Bus",null,null,null,null,null,null,2.6,3,2.6,0,2.6,3,2.6,2,2.6,2,2.6,3,2.6,0,2.6,1,2.6,3,null,null,null,0,0,0,5.07,0,5.07,3.3800000000000003,3.3800000000000003,5.07,0,1.6900000000000002,5.07,null,28.730000000000004]
["Otago Regional Council","DPT Palmerston - Fare 2","Bus",null,null,null,null,null,null,3.9,18,3.9,19,3.9,23,3.9,22,3.9,20,3.9,36,3.9,26,3.9,19,3.9,9,null,null,null,0,0,0,45.63,48.165000000000006,58.305000000000007,55.77,50.7,91.26,65.91,48.165000000000006,22.815000000000001,null,486.72]
["Otago Regional Council","DPT Palmerston - Fare 3","Bus",null,null,null,null,null,null,5.0999999999999996,1,5.0999999999999996,0,5.0999999999999996,8,5.0999999999999996,11,5.0999999999999996,12,5.0999999999999996,5,5.0999999999999996,0,5.0999999999999996,1,5.0999999999999996,1,null,null,null,0,0,0,3.3149999999999999,0,26.52,36.464999999999996,39.78,16.574999999999999,0,3.3149999999999999,3.3149999999999999,null,129.285]
["Otago Regional Council","DPT Palmerston - Fare 4","Bus",null,null,null,null,null,null,6.4,8,6.4,6,6.4,14,6.4,11,6.4,18,6.4,14,6.4,11,6.4,9,6.4,5,null,null,null,0,0,0,33.28,24.96,58.24,45.760000000000005,74.88,58.24,45.760000000000005,37.44,20.8,null,399.36]
["Otago Regional Council","DPT Palmerston - Fare 5","Bus",null,null,null,null,null,null,7.7,28,7.7,51,7.7,30,7.7,26,7.7,37,7.7,54,7.7,45,7.7,66,7.7,65,null,null,null,0,0,0,140.13999999999999,255.255,150.15,130.13,185.185,270.27,225.22499999999999,330.33,325.32499999999999,null,2012.0099999999998]
["Otago Regional Council","DPT Palmerston - Fare 6","Bus",null,null,null,null,null,null,9,139,9,142,9,166,9,138,9,121,9,143,9,134,9,138,9,145,null,null,null,0,0,0,813.15000000000009,830.7,971.10000000000014,807.30000000000007,707.85,836.55000000000007,783.90000000000009,807.30000000000007,848.25000000000011,null,7406.1000000000013]
["Otago Regional Council","DPT Palmerston - Fare 7","Bus",null,null,null,null,null,null,11.6,57,11.6,67,11.6,97,11.6,68,11.6,79,11.6,89,11.6,70,11.6,87,11.6,97,null,null,null,0,0,0,429.78000000000003,505.18,731.38,512.72,595.66,671.06000000000006,527.79999999999995,655.98,731.38,null,5360.94]
["Otago Regional Council","Mosgiel - Zone 1","Bus",1.9,0,1.9,0,1.9,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Otago Regional Council","Palmerston - Fare 1","Bus",2.5,0,2.5,1,2.5,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.625,0,0,0,0,0,0,0,0,0,0,null,1.625]
["Otago Regional Council","Palmerston - Fare 2","Bus",3.8,19,3.8,31,3.8,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46.929999999999993,76.569999999999993,44.459999999999994,0,0,0,0,0,0,0,0,0,null,167.95999999999998]
["Otago Regional Council","Palmerston - Fare 3","Bus",5,0,5,0,5,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Otago Regional Council","Palmerston - Fare 4","Bus",6.3,1,6.3,1,6.3,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0949999999999998,4.0949999999999998,24.57,0,0,0,0,0,0,0,0,0,null,32.76]
["Otago Regional Council","Palmerston - Fare 5","Bus",7.5,32,7.5,31,7.5,38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,156,151.125,185.25,0,0,0,0,0,0,0,0,0,null,492.375]
["Otago Regional Council","Palmerston - Fare 6","Bus",8.8000000000000007,86,8.8000000000000007,120,8.8000000000000007,149,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,491.92000000000007,686.40000000000009,852.28000000000009,0,0,0,0,0,0,0,0,0,null,2030.6000000000004]
["Otago Regional Council","Palmerston - Fare 7","Bus",11.3,60,11.3,64,11.3,69,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,440.70000000000005,470.08000000000004,506.80500000000006,0,0,0,0,0,0,0,0,0,null,1417.585]
["Otago Regional Council","Queenstown - Stage 1","Bus",null,null,3,40,3,40,3,51,3,71,3,38,3,95,3,80,3,75,3,64,3,74,3,51,null,null,null,0,78,78,99.45,138.45000000000002,74.100000000000009,185.25000000000003,156,146.25,124.80000000000001,144.30000000000001,99.45,null,1324.05]
["Otago Regional Council","Queenstown - Stage 2","Bus",null,null,4,179,4,145,4,188,4,220,4,220,4,255,4,261,4,282,4,289,4,198,4,215,null,null,null,0,465.40000000000003,377,488.8,572,572,663,678.6,733.2,751.4,514.80000000000007,559,null,6375.2]
["Otago Regional Council","Queenstown - Stage 3","Bus",null,null,5,52,5,34,5,60,5,88,5,74,5,67,5,48,5,92,5,56,5,70,5,59,null,null,null,0,169,110.5,195,286,240.5,217.75,156,299,182,227.5,191.75,null,2275]
["Otago Regional Council","Queenstown - Stage 4","Bus",null,null,6,242,6,220,6,324,6,335,6,286,6,343,6,337,6,414,6,401,6,359,6,355,null,null,null,0,943.80000000000007,858.00000000000011,1263.6000000000001,1306.5000000000002,1115.4000000000001,1337.7,1314.3000000000002,1614.6000000000001,1563.9,1400.1000000000001,1384.5000000000002,null,14102.400000000001]
["Otago Regional Council","Queenstown - Stage 5","Bus",null,null,7,50,7,46,7,57,7,70,7,40,7,83,7,86,7,116,7,118,7,66,7,64,null,null,null,0,227.5,209.29999999999998,259.34999999999997,318.5,182,377.65,391.3,527.79999999999995,536.9,300.3,291.2,null,3621.7999999999997]
["Otago Regional Council","Queenstown - Stage 6","Bus",null,null,8,65,8,61,8,91,8,114,8,99,8,75,8,90,8,129,8,146,8,105,8,70,null,null,null,0,338,317.2,473.2,592.80000000000007,514.80000000000007,390,468,670.80000000000007,759.2,546,364,null,5434.0000000000009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR4:AR38)/1.15","v":566852.28260869556}]
["2011/12"]
["Otago Regional Council","Citibus - Zone 1","Bus",1.9,0,1.9,0,1.9,0,1.9,0,1.9,0,1.9,0,1.9,1261,1.9,1508,1.9,1815,1.9,1281,1.9,1498,1.9,1670,null,null,null,{"$f":"D41*0.65*E41","v":0},{"$f":"F41*0.65*G41","v":0},{"$f":"H41*0.65*I41","v":0},{"$f":"J41*0.65*K41","v":0},{"$f":"L41*0.65*M41","v":0},{"$f":"N41*0.65*O41","v":0},{"$f":"P41*0.65*Q41","v":1557.3349999999998},{"$f":"R41*0.65*S41","v":1862.3799999999999},{"$f":"T41*0.65*U41","v":2241.5249999999996},{"$f":"V41*0.65*W41","v":1582.0349999999999},{"$f":"X41*0.65*Y41","v":1850.0299999999997},{"$f":"Z41*0.65*AA41","v":2062.4499999999998},null,{"$f":"(AE41+AF41+AG41+AH41+AI41+AJ41+AK41+AL41+AM41+AN41+AO41+AP41)","v":11155.755000000001}]
["Otago Regional Council","Citibus - Zone 2","Bus",2.6,0,2.6,0,2.6,0,2.6,0,2.6,0,2.6,0,2.6,4332,2.6,4522,2.6,5376,2.6,4624,2.6,5563,2.6,3936,null,null,null,0,0,0,0,0,0,7321.0800000000008,7642.1800000000012,9085.44,7814.56,9401.4700000000012,6651.8400000000011,null,47916.570000000014]
["Otago Regional Council","Citibus - Zone 3","Bus",3.2,0,3.2,0,3.2,0,3.2,0,3.2,0,3.2,0,3.2,1796,3.2,1979,3.2,2248,3.2,1998,3.2,2310,3.2,1800,null,null,null,0,0,0,0,0,0,3735.6800000000003,4116.32,4675.84,4155.84,4804.8,3744,null,25232.48]
["Otago Regional Council","Citibus - Zone 4","Bus",3.7,0,3.7,0,3.7,0,3.7,0,3.7,0,3.7,0,3.7,374,3.7,343,3.7,352,3.7,355,3.7,389,3.7,334,null,null,null,0,0,0,0,0,0,899.47000000000014,824.91500000000008,846.56000000000006,853.77500000000009,935.54500000000007,803.2700000000001,null,5163.5350000000008]
["Otago Regional Council","Citibus - Zone 5","Bus",4.5,0,4.5,0,4.5,0,4.5,0,4.5,0,4.5,0,4.5,19,4.5,38,4.5,41,4.5,12,4.5,17,4.5,10,null,null,null,0,0,0,0,0,0,55.575000000000003,111.15,119.92500000000001,35.1,49.725000000000001,29.250000000000004,null,400.72500000000008]
["Otago Regional Council","Citibus - Zone 6","Bus",5.5,0,5.5,0,5.5,0,5.5,0,5.5,0,5.5,0,5.5,8,5.5,5,5.5,7,5.5,6,5.5,12,5.5,5,null,null,null,0,0,0,0,0,0,28.6,17.875,25.025000000000002,21.450000000000003,42.900000000000006,17.875,null,153.72500000000002]
["Otago Regional Council","Citibus - Zone 7","Bus",6.4,0,6.4,0,6.4,0,6.4,0,6.4,0,6.4,0,6.4,1,6.4,15,6.4,7,6.4,6,6.4,3,6.4,4,null,null,null,0,0,0,0,0,0,4.16,62.400000000000006,29.12,24.96,12.48,16.64,null,149.76]
["Otago Regional Council","DPT - Zone 1","Bus",1.9,3163,1.9,3416,1.9,3381,1.9,3581,1.9,3853,1.9,3420,1.9,2053,1.9,2128,1.9,2203,1.9,1919,1.9,2290,1.9,2074,null,null,null,3906.3049999999994,4218.7599999999993,4175.5349999999999,4422.5349999999999,4758.4549999999999,4223.7,2535.4549999999999,2628.08,2720.7049999999999,2369.9649999999997,2828.1499999999996,2561.39,null,41349.034999999996]
["Otago Regional Council","DPT - Zone 2","Bus",2.6,10012,2.6,10218,2.6,10830,2.6,9620,2.6,10589,2.6,10481,2.6,5013,2.6,5098,2.6,5940,2.6,5159,2.6,5971,2.6,4850,null,null,null,16920.280000000002,17268.420000000002,18302.7,16257.800000000001,17895.410000000003,17712.890000000003,8471.9700000000012,8615.6200000000008,10038.6,8718.7100000000009,10090.990000000002,8196.5,null,158489.88999999998]
["Otago Regional Council","DPT - Zone 3","Bus",3.2,4885,3.2,5323,3.2,5305,3.2,4973,3.2,5439,3.2,5353,3.2,3189,3.2,3176,3.2,3631,3.2,3175,3.2,3278,3.2,2654,null,null,null,10160.800000000001,11071.84,11034.4,10343.84,11313.12,11134.24,6633.12,6606.08,7552.4800000000005,6604,6818.24,5520.3200000000006,null,104792.48000000001]
["Otago Regional Council","DPT - Zone 4","Bus",3.7,1172,3.7,1345,3.7,1494,3.7,1497,3.7,1557,3.7,1595,3.7,1160,3.7,1255,3.7,1206,3.7,1036,3.7,1120,3.7,873,null,null,null,2818.6600000000003,3234.7250000000004,3593.07,3600.2850000000003,3744.5850000000005,3835.9750000000004,2789.8,3018.2750000000001,2900.4300000000003,2491.5800000000004,2693.6000000000004,2099.5650000000001,null,36820.55000000001]
["Otago Regional Council","DPT - Zone 5","Bus",4.5,763,4.5,820,4.5,871,4.5,767,4.5,911,4.5,899,4.5,871,4.5,926,4.5,963,4.5,944,4.5,1028,4.5,812,null,null,null,2231.7750000000001,2398.5,2547.6750000000002,2243.4750000000004,2664.6750000000002,2629.5750000000003,2547.6750000000002,2708.55,2816.7750000000001,2761.2000000000003,3006.9,2375.1000000000004,null,30931.875]
["Otago Regional Council","DPT - Zone 6","Bus",5.5,645,5.5,714,5.5,793,5.5,763,5.5,968,5.5,937,5.5,804,5.5,752,5.5,918,5.5,706,5.5,828,5.5,677,null,null,null,2305.875,2552.5500000000002,2834.9750000000004,2727.7249999999999,3460.6000000000004,3349.7750000000001,2874.3,2688.4,3281.8500000000004,2523.9500000000003,2960.1000000000004,2420.2750000000001,null,33980.375000000007]
["Otago Regional Council","DPT - Zone 7","Bus",6.4,823,6.4,929,6.4,1012,6.4,946,6.4,1092,6.4,1095,6.4,1003,6.4,1140,6.4,1332,6.4,1096,6.4,1454,6.4,1126,null,null,null,3423.6800000000003,3864.6400000000003,4209.92,3935.36,4542.72,4555.2,4172.4800000000005,4742.4000000000005,5541.12,4559.3600000000006,6048.64,4684.16,null,54279.680000000008]
["Otago Regional Council","DPT Palmerston - Fare 1","Bus",2.6,0,2.6,1,2.6,2,2.6,1,2.6,3,2.6,0,2.6,1,2.6,2,2.6,1,2.6,1,2.6,1,2.6,3,null,null,null,0,1.6900000000000002,3.3800000000000003,1.6900000000000002,5.07,0,1.6900000000000002,3.3800000000000003,1.6900000000000002,1.6900000000000002,1.6900000000000002,5.07,null,27.040000000000006]
["Otago Regional Council","DPT Palmerston - Fare 2","Bus",3.9,14,3.9,24,3.9,19,3.9,22,3.9,26,3.9,31,3.9,29,3.9,24,3.9,23,3.9,28,3.9,30,3.9,21,null,null,null,35.49,60.84,48.165000000000006,55.77,65.91,78.585000000000008,73.515000000000001,60.84,58.305000000000007,70.98,76.050000000000011,53.234999999999999,null,737.68500000000006]
["Otago Regional Council","DPT Palmerston - Fare 3","Bus",5.0999999999999996,1,5.0999999999999996,1,5.0999999999999996,1,5.0999999999999996,0,5.0999999999999996,1,5.0999999999999996,3,5.0999999999999996,1,5.0999999999999996,2,5.0999999999999996,1,5.0999999999999996,2,5.0999999999999996,0,5.0999999999999996,2,null,null,null,3.3149999999999999,3.3149999999999999,3.3149999999999999,0,3.3149999999999999,9.9450000000000003,3.3149999999999999,6.63,3.3149999999999999,6.63,0,6.63,null,49.725000000000001]
["Otago Regional Council","DPT Palmerston - Fare 4","Bus",6.4,4,6.4,7,6.4,11,6.4,4,6.4,2,6.4,8,6.4,2,6.4,6,6.4,2,6.4,3,6.4,10,6.4,6,null,null,null,16.64,29.12,45.760000000000005,16.64,8.32,33.28,8.32,24.96,8.32,12.48,41.6,24.96,null,270.39999999999998]
["Otago Regional Council","DPT Palmerston - Fare 5","Bus",7.7,60,7.7,75,7.7,60,7.7,71,7.7,44,7.7,57,7.7,40,7.7,42,7.7,38,7.7,43,7.7,27,7.7,37,null,null,null,300.3,375.375,300.3,355.35500000000002,220.22,285.28499999999997,200.2,210.21,190.19,215.215,135.13499999999999,185.185,null,2972.97]
["Otago Regional Council","DPT Palmerston - Fare 6","Bus",9,118,9,146,9,120,9,126,9,149,9,145,9,142,9,155,9,180,9,162,9,204,9,150,null,null,null,690.30000000000007,854.1,702.00000000000011,737.1,871.65000000000009,848.25000000000011,830.7,906.75000000000011,1053,947.7,1193.4000000000001,877.50000000000011,null,10512.45]
["Otago Regional Council","DPT Palmerston - Fare 7","Bus",11.6,80,11.6,61,11.6,90,11.6,63,11.6,99,11.6,77,11.6,70,11.6,88,11.6,66,11.6,60,11.6,74,11.6,87,null,null,null,603.20000000000005,459.94,678.6,475.02,746.46,580.58000000000004,527.79999999999995,663.52,497.64,452.4,557.96,655.98,null,6899.1]
["Otago Regional Council","Mosgiel Coach Services Ltd Zone 1","Bus",1.9,17,1.9,17,1.9,16,1.9,19,1.9,35,1.9,29,1.9,27,1.9,25,1.9,31,1.9,27,1.9,34,1.9,21,null,null,null,20.994999999999997,20.994999999999997,19.759999999999998,23.464999999999996,43.224999999999994,35.814999999999998,33.344999999999999,30.874999999999996,38.284999999999997,33.344999999999999,41.989999999999995,25.934999999999999,null,368.03000000000003]
["Otago Regional Council","Mosgiel Coach Services Ltd Zone 2","Bus",2.6,167,2.6,199,2.6,217,2.6,188,2.6,204,2.6,211,2.6,191,2.6,225,2.6,255,2.6,254,2.6,237,2.6,181,null,null,null,282.23,336.31000000000006,366.73,317.72000000000003,344.76000000000005,356.59000000000003,322.79000000000002,380.25000000000006,430.95000000000005,429.26000000000005,400.53000000000003,305.89000000000004,null,4274.01]
["Otago Regional Council","Mosgiel Coach Services Ltd Zone 3","Bus",3.2,91,3.2,139,3.2,148,3.2,129,3.2,135,3.2,111,3.2,112,3.2,166,3.2,182,3.2,118,3.2,140,3.2,110,null,null,null,189.28,289.12,307.84000000000003,268.32,280.8,230.88,232.96,345.28000000000003,378.56,245.44,291.2,228.8,null,3288.48]
["Otago Regional Council","Mosgiel Coach Services Ltd Zone 4","Bus",3.7,34,3.7,53,3.7,63,3.7,48,3.7,93,3.7,44,3.7,52,3.7,82,3.7,89,3.7,37,3.7,73,3.7,55,null,null,null,81.77000000000001,127.46500000000002,151.51500000000001,115.44000000000001,223.66500000000002,105.82000000000001,125.06000000000002,197.21,214.04500000000002,88.985000000000014,175.56500000000003,132.27500000000001,null,1738.8150000000005]
["Otago Regional Council","Mosgiel Coach Services Ltd Zone 5","Bus",4.5,0,4.5,0,4.5,0,4.5,0,4.5,0,4.5,0,4.5,0,4.5,0,4.5,1,4.5,0,4.5,0,4.5,0,null,null,null,0,0,0,0,0,0,0,0,2.9250000000000003,0,0,0,null,2.9250000000000003]
["Otago Regional Council","Mosgiel Coach Services Ltd Zone 6","Bus",5.5,0,5.5,0,5.5,0,5.5,0,5.5,0,5.5,0,5.5,0,5.5,0,5.5,0,5.5,0,5.5,0,5.5,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Otago Regional Council","Mosgiel Coach Services Ltd Zone 7","Bus",6.4,0,6.4,0,6.4,0,6.4,0,6.4,0,6.4,0,6.4,0,6.4,0,6.4,0,6.4,0,6.4,0,6.4,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Otago Regional Council","Queenstown - Stage 1","Bus",3,46,3,43,3,52,3,78,3,71,3,91,3,83,3,99,3,99,3,92,3,79,3,82,null,null,null,89.7,83.850000000000009,101.4,152.10000000000002,138.45000000000002,177.45000000000002,161.85000000000002,193.05,193.05,179.4,154.05000000000001,159.9,null,1784.2500000000002]
["Otago Regional Council","Queenstown - Stage 2","Bus",4,195,4,218,4,227,4,256,4,230,4,257,4,266,4,287,4,282,4,308,4,241,4,211,null,null,null,507,566.80000000000007,590.20000000000005,665.6,598,668.2,691.6,746.2,733.2,800.80000000000007,626.6,548.6,null,7742.8000000000011]
["Otago Regional Council","Queenstown - Stage 3","Bus",5,42,5,54,5,50,5,55,5,50,5,57,5,79,5,87,5,123,5,72,5,78,5,49,null,null,null,136.5,175.5,162.5,178.75,162.5,185.25,256.75,282.75,399.75,234,253.5,159.25,null,2587]
["Otago Regional Council","Queenstown - Stage 4","Bus",6,283,6,230,6,326,6,353,6,329,6,422,6,458,6,484,6,445,6,411,6,443,6,348,null,null,null,1103.7,897.00000000000011,1271.4000000000001,1376.7,1283.1000000000001,1645.8000000000002,1786.2000000000003,1887.6000000000001,1735.5000000000002,1602.9,1727.7,1357.2,null,17674.800000000003]
["Otago Regional Council","Queenstown - Stage 5","Bus",7,82,7,61,7,73,7,120,7,80,7,116,7,90,7,91,7,102,7,96,7,95,7,87,null,null,null,373.09999999999997,277.55,332.15,546,364,527.79999999999995,409.5,414.05,464.09999999999997,436.79999999999995,432.25,395.84999999999997,null,4973.1500000000005]
["Otago Regional Council","Queenstown - Stage 6","Bus",8,34,8,40,8,42,8,67,8,82,8,124,8,93,8,106,8,171,8,153,8,127,8,79,null,null,null,176.8,208,218.4,348.40000000000003,426.40000000000003,644.80000000000007,483.6,551.20000000000005,889.2,795.6,660.4,410.8,null,5813.6]
["Otago Regional Council","Ritchies Zone 1","Bus",1.9,164,1.9,180,1.9,145,1.9,190,1.9,196,1.9,164,1.9,131,1.9,145,1.9,203,1.9,155,1.9,190,1.9,199,null,null,null,202.54,222.29999999999998,179.07499999999999,234.64999999999998,242.05999999999997,202.54,161.785,179.07499999999999,250.70499999999998,191.42499999999998,234.64999999999998,245.76499999999999,null,2546.5700000000002]
["Otago Regional Council","Ritchies Zone 2","Bus",2.6,1489,2.6,1747,2.6,1666,2.6,1495,2.6,1865,2.6,1633,2.6,1560,2.6,1896,2.6,2216,2.6,1949,2.6,2129,2.6,1776,null,null,null,2516.4100000000003,2952.4300000000003,2815.5400000000004,2526.5500000000002,3151.8500000000004,2759.7700000000004,2636.4,3204.2400000000002,3745.0400000000004,3293.8100000000004,3598.01,3001.4400000000005,null,36201.490000000013]
["Otago Regional Council","Ritchies Zone 3","Bus",3.2,780,3.2,763,3.2,830,3.2,772,3.2,812,3.2,892,3.2,727,3.2,917,3.2,1059,3.2,914,3.2,970,3.2,930,null,null,null,1622.4,1587.04,1726.4,1605.76,1688.96,1855.3600000000001,1512.16,1907.3600000000001,2202.7200000000003,1901.1200000000001,2017.6000000000001,1934.4,null,21561.280000000002]
["Otago Regional Council","Ritchies Zone 4","Bus",3.7,145,3.7,162,3.7,151,3.7,141,3.7,152,3.7,178,3.7,124,3.7,132,3.7,182,3.7,108,3.7,154,3.7,130,null,null,null,348.72500000000002,389.61,363.15500000000003,339.10500000000002,365.56000000000006,428.09000000000003,298.22000000000003,317.46000000000004,437.71000000000004,259.74,370.37000000000006,312.65000000000003,null,4230.3949999999995]
["Otago Regional Council","Ritchies Zone 5","Bus",4.5,2,4.5,0,4.5,0,4.5,0,4.5,1,4.5,1,4.5,1,4.5,7,4.5,4,4.5,4,4.5,1,4.5,1,null,null,null,5.8500000000000005,0,0,0,2.9250000000000003,2.9250000000000003,2.9250000000000003,20.475000000000001,11.700000000000001,11.700000000000001,2.9250000000000003,2.9250000000000003,null,64.350000000000009]
["Otago Regional Council","Ritchies Zone 6","Bus",5.5,1,5.5,1,5.5,1,5.5,0,5.5,0,5.5,0,5.5,0,5.5,2,5.5,2,5.5,1,5.5,0,5.5,1,null,null,null,3.5750000000000002,3.5750000000000002,3.5750000000000002,0,0,0,0,7.15,7.15,3.5750000000000002,0,3.5750000000000002,null,32.174999999999997]
["Otago Regional Council","Ritchies Zone 7","Bus",6.4,0,6.4,0,6.4,0,6.4,0,6.4,0,6.4,0,6.4,0,6.4,0,6.4,0,6.4,0,6.4,0,6.4,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR41:AR81)/1.15","v":597539.06521739135},{"$f":"SUM(AR69:AR74)/1.15","v":35283.130434782615}]
["2012/13:"]
["Otago Regional Council","Citibus - Zone 1","Bus",1.9,2281,1.9,2489,1.9,2288,1.9,2517,1.9,2586,1.9,2529,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D84*0.65*E84","v":2817.0349999999999},{"$f":"F84*0.65*G84","v":3073.9149999999995},{"$f":"H84*0.65*I84","v":2825.68},{"$f":"J84*0.65*K84","v":3108.4949999999999},{"$f":"L84*0.65*M84","v":3193.7099999999996},{"$f":"N84*0.65*O84","v":3123.3149999999996},{"$f":"P84*0.65*Q84","v":0},{"$f":"R84*0.65*S84","v":0},{"$f":"T84*0.65*U84","v":0},{"$f":"V84*0.65*W84","v":0},{"$f":"X84*0.65*Y84","v":0},{"$f":"Z84*0.65*AA84","v":0},null,{"$f":"(AE84+AF84+AG84+AH84+AI84+AJ84+AK84+AL84+AM84+AN84+AO84+AP84)","v":18142.149999999998}]
["Otago Regional Council","Citibus - Zone 2","Bus",2.6,3986,2.6,4093,2.6,3679,2.6,3928,2.6,4153,2.6,3456,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6736.3400000000011,6917.170000000001,6217.51,6638.3200000000006,7018.5700000000006,5840.64,0,0,0,0,0,0,null,39368.550000000003]
["Otago Regional Council","Citibus - Zone 3","Bus",3.2,1876,3.2,2095,3.2,1798,3.2,2044,3.2,2112,3.2,1913,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3902.08,4357.6000000000004,3739.84,4251.5200000000004,4392.96,3979.04,0,0,0,0,0,0,null,24623.040000000001]
["Otago Regional Council","Citibus - Zone 4","Bus",3.7,402,3.7,495,3.7,486,3.7,512,3.7,473,3.7,410,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,966.81000000000006,1190.4750000000001,1168.8300000000002,1231.3600000000001,1137.5650000000001,986.05000000000007,0,0,0,0,0,0,null,6681.0900000000011]
["Otago Regional Council","Citibus - Zone 5","Bus",4.5,22,4.5,38,4.5,34,4.5,59,4.5,58,4.5,44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64.350000000000009,111.15,99.45,172.57500000000002,169.65,128.70000000000002,0,0,0,0,0,0,null,745.875]
["Otago Regional Council","Citibus - Zone 6","Bus",5.5,6,5.5,8,5.5,8,5.5,11,5.5,17,5.5,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.450000000000003,28.6,28.6,39.325000000000003,60.775000000000006,53.625,0,0,0,0,0,0,null,232.375]
["Otago Regional Council","Citibus - Zone 7","Bus",6.4,6,6.4,9,6.4,3,6.4,3,6.4,8,6.4,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.96,37.44,12.48,12.48,33.28,8.32,0,0,0,0,0,0,null,128.96]
["Otago Regional Council","DPT (Hardship) - Zone 1","Bus",1.9,2544,1.9,2775,1.9,2505,1.9,2775,1.9,2888,1.9,2574,1.9,2623,1.9,2526,1.9,2589,1.9,2688,1.9,2625,1.9,2240,null,null,null,{"$f":"D91*0.75*E91","v":3625.1999999999994},{"$f":"F91*0.75*G91","v":3954.3749999999995},{"$f":"H91*0.75*I91","v":3569.6249999999995},{"$f":"J91*0.75*K91","v":3954.3749999999995},{"$f":"L91*0.75*M91","v":4115.3999999999996},{"$f":"N91*0.75*O91","v":3667.9499999999994},{"$f":"P91*0.75*Q91","v":3737.7749999999996},{"$f":"R91*0.75*S91","v":3599.5499999999997},{"$f":"T91*0.75*U91","v":3689.3249999999994},{"$f":"V91*0.75*W91","v":3830.3999999999996},{"$f":"X91*0.75*Y91","v":3740.6249999999995},{"$f":"Z91*0.75*AA91","v":3191.9999999999995},null,44676.6]
["Otago Regional Council","DPT (Hardship) - Zone 2","Bus",2.6,4646,2.6,4661,2.6,4349,2.6,4417,2.6,4624,2.6,4170,2.6,4131,2.6,4130,2.6,4658,2.6,4390,2.6,4721,2.6,4002,null,null,null,9059.7000000000007,9088.9500000000007,8480.5500000000011,8613.1500000000015,9016.8000000000011,8131.5000000000009,8055.4500000000007,8053.5000000000009,9083.1,8560.5,9205.9500000000007,7803.9000000000005,null,103153.05]
["Otago Regional Council","DPT (Hardship) - Zone 3","Bus",3.2,2630,3.2,2538,3.2,2379,3.2,2906,3.2,2792,3.2,2673,3.2,2497,3.2,2542,3.2,2718,3.2,2553,3.2,2684,3.2,2325,null,null,null,6312.0000000000009,6091.2000000000007,5709.6000000000013,6974.4000000000015,6700.8000000000011,6415.2000000000007,5992.8000000000011,6100.8000000000011,6523.2000000000007,6127.2000000000007,6441.6000000000013,5580.0000000000009,null,74968.800000000017]
["Otago Regional Council","DPT (Hardship) - Zone 4","Bus",3.7,1003,3.7,1069,3.7,927,3.7,1173,3.7,1261,3.7,1085,3.7,1015,3.7,1151,3.7,1134,3.7,1219,3.7,1432,3.7,1010,null,null,null,2783.3250000000003,2966.4750000000004,2572.4250000000002,3255.0750000000003,3499.2750000000005,3010.8750000000005,2816.6250000000005,3194.0250000000005,3146.8500000000004,3382.7250000000004,3973.8000000000006,2802.7500000000005,null,37404.225000000006]
["Otago Regional Council","DPT (Hardship) - Zone 5","Bus",4.5,899,4.5,991,4.5,943,4.5,884,4.5,894,4.5,874,4.5,910,4.5,893,4.5,888,4.5,975,4.5,1028,4.5,856,null,null,null,3034.125,3344.625,3182.625,2983.5,3017.25,2949.75,3071.25,3013.875,2997,3290.625,3469.5,2889,null,37243.125]
["Otago Regional Council","DPT (Hardship) - Zone 6","Bus",5.5,749,5.5,803,5.5,792,5.5,827,5.5,897,5.5,863,5.5,872,5.5,882,5.5,847,5.5,860,5.5,977,5.5,774,null,null,null,3089.625,3312.375,3267,3411.375,3700.125,3559.875,3597,3638.25,3493.875,3547.5,4030.125,3192.75,null,41839.875]
["Otago Regional Council","DPT (Hardship) - Zone 7","Bus",6.4,1294,6.4,1367,6.4,1143,6.4,1200,6.4,1263,6.4,1074,6.4,1291,6.4,1164,6.4,1144,6.4,1118,6.4,1261,6.4,895,null,null,null,6211.2000000000007,6561.6000000000013,5486.4000000000005,5760.0000000000009,6062.4000000000005,5155.2000000000007,6196.8000000000011,5587.2000000000007,5491.2000000000007,5366.4000000000005,6052.8000000000011,4296.0000000000009,null,68227.200000000012]
["Otago Regional Council","DPT - Zone 1","Bus",2,141,2,143,2,157,2,173,2,124,2,210,2,252,2,189,2,186,2,190,2,171,2,246,null,null,null,{"$f":"D98*0.65*E98","v":183.3},{"$f":"F98*0.65*G98","v":185.9},{"$f":"H98*0.65*I98","v":204.1},{"$f":"J98*0.65*K98","v":224.9},{"$f":"L98*0.65*M98","v":161.20000000000002},{"$f":"N98*0.65*O98","v":273},{"$f":"P98*0.65*Q98","v":327.60000000000002},{"$f":"R98*0.65*S98","v":245.70000000000002},{"$f":"T98*0.65*U98","v":241.8},{"$f":"V98*0.65*W98","v":247},{"$f":"X98*0.65*Y98","v":222.3},{"$f":"Z98*0.65*AA98","v":319.8},null,2836.6000000000004]
["Otago Regional Council","DPT - Zone 2","Bus",2.7,500,2.7,401,2.7,447,2.7,498,2.7,451,2.7,592,2.7,564,2.7,584,2.7,436,2.7,621,2.7,340,2.7,479,null,null,null,877.50000000000011,703.755,784.48500000000001,873.99,791.505,1038.96,989.82,1024.92,765.18000000000006,1089.855,596.70000000000005,840.6450000000001,null,10377.315000000002]
["Otago Regional Council","DPT - Zone 3","Bus",3.4,251,3.4,237,3.4,240,3.4,263,3.4,227,3.4,324,3.4,267,3.4,307,3.4,242,3.4,261,3.4,201,3.4,251,null,null,null,554.71,523.77,530.4,581.23,501.67,716.04,590.06999999999994,678.47,534.81999999999994,576.80999999999995,444.21,554.71,null,6786.91]
["Otago Regional Council","DPT - Zone 4","Bus",3.9,59,3.9,66,3.9,55,3.9,51,3.9,66,3.9,101,3.9,56,3.9,61,3.9,65,3.9,71,3.9,53,3.9,60,null,null,null,149.565,167.31,139.42500000000001,129.285,167.31,256.03500000000003,141.96,154.63500000000002,164.77500000000001,179.98500000000001,134.35500000000002,152.10000000000002,null,1936.7400000000002]
["Otago Regional Council","DPT - Zone 5","Bus",4.7,11,4.7,6,4.7,8,4.7,15,4.7,7,4.7,20,4.7,18,4.7,20,4.7,10,4.7,12,4.7,12,4.7,12,null,null,null,33.605000000000004,18.330000000000002,24.44,45.825000000000003,21.385000000000002,61.1,54.99,61.1,30.55,36.660000000000004,36.660000000000004,36.660000000000004,null,461.30500000000012]
["Otago Regional Council","DPT - Zone 6","Bus",5.5,11,5.5,9,5.5,7,5.5,11,5.5,10,5.5,14,5.5,9,5.5,12,5.5,11,5.5,10,5.5,14,5.5,10,null,null,null,39.325000000000003,32.175000000000004,25.025000000000002,39.325000000000003,35.75,50.050000000000004,32.175000000000004,42.900000000000006,39.325000000000003,35.75,50.050000000000004,35.75,null,457.6]
["Otago Regional Council","DPT - Zone 7","Bus",6.7,2,6.7,0,6.7,1,6.7,1,6.7,1,6.7,2,6.7,2,6.7,0,6.7,3,6.7,1,6.7,0,6.7,1,null,null,null,8.7100000000000009,0,4.3550000000000004,4.3550000000000004,4.3550000000000004,8.7100000000000009,8.7100000000000009,0,13.065000000000001,4.3550000000000004,0,4.3550000000000004,null,60.970000000000013]
["Otago Regional Council","DPT Palmerston - Fare 1","Bus",2.7,5,2.7,2,2.7,5,2.7,2,2.7,1,2.7,0,2.7,3,2.7,1,2.7,5,2.7,2,2.7,0,2.7,0,null,null,null,8.7750000000000004,3.5100000000000002,8.7750000000000004,3.5100000000000002,1.7550000000000001,0,5.2650000000000006,1.7550000000000001,8.7750000000000004,3.5100000000000002,0,0,null,45.63]
["Otago Regional Council","DPT Palmerston - Fare 2","Bus",4.0999999999999996,25,4.0999999999999996,33,4.0999999999999996,18,4.0999999999999996,25,4.0999999999999996,24,4.0999999999999996,42,4.0999999999999996,37,4.0999999999999996,32,4.0999999999999996,35,4.0999999999999996,31,4.0999999999999996,47,4.0999999999999996,38,null,null,null,66.625,87.945000000000007,47.97,66.625,63.96,111.93,98.605000000000004,85.28,93.275000000000006,82.614999999999995,125.255,101.27,null,1031.355]
["Otago Regional Council","DPT Palmerston - Fare 3","Bus",5.4,0,5.4,1,5.4,3,5.4,2,5.4,4,5.4,1,5.4,1,5.4,5,5.4,1,5.4,1,5.4,0,5.4,2,null,null,null,0,3.5100000000000002,10.530000000000001,7.0200000000000005,14.040000000000001,3.5100000000000002,3.5100000000000002,17.55,3.5100000000000002,3.5100000000000002,0,7.0200000000000005,null,73.709999999999994]
["Otago Regional Council","DPT Palmerston - Fare 4","Bus",6.7,0,6.7,6,6.7,0,6.7,6,6.7,9,6.7,2,6.7,1,6.7,5,6.7,10,6.7,3,6.7,10,6.7,34,null,null,null,0,26.130000000000003,0,26.130000000000003,39.195000000000007,8.7100000000000009,4.3550000000000004,21.775000000000002,43.550000000000004,13.065000000000001,43.550000000000004,148.07000000000002,null,374.53000000000009]
["Otago Regional Council","DPT Palmerston - Fare 5","Bus",8.1,78,8.1,56,8.1,50,8.1,41,8.1,55,8.1,63,8.1,79,8.1,49,8.1,51,8.1,47,8.1,43,8.1,29,null,null,null,410.66999999999996,294.83999999999997,263.25,215.86499999999998,289.57499999999999,331.69499999999999,415.935,257.98499999999996,268.51499999999999,247.45499999999998,226.39499999999998,152.685,null,3374.8649999999998]
["Otago Regional Council","DPT Palmerston - Fare 6","Bus",9.5,170,9.5,177,9.5,140,9.5,179,9.5,203,9.5,206,9.5,181,9.5,165,9.5,177,9.5,169,9.5,167,9.5,143,null,null,null,1049.75,1092.9749999999999,864.5,1105.325,1253.5249999999999,1272.05,1117.675,1018.875,1092.9749999999999,1043.575,1031.2249999999999,883.02499999999998,null,12825.475]
["Otago Regional Council","DPT Palmerston - Fare 7","Bus",12.2,83,12.2,82,12.2,88,12.2,99,12.2,99,12.2,71,12.2,78,12.2,106,12.2,100,12.2,99,12.2,85,12.2,68,null,null,null,658.18999999999994,650.26,697.83999999999992,785.06999999999994,785.06999999999994,563.03,618.54,840.57999999999993,793,785.06999999999994,674.05,539.24,null,8389.9399999999987]
["Otago Regional Council","DPT/Citibus (Commercial)- Zone 1","Bus",null,null,null,null,null,null,null,null,null,null,null,null,2,2567,2,2581,2,2943,2,2868,2,2872,2,1908,null,null,null,0,0,0,0,0,0,3337.1,3355.3,3825.9,3728.4,3733.6,2480.4,null,20460.7]
["Otago Regional Council","DPT/Citibus (Commercial)- Zone 2","Bus",null,null,null,null,null,null,null,null,null,null,null,null,2.7,3491,2.7,3470,2.7,3568,2.7,3558,2.7,3726,2.7,2896,null,null,null,0,0,0,0,0,0,6126.7050000000008,6089.85,6261.84,6244.29,6539.13,5082.4800000000005,null,36344.295000000006]
["Otago Regional Council","DPT/Citibus (Commercial)- Zone 3","Bus",null,null,null,null,null,null,null,null,null,null,null,null,3.4,1811,3.4,1927,3.4,1926,3.4,1748,3.4,2212,3.4,2076,null,null,null,0,0,0,0,0,0,4002.31,4258.67,4256.46,3863.08,4888.5199999999995,4587.96,null,25856.999999999996]
["Otago Regional Council","DPT/Citibus (Commercial)- Zone 4","Bus",null,null,null,null,null,null,null,null,null,null,null,null,3.9,442,3.9,372,3.9,481,3.9,375,3.9,579,3.9,507,null,null,null,0,0,0,0,0,0,1120.47,943.0200000000001,1219.335,950.625,1467.7650000000001,1285.2450000000001,null,6986.4600000000009]
["Otago Regional Council","DPT/Citibus (Commercial)- Zone 5","Bus",null,null,null,null,null,null,null,null,null,null,null,null,4.7,46,4.7,50,4.7,49,4.7,26,4.7,41,4.7,31,null,null,null,0,0,0,0,0,0,140.53,152.75,149.69500000000002,79.430000000000007,125.25500000000001,94.704999999999998,null,{"$f":"(AE116+AF116+AG116+AH116+AI116+AJ116+AK116+AL116+AM116+AN116+AO116+AP116)","v":742.36500000000001}]
["Otago Regional Council","DPT/Citibus (Commercial)- Zone 6","Bus",null,null,null,null,null,null,null,null,null,null,null,null,5.5,15,5.5,14,5.5,12,5.5,5,5.5,9,5.5,7,null,null,null,0,0,0,0,0,0,53.625,50.050000000000004,42.900000000000006,17.875,32.175000000000004,25.025000000000002,null,221.65000000000003]
["Otago Regional Council","DPT/Citibus (Commercial)- Zone 7","Bus",null,null,null,null,null,null,null,null,null,null,null,null,6.7,4,6.7,6,6.7,6,6.7,2,6.7,7,6.7,5,null,null,null,0,0,0,0,0,0,17.420000000000002,26.130000000000003,26.130000000000003,8.7100000000000009,30.485000000000003,21.775000000000002,null,130.65]
["Otago Regional Council","Mosgiel Coach Services Ltd Zone 1","Bus",2,27,2,24,2,33,2,22,2,29,2,24,2,28,2,35,2,30,2,32,2,30,2,34,null,null,null,35.1,31.200000000000003,42.9,28.6,37.700000000000003,31.200000000000003,36.4,45.5,39,41.6,39,44.2,null,452.40000000000003]
["Otago Regional Council","Mosgiel Coach Services Ltd Zone 2","Bus",2.7,213,2.7,178,2.7,242,2.7,197,2.7,205,2.7,178,2.7,206,2.7,262,2.7,265,2.7,213,2.7,258,2.7,182,null,null,null,373.815,312.39000000000004,424.71000000000004,345.73500000000001,359.77500000000003,312.39000000000004,361.53000000000003,459.81,465.07500000000005,373.815,452.79,319.41000000000003,null,4561.2450000000008]
["Otago Regional Council","Mosgiel Coach Services Ltd Zone 3","Bus",3.4,120,3.4,132,3.4,173,3.4,140,3.4,149,3.4,128,3.4,128,3.4,141,3.4,152,3.4,165,3.4,165,3.4,110,null,null,null,265.2,291.71999999999997,382.33,309.39999999999998,329.29,282.88,282.88,311.61,335.92,364.65,364.65,243.1,null,3763.6300000000006]
["Otago Regional Council","Mosgiel Coach Services Ltd Zone 4","Bus",3.9,71,3.9,45,3.9,74,3.9,62,3.9,49,3.9,36,3.9,29,3.9,59,3.9,48,3.9,76,3.9,60,3.9,47,null,null,null,179.98500000000001,114.075,187.59,157.17000000000002,124.215,91.26,73.515000000000001,149.565,121.68,192.66000000000003,152.10000000000002,119.14500000000001,null,1662.96]
["Otago Regional Council","Mosgiel Coach Services Ltd Zone 5","Bus",4.7,1,4.7,0,4.7,0,4.7,0,4.7,0,4.7,0,4.7,0,4.7,0,4.7,0,4.7,0,4.7,1,4.7,0,null,null,null,3.0550000000000002,0,0,0,0,0,0,0,0,0,3.0550000000000002,0,null,6.11]
["Otago Regional Council","Mosgiel Coach Services Ltd Zone 6","Bus",5.5,0,5.5,0,5.5,0,5.5,0,5.5,0,5.5,0,5.5,0,5.5,0,5.5,0,5.5,0,5.5,0,5.5,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Otago Regional Council","Mosgiel Coach Services Ltd Zone 7","Bus",6.7,0,6.7,0,6.7,0,6.7,0,6.7,0,6.7,0,6.7,0,6.7,0,6.7,0,6.7,0,6.7,0,6.7,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Otago Regional Council","Queenstown - Stage 1","Bus",3,63,3,71,3,69,3,77,3,117,3,111,3,115,3,75,3,115,3,96,3,50,3,28,null,null,null,122.85000000000001,138.45000000000002,134.55000000000001,150.15,228.15000000000003,216.45000000000002,224.25000000000003,146.25,224.25000000000003,187.20000000000002,97.500000000000014,54.600000000000009,null,1924.65]
["Otago Regional Council","Queenstown - Stage 2","Bus",4,204,4,264,4,224,4,262,4,270,4,276,4,403,4,421,4,377,4,311,4,190,4,174,null,null,null,530.4,686.4,582.4,681.2,702,717.6,1047.8,1094.6000000000001,980.2,808.6,494,452.40000000000003,null,8777.6]
["Otago Regional Council","Queenstown - Stage 3","Bus",5,44,5,68,5,82,5,107,5,125,5,115,5,132,5,151,5,186,5,142,5,77,5,89,null,null,null,143,221,266.5,347.75,406.25,373.75,429,490.75,604.5,461.5,250.25,289.25,null,4283.5]
["Otago Regional Council","Queenstown - Stage 4","Bus",6,308,6,315,6,271,6,294,6,365,6,314,6,468,6,358,6,482,6,390,6,294,6,305,null,null,null,1201.2,1228.5,1056.9000000000001,1146.6000000000001,1423.5000000000002,1224.6000000000001,1825.2000000000003,1396.2,1879.8000000000002,1521.0000000000002,1146.6000000000001,1189.5,null,16239.6]
["Otago Regional Council","Queenstown - Stage 5","Bus",7,70,7,59,7,53,7,71,7,93,7,78,7,109,7,97,7,42,7,32,7,28,7,40,null,null,null,318.5,268.45,241.14999999999998,323.05,423.15,354.9,495.95,441.34999999999997,191.1,145.6,127.39999999999999,182,null,3512.6]
["Otago Regional Council","Queenstown - Stage 6","Bus",8,80,8,90,8,48,8,123,8,148,8,123,8,164,8,167,8,244,8,198,8,122,8,141,null,null,null,416,468,249.60000000000002,639.6,769.6,639.6,852.80000000000007,868.4,1268.8,1029.6000000000001,634.4,733.2,null,8569.6]
["Otago Regional Council","Ritchies Zone 1","Bus",2,141,2,157,2,168,2,186,2,171,2,200,2,156,2,240,2,271,2,187,2,206,2,242,null,null,null,183.3,204.1,218.4,241.8,222.3,260,202.8,312,352.3,243.1,267.8,314.60000000000002,null,3022.5]
["Otago Regional Council","Ritchies Zone 2","Bus",2.7,2076,2.7,2118,2.7,1934,2.7,2126,2.7,2177,2.7,1953,2.7,1829,2.7,1946,2.7,2102,2.7,2053,2.7,2151,2.7,1702,null,null,null,3643.38,3717.09,3394.17,3731.13,3820.6350000000002,3427.5150000000003,3209.8950000000004,3415.23,3689.01,3603.0150000000003,3775.0050000000001,2987.01,null,42413.084999999999]
["Otago Regional Council","Ritchies Zone 3","Bus",3.4,945,3.4,953,3.4,876,3.4,970,3.4,960,3.4,801,3.4,776,3.4,885,3.4,854,3.4,792,3.4,920,3.4,719,null,null,null,2088.4499999999998,2106.13,1935.96,2143.6999999999998,2121.6,1770.21,1714.96,1955.85,1887.34,1750.32,2033.2,1588.99,null,23096.71]
["Otago Regional Council","Ritchies Zone 4","Bus",3.9,137,3.9,125,3.9,125,3.9,174,3.9,166,3.9,111,3.9,121,3.9,162,3.9,197,3.9,181,3.9,201,3.9,121,null,null,null,347.29500000000002,316.875,316.875,441.09000000000003,420.81,281.38499999999999,306.73500000000001,410.67,499.39500000000004,458.83500000000004,509.53500000000003,306.73500000000001,null,4616.2349999999997]
["Otago Regional Council","Ritchies Zone 5","Bus",4.7,0,4.7,0,4.7,5,4.7,3,4.7,3,4.7,2,4.7,1,4.7,1,4.7,0,4.7,2,4.7,0,4.7,5,null,null,null,0,0,15.275,9.1650000000000009,9.1650000000000009,6.11,3.0550000000000002,3.0550000000000002,0,6.11,0,15.275,null,67.210000000000008]
["Otago Regional Council","Ritchies Zone 6","Bus",5.5,2,5.5,1,5.5,1,5.5,0,5.5,4,5.5,1,5.5,1,5.5,1,5.5,3,5.5,0,5.5,0,5.5,0,null,null,null,7.15,3.5750000000000002,3.5750000000000002,0,14.3,3.5750000000000002,3.5750000000000002,3.5750000000000002,10.725000000000001,0,0,0,null,50.050000000000011]
["Otago Regional Council","Ritchies Zone 7","Bus",6.7,0,6.7,0,6.7,0,6.7,0,6.7,0,6.7,0,6.7,0,6.7,0,6.7,0,6.7,0,6.7,0,6.7,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE84:AE138)","v":62547.604999999996},64934.314999999981,59418.595000000016,65210.544999999984,67661.294999999998,61698.285000000003,63745.415000000008,64018.909999999996,66849.020000000019,64534.580000000009,67663.365000000005,{"$f":"SUM(AP84:AP138)","v":55948.735000000001},null,{"$f":"SUM(AR84:AR138)/1.15","v":664548.40434782591},{"$f":"SUM(AR126:AR131)/1.15","v":37658.739130434784}]
["2013/14:"]
["Otago Regional Council","DPT (Hardship) - Zone 1","Bus",1.9,1875,1.9,1976,1.9,1946,1.9,2332,1.9,2297,1.9,2216,1.9,2052,1.9,2171,1.9,2145,1.9,1998,1.9,2152,1.9,1981,null,{"$f":"E141+G141+I141+K141+M141+O141+Q141+S141+U141+W141+Y141+AA141","v":25141},null,{"$f":"D141*0.75*E141","v":2671.8749999999995},{"$f":"F141*0.75*G141","v":2815.7999999999997},{"$f":"H141*0.75*I141","v":2773.0499999999997},{"$f":"J141*0.75*K141","v":3323.0999999999995},{"$f":"L141*0.75*M141","v":3273.2249999999995},{"$f":"N141*0.75*O141","v":3157.7999999999997},{"$f":"P141*0.75*Q141","v":2924.0999999999995},{"$f":"R141*0.75*S141","v":3093.6749999999997},{"$f":"T141*0.75*U141","v":3056.6249999999995},{"$f":"V141*0.75*W141","v":2847.1499999999996},{"$f":"X141*0.75*Y141","v":3066.5999999999995},{"$f":"Z141*0.75*AA141","v":2822.9249999999997},null,{"$f":"(AE141+AF141+AG141+AH141+AI141+AJ141+AK141+AL141+AM141+AN141+AO141+AP141)","v":35825.924999999996}]
["Otago Regional Council","DPT (Hardship) - Zone 2","Bus",2.6,2439,2.6,2204,2.6,1987,2.6,2176,2.6,2134,2.6,2056,2.6,1859,2.6,1972,2.6,2280,2.6,2045,2.6,2288,2.6,2042,null,{"$f":"E142+G142+I142+K142+M142+O142+Q142+S142+U142+W142+Y142+AA142","v":25482},null,4756.05,4297.8,3874.6500000000005,4243.2000000000007,4161.3,4009.2000000000003,3625.05,3845.4000000000005,4446,3987.7500000000005,4461.6000000000004,3981.9000000000005,null,49689.9]
["Otago Regional Council","DPT (Hardship) - Zone 3","Bus",3.2,1718,3.2,1870,3.2,1580,3.2,1577,3.2,1604,3.2,1512,3.2,1407,3.2,1425,3.2,1665,3.2,1462,3.2,1722,3.2,1537,null,19079,null,4123.2000000000007,4488.0000000000009,3792.0000000000005,3784.8000000000006,3849.6000000000004,3628.8000000000006,3376.8000000000006,3420.0000000000005,3996.0000000000005,3508.8000000000006,4132.8,3688.8000000000006,null,45789.600000000013]
["Otago Regional Council","DPT (Hardship) - Zone 4","Bus",3.7,979,3.7,926,3.7,888,3.7,844,3.7,828,3.7,700,3.7,727,3.7,756,3.7,796,3.7,863,3.7,919,3.7,904,null,10130,null,2716.7250000000004,2569.6500000000005,2464.2000000000003,2342.1000000000004,2297.7000000000003,1942.5000000000002,2017.4250000000002,2097.9,2208.9,2394.8250000000003,2550.2250000000004,2508.6000000000004,null,28110.750000000007]
["Otago Regional Council","DPT (Hardship) - Zone 5","Bus",4.5,996,4.5,953,4.5,853,4.5,942,4.5,885,4.5,953,4.5,945,4.5,919,4.5,1097,4.5,923,4.5,984,4.5,880,null,11330,null,3361.5,3216.375,2878.875,3179.25,2986.875,3216.375,3189.375,3101.625,3702.375,3115.125,3321,2970,null,38238.75]
["Otago Regional Council","DPT (Hardship) - Zone 6","Bus",5.5,897,5.5,808,5.5,761,5.5,824,5.5,882,5.5,861,5.5,727,5.5,812,5.5,925,5.5,767,5.5,877,5.5,680,null,9821,null,3700.125,3333,3139.125,3399,3638.25,3551.625,2998.875,3349.5,3815.625,3163.875,3617.625,2805,null,40511.625]
["Otago Regional Council","DPT (Hardship) - Zone 7","Bus",6.4,1234,6.4,1273,6.4,1127,6.4,1260,6.4,1437,6.4,1312,6.4,1123,6.4,1109,6.4,1324,6.4,1134,6.4,1265,6.4,1311,null,14909,null,5923.2000000000007,6110.4000000000005,5409.6,6048.0000000000009,6897.6000000000013,6297.6000000000013,5390.4000000000005,5323.2000000000007,6355.2000000000007,5443.2000000000007,6072.0000000000009,6292.8000000000011,null,71563.200000000012]
["Otago Regional Council","DPT - Zone 1","Bus",2,773,2,887,2,847,2,895,2,1102,2,1061,2,905,2,831,2,866,2,813,2,902,2,774,null,10656,null,{"$f":"D148*0.65*E148","v":1004.9000000000001},{"$f":"F148*0.65*G148","v":1153.1000000000001},{"$f":"H148*0.65*I148","v":1101.1000000000001},{"$f":"J148*0.65*K148","v":1163.5},{"$f":"L148*0.65*M148","v":1432.6000000000001},{"$f":"N148*0.65*O148","v":1379.3},{"$f":"P148*0.65*Q148","v":1176.5},{"$f":"R148*0.65*S148","v":1080.3},{"$f":"T148*0.65*U148","v":1125.8},{"$f":"V148*0.65*W148","v":1056.9000000000001},{"$f":"X148*0.65*Y148","v":1172.6000000000001},{"$f":"Z148*0.65*AA148","v":1006.2},null,13852.8]
["Otago Regional Council","DPT - Zone 2","Bus",2.7,2778,2.7,2854,2.7,2780,2.7,2619,2.7,2654,2.7,2615,2.7,2499,2.7,2606,2.7,2876,2.7,2671,2.7,2783,2.7,2779,null,32514,null,{"$f":"D149*0.65*E149","v":4875.3900000000003},{"$f":"F149*0.65*G149","v":5008.7700000000004},{"$f":"H149*0.65*I149","v":4878.9000000000005},{"$f":"J149*0.65*K149","v":4596.3450000000003},{"$f":"L149*0.65*M149","v":4657.7700000000004},{"$f":"N149*0.65*O149","v":4589.3250000000007},{"$f":"P149*0.65*Q149","v":4385.7449999999999},{"$f":"R149*0.65*S149","v":4573.5300000000007},{"$f":"T149*0.65*U149","v":5047.38},{"$f":"V149*0.65*W149","v":4687.6050000000005},{"$f":"X149*0.65*Y149","v":4884.165},{"$f":"Z149*0.65*AA149","v":4877.1450000000004},null,57062.070000000007]
["Otago Regional Council","DPT - Zone 3","Bus",3.4,1633,3.4,1540,3.4,1478,3.4,1607,3.4,1592,3.4,1516,3.4,1265,3.4,1556,3.4,1544,3.4,1564,3.4,1610,3.4,1669,null,18574,null,{"$f":"D150*0.65*E150","v":3608.93},{"$f":"F150*0.65*G150","v":3403.4},{"$f":"H150*0.65*I150","v":3266.38},{"$f":"J150*0.65*K150","v":3551.47},{"$f":"L150*0.65*M150","v":3518.32},{"$f":"N150*0.65*O150","v":3350.36},{"$f":"P150*0.65*Q150","v":2795.65},{"$f":"R150*0.65*S150","v":3438.7599999999998},{"$f":"T150*0.65*U150","v":3412.24},{"$f":"V150*0.65*W150","v":3456.44},{"$f":"X150*0.65*Y150","v":3558.1},{"$f":"Z150*0.65*AA150","v":3688.49},null,41048.54]
["Otago Regional Council","DPT - Zone 4","Bus",3.9,343,3.9,359,3.9,291,3.9,375,3.9,401,3.9,371,3.9,326,3.9,354,3.9,351,3.9,322,3.9,371,3.9,333,null,4197,null,869.505,910.06500000000005,737.68500000000006,950.625,1016.5350000000001,940.48500000000001,826.41000000000008,897.3900000000001,889.78500000000008,816.2700000000001,940.48500000000001,844.15500000000009,null,10639.395]
["Otago Regional Council","DPT - Zone 5","Bus",4.7,17,4.7,7,4.7,16,4.7,13,4.7,7,4.7,12,4.7,7,4.7,8,4.7,11,4.7,18,4.7,11,4.7,4,null,131,null,51.935000000000002,21.385000000000002,48.88,39.715000000000003,21.385000000000002,36.660000000000004,21.385000000000002,24.44,33.605000000000004,54.99,33.605000000000004,12.22,null,400.2050000000001]
["Otago Regional Council","DPT - Zone 6","Bus",5.5,15,5.5,6,5.5,9,5.5,4,5.5,5,5.5,26,5.5,6,5.5,2,5.5,3,5.5,6,5.5,6,5.5,2,null,90,null,53.625,21.450000000000003,32.175000000000004,14.3,17.875,92.95,21.450000000000003,7.15,10.725000000000001,21.450000000000003,21.450000000000003,7.15,null,321.74999999999994]
["Otago Regional Council","DPT - Zone 7","Bus",6.7,4,6.7,2,6.7,12,6.7,10,6.7,3,6.7,1,6.7,6,6.7,5,6.7,6,6.7,2,6.7,1,6.7,5,null,57,null,17.420000000000002,8.7100000000000009,52.260000000000005,43.550000000000004,13.065000000000001,4.3550000000000004,26.130000000000003,21.775000000000002,26.130000000000003,8.7100000000000009,4.3550000000000004,21.775000000000002,null,248.23500000000001]
["Otago Regional Council","DPT Palmerston - Fare 1","Bus",2.7,0,2.7,2,2.7,1,2.7,5,2.7,2,2.7,1,2.7,0,2.7,1,2.7,3,2.7,0,2.7,3,2.7,1,null,19,null,0,3.5100000000000002,1.7550000000000001,8.7750000000000004,3.5100000000000002,1.7550000000000001,0,1.7550000000000001,5.2650000000000006,0,5.2650000000000006,1.7550000000000001,null,33.344999999999999]
["Otago Regional Council","DPT Palmerston - Fare 2","Bus",4.0999999999999996,54,4.0999999999999996,51,4.0999999999999996,39,4.0999999999999996,36,4.0999999999999996,38,4.0999999999999996,19,4.0999999999999996,33,4.0999999999999996,35,4.0999999999999996,36,4.0999999999999996,26,4.0999999999999996,25,4.0999999999999996,39,null,431,null,143.91,135.91499999999999,103.935,95.94,101.27,50.634999999999998,87.945000000000007,93.275000000000006,95.94,69.290000000000006,66.625,103.935,null,1148.615]
["Otago Regional Council","DPT Palmerston - Fare 3","Bus",5.4,2,5.4,1,5.4,4,5.4,2,5.4,3,5.4,2,5.4,0,5.4,0,5.4,1,5.4,2,5.4,1,5.4,0,null,18,null,7.0200000000000005,3.5100000000000002,14.040000000000001,7.0200000000000005,10.530000000000001,7.0200000000000005,0,0,3.5100000000000002,7.0200000000000005,3.5100000000000002,0,null,63.180000000000007]
["Otago Regional Council","DPT Palmerston - Fare 4","Bus",6.7,30,6.7,13,6.7,15,6.7,43,6.7,40,6.7,10,6.7,2,6.7,0,6.7,2,6.7,7,6.7,11,6.7,11,null,184,null,130.65,56.615000000000009,65.325000000000003,187.26500000000001,174.20000000000002,43.550000000000004,8.7100000000000009,0,8.7100000000000009,30.485000000000003,47.905000000000001,47.905000000000001,null,801.32]
["Otago Regional Council","DPT Palmerston - Fare 5","Bus",8.1,44,8.1,33,8.1,33,8.1,41,8.1,53,8.1,29,8.1,38,8.1,29,8.1,27,8.1,28,8.1,41,8.1,38,null,434,null,231.66,173.74499999999998,173.74499999999998,215.86499999999998,279.04499999999996,152.685,200.07,152.685,142.155,147.41999999999999,215.86499999999998,200.07,null,2285.0099999999998]
["Otago Regional Council","DPT Palmerston - Fare 6","Bus",9.5,197,9.5,185,9.5,150,9.5,168,9.5,183,9.5,221,9.5,172,9.5,171,9.5,151,9.5,168,9.5,195,9.5,185,null,2146,null,1216.4749999999999,1142.375,926.25,1037.3999999999999,1130.0249999999999,1364.675,1062.0999999999999,1055.925,932.42499999999995,1037.3999999999999,1204.125,1142.375,null,13251.549999999997]
["Otago Regional Council","DPT Palmerston - Fare 7","Bus",12.2,119,12.2,102,12.2,114,12.2,106,12.2,123,12.2,125,12.2,120,12.2,100,12.2,92,12.2,89,12.2,88,12.2,99,null,1277,null,943.67,808.86,904.02,840.57999999999993,975.39,991.25,951.59999999999991,793,729.56,705.77,697.83999999999992,785.06999999999994,null,10126.61]
["Otago Regional Council","DPT/Citibus (Commercial)- Zone 1","Bus",2,2818,2,2957,2,2860,2,3185,2,3248,2,3117,2,2859,2,2628,2,2691,2,2660,2,2933,2,2809,null,34765,null,3663.4,3844.1,3718,4140.5,4222.4000000000005,4052.1000000000004,3716.7000000000003,3416.4,3498.3,3458,3812.9,3651.7000000000003,null,45194.5]
["Otago Regional Council","DPT/Citibus (Commercial)- Zone 2","Bus",2.7,3717,2.7,3663,2.7,3463,2.7,3897,2.7,3875,2.7,3541,2.7,3286,2.7,3384,2.7,3992,2.7,3721,2.7,3997,2.7,3872,null,44408,null,6523.335,6428.5650000000005,6077.5650000000005,6839.2350000000006,6800.625,6214.4550000000008,5766.93,5938.92,7005.96,6530.3550000000005,7014.7350000000006,6795.3600000000006,null,77936.040000000008]
["Otago Regional Council","DPT/Citibus (Commercial)- Zone 3","Bus",3.4,2602,3.4,2553,3.4,2153,3.4,2140,3.4,2179,3.4,2026,3.4,1894,3.4,2123,3.4,2305,3.4,1977,3.4,2146,3.4,2108,null,26206,null,5750.42,5642.13,4758.13,4729.3999999999996,4815.59,4477.46,4185.74,4691.83,5094.05,4369.17,4742.66,4658.68,null,57915.26]
["Otago Regional Council","DPT/Citibus (Commercial)- Zone 4","Bus",3.9,649,3.9,580,3.9,552,3.9,626,3.9,588,3.9,552,3.9,517,3.9,502,3.9,527,3.9,502,3.9,522,3.9,490,null,6607,null,1645.2150000000001,1470.3000000000002,1399.3200000000002,1586.91,1490.5800000000002,1399.3200000000002,1310.595,1272.5700000000002,1335.9450000000002,1272.5700000000002,1323.27,1242.1500000000001,null,16748.744999999999]
["Otago Regional Council","DPT/Citibus (Commercial)- Zone 5","Bus",4.7,39,4.7,32,4.7,36,4.7,33,4.7,49,4.7,28,4.7,43,4.7,39,4.7,66,4.7,46,4.7,38,4.7,62,null,511,null,119.14500000000001,97.76,109.98,100.81500000000001,149.69500000000002,85.54,131.36500000000001,119.14500000000001,201.63000000000002,140.53,116.09,189.41,null,1561.105]
["Otago Regional Council","DPT/Citibus (Commercial)- Zone 6","Bus",5.5,16,5.5,12,5.5,9,5.5,3,5.5,5,5.5,11,5.5,7,5.5,7,5.5,5,5.5,10,5.5,4,5.5,9,null,98,null,57.2,42.900000000000006,32.175000000000004,10.725000000000001,17.875,39.325000000000003,25.025000000000002,25.025000000000002,17.875,35.75,14.3,32.175000000000004,null,350.35]
["Otago Regional Council","DPT/Citibus (Commercial)- Zone 7","Bus",6.7,14,6.7,4,6.7,8,6.7,13,6.7,5,6.7,3,6.7,4,6.7,2,6.7,1,6.7,1,6.7,1,6.7,1,null,57,null,60.970000000000006,17.420000000000002,34.840000000000003,56.615000000000009,21.775000000000002,13.065000000000001,17.420000000000002,8.7100000000000009,4.3550000000000004,4.3550000000000004,4.3550000000000004,4.3550000000000004,null,248.23499999999999]
["Otago Regional Council","Mosgiel Coach Services Ltd Zone 1","Bus",2,13,2,0,2,0,2,0,2,0,2,0,2,0,2,0,2,0,2,0,2,0,2,0,null,13,null,{"$f":"D169*0.65*E169","v":16.900000000000002},0,0,0,0,0,0,0,0,0,0,0,null,16.900000000000002]
["Otago Regional Council","Mosgiel Coach Services Ltd Zone 2","Bus",2.7,89,2.7,0,2.7,0,2.7,0,2.7,0,2.7,0,2.7,0,2.7,0,2.7,0,2.7,0,2.7,0,2.7,0,null,89,null,156.19500000000002,0,0,0,0,0,0,0,0,0,0,0,null,156.19500000000002]
["Otago Regional Council","Mosgiel Coach Services Ltd Zone 3","Bus",3.4,70,3.4,0,3.4,0,3.4,0,3.4,0,3.4,0,3.4,0,3.4,0,3.4,0,3.4,0,3.4,0,3.4,0,null,70,null,154.69999999999999,0,0,0,0,0,0,0,0,0,0,0,null,154.69999999999999]
["Otago Regional Council","Mosgiel Coach Services Ltd Zone 4","Bus",3.9,20,3.9,0,3.9,0,3.9,0,3.9,0,3.9,0,3.9,0,3.9,0,3.9,0,3.9,0,3.9,0,3.9,0,null,20,null,50.7,0,0,0,0,0,0,0,0,0,0,0,null,50.7]
["Otago Regional Council","Mosgiel Coach Services Ltd Zone 5","Bus",4.7,0,4.7,0,4.7,0,4.7,0,4.7,0,4.7,0,4.7,0,4.7,0,4.7,0,4.7,0,4.7,0,4.7,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Otago Regional Council","Mosgiel Coach Services Ltd Zone 6","Bus",5.5,0,5.5,0,5.5,0,5.5,0,5.5,0,5.5,0,5.5,0,5.5,0,5.5,0,5.5,0,5.5,0,5.5,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Otago Regional Council","Mosgiel Coach Services Ltd Zone 7","Bus",6.7,0,6.7,0,6.7,0,6.7,0,6.7,0,6.7,0,6.7,0,6.7,0,6.7,0,6.7,0,6.7,0,6.7,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Otago Regional Council","Queenstown - Stage 1","Bus",3.5,48,3.5,48,3.5,56,3.5,43,3.5,65,3.5,69,3.5,49,3.5,60,3.5,81,3.5,72,3.5,65,3.5,47,null,703,null,109.19999999999999,109.19999999999999,127.39999999999999,97.825000000000003,147.875,156.97499999999999,111.47499999999999,136.5,184.27500000000001,163.79999999999998,147.875,106.925,null,1599.325]
["Otago Regional Council","Queenstown - Stage 2","Bus",4.5,162,4.5,195,4.5,224,4.5,243,4.5,217,4.5,161,4.5,235,4.5,258,4.5,349,4.5,328,4.5,155,4.5,219,null,2746,null,473.85,570.375,655.20000000000005,710.77500000000009,634.72500000000002,470.92500000000007,687.37500000000011,754.65000000000009,1020.825,959.40000000000009,453.37500000000006,640.57500000000005,null,8032.05]
["Otago Regional Council","Queenstown - Stage 3","Bus",5.5,58,5.5,84,5.5,91,5.5,104,5.5,116,5.5,103,5.5,121,5.5,141,5.5,173,5.5,164,5.5,112,5.5,116,null,1383,null,207.35000000000002,300.3,325.32499999999999,371.8,414.70000000000005,368.22500000000002,432.57500000000005,504.07500000000005,618.47500000000002,586.30000000000007,400.40000000000003,414.70000000000005,null,4944.2249999999995]
["Otago Regional Council","Queenstown - Stage 4","Bus",6.5,280,6.5,203,6.5,243,6.5,232,6.5,281,6.5,294,6.5,359,6.5,353,6.5,457,6.5,474,6.5,328,6.5,400,null,3904,null,1183.0000000000002,857.67500000000007,1026.6750000000002,980.20000000000016,1187.2250000000001,1242.1500000000001,1516.7750000000001,1491.4250000000002,1930.8250000000003,2002.6500000000003,1385.8000000000002,1690.0000000000002,null,16494.400000000001]
["Otago Regional Council","Queenstown - Stage 5","Bus",7.5,46,7.5,16,7.5,45,7.5,29,7.5,23,7.5,27,7.5,12,7.5,23,7.5,10,7.5,28,7.5,10,7.5,15,null,284,null,224.25,78,219.375,141.375,112.125,131.625,58.5,112.125,48.75,136.5,48.75,73.125,null,1384.5]
["Otago Regional Council","Queenstown - Stage 6","Bus",8,110,8,77,8,80,8,133,8,122,8,107,8,91,8,160,8,226,8,283,8,105,8,149,null,1643,null,572,400.40000000000003,416,691.6,634.4,556.4,473.2,832,1175.2,1471.6000000000001,546,774.80000000000007,null,8543.6]
["Otago Regional Council","Ritchies Zone 1","Bus",2,242,2,239,2,229,2,253,2,262,2,252,2,183,2,193,2,219,2,208,2,522,2,534,null,3336,null,314.60000000000002,310.7,297.7,328.90000000000003,340.6,327.60000000000002,237.9,250.9,284.7,270.40000000000003,678.6,694.2,null,4336.8]
["Otago Regional Council","Ritchies Zone 2","Bus",2.7,2304,2.7,2335,2.7,2096,2.7,2329,2.7,2344,2.7,2046,2.7,1951,2.7,2043,2.7,2294,2.7,2241,2.7,2096,2.7,1615,null,25694,null,4043.5200000000004,4097.9250000000002,3678.48,4087.3950000000004,4113.72,3590.73,3424.0050000000001,3585.4650000000001,4025.9700000000003,3932.9550000000004,3678.48,2834.3250000000003,null,45092.97]
["Otago Regional Council","Ritchies Zone 3","Bus",3.4,1048,3.4,1179,3.4,1097,3.4,1242,3.4,1235,3.4,1063,3.4,1004,3.4,1054,3.4,1224,3.4,954,3.4,1107,3.4,1219,null,13426,null,2316.08,2605.59,2424.37,2744.82,2729.35,2349.23,2218.84,2329.34,2705.04,2108.34,2446.4699999999998,2693.99,null,29671.46]
["Otago Regional Council","Ritchies Zone 4","Bus",3.9,275,3.9,292,3.9,312,3.9,359,3.9,296,3.9,337,3.9,273,3.9,308,3.9,329,3.9,244,3.9,331,3.9,451,null,3807,null,697.125,740.22,790.92000000000007,910.06500000000005,750.36,854.29500000000007,692.05500000000006,780.78000000000009,834.0150000000001,618.54000000000008,839.08500000000004,1143.2850000000001,null,9650.7450000000008]
["Otago Regional Council","Ritchies Zone 5","Bus",4.7,3,4.7,5,4.7,6,4.7,5,4.7,12,4.7,5,4.7,3,4.7,2,4.7,2,4.7,4,4.7,6,4.7,4,null,57,null,9.1650000000000009,15.275,18.330000000000002,15.275,36.660000000000004,15.275,9.1650000000000009,6.11,6.11,12.22,18.330000000000002,12.22,null,174.13500000000005]
["Otago Regional Council","Ritchies Zone 6","Bus",5.5,6,5.5,1,5.5,4,5.5,3,5.5,8,5.5,2,5.5,5,5.5,2,5.5,2,5.5,0,5.5,4,5.5,0,null,37,null,21.450000000000003,3.5750000000000002,14.3,10.725000000000001,28.6,7.15,17.875,7.15,7.15,0,14.3,0,null,132.27500000000003]
["Otago Regional Council","Ritchies Zone 7","Bus",6.7,0,6.7,0,6.7,1,6.7,2,6.7,3,6.7,3,6.7,0,6.7,0,6.7,1,6.7,1,6.7,1,6.7,2,null,14,null,0,0,4.3550000000000004,8.7100000000000009,13.065000000000001,13.065000000000001,0,0,4.3550000000000004,4.3550000000000004,4.3550000000000004,8.7100000000000009,null,60.97000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR141:AR188)/1.15","v":688228.31304347806},{"$f":"SUM(AR176:AR181)/1.15","v":35650.52173913044}]
["2014/15"]
["Otago Regional Council","DPT (Hardship) - Zone 1","Bus",1.9,2142,1.9,2015,1.9,2076,1.9,1860,1.9,1889,1.9,2066,1.9,1901,1.9,1906,1.9,2258,1.9,1880,1.9,2060,1.9,1895,null,{"$f":"E191+G191+I191+K191+M191+O191+Q191+S191+U191+W191+Y191+AA191","v":23948},null,{"$f":"D191*0.75*E191","v":3052.3499999999995},{"$f":"F191*0.75*G191","v":2871.3749999999995},{"$f":"H191*0.75*I191","v":2958.2999999999997},{"$f":"J191*0.75*K191","v":2650.4999999999995},{"$f":"L191*0.75*M191","v":2691.8249999999998},{"$f":"N191*0.75*O191","v":2944.0499999999997},{"$f":"P191*0.75*Q191","v":2708.9249999999997},{"$f":"R191*0.75*S191","v":2716.0499999999997},{"$f":"T191*0.75*U191","v":3217.6499999999996},{"$f":"V191*0.75*W191","v":2678.9999999999995},{"$f":"X191*0.75*Y191","v":2935.4999999999995},{"$f":"Z191*0.75*AA191","v":2700.3749999999995},null,{"$f":"(AE191+AF191+AG191+AH191+AI191+AJ191+AK191+AL191+AM191+AN191+AO191+AP191)","v":34125.899999999994}]
["Otago Regional Council","DPT (Hardship) - Zone 2","Bus",2.6,2128,2.6,1950,2.6,1928,2.6,1995,2.6,1968,2.6,1847,2.6,1810,2.6,1806,2.6,2032,2.6,1662,2.6,1929,2.6,1745,null,{"$f":"E192+G192+I192+K192+M192+O192+Q192+S192+U192+W192+Y192+AA192","v":22800},null,4149.6000000000004,3802.5000000000005,3759.6000000000004,3890.2500000000005,3837.6000000000004,3601.6500000000005,3529.5000000000005,3521.7000000000003,3962.4000000000005,3240.9,3761.55,3402.7500000000005,null,44460.000000000007]
["Otago Regional Council","DPT (Hardship) - Zone 3","Bus",3.2,1501,3.2,1667,3.2,1721,3.2,1709,3.2,1590,3.2,1651,3.2,1464,3.2,1661,3.2,1873,3.2,1597,3.2,1931,3.2,1646,null,20011,null,3602.4000000000005,4000.8000000000006,4130.4000000000005,4101.6000000000004,3816.0000000000005,3962.4000000000005,3513.6000000000004,3986.4000000000005,4495.2000000000007,3832.8000000000006,4634.4000000000005,3950.4000000000005,null,48026.400000000009]
["Otago Regional Council","DPT (Hardship) - Zone 4","Bus",3.7,1005,3.7,766,3.7,823,3.7,826,3.7,759,3.7,773,3.7,631,3.7,700,3.7,767,3.7,687,3.7,746,3.7,693,null,9176,null,2788.8750000000005,2125.65,2283.8250000000003,2292.15,2106.2250000000004,2145.0750000000003,1751.0250000000003,1942.5000000000002,2128.4250000000002,1906.4250000000002,2070.15,1923.0750000000003,null,25463.4]
["Otago Regional Council","DPT (Hardship) - Zone 5","Bus",4.5,909,4.5,899,4.5,921,4.5,957,4.5,957,4.5,1009,4.5,947,4.5,961,4.5,1033,4.5,828,4.5,916,4.5,812,null,11149,null,3067.875,3034.125,3108.375,3229.875,3229.875,3405.375,3196.125,3243.375,3486.375,2794.5,3091.5,2740.5,null,37627.875]
["Otago Regional Council","DPT (Hardship) - Zone 6","Bus",5.5,741,5.5,703,5.5,797,5.5,865,5.5,782,5.5,971,5.5,840,5.5,767,5.5,838,5.5,741,5.5,842,5.5,767,null,9654,null,3056.625,2899.875,3287.625,3568.125,3225.75,4005.375,3465,3163.875,3456.75,3056.625,3473.25,3163.875,null,39822.75]
["Otago Regional Council","DPT (Hardship) - Zone 7","Bus",6.4,1373,6.4,1160,6.4,1233,6.4,1205,6.4,1213,6.4,1295,6.4,1279,6.4,1235,6.4,1364,6.4,1169,6.4,1347,6.4,1133,null,15006,null,6590.4000000000005,5568.0000000000009,5918.4000000000005,5784.0000000000009,5822.4000000000005,6216.0000000000009,6139.2000000000007,5928.0000000000009,6547.2000000000007,5611.2000000000007,6465.6000000000013,5438.4000000000005,null,72028.800000000003]
["Otago Regional Council","DPT - Zone 1","Bus",2,891,2,1002,2,1011,2,925,2,897,2,973,2,923,2,936,2,1175,2,1057,2,1098,2,906,null,11794,null,1158.3,{"$f":"F198*0.65*G198","v":1302.6000000000001},{"$f":"H198*0.65*I198","v":1314.3},{"$f":"J198*0.65*K198","v":1202.5},{"$f":"L198*0.65*M198","v":1166.1000000000001},{"$f":"N198*0.65*O198","v":1264.9000000000001},{"$f":"P198*0.65*Q198","v":1199.9000000000001},{"$f":"R198*0.65*S198","v":1216.8},{"$f":"T198*0.65*U198","v":1527.5},{"$f":"V198*0.65*W198","v":1374.1000000000001},{"$f":"X198*0.65*Y198","v":1427.4},{"$f":"Z198*0.65*AA198","v":1177.8},null,15332.199999999999]
["Otago Regional Council","DPT - Zone 2","Bus",2.7,2851,2.7,2439,2.7,2436,2.7,2483,2.7,2543,2.7,2628,2.7,2577,2.7,2369,2.7,2914,2.7,2483,2.7,2617,2.7,2281,null,30621,null,5003.5050000000001,4280.4450000000006,4275.18,4357.665,4462.9650000000001,4612.1400000000003,4522.6350000000002,4157.5950000000003,5114.0700000000006,4357.665,4592.835,4003.1550000000002,null,53739.855000000003]
["Otago Regional Council","DPT - Zone 3","Bus",3.4,1663,3.4,1705,3.4,1746,3.4,1797,3.4,1723,3.4,1775,3.4,1688,3.4,1618,3.4,1911,3.4,1589,3.4,1702,3.4,1612,null,20529,null,3675.23,3768.0499999999997,3858.66,3971.37,3807.83,3922.75,3730.48,3575.7799999999997,4223.3099999999995,3511.69,3761.42,3562.52,null,45369.09]
["Otago Regional Council","DPT - Zone 4","Bus",3.9,275,3.9,334,3.9,392,3.9,402,3.9,358,3.9,346,3.9,306,3.9,350,3.9,394,3.9,391,3.9,383,3.9,327,null,4258,null,697.125,846.69,993.72,1019.07,907.53000000000009,877.11,775.71,887.25,998.79000000000008,991.18500000000006,970.90500000000009,828.94500000000005,null,10794.03]
["Otago Regional Council","DPT - Zone 5","Bus",4.7,8,4.7,10,4.7,15,4.7,17,4.7,19,4.7,15,4.7,16,4.7,19,4.7,35,4.7,13,4.7,17,4.7,27,null,211,null,24.44,30.55,45.825000000000003,51.935000000000002,58.045000000000002,45.825000000000003,48.88,58.045000000000002,106.92500000000001,39.715000000000003,51.935000000000002,82.484999999999999,null,644.60500000000013]
["Otago Regional Council","DPT - Zone 6","Bus",5.5,3,5.5,10,5.5,10,5.5,7,5.5,18,5.5,11,5.5,16,5.5,14,5.5,21,5.5,10,5.5,10,5.5,18,null,148,null,10.725000000000001,35.75,35.75,25.025000000000002,64.350000000000009,39.325000000000003,57.2,50.050000000000004,75.075000000000003,35.75,35.75,64.350000000000009,null,529.1]
["Otago Regional Council","DPT - Zone 7","Bus",6.7,2,6.7,11,6.7,11,6.7,5,6.7,15,6.7,6,6.7,24,6.7,26,6.7,43,6.7,36,6.7,44,6.7,39,null,262,null,8.7100000000000009,47.905000000000001,47.905000000000001,21.775000000000002,65.325000000000003,26.130000000000003,104.52000000000001,113.23000000000002,187.26500000000001,156.78000000000003,191.62,169.84500000000003,null,1141.0100000000002]
["Otago Regional Council","DPT Palmerston - Fare 1","Bus",2.7,2,2.7,1,2.7,1,2.7,0,2.7,2,2.7,4,2.7,11,2.7,5,2.7,2,2.7,4,2.7,6,2.7,1,null,39,null,3.5100000000000002,1.7550000000000001,1.7550000000000001,0,3.5100000000000002,7.0200000000000005,19.305,8.7750000000000004,3.5100000000000002,7.0200000000000005,10.530000000000001,1.7550000000000001,null,68.444999999999993]
["Otago Regional Council","DPT Palmerston - Fare 2","Bus",4.0999999999999996,41,4.0999999999999996,27,4.0999999999999996,40,4.0999999999999996,34,4.0999999999999996,34,4.0999999999999996,27,4.0999999999999996,45,4.0999999999999996,35,4.0999999999999996,38,4.0999999999999996,32,4.0999999999999996,35,4.0999999999999996,26,null,414,null,109.265,71.954999999999998,106.6,90.61,90.61,71.954999999999998,119.925,93.275000000000006,101.27,85.28,93.275000000000006,69.290000000000006,null,1103.31]
["Otago Regional Council","DPT Palmerston - Fare 3","Bus",5.4,1,5.4,0,5.4,6,5.4,0,5.4,2,5.4,4,5.4,2,5.4,0,5.4,1,5.4,0,5.4,2,5.4,0,null,18,null,3.5100000000000002,0,21.060000000000002,0,7.0200000000000005,14.040000000000001,7.0200000000000005,0,3.5100000000000002,0,7.0200000000000005,0,null,63.180000000000007]
["Otago Regional Council","DPT Palmerston - Fare 4","Bus",6.7,18,6.7,10,6.7,6,6.7,5,6.7,7,6.7,3,6.7,10,6.7,8,6.7,3,6.7,28,6.7,17,6.7,15,null,130,null,78.390000000000015,43.550000000000004,26.130000000000003,21.775000000000002,30.485000000000003,13.065000000000001,43.550000000000004,34.840000000000003,13.065000000000001,121.94000000000001,74.035000000000011,65.325000000000003,null,566.15000000000009]
["Otago Regional Council","DPT Palmerston - Fare 5","Bus",8.1,30,8.1,31,8.1,43,8.1,44,8.1,49,8.1,56,8.1,51,8.1,37,8.1,67,8.1,58,8.1,45,8.1,49,null,560,null,157.94999999999999,163.215,226.39499999999998,231.66,257.98499999999996,294.83999999999997,268.51499999999999,194.80499999999998,352.755,305.37,236.92499999999998,257.98499999999996,null,2948.4]
["Otago Regional Council","DPT Palmerston - Fare 6","Bus",9.5,165,9.5,140,9.5,177,9.5,196,9.5,161,9.5,200,9.5,185,9.5,152,9.5,194,9.5,153,9.5,160,9.5,162,null,2045,null,1018.875,864.5,1092.9749999999999,1210.3,994.17499999999995,1235,1142.375,938.6,1197.95,944.77499999999998,988,1000.35,null,12627.875]
["Otago Regional Council","DPT Palmerston - Fare 7","Bus",12.2,110,12.2,86,12.2,129,12.2,77,12.2,109,12.2,147,12.2,111,12.2,86,12.2,134,12.2,102,12.2,140,12.2,120,null,1351,null,872.3,681.98,1022.9699999999999,610.61,864.37,1165.71,880.23,681.98,1062.6199999999999,808.86,1110.2,951.59999999999991,null,10713.43]
["Otago Regional Council","DPT/Citibus (Commercial)- Zone 1","Bus",2,2913,2,2896,2,3361,2,3037,2,3017,2,3086,2,2931,2,3062,2,3550,2,3001,2,3151,2,2940,null,36945,null,3786.9,3764.8,4369.3,3948.1,3922.1,4011.8,3810.3,3980.6,4615,3901.3,4096.3,3822,null,48028.5]
["Otago Regional Council","DPT/Citibus (Commercial)- Zone 2","Bus",2.7,4205,2.7,4016,2.7,3877,2.7,3980,2.7,3953,2.7,3776,2.7,3376,2.7,3247,2.7,3491,2.7,3155,2.7,3585,2.7,2963,null,43624,null,7379.7750000000005,7048.0800000000008,6804.1350000000002,6984.9000000000005,6937.5150000000003,6626.88,5924.88,5698.4850000000006,6126.7050000000008,5537.0250000000005,6291.6750000000002,5200.0650000000005,null,76560.12000000001]
["Otago Regional Council","DPT/Citibus (Commercial)- Zone 3","Bus",3.4,1910,3.4,2015,3.4,2047,3.4,2132,3.4,2081,3.4,1983,3.4,1800,3.4,1813,3.4,1977,3.4,1741,3.4,2047,3.4,1779,null,23325,null,4221.1000000000004,4453.1499999999996,4523.87,4711.72,4599.01,4382.43,3978,4006.73,4369.17,3847.61,4523.87,3931.59,null,51548.25]
["Otago Regional Council","DPT/Citibus (Commercial)- Zone 4","Bus",3.9,451,3.9,493,3.9,595,3.9,579,3.9,510,3.9,569,3.9,508,3.9,527,3.9,582,3.9,433,3.9,475,3.9,458,null,6180,null,1143.2850000000001,1249.7550000000001,1508.325,1467.7650000000001,1292.8500000000001,1442.4150000000002,1287.78,1335.9450000000002,1475.3700000000001,1097.655,1204.125,1161.03,null,15666.300000000003]
["Otago Regional Council","DPT/Citibus (Commercial)- Zone 5","Bus",4.7,18,4.7,34,4.7,47,4.7,37,4.7,46,4.7,29,4.7,33,4.7,22,4.7,33,4.7,43,4.7,28,4.7,26,null,396,null,54.99,103.87,143.58500000000001,113.03500000000001,140.53,88.594999999999999,100.81500000000001,67.210000000000008,100.81500000000001,131.36500000000001,85.54,79.430000000000007,null,1209.7800000000004]
["Otago Regional Council","DPT/Citibus (Commercial)- Zone 6","Bus",5.5,9,5.5,1,5.5,2,5.5,3,5.5,6,5.5,8,5.5,9,5.5,5,5.5,8,5.5,2,5.5,2,5.5,6,null,61,null,32.175000000000004,3.5750000000000002,7.15,10.725000000000001,21.450000000000003,28.6,32.175000000000004,17.875,28.6,7.15,7.15,21.450000000000003,null,218.07500000000005]
["Otago Regional Council","DPT/Citibus (Commercial)- Zone 7","Bus",6.7,0,6.7,3,6.7,0,6.7,1,6.7,1,6.7,4,6.7,4,6.7,7,6.7,2,6.7,4,6.7,0,6.7,1,null,27,null,0,13.065000000000001,0,4.3550000000000004,4.3550000000000004,17.420000000000002,17.420000000000002,30.485000000000003,8.7100000000000009,17.420000000000002,0,4.3550000000000004,null,117.58500000000001]
["Otago Regional Council","Mosgiel Coach Services Ltd Zone 1","Bus",2,0,2,0,2,0,2,0,2,0,2,0,2,0,2,0,2,0,2,0,2,0,2,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Otago Regional Council","Mosgiel Coach Services Ltd Zone 2","Bus",2.7,0,2.7,0,2.7,0,2.7,0,2.7,0,2.7,0,2.7,0,2.7,0,2.7,0,2.7,0,2.7,0,2.7,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Otago Regional Council","Mosgiel Coach Services Ltd Zone 3","Bus",3.4,0,3.4,0,3.4,0,3.4,0,3.4,0,3.4,0,3.4,0,3.4,0,3.4,0,3.4,0,3.4,0,3.4,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Otago Regional Council","Mosgiel Coach Services Ltd Zone 4","Bus",3.9,0,3.9,0,3.9,0,3.9,0,3.9,0,3.9,0,3.9,0,3.9,0,3.9,0,3.9,0,3.9,0,3.9,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Otago Regional Council","Mosgiel Coach Services Ltd Zone 5","Bus",4.7,0,4.7,0,4.7,0,4.7,0,4.7,0,4.7,0,4.7,0,4.7,0,4.7,0,4.7,0,4.7,0,4.7,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Otago Regional Council","Mosgiel Coach Services Ltd Zone 6","Bus",5.5,0,5.5,0,5.5,0,5.5,0,5.5,0,5.5,0,5.5,0,5.5,0,5.5,0,5.5,0,5.5,0,5.5,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Otago Regional Council","Mosgiel Coach Services Ltd Zone 7","Bus",6.7,0,6.7,0,6.7,0,6.7,0,6.7,0,6.7,0,6.7,0,6.7,0,6.7,0,6.7,0,6.7,0,6.7,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Otago Regional Council","Queenstown - Stage 1","Bus",3.5,62,3.5,42,3.5,71,3.5,83,3.5,72,3.5,62,3.5,55,3.5,48,3.5,58,3.5,67,3.5,50,3.5,85,null,755,null,141.04999999999998,95.55,161.52500000000001,188.82499999999999,163.79999999999998,141.04999999999998,125.125,109.19999999999999,131.94999999999999,152.42499999999998,113.75,193.375,null,1717.625]
["Otago Regional Council","Queenstown - Stage 2","Bus",4.5,197,4.5,138,4.5,201,4.5,276,4.5,237,4.5,272,4.5,259,4.5,226,4.5,263,4.5,363,4.5,180,4.5,156,null,2768,null,576.22500000000002,403.65000000000003,587.92500000000007,807.30000000000007,693.22500000000002,795.6,757.57500000000005,661.05000000000007,769.27500000000009,1061.7750000000001,526.5,456.30000000000007,null,8096.4000000000005]
["Otago Regional Council","Queenstown - Stage 3","Bus",5.5,99,5.5,97,5.5,115,5.5,110,5.5,101,5.5,201,5.5,192,5.5,186,5.5,262,5.5,206,5.5,127,5.5,198,null,1894,null,353.92500000000001,346.77500000000003,411.125,393.25,361.07500000000005,718.57500000000005,686.40000000000009,664.95,936.65000000000009,736.45,454.02500000000003,707.85,null,6771.05]
["Otago Regional Council","Queenstown - Stage 4","Bus",6.5,303,6.5,324,6.5,349,6.5,363,6.5,430,6.5,197,6.5,201,6.5,228,6.5,261,6.5,250,6.5,213,6.5,169,null,3288,null,1280.1750000000002,1368.9,1474.5250000000001,1533.6750000000002,1816.7500000000002,832.32500000000016,849.22500000000014,963.30000000000007,1102.7250000000001,1056.2500000000002,899.92500000000007,714.02500000000009,null,13891.8]
["Otago Regional Council","Queenstown - Stage 5","Bus",7.5,7,7.5,15,7.5,17,7.5,44,7.5,22,7.5,27,7.5,33,7.5,26,7.5,50,7.5,53,7.5,19,7.5,18,null,331,null,34.125,73.125,82.875,214.5,107.25,131.625,160.875,126.75,243.75,258.375,92.625,87.75,null,1613.625]
["Otago Regional Council","Queenstown - Stage 6","Bus",8,117,8,93,8,106,8,168,8,214,8,204,8,225,8,261,8,395,8,350,8,205,8,169,null,2507,null,608.4,483.6,551.20000000000005,873.6,1112.8,1060.8,1170,1357.2,2054,1820,1066,878.80000000000007,null,13036.4]
["Otago Regional Council","Ritchies Zone 1","Bus",2,627,2,527,2,526,2,511,2,537,2,531,2,487,2,440,2,516,2,528,2,482,2,463,null,6175,null,815.1,685.1,683.80000000000007,664.30000000000007,698.1,690.30000000000007,633.1,572,670.80000000000007,686.4,626.6,601.9,null,8027.5]
["Otago Regional Council","Ritchies Zone 2","Bus",2.7,1689,2.7,1866,2.7,1879,2.7,1829,2.7,1862,2.7,1890,2.7,1582,2.7,1647,2.7,1967,2.7,1866,2.7,1830,2.7,1540,null,21447,null,{"$f":"D233*0.65*E233","v":2964.1950000000002},3274.8300000000004,3297.6450000000004,3209.8950000000004,3267.8100000000004,3316.9500000000003,2776.4100000000003,2890.4850000000001,3452.085,3274.8300000000004,3211.65,2702.7000000000003,null,37639.485000000001]
["Otago Regional Council","Ritchies Zone 3","Bus",3.4,1338,3.4,1195,3.4,1338,3.4,1244,3.4,1203,3.4,1189,3.4,1132,3.4,1256,3.4,1467,3.4,1257,3.4,1400,3.4,1204,null,15223,null,2956.98,2640.95,2956.98,2749.24,2658.63,2627.69,2501.7199999999998,2775.7599999999998,3242.07,2777.97,3094,2660.84,null,33642.83]
["Otago Regional Council","Ritchies Zone 4","Bus",3.9,494,3.9,409,3.9,433,3.9,421,3.9,353,3.9,380,3.9,358,3.9,369,3.9,453,3.9,288,3.9,397,3.9,459,null,4814,null,1252.29,1036.8150000000001,1097.655,1067.2350000000001,894.85500000000002,963.30000000000007,907.53000000000009,935.41500000000008,1148.355,730.08,1006.3950000000001,1163.5650000000001,null,12203.490000000002]
["Otago Regional Council","Ritchies Zone 5","Bus",4.7,9,4.7,5,4.7,9,4.7,5,4.7,1,4.7,7,4.7,5,4.7,8,4.7,3,4.7,3,4.7,4,4.7,8,null,67,null,27.495000000000001,15.275,27.495000000000001,15.275,3.0550000000000002,21.385000000000002,15.275,24.44,9.1650000000000009,9.1650000000000009,12.22,24.44,null,204.685]
["Otago Regional Council","Ritchies Zone 6","Bus",5.5,0,5.5,0,5.5,1,5.5,1,5.5,4,5.5,3,5.5,1,5.5,0,5.5,0,5.5,1,5.5,3,5.5,2,null,16,null,0,0,3.5750000000000002,3.5750000000000002,14.3,10.725000000000001,3.5750000000000002,0,0,3.5750000000000002,10.725000000000001,7.15,null,57.20000000000001]
["Otago Regional Council","Ritchies Zone 7","Bus",6.7,2,6.7,0,6.7,0,6.7,0,6.7,0,6.7,1,6.7,0,6.7,0,6.7,0,6.7,1,6.7,0,6.7,1,null,5,null,8.7100000000000009,0,0,0,0,4.3550000000000004,0,0,0,4.3550000000000004,0,4.3550000000000004,null,21.775000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC191:AC238)","v":353972},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR191:AR238)/1.15","v":684755.02608695673},{"$f":"SUM(AR226:AR231)/1.15","v":39240.782608695656}]
["2015/16:"]
["Otago Regional Council","Go Bus (Commercial)- Zone 1","Bus",2.2000000000000002,3021,2.2000000000000002,3039,2.2000000000000002,3085,2.2000000000000002,2826,2.2000000000000002,2858,2.2000000000000002,3041,2.2000000000000002,2609,2.2000000000000002,3043,2.2000000000000002,3045,2.2000000000000002,3157,2.2000000000000002,3327,2.2000000000000002,2830,null,{"$f":"E241+G241+I241+K241+M241+O241+Q241+S241+U241+W241+Y241+AA241","v":35881},null,4320.0300000000007,{"$f":"F241*0.65*G241","v":4345.7700000000004},{"$f":"H241*0.65*I241","v":4411.55},{"$f":"J241*0.65*K241","v":4041.1800000000003},{"$f":"L241*0.65*M241","v":4086.9400000000005},{"$f":"N241*0.65*O241","v":4348.63},{"$f":"P241*0.65*Q241","v":3730.8700000000003},{"$f":"R241*0.65*S241","v":4351.4900000000007},{"$f":"T241*0.65*U241","v":4354.3500000000004},{"$f":"V241*0.65*W241","v":4514.51},{"$f":"X241*0.65*Y241","v":4757.6100000000006},{"$f":"Z241*0.65*AA241","v":4046.9000000000005},null,{"$f":"(AE241+AF241+AG241+AH241+AI241+AJ241+AK241+AL241+AM241+AN241+AO241+AP241)","v":51309.83}]
["Otago Regional Council","Go Bus (Commercial)- Zone 2","Bus",3,4091,3,3708,3,3879,3,4179,3,4177,3,4175,3,3427,3,3982,3,4265,3,4084,3,4107,3,4185,null,48259,null,7977.4500000000007,7230.6,7564.0500000000011,8149.0500000000011,8145.1500000000005,8141.2500000000009,6682.6500000000005,7764.9000000000005,8316.75,7963.8000000000011,8008.6500000000005,8160.7500000000009,null,94105.05]
["Otago Regional Council","Go Bus (Commercial)- Zone 3","Bus",3.4,1897,3.4,1938,3.4,1829,3.4,2039,3.4,2105,3.4,1910,3.4,1751,3.4,1932,3.4,1946,3.4,2015,3.4,1963,3.4,2077,null,23402,null,4192.37,4282.9799999999996,4042.09,4506.1899999999996,4652.05,4221.1000000000004,3869.71,4269.72,4300.66,4453.1499999999996,4338.2299999999996,4590.17,null,51718.42]
["Otago Regional Council","Go Bus (Commercial)- Zone 4","Bus",3.9,406,3.9,483,3.9,427,3.9,456,3.9,467,3.9,377,3.9,356,3.9,425,3.9,435,3.9,401,3.9,429,3.9,420,null,5082,null,1029.21,1224.405,1082.4450000000002,1155.96,1183.845,955.69500000000005,902.46,1077.375,1102.7250000000001,1016.5350000000001,1087.5150000000001,1064.7,null,12882.87]
["Otago Regional Council","Go Bus (Commercial)- Zone 5","Bus",5.2,27,5.2,34,5.2,28,5.2,30,5.2,37,5.2,33,5.2,43,5.2,29,5.2,31,5.2,32,5.2,42,5.2,29,null,395,null,91.26,114.92000000000002,94.640000000000015,101.4,125.06000000000002,111.54,145.34,98.02000000000001,104.78000000000002,108.16000000000001,141.96,98.02000000000001,null,1335.1000000000001]
["Otago Regional Council","Go Bus (Commercial)- Zone 6","Bus",6,6,6,4,6,3,6,2,6,1,6,2,6,5,6,4,6,2,6,5,6,7,6,6,null,47,null,23.400000000000002,15.600000000000001,11.700000000000001,7.8000000000000007,3.9000000000000004,7.8000000000000007,19.5,15.600000000000001,7.8000000000000007,19.5,27.300000000000004,23.400000000000002,null,183.30000000000004]
["Otago Regional Council","Go Bus (Commercial)- Zone 7","Bus",6.7,7,6.7,0,6.7,1,6.7,1,6.7,2,6.7,1,6.7,4,6.7,5,6.7,0,6.7,2,6.7,5,6.7,14,null,42,null,30.485000000000003,0,4.3550000000000004,4.3550000000000004,8.7100000000000009,4.3550000000000004,17.420000000000002,21.775000000000002,0,8.7100000000000009,21.775000000000002,60.970000000000006,null,182.91000000000003]
["Otago Regional Council","Go Bus (Hardship) - Zone 1","Bus",1.9,933,1.9,885,1.9,959,1.9,1071,1.9,963,1.9,975,1.9,949,1.9,974,1.9,1200,1.9,1134,1.9,1038,1.9,1090,null,12171,null,{"$f":"D248*0.75*E248","v":1329.5249999999999},{"$f":"F248*0.75*G248","v":1261.1249999999998},{"$f":"H248*0.75*I248","v":1366.5749999999998},{"$f":"J248*0.75*K248","v":1526.1749999999997},{"$f":"L248*0.75*M248","v":1372.2749999999999},{"$f":"N248*0.75*O248","v":1389.3749999999998},{"$f":"P248*0.75*Q248","v":1352.3249999999998},{"$f":"R248*0.75*S248","v":1387.9499999999998},{"$f":"T248*0.75*U248","v":1709.9999999999998},{"$f":"V248*0.75*W248","v":1615.9499999999998},{"$f":"X248*0.75*Y248","v":1479.1499999999999},{"$f":"Z248*0.75*AA248","v":1553.2499999999998},null,17343.674999999999]
["Otago Regional Council","Go Bus (Hardship) - Zone 2","Bus",2.6,0,2.6,0,2.6,0,2.6,0,2.6,0,2.6,4420,2.6,0,2.6,0,2.6,0,2.6,0,2.6,0,2.6,0,null,4420,null,{"$f":"D249*0.75*E249","v":0},{"$f":"F249*0.75*G249","v":0},{"$f":"H249*0.75*I249","v":0},{"$f":"J249*0.75*K249","v":0},{"$f":"L249*0.75*M249","v":0},{"$f":"N249*0.75*O249","v":8619},{"$f":"P249*0.75*Q249","v":0},{"$f":"R249*0.75*S249","v":0},{"$f":"T249*0.75*U249","v":0},{"$f":"V249*0.75*W249","v":0},{"$f":"X249*0.75*Y249","v":0},{"$f":"Z249*0.75*AA249","v":0},null,8619]
["Otago Regional Council","Go Bus (Hardship) - Zone 3","Bus",3.2,1563,3.2,1580,3.2,1746,3.2,1672,3.2,1595,3.2,1671,3.2,1363,3.2,1543,3.2,1460,3.2,1487,3.2,1517,3.2,1381,null,18578,null,3751.2000000000007,3792.0000000000005,4190.4000000000005,4012.8000000000006,3828.0000000000005,4010.4000000000005,3271.2000000000003,3703.2000000000007,3504.0000000000005,3568.8000000000006,3640.8000000000006,3314.4000000000005,null,44587.200000000019]
["Otago Regional Council","Go Bus (Hardship) - Zone 4","Bus",3.7,403,3.7,358,3.7,340,3.7,371,3.7,371,3.7,356,3.7,290,3.7,350,3.7,397,3.7,432,3.7,335,3.7,345,null,4348,null,1118.325,993.45000000000016,943.50000000000011,1029.5250000000001,1029.5250000000001,987.90000000000009,804.75000000000011,971.25000000000011,1101.6750000000002,1198.8000000000002,929.62500000000011,957.37500000000011,null,12065.7]
["Otago Regional Council","Go Bus (Hardship) - Zone 5","Bus",4.5,459,4.5,476,4.5,430,4.5,516,4.5,575,4.5,564,4.5,489,4.5,488,4.5,526,4.5,542,4.5,556,4.5,574,null,6195,null,1549.125,1606.5,1451.25,1741.5,1940.625,1903.5,1650.375,1647,1775.25,1829.25,1876.5,1937.25,null,20908.125]
["Otago Regional Council","Go Bus (Hardship) - Zone 6","Bus",5.5,528,5.5,578,5.5,564,5.5,539,5.5,634,5.5,650,5.5,505,5.5,716,5.5,727,5.5,625,5.5,701,5.5,677,null,7444,null,2178,2384.25,2326.5,2223.375,2615.25,2681.25,2083.125,2953.5,2998.875,2578.125,2891.625,2792.625,null,30706.5]
["Otago Regional Council","Go Bus (Hardship) - Zone 7","Bus",6.4,154,6.4,147,6.4,135,6.4,77,6.4,99,6.4,88,6.4,65,6.4,100,6.4,133,6.4,100,6.4,87,6.4,99,null,1284,null,739.20000000000016,705.60000000000014,648.00000000000011,369.60000000000008,475.20000000000005,422.40000000000009,312.00000000000006,480.00000000000006,638.40000000000009,480.00000000000006,417.60000000000008,475.20000000000005,null,6163.2000000000016]
["Otago Regional Council","Go Bus - Zone 1","Bus",2.2000000000000002,853,2.2000000000000002,927,2.2000000000000002,893,2.2000000000000002,1021,2.2000000000000002,1213,2.2000000000000002,1151,2.2000000000000002,1204,2.2000000000000002,990,2.2000000000000002,1063,2.2000000000000002,1139,2.2000000000000002,979,2.2000000000000002,1023,null,12456,null,1219.7900000000002,{"$f":"F255*0.65*G255","v":1325.6100000000001},{"$f":"H255*0.65*I255","v":1276.9900000000002},{"$f":"J255*0.65*K255","v":1460.0300000000002},{"$f":"L255*0.65*M255","v":1734.5900000000001},{"$f":"N255*0.65*O255","v":1645.9300000000003},{"$f":"P255*0.65*Q255","v":1721.7200000000003},{"$f":"R255*0.65*S255","v":1415.7},{"$f":"T255*0.65*U255","v":1520.0900000000001},{"$f":"V255*0.65*W255","v":1628.7700000000002},{"$f":"X255*0.65*Y255","v":1399.9700000000003},{"$f":"Z255*0.65*AA255","v":1462.89},null,17812.080000000005]
["Otago Regional Council","Go Bus - Zone 2","Bus",3,4350,3,4396,3,4252,3,4349,3,4412,3,0,3,3968,3,4695,3,4914,3,4904,3,4567,3,4509,null,49316,null,8482.5,8572.2000000000007,8291.4000000000015,8480.5500000000011,8603.4000000000015,0,7737.6,9155.25,9582.3000000000011,9562.8000000000011,8905.6500000000015,8792.5500000000011,null,96166.2]
["Otago Regional Council","Go Bus - Zone 3","Bus",3.4,1632,3.4,1737,3.4,1751,3.4,1966,3.4,1951,3.4,1908,3.4,1882,3.4,1893,3.4,1864,3.4,1817,3.4,1706,3.4,1610,null,21717,null,3606.72,3838.77,3869.71,4344.8599999999997,4311.71,4216.68,4159.22,4183.53,4119.4399999999996,4015.5699999999997,3770.2599999999998,3558.1,null,47994.57]
["Otago Regional Council","Go Bus - Zone 4","Bus",3.9,336,3.9,356,3.9,352,3.9,370,3.9,397,3.9,383,3.9,331,3.9,337,3.9,267,3.9,317,3.9,291,3.9,330,null,4067,null,851.76,902.46,892.32,937.95,1006.3950000000001,970.90500000000009,839.08500000000004,854.29500000000007,676.84500000000003,803.59500000000003,737.68500000000006,836.55000000000007,null,10309.844999999999]
["Otago Regional Council","Go Bus - Zone 5","Bus",5.2,10,5.2,6,5.2,8,5.2,6,5.2,11,5.2,14,5.2,22,5.2,1,5.2,4,5.2,7,5.2,5,5.2,4,null,98,null,33.800000000000004,20.28,27.040000000000003,20.28,37.180000000000007,47.320000000000007,74.360000000000014,3.3800000000000003,13.520000000000001,23.660000000000004,16.900000000000002,13.520000000000001,null,331.24]
["Otago Regional Council","Go Bus - Zone 6","Bus",6,5,6,9,6,2,6,3,6,15,6,18,6,14,6,7,6,7,6,23,6,1,6,0,null,104,null,19.5,35.1,7.8000000000000007,11.700000000000001,58.500000000000007,70.2,54.600000000000009,27.300000000000004,27.300000000000004,89.7,3.9000000000000004,0,null,405.6]
["Otago Regional Council","Go Bus - Zone 7","Bus",6.7,1,6.7,4,6.7,4,6.7,2,6.7,5,6.7,9,6.7,5,6.7,3,6.7,2,6.7,7,6.7,1,6.7,1,null,44,null,4.3550000000000004,17.420000000000002,17.420000000000002,8.7100000000000009,21.775000000000002,39.195000000000007,21.775000000000002,13.065000000000001,8.7100000000000009,30.485000000000003,4.3550000000000004,4.3550000000000004,null,191.62]
["Otago Regional Council","Go Bus Palmerston - Fare 1","Bus",2.7,3,2.7,3,2.7,7,2.7,8,2.7,6,2.7,7,2.7,5,2.7,8,2.7,5,2.7,3,2.7,4,2.7,2,null,61,null,5.2650000000000006,5.2650000000000006,12.285,14.040000000000001,10.530000000000001,12.285,8.7750000000000004,14.040000000000001,8.7750000000000004,5.2650000000000006,7.0200000000000005,3.5100000000000002,null,107.05500000000002]
["Otago Regional Council","Go Bus Palmerston - Fare 2","Bus",4.0999999999999996,39,4.0999999999999996,38,4.0999999999999996,42,4.0999999999999996,29,4.0999999999999996,39,4.0999999999999996,41,4.0999999999999996,49,4.0999999999999996,58,4.0999999999999996,46,4.0999999999999996,45,4.0999999999999996,38,4.0999999999999996,42,null,506,null,103.935,101.27,111.93,77.284999999999997,103.935,109.265,130.58500000000001,154.57,122.59,119.925,101.27,111.93,null,1348.4900000000002]
["Otago Regional Council","Go Bus Palmerston - Fare 3","Bus",5.4,1,5.4,1,5.4,1,5.4,3,5.4,8,5.4,4,5.4,1,5.4,2,5.4,1,5.4,12,5.4,4,5.4,3,null,41,null,3.5100000000000002,3.5100000000000002,3.5100000000000002,10.530000000000001,28.080000000000002,14.040000000000001,3.5100000000000002,7.0200000000000005,3.5100000000000002,42.120000000000005,14.040000000000001,10.530000000000001,null,143.91]
["Otago Regional Council","Go Bus Palmerston - Fare 4","Bus",6.7,17,6.7,14,6.7,18,6.7,23,6.7,26,6.7,28,6.7,16,6.7,20,6.7,18,6.7,13,6.7,20,6.7,17,null,230,null,74.035000000000011,60.970000000000006,78.390000000000015,100.16500000000001,113.23000000000002,121.94000000000001,69.680000000000007,87.100000000000009,78.390000000000015,56.615000000000009,87.100000000000009,74.035000000000011,null,1001.6500000000001]
["Otago Regional Council","Go Bus Palmerston - Fare 5","Bus",8.1,1,8.1,1,8.1,2,8.1,0,8.1,3,8.1,1,8.1,6,8.1,1,8.1,2,8.1,4,8.1,2,8.1,5,null,28,null,5.2649999999999997,5.2649999999999997,10.53,0,15.794999999999998,5.2649999999999997,31.589999999999996,5.2649999999999997,10.53,21.06,10.53,26.324999999999999,null,147.41999999999999]
["Otago Regional Council","Go Bus Palmerston - Fare 6","Bus",8.9,40,8.9,54,8.9,67,8.9,49,8.9,76,8.9,54,8.9,53,8.9,60,8.9,53,8.9,53,8.9,48,8.9,55,null,662,null,231.4,312.39,387.59500000000003,283.46500000000003,439.66,312.39,306.60500000000002,347.1,306.60500000000002,306.60500000000002,277.68,318.17500000000001,null,3829.67]
["Otago Regional Council","Go Bus Palmerston - Fare 7","Bus",10.199999999999999,151,10.199999999999999,154,10.199999999999999,207,10.199999999999999,158,10.199999999999999,209,10.199999999999999,206,10.199999999999999,173,10.199999999999999,167,10.199999999999999,186,10.199999999999999,164,10.199999999999999,191,10.199999999999999,223,null,2189,null,1001.13,1021.02,1372.41,1047.54,1385.67,1365.78,1146.99,1107.21,1233.18,1087.32,1266.33,1478.49,null,14513.07]
["Otago Regional Council","Go Bus Palmerston - Fare 8","Bus",13.4,125,13.4,108,13.4,131,13.4,122,13.4,150,13.4,157,13.4,116,13.4,134,13.4,144,13.4,127,13.4,131,13.4,124,null,1569,null,1088.75,940.68000000000006,1141.0100000000002,1062.6200000000001,1306.5000000000002,1367.47,1010.3600000000001,1167.1400000000001,1254.2400000000002,1106.17,1141.0100000000002,1080.0400000000002,null,13665.990000000002]
["Otago Regional Council","ORC - Unit 5 Zone 1","Bus",2.2000000000000002,2541,2.2000000000000002,2290,2.2000000000000002,2289,2.2000000000000002,2459,2.2000000000000002,2318,2.2000000000000002,2454,2.2000000000000002,2158,2.2000000000000002,2508,2.2000000000000002,2487,2.2000000000000002,2627,2.2000000000000002,2613,2.2000000000000002,2645,null,29389,null,3633.6300000000006,3274.7000000000003,3273.2700000000004,3516.3700000000003,3314.7400000000002,3509.2200000000003,3085.9400000000005,3586.4400000000005,3556.4100000000003,3756.6100000000006,3736.5900000000006,3782.3500000000004,null,42026.270000000004]
["Otago Regional Council","ORC - Unit 5 Zone 2","Bus",3,37,3,22,3,30,3,34,3,30,3,31,3,33,3,33,3,40,3,52,3,31,3,42,null,415,null,72.150000000000006,42.900000000000006,58.500000000000007,66.300000000000011,58.500000000000007,60.45,64.350000000000009,64.350000000000009,78,101.4,60.45,81.900000000000006,null,809.25]
["Otago Regional Council","ORC - Unit 5 Zone 3","Bus",3.4,26,3.4,33,3.4,40,3.4,43,3.4,31,3.4,35,3.4,32,3.4,34,3.4,40,3.4,46,3.4,35,3.4,33,null,428,null,57.46,72.929999999999993,88.4,95.03,68.510000000000005,77.349999999999994,70.72,75.14,88.4,101.66,77.349999999999994,72.929999999999993,null,945.87999999999988]
["Otago Regional Council","ORC - Unit 5 Zone 4","Bus",3.9,336,3.9,286,3.9,293,3.9,304,3.9,291,3.9,304,3.9,260,3.9,300,3.9,304,3.9,309,3.9,322,3.9,356,null,3665,null,851.76,725.01,742.755,770.6400000000001,737.68500000000006,770.6400000000001,659.1,760.5,770.6400000000001,783.31500000000005,816.2700000000001,902.46,null,{"$f":"(AE273+AF273+AG273+AH273+AI273+AJ273+AK273+AL273+AM273+AN273+AO273+AP273)","v":9290.7750000000015}]
["Otago Regional Council","ORC - Unit 5 Zone 5","Bus",5.2,150,5.2,149,5.2,161,5.2,153,5.2,153,5.2,159,5.2,162,5.2,168,5.2,157,5.2,138,5.2,164,5.2,165,null,1879,null,507.00000000000006,503.62000000000006,544.18000000000006,517.1400000000001,517.1400000000001,537.42000000000007,547.56000000000006,567.84,530.66000000000008,466.44000000000005,554.32000000000005,557.70000000000005,null,6351.0199999999995]
["Otago Regional Council","ORC - Unit 5 Zone 6","Bus",6,103,6,99,6,121,6,150,6,146,6,127,6,128,6,125,6,121,6,149,6,150,6,149,null,1568,null,401.70000000000005,386.1,471.90000000000003,585,569.40000000000009,495.30000000000007,499.20000000000005,487.50000000000006,471.90000000000003,581.1,585,581.1,null,6115.2000000000007]
["Otago Regional Council","ORC - Unit 5 Zone 7","Bus",6.7,585,6.7,589,6.7,625,6.7,650,6.7,638,6.7,594,6.7,610,6.7,688,6.7,699,6.7,734,6.7,661,6.7,763,null,7836,null,2547.6750000000002,2565.0950000000003,2721.8750000000005,2830.7500000000005,2778.4900000000002,2586.8700000000003,2656.55,2996.2400000000002,3044.1450000000004,3196.57,2878.6550000000002,3322.8650000000002,null,34125.78]
["Otago Regional Council","Queenstown - Stage 1","Bus",4.5,114,4.5,71,4.5,47,4.5,77,4.5,42,4.5,75,4.5,69,4.5,59,4.5,80,4.5,84,4.5,82,4.5,44,null,844,null,333.45000000000005,207.67500000000001,137.47500000000002,225.22500000000002,122.85000000000001,219.37500000000003,201.82500000000002,172.57500000000002,234.00000000000003,245.70000000000002,239.85000000000002,128.70000000000002,null,2468.6999999999998]
["Otago Regional Council","Queenstown - Stage 2","Bus",5.5,209,5.5,195,5.5,200,5.5,213,5.5,176,5.5,197,5.5,223,5.5,226,5.5,302,5.5,309,5.5,265,5.5,203,null,2718,null,747.17500000000007,697.125,715,761.47500000000002,629.20000000000005,704.27500000000009,797.22500000000002,807.95,1079.6500000000001,1104.675,947.375,725.72500000000002,null,9716.85]
["Otago Regional Council","Queenstown - Stage 3","Bus",6.5,180,6.5,237,6.5,213,6.5,269,6.5,252,6.5,283,6.5,264,6.5,313,6.5,329,6.5,276,6.5,222,6.5,241,null,3079,null,760.50000000000011,1001.3250000000002,899.92500000000007,1136.5250000000001,1064.7,1195.6750000000002,1115.4000000000001,1322.4250000000002,1390.0250000000001,1166.1000000000001,937.95000000000016,1018.2250000000001,null,13008.775000000003]
["Otago Regional Council","Queenstown - Stage 4","Bus",7.5,165,7.5,196,7.5,201,7.5,240,7.5,189,7.5,192,7.5,215,7.5,221,7.5,241,7.5,298,7.5,200,7.5,252,null,2610,null,804.375,955.5,979.875,1170,921.375,936,1048.125,1077.375,1174.875,1452.75,975,1228.5,null,12723.75]
["Otago Regional Council","Queenstown - Stage 5","Bus",8.5,27,8.5,35,8.5,43,8.5,58,8.5,37,8.5,22,8.5,30,8.5,37,8.5,29,8.5,30,8.5,22,8.5,22,null,392,null,149.17500000000001,193.375,237.57500000000002,320.45000000000005,204.42500000000001,121.55000000000001,165.75,204.42500000000001,160.22500000000002,165.75,121.55000000000001,121.55000000000001,null,2165.7999999999997]
["Otago Regional Council","Queenstown - Stage 6","Bus",12,48,12,68,12,90,12,113,12,120,12,113,12,166,12,180,12,184,12,223,12,143,12,166,null,1614,null,374.40000000000003,530.40000000000009,702.00000000000011,881.40000000000009,936.00000000000011,881.40000000000009,1294.8000000000002,1404.0000000000002,1435.2,1739.4,1115.4000000000001,1294.8000000000002,null,12589.2]
["Otago Regional Council","Queenstown - Stage 7","Bus",15,92,15,83,15,85,15,128,15,134,15,79,15,126,15,145,15,140,15,185,15,151,15,109,null,1457,null,897,809.25,828.75,1248,1306.5,770.25,1228.5,1413.75,1365,1803.75,1472.25,1062.75,null,14205.75]
["Otago Regional Council","Ritchies Zone 1","Bus",2.2000000000000002,465,2.2000000000000002,486,2.2000000000000002,474,2.2000000000000002,438,2.2000000000000002,459,2.2000000000000002,494,2.2000000000000002,388,2.2000000000000002,342,2.2000000000000002,484,2.2000000000000002,559,2.2000000000000002,456,2.2000000000000002,473,null,5518,null,664.95,694.98000000000013,677.82,626.34,656.37000000000012,706.42000000000007,554.84,489.06000000000006,692.12000000000012,799.37000000000012,652.08000000000004,676.3900000000001,null,7890.7400000000016]
["Otago Regional Council","Ritchies Zone 2","Bus",3,1771,3,1761,3,1931,3,1685,3,1926,3,1709,3,1556,3,1846,3,1836,3,2048,3,1897,3,2089,null,22055,null,3453.4500000000003,3433.9500000000003,3765.4500000000003,3285.7500000000005,3755.7000000000003,3332.55,3034.2000000000003,3599.7000000000003,3580.2000000000003,3993.6000000000004,3699.1500000000005,4073.55,null,43007.250000000007]
["Otago Regional Council","Ritchies Zone 3","Bus",3.4,1586,3.4,1447,3.4,1400,3.4,1311,3.4,1729,3.4,1487,3.4,1244,3.4,1517,3.4,1401,3.4,1377,3.4,1429,3.4,1308,null,17236,null,3505.06,3197.87,3094,2897.31,3821.09,3286.27,2749.24,3352.57,3096.21,3043.17,3158.09,2890.68,null,38091.560000000005]
["Otago Regional Council","Ritchies Zone 4","Bus",3.9,503,3.9,425,3.9,384,3.9,308,3.9,504,3.9,388,3.9,324,3.9,403,3.9,294,3.9,292,3.9,286,3.9,200,null,4311,null,1275.105,1077.375,973.44,780.78000000000009,1277.6400000000001,983.58,821.34,1021.605,745.29000000000008,740.22,725.01,507,null,10928.385]
["Otago Regional Council","Ritchies Zone 5","Bus",5.2,10,5.2,15,5.2,4,5.2,9,5.2,11,5.2,6,5.2,9,5.2,11,5.2,10,5.2,9,5.2,6,5.2,6,null,106,null,33.800000000000004,50.7,13.520000000000001,30.42,37.180000000000007,20.28,30.42,37.180000000000007,33.800000000000004,30.42,20.28,20.28,null,358.28]
["Otago Regional Council","Ritchies Zone 6","Bus",6,5,6,1,6,4,6,3,6,5,6,2,6,1,6,2,6,2,6,2,6,1,6,3,null,31,null,19.5,3.9000000000000004,15.600000000000001,11.700000000000001,19.5,7.8000000000000007,3.9000000000000004,7.8000000000000007,7.8000000000000007,7.8000000000000007,3.9000000000000004,11.700000000000001,null,120.9]
["Otago Regional Council","Ritchies Zone 7","Bus",6.7,1,6.7,0,6.7,1,6.7,0,6.7,0,6.7,0,6.7,1,6.7,0,6.7,0,6.7,0,6.7,0,6.7,0,null,3,null,4.3550000000000004,0,4.3550000000000004,0,0,0,4.3550000000000004,0,0,0,0,0,null,13.065000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC241:AC290)","v":367790},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR241:AR290)/1.15","v":719158.66956521757},{"$f":"SUM(AR277:AR283)/1.15","v":58155.500000000015}]